Annual Statements Open main menu

MGM Resorts International - Quarter Report: 2019 June (Form 10-Q)

 

 

UNITED STATES

SECURITIES & EXCHANGE COMMISSION

Washington, D.C. 20549

 

FORM 10-Q

 

(Mark One)

 

QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

 

For the quarterly period ended June 30, 2019

OR

 

TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

 

 

For the transition period from            to            

Commission File No. 001-10362

 

MGM Resorts International

(Exact name of registrant as specified in its charter)

 

 

Delaware

88-0215232

(State or other jurisdiction of
incorporation or organization)

(I.R.S. Employer
Identification No.)

3600 Las Vegas Boulevard South, Las Vegas, Nevada 89109

(Address of principal executive offices)

(702) 693-7120

(Registrant’s telephone number, including area code)

 

Securities registered pursuant to Section 12(b) of the Act:

Title of each class

Trading Symbol(s)

Name of each exchange on which registered

Common stock (Par Value $0.01)

MGM

New York Stock Exchange (NYSE)

 

 

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.   Yes       No  

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files).   Yes       No  

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.

 

Large accelerated filer

Accelerated filer

 

Non-accelerated filer

  

Smaller reporting company

 

Emerging growth company

  

 

 

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).   Yes       No  

Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date.

 

 Class 

 

 Outstanding at August 5, 2019 

Common Stock, $0.01 par value

 

521,426,655 shares

 

 

 


MGM RESORTS INTERNATIONAL AND SUBSIDIARIES

 

FORM 10-Q

 

I N D E X

 

 

 

 

 

 

Page

PART I.

FINANCIAL INFORMATION

1

 

 

 

Item 1.

Financial Statements (Unaudited)

1

 

 

Consolidated Balance Sheets at June 30, 2019 and December 31, 2018

1

 

 

Consolidated Statements of Operations for the Three Months and Six Months Ended June 30, 2019 and June 30, 2018

2

 

 

Consolidated Statements of Comprehensive Income for the Three Months and Six Months Ended June 30, 2019 and June 30, 2018

3

 

 

Consolidated Statements of Cash Flows for the Six Months Ended June 30, 2019 and June 30, 2018

4

 

 

Consolidated Statements of Stockholders’ Equity for the Six Months Ended June 30, 2019 and June 30, 2018

5

 

 

Condensed Notes to Consolidated Financial Statements

7

Item 2.

 

Management’s Discussion and Analysis of Financial Condition and Results of Operations

29

Item 3.

 

Quantitative and Qualitative Disclosures About Market Risk

43

Item 4.

 

Controls and Procedures

44

 

PART II.

OTHER INFORMATION

44

Item 1.

 

Legal Proceedings

44

Item 1A.

 

Risk Factors

44

Item 2.

Unregistered Sales of Equity Securities and Use of Proceeds

45

Item 6.

 

Exhibits

45

 

SIGNATURES

47

 

 

 


 

Part I. FINANCIAL INFORMATION

 

Item 1.

Financial Statements

MGM RESORTS INTERNATIONAL AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

(In thousands, except share data)

(Unaudited)

 

 

June 30,

 

 

December 31,

 

 

2019

 

 

2018

 

ASSETS

 

Current assets

 

 

 

 

 

 

 

Cash and cash equivalents

$

1,160,591

 

 

$

1,526,762

 

Accounts receivable, net

 

562,772

 

 

 

657,206

 

Inventories

 

106,707

 

 

 

110,831

 

Income tax receivable

 

20,994

 

 

 

28,431

 

Prepaid expenses and other

 

188,970

 

 

 

203,548

 

Total current assets

 

2,040,034

 

 

 

2,526,778

 

 

 

 

 

 

 

 

 

Property and equipment, net

 

21,054,337

 

 

 

20,729,888

 

 

 

 

 

 

 

 

 

Other assets

 

 

 

 

 

 

 

Investments in and advances to unconsolidated affiliates

 

746,733

 

 

 

732,867

 

Goodwill

 

2,080,904

 

 

 

1,821,392

 

Other intangible assets, net

 

3,922,684

 

 

 

3,944,463

 

Operating lease right-of-use assets, net

 

664,817

 

 

 

 

Other long-term assets, net

 

304,206

 

 

 

455,318

 

Total other assets

 

7,719,344

 

 

 

6,954,040

 

 

$

30,813,715

 

 

$

30,210,706

 

LIABILITIES AND STOCKHOLDERS' EQUITY

 

Current liabilities

 

 

 

 

 

 

 

Accounts payable

$

277,591

 

 

$

302,578

 

Construction payable

 

231,740

 

 

 

311,793

 

Current portion of long-term debt

 

 

 

 

43,411

 

Accrued interest on long-term debt

 

136,790

 

 

 

140,046

 

Other accrued liabilities

 

2,140,418

 

 

 

2,151,054

 

Total current liabilities

 

2,786,539

 

 

 

2,948,882

 

 

 

 

 

 

 

 

 

Deferred income taxes, net

 

1,552,552

 

 

 

1,342,538

 

Long-term debt, net

 

14,661,695

 

 

 

15,088,005

 

Operating lease liabilities

 

529,171

 

 

 

 

Other long-term obligations

 

228,451

 

 

 

259,240

 

Commitments and contingencies (Note 8)

 

 

 

 

 

 

 

Redeemable noncontrolling interests

 

100,586

 

 

 

102,250

 

Stockholders' equity

 

 

 

 

 

 

 

Common stock, $.01 par value: authorized 1,000,000,000 shares, issued and outstanding 526,333,157 and 527,479,528 shares

 

5,263

 

 

 

5,275

 

Capital in excess of par value

 

4,181,585

 

 

 

4,092,085

 

Retained earnings

 

2,359,966

 

 

 

2,423,479

 

Accumulated other comprehensive loss

 

(26,330

)

 

 

(8,556

)

Total MGM Resorts International stockholders' equity

 

6,520,484

 

 

 

6,512,283

 

Noncontrolling interests

 

4,434,237

 

 

 

3,957,508

 

Total stockholders' equity

 

10,954,721

 

 

 

10,469,791

 

 

$

30,813,715

 

 

$

30,210,706

 

 

 

 

 

 

 

 

 

The accompanying notes are an integral part of these consolidated financial statements.

 

 

1


 

MGM RESORTS INTERNATIONAL AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS

(In thousands, except per share data)

(Unaudited)

 

 

 

Three Months Ended

 

 

Six Months Ended

 

 

 

June 30,

 

 

June 30,

 

 

 

2019

 

 

2018

 

 

2019

 

 

2018

 

Revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Casino

 

$

1,598,312

 

 

$

1,332,214

 

 

$

3,224,658

 

 

$

2,726,530

 

Rooms

 

 

586,503

 

 

 

563,871

 

 

 

1,160,718

 

 

 

1,103,351

 

Food and beverage

 

 

544,552

 

 

 

494,808

 

 

 

1,064,773

 

 

 

950,219

 

Entertainment, retail and other

 

 

382,738

 

 

 

363,242

 

 

 

727,112

 

 

 

692,992

 

Reimbursed costs

 

 

111,138

 

 

 

104,560

 

 

 

222,893

 

 

 

207,840

 

 

 

 

3,223,243

 

 

 

2,858,695

 

 

 

6,400,154

 

 

 

5,680,932

 

Expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Casino

 

 

888,392

 

 

 

741,531

 

 

 

1,791,149

 

 

 

1,504,180

 

Rooms

 

 

208,643

 

 

 

202,968

 

 

 

412,637

 

 

 

392,026

 

Food and beverage

 

 

426,664

 

 

 

376,985

 

 

 

826,903

 

 

 

730,374

 

Entertainment, retail and other

 

 

269,983

 

 

 

243,370

 

 

 

513,613

 

 

 

470,204

 

Reimbursed costs

 

 

111,138

 

 

 

104,560

 

 

 

222,893

 

 

 

207,840

 

General and administrative

 

 

524,424

 

 

 

438,453

 

 

 

1,049,536

 

 

 

856,343

 

Corporate expense

 

 

108,061

 

 

 

103,438

 

 

 

237,497

 

 

 

202,947

 

Preopening and start-up expenses

 

 

879

 

 

 

19,077

 

 

 

4,166

 

 

 

85,994

 

Property transactions, net

 

 

5,790

 

 

 

16,970

 

 

 

14,566

 

 

 

22,868

 

Depreciation and amortization

 

 

334,788

 

 

 

296,208

 

 

 

651,202

 

 

 

565,030

 

 

 

 

2,878,762

 

 

 

2,543,560

 

 

 

5,724,162

 

 

 

5,037,806

 

Income from unconsolidated affiliates

 

 

27,004

 

 

 

47,940

 

 

 

65,753

 

 

 

79,706

 

Operating income

 

 

371,485

 

 

 

363,075

 

 

 

741,745

 

 

 

722,832

 

Non-operating income (expense)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense, net of amounts capitalized

 

 

(215,829

)

 

 

(181,493

)

 

 

(431,949

)

 

 

(349,402

)

Non-operating items from unconsolidated affiliates

 

 

(21,477

)

 

 

(11,068

)

 

 

(39,642

)

 

 

(20,078

)

Other, net

 

 

(46,276

)

 

 

(6,381

)

 

 

(44,583

)

 

 

(8,297

)

 

 

 

(283,582

)

 

 

(198,942

)

 

 

(516,174

)

 

 

(377,777

)

Income before income taxes

 

 

87,903

 

 

 

164,133

 

 

 

225,571

 

 

 

345,055

 

Benefit (provision) for income taxes

 

 

(11,734

)

 

 

(23,710

)

 

 

(83,245

)

 

 

61,669

 

Net income

 

 

76,169

 

 

 

140,423

 

 

 

142,326

 

 

 

406,724

 

Less: Net income attributable to noncontrolling interests

 

 

(32,764

)

 

 

(16,646

)

 

 

(67,624

)

 

 

(59,503

)

Net income attributable to MGM Resorts International

 

$

43,405

 

 

$

123,777

 

 

$

74,702

 

 

$

347,221

 

Net income per share of common stock attributable to MGM Resorts International

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

0.08

 

 

$

0.21

 

 

$

0.13

 

 

$

0.60

 

Diluted

 

$

0.08

 

 

$

0.21

 

 

$

0.13

 

 

$

0.60

 

Weighted average common shares outstanding

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

532,365

 

 

 

548,433

 

 

 

533,286

 

 

 

556,586

 

Diluted

 

 

535,417

 

 

 

554,339

 

 

 

536,456

 

 

 

563,108

 

 

The accompanying notes are an integral part of these consolidated financial statements.

 

 

2


 

MGM RESORTS INTERNATIONAL AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

(In thousands)

(Unaudited)

 

 

 

Three Months Ended

 

 

Six Months Ended

 

 

 

June 30,

 

 

June 30,

 

 

 

2019

 

 

2018

 

 

2019

 

 

2018

 

Net income

 

$

76,169

 

 

$

140,423

 

 

$

142,326

 

 

$

406,724

 

Other comprehensive income (loss), net of tax:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign currency translation adjustment

 

 

26,380

 

 

 

1,400

 

 

 

13,975

 

 

 

(22,752

)

Unrealized gain (loss) on cash flow hedges

 

 

(26,298

)

 

 

5,335

 

 

 

(39,621

)

 

 

19,191

 

Other comprehensive income (loss)

 

 

82

 

 

 

6,735

 

 

 

(25,646

)

 

 

(3,561

)

Comprehensive income

 

 

76,251

 

 

 

147,158

 

 

 

116,680

 

 

 

403,163

 

Less: Comprehensive income attributable to noncontrolling interests

 

 

(34,743

)

 

 

(19,138

)

 

 

(59,387

)

 

 

(55,569

)

Comprehensive income attributable to MGM Resorts International

 

$

41,508

 

 

$

128,020

 

 

$

57,293

 

 

$

347,594

 

 

The accompanying notes are an integral part of these consolidated financial statements.

 

 

3


 

MGM RESORTS INTERNATIONAL AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS

(In thousands)

(Unaudited)

 

 

Six Months Ended

 

 

June 30,

 

 

2019

 

 

2018

 

Cash flows from operating activities

 

 

 

 

 

 

 

Net income

$

142,326

 

 

$

406,724

 

Adjustments to reconcile net income to net cash provided by operating activities:

 

 

 

 

 

 

 

Depreciation and amortization

 

651,202

 

 

 

565,030

 

Amortization of debt discounts, premiums and issuance costs

 

19,735

 

 

 

19,956

 

Loss on retirement of long-term debt

 

53,211

 

 

 

2,636

 

Provision for doubtful accounts

 

17,328

 

 

 

17,324

 

Stock-based compensation

 

49,198

 

 

 

33,911

 

Property transactions, net

 

14,566

 

 

 

22,868

 

Income from unconsolidated affiliates

 

(26,111

)

 

 

(56,307

)

Distributions from unconsolidated affiliates

 

 

 

 

9,650

 

Deferred income taxes

 

68,613

 

 

 

(70,986

)

Change in operating assets and liabilities:

 

 

 

 

 

 

 

Accounts receivable

 

80,080

 

 

 

26,157

 

Inventories

 

5,113

 

 

 

(6,928

)

Income taxes receivable and payable, net

 

7,436

 

 

 

19,428

 

Prepaid expenses and other

 

21,682

 

 

 

8,855

 

Accounts payable and accrued liabilities

 

(119,205

)

 

 

116,060

 

Other

 

(17,341

)

 

 

(21,227

)

Net cash provided by operating activities

 

967,833

 

 

 

1,093,151

 

Cash flows from investing activities

 

 

 

 

 

 

 

Capital expenditures, net of construction payable

 

(321,618

)

 

 

(861,761

)

Dispositions of property and equipment

 

573

 

 

 

440

 

Acquisition of Empire City Casino, net of cash acquired

 

(535,681

)

 

 

 

Investments in unconsolidated affiliates

 

(80,669

)

 

 

(2,503

)

Distributions from unconsolidated affiliates

 

90,000

 

 

 

200,000

 

Other

 

(30,170

)

 

 

(15,609

)

Net cash used in investing activities

 

(877,565

)

 

 

(679,433

)

Cash flows from financing activities

 

 

 

 

 

 

 

Net repayments under bank credit facilities – maturities of 90 days or less

 

(1,979,956

)

 

 

(360,874

)

Issuance of long-term debt

 

3,250,000

 

 

 

1,000,000

 

Retirement of senior notes and senior debentures

 

(1,759,926

)

 

 

(2,265

)

Debt issuance costs

 

(45,546

)

 

 

(64,777

)

Issuance of MGM Growth Properties Class A shares, net

 

613,299

 

 

 

 

Dividends paid to common shareholders

 

(138,215

)

 

 

(133,334

)

Distributions to noncontrolling interest owners

 

(102,418

)

 

 

(101,407

)

Purchases of common stock

 

(281,833

)

 

 

(957,264

)

Other

 

(13,184

)

 

 

(18,230

)

Net cash used in financing activities

 

(457,779

)

 

 

(638,151

)

Effect of exchange rate on cash

 

1,340

 

 

 

(2,690

)

Cash and cash equivalents

 

 

 

 

 

 

 

Net decrease for the period

 

(366,171

)

 

 

(227,123

)

Balance, beginning of period

 

1,526,762

 

 

 

1,499,995

 

Balance, end of period

$

1,160,591

 

 

$

1,272,872

 

Supplemental cash flow disclosures

 

 

 

 

 

 

 

Interest paid, net of amounts capitalized

$

415,196

 

 

$

324,779

 

Federal, state and foreign income taxes paid (received), net of refunds

 

7,069

 

 

 

(10,667

)

 

The accompanying notes are an integral part of these consolidated financial statements.

