
Caesars (CZR) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Mar 2025Income Metrics
Revenue
2.8B
Gross Profit
1.4B
50.54%
Operating Income
490.0M
17.54%
Net Income
-98.0M
-3.51%
Balance Sheet Metrics
Total Assets
32.4B
Total Liabilities
28.1B
Shareholders Equity
4.3B
Debt to Equity
6.57
Cash Flow Metrics
Operating Cash Flow
252.0M
Free Cash Flow
-5.0M
Revenue & Profitability Trend
Caesars Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 11.2B | 11.5B | 10.8B | 9.6B | 3.6B |
Cost of Goods Sold | 5.4B | 5.4B | 5.4B | 4.6B | 1.8B |
Gross Profit | 5.8B | 6.1B | 5.4B | 4.9B | 1.8B |
Gross Margin % | 51.8% | 53.2% | 50.1% | 51.4% | 49.1% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | 1.9B | 2.0B | 2.1B | 1.8B | 902.0M |
Other Operating Expenses | 307.0M | 306.0M | 286.0M | 309.0M | 195.0M |
Total Operating Expenses | 2.2B | 2.3B | 2.4B | 2.1B | 1.1B |
Operating Income | 2.3B | 2.6B | 1.9B | 1.7B | 102.0M |
Operating Margin % | 20.2% | 22.2% | 17.2% | 17.8% | 2.8% |
Non-Operating Items | |||||
Interest Income | 11.0M | 12.0M | 12.0M | 16.0M | - |
Interest Expense | 2.4B | 2.4B | 2.3B | 2.3B | 1.2B |
Other Non-Operating Income | -33.0M | -272.0M | -161.0M | -680.0M | -506.0M |
Pre-tax Income | -124.0M | -60.0M | -565.0M | -1.3B | -1.6B |
Income Tax | 87.0M | -888.0M | -41.0M | -283.0M | 132.0M |
Effective Tax Rate % | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
Net Income | -211.0M | 828.0M | -910.0M | -1.0B | -1.8B |
Net Margin % | -1.9% | 7.2% | -8.4% | -10.6% | -48.5% |
Key Metrics | |||||
EBITDA | 3.6B | 3.8B | 3.1B | 2.6B | 861.0M |
EPS (Basic) | $-1.29 | $3.65 | $-4.19 | $-4.83 | $-13.50 |
EPS (Diluted) | $-1.29 | $3.64 | $-4.19 | $-4.83 | $-13.50 |
Basic Shares Outstanding | 215000000 | 215000000 | 214000000 | 211000000 | 130000000 |
Diluted Shares Outstanding | 215000000 | 215000000 | 214000000 | 211000000 | 130000000 |
Income Statement Trend
Caesars Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 866.0M | 1.0B | 1.0B | 1.1B | 1.8B |
Short-term Investments | - | - | - | - | - |
Accounts Receivable | 470.0M | 608.0M | 611.0M | 472.0M | 342.0M |
Inventory | 45.0M | 46.0M | 59.0M | 42.0M | 44.0M |
Other Current Assets | 271.0M | 264.0M | 263.0M | 290.0M | - |
Total Current Assets | 1.7B | 2.0B | 2.1B | 6.0B | 6.1B |
Non-Current Assets | |||||
Property, Plant & Equipment | 0 | 0 | 639.0M | 662.0M | 457.0M |
Goodwill | 25.3B | 26.5B | 26.7B | 27.1B | 24.0B |
Intangible Assets | 4.1B | 4.5B | 4.7B | 4.9B | 4.3B |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 1.2B | 895.0M | 1.0B | 650.0M | 810.0M |
Total Non-Current Assets | 30.8B | 31.3B | 31.4B | 32.1B | 30.3B |
Total Assets | 32.6B | 33.4B | 33.5B | 38.0B | 36.4B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 296.0M | 408.0M | 314.0M | 254.0M | 167.0M |
Short-term Debt | 130.0M | 88.0M | 158.0M | 119.0M | 120.0M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | - | - | - | 2.7B | 787.0M |
