XML 85 R41.htm IDEA: XBRL DOCUMENT v2.4.0.8
Condensed Consolidating Financial Information of Guarantors and Issuers (Tables)
3 Months Ended
Mar. 31, 2014
Condensed Financial Information of Parent Company Only Disclosure [Abstract]  
Condensed Consolidating Balance Sheet
CONDENSED CONSOLIDATING BALANCE SHEET
MARCH 31, 2014
(In millions)
 
CEC
(Parent Guarantor)
 
Subsidiary
Issuer
 
Subsidiary Guarantors of Parent and Subsidiary Guaranteed Debt (a)
 
Subsidiary Non-Guarantors of Parent and Subsidiary Guaranteed Debt (b)
 
Subsidiary Non-Guarantors of Parent-Only Guaranteed Debt (a) + (b)
 
Consolidating/
Eliminating
Adjustments
 
Total
Assets
 
 
 
 
 
 
 
 
 
 
 
 
 
Current assets
 
 
 
 
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
$
120.5

 
$
773.8

 
$
265.8

 
$
1,323.3

 
$
1,589.1

 
$

 
$
2,483.4

Restricted cash
30.5

 

 
1.0

 
33.1

 
34.1

 

 
64.6

Receivables, net of allowance for doubtful accounts
0.1

 
46.3

 
346.0

 
195.3

 
541.3

 
(9.1
)
 
578.6

Deferred income taxes

 

 
118.0

 
4.6

 
122.6

 
(118.0
)
 
4.6

Prepayments and other current assets
3.5

 
18.5

 
88.3

 
124.7

 
213.0

 
(2.4
)
 
232.6

Inventories

 
0.5

 
26.9

 
15.6

 
42.5

 

 
43.0

Intercompany receivables
21.6

 
324.6

 
144.8

 
69.1

 
213.9

 
(560.1
)
 

Total current assets
176.2

 
1,163.7

 
990.8

 
1,765.7

 
2,756.5

 
(689.6
)
 
3,406.8

Property and equipment, net

 
206.4

 
6,916.6

 
6,228.4

 
13,145.0

 
(3.5
)
 
13,347.9

Goodwill

 

 
1,260.2

 
1,817.2

 
3,077.4

 

 
3,077.4

Intangible assets other than goodwill

 
3.4

 
2,821.1

 
637.5

 
3,458.6

 

 
3,462.0

Investments in subsidiaries

 
6,967.5

 
228.8

 
1,001.2

 
1,230.0

 
(8,197.5
)
 

Investments in and advances to non-consolidated affiliates
0.5

 

 
3.7

 
178.5

 
182.2

 

 
182.7

Restricted cash
20.0

 

 

 
245.3

 
245.3

 

 
265.3

Deferred income taxes
7.8

 
385.6

 

 
23.6

 
23.6

 
(403.5
)
 
13.5

Deferred charges and other

 
276.8

 
153.6

 
278.4

 
432.0

 
(91.7
)
 
617.1

Intercompany receivables
300.1

 
2,687.4

 
585.5

 
55.0

 
640.5

 
(3,628.0
)
 

Assets held for sale

 

 
4.0

 

 
4.0

 

 
4.0

 
$
504.6

 
$
11,690.8

 
$
12,964.3

 
$
12,230.8

 
$
25,195.1

 
$
(13,013.8
)
 
$
24,376.7

Liabilities and Stockholders’ (Deficit)/Equity
 
 
 
 
 
 
 
 
 
 
 
 
 
Current liabilities
 
 
 
 
 
 
 
 
 
 
 
 
 
Accounts payable
$
0.5

 
$
121.3

 
$
152.7

 
$
214.2

 
$
366.9

 
$

 
$
488.7

Interest payable

 
413.2

 
2.3

 
105.9

 
108.2

 

 
521.4

Accrued expenses and other current liabilities

 
299.0

 
404.9

 
617.9

 
1,022.8

 
(11.5
)
 
1,310.3

Deferred income taxes

 
401.7

 

 
39.5

 
39.5

 
(118.0
)
 
