XML 70 R26.htm IDEA: XBRL DOCUMENT v3.7.0.1
Segment Reporting (Notes)
3 Months Ended 12 Months Ended
Mar. 31, 2017
Dec. 31, 2016
Segment Reporting [Abstract]    
Segment Reporting Disclosure [Text Block]
Segment Reporting
We view each casino property as an operating segment and currently aggregate all such casino properties into two reportable segments: CERP and CGP.
The results of each reportable segment presented below are consistent with the way Caesars management assesses these results and allocates resources, which is a consolidated view that adjusts for the impact of certain transactions between reportable segments within Caesars, as described below. Accordingly, the results of certain reportable segments presented in this filing differ from the financial statement information presented in their standalone filings.
“Other” includes parent, consolidating, and other adjustments to reconcile to consolidated Caesars results.
Condensed Statements of Operations - By Segment
 
Three Months Ended March 31, 2017
(In millions)
CERP
 
CGP
 
Other
 
Elimination
 
Caesars
Other revenues
$
77

 
$
55

 
$
1

 
$
(4
)
 
$
129

Net revenues
546

 
421

 

 
(4
)
 
963

Depreciation and amortization
56

 
46

 

 

 
102

Income/(loss) from operations
110

 
55

 
(7
)
 

 
158

Interest expense
(98
)
 
(48
)
 
(1
)
 

 
(147
)
Deconsolidation and restructuring of CEOC and other

 

 
(463
)
 

 
(463
)
Income tax provision
(6
)
 

 
(66
)
 

 
(72
)
 
Three Months Ended March 31, 2016
(In millions)
CERP
 
CGP
 
Other
 
Elimination
 
Caesars
Other revenues
$
76

 
$
50

 
$
1

 
$
(5
)
 
$
122

Net revenues
528

 
426

 
1

 
(5
)
 
950

Depreciation and amortization
73

 
39

 

 

 
112

Income/(loss) from operations
78

 
51

 
(41
)
 

 
88

Interest expense
(99
)
 
(52
)
 

 

 
(151
)
Deconsolidation and restructuring of CEOC and other
(1
)
 
1

 
(237
)
 

 
(237
)
Income tax benefit/(provision)
6

 
1

 
(14
)
 

 
(7
)

Property EBITDA - by Segment
Property earnings before interest, taxes, depreciation and amortization (“EBITDA”) is presented as a measure of the Company’s performance. Property EBITDA is defined as revenues less property operating expenses and is comprised of net income/(loss) before (i) interest expense, net of interest capitalized and interest income, (ii) income tax (benefit)/provision, (iii) depreciation and amortization, (iv) corporate expenses, and (v) certain items that we do not consider indicative of its ongoing operating performance at an operating property level. As a result of the sale of the SMG Business (see Note 1), we have determined that CIE stock-based compensation expense should be excluded from Property EBITDA as management no longer considers such expense to be indicative of Caesars Entertainment’s ongoing consolidated or segment operating performance. Therefore, Property EBITDA has been recast for prior periods to be consistent to the current year presentation.
In evaluating Property EBITDA you should be aware that, in the future, we may incur expenses that are the same or similar to some of the adjustments in this presentation. The presentation of Property EBITDA should not be construed as an inference that future results will be unaffected by unusual or unexpected items.
Property EBITDA is a non-GAAP financial measure commonly used in our industry and should not be construed as an alternative to net income/(loss) as an indicator of operating performance or as an alternative to cash flow provided by operating activities as a measure of liquidity (as determined in accordance with GAAP). Property EBITDA may not be comparable to similarly titled measures reported by other companies within the industry. Property EBITDA is included because management uses Property EBITDA to measure performance and allocate resources, and believes that Property EBITDA provides investors with additional information consistent with that used by management.
 
