×

Melco Crown Entertainment Announces Unaudited First Quarter 2013 Earnings

MACAU, May 8, 2013 (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 in Asia, today reported its unaudited financial results for the first quarter of 2013.

Net revenue for the first quarter of 2013 was US$1,144.9 million, representing an increase of approximately 11% from US$1,026.9 million for the comparable period in 2012. The increase in net revenue was primarily attributable to higher group-wide rolling chip volumes and mass market gross gaming revenues, partially offset by a lower group-wide rolling chip win rate.

Adjusted EBITDA<1> was US$273.5 million for the first quarter of 2013, as compared to Adjusted EBITDA of US$242.5 million in the first quarter of 2012. The 13% year-over-year increase in Adjusted EBITDA was attributable to strong improvements in mass market performance at City of Dreams, improved group-wide rolling chip volume and our continued focus on cost control, partially offset by a lower group-wide rolling chip win rate.

On a U.S. GAAP basis, net income attributable to Melco Crown Entertainment for the first quarter of 2013 was US$53.8 million, or US$0.10 per ADS, compared with net income attributable to Melco Crown Entertainment of US$122.1 million, or US$0.22 per ADS, in the first quarter of 2012. The year-over-year decrease in net income was primarily attributable to the one-off charge on the extinguishment and modification of debt relating to the refinancing of the 10.25% senior notes together with increased net interest expenses and other finance costs resulting from Studio City financing, partially offset by strong growth in underlying operating performance. The net loss attributable to non-controlling interests during the first quarter of 2013 of US$12.4 million was related to Studio City. The increase in net loss attributable to non-controlling interests was primarily attributable to the non-controlling interests' share of Studio City financing costs during the quarter.

Mr. Lawrence Ho, Co-Chairman and Chief Executive Officer of Melco Crown Entertainment, commented, "I am pleased to announce another record quarter of EBITDA and EBITDA margin for our Company. We continue to deliver strong growth in gaming fundamentals and profitability through a clear focus on execution across our exceptional portfolio of operating assets.

"City of Dreams, our flagship integrated casino resort, has reinforced its position as the dominant premium mass market property in Macau, delivering 35% year-over-year growth in gaming revenues in the high margin mass table games segment during the first quarter. City of Dreams mass market tables were again the most productive mass market tables of all major properties in Macau, which is particularly important in a table constrained market. The property's world-class array of hotel, entertainment and other non-gaming amenities, as well as its location in the fast growing Cotai region, positions City of Dreams to cater to the increasingly discerning Macau tourist who demands a more sophisticated leisure and tourism experience.

"Melco Crown Philippines, our majority owned subsidiary, recently completed a Top-Up Placement on the Philippines Stock Exchange raising approximately US$325 million in net proceeds, excluding the over-allotment option which, together with a shareholder loan commitment made by Melco Crown Entertainment, are expected to provide the funding necessary to open our unique integrated casino resort in Manila in mid-2014. The resort in Manila is expected to have approximately 967 rooms and suites, 242 gaming tables and approximately 1,450 gaming machines in addition to a range of entertainment and other non-gaming amenities to attract a wide variety of local and inbound customers.

"This expansion into a new jurisdiction marks an exciting milestone in our Company's history, providing us an opportunity to showcase our development and operating capabilities in one of the fastest growing markets in Asia.

"We maintain our strict approach to deploying capital, which is driven by an overriding objective of maximizing long term shareholder value. We believe that the reinvestment in our current operating assets, our Studio City project, and the expansion into Manila, as well as the planned phase three expansion at City of Dreams, are all clear examples of this strategy, which we believe will create meaningful value for our shareholders.

"The VIP segment in Macau has delivered robust growth in the first part of 2013 while the mass market table games segment remains on its impressive growth trajectory. We continue to be optimistic regarding the market's performance in 2013 and beyond, and expect the introduction of new infrastructure and policy initiatives over the short to medium term, as well as the expansion of Hengqin Island, will further support visitation growth and increasing spend per customer as Macau offers a more diverse offering of entertainment and leisure amenities."

