CAESARS ACQUISITION COMPANY LAS VEGAS, Nov. 9, 2015 /PRNewswire/ -- Caesars Acquisition Company (NASDAQ: CACQ) today reported the following results for Caesars Growth Partners, LLC ("CGP LLC") for the third quarter 2015. Caesars Acquisition Company ("CAC") was formed to make an investment in CGP LLC, owns 100% of the voting membership units of CGP LLC and accounts for its investment under the equity method.
-- Achieved another record quarter in the Interactive Entertainment
business unit with revenues and Adjusted EBITDA up 20.4% and 36.1% for
the three-month period ended September 30, 2015 as compared to the
three-month period ended September 30, 2014.
-- Generated solid growth in the Casino Properties and Developments
business unit with revenues and Adjusted EBITDA up 25.4% and 74.8% for
the three-month period ended September 30, 2015 as compared to the
three-month period ended September 30, 2014.
http://photos.prnewswire.com/prnvar/20131118/LA19470LOGO
Operating Results of CGP LLC
In May 2014, subsidiaries of CGP LLC acquired Bally's Las Vegas, The Cromwell, The LINQ Hotel & Casino and Harrah's New Orleans from subsidiaries of Caesars Entertainment Operating Company, Inc. ("CEOC"). Because these acquisitions were accounted for as transactions among entities under common control, the financial information herein includes the financial results for these properties as if those businesses were combined into the CGP LLC reporting entity through the May 2014 acquisition dates and consolidated into CGP LLC after the May 2014 acquisition dates. Therefore, the financial information contained herein provides comparable results for the periods presented.
Three Months Ended Percent Percent
Favorable/ Favorable
(Unfavorable) Nine Months Ended
September 30, September 30,
------------- -------------
(In millions) 2015 2014 2015 2014
------------ ---- ---- ---- ----
Interactive
entertainment net
revenues $194.5 $161.6 20.4% $557.3 $430.4 29.5%
Casino properties and
developments net
revenues 406.7 324.2 25.4% 1,186.6 910.3 30.4%
Total net revenues 601.2 485.8 23.8% 1,743.9 1,340.7 30.1%
Income from
operations 86.2 82.1 5.0% 389.3 91.1 327.3%
Net income from
continuing
operations 20.5 70.7 (71.0)% 201.6 67.6 198.2%
Net loss from
discontinued
operations - (14.6) 100.0% - (15.6) 100.0%
Adjusted EBITDA(1) 168.6 105.4 60.0% 477.0 312.8 52.5%
_____________________________________________________
(1) Adjusted Earnings before Interest Income/
Expense, Income Taxes, Depreciation and
Amortization ("EBITDA") is a non-GAAP
financial measure that is reconciled to
its most comparable GAAP measure later in
this release.
Management Commentary
"Caesars Growth Partners, LLC reported another great quarter driven by growth in both of our business units," said Mitch Garber, chief executive officer of Caesars Acquisition Company. "Our Interactive Entertainment business continues to generate outstanding results, primarily from our market leading social and mobile games business. With the completion of The LINQ Hotel & Casino renovation in July 2015, our Casino Properties and Developments unit had its first quarter since Q2 2014 with no construction disruption. We will continue to focus on both business units to yield growth, and we remain encouraged by the strong performance of our assets."
Financial Results
Third Quarter 2015 results compared with Third Quarter 2014
Net revenues for the third quarter of 2015 were $601.2 million as compared to $485.8 million for the respective period in 2014, which was an increase of $115.4 million, or 23.8%. The increase in revenue for Caesars Interactive Entertainment, Inc. ("Caesars Interactive" or "CIE") was primarily driven by strong organic growth in the social and mobile games operating unit. The increase in revenues for Casino Properties and Developments was primarily a result of the opening of Horseshoe Baltimore in August 2014 and renovations at The LINQ Hotel & Casino.
Income from operations for the third quarter of 2015 was $86.2 million as compared to $82.1 million for the same period in 2014, which was an increase of $4.1 million, or 5.0%. The increase in income from operations was primarily driven by the income impact of increased revenues offset by increased expenses resulting from the opening of the Horseshoe Baltimore and an increase in the fair value of contingently issuable non-voting membership units.
Net loss from discontinued operations was $14.6 million in the third quarter of 2014, related to CIE's operations of a development studio in Minsk, Belarus which was disposed of in the fourth quarter of 2014.
Adjusted EBITDA for the third quarter of 2015 and 2014 was $168.6 million and $105.4 million, respectively, which is an increase of $63.2 million, or 60.0%, driven primarily by the income impact of increased revenues and reduced operating expense, partially offset by increased expenses resulting from the opening of the Horseshoe Baltimore.