Three Months Ended March 31, 2017
(In millions)
CERP
 
CGP
 
Other
 
Elimination
 
Caesars
Net income/(loss) attributable to company
$
6

 
$
8

 
$
(560
)
 
$

 
$
(546
)
Net income/(loss) attributable to noncontrolling interests

 
(1
)
 
23

 

 
22

Discontinued operations, net of income taxes

 

 

 

 

Income tax provision
6

 

 
66

 

 
72

Deconsolidation and restructuring of CEOC and other

 

 
463

 

 
463

Interest expense
98

 
48

 
1

 

 
147

Depreciation and amortization
56

 
46

 

 

 
102

Corporate expense
10

 
7

 
16

 

 
33

Other operating costs
1

 
6

 
(10
)
 

 
(3
)
Property EBITDA
$
177

 
$
114

 
$
(1
)
 
$

 
$
290

 
Three Months Ended March 31, 2016
(In millions)
CERP
 
CGP
 
Other
 
Elimination
 
Caesars
Net income/(loss) attributable to company
$
(16
)
 
$
30

 
$
(322
)
 
$

 
$
(308
)
Net income attributable to noncontrolling interests

 
4

 
30

 

 
34

Discontinued operations, net of income taxes

 
(33
)
 

 

 
(33
)
Income tax (benefit)/provision
(6
)
 
(1
)
 
14

 

 
7

Deconsolidation and restructuring of CEOC and other
1

 
(1
)
 
237

 

 
237

Interest expense
99

 
52

 

 

 
151

Depreciation and amortization
73

 
39

 

 

 
112

Corporate expense
11

 
7

 
24

 
(1
)
 
41

Other operating costs
2

 
1

 
19

 

 
22

CIE stock-based compensation

 
13

 

 

 
13

Property EBITDA
$
164

 
$
111

 
$
2

 
$
(1
)
 
$
276


Condensed Balance Sheets - By Segment
 
As of March 31, 2017
(In millions)
CERP
 
CGP
 
Other
 
Elimination
 
Caesars
Total assets
$
6,959

 
$
7,290

 
$
1,217

 
$
(654
)
 
$
14,812

Total liabilities
5,876

 
2,664

 
8,263

 
(65
)
 
16,738

 
As of December 31, 2016
(In millions)
CERP
 
CGP
 
Other
 
Elimination
 
Caesars
Total assets
$
6,941

 
$
7,353

 
$
1,246

 
$
(646
)
 
$
14,894

Total liabilities
5,903

 
2,709

 
7,758

 
(58
)
 
16,312

Segment Reporting
We view each casino property and CIE as operating segments and currently aggregate all such casino properties into two reportable segments based on management’s view of these properties, which aligns with their ownership and underlying credit structures: CERP and CGP. Through June 30, 2016, we presented CGP as two separate reportable segments: CGP Casinos and CIE. Subsequent to the sale of the SMG Business (see Note 1) the remaining CIE business is not material. Therefore, we no longer consider CIE to be a separate reportable segment, and CGP Casinos and CIE have been combined for all periods presented as the CGP segment. Additionally, CEOC was a reportable segment until its deconsolidation effective January 15, 2015.
The results of each reportable segment presented below are consistent with the way Caesars management assesses these results and allocates resources, which is a consolidated view that adjusts for the impact of certain transactions between reportable segments within Caesars, as described below. Accordingly, the results of certain reportable segments presented in this filing differ from the financial statement information presented in their standalone filings.
“Other” includes parent, consolidating, and other adjustments to reconcile to consolidated Caesars results.
Condensed Statements of Operations - By Segment
 
Year Ended December 31, 2016
(In millions)
CERP
 
CGP
 
Other
 
Elimination
 
CEC
Other revenues
$
325

 
$
217

 
$
4

 
$
(19
)
 
$
527

Net revenues
2,195

 
1,697

 
4

 
(19
)
 
3,877

Depreciation and amortization
258

 
180

 
1

 

 
439

Income/(loss) from operations
389

 
20

 
(152
)
 

 
257

Interest expense
(396
)
 
(198
)
 
(5
)
 

 
(599
)
Deconsolidation and restructuring of CEOC and other

 
2

 
(5,760
)
 

