Melco Crown Entertainment Announces Unaudited Third Quarter 2013 Earnings


MACAU, Nov. 5, 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 third quarter of 2013.

Net revenue for the third quarter of 2013 was US$1,252.7 million, representing an increase of approximately 24% from US$1,010.8 million for the comparable period in 2012. The increase in net revenue was primarily attributable to improved group-wide gaming performance, particularly in the mass market table games segment.

Adjusted EBITDA <1> was US$315.2 million for the third quarter of 2013, as compared to Adjusted EBITDA of US$226.4 million in the third quarter of 2012. The 39% year-over-year increase in Adjusted EBITDA was driven by significant growth in the mass market table games segment at City of Dreams, as well as improved group-wide rolling chip volume and a committed approach to controlling costs, partially offset by a lower rolling chip win rate.

On a U.S. GAAP basis, net income attributable to Melco Crown Entertainment for the third quarter of 2013 was US$179.4 million, or US$0.33 per ADS, compared with net income attributable to Melco Crown Entertainment of US$104.9 million, or US$0.19 per ADS, in the third quarter of 2012. The net loss attributable to non-controlling interests during the third quarter of 2013 of US$15.6 million related to Studio City and City of Dreams Manila.

Mr. Lawrence Ho, Co-Chairman and Chief Executive Officer of Melco Crown Entertainment, commented, "I am pleased to report another successful quarter, with strong growth in our core segments driving record fundamental performance.

"Our committed focus on the mass market segments, particularly at the higher end of the market where we have a significant competitive advantage, continues to drive our Company's overall profitability and outperformance in the mass market table games segment. Our premium mass offerings continue to lead the way in Macau, with City of Dreams further extending its number one position in this increasingly important segment, as is evident in the property's leading mass market table yields.

"Studio City remains on budget and on track to open in mid-2015 with clear progress being made on the main superstructure following the successful completion of the foundation and piling work. This cinematically-themed integrated resort located in Cotai represents a powerful and complementary addition to our current portfolio of operating assets in Macau, offering a unique array of entertainment and interactive attractions which will cater to a broad range of customers in Macau and help drive diversification of the Macau economy.

"We recently announced City of Dreams Manila as the brand of our integrated casino resort in the Philippines which, together with an ultra-luxurious Crown Towers branded hotel, demonstrates our commitment and confidence in this exciting leisure and entertainment market. We believe our experience in developing and operating integrated resorts in Asia, our unique competitive position in the VIP segments and experience in delivering world-class entertainment, together with our strong local partner, means we are in a unique position to capitalize on the economic growth in the Philippines and the region, and support the Philippine Government's leisure and tourism objectives.

"City of Dreams Manila is Melco Crown Entertainment's first foray outside of Macau, representing the next step in our mission of becoming the leading gaming and entertainment company in the region. We continue to investigate opportunities in other key Asian markets where they meet our strict approach to the deployment of capital, including Japan.

"Clear progress is being made on the various and wide-ranging infrastructure programs both in Macau and regionally, which continue to support visitation and the mass market segments in general. The Macau market has delivered impressive growth year-to-date across all gaming segments, showing the market's unique position to cater to the expanding Asian middle class and, in particular, the inevitable shift to a consumer-led economy in China."

City of Dreams Third Quarter Results

For the third quarter of 2013, net revenue at City of Dreams was US$958.3 million compared to US$747.4 million in the third quarter of 2012. City of Dreams generated Adjusted EBITDA of US$298.4 million in the third quarter of 2013, representing an increase of 46% compared to US$204.0 million in the comparable period of 2012.

The strong year-over-year improvement in third quarter Adjusted EBITDA was primarily a result of strong improvements in the mass market segments, including a 73% year-over-year increase in mass table games gross gaming revenue, together with an increase in rolling chip volumes, partially offset by a lower rolling chip win rate.

