×

Melco Crown Entertainment Announces Unaudited Third Quarter 2012 Earnings

MACAU, Nov. 7, 2012 (GLOBE NEWSWIRE) -- Melco Crown Entertainment Limited ("Melco Crown Entertainment" or "the Company") (SEHK:6883) (Nasdaq:MPEL), a developer and owner of casino gaming and entertainment resort facilities focused on the Macau market, today released its unaudited financial results for the third quarter of 2012.

Net revenue for the third quarter of 2012 was US$1,010.8 million, representing a decrease of approximately 4% from US$1,056.0 million for the comparable period in 2011. The decline in net revenue was primarily attributable to lower group-wide rolling chip volumes, partially offset by a significant increase in revenues in the mass market segments at City of Dreams.

Adjusted EBITDA<1> was US$226.4 million for the third quarter of 2012, as compared to Adjusted EBITDA of US$240.3 million in the third quarter of 2011. The 6% year-over-year decline in Adjusted EBITDA in the third quarter of 2012 was driven by lower group-wide rolling chip volumes together with a lower blended rolling chip win rate, partially offset by strong improvements in our mass market table games and gaming machine segments together with our ongoing commitment to control costs.

On a U.S. GAAP basis, net income attributable to Melco Crown Entertainment for the third quarter of 2012 was US$104.9 million, or US$0.19 per ADS, compared with net income attributable to Melco Crown Entertainment of US$113.3 million, or US$0.21 per ADS, in the third quarter of 2011. The year-over-year decline in net income was primarily a result of the amortization of land use right at Studio City, development costs for the Philippines project, as well as lower group-wide rolling chip volumes and win rate, partially offset by improvements within the mass market gaming segments and reduced non-operating expenses, including lower net interest costs and one-off listing expenses for the Hong Kong dual listing. The net loss attributable to non-controlling interests during the third quarter of 2012 of US$4.4 million was related to Studio City, as compared to US$2.1 million in the third quarter of 2011.

Mr. Lawrence Ho, Co-Chairman and Chief Executive Officer of Melco Crown Entertainment, commented, "We have delivered yet another impressive quarter of operating results, with strong year-over-year improvements in operating metrics in our mass market segments at City of Dreams providing us with greater earnings stability, particularly during a period of slowing market growth in the rolling chip segment.

"Altira Macau's underlying operating performance has stabilized following the implementation of our successful table optimization strategy. We are focused on fully leveraging this unique and luxurious property, ensuring we maximize its strong potential and drive long term value.

"We also continue to make meaningful progress on our pipeline of development opportunities. In relation to Studio City, we have made significant construction progress, with our piling and foundation work nearly completed, and we have now engaged our main contractor on a fixed price contract basis, giving us greater certainty and control over the project's cost. We also reached a major milestone in relation to the funding for Studio City, with our senior secured credit facilities now in syndication following the recent signing of a commitment letter. We anticipate that our debt financing package, once finalized, together with cash equity contributions from the shareholders of Studio City, will provide us a fully funded project.

"We also recently signed a cooperation agreement regarding the development and operation of an integrated entertainment and casino complex in the Philippines, further solidifying the key terms and conditions of this exciting development. We believe the Philippines market offers a unique opportunity to generate an incremental and diversified earnings stream while also providing us a platform for further expansion throughout Asia, allowing us to capitalize on future opportunities to drive long term shareholder value.

"To ensure we have maximum flexibility as it relates to our funding options, we recently completed a consent solicitation on our existing senior notes which enabled us to, among other things, release an additional US$400 million from the restricted payments basket, giving us the ability to more efficiently use our available cash to fund our impressive development opportunities.

"We believe that Macau will continue to benefit and be supported by long term growth in China. The leisure and tourism industry in Macau is expected to benefit from the anticipated increase in discretionary spending, as China continues its shift to a more consumer-led and focused economy. In light of the anticipated growth in Macau and strong support for this industry from the Macau Government, including those in the form of substantial improvements in infrastructure and a measured and sustainable approach to future growth, our confidence in Macau remains strongly intact."

City of Dreams Third Quarter Results

For the third quarter of 2012, net revenue at City of Dreams was US$747.4 million compared to US$687.2 million in the third quarter of 2011. City of Dreams generated Adjusted EBITDA of US$204.0 million in the third quarter of 2012, representing an increase of 20% compared to US$170.5 million in the comparable period of 2011.

