-----BEGIN PRIVACY-ENHANCED MESSAGE----- Proc-Type: 2001,MIC-CLEAR Originator-Name: webmaster@www.sec.gov Originator-Key-Asymmetric: MFgwCgYEVQgBAQICAf8DSgAwRwJAW2sNKK9AVtBzYZmr6aGjlWyK3XmZv3dTINen TWSM7vrzLADbmYQaionwg5sDW3P6oaM5D3tdezXMm7z1T+B+twIDAQAB MIC-Info: RSA-MD5,RSA, KxQ0zCAKVWGz2Qsev/U+RBOX911peluflqlSf/jsbKwMl+92k+z7k/LxZJTCG+fr WptWfvFcYT9XKYKtVdhm6A== 0001193125-09-156107.txt : 20090728 0001193125-09-156107.hdr.sgml : 20090728 20090727203611 ACCESSION NUMBER: 0001193125-09-156107 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 3 CONFORMED PERIOD OF REPORT: 20090724 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20090728 DATE AS OF CHANGE: 20090727 FILER: COMPANY DATA: COMPANY CONFORMED NAME: HARRAHS ENTERTAINMENT INC CENTRAL INDEX KEY: 0000858339 STANDARD INDUSTRIAL CLASSIFICATION: SERVICES-MISCELLANEOUS AMUSEMENT & RECREATION [7990] IRS NUMBER: 621411755 STATE OF INCORPORATION: DE FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 001-10410 FILM NUMBER: 09965673 BUSINESS ADDRESS: STREET 1: ONE CAESARS PALACE DRIVE CITY: LAS VEGAS STATE: NV ZIP: 89109 BUSINESS PHONE: 7024076000 MAIL ADDRESS: STREET 1: ONE CAESARS PALACE DRIVE CITY: LAS VEGAS STATE: NV ZIP: 89109 FORMER COMPANY: FORMER CONFORMED NAME: PROMUS COMPANIES INC DATE OF NAME CHANGE: 19920703 8-K 1 d8k.htm FORM 8-K Form 8-K

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

 

FORM 8-K

 

 

CURRENT REPORT

Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

 

 

July 24, 2009

Date of Report (Date of earliest event reported)

 

 

Harrah’s Entertainment, Inc.

(Exact name of registrant as specified in its charter)

 

Delaware    001-10410    62-1411755
(State of Incorporation)    (Commission File Number)    (IRS Employer Identification Number)

One Caesars Palace Drive

Las Vegas, Nevada 89109

(Address of principal executive offices) (Zip Code)

(702) 407-6000

(Registrant’s telephone number, including area code)

N/A

(Former Name or Former Address, if Changed Since Last Report)

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

 

¨ Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

¨ Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

¨ Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

¨ Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 

 

 


Item 2.02 Results of Operations and Financial Condition.

Attached and incorporated herein by reference as Exhibit 99.1 is a copy of the press release of the Registrant, dated July 24, 2009, reporting the Registrant’s financial results for the quarter ended June 30, 2009.

The information, including exhibits attached hereto, in this Current Report is being furnished and shall not be deemed “filed” for the purposes of Section 18 of the Securities Exchange Act of 1934, as amended, or otherwise subject to the liabilities of that Section. The information in this Current Report shall not be incorporated by reference into any registration statement or other document pursuant to the Securities Act of 1933, except as otherwise expressly stated in such filing.

 

Item 9.01 Financial Statements and Exhibits.

(d) Exhibits. The following exhibits are being filed herewith:

 

  99.1 Text of press release, dated July 24, 2009.


SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, as amended, the Registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

    HARRAH’S ENTERTAINMENT, INC.
Date: July 27, 2009     By:   /s/ Michael D. Cohen
       

Michael D. Cohen

Vice President, Associate General Counsel and Corporate Secretary


EXHIBIT INDEX

 

Exhibit
Number

  

Document Description

99.1    Text of press release, dated July 24, 2009.

 

EX-99.1 2 dex991.htm PRESS RELEASE Press Release

Exhibit 99.1

LOGO

 

Contact:

   Gary Thompson – Media    Jonathan Halkyard – Investors   
   Harrah’s Entertainment, Inc.    Harrah’s Entertainment, Inc.   
   (702) 407-6529    (702) 407-6080   

Harrah’s Entertainment Reports 2009 Second-Quarter, First-Half Results

 

   

Revenues decline 12.7 percent from 2008 second quarter

 

   

Second-Quarter Property EBITDA declines 9.4 percent from prior year

 

   

Net gains from debt retirements and impairment charges affect results

 

   

Harrah’s Operating Company exchange offer, note sale strengthen balance sheet

LAS VEGAS – July 24, 2009 – Harrah’s Entertainment, Inc. today reported the following financial results for the 2009 second quarter and first half:

HARRAH’S ENTERTAINMENT, INC.

Company-wide Results

 

     Successor    Successor     Percent
Increase/
(Decrease)
 
     Three Months Ended    

(In millions)

   June 30, 2009    June 30,2008    

Total revenues

   $ 2,271.4    $ 2,602.1      (12.7 )% 

Income from operations

     6.3      323.1      (98.1 )% 

Income/(loss) from continuing operations, net of tax (a)

     2,280.6      (97.6   N/M   

Property EBITDA

     585.5      646.0      (9.4 )% 

Adjusted EBITDA (b)

     565.6      634.3      (10.8 )% 

 

(a )

Due to the January 1, 2009, adoption of a recent accounting pronouncement, certain 2008 amounts have been recasted to conform to the 2009 presentation.

 

(b)

Does not include the pro forma effect of yet-to-be-realized cost savings from our profitability program.

 

1


(In millions)

   Successor
Period
Six Months
Ended
June 30, 2009
   Successor
Period
Jan. 28, 2008
Through
June 30, 2008
    Predecessor
Period
Jan. 1, 2008
Through
Jan. 27, 2008
    Combined
Six Months
Ended
June 30, 2008
    Increase/
(Decrease)
 

Total revenues

   $ 4,526.1    $ 4,442.6      $ 760.1      $ 5,202.7      (13.0 )% 

Income/(loss) from operations

     291.7      760.9        (36.8     724.1      (59.7 )% 

Income/(loss) from continuing operations, net of tax (a)

     2,153.2      (273.1     (99.4     (372.5   N/M   

Property EBITDA

     1,146.8      1,125.2        171.2        1,296.4      (11.5 )% 

Adjusted EBITDA (b)

     1,112.9      1,088.3        172.0        1,260.3      (11.7 )% 

 

( a)

Due to the January 1, 2009, adoption of a recent accounting pronouncement, certain 2008 amounts have been recasted to conform to the 2009 presentation.

 

(b)

Does not include the pro forma effect of yet-to-be-realized cost savings from our profitability program.

On January 28, 2008, Harrah’s Entertainment was acquired by affiliates of Apollo Global Management, LLC and TPG Capital, LP. In accordance with Generally Accepted Accounting Principles (GAAP), we have separated our 2008 historical financial results in the presentations included herein between the Successor period from January 28, 2008, through June 30, 2008, and the Predecessor period from January 1, 2008, through January 27, 2008. However, we have also combined the Successor and Predecessor periods’ results for the six months ended June 30, 2008, because company management believes doing so provides a meaningful presentation and comparison of results.

Property Earnings Before Interest, Taxes, Depreciation and Amortization (Property EBITDA) and Adjusted EBITDA are not GAAP measurements but are commonly used in the gaming industry as measures of performance and as bases for valuation of gaming companies and, in the case of Adjusted EBITDA, as a measure of compliance with certain debt covenants. Reconciliations of Property EBITDA to Income/(loss) from operations and Loss from continuing operations to Last Twelve Months (LTM) Adjusted EBITDA are attached to this release.

 

2


The company’s 2009 second-quarter income from operations was $6.3 million, compared with income from operations of $323.1 million in the 2008 second quarter. Included in the 2009 second quarter income from operations was a $297.1 million charge for impairments of goodwill and other intangible assets. Income from continuing operations, net of tax, for the 2009 second quarter was $2.3 billion, compared with a loss of $97.6 million in the year-ago quarter. The 2009 second-quarter income from continuing operations, net of tax, included a pre-tax gain of $4.3 billion related to the early extinguishment of debt in the 2009 quarter, as a result of the debt exchange offer and open-market purchases of debt discussed below. Under the American Recovery and Reinvestment Act of 2009 (“the Act”), the company received temporary relief under the Delayed Recognition of Cancellation of Debt Income (“CODI”) rules. The Act contains a provision that allows for a five-year deferral of CODI for debt reacquired in 2009, followed by recognition of CODI ratably over the succeeding five years. As a result our exchange offers, we recognized a deferred tax liability of approximately $1.7 billion related to the gain.

First-half revenues declined 13 percent to $4.5 billion from $5.2 billion in the first six months of 2008. Income from operations totaled $291.7 million in the 2009 first half, compared with $724.1 million in the prior-year period. Income from continuing operations, net of tax, for the first six months of 2009 was $2.2 billion, compared with a net loss of $372.5 million in the first half of 2008.

During the 2009 second quarter, Harrah’s Operating Company, Inc., (HOC), a wholly owned subsidiary of Harrah’s Entertainment, completed offers to exchange approximately $3.6 billion principal amount of new 10.0 percent second-priority senior secured notes due 2018 for approximately $5.4 billion aggregate principal amount of outstanding debt with maturity dates ranging from 2010 to 2018. As a result, HOC was able to reduce its overall debt by approximately $1.8 billion principal amount and decrease its annual cash interest expense by $73 million.

 

3


HOC also received consent by a majority of holders of its 10.75 percent Senior Notes due 2016 and 10.75 percent/11.5 percent Senior Toggle Notes due 2018 to eliminate or waive restrictive covenants and certain events of default contained in those notes. Additionally, HOC and Harrah’s BC, Inc., (HBC), another wholly owned subsidiary of Harrah’s Entertainment, purchased approximately $1.3 billion principal amount of HOC’s notes either through tender offers or open market purchases during the quarter For these transactions, the estimated annual consolidated cash interest expense savings is approximately $142 million.

Also in the second quarter, after receiving consent to amend certain covenants under its credit agreement, HOC issued $1.375 billion principal amount of 11.25 percent senior secured notes due 2017 and used the net proceeds to retire a portion of its debt under its credit agreement.

“The second-quarter financing activities enabled us to extend our average debt maturity and improve our overall liquidity,” said Gary Loveman, Harrah’s chairman, president and chief executive officer. “The note sale, credit-facility amendment, exchange offers and open-market repurchases of HOC notes have strengthened our balance sheet and enhanced our financial flexibility.

“We still face challenges, particularly in Las Vegas and Atlantic City, though our cost-reduction efforts led to improved second-quarter EBITDA margins in other markets we serve,” Loveman said. “A bright spot in Las Vegas was the on-schedule opening this month of our new state-of-the-art convention and meeting center at Caesars Palace.”“

 

4


A substantial portion of the debt of Harrah’s Entertainment’s consolidated group is issued by HOC. Therefore, the company believes it is meaningful to also provide information pertaining to the results of operations of HOC. The information for HOC assumes that a post-January 2008 swap of certain properties between HOC and Harrah’s Entertainment that was consummated during the 2008 second quarter actually occurred on January 1, 2008.

HARRAH’S OPERATING COMPANY

Overall

 

(In millions)

   Successor
Three Months
Ended
June 30, 2009
   Successor
June 30,2008
    Percent
Increase/
(Decrease)
 

Total revenues

   $ 1,729.7    $ 1,949.0      (11.3 )% 

Income from operations

     197.4      200.8      (1.7 )% 

Income/(loss) from continuing operations, net of tax (a)

     2,299.6      (121.2   N/M   

Property EBITDA

     427.8      436.7      (2.0 )% 

Adjusted EBITDA (b)

     421.9      424.2      (0.5 )% 

 

(a)

Due to the January 1, 2009 adoption of a recent accounting pronouncement, certain 2008 amounts have been recasted to conform to the 2009 presentation.

 

(b)

Does not include the pro forma effect of yet-to-be-realized cost savings from our profitability program.

 

(In millions)

   Successor
Period
Six Months
Ended
June 30, 2009
   Successor
Period
Jan. 28, 2008
Through
June 30,
2008
    Predecessor
Period
Jan. 1, 2008
Through
Jan. 27, 2008
    Combined
Six Months
Ended
June 30, 2008
    Percent
Increase/
(Decrease)
 

Total revenues

   $ 3,482.2    $ 3,339.4      $ 577.5      $ 3,916.9      (11.1 )% 

Income/(loss) from operations

     415.6      536.8        (43.2     493.6      (15.8 )% 

Income/(loss) from continuing operations, net of tax (a)

     2,170.8      (299.5     (106.2     (405.7   N/M   

Property EBITDA

     846.2      779.9        109.6        889.5      (4.9 )% 

Adjusted EBITDA (b)

     829.2      725.5        143.0        868.5      (4.5 )% 

 

(a)

Due to the January 1, 2009 adoption of a recent accounting pronouncement, certain 2008 amounts have been recasted to conform to the 2009 presentation.

 

(b)

Does not include the pro forma effect of yet-to-be-realized cost savings from our profitability program.

 

5


Summaries of results by region follow:

Las Vegas Region

While hotel occupancy was strong at nearly 95 percent, second-quarter and first-half revenues declined in the Las Vegas Region from the year-earlier periods due to lower spend per visitor and weakness in the group-travel business, which led to lower average daily room rates. The 2009 second-quarter and year-to-date (loss)/income from operations declined compared with respective 2008 results due to lower visitor spend and a $255.1 million charge recorded in the quarter for impairment of goodwill for certain of the Las Vegas Strip properties.

HARRAH’S ENTERTAINMENT, INC.

Las Vegas Region

 

     Successor     Successor    Percent
Increase/
(Decrease)
 
     Three Months Ended   

(In millions)

   June 30, 2009     June 30,2008   

Total revenues

   $ 705.2      $ 873.1    (19.2 )% 

(Loss)/income from operations

     (123.3     199.0    (162.0 )% 

Property EBITDA

     210.6        286.4    (26.5 )% 

 

(In millions)

   Successor
Period
Six Months
Ended
June 30, 2009
   Successor
Period
Jan. 28, 2008
Through
June 30, 2008
   Predecessor
Period
Jan. 1, 2008
Through
Jan. 27, 2008
   Combined
Six Months
Ended
June 30, 2008
   Percent
Increase/
(Decrease)
 

Total revenues

   $ 1,391.6    $ 1,482.5    $ 253.6    $ 1,736.1    (19.8 )% 

Income from operations

     0.5      341.9      51.9      393.8    (99.9 )% 

Property EBITDA

     409.2      485.8      76.0      561.8    (27.2 )% 

Las Vegas Region properties include Harrah’s Las Vegas, Rio, Bally’s Las Vegas, Paris, Flamingo Las Vegas, Caesars Palace, Imperial Palace and Bill’s Gamblin’ Hall & Saloon.

HARRAH’S OPERATING COMPANY

Las Vegas Region

 

     Successor    Successor    Percent
Increase/
(Decrease)
 
     Three Months Ended   

(In millions)

   June 30, 2009    June 30,2008   

Total revenues

   $ 306.6    $ 380.9    (19.5 )% 

Income from operations

     51.3      83.8    (38.8 )% 

Property EBITDA

     82.2      114.9    (28.5 )% 

 

(In millions)

   Successor
Period
Six Months
Ended
June 30, 2009
   Successor
Period
Jan. 28, 2008
Through
June 30, 2008
   Predecessor
Period
Jan. 1, 2008
Through
Jan. 27, 2008
   Combined
Six Months
Ended
June 30, 2008
   Percent
Increase/
(Decrease)
 

Total revenues

   $ 611.8    $ 641.4    $ 118.5    $ 759.9    (19.5 )% 

Income from operations

     100.2      140.3      29.7      170.0    (41.1 )% 

Property EBITDA

     160.8      192.0      38.1      230.1    (30.1 )% 

Las Vegas Region properties include Bally’s Las Vegas, Caesars Palace, Imperial Palace and Bill’s Gamblin’ Hall & Saloon.

