Professional Documents
Culture Documents
Financial Report
Financial Report
10-Q
0
31-Mar-15
2015
Q1
MGM
MGM Resorts International
789570
-19
Large Accelerated Filer
5-May-15
563,042,468
$2,195,535
$1,713,715
461,751
103,286
7,725
188,310
2,956,607
14,561,951
570,000
473,345
104,011
14,675
151,414
3,027,160
14,441,542
1,661,444
2,898,127
4,309,206
411,112
9,279,889
26,798,447
1,559,034
2,897,110
4,364,856
412,809
9,233,809
26,702,511
187,325
125,720
70,552
164,252
170,439
62,142
1,245,320
191,155
1,574,617
3,407,925
2,621,860
12,913,882
130,570
184,205
1,327,959
1,895,761
2,547,150
14,551,810
150,691
Stockholders' equity
Common stock, $.01 par value: authorized
1,000,000,000 shares, issued and
outstanding 491,335,813 and 491,292,117
shares
Dec. 31,
2014
4,913
4,192,684
4,913
4,180,922
61,941
-107,909
13,580
12,991
4,273,118
3,379,917
7,653,035
4,090,917
3,537,357
7,628,274
$26,798,447
$26,702,511
$0.01
$0.01
1,000,000,000 1,000,000,000
491,335,813
491,292,117
491,335,813
491,292,117
$169,850
$102,652
$0.35
$0.33
$0.21
$0.20
Consolidated Statements of
Comprehensive Income (USD $)
In Thousands, unless otherwise
specified
Statement Of Income And
Comprehensive Income [Abstract]
Net income
Other comprehensive income (loss), net
of tax:
3 Months Ended
Mar. 31, 2015 Mar. 31, 2014
$212,646
$186,100
2,476
-672
1,804
214,450
-2,760
1,250
-1,510
184,590
-44,011
-82,205
$170,439
$102,385
206,412
207,655
9,782
17,955
10,676
1,589
-97,697
9,402
9,834
8,195
558
-381
4,039
-68,648
3,703
-6,782
-6,350
731
-14,186
6,349
6,879
-37,386
5,736
-29,736
-12,953
-12,945
-77,428
5,401
-87,934
5,227
175,648
290,795
-292,329
-192,751
164
135
-160,079
-32,175
1,111
497
-54,064
63,063
570,000
-2,070
1,226
116,797
-214,069
-1,318,626
-1,735,125
1,710,625
1,728,125
-508,900
-202,624
-152
-247,140
-1,648
189,223
704
-764,688
-971
482,372
-688,933
-552
1,713,715
2,195,535
1,803,669
1,114,736
213,430
200,226
4,747
3,864
$12,306
Organization
Organization Consolidation And
Presentation Of Financial Statements
[Abstract]
Organization
3 Months Ended
Mar. 31, 2015
NOTE 1 ORGANIZATION
The Company owns 50% of the Borgata Hotel Casino & Spa
(Borgata) located on Renaissance Pointe in the Marina area
of Atlantic City, New Jersey. Boyd Gaming Corporation owns
the other 50% of Borgata and also operates the resort. See
Note 4 for additional information regarding Borgata. The
Company also has 50% interests in Grand Victoria and Silver
Legacy. Grand Victoria is a riverboat casino in Elgin, Illinois;
an affiliate of Hyatt Gaming owns the other 50% of Grand
Victoria and also operates the resort. Silver Legacy is located
in Reno, adjacent to Circus Circus Reno, and the other 50% is
owned by Eldorado Resorts, Inc.
3 Months Ended
Mar. 31, 2015
3 Months Ended
Mar. 31, 2015
On April 30, 2015, the Company closed the sale of Gold Strike
and related assets in Jean, Nevada. At closing, the Company
received $12 million in cash proceeds. The assets and liabilities
of Gold Strike have been classified as held for sale as of March
31, 2015 and December 31, 2014. Assets held for sale of $14
million, comprised predominantly of property and equipment,
are classified within Prepaid expenses and other at both
March 31, 2015 and December 31, 2014. Liabilities related to
assets held for sale of $2 million, comprised of accounts
payable and other accrued liabilities, are classified within
Other accrued liabilities at both March 31, 2015 and
December 31, 2014.
3 Months Ended
Mar. 31, 2015
1,305,707
140,052
112,333
103,352
$
1,661,444
The Company recorded its share of the results of operations of unconsolidated affiliates as follows:
2015
117,381
(673
(19,011
$
97,697
CityCenter
Current assets
666,600
7,830,931
255,659
1,553,008
6,688,864
2015
Net revenues
Operating expenses
Operating income
Non-operating expenses
318,239
(136,633
181,606
(18,005
163,601
CityCenter litigation settlement. In December 2014, the Company and CityCenter entered into a settlement agreement with Perini Buildin
insurers to resolve all outstanding project lien claims and CityCenters counterclaims relating to the Harmon Hotel and Spa. The settlement
subsequently executed, and CityCenters procurement of replacement general liability insurance covering construction of the CityCenter dev
combined with certain prior Harmon-related insurance settlement proceeds, resulted in a gain of $160 million recorded by CityCenter during
CityCenter dividend. In April 2015, CityCenter adopted an annual distribution policy and declared a special dividend of $400 million, of w
distribute up to 35% of excess cash flow, subject to the approval of the CityCenter board of directors.
LasVegasArena
See Note 6 for discussion of the Companys joint and several completion and repayment guarantees and equity contribution commitments re
3 Months Ended
Mar. 31, 2015
December 31,
2014
(In thousands)
1,221,306
141,162
109,252
87,314
1,559,034
(In thousands)
$
)
22,615
(19
(22,215
$
381
December 31,
2014
(In thousands)
561,904
7,883,709
508,168
1,552,913
6,384,532
336,417
(331,454
4,963
(25,165
(20,202
)
)
agreement with Perini Building Company, Inc. (Perini), general contractor for CityCenter, the remaining Perini subcontractors and relevant
Hotel and Spa. The settlement was subject to execution of a global settlement agreement among the parties described above, which was
nstruction of the CityCenter development, which was obtained in January 2015. The proceeds pursuant to such global settlement agreement,
recorded by CityCenter during the first quarter of 2015, of which the Company recorded its 50% share of $80 million.
dividend of $400 million, of which the Company received its 50% share of $200 million. Under the annual distribution policy, CityCenter will
)
)
)
)
)
Long-Term Debt
Debt Disclosure [Abstract]
Long-Term Debt
NOTE 5 LONG-TERM DEBT
Long-term debt consisted of the following:
March 31,
2015
Debt due within one year of the March 31, 2015 balance sheet date was classified as long-term as
has both the intent and ability to refinance other current maturities on a long-term basis under its
related to the Companys senior notes, convertible senior notes and term loan credit facilities. The
Senior credit facility. At March 31, 2015, the Companys senior credit facility consisted of a $1.
LIBOR plus an applicable rate determined by the Companys credit rating (2.75% as of March 31
2017 and the term loan B facility matures in December 2019. The term loan A and term loan B fa
Company permanently repaid $7 million in 2015 in accordance with the scheduled amortization.
loan A was 2.9% and the interest rate on the term loan B was 3.5%.
The land and substantially all of the assets of MGM Grand Las Vegas, Bellagio and The Mirage s
Gold Strike Tunica secure the entire amount of the senior credit facility and the land and substant
facility is secured by a pledge of the equity or limited liability company interests of the subsidiari
The senior credit facility contains customary representations and warranties and customary affirm
minimum trailing four-quarter EBITDA (as defined in the senior credit facility) and limits the abi
EBITDA of $1.25 billion. The minimum EBITDA requirement is $1.25 billion through June 30, 2
EBITDA for the trailing four quarters ended March 31, 2015, calculated in accordance with the te
unused amounts in any fiscal year rolling over to the next fiscal year, but not any fiscal year there
2014, was $794 million. In addition, the senior credit facility limits the Restricted Groups ability
expenditures and other investments for the 2015 calendar year.