The year-over-year improvement in Adjusted EBITDA was primarily a result of strong improvements in the mass market segments, including a 30% year-over-year increase in mass table games gross gaming revenue, partially offset by a decline in rolling chip volumes.

Rolling chip volume for the third quarter of 2012 was US$19.5 billion, representing a decrease of 4% when compared to rolling chip volume of US$20.3 billion for the comparable period of 2011. The rolling chip win rate was 3.2% in the third quarter of 2012 versus 3.1% in the third quarter of 2011. The expected rolling chip win rate range is 2.7%-3.0%.

Mass market table games drop increased 22% to US$889.8 million compared with US$730.8 million in the third quarter of 2011. The mass market table games hold percentage was 27.4% in the third quarter of 2012 compared to 25.5% in the third quarter of 2011. At City of Dreams, we expect our mass market table games hold percentage to range from 25%-30%.

Slot handle for the third quarter of 2012 was US$816.3 million, up 54% from US$530.2 million generated in the quarter ended September 30, 2011.

Total non-gaming revenue at City of Dreams in the third quarter of 2012 was US$63.6 million, an increase of 15% from US$55.1 million in the third quarter of 2011. Occupancy per available room in the third quarter of 2012 was 95%, versus 93% in the third quarter of 2011. The average daily rate ("ADR") in the third quarter of 2012 was US$180 per occupied room, an increase of 6% when compared with US$170 in the third quarter of 2011.

Altira Macau Third Quarter Results

For the quarter ended September 30, 2012, net revenue at Altira Macau was US$215.7 million compared to US$329.0 million in the third quarter of 2011. Altira Macau generated Adjusted EBITDA of US$29.8 million in the third quarter of 2012 compared with Adjusted EBITDA of US$78.9 million in the third quarter of 2011, a decline of 62%. The decrease in Adjusted EBITDA was driven by a lower rolling chip win rate together with reduced rolling chip volumes.

Rolling chip volume totaled US$11.0 billion in the third quarter of 2012 versus US$13.2 billion in the third quarter of 2011. In the third quarter of 2012, the rolling chip win rate was 2.6%, as compared to 3.2% for the comparable period in 2011. The expected rolling chip win rate range is 2.7%-3.0%.

In the mass market table games segment, drop totaled US$153.8 million in the third quarter of 2012, an increase of 3% from US$149.9 million generated in the comparable period in 2011. The mass market table games hold percentage was 15.8% in the third quarter of 2012 compared with 15.7% in the third quarter of last year. At Altira Macau, we expect our mass market table games hold percentage to range from 15%-17%.

Total non-gaming revenue at Altira Macau in the third quarter of 2012 was US$8.4 million, up from US$7.9 million in the third quarter of 2011. Occupancy per available room in the third quarter of 2012 was 98%, in-line with the comparable period in 2011. ADR was US$215 per occupied room, compared to US$192 in the third quarter of 2011, an increase of 12%.

Mocha Clubs Third Quarter Results

Net revenue from Mocha Clubs totaled US$35.5 million in the third quarter of 2012, up 13% from US$31.3 million in the third quarter of 2011. Mocha Clubs generated US$9.4 million of Adjusted EBITDA in the third quarter of 2012, an increase of 5% when compared to Adjusted EBITDA of US$8.9 million in the same period in 2011.

The number of gaming machines in operation at Mocha Clubs averaged approximately 2,000 in the third quarter of 2012, compared to approximately 1,600 in the comparable period in 2011. The net win per gaming machine per day was US$188 in the quarter ended September 30, 2012, as compared with US$208 in the comparable period in 2011, a decrease of 9%.

Other Factors Affecting Earnings

Total non-operating expense for the third quarter of 2012 was US$24.9 million, which included US$23.7 million in net interest expense and other finance costs of US$3.4 million. There was US$2.6 million of capitalized interest during the third quarter of 2012. The year-on-year decrease in non-operating expenses of US$12.1 million was predominantly due to one-off listing expenses of US$4.2 million for the Hong Kong dual listing recorded in the third quarter of 2011, as well as a US$6.9 million reduction in net interest expense due to lower interest rate swap charges and a lower margin compared to the same period in 2011.

