e6vk
FORM 6-K
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
REPORT OF FOREIGN ISSUER
PURSUANT TO RULE 13a-16 OR 15d-16 OF THE
SECURITIES EXCHANGE ACT OF 1934
For the month of May 2009
Commission File Number: 001-33178
MELCO CROWN ENTERTAINMENT LIMITED
36th Floor, The Centrium
60 Wyndham Street
Central
Hong Kong
(Address of principal executive offices)
Indicate by check mark whether the registrant files or will file annual reports under cover
Form 20-F or Form 40-F.
Form 20-F þ Form 40-F o
Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by
Regulation S-T Rule 101(b)(1): o
Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by
Regulation S-T Rule 101(b)(7): o
Indicate by check mark whether by furnishing the information contained in this Form, the
registrant is also thereby furnishing the information to the Commission pursuant to Rule 12g3-2(b) under the Securities Exchange Act of 1934.
Yes o No þ
If Yes is marked, indicate below the file number assigned to the registrant in connection
with Rule 12g3-2(b):
82- N/A
MELCO CROWN ENTERTAINMENT LIMITED
Form 6-K
TABLE OF CONTENTS
SIGNATURE
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly
caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
|
|
|
|
|
|
MELCO CROWN ENTERTAINMENT LIMITED
|
|
|
By: |
/s/ Simon Dewhurst
|
|
|
Name: |
Simon Dewhurst |
|
|
Title: |
Executive Vice President and Chief Financial Officer |
|
|
Date: May 20, 2009
exv99w1
Exhibit 99.1
Melco Crown Entertainment Announces First Quarter 2009 Earnings
New York, May 20, 2009 Melco Crown Entertainment Limited (NASDAQ: MPEL), a developer
and owner of casino gaming and entertainment resort facilities focused on the Macau market, today reported its unaudited
financial results for the first quarter ending March 31, 2009.
For the first quarter of 2009, net revenue was US$216.5 million, down from US$482.9 million for the
comparable period ending March 31, 2008. The decrease in revenue was primarily driven by an
abnormally high win rate and greater rolling chip volume at Altira Macau in the first quarter of
2008.
Adjusted EBITDA(1) was US$21.3 million for the first quarter of 2009, as compared to
US$77.4 million in the first quarter of 2008.
The Company recorded a net loss for the first quarter of 2009 of US$35.3 million, or US$0.08 per
ADS, compared to a gain of US$43.2 million, or US$0.10 per ADS, in the first quarter of 2008.
Lawrence Ho, Co-Chairman and Chief Executive Officer of Melco Crown Entertainment commented, As
previously announced, City of Dreams is scheduled to open on June 1, and the budget is unchanged.
The opening of City of Dreams is a turning point for our company and a major milestone for Macau in
its transformation into Asias premier leisure destination.
We are less than two weeks away from the realization of many years of hard work and determination.
Our aim was to meaningfully raise the bar for gaming entertainment in Asia, particularly for the
emerging premium mass market customer, and to profitably diversify our portfolio of assets into the
most attractive market segment in Macau. I believe that we will be successful on both counts, which should be a
major driver of shareholder value.
Mr. Ho continued, Our financial position remains strong and our balance sheet is one of the best in the
gaming industry. We held approximately US$755 million of cash, excluding cage cash, at the end of
the first quarter, and we expect to spend approximately US$244 million on construction activities
and pre-opening preparations at City of Dreams from the start of the current quarter through its
opening.
Subsequent
to the end of the first quarter of 2009, we completed a follow on
offering that injected approximately US$174 million of net proceeds into our balance sheet, further
solidifying our financial structure and positioning us for growth going forward.
Altira Macau 1Q Results
For the
quarter ending March 31, 2009, net revenue at Altira Macau was US$183.6 million versus
US$459.9 million in the quarter ending March 31, 2008. Altira Macau generated adjusted EBITDA of
US$20.2 million in the first quarter of 2009 compared with US$76.7 million in the first quarter of
2008.
Mr. Ho added, Although we had a difficult comparison for Altira Macau in the first quarter, we are
pleased with the propertys results. Despite an 11% decline in rolling chip volume and a
lower hold percentage, our sequential EBITDA performance remained solid due to strong cost
containment programs.