Nine Months Ended September 30, 2015 results compared with September 30, 2014
Net revenues for the nine months ended September 30, 2015 were $1,743.9 million as compared to $1,340.7 million for the respective period in 2014, which was an increase of $403.2 million, or 30.1%. The increase in revenue for CIE was primarily driven by strong organic growth in CIE's social and mobile games, as well as the February 2014 acquisition of Pacific Interactive. The increase in revenues for Casino Properties and Developments was primarily a result of the openings of The Cromwell in May 2014 and Horseshoe Baltimore in August 2014, and renovations at The LINQ Hotel & Casino, partially offset by lower revenues at Harrah's New Orleans as a result of the April 2015 smoking ban.
Income from operations for the nine months ended September 30, 2015 was $389.3 million as compared to $91.1 million for the same period in 2014, which was an increase of $298.2 million, or 327.3%. The increase in income from operations is primarily attributable to the decrease in the fair value of contingently issuable non-voting membership units and an increase in the prior year in the change in fair value of contingent consideration. Excluding the impact of the change in fair value of contingently issuable non-voting membership units and change in fair value of contingent consideration from both periods, income from operations for the nine months ended September 30, 2015 increased by $165.9 million when compared to the same period in 2014 due to year over year growth in CIE as well as the openings of The Cromwell and Horseshoe Baltimore and renovations at The LINQ Hotel & Casino.
Net loss from discontinued operations was $15.6 million for the nine months ended September 30, 2014, related to CIE's operations of a development studio in Minsk, Belarus which was disposed of in the fourth quarter of 2014.
Adjusted EBITDA for the nine months ended September 30, 2015 and 2014 was $477.0 million and $312.8 million, respectively. The increase of $164.2 million, or 52.5%, from the prior period was driven primarily by the income impact of increased revenues and improved operational expenses, partially offset by increased expenses resulting from operating costs incurred after the openings of The Cromwell and Horseshoe Baltimore.
Business Units Operating Results
Interactive Entertainment
Three Months Ended
September 30, Percent Nine Months Ended
September 30, Percent
Favorable(2) Favorable(2)
---------------------------------- ---------------------------------
(In millions) 2015 2014 2015 2014
------------ ---- ---- ---- ----
Net revenues $194.5 $161.6 20.4% $557.3 $430.4 29.5%
Income from
operations 42.5 20.1 111.4% 137.4 21.0 N/M
Net income/(loss)
from continuing
operations 25.7 (2.9) N/M 92.2 (2.2) N/M
Net loss from
discontinued
operations - (14.6) 100.0% - (15.6) 100.0%
Adjusted EBITDA(1) 72.7 53.4 36.1% 204.8 129.1 58.6%
_____________________________________________________
(1) See Reconciliation of Net Income/
(Loss) from Continuing Operations
to Adjusted EBITDA later in this
release.
(2) N/M is defined as not meaningful.
Third Quarter 2015 results compared with Third Quarter 2014
Interactive Entertainment net revenues increased by $32.9 million, or 20.4%, in the third quarter of 2015 as compared to the same period in 2014, resulting primarily from strong organic growth in CIE's social and mobile games due to the continued focus on conversion and monetization. Income from operations increased by $22.4 million, or 111.4%, in the third quarter of 2015 as compared to the same period in 2014, primarily driven by the increase in revenues. Net loss from discontinued operations was $14.6 million for the third quarter of 2014 due to CIE's suspension of operations of the Minsk development studio. Adjusted EBITDA increased by $19.3 million, or 36.1%, in the third quarter of 2015 as compared to the same period in 2014, driven by the income impact of increased revenues and reduced online real money gaming marketing expenses.
Nine Months Ended September 30, 2015 results compared with September 30, 2014
Interactive Entertainment net revenues increased by $126.9 million, or 29.5%, during the nine months ended September 30, 2015 as compared to the same period in 2014, resulting primarily from strong organic growth in CIE's social and mobile games, as well as the February 2014 acquisition of Pacific Interactive. Income from operations increased by $116.4 million during the nine months ended September 30, 2015 as compared to the same period in 2014, primarily driven by the increase in revenues. Net loss from discontinued operations was $15.6 million for the nine months ended September 30, 2014 due to CIE's suspension of operations of the Minsk development studio. Adjusted EBITDA increased by $75.7 million, or 58.6%, during the nine months ended September 30, 2015 as compared to the same period in 2014, driven by the income impact of increased revenues and reduced online real money gaming marketing expenses.
Performance Metrics - Interactive Entertainment
The table below shows the results of CIE's business based upon the financial metrics for the periods presented.