323.2

Current portion of long-term debt
2.1

 
123.4

 
28.2

 
43.5

 
71.7

 

 
197.2

Intercompany payables
0.6

 
26.4

 
317.1

 
216.0

 
533.1

 
(560.1
)
 

Total current liabilities
3.2

 
1,385.0

 
905.2

 
1,237.0

 
2,142.2

 
(689.6
)
 
2,840.8

Long-term debt

 
16,082.2

 
91.6

 
5,812.0

 
5,903.6

 
(991.5
)
 
20,994.3

Accumulated losses of subsidiaries in excess of investment
3,957.7

 

 

 

 

 
(3,957.7
)
 

Deferred credits and other

 
151.3

 
114.7

 
216.8

 
331.5

 
(86.6
)
 
396.2

Deferred income taxes

 
8.5

 
1,586.9

 
1,192.9

 
2,779.8

 
(366.1
)
 
2,422.2

Intercompany payables
55.0

 
260.4

 
2,472.7

 
839.9

 
3,312.6

 
(3,628.0
)
 

 
4,015.9

 
17,887.4

 
5,171.1

 
9,298.6

 
14,469.7

 
(9,719.5
)
 
26,653.5

Total Caesars stockholders’ (deficit)/equity
(3,511.3
)
 
(6,196.6
)
 
7,793.2

 
1,706.8

 
9,500.0

 
(3,294.3
)
 
(3,502.2
)
Noncontrolling interests

 

 

 
1,225.4

 
1,225.4

 

 
1,225.4

Total (deficit)/equity
(3,511.3
)
 
(6,196.6
)
 
7,793.2

 
2,932.2

 
10,725.4

 
(3,294.3
)
 
(2,276.8
)
 
$
504.6

 
$
11,690.8

 
$
12,964.3

 
$
12,230.8

 
$
25,195.1

 
$
(13,013.8
)
 
$
24,376.7

CONDENSED CONSOLIDATING BALANCE SHEET
DECEMBER 31, 2013
(In millions)
 
CEC
(Parent Guarantor)
 
Subsidiary
Issuer
 
Subsidiary Guarantors of Parent and Subsidiary Guaranteed Debt (a)
 
Subsidiary Non-Guarantors of Parent and Subsidiary Guaranteed Debt (b)
 
Subsidiary Non-Guarantors of Parent-Only Guaranteed Debt (a) + (b)
 
Consolidating/
Eliminating
Adjustments
 
Total
Assets
 
 
 
 
 
 
 
 
 
 
 
 
 
Current assets
 
 
 
 
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
$
113.3

 
$
996.4

 
$
293.6

 
$
1,367.9

 
$
1,661.5

 
$

 
$
2,771.2

Restricted cash
30.5

 

 
1.0

 
56.0

 
57.0

 

 
87.5

Receivables, net
0.1

 
45.4

 
411.5

 
162.9

 
574.4

 

 
619.9

Deferred income taxes

 

 
113.8

 
8.7

 
122.5

 
(113.8
)
 
8.7

Prepayments and other current assets

 
26.1

 
83.7

 
130.1

 
213.8

 
(2.5
)
 
237.4

Inventories

 
0.3

 
28.4

 
16.9

 
45.3

 

 
45.6

Intercompany receivables
0.8

 
358.7

 
146.2

 
68.4

 
214.6

 
(574.1
)
 

Total current assets
144.7

 
1,426.9

 
1,078.2

 
1,810.9

 
2,889.1

 
(690.4
)
 
3,770.3

Property and equipment, net

 
204.9

 
6,980.1

 
6,056.4

 
13,036.5

 
(3.5
)
 
13,237.9

Goodwill

 

 
1,260.2

 
1,803.1

 
3,063.3

 

 
3,063.3

Intangible assets other than goodwill

 
3.5

 
2,837.5

 
646.7

 
3,484.2

 

 
3,487.7

Investments in subsidiaries

 
8,712.1

 
258.1

 
958.1

 
1,216.2

 
(9,928.3
)
 

