Exhibit 99.1
FOR IMMEDIATE RELEASE
Melco Announces Unaudited First Quarter 2019 Earnings and Declares Quarterly Dividend
Macau, Tuesday, May 7, 2019 – Melco Resorts & Entertainment Limited (Nasdaq: MLCO) (“Melco” or the “Company”), a developer, owner and operator of casino gaming and entertainment casino resort facilities in Asia, today reported its unaudited financial results for the first quarter of 2019.
Total operating revenues for the first quarter of 2019 were US$1,362.0 million, representing an increase of approximately 4% from US$1,313.1 million for the comparable period in 2018. The increase in total operating revenues was primarily attributable to a better performance in the mass market table games segment and higher non-gaming revenue as a result of the opening of Morpheus in June 2018.
Operating income for the first quarter of 2019 was US$188.0 million, compared with operating income of US$221.1 million in the first quarter of 2018, representing a decrease of 15%.
Adjusted property EBITDA(1) was US$406.8 million for the first quarter of 2019, as compared to Adjusted property EBITDA of US$401.8 million in the first quarter of 2018, representing an increase of 1%.
Net income attributable to Melco Resorts & Entertainment Limited for the first quarter of 2019 was US$117.4 million, or US$0.26 per ADS, compared with US$156.6 million, or US$0.32 per ADS, in the first quarter of 2018. The net income attributable to noncontrolling interests during the first quarter of 2019 and 2018 were US$1.0 million and US$6.7 million, respectively, which were related to Studio City and City of Dreams Manila.
Mr. Lawrence Ho, our Chairman and Chief Executive Officer, commented, “During the first quarter of 2019, Melco had another quarter of solid EBITDA delivery despite volatility experienced by the Macau VIP market.
1
“Melco’s dedication to excellence has been widely recognized, most recently by the 2019 Forbes Travel Guide (FTG) with the Company remaining as Asia’s leading integrated resort operator with the most Forbes Star Awards. We are extremely proud to achieve a record-breaking milestone with Melco’s integrated resorts receiving a collective total of 85 Stars. This is the tenth consecutive year for Altira Macau to achieve the FTG Five-Star recognition. Notably, Nüwa Macau at City of Dreams remains the first and only property in Asia to receive FTG Five-Star across its entire portfolio of hotel, spa and dining facilities; while Studio City is honored for the first time as a triple category FTG Five Star property. City of Dreams’ Jade Dragon has once again been named as the top ranking restaurant in Macau among Asia’s 50 Best Restaurants 2019. Moreover, with less than a year since its grand opening, Morpheus won ArchDaily’s 2019 Building of the Year Award, Hospitality Architecture Category. These recognitions have positioned Melco as a leading integrated resort operator in Asia.
“The opening of Morpheus only marks the beginning of the relaunch of City of Dreams. On top of that, we have recently unveiled the significantly upgraded VIP gaming spaces on the second floor of City of Dreams.
“At Studio City, we continue to enhance the entertainment offerings with a series of property upgrades, which include the recent launch of Elēkrŏn. Earlier in January, we also opened the pop-up ‘Legend Heroes Park’, paving way for the opening of the permanent venue later in the year. Lastly, the ‘Flip Out’ Trampoline Park is also expected to open later in the year.
“In the Philippines, City of Dreams Manila delivered EBITDA growth of 3% year-over-year. With increased competition in and around Entertainment City, we are more cautious about 2019 and beyond.
“The Board has, after evaluating the Company’s current liquidity position and future expected capital needs, decided to declare another quarterly dividend of US$0.1551 per ADS.
“Being responsible and accountable to all its guests, colleagues and stakeholders has always been central to Melco’s business philosophy. Melco has recently launched its new Sustainability Report for 2018 to further elevate its commitment through its new “Above & Beyond” strategy. The report outlines ambitious goals, actionable targets and further enhances its disclosure around key environmental, social, and governance (ESG) issues that are critical to Melco’s business.
“Lastly, Japan continues to be a core focus for us. We expect development of the next generation of integrated resorts to soon commence in this incredibly exciting, yet currently underpenetrated, tourism destination. With our focus on the Asian premium segment, high quality assets, dedication to world-class entertainment offerings, market-leading social safeguards and compliance culture, and our commitment to being an ideal partner to local governments and communities alike, we believe Melco is in a strong position to help Japan realize a vision for an integrated resort development with a unique Japanese touch.”
2
City of Dreams First Quarter Results
For the quarter ended March 31, 2019, total operating revenues at City of Dreams were US$713.3 million compared to US$640.5 million in the first quarter of 2018. City of Dreams generated Adjusted EBITDA of US$228.6 million in the first quarter of 2019 compared with Adjusted EBITDA of US$208.0 million in the first quarter of 2018. The year-on-year increase in Adjusted EBITDA was primarily a result of better performances in the rolling chip and mass market table games segments.
Rolling chip volume totaled US$10.2 billion for the first quarter of 2019 versus US$11.1 billion in the first quarter of 2018. The rolling chip win rate was 3.4% in the first quarter of 2019 versus 3.0% in the first quarter of 2018. The expected rolling chip win rate range is 2.7%-3.0%.
