| Schedule of Operating Data for Reportable Segments |
The following table sets forth certain information regarding our properties (listed by segment in which each property is reported) as of September 30, 2026: | | | | | | | | | | | | | | | | | | | | | | Las Vegas | | Regional | | Managed and Branded | Caesars Palace Las Vegas | | Caesars Atlantic City | | Harrah’s Pompano Beach | | Managed | Flamingo Las Vegas | | Caesars New Orleans | | Horseshoe Baltimore | | Harrah’s Ak-Chin | Harrah’s Las Vegas | | Caesars Republic Lake Tahoe | | Horseshoe Black Hawk | | Harrah’s Cherokee | Horseshoe Las Vegas | | Caesars Virginia | | Horseshoe Bossier City | | Harrah’s Cherokee Valley River | The LINQ Hotel & Casino | | Caesars Windsor (a) | | Horseshoe Council Bluffs | | Harrah’s Resort Southern California | Paris Las Vegas | | Circus Circus Reno | | Horseshoe Hammond | | Branded | Planet Hollywood Resort & Casino | | Eldorado Gaming Scioto Downs | | Horseshoe Indianapolis | | Caesars Southern Indiana | The Vanderpump Hotel | | Eldorado Resort Casino Reno | | Horseshoe Lake Charles | | Harrah’s Northern California | | | Grand Victoria Casino | | Horseshoe St. Louis | | Harrah’s Oklahoma (b) | | Caesars Digital | | Harrah’s Atlantic City | | Horseshoe Tunica | | | | Caesars Digital | | Harrah’s Columbus Nebraska | | Isle Casino Bettendorf | | | | | Harrah’s Council Bluffs | | Isle of Capri Casino Boonville | | | | | Harrah’s Gulf Coast | | Isle of Capri Casino Lula | | | | | Harrah’s Hoosier Park Racing & Casino | | Isle Casino Waterloo | | | | | Harrah’s Joliet | | Lady Luck Casino - Black Hawk | | | | | Harrah’s Lake Tahoe | | Silver Legacy Resort Casino | | | | | Harrah’s Laughlin | | Trop Casino Greenville | | | | | Harrah’s Metropolis | | Tropicana Atlantic City | | | | | Harrah’s North Kansas City | | Tropicana Laughlin Hotel & Casino | | | | | Harrah’s Philadelphia | | | | |
____________________ (a)Caesars Windsor was a managed property prior to March 3, 2026. (b)Currently operating under a consulting agreement until a management agreement receives regulatory approval. 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: | | | | | | | | | | | | | | | | | | | | | | | | | Three Months Ended September 30, | | Nine Months Ended September 30, | | (In millions) | 2026 | | 2025 | | 2026 | | 2025 | | Las Vegas: | | | | | | | | | Net revenues | $ | 930 | | | $ | 952 | | | $ | 2,950 | | | $ | 3,009 | | | Adjusted EBITDA | 343 | | | 379 | | | 1,179 | | | 1,281 | | | Regional: | | | | | | | | | Net revenues | 1,627 | | | 1,536 | | | 4,627 | | | 4,359 | | | Adjusted EBITDA | 524 | | | 506 | | | 1,447 | | | 1,385 | | | Caesars Digital: | | | | | | | | | Net revenues | 326 | | | 311 | | | 1,051 | | | 989 | | | Adjusted EBITDA | 44 | | | 28 | | | 181 | | | 151 | | | Managed and Branded: | | | | | | | | | Net revenues | 58 | | | 73 | | | 181 | | | 214 | | | Adjusted EBITDA | 17 | | | 18 | | | 46 | | | 51 | | | Corporate and Other: | | | | | | | | | Net revenues | (1) | | | (3) | | | (6) | | | (1) | | | Adjusted EBITDA | (63) | | | (47) | | | (181) | | | (145) | |
Disaggregation of Certain Significant Expenses by Segment | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Three Months Ended September 30, 2026 | | (In millions) | Las Vegas | | Regional | | Caesars Digital | | Managed and Branded | | Corporate and Other | | Total | Net revenues | $ | 930 | | | $ | 1,627 | | | $ | 326 | | | $ | 58 | | | $ | (1) | | | $ | 2,940 | | | | | | | | | | | | | | Gaming taxes | (31) | | | (338) | | | (95) | | | — | | | — | | | | | | | | | | | | | | | | Labor expense | (303) | | | (350) | | | — | | | — | | | — | | | | | | | | | | | | | | | | Other segment expenses (a) | (253) | | | (415) | | | (187) | | | (41) | | | (62) | | | | | | | | | | | | | | | | Adjusted EBITDA | $ | 343 | | | $ | 524 | | | $ | 44 | | | $ | 17 | | | $ | (63) | | | $ | 865 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Three Months Ended September 30, 2025 | | (In millions) | Las Vegas | | Regional | | Caesars Digital | | Managed and Branded | | Corporate and Other | | Total | Net revenues | $ | 952 | | | $ | 1,536 | | | $ | 311 | | | $ | 73 | | | $ | (3) | | | $ | 2,869 | | | | | | | | | | | | | | Gaming taxes | (29) | | | (322) | | | (88) | | | — | | | — | | | | | | | | | | | | | | | | | Labor expense | (298) | | | (321) | | | — | | | — | | | — | | | | | | | | | | | | | | | | Other