City of Dreams First Quarter Results

For the quarter ended March 31, 2013, net revenue at City of Dreams was US$836.0 million compared to US$716.8 million in the first quarter of 2012. City of Dreams generated Adjusted EBITDA of US$246.9 million in the first quarter of 2013 compared to US$198.0 million in the first quarter of 2012, an increase of 25%.

The significant year-over-year improvement in Adjusted EBITDA was primarily a result of substantial growth in mass market table games volumes and improved mass market table games hold percentage together with strong growth in rolling chip volumes, partially offset by a lower rolling chip win rate.

Rolling chip volume totaled US$23.8 billion for the first quarter of 2013, up 24% from US$19.2 billion in the first quarter of 2012, and the rolling chip win rate was 2.7% in the first quarter of 2013 versus 3.0% in the first quarter of 2012. The expected rolling chip win rate range is 2.7%-3.0%.

Mass market table games drop increased 20% to US$1,038.4 million compared with US$865.3 million in the first quarter of 2012. The mass market table games hold percentage was 32.5% in the first quarter of 2013, an increase from 28.8% in the same period last year.

Slot handle for the quarter ended March 31, 2013 was US$1,026.6 million, up 50% from US$685.0 million generated in the quarter ended March 31, 2012.

Total non-gaming revenue at City of Dreams in the first quarter of 2013 was US$63.3 million, up from US$58.6 million in the first quarter of 2012. Occupancy per available room in the first quarter of 2013 was 95% versus 91% in the first quarter of 2012. The average daily rate ("ADR") in the first quarter of 2013 was US$192 per occupied room, which compares with US$189 in the first quarter of 2012.

Altira Macau First Quarter Results

For the quarter ended March 31, 2013, net revenue at Altira Macau was US$265.0 million versus US$260.9 million in the quarter ended March 31, 2012. Altira Macau generated Adjusted EBITDA of US$40.1 million in the first quarter of 2013 compared with Adjusted EBITDA of US$55.1 million in the first quarter of 2012. The reduction in Adjusted EBITDA was primarily a result of a lower rolling chip win rate, partially offset by improved rolling chip volumes.

Rolling chip volume totaled US$11.8 billion in the first quarter of 2013 versus US$10.9 billion in the first quarter of 2012. In the first quarter of 2013, the rolling chip win rate was 2.9%, as compared to 3.1% for the same period a year ago. The expected rolling chip win rate range is 2.7%-3.0%.

In the mass market table games segment, drop totaled US$164.8 million in the first quarter of 2013, an increase of 10% from US$150.4 million generated in the comparable period in 2012. The mass market table games hold percentage was 15.0% in the first quarter of 2013 compared with 17.1% in the first quarter of last year.

Total non-gaming revenue at Altira Macau in the first quarter of 2013 was US$9.0 million, up from US$8.4 million in the first quarter of 2012. Occupancy per available room in the first quarter of 2013 was 99%, as compared with 97% with the comparable period in 2012. ADR was US$232 per occupied room, compared to US$225 in the first quarter of 2012.

Mocha Clubs First Quarter Results

Net revenue from Mocha Clubs totaled US$34.0 million in the first quarter of 2013, down from US$37.3 million in the first quarter of 2012. Mocha Clubs generated US$8.5 million of Adjusted EBITDA in the first quarter of 2013, a decrease of 11% when compared to Adjusted EBITDA of US$9.6 million in the same period in 2012.

The number of gaming machines in operation at Mocha Clubs averaged approximately 2,000 in the first quarter of 2013, compared to approximately 2,100 in the comparable period in 2012. The net win per gaming machine per day was US$214 in the quarter ended March 31, 2013, as compared with US$194 in the same period in 2012, an increase of 10%.

Melco Crown (Philippines) Resorts Corporation ("MCP") First Quarter Results

MCP, our majority owned subsidiary in the Philippines, incurred approximately US$4.8 million of operating expenses in the first quarter of 2013, which primarily relate to general and administrative expenses, land rental payments and other fees and costs associated with the corporate reorganization of MCP.

MCP recorded a net loss of approximately US$8.3 million as a result of operating losses and foreign exchange losses, as well as approximately US$3.5 million of capital lease charges relating to building lease payments incurred during the first quarter of 2013.

