Table of Contents
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, 2016
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 x Form 40-F ¨
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): ¨
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): ¨
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 ¨ No x
If “Yes” is marked, indicate below the file number assigned to the registrant in connection with Rule 12g3–2(b): 82– N/A
Table of Contents
MELCO CROWN ENTERTAINMENT LIMITED
Form 6–K
TABLE OF CONTENTS
| Exhibit 99.1 |
Table of Contents
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/ Geoffrey Davis | |
| Name: | Geoffrey Davis, CFA | |
| Title: | Chief Financial Officer | |
Date: May 31, 2016
3
Table of Contents
EXHIBIT INDEX
| Exhibit No. |
Description | |
| Exhibit 99.1 |
Quarterly Report of MCE Finance Limited | |
Explanatory Note
MCE Finance Limited’s Quarterly Report
for the Three Months Ended March 31, 2016
This quarterly report serves to provide holders of MCE Finance Limited’s US$1,000,000,000 5.00% senior notes due 2021 (the “2013 Senior Notes”) with MCE Finance Limited’s unaudited condensed consolidated financial statements, comprising condensed consolidated balance sheets, condensed consolidated statements of operations and condensed consolidated statements of cash flows, for the three months ended March 31, 2016, together with related information, pursuant to the terms of the indenture, dated February 7, 2013, relating to the 2013 Senior Notes. MCE Finance Limited is a wholly-owned subsidiary of Melco Crown Entertainment Limited.
MCE Finance Limited
Report for the First Quarter of 2016
TABLE OF CONTENTS
| INTRODUCTION |
1 | |||
| SPECIAL NOTE REGARDING FORWARD-LOOKING STATEMENTS |
3 | |||
| GLOSSARY |
4 | |||
| EXCHANGE RATE INFORMATION |
6 | |||
| FINANCIAL CONDITION AND RESULTS OF OPERATIONS |
7 | |||
| INDEX TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS |
F-1 | |||
INTRODUCTION
In this quarterly report, unless otherwise indicated:
| • | “2011 Credit Facilities” refers to the credit facilities entered into pursuant to an amendment agreement dated June 22, 2011, as amended from time to time, between, among others, Melco Crown Macau, Deutsche Bank AG, Hong Kong Branch as agent and DB Trustees (Hong Kong) Limited as security agent, comprising a term loan facility and a revolving credit facility, for a total amount of HK$9.36 billion (equivalent to approximately US$1.2 billion), and which have been amended and restated by the 2015 Credit Facilities; |
| • | “2015 Credit Facilities” refers to the credit facilities entered into pursuant to an amendment and restatement agreement dated June 19, 2015, as amended from time to time, between, among others, Melco Crown Macau, Deutsche Bank AG, Hong Kong Branch as agent and DB Trustees (Hong Kong) Limited as security agent, in a total amount of HK$13.65 billion (equivalent to approximately US$1.75 billion), comprising a HK$3.90 billion (equivalent to approximately US$500 million) term loan facility and a HK$9.75 billion (equivalent to approximately US$1.25 billion) revolving credit facility; |
| • | “Altira Developments” refers to our subsidiary, Altira Developments Limited, a Macau company through which we hold the land and building for Altira Macau; |
| • | “Altira Macau” refers to an integrated casino and hotel development that caters to Asian rolling chip customers; |
| • | “China” and “PRC” refer to the People’s Republic of China, excluding Hong Kong, Macau and Taiwan from a geographical point of view; |
| • | “City of Dreams” refers to a casino, hotel, retail and entertainment integrated resort located in Cotai, Macau, which currently features casino areas and three luxury hotels, including a collection of retail brands, a wet stage performance theater and other entertainment venues; |
| • | “Cotai” refers to an area of reclaimed land located between the islands of Taipa and Coloane in Macau; |
| • | “DICJ” refers to the Direcção de Inspecção e Coordenação de Jogos (the Gaming Inspection and Coordination Bureau), a department of the Public Administration of Macau; |
| • | “HK$” and “H.K. dollar(s)” refer to the legal currency of Hong Kong; |
| • | “Hong Kong” refers to the Hong Kong Special Administrative Region of the PRC; |
| • | “Macau” refers to the Macau Special Administrative Region of the PRC; |
| • | “Melco Crown (COD) Developments” refers to our subsidiary, Melco Crown (COD) Developments Limited, a Macau company through which we hold the land and buildings for City of Dreams; |
1
| • | “Melco Crown Macau” refers to our subsidiary, Melco Crown (Macau) Limited, a Macau company and the holder of our gaming subconcession; |
| • | “Mocha Clubs” collectively refers to clubs with gaming machines, which are now the largest non-casino based operations of electronic gaming machines in Macau; |
| • | “our subconcession” and “our gaming subconcession” refer to the Macau gaming subconcession held by Melco Crown Macau; |
| • | “Parent” refers to Melco Crown Entertainment Limited, a Cayman Islands exempted company with limited liability; |
| • | “Pataca(s)” and “MOP” refer to the legal currency of Macau; |
| • | “Services Agreement” refers to a services agreement entered into in May 2007 as amended in June 2012 between Melco Crown Macau and Studio City Entertainment, together with other agreements or arrangements entered into between the parties from time to time, which may amend, supplement or related to the aforementioned agreement; |
| • | “Studio City” refers to a cinematically-themed integrated entertainment, retail and gaming resort in Cotai, Macau; |
| • | “Studio City Entertainment” refers to our affiliate, Studio City Entertainment Limited, a Macau company which the Parent acquired, through acquisition of 60% equity interest in Studio City International Holdings Limited, an intermediate holding company of Studio City Entertainment, an indirect holding of 60% of its equity interest in July 2011; |
| • | “US$” and “U.S. dollar(s)” refer to the legal currency of the United States; |
| • | “U.S. GAAP” refers to the accounting principles generally accepted in the United States; and |
| • | “we”, “us”, “our” and “our company” refer to MCE Finance Limited and, as the context requires, its predecessor entities and its consolidated subsidiaries. |
This quarterly report includes our unaudited condensed consolidated financial statements for the three months ended March 31, 2016.
Any discrepancies in any table between totals and sums of amounts listed therein are due to rounding. Accordingly, figures shown as totals in certain tables may not be an arithmetic aggregation of the figures preceding them.