 
(5,758
)
Income tax benefit/(provision) from continuing operations
4

 
1

 
(32
)
 

 
(27
)

 
Year Ended December 31, 2015
(In millions)
CEOC
 
CERP
 
CGP
 
Other
 
Elimination
 
CEC
Other revenues
$
12

 
$
307

 
$
182

 
$
26

 
$
(32
)
 
$
495

Net revenues
164

 
2,154

 
1,620

 
26

 
(35
)
 
3,929

Depreciation and amortization
13

 
210

 
151

 

 

 
374

Impairment of tangible and other intangible assets

 

 
1

 

 

 
1

Income/(loss) from operations
9

 
411

 
253

 
(328
)
 
1

 
346

Interest expense
(87
)
 
(399
)
 
(195
)
 
(4
)
 
2

 
(683
)
Deconsolidation and restructuring of CEOC and other

 

 
4

 
6,113

 
(2
)
 
6,115

Income tax benefit/(provision) from continuing operations

 
(5
)
 
2

 
122

 

 
119


 
Year Ended December 31, 2014
(In millions)
CEOC (1)
 
CERP
 
CGP
 
Other
 
Elimination
 
CEC
Other revenues
$
337

 
$
316

 
$
175

 
$
101

 
$
(187
)
 
$
742

Net revenues
4,812

 
2,065

 
1,319

 
101

 
(330
)
 
7,967

Depreciation and amortization
341

 
200

 
115

 
3

 
(1
)
 
658

Impairment of goodwill
251

 
289

 
155

 

 

 
695

Impairment of tangible and other intangible assets
308

 
(12
)
 
3

 

 

 
299

Income/(loss) from operations
(323
)
 
(32
)
 
(221
)
 
14

 
7

 
(555
)
Interest expense
(2,184
)
 
(389
)
 
(169
)
 
(17
)
 
90

 
(2,669
)
Deconsolidation and restructuring of CEOC and other
(100
)
 

 
132

 
(30
)
 
(97
)
 
(95
)
Income tax benefit/(provision) from continuing operations
264

 
28

 
231

 
73

 

 
596

____________________
(1) 
Includes foreign net revenues of $337 million.

Property EBITDA - by Segment
Property earnings before interest, taxes, depreciation and amortization (“EBITDA”) is presented as a measure of the Company’s performance. Property EBITDA is defined as revenues less property operating expenses and is comprised of net income/(loss) before (i) interest expense, net of interest capitalized and interest income, (ii) income tax (benefit)/provision, (iii) depreciation and amortization, (iv) corporate expenses, and (v) certain items that we do not consider indicative of its ongoing operating performance at an operating property level. As a result of the sale of the SMG Business (see Note 17), we have determined that CIE stock-based compensation expense should be excluded from Property EBITDA as management no longer considers such expense to be indicative of Caesars Entertainment’s ongoing consolidated or segment operating performance. Therefore, Property EBITDA has been recast for prior periods to be consistent to the current year presentation.
In the future, we may incur expenses that are the same or similar to some of the adjustments in this presentation. The presentation of Property EBITDA should not be construed as an inference that future results will be unaffected by unusual or unexpected items.
Property EBITDA is a non-GAAP financial measure commonly used in our industry and should not be construed as an alternative to net income/(loss) as an indicator of operating performance or as an alternative to cash flow provided by operating activities as a measure of liquidity (as determined in accordance with GAAP). Property EBITDA may not be comparable to similarly titled measures reported by other companies within the industry. Property EBITDA is included because management uses Property EBITDA to measure performance and allocate resources, and believes that Property EBITDA provides investors with additional information consistent with that used by management.
 
