XML 53 R24.htm IDEA: XBRL DOCUMENT v3.25.0.1
Segment Information
 12 Months Ended
Dec. 31, 2024
Segment Reporting [Abstract]  
Segment Information Segment Information
The executive decision maker of the Company reviews operating results, assesses performance and makes decisions on a “significant market” basis. Management views each of the Company’s casinos as an operating segment. Operating segments are aggregated based on their similar economic characteristics, types of customers, types of services and products provided, and their management and reporting structure. The Company’s principal operating activities occur in four reportable segments. The reportable segments are based on the similar characteristics of the operating segments with the way management assesses these results and allocates resources, which is a consolidated view that adjusts for the effect of certain transactions between these reportable segments within Caesars: (1) Las Vegas, (2) Regional, (3) Caesars Digital, and (4) Managed and Branded, in addition to Corporate and Other. See table below for a summary of these segments. Also, see Note 3, Note 4 and Note 5 for a discussion of the impairment of intangibles and long-lived assets related to certain segments.
The following table sets forth certain information regarding our properties (listed by segment in which each property is reported) as of December 31, 2024:
Las VegasRegionalManaged and Branded
Caesars Palace Las Vegas
Caesars Atlantic City
Harveys Lake Tahoe
Managed
The Cromwell
Caesars New Orleans
Horseshoe Baltimore
Harrah’s Ak-Chin
Flamingo Las Vegas
Caesars Virginia (a)
Horseshoe Black Hawk
Harrah’s Cherokee
Harrah’s Las Vegas
Circus Circus RenoHorseshoe Bossier City
Harrah’s Cherokee Valley River
Horseshoe Las Vegas
Eldorado Gaming Scioto DownsHorseshoe Council Bluffs
Harrah’s Resort Southern California
The LINQ Hotel & Casino
Eldorado Resort Casino RenoHorseshoe Hammond
Caesars Windsor
Paris Las Vegas
Grand Victoria Casino
Horseshoe Indianapolis
Branded
Planet Hollywood Resort & Casino
Harrah’s Atlantic City
Horseshoe Lake Charles
Caesars Republic Scottsdale
Harrah’s Columbus Nebraska (b)
Horseshoe St. Louis
Caesars Southern Indiana
Caesars Digital
Harrah’s Council Bluffs
Horseshoe Tunica
Harrah’s Northern California
Caesars Digital
Harrah’s Gulf Coast
Isle Casino Bettendorf
Harrah’s Hoosier Park Racing & Casino
Isle of Capri Casino Boonville
Harrah’s Joliet
Isle of Capri Casino Lula
Harrah’s Lake Tahoe
Isle Casino Waterloo
Harrah’s Laughlin
Lady Luck Casino - Black Hawk
Harrah’s Metropolis
Silver Legacy Resort Casino
Harrah’s North Kansas City
Trop Casino Greenville
Harrah’s Philadelphia
Tropicana Atlantic City
Harrah’s Pompano Beach
Tropicana Laughlin Hotel & Casino
___________________
(a)Temporary gaming facility opened on May 15, 2023. The construction of the permanent facility of Caesars Virginia was complete and opened on December 17, 2024.
(b)Temporary gaming facility was open from June 12, 2023 through March 20, 2024, closing in anticipation of the permanent facility which opened on May 17, 2024, following weeks of construction disruption due to weather.
Certain of our properties operate off-track betting locations, including Harrah’s Hoosier Park Racing & Casino, which operates Winner’s Circle Indianapolis and Winner’s Circle New Haven, and Horseshoe Indianapolis, which operates Winner’s Circle Clarksville. On December 12, 2024, we sold the LINQ Promenade, which is an open-air dining, entertainment, and retail promenade next to The LINQ Hotel & Casino (the “LINQ”). We continue to operate the High Roller, a 550-foot observation wheel, and the Fly LINQ Zipline attraction, located on the east side of the Las Vegas Strip next to the LINQ. The CAESARS FORUM is a 550,000 square feet conference center with 300,000 square feet of flexible meeting space, two of the largest pillarless ballrooms in the world and direct access to the LINQ. We also opened our first non-gaming hotel experience in the United States on March 6, 2024 at Caesars Republic Scottsdale featuring approximately 270 hotel rooms, approximately 20,000 square feet of event space and hotel amenities including, pools, bars, lounges, and celebrity partnered restaurants.