2
SPECIAL NOTE REGARDING FORWARD-LOOKING STATEMENTS
This quarterly report contains forward-looking statements that relate to future events, including our future operating results and conditions, our prospects and our future financial performance and condition, all of which are largely based on our current expectations and projections. Known and unknown risks, uncertainties and other factors may cause our actual results, performance or achievements to be materially different from any future results, performances or achievements expressed or implied by the forward-looking statements. We operate in a heavily regulated and evolving industry, and have a highly leveraged business model. Moreover, we operate in Macau’s gaming sector, a market with intense competition, and therefore new risk factors may emerge from time to time. It is not possible for our management to predict all risk factors, nor can we assess the impact of these factors on our business or the extent to which any factor, or combination of factors, may cause actual results to differ materially from those expressed or implied in any forward-looking statement. 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, (v) gaming authority and other governmental approvals and regulations, and (vi) 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.
The forward-looking statements made in this quarterly report relate only to events or information as of the date on which the statements are made in this quarterly report. Except as required by law, we undertake no obligation to update or revise publicly any forward-looking statements, whether as a result of new information, future events or otherwise, after the date on which the statements are made or to reflect the occurrence of unanticipated events. You should read this quarterly report with the understanding that our actual future results may be materially different from what we expect.
3
GLOSSARY
| “cage” | a secure room within a casino with a facility that allows patrons to carry out transactions required to participate in gaming activities, such as exchange of cash for chips and exchange chips for cash or other chips | |
| “chip” | round token that is used on casino gaming tables in lieu of cash | |
| “concession” | a government grant for the operation of games of fortune and chance in casinos in Macau under an administrative contract pursuant to which a concessionaire, or the entity holding the concession, is authorized to operate games of fortune and chance in casinos in Macau | |
| “drop” | the amount of cash to purchase gaming chips and promotional vouchers that are deposited in a gaming table’s drop box, plus gaming chips purchased at the casino cage | |
| “drop box” | a box or container that serves as a repository for cash, chip purchase vouchers, credit markers and forms used to record movements in the chip inventory on each table game | |
| “electronic table games” | tables with an electronic or computerized wagering and payment system that allows players to place bets from multiple-player gaming seats | |
| “gaming machine” | slot machine and/or electronic table games | |
| “gaming machine handle” | the total amount wagered in gaming machines | |
| “gaming machine win rate” | gaming machine win expressed as a percentage of gaming machine handle | |
| “gaming promoter” | an individual or corporate entity who, for the purpose of promoting rolling chip and other gaming activities, arranges customer transportation and accommodation, provides credit in its sole discretion if authorized by a gaming operator, and arranges food and beverage services and entertainment in exchange for commissions or other compensation from a gaming operator | |
| “integrated resort” | a resort which provides customers with a combination of hotel accommodations, casinos or gaming areas, retail and dining facilities, MICE space, entertainment venues and spas | |
| “junket player” | a player sourced by gaming promoters to play in the VIP gaming rooms or areas | |
| “marker” | evidence of indebtedness by a player to the casino or gaming operator | |
| “mass market patron” | a customer who plays in the mass market segment | |
4
| “mass market segment” | consists of both table games and gaming machines played by mass market patrons for cash stakes that are typically lower than those in the rolling chip segment | |
| “mass market table games drop” | the amount of table games drop in the mass market table games segment | |
| “mass market table games hold percentage” | mass market table games win as a percentage of mass market table games drop | |
| “mass market table games segment” | the mass market segment consisting of mass market patrons who play table games | |
| “MICE” | Meetings, Incentives, Conventions and Exhibitions, an acronym commonly used to refer to tourism involving large groups brought together for an event or specific purpose | |
| “non-negotiable chip” | promotional casino chip that is not to be exchanged for cash | |
| “premium direct player” | a rolling chip player who is a direct customer of the concessionaires or subconcessionaires and is attracted to the casino through direct marketing efforts and relationships with the gaming operator | |
| “rolling chip” | non-negotiable chip primarily used by rolling chip patrons to make wagers | |
| “rolling chip patron” | a player who is primarily a VIP player and typically receives various forms of complimentary services from the gaming promoters or concessionaires or subconcessionaires | |
| “rolling chip segment” | consists of table games played in private VIP gaming rooms or areas by rolling chip patrons who are either premium direct players or junket players | |
| “rolling chip volume” | the amount of non-negotiable chips wagered and lost by the rolling chip market segment | |
| “rolling chip win rate” | rolling chip table games win (calculated before discounts and commissions) as a percentage of rolling chip volume | |
| “slot machine” | traditional slot or electronic gaming machine operated by a single player | |
| “subconcession” | an agreement for the operation of games of fortune and chance in casinos between the entity holding the concession, or the concessionaire, a subconcessionaire and the Macau government, pursuant to which the subconcessionaire is authorized to operate games of fortune and chance in casinos in Macau | |
| “table games win” | the amount of wagers won net of wagers lost on gaming tables that is retained and recorded as casino revenues | |
| “VIP gaming room” | gaming rooms or areas that have restricted access to rolling chip patrons and typically offer more personalized service than the general mass market gaming areas | |
5
EXCHANGE RATE INFORMATION
The majority of our current revenues are denominated in H.K. dollar, while our current expenses are denominated predominantly in Pataca and H.K. dollar, and in connection with a portion of our indebtedness and certain expenses, U.S. dollar. Unless otherwise noted, all translations from H.K. dollar to U.S. dollar and from U.S. dollar to H.K. dollar in this quarterly report were made at a rate of HK$7.78 to US$1.00.
The H.K. dollar is freely convertible into other currencies (including the U.S. dollar). Since October 17, 1983, the H.K. dollar has been officially linked to the U.S. dollar at the rate of HK$7.80 to US$1.00. The market exchange rate has not deviated materially from the level of HK$7.80 to US$1.00 since the peg was first established. However, in May 2005, the Hong Kong Monetary Authority broadened the trading band from the original rate of HK$7.80 per U.S. dollar to a rate range of HK$7.75 to HK$7.85 per U.S. dollar. The Hong Kong government has stated its intention to maintain the link at that rate, and it, acting through the Hong Kong Monetary Authority, has a number of means by which it may act to maintain exchange rate stability. However, no assurance can be given that the Hong Kong government will maintain the link at HK$7.75 to HK$7.85 per U.S. dollar or at all.
The noon buying rate on March 31, 2016 in New York City for cable transfers in H.K. dollar per U.S. dollar, provided in the H.10 weekly statistical release of the Federal Reserve Board of the United States as certified for customs purposes by the Federal Reserve Bank of New York, was HK$7.7563 to US$1.00. On May 20, 2016, the noon buying rate was HK$7.7677 to US$1.00. We make no representation that any H.K. dollar or U.S. dollar amounts could have been, or could be, converted into U.S. dollar or H.K. dollar, as the case may be, at any particular rate or at all.
The Pataca is pegged to the H.K. dollar at a rate of HK$1.00 = MOP1.03. All translations from Pataca to U.S. dollar in this quarterly report were made at the exchange rate of MOP8.0134 = US$1.00. The Federal Reserve Bank of New York does not certify for customs purposes a noon buying rate for cable transfers in Pataca.