 

 

4


 

  

MGM RESORTS INTERNATIONAL AND SUBSIDIARIES

 

CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY

 

(In thousands)

 

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retained

 

 

Accumulated

 

 

MGM Resorts

 

 

 

 

 

 

 

 

 

 

 

Common Stock

 

 

Capital in

 

 

Earnings

 

 

Other

 

 

International

 

 

Non-

 

 

Total

 

 

 

 

 

 

 

Par

 

 

Excess of

 

 

(Accumulated

 

 

Comprehensive

 

 

Stockholders'

 

 

Controlling

 

 

Stockholders'

 

 

 

Shares

 

 

Value

 

 

Par Value

 

 

Deficit)

 

 

Income (Loss)

 

 

Equity

 

 

Interests

 

 

Equity

 

Balances, January 1, 2019

 

 

527,480

 

 

$

5,275

 

 

$

4,092,085

 

 

$

2,423,479

 

 

$

(8,556

)

 

$

6,512,283

 

 

$

3,957,508

 

 

$

10,469,791

 

Net income

 

 

 

 

 

 

 

 

 

 

 

31,297

 

 

 

 

 

 

31,297

 

 

 

32,635

 

 

 

63,932

 

Currency translation adjustment

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(6,906

)

 

 

(6,906

)

 

 

(5,499

)

 

 

(12,405

)

Other comprehensive income - cash flow

   hedges

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(8,606

)

 

 

(8,606

)

 

 

(4,717

)

 

 

(13,323

)

Stock-based compensation

 

 

 

 

 

 

 

 

30,950

 

 

 

 

 

 

 

 

 

30,950

 

 

 

1,186

 

 

 

32,136

 

Issuance of common stock pursuant to

   stock-based compensation awards

 

 

305

 

 

 

3

 

 

 

(4,278

)

 

 

 

 

 

 

 

 

(4,275

)

 

 

 

 

 

(4,275

)

Cash distributions to noncontrolling

   interest owners

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(5,133

)

 

 

(5,133

)

Dividends paid to common shareholders ($0.13 per share)

 

 

 

 

 

 

 

 

 

 

 

(69,799

)

 

 

 

 

 

(69,799

)

 

 

 

 

 

(69,799

)

MGP dividend payable to Class A

   shareholders

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(42,064

)

 

 

(42,064

)

Issuance of performance share units

 

 

 

 

 

 

 

 

1,546

 

 

 

 

 

 

 

 

 

1,546

 

 

 

 

 

 

1,546

 

Adjustment of redeemable non-controlling

   interest to redemption value

 

 

 

 

 

 

 

 

(3,825

)

 

 

 

 

 

 

 

 

(3,825

)

 

 

 

 

 

(3,825

)

Empire City Acquisition

 

 

9,371

 

 

 

94

 

 

 

265,671

 

 

 

 

 

 

 

 

 

265,765

 

 

 

 

 

 

265,765

 

Empire City MGP transaction

 

 

 

 

 

 

 

 

(18,913

)

 

 

 

 

 

195

 

 

 

(18,718

)

 

 

23,745

 

 

 

5,027

 

MGP Class A share issuance

 

 

 

 

 

 

 

 

57,196

 

 

 

 

 

 

(774

)

 

 

56,422

 

 

 

472,421

 

 

 

528,843

 

Park MGM Transaction

 

 

 

 

 

 

 

 

(1,984

)

 

 

 

 

 

16

 

 

 

(1,968

)

 

 

2,496

 

 

 

528

 

Other

 

 

 

 

 

 

 

 

2,015

 

 

 

 

 

 

23

 

 

 

2,038

 

 

 

(917

)

 

 

1,121

 

Balances, March 31, 2019

 

 

537,156

 

 

 

5,372

 

 

 

4,420,463

 

 

 

2,384,977

 

 

 

(24,608

)

 

 

6,786,204

 

 

 

4,431,661

 

 

 

11,217,865

 

Net income

 

 

 

 

 

 

 

 

 

 

 

43,405

 

 

 

 

 

 

43,405

 

 

 

30,476

 

 

 

73,881

 

Currency translation adjustment

 

 

 

 

 

 

 

 

 

 

 

 

 

 

14,754

 

 

 

14,754

 

 

 

11,626

 

 

 

26,380

 

Other comprehensive income - cash flow

   hedges

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(16,651

)

 

 

(16,651

)

 

 

(9,647

)

 

 

(26,298

)

Stock-based compensation

 

 

 

 

 

 

 

 

15,991

 

 

 

 

 

 

 

 

 

15,991

 

 

 

1,073

 

 

 

17,064

 

Issuance of common stock pursuant to

   stock-based compensation awards

 

 

182

 

 

 

1

 

 

 

(1,141

)

 

 

 

 

 

 

 

 

(1,140

)

 

 

 

 

 

(1,140

)

Cash distributions to noncontrolling

   interest owners

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(13,716

)

 

 

(13,716

)

Dividends paid to common shareholders ($0.13 per share)

 

 

 

 

 

 

 

 

 

 

 

(68,416

)

 

 

 

 

 

(68,416

)

 

 

 

 

 

(68,416

)

MGP dividend payable to Class A

   shareholders

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(43,310

)

 

 

(43,310

)

Repurchases of common stock

 

 

(11,005

)

 

 

(110

)

 

 

(281,723

)

 

 

 

 

 

 

 

 

(281,833

)

 

 

 

 

 

(281,833

)

Adjustment of redeemable non-controlling

   interest to redemption value

 

 

 

 

 

 

 

 

992

 

 

 

 

 

 

 

 

 

992

 

 

 

 

 

 

992

 

Northfield OpCo transaction

 

 

 

 

 

 

 

 

21,681

 

 

 

 

 

 

(2

)

 

 

21,679

 

 

 

(27,439

)

 

 

(5,760

)

MGP Class A share issuances

 

 

 

 

 

 

 

 

9,905

 

 

 

 

 

 

105

 

 

 

10,010

 

 

 

52,189

 

 

 

62,199

 

Other

 

 

 

 

 

 

 

 

(4,583

)

 

 

 

 

 

72

 

 

 

(4,511

)

 

 

1,324

 

 

 

(3,187

)

Balances, June 30, 2019

 

 

526,333

 

 

$

5,263

 

 

$

4,181,585

 

 

$

2,359,966

 

 

$

(26,330

)

 

$

6,520,484

 

 

$

4,434,237

 

 

$

10,954,721

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The accompanying notes are an integral part of these consolidated financial statements.

 

 


5


 

 

MGM RESORTS INTERNATIONAL AND SUBSIDIARIES

 

CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY

 

(In thousands)

 

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retained

 

 

Accumulated

 

 

MGM Resorts

 

 

 

 

 

 

 

 

 

 

 

Common Stock

 

 

Capital in

 

 

Earnings

 

 

Other

 

 

International

 

 

Non-

 

 

Total

 

 

 

 

 

 

 

Par

 

 

Excess of

 

 

(Accumulated

 

 

Comprehensive

 

 

Stockholders'

 

 

Controlling

 

 

Stockholders'

 

 

 

Shares

 

 

Value

 

 

Par Value

 

 

Deficit)

 

 

Income (Loss)

 

 

Equity

 

 

Interests

 

 

Equity

 

Balances, January 1, 2018

 

 

566,276

 

 

$

5,663

 

 

$

5,357,709

 

 

$

2,217,299

 

 

$

(3,610

)

 

$

7,577,061

 

 

$

4,034,063

 

 

$

11,611,124

 

Net income

 

 

 

 

 

 

 

 

 

 

 

223,444

 

 

 

 

 

 

223,444

 

 

 

40,740

 

 

 

264,184

 

Currency translation adjustment

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(13,368

)

 

 

(13,368

)

 

 

(10,784

)

 

 

(24,152

)

Other comprehensive loss - cash flow

   hedges

 

 

 

 

 

 

 

 

 

 

 

 

 

 

9,498

 

 

 

9,498

 

 

 

4,358

 

 

 

13,856

 

Stock-based compensation

 

 

 

 

 

 

 

 

14,742

 

 

 

 

 

 

 

 

 

14,742

 

 

 

1,375

 

 

 

16,117

 

Issuance of common stock pursuant to

   stock-based compensation awards

 

 

493

 

 

 

5

 

 

 

(8,300

)

 

 

 

 

 

 

 

 

(8,295

)

 

 

 

 

 

(8,295

)

Cash distributions to noncontrolling

   interest owners

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(9,791

)

 

 

(9,791

)

Dividends paid to common shareholders ($0.12 per share)

 

 

 

 

 

 

 

 

 

 

 

(67,999

)

 

 

 

 

 

(67,999

)

 

 

 

 

 

(67,999

)

MGP dividend payable to Class A

   shareholders

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(29,777

)

 

 

(29,777

)

Issuance of performance share units

 

 

 

 

 

 

 

 

3,609

 

 

 

 

 

 

 

 

 

3,609

 

 

 

107

 

 

 

3,716

 

Repurchase of common stock

 

 

(10,000

)

 

 

(100

)

 

 

(362,300

)

 

 

 

 

 

 

 

 

(362,400

)

 

 

 

 

 

(362,400

)

Adjustment of redeemable non-controlling

   interest to redemption value

 

 

 

 

 

 

 

 

(4,598

)

 

 

 

 

 

 

 

 

(4,598

)

 

 

 

 

 

(4,598

)

Other

 

 

 

 

 

 

 

 

(904

)

 

 

 

 

 

 

 

 

(904

)

 

 

(710

)

 

 

(1,614

)

Balances, March 31, 2018

 

 

556,769

 

 

 

5,568

 

 

 

4,999,958

 

 

 

2,372,744

 

 

 

(7,480

)

 

 

7,370,790

 

 

 

4,029,581

 

 

 

11,400,371

 

Net income

 

 

 

 

 

 

 

 

 

 

 

123,777

 

 

 

 

 

 

123,777

 

 

 

14,344

 

 

 

138,121

 

Currency translation adjustment

 

 

 

 

 

 

 

 

 

 

 

 

 

 

583

 

 

 

583

 

 

 

817

 

 

 

1,400

 

Other comprehensive loss - cash flow

   hedges

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3,660

 

 

 

3,660

 

 

 

1,675

 

 

 

5,335

 

Stock-based compensation

 

 

 

 

 

 

 

 

16,430

 

 

 

 

 

 

 

 

 

16,430

 

 

 

1,377

 

 

 

17,807

 

Issuance of common stock pursuant to

   stock-based compensation awards

 

 

102

 

 

 

1

 

 

 

(1,096

)

 

 

 

 

 

 

 

 

(1,095

)

 

 

 

 

 

(1,095

)

Cash distributions to noncontrolling

   interest owners

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(24,287

)

 

 

(24,287

)

Dividends paid to common shareholders ($0.12 per share)

 

 

 

 

 

 

 

 

 

 

 

(65,335

)

 

 

 

 

 

(65,335

)

 

 

 

 

 

(65,335

)

MGP dividend payable to Class A

   shareholders

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(30,492

)

 

 

(30,492

)

Repurchase of common stock

 

 

(19,004

)

 

 

(190

)

 

 

(594,674

)

 

 

 

 

 

 

 

 

(594,864

)

 

 

 

 

 

(594,864

)

Adjustment of redeemable non-controlling

   interest to redemption value

 

 

 

 

 

 

 

 

(5,986

)

 

 

 

 

 

 

 

 

(5,986

)

 

 

 

 

 

(5,986

)

Other

 

 

 

 

 

 

 

 

(818

)

 

 

 

 

 

 

 

 

(818

)

 

 

(216

)

 

 

(1,034

)

Balances, June 30, 2018

 

 

537,867

 

 

$

5,379

 

 

$

4,413,814

 

 

$

2,431,186

 

 

$

(3,237

)

 

$

6,847,142

 

 

$

3,992,799

 

 

$

10,839,941

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The accompanying notes are an integral part of these consolidated financial statements.

 

 


6


 

MGM RESORTS INTERNATIONAL AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)  

 

NOTE 1 — ORGANIZATION

 

Organization. MGM Resorts International (together with its consolidated subsidiaries, unless otherwise indicated or unless the context requires otherwise, the “Company”) is a Delaware corporation that acts largely as a holding company and, through subsidiaries, owns and operates casino resorts.

 

The Company owns and operates the following integrated casino, hotel and entertainment resorts in Las Vegas, Nevada: Bellagio, MGM Grand Las Vegas, The Mirage, Mandalay Bay, Luxor, New York-New York, Park MGM, Excalibur and Circus Circus Las Vegas. Operations at MGM Grand Las Vegas include management of The Signature at MGM Grand Las Vegas, a condominium-hotel consisting of three towers. The Company operates and, along with local investors, owns MGM Grand Detroit in Detroit, Michigan, MGM National Harbor in Prince George’s County, Maryland, and MGM Springfield in Springfield, Massachusetts. The Company also owns and operates Borgata located on Renaissance Pointe in the Marina area of Atlantic City, New Jersey, Empire City in Yonkers, New York, MGM Northfield Park in Northfield Park, Ohio, and the following resorts in Mississippi: Beau Rivage in Biloxi and Gold Strike in Tunica. Additionally, the Company owns The Park, a dining and entertainment district located between New York-New York and Park MGM, Shadow Creek, an exclusive world-class golf course located approximately ten miles north of its Las Vegas Strip resorts, Primm Valley Golf Club at the California/Nevada state line and Fallen Oak golf course in Saucier, Mississippi.