Rolling chip volume totaled US$9.1 billion for the first quarter of 2009, down from US$19.4 billion
in the first quarter of 2008. The rolling chip table games hold percentage in the first quarter of
2009 (calculated before discounts and commissions) was 2.79% versus 3.13% recorded in the first quarter of 2008. Our target rolling chip
hold percentage is 2.85%.
In the mass market table games segment, drop (non rolling chip) totaled US$76.0 million in the
first quarter of 2009, down from US$95.5 million generated in the first quarter of 2008. The mass
market table games hold percentage was 13.7% in the first quarter of 2009, below our expected range
for mass market table games hold percentage of 16%-18%. The mass market table games hold
percentage for the first quarter of 2008 was 15.8%.
Total
non-gaming revenue at Altira Macau in the first quarter of 2009 was
US$7.8 million, down
from US$9.4 million in the first quarter of 2008. Occupancy per available room in the first
quarter of 2009 was 89% and the average daily rate (ADR) was US$234 per occupied room. This
compares with occupancy and ADR of 92% and US$233, respectively, in the first quarter of 2008.
Mocha Clubs 1Q Results
Net operating revenue from Mocha Clubs totaled US$24.7 million in the first quarter of 2009, up
from US$22.9 million in the first quarter of 2008.
Mocha Clubs generated US$6.8 million of adjusted EBITDA in the first quarter of 2009, which
compares with US$6.5 million in the first quarter of 2008.
The number of gaming machines in operation at the Mocha Clubs averaged 1,273 in the
first quarter of 2009, an increase from 1,045 in the first quarter of 2008. Average net win per
gaming machine per day was US$211 in this period, as compared with US$241 in the same period in
2008.
On February 20, 2009, Mocha Clubs Mocha Square venue reopened, which added 75 gaming machines to
its market-wide installed base at eight locations throughout Macau.
Other Factors Affecting Earnings
Total non-operating expenses for the first quarter of 2009 were US$1.5 million, which included
US$0.1 million in interest income, less a US$0.5 million net foreign exchange loss and other
finance costs of US$1.2 million. Capitalized interest during the first quarter of 2009 totaled
US$19.5 million. Pre-opening expenses, related entirely to the development of City of Dreams, were
US$18.3 million for the first quarter of 2009. Corporate expenses and other costs totaled US$5.7
million in the first quarter of 2009. Total stock based compensation costs for the company were
US$3.0 million in the quarter ending March 31, 2009.
Depreciation and amortization costs of US$33.6 million were booked in the first quarter of 2009, of
which US$14.3 million was related to the amortization of our gaming sub-concession and US$4.5
million was related to the amortization of land use rights.
Financial Position and Capital Expenditure
Cash and cash equivalents as of March 31, 2009 totaled US$798.5 million. Total outstanding debt at
the end of the first quarter of 2009 was US$1.80 billion, of which US$115.6 million represented
loans from the companys two major shareholders. Total debt to shareholders equity as of March
31, 2009 was 75%.
Capital expenditures for the first quarter of 2009 were US$293.6 million, essentially all of which
were attributable to the development of City of Dreams.
Conference Call Information
Melco Crown Entertainment will hold a conference call to discuss its first quarter 2009 financial results on Wednesday,
May 20, 2009, at 8:30 a.m. Eastern Daylight Time (or 8:30 p.m. Hong Kong Time). To join the
conference call, please use the dial-in details below:
|
|
|
US Toll Free Number:
|
|
1 800 659 2056 |
US Toll Number (for international callers):
|
|
1 617 614 2714 |
Hong Kong Toll Number:
|
|
852 3002 1672 |
Hong Kong Toll Free Number:
|
|
800 96 3844 |
UK Toll Free Number:
|
|
00 800 280 02002 |
Australia Toll Free Number:
|
|
1 800 002 971 |
Passcode:
|
|
MPEL |
An audio webcast will also be available at http://www.melco-crown.com.