For the Three Months Ended
--------------------------
Sept. 30, Jun. 30, Mar. 31, Dec. 31, Sept. 30,
(In
millions) 2015 2015 2015 2014 2014
---------- ---- ---- ---- ---- ----
Revenues
Social and
mobile
games $183.5 $175.4 $167.6 $147.7 $151.3
WSOP and
online real
money
gaming 11.0 10.8 9.0 8.7 10.3
---- --- ---
Total $194.5 $186.2 $176.6 $156.4 $161.6
====== ====== ====== ====== ======
Adjusted
EBITDA $72.7 $69.5 $62.6 $47.9 $53.4
===== ===== ===== ===== =====
The table below shows the results of CIE's social and mobile games business using operating metrics for the periods indicated. User statistics are presented in thousands of users and average revenue per user is presented in dollars.
Sept. 30, Jun. 30, 2015 Mar. 31, Dec. 31, Sept. 30,
2015 2015 2014 2014
---------- ------------- --------- --------- ----------
Average
Daily
Active
Users(1) 6,144 6,132 6,061 5,706 5,640
Average
Monthly
Active
Users(1) 19,324 19,177 19,044 17,863 17,767
Average
Monthly
Unique
Users(1) 18,657 17,918 17,803 16,508 16,472
Average
Monthly
Unique
Payers(1) 860 796 762 657 595
Average
Revenue
Per User $0.33 $0.31 $0.31 $0.28 $0.29
_____________________________________________________
(1) CIE systems cannot always
distinguish unique individuals
playing games in multiple sessions
in the same day or in a 30-day
period ending with the measurement
date, playing the same game across
multiple platforms, or playing
different titles offered by CIE.
Thus, users who play multiple
titles or multiple platforms may be
counted as more than one user
within the respective operating
metrics.
During the third quarter of 2015, CIE's social and mobile games business had approximately 860 thousand Average Monthly Unique Payers, or 4.6% of Average Monthly Unique Users on the social and mobile platforms, purchase virtual goods, which was an increase of approximately 99.7 basis points from the third quarter of 2014.
Casino Properties and Developments
Three Months Ended
September 30, Percent Nine Months Ended
September 30, Percent
Favorable Favorable
--------------------------------- ---------- --------------------------------
(In millions) 2015 2014 2015 2014(1)
------------ ---- ---- ---- ------
Net revenues $406.7 $324.2 25.4% $1,186.6 $910.3 30.4%
Income from
operations 53.5 10.8 395.4% 158.8 74.0 114.6%
Adjusted
EBITDA(2) 98.4 56.3 74.8% 286.2 194.6 47.1%
_____________________________________________________
(1) The financial information herein
includes the financial results for
Bally's Las Vegas, The Cromwell,
The LINQ Hotel & Casino and
Harrah's New Orleans as if those
businesses were combined into the
CGP LLC reporting entity through
the May 2014 acquisition dates and
consolidated into CGP LLC after the
May 2014 acquisition dates.
(2) See Reconciliation of Net Income/
(Loss) from Continuing Operations
to Adjusted EBITDA later in this
release.
Third Quarter 2015 results compared with Third Quarter 2014
Casino Properties and Developments net revenues for the third quarter of 2015 increased by $82.5 million, or 25.4%, when compared to the same period in 2014 primarily due to the opening of Horseshoe Baltimore in August 2014 and renovations at The LINQ Hotel & Casino. Total trips increased approximately 21.2% during the third quarter of 2015 when compared to the same period in 2014, primarily driven by the opening of Horseshoe Baltimore. Gross casino hold also saw a positive variance, increasing from 11.3% for the quarter ended September 30, 2014 to 12.5% for the quarter ended September 30, 2015 primarily attributed to Harrah's New Orleans.
Room revenues for the third quarter of 2015 and 2014 were $82.2 million and $59.2 million, respectively. Cash average daily room rates for the third quarter of 2015 increased to approximately $119, or 15.5%, when compared to approximately $103 for the same period in 2014 primarily due to renovated rooms at The LINQ Hotel & Casino, higher demand in the Las Vegas market and the increase in resort fees in late 2014. Average daily occupancy was 92.7% and 89.5% for the third quarter of 2015 and 2014, respectively. Revenue per available room ("RevPar") for the third quarter of 2015 and 2014 was $109 and $93, respectively, or an increase of 17.2%.
Food and beverage revenues for the third quarter of 2015 and 2014 were $73.6 million and $63.7 million, respectively. The increase of $9.9 million, or 15.5%, in food and beverage revenue was driven largely by the completion of construction at The LINQ Hotel & Casino in 2015 and new offerings across the portfolio including various new venues that opened at Horseshoe Baltimore in 2014.
Other revenues for the third quarter of 2015 were $44.0 million as compared to $49.6 million for the same period in 2014. The decrease of $5.6 million, or 11.3%, was due to lower entertainment revenues at The Cromwell and Planet Hollywood.