 

MGM Growth Properties LLC (“MGP”), a consolidated subsidiary of the Company, is organized as an umbrella partnership REIT (commonly referred to as an UPREIT) structure in which substantially all of its assets are owned by and substantially all of its businesses are conducted through MGM Growth Properties Operating Partnership LP (the “Operating Partnership”). MGP has two classes of authorized and outstanding voting common shares (collectively, the “shares”): Class A shares and a single Class B share. The Company owns MGP’s Class B share, which does not provide its holder any rights to profits or losses or any rights to receive distributions from operations of MGP or upon liquidation or winding up of MGP. MGP’s Class A shareholders are entitled to one vote per share, while the Company, as the owner of the Class B share, is entitled to an amount of votes representing a majority of the total voting power of MGP’s shares so long as the Company and its controlled affiliates’ (excluding MGP) aggregate beneficial ownership of the combined economic interests in MGP and the Operating Partnership does not fall below 30%. The Company and MGP each hold Operating Partnership units representing limited partner interests in the Operating Partnership. The general partner of the Operating Partnership is a wholly-owned subsidiary of MGP. The Operating Partnership units held by the Company are exchangeable into Class A shares of MGP on a one-to-one basis, or cash at the fair value of a Class A share. The determination of settlement method is at the option of MGP’s independent conflicts committee. The Company and MGP’s ownership interest percentage in the Operating Partnership have varied based upon the transactions that MGP has completed, as discussed in Note 10. As of June 30, 2019, the Company owned 68.3% of the Operating Partnership units, and MGP held the remaining 31.7% ownership interest in the Operating Partnership.

 

Pursuant to a master lease agreement between a subsidiary of the Company (the “tenant”) and a subsidiary of the Operating Partnership (the “landlord”), the tenant leases the real estate assets of The Mirage, Mandalay Bay, Luxor, New York-New York, Park MGM, Excalibur, The Park, Gold Strike Tunica, MGM Grand Detroit, Beau Rivage, Borgata, Empire City, MGM National Harbor, and MGM Northfield Park from the landlord.

 

In January 2019, the Company acquired the real property and operations associated with the Empire City Casino's race track and casino (“Empire City”). Subsequently, MGP acquired the developed real property associated with Empire City from the Company and Empire City was added to the existing master lease between the Company and MGP. Refer to Note 3 for additional information.

 

In March 2019, the Company entered into an amendment to the existing master lease with respect to investments made by the Company related to improvements at Park MGM and NoMad Las Vegas. Additionally, in April 2019, the Company acquired the membership interests of Northfield Park Associates, LLC (“Northfield”), the entity that owned the operating assets associated with Hard Rock Rocksino Northfield Park (rebranded to MGM Northfield Park upon the Company’s acquisition), from MGP, and MGP retained the associated real estate assets. MGM Northfield Park was then added to the existing master lease between the Company and MGP. Refer to Note 12 for additional information on these transactions.

 

7


 

The Company has an approximate 56% controlling interest in MGM China Holdings Limited (together with its subsidiaries, “MGM China”), which owns MGM Grand Paradise, S.A. (“MGM Grand Paradise”). MGM Grand Paradise owns and operates the MGM Macau resort and casino and MGM Cotai, an integrated casino, hotel and entertainment resort located on the Cotai Strip in Macau, as well as the related gaming subconcession and land concessions. In March 2019, MGM Grand Paradise and its concessionaire, Sociedade de Jogos de Macau, S.A (“SJMSA”) entered into a Sub-Concession Extension Contract (the “Extension Agreement”), pursuant to which the gaming sub-concession of MGM Grand Paradise, which was due to expire on March 31, 2020, has been extended to June 26, 2022, which coincides with the current expiration date of all the other concessionaires and sub-concessionaires. In connection with the extension, MGM Grand Paradise paid the government of Macau approximately $25 million upon signing of the Extension Agreement as contract premium for such extension. In addition, in March 2019, MGM Grand Paradise also executed the MGM SJM Agreement with SJMSA, pursuant to which MGM Grand Paradise paid SJMSA an amount of approximately $2 million in connection with the extension of the sub-concession.

 

The Company owns 50% of and manages CityCenter Holdings, LLC (“CityCenter”), located between Bellagio and Park MGM. The other 50% of CityCenter is owned by Infinity World Development Corp, a wholly owned subsidiary of Dubai World, a Dubai, United Arab Emirates government decree entity. CityCenter consists of Aria, an integrated casino, hotel and entertainment resort; and Vdara, a luxury condominium-hotel. See Note 4 for additional information related to CityCenter.

 

The Company and a subsidiary of Anschutz Entertainment Group, Inc. (“AEG”) each own 42.5% of the Las Vegas Arena Company, LLC (“Las Vegas Arena Company”), the entity which owns the T-Mobile Arena, and Athena Arena, LLC owns the remaining 15%. The Company also manages the T-Mobile Arena. Additionally, the Company leases the MGM Grand Garden Arena, located adjacent to the MGM Grand Las Vegas, to the Las Vegas Arena Company. See Note 4 for additional information regarding the Company’s investment in the Las Vegas Arena Company.

 

The Company has three reportable segments: Las Vegas Strip Resorts, Regional Operations and MGM China. See Note 11 for additional information about the Company’s segments.

 

NOTE 2 — BASIS OF PRESENTATION AND SIGNIFICANT ACCOUNTING POLICIES

 

Basis of presentation. As permitted by the rules and regulations of the Securities and Exchange Commission (“SEC”), certain information and footnote disclosures normally included in financial statements prepared in accordance with U.S. generally accepted accounting principles (“U.S. GAAP”) have been condensed or omitted. These consolidated financial statements should be read in conjunction with the Company’s 2018 annual consolidated financial statements and notes thereto included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2018.

 

In the opinion of management, the accompanying unaudited consolidated financial statements contain all adjustments, which include only normal recurring adjustments, necessary to present fairly the Company’s interim financial statements. The results for such periods are not necessarily indicative of the results to be expected for the full year.

 

Principles of consolidation. Management has determined that MGP is a variable interest entity (“VIE”) because the Class A equity investors as a group lack the power through voting or similar rights to direct the activities of such entity that most significantly impact such entity’s economic performance. The Company has determined that it is the primary beneficiary of MGP and consolidates MGP because (i) its ownership of MGP’s single Class B share entitles it to a majority of the total voting power of MGP’s shares, and (ii) the exchangeable nature of the Operating Partnership units owned provide the Company the right to receive benefits from MGP that could potentially be significant to MGP. The Company has recorded MGP’s ownership interest in the Operating Partnership of 31.7% as of June 30, 2019 as noncontrolling interest in the Company’s consolidated financial statements. As of June 30, 2019 and December 31, 2018, on a consolidated basis, MGP had total assets of $11.9 billion and $11.0 billion, respectively, primarily related to its real estate investments, and total liabilities of $5.5 billion and $5.1 billion, respectively, primarily related to its indebtedness.

 

Reclassifications. Certain reclassifications have been made to conform the prior period presentation.

 

Revenue recognition. The Company’s revenue contracts with customers consist of casino wager transactions, hotel room sales, food and beverage transactions, entertainment shows, and retail transactions.

 

For casino wager transactions that include incentives earned by customers under the Company’s loyalty programs, the Company allocates a portion of net win based upon the standalone selling price of such incentive (less estimated breakage). This allocation is deferred and recognized as revenue when the customer redeems the incentive. When redeemed, revenue is recognized in the department that provides the goods or service. Redemption of loyalty incentives at third party outlets are deducted from the loyalty liability and amounts owed are paid to the third party, with any discount received recorded as other revenue. During the three and six months ended June 30, 2019, commissions and incentives provided to gaming customers were $601 million and $1.2 billion, respectively. During the three and six months ended June 30, 2018, commissions and incentives provided to gaming customers were $520 million and $1.1 billion, respectively. After allocating revenue to other goods and services provided as part of casino wager transactions, the Company records the residual amount to casino revenue.

 

8


 

Contract and Contract-Related Liabilities. There may be a difference between the timing of cash receipts from the customer and the recognition of revenue, resulting in a contract or contract-related liability. The Company generally has three types of liabilities related to contracts with customers: (1) outstanding chip liability, which represents the amounts owed in exchange for gaming chips held by a customer, (2) loyalty program obligations, which represents the deferred allocation of revenue relating to loyalty program incentives earned, as discussed above, and (3) customer advances and other, which is primarily funds deposited by customers before gaming play occurs (“casino front money”) and advance payments on goods and services yet to be provided such as advance ticket sales and deposits on rooms and convention space or for unpaid wagers. These liabilities are generally expected to be recognized as revenue within one year of being purchased, earned, or deposited and are recorded within “Other accrued liabilities” on the Company’s consolidated balance sheets.

 

The following table summarizes the activity related to contract and contract-related liabilities:

 

 

Outstanding Chip Liability

 

 

Loyalty Program

 

 

Customer Advances and Other

 

 

2019

 

 

2018

 

 

2019

 

 

2018

 

 

2019

 

 

2018

 

 

(in thousands)

 

Balance at January 1

$

323,811

 

 

$

597,753

 

 

$

113,293

 

 

$

91,119

 

 

$

667,285

 

 

$

539,626

 

Balance at June 30

 

322,259

 

 

 

759,049

 

 

 

120,978

 

 

 

98,308

 

 

 

588,559

 

 

 

510,750

 

Increase / (decrease)

$

(1,552

)

 

$

161,296

 

 

$

7,685

 

 

$

7,189

 

 

$

(78,726

)

 

$

(28,876

)

 

Revenue by source. The Company presents the revenue earned disaggregated by the type or nature of the good or service (casino, room, food and beverage, and entertainment, retail and other) and by relevant geographic region within Note 11.

 

Leases. The Company determines if an arrangement is or contains a lease at inception or modification of the arrangement. An arrangement is or contains a lease if there are identified assets and the right to control the use of an identified asset is conveyed for a period in exchange for consideration. Control over the use of the identified asset means the lessee has both the right to obtain substantially all of the economic benefits from the use of the asset and the right to direct the use of the asset.

 

For leases with terms greater than twelve months, the operating lease right-of-use (“ROU”) assets and operating lease liabilities are recognized based on the present value of the future minimum lease payments over the lease term at commencement date. The initial measurement of the operating lease ROU assets also include any prepaid lease payments and are reduced by any previously accrued deferred rent. When available, the Company uses the rate implicit in the lease to discount lease payments to present value; however, most of the Company’s leases do not provide a readily determinable implicit rate. Therefore, the Company uses its incremental borrowing rate to discount the lease payments based on the information available at commencement date. Many of the Company’s leases include fixed rental escalation clauses that are factored into the determination of lease payments. Lease terms include options to extend or terminate the lease when it is reasonably certain that such option will be exercised. Lease expense for minimum lease payments is recognized on a straight-line basis over the expected lease term.

 

The Company is a lessor under certain of its lease arrangements. Lease revenues earned by the Company from third-party tenants are classified within the line item corresponding to the type or nature of the tenant’s good or service. During the three and six months ended June 30, 2019, lease revenues from third-party tenants include $13 million and $25 million recorded within food and beverage revenue, respectively, and $22 million and $44 million recorded within entertainment, retail, and other revenue for the same such periods, respectively. During the three and six months ended June 30, 2018, lease revenues from third-party tenants include $12 million and $25 million recorded within food and beverage revenue, respectively, and $22 million and $43 million recorded within entertainment, retail, and other revenue for the same such periods, respectively. Lease revenues from the rental of hotel rooms are recorded as rooms revenues within the consolidated statements of operations.

 

Recently issued accounting standards. In February 2016, the FASB issued ASC 842 “Leases (Topic 842)”, which replaces the existing guidance in Topic 840, “Leases”, (“ASC 842”). ASC 842 is effective for fiscal years, and interim periods within those years, beginning after December 15, 2018. ASC 842 requires a dual approach for lessee accounting under which a lessee would classify and account for its lease agreements as either finance or operating. Both finance and operating leases will result in the lessee recognizing a ROU asset and a corresponding lease liability. For finance leases, the lessee will recognize interest expense associated with the lease liability and depreciation expense associated with the ROU asset; and for operating leases, the lessee will recognize straight-line rent expense. The Company adopted ASC 842 on January 1, 2019 utilizing the simplified transition method and accordingly did not recast comparative period financial information. The Company elected the basket of transition practical expedients which includes not needing to reassess: (1) whether any expired or existing contracts are or contain leases, (2) the lease classification for any expired or existing leases, and (3) direct costs for any existing leases. As a result of adoption, the Company recognized $656 million of operating ROU assets and $580 million of operating lease liabilities as of January 1, 2019.

 

9


 

Prior to the adoption of ASC 842 on January 1, 2019, the master lease between subsidiaries of MGM and MGP was accounted for as a failed sale of the real estate assets due to the subsidiaries’ investments in the Operating Partnership, which constituted continuing involvement. As such, the real estate assets were reflected in the balance sheets of the applicable MGM subsidiaries as well as the associated finance lease liability. In connection with the adoption of ASC 842, the sale and leaseback of the real estate assets under the master lease now qualify as a passed sale and are determined to be operating leases. Accordingly, the real estate assets are now only reflected on the balance sheet of MGP and the MGM subsidiaries have recorded operating lease liabilities and operating ROU assets. The master lease and its related accounting eliminates in consolidation.

 

NOTE 3 — ACQUISITIONS

 

Empire City

 

On January 29, 2019, the Company acquired the real property and operations associated with Empire City for total consideration of approximately $865 million, plus customary working capital and other adjustments (“Empire City Acquisition”). The fair value of consideration paid included the issuance of approximately $266 million of the Company’s common stock, the incurrence of a new bridge facility, and the remaining balance in cash. If Empire City is awarded a license for live table games on or prior to December 31, 2022 and the Company accepts such license by December 31, 2024, the Company will pay additional consideration of $50 million. The acquisition expands the Company’s presence in the northeast region and greater New York City market. Subsequent to the Company’s acquisition, MGP acquired the developed real property associated with Empire City from the Company and Empire City was added to the existing master lease between the Company and MGP. See Note 12 for additional information.

 

The Company recognized 100% of the assets and liabilities of Empire City at fair value on the date of acquisition. Under the acquisition method, the fair value was allocated to the assets acquired and liabilities assumed in the transaction. The Company estimated fair value using both level 2 inputs, which are observable inputs for similar assets, and level 3 inputs, which are unobservable inputs. During the quarter ended June 30, 2019, the Company received updated information regarding facts and circumstances in existence as of the acquisition date that impacted the forecasted revenues and expenses utilized in the preliminary purchase price valuation. As a result, the Company recorded a measurement period adjustment that included a $76 million decrease to the racing and gaming license, a $17 million decrease to other intangible assets and a $20 million decrease to deferred income taxes, with the offset to goodwill. The allocation of fair value for the assets and liabilities remains preliminary, specifically for the intangibles, goodwill, and deferred income taxes, and may continue to be adjusted up to one year after the acquisition. Accordingly, final determination of the fair values may result in further adjustments to the values presented in the table below.