A replay of the call will be available on the same day at 10:30 a.m. Eastern Daylight Time (or
10:30 p.m. Hong Kong Time) until May 27, 2009. To listen to the replay, please use the dial-in
details below:
|
|
|
US Toll Free Number:
|
|
1 888 286 8010 |
US Toll Number (for international callers):
|
|
1 617 801 6888 |
Passcode:
|
|
2404023 |
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. 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. Melco Crown 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, 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 Companys
beliefs and expectations, are forward-looking statements. Forward-looking statements involve
inherent risks and uncertainties. A number of factors could cause actual results to differ
materially from those contained in any forward-looking statement, including but not limited to the
following: growth of the gaming market and visitation in Macau; finalization of credit facilities
to finance construction of projects; the completion of the construction of our hotel casino resort
projects; our acquisition and development of the Macau Peninsula site; increased competition and
other planned casino hotel and resort projects in Macau and elsewhere in Asia; the completion of
infrastructure projects in Macau; government regulation of the casino industry; our ability to
raise additional financing; obtaining approval from the Macau government for an increase in the
developable gross floor area of the City of Dreams site; the formal grant of an occupancy permit
for City of Dreams; our anticipated growth strategies; and our future business development, results
of operations and financial condition. Further information regarding these and other risks is
included in our Annual Report on Form 20-F filed on March 31, 2009 and other documents filed with
the Securities and Exchange Commission. The Company does not undertake any obligation to update any
forward-looking statement, except as required under applicable law. All information provided in
this press release 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 Measure
(1) Adjusted EBITDA is earnings before interest, taxes, depreciation, amortization, pre-opening
costs, stock-based compensation costs, and other non-operating income and expenses. Adjusted
EBITDA is presented exclusively as a supplemental disclosure because management believes that it is
widely used to measure the performance, and as a basis for valuation, of gaming companies.
Management uses adjusted EBITDA as a measure 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 because it is used by some investors as a way to measure a companys
ability to incur and service debt, make capital expenditures, and meet working capital
requirements. Gaming companies have historically reported adjusted EBITDA as a supplement to
financial measures in accordance with U.S. generally accepted accounting principles (GAAP).
However, adjusted EBITDA should not be considered as an alternative to operating income as an
indicator of the Companys performance, as an alternative to cash flows from operating activities as a
measure of liquidity, or as an alternative to any other measure determined in accordance with GAAP.
Unlike net income, adjusted EBITDA does not include depreciation and amortization or interest
expense and therefore does not reflect current or future capital expenditure or the cost of
capital. The Company compensates for these limitations by using adjusted EBITDA as only one 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. Also, the Companys calculation of adjusted EBITDA may be
different from the calculation methods used by other companies and, therefore, comparability may be
limited.
About Melco Crown Entertainment Limited
Melco Crown Entertainment Limited 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.
The Companys first property, Altira Macau (formerly Crown Macau) (www.altiramacau.com), opened on
May 12, 2007. Other development projects include City of Dreams (www.cityofdreamsmacau.com), an
integrated urban casino resort located in Cotai, Macau. The Companys business also includes the
Mocha Clubs (www.mochaclubs.com), which feature a total of approximately 1,300 gaming machines in eight
locations and comprise the largest non-casino based operations of electronic gaming machines in
Macau. The Company has entered into an agreement, subject to certain conditions, to acquire a third
development site on the Macau Peninsula. For more information about the Company, please visit
www.melco-crown.com.
The Company 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, a Director and
the CEO of the Company. Crown is a top 100 company listed on the Australian Stock Exchange and led
by Executive Chairman James Packer, who is also Co-Chairman and a Director of the Company.