6
FINANCIAL CONDITION AND RESULTS OF OPERATIONS
The following discussion should be read in connection with our unaudited condensed consolidated financial statements included elsewhere in this quarterly report. Our unaudited condensed consolidated financial statements have been prepared in accordance with U.S. GAAP. The accompanying unaudited condensed consolidated financial statements should be read in conjunction with our audited consolidated financial statements for the year ended December 31, 2015. The historical results are not necessarily indicative of the results of operations to be expected in the future. Certain statements in this “Financial Condition and Results of Operations” are forward-looking statements.
Summary of Financial Results
For the first quarter of 2016, our total net revenues were US$1.02 billion, a decrease of 0.8% from US$1.03 billion of net revenues for the first quarter of 2015. The decline in total net revenues was primarily attributable to lower rolling chip revenues and mass market table games revenues in City of Dreams and Altira Macau, partially offset by the casino revenues generated from operating the gaming areas of Studio City since its opening in October 2015 and increase in management fee income from provision of management services to affiliated companies for which the associated costs were mainly included in general and administrative expense. Net income from Studio City gaming operation will be reimbursed to Studio City Entertainment pursuant to the Services Agreement, which is included in general and administrative expenses.
Net income for the first quarter of 2016 was US$100.7 million, as compared to US$132.1 million for the first quarter of 2015. The decline in profitability was primarily attributable to lower rolling chip revenues and mass market table games revenues in City of Dreams and Altira Macau, as well as higher provision for doubtful debt in Altira Macau.
The following summarizes the results of our operations:
| Three Months Ended March 31 |
||||||||
| 2016 | 2015 | |||||||
| (In thousands of US$) | ||||||||
| Net revenues |
$ | 1,018,788 | $ | 1,027,255 | ||||
| Total operating costs and expenses |
$ | (908,966 | ) | $ | (881,725 | ) | ||
| Operating income |
$ | 109,822 | $ | 145,530 | ||||
| Net income |
$ | 100,693 | $ | 132,075 | ||||
7
Results of Operations
City of Dreams First Quarter Results
For the quarter ended March 31, 2016, net revenue at City of Dreams was US$686.4 million compared to US$810.3 million in the first quarter of 2015. The decline in net revenue was primarily a result of lower rolling chip revenues and mass market table games revenues.
Rolling chip volume totaled US$9.8 billion for the first quarter of 2016 versus US$13.5 billion in the first quarter of 2015. The rolling chip win rate was 3.2% for both quarters ended March 31, 2016 and 2015. The expected rolling chip win rate range is 2.7%-3.0%.
Mass market table games drop decreased to US$1,073.5 million compared with US$1,199.0 million in the first quarter of 2015. The mass market table games hold percentage was 36.7% in the first quarter of 2016 compared to 35.9% in the first quarter of 2015.
Gaming machine handle for the first quarter of 2016 was US$1,044.5 million, compared with US$1,242.0 million in the first quarter of 2015. The gaming machine win rate was 3.4% in the first quarter of 2016 versus 3.5% in the first quarter of 2015.
Total non-gaming revenue at City of Dreams in the first quarter of 2016 was US$69.7 million, compared with US$71.2 million in the first quarter of 2015.
Altira Macau First Quarter Results
For the quarter ended March 31, 2016, net revenue at Altira Macau was US$108.5 million compared to US$149.0 million in the first quarter of 2015. The year-over-year decrease in net revenue was primarily a result of lower rolling chip revenues.
Rolling chip volume totaled US$4.6 billion in the first quarter of 2016 versus US$7.4 billion in the first quarter of 2015. The rolling chip win rate was 2.8% in the first quarter of 2016 versus 2.5% in the first quarter of 2015. The expected rolling chip win rate range is 2.7%-3.0%.
In the mass market table games segment, drop totaled US$135.2 million in the first quarter of 2016, a decrease from US$159.3 million generated in the comparable period in 2015. The mass market table games hold percentage was 17.0% in the first quarter of 2016 compared with 17.2% in the first quarter of 2015.
Gaming machine handle for the first quarter of 2016 was US$8.7 million, compared with US$7.2 million in the first quarter of 2015. The gaming machine win rate was 5.9% in the first quarter of 2016 versus 6.1% in the first quarter of 2015.
Total non-gaming revenue at Altira Macau in the first quarter of 2016 was US$7.0 million compared with US$8.8 million in the first quarter of 2015.
8
Mocha Clubs First Quarter Results
Net revenue from Mocha Clubs totaled US$31.8 million in the first quarter of 2016 as compared to US$34.9 million in the first quarter of 2015.
Gaming machine handle for the first quarter of 2016 was US$670.7 million, compared with US$757.4 million in the first quarter of 2015. The gaming machine win rate was 4.6% in the first quarter of 2016 versus 4.5% in the first quarter of 2015.
Other Factors Affecting First Quarter Earnings
Total net non-operating expenses for the first quarter of 2016 were US$8.6 million, which mainly included interest income of US$1.9 million, interest expenses, net of capitalized interest, of US$7.4 million and other finance costs of US$5.7 million, as compared to a total net non-operating expenses of US$13.0 million for the first quarter of 2015, which mainly included interest income of US$0.9 million, interest expenses, net of capitalized interest, of US$10.8 million and other finance costs of US$4.4 million. The year-on-year decrease of US$4.4 million in net non-operating expenses was primarily due to higher capitalized interest in the current quarter, which is primarily related to the development of the fifth hotel tower at City of Dreams.
Depreciation and amortization costs of US$67.8 million were recorded in the first quarter of 2016, of which US$14.3 million was related to the amortization of our gaming subconcession and US$2.7 million was related to the amortization of land use rights.
Liquidity and Capital Resources
We have relied and intend to rely on our cash generated from our operations and our debt and equity financings to meet our financing needs and repay our indebtedness, as the case may be.
As of March 31, 2016, we held unrestricted cash and cash equivalents, bank deposits with original maturity over three months and restricted cash of US$1,130.5 million, US$196.4 million and US$14.0 million, respectively, and HK$9.75 billion (equivalent to approximately US$1.25 billion) revolving credit facility under the 2015 Credit Facilities remains available for future drawdown. Further, the 2015 Credit Facilities includes an incremental facility of up to US$1.3 billion to be made available upon further agreement with any of the existing lenders under the 2015 Credit Facilities or with other entities.