 

The following table sets forth the preliminary purchase price allocation (in thousands):

 

Fair value of assets acquired and liabilities assumed:

 

 

 

Property and equipment

$

645,733

 

Cash and cash equivalents

 

63,197

 

Racing and gaming license

 

52,000

 

Other intangible assets

 

34,000

 

Goodwill

 

256,133

 

Other assets

 

24,420

 

Deferred income taxes

 

(125,149

)

Other liabilities

 

(85,690

)

 

$

864,644

 

 

The Company recognized the identifiable intangible assets at fair value. The estimated fair values of the intangible assets were preliminarily determined using methodologies under the income approach based on significant inputs that were not observable. The gaming license is an indefinite-lived intangible asset and the customer lists and trade name acquired, both of which comprise other intangible assets above, are amortized over their estimated useful lives of approximately four and five years, respectively. The goodwill is primarily attributable to the potential for a conversion to a full-scale gaming facility.

 

Consolidated results. For the period from January 29, 2019 through June 30, 2019, Empire City’s net revenue was $91 million, operating income was $9 million and net income was $20 million. Pro forma results of operations for the acquisition have not been presented because it is not material to the consolidated results of operations.

 

Northfield

 

On July 6, 2018, MGP completed its acquisition of 100% of the membership interests of Northfield. The financial results of Northfield have been included in the consolidated financial statements from the date of acquisition.

10


 

 

In April 2019, the Company subsequently acquired the membership interests of Northfield from MGP, and MGP retained the associated real estate assets. MGM Northfield Park was then added to the existing master lease between the Company and MGP. Refer to Note 12 for additional information on this intercompany transaction which eliminates in consolidation.

 

NOTE 4 — INVESTMENTS IN AND ADVANCES TO UNCONSOLIDATED AFFILIATES

 

Investments in and advances to unconsolidated affiliates consisted of the following:  

 

 

June 30,

 

 

December 31,

 

 

2019

 

 

2018

 

 

(In thousands)

 

CityCenter Holdings, LLC – CityCenter (50%)

$

528,634

 

 

$

589,965

 

Las Vegas Arena Company, LLC (42.5%)

 

74,032

 

 

 

73,540

 

Other

 

144,067

 

 

 

69,362

 

 

$

746,733

 

 

$

732,867

 

 

The Company recorded its share of net income from unconsolidated affiliates, including adjustments for basis differences, as follows:  

 

 

Three Months Ended

 

 

Six Months Ended

 

 

June 30,

 

 

June 30,

 

 

2019

 

 

2018

 

 

2019

 

 

2018

 

 

(In thousands)

 

Income from unconsolidated affiliates

$

27,004

 

 

$

47,940

 

 

$

65,753

 

 

$

79,706

 

Preopening and start-up expenses

 

 

 

 

 

 

 

 

 

 

(3,321

)

Non-operating items from unconsolidated affiliates

 

(21,477

)

 

 

(11,068

)

 

 

(39,642

)

 

 

(20,078

)

 

$

5,527

 

 

$

36,872

 

 

$

26,111

 

 

$

56,307

 

 

CityCenter distributions. In March 2019, CityCenter paid a $64 million dividend, of which the Company received its 50% share, or approximately $32 million. In April 2019, CityCenter paid a $116 million dividend, of which the Company received its 50% share, or approximately $58 million. In May 2018, CityCenter paid a $400 million dividend, of which the Company received its 50% share, or $200 million.

 

 

11


 

NOTE 5 — LONG-TERM DEBT

 

Long-term debt consisted of the following:

 

 

June 30,

 

 

December 31,

 

 

2019

 

 

2018

 

 

(In thousands)

 

Senior credit facility

$

1,060,000

 

 

$

750,000

 

Operating Partnership senior credit facility

 

2,259,875

 

 

 

2,819,125

 

MGM China credit facility

 

700,862

 

 

 

2,433,562

 

$850 million 8.625% senior notes, due 2019

 

 

 

 

850,000

 

$500 million 5.25% senior notes, due 2020

 

267,476

 

 

 

500,000

 

$1,000 million 6.75% senior notes, due 2020

 

360,826

 

 

 

1,000,000

 

$1,250 million 6.625% senior notes, due 2021

 

1,250,000

 

 

 

1,250,000

 

$1,000 million 7.75% senior notes, due 2022

 

1,000,000

 

 

 

1,000,000

 

$1,250 million 6% senior notes, due 2023

 

1,250,000

 

 

 

1,250,000

 

$1,050 million 5.625% Operating Partnership senior notes, due 2024

 

1,050,000

 

 

 

1,050,000

 

$750 million 5.375% MGM China senior notes, due 2024

 

750,000

 

 

 

 

$1,000 million 5.75% senior notes, due 2025

 

1,000,000

 

 

 

1,000,000

 

$750 million 5.875% MGM China senior notes, due 2026

 

750,000

 

 

 

 

$500 million 4.5% Operating Partnership senior notes, due 2026

 

500,000

 

 

 

500,000

 

$500 million 4.625% senior notes, due 2026

 

500,000

 

 

 

500,000

 

$750 million 5.75% Operating Partnership senior notes, due 2027

 

750,000

 

 

 

 

$1,000 million 5.5% senior notes, due 2027

 

1,000,000

 

 

 

 

$350 million 4.5% Operating Partnership senior notes, due 2028

 

350,000

 

 

 

350,000

 

$0.6 million 7% debentures, due 2036

 

552

 

 

 

552

 

 

 

14,799,591

 

 

 

15,253,239

 

Less: Premiums, discounts, and unamortized debt issuance costs, net

 

(137,896

)

 

 

(121,823

)

 

 

14,661,695

 

 

 

15,131,416

 

Less: Current portion

 

 

 

 

(43,411

)

 

$

14,661,695

 

 

$

15,088,005

 

 

 

 

 

 

 

 

 

Debt due within one year of the June 30, 2019 and December 31, 2018 balance sheets was classified as long-term as the Company had both the intent and ability to refinance current maturities on a long-term basis under its revolving senior credit facilities, with the exception that $43 million related to MGM China’s term loan amortization payments in excess of available borrowings under the MGM China revolving credit facility were classified as current at December 31, 2018.

 

Senior credit facility. At June 30, 2019, the Company’s senior credit facility consisted of a $750 million term loan A facility and a $1.5 billion revolving facility. At June 30, 2019, $310 million was drawn on the revolving credit facility. At June 30, 2019, the interest rate on the term loan A facility was 4.40% and the interest rate on the revolving credit facility was 4.39%. The Company was in compliance with its credit facility covenants at June 30, 2019.

 

Operating Partnership senior credit facility. At June 30, 2019, the Operating Partnership senior credit facility consisted of a $470 million term loan A facility, a $1.79 billion term loan B facility, and a $1.35 billion revolving credit facility. At June 30, 2019, the interest rate on the term loan A facility was 4.15% and the interest rate on the term loan B facility was 4.40%. At June 30, 2019 no amounts were drawn on the revolving credit facility. The Operating Partnership was in compliance with its credit facility covenants at June 30, 2019. 

 

The Operating Partnership is party to interest rate swaps to mitigate the interest rate risk inherent in its senior secured term loan B facility. As of June 30, 2019, the Operating Partnership pays a weighted average fixed rate of 1.844% on total notional amount of $1.2 billion and the variable rate received will reset monthly to the one-month LIBOR, with no minimum floor. The Operating Partnership entered into additional interest rate swaps in December 2018 and June 2019. The December 2018 interest rate swaps have a notional amount of $400 million on which it will pay a fixed rate of 2.735% with a variable rate received resetting monthly to the one-month LIBOR with a floor of 0% and an effective date of December 31, 2019. The June 2019 interest rate swaps have a notional amount of $900 million on which it will pay a weighted average fixed rate of 1.801% with the variable rate resetting monthly to the one-month LIBOR with a floor of 0% and an effective date of November 30, 2021. As of June 30, 2019, and December 31, 2018, the derivative financial instruments have been designated as cash flow hedges and qualify for hedge accounting.

    

12


 

MGM China credit facility. At June 30, 2019, the MGM China credit facility consisted of $599 million of term loans and a $1.0 billion revolving credit facility. MGM China permanently repaid $100 million and $199 million of the term loan facilities in the three and six months ended June 30, 2019 in accordance with the scheduled amortization. MGM China also used the proceeds from its senior notes issuance, discussed below, to permanently repay $1.0 billion of the term loan facilities, as well as pay down outstanding borrowings under its revolving credit facility in the three and six months ended June 30, 2019. At June 30, 2019, $102 million was drawn on the revolving credit facility. At June 30, 2019, the interest rates on the term loans and the revolving credit facility were both 4.77%. MGM China was in compliance with its credit facility covenants at June 30, 2019.

 

Bridge Facility. In connection with the Empire City transaction, the Company borrowed $246 million under a bridge facility, which was subsequently assumed by the Operating Partnership. The Operating Partnership repaid the bridge facility with a combination of cash on hand and a draw on its revolving credit facility, which was subsequently repaid with proceeds from its offering of its 5.75% senior notes due 2027, discussed below.

 

Senior Notes. In April 2019, the Company issued $1.0 billion in aggregate principal amount of 5.50% senior notes due 2027. The Company primarily used the net proceeds from the offering to fund the purchase of $639 million in aggregate principal amount of its outstanding 6.75% senior notes due 2020 and $233 million in aggregate principal amount of its outstanding 5.25% senior notes due 2020 through cash tender offers.

 

In February 2019, the Company repaid its $850 million 8.625% notes due 2019.

 

Operating Partnership senior notes. In January 2019, the Operating Partnership issued $750 million in aggregate principal amount of 5.75% senior notes due 2027.

 

MGM China senior notes. In May 2019, MGM China issued $750 million in aggregate principal amount of 5.375% senior notes due 2024 and $750 million in aggregate principal amount of 5.875% senior notes due 2026. The Company primarily used the net proceeds from the offering to pay down outstanding borrowings under the MGM China credit facility, as discussed above.

 

Fair value of long-term debt. The estimated fair value of the Company’s long-term debt was $15.5 billion and $15.1 billion at June 30, 2019 and December 31, 2018, respectively. Fair value was estimated using quoted market prices for the Company’s senior notes and senior credit facilities.

 

NOTE 6 — INCOME TAXES

 

For interim income tax reporting the Company estimates its annual effective tax rate and applies it to its year-to-date ordinary income. The tax effects of unusual or infrequently occurring items, including changes in judgment about valuation allowances and effects of changes in tax laws or rates, are reported in the interim period in which they occur. The Company’s effective income tax rate was a provision of 13.3% and a provision of 36.9% for the three and six months ended June 30, 2019, respectively, compared to a provision of 14.4% and a benefit of 17.9% for the three and six months ended June 30, 2018, respectively.

 

The Company recognizes deferred income tax assets, net of applicable reserves, related to net operating losses, tax credit carryforwards and certain temporary differences. The Company recognizes future tax benefits to the extent that realization of such benefit is more likely than not. Otherwise, a valuation allowance is applied.

 

MGM Grand Paradise was previously granted an exemption from the Macau 12% complementary tax on gaming profits through March 31, 2020 and, given the Extension Agreement entered into last quarter, has applied for an extension of such exemption to June 26, 2022 to run concurrent with its extended sub-concession. Competitors of MGM Grand Paradise have received additional extensions of their complementary tax exemptions through June 26, 2022, which runs concurrent with the end of the term of their gaming concessions. The Company believes MGM Grand Paradise should also be entitled to such extension in order to ensure non-discriminatory treatment among gaming concessionaires and sub-concessionaires, a requirement under Macanese law. Based upon these developments, the Company re-measured the net deferred tax liability of MGM Grand Paradise assuming that it will receive an additional extension of its complementary tax exemption through June 26, 2022. This change in assumption resulted in a net increase in deferred tax liabilities in the amount of $35 million, due to an increase in the valuation allowance on certain net operating loss deferred tax assets partially offset by a reduction in certain intangible deferred tax liabilities, and a corresponding increase in the provision for income taxes for the six months ended June 30, 2019.

 

The Company recorded a $10 million increase in its valuation allowance on its foreign tax credit carryovers (“FTCs”) and a corresponding increase in its income tax expense for the six months ended June 30, 2019 based upon a revision of certain assumptions impacting the valuation allowance. The FTCs are attributable to the Macau Special Gaming Tax, which is 35% of gross gaming revenue in Macau. Significant judgment is required in assessing the need for a valuation allowance and future changes to these assumptions could result in material changes in the valuation allowance with a corresponding impact on the provision for income taxes in the period including such change.

 

Further, the Empire City Acquisition required a re-measurement of existing state deferred tax liabilities resulting in a $10 million increase in deferred tax liabilities and a corresponding income tax expense for the six months ended June 30, 2019.

 

13


 

NOTE 7 — LEASES

 

The Company leases the land underlying certain of its properties, real estate, and various equipment under operating and, to a lesser extent, finance lease arrangements. The Company’s master lease agreement with a subsidiary of MGP for certain real estate assets is eliminated in consolidation and, accordingly is not included within the disclosures below; refer to Note 12 for further discussion of the master lease.

 

Lease expense for the three and six months ended June 30, 2019 includes operating lease cost of $26 million and $50 million, respectively. Other information related to the Company’s operating leases was as follows (in thousands, except for lease term and discount rate information):

 

 

June 30, 2019

 

Supplemental balance sheet information

(In thousands)

 

Operating lease right-of-use assets

$

664,817

 

Operating lease obligation - short-term (recorded within “Other accrued liabilities”)

$

79,034

 

Operating lease obligation - long-term

 

529,171

 

Total operating lease liabilities

$

608,205

 

 

 

 

 

Weighted-average remaining lease term (years)

36

 

Weighted-average discount rate (%)

7

 

 

 

Six Months Ended

 

 

June 30, 2019

 

Supplemental cash flows information

(In thousands)

 

Cash paid for amounts included in the measurement of lease liabilities - operating cash outflows

   from operating leases

$

33,921

 

 

Maturities of operating lease liabilities were as follows:

 

Year ending December 31,

(In thousands)

 

2019 (excluding the six months ended June 30, 2019)

$

58,380

 

2020

 

92,443

 

2021

 

73,132

 

2022

 

58,641

 

2023

 

56,209

 

Thereafter

 

1,441,260

 

Total future minimum lease payments

 

1,780,065

 

Less: Amount of lease payments representing interest

 

(1,171,860

)

Total

$

608,205

 

 

 

NOTE 8 — COMMITMENTS AND CONTINGENCIES

 

October 1 litigation. The Company and/or certain of its subsidiaries have been named as defendants in a number of lawsuits related to the October 1, 2017 shooting in Las Vegas. The matters involve in large degree the same legal and factual issues, each case being filed on behalf of individuals who are seeking damages for emotional distress, physical injury, medical expenses, economic damages and/or wrongful death. Lawsuits were first filed in October 2017 and include actions originally filed in the District Court of Clark County, Nevada and in the Superior Court of Los Angeles County, California. In June 2018, the Company removed to federal court all actions that remained pending in California and Nevada state courts. The Company also initiated declaratory relief actions in federal courts in various districts against individuals who had sued or stated an intent to sue. Additional lawsuits related to this incident may be filed in the future.