Other Factors Affecting Earnings

Total non-operating expense for the first quarter of 2013 was US$116.6 million, which included US$41.4 million in net interest expense, other finance costs of US$9.4 million, and a US$61.4 million one-off charge associated with the extinguishment and modification of debt relating to the refinancing of our 10.25% senior notes. Non-operating expense also included a foreign exchange loss of US$4.4 million, compared to a foreign exchange gain of US$2.1 million in the comparable period of 2012. There was US$4.1 million of capitalized interest during the first quarter of 2013, primarily relating to Studio City. The year-on-year increase in non-operating expenses of US$92.8 million was predominantly due to the higher net interest expenses and other finance costs associated with the Studio City financing and the one-off costs associated with the extinguishment and modification of debt, as well as the foreign exchange loss during the first quarter of 2013. Melco Crown Entertainment also incurred US$17.1 million of development costs, which predominantly relate to fees and costs associated with the corporate reorganization of MCP by the Company.

Depreciation and amortization costs of US$94.8 million were recorded in the first quarter of 2013, of which US$14.3 million was related to the amortization of our gaming sub-concession and US$15.9 million was related to the amortization of land use rights.

Financial Position and Capital Expenditure

Cash and cash equivalents as of March 31, 2013 totaled US$2.5 billion, including US$1.0 billion of restricted cash. Total debt at the end of the first quarter of 2013 was US$2.7 billion, and total net debt to shareholders' equity as of March 31, 2013 was 6%.

As at March 31, 2013, the capital lease obligation in relation to building lease payments for MCP totaled US$289.0 million.

Capital expenditures for the first quarter of 2013 were US$78.9 million, which primarily related to Studio City and MCP, as well as various projects at City of Dreams.

Conference Call Information

Melco Crown Entertainment will hold a conference call to discuss its first quarter 2013 financial results on May 8, 2013 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 1 718 354 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 53664455