Investments in and advances to non-consolidated affiliates

 

 
3.5

 
173.3

 
176.8

 

 
176.8

Restricted cash
20.0

 

 

 
316.8

 
316.8

 

 
336.8

Deferred charges and other
1.0

 
283.5

 
154.8

 
258.3

 
413.1

 
(93.4
)
 
604.2

Deferred income taxes
7.8

 
254.7

 

 
11.3

 
11.3

 
(273.8
)
 

Intercompany receivables
340.5

 
1,092.8

 
585.4

 
55.0

 
640.4

 
(2,073.7
)
 

Assets held for sale

 

 
11.9

 

 
11.9

 

 
11.9

               Total assets
$
514.0

 
$
11,978.4

 
$
13,169.7

 
$
12,089.9

 
$
25,259.6

 
$
(13,063.1
)
 
$
24,688.9

Liabilities and Stockholders’ (Deficit)/Equity
 
 
 
 
 
 
 
 
 
 
 
 
 
Current liabilities
 
 
 
 
 
 
 
 
 
 
 
 
 
Accounts payable
$
0.3

 
$
101.0

 
$
181.7

 
$
159.7

 
$
341.4

 
$

 
$
442.7

Accrued expenses and other current liabilities
3.8

 
187.5

 
486.6

 
536.9

 
1,023.5

 
(2.5
)
 
1,212.3

Interest payable

 
282.4

 
1.4

 
105.7

 
107.1

 

 
389.5

Deferred income taxes

 
363.5

 

 
39.5

 
39.5

 
(113.8
)
 
289.2

Current portion of long-term debt

 
86.0

 
23.6

 
87.5

 
111.1

 

 
197.1

Intercompany payables
5.3

 
9.6

 
317.3

 
241.9

 
559.2

 
(574.1
)
 

Total current liabilities
9.4

 
1,030.0

 
1,010.6

 
1,171.2

 
2,181.8

 
(690.4
)
 
2,530.8

Long-term debt

 
16,034.0

 
92.1

 
5,768.9

 
5,861.0

 
(976.6
)
 
20,918.4

Accumulated losses of subsidiaries in excess of investment
3,582.1

 

 

 

 

 
(3,582.1
)
 

Deferred credits and other

 
317.9

 
214.3

 
222.5

 
436.8

 
(87.2
)
 
667.5

Deferred income taxes

 
14.6

 
1,552.2

 
1,176.1

 
2,728.3

 
(266.9
)
 
2,476.0

Intercompany payables
55.0

 
285.4

 
871.2

 
862.1

 
1,733.3

 
(2,073.7
)
 

                Total liabilities
3,646.5

 
17,681.9

 
3,740.4

 
9,200.8

 
12,941.2

 
(7,676.9
)
 
26,592.7

Total Caesars stockholders’ (deficit)/equity
(3,132.5
)
 
(5,703.5
)
 
9,429.3

 
1,670.9

 
11,100.2

 
(5,386.2
)
 
(3,122.0
)
Noncontrolling interests

 

 

 
1,218.2

 
1,218.2

 

 
1,218.2

Total (deficit)/equity
(3,132.5
)
 
(5,703.5
)
 
9,429.3

 
2,889.1

 
12,318.4

 
(5,386.2
)
 
(1,903.8
)
Total liabilities and stockholders' deficit
$
514.0

 
$
11,978.4

 
$
13,169.7

 
$
12,089.9

 
$
25,259.6

 
$
(13,063.1
)
 
$
24,688.9

Condensed Consolidating Statement of Comprehensive (Loss)/Income
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
CONDENSED CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME/(LOSS)
FOR THE THREE MONTHS ENDED MARCH 31, 2014
(In millions)
 
CEC
(Parent Guarantor)
 
Subsidiary
Issuer
 
Subsidiary Guarantors of Parent and Subsidiary Guaranteed Debt (a)
 
Subsidiary Non-Guarantors of Parent and Subsidiary Guaranteed Debt (b)
 
Subsidiary Non-Guarantors of Parent-Only Guaranteed Debt (a) + (b)
 
