XML 38 R21.htm IDEA: XBRL DOCUMENT v3.5.0.2
Segment Reporting Segment Reporting (Notes)
9 Months Ended
Sep. 30, 2016
Segment Reporting [Abstract]  
Segment Reporting Disclosure
Segment Reporting
We view each casino property as an operating segment and currently aggregate all such casino properties into two reportable segments: CERP and CGP. Through June 30, 2016, we presented CGP as two separate reportable segments: CGP Casinos and CIE. Subsequent to the sale of the SMG Business (see Note 1) the remaining CIE business is not material. Therefore, we no longer consider CIE to be a separate reportable segment, and CGP Casinos and CIE have been combined for all periods presented as the CGP segment. Additionally, CEOC was a reportable segment until its deconsolidation effective January 15, 2015.
The results of each reportable segment presented below are consistent with the way Caesars management assesses these results and allocates resources, which is a consolidated view that adjusts for the impact of certain transactions between reportable segments within Caesars, as described below. Accordingly, the results of certain reportable segments presented in this filing differ from the financial statement information presented in their standalone filings.
“Other” includes parent, consolidating, and other adjustments to reconcile to consolidated Caesars results.
Condensed Statements of Operations - By Segment
 
Three Months Ended September 30, 2016
(In millions)
CERP
 
CGP
 
Other
 
Elimination
 
Caesars
Other revenues
$
83

 
$
57

 
$

 
$
(4
)
 
$
136

Net revenues
569

 
422

 
(1
)
 
(4
)
 
986

Depreciation and amortization
63

 
47

 
1

 

 
111

Income/(loss) from operations
104

 
(109
)
 
(39
)
 

 
(44
)
Interest expense
99

 
49

 
(1
)
 

 
147

Deconsolidation and restructuring of CEOC and other
1

 
1

 
(3,072
)
 

 
(3,070
)
Income tax benefit/(provision)

 
2

 
(29
)
 

 
(27
)

 
Three Months Ended September 30, 2015
(In millions)
CERP
 
CGP
 
Other
 
Elimination
 
Caesars
Other revenues
$
73

 
$
48

 
$
4

 
$
(7
)
 
$
118

Net revenues
542

 
418

 
4

 
(7
)
 
957

Depreciation and amortization
52

 
39

 

 

 
91

Income/(loss) from operations
98

 
32

 
(46
)
 

 
84

Interest expense
98

 
50

 
(1
)
 

 
147

Deconsolidation and restructuring of CEOC and other

 
5

 
(940
)
 

 
(935
)
Income tax benefit/(provision)

 
(2
)
 
208

 

 
206


 
Nine Months Ended September 30, 2016
(In millions)
CERP
 
CGP
 
Other
 
Elimination
 
Caesars
Other revenues
$
235

 
$
162

 
$
3

 
$
(15
)
 
$
385

Net revenues
1,659

 
1,283

 
1

 
(15
)
 
2,928

Depreciation and amortization
195

 
130

 

 

 
325

Income/(loss) from operations
293

 
(22
)
 
(116
)
 

 
155

Interest expense
297

 
149

 
2

 

 
448

Deconsolidation and restructuring of CEOC and other

 
2

 
(5,335
)
 

 
(5,333
)
Income tax benefit/(provision)
2

 
6

 
(45
)
 

 
(37
)

 
Nine Months Ended September 30, 2015
(In millions)
CEOC
 
CERP
 
CGP
 
Other
 
Elimination
 
Caesars
Other revenues
$
24

 
$
224

 
$
132

 
$
21

 
$
(31
)
 
$
370

Net revenues
164

 
1,637

 
1,216

 
22

 
(31
)
 
3,008

Depreciation and amortization
11

 
151

 
111

 
1

 

 
274

Income/(loss) from operations
9

 
332

 
223

 
(259
)
 

 
305

Interest expense
87

 
299

 
145

 
1

 
(2
)
 
530

Deconsolidation and restructuring of CEOC and other

 

 
4

 
6,160

 
(2
)
 
6,162

Income tax benefit/(provision)

 
(13
)
 
2

 
60

 

 
49


Property EBITDA - by Segment
Property earnings before interest, taxes, depreciation and amortization (“EBITDA”) is presented as a measure of the Company’s performance. Property EBITDA is defined as revenues less property operating expenses and is comprised of net income/(loss) before (i) interest expense, net of interest capitalized and interest income, (ii) income tax (benefit)/provision, (iii) depreciation and amortization, (iv) corporate expenses, and (v) certain items that we do not consider indicative of its ongoing operating performance at an operating property level. As a result of the sale of the SMG Business (see Note 1), we have determined that CIE stock-based compensation expense should be excluded from Property EBITDA as management no longer considers such expense to be indicative of Caesars Entertainment’s ongoing consolidated or segment operating performance. Therefore, Property EBITDA has been recast for prior periods to be consistent to the current year presentation.
In evaluating Property EBITDA you should be aware that, in the future, we may incur expenses that are the same or similar to some of the adjustments in this presentation. The presentation of Property EBITDA should not be construed as an inference that future results will be unaffected by unusual or unexpected items.
Property EBITDA is a non-GAAP financial measure commonly used in our industry and should not be construed as an alternative to net income/(loss) as an indicator of operating performance or as an alternative to cash flow provided by operating activities as a measure of liquidity (as determined in accordance with GAAP). Property EBITDA may not be comparable to similarly titled measures reported by other companies within the industry. Property EBITDA is included because management uses Property EBITDA to measure performance and allocate resources, and believes that Property EBITDA provides investors with additional information consistent with that used by management.
 