Mass market table games drop increased to US$1,317.8 million in the first quarter of 2019 compared with US$1,182.2 million in the first quarter of 2018. The mass market table games hold percentage was 31.5% in the first quarter of 2019 compared to 32.1% in the first quarter of 2018.
Gaming machine handle for the first quarter of 2019 was US$980.4 million, compared with US$1,000.7 million in the first quarter of 2018. The gaming machine win rate was 4.0% in the first quarter of 2019 versus 5.0% in the first quarter of 2018.
Total non-gaming revenue at City of Dreams in the first quarter of 2019 was US$96.2 million, compared with US$72.8 million in the first quarter of 2018.
Altira Macau First Quarter Results
For the quarter ended March 31, 2019, total operating revenues at Altira Macau were US$133.0 million compared to US$120.4 million in the first quarter of 2018. Altira Macau generated Adjusted EBITDA of US$15.3 million in the first quarter of 2019 compared with Adjusted EBITDA of US$18.0 million in the first quarter of 2018.
3
Rolling chip volume totaled US$5.0 billion in the first quarter of 2019 versus US$5.6 billion in the first quarter of 2018. The rolling chip win rate was 3.8% in the first quarter of 2019 versus 3.0% in the first quarter of 2018. The expected rolling chip win rate range is 2.7%-3.0%.
In the mass market table games segment, drop totaled US$139.2 million in the first quarter of 2019 versus US$139.3 million in the first quarter of 2018. The mass market table games hold percentage was 22.4% in the first quarter of 2019 compared with 19.4% in the first quarter of 2018.
Gaming machine handle for the first quarter of 2019 was US$60.7 million, compared with US$26.0 million in the first quarter of 2018. The increase was primarily due to an increase in average number of gaming machines to 169 in the first quarter of 2019, compared to 122 in the first quarter of 2018. The gaming machine win rate was 5.1% in the first quarter of 2019 versus 5.4% in the first quarter of 2018.
Total non-gaming revenue at Altira Macau was US$6.7 million for both quarters ended March 31, 2019 and 2018.
Mocha Clubs First Quarter Results
Total operating revenues from Mocha Clubs totaled US$31.1 million in the first quarter of 2019 as compared to US$30.4 million in the first quarter of 2018. Mocha Clubs generated US$6.0 million of Adjusted EBITDA in the first quarter of 2019 compared with US$6.9 million in the same period in 2018.
Gaming machine handle for the first quarter of 2019 was US$664.3 million, compared with US$654.6 million in the first quarter of 2018. The gaming machine win rate was 4.7% in the first quarter of 2019 versus 4.6% in the first quarter of 2018.
Studio City First Quarter Results
For the quarter ended March 31, 2019, total operating revenues at Studio City were US$330.4 million compared to US$368.4 million in the first quarter of 2018. Studio City generated Adjusted EBITDA of US$96.4 million in the first quarter of 2019 compared with Adjusted EBITDA of US$110.1 million in the first quarter of 2018. The decline in Adjusted EBITDA was primarily a result of softer performance in the rolling chip segment.
4
Affected by the Macau market-wide VIP weakness, and by increasing competition in and around Cotai, Studio City’s rolling chip volume totaled US$2.7 billion in the first quarter of 2019 versus US$6.6 billion in the first quarter of 2018. The rolling chip win rate was 3.3% in the first quarter of 2019 versus 2.7% in the first quarter of 2018. The expected rolling chip win rate range is 2.7%-3.0%.
Mass market table games drop increased to US$851.4 million in the first quarter of 2019 compared with US$825.2 million in the first quarter of 2018. The mass market table games hold percentage was 28.4% in the first quarter of 2019 compared to 27.4% in the first quarter of 2018.
Gaming machine handle for the first quarter of 2019 was US$560.6 million, compared with US$581.6 million in the first quarter of 2018. The gaming machine win rate was 3.3% in the first quarter of 2019 versus 3.7% in the first quarter of 2018.
Total non-gaming revenue at Studio City in the first quarter of 2019 was US$50.9 million, compared with US$48.2 million in the first quarter of 2018.
The Company is aware that New Cotai, LLC (“New Cotai”), a shareholder of Studio City International Holdings Limited (“SCIHL”), and certain of New Cotai’s affiliates have commenced a voluntary Chapter 11 bankruptcy petition in the Southern District of New York. The Company does not anticipate that the bankruptcy of New Cotai will have any material impact on the business or operations of SCIHL or the funding or the timing of the development and construction of SCIHL’s Phase II expansion. Melco continues to remain the majority shareholder of SCIHL.
City of Dreams Manila First Quarter Results
For the quarter ended March 31, 2019, total operating revenues at City of Dreams Manila were US$142.4 million compared to US$142.2 million in the first quarter of 2018. City of Dreams Manila generated Adjusted EBITDA of US$60.5 million in the first quarter of 2019 compared to US$58.8 million in the comparable period of 2018.
With increased competition in and around Entertainment City, City of Dreams Manila’s rolling chip volume totaled US$2.3 billion in the first quarter of 2019 versus US$2.8 billion in the first quarter of 2018. The rolling chip win rate was 3.2% in the first quarter of 2019 versus 2.9% in the first quarter of 2018. The expected rolling chip win rate range is 2.7%-3.0%.