Consolidating/
Eliminating
Adjustments
 
Total
Revenues
 
 
 
 
 
 
 
 
 
 
 
 
 
Casino
$

 
$
11.2

 
$
838.5

 
$
515.1

 
$
1,353.6

 
$

 
$
1,364.8

Food and beverage

 
3.2

 
209.2

 
172.6

 
381.8

 

 
385.0

Rooms

 
2.7

 
160.3

 
155.8

 
316.1

 

 
318.8

Management fees

 

 
10.8

 
5.9

 
16.7

 
(3.0
)
 
13.7

Other

 
17.3

 
77.3

 
215.6

 
292.9

 
(55.0
)
 
255.2

Reimbursable management costs


 

 
31.1

 
57.4

 
88.5

 
(26.1
)
 
62.4

Less: casino promotional allowances

 
(3.6
)
 
(176.6
)
 
(118.4
)
 
(295.0
)
 

 
(298.6
)
Net revenues

 
30.8

 
1,150.6

 
1,004.0

 
2,154.6

 
(84.1
)
 
2,101.3

Operating expenses
 
 
 
 
 
 
 
 
 
 
 
 
 
Direct


 


 


 


 


 


 


Casino

 
9.1

 
518.5

 
298.0

 
816.5

 

 
825.6

Food and beverage

 
1.4

 
81.1

 
78.7

 
159.8

 

 
161.2

Rooms

 
0.6

 
39.3

 
42.6

 
81.9

 

 
82.5

Property, general, administrative, and other

 
5.9

 
269.9

 
322.8

 
592.7

 
(42.5
)
 
556.1

Reimbursable management costs

 

 
31.1

 
57.4

 
88.5

 
(26.1
)
 
62.4

Depreciation and amortization

 
1.2

 
67.5

 
54.1

 
121.6

 

 
122.8

Write-downs, reserves, and project opening costs, net of recoveries

 
1.6

 
7.5

 
15.2

 
22.7

 
(0.3
)
 
24.0

Intangible and tangible asset impairment charges

 

 
84.4

 
16.4

 
100.8

 

 
100.8

Income on interests in non-consolidated affiliates
(0.5
)
 

 
(0.2
)
 
(3.1
)
 
(3.3
)
 

 
(3.8
)
Loss/(income) on interests in subsidiaries
376.5

 
(30.9
)
 
25.3

 

 
25.3

 
(370.9
)
 

Corporate expense
0.9

 
34.1

 
14.5

 
16.1

 
30.6

 
(15.2
)
 
50.4

Acquisition and integration costs

 
15.0

 
0.1

 
(0.1
)
 

 

 
15.0

Amortization of intangible assets

 
0.1

 
14.6

 
18.3

 
32.9

 

 
33.0

Total operating expenses
376.9

 
38.1

 
1,153.6

 
916.4

 
2,070.0

 
(455.0
)
 
2,030.0

(Loss)/income from operations
(376.9
)
 
(7.3
)
 
(3.0
)
 
87.6

 
84.6

 
370.9

 
71.3

Interest expense
(0.6
)
 
(514.1
)
 
(15.5
)
 
(118.0
)
 
(133.5
)
 
55.9

 
(592.3
)
Loss on early extinguishments of debt

 

 
(0.1
)
 
(0.6
)
 
(0.7
)
 

 
(0.7
)
Other income, including interest income
3.1

 
13.0

 
4.7

 
52.8

 
57.5

 
(73.3
)
 
0.3

(Loss)/income from continuing operations before income taxes
(374.4
)
 
(508.4
)
 
(13.9
)
 
21.8


7.9

 
353.5

 
(521.4
)
Benefit/(provision) for income taxes
(0.7
)
 
95.9

 
53.3

 
(0.1
)
 
53.2

 
6.1

 
154.5

Net (loss)/income from continuing operations, net of taxes
(375.1
)
 
(412.5
)
 
39.4

 
21.7

 
61.1

 
359.6

 
(366.9
)
Discontinued operations
 
 
 