The senior credit facility provides for customary events of default, including, without limitation,
insolvency, (v) judgment defaults in excess of specified amounts, (vi) the failure of any loan docu
lenders, or (vii) the security documents cease to create a valid and perfected first priority lien on a
license affecting a specified amount of its revenues or assets, will constitute an event of default.
MGM Grand Paradise credit facility. At March 31, 2015, the MGM Grand Paradise credit faci
subject to scheduled amortization payments beginning in July 2016. The interest rate on the facili
March 31, 2015. MGM China is a joint and several co-borrower with MGM Grand Paradise. The
guarantor subsidiaries have granted a security interest in substantially all of their assets to secure
interest rate on the term loans and outstanding revolving loans was 1.99%.
The MGM Grand Paradise credit facility agreement contains customary representations and warr
subsidiaries to make investments, pay dividends and sell assets, and to incur additional debt and a
of the MGM Cotai opening date and 4.00 to 1.00 thereafter, in addition to a minimum interest co
In April 2015, MGM China agreed in principle with its lenders to amend and restate its senior cre
Additionally, the amended MGM Grand Paradise credit facility is expected to bear interest at a fl
2.50% based on MGM Chinas leverage ratio. The consent is subject to the execution of a formal
conditions precedent to its effectiveness, including, but not limited to, receipt of any government
facilities will be finalized.
Convertible senior notes. In April 2015, holders of substantially all of the $1.45 billion in aggre
notes were converted at 53.83 shares of common stock per $1,000 principle amount, which is equ
initial issuance of $1.15 billion aggregate principle amount of notes and received approximately 6
Fair value of long-term debt. The estimated fair value of the Companys long-term debt at Marc
quoted market prices for the Companys senior notes and senior credit facility. Carrying value of
3 Months Ended
Mar. 31, 2015
March 31,
2015
(In thousands)
2,731,392
553,376
399,876
1,450,201
875,200
242,900
732,749
498,212
743,000
469,347
850,000
500,000
1,000,000
1,250,000
1,000,000
1,250,720
572
4,265
14,551,810
14,551,810
eet date was classified as long-term as substantially all of the $1.45 billion 4.25% convertible senior notes were converted into shares of the Companys co
turities on a long-term basis under its revolving senior credit facility. As of December 31, 2014, the amount available under the Companys revolving sen
otes and term loan credit facilities. The Company excluded from the December 31, 2014 current portion of long-term debt the amount available for refinan
senior credit facility consisted of a $1.2 billion revolving credit facility, a $1.03 billion term loan A facility and a $1.71 billion term loan B facility. The rev
ys credit rating (2.75% as of March 31, 2015). The term loan B facility bears interest at LIBOR plus 2.50%, with a LIBOR floor of 1.00%. The revolving a
9. The term loan A and term loan B facilities are subject to scheduled amortization payments on the last day of each calendar quarter in an amount equal to
ance with the scheduled amortization. The Company had $1.1 billion of available borrowing capacity under its senior credit facility at March 31, 2015. At
as 3.5%.
Las Vegas, Bellagio and The Mirage secure up to $3.35 billion of obligations outstanding under the senior credit facility. In addition, the land and substant
redit facility and the land and substantially all of the assets of MGM Grand Detroit secure its $450 million of obligations as a co-borrower under the senio
ity company interests of the subsidiaries that own the pledged properties.
s and warranties and customary affirmative and negative covenants. In addition, the senior credit facility requires the Company and its restricted subsidiar
enior credit facility) and limits the ability of the Restricted Group to make capital expenditures and investments. As of March 31, 2015, the Restricted Gro
ment is $1.25 billion through June 30, 2015 and increases to $1.30 billion for September 30, 2015 and December 31, 2015 and to $1.35 billion for March 3
5, calculated in accordance with the terms of the senior credit facility, was $1.35 billion. The senior credit facility limits the Restricted Group to capital ex
iscal year, but not any fiscal year thereafter. The Restricted Groups total capital expenditures allowable under the senior credit facility for fiscal year 2015
ty limits the Restricted Groups ability to make investments subject to certain thresholds and other important exceptions. As of March 31, 2015, the Restri
ear.
default, including, without limitation, (i) payment defaults, (ii) covenant defaults, (iii) cross-defaults to certain other indebtedness in excess of specified am
ounts, (vi) the failure of any loan document by a significant party to be in full force and effect and such circumstance, in the reasonable judgment of the re
lid and perfected first priority lien on any material portion of the collateral. In addition, the senior credit facility provides that a cessation of business due to
s, will constitute an event of default.
, the MGM Grand Paradise credit facility consisted of approximately $550 million of term loans and an approximately $1.45 billion revolving credit facili
uly 2016. The interest rate on the facility fluctuates annually based on HIBOR plus a margin, which ranges between 1.75% and 2.50%, based on MGM Ch
ower with MGM Grand Paradise. The MGM Grand Paradise credit facility is secured by MGM Grand Paradises interest in the Cotai land use right, and M
bstantially all of their assets to secure the facility. The MGM Grand Paradise credit facility will be used for general corporate purposes and for the develop
ans was 1.99%.
ns customary representations and warranties, events of default, affirmative covenants and negative covenants, which impose restrictions on, among other th
sets, and to incur additional debt and additional liens. MGM China is also required to maintain compliance with a maximum consolidated total leverage ra
, in addition to a minimum interest coverage ratio of 2.50 to 1.00. MGM China was in compliance with its credit facility covenants at March 31, 2015.
ders to amend and restate its senior credit facility and increase the term loan commitments to $1.55 billion and extend the maturity date for the term loans
ility is expected to bear interest at a fluctuating rate per annum based on HIBOR plus a margin, initially set for a six month period at 1.75% per annum, bu
is subject to the execution of a formal amended and restated facilities agreement, among the lenders, MGM China and MGM Grand Paradise and is condi
limited to, receipt of any government or regulatory approval required in connection with the transaction. There is no assurance as to whether and when bin
ntially all of the $1.45 billion in aggregate principle amount of 4.25% convertible senior notes elected to convert the notes into approximately 78 million s
$1,000 principle amount, which is equivalent to a conversion price of approximately $18.58 per share. In addition, the Company settled the capped call tr
of notes and received approximately 6 million shares from such financial institutions. Such shares received in connection with the capped call transaction
the Companys long-term debt at March 31, 2015 was $15.4 billion. At December 31, 2014, the estimated fair value of the Companys long-term debt was
enior credit facility. Carrying value of the MGM Grand Paradise credit facility approximates fair value.
December 31,
2014
(In thousands)
2,738,118
553,177
1,451,405
875,370
242,900
732,749
497,955
743,000
468,949
850,000
500,000
1,000,000
1,250,000
1,000,000
1,250,742
572
4,265
14,159,202
(1,245,320 )
12,913,882
ertible senior notes were converted into shares of the Companys common stock in April 2015, and the Company
31, 2014, the amount available under the Companys revolving senior credit facility was less than current maturities
4 current portion of long-term debt the amount available for refinancing under its revolving credit facility.
term loan A facility and a $1.71 billion term loan B facility. The revolving and term loan A facilities bear interest at
LIBOR plus 2.50%, with a LIBOR floor of 1.00%. The revolving and term loan A facilities mature in December
ments on the last day of each calendar quarter in an amount equal to 0.25% of the original principal balance. The
wing capacity under its senior credit facility at March 31, 2015. At March 31, 2015, the interest rate on the term
ng under the senior credit facility. In addition, the land and substantially all of the assets of New York-New York and
ure its $450 million of obligations as a co-borrower under the senior credit facility. In addition, the senior credit
nior credit facility requires the Company and its restricted subsidiaries (the Restricted Group) to maintain a
nditures and investments. As of March 31, 2015, the Restricted Group was required to maintain a minimum
r 30, 2015 and December 31, 2015 and to $1.35 billion for March 31, 2016, with periodic increases thereafter.