Corporate and Other includes certain unallocated corporate overhead costs and other adjustments, including eliminations of transactions among segments, to reconcile to the Company’s consolidated results.
The Company’s Chief Operating Decision Maker (“CODM”) is the Chief Executive Officer. The CODM assesses segment performance by using Adjusted EBITDA, which is defined and reconciled to net income (loss) below.
The CODM uses Adjusted EBITDA during the annual budgeting process and evaluates budget-to-actual variances on a regular basis to make decisions about the allocation of operating and capital resources. Annual incentive awards have historically been based on the achievement of Adjusted EBITDA as a primary metric as the Company believes it most accurately reflects our results and represents a key metric in our industry.
The following table sets forth, for the periods indicated, certain operating data for the Company’s four reportable segments, in addition to Corporate and Other.
Years Ended December 31,
(In millions)202420232022
Las Vegas:
Net revenues$4,274 $4,470 $4,287 
Adjusted EBITDA1,907 2,016 1,964 
Regional:
Net revenues5,539 5,778 5,704 
Adjusted EBITDA1,810 1,962 1,985 
Caesars Digital:
Net revenues1,163 973 548 
Adjusted EBITDA117 38 (666)
Managed and Branded:
Net revenues274 307 282 
Adjusted EBITDA71 76 84 
Corporate and Other:
Net revenues(5)— — 
Adjusted EBITDA(166)(154)(124)
Disaggregation of Certain Significant Expenses by Segment
Year Ended December 31, 2024
(In millions)Las VegasRegionalCaesars DigitalManaged and BrandedCorporate and OtherTotal
Net revenues
$4,274 $5,539 $1,163 $274 $(5)$11,245 
Gaming taxes
(129)(1,202)(303)— — 
Labor expense
(1,177)(1,144)— — — 
Other segment expenses (b)
(1,061)(1,383)(743)(203)(161)
Adjusted EBITDA
$1,907 $1,810 $117 $71 $(166)$3,739 
Year Ended December 31, 2023
(In millions)
Las Vegas
RegionalCaesars DigitalManaged and BrandedCorporate and OtherTotal
Net revenues
$4,470 $5,778 $973 $307 $— $11,528 
Gaming taxes
(139)(1,269)(245)— — 
Labor expense (a)
(1,175)(1,154)— — — 
Other segment expenses (b)
(1,140)(1,393)(690)(231)(154)
Adjusted EBITDA
$2,016 $1,962 $38 $76 $(154)$3,938 
Year Ended December 31, 2022
(In millions)
Las Vegas
RegionalCaesars DigitalManaged and BrandedCorporate and OtherTotal
Net revenues
$4,287 $5,704 $548 $282 $— $10,821 
Gaming taxes
(137)(1,268)(239)— — 
Labor expense (a)
(1,091)(1,088)— — — 
Other segment expenses (b)
(1,095)(1,363)(975)(198)(124)
Adjusted EBITDA
$1,964 $1,985 $(666)$84 $(124)$3,243 
____________________
(a)Labor expense for the Las Vegas segment includes $49 million and $65 million for the years ended December 31, 2023 and 2022, respectively, related to Rio-All Suite Hotel & Casino which was divested at the end of the third quarter of 2023.
(b)The ‘Other segment expenses’ category for each of our reportable segments primarily includes:
•Las Vegas and Regional Segments - Cost of sales associated with food, beverage and retail offerings; commission fees, talent fees and ticketing expenses associated with entertainment offerings; utility costs; costs of supplies; repairs and maintenance charges; professional fees; marketing and advertising expenses; software and licensing expenses; rental costs; and insurance expense.