Mass market table games drop decreased to US$184.3 million for the first quarter of 2019, compared with US$188.2 million in the first quarter of 2018. The mass market table games hold percentage was 30.6% in the first quarter of 2019 compared to 33.8% in the first quarter of 2018.
5
Gaming machine handle for the first quarter of 2019 was US$907.5 million, compared with US$820.9 million in the first quarter of 2018. The gaming machine win rate was 5.8% in the first quarter of 2019 versus 5.6% in the first quarter of 2018.
Total non-gaming revenue at City of Dreams Manila in the first quarter of 2019 was US$28.6 million, compared with US$29.6 million in the first quarter of 2018.
Other Factors Affecting Earnings
Total net non-operating expenses for the first quarter of 2019 were US$65.9 million, which mainly included interest expenses of US$69.6 million, partially offset by other net non-operating income of US$6.7 million.
Depreciation and amortization costs of US$156.3 million were recorded in the first quarter of 2019 of which US$14.2 million was related to the amortization expense for our gaming subconcession and US$5.7 million was related to the amortization expense for the land use rights.
The Adjusted EBITDA for Studio City for the three months ended March 31, 2019 referred to in this report is US$12.2 million more than the Adjusted EBITDA of Studio City contained in the earnings release for SCIHL dated May 7, 2019 (the “Studio City earnings release”). The Adjusted EBITDA of Studio City contained in the Studio City earnings release includes certain intercompany charges that are not included in the Adjusted EBITDA for Studio City contained in this report. Such intercompany charges include, among other items, fees and shared service charges billed between SCIHL and its subsidiaries and certain subsidiaries of Melco. Also, Adjusted EBITDA of Studio City included in this report does not reflect certain costs related to the VIP operations at Studio City Casino.
Financial Position and Capital Expenditures
Total cash and bank balances as of March 31, 2019 aggregated US$1.6 billion, including US$63.2 million of restricted cash which was primarily related to Studio City. Total debt, net of unamortized deferred financing costs at the end of the first quarter of 2019, was US$4.2 billion.
6
Capital expenditures for the first quarter of 2019 were US$63.4 million, which predominantly related to various projects at City of Dreams and Studio City.
Dividend Declaration
On May 7, 2019, our Board considered and approved the declaration and payment of a quarterly dividend of US$0.0517 per ordinary share (equivalent to US$0.1551 per ADS) for the first quarter of 2019 (the “Quarterly Dividend”). The Quarterly Dividend will be paid on or about May 30, 2019 to our shareholders whose names appear on the register of members of the Company at the close of business on May 20, 2019, being the record date for determination of entitlements to the Quarterly Dividend.
Conference Call Information
Melco Resorts & Entertainment Limited will hold a conference call to discuss its first quarter 2019 financial results on Tuesday, May 7, 2019 at 8:30 a.m. Eastern Time (8:30 p.m. Hong Kong Time). To join the conference call, please use the dial-in details below:
| US Toll Free | 1 866 519 4004 | |
| US Toll / International | 1 845 675 0437 | |
| HK Toll | 852 3018 6771 | |
| HK Toll Free | 800 906 601 | |
| Japan Toll | 81 3 4503 6012 | |
| Japan Toll Free | 012 092 5376 | |
| UK Toll Free | 080 8234 6646 | |
| Australia Toll | 61 290 833 212 | |
| Australia Toll Free | 1 800 411 623 | |
| Philippines Toll Free | 1 800 1612 0306 | |
| Passcode | MLCO | |
An audio webcast will also be available at http://www.melco-resorts.com.
7
To access the replay, please use the dial-in details below:
| US Toll Free | 1 855 452 5696 | |
| US Toll / International | 1 646 254 3697 | |
| HK Toll Free | 800 963 117 | |
| Japan Toll | 81 3 4580 6717 | |
| Japan Toll Free | 012 095 9034 | |
| Philippines Toll Free | 1 800 1612 0166 | |
| Conference ID | 2695418 | |
Safe Harbor Statement
This press release contains forward-looking statements. These statements are made under the “safe harbor” provisions of the U.S. Private Securities Litigation Reform Act of 1995. Melco Resorts & Entertainment Limited (the “Company”) may also make written or oral forward-looking statements in its periodic reports to the U.S. Securities and Exchange Commission (the “SEC”), in its annual report to shareholders, in press releases and other written materials and in oral statements made by its officers, directors or employees to third parties. Statements that are not historical facts, including statements about the Company’s beliefs and expectations, are forward-looking statements. Forward-looking statements involve inherent risks and uncertainties, and a number of factors could cause actual results to differ materially from those contained in any forward-looking statement. These factors include, but are not limited to, (i) growth of the gaming market and visitations in Macau and the Philippines, (ii) capital and credit market volatility, (iii) local and global economic conditions, (iv) our anticipated growth strategies, (v) gaming authority and other governmental approvals and regulations, and (vi) our future business development, results of operations and financial condition. In some cases, forward-looking statements can be identified by words or phrases such as “may”, “will”, “expect”, “anticipate”, “target”, “aim”, “estimate”, “intend”, “plan”, “believe”, “potential”, “continue”, “is/are likely to” or other similar expressions. Further information regarding these and other risks, uncertainties or factors is included in the Company’s filings with the SEC. All information provided in this press release is as of the date of this press release, and the Company undertakes no duty to update such information, except as required under applicable law.