n. The senior credit facility limits the Restricted Group to capital expenditures of $500 million per fiscal year, with
ditures allowable under the senior credit facility for fiscal year 2015, after giving effect to unused amounts from
s and other important exceptions. As of March 31, 2015, the Restricted Group was within the limit of capital
ross-defaults to certain other indebtedness in excess of specified amounts, (iv) certain events of bankruptcy and
d effect and such circumstance, in the reasonable judgment of the required lenders, is materially adverse to the
the senior credit facility provides that a cessation of business due to revocation, suspension or loss of any gaming
erm loans and an approximately $1.45 billion revolving credit facility due October 2017. The credit facility is
argin, which ranges between 1.75% and 2.50%, based on MGM Chinas leverage ratio. The margin was 1.75% at
by MGM Grand Paradises interest in the Cotai land use right, and MGM China, MGM Grand Paradise and their
ility will be used for general corporate purposes and for the development of MGM Cotai. At March 31, 2015, the
nd negative covenants, which impose restrictions on, among other things, the ability of MGM China and its
maintain compliance with a maximum consolidated total leverage ratio of 4.50 to 1.00 prior to the first anniversary
compliance with its credit facility covenants at March 31, 2015.
nts to $1.55 billion and extend the maturity date for the term loans and the revolving credit facility to April 2019.
margin, initially set for a six month period at 1.75% per annum, but thereafter will range between 1.375% and
ng the lenders, MGM China and MGM Grand Paradise and is conditioned upon the satisfaction (or waiver) of all
th the transaction. There is no assurance as to whether and when binding agreements in respect of the proposed
or notes elected to convert the notes into approximately 78 million shares of the Companys common stock. The
18.58 per share. In addition, the Company settled the capped call transactions entered into in connection with the
Such shares received in connection with the capped call transactions were subsequently retired.
2014, the estimated fair value of the Companys long-term debt was $15.1 billion. Fair value was estimated using
mates fair value.
3 Months Ended
Mar. 31, 2015
3 Months E
Mar. 31, 2
NOTE 7 INCOME PER SHARE OF COMMON STOCK
The weighted-average number of common and common equivalent shares used in the calculation of basic and diluted income per share cons
2015
Numerator:
Net income attributable to MGM Resorts International - basic $
Interest on convertible debt, net of tax
Potentially dilutive effect due to MGM China Share
Option Plan
169,850
19,967
189,809
(8
Denominator:
Weighted-average common shares outstanding - basic
Potential dilution from share-based awards
Potential dilution from assumed conversion of
convertible debt
Weighted-average common and common equivalent shares diluted
491,422
5,836
78,054
575,312
4,627
Potential dilution from the assumed conversion of convertible debt for the three months ended March 31, 2015 does not take into considerat
For the three months ended March 31, 2014, potential dilution from the assumed conversion of convertible debt relates to the $300 million 4
excluded from the March 31, 2014 calculation of diluted earnings per share as their effect would be antidilutive.
3 Months Ended
Mar. 31, 2015
(In thousands)
)
$
does not take into consideration the 6 million shares received pursuant to the capped call transactions as discussed in Note 5, as the effect would be antidi
t relates to the $300 million 4.25% senior convertible notes issued in June 2011. The $1.15 billion 4.25% senior convertible notes issued in April 2010 we
.
2014
102,652
2,195
(132 )
104,715
490,542
6,453
16,149
513,144
2,625
Stockholders' Equity
Equity [Abstract]
Stockholders' Equity
MGM China dividends. MGM China paid a $400 million special dividend in March 2015, of which $20
annual shareholder meeting.
MGM China paid a $499 million special dividend in March 2014, of which $254 million remained within
Supplemental equity information. The following table presents the Companys changes in stockholders
MGM Resorts
International
Stockholders'
Equity
Accumulated other comprehensive income (loss). Changes in accumulated other comprehensive income
Currency
Translation
Adjustment
3 Months Ended
Mar. 31, 2015
ecial dividend in March 2015, of which $204 million remained within the consolidated entity and $196 million was distributed to noncontrolling interests
014, of which $254 million remained within the consolidated entity and $245 million was distributed to noncontrolling interests.
ents the Companys changes in stockholders equity for the three months ended March 31, 2015:
MGM Resorts
International
Stockholders'
Equity
4,090,917
169,850
1,261
(672 )
9,350
(2,166 )
(294 )
4,872
4,273,118
in accumulated other comprehensive income (loss) attributable to MGM Resorts International by component are as follows:
Currency
Translation
Adjustment
12,319
1,261
13,580
3 Months Ended
Mar. 31, 2015
ributed to noncontrolling interests. Additionally, in February 2015, MGM Chinas Board of Directors recommended a final dividend for 2014 of approxim
interests.
Noncontrolling
Interests
(In thousands)
3,537,357
42,796
1,215
1,352
(202,803 )
3,379,917
ows:
Other
Adjustments
(In thousands)
672
(672 )
$
M Chinas Board of Directors recommended a final dividend for 2014 of approximately $120 million, subject to approval at MGM Chinas 2015
Total
Stockholders'
Equity
7,628,274
212,646
2,476
(672
10,702
(2,166
(294
(202,803
4,872
7,653,035
Total
12,991
589
$
13,580
)
)
)
Stock-Based Compensation
Disclosure Of Compensation Related
Costs Sharebased Payments [Abstract]
Stock-Based Compensation
2005 Omnibus Incentive Plan. As of March 31, 2015, the Company had an aggregate of 23 million shares of common stock available for g
Units
(000s)
16,176
12
(163 )
(856 )
15,169
9,824
RSUs
Units
(000s)
1,358
(15 )
1,343
Units
(000s)
265
229
494
The Company grants PSUs for the portion of any calculated bonus for a Section 16 officer of the Company that is in excess of such officers
MGM China Share Option Plan. As of March 31, 2015, MGM China had an aggregate of 338 million shares of common stock available f
Units
(000s)
35,058
710
35,768
10,642
Recognition of compensation cost. Compensation cost for both the Omnibus Plan and MGM China Plan was recognized as follows:
Three Months Ended
March 31,
2015
(In thousands)
Compensation cost:
Omnibus Plan
MGM China Plan
Total compensation cost
Less: Reimbursed costs and capitalized cost
Compensation cost after reimbursed costs
and capitalized cost
Less: Related tax benefit
Compensation cost, net of tax benefit
7,942
2,760
10,702
(290 )
10,412
(2,634 )
7,778
23 million shares of common stock available for grant as share-based awards under the Companys omnibus incentive plan (Omnibus Plan). A summary
Weighted Average
Exercise Price
15.27
20.03
14.1
35.27
14.2
12.34
Restri
RSUs
Weighted
Average
Grant-Date
Fair Value
18.27
18.08
18.27
Weighted Average
Target Price
31.72
25.91
29.03
of the Company that is in excess of such officers base salary (the Bonus PSU Policy). Awards granted under the Bonus PSU Policy have the same term
of 338 million shares of common stock available for grant as share-based awards under the MGM China share option plan (MGM China Plan). A summ
Weighted Average
Exercise Price
2.85
2.48
2.84
2.05
(In thousands)
7,002
1,461
8,463
(268 )
8,195
(2,317 )
5,878
3 Months Ended
Mar. 31, 2015
plan (Omnibus Plan). A summary of activity under the Companys share-based payment plans for the three months ended March 31, 2015 is presented be
Stockoptionsandstockappreciationrights(SARs)
Restrictedstockunits(RSUs)andperformanceshareunits(PSUs)
Units
(000s)
1,455
1,455
BonusPSUs
nus PSU Policy have the same terms as PSUs granted under the Omnibus Plan with the exception that as of the grant date the awards will not be subject to
lan (MGM China Plan). A summary of activity under the MGM China Plan for the three months ended March 31, 2015 is presented below:
Stockoptions
PSUs
Weighted
Average
Grant-Date
Fair Value
15.14
15.14
as of the grant date the awards will not be subject to forfeiture in the event of the officers termination.
