XML 44 R32.htm IDEA: XBRL DOCUMENT v3.8.0.1
Segment Reporting Segment Reporting (Tables)
3 Months Ended
Mar. 31, 2018
Segment Reporting [Abstract]  
Condensed Statements of Operations - By Segment
Condensed Statements of Operations - By Segment
 
Three Months Ended March 31, 2018
(In millions)
Las Vegas
 
Other U.S.
 
All Other
 
Elimination
 
Caesars
Net revenues
$
906

 
$
926

 
$
142

 
$
(2
)
 
$
1,972

Depreciation and amortization
142

 
121

 
17

 

 
280

Income/(loss) from operations
148

 
86

 
(109
)
 

 
125

Interest expense
(78
)
 
(138
)
 
(114
)
 

 
(330
)
Restructuring and support expenses and other
2

 
2

 
180

 

 
184

Income tax provision

 

 
(13
)
 

 
(13
)

 
Three Months Ended March 31, 2017
(In millions)
Las Vegas
 
Other U.S.
 
All Other
 
Elimination
 
Caesars
Net revenues
$
674

 
$
280

 
$
12

 
$

 
$
966

Depreciation and amortization
79

 
21

 
2

 

 
102

Income/(loss) from operations
152

 
29

 
(31
)
 

 
150

Interest expense
(5
)
 
(7
)
 
(135
)
 

 
(147
)
Restructuring and support expenses and other

 

 
(464
)
 

 
(464
)
Income tax provision

 

 
(47
)
 

 
(47
)
Adjusted EBITDA - By Segment
 
Three Months Ended March 31, 2018
(In millions)
Las Vegas
 
Other U.S.
 
All Other
 
Elimination
 
Caesars
Net income/(loss) attributable to company
$
72

 
$
(50
)
 
$
(56
)
 
$

 
$
(34
)
Income tax provision

 

 
13

 

 
13

Restructuring and support expenses and other
(2
)
 
(2
)
 
(180
)
 

 
(184
)
Interest expense
78

 
138

 
114

 

 
330

Depreciation and amortization
142

 
121

 
17

 

 
280

Other operating costs (1)
28

 
6

 
32

 

 
66

Stock-based compensation expense
2

 
2

 
14

 

 
18

Other items (2)
1

 
1

 
27

 

 
29

Adjusted EBITDA
$
321

 
$
216

 
$
(19
)
 
$

 
$
518

 
Three Months Ended March 31, 2017
(In millions)
Las Vegas
 
Other U.S.
 
All Other
 
Elimination
 
Caesars
Net income/(loss) attributable to company
$
147

 
$
23

 
$
(677
)
 
$

 
$
(507
)
Net loss attributable to noncontrolling interests

 
(1
)
 

 

 
(1
)
Income tax provision

 

 
47

 

 
47

Restructuring and support expenses and other

 

 
464

 

 
464

Interest expense
5

 
7

 
135

 

 
147

Depreciation and amortization
79

 
21

 
2

 

 
102

Other operating costs (1)
6

 
1

 
(8
)
 

 
(1
)
Stock-based compensation expense
1

 

 
8

 

 
9

Other items (2)
1

 
1

 
13

 

 
15

Adjusted EBITDA
$
239

 
$
52

 
$
(16
)
 
$

 
$
275

____________________
(1) 
Amounts primarily represent costs incurred in connection with costs associated with the development activities and reorganization activities, and/or recoveries associated with such items.
(2) 
Other items includes other add-backs and deductions to arrive at Adjusted EBITDA but not separately identified such as litigation awards and settlements, costs associated with CEOC’s restructuring and related litigation, severance and relocation costs, sign-on and retention bonuses, permit remediation costs, and business optimization expenses.
Condensed Balance Sheets - By Segment
 
March 31, 2018
(In millions)
Las Vegas
 
Other U.S.
 
All Other
 
Elimination
 
Caesars
Total assets
$
14,062

 
$
6,727

 
$
7,399

 
$
(3,037
)
 
$
25,151

Total liabilities
5,196

 
4,996

 
11,554

 
103

 
21,849


Condensed Balance Sheets - By Segment
Condensed Balance Sheets - By Segment
 
March 31, 2018
(In millions)
Las Vegas
 
Other U.S.
 
All Other
 
Elimination
 
Caesars
Total assets
$
14,062

 
$
6,727

 
$
7,399

 
$
(3,037
)
 
$
25,151

Total liabilities
5,196

 
4,996

 
11,554

 
103

 
21,849


 
December 31, 2017
(In millions)
Las Vegas
 
Other U.S.
 
All Other
 
Elimination
 
Caesars
Total assets
$
14,145

 
$
6,864

 
$
7,459

 
$
(3,032
)
 
$
25,436

Total liabilities
5,239

 
5,012

 
11,780

 
108

 
22,139