Non-GAAP Financial Measures
| (1) | “Adjusted EBITDA” is earnings before interest, taxes, depreciation, amortization, pre-opening costs, development costs, property charges and other, share-based compensation, payments to the Philippine parties under the cooperative arrangement (the “Philippine Parties”), land rent to Belle Corporation and other non-operating income and expenses. “Adjusted property EBITDA” is earnings before interest, taxes, depreciation, amortization, pre-opening costs, development costs, property charges and other, share-based compensation, payments to the Philippine Parties, land rent to Belle Corporation, Corporate and Other expenses and other non-operating income and expenses. Adjusted EBITDA and adjusted property EBITDA are presented exclusively as supplemental disclosures because management believes they are widely used to measure the performance, and as a basis for valuation, of gaming companies. Management uses adjusted EBITDA and adjusted property EBITDA as measures of the operating performance of its segments and to compare the operating performance of its properties with those of its competitors. The Company also presents adjusted EBITDA and adjusted property EBITDA because they are used by some investors as ways to measure a company’s ability to incur and service debt, make capital expenditures, and meet working capital requirements. Gaming companies have historically reported adjusted EBITDA and adjusted property EBITDA as supplements to financial measures in accordance with U.S. GAAP. However, adjusted EBITDA and adjusted property EBITDA should not be considered as alternatives to operating income as indicators of the Company’s performance, as alternatives to cash flows from operating activities as measures of liquidity, or as alternatives to any other measure determined in accordance with U.S. GAAP. Unlike net income, adjusted EBITDA and adjusted property EBITDA do not include depreciation and amortization or interest expense and, therefore, do not reflect current or future capital expenditures or the cost of capital. The Company compensates for these limitations by using adjusted EBITDA and adjusted property EBITDA as only two of several comparative tools, together with U.S. GAAP measurements, to assist in the evaluation of operating performance. |
8
Such U.S. GAAP measurements include operating income, net income, cash flows from operations and cash flow data. The Company has significant uses of cash flows, including capital expenditures, interest payments, debt principal repayments, taxes and other recurring and nonrecurring charges, which are not reflected in adjusted EBITDA or adjusted property EBITDA. Also, the Company’s calculation of adjusted EBITDA and adjusted property EBITDA may be different from the calculation methods used by other companies and, therefore, comparability may be limited. Reconciliations of adjusted EBITDA and adjusted property EBITDA with the most comparable financial measures calculated and presented in accordance with U.S. GAAP are provided herein immediately following the financial statements included in this press release.
| (2) | “Adjusted net income” is net income before pre-opening costs, development costs, property charges and other, loss on extinguishment of debt and costs associated with debt modification, net of noncontrolling interests and taxes calculated using specific tax treatments applicable to the adjustments based on their respective jurisdictions. Adjusted net income attributable to Melco Resorts & Entertainment Limited and adjusted net income attributable to Melco Resorts & Entertainment Limited per share (“EPS”) are presented as supplemental disclosures because management believes they are widely used to measure the performance, and as a basis for valuation, of gaming companies. These measures are used by management and/or evaluated by some investors, in addition to income and EPS computed in accordance with U.S. GAAP, as an additional basis for assessing period-to-period results of our business. Adjusted net income attributable to Melco Resorts & Entertainment Limited and adjusted net income attributable to Melco Resorts & Entertainment Limited per share may be different from the calculation methods used by other companies and, therefore, comparability may be limited. Reconciliations of adjusted net income attributable to Melco Resorts & Entertainment Limited with the most comparable financial measures calculated and presented in accordance with U.S. GAAP are provided herein immediately following the financial statements included in this press release. |
About Melco Resorts & Entertainment Limited
The Company, with its American depositary shares listed on the NASDAQ Global Select Market (NASDAQ: MLCO), is a developer, owner and operator of casino gaming and entertainment casino resort facilities in Asia. The Company currently operates Altira Macau (www.altiramacau.com), a casino hotel located at Taipa, Macau and City of Dreams (www.cityofdreamsmacau.com), an integrated urban casino resort located in Cotai, Macau. Its business also includes the Mocha Clubs (www.mochaclubs.com), which comprise the largest non-casino based operations of electronic gaming machines in Macau. The Company also majority owns and operates Studio City (www.studiocity-macau.com), a cinematically-themed integrated entertainment, retail and gaming resort in Cotai, Macau. In the Philippines, a Philippine subsidiary of the Company currently operates and manages City of Dreams Manila (www.cityofdreams.com.ph), a casino, hotel, retail and entertainment integrated resort in the Entertainment City complex in Manila. For more information about the Company, please visit www.melco-resorts.com.
9
The Company is strongly supported by its single largest shareholder, Melco International Development Limited, a company listed on the Main Board of The Stock Exchange of Hong Kong Limited and is substantially owned and led by Mr. Lawrence Ho, who is the Chairman, Executive Director and Chief Executive Officer of the Company.