Income from operations for the third quarter of 2015 increased by $42.7 million, or 395.4%, when compared to the same period in 2014 and Adjusted EBITDA increased by $42.1 million, or 74.8%, when compared to the same period in 2014 primarily driven by the income impact of increased revenues and marketing and operational efficiencies, partially offset by operating expenses incurred after the opening of Horseshoe Baltimore. Adjusted EBITDA was positively impacted by favorable casino hold of $11.1 million.
Nine Months Ended September 30, 2015 results compared with September 30, 2014
Casino Properties and Developments net revenues for the nine months ended September 30, 2015 increased by $276.3 million, or 30.4%, when compared to the same period in 2014 primarily due to the openings of The Cromwell in May 2014 and Horseshoe Baltimore in August 2014 and renovations at The LINQ Hotel & Casino, partially offset by a decrease in revenues at Harrah's New Orleans due to the April 2015 smoking ban. Total trips increased approximately 45.9% during the nine months ended September 30, 2015 when compared to the same period in 2014, primarily driven by the openings of The Cromwell and Horseshoe Baltimore. For the nine months ended September 30, 2015, gross casino hold also saw a positive variance, increasing from 11.4% for the nine months ended September 30, 2014 to 12.0% for the nine months ended September 30, 2015.
Room revenues for the nine months ended September 30, 2015 and 2014 were $239.0 million and $193.8 million, respectively. Cash average daily room rates for the nine months ended September 30, 2015 increased to approximately $122, or 15.1%, when compared to approximately $106 for the same period in 2014 primarily due to renovated rooms at The LINQ Hotel & Casino, higher demand in the Las Vegas market and the increase in resort fees in late 2014. Average daily occupancy was 93.1% and 90.8% for the nine months ended September 30, 2015 and 2014, respectively. RevPar for the nine months ended September 30, 2015 and 2014 was $112 and $97, respectively, or an increase of 15.5%.
Food and beverage revenues for the nine months ended September 30, 2015 and 2014 were $207.9 million and $177.7 million, respectively. The increase of $30.2 million, or 17.0%, in food and beverage revenue was driven largely by the completion of construction at The LINQ Hotel & Casino in 2015 and new offerings that opened in 2014 across the portfolio including various new venues at The Cromwell and Horseshoe Baltimore.
Other revenues for the nine months ended September 30, 2015 and 2014 were $123.0 million and $118.5 million, respectively. The increase of $4.5 million, or 3.8%, was primarily due to the opening of Drai's at The Cromwell and the opening of Horseshoe Baltimore.
Income from operations for the nine months ended September 30, 2015 increased by $84.8 million, or 114.6%, when compared to the same period in 2014. The income impact of increased revenues was partially offset by the combination of operating expenses incurred after the openings of The Cromwell and Horseshoe Baltimore and management fee expenses incurred after the May 2014 acquisitions. Adjusted EBITDA for the nine months ended September 30, 2015 increased by $91.6 million, or 47.1%, when compared to the same period in 2014 primarily driven by increased revenues, partially offset by operating expenses incurred after the openings of The Cromwell and Horseshoe Baltimore.
Liquidity and Capital Resources
CGP LLC and its subsidiaries' primary sources of liquidity include currently available cash and cash equivalents, cash flows generated from its operations and borrowings under the Caesars Growth Properties Holdings, LLC ("CGPH," an indirect, wholly-owned subsidiary of CGP LLC) Revolving Credit Facility which is intended to satisfy CGPH's short-term liquidity needs.
At September 30, 2015 and December 31, 2014, CGP LLC had cash and cash equivalents totaling $900.7 million and $944.1 million, respectively. Third-party debt outstanding at CGP LLC was $2,342.7 million as of September 30, 2015 and $2,311.3 million at December 31, 2014. This amount includes debt of the consolidated subsidiary CGPH of $2,022.9 million and $1,992.1 million for the respective periods. Related party debt outstanding includes CIE's credit facility with Caesars Entertainment reflected in Current portion of long-term debt to related parties of $19.8 million at September 30, 2015 and Long-term debt payable to related parties of $39.8 million at December 31, 2014.
Recent Development for CGP LLC
In October 2015, CIE repaid in full the $19.8 million outstanding balance of borrowings on its credit facility with Caesars Entertainment.
About Caesars Acquisition Company
Caesars Acquisition Company was formed to make an equity investment in Caesars Growth Partners, LLC, a joint venture between CACQ and Caesars Entertainment Corporation (NASDAQ: CZR), the world's most diversified casino entertainment provider and the most geographically diverse U.S. casino-entertainment company. CACQ is CGP LLC's managing member and sole holder of all of its outstanding voting units. For more information, please visit www.caesarsacquisitioncompany.com.