9
Cash Flows
The following table sets forth a summary of our cash flows for the periods indicated:
| Three Months Ended March 31, |
||||||||
| 2016 | 2015 | |||||||
| (In thousands of US$) | ||||||||
| Net cash provided by operating activities |
$ | 161,677 | $ | 133,114 | ||||
| Net cash provided by (used in) investing activities |
277,381 | (7,124 | ) | |||||
| Net cash used in financing activities |
(350,222 | ) | (64,216 | ) | ||||
|
|
|
|
|
|||||
| Net increase in cash and cash equivalents |
88,836 | 61,774 | ||||||
| Cash and cash equivalents at beginning of period |
1,014,645 | 1,186,091 | ||||||
|
|
|
|
|
|||||
| Cash and cash equivalents at end of period |
$ | 1,130,481 | $ | 1,247,865 | ||||
|
|
|
|
|
|||||
Operating Activities
Operating cash flows are generally affected by changes in operating income and accounts receivable related to VIP table games play and hotel operations conducted on a cash and credit basis and the remainder of the business including mass market table games play, gaming machine play, food and beverage, and entertainment that are conducted primarily on a cash basis.
Net cash provided by operating activities was US$161.7 million for the first quarter of 2016, compared to US$133.1 million for the first quarter of 2015. The increase in net cash provided by operating activities was mainly due to decreased working capital for the operations, partially offset by a decline in underlying operating performance, as described in the foregoing section.
Investing Activities
Net cash provided by investing activities was US$277.4 million for the first quarter of 2016, compared to net cash used in investing activities of US$7.1 million for the first quarter of 2015. The change was primarily due to the withdrawals of bank deposits with original maturity over three months, partially offset by an increase in capital expenditure payments and no proceed from the repayment of advance to shareholder in the current quarter.
Net cash provided by investing activities of US$277.4 million for the first quarter of 2016 mainly included the withdrawals of bank deposits with original maturity over three months of US$391.5 million, partially offset by capital expenditure payments of US$110.5 million.
10
Net cash used in investing activities of US$7.1 million for the first quarter of 2015 mainly included capital expenditure payments of US$86.9 million, our advance to shareholder of US$8.3 million, advance payments and deposits for acquisition of property and equipment of US$8.1 million and change in restricted cash of US$5.5 million, partially offset with the proceed from the repayment of advance to shareholder of US$105.4 million.
Our total capital expenditure payments for the first quarter of 2016 were US$110.5 million, as compared to US$86.9 million for the first quarter of 2015. Such capital expenditures for both periods were mainly associated with our development and construction projects as well as enhancements to our integrated resort offerings at City of Dreams. The increase was primarily due to the development of various projects at City of Dreams, including the fifth hotel tower and expansion of retail precinct.
Financing Activities
Net cash used in financing activities amounted to US$350.2 million for the first quarter of 2016 primarily represented the dividends payment of US$350.3 million.
Net cash used in financing activities amounted to US$64.2 million for the first quarter of 2015 primarily represented the scheduled repayment of the term loan under the 2011 Credit Facilities.
Indebtedness
The following table presents a summary of our indebtedness as of March 31, 2016:
| As of March 31, 2016 |
||||
| (In thousands of US$) | ||||
| 2013 Senior Notes |
$ | 1,000,000 | ||
| 2015 Credit Facilities |
501,285 | |||
|
|
|
|||
| $ | 1,501,285 | |||
|
|
|
|||
There was no change in our indebtedness as of March 31, 2016 as compared to December 31, 2015.
Our company commenced expansion of its retail precinct at City of Dreams, which is expected to open in mid-2016. Our company is also developing the fifth hotel tower at City of Dreams.
Any other future developments may be subject to further financing and a number of other factors, many of which are beyond our control.
11
MCE Finance Limited
Index To Unaudited Condensed Consolidated Financial Statements
For the Three Months Ended March 31, 2016
| Page | ||||
| Unaudited MCE Finance Limited Condensed Consolidated Financial Statements |
F-2 | |||
| Unaudited MCE Finance Limited — Restricted Subsidiaries Group Condensed Consolidated Financial Statements |
F-5 | |||
| Unaudited Reconciliation of Financial Condition and Results of Operations of MCE Finance Limited — Restricted Subsidiaries Group to MCE Finance Limited |
F-8 | |||
F-1
MCE Finance Limited
Condensed Consolidated Balance Sheets
(In thousands of U.S. dollars, except share and per share data)
| March 31, 2016 |
December 31, 2015 |
|||||||
| (Unaudited) | (Audited) | |||||||
| ASSETS |
||||||||
| CURRENT ASSETS |
||||||||
| Cash and cash equivalents |
$ | 1,130,481 | $ | 1,041,645 | ||||
| Bank deposits with original maturity over three months |
196,366 | 587,908 | ||||||
| Restricted cash |
13,978 | 15,121 | ||||||
| Accounts receivable, net |
217,336 | 238,168 | ||||||
| Amounts due from affiliated companies |
247,917 | 245,049 | ||||||
| Inventories |
18,925 | 19,280 | ||||||
| Prepaid expenses and other current assets |
48,861 | 44,395 | ||||||
|
|
|
|
|
|||||