Depreciation and amortization costs of US$94.1 million were recorded in the third quarter of 2012, of which US$14.3 million was related to the amortization of our gaming sub-concession and US$15.8 million was related to the amortization of land use rights. The year-over-year increase in depreciation and amortization costs is primarily a result of increased amortization of Studio City's land use rights.

Financial Position and Capital Expenditure

Cash and cash equivalents as of September 30, 2012 totaled US$2.1 billion, including US$364.9 million of restricted cash. Total debt at the end of the third quarter of 2012 was US$2.4 billion, and total net debt to shareholders' equity as of September 30, 2012 was 7%.

Capital expenditures for the third quarter of 2012 were US$106.9 million, which primarily related to the acquisition of corporate assets and various projects at City of Dreams, as well as design and preliminary costs associated with Studio City.

Nine Months' Results

For the nine months ended September 30, 2012, Melco Crown Entertainment reported net revenue of US$2,976.2 million versus US$2,822.5 million in the nine months ended September 30, 2011. The year-over-year increase in net revenue was driven by substantially improved mass table games volumes and blended hold percentages, as well as increased volumes in the gaming machines segment, partially offset by lower group-wide rolling chip volumes.

Adjusted EBITDA for the first nine months of 2012 was US$672.7 million, as compared with an Adjusted EBITDA of US$577.9 million in the first nine months of 2011. The year-over-year improvements in Adjusted EBITDA was primarily attributable to substantially improved mass table games and gaming machine revenues together with strict cost control focus, partially offset by lower group-wide rolling chip revenue.

On a U.S. GAAP basis, net income attributable to Melco Crown Entertainment for the nine months of 2012 was US$309.2 million, or US$0.56 per ADS, compared with net income attributable to Melco Crown Entertainment of US$187.1 million, or US$0.35 per ADS, in the comparable period of 2011.

Conference Call Information

Melco Crown Entertainment will hold a conference call to discuss its third quarter 2012 financial results on November 7, 2012 at 8:30 a.m. Eastern Time (9:30 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 1 718 354 1231
HK Toll 852 2475 0994
HK Toll Free 800 930 346
UK Toll Free 080 823 46646
Australia Toll Free 1 800 457 076
Passcode MPEL

An audio webcast will also be available at www.melco-crown.com.

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
Conference ID 63860593

Safe Harbor Statement

This announcement contains forward-looking statements. These statements are made under the "safe harbor" provisions of the U.S. Private Securities Litigation Reform Act of 1995. 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 visitation in Macau, (ii) capital and credit market volatility, (iii) local and global economic conditions, (iv) our anticipated growth strategies, and (v) 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 announcement is as of the date of this 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 others, share-based compensation, other non-operating income and expenses and net loss attributable to non-controlling interests. "Adjusted property EBITDA" is earnings before interest, taxes, depreciation, amortization, pre-opening costs, development costs, property charges and others, share-based compensation, corporate and other expenses, other non-operating income and expenses and net loss attributable to non-controlling interests. Adjusted EBITDA and adjusted property EBITDA are presented exclusively as a supplemental disclosure because management believes that 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. generally accepted accounting principles ("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 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 GAAP measurements, to assist in the evaluation of operating performance. Such GAAP measurements include operating income (loss), net income (loss), 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 non-recurring 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 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 others, change in fair value of interest rate swap agreements, reclassification of accumulated losses of interest rate swap agreements from accumulated other comprehensive losses and loss on extinguishment of debt. Adjusted net income and adjusted net income per share ("EPS") are presented as supplemental disclosures because management believes that 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 GAAP, as an additional basis for assessing period-to-period results of our business. Adjusted net income may be different from the calculation methods used by other companies and, therefore, comparability may be limited. Reconciliations of adjusted net income with the most comparable financial measures calculated and presented in accordance with GAAP are provided herein immediately following the financial statements included in this press release.

About Melco Crown Entertainment Limited

Melco Crown Entertainment, with its shares listed on the Main Board of The Stock Exchange of Hong Kong Limited (the "Hong Kong Stock Exchange") (SEHK:6883) and its American depositary shares listed on the NASDAQ Global Select Market (Nasdaq:MPEL), is a developer, owner and through a Macau subsidiary which holds a gaming sub-concession, an operator of casino gaming and entertainment casino resort facilities focused on the Macau market. Melco Crown Entertainment currently operates Altira Macau (www.altiramacau.com) (formerly Crown Macau), a casino hotel located at Taipa, Macau and City of Dreams (www.cityofdreamsmacau.com), an integrated urban casino resort located in Cotai, Macau. Melco Crown Entertainment's 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 is also developing the planned Studio City Project, a large integrated entertainment, retail and gaming resort in Cotai, Macau. For more information about Melco Crown Entertainment, please visit www.melco-crown.com.