 

6


Atlantic City Region

The same factors that impacted results for the past year – competition from gaming operations in Pennsylvania, the weak economy and smoking restrictions – led to reduced visitation and customer spend per trip, driving declines in the Atlantic City Region results during the three and six months ended June 30, 2009.

HARRAH’S ENTERTAINMENT, INC.

Atlantic City Region

 

     Successor    Successor    Percent
Increase/
(Decrease)
 
     Three Months Ended   

(In millions)

   June 30, 2009    June 30,2008   

Total revenues

   $ 516.2    $ 599.8    (13.9 )% 

Income from operations

     67.4      71.3    (5.5 )% 

Property EBITDA

     114.5      133.1    (14.0 )% 

 

(In millions)

   Successor
Period
Six Months
Ended
June 30, 2009
   Successor
Period
Jan. 28, 2008
Through
June 30, 2008
   Predecessor
Period
Jan. 1, 2008
Through
Jan. 27, 2008
   Combined
Six Months
Ended
June 30, 2008
   Percent
Increase/
(Decrease)
 

Total revenues

   $ 1,000.1    $ 1,008.0    $ 160.8    $ 1,168.8    (14.4 )% 

Income from operations

     104.5      130.5      18.7      149.2    (30.0 )% 

Property EBITDA

     200.7      232.8      36.4      269.2    (25.4 )% 

Atlantic City Region properties include Harrah’s Atlantic City, Showboat Atlantic City, Caesars Atlantic City, Bally’s Atlantic City and Harrah’s Chester.

 

7


HARRAH’S OPERATING COMPANY

Atlantic City Region

 

     Successor    Successor    Percent
Increase/
(Decrease)
 
     Three Months Ended   

(In millions)

   June 30, 2009    June 30,2008   

Total revenues

   $ 390.9    $ 460.4    (15.1 )% 

Income from operations

     48.8      51.3    (4.9 )% 

Property EBITDA

     81.0      95.0    (14.7 )% 

 

(In millions)

   Successor
Period
Six Months
Ended
June 30, 2009
   Successor
Period
Jan. 28, 2008
Through
June 30, 2008
   Predecessor
Period
Jan. 1, 2008
Through
Jan. 27, 2008
   Combined
Six Months
Ended
June 30, 2008
   Percent
Increase/
(Decrease)
 

Total revenues

   $ 760.7    $ 780.9    $ 125.8    $ 906.7    (16.1 )% 

Income from operations

     73.9      96.4      8.0      104.4    (29.2 )% 

Property EBITDA

     141.0      169.1      21.9      191.0    (26.2 )% 

Atlantic City Region properties include Showboat Atlantic City, Caesars Atlantic City, Bally’s Atlantic City and Harrah’s Chester.

Louisiana/Mississippi Region

The weak economy led to lower guest volumes that yielded second-quarter and first-half 2009 revenue declines in the Louisiana/Mississippi Region, although cost-saving initiatives, primarily in the Tunica, Mississippi market led to margin improvements and higher Property EBITDA compared with the 2008 second quarter and first half. The 2008 quarter and first six months were also impacted by construction disruptions related to the re-branding and remodeling of Harrah’s Tunica. Also included in the six months ended June 30, 2008, income from operations were insurance proceeds of $185.4 million representing final settlement of claims related to 2005 hurricane damages.

HARRAH’S ENTERTAINMENT, INC.

Louisiana/Mississippi Region

 

     Successor    Successor    Percent
Increase/
(Decrease)
 
     Three Months Ended   

(In millions)

   June 30, 2009    June 30,2008   

Total revenues

   $ 314.9    $ 368.2    (14.5 )% 

Income from operations

     53.1      46.1    15.2

Property EBITDA

     80.0      77.2    3.6

 

8


In millions)

   Successor
Period
Six Months
Ended
June 30, 2009
   Successor
Period
Jan. 28, 2008
Through
June 30, 2008
   Predecessor
Period
Jan. 1, 2008
Through
Jan. 27, 2008
   Combined
Six Months
Ended
June 30, 2008
   Percent
Increase/
(Decrease)
 

Total revenues

   $ 649.4    $ 642.6    $ 106.1    $ 748.7    (13.3 )% 

Income from operations

     111.4      278.8      10.1      288.9    (61.4 )% 

Property EBITDA

     165.3      144.1      18.6      162.7    1.6

Louisiana/Mississippi Region properties include Harrah’s New Orleans, Horseshoe Bossier City, Louisiana Downs, Horseshoe Tunica, Harrah’s Tunica, Sheraton Tunica and Grand Casino Biloxi.

Iowa/Missouri Region

Cost-saving initiatives at all our properties in the Iowa/Missouri Region more than offset the second-quarter and first-half revenue declines, which were due to the weak economy that continued to impact guest volumes.

HARRAH’S ENTERTAINMENT, INC.

Iowa/Missouri Region

 

     Successor    Successor    Percent
Increase/
(Decrease)
 
     Three Months Ended   

(In millions)

   June 30, 2009    June 30,2008   

Total revenues

   $ 190.6    $ 196.3    (2.9 )% 

Income from operations

     49.8      40.3    23.6

Property EBITDA

     62.1      53.8    15.4

 

(In millions)

   Successor
Period
Six Months
Ended
June 30, 2009
   Successor
Period

Jan. 28, 2008
Through
June 30, 2008
   Predecessor
Period

Jan. 1, 2008
Through
Jan. 27, 2008
   Combined
Six Months
Ended
June 30, 2008
   Percent
Increase/
(Decrease)
 

Total revenues

   $ 384.2    $ 339.3    $ 55.8    $ 395.1    (2.8 )% 

Income from operations

     97.6      71.0      7.7      78.7    24.0

Property EBITDA

     123.0      94.5      13.0      107.5    14.4

Iowa/Missouri/Kansas Region properties include Harrah’s St. Louis, Harrah’s Council Bluffs, Horseshoe Council Bluffs and Harrah’s North Kansas City.

Illinois/Indiana Region

The strong performance at the expanded Horseshoe Hammond led to revenue gains compared to 2008. Combined with ongoing cost reductions at the other properties in the region, revenues, income from operations and Property EBITDA improved relative to the 2008 second-quarter and first-half results.

 

9


HARRAH’S ENTERTAINMENT, INC.

Illinois/Indiana Region

 

     Successor    Successor    Percent
Increase/
(Decrease)
 
     Three Months Ended   

(In millions)

   June 30, 2009    June 30,2008   

Total revenues

   $ 313.1    $ 294.5    6.3

Income from operations

     51.6      42.7    20.8

Property EBITDA

     72.4      59.9    20.9

 

(In millions)

   Successor
Period
Six Months
Ended
June 30, 2009
   Successor
Period
Jan. 28, 2008
Through
June 30, 2008
   Predecessor
Period
Jan. 1, 2008
Through
Jan. 27, 2008
   Combined
Six Months
Ended
June 30, 2008
   Percent
Increase/
(Decrease)
 

Total revenues

   $ 616.4    $ 502.6    $ 85.5    $ 588.1    4.8

Income from operations

     88.0      69.8      8.7      78.5    12.1

Property EBITDA

     139.6      96.4      13.6      110.0    26.9

Illinois/Indiana properties include Horseshoe Hammond, Harrah’s Joliet, Harrah’s Metropolis and Horseshoe Southern Indiana.

Other Nevada Region

Second-quarter results for the Other Nevada Region declined from the year-ago period due to lower visitation levels and spend per trip, though cost-saving initiatives partially offset the revenue declines.

HARRAH’S ENTERTAINMENT, INC.

Other Nevada

 

     Successor    Successor    Percent
Increase/
(Decrease)
 
     Three Months Ended   

(In millions)

   June 30, 2009    June 30,2008   

Total revenues

   $ 114.5    $ 140.8    (18.7 )% 

Income from operations

     11.5      11.8    (2.5 )% 

Property EBITDA

     24.6      24.5    0.4

 

(In millions)

   Successor
Period
Six Months
Ended
June 30, 2009
   Successor
Period
Jan. 28, 2008
Through
June 30, 2008
   Predecessor
Period

Jan. 1, 2008
Through
Jan. 27, 2008
   Combined
Six Months
Ended
June 30, 2008
   Percent
Increase/
(Decrease)
 

Total revenues

   $ 229.1    $ 248.6    $ 38.9    $ 287.5    (20.3 )% 

Income from operations

     19.1      25.9      0.5      26.4    (27.7 )% 

Property EBITDA

     45.4      47.6      4.5      52.1    (12.9 )% 

Other Nevada properties include Harrah’s Reno, Harrah’s Lake Tahoe, Harvey’s Lake Tahoe, Bill’s Casino and Harrah’s Laughlin.

 

10


HARRAH’S OPERATING COMPANY

Other Nevada

 

     Successor    Successor    Percent
Increase/
(Decrease)
 
     Three Months Ended   

(In millions)

   June 30, 2009    June 30,2008   

Total revenues

   $ 78.9    $ 96.6    (18.3 )% 

Income from operations

     5.4      4.9    10.2

Property EBITDA

     13.5      12.5    8.0

 

(In millions)    Successor
Period

Six Months
Ended
June 30, 2009
   Successor
Period

Jan. 28, 2008
Through
June 30, 2008
   Predecessor
Period

Jan. 1, 2008
Through
Jan. 27, 2008
    Combined
Six Months
Ended
June 30, 2008
   Percent
Increase/
(Decrease)
 

Total revenues

   $ 157.0    $ 172.3    $ 26.8      $ 199.1    (21.1 )% 

Income/(loss) from operations

     6.6      13.1      (1.9     11.2    (41.1 )% 

Property EBITDA

     22.8      26.2      1.2        27.4    (16.8 )% 

Other Nevada properties include Harrah’s Reno, Harrah’s Lake Tahoe, Harvey’s Lake Tahoe and Bill’s Casino.

Managed/International/Other

Improved Property EBITDA for the 2009 second quarter and first six months was due largely to improved cost management at the company’s London Clubs International properties, which helped offset the impact of lower revenues from the effect of the economy. The company recognized a $42.0 million impairment on certain non-amortizing intangible assets which is driving the Loss from operations in the quarter and first half 2009 results.

HARRAH’S ENTERTAINMENT, INC.

Managed/International/Other

 

     Successor     Successor     Percent
Increase/
(Decrease)
 
     Three Months Ended    

(In millions)

   June 30, 2009     June 30,2008    

Total revenues

   $ 116.9      $ 129.4      (9.7 )% 

Loss from operations

     (62.0     (46.4   (33.6 )% 

Property EBITDA

     21.3        11.1      91.9

 

11


(In millions)

   Successor
Period
Six Months
Ended
June 30, 2009
    Successor
Period
Jan. 28, 2008
Through
June 30, 2008
    Predecessor
Period
Jan. 1, 2008
Through
Jan. 27, 2008
    Combined
Six Months
Ended
June 30, 2008
    Percent
Increase/
(Decrease)
 

Total revenues

   $ 255.3      $ 219.0      $ 59.4      $ 278.4      (8.3 )% 

Income/(loss) from operations

     (57.1     (73.6     (0.3     (73.9   22.7

Property EBITDA

     63.6        24.0        9.1        33.1      92.1

Managed/International/Other results include income from our managed properties, results of our international properties and certain marketing and administrative expenses, including development costs, and income from our non-consolidated subsidiaries.

Other items

The continued impact of economic conditions on our Las Vegas properties prompted an assessment of certain intangible assets for impairment during second quarter, and as a result of the analysis, we recorded a total charge of $297.1 million for the impairment of goodwill and other intangible assets in the 2009 second quarter.

Interest expense decreased in the 2009 second-quarter and year-to-date periods compared with 2008 due to lower debt levels resulting from HOC debt exchanges completed in December 2008 and April 2009 and repurchases of debt in open-market transactions.

As a result of the exchange offer and open-market purchases during the second quarter, gains of $4.3 billion on early extinguishment of debt were recognized and are included in the quarter and year-to-date results.

For the 2009 second quarter, tax expense, driven primarily by gains on early extinguishments of debt, was recognized at an effective rate after non-controlling interests of 40.6 percent, whereas in the year-ago quarter operating losses resulted in tax benefits at an effective rate after non-controlling interests of 30.8 percent.

 

12


Harrah’s Entertainment, Inc. is the world’s largest provider of branded casino entertainment. Since its beginning in Reno, Nevada, more than 70 years ago, Harrah’s has grown through development of new properties, expansions and acquisitions, and now operates casinos on four continents. The company’s properties operate primarily under the Harrah’s®, Caesars® and Horseshoe® brand names; Harrah’s also owns the World Series of Poker® and a majority interest in the London Clubs International family of casinos. Harrah’s Entertainment is focused on building loyalty and value with its customers through a unique combination of great service, excellent products, unsurpassed distribution, operational excellence and technology leadership. For more information, please visit www.harrahs.com.

This release includes “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 or other variations thereof or comparable terminology. In particular, they include statements relating to, among other things, future actions, new projects, strategies, future performance, the outcomes of contingencies and future financial results of Harrah’s. These forward-looking statements are based on current expectations and projections about future events.

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 Harrah’s may differ materially from

 

13


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 our 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): the outcome of any legal proceedings that have been, or will be, instituted against the company related to the acquisition of the company by affiliates of TPG Capital and Apollo Management; the impact of the company’s significant indebtedness; the effects of local and national economic, credit and capital market conditions on the economy in general, and on the gaming and hotel industries in particular; construction factors, including delays, increased costs for labor and materials, availability of labor and materials, zoning issues, environmental restrictions, soil and water conditions, weather and other hazards, site access matters and building permit issues; the effects of environmental and structural building conditions relating to our properties; access to available and reasonable financing on a timely basis; the ability to timely and cost-effectively integrate acquisitions into our operations; changes in laws, including increased tax rates, smoking bans, regulations or accounting standards, third-party relations and approvals, and decisions of courts, regulators and governmental bodies; litigation outcomes and judicial actions, including gaming legislative action, referenda and taxation; the ability of our customer-tracking, customer loyalty and yield-management programs to continue to increase customer loyalty and same store sales or hotel sales; our ability to recoup costs of capital investments through higher revenues; acts of war or terrorist incidents or natural disasters; abnormal gaming holds; the potential difficulties in employee retention as a result of the sale of the company to affiliates of TPG Capital and Apollo Management; and the effects of competition, including locations of competitors and operating and market competition.

 

14


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. Harrah’s disclaims 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 press release.

-More-

 

15


HARRAH’S ENTERTAINMENT, INC.