| Total current assets |
1,873,864 | 2,191,566 | ||||||
|
|
|
|
|
|||||
| PROPERTY AND EQUIPMENT, NET |
2,454,996 | 2,403,759 | ||||||
| GAMING SUBCONCESSION, NET |
356,248 | 370,557 | ||||||
| INTANGIBLE ASSETS |
4,220 | 4,220 | ||||||
| GOODWILL |
81,915 | 81,915 | ||||||
| LONG-TERM PREPAYMENTS, DEPOSITS AND OTHER ASSETS |
65,635 | 73,701 | ||||||
| ADVANCE TO SHAREHOLDER |
598,844 | 600,096 | ||||||
| DEFERRED FINANCING COSTS, NET |
103,762 | 108,220 | ||||||
| LAND USE RIGHTS, NET |
354,551 | 357,268 | ||||||
|
|
|
|
|
|||||
| TOTAL ASSETS |
$ | 5,894,035 | $ | 6,191,302 | ||||
|
|
|
|
|
|||||
| LIABILITIES AND SHAREHOLDER’S EQUITY |
||||||||
| CURRENT LIABILITIES |
||||||||
| Accounts payable |
$ | 9,457 | $ | 8,575 | ||||
| Accrued expenses and other current liabilities |
815,244 | 628,308 | ||||||
| Income tax payable |
982 | 2,817 | ||||||
| Capital lease obligations, due within one year |
91 | 73 | ||||||
| Current portion of long-term debt |
33,837 | 22,558 | ||||||
| Amount due to shareholder |
25,166 | 22,909 | ||||||
| Amounts due to affiliated companies |
57,544 | 54,611 | ||||||
|
|
|
|
|
|||||
| Total current liabilities |
942,321 | 739,851 | ||||||
|
|
|
|
|
|||||
| LONG-TERM DEBT |
1,467,448 | 1,478,727 | ||||||
| OTHER LONG-TERM LIABILITIES |
54,122 | 44,798 | ||||||
| DEFERRED TAX LIABILITIES |
14,617 | 15,009 | ||||||
| CAPITAL LEASE OBLIGATIONS, DUE AFTER ONE YEAR |
236 | 265 | ||||||
| ADVANCE FROM AN AFFILIATED COMPANY |
1,946 | — | ||||||
| SHAREHOLDER’S EQUITY |
||||||||
| Ordinary shares (1) |
— | — | ||||||
| Additional paid-in capital |
1,849,646 | 1,849,646 | ||||||
| Accumulated other comprehensive income |
2,635 | 2,635 | ||||||
| Retained earnings |
1,561,064 | 2,060,371 | ||||||
|
|
|
|
|
|||||
| Total shareholder’s equity |
3,413,345 | 3,912,652 | ||||||
|
|
|
|
|
|||||
| TOTAL LIABILITIES AND EQUITY |
$ | 5,894,035 | $ | 6,191,302 | ||||
|
|
|
|
|
|||||
| (1) | The authorized share capital of MCE Finance Limited was 5,000,000 shares of US$0.01 par value per share, as of March 31, 2016 and December 31, 2015, 1,202 ordinary shares of US$0.01 par value per share were issued and fully paid. |
F-2
MCE Finance Limited
Condensed Consolidated Statements of Operations (Unaudited)
(In thousands of U.S. dollars)
| Three Months Ended March 31, |
||||||||
| 2016 | 2015 | |||||||
| OPERATING REVENUES |
||||||||
| Casino |
$ | 936,627 | $ | 967,005 | ||||
| Rooms |
31,319 | 34,454 | ||||||
| Food and beverage |
18,068 | 21,986 | ||||||
| Entertainment, retail and others |
71,010 | 46,372 | ||||||
|
|
|
|
|
|||||
| Gross revenues |
1,057,024 | 1,069,817 | ||||||
| Less: promotional allowances |
(38,236 | ) | (42,562 | ) | ||||
|
|
|
|
|
|||||
| Net revenues |
1,018,788 | 1,027,255 | ||||||
|
|
|
|
|
|||||
| OPERATING COSTS AND EXPENSES |
||||||||
| Casino |
(680,677 | ) | (689,035 | ) | ||||
| Rooms |
(3,773 | ) | (3,676 | ) | ||||
| Food and beverage |
(4,522 | ) | (4,716 | ) | ||||
| Entertainment, retail and others |
(13,476 | ) | (13,628 | ) | ||||
| General and administrative |
(138,044 | ) | (91,612 | ) | ||||
| Pre-opening costs |
(239 | ) | (2,126 | ) | ||||
| Amortization of gaming subconcession |
(14,309 | ) | (14,309 | ) | ||||
| Amortization of land use rights |
(2,717 | ) | (5,235 | ) | ||||
| Depreciation and amortization |
(50,805 | ) | (57,087 | ) | ||||
| Property charges and others |
(404 | ) | (301 | ) | ||||
|
|
|
|
|
|||||
| Total operating costs and expenses |
(908,966 | ) | (881,725 | ) | ||||
|
|
|
|
|
|||||
| OPERATING INCOME |
109,822 | 145,530 | ||||||
|
|
|
|
|
|||||
| NON-OPERATING INCOME (EXPENSES) |
||||||||
| Interest income |
1,940 | 882 | ||||||
| Interest expenses, net of capitalized interest |
(7,446 | ) | (10,815 | ) | ||||
| Other finance costs |
(5,723 | ) | (4,443 | ) | ||||
| Foreign exchange gain, net |
2,506 | 1,425 | ||||||
| Other income, net |
162 | — | ||||||
|
|
|
|
|
|||||
| Total non-operating expenses, net |
(8,561 | ) | (12,951 | ) | ||||
|
|
|
|
|
|||||
| INCOME BEFORE INCOME TAX |
101,261 | 132,579 | ||||||
| INCOME TAX EXPENSE |
(568 | ) | (504 | ) | ||||
|
|
|
|
|
|||||
| NET INCOME |
$ | 100,693 | $ | 132,075 | ||||
|
|
|
|
|
|||||
F-3
MCE Finance Limited
Condensed Consolidated Statements of Cash Flows (Unaudited)
(In thousands of U.S. dollars)
| Three Months Ended March 31, |
||||||||
| 2016 | 2015 | |||||||
| CASH FLOWS FROM OPERATING ACTIVITIES |
||||||||
| Net cash provided by operating activities |
$ | 161,677 | $ | 133,114 | ||||
|
|
|
|
|
|||||
| CASH FLOWS FROM INVESTING ACTIVITIES |
||||||||
| Payment for acquisition of property and equipment |
(110,452 | ) | (86,928 | ) | ||||
| Payment for land use rights |
(3,788 | ) | (3,606 | ) | ||||
| Advance payments and deposits for acquisition of property and equipment |
(1,285 | ) | (8,138 | ) | ||||
| Proceeds from sale of property and equipment |
221 | 32 | ||||||
| Changes in restricted cash |
1,143 | (5,535 | ) | |||||
| Withdrawals of bank deposits with original maturity over three months |
391,542 | — | ||||||
| Advance to shareholder |
— | (8,313 | ) | |||||
| Payment for entertainment production costs |
— | (34 | ) | |||||
| Repayment of advance to shareholder |
— | 105,398 | ||||||
|
|
|
|
|
|||||
| Net cash provided by (used in) investing activities |
277,381 | (7,124 | ) | |||||
|
|
|
|
|
|||||
| CASH FLOWS FROM FINANCING ACTIVITIES |
||||||||
| Dividends paid |
(350,257 | ) | — | |||||
| Payment of deferred financing costs |