Investor Inquiries:
Geoffrey Davis, CFA
Senior Vice President, Corporate Finance
Tel: +1 212 671 1936
Email: geoffreydavis@melco-crown.com
Melco Crown Entertainment Limited
Condensed Consolidated Statements of Operations
(In Thousands of U.S. dollars, except share and per share data)
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
|
March, 31 |
|
|
|
2009 |
|
|
2008 |
|
|
|
(Unaudited) |
|
|
(Unaudited) |
|
OPERATING REVENUES |
|
|
|
|
|
|
|
|
Casino |
|
$ |
213,001 |
|
|
$ |
479,690 |
|
Rooms |
|
|
4,451 |
|
|
|
4,081 |
|
Food and beverage |
|
|
3,574 |
|
|
|
4,474 |
|
Entertainment, retail and others |
|
|
2,323 |
|
|
|
1,277 |
|
|
|
|
|
|
|
|
Gross revenues |
|
|
223,349 |
|
|
|
489,522 |
|
Less: promotional allowances |
|
|
(6,858 |
) |
|
|
(6,654 |
) |
|
|
|
|
|
|
|
Net revenues |
|
|
216,491 |
|
|
|
482,868 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OPERATING COSTS AND EXPENSES |
|
|
|
|
|
|
|
|
Casino |
|
|
(172,575 |
) |
|
|
(375,630 |
) |
Rooms |
|
|
(511 |
) |
|
|
(507 |
) |
Food and beverage |
|
|
(2,659 |
) |
|
|
(3,356 |
) |
Entertainment, retail and others |
|
|
(179 |
) |
|
|
(295 |
) |
General and administrative |
|
|
(22,293 |
) |
|
|
(26,918 |
) |
Pre-opening costs |
|
|
(18,286 |
) |
|
|
(1,974 |
) |
Amortization of gaming subconcession |
|
|
(14,309 |
) |
|
|
(14,309 |
) |
Amortization of land use rights |
|
|
(4,543 |
) |
|
|
(4,601 |
) |
Depreciation and amortization |
|
|
(14,709 |
) |
|
|
(13,184 |
) |
|
|
|
|
|
|
|
Total operating costs and expenses |
|
|
(250,064 |
) |
|
|
(440,774 |
) |
|
|
|
|
|
|
|
OPERATING (LOSS) INCOME |
|
|
(33,573 |
) |
|
|
42,094 |
|
|
|
|
|
|
|
|
NON-OPERATING (EXPENSES) INCOME |
|
|
|
|
|
|
|
|
Interest income, net |
|
|
121 |
|
|
|
4,289 |
|
Other finance costs |
|
|
(1,196 |
) |
|
|
(3,476 |
) |
Foreign exchange loss, net |
|
|
(453 |
) |
|
|
(185 |
) |
Other income, net |
|
|
|
|
|
|
15 |
|
|
|
|
|
|
|
|
Total non-operating (expenses) income |
|
|
(1,528 |
) |
|
|
643 |
|
|
|
|
|
|
|
|
(LOSS) INCOME BEFORE INCOME TAX |
|
|
(35,101 |
) |
|
|
42,737 |
|
INCOME TAX (EXPENSE) CREDIT |
|
|
(222 |
) |
|
|
496 |
|
|
|
|
|
|
|
|
NET (LOSS) INCOME |
|
$ |
(35,323 |
) |
|
|
43,233 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(LOSS) INCOME PER SHARE: |
|
|
|
|
|
|
|
|
Basic |
|
$ |
(0.027 |
) |
|
$ |
0.033 |
|
|
|
|
|
|
|
|
Diluted |
|
$ |
(0.027 |
) |
|
$ |
0.033 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(LOSS) INCOME PER ADS: |
|
|
|
|
|
|
|
|
Basic |
|
$ |
(0.080 |
) |
|
$ |
0.098 |
|
|
|
|
|
|
|
|
Diluted |
|
$ |
(0.080 |
) |
|
$ |
0.098 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
WEIGHTED AVERAGE SHARES USED IN (LOSS) INCOME PER SHARE CALCULATION: |
|
|
|
|
|
|
|
|
Basic |
|
|
1,322,512,422 |
|
|
|
1,320,938,904 |
|
|
|
|
|
|
|
|
Diluted |
|
|
1,322,512,422 |
|
|
|
1,323,027,629 |
|
|
|
|
|
|
|
|
Melco Crown Entertainment Limited
Condensed Consolidated Balance Sheets
(In Thousands of U.S. dollars)
|
|
|
|
|
|
|
|
|
|
|
March 31, |
|
|
December 31, |