CONSOLIDATED SUMMARY OF OPERATIONS

(UNAUDITED)

 

     Successor     Successor     Successor
Six Months
Ended
June 30,2009
    Successor
Jan. 28, 2008
Through
June 30, 2008
    Predecessor
Jan. 1, 2008
Through
Jan. 27, 2008
    Combined
Six Months
Ended
June 30, 2008
 
     Three Months Ended          
     June 30, 2009     Successor
June 30, 2008
         

Revenues

   $ 2,271.4      $ 2,602.1      $ 4,526.1      $ 4,442.6      $ 760.1      $ 5,202.7   

Property operating expenses

     (1,685.9     (1,956.1     (3,379.3     (3,317.4     (588.9     (3,906.3

Depreciation and amortization

     (168.8     (176.2     (341.2     (300.4     (63.5     (363.9
                                                

Operating profit

     416.7        469.8        805.6        824.8        107.7        932.5   

Corporate expense

     (41.7     (36.6     (72.0     (61.3     (8.5     (69.8

Merger and integration costs

     (0.1     (5.1     (0.3     (22.1     (125.6     (147.7

(Losses)/income on interests in non-consolidated affiliates

     (0.3     0.5        (0.1     1.3        0.5        1.8   

Amortization of intangible assets

     (43.7     (48.2     (87.5     (80.5     (5.5     (86.0

Impairment of intangible assets

     (297.1     —          (297.1     —          —          —     

Project opening costs and other items

     (27.5     (57.3     (56.9     98.7        (5.4     93.3   
                                                

Income/(loss) from operations

     6.3        323.1        291.7        760.9        (36.8     724.1   

Interest expense, net of interest capitalized

     (463.4     (468.0     (960.2     (935.9     (89.7     (1,025.6

Gains/(losses) on early extinguishments of debt

     4,279.5        —          4,280.7        (211.3     —          (211.3

Other income, including interest income

     10.6        3.8        19.1        11.5        1.1        12.6   
                                                

Income/(loss) before income taxes

     3,833.0        (141.1     3,631.3        (374.8     (125.4     (500.2

Income tax (provision)/benefit

     (1,552.4     43.5        (1,478.1     101.7        26.0        127.7   
                                                

Income/(loss) from continuing operations, net of tax (a)

     2,280.6        (97.6     2,153.2        (273.1     (99.4     (372.5

Discontinued operations, net of tax

     (0.1     0.4        (0.2     87.6        0.1        87.7   
                                                

Net income/(loss) (a)

     2,280.5        (97.2     2,153.0        (185.5     (99.3     (284.8

Less: net (income)/loss attributable to non-controlling interests

     (7.7     (0.4     (12.9     1.0        (1.6     (0.6
                                                

Net income/(loss) attributable to Harrah’s Entertainment, Inc.

   $ 2,272.8      $ (97.6   $ 2,140.1      $ (184.5   $ (100.9   $ (285.4
                                                

 

(a) Due to the January 1, 2009 adoption of a recent accounting pronouncement, certain 2008 amounts have been recasted to conform to the 2009 presentations.

 

16


HARRAH’S ENTERTAINMENT, INC.

SUPPLEMENTAL OPERATING INFORMATION

(UNAUDITED)

 

     Successor     Successor     Combined
Six Months
Ended
June 30, 2009
    Successor
Jan. 28, 2008
Through
June 30, 2008
    Predecessor
Jan. 1, 2008
Through
Jan. 27, 2008
    Combined
Six Months
Ended
June 30, 2008
 

(In millions)

   Three Months Ended          
Revenues    June 30,
2009
    June 30,
2008
         

Las Vegas Region

   $ 705.2      $ 873.1      $ 1,391.6      $ 1,482.5      $ 253.6      $ 1,736.1   

Atlantic City Region

     516.2        599.8        1,000.1        1,008.0        160.8        1,168.8   

Louisiana/Mississippi Region

     314.9        368.2        649.4        642.6        106.1        748.7   

Iowa/Missouri Region

     190.6        196.3        384.2        339.3        55.8        395.1   

Illinois/Indiana Region

     313.1        294.5        616.4        502.6        85.5        588.1   

Other Nevada Region

     114.5        140.8        229.1        248.6        38.9        287.5   

Managed/International/Other

     116.9        129.4        255.3        219.0        59.4        278.4   
                                                

Total Revenues

   $ 2,271.4      $ 2,602.1      $ 4,526.1      $ 4,442.6      $ 760.1      $ 5,202.7   
                                                

Income/(loss) from operations

            

Las Vegas Region

   $ (123.3   $ 199.0      $ 0.5      $ 341.9      $ 51.9      $ 393.8   

Atlantic City Region

     67.4        71.3        104.5        130.5        18.7        149.2   

Louisiana/Mississippi Region

     53.1        46.1        111.4        278.8        10.1        288.9   

Iowa/Missouri Region

     49.8        40.3        97.6        71.0        7.7        78.7   

Illinois/Indiana Region

     51.6        42.7        88.0        69.8        8.7        78.5   

Other Nevada Region

     11.5        11.8        19.1        25.9        0.5        26.4   

Managed/International/Other

     (62.0     (46.4     (57.1     (73.6     (0.3     (73.9

Corporate Expense

     (41.7     (36.6     (72.0     (61.3     (8.5     (69.8

Merger and integration costs

     (0.1     (5.1     (0.3     (22.1     (125.6     (147.7
                                                

Total Income/(loss) from operations

   $ 6.3      $ 323.1      $ 291.7      $ 760.9      $ (36.8   $ 724.1   
                                                

Property EBITDA (a)

            

Las Vegas Region

   $ 210.6      $ 286.4      $ 409.2      $ 485.8      $ 76.0      $ 561.8   

Atlantic City Region

     114.5        133.1        200.7        232.8        36.4        269.2   

Louisiana/Mississippi Region

     80.0        77.2        165.3        144.1        18.6        162.7   

Iowa/Missouri Region

     62.1        53.8        123.0        94.5        13.0        107.5   

Illinois/Indiana Region

     72.4        59.9        139.6        96.4        13.6        110.0   

Other Nevada Region

     24.6        24.5        45.4        47.6        4.5        52.1   

Managed/International/Other

     21.3        11.1        63.6        24.0        9.1        33.1   
                                                

Total Property EBITDA

   $ 585.5      $ 646.0      $ 1,146.8      $ 1,125.2      $ 171.2      $ 1,296.4   
                                                

Project opening costs and other items

            

Project opening costs

   $ (0.6   $ (7.2   $ (2.6   $ (10.0   $ (0.7   $ (10.7

Insurance proceeds for hurricane losses

     —          —          —          185.4        —          185.4   

Impairment of intangible assets

     (297.1     —          (297.1     —          —          —     

Other write-downs, reserves and recoveries

     (26.9     (50.1     (54.3     (76.7     (4.7     (81.4
                                                

Total Project opening costs and other items

   $ (324.6   $ (57.3   $ (354.0   $ 98.7      $ (5.4   $ 93.3   
                                                

 

(a) Property EBITDA (earnings before interest, taxes, depreciation and amortization) consists of Income from operations before depreciation and amortization, write-downs, reserves and recoveries, project opening costs, corporate expense, merger and integration costs, income/(losses) on interests in non-consolidated affiliates and amortization of intangible assets. Property EBITDA is a supplemental financial measure used by management, as well as industry analysts, to evaluate our operations. However, Property EBITDA should not be construed as an alternative to Income from operations (as an indicator of our operating performance) or to Cash flows from operating activities (as a measure of liquidity) as determined in accordance with generally accepted accounting principles. All companies do not calculate EBITDA in the same manner. As a result, Property EBITDA as presented by our Company may not be comparable to similarly titled measures presented by other companies.

 

17


HARRAH’S ENTERTAINMENT, INC.

SUPPLEMENTAL INFORMATION

RECONCILIATION OF PROPERTY EBITDA TO INCOME/(LOSS) FROM OPERATIONS

(UNAUDITED)

 

     Successor  
     Three Months Ended June 30, 2009  

(In Millions)

   Las
Vegas
Region
    Atlantic
City
Region
    Louisiana/
Mississippi
Region
    Iowa/
Missouri
Region
    Illinois/
Indiana
Region
    Other
Nevada
Region
    Other     Total  

Revenues

   $ 705.2      $ 516.2      $ 314.9      $ 190.6      $ 313.1      $ 114.5      $ 116.9      $ 2,271.4   

Property operating expenses

     (494.6     (401.7     (234.9     (128.5     (240.7     (89.9     (95.6     (1,685.9
                                                                

Property EBITDA

     210.6        114.5        80.0        62.1        72.4        24.6        21.3        585.5   

Depreciation and amortization

     (47.2     (42.4     (20.5     (12.3     (20.0     (8.5     (17.9     (168.8
                                                                

Operating profit

     163.4        72.1        59.5        49.8        52.4        16.1        3.4        416.7   

Amortization of intangible assets

     (19.0     (3.8     (5.5     —          (0.3     (3.5     (11.6     (43.7

Income on interests in non-consolidated affiliates

     —          —          0.3        —          —          —          (0.6     (0.3

Impairment of intangible assets

     (255.1     —          —          —          —          —          (42.0     (297.1

Project opening costs and other items

     (12.6     (0.9     (1.2     —          (0.5     (1.1     (11.2     (27.5

Corporate expense

     —          —          —          —          —          —          (41.7     (41.7

Merger and integration costs

     —          —          —          —          —          —          (0.1     (0.1
                                                                

Income/(loss) from operations*

   $ (123.3   $ 67.4      $ 53.1      $ 49.8      $ 51.6      $ 11.5      $ (103.8   $ 6.3   
                                                                
     Successor  
     Three Months Ended June 30, 2008  

(In Millions)

   Las
Vegas
Region
    Atlantic
City
Region
    Louisiana/
Mississippi
Region
    Iowa/
Missouri
Region
    Illinois/
Indiana
Region
    Other
Nevada
Region
    Other     Total  

Revenues

   $ 873.1      $ 599.8      $ 368.2      $ 196.3      $ 294.5      $ 140.8      $ 129.4      $ 2,602.1   

Property operating expenses

     (586.7     (466.7     (291.0     (142.5     (234.6     (116.3     (118.3     (1,956.1
                                                                

Property EBITDA

     286.4        133.1        77.2        53.8        59.9        24.5        11.1        646.0   

Depreciation and amortization

     (48.4     (53.8     (22.5     (13.6     (13.1     (9.2     (15.6     (176.2
                                                                

Operating profit

     238.0        79.3        54.7        40.2        46.8        15.3        (4.5     469.8   

Amortization of intangible assets

     (18.2     (5.7     (6.1     0.2        (0.2     (3.5     (14.7     (48.2

Income on interests in non-consolidated affiliates

     —          —          —          —          —          —          0.5        0.5   

Impairment of intangible assets

     —          —          —          —          —          —          —          —     

Project opening costs and other items

     (20.8     (2.3     (2.5     (0.1     (3.9     —          (27.7     (57.3

Corporate expense

     —          —          —          —          —          —          (36.6     (36.6

Merger and integration costs

     —          —          —          —          —          —          (5.1     (5.1
                                                                

Income/(loss) from operations*

   $ 199.0      $ 71.3      $ 46.1      $ 40.3      $ 42.7      $ 11.8      $ (88.1   $ 323.1   
                                                                

 

* Total Income from operations as reported on this schedule corresponds with the amounts reported for the respective periods on our CONSOLIDATED SUMMARY OF OPERATIONS. See our CONSOLIDATED SUMMARY OF OPERATIONS for the additional income and expenses recorded in the determination of Net loss attributable to Harrah’s Entertainment, Inc.

 

18


HARRAH’S ENTERTAINMENT, INC.

SUPPLEMENTAL INFORMATION

RECONCILIATION OF PROPERTY EBITDA TO INCOME/(LOSS) FROM OPERATIONS

(UNAUDITED)

 

     Successor  
     Six Months Ended June 30, 2009  

(In millions)

   Las Vegas
Region
    Atlantic
City
Region
    Louisiana/
Mississippi
Region
    Iowa/
Missouri
Region
    Illinois/
Indiana
Region
    Other
Nevada
Region
    Other     Total  

Revenues

   $ 1,391.6      $ 1,000.1      $ 649.4      $ 384.2      $ 616.4      $ 229.1      $ 255.3      $ 4,526.1   

Property operating expenses

     (982.4     (799.4     (484.1     (261.2     (476.8     (183.7     (191.7     (3,379.3
                                                          

Property EBITDA

     409.2        200.7        165.3        123.0        139.6        45.4        63.6        1,146.8   

Depreciation and amortization

     (93.0     (85.3     (40.8     (25.2     (42.5     (17.9     (36.5     (341.2
                                                          

Operating profit

     316.2        115.4        124.5        97.8        97.1        27.5        27.1        805.6   

Amortization of intangible assets

     (38.0     (7.6     (10.9     —          (0.7     (7.0     (23.3     (87.5

Income on interests in non-consolidated affiliates

     —          —          0.5        —          —          —          (0.6     (0.1

Impairment of intangible assets

     (255.1     —          —          —          —          —          (42.0     (297.1

Project opening costs and other items

     (22.6     (3.3     (2.7     (0.2     (8.4     (1.4     (18.3     (56.9

Corporate expense

     —          —          —          —          —          —          (72.0     (72.0

Merger and integration costs

     —          —          —          —          —          —          (0.3     (0.3
                                                          

Income/(loss) from operations*

   $ 0.5      $ 104.5      $ 111.4      $ 97.6      $ 88.0      $ 19.1      $ (129.4   $ 291.7   
                                                                
     Combined  
     Jan. 1, 2008 Through June 30, 2008  

(In millions)

   Las Vegas
Region
    Atlantic
City
Region
    Louisiana/
Mississippi
Region
    Iowa/
Missouri
Region
    Illinois/
Indiana
Region
    Other
Nevada
Region
    Other     Total  

Revenues

   $ 1,736.1      $ 1,168.8      $ 748.7      $ 395.1      $ 588.1      $ 287.5      $ 278.4      $ 5,202.7   

Property operating expenses

     (1,174.3     (899.6     (586.0     (287.6     (478.1     (235.4     (245.3     (3,906.3
                                                                

Property EBITDA

     561.8        269.2        162.7        107.5        110.0        52.1        33.1        1,296.4   

Depreciation and amortization

     (101.8     (103.6     (46.0     (28.4     (25.8     (19.6     (38.7     (363.9
                                                                

Operating profit

     460.0        165.6        116.7        79.1        84.2        32.5        (5.6     932.5   

Amortization of intangible assets

     (32.4     (12.1     (11.2     (0.2     (1.3     (6.0     (22.8     (86.0

Income on interests in non-consolidated affiliates

     —          —          —          —          —          —          1.8        1.8   

Project opening costs and other items

     (33.8     (4.3     183.4        (0.2     (4.4     (0.1     (47.3     93.3   

Corporate expense

     —          —          —          —          —          —          (69.8     (69.8

Merger and integration costs

     —          —          —          —          —          —          (147.7     (147.7
                                                                

Income/(loss) from operations*

   $ 393.8      $ 149.2      $ 288.9      $ 78.7      $ 78.5      $ 26.4      $ (291.4   $ 724.1   
                                                                

 

* Total Income from operations as reported on this schedule corresponds with the amounts reported for the respective periods on our CONSOLIDATED SUMMARY OF OPERATIONS. See our CONSOLIDATED SUMMARY OF OPERATIONS for the additional income and expenses recorded in the determination of Net loss attributable to Harrah’s Entertainment, Inc.

 

19


HARRAH’S ENTERTAINMENT, INC.