(58 | ) | — | |||||
| Principal payments on capital lease obligations |
(8 | ) | (37 | ) | ||||
| Fund from an affiliated company |
101 | — | ||||||
| Principal payments on long-term debt |
— | (64,179 | ) | |||||
|
|
|
|
|
|||||
| Net cash used in financing activities |
(350,222 | ) | (64,216 | ) | ||||
|
|
|
|
|
|||||
| NET INCREASE IN CASH AND CASH EQUIVALENTS |
88,836 | 61,774 | ||||||
| CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD |
1,041,645 | 1,186,091 | ||||||
|
|
|
|
|
|||||
| CASH AND CASH EQUIVALENTS AT END OF PERIOD |
$ | 1,130,481 | $ | 1,247,865 | ||||
|
|
|
|
|
|||||
| SUPPLEMENTAL DISCLOSURES OF CASH FLOWS |
||||||||
| Cash paid for interest (net of capitalized interest) |
$ | (16,327 | ) | $ | (22,849 | ) | ||
| Cash paid for tax |
(2,795 | ) | (2,795 | ) | ||||
| NON-CASH INVESTING ACTIVITY |
||||||||
| Construction costs and property and equipment funded through accrued expenses and other current liabilities and other long-term liabilities |
27,103 | 29,960 | ||||||
|
|
|
|
|
|||||
F-4
MCE Finance Limited — Restricted Subsidiaries Group
Condensed Consolidated Balance Sheets (Unaudited)
(In thousands of U.S. dollars, except share and per share data)
| March 31, 2016 |
December 31, 2015 |
|||||||
| ASSETS |
||||||||
| CURRENT ASSETS |
||||||||
| Cash and cash equivalents |
$ | 1,130,481 | $ | 1,041,645 | ||||
| Bank deposits with original maturity over three months |
196,366 | 587,908 | ||||||
| Restricted cash |
13,978 | 15,121 | ||||||
| Accounts receivable, net |
217,336 | 238,168 | ||||||
| Amounts due from affiliated companies |
247,921 | 245,053 | ||||||
| Amounts due from unconsolidated subsidiaries |
2 | 1,634,007 | ||||||
| Inventories |
18,925 | 19,280 | ||||||
| Prepaid expenses and other current assets |
48,861 | 44,395 | ||||||
|
|
|
|
|
|||||
| Total current assets |
1,873,870 | 3,825,577 | ||||||
|
|
|
|
|
|||||
| PROPERTY AND EQUIPMENT, NET |
2,454,996 | 2,403,759 | ||||||
| GAMING SUBCONCESSION, NET |
356,248 | 370,557 | ||||||
| INTANGIBLE ASSETS |
4,220 | 4,220 | ||||||
| GOODWILL |
81,915 | 81,915 | ||||||
| LONG-TERM PREPAYMENTS, DEPOSITS AND OTHER ASSETS |
65,635 | 73,701 | ||||||
| INVESTMENT IN UNCONSOLIDATED SUBSIDIARIES |
6 | 6 | ||||||
| ADVANCE TO SHAREHOLDER |
598,844 | — | ||||||
| DEFERRED FINANCING COSTS, NET |
103,762 | 108,220 | ||||||
| LAND USE RIGHTS, NET |
354,551 | 357,268 | ||||||
|
|
|
|
|
|||||
| TOTAL ASSETS |
$ | 5,894,047 | $ | 7,225,223 | ||||
|
|
|
|
|
|||||
| LIABILITIES AND SHAREHOLDER’S EQUITY |
||||||||
| CURRENT LIABILITIES |
||||||||
| Accounts payable |
$ | 9,457 | $ | 8,575 | ||||
| Accrued expenses and other current liabilities |
815,244 | 628,308 | ||||||
| Income tax payable |
982 | 2,817 | ||||||
| Capital lease obligations, due within one year |
91 | 73 | ||||||
| Current portion of long-term debt |
33,837 | 22,558 | ||||||
| Amount due to shareholder |
25,162 | 22,905 | ||||||
| Amounts due to affiliated companies |
57,544 | 54,611 | ||||||
|
|
|
|
|
|||||
| Total current liabilities |
942,317 | 739,847 | ||||||
|
|
|
|
|
|||||
| LONG-TERM DEBT |
1,467,448 | 1,478,727 | ||||||
| OTHER LONG-TERM LIABILITIES |
54,122 | 44,798 | ||||||
| DEFERRED TAX LIABILITIES |
14,617 | 15,009 | ||||||
| CAPITAL LEASE OBLIGATIONS, DUE AFTER ONE YEAR |
236 | 265 | ||||||
| ADVANCE FROM SHAREHOLDER |
— | 1,033,909 | ||||||
| ADVANCE FROM AN AFFILIATED COMPANY |
1,946 | — | ||||||
| SHAREHOLDER’S EQUITY |
||||||||
| Ordinary shares (1) |
— | — | ||||||
| Additional paid-in capital |
1,849,646 | 1,849,646 | ||||||
| Accumulated other comprehensive income |
2,635 | 2,635 | ||||||
| Retained earnings |
1,561,080 | 2,060,387 | ||||||
|
|
|
|
|
|||||
| Total shareholder’s equity |
3,413,361 | 3,912,668 | ||||||
|
|
|
|
|
|||||
| TOTAL LIABILITIES AND EQUITY |
$ | 5,894,047 | $ | 7,225,223 | ||||
|
|
|
|
|
|||||
| (1) | The authorized share capital of MCE Finance Limited was 5,000,000 shares of US$0.01 par value per share, as of March 31, 2016 and December 31, 2015, 1,202 ordinary shares of US$0.01 par value per share were issued and fully paid. |
F-5
MCE Finance Limited — Restricted Subsidiaries Group
Condensed Consolidated Statements of Operations (Unaudited)
(In thousands of U.S. dollars)
| Three Months Ended March 31, |
||||||||
| 2016 | 2015 | |||||||
| OPERATING REVENUES |
||||||||
| Casino |
$ | 936,627 | $ | 967,005 | ||||
| Rooms |
31,319 | 34,454 | ||||||
| Food and beverage |
18,068 | 21,986 | ||||||
| Entertainment, retail and others |
71,010 | 46,372 | ||||||
|
|
|
|
|
|||||
| Gross revenues |
1,057,024 | 1,069,817 | ||||||
| Less: promotional allowances |
(38,236 | ) | (42,562 | ) | ||||
|
|
|
|
|
|||||
| Net revenues |
1,018,788 | 1,027,255 | ||||||
|
|
|
|
|
|||||
| OPERATING COSTS AND EXPENSES |
||||||||
| Casino |
(680,677 | ) | (689,035 | ) | ||||
| Rooms |
(3,773 | ) | (3,676 | ) | ||||
| Food and beverage |
(4,522 | ) | (4,716 | ) | ||||
| Entertainment, retail and others |
(13,476 | ) | (13,628 | ) | ||||
| General and administrative |
(138,044 | ) | (91,612 | ) | ||||
| Pre-opening costs |
(239 | ) | (2,126 | ) | ||||
| Amortization of gaming subconcession |
(14,309 | ) | (14,309 | ) | ||||
| Amortization of land use rights |
(2,717 | ) | (5,235 | ) | ||||
| Depreciation and amortization |
(50,805 | ) | (57,087 | ) | ||||
| Property charges and others |
(404 | ) | (301 | ) | ||||
|
|
|
|
|
|||||
| Total operating costs and expenses |
(908,966 | ) | (881,725 | ) | ||||
|
|
|
|
|
|||||
| OPERATING INCOME |