Rolling chip volume for the third quarter of 2013 was US$22.8 billion, representing an increase of 17% when compared to rolling chip volume of US$19.5 billion for the comparable period of 2012. The rolling chip win rate was 3.0% in the third quarter of 2013 compared to 3.2% in the third quarter of 2012. The expected rolling chip win rate range is 2.7%-3.0%.

Mass market table games drop increased 36% to US$1,213.2 million compared with US$889.8 million in the third quarter of 2012. The mass market table games hold percentage was 34.8% in the third quarter of 2013 compared to 27.4% in the third quarter of 2012.

Slot handle for the third quarter of 2013 was US$1,242.5 million, up 52% from US$816.3 million generated in the quarter ended September 30, 2012.

Total non-gaming revenue at City of Dreams in the third quarter of 2013 was US$70.9 million, an increase of 12% from US$63.6 million in the third quarter of 2012. Occupancy per available room in the third quarter of 2013 was 97%, versus 95% in the third quarter of 2012. The average daily rate ("ADR") in the third quarter of 2013 was US$185 per occupied room, an increase of 3% from an ADR of US$180 in the third quarter of 2012.

Altira Macau Third Quarter Results

For the quarter ended September 30, 2013, net revenue at Altira Macau was US$242.4 million compared to US$215.7 million in the third quarter of 2012. Altira Macau generated Adjusted EBITDA of US$29.8 million in the third quarter of 2013, in-line with the same period in 2012.

Rolling chip volume totaled US$10.8 billion in the third quarter of 2013 versus US$11.0 billion in the third quarter of 2012. In the third quarter of 2013, the rolling chip win rate was 2.9%, as compared to 2.6% for the comparable period in 2012. The expected rolling chip win rate range is 2.7%-3.0%.

In the mass market table games segment, drop totaled US$181.9 million in the third quarter of 2013, an increase of 18% from US$153.8 million generated in the comparable period in 2012. The mass market table games hold percentage was 14.9% in the third quarter of 2013 compared with 15.8% in the third quarter of last year.

Total non-gaming revenue at Altira Macau in the third quarter of 2013 was US$9.2 million, up from US$8.4 million in the third quarter of 2012. Occupancy per available room in the third quarter of 2013 was 99%, compared with 98% for the comparable period in 2012. ADR was US$223 per occupied room, compared to US$215 in the third quarter of 2012, an increase of 4%.

Mocha Clubs Third Quarter Results

Net revenue from Mocha Clubs totaled US$38.6 million in the third quarter of 2013, up 9% from US$35.5 million in the third quarter of 2012. Mocha Clubs generated US$11.2 million of Adjusted EBITDA in the third quarter of 2013, an increase of 20% when compared to Adjusted EBITDA of US$9.4 million in the same period in 2012.

The number of gaming machines in operation at Mocha Clubs averaged approximately 2,000 in the third quarter of 2013, in-line with the comparable period in 2012. The net win per gaming machine per day was US$218 in the quarter ended September 30, 2013, as compared with US$188 in the comparable period in 2012, an increase of 16%.

City of Dreams Manila Third Quarter Results

On a fully consolidated basis, we incurred approximately US$5.7 million of operating expenses in the third quarter of 2013 at City of Dreams Manila, which primarily relate to pre-opening costs as well as share based compensation cost, and recorded a net loss of approximately US$15.4 million as a result of the operating expenses and approximately US$9.8 million of capital lease charges relating to building lease payments incurred during the third quarter of 2013.

Other Factors Affecting Earnings

Total non-operating expense for the third quarter of 2013 was US$44.4 million, which included US$34.6 million in net interest expense and other finance costs of US$11.4 million. There was US$8.2 million of capitalized interest during the third quarter of 2013, primarily relating to Studio City. The year-on-year increase in non-operating expenses of US$19.5 million was primarily a result of higher net interest expenses and other finance costs associated with the Studio City financing as well as the capital lease charges associated with the Philippines capital lease obligation.