|
|
|
2009 |
|
|
2008 |
|
|
|
(Unaudited) |
|
|
(Audited) |
|
ASSETS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CURRENT ASSETS |
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
798,508 |
|
|
$ |
815,144 |
|
Restricted cash |
|
|
|
|
|
|
67,977 |
|
Accounts receivable, net |
|
|
74,367 |
|
|
|
72,755 |
|
Amounts due from affiliated companies |
|
|
7 |
|
|
|
650 |
|
Inventories |
|
|
2,192 |
|
|
|
2,170 |
|
Prepaid expenses and other current assets |
|
|
24,274 |
|
|
|
17,556 |
|
|
|
|
|
|
|
|
Total current assets |
|
|
899,348 |
|
|
|
976,252 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PROPERTY AND EQUIPMENT, NET |
|
|
2,386,697 |
|
|
|
2,107,722 |
|
GAMING SUBCONCESSION, NET |
|
|
756,906 |
|
|
|
771,216 |
|
INTANGIBLE ASSETS, NET |
|
|
4,220 |
|
|
|
4,220 |
|
GOODWILL |
|
|
81,915 |
|
|
|
81,915 |
|
LONG-TERM PREPAYMENT AND DEPOSITS |
|
|
78,768 |
|
|
|
60,894 |
|
DEFERRED TAX ASSET |
|
|
|
|
|
|
28 |
|
DEFERRED FINANCING COST |
|
|
46,512 |
|
|
|
49,336 |
|
DEPOSIT FOR ACQUISITION OF LAND INTEREST |
|
|
12,853 |
|
|
|
12,853 |
|
LAND USE RIGHTS, NET |
|
|
429,310 |
|
|
|
433,853 |
|
|
|
|
|
|
|
|
TOTAL |
|
$ |
4,696,529 |
|
|
$ |
4,498,289 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND SHAREHOLDERS EQUITY |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CURRENT LIABILITIES |
|
|
|
|
|
|
|
|
Accounts payable |
|
$ |
2,573 |
|
|
$ |
2,494 |
|
Accrued expenses and other current liabilities |
|
|
402,621 |
|
|
|
442,671 |
|
Income tax payable |
|
|
274 |
|
|
|
1,954 |
|
Amounts due to affiliated companies |
|
|
3,589 |
|
|
|
1,985 |
|
Amounts due to shareholders |
|
|
1,085 |
|
|
|
1,032 |
|
|
|
|
|
|
|
|
Total current liabilities |
|
|
410,142 |
|
|
|
450,136 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LONG-TERM DEBT |
|
|
1,683,205 |
|
|
|
1,412,516 |
|
OTHER LONG-TERM LIABILITIES |
|
|
38,877 |
|
|
|
38,304 |
|
DEFERRED TAX LIABILITIES |
|
|
19,025 |
|
|
|
19,191 |
|
LOANS FROM SHAREHOLDERS |
|
|
115,647 |
|
|
|
115,647 |
|
LAND USE RIGHTS PAYABLE |
|
|
46,751 |
|
|
|
53,891 |
|
|
|
|
|
|
|
|
|
|
SHAREHOLDERS EQUITY |
|
|
|
|
|
|
|
|
Ordinary shares |
|
|
13,308 |
|
|
|
13,216 |
|
Treasury shares |
|
|
(25 |
) |
|
|
(4 |
) |
Additional paid-in capital |
|
|
2,699,277 |
|
|
|
2,689,257 |
|
Accumulated other comprehensive losses |
|
|
(36,175 |
) |
|
|
(35,685 |
) |
Accumulated losses |
|
|
(293,503 |
) |
|
|
(258,180 |
) |
|
|
|
|
|
|
|
Total shareholders equity |
|
|
2,382,882 |
|
|
|
2,408,604 |
|
|
|
|
|
|
|
|
TOTAL |
|
$ |
4,696,529 |
|
|
$ |
4,498,289 |
|
|
|
|
|
|
|
|
Melco Crown Entertainment Limited
Reconciliation of Operating Income (Loss) to Adjusted EBITDA
(In Thousands of U.S. dollars)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 31, 2009 |
|
|
|
Altira Macau |
|
|
Mocha |
|
|
Corporate and Other |
|
|
Total |
|
|
|
(Unaudited) |
|
|
(Unaudited) |
|
|
(Unaudited) |
|
|
(Unaudited) |
|
Operating Income (Loss) |
|
$ |
8,934 |
|
|
$ |
2,641 |
|
|
$ |
(45,148 |
) |
|
$ |