 
 
 
 
 
 
 
 
 
 
Loss from discontinued operations

 

 

 
(15.9
)
 
(15.9
)
 

 
(15.9
)
Provision for income taxes

 

 

 


 

 

 

Income from discontinued operations, net of income taxes

 

 

 
(15.9
)
 
(15.9
)
 

 
(15.9
)
Net (loss)/income
(375.1
)
 
(412.5
)
 
39.4

 
5.8

 
45.2

 
359.6

 
(382.8
)
Less: net income attributable to noncontrolling interests

 

 

 
(3.6
)
 
(3.6
)
 

 
(3.6
)
Net (loss)/income attributable to Caesars
(375.1
)
 
(412.5
)
 
39.4

 
2.2

 
41.6

 
359.6

 
(386.4
)
Other comprehensive (loss)/income:
 
 
 
 
 
 
 
 
 
 
 
 
 
Total other comprehensive (loss)/income, net of income taxes

 
(6.6
)
 

 
12.0

 
12.0

 
(9.9
)
 
(4.5
)
Less: foreign currency translation adjustments attributable to noncontrolling interests, net of income taxes

 

 

 
0.2

 
0.2

 

 
0.2

Comprehensive (loss)/income attributable to Caesars
$
(375.1
)
 
$
(419.1
)
 
$
39.4

 
$
14.4

 
$
53.8

 
$
349.7

 
$
(390.7
)
CONDENSED CONSOLIDATING STATEMENT OF COMPREHENSIVE (LOSS)/INCOME
FOR THE THREE MONTHS ENDED MARCH 31, 2013
(In millions)
 
CEC
(Parent Guarantor)
 
Subsidiary
Issuer
 
Subsidiary Guarantors of Parent and Subsidiary Guaranteed Debt (a)
 
Subsidiary Non-Guarantors of Parent and Subsidiary Guaranteed Debt (b)
 
Subsidiary Non-Guarantors of Parent-Only Guaranteed Debt (a) + (b)
 
Consolidating/
Eliminating
Adjustments
 
Total
Revenues
 
 
 
 
 
 
 
 
 
 
 
 
 
Casino
$

 
$
12.0

 
$
914.5

 
$
566.6

 
$
1,481.1

 
$

 
$
1,493.1

Food and beverage

 
2.8

 
204.4

 
172.6

 
377.0

 

 
379.8

Rooms

 
3.3

 
149.2

 
135.7

 
284.9

 

 
288.2

Management fees

 
(1.7
)
 
16.7

 
4.6

 
21.3

 
(8.9
)
 
10.7

Other

 
13.3

 
81.6

 
153.8

 
235.4

 
(45.5
)
 
203.2

Reimbursable management costs

 

 
7.8

 
51.9

 
59.7

 

 
59.7

Less: casino promotional allowances

 
(3.6
)
 
(171.2
)
 
(118.8
)
 
(290.0
)
 

 
(293.6
)
Net revenues

 
26.1

 
1,203.0

 
966.4

 
2,169.4

 
(54.4
)
 
2,141.1

Operating expenses
 
 
 
 
 
 
 
 
 
 
 
 
 
Direct
 
 
 
 
 
 
 
 
 
 
 
 
 
Casino

 
8.5

 
521.7

 
302.9

 
824.6

 

 
833.1

Food and beverage

 
1.3

 
85.2

 
78.6

 
163.8

 

 
165.1

Rooms

 
0.5

 
34.7

 
38.1

 
72.8

 

 
73.3

Property, general, administrative, and other

 
4.3

 
287.5

 
271.8

 
559.3

 
(43.1
)
 
520.5

Reimbursable management costs

 

 
7.8

 
51.9

 
59.7

 

 
59.7

Depreciation and amortization

 
1.2

 
100.8

 
59.6

 
160.4

 

 
161.6

Write-downs, reserves, and project opening costs, net of recoveries

 

 
4.7

 
16.0

 
20.7

 

 
20.7

Intangible and tangible asset impairment charges

 

 
20.0

 