109,822 | 145,530 | ||||||
|
|
|
|
|
|||||
| NON-OPERATING INCOME (EXPENSES) |
||||||||
| Interest income |
1,940 | 882 | ||||||
| Interest expenses, net of capitalized interest |
(7,446 | ) | (10,815 | ) | ||||
| Other finance costs |
(5,723 | ) | (4,443 | ) | ||||
| Foreign exchange gain, net |
2,506 | 1,425 | ||||||
| Other income, net |
162 | — | ||||||
|
|
|
|
|
|||||
| Total non-operating expenses, net |
(8,561 | ) | (12,951 | ) | ||||
|
|
|
|
|
|||||
| INCOME BEFORE INCOME TAX |
101,261 | 132,579 | ||||||
| INCOME TAX EXPENSE |
(568 | ) | (504 | ) | ||||
|
|
|
|
|
|||||
| NET INCOME |
$ | 100,693 | $ | 132,075 | ||||
|
|
|
|
|
|||||
F-6
MCE Finance Limited — Restricted Subsidiaries Group
Condensed Consolidated Statements of Cash Flows (Unaudited)
(In thousands of U.S. dollars)
| Three Months Ended March 31, |
||||||||
| 2016 | 2015 | |||||||
| CASH FLOWS FROM OPERATING ACTIVITIES |
||||||||
| Net cash provided by operating activities |
$ | 161,677 | $ | 133,114 | ||||
|
|
|
|
|
|||||
| CASH FLOWS FROM INVESTING ACTIVITIES |
||||||||
| Payment for acquisition of property and equipment |
(110,452 | ) | (86,928 | ) | ||||
| Payment for land use rights |
(3,788 | ) | (3,606 | ) | ||||
| Advance payments and deposits for acquisition of property and equipment |
(1,285 | ) | (8,138 | ) | ||||
| Proceeds from sale of property and equipment |
221 | 32 | ||||||
| Changes in restricted cash |
1,143 | (5,535 | ) | |||||
| Withdrawals of bank deposits with original maturity over three months |
391,542 | — | ||||||
| Advance to unconsolidated subsidiary |
— | (8,313 | ) | |||||
| Payment for entertainment production costs |
— | (34 | ) | |||||
| Repayment of advance to unconsolidated subsidiary |
— | 105,398 | ||||||
|
|
|
|
|
|||||
| Net cash provided by (used in) investing activities |
277,381 | (7,124 | ) | |||||
|
|
|
|
|
|||||
| CASH FLOWS FROM FINANCING ACTIVITIES |
||||||||
| Dividends paid |
(350,257 | ) | — | |||||
| Payment of deferred financing costs |
(58 | ) | — | |||||
| Principal payments on capital lease obligations |
(8 | ) | (37 | ) | ||||
| Fund from an affiliated company |
101 | — | ||||||
| Principal payments on long-term debt |
— | (64,179 | ) | |||||
|
|
|
|
|
|||||
| Net cash used in financing activities |
(350,222 | ) | (64,216 | ) | ||||
|
|
|
|
|
|||||
| NET INCREASE IN CASH AND CASH EQUIVALENTS |
88,836 | 61,774 | ||||||
| CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD |
1,041,645 | 1,186,091 | ||||||
|
|
|
|
|
|||||
| CASH AND CASH EQUIVALENTS AT END OF PERIOD |
$ | 1,130,481 | $ | 1,247,865 | ||||
|
|
|
|
|
|||||
| SUPPLEMENTAL DISCLOSURES OF CASH FLOWS |
||||||||
| Cash paid for interest (net of capitalized interest) |
$ | (16,327 | ) | $ | (22,849 | ) | ||
| Cash paid for tax |
(2,795 | ) | (2,795 | ) | ||||
| NON-CASH INVESTING ACTIVITIES |
||||||||
| Construction costs and property and equipment funded through accrued expenses and other current liabilities and other long-term liabilities |
27,103 | 29,960 | ||||||
| Assignment of amount due from unconsolidated subsidiary to advance to shareholder |
1,634,005 | — | ||||||
|
|
|
|
|
|||||
F-7
MCE Finance Limited
Unaudited Reconciliation of Financial Condition and Results of Operations
of MCE Finance Limited — Restricted Subsidiaries Group to MCE Finance Limited
For the Three Months Ended March 31, 2016
(In thousands of U.S. dollars, except share and per share data)
| Unrestricted Subsidiaries | ||||||||||||||||||||
| Consolidated Total for MCE Finance Limited — Restricted Subsidiaries Group |
Melco Crown (Macau Peninsula) Hotel Limited |
Melco Crown (Macau Peninsula) Developments Limited |
Elimination | Consolidated Total for MCE Finance Limited |
||||||||||||||||
| Condensed Consolidated Balance Sheets (Unaudited) |
||||||||||||||||||||
| As of March 31, 2016 |
||||||||||||||||||||
| ASSETS |
||||||||||||||||||||
| CURRENT ASSETS |
||||||||||||||||||||
| Cash and cash equivalents |
$ | 1,130,481 | $ | $ | $ | $ | 1,130,481 | |||||||||||||
| Bank deposits with original maturity over three months |
196,366 | 196,366 | ||||||||||||||||||
| Restricted cash |
13,978 | 13,978 | ||||||||||||||||||
| Accounts receivable, net |
217,336 | 217,336 | ||||||||||||||||||
| Amounts due from affiliated companies |
247,921 | (2 | ) | (2 | ) | 247,917 | ||||||||||||||
| Amounts due from unconsolidated subsidiaries |
2 | (2 | ) | — | ||||||||||||||||
| Inventories |
18,925 | 18,925 | ||||||||||||||||||
| Prepaid expenses and other current assets |
48,861 | 48,861 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Total current assets |
1,873,870 | (2 | ) | (2 | ) | (2 | ) | 1,873,864 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| PROPERTY AND EQUIPMENT, NET |
2,454,996 | 2,454,996 | ||||||||||||||||||
| GAMING SUBCONCESSION, NET |
356,248 | 356,248 | ||||||||||||||||||
| INTANGIBLE ASSETS |
4,220 | 4,220 | ||||||||||||||||||
| GOODWILL |
81,915 | 81,915 | ||||||||||||||||||
| LONG-TERM PREPAYMENTS, DEPOSITS AND OTHER ASSETS |
65,635 | 65,635 | ||||||||||||||||||
| INVESTMENT IN UNCONSOLIDATED SUBSIDIARIES |
6 | (6 | ) | — | ||||||||||||||||
| ADVANCE TO SHAREHOLDER |
598,844 | 598,844 | ||||||||||||||||||
| ADVANCE TO GROUP COMPANIES |
— | 17,795 | (17,795 | ) | — | |||||||||||||||
| DEFERRED FINANCING COSTS, NET |
103,762 | 103,762 | ||||||||||||||||||
| LAND USE RIGHTS, NET |
354,551 | 354,551 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| TOTAL ASSETS |