Weighted
Average
Target
Price
20.48
20.48
Segment Information
Segment Reporting [Abstract]
Segment Information
NOTE 10 SEGMENT INFORMATION
The Companys management views each of its casino resorts as an operating segment. Oper
in which they operate, and their management and reporting structure. The Companys princ
based on the similar characteristics of the operating segments within the regions in which th
operations and management services have not been identified as separate reportable segmen
The Companys management utilizes Adjusted Property EBITDA as the primary profit mea
related to the Omnibus Plan, which are not allocated to the reportable segments. MGM Chi
EBITDA is a measure defined as earnings before interest and other non-operating income (e
The following tables present the Companys segment information:
Net Revenues
Wholly owned domestic resorts
MGM China
Reportable segment net revenues
Corporate and other
$
Adjusted Property EBITDA
Wholly owned domestic resorts
MGM China
Reportable segment Adjusted Property
EBITDA
Other operating income (expense)
Corporate and other, net
Preopening and start-up expenses
Property transactions, net
Depreciation and amortization
Operating income
Non-operating income (expense)
Interest expense, net of amounts capitalized
3 Months Ended
Mar. 31, 2015
as an operating segment. Operating segments are aggregated based on their similar economic characteristics, types of customers, types of services and pro
ructure. The Companys principal operating activities occur in two geographic regions: the United States and Macau S.A.R. The Company has aggregated
within the regions in which they operate: wholly owned domestic resorts and MGM China. The Companys operations related to investments in unconsol
as separate reportable segments; therefore, these operations are included in Corporate and other, net in the following segment disclosures to reconcile to
TDA as the primary profit measure for its reportable segments. Adjusted Property EBITDA is a measure defined as Adjusted EBITDA before corporate exp
portable segments. MGM China recognizes stock compensation expense related to the MGM China Plan which is included in the calculation of Adjusted
other non-operating income (expense), taxes, depreciation and amortization, preopening and start-up expenses and property transactions, net.
tion:
Three Months Ended
March 31,
2015
(In thousands)
1,577,895
630,087
2,207,982
124,262
2,332,244
389,879
148,456
538,335
80,641
(15,871 )
(1,589 )
(206,412 )
395,104
(216,262 )
(19,011 )
(3,490 )
(238,763 )
156,341
56,305
212,646
(42,796 )
169,850
2014
1,570,234
941,448
2,511,682
118,716
2,630,398
402,846
240,725
643,571
(13,250 )
(5,636 )
(558 )
(207,655 )
416,472
(209,387 )
(22,215 )
(1,434 )
(233,036 )
183,436
2,664
186,100
(83,448 )
$
102,652
3 Months Ended
Mar. 31, 2015
The Companys domestic subsidiaries, excluding certain minor subsidiaries, its domestic insurance subsidiaries, MGM Grand Detroit, LLC,
months ended March 31, 2015 and 2014, are presented below.
Parent
Current assets
Property and equipment, net
Investments in subsidiaries
Parent
Current assets
Property and equipment, net
Investments in subsidiaries
Parent
Net revenues
Equity in subsidiaries' earnings
Expenses
Casino and hotel operations
General and administrative
Corporate expense
Preopening and start-up expenses
Property transactions, net
Depreciation and amortization
Income from unconsolidated affiliates
Operating income (loss)
Interest expense, net of amounts capitalized
Other, net
Income (loss) before income taxes
Parent
Parent
Net revenues
Equity in subsidiaries' earnings
Expenses
Casino and hotel operations
General and administrative
Corporate expense
Preopening and start-up expenses
Property transactions, net
Depreciation and amortization
Income from unconsolidated affiliates
Operating income (loss)
Interest expense, net of amounts capitalized
Other, net
Income (loss) before income taxes
Benefit (provision) for income taxes
Net income (loss)
Parent
AL INFORMATION
subsidiaries, its domestic insurance subsidiaries, MGM Grand Detroit, LLC, MGM National Harbor, LLC and Blue Tarp reDevelopment, LLC (the compa
Parent
1,206,649
20,727,345
134,077
22,068,071
270,376
2,103,314
2,238,007
13,145,313
37,943
17,794,953
4,273,118
4,273,118
22,068,071
Parent
1,390,806
20,430,160
141,035
21,962,001
1,680,319
1,932,780
2,312,828
11,907,534
37,623
17,871,084
4,090,917
4,090,917
21,962,001
Parent
327,766
1,500
1,201
15,516
18,217
309,549
(211,077 )
12,879
111,351
58,499
169,850
169,850
169,850
1,261
(672 )
589
170,439
170,439
Parent
(217,074 )
(140,732 )
570,000
429,268
(1,267,625 )
1,260,625
187,337
(152 )
180,185
392,379
799,508
1,191,887
Parent
302,318
1,254
1,112
16,739
19,105
283,213
(200,897 )
18,590
100,906
1,746
102,652
102,652
102,652
(1,517 )
1,250
(267 )
102,385
102,385
Parent
(186,046 )
(5,200 )
(5,200 )
(1,285,125 )
1,278,125
(508,900 )
515,595
(1,202 )
(1,507 )
(192,753 )
378,660
185,907
MGM National Harbor, LLC and Blue Tarp reDevelopment, LLC (the company that will own and operate the Companys casino resort in Springfield, Ma
Guarantor
Subsidiaries
$
$
Guarantor
Subsidiaries
$
$
Guarantor
Subsidiaries
$
$
Guarantor
Subsidiaries
Guarantor
Subsidiaries
$
$
Guarantor
Subsidiaries
ny that will own and operate the Companys casino resort in Springfield, Massachusetts), and each of their respective subsidiaries, have fully and unconditi
CONDENSED CONSOL
Guarantor
Subsidiaries
861,068
12,425,331
3,916,769
1,628,720
2,389,327
429,070
21,650,285
958,446
4,837
70,525
1,033,808
20,616,477
20,616,477
21,650,285
Guarantor
Subsidiaries
868,688
12,445,086
3,896,365
1,526,446
2,175,091
414,801
21,326,477
953,179
4,837
58,016
1,016,032
20,310,445
20,310,445
21,326,477
Guarantor
Subsidiaries
1,569,282
44,966
937,439
269,554
35,204
917
1,257
127,818
1,372,189
117,265
359,324
(288 )
(20,738 )
338,298
(1,686 )
336,612
336,612
336,612
1,261
(672 )
589
337,201
337,201
CONDENSED CONSOLIDATI
Guarantor
Subsidiaries
293,772
(105,509 )
100
(19,347 )
1,111
(214,237 )
(2,070 )
(339,952 )
10,520
(2 )
10,518
(35,662 )
(552 )
255,655
219,441
Guarantor
Subsidiaries
1,556,329
93,369
921,974
260,640
33,586
1,991
494
128,075
1,346,760
22,562
325,500
(104 )
(22,855 )
302,541
1,641
304,182
304,182
304,182
(1,517 )
1,250
(267 )
303,915
303,915
CONDENSED CONSOLIDATI
Guarantor
Subsidiaries
301,590
(69,530 )
69
(1,975 )
497