Depreciation and amortization costs of US$95.7 million were recorded in the third quarter of 2013, of which US$14.3 million was related to the amortization of our gaming sub-concession and US$16.1 million was related to the amortization of land use rights.

Financial Position and Capital Expenditure

Cash and cash equivalents as of September 30, 2013 totaled US$3.1 billion, including US$1.1 billion of restricted cash, primarily related to Studio City. Total debt at the end of the third quarter of 2013 was US$2.6 billion.

Capital expenditures for the third quarter of 2013 were US$167.6 million, which predominantly relate to Studio City and City of Dreams Manila, as well as various projects at City of Dreams.

Conference Call Information

Melco Crown Entertainment will hold a conference call to discuss its third quarter 2013 financial results on November 5, 2013 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 1 845 675 0437
   
HK Toll 852 2475 0994
   
HK Toll Free 800 930 346
   
UK Toll Free 080 823 46646
   
Australia Toll Free 1 800 457 076
   
Philippines Toll Free 1 800 165 10607
   
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
   
Philippines Toll Free 1 800 161 20166
   
Conference ID 89940998

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. 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 and the Philippines, (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 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 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, 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 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, Melco Crown (Philippines) Resorts Corporation's subsidiary, MCE Leisure (Philippines) Corporation, has been cooperating with SM Group's Belle Corporation to develop and operate City of Dreams Manila, 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 Nine Months Ended
  September 30, September 30,
  2013 2012 2013 2012
         
  (Unaudited) (Unaudited) (Unaudited) (Unaudited)
         
OPERATING REVENUES        
Casino  $ 1,211,933  $ 972,530  $ 3,585,712  $ 2,869,364
Rooms  31,766  29,379  94,114  86,847
Food and beverage  20,060  18,767  57,948  51,463
Entertainment, retail and others  30,065  25,571  75,995  68,598
Gross revenues  1,293,824  1,046,247  3,813,769  3,076,272
Less: promotional allowances  (41,158)  (35,415)  (121,151)  (100,070)
Net revenues  1,252,666  1,010,832  3,692,618  2,976,202
         
OPERATING COSTS AND EXPENSES        
Casino  (846,859)  (705,967)  (2,519,605)  (2,067,665)
Rooms  (3,240)  (3,669)  (9,249)  (11,255)
Food and beverage  (6,544)  (6,633)  (20,424)  (20,998)
Entertainment, retail and others  (16,169)  (15,133)  (47,237)  (45,897)
General and administrative  (69,648)  (55,518)  (187,481)  (164,149)
Pre-opening costs  (4,122)  (1,551)  (10,768)  (4,851)
Development costs  (1,019)  (3,345)  (21,004)  (3,913)
Amortization of gaming subconcession  (14,309)  (14,309)  (42,928)  (42,928)
Amortization of land use rights  (16,116)  (15,797)  (48,156)  (44,115)
Depreciation and amortization  (65,245)  (63,966)  (195,950)  (196,094)
Property charges and others  (1,853)  (426)  (5,550)  (4,042)
Total operating costs and expenses  (1,045,124)  (886,314)  (3,108,352)  (2,605,907)
OPERATING INCOME  207,542  124,518  584,266  370,295
NON-OPERATING EXPENSES        
Interest expenses, net  (34,645)  (23,725)  (115,123)  (69,787)
Other finance costs  (11,435)  (3,368)  (32,228)  (10,350)
Change in fair value of interest rate swap agreements  --   --   --   363
Foreign exchange gain (loss), net  920  1,710  (8,902)  3,349
Other income, net  743  510  1,103  1,644
Loss on extinguishment of debt  --   --   (50,935)  -- 
Costs associated with debt modification  --   --   (10,538)  -- 
Total non-operating expenses  (44,417)  (24,873)  (216,623)  (74,781)
INCOME BEFORE INCOME TAX  163,125  99,645  367,643  295,514
INCOME TAX CREDIT  686  823  2,042  1,865
NET INCOME   163,811  100,468  369,685  297,379
NET LOSS ATTRIBUTABLE TO         
NONCONTROLLING INTERESTS  15,585  4,401  44,532  11,843
NET INCOME ATTRIBUTABLE TO         
MELCO CROWN ENTERTAINMENT LIMITED  $ 179,396  $ 104,869  $ 414,217  $ 309,222
         