 

14


 

Since February of 2019, the Company and counsel representing plaintiffs in all pending matters and purporting to represent substantially all claimants known to the Company (collectively, the “Claimants”) have been, and continue to be, engaged in mediation efforts to resolve these matters. After multiple mediation sessions over several months, progress has been made, and while mediation is ongoing, the Company believes it is reasonably possible that a settlement will be reached. The related litigation is stayed pending mediation (the “Mediation Stay”) and the Company agreed to toll the statute of limitations to May 15, 2020, with respect to the Claimants. Although the Company continues to believe it is not legally responsible for the perpetrator’s criminal acts, in the interest of avoiding protracted litigation and the related impact on the community, the Company believes it is reasonably possible that continued mediation communications will result in a settlement with respect to the Claimants of approximately $735 million, subject to and depending on obtaining a minimum level of participation with escalators based on greater participation increasing the amount payable up to $800 million in the event of 100% participation. The Company has $751 million of insurance coverage available to fund this potential settlement, which the Company’s insurers have agreed to fund. The Company intends for substantially all Claimants to be covered by the settlement, however, it remains possible that certain Claimants may not join the settlement and/or additional claims may be asserted. The foregoing determination was made in accordance with generally accepted accounting principles, as codified in ASC 450-20, and is not an admission of any liability on the part of the Company or any of its affiliates.

 

If such a settlement is not consummated, the Mediation Stay will be lifted and the Company is currently unable to reliably predict the future developments in, outcome of, and economic costs and other consequences of any such litigation related to this matter. The Company will continue to investigate the factual and legal defenses, and evaluate these matters based on subsequent events, new information and future circumstances. The Company intends to defend against any such lawsuits and ultimately believes it should prevail, but litigation of this type is inherently unpredictable. Although there are significant procedural, factual and legal issues to be resolved that could significantly affect the Company’s belief as to the possibility of liability, the Company currently believes that it is reasonably possible that it could incur liability in connection with certain of these lawsuits. The foregoing determination was made in accordance with generally accepted accounting principles, as codified in ASC 450-20, and is not an admission of any liability on the part of the Company or any of its affiliates. Given that these cases would be in the early stages, and in light of the uncertainties surrounding them, the Company does not currently possess sufficient information to determine a range of reasonably possible liability. The insurance carriers have not expressed a reservation of rights or coverage defense that affects the Company’s evaluation of potential losses in connection with these claims. The Company’s general liability insurance coverage provides, as part of the contractual “duty to defend”, payment of legal fees and associated costs incurred to defend covered lawsuits that are filed arising from the October 1, 2017 shooting in Las Vegas. Payment of such fees and costs is in addition to (and not limited by) the limits of the insurance policies and does not erode the total liability coverage available.

 

Other litigation. The Company is a party to various legal proceedings, most of which relate to routine matters incidental to its business. Management does not believe that the outcome of such proceedings will have a material adverse effect on the Company’s financial position, results of operations or cash flows.

 

Other guarantees. The Company and its subsidiaries are party to various guarantee contracts in the normal course of business, which are generally supported by letters of credit issued by financial institutions. The Company’s senior credit facility limits the amount of letters of credit that can be issued to $250 million, the Operating Partnership’s senior credit facility limits the amount to $75 million, and MGM China’s credit facility limits the amount to $100 million. At June 30, 2019, $12 million in letters of credit were outstanding under the Company’s senior credit facility. No letters of credit were outstanding under the Operating Partnership’s senior credit facility or MGM China’s credit facility at June 30, 2019. The amount of available borrowings under each of the credit facilities are reduced by any outstanding letters of credit.

 

In connection with the Extension Agreement, MGM Grand Paradise provided a bank guarantee in an amount of approximately $102 million to the government of Macau in May 2019 to warrant the fulfillment of labor debts upon the expiration of the Extension Agreement in June 2022.

 

 

15


 

NOTE 9 — INCOME PER SHARE OF COMMON STOCK

 

The table below reconciles basic and diluted income per share of common stock. Diluted net income attributable to common stockholders includes adjustments for redeemable noncontrolling interests and the potentially dilutive effect on the Company’s equity interests in MGP and MGM China due to shares outstanding under their respective stock compensation plans. Diluted weighted-average common and common equivalent shares include adjustments for potential dilution of share-based awards outstanding under the Company’s stock compensation plan.   

 

 

Three Months Ended

 

 

Six Months Ended

 

 

June 30,

 

 

June 30,

 

 

2019

 

 

2018

 

 

2019

 

 

2018

 

 

(In thousands)

 

Numerator:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to MGM Resorts International

$

43,405

 

 

$

123,777

 

 

$

74,702

 

 

$

347,221

 

Adjustment related to redeemable noncontrolling interests

 

992

 

 

 

(5,986

)

 

 

(2,832

)

 

 

(10,584

)

Net income available to common stockholders - basic

 

44,397

 

 

 

117,791

 

 

 

71,870

 

 

 

336,637

 

Potentially dilutive effect due to MGP and MGM China stock compensation plans

 

(35

)

 

 

(26

)

 

 

(86

)

 

 

(158

)

Net income attributable to common stockholders - diluted

$

44,362

 

 

$

117,765

 

 

$

71,784

 

 

$

336,479

 

Denominator:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted-average common shares outstanding - basic

 

532,365

 

 

 

548,433

 

 

 

533,286

 

 

 

556,586

 

Potential dilution from share-based awards

 

3,052

 

 

 

5,906

 

 

 

3,170

 

 

 

6,522

 

Weighted-average common and common equivalent shares - diluted

 

535,417

 

 

 

554,339

 

 

 

536,456

 

 

 

563,108

 

Antidilutive share-based awards excluded from the calculation of diluted

   earnings per share

 

2,411

 

 

 

2,441

 

 

 

2,170

 

 

 

1,305

 

 

NOTE 10 — STOCKHOLDERS’ EQUITY

 

Noncontrolling interest ownership transactions

 

Empire City transaction. As further discussed in Note 12, in January 2019, MGP acquired the developed real property associated with Empire City from the Company for consideration that included the issuance of approximately 13 million Operating Partnership units to a subsidiary of the Company. The Company adjusted the carrying value of the noncontrolling interests for the change in noncontrolling interests ownership percentage of the Operating Partnership’s net assets, with offsetting adjustments to capital in excess of par value and accumulated other comprehensive income. Subsequent to the Empire City transaction, the Company indirectly owned 74.6% of the partnership units in the Operating Partnership.

 

MGP Class A share issuance. In January 2019, MGP completed an offering of approximately 20 million of its Class A shares. In connection with the offering, the Operating Partnership issued 20 million Operating Partnership units to MGP. The Company has adjusted the carrying value of the noncontrolling interests as a result of MGP’s Class A share issuance to adjust for the change in noncontrolling interests ownership percentage of the Operating Partnership’s net assets, with offsetting adjustments to capital in excess of par value and accumulated other comprehensive income. Subsequent to MGP’s issuance of the incremental shares, the Company indirectly owned 69.7% of the partnership units in the Operating Partnership.

 

Park MGM Lease Transaction. As further discussed in Note 12, in March 2019, the Company and MGP completed the Park MGM Lease Transaction for which consideration included the issuance of approximately 1 million Operating Partnership units to a subsidiary of the Company. The Company has adjusted the carrying value of the noncontrolling interests for the change in noncontrolling interests ownership percentage of the Operating Partnership’s net assets, with offsetting adjustments to capital in excess of par value and accumulated other comprehensive income. Subsequent to the issuance of the incremental shares, the Company indirectly owned 69.8% of the partnership units in the Operating Partnership.

 

Northfield OpCo transaction. As further discussed in Note 12, in April 2019, the Company acquired the membership interests of Northfield from MGP for consideration of approximately 9 million Operating Partnership units that were ultimately redeemed by the Operating Partnership and MGP retained the real estate assets. The Company has adjusted the carrying value of the noncontrolling interests for the change in noncontrolling interests ownership percentage of the Operating Partnership’s net assets, with offsetting adjustments to capital in excess of par value and accumulated other comprehensive income. Subsequent to the Northfield OpCo transaction, the Company indirectly owned 68.8% of the partnership units in the Operating Partnership.  

16


 

 

MGP Class A share issuances – At-the-Market (“ATM”) program. During the quarter ended June 30, 2019, MGP issued approximately 2 million Class A shares under its ATM program. In connection with the issuances, the Operating Partnership issued 2 million Operating Partnership units to MGP. The Company has adjusted the carrying value of the noncontrolling interests for the change in noncontrolling interests ownership percentage of the Operating Partnership’s net assets, with offsetting adjustments to capital in excess of par value and accumulated other comprehensive income. Subsequent to the issuances, the Company indirectly owned 68.3% of the partnership units in the Operating Partnership.

 

Other equity activity

 

MGM Resorts International dividends. On July 25, 2019 the Company’s Board of Directors approved a quarterly dividend of $0.13 per share that will be payable on September 16, 2019 to holders of record on September 10, 2019.

 

MGM Resorts International stock repurchase program. In May 2018, the Company’s Board of Directors authorized a $2.0 billion stock repurchase program, and the Company completed the previously announced $1.0 billion stock repurchase program. Under each stock repurchase program, the Company may repurchase shares from time to time in the open market or in privately negotiated agreements. Repurchases of common stock may also be made under a Rule 10b5-1 plan, which would permit common stock to be repurchased when the Company might otherwise be precluded from doing so under insider trading laws. The timing, volume and nature of stock repurchases will be at the sole discretion of management, dependent on market conditions, applicable securities laws, and other factors, and may be suspended or discontinued at any time.

 

During the three and six months ended June 30, 2019, the Company repurchased approximately 11 million shares of its common stock at an average price of $25.61 per share for an aggregate amount of $282 million. Repurchased shares were retired. The remaining availability under the $2.0 billion stock repurchase program was approximately $1.1 billion as of June 30, 2019.

 

Subsequent to the quarter ended June 30, 2019, the Company repurchased 6 million shares of its common stock at an average price of $28.86 per share for an aggregate amount of $173 million. Repurchased shares will be retired.

 

During the three months ended June 30, 2018, the Company repurchased approximately 19 million shares of its common stock at an average price of $31.30 per share for an aggregate amount of $595 million. During the six months ended June 30, 2018, the Company repurchased approximately 29 million shares of its common stock at an average price of $33.00 per share for an aggregate amount of $957 million. Repurchased shares were retired.

 

Accumulated other comprehensive income. Changes in accumulated other comprehensive income attributable to MGM Resorts International are as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Currency Translation

 

 

Cash Flow

 

 

 

 

 

 

 

 

 

 

Adjustments

 

 

Hedges

 

 

Other

 

 

Total

 

 

(In thousands)

 

Balance, January 1, 2019

$

(18,872

)

 

$

9,144

 

 

$

1,172

 

 

$

(8,556

)

Other comprehensive income (loss) before reclassifications

 

13,975

 

 

 

(36,007

)

 

 

 

 

 

(22,032

)

Amounts reclassified from accumulated other comprehensive income (loss) to interest expense

 

 

 

 

(3,614

)

 

 

 

 

 

(3,614

)

Empire City MGP transaction

 

 

 

 

 

 

 

195

 

 

 

195

 

MGP Class A share issuances

 

 

 

 

 

 

 

(669

)

 

 

(669

)

Park MGM Transaction

 

 

 

 

 

 

 

16

 

 

 

16

 

Northfield OpCo transaction

 

 

 

 

 

 

 

(2

)

 

 

(2

)

Other

 

 

 

 

 

 

 

95

 

 

 

95

 

Other comprehensive income (loss), net of tax

 

13,975

 

 

 

(39,621

)

 

 

(365

)

 

 

(26,011

)

Less: Other comprehensive (income) loss attributable to noncontrolling interest

 

(6,127

)

 

 

14,364

 

 

 

 

 

 

8,237

 

Balance, June 30, 2019

$

(11,024

)

 

$

(16,113

)

 

$

807

 

 

$

(26,330

)

 

17


 

NOTE 11 — SEGMENT INFORMATION

 

The Company’s management views each of its casino resorts as an operating segment. Operating segments are aggregated based on their similar economic characteristics, types of customers, types of services and products provided, the regulatory environments in which they operate and their management and reporting structure. The Company has aggregated its operating segments into the following reportable segments: Las Vegas Strip Resorts, Regional Operations and MGM China.

 

Las Vegas Strip Resorts.  Las Vegas Strip Resorts consists of the following casino resorts: Bellagio, MGM Grand Las Vegas (including The Signature), Mandalay Bay (including Delano and Four Seasons), The Mirage, Luxor, New York-New York (including the Park), Excalibur, Park MGM (including NoMad Las Vegas) and Circus Circus Las Vegas.

 

Regional Operations. Regional Operations consists of the following casino resorts: MGM Grand Detroit in Detroit, Michigan; Beau Rivage in Biloxi, Mississippi; Gold Strike Tunica in Tunica, Mississippi; Borgata in Atlantic City, New Jersey; MGM National Harbor in Prince George’s County, Maryland; MGM Springfield in Springfield, Massachusetts (upon commencing operations in August 2018); Empire City in Yonkers, New York (upon acquisition in January 2019); and MGM Northfield Park in Northfield Park, Ohio (upon acquisition of the operations from MGP in April, 2019).

 

MGM China.  MGM China consists of MGM Macau and MGM Cotai.

 

The Company’s operations related to investments in unconsolidated affiliates, MGM Northfield Park (prior to April 1, 2019 as the operations were owned by MGP until that date), and certain other corporate operations and management services have not been identified as separate reportable segments; therefore, these operations are included in “Corporate and other” in the following segment disclosures to reconcile to consolidated results.

 

The Company’s management utilizes Adjusted Property EBITDA as the primary profit measure for its reportable segments and underlying operating segments. Adjusted Property EBITDA is a measure defined as Adjusted EBITDA before corporate expense and stock compensation expense, which are not allocated to each operating segment, and before rent expense related to the master lease with MGP that eliminates in consolidation. Adjusted EBITDA is a measure defined as earnings before interest and other non-operating income (expense), taxes, depreciation and amortization, preopening and start-up expenses, restructuring costs (which represents costs related to severance, accelerated stock compensation expense, and consulting fees directly related to the operating model component of the MGM 2020 Plan), and property transactions, net.