For investment community, please contact:
Richard Huang
Director, Investor Relations
Tel: +852 2598 3619
Email: richardlshuang@melco-resorts.com
For media enquiries, please contact:
Chimmy Leung
Executive Director, Corporate Communications
Tel: +852 3151 3765
Email: chimmyleung@melco-resorts.com
10
Melco Resorts & Entertainment Limited and Subsidiaries
Condensed Consolidated Statements of Operations
(In thousands of U.S. dollars, except share and per share data)
| Three Months Ended March 31, |
||||||||
| 2019 | 2018 | |||||||
| (Unaudited) | (Unaudited) | |||||||
| OPERATING REVENUES |
||||||||
| Casino |
$ | 1,176,649 | $ | 1,153,753 | ||||
| Rooms |
84,069 | 67,571 | ||||||
| Food and beverage |
56,173 | 48,248 | ||||||
| Entertainment, retail and other |
45,155 | 43,576 | ||||||
|
|
|
|
|
|||||
| Total operating revenues |
1,362,046 | 1,313,148 | ||||||
|
|
|
|
|
|||||
| OPERATING COSTS AND EXPENSES |
||||||||
| Casino |
(771,011 | ) | (754,049 | ) | ||||
| Rooms |
(22,493 | ) | (15,826 | ) | ||||
| Food and beverage |
(44,878 | ) | (37,087 | ) | ||||
| Entertainment, retail and other |
(21,808 | ) | (22,962 | ) | ||||
| General and administrative |
(127,988 | ) | (108,226 | ) | ||||
| Payments to the Philippine Parties |
(14,052 | ) | (11,377 | ) | ||||
| Pre-opening costs |
(2,565 | ) | (2,348 | ) | ||||
| Development costs |
(5,520 | ) | (3,889 | ) | ||||
| Amortization of gaming subconcession |
(14,186 | ) | (14,309 | ) | ||||
| Amortization of land use rights |
(5,655 | ) | (5,704 | ) | ||||
| Depreciation and amortization |
(136,502 | ) | (109,687 | ) | ||||
| Property charges and other |
(7,432 | ) | (6,546 | ) | ||||
|
|
|
|
|
|||||
| Total operating costs and expenses |
(1,174,090 | ) | (1,092,010 | ) | ||||
|
|
|
|
|
|||||
| OPERATING INCOME |
187,956 | 221,138 | ||||||
|
|
|
|
|
|||||
| NON-OPERATING INCOME (EXPENSES) |
||||||||
| Interest income |
2,124 | 1,409 | ||||||
| Interest expenses, net of capitalized interest |
(69,623 | ) | (58,736 | ) | ||||
| Other finance costs |
(283 | ) | (1,377 | ) | ||||
| Foreign exchange (losses) gains, net |
(495 | ) | 4,624 | |||||
| Other income (expenses), net |
6,711 | (1,806 | ) | |||||
| Loss on extinguishment of debt |
(3,721 | ) | — | |||||
| Costs associated with debt modification |
(579 | ) | — | |||||
|
|
|
|
|
|||||
| Total non-operating expenses, net |
(65,866 | ) | (55,886 | ) | ||||
|
|
|
|
|
|||||
| INCOME BEFORE INCOME TAX |
122,090 | 165,252 | ||||||
| INCOME TAX EXPENSE |
(3,691 | ) | (1,938 | ) | ||||
|
|
|
|
|
|||||
| NET INCOME |
118,399 | 163,314 | ||||||
| NET INCOME ATTRIBUTABLE TO NONCONTROLLING INTERESTS |
(1,044 | ) | (6,681 | ) | ||||
|
|
|
|
|
|||||
| NET INCOME ATTRIBUTABLE TO MELCO RESORTS & ENTERTAINMENT LIMITED |
$ | 117,355 | $ | 156,633 | ||||
|
|
|
|
|
|||||
| NET INCOME ATTRIBUTABLE TO MELCO RESORTS & ENTERTAINMENT LIMITED PER SHARE: |
||||||||
| Basic |
$ | 0.085 | $ | 0.107 | ||||
|
|
|
|
|
|||||
| Diluted |
$ | 0.085 | $ | 0.106 | ||||
|
|
|
|
|
|||||
| NET INCOME ATTRIBUTABLE TO MELCO RESORTS & ENTERTAINMENT LIMITED PER ADS: |
||||||||
| Basic |
$ | 0.255 | $ | 0.320 | ||||
|
|
|
|
|
|||||
| Diluted |
$ | 0.254 | $ | 0.317 | ||||
|
|
|
|
|
|||||
| WEIGHTED AVERAGE SHARES OUTSTANDING USED IN NET INCOME ATTRIBUTABLE TO MELCO RESORTS & ENTERTAINMENT LIMITED PER SHARE CALCULATION: |
||||||||
| Basic |
1,380,052,114 | 1,469,739,909 | ||||||
|
|
|
|
|
|||||
| Diluted |
1,386,310,676 | 1,483,754,520 | ||||||
|
|
|
|
|
|||||
11
Melco Resorts & Entertainment Limited and Subsidiaries
Condensed Consolidated Balance Sheets
(In thousands of U.S. dollars)
| March 31, | December 31, | |||||||
| 2019 | 2018 | |||||||
| (Unaudited) | (Audited) | |||||||
| ASSETS |
||||||||
| CURRENT ASSETS |
||||||||
| Cash and cash equivalents |
$ | 1,539,268 | $ | 1,436,558 | ||||
| Investment securities |
71,029 | 91,598 | ||||||
| Restricted cash |
63,093 | 48,037 | ||||||
| Accounts receivable, net |
225,933 | 242,089 | ||||||