About Caesars Growth Partners, LLC
Caesars Growth Partners, LLC is a casino asset and entertainment company focused on acquiring and developing a portfolio of high-growth operating assets and equity and debt investments in the gaming and interactive entertainment industries. Through its two businesses, Interactive Entertainment and Casino Properties and Developments, CGP LLC focuses on acquiring or developing assets with strong value creation potential and leveraging interactive technology with its well-known online and mobile game portfolio and leading brands. Assets include Caesars Interactive Entertainment (with its social and mobile games, the World Series of Poker and regulated online real money gaming businesses), Planet Hollywood, Bally's Las Vegas, The Cromwell, The LINQ Hotel & Casino, Harrah's New Orleans and Horseshoe Baltimore. Through its relationship with Caesars Entertainment, CGP LLC has the ability to access Caesars Entertainment's proven management expertise, brand equity, Total Rewards loyalty program and structural synergies. For more information, please visit www.caesarsacquisitioncompany.com.
Forward Looking Information
This release contains or may contain "forward-looking statements" intended to qualify for the safe harbor from liability established by the Private Securities Litigation Reform Act of 1995. You can identify these statements by the fact that they do not relate strictly to historical or current facts. These statements contain words such as "may," "will," "project," "might," "expect," "believe," "anticipate," "intend," "could," "would," "estimate," "continue," or "pursue," or the negative of these words or other words or expressions of similar meaning that may identify forward-looking statements and are found at various places throughout this release. These forward-looking statements, including, without limitation, those relating to future actions, new projects, strategies, future performance, the outcome of contingencies such as legal proceedings, and future financial results, wherever they occur in this release, are based on our current expectations about future events and are estimates reflecting the best judgment of CAC and CGP LLC's management and involve a number of risks and uncertainties that could cause actual results to differ materially from those suggested by the forward-looking statements.
Investors are cautioned that forward-looking statements are not guarantees of future performance or results and involve risks and uncertainties that cannot be predicted or quantified, and, consequently, the actual performance of CAC and CGP LLC may differ materially from those expressed or implied by such forward-looking statements. Such risks and uncertainties include, but are not limited to, the following factors, as well as other factors described from time to time in CAC's reports filed with the Securities and Exchange Commission (including the sections entitled "Risk Factors" and "Management's Discussion and Analysis of Financial Condition and Results of Operations" contained therein):
-- CAC and CGP LLC's dependence on Caesars Entertainment and its
subsidiaries (including CES) to provide support and services, as well as
CGP LLC's dependence on Caesars Entertainment's and CES' senior
management's expertise and its participation in Caesars Entertainment's
Total Rewards loyalty program;
-- the effects of a default by Caesars Entertainment or CEOC on certain
debt obligations;
-- Caesars Entertainment's interests may conflict with CAC and CGP LLC's
interests and Caesars Entertainment may possibly keep all potential
development opportunities for itself;
-- the adverse effects due to the bankruptcy filing of CEOC and certain of
its subsidiaries;
-- the effects if a third-party successfully challenges Caesars
Entertainment or its affiliates' ownership of, or right to use, the
intellectual property owned or used by subsidiaries of Caesars
Entertainment, which CIE and CGP LLC license for use in its businesses;
-- CIE's reliance on subsidiaries of Caesars Entertainment to obtain online
gaming licenses in certain jurisdictions, such as New Jersey;
-- the difficulty of operating CGP LLC's business separately from Caesars
Entertainment and managing that process effectively could take up a
significant amount of management's time;
-- CGP LLC's business model and short operating history;
-- CGP LLC's ability to realize the anticipated benefits of current or
potential future acquisitions, including the transactions associated
with the October 21, 2013 joint venture between subsidiaries of Caesars
Entertainment and CAC, and the ability to timely and cost-effectively
integrate assets, including the properties acquired in connection with
the May 2014 asset purchase transactions, and companies that CGP LLC
acquires into its operations;
-- the effects of any lawsuits against CAC, CGP LLC or CGPH related to the
October 21, 2013 transactions, the May 2014 asset purchase transactions
and the proposed CAC and Caesars Entertainment merger transaction;
-- the proposed merger between CAC and Caesars Entertainment may not be
consummated on the terms contemplated or at all;
-- the adverse effects if extensive governmental regulation and taxation
policies, which are applicable to CGP LLC, are enforced;
-- the effects of local and national economic, credit and capital market
conditions on the economy in general, and on the gaming industry in
particular;
-- the sensitivity of CGP LLC's business to reductions in discretionary
consumer spending;
-- the rapidly growing and changing industry in which CGP LLC operates,
such as CIE's social and mobile games business and internet gaming
business;
-- any failure to protect CGP LLC's trademarks or other intellectual
property, such as CIE's ownership of the WSOP trademark;
-- abnormal gaming holds ("gaming hold" is the amount of money that is
retained by the casino from wagers by customers);
-- the effects of competition, including locations of competitors and
operating and market competition, particularly the intense competition
CGP LLC's casino properties face in their respective markets;
-- the uncertainty surrounding whether CIE's games, such as Slotomania,
will retain their popularity;
-- CIE's reliance on a small portion of its total players for nearly all of
its revenue from its social and mobile games;
-- CGP LLC's ability to expand into international markets in light of
additional business, regulatory, operational, financial and economic
risks associated with such expansion;
-- evolving regulations concerning the social and mobile games industry as
well as data privacy, including, but not limited to, the effect of U.S.