segment expenses (a) | (246) | | | (387) | | | (195) | | | (55) | | | (44) | | | | | | | | | | | | | | | | Adjusted EBITDA | $ | 379 | | | $ | 506 | | | $ | 28 | | | $ | 18 | | | $ | (47) | | | $ | 884 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Nine Months Ended September 30, 2026 | | (In millions) | Las Vegas | | Regional | | Caesars Digital | | Managed and Branded | | Corporate and Other | | Total | Net revenues | $ | 2,950 | | | $ | 4,627 | | | $ | 1,051 | | | $ | 181 | | | $ | (6) | | | $ | 8,803 | | | | | | | | | | | | | | Gaming taxes | (90) | | | (996) | | | (299) | | | — | | | — | | | | | | | | | | | | | | | | Labor expense | (920) | | | (1,009) | | | — | | | — | | | — | | | | | | | | | | | | | | | | Other segment expenses (a) | (761) | | | (1,175) | | | (571) | | | (135) | | | (175) | | | | | | | | | | | | | | | | Adjusted EBITDA | $ | 1,179 | | | $ | 1,447 | | | $ | 181 | | | $ | 46 | | | $ | (181) | | | $ | 2,672 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Nine Months Ended September 30, 2025 | | (In millions) | Las Vegas | | Regional | | Caesars Digital | | Managed and Branded | | Corporate and Other | | Total | Net revenues | $ | 3,009 | | | $ | 4,359 | | | $ | 989 | | | $ | 214 | | | $ | (1) | | | $ | 8,570 | | | | | | | | | | | | | | Gaming taxes | (91) | | | (943) | | | (254) | | | — | | | — | | | | | | | | | | | | | | | | | Labor expense | (912) | | | (930) | | | — | | | — | | | — | | | | | | | | | | | | | | | | Other segment expenses (a) | (725) | | | (1,101) | | | (584) | | | (163) | | | (144) | | | | | | | | | | | | | | | | Adjusted EBITDA | $ | 1,281 | | | $ | 1,385 | | | $ | 151 | | | $ | 51 | | | $ | (145) | | | $ | 2,723 | | ____________________(a)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 expenses. •Caesars Digital - Labor costs directly associated with the operation and maintenance of the digital platforms; professional fees; marketing and advertising expenses; and software and license 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. | | | | | | | | | | | | | | | | | | | | | | | | | Three Months Ended September 30, | | Nine Months Ended September 30, | | (In millions) | 2026 | | 2025 | | 2026 | | 2025 | | Net loss attributable to Caesars | $ | (123) | | | $ | (55) | | | $ | (283) | | | $ | (252) | | | Net income attributable to noncontrolling interests | 16 | | | 16 | | | 52 | | | 50 | | | | | | | | | | | Benefit for income taxes | (10) | | | (25) | | | (10) | | | (1) | | | Other (income) loss | 4 | | | (3) | | | (1) | | | (3) | | | Loss on extinguishment of debt | — | | | 4 | | | — | | | 4 | | | Interest expense, net | 570 | | | 576 | | | 1,712 | | | 1,729 | | | Depreciation and amortization | 366 | | | 352 | | | 1,068 | | | 1,073 | | | | | | | | | | Transaction costs and other, net (a) | 19 | | | (3) | | | 64 | | | 51 | | | Stock-based compensation expense | 23 | | | 22 | | | 70 | | | 72 | | | Adjusted EBITDA | $ | 865 | | | $ | 884 | | | $ | 2,672 | | | $ | 2,723 | | | | | | | | | | | Adjusted EBITDA by Segment: | | | | | | | | | Las Vegas | $ | 343 | | | $ | 379 | | | $ | 1,179 | | | $ | 1,281 | | | Regional | 524 | | | 506 | | | 1,447 | | | 1,385 | | | Caesars Digital | 44 | | | 28 | | | 181 | | | 151 | | | Managed and Branded | 17 | | | 18 | | | 46 | | | 51 | | | Corporate and Other | (63) | | | (47) | | | (181) | | | (145) | |
____________________ (a)Transaction costs and other, net primarily includes costs related to non-cash losses on the write down and disposal of assets, certain non-recurring litigation reserves, non-recurring asset recoveries, professional services for transaction and integration costs, various contract exit or termination costs, pre-opening costs in connection with new property openings and non-cash changes in equity method investments.
|
| Schedule of Balance Sheet Information for Reportable Segments |
| | | | | | | | | | | | | Total Assets - By Segment | | | | | (In millions) | September 30, 2026 | | December 31, 2025 | | Las Vegas | $ | 26,255 | | | $ | 25,808 | | | Regional | 15,848 | | | 14,435 | | | Caesars Digital | 1,281 | | | 1,254 | | | Managed and Branded | 394 | | | 343 | | Corporate and Other (a) | (12,407) | | | (10,201) | | | Total | $ | 31,371 | | | $ | 31,639 | |
____________________ (a)Includes eliminations of transactions among segments, to reconcile to the Company’s consolidated results.
|