| Amounts due from affiliated companies |
8,276 | 7,603 | ||||||
| Inventories |
44,264 | 40,828 | ||||||
| Prepaid expenses and other current assets |
117,669 | 90,749 | ||||||
|
|
|
|
|
|||||
| Total current assets |
2,069,532 | 1,957,462 | ||||||
|
|
|
|
|
|||||
| PROPERTY AND EQUIPMENT, NET |
5,577,418 | 5,661,653 | ||||||
| GAMING SUBCONCESSION, NET |
182,887 | 197,533 | ||||||
| INTANGIBLE ASSETS, NET |
29,653 | 30,072 | ||||||
| GOODWILL |
81,185 | 81,376 | ||||||
| LONG-TERM PREPAYMENTS, DEPOSITS AND OTHER ASSETS |
183,409 | 186,515 | ||||||
| RESTRICTED CASH |
129 | 129 | ||||||
| DEFERRED TAX ASSETS |
2,806 | 2,992 | ||||||
| OPERATING LEASE RIGHT-OF-USE ASSETS |
154,234 | — | ||||||
| LAND USE RIGHTS, NET |
752,213 | 759,651 | ||||||
|
|
|
|
|
|||||
| TOTAL ASSETS |
$ | 9,033,466 | $ | 8,877,383 | ||||
|
|
|
|
|
|||||
| LIABILITIES AND SHAREHOLDERS’ EQUITY |
||||||||
| CURRENT LIABILITIES |
||||||||
| Accounts payable |
$ | 27,396 | $ | 24,879 | ||||
| Accrued expenses and other current liabilities |
1,463,159 | 1,658,550 | ||||||
| Income tax payable |
3,036 | 4,903 | ||||||
| Operating lease liabilities, current |
38,011 | — | ||||||
| Finance lease liabilities, current |
35,429 | 34,659 | ||||||
| Current portion of long-term debt, net |
394,356 | 395,547 | ||||||
| Amounts due to affiliated companies |
10,142 | 11,469 | ||||||
|
|
|
|
|
|||||
| Total current liabilities |
1,971,529 | 2,130,007 | ||||||
|
|
|
|
|
|||||
| LONG-TERM DEBT, NET |
3,822,302 | 3,665,370 | ||||||
| OTHER LONG-TERM LIABILITIES |
10,234 | 28,866 | ||||||
| DEFERRED TAX LIABILITIES |
56,240 | 54,063 | ||||||
| OPERATING LEASE LIABILITIES, NON-CURRENT |
132,961 | — | ||||||
| FINANCE LEASE LIABILITIES, NON-CURRENT |
252,714 | 253,374 | ||||||
| AMOUNT DUE TO AN AFFILIATED COMPANY |
216 | — | ||||||
|
|
|
|
|
|||||
| TOTAL LIABILITIES |
6,246,196 | 6,131,680 | ||||||
|
|
|
|
|
|||||
| SHAREHOLDERS’ EQUITY |
||||||||
| Ordinary shares |
14,830 | 14,830 | ||||||
| Treasury shares |
(651,638 | ) | (657,389 | ) | ||||
| Additional paid-in capital |
3,524,837 | 3,523,275 | ||||||
| Accumulated other comprehensive losses |
(59,148 | ) | (49,804 | ) | ||||
| Accumulated losses |
(657,620 | ) | (703,576 | ) | ||||
|
|
|
|
|
|||||
| Total Melco Resorts & Entertainment Limited shareholders’ equity |
2,171,261 | 2,127,336 | ||||||
| Noncontrolling interests |
616,009 | 618,367 | ||||||
|
|
|
|
|
|||||
| Total equity |
2,787,270 | 2,745,703 | ||||||
|
|
|
|
|
|||||
| TOTAL LIABILITIES AND EQUITY |
$ | 9,033,466 | $ | 8,877,383 | ||||
|
|
|
|
|
|||||
12
Melco Resorts & Entertainment Limited and Subsidiaries
Reconciliation of Net Income Attributable to Melco Resorts & Entertainment Limited to
Adjusted Net Income Attributable to Melco Resorts & Entertainment Limited
(In thousands of U.S. dollars, except share and per share data)
| Three Months Ended March 31, |
||||||||
| 2019 | 2018 | |||||||
| (Unaudited) | (Unaudited) | |||||||
| Net Income Attributable to Melco Resorts & Entertainment Limited |
$ | 117,355 | $ | 156,633 | ||||
| Pre-opening Costs |
2,565 | 2,348 | ||||||
| Development Costs |
5,520 | 3,889 | ||||||
| Property Charges and Other |
7,432 | 6,546 | ||||||
| Loss on Extinguishment of Debt |
3,721 | — | ||||||
| Costs Associated with Debt Modification |
579 | — | ||||||
| Income Tax Impact on Adjustments |
(1,069 | ) | — | |||||
| Noncontrolling Interests Impact on Adjustments |
(2,909 | ) | (962 | ) | ||||
|
|
|
|
|
|||||
| Adjusted Net Income Attributable to Melco Resorts & Entertainment Limited |
$ | 133,194 | $ | 168,454 | ||||
|
|
|
|
|
|||||
| ADJUSTED NET INCOME ATTRIBUTABLE TO MELCO RESORTS & ENTERTAINMENT LIMITED PER SHARE: |
||||||||
| Basic |
$ | 0.097 | $ | 0.115 | ||||
|
|
|
|
|
|||||
| Diluted |
$ | 0.096 | $ | 0.113 | ||||
|
|
|
|
|
|||||
| ADJUSTED NET INCOME ATTRIBUTABLE TO MELCO RESORTS & ENTERTAINMENT LIMITED PER ADS: |
||||||||
| Basic |
$ | 0.290 | $ | 0.344 | ||||
|
|
|