18


 

The following tables present the Company’s segment information:

 

 

Three Months Ended

 

 

Six Months Ended

 

 

June 30,

 

 

June 30,

 

 

2019

 

 

2018

 

 

2019

 

 

2018

 

 

(In thousands)

 

Net revenue

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Las Vegas Strip Resorts

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Casino

$

308,183

 

 

$

349,693

 

 

$

632,887

 

 

$

722,513

 

Rooms

 

469,736

 

 

 

451,489

 

 

 

938,588

 

 

 

900,086

 

Food and beverage

 

389,773

 

 

 

361,645

 

 

 

755,295

 

 

 

701,154

 

Entertainment, retail and other

 

298,652

 

 

 

291,687

 

 

 

567,762

 

 

 

562,865

 

 

 

1,466,344

 

 

 

1,454,514

 

 

 

2,894,532

 

 

 

2,886,618

 

Regional Operations

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Casino

 

653,948

 

 

 

483,705

 

 

 

1,228,104

 

 

 

951,582

 

Rooms

 

81,454

 

 

 

81,380

 

 

 

153,252

 

 

 

152,429

 

Food and beverage

 

123,870

 

 

 

105,018

 

 

 

241,749

 

 

 

200,183

 

Entertainment, retail and other

 

51,681

 

 

 

38,386

 

 

 

91,793

 

 

 

70,863

 

 

 

910,953

 

 

 

708,489

 

 

 

1,714,898

 

 

 

1,375,057

 

MGM China

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Casino

 

633,179

 

 

 

496,895

 

 

 

1,296,744

 

 

 

1,047,490

 

Rooms

 

35,313

 

 

 

31,002

 

 

 

68,877

 

 

 

50,836

 

Food and beverage

 

30,909

 

 

 

28,104

 

 

 

61,622

 

 

 

48,841

 

Entertainment, retail and other

 

6,688

 

 

 

5,349

 

 

 

13,050

 

 

 

10,044

 

 

 

706,089

 

 

 

561,350

 

 

 

1,440,293

 

 

 

1,157,211

 

Reportable segment net revenues

 

3,083,386

 

 

 

2,724,353

 

 

 

6,049,723

 

 

 

5,418,886

 

Corporate and other

 

139,857

 

 

 

134,342

 

 

 

350,431

 

 

 

262,046

 

 

$

3,223,243

 

 

$

2,858,695

 

 

$

6,400,154

 

 

$

5,680,932

 

Adjusted Property EBITDA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Las Vegas Strip Resorts

$

418,197

 

 

$

435,905

 

 

$

821,724

 

 

$

885,059

 

Regional Operations

 

255,153

 

 

 

189,815

 

 

 

461,727

 

 

 

357,028

 

MGM China

 

170,828

 

 

 

119,875

 

 

 

361,618

 

 

 

271,626

 

Reportable segment Adjusted Property EBITDA

 

844,178

 

 

 

745,595

 

 

 

1,645,069

 

 

 

1,513,713

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other operating income (expense)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Corporate and other

 

(88,246

)

 

 

(50,265

)

 

 

(149,302

)

 

 

(116,989

)

Preopening and start-up expenses

 

(879

)

 

 

(19,077

)

 

 

(4,166

)

 

 

(85,994

)

Property transactions, net

 

(5,790

)

 

 

(16,970

)

 

 

(14,566

)

 

 

(22,868

)

Depreciation and amortization

 

(334,788

)

 

 

(296,208

)

 

 

(651,202

)

 

 

(565,030

)

Restructuring

 

(42,990

)

 

 

 

 

 

(84,088

)

 

 

 

Operating income

 

371,485

 

 

 

363,075

 

 

 

741,745

 

 

 

722,832

 

Non-operating income (expense)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense, net of amounts capitalized

 

(215,829

)

 

 

(181,493

)

 

 

(431,949

)

 

 

(349,402

)

Non-operating items from unconsolidated affiliates

 

(21,477

)

 

 

(11,068

)

 

 

(39,642

)

 

 

(20,078

)

Other, net

 

(46,276

)

 

 

(6,381

)

 

 

(44,583

)

 

 

(8,297

)

 

 

(283,582

)

 

 

(198,942

)

 

 

(516,174

)

 

 

(377,777

)

Income before income taxes

 

87,903

 

 

 

164,133

 

 

 

225,571

 

 

 

345,055

 

Benefit (provision) for income taxes

 

(11,734

)

 

 

(23,710

)

 

 

(83,245

)

 

 

61,669

 

Net income

 

76,169

 

 

 

140,423

 

 

 

142,326

 

 

 

406,724

 

Less: Net income attributable to noncontrolling interests

 

(32,764

)

 

 

(16,646

)

 

 

(67,624

)

 

 

(59,503

)

Net income attributable to MGM Resorts International

$

43,405

 

 

$

123,777

 

 

$

74,702

 

 

$

347,221

 

 

19


 

NOTE 12 — RELATED PARTY TRANSACTIONS

 

MGM China

 

Ms. Ho, Pansy Catilina Chiu King (“Ms. Ho”) is a member of the Board of Directors of, and holds a minority ownership interest in, MGM China. MGM Branding and Development Holdings, Ltd. (together with its subsidiary MGM Development Services, Ltd., “MGM Branding and Development”), an entity included in the Company’s consolidated financial statements in which Ms. Ho indirectly holds a noncontrolling interest, is party to a brand license agreement and a development services agreement with MGM China, for which the related amounts are eliminated in consolidation. Entities owned by Ms. Ho received distributions in connection with her ownership of a noncontrolling interest in MGM Branding and Development Holdings, Ltd. of $5 million and $10 million during the three and six months ended June 30, 2019, respectively, and $4 million and $13 million during the three and six months ended June 30, 2018, respectively.

MGP

 

As described in Note 1, pursuant to the master lease, the tenant leases the real estate assets of The Mirage, Mandalay Bay, Luxor, New York-New York, Park MGM, Excalibur, The Park, Gold Strike Tunica, MGM Grand Detroit, Beau Rivage, Borgata, Empire City, MGM National Harbor and MGM Northfield Park from the landlord.

 

Subsequent to the Company completing its acquisition of Empire City in January 2019, MGP acquired the developed real property associated with Empire City from the Company for consideration of approximately $634 million, which included the assumption of debt of approximately $246 million, which was immediately repaid, and the remaining paid through the issuance of Operating Partnership units. The real estate assets of Empire City were then leased to the Company pursuant to an amendment to the master lease, increasing the annual rent payment to MGP by $50 million, prorated for the remainder of the lease year. Consistent with the master lease terms, 90% of this rent will be fixed and contractually grow at 2% per year until 2022. In addition, the master lease provides the landlord with a right of first offer with respect to certain undeveloped land adjacent to the property to the extent the Company develops additional gaming facilities, which the landlord may exercise should the Company elect to sell this property in the future.

 

On March 7, 2019, the tenant entered into an amendment to the existing master lease with respect to investments made by the Company related to the Park MGM and NoMad Las Vegas property (the “Park MGM Lease Transaction”). In connection with the transaction, the Company received consideration of $638 million, of which approximately $606 million was paid in cash and the remaining paid through the issuance of Operating Partnership units. Additionally, the annual rent payment to MGP was increased by $50 million, prorated for the remainder of the lease year. Consistent with the master lease terms, 90% of this rent will be fixed and contractually grow at 2% per year until 2022.

 

Additionally, on April 1, 2019, the Company acquired the membership interests of Northfield from MGP, which held the operations of Northfield, for fair value of consideration of approximately $305 million consisting primarily of approximately 9 million Operating Partnership units that were ultimately redeemed by the Operating Partnership, and MGP retained the associated real estate assets. The Company then rebranded the property to MGM Northfield Park, which was then added to the existing master lease between the landlord and tenant, increasing the annual rent payment to MGP by $60 million. Consistent with the master lease terms, 90% of this rent will be fixed and contractually grow at 2% per year until 2022.

 

The addition of Empire City and the Park MGM Lease Transaction in January 2019 and March 2019, respectively, increased annual rent payments associated with the master lease for the third lease year to $870 million from $770 million. In connection with the commencement of the fourth lease year on April 1, 2019, as well as the addition of MGM Northfield Park on April 1, 2019, annual rent payments under the master lease increased to $946 million from $870 million. The master lease contains customary events of default and financial covenants. The Company was in compliance with all applicable covenants as of June 30, 2019.

 

All intercompany transactions, including transactions under the master lease and those described above, have been eliminated in the Company’s consolidation of MGP. The public ownership of MGP’s Class A shares is recognized as non-controlling interests in the Company’s consolidated financial statements.

 

20


 

 

NOTE 13 — CONDENSED CONSOLIDATING FINANCIAL INFORMATION

 

As of June 30, 2019, all of the Company’s principal debt arrangements are guaranteed by each of its material domestic subsidiaries, other than MGP and the Operating Partnership, MGM Grand Detroit, MGM National Harbor, MGM Springfield, and each of their respective subsidiaries. The Company’s international subsidiaries, including MGM China and its subsidiaries, are not guarantors of such indebtedness. Separate condensed financial statement information for the subsidiary guarantors and non-guarantors as of June 30, 2019 and December 31, 2018 and for the three and six months ended June 30, 2019 and 2018 are presented below. Within the Condensed Consolidating Statements of Cash Flows, the Company has presented net changes in intercompany accounts as investing activities if the applicable entities have a net asset in intercompany accounts and as a financing activity if the applicable entities have a net intercompany liability balance.

 

Certain of the Company’s subsidiaries collectively own Operating Partnership units and each subsidiary accounts for its respective investment under the equity method within the condensed consolidating financial information presented below. Prior to the adoption of ASC 842 on January 1, 2019, for these subsidiaries, such investment constituted continuing involvement, and accordingly, the sale and leaseback of the real estate assets under the master lease did not qualify for sale-leaseback accounting. The real estate assets were reflected in the balance sheets of the applicable MGM subsidiaries. In addition, such subsidiaries recognized finance liabilities within “Other long-term obligations” related to rent payments due under the master lease and recognized the related interest expense component of such payments. These real estate assets were also reflected on the balance sheet of the MGP subsidiary that received such assets. The condensed consolidating financial information presented below therefore included the accounting for such activity within the respective columns presented and in the elimination column. In connection with the adoption of ASC 842, the sale and leaseback of the real estate assets under the master lease now qualify as a passed sale and are determined to be operating leases.  As such, the real estate assets, finance liabilities, and related interest expense component of rent payments are no longer reflected in the results of the applicable MGM subsidiaries.  Instead, the real estate assets are now only reflected on the balance sheet of the MGP subsidiary that received such assets and the MGM subsidiaries have recorded operating lease liabilities and operating ROU assets with the related rental payment reflected within “general and administrative” expense within the condensed consolidating financial information.

 

21


 

CONDENSED CONSOLIDATING BALANCE SHEET INFORMATION

 

 

At June 30, 2019

 

 

 

 

 

 

Guarantor

 

 

Non-Guarantor Subsidiaries

 

 

 

 

 

 

 

 

 

 

Parent

 

 

Subsidiaries

 

 

MGP

 

 

Other

 

 

Elimination

 

 

Consolidated

 

 

(In thousands)

 

Current assets

$

70,483

 

 

$

1,133,672

 

 

$

65,035

 

 

$

787,973

 

 

$

(17,129

)

 

$

2,040,034

 

Property and equipment, net

 

 

 

 

5,429,353

 

 

 

10,975,999

 

 

 

4,660,957

 

 

 

(11,972

)

 

 

21,054,337

 

Investments in subsidiaries

 

23,393,617

 

 

 

3,811,326

 

 

 

 

 

 

 

 

 

(27,204,943

)

 

 

 

Investments in the MGP Operating Partnership

 

 

 

 

3,697,910

 

 

 

 

 

 

779,853

 

 

 

(4,477,763

)

 

 

 

Investments in and advances to unconsolidated affiliates

 

 

 

 

695,117

 

 

 

 

 

 

26,616

 

 

 

25,000

 

 

 

746,733

 

Intercompany accounts

 

 

 

 

8,154,239

 

 

 

 

 

 

 

 

 

(8,154,239

)

 

 

 

Other non-current assets

 

70,243

 

 

 

10,331,081

 

 

 

871,774

 

 

 

7,136,667

 

 

 

(11,437,154

)

 

 

6,972,611

 

 

$

23,534,343

 

 

$

33,252,698

 

 

$

11,912,808

 

 

$

13,392,066

 

 

$

(51,278,200

)

 

$

30,813,715

 

Current liabilities

$

122,821

 

 

$

1,692,960

 

 

$

191,902

 

 

$

1,065,710

 

 

$

(286,854

)

 

$

2,786,539

 

Intercompany accounts

 

8,045,418

 

 

 

 

 

 

74

 

 

 

108,747

 

 

 

(8,154,239

)

 

 

 

Deferred income taxes, net

 

1,163,954

 

 

 

125,149

 

 

 

29,721

 

 

 

263,448

 

 

 

(29,720

)

 

 

1,552,552

 

Long-term debt, net

 

7,638,313

 

 

 

569

 

 

 

4,852,524

 

 

 

2,170,289

 

 

 

 

 

 

14,661,695

 

Other non-current liabilities

 

43,353

 

 

 

9,394,716

 

 

 

452,055

 

 

 

2,327,101

 

 

 

(11,459,603

)

 

 

757,622

 

Total liabilities

 

17,013,859

 

 

 

11,213,394

 

 

 

5,526,276

 

 

 

5,935,295

 

 

 

(19,930,416

)

 

 

19,758,408

 

Redeemable noncontrolling interests

 

 

 

 

 

 

 

 

 

 

100,586

 

 

 

 

 

 

100,586

 

MGM Resorts International stockholders' equity

 

6,520,484

 

 

 

22,037,881

 

 

 

4,353,312

 

 

 

4,956,591

 

 

 

(31,347,784

)

 

 

6,520,484

 

Noncontrolling interests

 

 

 

 

1,423

 

 

 

2,033,220

 

 

 

2,399,594

 

 

 

 

 

 

4,434,237

 

Total stockholders' equity

 

6,520,484

 

 

 

22,039,304

 

 

 

6,386,532

 

 

 

7,356,185

 

 

 

(31,347,784

)

 

 

10,954,721

 

 

$

23,534,343

 

 

$

33,252,698

 

 

$

11,912,808

 

 

$

13,392,066

 

 

$

(51,278,200

)

 

$

30,813,715

 

 

 

 

At December 31, 2018

 

 

 

 

 

 

Guarantor

 

 

Non-Guarantor Subsidiaries

 

 

 

 

 

 

 

 

 

 

Parent

 

 

Subsidiaries

 

 

MGP

 

 

Other

 

 

Elimination

 

 

Consolidated

 

 

(In thousands)

 

Current assets

$

304,741

 

 

$

1,244,864

 

 

$

12,054

 

 

$

972,820

 

 

$

(7,701

)

 

$

2,526,778

 

Property and equipment, net

 

 

 

 