         
NET INCOME ATTRIBUTABLE TO         
MELCO CROWN ENTERTAINMENT LIMITED PER SHARE:        
Basic   $ 0.109  $ 0.064  $ 0.251  $ 0.188
Diluted  $ 0.108  $ 0.063  $ 0.249  $ 0.187
         
NET INCOME ATTRIBUTABLE TO         
MELCO CROWN ENTERTAINMENT LIMITED PER ADS:        
Basic   $ 0.326  $ 0.191  $ 0.753  $ 0.564
Diluted  $ 0.323  $ 0.190  $ 0.747  $ 0.560
         
WEIGHTED AVERAGE SHARES USED IN         
NET INCOME ATTRIBUTABLE TO         
MELCO CROWN ENTERTAINMENT LIMITED        
PER SHARE CALCULATION:        
Basic   1,650,444,726  1,646,073,794  1,649,220,823  1,644,954,427
Diluted  1,664,843,488  1,658,032,982  1,663,597,935  1,657,593,494
         
Melco Crown Entertainment Limited and Subsidiaries
Condensed Consolidated Balance Sheets
(In thousands of U.S. dollars)
 
  September 30, December 31,
  2013 2012
  (Unaudited) (Audited)
     
ASSETS    
     
CURRENT ASSETS    
Cash and cash equivalents  $ 2,068,663  $ 1,709,209
Restricted cash  887,472  672,981
Accounts receivable, net  262,656  320,929
Amounts due from affiliated companies  80  1,322
Income tax receivable  235  266
Inventories  17,747  16,576
Prepaid expenses and other current assets  47,613  27,743
Total current assets  3,284,466  2,749,026
     
PROPERTY AND EQUIPMENT, NET  3,118,664  2,684,094
GAMING SUBCONCESSION, NET  499,340  542,268
INTANGIBLE ASSETS, NET  4,220  4,220
GOODWILL  81,915  81,915
LONG-TERM PREPAYMENTS, DEPOSITS AND OTHER ASSETS  256,078  88,241
RESTRICTED CASH  184,406  741,683
DEFERRED TAX ASSETS  104  105
DEFERRED FINANCING COSTS  118,967  65,930
LAND USE RIGHTS, NET  967,621  989,984
TOTAL ASSETS  $ 8,515,781  $ 7,947,466
     
LIABILITIES AND SHAREHOLDERS' EQUITY    
     
CURRENT LIABILITIES    
Accounts payable  $ 9,735  $ 13,745
Accrued expenses and other current liabilities  950,717  850,841
Income tax payable  1,769  1,191
Capital lease obligations, due within one year   26,848  -- 
Current portion of long-term debt  262,518  854,940
Amounts due to affiliated companies  1,756  949
Total current liabilities  1,253,343  1,721,666
     
LONG-TERM DEBT  2,336,557  2,339,924
OTHER LONG-TERM LIABILITIES  13,385  7,412
DEFERRED TAX LIABILITIES  63,470  66,350
CAPITAL LEASE OBLIGATIONS, DUE AFTER ONE YEAR  255,314  -- 
LAND USE RIGHTS PAYABLE  38,984  71,358
     