and foreign laws, some of which are unsettled and still developing;
-- the low barriers to entry and intense competition of the social and
mobile games industry could have adverse effects on CIE and CGP LLC;
-- evolving U.S. and foreign laws could subject CIE to claims and prevent
CIE from providing its current games to players or the ability to modify
its games;
-- the effect on CGP LLC's business strategy if online real money gaming is
not legalized in states other than Delaware, Nevada or New Jersey in the
United States, is legalized in an unfavorable manner or is banned in the
United States;
-- political and economic uncertainty created by terrorist attacks and
other acts of war or hostility; and
-- the other factors set forth under "Risk Factors" in Part II, Item 1A of
the CAC Quarterly Report on Form 10-Q for the quarter ended September
30, 2015.
Any forward-looking statements are made pursuant to the Private Securities Litigation Reform Act of 1995 and, as such, speak only as of the date made. CAC and CGP LLC disclaim any obligation to update the forward-looking statements. You are cautioned not to place undue reliance on these forward-looking statements, which speak only as of the date stated or, if no date is stated, as of the date of this release.
CAESARS ACQUISITION COMPANY
CONDENSED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME
(UNAUDITED)
(In millions, except per share data)
Three Months Ended September 30, Nine Months Ended September 30,
-------------------------------- -------------------------------
2015 2014 2015 2014
---- ---- ---- ----
Revenues $ - $ - $ - $ -
Operating expenses 9.2 2.1 24.4 16.2
Loss from operations (9.2) (2.1) (24.4) (16.2)
Income from equity method
investment in Caesars Growth
Partners, LLC 24.4 24.9 73.0 55.5
---- ---- ---- ----
Income before provision for
income taxes 15.2 22.8 48.6 39.3
Provision for income taxes (8.2) (20.0) (25.1) (25.9)
---- ----- ----- -----
Net income 7.0 2.8 23.5 13.4
Other comprehensive income,
net of income taxes - - - -
--- --- --- ---
Comprehensive income $7.0 $2.8 $23.5 $13.4
==== ==== ===== =====
Earnings per share
Basic $0.05 $0.02 $0.17 $0.10
Diluted $0.05 $0.02 $0.17 $0.10
Weighted average common shares outstanding
Basic 136.4 135.8 136.4 135.8
Diluted 136.8 135.8 136.6 135.8
CAESARS GROWTH PARTNERS, LLC
COMBINED AND CONSOLIDATED CONDENSED STATEMENTS OF OPERATIONS
(UNAUDITED)
(In millions)
Three Months Ended September 30, Nine Months Ended September 30,
-------------------------------- -------------------------------
2015 2014 2015 2014
---- ---- ---- ----
Revenues
Interactive Entertainment
Social and mobile games $183.5 $151.3 $526.5 $401.4
WSOP and online real
money gaming 11.0 10.3 30.8 29.0
---- ---- ---- ----
194.5 161.6 557.3 430.4
----- ----- ----- -----
Casino Properties and Developments
Casino 253.6 196.9 757.3 550.8
Food and beverage 73.6 63.7 207.9 177.7
Rooms 82.2 59.2 239.0 193.8
Other 44.0 49.6 123.0 118.5
Less: casino promotional
allowances (46.7) (45.2) (140.6) (130.5)
----- ----- ------ ------
406.7 324.2 1,186.6 910.3
Net revenues 601.2 485.8 1,743.9 1,340.7
----- ----- ------- -------
Operating expenses
Interactive Entertainment - Direct
Platform fees 53.5 45.7 153.5 122.0
Casino Properties and Developments -
Direct
Casino 134.9 116.7 408.4 301.0
Food and beverage 33.0 31.8 94.4 84.0
Rooms 21.7 18.4 61.9 54.8
Property, general,
administrative and
other 202.6 184.2 557.3 505.2
Write-downs, reserves,
and project opening
costs, net of
recoveries 1.8 12.3 8.4 34.3
Management fees to
related parties 14.1 13.1 45.1 24.7
Depreciation and
amortization 46.1 37.8 133.1 98.8
Change in fair value of
contingently issuable
non-voting membership
units 7.3 (56.4) (107.5) (7.9)
Change in fair value of
contingent
consideration - 0.1 - 32.7
--- --- --- ----
Total operating expenses 515.0 403.7 1,354.6 1,249.6
----- ----- ------- -------
Income from operations 86.2 82.1 389.3 91.1
Interest expense, net of
interest capitalized (50.0) (44.2) (145.8) (123.8)
Interest income -
related party - 19.1 - 119.2