SUPPLEMENTAL INFORMATION

RECONCILIATION OF PROPERTY EBITDA TO INCOME/(LOSS) FROM OPERATIONS

(UNAUDITED)

 

     Successor  
     Jan. 28, 2008 Through June 30, 2008  
     Las     Atlantic     Louisiana/     Iowa/     Illinois/     Other              
     Vegas     City     Mississippi     Missouri     Indiana     Nevada              

(In millions)

   Region     Region     Region     Region     Region     Region     Other     Total  

Revenues

   $ 1,482.5      $ 1,008.0      $ 642.6      $ 339.3      $ 502.6      $ 248.6      $ 219.0      $ 4,442.6   

Property operating expenses

     (996.7     (775.2     (498.5     (244.8     (406.2     (201.0     (195.0     (3,317.4
                                                          

Property EBITDA

     485.8        232.8        144.1        94.5        96.4        47.6        24.0        1,125.2   

Depreciation and amortization

     (83.1     (87.9     (37.4     (23.3     (21.5     (15.7     (31.5     (300.4
                                                          

Operating profit

     402.7        144.9        106.7        71.2        74.9        31.9        (7.5     824.8   

Amortization of intangible assets

     (31.4     (10.2     (10.7     —          (0.7     (5.9     (21.6     (80.5

Income on interests in non-consolidated affiliates

     —          —          —          —          —          —          1.3        1.3   

Project opening costs and other items

     (29.4     (4.2     182.8        (0.2     (4.4     (0.1     (45.8     98.7   

Corporate expense

     —          —          —          —          —          —          (61.3     (61.3

Merger and integration costs

     —          —          —          —          —          —          (22.1     (22.1
                                                          

Income/(loss) from operations*

   $ 341.9      $ 130.5      $ 278.8      $ 71.0      $ 69.8      $ 25.9      $ (157.0   $ 760.9   
                                                                
     Predecessor  
     Jan. 1, 2008 Through Jan. 27, 2008  

(In millions)

   Las Vegas
Region
    Atlantic
City
Region
    Louisiana/
Mississippi
Region
    Iowa/
Missouri
Region
    Illinois/
Indiana
Region
    Other
Nevada
Region
    Other     Total  

Revenues

   $ 253.6      $ 160.8      $ 106.1      $ 55.8      $ 85.5      $ 38.9      $ 59.4      $ 760.1   

Property operating expenses

     (177.6     (124.4     (87.5     (42.8     (71.9     (34.4     (50.3     (588.9
                                                                

Property EBITDA

     76.0        36.4        18.6        13.0        13.6        4.5        9.1        171.2   

Depreciation and amortization

     (18.7     (15.7     (8.6     (5.1     (4.3     (3.9     (7.2     (63.5
                                                                

Operating profit

     57.3        20.7        10.0        7.9        9.3        0.6        1.9        107.7   

Amortization of intangible assets

     (1.0     (1.9     (0.5     (0.2     (0.6     (0.1     (1.2     (5.5

Income on interests in non-consolidated affiliates

     —          —          —          —          —          —          0.5        0.5   

Project opening costs and other items

     (4.4     (0.1     0.6        —          —          —          (1.5     (5.4

Corporate expense

     —          —          —          —          —          —          (8.5     (8.5

Merger and integration costs

     —          —          —          —          —          —          (125.6     (125.6
                                                                

Income/(loss) from operations*

   $ 51.9      $ 18.7      $ 10.1      $ 7.7      $ 8.7      $ 0.5      $ (134.4   $ (36.8
                                                                

 

* Total Income/(loss) from operations as reported on this schedule corresponds with the amounts reported for the respective periods on our CONSOLIDATED SUMMARY OF OPERATIONS. See our CONSOLIDATED SUMMARY OF OPERATIONS for the additional income and expenses recorded in the determination of Net loss attributable to Harrah’s Entertainment, Inc.

 

20


HARRAH’S ENTERTAINMENT, INC.

SUPPLEMENTAL INFORMATION

RECONCILIATION OF INCOME/(LOSS) FROM CONTINUING OPERATIONS TO LTM ADJUSTED EBITDA

(UNAUDITED)

Last twelve months (LTM) Adjusted EBITDA is defined as EBITDA further adjusted to exclude unusual items and other adjustments required or permitted in calculating covenant compliance under the indenture governing the senior notes and senior toggle notes, the interim loan agreement and/or our new senior credit facilities. We believe that the inclusion of supplementary adjustments to EBITDA applied in presenting LTM Adjusted EBITDA are appropriate to provide additional information to investors about certain material non-cash items and about unusual items that we do not expect to continue at the same level in the future. Because not all companies use identical calculations, our presentation of LTM Adjusted EBITDA may not be comparable to other similarly titled measures of other companies.

The following table reconciles Income/(loss) from continuing operations, net of tax and LTM Adjusted EBITDA of Harrah’s Entertainment, Inc. for the Successor period for the six months ended June 30, 2009, the Predecessor period from January 1, 2008 through January 27, 2008, the Successor period from January 28, 2008 through June 30, 2008 and the Successor period from January 28, 2008 through December 31, 2008.

 

(In millions)

   (1)
Successor
Six Months
Ended
June 30, 2009 (a)
    Predecessor
Jan. 1, 2008
Through
Jan. 27, 2008
    Successor
Jan. 28, 2008
Through
June 30, 2008
    (2)
Combined
Jan. 1, 2008
Through
June 30, 2008
    Predecessor
Jan. 1, 2008
Through
Jan. 27, 2008
    Successor Jan.
28, 2008
Through
Dec. 31, 2008 (a)
    (3)
Combined
Jan. 1, 2008
Through
Dec. 31, 2008 (a)
    (1)-(2)+(3)
LTM
 

Income/(loss) from continuing operations, net of tax

   $ 2,153.2      $ (99.4   $ (273.1   $ (372.5   $ (99.4   $ (5,174.7   $ (5,274.1   $ (2,748.4

Net (income)/loss attributable to non-controlling interests

     (12.9     (1.6     1.0        (0.6     (1.6     (12.0     (13.6     (25.9

Interest expense, net

     941.1        89.7        925.0        1,014.7        89.7        2,041.2        2,130.9        2,057.3   

Provision/(benefit) for income taxes

     1,478.1`        (26.0     (101.7     (127.7     (26.0     (360.4     (386.4     1,219.4   

Depreciation and amortization

     435.5        72.7        389.2        461.9        72.7        805.2        877.9        851.5   
                                                                

EBITDA

     4,995.0        35.4        940.4        975.8        35.4        (2,700.7     (2,665.3     1,353.9   

Project opening costs, abandoned projects and development costs (b)

     2.6        0.9        11.6        12.5        0.9        31.6        32.5        22.6   

Merger and integration costs

     0.3        125.6        22.1        147.7        125.6        24.0        149.6        2.2   

(Gain)/losses on early extinguishment of debt (c)

     (4,280.7     —          211.3        211.3        —          (742.1     (742.1     (5,234.1

Net income attributable to non-controlling interests, net of distributions (d)

     4.4        1.0        (5.4     (4.4     1.0        (7.4     (6.4     2.4   

Impairment of goodwill, intangible assets and investment securities

     297.1        —          —          —          —          5,489.6        5,489.6        5,786.7   

Non-cash expense for stock compensation benefits (e)

     8.4        2.4        6.8        9.2        2.4        16.3        18.7        17.9   

Income from insurance claims for hurricane losses (f)

     —          —          (185.7     (185.7     —          (185.4     (185.4     0.3   

Other non-recurring or non-cash items (g)

     85.8        6.7        87.2        93.9        6.7        249.9        256.6        248.5   

Pro forma adjustment for acquired, new or disposed properties (h)

                   2.0   

Pro forma adjustment for yet-to-be realized cost savings (i)

                   305.0   
                      

LTM adjusted EBITDA

                 $ 2,507.4   
                      

 

(a) 2009 and 2008 includes the impairment of goodwill and intangible assets.

 

(b) Represents (i) project opening costs incurred in connection with expansion and renovation projects at various properties; (ii) write-off of abandoned development projects; and (iii) non-recurring strategic planning and restructuring costs.

 

21


(c) Represents (i) the difference between the net book value and cash paid for notes exchanged and retired for cash; (ii) the difference between the net book value of the old notes and the fair market value of new notes issued; and (iii) the write-off of historical unamortized deferred financing costs and unamortized market value premiums/discounts.

 

(d) Represents minority owners’ share of income from our majority-owned subsidiaries, net of cash distributions to minority owners.

 

(e) Represents non-cash compensation expense related to stock options.

 

(f) Represents non-recurring insurance recoveries related to Hurricane Katrina.

 

(g) Represents the elimination of other non-recurring and non-cash items such as litigation awards and settlements, severance and relocation costs, excess gaming taxes, gains and losses from disposal of assets, equity in non-consolidated subsidiaries (net of distributions) and one-time costs relating to new state gaming legislation.

 

(h) Represents the full period estimated impact of newly completed construction projects.

 

(i) Represents the cost savings realized from our previously announced profitability improvement program.

 

22


HARRAH’S OPERATING COMPANY, INC., A WHOLLY OWNED SUBSIDIARY OF

HARRAH’S ENTERTAINMENT, INC.

SUPPLEMENTAL INFORMATION

RECONCILIATION OF PROPERTY EBITDA TO INCOME/(LOSS) FROM OPERATIONS

(UNAUDITED)

 

     Successor  
     Three Months Ended June 30, 2009  

(In millions)

   Las
Vegas
Region
    Atlantic
City
Region
    Louisiana/
Mississippi
Region
    Iowa/
Missouri
Region
    Illinois/
Indiana
Region
    Other
Nevada
Region
    Other     Total  

Revenues

   $ 306.6      $ 390.9      $ 314.9      $ 190.6      $ 313.1      $ 78.9      $ 134.7      $ 1,729.7   

Property operating expenses

     (224.4     (309.9     (234.9     (128.5     (240.7     (65.4     (98.1     (1,301.9
                                                                

Property EBITDA

     82.2        81.0        80.0        62.1        72.4        13.5        36.6        427.8   

Depreciation and amortization

     (21.2     (29.7     (20.5     (12.3     (20.0     (6.4     (18.5     (128.6
                                                                

Operating profit

     61.0        51.3        59.5        49.8        52.4        7.1        18.1        299.2   

Amortization of intangible assets

     (8.1     (2.7     (5.5     —          (0.3     (0.6     (11.6     (28.8

Income on interests in non-consolidated affiliates

     —          0.8        0.3        —          —          —          (0.6     0.5   

Impairment of intangible assets

     —          —          —          —          —          —          (42.0     (42.0

Project opening costs and other items

     (1.6     (0.6     (1.2     —          (0.5     (1.1     (11.0     (16.0

Corporate expense

     —          —          —          —          —          —          (15.4     (15.4

Merger and integration costs

     —          —          —          —          —          —          (0.1     (0.1
                                                                

Income/(loss) from operations*

   $ 51.3      $ 48.8      $ 53.1      $ 49.8      $ 51.6      $ 5.4      $ (62.6   $ 197.4   
                                                                
     Successor  
     Three Months Ended June 30, 2008  

(In millions)

   Las
Vegas
Region
    Atlantic
City
Region
    Louisiana/
Mississippi
Region
    Iowa/
Missouri
Region
    Illinois/
Indiana
Region
    Other
Nevada
Region
    Other     Total  

Revenues

   $ 380.9      $ 460.4      $ 368.2      $ 196.3      $ 294.5      $ 96.6      $ 152.1      $ 1,949.0   

Property operating expenses

     (266.0     (365.4     (291.0     (142.5     (234.6     (84.1     (128.7     (1,512.3
                                                                

Property EBITDA

     114.9        95.0        77.2        53.8        59.9        12.5        23.4        436.7   

Depreciation and amortization

     (21.3     (39.3     (22.5     (13.6     (13.1     (7.0     (15.6     (132.4
                                                                

Operating profit

     93.6        55.7        54.7        40.2        46.8        5.5        7.8        304.3   

Amortization of intangible assets

     (7.7     (3.0     (6.1     0.2        (0.2     (0.6     (14.8     (32.2

Income on interests in non-consolidated affiliates

     —          —          —          —          —          —          0.5        0.5   

Project opening costs and other items

     (2.1     (1.4     (2.5     (0.1     (3.9     —          (27.9     (37.9

Corporate expense

     —          —          —          —          —          —          (28.8     (28.8

Merger and integration costs

     —          —          —          —          —          —          (5.1     (5.1
                                                                

Income/(loss) from operations*

   $ 83.8      $ 51.3      $ 46.1      $ 40.3      $ 42.7      $ 4.9      $ (68.3   $ 200.8   
                                                                

 

23


HARRAH’S OPERATING COMPANY, INC., A WHOLLY OWNED SUBSIDIARY OF

HARRAH’S ENTERTAINMENT, INC.

SUPPLEMENTAL INFORMATION

RECONCILIATION OF PROPERTY EBITDA TO INCOME/(LOSS) FROM OPERATIONS

(UNAUDITED)

 

     Successor  
     Six Months Ended June 30, 2009  

(In millions)

   Las
Vegas
Region
    Atlantic
City
Region
    Louisiana/
Mississippi
Region
    Iowa/
Missouri
Region
    Illinois/
Indiana
Region
    Other
Nevada
Region
    Other     Total  

Revenues

   $ 611.8      $ 760.7      $ 649.4      $ 384.2      $ 616.4      $ 157.0      $ 302.7      $ 3,482.2   

Property operating expenses

     (451.0     (619.7     (484.1     (261.2     (476.8     (134.2     (209.0     (2,636.0
                                        

Property EBITDA

     160.8        141.0        165.3        123.0        139.6        22.8        93.7        846.2   

Depreciation and amortization

     (41.9     (60.9     (40.8     (25.2     (42.5     (13.8     (37.5     (262.6
                                        

Operating profit

     118.9        80.1        124.5        97.8        97.1        9.0        56.2        583.6   

Amortization of intangible assets

     (16.1     (5.5     (10.9     —          (0.7     (1.1     (23.4     (57.7

Income on interests in non-consolidated affiliates

     —          1.5        0.5        —          —          —          (0.6     1.4   

Impairments of intangible assets

     —          —          —          —          —          —          (42.0     (42.0

Project opening costs and other items

     (2.6     (2.2     (2.7     (0.2     (8.4     (1.3     (18.3     (35.7

Corporate expense

     —          —          —          —          —          —          (33.7     (33.7

Merger and integration costs

     —          —          —          —          —          —          (0.3     (0.3
                                                                

Income from operations*

   $ 100.2      $ 73.9      $ 111.4      $ 97.6      $ 88.0      $ 6.6      $ (62.1   $ 415.6   
                                                                
     Combined  
     Jan. 1, 2008 Through June 30, 2008  

(In millions)

   Las
Vegas
Region
    Atlantic
City
Region
    Louisiana/
Mississippi
Region
    Iowa/
Missouri
Region
    Illinois/
Indiana
Region
    Other
Nevada
Region
    Other     Total  

Revenues

   $ 759.9      $ 906.7      $ 748.7      $ 395.1      $ 588.1      $ 199.1      $ 319.3      $ 3,916.9   

Property operating expenses

     (529.8     (715.7     (586.0     (287.6     (478.1     (171.7     (258.5     (3,027.4
                                                          

Property EBITDA

     230.1        191.0        162.7        107.5        110.0        27.4        60.8        889.5   

Depreciation and amortization

     (43.6     (76.3     (46.0     (28.4     (25.8     (15.1     (38.6     (273.8
                                                          

Operating profit

     186.5        114.7        116.7        79.1        84.2        12.3        22.2        615.7   

Amortization of intangible assets

     (14.4     (7.4     (11.2     (0.2     (1.3     (1.1     (22.8     (58.4

Income on interests in non-consolidated affiliates

     —          —          —          —          —          —          1.8        1.8   

Project opening costs and other items

     (2.1     (2.9     183.4        (0.2     (4.4     —          (47.5     126.3   

Corporate expense

     —          —          —          —          —          —          (44.1     (44.1

Merger and integration costs

     —          —          —          —          —          —          (147.7     (147.7
                                                          

Income/(loss) from operations*

   $ 170.0      $ 104.4      $ 288.9      $ 78.7      $ 78.5      $ 11.2      $ (238.1   $ 493.6   
                                                                

 

* Total Income from operations as reported on this schedule corresponds with the amounts reported for the respective periods on our CONSOLIDATED SUMMARY OF OPERATIONS. See our CONSOLIDATED SUMMARY OF OPERATIONS for the additional income and expenses recorded in the determination of Net loss attributable to Harrah’s Operating Company, Inc.

 

24


HARRAH’S OPERATING COMPANY, INC., A WHOLLY OWNED SUBSIDIARY OF

HARRAH’S ENTERTAINMENT, INC.