Melco Crown Entertainment has strong support from both of its major shareholders, Melco International Development Limited ("Melco") and Crown Limited ("Crown"). Melco is a listed company on the Hong Kong Stock Exchange and is substantially owned and led by Mr. Lawrence Ho, who is Co-Chairman, an Executive Director and the CEO of Melco Crown Entertainment. Crown is a top-50 company listed on the Australian Securities Exchange and led by Executive Chairman Mr. James Packer, who is also Co-Chairman and a Non-executive Director of Melco Crown Entertainment.

Investment Community, please contact:
Ross Dunwoody
Vice President, Investor Relations
Tel: +853 8868 7575 or +852 2598 3689
Email: rossdunwoody@melco-crown.com
For media enquiry, please contact:
Maggie Ma
Head of Corporate Communications
Tel: +853 8868 3767 or +852 3151 3767
Email: maggiema@melco-crown.com
Melco Crown Entertainment Limited and Subsidiaries
Condensed Consolidated Statements of Operations
(In thousands of U.S. dollars, except share and per share data)
Three Months Ended
September 30,
Nine Months Ended
September 30,
2012 2011 2012 2011
(Unaudited) (Unaudited) (Unaudited) (Unaudited)
OPERATING REVENUES
Casino $ 972,530 $ 1,017,780 $ 2,869,364 $ 2,710,141
Rooms 29,379 26,491 86,847 75,814
Food and beverage 18,767 15,221 51,463 44,550
Entertainment, retail and others 25,571 22,207 68,598 63,386
Gross revenues 1,046,247 1,081,699 3,076,272 2,893,891
Less: promotional allowances (35,415) (25,742) (100,070) (71,392)
Net revenues 1,010,832 1,055,957 2,976,202 2,822,499
OPERATING COSTS AND EXPENSES
Casino (705,967) (733,333) (2,067,665) (2,007,096)
Rooms (3,669) (4,857) (11,255) (13,881)
Food and beverage (6,633) (8,470) (20,998) (25,013)
Entertainment, retail and others (15,133) (14,378) (45,897) (43,536)
General and administrative (55,518) (57,221) (164,149) (161,535)
Pre-opening costs (1,551) (207) (4,851) (1,492)
Development costs (3,345) -- (3,913) (1,110)
Amortization of gaming subconcession (14,309) (14,309) (42,928) (42,928)
Amortization of land use rights (15,797) (10,743) (44,115) (20,506)
Depreciation and amortization (63,966) (65,106) (196,094) (193,242)
Property charges and others (426) -- (4,042) (1,025)
Total operating costs and expenses (886,314) (908,624) (2,605,907) (2,511,364)
OPERATING INCOME 124,518 147,333 370,295 311,135
NON-OPERATING EXPENSES
Interest expenses, net (23,725) (30,656) (69,787) (84,652)
Other finance costs (3,368) (3,386) (10,350) (12,067)
Reclassification of accumulated losses of
interest rate swap agreements from accumulated other comprehensive losses -- -- -- (4,310)
Change in fair value of interest rate swap agreements -- 3,294 363 3,294
Foreign exchange gain (loss), net 1,710 (2,747) 3,349 (2,556)
Listing expenses -- (4,160) -- (4,160)
Other income, net 510 725 1,644 2,789
Loss on extinguishment of debt -- -- -- (25,193)
Total non-operating expenses (24,873) (36,930) (74,781) (126,855)
INCOME BEFORE INCOME TAX 99,645 110,403 295,514 184,280
INCOME TAX CREDIT 823 799 1,865 730
NET INCOME 100,468 111,202 297,379 185,010
NET LOSS ATTRIBUTABLE TO
NONCONTROLLING INTERESTS 4,401 2,100 11,843 2,100
NET INCOME ATTRIBUTABLE TO
MELCO CROWN ENTERTAINMENT LIMITED $ 104,869 $ 113,302 $ 309,222 $ 187,110
NET INCOME ATTRIBUTABLE TO
MELCO CROWN ENTERTAINMENT