|
|
|||||
| Diluted |
$ | 0.288 | $ | 0.340 | ||||
|
|
|
|
|
|||||
| WEIGHTED AVERAGE SHARES OUTSTANDING USED IN ADJUSTED NET INCOME ATTRIBUTABLE TO MELCO RESORTS & ENTERTAINMENT LIMITED PER SHARE CALCULATION: |
||||||||
| Basic |
1,380,052,114 | 1,469,739,909 | ||||||
|
|
|
|
|
|||||
| Diluted |
1,386,310,676 | 1,483,754,520 | ||||||
|
|
|
|
|
|||||
13
Melco Resorts & Entertainment Limited and Subsidiaries
Reconciliation of Operating Income (Loss) to Adjusted EBITDA and Adjusted Property EBITDA
(In thousands of U.S. dollars)
| Three Months Ended March 31, 2019 | ||||||||||||||||||||||||||||
| Altira Macau |
Mocha | City of Dreams |
Studio City |
City of Dreams Manila |
Corporate and Other |
Total | ||||||||||||||||||||||
| (Unaudited) | (Unaudited) | (Unaudited) | (Unaudited) | (Unaudited) | (Unaudited) | (Unaudited) | ||||||||||||||||||||||
| Operating Income (Loss) |
$ | 9,704 | $ | 3,916 | $ | 158,220 | $ | 48,479 | $ | 23,005 | $ | (55,368 | ) | $ | 187,956 | |||||||||||||
| Payments to the Philippine Parties |
— | — | — | — | 14,052 | — | 14,052 | |||||||||||||||||||||
| Land Rent to Belle Corporation |
— | — | — | — | 756 | — | 756 | |||||||||||||||||||||
| Pre-opening Costs |
25 | — | 51 | 2,489 | — | — | 2,565 | |||||||||||||||||||||
| Development Costs |
— | — | — | — | — | 5,520 | 5,520 | |||||||||||||||||||||
| Depreciation and Amortization |
5,424 | 2,002 | 65,702 | 45,159 | 19,127 | 18,929 | 156,343 | |||||||||||||||||||||
| Share-based Compensation |
100 | 43 | 646 | 184 | 282 | 5,168 | 6,423 | |||||||||||||||||||||
| Property Charges and Other |
27 | 28 | 3,943 | 129 | 3,305 | — | 7,432 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| Adjusted EBITDA |
15,280 | 5,989 | 228,562 | 96,440 | 60,527 | (25,751 | ) | 381,047 | ||||||||||||||||||||
| Corporate and Other Expenses |
— | — | — | — | — | 25,751 | 25,751 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| Adjusted Property EBITDA |
$ | 15,280 | $ | 5,989 | $ | 228,562 | $ | 96,440 | $ | 60,527 | $ | — | $ | 406,798 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| Three Months Ended March 31, 2018 | ||||||||||||||||||||||||||||
| Altira Macau |
Mocha | City of Dreams |
Studio City |
City of Dreams Manila |
Corporate and Other |
Total | ||||||||||||||||||||||
| (Unaudited) | (Unaudited) | (Unaudited) | (Unaudited) | (Unaudited) | (Unaudited) | (Unaudited) | ||||||||||||||||||||||
| Operating Income (Loss) |
$ | 12,649 | $ | 5,320 | $ | 161,947 | $ | 62,764 | $ | 28,107 | $ | (49,649 | ) | $ | 221,138 | |||||||||||||
| Payments to the Philippine Parties |
— | — | — | — | 11,377 | — | 11,377 | |||||||||||||||||||||
| Land Rent to Belle Corporation |
— | — | — | — | 764 | — | 764 | |||||||||||||||||||||
| Pre-opening Costs |
— | — | 2,306 | 42 | — | — | 2,348 | |||||||||||||||||||||
| Development Costs |
— | — | — | — | — | 3,889 | 3,889 | |||||||||||||||||||||
| Depreciation and Amortization |
4,846 | 2,083 | 40,163 | 44,541 | 19,173 | 18,894 | 129,700 | |||||||||||||||||||||
| Share-based Compensation |
71 | 27 | 858 | 336 | (610 | ) | 3,836 | 4,518 | ||||||||||||||||||||
| Property Charges and Other |
461 | (490 | ) | 2,741 | 2,367 | — | 1,467 | 6,546 | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| Adjusted EBITDA |
18,027 | 6,940 | 208,015 | 110,050 | 58,811 | (21,563 | ) | 380,280 | ||||||||||||||||||||
| Corporate and Other Expenses |
— | — | — | — | — | 21,563 | 21,563 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| Adjusted Property EBITDA |
$ | 18,027 | $ | 6,940 | $ | 208,015 | $ | 110,050 | $ | 58,811 | $ | — | $ | 401,843 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
14
Melco Resorts & Entertainment Limited and Subsidiaries
Reconciliation of Net Income Attributable to Melco Resorts & Entertainment Limited to
Adjusted EBITDA and Adjusted Property EBITDA
(In thousands of U.S. dollars)
| Three Months Ended March 31, |
||||||||
| 2019 | 2018 | |||||||
| (Unaudited) | (Unaudited) | |||||||