SHAREHOLDERS' EQUITY    
Ordinary shares  16,621  16,581
Treasury shares  (5,916)  (113)
Additional paid-in capital  3,474,657  3,235,835
Accumulated other comprehensive losses   (10,645)  (1,057)
Retained earnings  548,910  134,693
Total Melco Crown Entertainment Limited shareholders' equity  4,023,627  3,385,939
Noncontrolling interests  531,101  354,817
Total equity  4,554,728  3,740,756
TOTAL LIABILITIES AND EQUITY  $ 8,515,781  $ 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 Nine Months Ended
  September 30, September 30,
  2013 2012 2013 2012
  (Unaudited) (Unaudited) (Unaudited) (Unaudited)
         
Net Income Attributable to         
Melco Crown Entertainment Limited  $ 179,396  $ 104,869  $ 414,217  $ 309,222
Pre-opening Costs  4,122  1,551  10,768  4,851
Development Costs  1,019  3,345  21,004  3,913
Property Charges and Others  1,853  426  5,550  4,042
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  $ 186,390  $ 110,191  $ 513,012  $ 321,665
         
ADJUSTED NET INCOME ATTRIBUTABLE TO        
MELCO CROWN ENTERTAINMENT LIMITED PER SHARE:        
Basic   $ 0.113  $ 0.067  $ 0.311  $ 0.196
Diluted  $ 0.112  $ 0.066  $ 0.308  $ 0.194
         
         
ADJUSTED NET INCOME ATTRIBUTABLE TO        
MELCO CROWN ENTERTAINMENT LIMITED PER ADS:        
Basic   $ 0.339  $ 0.201  $ 0.933  $ 0.587
Diluted  $ 0.336  $ 0.199  $ 0.925  $ 0.582
         
WEIGHTED AVERAGE SHARES USED IN ADJUSTED         
NET INCOME ATTRIBUTABLE TO         
MELCO CROWN ENTERTAINMENT LIMITED        
PER SHARE CALCULATION:        
Basic   1,650,444,726  1,646,073,794  1,649,220,823  1,644,954,427
Diluted  1,664,843,488  1,658,032,982  1,663,597,935  1,657,593,494
         
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, 2013
  Altira Macau Mocha City of Dreams Studio City City of
Dreams
Manila
Corporate
and Others
Total
  (Unaudited) (Unaudited) (Unaudited) (Unaudited) (Unaudited) (Unaudited) (Unaudited)
               
Operating Income (Loss)   $ 21,915  $ 7,932  $ 239,494  $ (11,881)  $ (5,714)  $ (44,204)  $ 207,542
               
Pre-opening Costs  --   --   --   688  3,417  17  4,122
Development Costs  --   --   --   --   --   1,019  1,019
Depreciation and Amortization  7,845  2,980  57,071  10,883  299  16,592  95,670
Share-based Compensation  45  40  245  --   1,925  2,774  5,029
Property Charges and Others  --   223  1,630  --   --   --   1,853
Adjusted EBITDA  29,805  11,175  298,440  (310)  (73)  (23,802)  315,235
Corporate and Others Expenses  --   --   --   --   --   23,802  23,802
Adjusted Property EBITDA  $ 29,805  $ 11,175  $ 298,440  $ (310)  $ (73)  $ --  $ 339,037
 
 
  Three Months Ended September 30, 2012
  Altira Macau Mocha City of Dreams Studio City City of
Dreams
Manila
Corporate
and Others
Total
  (Unaudited) (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 Others Expenses  --   --   --   --   --   16,561  16,561
Adjusted Property EBITDA  $ 29,820  $ 9,351  $ 203,965  $ (193)  $ --  $ --  $ 242,943
               
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,
  2013 2012
  (Unaudited) (Unaudited)
     
Adjusted Property EBITDA  $ 339,037  $ 242,943
Corporate and Others Expenses  (23,802)  (16,561)
Adjusted EBITDA  315,235  226,382
Pre-opening Costs  (4,122)  (1,551)
Development Costs  (1,019)  (3,345)
Depreciation and Amortization  (95,670)  (94,072)
Share-based Compensation  (5,029)  (2,470)
Property Charges and Others  (1,853)  (426)
Interest and Other Non-Operating Expenses, Net  (44,417)  (24,873)
Income Tax Credit  686  823
Net Income   163,811  100,468
Net Loss Attributable to Noncontrolling Interests  15,585  4,401
Net Income Attributable to Melco Crown Entertainment Limited  $ 179,396  $ 104,869
     