Impairment of investment
in notes from related
party - (63.5) - (63.5)
Gain on sale of
investment in notes
from related party - 99.4 - 99.4
Loss on extinguishment
of debt - - - (23.8)
Other income/(expense),
net 5.0 (0.1) 4.0 0.9
--- ---- --- ---
Income from continuing
operations before
provision for income
taxes 41.2 92.8 247.5 99.5
Provision for income
taxes (20.7) (22.1) (45.9) (31.9)
----- ----- ----- -----
Income from continuing
operations 20.5 70.7 201.6 67.6
---- ---- ----- ----
Discontinued operations
Income/(loss) from
discontinued operations - 1.2 - (15.7)
(Provision for)/benefit
from income taxes
related to discontinued
operations - (15.8) - 0.1
--- ----- --- ---
Net loss from
discontinued operations - (14.6) - (15.6)
--- ----- --- -----
Net income 20.5 56.1 201.6 52.0
Less: net (income)/loss
attributable to non-
controlling interests (1.7) 5.1 (4.0) 14.5
---- --- ---- ----
Net income attributable
to Caesars Growth
Partners, LLC $18.8 $61.2 $197.6 $66.5
===== ===== ====== =====
CAESARS GROWTH PARTNERS, LLC
SUPPLEMENTAL INFORMATION
RECONCILIATION OF NET INCOME/(LOSS) FROM CONTINUING OPERATIONS TO ADJUSTED EBITDA
(UNAUDITED)
Adjusted Earnings before Interest income/expense, Income Taxes, Depreciation and Amortization ("EBITDA") is a non-GAAP financial measure that is included because management believes that Adjusted
EBITDA provides investors with additional information that allows a better understanding of the results of operational activities separate from the financial impact of capital decisions made for
the long-term benefit of CGP LLC. Because not all companies use identical calculations, the presentation of CGP LLC's EBITDA and Adjusted EBITDA may not be comparable to other similarly titled
measures of other companies.
For the Three Months Ended September 30, 2015
---------------------------------------------
(In millions) Interactive Casino
Entertainment Properties and
Developments Other Total
------------ -------------- --------------- ----- -----
Net income/(loss)
from continuing
operations $25.7 $3.8 $(9.0) $20.5
Provision for income
taxes 20.7 - - 20.7
---- --- --- ----
Income/(loss) from
continuing
operations before
income taxes 46.4 3.8 (9.0) 41.2
Interest expense, net
of interest
capitalized 1.1 49.7 (0.8) 50.0
Depreciation and
amortization 7.0 39.1 - 46.1
--- ---- --- ----
EBITDA 54.5 92.6 (9.8) 137.3
Other income, net (5.0) - - (5.0)
Write-downs,
reserves and project
opening costs, net
of recoveries(1) - 1.8 - 1.8
Change in fair value
of contingently
issuable non-voting
membership units(2) - - 7.3 7.3
Stock-based
compensation(4) 22.6 1.4 - 24.0
Other(5) 0.6 2.6 - 3.2
Adjusted EBITDA $72.7 $98.4 $(2.5) $168.6
===== ===== ===== ======
For the Three Months Ended September 30, 2014
---------------------------------------------
(In millions) Interactive Casino
Entertainment Properties and
Developments Other Total
------------ -------------- --------------- ----- -----
Net income/(loss)
from continuing
operations $(2.9) $(33.3) $106.9 $70.7
Provision for income
taxes 21.1 1.0 - 22.1
---- --- --- ----
Income/(loss) from
continuing
operations before
income taxes 18.2 (32.3) 106.9 92.8
Interest expense, net
of interest
capitalized 1.8 43.1 (0.7) 44.2
Interest income,
including related
party - - (19.1) (19.1)
Depreciation and
amortization 7.3 30.5 - 37.8
--- ---- ---
EBITDA 27.3 41.3 87.1 155.7
Write-downs,
reserves and project
opening costs, net
of recoveries(1) 2.5 9.8 - 12.3
Change in fair value
of contingently
issuable non-voting
membership units(2) - - (56.4) (56.4)
Change in fair value
of contingent
consideration(3) 0.1 - - 0.1
Acquisition and
integration costs 0.3 4.3 0.9 5.5
Gain on sale of
investment in notes
from related party - - (99.4) (99.4)
Impairment on
investment in notes
from related party - - 63.5 63.5
Stock-based
compensation(4) 22.0 0.6 - 22.6
Other(5) 1.2 0.3 - 1.5
Adjusted EBITDA $53.4 $56.3 $(4.3) $105.4
===== ===== ===== ======
For the Nine Months Ended September 30, 2015
--------------------------------------------