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 others 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, loss on extinguishment of debt and costs associated with debt modification. 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 and owner of casino gaming and entertainment casino resort facilities in Asia. Melco Crown Entertainment 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. 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 cinematically-themed integrated entertainment, retail and gaming resort in Cotai, Macau. In the Philippines, MCE Leisure (Philippines) Corporation, a subsidiary of Melco Crown Entertainment, has been cooperating with SM Group's Belle Corporation to develop and operate a casino, hotel, retail and entertainment integrated resort in the Entertainment City complex in Manila. 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
March 31,
2013 2012
(Unaudited) (Unaudited)
OPERATING REVENUES
Casino $ 1,110,443 $ 990,872
Rooms 30,934 29,428
Food and beverage 19,864 16,964
Entertainment, retail and others 22,812 21,648
Gross revenues 1,184,053 1,058,912
Less: promotional allowances (39,112) (32,054)
Net revenues 1,144,941 1,026,858
OPERATING COSTS AND EXPENSES
Casino (790,095) (703,076)
Rooms (3,128) (4,130)
Food and beverage (8,017) (8,006)
Entertainment, retail and others (15,979) (14,348)
General and administrative (56,577) (56,409)
Pre-opening costs (1,930) (1,085)
Development costs (17,097) --
Amortization of gaming subconcession (14,309) (14,309)
Amortization of land use rights (15,925) (13,983)
Depreciation and amortization (64,600) (66,785)
Property charges and others (224) (3,169)
Total operating costs and expenses (987,881) (885,300)
OPERATING INCOME 157,060 141,558
NON-OPERATING EXPENSES
Interest expenses, net (41,385) (23,273)
Other finance costs (9,357) (3,494)
Change in fair value of interest rate swap agreements -- 363
Foreign exchange (loss) gain, net (4,423) 2,074
Other income, net -- 510
Loss on extinguishment of debt (50,935) --
Costs associated with debt modification (10,538) --
Total non-operating expenses (116,638) (23,820)
INCOME BEFORE INCOME TAX 40,422 117,738
INCOME TAX CREDIT 964 761
NET INCOME 41,386 118,499
NET LOSS ATTRIBUTABLE TO
NONCONTROLLING INTERESTS 12,390 3,592
NET INCOME ATTRIBUTABLE TO
MELCO CROWN ENTERTAINMENT LIMITED $ 53,776 $ 122,091
NET INCOME ATTRIBUTABLE TO
MELCO CROWN ENTERTAINMENT LIMITED PER SHARE:
Basic $ 0.033 $ 0.074
Diluted $ 0.032 $ 0.074
NET INCOME ATTRIBUTABLE TO
MELCO CROWN ENTERTAINMENT LIMITED PER ADS:
Basic $ 0.098 $ 0.223
Diluted $ 0.097 $ 0.221
WEIGHTED AVERAGE SHARES USED IN
NET INCOME ATTRIBUTABLE TO
MELCO CROWN ENTERTAINMENT LIMITED
PER SHARE CALCULATION:
Basic 1,647,477,427 1,643,105,645
Diluted 1,662,907,287 1,657,414,245
Melco Crown Entertainment Limited and Subsidiaries
Condensed Consolidated Balance Sheets
(In thousands of U.S. dollars)
March 31, December 31,
2013 2012
(Unaudited) (Audited)
ASSETS
CURRENT ASSETS
Cash and cash equivalents $ 1,413,907 $ 1,709,209
Restricted cash 247,184 672,981
Accounts receivable, net 310,533 320,929
Amounts due from affiliated companies 4 1,322
Deferred tax assets 118 --
Income tax receivable 392 266
Inventories 17,815 16,576
Prepaid expenses and other current assets 29,993 27,743
Total current assets 2,019,946 2,749,026
PROPERTY AND EQUIPMENT, NET 2,989,416 2,684,094
GAMING SUBCONCESSION, NET 527,959 542,268
INTANGIBLE ASSETS, NET 4,220 4,220
GOODWILL 81,915 81,915
LONG-TERM PREPAYMENTS, DEPOSITS AND OTHER ASSETS 197,815 88,241
RESTRICTED CASH 791,351 741,683
DEFERRED TAX ASSETS 112 105
DEFERRED FINANCING COSTS 125,273 65,930
LAND USE RIGHTS, NET 999,852 989,984
TOTAL ASSETS $ 7,737,859 $ 7,947,466
LIABILITIES AND SHAREHOLDERS' EQUITY
CURRENT LIABILITIES
Accounts payable $ 10,841 $ 13,745
Accrued expenses and other current liabilities 843,098 850,841
Income tax payable 1,453 1,191
Capital lease obligation, due within one year 24,456 --
Current portion of long-term debt 198,242 854,940
Amounts due to affiliated companies 1,353 949
Amount due to a shareholder 20 --
Total current liabilities 1,079,463 1,721,666
LONG-TERM DEBT 2,467,842 2,339,924
OTHER LONG-TERM LIABILITIES 10,996 7,412
DEFERRED TAX LIABILITIES 65,247 66,350
CAPITAL LEASE OBLIGATION, DUE AFTER ONE YEAR 264,533 --