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, 2013
  Altira Macau Mocha City of Dreams Studio City City of
Dreams
Manila
Corporate
and Others
Total
  (Unaudited) (Unaudited) (Unaudited) (Unaudited) (Unaudited) (Unaudited) (Unaudited)
               
Operating Income (Loss)   $ 87,614  $ 19,771  $ 668,595  $ (35,587)  $ (28,940)  $ (127,187)  $ 584,266
               
Pre-opening Costs  --   --   369  2,059  8,301  39  10,768
Development Costs  --   --   --   --   17,216  3,788  21,004
Depreciation and Amortization  23,599  8,915  171,287  32,649  711  49,873  287,034
Share-based Compensation  112  99  643  --   1,988  7,327  10,169
Property Charges and Others  --   671  4,630  --   --   249  5,550
Adjusted EBITDA  111,325  29,456  845,524  (879)  (724)  (65,911)  918,791
Corporate and Others Expenses  --   --   --   --   --   65,911  65,911
Adjusted Property EBITDA  $ 111,325  $ 29,456  $ 845,524  $ (879)  $ (724)  $ --  $ 984,702
 
 
  Nine Months Ended September 30, 2012
  Altira Macau Mocha City of Dreams Studio City City of
Dreams
Manila
Corporate
and Others
Total
  (Unaudited) (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 Others Expenses  --   --   --   --   --   51,993  51,993
Adjusted Property EBITDA  $ 110,884  $ 27,997  $ 586,247  $ (395)  $ --  $ --  $ 724,733
               
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,
  2013 2012
  (Unaudited) (Unaudited)
     
Adjusted Property EBITDA  $ 984,702  $ 724,733
Corporate and Others Expenses  (65,911)  (51,993)
Adjusted EBITDA  918,791  672,740
Pre-opening Costs  (10,768)  (4,851)
Development Costs  (21,004)  (3,913)
Depreciation and Amortization  (287,034)  (283,137)
Share-based Compensation  (10,169)  (6,502)
Property Charges and Others  (5,550)  (4,042)
Interest and Other Non-Operating Expenses, Net  (216,623)  (74,781)
Income Tax Credit  2,042  1,865
Net Income  369,685  297,379
Net Loss Attributable to Noncontrolling Interests  44,532  11,843
Net Income Attributable to Melco Crown Entertainment Limited  $ 414,217  $ 309,222
     
Melco Crown Entertainment Limited and Subsidiaries
Supplemental Data Schedule
 
  Three Months Ended Nine Months Ended
  September 30, September 30,
  2013 2012 2013 2012
Room Statistics:        
Altira Macau        
Average daily rate (3)  $ 223  $ 215  $ 228  $ 219
Occupancy per available room 99% 98% 99% 97%
Revenue per available room (4)  $ 220  $ 210  $ 225  $ 213
         
City of Dreams        
Average daily rate (3)  $ 185  $ 180  $ 188  $ 183
Occupancy per available room 97% 95% 96% 92%
Revenue per available room (4)  $ 180  $ 171  $ 181  $ 168
         
Other Information:        
Altira Macau        
Average number of table games  165  172  169  182
Table games win per unit per day (5)  $ 22,413  $ 19,895  $ 23,781  $ 19,645
         
City of Dreams        
Average number of table games  456  447  454  443
Average number of gaming machines  1,441  1,475  1,501  1,410
Table games win per unit per day (5)  $ 26,293  $ 21,094  $ 25,897  $ 20,636
Gaming machines win per unit per day (6)  $ 362  $ 278  $ 344  $ 305
 
(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