LIMITED PER SHARE:
Basic $ 0.064 $ 0.071 $ 0.188 $ 0.117
Diluted $ 0.063 $ 0.070 $ 0.187 $ 0.116
NET INCOME ATTRIBUTABLE TO
MELCO CROWN ENTERTAINMENT
LIMITED PER ADS:
Basic $ 0.191 $ 0.212 $ 0.564 $ 0.351
Diluted $ 0.190 $ 0.210 $ 0.560 $ 0.348
WEIGHTED AVERAGE SHARES USED IN
NET INCOME ATTRIBUTABLE TO
MELCO CROWN ENTERTAINMENT LIMITED PER SHARE CALCULATION:
Basic 1,646,073,794 1,601,261,780 1,644,954,427 1,600,181,191
Diluted 1,658,032,982 1,615,555,907 1,657,593,494 1,613,038,355
Melco Crown Entertainment Limited and Subsidiaries
Condensed Consolidated Balance Sheets
(In thousands of U.S. dollars)
September 30,
2012
December 31,
2011
(Unaudited) (Audited)
ASSETS
CURRENT ASSETS
Cash and cash equivalents $ 1,737,132 $ 1,158,024
Restricted cash 364,896 --
Accounts receivable, net 273,348 306,500
Amounts due from affiliated companies 349 1,846
Amount due from a shareholder 1 6
Income tax receivable 7 --
Inventories 15,346 15,258
Prepaid expenses and other current assets 33,031 23,882
Total current assets 2,424,110 1,505,516
PROPERTY AND EQUIPMENT, NET 2,670,921 2,655,429
GAMING SUBCONCESSION, NET 556,577 599,505
INTANGIBLE ASSETS, NET 4,220 4,220
GOODWILL 81,915 81,915
LONG-TERM PREPAYMENT, DEPOSITS AND OTHER ASSETS 70,912 72,858
RESTRICTED CASH -- 364,807
DEFERRED TAX ASSETS 97 24
DEFERRED FINANCING COSTS 33,379 42,738
LAND USE RIGHTS, NET 1,005,780 942,968
TOTAL $ 6,847,911 $ 6,269,980
LIABILITIES AND SHAREHOLDERS' EQUITY
CURRENT LIABILITIES
Accounts payable $ 11,324 $ 12,023
Accrued expenses and other current liabilities 766,247 588,719
Income tax payable 2,011 1,240
Current portion of long-term debt 787,949 --
Amounts due to affiliated companies 971 1,137
Total current liabilities 1,568,502 603,119
LONG-TERM DEBT 1,580,345 2,325,980
OTHER LONG-TERM LIABILITIES 6,168 27,900
DEFERRED TAX LIABILITIES 67,158 70,028
LAND USE RIGHTS PAYABLE 71,358 55,301
SHAREHOLDERS' EQUITY
Ordinary shares 16,581 16,531
Treasury shares (119) (106)
Additional paid-in capital 3,232,566 3,223,274
Accumulated other comprehensive losses (1,014) (1,034)
Retained earnings (accumulated losses) 26,712 (282,510)
Total Melco Crown Entertainment Limited shareholders' equity 3,274,726 2,956,155
Noncontrolling interests 279,654 231,497
Total equity 3,554,380 3,187,652
TOTAL $ 6,847,911 $ 6,269,980
Melco Crown Entertainment Limited and Subsidiaries
Reconciliation of Net Income Attributable to Melco Crown Entertainment Limited to
Adjusted Net Income Attributable to Melco Crown Entertainment Limited
(In thousands of U.S. dollars, except share and per share data)
Three Months Ended
September 30,
Nine Months Ended
September 30,
2012 2011 2012 2011
(Unaudited) (Unaudited) (Unaudited) (Unaudited)
Net Income Attributable to
Melco Crown Entertainment Limited $ 104,869 $ 113,302 $ 309,222 $ 187,110
Pre-opening Costs 1,551 207 4,851 1,492
Development Costs 3,345 -- 3,913 1,110
Property Charges and Others 426 -- 4,042 1,025
Reclassification of accumulated losses of
interest rate swap agreements from accumulated other comprehensive losses -- -- -- 4,310
Change in fair value of interest rate swap agreements -- (3,294) (363) (3,294)
Loss on extinguishment of debt -- -- -- 25,193
Adjusted Net Income Attributable to
Melco Crown Entertainment Limited $ 110,191 $ 110,215 $ 321,665 $ 216,946