 
20.0

 

 
20.0

Loss on interests in non-consolidated affiliates

 

 
(0.1
)
 
2.7

 
2.6

 

 
2.6

Loss/(income) on interests in subsidiaries
220.7

 
(131.7
)
 
4.1

 

 
4.1

 
(93.1
)
 

Corporate expense
1.7

 
30.3

 
1.7

 
13.8

 
15.5

 
(11.4
)
 
36.1

Acquisition and integration costs

 
11.5

 
0.2

 
52.5

 
52.7

 

 
64.2

Amortization of intangible assets

 
0.2

 
22.1

 
19.1

 
41.2

 

 
41.4

Total operating expenses
222.4

 
(73.9
)
 
1,090.4

 
907.0

 
1,997.4

 
(147.6
)
 
1,998.3

(Loss)/income from operations
(222.4
)
 
100.0

 
112.6

 
59.4

 
172.0

 
93.2

 
142.8

Interest expense
(0.6
)
 
(515.1
)
 
(14.7
)
 
(101.6
)
 
(116.3
)
 
57.3

 
(574.7
)
Loss on early extinguishments of debt

 
(29.4
)
 

 
(7.3
)
 
(7.3
)
 

 
(36.7
)
Other income, including interest income
12.6

 
17.2

 
5.1

 
44.0

 
49.1

 
(75.2
)
 
3.7

(Loss)/income from continuing operations before income taxes
(210.4
)
 
(427.3
)
 
103.0

 
(5.5
)
 
97.5

 
75.3

 
(464.9
)
Benefit/(provision) for income taxes
(0.8
)
 
204.7

 
67.7

 
15.2

 
82.9

 
3.4

 
290.2

(Loss)/income from continuing operations, net of income taxes
(211.2
)
 
(222.6
)
 
170.7

 
9.7

 
180.4

 
78.7

 
(174.7
)
Discontinued operations
 
 
 
 
 
 
 
 
 
 
 
 
 
Income/(loss) from discontinued operations

 

 
(0.8
)
 
(44.0
)
 
(44.8
)
 

 
(44.8
)
(Provision)/benefit for income taxes

 

 
0.4

 
2.4

 
2.8

 

 
2.8

Income/(loss) from discontinued operations, net of income taxes

 

 
(0.4
)
 
(41.6
)
 
(42.0
)
 

 
(42.0
)
Net (loss)/income
(211.2
)
 
(222.6
)
 
170.3

 
(31.9
)
 
138.4

 
78.7

 
(216.7
)
Less: net income attributable to noncontrolling interests

 

 

 
(0.9
)
 
(0.9
)
 

 
(0.9
)
Net (loss)/income attributable to Caesars
(211.2
)
 
(222.6
)
 
170.3

 
(32.8
)
 
137.5

 
78.7

 
(217.6
)
Other comprehensive (loss)/income:
 
 
 
 
 
 
 
 
 
 
 
 
 
Total other comprehensive (loss)/income, net of income taxes

 
(13.1
)
 

 
60.0

 
60.0

 
(59.9
)
 
(13.0
)
Less: foreign currency translation adjustments attributable to noncontrolling interests, net of income taxes

 

 

 

 

 

 

Comprehensive (loss)/income attributable to Caesars
$
(211.2
)
 
$
(235.7
)
 
$
170.3

 
$
27.2

 
$
197.5

 
$
18.8

 
$
(230.6
)
Condensed Consolidating Statement of Cash Flows
CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS
FOR THE THREE MONTHS ENDED MARCH 31, 2014
(In millions)
 
CEC
(Parent Guarantor)
 
Subsidiary
Issuer
 
Subsidiary Guarantors of Parent and Subsidiary Guaranteed Debt (a)
 
Subsidiary Non-Guarantors of Parent and Subsidiary Guaranteed Debt (b)
 
Subsidiary Non-Guarantors of Parent-Only Guaranteed Debt (a) + (b)
 
Consolidating/
Eliminating
Adjustments
 
Total
Cash flows from operating activities
$
(18.9
)
 