13,585,370

 

 

 

10,506,129

 

 

 

6,392,014

 

 

 

(9,753,625

)

 

 

20,729,888

 

Investments in subsidiaries

 

22,419,282

 

 

 

3,401,031

 

 

 

 

 

 

 

 

 

(25,820,313

)

 

 

 

Investments in the MGP Operating Partnership

 

 

 

 

3,434,602

 

 

 

 

 

 

831,494

 

 

 

(4,266,096

)

 

 

 

Investments in and advances to unconsolidated affiliates

 

 

 

 

678,748

 

 

 

 

 

 

29,119

 

 

 

25,000

 

 

 

732,867

 

Intercompany accounts

 

 

 

 

7,135,183

 

 

 

 

 

 

 

 

 

(7,135,183

)

 

 

 

Other non-current assets

 

67,214

 

 

 

1,186,666

 

 

 

77,436

 

 

 

4,932,872

 

 

 

(43,015

)

 

 

6,221,173

 

Assets held for sale

 

 

 

 

 

 

 

355,688

 

 

 

 

 

 

(355,688

)

 

 

 

 

$

22,791,237

 

 

$

30,666,464

 

 

$

10,951,307

 

 

$

13,158,319

 

 

$

(47,356,621

)

 

$

30,210,706

 

Current liabilities

$

154,484

 

 

$

1,646,481

 

 

$

160,441

 

 

$

1,224,752

 

 

$

(237,276

)

 

$

2,948,882

 

Intercompany accounts

 

6,932,325

 

 

 

 

 

 

227

 

 

 

202,631

 

 

 

(7,135,183

)

 

 

 

Deferred income taxes, net

 

1,097,654

 

 

 

 

 

 

33,634

 

 

 

240,970

 

 

 

(29,720

)

 

 

1,342,538

 

Long-term debt, net

 

8,055,472

 

 

 

570

 

 

 

4,666,949

 

 

 

2,365,014

 

 

 

 

 

 

15,088,005

 

Other non-current liabilities

 

39,019

 

 

 

7,210,948

 

 

 

215,613

 

 

 

2,247,584

 

 

 

(9,453,924

)

 

 

259,240

 

Liabilities related to assets held for sale

 

 

 

 

 

 

 

28,937

 

 

 

 

 

 

(28,937

)

 

 

 

Total liabilities

 

16,278,954

 

 

 

8,857,999

 

 

 

5,105,801

 

 

 

6,280,951

 

 

 

(16,885,040

)

 

 

19,638,665

 

Redeemable noncontrolling interests

 

 

 

 

 

 

 

 

 

 

102,250

 

 

 

 

 

 

102,250

 

MGM Resorts International stockholders' equity

 

6,512,283

 

 

 

21,808,465

 

 

 

4,279,535

 

 

 

4,383,581

 

 

 

(30,471,581

)

 

 

6,512,283

 

Noncontrolling interests

 

 

 

 

 

 

 

1,565,971

 

 

 

2,391,537

 

 

 

 

 

 

3,957,508

 

Total stockholders' equity

 

6,512,283

 

 

 

21,808,465

 

 

 

5,845,506

 

 

 

6,775,118

 

 

 

(30,471,581

)

 

 

10,469,791

 

 

$

22,791,237

 

 

$

30,666,464

 

 

$

10,951,307

 

 

$

13,158,319

 

 

$

(47,356,621

)

 

$

30,210,706

 

 

22


 

CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME (LOSS) INFORMATION

 

 

Three Months Ended June 30, 2019

 

 

 

 

 

 

Guarantor

 

 

Non-Guarantor Subsidiaries

 

 

 

 

 

 

 

 

 

 

Parent

 

 

Subsidiaries

 

 

MGP

 

 

Other

 

 

Elimination

 

 

Consolidated

 

 

(In thousands)

 

Net revenues

$

 

 

$

2,075,487

 

 

$

225,759

 

 

$

1,147,755

 

 

$

(225,758

)

 

$

3,223,243

 

Equity in subsidiaries' earnings

 

247,282

 

 

 

26,291

 

 

 

 

 

 

 

 

 

(273,573

)

 

 

 

Expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Casino and hotel operations

 

2,058

 

 

 

1,188,214

 

 

 

 

 

 

714,548

 

 

 

 

 

 

1,904,820

 

General and administrative

 

4,361

 

 

 

569,622

 

 

 

5,918

 

 

 

188,511

 

 

 

(243,988

)

 

 

524,424

 

Corporate expense

 

44,914

 

 

 

54,037

 

 

 

3,960

 

 

 

5,150

 

 

 

 

 

 

108,061

 

Preopening and start-up expenses

 

 

 

 

943

 

 

 

 

 

 

(64

)

 

 

 

 

 

879

 

Property transactions, net

 

 

 

 

4,348

 

 

 

310

 

 

 

1,185

 

 

 

(53

)

 

 

5,790

 

Depreciation and amortization

 

 

 

 

106,683

 

 

 

79,543

 

 

 

147,159

 

 

 

1,403

 

 

 

334,788

 

 

 

51,333

 

 

 

1,923,847

 

 

 

89,731

 

 

 

1,056,489

 

 

 

(242,638

)

 

 

2,878,762

 

Income (loss) from unconsolidated affiliates

 

 

 

 

31,357

 

 

 

 

 

 

(4,353

)

 

 

 

 

 

27,004

 

Operating income

 

195,949

 

 

 

209,288

 

 

 

136,028

 

 

 

86,913

 

 

 

(256,693

)

 

 

371,485

 

Interest expense, net of amounts capitalized

 

(118,410

)

 

 

(209

)

 

 

(63,977

)

 

 

(33,233

)

 

 

 

 

 

(215,829

)

Other non-operating, net

 

(22,485

)

 

 

24,356

 

 

 

(261

)

 

 

(13,033

)

 

 

(56,330

)

 

 

(67,753

)

Income before income taxes

 

55,054

 

 

 

233,435

 

 

 

71,790

 

 

 

40,647

 

 

 

(313,023

)

 

 

87,903

 

Benefit (provision) for income taxes

 

(11,649

)

 

 

(3

)

 

 

(4,021

)

 

 

3,939

 

 

 

 

 

 

(11,734

)

Net income

 

43,405

 

 

 

233,432

 

 

 

67,769

 

 

 

44,586

 

 

 

(313,023

)

 

 

76,169

 

Less: Net income attributable to noncontrolling interests

 

 

 

 

(1,422

)

 

 

(21,858

)

 

 

(9,891

)

 

 

407

 

 

 

(32,764

)

Net income attributable to MGM Resorts International

$

43,405

 

 

$

232,010

 

 

$

45,911

 

 

$

34,695

 

 

$

(312,616

)

 

$

43,405

 

Net income

$

43,405

 

 

$

233,432

 

 

$

67,769

 

 

$

44,586

 

 

$

(313,023

)

 

$

76,169

 

Other comprehensive income (loss), net of tax:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign currency translation adjustment

 

14,754

 

 

 

14,754

 

 

 

 

 

 

26,380

 

 

 

(29,508

)

 

 

26,380

 

Unrealized loss on cash flow hedges

 

(16,651

)

 

 

 

 

 

(30,775

)

 

 

 

 

 

21,128

 

 

 

(26,298

)

Other comprehensive income (loss)

 

(1,897

)

 

 

14,754

 

 

 

(30,775

)

 

 

26,380

 

 

 

(8,380

)

 

 

82

 

Comprehensive income

 

41,508

 

 

 

248,186

 

 

 

36,994

 

 

 

70,966

 

 

 

(321,403

)

 

 

76,251

 

Less: Comprehensive income attributable to noncontrolling interests

 

 

 

 

 

 

 

(12,211

)

 

 

(22,532

)

 

 

 

 

 

(34,743

)

Comprehensive income attributable to MGM Resorts International

$

41,508

 

 

$

248,186

 

 

$

24,783

 

 

$

48,434

 

 

$

(321,403

)

 

$

41,508

 

 

23


 

 

Six Months Ended June 30, 2019

 

 

 

 

 

 

Guarantor

 

 

Non-Guarantor Subsidiaries

 

 

 

 

 

 

 

 

 

 

Parent

 

 

Subsidiaries

 

 

MGP

 

 

Other

 

 

Elimination

 

 

Consolidated

 

 

(In thousands)

 

Net revenues

$

 

 

$

4,079,614

 

 

$

429,182

 

 

$

2,320,540

 

 

$

(429,182

)

 

$

6,400,154

 

Equity in subsidiaries' earnings

 

509,471

 

 

 

66,388

 

 

 

 

 

 

 

 

 

(575,859

)

 

 

 

Expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Casino and hotel operations

 

4,517

 

 

 

2,337,515

 

 

 

 

 

 

1,436,186

 

 

 

(11,023

)

 

 

3,767,195

 

General and administrative

 

20,846

 

 

 

1,091,988

 

 

 

11,479

 

 

 

377,460

 

 

 

(452,237

)

 

 

1,049,536

 

Corporate expense

 

103,689

 

 

 

107,044

 

 

 

16,989

 

 

 

9,775

 

 

 

 

 

 

237,497

 

Preopening and start-up expenses

 

 

 

 

2,157

 

 

 

 

 

 

2,009

 

 

 

 

 

 

4,166

 

Property transactions, net

 

 

 

 

12,162

 

 

 

1,423

 

 

 

981

 

 

 

 

 

 

14,566

 

Depreciation and amortization

 

 

 

 

211,776

 

 

 

151,105

 

 

 

288,321

 

 

 

 

 

 

651,202

 

 

 

129,052

 

 

 

3,762,642

 

 

 

180,996

 

 

 

2,114,732

 

 

 

(463,260

)

 

 

5,724,162

 

Income (loss) from unconsolidated affiliates

 

 

 

 

68,412

 

 

 

 

 

 

(2,659

)

 

 

 

 

 

65,753

 

Operating income

 

380,419

 

 

 

451,772

 

 

 

248,186

 

 

 

203,149

 

 

 

(541,781

)

 

 

741,745

 

Interest expense, net of amounts capitalized

 

(245,063

)

 

 

(417

)

 

 

(127,925

)

 

 

(58,544

)

 

 

 

 

 

(431,949

)

Other non-operating, net

 

(3,859

)

 

 

109,570

 

 

 

1,448

 

 

 

(10,569

)

 

 

(180,815

)

 

 

(84,225

)

Income from continuing operations before income taxes

 

131,497

 

 

 

560,925

 

 

 

121,709

 

 

 

134,036

 

 

 

(722,596

)

 

 

225,571

 

Provision for income taxes

 

(56,795

)

 

 

(8

)

 

 

(3,792

)

 

 

(22,650

)

 

 

 

 

 

(83,245

)

Income from continuing operations, net of tax

 

74,702

 

 

 

560,917

 

 

 

117,917

 

 

 

111,386

 

 

 

(722,596

)

 

 

142,326

 

Income from discontinued operations, net of tax

 

 

 

 

 

 

 

16,216

 

 

 

 

 

 

(16,216

)

 

 

 

Net income

 

74,702

 

 

 

560,917

 

 

 

134,133

 

 

 

111,386

 

 

 

(738,812

)

 

 

142,326

 

Less: Net income attributable to noncontrolling interests

 

 

 

 

(2,859

)

 

 

(41,813

)

 

 

(22,952

)

 

 

 

 

 

(67,624

)

Net income attributable to MGM Resorts International

$

74,702

 

 

$

558,058

 

 

$

92,320

 

 

$

88,434

 

 

$

(738,812

)

 

$

74,702

 

Net income

$

74,702

 

 

$

560,917

 

 

$

134,133

 

 

$

111,386

 

 

$

(738,812

)

 

$

142,326

 

Other comprehensive income (loss), net of tax:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign currency translation adjustment

 

7,848

 

 

 

7,848

 

 

 

 

 

 

13,975

 

 

 

(15,696

)

 

 

13,975

 

Unrealized loss on cash flow hedges

 

(25,257

)

 

 

 

 

 

(46,387

)

 

 

 

 

 

32,023

 

 

 

(39,621

)

Other comprehensive income (loss)

 

(17,409

)

 

 

7,848

 

 

 

(46,387

)

 

 

13,975

 

 

 

16,327

 

 

 

(25,646

)

Comprehensive income

 

57,293

 

 

 

568,765

 

 

 

87,746

 

 

 

125,361

 

 

 

(722,485

)

 

 

116,680

 

Less: Comprehensive income attributable to noncontrolling interests

 

 

 

 

 

 

 

(27,449

)

 

 

(31,938

)

 

 

 

 

 

(59,387

)

Comprehensive income attributable to MGM Resorts International

$

57,293

 

 

$

568,765

 

 

$

60,297

 

 

$

93,423

 

 

$

(722,485

)

 

$

57,293

 

24


 

CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS INFORMATION

 

 

Six Months Ended June 30, 2019

 

 

 

 

 

 

Guarantor

 

 

Non-Guarantor Subsidiaries

 

 

 

 

 

 

 

 

 

 

Parent

 

 

Subsidiaries

 

 

MGP

 

 

Other

 

 

Elimination

 

 

Consolidated

 

 

(In thousands)

 

Cash flows from operating activities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net cash provided by (used in) operating activities

$

(284,892

)

 

$

1,142,767

 

 

$

(243,990

)

 

$

369,539

 

 

$

(15,591

)

 

$

967,833

 

Cash flows from investing activities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital expenditures, net of construction payable

 

 

 

 

(212,513

)

 

 

 

 

 

(109,117

)

 

 

12

 

 

 

(321,618

)

Dispositions of property and equipment

 

 

 

 

505

 

 

 

 

 

 

68

 

 

 

 

 

 

573

 

Acquisition of Empire City Casino, net of cash acquired

 

 

 

 

(535,681

)

 

 

 

 

 

 

 

 

 

 

 

(535,681

)

Investments in unconsolidated affiliates

 

 

 

 

(80,669

)

 

 

 

 

 

 

 

 

 

 

 

(80,669

)

Distributions from unconsolidated affiliates

 

 

 

 

90,000

 

 

 

 

 

 

 

 

 

 

 

 

90,000

 

Intercompany accounts

 

 

 

 

(1,018,976

)

 

 

 

 

 

 

 

 

1,018,976

 

 

 

 

Northfield OpCo transaction

 

 

 

 

(3,779

)

 

 

3,779

 

 

 

 

 

 

 

 

 

 

Other

 

 

 

 

(3,500

)

 

 

 

 

 

(26,670

)

 

 

 

 

 

(30,170

)

Net cash provided by (used in) investing activities

 

 

 

 

(1,764,613

)

 

 

3,779

 

 

 

(135,719

)

 

 

1,018,988

 

 

 

(877,565

)

Cash flows from financing activities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net borrowings (repayments) under bank credit facilities – maturities of 90 days or less