(54,064 )
63,063
(248,319 )
1,226
(309,033 )
(9,057 )
(9,057 )
(16,500 )
237,457
220,957
3 Months Ended
Mar. 31, 2015
sachusetts), and each of their respective subsidiaries, have fully and unconditionally guaranteed, on a joint and several basis, payment of the senior credit
(In thousands)
$
$
(In thousands)
$
$
$
$
$
$
3 Months Ended
Mar. 31, 2015
onally guaranteed, on a joint and several basis, payment of the senior credit facility and the outstanding debt securities. The Companys international subsid
(In thousands)
889,268
2,148,592
7,724
7,055,298
10,100,882
667,317
286,013
309,143
1,401,660
42,223
2,706,356
4,014,609
3,379,917
7,394,526
10,100,882
(In thousands)
768,335
2,008,428
7,588
7,118,939
9,903,290
775,097
242,311
309,032
1,001,511
34,931
2,362,882
4,003,051
3,537,357
7,540,408
9,903,290
763,685
513,904
57,418
(364 )
14,954
332
78,594
664,838
116
98,963
(4,897 )
(14,642 )
79,424
(508 )
78,916
(42,796 )
36,120
78,916
2,476
2,476
81,392
(44,011 )
37,381
98,950
(186,820 )
64
(186,756 )
(51,001 )
450,000
16,380
(202,624 )
2
212,757
704
125,655
658,552
784,207
1,074,662
727,460
57,494
3,026
3,645
64
79,580
871,269
53
203,446
(8,386 )
(19,384 )
175,676
(723 )
174,953
(83,448 )
91,505
174,953
(2,760 )
(2,760 )
172,193
(82,205 )
89,988
150,251
(123,221 )
66
(123,155 )
(450,000 )
450,000
(258,219 )
(247,140 )
(446 )
(505,805 )
(971 )
(479,680 )
1,187,552
707,872
acility and the outstanding debt securities. The Companys international subsidiaries, including MGM China, are not guarantors of such indebtedness. Sep
Elimination
$
$
Elimination
$
$
ON
Elimination
$
$
Elimination
ON
Elimination
$
$
Elimination
iaries, including MGM China, are not guarantors of such indebtedness. Separate condensed financial statement information for the subsidiary guarantors a
Elimination
(378 )
(11,972 )
(24,644,114 )
25,000
(2,389,327 )
(27,020,791 )
(378 )
(2,389,327 )
(2,389,705 )
(24,631,086 )
(24,631,086 )
(27,020,791 )
Elimination
(669 )
(11,972 )
(24,326,525 )
25,000
(2,175,091 )
(26,489,257 )
(670 )
(2,175,091 )
(2,175,761 )
(24,313,496 )
(24,313,496 )
(26,489,257 )
Elimination
(723 )
(372,732 )
(723 )
(723 )
(372,732 )
(372,732 )
(372,732 )
(372,732 )
(372,732 )
(2,522 )
672
(1,850 )
(374,582 )
(374,582 )
Elimination
214,237
214,237
(214,237 )
(214,237 )
Elimination
(593 )
(395,687 )
(593 )
(593 )
(395,687 )
(395,687 )
(395,687 )
(395,687 )
(395,687 )
3,034
(1,250 )
1,784
(393,903 )
(393,903 )
Elimination
25,000
(25,000 )
248,319
223,319
(248,319 )
(248,319 )
arate condensed financial statement information for the subsidiary guarantors and non-guarantors as of March 31, 2015 and December 31, 2014, and for th
Consolidated
$
$
Consolidated
$
$
Consolidated
$
$
Consolidated
Consolidated
$
$
Consolidated
nd non-guarantors as of March 31, 2015 and December 31, 2014, and for the three
Consolidated
2,956,607
14,561,951
1,661,444
7,618,445
26,798,447
1,895,761
2,547,150
14,551,810
150,691
19,145,412
4,273,118
3,379,917
7,653,035
26,798,447
Consolidated
3,027,160
14,441,542
1,559,034
7,674,775
26,702,511
3,407,925
2,621,860
12,913,882
130,570
19,074,237
4,090,917
3,537,357
7,628,274
26,702,511
Consolidated
2,332,244
1,452,120
328,173
50,356
15,871
1,589
206,412
2,054,521
117,381
395,104
(216,262 )
(22,501 )
156,341
56,305
212,646
(42,796 )
169,850
212,646
2,476
(672 )
1,804
214,450
(44,011 )
170,439
Consolidated
175,648
(292,329 )
164
(160,079 )
1,111
570,000
(2,070 )
116,797
(1,318,626 )
1,710,625
(202,624 )
(152 )
189,223
704
482,372
(552 )
1,713,715
2,195,535
Consolidated
2,630,398
1,650,095
319,246
53,351
5,636
558
207,655
2,236,541
22,615
416,472
(209,387 )
(23,649 )
183,436
2,664
186,100
(83,448 )
102,652
186,100
(2,760 )
1,250
(1,510 )
184,590
(82,205 )
102,385
Consolidated
290,795
(192,751 )
135
(32,175 )
497
(54,064 )
63,063
1,226
(214,069 )
(1,735,125 )
1,728,125
(508,900 )
(247,140 )
(1,648 )
(764,688 )
(971 )
(688,933 )
1,803,669
1,114,736
3 Months Ended
Mar. 31, 2015
3 Months Ended
Mar. 31, 2015
Investments in and advances to unconsolidated affiliates consisted of the following:
March 31,
December 31,
2015
2014
(In thousands)
1,305,707
1,221,306
140,052
141,162
112,333
103,352
109,252
87,314
1,661,444
1,559,034
The Company recorded its share of the results of operations of unconsolidated affiliates as follows:
2014
(In thousands)
117,381
(673 )
(19,011 )
$
22,615
(19
(22,215
97,697
381
December 31,
2015
2014
(In thousands)
Current assets
Property and other assets, net
Current liabilities
666,600
7,830,931
255,659
1,553,008
6,688,864
561,904
7,883,709
508,168
1,552,913
6,384,532
2014
(In thousands)
Net revenues
Operating expenses
Operating income
Non-operating expenses
318,239
(136,633 )
181,606
(18,005 )
336,417
(331,454
4,963
(25,165
163,601
(20,202
)
)
)
)
)
3 Months Ended
Mar. 31, 2015
(In
3 Months Ended
Mar. 31, 2015
March 31,
December 31,
2015
2014
(In thousands)
2,731,392
2,738,118
553,376
399,876
553,177
1,450,201
1,451,405
875,200
242,900
732,749
498,212
743,000
875,370
242,900
732,749
497,955
743,000
469,347
850,000
500,000
1,000,000
1,250,000
1,000,000
1,250,720
572
4,265
14,551,810
14,551,810
468,949
850,000
500,000
1,000,000
1,250,000
1,000,000
1,250,742
572
4,265
14,159,202
(1,245,320 )
$
12,913,882
3 Months Ended
Mar. 31, 2015
The weighted-average number of common and common equivalent shares used in the calculation of basic and diluted income per share cons
following:
Three Months Ended
March 31,
2015
(In thousands)
Numerator:
Net income attributable to MGM Resorts International - basic $
Interest on convertible debt, net of tax
Potentially dilutive effect due to MGM China Share
Option Plan
169,850
19,967
189,809
(8 )
Denominator:
Weighted-average common shares outstanding - basic
Potential dilution from share-based awards
Potential dilution from assumed conversion of
convertible debt
Weighted-average common and common equivalent shares diluted
491,422
5,836
78,054
575,312
4,627
Ended
2015
(In thousands)
102,652
2,195
(132 )
104,715
490,542
6,453
16,149
513,144
2,625
3 Months Ended
Mar. 31, 2015
The following table presents the Companys changes in stockholders equity for the three months ended March 31, 2015:
MGM Resorts
International
Stockholders'
Noncontrolling
Equity
Interests
(In thousands)
4,090,917
169,850
1,261
(672 )
9,350
(2,166 )
(294 )
4,872
$
4,273,118
Changes in accumulated other comprehensive income (loss) attributable to MGM Resorts International by component are as follows:
Currency
Translation
Other
Adjustment
Adjustments
(In thousands)
12,319
1,261
$
13,580
ed
5
ended March 31, 2015:
Total
Noncontrolling
Stockholders'
Interests
Equity
(In thousands)
3,537,357
42,796
1,215
7,628,274
212,646
2,476
1,352
(672 )
10,702
(2,166 )
(294 )
(202,803 )
3,379,917
(202,803 )
4,872
$
7,653,035
Other
Adjustments
Total
(In thousands)
672
(672 )
12,991
589
13,580
3 Months En
Mar. 31, 20
Recognition of compensation cost. Compensation cost for both the Omnibus Plan and MGM China Plan was recognized as follows:
Three Months Ended
March 31,
2015
2014
(In thousands)
Compensation cost:
Omnibus Plan
MGM China Plan
Total compensation cost
Less: Reimbursed costs and capitalized cost
7,942
2,760
10,702
(290 )
7,002
1,461
8,463
(268 )
10,412
(2,634 )
$
8,195
(2,317 )
7,778
5,878
Stockoptionsandstockappreciat
Units
Weighted Average
(000s)
Exercise Price
16,176
12
(163 )
(856 )
15.27
20.03
14.1
35.27
15,169
14.2
9,824
12.34
Restrictedstockunits(RSUs)andperfor
RSUs
Weighted
Average
Units
Grant-Date
(000s)
Fair Value
1,358
(15 )
1,343
18.27
18.08
18.27
BonusPSUs
Units
Weighted Average
(000s)
Target Price
265
229
494
31.72
25.91
29.03
A summary of activity under the MGM China Plan for the three months ended March 31, 2015 is presented below:
Stockoptions
Units
Weighted Average
(000s)
Exercise Price
35,058
710
2.85
2.48
35,768
2.84
10,642
2.05
3 Months Ended
Mar. 31, 2015
s recognized as follows:
ckoptionsandstockappreciationrights(SARs)
ockunits(RSUs)andperformanceshareunits(PSUs)
PSUs
Weighted
Weighted
Average
Average
Units
Grant-Date
Target
(000s)
Fair Value
Price
1,455
1,455
15.14
15.14
BonusPSUs
elow:
Stockoptions
Weighted
Average
Target
Price
20.48
20.48
3 Months Ended
Mar. 31, 2015
Thre
2015
(I
Net Revenues
Wholly owned domestic resorts
MGM China
Reportable segment net revenues
Corporate and other
$
Adjusted Property EBITDA
Wholly owned domestic resorts
MGM China
Reportable segment Adjusted Property
EBITDA
onths Ended
r. 31, 2015
information:
Three Months Ended
March 31,
2015
2014
(In thousands)
1,577,895
630,087
2,207,982
124,262
1,570,234
941,448
2,511,682
118,716
2,332,244
2,630,398
389,879
148,456
402,846
240,725
538,335
643,571
80,641
(15,871 )
(1,589 )
(206,412 )
395,104
(13,250 )
(5,636 )
(558 )
(207,655 )
416,472
(216,262 )
(209,387 )
(19,011 )
(3,490 )
(238,763 )
156,341
56,305
212,646
(22,215 )
(1,434 )
(233,036 )
183,436
2,664
186,100
(42,796 )
(83,448 )
169,850
102,652
3 Months Ended
Mar. 31, 2015
Guarantor
Parent
Current assets
Property and equipment, net
Investments in subsidiaries
1,206,649
20,727,345
Subsidiaries
134,077
861,068
12,425,331
3,916,769
1,628,720
2,389,327
429,070
22,068,071
21,650,285
270,376
2,103,314
2,238,007
13,145,313
37,943
17,794,953
4,273,118
4,273,118
958,446
4,837
70,525
1,033,808
20,616,477
20,616,477
22,068,071
21,650,285
A
Guarantor
Parent
Current assets
Property and equipment, net
Investments in subsidiaries
1,390,806
20,430,160
Subsidiaries
868,688
12,445,086
3,896,365
141,035
1,526,446
2,175,091
414,801
21,962,001
21,326,477
1,680,319
1,932,780
2,312,828
11,907,534
37,623
17,871,084
4,090,917
4,090,917
953,179
4,837
58,016
1,016,032
20,310,445
20,310,445
21,962,001
21,326,477
Three Mo
Guarantor
Parent
Net revenues
Equity in subsidiaries' earnings
Expenses
Casino and hotel operations
General and administrative
Corporate expense
Preopening and start-up expenses
Property transactions, net
Depreciation and amortization
Income from unconsolidated affiliates
Operating income (loss)
Interest expense, net of amounts capitalized
Other, net
Income (loss) before income taxes
Benefit (provision) for income taxes
Net income (loss)
Less: Net income attributable to noncontrolling
interests
Subsidiaries
327,766
1,500
1,201
15,516
18,217
309,549
(211,077 )
12,879
111,351
58,499
169,850
1,569,282
44,966
937,439
269,554
35,204
917
1,257
127,818
1,372,189
117,265
359,324
(288 )
(20,738 )
338,298
(1,686 )
336,612
169,850
336,612
169,850
336,612
1,261
(672 )
589
170,439
1,261
(672 )
589
337,201
170,439
337,201
Three Mo
Guarantor
Parent
Net revenues
Equity in subsidiaries' earnings
Expenses
Casino and hotel operations
General and administrative
Corporate expense
Preopening and start-up expenses
Property transactions, net
Depreciation and amortization
Income from unconsolidated affiliates
Operating income (loss)
Interest expense, net of amounts capitalized
Other, net
Income (loss) before income taxes
Benefit (provision) for income taxes
Net income (loss)
Less: Net income attributable to noncontrolling
interests
Subsidiaries
302,318
1,254
1,112
16,739
19,105
283,213
(200,897 )
18,590
100,906
1,746
102,652
1,556,329
93,369
921,974
260,640
33,586
1,991
494
128,075
1,346,760
22,562
325,500
(104 )
(22,855 )
302,541
1,641
304,182
102,652
304,182
102,652
304,182
(1,517 )
1,250
(267 )
102,385
(1,517 )
1,250
(267 )
303,915
102,385
303,915
Three Mo
Guarantor
Parent
Subsidiaries
(217,074 )
(140,732 )
293,772
(105,509 )
100
(19,347 )
1,111
570,000
(214,237 )
(2,070 )
429,268
(339,952 )
(1,267,625 )
1,260,625
Intercompany accounts
187,337
(152 )
10,520
(2 )
180,185
10,518
392,379
(35,662 )
799,508
(552 )
255,655
1,191,887
219,441
Three Mo
Guarantor
Parent
Subsidiaries
(186,046 )
(5,200 )
301,590
(69,530 )
69
(1,975 )
497
(54,064 )
63,063
(248,319 )
1,226
(5,200 )
(309,033 )
(1,285,125 )
1,278,125
(508,900 )
Intercompany accounts
515,595
(9,057 )
(1,202 )
(1,507 )
(9,057 )
(192,753 )
378,660
(16,500 )
237,457
185,907
220,957
Months Ended
Mar. 31, 2015
Elimination
Consolidated
(In thousands)
889,268
2,148,592
7,724
7,055,298
(378 )
(11,972 )
(24,644,114 )
25,000
(2,389,327 )
2,956,607
14,561,951
1,661,444
7,618,445
10,100,882
(27,020,791 )
26,798,447
667,317
286,013
309,143
1,401,660
42,223
2,706,356
4,014,609
3,379,917
7,394,526
(378 )
(2,389,327 )
(2,389,705 )
(24,631,086 )
(24,631,086 )
1,895,761
2,547,150
14,551,810
150,691
19,145,412
4,273,118
3,379,917
7,653,035
10,100,882
(27,020,791 )
26,798,447
Elimination
Consolidated
(In thousands)
768,335
2,008,428
(669 )
(11,972 )
(24,326,525 )
3,027,160
14,441,542
7,588
7,118,939
25,000
(2,175,091 )
1,559,034
7,674,775
9,903,290
(26,489,257 )
26,702,511
775,097
242,311
309,032
1,001,511
34,931
2,362,882
4,003,051
3,537,357
7,540,408
(670 )
(2,175,091 )
(2,175,761 )
(24,313,496 )
(24,313,496 )
3,407,925
2,621,860
12,913,882
130,570
19,074,237
4,090,917
3,537,357
7,628,274