LAND USE RIGHTS PAYABLE 62,765 71,358
SHAREHOLDERS' EQUITY
Ordinary shares 16,621 16,581
Treasury shares (128) (113)
Additional paid-in capital 3,234,959 3,235,835
Accumulated other comprehensive income (losses) 200 (1,057)
Retained earnings 188,469 134,693
Total Melco Crown Entertainment Limited shareholders' equity 3,440,121 3,385,939
Noncontrolling interests 346,892 354,817
Total equity 3,787,013 3,740,756
TOTAL LIABILITIES AND EQUITY $ 7,737,859 $ 7,947,466
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
March 31,
2013 2012
(Unaudited) (Unaudited)
Net Income Attributable to
Melco Crown Entertainment Limited $ 53,776 $ 122,091
Pre-opening Costs 1,930 1,085
Development Costs 17,097 --
Property Charges and Others 224 3,169
Change in fair value of interest rate swap agreements -- (363)
Loss on extinguishment of debt 50,935 --
Costs associated with debt modification 10,538 --
Adjusted Net Income Attributable to
Melco Crown Entertainment Limited $ 134,500 $ 125,982
ADJUSTED NET INCOME ATTRIBUTABLE TO
MELCO CROWN ENTERTAINMENT LIMITED PER SHARE:
Basic $ 0.082 $ 0.077
Diluted $ 0.081 $ 0.076
ADJUSTED NET INCOME ATTRIBUTABLE TO
MELCO CROWN ENTERTAINMENT LIMITED PER ADS:
Basic $ 0.245 $ 0.230
Diluted $ 0.243 $ 0.228
WEIGHTED AVERAGE SHARES USED IN ADJUSTED
NET INCOME ATTRIBUTABLE TO
MELCO CROWN ENTERTAINMENT LIMITED
PER SHARE CALCULATION:
Basic 1,647,477,427 1,643,105,645
Diluted 1,662,907,287 1,657,414,245
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 March 31, 2013
Corporate
Altira Macau Mocha City of Dreams Studio City and Others Total
(Unaudited) (Unaudited) (Unaudited) (Unaudited) (Unaudited) (Unaudited)
Operating Income (Loss) $ 32,255 $ 5,269 $ 190,411 $ (11,760) $ (59,115) $ 157,060
Pre-opening Costs -- -- -- 623 1,307 1,930
Development Costs -- -- -- -- 17,097 17,097
Depreciation and Amortization 7,863 2,989 56,345 10,883 16,754 94,834
Share-based Compensation 30 37 155 -- 2,099 2,321
Property Charges and Others -- 224 -- -- -- 224
Adjusted EBITDA 40,148 8,519 246,911 (254) (21,858) 273,466
Corporate and Others Expenses -- -- -- -- 21,858 21,858
Adjusted Property EBITDA $ 40,148 $ 8,519 $ 246,911 $ (254) $ -- $ 295,324
Three Months Ended March 31, 2012
Corporate
Altira Macau Mocha City of Dreams Studio City and Others Total
(Unaudited) (Unaudited) (Unaudited) (Unaudited) (Unaudited) (Unaudited)
Operating Income (Loss) $ 45,337 $ 6,258 $ 139,179 $ (9,807) $ (39,409) $ 141,558
Pre-opening Costs -- 16 510 559 -- 1,085
Depreciation and Amortization 9,715 3,266 57,492 9,070 15,534 95,077
Share-based Compensation 25 25 79 -- 1,493 1,622
Property Charges and Others -- -- 755 -- 2,414 3,169
Adjusted EBITDA 55,077 9,565 198,015 (178) (19,968) 242,511
Corporate and Others Expenses -- -- -- -- 19,968 19,968
Adjusted Property EBITDA $ 55,077 $ 9,565 $ 198,015 $ (178) $ -- $ 262,479
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
March 31,
2013 2012
(Unaudited) (Unaudited)
Adjusted Property EBITDA $ 295,324 $ 262,479
Corporate and Others Expenses (21,858) (19,968)
Adjusted EBITDA 273,466 242,511
Pre-opening Costs (1,930) (1,085)
Development Costs (17,097) --
Depreciation and Amortization (94,834) (95,077)
Share-based Compensation (2,321) (1,622)
Property Charges and Others (224) (3,169)
Interest and Other Non-Operating Expenses, Net (116,638) (23,820)
Income Tax Credit 964 761
Net Income 41,386 118,499
Net Loss Attributable to Noncontrolling Interests 12,390 3,592
Net Income Attributable to Melco Crown Entertainment Limited $ 53,776 $ 122,091
Melco Crown Entertainment Limited and Subsidiaries
Supplemental Data Schedule
Three Months Ended
March 31,
2013 2012
Room Statistics:
Altira Macau
Average daily rate (3) $ 232 $ 225
Occupancy per available room 99% 97%
Revenue per available room (4) $ 229 $ 219
City of Dreams
Average daily rate (3) $ 192 $ 189
Occupancy per available room 95% 91%
Revenue per available room (4) $ 182 $ 172
Other Information:
Altira Macau
Average number of table games 173 190
Table games win per unit per day (5) $ 23,899 $ 20,732
City of Dreams
Average number of table games 453 436
Average number of gaming machines 1,480 1,374
Table games win per unit per day (5) $ 23,950 $ 21,016
Gaming machines win per unit per day (6) $ 342 $ 319
(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