SUPPLEMENTAL INFORMATION

RECONCILIATION OF PROPERTY EBITDA TO INCOME/(LOSS) FROM OPERATIONS

(UNAUDITED)

 

     Successor  
     Jan. 28, 2008 Through June 30, 2008  

(In millions)

   Las
Vegas
Region
    Atlantic
City
Region
    Louisiana/
Mississippi
Region
    Iowa/
Missouri
Region
    Illinois/
Indiana
Region
    Other
Nevada
Region
    Other     Total  

Revenues

   $ 641.4      $ 780.9      $ 642.6      $ 339.3      $ 502.6      $ 172.3      $ 260.3      $ 3,339.4   

Property operating expenses

     (449.4     (611.8     (498.5     (244.8     (406.2     (146.1     (202.7     (2,559.5
                                                                

Property EBITDA

     192.0        169.1        144.1        94.5        96.4        26.2        57.6        779.9   

Depreciation and amortization

     (36.2     (64.4     (37.4     (23.3     (21.5     (12.1     (31.4     (226.3
                                                                

Operating profit

     155.8        104.7        106.7        71.2        74.9        14.1        26.2        553.6   

Amortization of intangible assets

     (13.4     (5.5     (10.7     —          (0.7     (1.0     (21.6     (52.9

Income on interests in non-consolidated affiliates

     —          —          —          —          —          —          1.3        1.3   

Project opening costs and other items

     (2.1     (2.8     182.8        (0.2     (4.4     —          (46.1     127.2   

Corporate expense

     —          —          —          —          —          —          (70.3     (70.3

Merger and integration costs

     —          —          —          —          —          —          (22.1     (22.1
                                                                

Income/(loss) from operations*

   $ 140.3      $ 96.4      $ 278.8      $ 71.0      $ 69.8      $ 13.1      $ (132.6   $ 536.8   
                                                                
     Predecessor  
     Jan. 1, 2008 Through Jan. 27, 2008  

(In millions)

   Las
Vegas
Region
    Atlantic
City
Region
    Louisiana/
Mississippi
Region
    Iowa/
Missouri
Region
    Illinois/
Indiana
Region
    Other
Nevada
Region
    Other     Total  

Revenues

   $ 118.5      $ 125.8      $ 106.1      $ 55.8      $ 85.5      $ 26.8      $ 59.0      $ 577.5   

Property operating expenses

     (80.4     (103.9     (87.5     (42.8     (71.9     (25.6     (55.8     (467.9
                                                                

Property EBITDA

     38.1        21.9        18.6        13.0        13.6        1.2        3.2        109.6   

Depreciation and amortization

     (7.4     (11.9     (8.6     (5.1     (4.3     (3.0     (7.2     (47.5
                                                                

Operating profit

     30.7        10.0        10.0        7.9        9.3        (1.8     (4.0     62.1   

Amortization of intangible assets

     (1.0     (1.9     (0.5     (0.2     (0.6     (0.1     (1.2     (5.5

Income on interests in non-consolidated affiliates

     —          —          —          —          —          —          0.5        0.5   

Project opening costs and other items

     —          (0.1     0.6        —          —          —          (1.4     (0.9

Corporate expense

     —          —          —          —          —          —          26.2        26.2   

Merger and integration costs

     —          —          —          —          —          —          (125.6     (125.6
                                                                

Income/(loss) from operations*

   $ 29.7      $ 8.0      $ 10.1      $ 7.7      $ 8.7      $ (1.9   $ (105.5   $ (43.2
                                                                

 

* Total Income/(loss) from operations as reported on this schedule corresponds with the amounts reported for the respective periods on our CONSOLIDATED SUMMARY OF OPERATIONS. See our CONSOLIDATED SUMMARY OF OPERATIONS for the additional income and expenses recorded in the determination of Net loss attributable to Harrah’s Operating Company, Inc.

 

25


HARRAH’S OPERATING COMPANY, A WHOLLY OWNED SUBSIDIARY OF

HARRAH’S ENTERTAINMENT, INC.

SUPPLEMENTAL INFORMATION

CALCULATION OF ADJUSTED EBITDA

(UNAUDITED)

Adjusted EBITDA is defined as EBITDA further adjusted to exclude unusual items and other adjustments required or permitted in calculating covenant compliance under the indenture governing the senior notes and senior toggle notes, the interim loan agreement and/or our new senior credit facilities. We believe that the inclusion of supplementary adjustments to EBITDA applied in presenting Adjusted EBITDA are appropriate to provide additional information to investors about certain material non-cash items and about unusual items that we do not expect to continue at the same level in the future. Because not all companies use identical calculations, our presentation of Adjusted EBITDA may not be comparable to other similarly titled measures of other companies.

In connection with the acquisition of the Company by affiliates of Apollo Global Management, LLC and TPG Capital, LP, eight of our properties and their related operating assets were spun off from Harrah’s Operating Company to Harrah’s Entertainment through a series of distributions, liquidations, transfers and contributions, collectively referred to as the “the CMBS Spin-Off.” The eight properties, as of the closing, are Harrah’s Las Vegas, Rio, Flamingo Las Vegas, Harrah’s Atlantic City, Showboat Atlantic City, Harrah’s Lake Tahoe, Harvey’s Lake Tahoe and Bill’s Lake Tahoe. Subsequent to the closing and subject to regulatory approval, Paris Las Vegas and Harrah’s Laughlin and their related operating assets will be spun off from Harrah’s Operating Company and its subsidiaries to Harrah’s Entertainment, and Harrah’s Lake Tahoe, Harvey’s Lake Tahoe, Bill’s Lake Tahoe and Showboat Atlantic City and their related operating assets will be transferred to subsidiaries of Harrah’s Operating Company from Harrah’s Entertainment (the “Post-Close CMBS Transaction”). The properties spun off from Harrah’s Operating Company and owned by Harrah’s Entertainment, whether at closing or after the subsequent transfer, will collectively be referred to as “the CMBS properties.” We refer to the CMBS Spin-Off and the Post-Closing CMBS Transaction as the “CMBS Transactions.”

Also in connection with the acquisition by affiliates of Apollo and TPG, London Clubs International Limited (“London Clubs”) and its subsidiaries, with the exception of the subsidiaries related to the South Africa operations, became subsidiaries of Harrah’s Operating Company (“the London Clubs Transfer”). London Clubs and its subsidiaries were previously subsidiaries of Harrah Entertainment.

LTM Adjusted EBITDA is defined as EBITDA further adjusted to exclude unusual items and other adjustments required or permitted in calculating covenant compliance under the indenture governing the senior notes and senior toggle notes, the interim loan agreement and/or our new senior credit facilities. We believe that the inclusion of supplementary adjustments to EBITDA applied in presenting LTM Adjusted EBITDA are appropriate to provide additional information to investors about certain material non-cash items and about unusual items that we do not expect to continue at the same level in the future. Because not all companies use identical calculations, our presentation of LTM Adjusted EBITDA may not be comparable to other similarly titled measures of other companies.

The following table reconciles Income/(loss) from continuing operations, net of tax and LTM Adjusted EBITDA of Harrah’s Operating for the Successor period for the six months ended June 30, 2009; the Predecessor period from January 1, 2008 through January 27, 2008 and Successor period from January 28, 2008 through June 30, 2008, which includes the South Africa operations; and the Predecessor period from January 1, 2008 through January 27, 2008 and Successor period from January 28, 2008 through December 31, 2008:

 

26


HARRAH’S OPERATING COMPANY, A WHOLLY OWNED SUBSIDIARY OF

HARRAH’S ENTERTAINMENT, INC.

SUPPLEMENTAL INFORMATION

RECONCILIATION OF INCOME/(LOSS) FROM CONTINUING OPERATIONS TO LTM ADJUSTED EBITDA

(UNAUDITED)

 

(In millions)

   (1) Successor
Six Months
Ended
June 30,2009 (b)
    Predecessor
Jan. 1, 2008
Through
Jan. 27, 2008
    Successor
Jan. 28, 2008
Through
June 30, 2008
    (2)
Combined
Jan. 1, 2008
Through
June 30, 2008
    Predecessor
Jan. 1, 2008
Through
Jan. 27, 2008 (j)
    Successor
Jan. 28, 2008
Through
Dec. 31, 2008 (a)(b)
    (3)
Combined
Jan. 1, 2008
Through
Dec. 31, 2008 (b
    (1)-(2)+(3)
LTM
 

Income/(loss) from continuing operations, net of tax

   $ 2,170.8      $ (106.2   $ (299.5   $ (405.7   $ (106.2   $ (3,390.5   $ (3,496.7   $ (920.2

Net (income)/loss attributable to non-controlling interests

     (9.8     (1.4     4.1        2.7        (1.4     (6.4     (7.8     (20.3

Interest expense, net

     826.9        85.7        762.7        848.4        85.7        1,675.4        1,761.1        1,739.6   

Provision/(benefit) for income taxes

     1,350.8        (21.6     (137.1     (158.7     (21.6     (378.5     (400.1     1,109.4   

Depreciation and amortization

     327.1        56.7        287.5        344.2        56.7        597.2        653.9        636.8   
                                                                

EBITDA

     4,665.8        13.2        617.7        630.9        13.2        (1,502.8     (1,489.6     2,545.3   

Project opening costs, abandoned projects and development costs (c)

     2.2        0.9        10.5        11.4        0.9        30.0        30.9        21.7   

Merger and integration costs

     0.3        125.6        22.1        147.7        125.6        24.0        149.6        2.2   

(Gain)/losses on early extinguishment of debt (d)

     (3,932.9     —          211.3        211.3        —          (742.1     (742.1     (4,886.3

Net income attributable to non-controlling interests, net of distributions (e)

     4.0        0.8        (5.7     (4.9     0.8        (7.2     (6.4     2.5   

Impairment of goodwill, intangible assets and investment securities

     42.0        —          —          —          —          3,745.2        3,745.2        3,787.2   

Non-cash expense for stock compensation benefits (f)

     6.2        1.7        5.1        6.8        1.7        12.1        13.8        13.2   

Income from insurance claims for hurricane losses (g)

     —          —          (185.7     (185.7     —          (185.4     (185.4     0.3   

Other non-recurring or non-cash items (h)

     41.6        0.8        50.2        51.0        0.8        130.1        130.9        121.5   

Pro forma adjustment for acquired, new or disposed properties (i)

                   2.0   

Pro forma adjustment for yet-to-be realized cost savings (j)

                   219.6   
                      

LTM adjusted EBITDA

                 $ 1,829.2   
                      

 

(a) Includes operating results of South Africa.

 

(b) 2009 and 2008 includes the impairment of goodwill and intangible assets.

 

(c) Represents (i) project opening costs incurred in connection with expansion and renovation projects at various properties; (ii) write-off of abandoned development projects; and (iii) non-recurring strategic planning and restructuring costs.

 

(d) Represents (i) the difference between the net book value and cash paid for notes exchanged and retired for cash; (ii) the difference between the net book value of the old notes and the fair market value of new notes issued; and (iii) the write-off of historical unamortized deferred financing costs and unamortized market value premiums/discounts.

 

(e) Represents minority owners’ share of income from our majority-owned subsidiaries, net of cash distributions to minority owners.

 

(f) Represents non-cash compensation expense related to stock options.

 

(g) Represents non-recurring insurance recoveries related to Hurricane Katrina.

 

(h) Represents the elimination of other non-recurring and non-cash items such as litigation awards and settlements, severance and relocation costs, excess gaming taxes, gains and losses from disposal of assets, equity in non-consolidated subsidiaries (net of distributions) and one-time costs relating to new state gaming legislation.

 

(i) Represents the full period estimated impact of newly completed construction projects.

 

(j) Represents the cost savings realized from our previously announced profitability improvement program.

 

27


The following tables present the condensed combined statement of operations of Harrah’s Operating Company, Inc. for the quarter and six months ended June 30, 2009, the quarter ended June 30, 2008, the Successor period from January 28, 2008 through June 30, 2008, and the Predecessor period from January 1, 2008 through January 27, 2008, taking into consideration the CMBS Transactions and the London Clubs Transfer:

HARRAH’S OPERATING COMPANY, INC., A WHOLLY OWNED SUBSIDIARY OF

HARRAH’S ENTERTAINMENT, INC.

CONDENSED COMBINED STATEMENT OF OPERATIONS

(SUCCESSOR)

FOR THE THREE MONTHS ENDED JUNE 30, 2009

(UNAUDITED)

 

(In millions)

   Harrah’s
Entertainment (a)
    HET Parent
and Other
Harrah’s

Entertainment
Subsidiaries
and

Accounts (b)
    HOC(c)  

Revenues

   $ 2,271.4      $ (541.7   $ 1,729.7   

Property operating expenses

     (1,685.9     384.0        (1,301.9

Depreciation and amortization

     (168.8     40.2        (128.6
                        

Operating profit

     416.7        (117.5     299.2   

Corporate expense

     (41.7     26.3        (15.4

Merger and integration costs

     (0.1     —          (0.1

Income on interests in non-consolidated affiliates

     (0.3     0.8        0.5   

Amortization of intangible assets

     (43.7     14.9        (28.8

Impairment of intangible assets

     (297.1     255.1        (42.0

Project opening costs and other items

     (27.5     11.5        (16.0
                        

Income/(loss) from operations

     6.3        191.1        197.4   

Interest expense, net of interest capitalized

     (463.4     48.2        (415.2

Gains on early extinguishment of debt

     4,279.5        (347.8     3,931.7   

Other income, including interest income

     10.6        (0.2     10.4   
                        

Income/(loss) before income taxes

     3,833.0        (108.7     3,724.3   

Income tax (provision)/benefit

     (1,552.4     127.7        (1,424.7
                        

Income/(loss)/income from continuing operations, net of tax

     2,280.6        19.0        2,299.6   

Discontinued operations, net of tax

     (0.1     —          (0.1
                        

Net income/(loss)

     2,280.5        19.0        2,299.5   

Less: net income attributable to non-controlling interests

     (7.7     1.8        (5.9
                        

Net income attributable to Harrah’s Operating Company, Inc

   $ 2,272.8      $ 20.8      $ 2,293.6   
                        

 

(a) Represents the financial information of Harrah’s Entertainment.

 

(b) Represents the removal of (i) the financial information of all subsidiaries of Harrah’s Entertainment that are not a component of HOC, primarily, captive insurance companies and the CMBS properties; and (ii) accounts at Harrah’s Entertainment.

 

(c) Represents the financial information of HOC.

 

28


HARRAH’S OPERATING COMPANY, INC., A WHOLLY OWNED SUBSIDIARY OF

HARRAH’S ENTERTAINMENT, INC.

CONDENSED PRO FORMA COMBINED STATEMENT OF OPERATIONS

(SUCCESSOR)

FOR THE THREE MONTHS ENDED JUNE 30, 2008

(UNAUDITED)

 

(In millions)

   Harrah’s
Entertainment (a)
    HET Parent
and Other
Harrah’s

Entertainment
Subsidiaries
and

Accounts (b)
    HOC(c)  

Revenues

   $ 2,602.1      $ (653.1   $ 1,949.0   

Property operating expenses

     (1,956.1     443.8        (1,512.3

Depreciation and amortization

     (176.2     43.8        (132.4
                        

Operating profit

     469.8        (165.5     304.3   

Corporate expense

     (36.6     7.8        (28.8

Merger and integration costs

     (5.1     —          (5.1

Income on interests in non-consolidated affiliates

     0.5        —          0.5   

Amortization of intangible assets

     (48.2     16.0        (32.2

Impairment of intangible assets

     —          —          —     

Project opening costs and other items

     (57.3     19.4        (37.9
                        

Income from operations

     323.1        (122.3     200.8   

Interest expense, net of interest capitalized

     (468.0     73.1        (394.9

Other income, including interest income

     3.8        4.1        7.9   
                        

(Loss)/income before income taxes

     (141.1     (45.1     (186.2

Income tax benefit/(provision)

     43.5        21.5        65.0   
                        

(Loss)/income from continuing operations, net of tax (d)

     (97.6     (23.6     (121.2

Discontinued operations, net of tax

     0.4        —          0.4   
                        

Net (loss)/income (d)

     (97.2     (23.6     (120.8

Less: net income attributable to non-controlling interests

     (0.4     1.8        1.4   
                        

Net loss/(income) attributable to Harrah’s Operating Company, Inc

   $ (97.6   $ (21.8   $ (119.4
                        

 

(a) Represents the financial information of Harrah’s Entertainment.