9,903,290
(26,489,257 )
26,702,511
Elimination
Consolidated
(In thousands)
763,685
(723 )
(372,732 )
513,904
57,418
(364 )
14,954
332
78,594
664,838
116
98,963
(723 )
(723 )
(372,732 )
(4,897 )
(14,642 )
79,424
(508 )
78,916
(372,732 )
(372,732 )
(42,796 )
2,332,244
1,452,120
328,173
50,356
15,871
1,589
206,412
2,054,521
117,381
395,104
(216,262 )
(22,501 )
156,341
56,305
212,646
(42,796 )
36,120
(372,732 )
169,850
78,916
(372,732 )
212,646
2,476
2,476
81,392
(2,522 )
672
(1,850 )
(374,582 )
(44,011 )
$
37,381
2,476
(672 )
1,804
214,450
(374,582 )
(44,011 )
$
170,439
Elimination
Consolidated
(In thousands)
1,074,662
(593 )
(395,687 )
727,460
57,494
3,026
3,645
64
79,580
871,269
53
203,446
(593 )
(593 )
(395,687 )
(8,386 )
(19,384 )
175,676
(723 )
174,953
(395,687 )
(395,687 )
(83,448 )
2,630,398
1,650,095
319,246
53,351
5,636
558
207,655
2,236,541
22,615
416,472
(209,387 )
(23,649 )
183,436
2,664
186,100
(83,448 )
91,505
(395,687 )
102,652
174,953
(395,687 )
186,100
(2,760 )
(2,760 )
172,193
3,034
(1,250 )
1,784
(393,903 )
(82,205 )
$
89,988
(2,760 )
1,250
(1,510 )
184,590
(393,903 )
(82,205 )
$
102,385
Elimination
Consolidated
(In thousands)
98,950
(186,820 )
64
175,648
(292,329 )
164
(160,079 )
214,237
570,000
(2,070 )
(186,756 )
214,237
116,797
(51,001 )
(1,318,626 )
450,000
1,710,625
1,111
16,380
(214,237 )
(202,624 )
2
212,757
704
(202,624 )
(152 )
(214,237 )
189,223
704
125,655
482,372
658,552
(552 )
1,713,715
784,207
2,195,535
Elimination
Consolidated
(In thousands)
150,251
(123,221 )
66
25,000
(25,000 )
290,795
(192,751 )
135
(32,175 )
497
248,319
63,063
1,226
(123,155 )
223,319
(214,069 )
(450,000 )
(1,735,125 )
450,000
1,728,125
(508,900 )
(54,064 )
(258,219 )
(248,319 )
(247,140 )
(446 )
(505,805 )
(971 )
(248,319 )
(479,680 )
1,187,552
$
707,872
(247,140 )
(1,648 )
(764,688 )
(971 )
(688,933 )
1,803,669
$
1,114,736
3 Months Ended
Mar. 31, 2015
Segment
Dec. 31,
2014
50.00%
50.00%
50.00%
50.00%
50.00%
50.00%
50.00%
50.00%
50.00%
50.00%
50.00%
50.00%
20,000
18,000
51.00%
1,500
500
1,500
3,000,000
2.00%
5.00%
300
160
3,600
1,300,000,000
3,000
50,000
79,000
4,700
2
Macau [Member] | MGM Cotai [Member] |
Scenario, Forecast [Member]
Organization Disclosure [Line Items]
Area of development site (in acres)
Massachusetts [Member] | MGM Springfield
[Member] | Scenario, Forecast [Member]
Organization Disclosure [Line Items]
Area of development site (in acres)
Number of hotel rooms
Number of gaming tables
Number of slots
Expected development and construction cost,
excluding capitalized and land related costs
Area of meeting and event space
Area of retail and restaurant space
Parking garage space
18
14.5
250
100
3,000
760,000,000
33,000
64,000
3,500
3 Months Ended
Mar. 31, 2015
$6
8
28
16
-36.00%
35.00%
12.00%
5 years
31-Dec-16
5 years
Dec. 31,
2015
$252
Dec. 31,
2014
$10
1
$9
2
14
2
14
2
$12
Dec. 31,
2014
$1,661,444
$1,559,034
1,305,707
1,221,306
140,052
141,162
112,333
109,252
$103,352
$87,314
Dec. 31,
2014
50.00%
50.00%
50.00%
50.00%
50.00%
50.00%
$117,381
-673
$22,615
-19
-19,011
$97,697
-22,215
$381
Dec. 31,
2014
$666,600
7,830,931
255,659
$561,904
7,883,709
508,168
1,553,008
$6,688,864
1,552,913
$6,384,532
$318,239
-136,633
181,606
-18,005
$163,601
$336,417
-331,454
4,963
-25,165
($20,202)
3 Months Ended
1 Months Ended
Dec. 31,
2014
$80
160
50.00%
50.00%
50.00%
400
$200
14,551,810
$14,159,202
-1,245,320
12,913,882
1,450,201
1,451,405
875,200
875,370
242,900
242,900
732,749
732,749
498,212
497,955
743,000
743,000
469,347
468,949
850,000
850,000
500,000
500,000
$14,551,810
Dec. 31,
2014
1,000,000
1,000,000
1,250,000
1,250,000
1,000,000
1,000,000
1,250,720
1,250,742
572
572
4,265
4,265
2,731,392
2,738,118
553,376
553,177
$399,876
$550
2,737
2,744
1,450
1,450
4.25%
2015
4.25%
2015
875
875
6.63%
2015
6.63%
2015
242.9
242.9
6.88%
2016
6.88%
2016
732.7
732.7
7.50%
2016
7.50%
2016
500
500
10.00%
2016
10.00%
2016
743
743
7.63%
2017
7.63%
2017
475
475
11.38%
2018
11.38%
2018
850
850
8.63%
2019
8.63%
2019
500
500
5.25%
2020
5.25%
2020
1,000
1,000
6.75%
2020
6.75%
2020
1,250
1,250
6.63%
2021
6.63%
2021
1,000
1,000
7.75%
2022
7.75%
2022
1,250
1,250
6.00%
2023
6.00%
2023
0.6
0.6
7.00%
2036
7.00%
2036
$4.30
$4.30
6.70%
2096
6.70%
2096
1,150
15,400,000,000
31-Oct-17
4.5
2.5
1,450,000,000
1.99%
550,000,000
1.99%
1.75%
2.50%
1.75%
794,000,000
Senior credit facility [Member] | Collateralized
land and assets of MGM Grand Detroit
[Member] | MGM Grand Detroit, LLC
[Member]
Debt Instrument [Line Items]
Debt instrument, collateral amount
Senior credit facility [Member] | Maximum
[Member]
Debt Instrument [Line Items]
Annual capital expenditures
Senior credit facility [Member] | Maximum
[Member] | Collateralized land and assets of
MGM Grand Las Vegas, Bellagio and The
Mirage [Member]
Debt Instrument [Line Items]
Debt instrument, collateral amount
Senior credit facility [Member] | Minimum
[Member] | Debt Covenant Terms March
Thirty One Two Thousand And Fifteen
Debt Instrument [Line Items]
Trailing annual earnings before interest,
taxes, depreciation and amortization
(EBITDA)
450,000,000
500,000,000
3,350,000,000
1,250,000,000
1,250,000,000
1,300,000,000
1,300,000,000
1,350,000,000
1,350,000,000
1,200,000,000
20-Dec-17
1,100,000,000
2,737,000,000
7,000,000
LIBOR
2.75%
1,550,000,000
HIBOR
1.75%
2.50%
1.38%
1,450,000,000
4.25%
18.58
78
6
1,450,000,000
4.25%
53.83
1,030,000,000
20-Dec-17
0.25%
2.90%
LIBOR
1,710,000,000
1.00%
20-Dec-19
0.25%
3.50%
LIBOR
2.50%
2,744,000,000
1,450,000,000 1,150,000,000
4.25%
$52
500
161
8
18
59
4
115
39
113
175
75
100
$52
300
4.25%
2011-06
$1,150
4.25%
2010-04
Dec. 31,
2014
$1,450
4.25%
$1,150
3 Months Ended
Mar. 31, 2015 Mar. 31, 2014
$202,624,000
$247,140,000
1 Months Ended
Mar. 31, 2015 Mar. 31, 2014 Feb. 28, 2015
204,000,000
254,000,000
196,000,000
245,000,000
400,000,000
499,000,000
$120,000,000
3 Months Ended
Mar. 31, 2015 Mar. 31, 2014
$7,628,274
212,646
2,476
-672
10,702
-2,166
-294
-202,803
4,872
7,653,035
4,090,917
169,850
1,261
-672
9,350
-2,166
-294
4,872
4,273,118
3,537,357
42,796
1,215
1,352
186,100
-2,760
1,250
-202,803
$3,379,917
3 Months Ended
$12,991
589
13,580
12,319
1,261
13,580
672
($672)
23
338
16,176
12
-163
-856
15,169
9,824
$15.27
$20.03
$14.10
$35.27
$14.20
$12.34
3 Months Ended
Dec. 31,
2014
1,358
-15
1,343
$18.27
$18.08
$18.27
Performance Shares
Share Based Compensation
Arrangement By Share Based Payment
Award [Line Items]