•Caesars Digital - Labor costs directly associated with the operation and maintenance of the digital platforms; professional fees; marketing and advertising expenses; and software and licenses expenses.
•Managed and Branded - Reimbursable expenses which are primarily payroll costs associated with our managed properties.
•Corporate and Other - Unallocated corporate payroll and overhead costs.
Reconciliation of Net Income (Loss) Attributable to Caesars to Adjusted EBITDA by Segment
Adjusted EBITDA is presented as a measure of the Company’s performance. Adjusted EBITDA is defined as revenues less certain operating expenses and is composed of net income (loss) before (i) interest income and interest expense, net of interest capitalized, (ii) income tax (benefit) provision, (iii) depreciation and amortization, and (iv) certain items that we do not consider indicative of our ongoing operating performance at an operating property level.
In evaluating Adjusted EBITDA you should be aware that, in the future, we may incur expenses that are the same or similar to some of the adjustments in this presentation. The presentation of Adjusted EBITDA should not be construed as an inference that future results will be unaffected by unusual or unexpected items.
Adjusted EBITDA is a financial measure commonly used in our industry and should not be construed as an alternative to net income (loss) as an indicator of operating performance or as an alternative to cash flow provided by operating activities as a measure of liquidity (as determined in accordance with GAAP). Adjusted EBITDA may not be comparable to similarly titled measures reported by other companies within the industry. Adjusted EBITDA is included because management uses Adjusted EBITDA to measure performance and allocate resources, and believes that Adjusted EBITDA provides investors with additional information consistent with that used by management.
Years Ended December 31,
(In millions)202420232022
Net income (loss) attributable to Caesars
$(278)$786 $(899)
Net income (loss) attributable to noncontrolling interests67 42 (11)
Net loss from discontinued operations— — 386 
(Benefit) provision for income taxes (a)
87 (888)(41)
Other income (b)
(27)(10)(46)
Loss on extinguishment of debt89 200 85 
Interest expense, net2,366 2,342 2,265 
Depreciation and amortization1,324 1,261 1,205 
Impairment charges (c)
302 95 108 
Transaction costs and other, net (d)
(285)6 90 
Stock-based compensation expense94 104 101 
Adjusted EBITDA$3,739 $3,938 $3,243 
Adjusted EBITDA by Segment:
Las Vegas$1,907 $2,016 $1,964 
Regional1,810 1,962 1,985 
Caesars Digital117 38 (666)
Managed and Branded71 76 84 
Corporate and Other(166)(154)(124)
____________________
(a)Benefit for income taxes for the year ended December 31, 2023 includes the release of $940 million of valuation allowance against deferred tax assets.
(b)Other income for the year ended December 31, 2024 primarily represents a change in estimate of our disputed claims liability.
(c)Impairment charges for the year ended December 31, 2024 include impairments within our Regional segment as a result of a decrease in projected future cash flows at certain properties primarily due to localized competition and an impairment to a trademark due to the performance of our smallest brand in the Las Vegas segment.
(d)Transaction costs and other, net primarily includes non-cash losses on the write down and disposal of assets, gains from the sales of the WSOP trademark and the LINQ Promenade, insurance proceeds from property damage, professional services for transaction and integration costs, various contract exit or termination costs, pre-opening costs in connection with new property openings and expansion projects at existing properties, and non-cash changes in equity method investments.
Capital Expenditures, Net - By Segment
Years Ended December 31,
(In millions)202420232022
Las Vegas$253 $257 $165 
Regional878 839 597 
Caesars Digital107 100 106 
Corporate and Other58 68 84 
Total
$1,296 $1,264 $952 

Total Assets - By Segment
December 31,
(In millions)20242023
Las Vegas$25,040 $24,230 
Regional15,664 15,291 
Caesars Digital1,262 1,095 
Managed and Branded
282 224 
Corporate and Other (a)
(9,658)(7,474)
Total$32,590 $33,366 
____________________
(a)Includes eliminations of transactions among segments, to reconcile to the Company’s consolidated results.