ADJUSTED NET INCOME ATTRIBUTABLE TO
MELCO CROWN ENTERTAINMENT
LIMITED PER SHARE:
Basic $ 0.067 $ 0.069 $ 0.196 $ 0.136
Diluted $ 0.066 $ 0.068 $ 0.194 $ 0.134
ADJUSTED NET INCOME ATTRIBUTABLE TO
MELCO CROWN ENTERTAINMENT
LIMITED PER ADS:
Basic $ 0.201 $ 0.206 $ 0.587 $ 0.407
Diluted $ 0.199 $ 0.205 $ 0.582 $ 0.403
WEIGHTED AVERAGE SHARES USED IN
ADJUSTED NET INCOME ATTRIBUTABLE TO
MELCO CROWN ENTERTAINMENT LIMITED
PER SHARE CALCULATION:
Basic 1,646,073,794 1,601,261,780 1,644,954,427 1,600,181,191
Diluted 1,658,032,982 1,615,555,907 1,657,593,494 1,613,038,355
Melco Crown 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 September 30, 2012
Altira Macau Mocha City of Dreams Studio City Corporate and Other Total
(Unaudited) (Unaudited) (Unaudited) (Unaudited) (Unaudited) (Unaudited)
Operating Income (Loss) $ 21,674 $ 5,865 $ 147,757 $ (11,912) $ (38,866) $124,518
Pre-opening Costs -- -- 715 836 -- 1,551
Development Costs -- -- -- -- 3,345 3,345
Depreciation and Amortization 8,118 3,224 55,141 10,883 16,706 94,072
Share-based Compensation 28 38 150 -- 2,254 2,470
Property Charges and Others -- 224 202 -- -- 426
Adjusted EBITDA 29,820 9,351 203,965 (193) (16,561) 226,382
Corporate and Other Expenses -- -- -- -- 16,561 16,561
Adjusted Property EBITDA $ 29,820 $ 9,351 $ 203,965 $ (193) $ -- $ 242,943
Three Months Ended September 30, 2011
Altira Macau Mocha City of Dreams Studio City Corporate and Other Total
(Unaudited) (Unaudited) (Unaudited) (Unaudited) (Unaudited) (Unaudited)
Operating Income (Loss) $ 69,342 $ 6,127 $ 113,581 $ (5,999) $ (35,718) $147,333
Pre-opening Costs -- 197 10 -- -- 207
Depreciation and Amortization 9,525 2,554 56,663 5,862 15,554 90,158
Share-based Compensation 81 47 215 -- 2,218 2,561
Adjusted EBITDA 78,948 8,925 170,469 (137) (17,946) 240,259
Corporate and Other Expenses -- -- -- -- 17,946 17,946
Adjusted Property EBITDA $ 78,948 $ 8,925 $ 170,469 $ (137) $ -- $ 258,205
Melco Crown Entertainment Limited and Subsidiaries
Reconciliation of Adjusted EBITDA and Adjusted Property EBITDA to Net Income
Attributable to Melco Crown Entertainment Limited
(In thousands of U.S. dollars)
Three Months Ended
September 30,
2012 2011
(Unaudited) (Unaudited)
Adjusted Property EBITDA $ 242,943 $ 258,205
Corporate and Other Expenses (16,561) (17,946)
Adjusted EBITDA 226,382 240,259
Pre-opening Costs (1,551) (207)
Development Costs (3,345) --
Depreciation and Amortization (94,072) (90,158)
Share-based Compensation (2,470) (2,561)
Property Charges and Others (426) --
Interest and Other Non-Operating Expenses, Net (24,873) (36,930)
Income Tax Credit 823 799
Net Income 100,468 111,202
Net Loss Attributable to Noncontrolling Interests 4,401 2,100
Net Income Attributable to Melco Crown Entertainment Limited $ 104,869 $ 113,302
Melco Crown Entertainment Limited and Subsidiaries
Reconciliation of Operating Income (Loss) to Adjusted EBITDA and Adjusted Property EBITDA
(In thousands of U.S. dollars)
Nine Months Ended September 30, 2012
Altira Macau Mocha City of Dreams Studio City Corporate and Other Total
(Unaudited) (Unaudited) (Unaudited) (Unaudited) (Unaudited) (Unaudited)
Operating Income (Loss) $ 84,059 $ 17,480 $ 412,344 $ (31,760) $ (111,828) $ 370,295
Pre-opening Costs -- 16 2,845 1,990 -- 4,851