Nonvested at the beginning of the period (in
shares)
Nonvested at the end of the period (in
shares)
1,455
1,455
1,455
$15.14
$15.14
$15.14
$20.48
$20.48
3 Months Ended
265
229
494
$31.72
$25.91
35,058
710
35,768
10,642
$2.85
$2.48
$2.84
$2.05
$10,702
$8,463
-290
-268
10,412
-2,634
7,778
8,195
-2,317
5,878
7,942
7,002
$2,760
$1,461
3 Months Ended
Mar. 31, 2015
Segment
Region
2
2
3 Months Ended
Mar. 31, 2015 Mar. 31, 2014
$2,332,244
$2,630,398
-15,871
-1,589
-206,412
395,104
-5,636
-558
-207,655
416,472
-216,262
-209,387
-19,011
-3,490
-238,763
156,341
56,305
212,646
-22,215
-1,434
-233,036
183,436
2,664
186,100
-42,796
-83,448
169,850
102,652
2,207,982
538,335
2,511,682
643,571
1,577,895
389,879
1,570,234
402,846
630,087
148,456
941,448
240,725
124,262
$80,641
118,716
($13,250)
52
10.00%
2.63%
10
$27
$2,956,607
14,561,951
$3,027,160
14,441,542
1,661,444
7,618,445
26,798,447
1,895,761
2,547,150
14,551,810
150,691
19,145,412
4,273,118
3,379,917
7,653,035
1,559,034
7,674,775
26,702,511
3,407,925
2,621,860
12,913,882
130,570
19,074,237
4,090,917
3,537,357
7,628,274
26,798,447
26,702,511
1,206,649
20,727,345
134,077
22,068,071
270,376
2,103,314
2,238,007
13,145,313
37,943
17,794,953
4,273,118
4,273,118
1,390,806
20,430,160
141,035
21,962,001
1,680,319
1,932,780
2,312,828
11,907,534
37,623
17,871,084
4,090,917
4,090,917
22,068,071
21,962,001
Parent [Member]
Condensed Balance Sheet Statements
Captions [Line Items]
Current assets
Investments in subsidiaries
Other non-current assets
Total assets
Current liabilities
Intercompany accounts
Deferred income taxes, net
Long-term debt
Other long-term obligations
Total liabilities
MGM Resorts stockholders' equity
Total stockholders' equity
Total liabilities and stockholders' equity
Guarantor Subsidiaries [Member]
861,068
12,425,331
3,916,769
868,688
12,445,086
3,896,365
1,628,720
2,389,327
429,070
21,650,285
958,446
4,837
70,525
1,033,808
20,616,477
20,616,477
1,526,446
2,175,091
414,801
21,326,477
953,179
4,837
58,016
1,016,032
20,310,445
20,310,445
21,650,285
21,326,477
889,268
2,148,592
768,335
2,008,428
7,724
7,055,298
10,100,882
667,317
286,013
309,143
1,401,660
42,223
2,706,356
4,014,609
3,379,917
7,394,526
7,588
7,118,939
9,903,290
775,097
242,311
309,032
1,001,511
34,931
2,362,882
4,003,051
3,537,357
7,540,408
10,100,882
9,903,290
-378
-11,972
-669
-11,972
Investments in subsidiaries
Investments in and advances to
unconsolidated affiliates
Intercompany accounts
Total assets
Current liabilities
Intercompany accounts
Total liabilities
MGM Resorts stockholders' equity
Total stockholders' equity
Total liabilities and stockholders' equity
-24,644,114
-24,326,525
25,000
-2,389,327
-27,020,791
-378
-2,389,327
-2,389,705
-24,631,086
-24,631,086
25,000
-2,175,091
-26,489,257
-670
-2,175,091
-2,175,761
-24,313,496
-24,313,496
($27,020,791) ($26,489,257)
$2,332,244
$2,630,398
1,452,120
328,173
50,356
15,871
1,589
206,412
2,054,521
117,381
395,104
1,650,095
319,246
53,351
5,636
558
207,655
2,236,541
22,615
416,472
-216,262
-22,501
156,341
56,305
212,646
-209,387
-23,649
183,436
2,664
186,100
-42,796
-83,448
169,850
212,646
102,652
186,100
2,476
-672
1,804
214,450
-2,760
1,250
-1,510
184,590
-44,011
-82,205
170,439
102,385
-723
-372,732
-593
-395,687
Expenses
Casino and hotel operations
Total expenses
Operating income (loss)
Income before income taxes
Net income
Net income attributable to MGM Resorts
International
Net income (loss)
Other comprehensive income (loss), net
of tax:
-723
-723
-372,732
-372,732
-372,732
-593
-593
-395,687
-395,687
-395,687
-372,732
-372,732
-395,687
-395,687
-2,522
672
-1,850
-374,582
3,034
-1,250
1,784
-393,903
-374,582
-393,903
327,766
302,318
1,500
1,201
15,516
18,217
309,549
1,254
1,112
16,739
19,105
283,213
-211,077
12,879
111,351
58,499
169,850
-200,897
18,590
100,906
1,746
102,652
169,850
169,850
102,652
102,652
1,261
-672
589
-1,517
1,250
-267
Comprehensive income
Comprehensive income attributable to MGM
Resorts International
170,439
102,385
170,439
102,385
1,569,282
44,966
1,556,329
93,369
937,439
269,554
35,204
917
1,257
127,818
1,372,189
117,265
359,324
921,974
260,640
33,586
1,991
494
128,075
1,346,760
22,562
325,500
-288
-20,738
338,298
-1,686
336,612
-104
-22,855
302,541
1,641
304,182
336,612
336,612
304,182
304,182
1,261
-672
589
337,201
-1,517
1,250
-267
303,915
337,201
303,915
763,685
1,074,662
513,904
57,418
727,460
57,494
Corporate expense
Preopening and start-up expenses
Property transactions, net
Depreciation and amortization
Total expenses
Income from unconsolidated affiliates
Operating income (loss)
Interest expense, net of amounts capitalized
Other, net
Income before income taxes
Benefit for income taxes
Net income
Less: Net income attributable to
noncontrolling interests
Net income attributable to MGM Resorts
International
Net income (loss)
Other comprehensive income (loss), net
of tax:
-364
14,954
332
78,594
664,838
116
98,963
3,026
3,645
64
79,580
871,269
53
203,446
-4,897
-14,642
79,424
-508
78,916
-8,386
-19,384
175,676
-723
174,953
-42,796
-83,448
36,120
78,916
91,505
174,953
2,476
2,476
81,392
-2,760
-2,760
172,193
-44,011
-82,205
$37,381
$89,988
-1,318,626
-1,735,125
1,710,625
1,728,125
-508,900
-202,624
-152
-247,140
-1,648
189,223
704
-764,688
-971
482,372
-688,933
-552
1,713,715
2,195,535
1,803,669
1,114,736
Elimination [Member]
Cash flows from operating activities
Net cash provided by (used in) operating
activities
25,000
-25,000
248,319
214,237
223,319
-214,237
-248,319
-214,237
-248,319
Parent [Member]
Cash flows from operating activities
Net cash provided by (used in) operating
activities
-217,074
-186,046
-140,732
-5,200
570,000
429,268
-5,200
-1,267,625
-1,285,125
1,260,625
187,337
-152
1,278,125
-508,900
515,595
-1,202
180,185
-1,507
392,379
799,508
1,191,887
-192,753
378,660
185,907
Intercompany accounts
Net cash provided by (used in) investing
activities
Cash flows from financing activities
Intercompany accounts
Net cash provided by (used in) financing
activities
293,772
301,590
-105,509
-69,530
100
69
-19,347
-1,975
1,111
497
-54,064
-214,237
-2,070
63,063
-248,319
1,226
-339,952
-309,033
10,520
-2
-9,057
10,518
-9,057
-35,662
-16,500
-552
255,655
219,441
237,457
220,957
98,950
150,251
-186,820
-123,221
64
66
-186,756
-123,155
-51,001
-450,000
450,000
16,380
450,000
-258,219
-202,624
2
-247,140
-446
212,757
704
-505,805
-971
125,655
658,552
$784,207
-479,680
1,187,552
$707,872