 

(b) Represents the financial information of (i) all subsidiaries of Harrah’s Entertainment that are not a component of HOC, namely, captive insurance companies and the CMBS properties, and (ii) accounts at Harrah’s Entertainment.

 

(c) Represents the financial information of HOC.

 

(d) Due to the January 1, 2009 adoption of a recent accounting pronouncement, certain 2008 amounts have been recasted to conform to the 2009 presentation.

 

29


HARRAH’S OPERATING COMPANY, INC., A WHOLLY OWNED SUBSIDIARY OF

HARRAH’S ENTERTAINMENT, INC.

CONDENSED COMBINED STATEMENT OF OPERATIONS

(SUCCESSOR)

FOR THE SIX MONTHS ENDED JUNE 30, 2009

(UNAUDITED)

 

(In millions)

   Harrah’s
Entertainment (a)
    HET Parent
and Other
Harrah’s

Entertainment
Subsidiaries
and

Accounts (b)
    HOC(c)  

Revenues

   $ 4,526.1      $ (1,043.9   $ 3,482.2   

Property operating expenses

     (3,379.3     743.3        (2,636.0

Depreciation and amortization

     (341.2     78.6        (262.6
                        

Operating profit

     805.6        (222.0     583.6   

Corporate expense

     (72.0     38.3        (33.7

Merger and integration costs

     (0.3     —          (0.3

Income on interests in non-consolidated affiliates

     (0.1     1.5        1.4   

Amortization of intangible assets

     (87.5     29.8        (57.7

Impairment of intangible assets

     (297.1     255.1        (42.0

Project opening costs and other items

     (56.9     21.2        (35.7
                        

Income /(loss)from operations

     291.7        123.9        415.6   

Interest expense, net of interest capitalized

     (960.2     114.7        (845.5

Gains on early extinguishment of debt

     4,280.7        (347.8     3,932.9   

Other income, including interest income

     19.1        (0.5     18.6   
                        

Income before income taxes

     3,631.3        (109.7     3,521.6   

Income tax (provision)/benefit

     (1,478.1     127.3        (1,350.8
                        

Income from continuing operations,

net of tax

     2,153.2        17.6        2,170.8   

Discontinued operations, net of tax

     (0.2     —          (0.2
                        

Net income

     2,153.0        17.6        2,170.6   

Less: net income attributable to non-controlling interests

     (12.9     3.1        (9.8
                        

Net income attributable to Harrah’s Operating Company, Inc

   $ 2,140.1      $ 20.7      $ 2,160.8   
                        

 

(a) Represents the financial information of Harrah’s Entertainment.

 

(b) Represents the financial information of (i) all subsidiaries of Harrah’s Entertainment that are not a component of HOC, primarily, captive insurance companies and the CMBS properties, and (ii) accounts at Harrah’s Entertainment.

 

(c) Represents the financial information of HOC.

 

30


HARRAH’S OPERATING COMPANY, INC., A WHOLLY OWNED SUBSIDIARY OF

HARRAH’S ENTERTAINMENT, INC.

CONDENSED PRO FORMA COMBINED STATEMENT OF OPERATIONS

(SUCCESSOR)

FOR THE PERIOD FROM JANUARY 28, 2008 THROUGH JUNE 30, 2008

(UNAUDITED)

 

(In millions)

   Harrah’s
Entertainment (a)
    HET Parent
and Other
Harrah’s

Entertainment
Subsidiaries
and

Accounts (b)
    HOC(c)  

Revenues

   $ 4,442.6      $ (1,103.2   $ 3,339.4   

Property operating expenses

     (3,317.4     757.9        (2,559.5

Depreciation and amortization

     (300.4     74.1        (226.3
                        

Operating profit

     824.8        (271.2     553.6   

Corporate expense

     (61.3     (9.0     (70.3

Merger and integration costs

     (22.1     —          (22.1

Income on interests in non-consolidated affiliates

     1.3        —          1.3   

Amortization of intangible assets

     (80.5     27.6        (52.9

Project opening costs and other items

     98.7        28.5        127.2   
                        

Income from operations

     760.9        (224.1     536.8   

Interest expense, net of interest capitalized

     (935.9     162.3        (773.6

Loss on early extinguishment of debt

     (211.3     —          (211.3

Other income, including interest income

     11.5        —          11.5   
                        

(Loss)/income before income taxes

     (374.8     (61.8     (436.6

Income tax benefit/(provision)

     101.7        35.4        137.1   
                        

(Loss)/income from continuing operations, net of tax (d)

     (273.1     (26.4     (299.5

Discontinued operations, net of tax

     87.6        —          87.6   
                        

Net (loss)/income (d)

     (185.5     (26.4     (211.9

Less: net loss/(income) attributable to non-controlling interests

     1.0        3.1        4.1   
                        

Net (loss)/income attributable to Harrah’s Operating Company, Inc

   $ (184.5   $ (23.3   $ (207.8
                        

 

(a) Represents the financial information of Harrah’s Entertainment.

 

(b) Represents the removal of (i) financial information of all subsidiaries of Harrah’s Entertainment that are not a component of HOC, namely, captive insurance companies, the CMBS properties and South Africa interests; and (ii) accounts at Harrah’s Entertainment.

 

(c) Represents the financial information of HOC.

 

(d) Due to the January 1, 2009 adoption of a recent accounting pronouncement, certain 2008 amounts have been recasted to conform to the 2009 presentation.

 

31


HARRAH’S OPERATING COMPANY, INC., A WHOLLY OWNED SUBSIDIARY OF

HARRAH’S ENTERTAINMENT, INC.

CONDENSED PRO FORMA COMBINED STATEMENT OF OPERATIONS

(PREDECESSOR)

FOR THE PERIOD FROM JANUARY 1, 2008 THROUGH JANUARY 27, 2008

(UNAUDITED)

 

(In millions)

   Harrah’s
Entertainment(a)
    HET Parent
and

Other
Harrah’s
Entertainment
Subsidiaries
and
Accounts(b)
    Historical
HOC(c)
    CMBS
Transactions(d)
    London
Clubs
Transfer(e)
    HOC
Restructured
 

Revenues

   $ 760.1      $ (34.3   $ 725.8      $ (182.3   $ 34.0      $ 577.5   

Property operating expenses

     (588.9     28.5        (560.4     126.5        (34.0     (467.9

Depreciation and amortization

     (63.5     1.6        (61.9     16.0        (1.6     (47.5
                                                

Operating profit/(loss)

     107.7        (4.2     103.5        (39.8     (1.6     62.1   

Corporate expense

     (8.5     —          (8.5     34.7        —          26.2   

Merger and integration costs

     (125.6     —          (125.6     —          —          (125.6

Income on interests in non-consolidated affiliates

     0.5        —          0.5        —          —          0.5   

Amortization of intangible assets

     (5.5     0.2        (5.3     —          (0.2     (5.5

Project opening costs and other items

     (5.4     0.7        (4.7     4.5        (0.7     (0.9
                                                

(Loss)/income from operations

     (36.8     (3.3     (40.1     (0.6     (2.5     (43.2

Interest expense, net of interest capitalized

     (89.7     —          (89.7     —          —          (89.7

Other income/(expense) including interest income

     1.1        (3.3     (2.2     4.0        3.3        5.1   
                                                

(Loss)/income before income taxes

     (125.4     (6.6     (132.0     3.4        0.8        (127.8

Income tax benefit/(provision)

     26.0        (4.1     21.9        (1.2     0.9        21.6   
                                                

(Loss)/income from continuing operations, net of tax (f)

     (99.4     (10.7     (110.1     2.2        1.7        (106.2

Discontinued operations, net of tax

     0.1        —          0.1        —          —          0.1   
                                                

Net (loss)/income(f)

     (99.3     (10.7     (110.0     2.2        1.7        (106.1

Less: net income attributable to non-controlling interests

     (1.6     0.9        (0.7     0.2        (0.9     (1.4
                                                

Net (loss)/income attributable to Harrah’s Operating Company, Inc

   $ (100.9   $ (9.8   $ (110.7   $ 2.4      $ 0.8      $ (107.5
                                                

 

(a) Represents the financial information of Harrah’s Entertainment.

 

(b) Represents the removal of (i) the financial information of all subsidiaries of Harrah’s Entertainment that are not a component of HOC, namely, captive insurance companies and London Clubs and its subsidiaries; and (ii) accounts at Harrah’s Entertainment.

 

(c) Represents the historical financial information of HOC.

 

(d) Reflects the removal of the operating results of the CMBS properties, pursuant to the CMBS Transactions in which certain properties and operations of HOC were spun-off into a separate borrowing structure and held side-by-side with HOC under Harrah’s Entertainment. The operating expenses of HOC include unallocated costs attributable to services that have been performed by HOC on behalf of the CMBS properties. These costs are primarily related to corporate functions such as accounting, tax, treasury, payroll and benefits administration, risk management, legal, and information management and technology. The CMBS spin-off reflects the push-down of corporate expense of $34.7 million that was unallocated at January 27, 2008. Following the Acquisition, many of these services will continue to be provided by HOC pursuant to a shared services agreement with the CMBS properties.

 

(e) Reflects the inclusion of the London Clubs operating results pursuant to the London Clubs Transfer, in which London Clubs and its subsidiaries became subsidiaries of HOC.

 

(f) Due to the January 1, 2009 adoption of a recent accounting pronouncement, certain 2008 amounts have been recasted to conform to the 2009 presentations.

 