Year Ended December 31, 2016
(In millions)
CERP
 
CGP
 
Other
 
Elimination
 
CEC
Net income/(loss) attributable to company
$
(3
)
 
$
3,953

 
$
(7,519
)
 
$

 
$
(3,569
)
Net income/(loss) attributable to noncontrolling interests

 
(28
)
 
850

 

 
822

Discontinued operations, net of income taxes

 
(4,100
)
 
720

 

 
(3,380
)
Income tax (benefit)/provision
(4
)
 
(1
)
 
32

 

 
27

Deconsolidation and restructuring of CEOC and other

 
(2
)
 
5,760

 

 
5,758

Interest expense
396

 
198

 
5

 

 
599

Depreciation and amortization
258

 
180

 
1

 

 
439

Corporate expense
43

 
29

 
96

 
(2
)
 
166

Other operating costs
7

 
21

 
61

 

 
89

CIE stock-based compensation

 
189

 

 

 
189

Property EBITDA
$
697

 
$
439

 
$
6

 
$
(2
)
 
$
1,140

 
Year Ended December 31, 2015
(In millions)
CEOC
 
CERP
 
CGP
 
Other
 
Elimination
 
CEC
Net income/(loss) attributable to company
$
(85
)
 
$
7

 
$
220

 
$
5,777

 
$
1

 
$
5,920

Net income/(loss) attributable to noncontrolling interests

 

 
6

 
126

 

 
132

Discontinued operations, net of income taxes
7

 

 
(162
)
 

 

 
(155
)
Income tax (benefit)/provision

 
5

 
(2
)
 
(122
)
 

 
(119
)
Deconsolidation and restructuring of CEOC and other

 

 
(4
)
 
(6,113
)
 
2

 
(6,115
)
Interest expense
87

 
399

 
195

 
4

 
(2
)
 
683

Depreciation and amortization
13

 
210

 
151

 

 

 
374

Impairment of tangible and other intangible assets

 

 
1

 

 

 
1

Corporate expense
5

 
47

 
39

 
95

 
(12
)
 
174

Other operating costs
4

 
4

 
(105
)
 
249

 

 
152

CIE stock-based compensation

 

 
31

 

 

 
31

Property EBITDA
$
31

 
$
672

 
$
370

 
$
16

 
$
(11
)
 
$
1,078

 
Year Ended December 31, 2014
(In millions)
CEOC
 
CERP
 
CGP
 
Other
 
Elimination
 
CEC
Net income/(loss) attributable to company
$
(2,524
)
 
$
(393
)
 
$
39

 
$
95

 
$

 
$
(2,783
)
Net income/(loss) attributable to noncontrolling interests
8

 

 
(33
)
 
(58
)
 

 
(83
)
Discontinued operations, net of income taxes
173

 

 
(33
)
 
3

 

 
143

Income tax (benefit)/provision
(264
)
 
(28
)
 
(231
)
 
(73
)
 

 
(596
)
Deconsolidation and restructuring of CEOC and other
100

 

 
(132
)
 
30

 
97

 
95

Interest expense
2,184

 
389

 
169

 
17

 
(90
)
 
2,669

Depreciation and amortization
341

 
200

 
115

 
3

 
(1
)
 
658

Impairment of goodwill
251

 
289

 
155

 

 

 
695

Impairment of tangible and other intangible assets
308

 
(12
)
 
3

 

 

 
299

Corporate expense
139

 
60

 
23

 
13

 
(3
)
 
232

Other operating costs
106

 
15

 
111

 
(24
)
 
(5
)
 
203

CIE stock-based compensation

 

 
49

 

 

 
49

Property EBITDA
$
822

 
$
520

 
$
235

 
$
6

 
$
(2
)
 
$
1,581


Condensed Balance Sheets - By Segment
 
As of December 31, 2016
(In millions)
CERP
 
CGP
 
Other
 
Elimination
 
CEC
Total assets
$
6,941

 
$
7,353

 
$
1,246

 
$
(646
)
 
$
14,894

Total liabilities
5,903

 
2,709

 
7,758

 
(58
)
 
16,312


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

 
$
4,518

 
$
1,409

 
$
(749
)
 
$
12,206

Total liabilities
6,073

 
2,798

 
$
1,157

 
(55
)
 
9,973