Three Months Ended September 30, 2016
(In millions)
CERP
 
CGP
 
Other
 
Elimination
 
Caesars
Net income/(loss) attributable to company
$
6

 
$
3,897

 
$
(4,546
)
 
$

 
$
(643
)
Net income/(loss) attributable to noncontrolling interests

 
(33
)
 
681

 

 
648

Discontinued operations, net of income taxes

 
(4,019
)
 
726

 

 
(3,293
)
Income tax (benefit)/provision

 
(2
)
 
29

 

 
27

Deconsolidation and restructuring of CEOC and other
(1
)
 
(1
)
 
3,072

 

 
3,070

Interest expense
99

 
49

 
(1
)
 

 
147

Depreciation and amortization
63

 
47

 
1

 

 
111

Corporate expense
11

 
7

 
23

 
(1
)
 
40

Other operating costs

 
16

 
19

 

 
35

CIE stock-based compensation

 
145

 

 

 
145

Property EBITDA
$
178

 
$
106

 
$
4

 
$
(1
)
 
$
287

 
Three Months Ended September 30, 2015
(In millions)
CERP
 
CGP
 
Other
 
Elimination
 
Caesars
Net income/(loss) attributable to company
$

 
$
19

 
$
(810
)
 
$

 
$
(791
)
Net income attributable to noncontrolling interests

 
2

 
33

 

 
35

Discontinued operations, net of income taxes

 
(36
)
 

 

 
(36
)
Income tax (benefit)/provision

 
2

 
(208
)
 

 
(206
)
Deconsolidation and restructuring of CEOC and other

 
(5
)
 
940

 

 
935

Interest expense
98

 
50

 
(1
)
 

 
147

Depreciation and amortization
52

 
39

 

 

 
91

Corporate expense
10

 
8

 
24

 
(2
)
 
40

Other operating costs
1

 
9

 
24

 

 
34

CIE stock-based compensation

 
13

 

 

 
13

Property EBITDA
$
161

 
$
101

 
$
2

 
$
(2
)
 
$
262

 
Nine Months Ended September 30, 2016
(In millions)
CERP
 
CGP
 
Other
 
Elimination
 
Caesars
Net income/(loss) attributable to company
$
(2
)
 
$
3,940

 
$
(6,966
)
 
$

 
$
(3,028
)
Net income/(loss) attributable to noncontrolling interests

 
(26
)
 
742

 

 
716

Discontinued operations, net of income taxes

 
(4,077
)
 
726

 

 
(3,351
)
Income tax (benefit)/provision
(2
)
 
(6
)
 
45

 

 
37

Deconsolidation and restructuring of CEOC and other

 
(2
)
 
5,335

 

 
5,333

Interest expense
297

 
149

 
2

 

 
448

Depreciation and amortization
195

 
130

 

 

 
325

Corporate expense
33

 
22

 
69

 
(2
)
 
122

Other operating costs
5

 
19

 
53

 

 
77

CIE stock-based compensation

 
188

 

 

 
188

Property EBITDA
$
526

 
$
337

 
$
6

 
$
(2
)
 
$
867

 
Nine Months Ended September 30, 2015
(In millions)
CEOC
 
CERP
 
CGP
 
Other
 
Elimination
 
Caesars
Net income/(loss) attributable to company
$
(85
)
 
$
20

 
$
193

 
$
5,870

 
$

 
$
5,998

Net income attributable to noncontrolling interests

 

 
4

 
90

 

 
94

Discontinued operations, net of income taxes
7

 

 
(113
)
 

 

 
(106
)
Income tax (benefit)/provision

 
13

 
(2
)
 
(60
)
 

 
(49
)
Deconsolidation and restructuring of CEOC and other

 

 
(4
)
 
(6,160
)
 
2

 
(6,162
)
Interest expense
87

 
299

 
145

 
1

 
(2
)
 
530

Depreciation and amortization
11

 
151

 
111

 
1

 

 
274

Corporate expense
7

 
32

 
27

 
76

 
(11
)
 
131

Other operating costs
4

 
3

 
(98
)
 
197

 

 
106

CIE stock-based compensation

 

 
24

 

 

 
24

Property EBITDA
$
31

 
$
518

 
$
287

 
$
15

 
$
(11
)
 
$
840


Condensed Balance Sheets - By Segment
 
As of September 30, 2016
(In millions)
CERP
 
CGP
 
Other
 
Elimination
 
Caesars
Total assets
$
7,031

 
$
7,757

 
$
1,322

 
$
(759
)
 
$
15,351

Total liabilities
6,003

 
3,042

 
7,347

 
(70
)
 
16,322


 
As of December 31, 2015
(In millions)
CERP
 
CGP
 
Other
 
Elimination
 
Caesars
Total assets
$
7,028

 
$
4,518

 
$
1,409

 
$
(749
)
 
$
12,206

Total liabilities
6,073

 
2,798

 
1,157

 
(55
)
 
9,973