Total Current Liabilities | 2.3B | 2.7B | 2.7B | 5.3B | 2.5B |
Non-Current Liabilities | |||||
Long-term Debt | 24.9B | 25.0B | 25.3B | 26.1B | 26.4B |
Deferred Tax Liabilities | 130.0M | 102.0M | 987.0M | 1.1B | 1.2B |
Other Non-Current Liabilities | 880.0M | 871.0M | 852.0M | 936.0M | 1.3B |
Total Non-Current Liabilities | 25.9B | 26.0B | 27.1B | 28.2B | 28.8B |
Total Liabilities | 28.2B | 28.6B | 29.8B | 33.5B | 31.4B |
Equity | |||||
Common Stock | 0 | 0 | 0 | 0 | 0 |
Retained Earnings | -2.8B | -2.5B | -3.3B | -2.4B | -1.4B |
Treasury Stock | 0 | 23.0M | 23.0M | 23.0M | 9.0M |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 4.4B | 4.7B | 3.8B | 4.5B | 5.0B |
Key Metrics | |||||
Total Debt | 25.1B | 25.1B | 25.4B | 26.3B | 26.5B |
Working Capital | -525.0M | -645.0M | -566.0M | 667.0M | 3.6B |
Balance Sheet Composition
Caesars Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | -211.0M | 828.0M | -910.0M | -1.0B | -1.8B |
Depreciation & Amortization | 1.3B | 1.3B | 1.2B | 1.1B | 583.0M |
Stock-Based Compensation | 94.0M | 104.0M | 101.0M | 82.0M | 79.0M |
Working Capital Changes | -462.0M | -99.0M | -231.0M | 361.0M | -89.0M |
Operating Cash Flow | 1.0B | 1.4B | 804.0M | 678.0M | -832.0M |
Investing Activities | |||||
Capital Expenditures | -742.0M | -1.3B | -952.0M | -520.0M | -164.0M |
Acquisitions | 0 | -2.0M | 39.0M | -899.0M | -5.9B |
Investment Purchases | - | - | - | - | - |
Investment Sales | 14.0M | 4.0M | 126.0M | 239.0M | 25.0M |
Investing Cash Flow | -728.0M | -1.2B | -757.0M | -1.1B | -6.1B |
Financing Activities | |||||
Share Repurchases | -191.0M | -66.0M | 0 | 0 | 0 |
Dividends Paid | - | - | - | - | - |
Debt Issuance | 7.5B | 5.5B | 1.5B | 1.3B | 13.0B |
Debt Repayment | -7.7B | -6.1B | -2.7B | -2.3B | -4.7B |
Financing Cash Flow | -498.0M | -713.0M | -1.3B | -1.1B | 10.6B |
Free Cash Flow | -236.0M | 515.0M | 12.0M | 340.0M | -781.0M |
Net Change in Cash | -212.0M | -522.0M | -1.2B | -1.6B | 3.7B |
Cash Flow Trend
Caesars Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
10.42
Forward P/E
18.68
Price to Book
1.34
Price to Sales
0.46
PEG Ratio
-0.34
Profitability Ratios
Profit Margin
-1.71%
Operating Margin
19.26%
Return on Equity
-3.02%
Return on Assets
4.19%
Financial Health
Current Ratio
0.82
Debt to Equity
632.19
Beta
2.40
Per Share Data
EPS (TTM)
$-0.93
Book Value per Share
$18.73
Revenue per Share
$53.65
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
czr | 5.2B | 10.42 | 1.34 | -3.02% | -1.71% | 632.19 |
Las Vegas Sands | 37.8B | 27.80 | 19.00 | 54.15% | 12.16% | 693.25 |
Wynn Resorts | 11.9B | 33.82 | -9.79 | -51.73% | 5.51% | -10.07 |
MGM Resorts | 9.9B | 19.79 | 3.32 | 21.79% | 3.14% | 844.04 |
Boyd Gaming | 6.9B | 13.26 | 4.95 | 36.23% | 14.02% | 305.14 |
Red Rock Resorts | 6.1B | 20.41 | 17.25 | 129.06% | 8.89% | 1,149.62 |
Financial data is updated regularly. All figures are in the company's reporting currency.