32

GRAPHIC 3 g10917g40x32.jpg GRAPHIC begin 644 g10917g40x32.jpg M_]C_X``02D9)1@`!`0$`8`!@``#_VP!#``$!`0$!`0$!`0$!`0$!`0$!`0$! M`0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$!`0'_ MVP!#`0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$! M`0$!`0$!`0$!`0$!`0$!`0$!`0$!`0'_P``1"`!_`-X#`2(``A$!`Q$!_\0` M'P```04!`0$!`0$```````````$"`P0%!@<("0H+_\0`M1```@$#`P($`P4% M!`0```%]`0(#``01!1(A,4$&$U%A!R)Q%#*!D:$((T*QP152T?`D,V)R@@D* M%A<8&1HE)B7J#A(6&AXB)BI*3E)66EYB9FJ*CI*6FIZBIJK*SM+6VM[BYNL+#Q,7& MQ\C)RM+3U-76U]C9VN'BX^3EYN?HZ>KQ\O/T]?;W^/GZ_\0`'P$``P$!`0$! M`0$!`0````````$"`P0%!@<("0H+_\0`M1$``@$"!`0#!`<%!`0``0)W``$" M`Q$$!2$Q!A)!40=A<1,B,H$(%$*1H;'!"2,S4O`58G+1"A8D-.$E\1<8&1HF M)R@I*C4V-S@Y.D-$149'2$E*4U155E=865IC9&5F9VAI:G-T=79W>'EZ@H.$ MA8:'B(F*DI.4E9:7F)F:HJ.DI::GJ*FJLK.TM;:WN+FZPL/$Q<;'R,G*TM/4 MU=;7V-G:XN/DY>;GZ.GJ\O/T]?;W^/GZ_]H`#`,!``(1`Q$`/P#],<$D``DG MH.Y[<>O/%7?[+U/&?[.OL'H?LEQC_P!%TFF\ZC89_P"?VU_]'I7]70``P.!_ MDU_*O!7!,.+H9C*68RP/U&6&BE'#+$>U^L*L[ZUZ/+R^Q_O7YNEM?TS.,X>5 M/#I8=5_;JH]:CI\OLW#M"=[\_E:W4_E'_LK5/^@;?_\`@'+_K?/\`Z`(_^%+_`/E!_*/_ M`&7JG(_LV_Y_Z<[G_P"-_P`Z3^RM4_Z!M_\`^`=Q_P#&Z_JYHH_X@O2_Z*"I M_P"&V/\`\VA_K?/_`*`(_P#A2_\`Y0?RC?V5JG_0-O\`_P``[C_XW1_96J?] M`V__`/`.X_\`C=?UE_ MT4%3_P`-L?\`YM#_`%OG_P!`$?\`PI?_`,H/Y1O[*U3_`*!M_P#^`=Q_\;H_ MLK5/^@;?_P#@'E_T4%3_`,-L?_FT/];Y M_P#0!'_PI?\`\H/Y1O[*U3_H&W__`(!W'_QNC^R]3Z?V=?Y]/L=Q_P#&Z_JY MHH_X@O2_Z*"I_P"&V/\`\VA_K?/_`*`(_P#A2_\`Y0?RC?V5JG_0-O\`_P`` M[C_XW1_96J?]`V__`/`.X_\`C=?U0 M/YU_2_\`M&_\D#^,A_ZIKXQ_],5[7\T'3L#P/7OSVQ7YUQIPG'A+&8/"1QTL MZ[6ZGOY1FCS2E5JNBJ'LJBI\JJ.IS7 MBI7NX0MO:UGZES3?^0C8?]?MK_Z/CK^KNOY1--_Y"-A_U^VO_H]*_J['09Z] MZ_1?!?\`A<0?]?,M_P#2<:>!Q?\`'@/\.)_.@%%%%?N!\:%%%%`!1110`444 M4`%%%%`!1110`4444`%%%%`!1110`4444`%%%%`!1110!XO^T;_R0+XR_P#9 M-?&/_IBO:_F?K^F#]HW_`)('\9/^R:^,?_3'>_YZU_,_QW_GC^AK^>?&3_D< M91_V+:G_`*E5#[SA+_=,5_V$1_\`3<2[IO\`R$;#_K]M?_1\=?U=U_*)IO&H MV!]+VU_]'I7]78Z#/7O7K>"_\+B#_KYEO_I.-.7B_P"/`?X<3^=`**\?_:"U M'4=(^!_Q7U32+^\TO5-/\!>);NPU'3KJ>RO[*[@TRXD@N;2[MGBN+:XAD"O% M-#(DD;@,C`@&OS[_`.">'Q#\?^-?'7Q!MO&/CCQ?XKMK+PGI\]G;^)/$FLZW M!:3OK$<;S6T.I7ES'!,\?[MI8U5V3*%BIQ7Z7C^):&`XARGAZ>&JU*V;4JE6 MGB(S@J5%4U7;4X-_;S/UDHZ4U_NM_NG^1K\+/V+OBQ\4_%'[1/PYT3Q+\2?'OB'1KJV\5M M=Z3KGB_Q!JNFW1M_`_B&Z@-Q97VH3VTY@NH8;B(RQ.8YXHYDVR1HP6><34,C MS'(LNJX6K7GGN+>$I5*,P^-Q$: MD(+!4O:RC)-N:Y*DK1:T3_=VU[^6O[JT4?K7XK_MY_'GQ'-\8;/P5X+\3ZWH M=G\.=.2WU"?0]5OM,^V>)=;6SU34!-)87,4=_!IME#HMI''<*[6>HIK$`5"\ MH:^*.),+POEG]HXFE+$.5>EAZ.'A.-.=:I4;E)1E)22]G2A4JNZ=U#ET)YI;22ZTV MXMIWMI9((9)(&D,3R0PNR%HT*]6/SK#X+(ZV?0B\5A:>"CCX1I2C&5:C.$9Q MY)2O%.49)Z[;;F5#!U*V,A@I-4JLJSH2..-)()-TQX/\`9V_:0^,7P^^.]A\(_'_B_5_'.AZAX[N/ MASK-MKNHW&O7.G:^^LGPU;:IHFMZDTFJ1VUMK,47G6LL[6%QILMV_P!BCOGM M[NW^6I1ZBBOSE M_P""BGC/QAX-\*?#6X\(>*_$GA6>]\0ZY#>S>'-=U30YKN*+3;5XHKJ72[JU MDGCB=F=$E9E1F+*`237!_`WX+?$'XT_`;3_B#;_M%_'/1?'&IOXD@LK>3X@: MU=>%QH:;9I-2E*EAZC4%62O-?6(047+WG>UEMA3RN+P-''UL73 MH4J]5THITJE1QDI3C>7)M']VVVD[*Q^JU%?CA^Q%^T_\3]5^*&B_"GQOXAU/ MQEH/B^WU==-O/$-S+J&N>']7TG1=2U_S4UBY:34KZPO[;39[&>POY[I;:9K* MXL)+%(KZ*^_8^O3X:XCP?$^7?VA@Z=:BH5YX:O0KJ*J4:].,)RCS0E*,XN%2 M$XSB]5*TE&2<5S9AE];+L1["LXRO!5(3A?EG"3:35TFFG%II[-;M--E%?B?^ MW-\??$]Q\:8?"O@?Q1K.AZ?\-+.*RGGT+5+FQ2\\47YM=4U668V)M%M[N[MH7>2* MQU>W9['7=-2214>1=,UJUO[`2E%\W[/Y@&UP3S91Q9@,XSK.Z1J,44^I*DT27NGSV]RL4R?)+&)`DJ_*ZL.*\S_`.">'C+Q=XS\`_$" M]\8>*?$7BJ\M/&-I:VMWXDUO4M;N;:V;0[.0V]O/J=SWO+MK,TBH4Z_L'2L^=O]W[W-LE^\6F^C/T*KAOB!XZMOAWH,OBK5=&US5/#VG/ MOU^\\/VD>J7F@:=C,NNWFE+-%?WFCV"AI-5DTB+4-0L;&1)8I%5T8,`:_,C]ACX@?%OQWXM^*6E7OC_`,2^(M43X5ZK)X8C\9>) M]=UC1M/\12ZIIEKIFH30WEQJ'DI#/.OVB>VM9+G[,TR1I(7V-CG7$JR_-\NR M&G0K/&9MAZU3#8J"IU*="=)57%5*$W&592=*SA&<')2LIPE::K"9>Z^%Q&.E M."I86<(U*;YHRG&;BGRS2:A92;NXRLU?EDM#[]^#O[4?PL^+\>LQ:?XDT;1] M3T_Q3K.B:9I.LZG:Z7J?B+2+2??HOB/2-+U.2TU26SU;39(9)();.*[L;^*] ML[F!/)1Y?I*OA?P!^Q_X$^`%]X>^)>F>(+C5-0\&:#JC^.Y/$FEZ??Z;K^GK M;3WVH:SHEN\%Q=^#]9TB6**[TJ?3[N\:;3]/_L*\E+ZKJ.MM\V?!F/Q)^W5X M[^).K?$OQWXO\.^!_"":$VC_``[\(ZHNFZ:D7B&[UUM.AGG-N]M>R:;;Z'.- M2U&YTN35-3NKZ!XKS3;*TBT^O-PW$6>8"GEN69SEU#$\19G5K0P>%PN(IT,/ M6H8>C'$5\3B,1)U88=4HRE2E3C2J3E5IR]G&I"2F^B>`P5=XC$83$3IX##0@ MZM2K3E.I&=2?LX4H4TH.;DUSJ3E%*,ES+?@U\:_#>I> M!?B)XSO?@U+H?B2?Q'X7\0:XE]!%K:VT5GI.GM9HUI;W27MQJ3:S8ZA;:0+G M3SX=O+.^OR-2M5N?MZOK,LQF,QE*L\?ET\LQ%#$3H.E*O#$TZL8TZ=2.(P]> M$:?M*,U4Y4Y4Z,OTT*](_7VK^:#ITX_'_#_(K^F#]HW_D@ M?QE_[)KXR_/^PKW'ZU_,_P`=^?H?_K&OPOQD_P"1QE'_`&+:G_J54/M.$O\` M=<5_V$1_]-Q+FF_\A&P_Z_;7_P!'QU_5W7\HFF_\A&P_Z_;7_P!'I7]7?2O6 M\%_X7$'_`%\RW_TG&G+Q?\>`_P`.)_.@>)?M)_\`)`/C'_V3KQ5_Z:;FOQA_ M9!\5_&SPIXJ\57/P3\!:3X^U6\T*UM]4A/F+^SW[2?_`"0#XR>O_"NO%?\`Z:;FOS7_`."97_)0/B7_`-B= MIO\`Z>XZ]+B_#U,7X@\)8>EBL1@JE3!8A1Q6%]G[>CR_79-T_;4ZM.\E%P?- M3DN63LKV:Y\JFJ619I4E2A6C&M3O2JUO5+':$98;?Q[;RJJDL63>Y((^=-C%OSX_83"C]I M[X:!3E1;>,@IXR5'@'Q,`3@#DC!/`S7]"#_=;_=/\C7\]O["//[3GPRS_P`^ MOC#]/`'B7'Y5P\69;B,OXFX#=?-\QS7VN=0Y/[0>%_<`O%?CS62AL/#&BWFIF!ID@-_=HGEZ;I<,LF56ZU;4I;33+3(;==7 M<*A26P?R0TK]G[5?'?[(GQ*^-&NH]_\`$OQ=XHN?BY;WDB&WGGT/PUNV]K:`07Y/AS:0L$/E_2?[<7B+4?&FN?"7]FCPSPM_'=C#9064<8ABM(;2+0$MXK6.%1"END: MQ+$!&J*HVU[?$%'%<2YUC\'ALMCF>`R?+L1ELF\91PD:.;YM0A.IB(.K&:JS MP6$]E&*23I5:L_>3WY,#.GEV#H59XAX>OB\1#$*U*57GPF%G[M-\K3C&M6YG M)_:C".C/GK_@FM\3\2>-?A!J-P<-M\;^%T8#;E1:Z5XGM%D>3.2!H5]9VD2' M.W5[ML?,6]F_X*0@'X#:%G_HIN@>W_,O^+/Z9K\UI1?_`+)G[4;);RW-W;_# MKQE&0S^3->:MX)UNTCD,*IK>X@E0LDL,T4B21R(2K MHP=2017SF49E5J>'G%.0XV\,?P]1Q>#J4Y.\HX>527LDW?54JT,105O=4*=/ M75'?BL/".?99C:.M#,)TJT6M%SJ,>9_]O1E3J/JY2D?(W[+G[6'A;]GKX2^* M=$U;PKXIU_7]9\7:IK&@FPBT^T\.7,L?A_P_9&ROM;NKW[5:SP36\)[K4;^X.IWHL9I;71;72-=>2]CTY[R;5(]4L5L-1L[-+>>.?SOX&_`Q/C=^ MR+\0K72[2.7QQX2^)>K>(/!DJJ@N+FZ3PEX2.J>'EE;8PA\16,*VR1F:&`:O M;:->7+-%8[3I?L!?M`#P7XJD^#WBB]\KPSXVOUE\+75S(JPZ+XPD183I^7"F M.U\4)%!:Q(966+6[>Q6&WWZM?SKY&1U&L=P1AN)Y>TR.6$]OP^X*-'#TLQEB M(I1QS492KN%:G&"4JD:<8UL/.:4)5HOKQL;T,_!W]LW0O@E^ MSMI/@.R\)^)K_P`?I%XIO=#O;VUL;3P?(=8\2:RUGJ8OCJ#ZEJ%II\_VB*XM M[?242ZU'3KO2Q>VNV6]@]F_X*]D>Q_L0?LF MZUX5U?0?CGXVO]++R:'+=^!-%TF_CU>18O$>FRV;:]JFJ6W4%G8 M6D^H!UU(W5W<6=U9BVE_0SXJ^/\`3OA;\._%WC_5"C6OAG1KF^B@D=HUOM1< M+:Z/I@D4,8Y-5U>XL=-B?!"2W2,V%!-?FQ_P3S_:!VF3X#>*;WAVO=5^'-S* M5VAOW^HZ]X7+_*WS_P"DZ[I(=&R?[;MWG7&F6K>G?MM:UJ/Q!\8_!W]F+P[< MRI>>._$5AX@\5O;!S-9Z##V[MYD;>';"<*`Z$_ M3>QQTDZ+/ MV._&WQEUF&2_^)OB7Q-UC(:6;4=7NBAV2O7N\7[#'AF"PCTJ#XW_M!P:7#:+I\.FQ>.[& M.PBT](1;I8QV::`MLEFEN%@6V2(0+"!$J",;:_+RSEO_`-D[]J;:TMS/9_#W MQH]M!M:M\-++#`(89M0U#P;K"W<*K&(8-5>"5(@8(PORN)PV.X, MSCA;.\3EOU#"PA2R?-:\<;2Q?UV=;VD\1BZJIQ@X5:BJ5:Z4Y3YI8>$>:T-? M4IU*.;X7,L'3Q'MZLY2Q>&@Z,Z7L8PY(TZ4'*4DXQY84]$M*DG;73]3_`/@H M#_R;=KO_`&,OA3_TZ+7P9^Q]XY_:/\*^&?%-I\%OA;H?Q`T*Z\00W&MW>J7$ M=I<66J)I]LB6D,\OB?1(UC>R"2@/9W)\R3<)2JF$?=O[?5Q!=?LT:O(/"$\$\3K)%-#-J*212Q2*2KQR1LKHZDJZL&4D$$^7?\`!,L_\6X^(_MX MXM/_`$P67^->YG.%J8_Q0RZC0QV)P$IY$IQQ>#='VT5&..G:#KTJU+EJ+W97 MIOW6[-/4XL'4C1X:Q$YT*==1Q]G2K*?(V_JJ][DG":L]5:2UT=UH8GQ>^*W[ M:&I_#7QWIWB?X`>&/#OA+4/"&OV?B76(]4M]0NM,T2?2[Q-5U"W6W\;2>7+: MV+2S1%[&[598QF"X+K#7D/\`P30_Y*SX\/'_`"3N0<<#_D9-!YQ^`_.OU#_: M('_%A?C+_P!DS\:D_P#A/7_K_G'3TK\O/^"9_P#R5CQZ?^J>/_ZDFA?X?X5E MF>`KX#Q#X/A7S/'9I*I3KSC4Q[PW/22CB8NG#ZMA\/#D;3D^:+E=[V*P]>%? M(UN=5\ M+:Q"U[::/XFLH%N/#OB[1BZ,Y@%W#6BZAIE[#)!,JO-''< M0B>VGEB,,[_8<7\,X?B.IEZHYE+*\\P4,1B3E68U,OC7Y\.L3@Z[IT\1"27+S-3<+2<91NXJI[DE::6\ M;7/DG]F3]N33_BSK6G?#_P"(NEV'ACQOJ(>+1=6TQYU\->)+N-9)1IXM[N2> MYT+5IH%_T&WGO;^SU:XBE@M[JSOI]/TNZ_0C_/\`G]*_!_XA?"#1_`G[:7A# MX?\`PG,\EN?&/P^URUTFVDO;VY\)SR7-CKFI6DUW*UQ>36ND:?;2>)3=2/*U MCHD\8NII'LYYF_=\8``'H/\`]?XUCP'FN%Q&"BZ=+&X=8CV,MZ=WHTF MVXQFGI&[BI1ER-Q:2\8_:-_Y(%\9?^R:>,C^(T*]('XGBOYGZ_I@_:-_Y(%\ M9??X:>,A^!T*]!_2OYH._/Z8'],?ABOS?QD_Y'&4?]BVII_W-5/R_4^AX2_W M7%]OK$?_`$VO^`7--_Y"-A_U^VOZSQ_Y_P`BOZNZ_E$TTYU'3_\`K]M?_1Z& MOZNZ];P7_A<0?]?,M_\`2<:/O!WB;P5JT][:Z9 MXJT34-"O[G3G@COX+74K9[::6TDN;>ZMTN$20M$TUM/&&`+Q.,@^(_`S]E?P M!^S_`*UKFN>#M8\7:CY6Z$EN-.T/2Y4F:50&,DL ML>P[1&"`P^F**_8*V59=B,=ALRKX2C4Q^#C*&%Q4DW5H0ESJ4:;NDE+VD[Z. M_,[]+?*0Q->G1J8>%6<:%9IU*2?NS:<6FU;=:^-_A-^Q#\ M+/@[XY\/>/\`PUX@\>7VM>'8]2CMH-;U+0;C3KD:IH]_HLQNH+'PWI\Y,=KJ M$TD/D74(6=(F"0?L[^#( M_CC/\?KK5?%.I>,FM9+.RL+_`%"QD\.Z1"^B1^'@-+L(M,AO+?9IWVL;)-1F MADN=2O[R6)[F;S%][HHK;"X+"8)5UA:%.A]:Q-7%XCD5G6Q-;E]K6J-MN4YJ M,4WVBDK)(BI5J5>3VDW/V=.