$
(195.0
)
 
$
45.1

 
$
76.5

 
$
121.6

 
$
(1.5
)
 
$
(93.8
)
Cash flows from investing activities
 
 
 
 
 
 
 
 
 
 
 
 
 
Acquisitions of property and equipment, net of change in related payables

 
(6.0
)
 
(82.3
)
 
(152.2
)
 
(234.5
)
 

 
(240.5
)
Change in restricted cash

 

 

 
94.4

 
94.4

 

 
94.4

Payments to acquire businesses, net of transaction costs and cash acquired

 

 

 
(22.5
)
 
(22.5
)
 

 
(22.5
)
Investments in/advances to non-consolidated affiliates and other

 

 

 
(2.1
)
 
(2.1
)
 

 
(2.1
)
Proceeds received from sale of assets

 

 
12.5

 

 
12.5

 

 
12.5

Purchases of investment securities

 

 

 
(12.5
)
 
(12.5
)
 

 
(12.5
)
Proceeds from the sale and maturity of investment securities

 

 

 
3.9

 
3.9

 

 
3.9

Other
1.1

 

 
1.8

 

 
1.8

 

 
2.9

Cash flows from investing activities
1.1

 
(6.0
)
 
(68.0
)
 
(91.0
)
 
(159.0
)
 

 
(163.9
)
Cash flows from financing activities
 
 
 
 
 
 
 
 
 
 
 
 
 
Debt issuance and extension costs and fees

 
(0.8
)
 

 
(7.2
)
 
(7.2
)
 

 
(8.0
)
Borrowings under lending agreements

 
(6.2
)
 

 
6.2

 
6.2

 

 

Repayments under lending agreements

 
13.0

 

 
(13.0
)
 
(13.0
)
 

 

Cash paid for early extinguishments of debt

 

 

 
(9.7
)
 
(9.7
)
 

 
(9.7
)
Scheduled debt and capital lease payments
(0.2
)
 
(2.7
)
 
(3.8
)
 
(9.2
)
 
(13.0
)
 

 
(15.9
)
Purchase of additional interests in subsidiary

 

 

 
(4.0
)
 
(4.0
)
 

 
(4.0
)
Proceeds from sale of noncontrolling interests

 

 

 
11.7

 
11.7

 

 
11.7

Distributions to noncontrolling interest owners

 

 

 
(4.4
)
 
(4.4
)
 

 
(4.4
)
Issuance of common stock, net of fees
0.9

 

 

 

 

 

 
0.9

Other

 

 

 
0.2

 
0.2

 
(0.2
)
 

Transfers from/(to) affiliates
24.3

 
(24.9
)
 
(1.1
)
 

 
(1.1
)
 
1.7

 

Cash flows from financing activities
25.0

 
(21.6
)
 
(4.9
)
 
(29.4
)
 
(34.3
)
 
1.5

 
(29.4
)
 Cash flows from discontinued operations
 
 
 
 
 
 
 
 
 
 
 
 
 
 Cash flows from operating activities

 

 

 
(0.7
)
 
(0.7
)
 

 
(0.7
)
 Cash flows from investing activities

 

 

 

 

 

 

 Cash flows from financing activities

 

 

 

 

 

 

Net cash from discontinued operations

 

 

 
(0.7
)
 
(0.7
)
 

 
(0.7
)
Net increase/(decrease) in cash and cash equivalents
7.2

 
(222.6
)
 
(27.8
)
 
(44.6
)
 
(72.4
)
 

 
(287.8
)
Cash and cash equivalents, beginning of period
113.3

 
996.4

 
293.6

 
1,367.9

 
1,661.5

 

 
2,771.2

Cash and cash equivalents, end of period
$
120.5

 
$
773.8

 
$
265.8

 
$
1,323.3

 
$
1,589.1

 
$

 
$
2,483.4

CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS
FOR THE THREE MONTHS ENDED MARCH 31, 2013
(In millions)
 
CEC
(Parent Guarantor)
 