$ | 5,894,047 | $ | (2 | ) | $ | 17,793 | $ | (17,803 | ) | $ | 5,894,035 | ||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| LIABILITIES AND SHAREHOLDER’S EQUITY |
||||||||||||||||||||
| CURRENT LIABILITIES |
||||||||||||||||||||
| Accounts payable |
$ | 9,457 | $ | $ | $ | $ | 9,457 | |||||||||||||
| Accrued expenses and other current liabilities |
815,244 | 815,244 | ||||||||||||||||||
| Income tax payable |
982 | 982 | ||||||||||||||||||
| Capital lease obligations, due within one year |
91 | 91 | ||||||||||||||||||
| Current portion of long-term debt |
33,837 | 33,837 | ||||||||||||||||||
| Amount due to shareholder |
25,162 | 2 | 2 | 25,166 | ||||||||||||||||
| Amounts due to affiliated companies |
57,544 | 57,544 | ||||||||||||||||||
| Amounts due to group companies |
— | 1 | 1 | (2 | ) | — | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Total current liabilities |
942,317 | 3 | 3 | (2 | ) | 942,321 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| LONG-TERM DEBT |
1,467,448 | 1,467,448 | ||||||||||||||||||
| OTHER LONG-TERM LIABILITIES |
54,122 | 54,122 | ||||||||||||||||||
| DEFERRED TAX LIABILITIES |
14,617 | 14,617 | ||||||||||||||||||
| CAPITAL LEASE OBLIGATIONS, DUE AFTER ONE YEAR |
236 | 236 | ||||||||||||||||||
| ADVANCE FROM AN AFFILIATED COMPANY |
1,946 | 1,946 | ||||||||||||||||||
| ADVANCE FROM GROUP COMPANIES |
— | 17,795 | (17,795 | ) | — | |||||||||||||||
| SHAREHOLDER’S EQUITY |
||||||||||||||||||||
| Ordinary shares (1) |
— | 3 | 3 | (6 | ) | — | ||||||||||||||
| Additional paid-in capital |
1,849,646 | 1,849,646 | ||||||||||||||||||
| Accumulated other comprehensive income |
2,635 | 2,635 | ||||||||||||||||||
| Retained earnings |
1,561,080 | (8 | ) | (8 | ) | 1,561,064 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Total shareholder’s equity |
3,413,361 | (5 | ) | (5 | ) | (6 | ) | 3,413,345 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| TOTAL LIABILITIES AND EQUITY |
$ | 5,894,047 | $ | (2 | ) | $ | 17,793 | $ | (17,803 | ) | $ | 5,894,035 | ||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| (1) | The authorized share capital of MCE Finance Limited was 5,000,000 shares of US$0.01 par value per share, as of March 31, 2016, 1,202 ordinary shares of US$0.01 par value per share was issued and fully paid. |
F-8
MCE Finance Limited
Unaudited Reconciliation of Financial Condition and Results of Operations
of MCE Finance Limited — Restricted Subsidiaries Group to MCE Finance Limited
For the Three Months Ended March 31, 2016
(In thousands of U.S. dollars)
| Unrestricted Subsidiaries | ||||||||||||||||||||
| Consolidated Total for MCE Finance Limited — Restricted Subsidiaries Group |
Melco Crown (Macau Peninsula) Hotel Limited |
Melco Crown (Macau Peninsula) Developments Limited |
Elimination | Consolidated Total for MCE Finance Limited |
||||||||||||||||
| Condensed Consolidated Statements of Operations (Unaudited) |
||||||||||||||||||||
| For the Three Months Ended March 31, 2016 |
||||||||||||||||||||
| OPERATING REVENUES |
||||||||||||||||||||
| Casino |
$ | 936,627 | $ | $ | $ | $ | 936,627 | |||||||||||||
| Rooms |
31,319 | 31,319 | ||||||||||||||||||
| Food and beverage |
18,068 | 18,068 | ||||||||||||||||||
| Entertainment, retail and others |
71,010 | 71,010 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Gross revenues |
1,057,024 | — | — | — | 1,057,024 | |||||||||||||||
| Less: promotional allowances |
(38,236 | ) | (38,236 | ) | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Net revenues |
1,018,788 | — | — | — | 1,018,788 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| OPERATING COSTS AND EXPENSES |
||||||||||||||||||||
| Casino |
(680,677 | ) | (680,677 | ) | ||||||||||||||||
| Rooms |
(3,773 | ) | (3,773 | ) | ||||||||||||||||
| Food and beverage |
(4,522 | ) | (4,522 | ) | ||||||||||||||||
| Entertainment, retail and others |
(13,476 | ) | (13,476 | ) | ||||||||||||||||
| General and administrative |
(138,044 | ) | (138,044 | ) | ||||||||||||||||
| Pre-opening costs |
(239 | ) | (239 | ) | ||||||||||||||||
| Amortization of gaming subconcession |
(14,309 | ) | (14,309 | ) | ||||||||||||||||
| Amortization of land use rights |
(2,717 | ) | (2,717 | ) | ||||||||||||||||
| Depreciation and amortization |
(50,805 | ) | (50,805 | ) | ||||||||||||||||
| Property charges and others |
(404 | ) | (404 | ) | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Total operating costs and expenses |
(908,966 | ) | — | — | — | (908,966 | ) | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| OPERATING INCOME |
109,822 | — | — | — | 109,822 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| NON-OPERATING INCOME (EXPENSES) |
||||||||||||||||||||
| Interest income |
1,940 | 1,940 | ||||||||||||||||||
| Interest expenses, net of capitalized interest |
(7,446 | ) | (7,446 | ) | ||||||||||||||||
| Other finance costs |
(5,723 | ) | (5,723 | ) | ||||||||||||||||
| Foreign exchange gain, net |
2,506 | 2,506 | ||||||||||||||||||
| Other income, net |
162 | 162 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Total non-operating expenses, net |
(8,561 | ) | — | — | — | (8,561 | ) | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| INCOME BEFORE INCOME TAX |
101,261 | — | — | — | 101,261 | |||||||||||||||
| INCOME TAX EXPENSE |
(568 | ) | (568 | ) | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| NET INCOME |
$ | 100,693 | $ | — | $ | — | $ | — | $ | 100,693 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
F-9