-*%_L4X7Y(1[1C=V7FSY2^-7['WPR^.GC"W\; M>*M3\6Z5JT.AVFA21^&[[1K.UNX+*YO[FWNKI=0T+5)I+U1?M;-*LR*UK;6L M/E@19.UXL_9@\&>-/@]X0^"VO>)/&EQX<\%7EA=:7JJ7NBIXAFATFTU73]+L M+RY.@OI\EI8:?JGV*`0Z9!.8+*S\R9Y%GDG^DZ*\^7#N22JX^M++<.ZN:0E3 MS"=I)XN$Y1G*-9*24E*4(R>B=[Z^]*_0L?C(QH16(J*.&DI8=77[J232<--+ M)M=CQ;X'?`OPI\`O#>J^%O"&HZ_J6G:MKTWB":7Q%SM>,;$,PQM.M4Q$, M35C6K*U6HG[TTK6YM+.UET_4^>/B_P#LW^$_C?X;\'>'/'7B/QC,O@XM+%JV MFW6A6>JZS=26%O8W-YK#-H%Q8M<70MQ]\Y8K$2H1PTJLG0C-U(TM%",VY-R225G>QQ"I\W(JM/VLU"7+[JE9:)):SS'&U$U4Q-2=Z4J#YFFW1GR M\].]K\LN2-U?6WF[E?)OQG_8X^%WQQ\9CQSXGU+Q;I.KG1K+1[B/PU>Z+96M MZNGR7;6U]=KJ&@ZI/+?K#CL MON/G_P`2?LZ^%/%?P7T7X':UX@\6W'AK0H-%M+/5UNM&3Q&]GX>EW:1:SW/] MB'37CM;5(+`,NEI));6T32.UR9)Y+WP,^`7A#]G_`$;7="\':EXCU*RU[5TU MBZ;Q'=:;=W$%Q'9Q6:Q6SZ;I6E((/*A5BLL'Q/O.K2PT(2IQHQDY/W%"[MM-\5Z#JOAZ_N-/>&.^@ ML]7LIK&XEM)+B"YMTN8XIV:%IK>>(2!3)#(N4/@OP._9.^'OP!\1ZMXG\'ZS MXPU&]UG0SH-U!XBOM'N[1+8WUG?F:!-.T/2YDG\ZRC4%YI(A&\B^7NV,GU!1 M6E?*LNQ.-PN8U\)2JX[!)QPN)FFZM!2YN94W=)7YY7NGNR88FO3I5*$*LXT: MUG5II^[-JUG)=;65O0SM8TJSUW2=4T345F?3]8TZ^TJ^2WN)[.=[/4+:6TN5 MAN[62&ZM93!,XCN+::*>%R)(I$D56'PMIO["%CX1NKW_`(5K\=_C'\/])U&5 M9;_3-&UI;=KDK\J*]UI#:(LQBBS%#)>6MW,BGYI'&0_WU16.99'E>;3H5#C M"<)N.L7*%2,HMQZ.UUT9\S_"WX#?!CX!:P-0MM4-_P#$#Q=/<6J^+/'_`(@L M;WQAK\]Q,L]W::69UL83-<3W"/??V38)?7[26XU*>\*6Y3Z8KYC^(?PP\7:Q MXZ.OZ<9=9TN^V>;I,MQH\.D7UL#X*B;PIXO.IJU];>#X(?#?B.ZLKSP]::_J MOV_XB^)89='32EU+3_%OT5HUE<:;I&EZ==7\^JW6GZ=965SJET%%UJ4]I;10 M37]R%)43WDD;7$P!($DC`$CDYY32A@Y8G+\-ED,OP.&G_L[I0<(5W-OGJ.Z_ M>SFUS3J\TI-W]HV[2D\5.5;V=>IB)5ZU1/VG,[R@HI M4_M&_P#)`_C+_P!DU\9?KH5Z*_F@')_^N!^IS7]+_P"T;_R0+XR_]DU\8_\` MIBO:_F?P3T&:_$_&3_D<91_V+:G_`*E5#['A+_=,5_V$1_\`3<2[IO\`R$;# M_K]M?_1\=?U=U_*)IW_(0L/^OVU_]'I7]7=>MX+_`,+B#_KYEO\`Z3C3EXO^ M/`?X<3^=$^1OVWO%'B3P?\`M:UOPIKVL>&]8AU_PS!%JFA:E=Z5J$<-QJ21S MQ)>6,T%PL#XJX_'8;B>G3P^,Q="G_96$ER4<16I0YG6 MQ2/?:CXU\0J;B2ST6YM;DRZ M=XDMYT%S-K,=JL*V/;?7O&%G:7+:I96<]Q=KH=[KD5Z$TZ]N;C3WBDNXS.]F\\"_&.E6NLZ#?Q+I'@@W%Q=:?=W^FV\ MLNGP!KRV=KM#%-"KHLCC8?GOP!:>(=/_`&S/`MIXJ\$:#\./$"?$'PH^H^"? M"]A;Z7H.@FZL--O+2'3=/M+R_M[6&[L;BUU%TBO)@9KN5V*R,\:=VK/$XO$T*U'ZP\7_9]/FITH/V-"G#%0M[12C!N^L'! MU-=,\0:;?ZC;/8O+XD3^S!`VGS6-Q, M#JD0OHKN!6)M7,G/_L^#XI_'@RZ7_P`-@^/_``AXS:_U%++P?GZ?%"TES>6QM)'\]#I\D@,BSHJ_66K^(M.\;?`S]JW7I M69_%_A2/XH_"?7YI&5I+K0O"OB_Q;K?@=T1<"*VL-(\576EH[HSW,MG-F4B# M;7P_^P)Q^T9H?MX7\7^G?292?Y#Z>W-=V)H8?#<1<-82GB,?BLOSMU74IU%*-OB=>_%CP;\./!'[6/Q"\ M;Z1XPUKPKH./#>I0:9=>!K>3X@:5>O=?;8;:^7^UKCQ M#>:1DGXH_#C'_`(56CYSTZBOM M']LC1/B:TGQ&U.__`&??AMX?\#VGBV&[C^,&D^&=+L_&^K6L^IPV.GW&IZY' MKD]_=-K5Y>6\-Z3I4;S,Z-(L*HS#QL'6K8OA_.LTC]?>(HXV=+#JGC,^Q-/` MX=X.=:\?8XUJ"I3BI+$YBZ]%)6J\R9UU:=.EC\%AK8?V_#RQ\8>+[CP/HUGJ% M[XXUB*;7XY;Q+2WGU/3_`!-%'9Q7<=A:Z[XA^./ M@?XU:A\(/B1^TUXZ\)V^D7GV?6/&L'BOQMKFD6=O=>&D\2Z1=KI\%_9:A<#4 M(+S3+-X5"-9W=\WF-(EK(7]N^'7C32/`O[)?P+U;6_!7AKQS9W'[1$MA]@\3 M0W,\&F-/_P`)3,^LZ;'#,D/]K6L$$L-G)?07UG%]HDD>REE6%T^7?VQ]/N-+ M_:9^*UIC6`6`/'8 MZ?;1S2SSI),_3FTE@\@RS'T,1C:F*B\BGC(_VIF]JL+4(K$5 M,/\`N7E[HRHP56,Y1DZ;6>$7ML?B:$Z=!4O]N5'_`&;"-Q="O2I0E3:I'==OXK:'5K?49?$MY:6D,5HUU?^1>1I=.EJ\+0QO(AJA\)]$_:3^*OPF\= M_%.R_:*^)&E+X2;7X-*\.OXF\5WE]XKO?#OAR+Q'>VEE:1H4.KZQ9*;'06T275Y-/A MDU2.5;HVOE2?8X+9Y3Z.%PT,9Q/F.$G7Q6"RO`83!4^7^V\PI0EBLPGA*5*M M+$8O'N;JT_K=:M3PT:JC76#C2C2G.I)3YJE7V668:M&G2JXJO5K2NL%AYM4< M.JDIQ5.E02Y9.E&G*;C>#K.?,HQ5OA;X*>-_C[\9/B=X6^&L/Q^^)F@2>)WU ME$UB;Q7XHU..S.C^&]9\0DM9)KMB\_VA=(-H-MU'Y1N!/B01F*3HOA)JWQ_^ M*GQBE^$D7[1'Q+T29)_$T!UV3Q/XIU")CX;CO)'GB"T?%Y]D(4?;,P>8" M3+L(;4_9S\&2_#O]N[0/`TBS+'X7\7?$W2;-K@$37&F6W@+QPNDWC[LD_;M+ M-I>*+J&>GVGXJ_P#I%K?;O].]>-E=/%2GD5/'8O,Y M5L3Q;B\GS"/]I8Z#GAL-#*4Z'N8B/LG&IB<0G4I\M3W]9/DC;MQ$J26-E1HX M90IY91Q5"2PU"2C4JO$VF[TVY)QA3?+*\4HMJ-W*Z^)K7]I#PGX(^+7BW5_V M@_B9%<_"KXEQ?#NZT7_A)?%2MK1N)+/[+KUM?/KZFULKJVOH+VV@>SG:6VDB M<3CSW$0?,P9/3OB?KUAX\_8:O?B?'*TOB'QSJ7PY3QT M[LC377C+P9+8^"-1U2<(Q$,FJV.A:9=QP*B*MJUO.`?M&:D_9CU2RM/V?OAA MH.K7`@T'XA?'KQE\-M<5E9ENK3QK\+_%&D6-F5!`(GU]]&X/REE`)0X=?(I17LW?FJ*IR3UDHRBXRVMY3 MXUT3]HOP5\`O"7QTO_VD?B/<+XL;0&B\*)XA\4Q3V=MXBM[V]T^XDU<^)72; M=8VT-P4_LV$YNO*#_NB\FGX,TSXF:Q\(/#?QA\<_MG^._AQHGB?6]3T&RM;^ MX\=Z[_Q,M.N]5@6`76F>)DE=[FWTF[NU+V<<<2J8C([[=_??M,ZC:2_`#XH> M'-*F,OA_X<_'?P+\-=`B)R+*Q\&_"KPUI=Y9+@D*L6O+K#8R3OE;=ARPK3^% M]EXTOOV+OA='X&^$'@?XT:HGC[Q.]UX<\>Z%8Z_I6FV`U/QUL#3K9EB:.'X;>+]G_:&=8GV^8X? M'1P5?$J&"QD,74C5<*DXT*$U32DFH)1$JTG@H5G3PU.=3,?9C*E%P4HISG%R;NG+5'S5\,/$'QK^*OQI7X3>'_`-IKXC'3;N_\3P:5 MXU77_%DMMJ5AX>L-3U&VU2/1)=?M+J&/5[?3T>*WEO!+:+=#SC(T3*W2^)]. M_:0\)^&/CEXAU;]H7XF13_!7QEH7A6?2SXC\4+)XEM_$.J6=GI>N6]S_`,)$ M1IMM=:=J%KJ\-O+!>O);SI$9D+;ZS_V3K#5M-_;0TZSU[0+#PKK$.H_$@ZGX M9TJ"&TTOP]=R^&/$DTVCZ9:VT]U;VVG::SFSL;:&YG2WMHHHA-)LW'W3QKKF MG>/?V%O&7Q,2X6;Q-XFM/A9X=\=[I$GO+CQ7\/?&6D>&FUG4IDD=A?:YH:Z+ MJ#0R(C1636?A>'*\,L9D>88NOC,RIYAA)\35XP>99E2B\-EF68>5&DJ5 M3$\RJX7'XW#5.6I>I4I>UAB'44++;$3]ECL/1A1PTL/566TW+ZMAI/VN*Q,U M.4IQI6Y:M"E4C>-HJ7*Z:BW=^;_!6Q^(GQA\,W6JC]M7QUX<\1:/H6N^*/%' MA*>?Q]J=UX=\/:%J4EE+JEQJ4?B:RL[V*:U:ROUBLU>X1+](/*D>&5J^=_'G MQG^*_AKQ7JVB>%OVD_B/X[T&Q-C]A\5V?B?QCHUKJOVG3;.\NC%IM_J\UW;_ M`&&]N+G39/-D;S9+-[A,1S(J^A_L7Y.I?'\?]6W_`!%_,W.@BOBTY[]?\^G\ MNW3BOG\RS"M3R'(<1AZF+H8O&_7?K6)CFF:U)U?J558>/[JMC:F'I^VY_:U/ M9T86G!*FX4W*#[\-AX2QV.I3C1J4:"H^SI/"X6*BZ\?:/WX48SER*/+'FD_= M;YN:237UC\$OCG\:-8^,GPITK5OBQ\1M2TS4_B/X*T_4=.OO&7B"ZLK^QO/$ M>GP7=I>6LVH/#U M_,_7],/[1O\`R0/XRYZ?\*U\9$_0:%>D_I7\SW'?^6?ZBOEO&3_D<91_V+:G M_J54/2X2_P!UQ7_81'_TW$NZ;_R$;#_K]M?_`$?'7]78X`'I7\HFFD#4+#VO M;4_AYZ9_I7]7=>MX+_PN(/\`KYEO_I.-.7B_X\!_AQ/YT#R'XX?"+3OC?X`O M?`&J:O>Z'9WVH:9?OJ&GP07%S&VF7(N4C6*YQ$5E(V.2:^)O^'9/@3_ M`**=XM_\%&C_`/Q5?IO17Z?FG"G#^=8E8S,\MI8O$JE"BJLZF(B_90E*4(6I MU81LG.;ORW?,[MV5OG,-F>/P=-TL-B)4J;FYN*C3DN>2BG*\H2=VHQ6]M#\U M(/\`@FSX3M4:.U^+?CBVC9M[);V.FPH7*A2Q6.506VJH)(Y``[<1G_@FIX/: MX^UM\5_&K76Y7^U-IVEFXW(JJC><9#)E5554[LA54`X`%?I?17G_`.H'"%E% MY-2<8M.*>(QMDULU_M.CWLUM?2VEM_[=S75_7)7>[]G0UOO?]UY(_-$?\$U? M""K.J_%CQLJW1)NE73]+`N22Q)N`),3$EV),F[)9CU9LL@_X)H^#+:036WQ5 M\9V\H!`E@TS289`&&&`>-U8`C@@'![U^F-%+_B'_``A=/^Q:-XVY?]HQGNV= M]/\`:+K772VK;W8_[=S;_H,G_P""Z/\`\K/S+C_X)F^!XG26+XH>+XY(F5XY M$TK2%>-T(*.C!PR,A"E64@@JI'(!JY-_P3=\+W,30W'Q>\=SQ/M+136>GRQL M58.N4>8H<,H897A@",$#'Z444UP!P@DXK):23W2Q&-2>EM4L2KW5T[]WY63S MW-G:^,D[:J].CH^Z_='YGM_P33\&M`EL?BKXS^SQR&6.W.FZ484DPR^8L7F; M`Y#,"P`8AFR>:2?_`()H^#+J0RW/Q5\9W$I`!DGTW2II"%X4%Y'9B%'`!.!S M@KN_ M^7?5[]^I^9TO_!-'P9/Y?G_%3QE-Y,:PQ>;IFE2^5"F0D4?F.VR-0<+&N%7L M.N9)/^":W@^66*>7XK^-99H0JPRR:?IDDD2QL7C6-WE+H(V)9`K`*WS#!)-? MI;13_P!0.$-?^$6CJTW^_P`9JULW_M&K73M=VZ67]NYMI_MD]-OW='K_`-PS M\TA_P37\("Y^V#XL>-?M>2?M7]GZ8+C)C\HGSA*).8B8S\W,9*?=XID7_!-+ MP;!,;B'XJ^,X9SO_`'T6F:5'+\X(<^8CJ^7!.[GG)R2":_3"BC_B'_"%[_V+ M1TES+_:,9I+2\E_M&C=E=]0_MW-O^@R>UOX=';M_#V/S/'_!-/P:+=K0?%7Q MF+5W$C6PTW2A`T@VXD:$2>6TGR)\Y4M\J\\##D_X)J>#TCCB3XK^-%BBF6XA MC73M+5(KA<[9XU60*DRY^650''0-CBOTNHI?\0_X0T_X1:.BY4_K&,3Y;IVN ML3>UU>VU_E8_MW-O^@R6]_X='?O_``M_,_-!_P#@FIX/D22)_BOXT>*:8W,T M;Z=I;I)<,,-.Z-(RO,W&Z5@7/=JF@_X)N>%K:,0V_P`7?'4$*EBL4-GIT48+ M'+$)',J@DDD\6SY1/F92?D7GY1C]+Z M*/\`B'_"'_0FI:WO_M&-UYDE*_\`M.O-RKF[]0_MW-O^@R73_EW1Z;?\NNG3 ML?F=#_P31\%VYD,'Q4\90F6-H93%IFE1F2)\;HW*.NZ-L#R^L:7MK;_*S_`+>S M;_H,G_X+H_\`RL_/'P1_P3Q\&>"/&?A/QE:_$3Q1?7/A/Q)HGB2VLKC2]*CM M[N?1-2MM2BMII(V,B13R6RQR/'\ZHQ*_,!7Z'445[F4Y%E614ZM'*L'#!TZ\ MU5JPA.K-3J**@I/VM2HTU%6M%I;Z'%BL;BL;*$\55=:4(N,6XPC:+=VOR1T.*_I@_:-_Y('\9!_P!4U\8_ M^F*]K^9_\*>']E]7596TH5N?G]M_=Y>7K?3TT=/\`Z>0M;D\[WZ']7?\`:6G?\_\`9?\`@5!_\G:C_B-%3_HGH?^'.7_`,PA_J@O^@]_^$W_`-W]?Z>G]77]I:=_S_V7 M_@5!_P#'*/[2T[_G_LO_``*@_P#CE?RBD8X/6CG'MZ?G_P#7H_XC14_Z)Z'_ M`(G]77]I:=_S_P!E_P"!4'_QRC^TM._Y_P"R M_P#`J#_XY7\HE%'_`!&BI_T3T/\`PYR_^80_U07_`$'O_P`)O_N_K_3T_J[_ M`+2T[_G_`++_`,"H/_CE']I:=_S_`-E_X%0?_'*_E%R?4T*/^(T5/ M^B>A_P"'.7_S"'^J"_Z#W_X3?_=_7^GI_5U_:6G?\_\`9?\`@5!_\XQZ]_K MQ[>GXY[49(.3R?UY''/KZ>E'_$:*G_1/0_\`#G+_`.80_P!4%_T'O_PF_P#N M_K_3T_JZ_M+3O^?^R_\``J#_`..4?VEIW_/_`&7_`(%0?_'*_E$HH_XC14_Z M)Z'_`(G]7?\`:6G?\_\`9?\`@5!_\__ M``F_^[^O]/3^KO\`M+3O^?\`LO\`P*@_^.4?VEIW_/\`V7_@5!_\G]7/]I:=_S_`-E_ MX%0?_'*/[2T[_G_LO_`J#_XY7\HPSCJ>_&<9P/\`._0]W*=]KWNO0__V3\_ ` end
-----END PRIVACY-ENHANCED MESSAGE-----