Development Costs -- -- -- -- 3,913 3,913
Depreciation and Amortization 26,749 9,730 169,725 29,375 47,558 283,137
Share-based Compensation 76 100 376 -- 5,950 6,502
Property Charges and Others -- 671 957 -- 2,414 4,042
Adjusted EBITDA 110,884 27,997 586,247 (395) (51,993) 672,740
Corporate and Other Expenses -- -- -- -- 51,993 51,993
Adjusted Property EBITDA $ 110,884 $ 27,997 $ 586,247 $ (395) $ -- $ 724,733
Nine Months Ended September 30, 2011
Altira Macau Mocha City of Dreams Studio City Corporate and Other Total
(Unaudited) (Unaudited) (Unaudited) (Unaudited) (Unaudited) (Unaudited)
Operating Income (Loss) $ 164,101 $ 22,112 $ 238,283 $ (5,999) $ (107,362) $ 311,135
Pre-opening Costs 35 197 1,260 -- -- 1,492
Development Costs -- -- -- -- 1,110 1,110
Depreciation and Amortization 28,763 7,852 167,690 5,862 46,509 256,676
Share-based Compensation 181 128 588 -- 5,520 6,417
Property Charges and Others -- 25 -- -- 1,000 1,025
Adjusted EBITDA 193,080 30,314 407,821 (137) (53,223) 577,855
Corporate and Other Expenses -- -- -- -- 53,223 53,223
Adjusted Property EBITDA $ 193,080 $ 30,314 $ 407,821 $ (137) $ -- $ 631,078
Melco Crown Entertainment Limited and Subsidiaries
Reconciliation of Adjusted EBITDA and Adjusted Property EBITDA to Net Income
Attributable to Melco Crown Entertainment Limited
(In thousands of U.S. dollars)
Nine Months Ended
September 30,
2012 2011
(Unaudited) (Unaudited)
Adjusted Property EBITDA $ 724,733 $ 631,078
Corporate and Other Expenses (51,993) (53,223)
Adjusted EBITDA 672,740 577,855
Pre-opening Costs (4,851) (1,492)
Development Costs (3,913) (1,110)
Depreciation and Amortization (283,137) (256,676)
Share-based Compensation (6,502) (6,417)
Property Charges and Others (4,042) (1,025)
Interest and Other Non-Operating Expense, Net (74,781) (126,855)
Income Tax Credit 1,865 730
Net Income 297,379 185,010
Net Loss Attributable to Noncontrolling Interests 11,843 2,100
Net Income Attributable to Melco Crown Entertainment Limited $ 309,222 $ 187,110
Melco Crown Entertainment Limited and Subsidiaries
Supplemental Data Schedule
Three Months Ended
September 30,
Nine Months Ended
September 30,
2012 2011 2012 2011
Room Statistics:
Altira Macau
Average daily rate (3) $ 215 $ 192 $ 219 $ 196
Occupancy per available room 98% 98% 97% 97%
Revenue per available room (4) $ 210 $ 188 $ 213 $ 191
City of Dreams
Average daily rate (3) $ 180 $ 170 $ 183 $ 170
Occupancy per available room 95% 93% 92% 90%
Revenue per available room (4) $ 171 $ 159 $ 168 $ 154
Other Information:
Altira Macau
Average number of table games 172 200 182 204
Table games win per unit per day (5) $ 19,895 $ 24,621 $ 19,645 $ 22,759
City of Dreams
Average number of table games 447 424 443 419
Average number of gaming machines 1,475 1,435 1,410 1,340
Table games win per unit per day (5) $ 21,094 $ 20,962 $ 20,636 $ 18,907
Gaming machines win per unit per day (6) $ 278 $ 260 $ 305 $ 277
(3) Average daily rate is calculated by dividing total room revenue by total occupied rooms
(4) Revenue per available room is calculated by dividing total room revenue by total rooms available
(5) Table games win per unit per day is shown before discounts and commissions
(6) Gaming machines win per unit per day is shown before deducting cost for slot points
Source:Melco Crown Entertainment Limited