(33,573 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pre-opening Costs |
|
|
|
|
|
|
|
|
|
|
18,286 |
|
|
|
18,286 |
|
Depreciation and Amortization |
|
|
11,005 |
|
|
|
4,033 |
|
|
|
18,523 |
|
|
|
33,561 |
|
Stock-based Compensation |
|
|
267 |
|
|
|
100 |
|
|
|
2,649 |
|
|
|
3,016 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA |
|
$ |
20,206 |
|
|
$ |
6,774 |
|
|
$ |
(5,690 |
) |
|
$ |
21,290 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 31, 2008` |
|
|
|
Altira Macau |
|
|
Mocha |
|
|
Corporate and Other |
|
|
Total |
|
|
|
(Unaudited) |
|
|
(Unaudited) |
|
|
(Unaudited) |
|
|
(Unaudited) |
|
Operating Income (Loss) |
|
$ |
66,339 |
|
|
$ |
3,198 |
|
|
$ |
(27,443 |
) |
|
$ |
42,094 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pre-opening Costs |
|
|
|
|
|
|
|
|
|
|
1,974 |
|
|
|
1,974 |
|
Depreciation and Amortization |
|
|
10,271 |
|
|
|
3,256 |
|
|
|
18,567 |
|
|
|
32,094 |
|
Stock-based Compensation |
|
|
80 |
|
|
|
31 |
|
|
|
1,147 |
|
|
|
1,258 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA |
|
$ |
76,690 |
|
|
$ |
6,485 |
|
|
$ |
(5,755 |
) |
|
$ |
77,420 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Melco Crown Entertainment Limited
Reconciliation of Adjusted EBITDA to Net (Loss) Income
(In Thousands of U.S. dollars)
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
|
March 31, |
|
|
|
2009 |
|
|
2008 |
|
|
|
(Unaudited) |
|
|
(Unaudited) |
|
Adjusted EBITDA |
|
$ |
21,290 |
|
|
$ |
77,420 |
|
Pre-opening Costs |
|
|
(18,286 |
) |
|
|
(1,974 |
) |
Depreciation and Amortization |
|
|
(33,561 |
) |
|
|
(32,094 |
) |
Stock-based Compensation |
|
|
(3,016 |
) |
|
|
(1,258 |
) |
Interest and Other
Non-Operating (Expenses)
Income, Net |
|
|
(1,528 |
) |
|
|
643 |
|
Income Tax (Expense) Credit |
|
|
(222 |
) |
|
|
496 |
|
|
|
|
|
|
|
|
Net (Loss) Income |
|
$ |
(35,323 |
) |
|
$ |
43,233 |
|
|
|
|
|
|
|
|
Melco Crown Entertainment Limited
Supplemental Data Schedule
|
|
|
|
|
|
|
|
|
|
|
Three months ended |
|
|
|
March 31, |
|
|
|
2009 |
|
|
2008 |
|
Altira Macau |
|
|
|
|
|
|
|
|
Average number of table games |
|
|
254 |
|
|
|
243 |
|
Average number of gaming machines |
|
|
|
|
|
|
240 |
|
Period end number of table games |
|
|
255 |
|
|
|
246 |
|
Period end number of gaming
machines |
|
|
|
|
|
|
212 |
|
Table games win per unit per day
(2) |
|
$ |
11,555 |
|
|
$ |
28,123 |
|
Gaming machines win per unit per
day (3) |
|
$ |
|
|
|
$ |
174 |
|
Average daily rate (4) |
|
$ |
234 |
|
|
$ |
233 |
|
Occupancy per available room |
|
|
89 |
% |
|
|
92 |
% |
Revenue per available room (5) |
|
$ |
208 |
|
|
$ |
213 |
|
|
|
|
(2) |
|
table games win per unit per day is shown before discounts and commissions |
|
(3) |
|
gaming machines win per unit per day is shown before deducting cost for slot points |
|
(4) |
|
Average daily rate is calculated by dividing total room revenue by total occupied rooms |
|
(5) |
|
Revenue per available room is calculated by dividing total room revenue by total rooms available |