Subsidiary
Issuer
 
Subsidiary Guarantors of Parent and Subsidiary Guaranteed Debt (a)
 
Subsidiary Non-Guarantors of Parent and Subsidiary Guaranteed Debt (b)
 
Subsidiary Non-Guarantors of Parent-Only Guaranteed Debt (a) + (b)
 
Consolidating/
Eliminating
Adjustments
 
Total
Cash flows from operating activities
$
56.0

 
$
(121.0
)
 
$
31.4

 
$
(9.9
)
 
$
21.5

 
$
(3.8
)
 
$
(47.3
)
Cash flows from investing activities
 
 
 
 
 
 
 
 
 
 
 
 
 
Acquisitions of property and equipment, net of change in related payables

 
(2.1
)
 
(76.4
)
 
(73.4
)
 
(149.8
)
 
3.8

 
(148.1
)
Change in restricted cash

 

 
(5.1
)
 
836.8

 
831.7

 

 
831.7

Purchase of additional interests in subsidiaries
(20.4
)
 
(1.5
)
 

 

 

 
21.9

 

Dividends received

 
18.6

 
18.6

 

 
18.6

 
(37.2
)
 

Investments in/advances to non-consolidated affiliates and other

 

 

 
(21.9
)
 
(21.9
)
 

 
(21.9
)
Purchases of investment securities

 

 

 
(1.4
)
 
(1.4
)
 

 
(1.4
)
Proceeds from the sale and maturity of investment securities

 

 

 
0.7

 
0.7

 

 
0.7

Other
(0.2
)
 

 
(2.0
)
 
(1.0
)
 
(3.0
)
 

 
(3.2
)
Cash flows from investing activities
(20.6
)

15.0


(64.9
)

739.8


674.9


(11.5
)

657.8

Cash flows from financing activities
 
 
 
 
 
 
 
 
 
 
 
 
 
Proceeds from the issuance of long-term debt

 
127.0

 

 
1,462.5

 
1,462.5

 

 
1,589.5

Assumption of debt by non-guarantors

 
2,199.4

 

 
(2,199.4
)
 
(2,199.4
)
 

 

Debt issuance and extension costs and fees

 
(47.3
)
 

 
(23.3
)
 
(23.3
)
 

 
(70.6
)
Cash paid for early extinguishments of debt

 
(1,783.3
)
 

 
(0.9
)
 
(0.9
)
 

 
(1,784.2
)
Scheduled debt and capital lease payments

 
(2.5
)
 
(1.7
)
 
(1.4
)
 
(3.1
)
 

 
(5.6
)
Dividends paid

 

 
(18.6
)
 
(18.6
)
 
(37.2
)
 
37.2

 

Other

 

 

 
(2.7
)
 
(2.7
)
 

 
(2.7
)
Transfer (to)/from affiliates
38.0

 
(15.3
)
 
(0.1
)
 
(0.7
)
 
(0.8
)
 
(21.9
)
 

Cash flows from financing activities
38.0


478.0


(20.4
)

(784.5
)

(804.9
)

15.3


(273.6
)
Cash flows from discontinued operations
 
 
 
 
 
 
 
 
 
 
 
 
 
Cash flows from operating activities

 

 
(0.4
)
 
1.5

 
1.1

 

 
1.1

Cash flows from investing activities

 

 

 

 

 

 

Cash flows from financing activities

 

 

 

 

 

 

Net cash from discontinued operations

 

 
(0.4
)
 
1.5

 
1.1

 

 
1.1

Net increase/(decrease) in cash and cash equivalents
73.4

 
372.0

 
(54.3
)
 
(53.1
)
 
(107.4
)
 

 
338.0

Change in cash classified as assets held for sale

 

 

 
(0.1
)
 
(0.1
)
 

 
(0.1
)
Cash and cash equivalents, beginning of period
7.4

 
911.9

 
353.8

 
484.4

 
838.2

 

 
1,757.5

Cash and cash equivalents, end of period
$
80.8

 
$
1,283.9

 
$
299.5

 
$
431.2

 
$
730.7

 
$

 
$
2,095.4