| Net Income Attributable to Melco Resorts & Entertainment Limited |
$ | 117,355 | $ | 156,633 | ||||
| Net Income Attributable to Noncontrolling Interests |
1,044 | 6,681 | ||||||
|
|
|
|
|
|||||
| Net Income |
118,399 | 163,314 | ||||||
| Income Tax Expense |
3,691 | 1,938 | ||||||
| Interest and Other Non-Operating Expenses, Net |
65,866 | 55,886 | ||||||
| Property Charges and Other |
7,432 | 6,546 | ||||||
| Share-based Compensation |
6,423 | 4,518 | ||||||
| Depreciation and Amortization |
156,343 | 129,700 | ||||||
| Development Costs |
5,520 | 3,889 | ||||||
| Pre-opening Costs |
2,565 | 2,348 | ||||||
| Land Rent to Belle Corporation |
756 | 764 | ||||||
| Payments to the Philippine Parties |
14,052 | 11,377 | ||||||
|
|
|
|
|
|||||
| Adjusted EBITDA |
381,047 | 380,280 | ||||||
| Corporate and Other Expenses |
25,751 | 21,563 | ||||||
|
|
|
|
|
|||||
| Adjusted Property EBITDA |
$ | 406,798 | $ | 401,843 | ||||
|
|
|
|
|
|||||
15
Melco Resorts & Entertainment Limited and Subsidiaries
Supplemental Data Schedule
| Three Months Ended March 31, |
||||||||
| 2019 | 2018 | |||||||
| Room Statistics: |
||||||||
| Altira Macau |
||||||||
| Average daily rate (3) |
$ | 179 | $ | 195 | ||||
| Occupancy per available room |
99 | % | 99 | % | ||||
| Revenue per available room (4) |
$ | 178 | $ | 194 | ||||
| City of Dreams |
||||||||
| Average daily rate (3) |
$ | 206 | $ | 204 | ||||
| Occupancy per available room |
97 | % | 98 | % | ||||
| Revenue per available room (4) |
$ | 200 | $ | 201 | ||||
| Studio City |
||||||||
| Average daily rate (3) |
$ | 134 | $ | 139 | ||||
| Occupancy per available room |
100 | % | 100 | % | ||||
| Revenue per available room (4) |
$ | 133 | $ | 139 | ||||
| City of Dreams Manila |
||||||||
| Average daily rate (3) |
$ | 164 | $ | 158 | ||||
| Occupancy per available room |
98 | % | 98 | % | ||||
| Revenue per available room (4) |
$ | 161 | $ | 156 | ||||
| Other Information: |
||||||||
| Altira Macau |
||||||||
| Average number of table games |
105 | 104 | ||||||
| Average number of gaming machines |
169 | 122 | ||||||
| Table games win per unit per day (5) |
$ | 23,308 | $ | 21,120 | ||||
| Gaming machines win per unit per day (6) |
$ | 204 | $ | 129 | ||||
| City of Dreams |
||||||||
| Average number of table games |
518 | 478 | ||||||
| Average number of gaming machines |
820 | 665 | ||||||
| Table games win per unit per day (5) |
$ | 16,424 | $ | 16,616 | ||||
| Gaming machines win per unit per day (6) |
$ | 529 | $ | 833 | ||||
| Studio City |
||||||||
| Average number of table games |
294 | 294 | ||||||
| Average number of gaming machines |
974 | 943 | ||||||
| Table games win per unit per day (5) |
$ | 12,507 | $ | 15,296 | ||||
| Gaming machines win per unit per day (6) |
$ | 211 | $ | 250 | ||||
| City of Dreams Manila |
||||||||
| Average number of table games |
302 | 294 | ||||||
| Average number of gaming machines |
2,242 | 1,836 | ||||||
| Table games win per unit per day (5) |
$ | 4,752 | $ | 5,419 | ||||
| Gaming machines win per unit per day (6) |
$ | 261 | $ | 280 | ||||
| (3) | Average daily rate is calculated by dividing total room revenues including complimentary rooms (less service charges, if any) by total occupied rooms including complimentary rooms |
| (4) | Revenue per available room is calculated by dividing total room revenues including complimentary rooms (less service charges, if any) by total rooms available |
| (5) | Table games win per unit per day is shown before discounts, commissions, non-discretionary incentives (including our point-loyalty programs) and allocating casino revenues related to goods and services provided to gaming patrons on a complimentary basis |
| (6) | Gaming machines win per unit per day is shown before non-discretionary incentives (including our point-loyalty programs) and allocating casino revenues related to goods and services provided to gaming patrons on a complimentary basis |
16