(In millions) Interactive Casino
Entertainment Properties and
Developments Other Total
------------ -------------- --------------- ----- -----
Net income from continuing
operations $92.2 $14.9 $94.5 $201.6
Provision for income taxes 45.9 - - 45.9
---- --- --- ----
Income from continuing
operations before income
taxes 138.1 14.9 94.5 247.5
Interest expense, net of
interest capitalized 4.3 143.9 (2.4) 145.8
Depreciation and amortization 22.6 110.5 - 133.1
---- ----- ---
EBITDA 165.0 269.3 92.1 526.4
Other (income)/expense, net (5.0) - 1.0 (4.0)
Write-downs, reserves and
project opening costs, net of
recoveries(1) - 8.4 - 8.4
Change in fair value of
contingently issuable non-
voting membership units(2) - - (107.5) (107.5)
Acquisition and integration
costs - 0.3 - 0.3
Stock-based compensation(4) 42.3 3.4 - 45.7
Other(5) 2.5 4.8 0.4 7.7
Adjusted EBITDA $204.8 $286.2 $(14.0) $477.0
====== ====== ====== ======
For the Nine Months Ended September 30, 2014
--------------------------------------------
(In millions) Interactive Casino
Entertainment Properties and
Developments Other Total
------------ -------------- --------------- ----- -----
Net income/(loss) from
continuing operations $(2.2) $(84.0) $153.8 $67.6
Provision for income
taxes 19.3 12.6 - 31.9
---- ---- --- ----
Income/(loss) from
continuing operations
before income taxes 17.1 (71.4) 153.8 99.5
Interest expense, net
of interest
capitalized 3.8 121.6 (1.6) 123.8
Interest income,
including related
party - - (120.2) (120.2)
Depreciation and
amortization 20.9 77.9 - 98.8
---- ---- ---
EBITDA 41.8 128.1 32.0 201.9
Loss on extinguishment
of debt - 23.8 - 23.8
Write-downs, reserves
and project opening
costs, net of
recoveries(1) 2.5 31.8 - 34.3
Change in fair value of
contingently issuable
non-voting membership
units(2) - - (7.9) (7.9)
Change in fair value of
contingent
consideration(3) 32.7 - - 32.7
Acquisition and
integration costs 0.9 9.7 0.9 11.5
Gain on sale of
investment in notes
from related party - - (99.4) (99.4)
Impairment on
investment in notes
from related party - - 63.5 63.5
Stock-based
compensation(4) 48.4 0.6 - 49.0
Other(5) 2.8 0.6 - 3.4
--- --- ---
Adjusted EBITDA $129.1 $194.6 $(10.9) $312.8
====== ====== ====== ======
Interactive Entertainment
-------------------------
Three Months Ended
------------------
(In millions) June 30, 2015 March 31, 2015 December 31,
2014
------------- ------------- -------------- -------------
Net income/(loss)
from continuing
operations $39.2 $27.3 $(18.7)
Provision for income
taxes 13.8 11.4 17.0
---- ---- ----
Income/(loss) from
continuing
operations before
income taxes 53.0 38.7 (1.7)
Interest expense, net
of interest
capitalized 1.3 1.9 2.0
Depreciation and
amortization 7.8 7.8 7.6
--- --- ---
EBITDA 62.1 48.4 7.9
Acquisition and
integration costs - - 1.1
Stock-based
compensation (4) 6.6 13.1 38.3
Other (5) 0.8 1.1 0.6
Adjusted EBITDA $69.5 $62.6 $47.9
===== ===== =====
_____________________________________________________
(1) Amounts primarily represent
development costs related to the
construction of The Cromwell and
Horseshoe Baltimore and the
renovation of The LINQ Hotel &
Casino.
(2) Amounts represent the change in fair
value of contingently issuable
membership units associated with the
CIE earn-out calculation related to
the transactions establishing CGP
LLC. The total liability represents
the estimated fair value of CGP LLC
non-voting membership units to be
issued to a subsidiary of Caesars
Entertainment.
(3) Amount represents the change in fair
value of contingent consideration
for CIE acquisitions.
(4) Amounts represent stock-based
compensation expense related to
stock options, restricted stock and
restricted stock units.
(5) Amounts represent other add-backs
and deductions to arrive at Adjusted
EBITDA but not separately
identified, such as lobbying
expenses.
Logo - http://photos.prnewswire.com/prnh/20131118/LA19470LOGO
To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/caesars-acquisition-company-reports-third-quarter-2015-results-300175145.html
SOURCE Caesars Acquisition Company