 

310,000

 

 

 

245,950

 

 

 

(805,200

)

 

 

(1,730,706

)

 

 

 

 

 

(1,979,956

)

Issuance of long-term debt

 

1,000,000

 

 

 

 

 

 

750,000

 

 

 

1,500,000

 

 

 

 

 

 

3,250,000

 

Retirement of senior notes and senior debentures

 

(1,721,698

)

 

 

(38,228

)

 

 

 

 

 

 

 

 

 

 

 

(1,759,926

)

Debt issuance costs

 

(14,080

)

 

 

 

 

 

(9,983

)

 

 

(21,483

)

 

 

 

 

 

(45,546

)

Issuance of MGM Growth Properties Class A shares, net

 

 

 

 

 

 

 

613,299

 

 

 

 

 

 

 

 

 

613,299

 

Dividends paid to common shareholders

 

(138,215

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(138,215

)

MGP dividends paid to consolidated subsidiaries

 

 

 

 

 

 

 

(184,537

)

 

 

 

 

 

184,537

 

 

 

 

Distributions to noncontrolling interest owners

 

 

 

 

 

 

 

(73,797

)

 

 

(28,621

)

 

 

 

 

 

(102,418

)

Purchases of common stock

 

(281,833

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(281,833

)

Intercompany accounts

 

913,889

 

 

 

414,567

 

 

 

 

 

 

(124,943

)

 

 

(1,203,513

)

 

 

 

Other

 

(6,808

)

 

 

(43,411

)

 

 

 

 

 

(865

)

 

 

37,900

 

 

 

(13,184

)

Net cash provided by (used in) financing activities

 

61,255

 

 

 

578,878

 

 

 

289,782

 

 

 

(406,618

)

 

 

(981,076

)

 

 

(457,779

)

Effect of exchange rate on cash

 

 

 

 

 

 

 

 

 

 

1,340

 

 

 

 

 

 

1,340

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash flows from (used in) discontinued operations

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash flows from operating activities

 

 

 

 

 

 

 

15,591

 

 

 

 

 

 

(15,591

)

 

 

 

Cash flows used in investing activities

 

 

 

 

 

 

 

(12

)

 

 

 

 

 

12

 

 

 

 

Cash flows used in financing activities

 

 

 

 

 

 

 

(37,900

)

 

 

 

 

 

37,900

 

 

 

 

Net cash flows used in discontinued operations

 

 

 

 

 

 

 

(22,321

)

 

 

 

 

 

22,321

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Change in cash and cash equivalents classified as assets held for sale

 

 

 

 

 

 

 

(22,321

)

 

 

 

 

 

22,321

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net increase (decrease) for the period

 

(223,637

)

 

 

(42,968

)

 

 

49,571

 

 

 

(171,458

)

 

 

22,321

 

 

 

(366,171

)

Balance, beginning of period

 

259,738

 

 

 

445,423

 

 

 

3,995

 

 

 

817,606

 

 

 

 

 

 

1,526,762

 

Balance, end of period

$

36,101

 

 

$

402,455

 

 

$

53,566

 

 

$

646,148

 

 

$

22,321

 

 

$

1,160,591

 

 

25


 

CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME (LOSS) INFORMATION

 

 

Three Months Ended June 30, 2018

 

 

 

 

 

 

Guarantor

 

 

Non-Guarantor Subsidiaries

 

 

 

 

 

 

 

 

 

 

Parent

 

 

Subsidiaries

 

 

MGP

 

 

Other

 

 

Elimination

 

 

Consolidated

 

 

(In thousands)

 

Net revenues

$

 

 

$

1,937,394

 

 

$

220,390

 

 

$

921,382

 

 

$

(220,471

)

 

$

2,858,695

 

Equity in subsidiaries' earnings

 

309,334

 

 

 

22,519

 

 

 

 

 

 

 

 

 

(331,853

)

 

 

 

Expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Casino and hotel operations

 

2,562

 

 

 

1,094,872

 

 

 

 

 

 

572,061

 

 

 

(81

)

 

 

1,669,414

 

General and administrative

 

2,408

 

 

 

315,659

 

 

 

27,219

 

 

 

120,386

 

 

 

(27,219

)

 

 

438,453

 

Corporate expense

 

39,707

 

 

 

53,652

 

 

 

10,746

 

 

 

5,192

 

 

 

(5,859

)

 

 

103,438

 

Preopening and start-up expenses

 

 

 

 

1,937

 

 

 

 

 

 

17,140

 

 

 

 

 

 

19,077

 

Property transactions, net

 

 

 

 

17,083

 

 

 

14,426

 

 

 

(113

)

 

 

(14,426

)

 

 

16,970

 

Depreciation and amortization

 

 

 

 

158,753

 

 

 

67,474

 

 

 

137,440

 

 

 

(67,459

)

 

 

296,208

 

 

 

44,677

 

 

 

1,641,956

 

 

 

119,865

 

 

 

852,106

 

 

 

(115,044

)

 

 

2,543,560

 

Income (loss) from unconsolidated affiliates

 

 

 

 

48,294

 

 

 

 

 

 

(354

)

 

 

 

 

 

47,940

 

Operating income

 

264,657

 

 

 

366,251

 

 

 

100,525

 

 

 

68,922

 

 

 

(437,280

)

 

 

363,075

 

Interest expense, net of amounts capitalized

 

(115,531

)

 

 

(156

)

 

 

(49,276

)

 

 

(16,530

)

 

 

 

 

 

(181,493

)

Other non-operating, net

 

15,356

 

 

 

(118,368

)

 

 

(1,927

)

 

 

(49,288

)

 

 

136,778

 

 

 

(17,449

)

Income before income taxes

 

164,482

 

 

 

247,727

 

 

 

49,322

 

 

 

3,104

 

 

 

(300,502

)

 

 

164,133

 

Benefit (provision) for income taxes

 

(40,705

)

 

 

 

 

 

(1,263

)

 

 

18,258

 

 

 

 

 

 

(23,710

)

Net income

 

123,777

 

 

 

247,727

 

 

 

48,059

 

 

 

21,362

 

 

 

(300,502

)

 

 

140,423

 

Less: Net income attributable to noncontrolling interests

 

 

 

 

 

 

 

(13,146

)

 

 

(3,500

)

 

 

 

 

 

(16,646

)

Net income attributable to MGM Resorts International

$

123,777

 

 

$

247,727

 

 

$

34,913

 

 

$

17,862

 

 

$

(300,502

)

 

$

123,777

 

Net income

$

123,777

 

 

$

247,727

 

 

$

48,059

 

 

$

21,362

 

 

$

(300,502

)

 

$

140,423

 

Other comprehensive income, net of tax:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign currency translation adjustment

 

583

 

 

 

583

 

 

 

 

 

 

1,400

 

 

 

(1,166

)

 

 

1,400

 

Unrealized gain on cash flow hedges

 

3,660

 

 

 

 

 

 

6,281

 

 

 

 

 

 

(4,606

)

 

 

5,335

 

Other comprehensive income

 

4,243

 

 

 

583

 

 

 

6,281

 

 

 

1,400

 

 

 

(5,772

)

 

 

6,735

 

Comprehensive income

 

128,020

 

 

 

248,310

 

 

 

54,340

 

 

 

22,762

 

 

 

(306,274

)

 

 

147,158

 

Less: Comprehensive income attributable to noncontrolling interests

 

 

 

 

 

 

 

(14,821

)

 

 

(4,317

)

 

 

 

 

 

(19,138

)

Comprehensive income attributable to MGM Resorts International

$

128,020

 

 

$

248,310

 

 

$

39,519

 

 

$

18,445

 

 

$

(306,274

)

 

$

128,020

 

26


 

 

 

Six Months Ended June 30, 2018

 

 

 

 

 

 

Guarantor

 

 

Non-Guarantor Subsidiaries

 

 

 

 

 

 

 

 

 

 

Parent

 

 

Subsidiaries

 

 

MGP

 

 

Other

 

 

Elimination

 

 

Consolidated

 

 

(In thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net revenues

$

 

 

$

3,827,187

 

 

$

436,229

 

 

$

1,854,329

 

 

$

(436,813

)

 

$

5,680,932

 

Equity in subsidiaries' earnings

 

637,601

 

 

 

67,054

 

 

 

 

 

 

 

 

 

(704,655

)

 

 

 

Expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Casino and hotel operations

 

5,277

 

 

 

2,144,891

 

 

 

 

 

 

1,155,040

 

 

 

(584

)

 

 

3,304,624

 

General and administrative

 

4,758

 

 

 

626,509

 

 

 

49,718

 

 

 

225,076

 

 

 

(49,718

)

 

 

856,343

 

Corporate expense

 

79,008

 

 

 

104,059

 

 

 

21,227

 

 

 

10,544

 

 

 

(11,891

)

 

 

202,947

 

Preopening and start-up expenses

 

 

 

 

8,679

 

 

 

 

 

 

77,315

 

 

 

 

 

 

85,994

 

Property transactions, net

 

 

 

 

22,225

 

 

 

18,512

 

 

 

643

 

 

 

(18,512

)

 

 

22,868

 

Depreciation and amortization

 

 

 

 

315,400

 

 

 

136,465

 

 

 

249,588

 

 

 

(136,423

)

 

 

565,030

 

 

 

89,043

 

 

 

3,221,763

 

 

 

225,922

 

 

 

1,718,206

 

 

 

(217,128

)

 

 

5,037,806

 

Income (loss) from unconsolidated affiliates

 

 

 

 

79,926

 

 

 

 

 

 

(220

)

 

 

 

 

 

79,706

 

Operating income

 

548,558

 

 

 

752,404

 

 

 

210,307

 

 

 

135,903

 

 

 

(924,340

)

 

 

722,832

 

Interest expense, net of amounts capitalized

 

(225,089

)

 

 

(293

)

 

 

(98,506

)

 

 

(25,514

)

 

 

 

 

 

(349,402

)

Other non-operating, net

 

31,128

 

 

 

(226,318

)

 

 

(3,079

)

 

 

(95,975

)

 

 

265,869

 

 

 

(28,375

)

Income before income taxes

 

354,597

 

 

 

525,793

 

 

 

108,722

 

 

 

14,414

 

 

 

(658,471

)

 

 

345,055

 

Benefit (provision) for income taxes

 

(7,376

)

 

 

 

 

 

(2,494

)

 

 

71,539

 

 

 

 

 

 

61,669

 

Net income

 

347,221

 

 

 

525,793

 

 

 

106,228

 

 

 

85,953

 

 

 

(658,471

)

 

 

406,724

 

Less: Net income attributable to noncontrolling interests

 

 

 

 

 

 

 

(28,976

)

 

 

(30,527

)

 

 

 

 

 

(59,503

)

Net income attributable to MGM Resorts International

$

347,221

 

 

$

525,793

 

 

$

77,252

 

 

$

55,426

 

 

$

(658,471

)

 

$

347,221

 

Net income

$

347,221

 

 

$

525,793

 

 

$

106,228

 

 

$

85,953

 

 

$

(658,471

)

 

$

406,724

 

Other comprehensive income (loss), net of tax:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign currency translation adjustment

 

(12,785

)

 

 

(12,785

)

 

 

 

 

 

(22,752

)

 

 

25,570

 

 

 

(22,752

)

Unrealized gain on cash flow hedges

 

13,158

 

 

 

 

 

 

22,636

 

 

 

 

 

 

(16,603

)

 

 

19,191

 

Other comprehensive income (loss)

 

373

 

 

 

(12,785

)

 

 

22,636

 

 

 

(22,752

)

 

 

8,967

 

 

 

(3,561

)

Comprehensive income

 

347,594

 

 

 

513,008

 

 

 

128,864

 

 

 

63,201

 

 

 

(649,504

)

 

 

403,163

 

Less: Comprehensive income attributable to noncontrolling interests

 

 

 

 

 

 

 

(35,009

)

 

 

(20,560

)

 

 

 

 

 

(55,569

)

Comprehensive income attributable to MGM Resorts International

$

347,594

 

 

$

513,008

 

 

$

93,855

 

 

$

42,641

 

 

$

(649,504

)

 

$

347,594

 

 

27


 

CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS INFORMATION

 

 

Six Months Ended June 30, 2018

 

 

 

 

 

 

Guarantor

 

 

Non-Guarantor Subsidiaries

 

 

 

 

 

 

 

 

 

 

Parent

 

 

Subsidiaries

 

 

MGP

 

 

Other

 

 

Elimination

 

 

Consolidated

 

 

(In thousands)

 

Cash flows from operating activities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net cash provided by (used in) operating activities

$

(224,359

)

 

$

624,484

 

 

$

284,333

 

 

$

408,693

 

 

$

 

 

$

1,093,151

 

Cash flows from investing activities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital expenditures, net of construction payable

 

 

 

 

(367,713

)

 

 

(190

)

 

 

(493,858

)

 

 

 

 

 

(861,761

)

Dispositions of property and equipment

 

 

 

 

435

 

 

 

 

 

 

5

 

 

 

 

 

 

440

 

Investments in unconsolidated affiliates

 

 

 

 

(2,503

)

 

 

 

 

 

 

 

 

 

 

 

(2,503

)

Distributions from unconsolidated affiliates

 

 

 

 

200,000

 

 

 

 

 

 

 

 

 

 

 

 

200,000

 

Intercompany accounts

 

 

 

 

(515,927

)

 

 

 

 

 

 

 

 

515,927

 

 

 

 

Other

 

 

 

 

(9,916

)

 

 

 

 

 

(5,693

)

 

 

 

 

 

(15,609

)

Net cash used in investing activities

 

 

 

 

(695,624

)

 

 

(190

)

 

 

(499,546

)

 

 

515,927

 

 

 

(679,433

)

Cash flows from financing activities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net repayments under bank credit facilities - maturities of 90 days or less

 

(141,250

)

 

 

 

 

 

(13,000

)

 

 

(206,624

)

 

 

 

 

 

(360,874

)

Issuance of long-term debt

 

1,000,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,000,000

 

Retirement of senior notes and senior debentures

 

 

 

 

(2,265

)

 

 

 

 

 

 

 

 

 

 

 

(2,265

)

Debt issuance costs

 

(14,414

)

 

 

 

 

 

(17,490

)

 

 

(32,873

)

 

 

 

 

 

(64,777

)

MGP dividends paid to consolidated subsidiaries

 

 

 

 

 

 

 

(163,913

)

 

 

 

 

 

163,913

 

 

 

 

Dividends paid to common shareholders

 

(133,334

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(133,334

)

Distributions to noncontrolling interest owners

 

 

 

 

 

 

 

(59,553

)

 

 

(41,854

)

 

 

 

 

 

(101,407

)

Purchases of common stock

 

(957,264

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(957,264

)

Intercompany accounts

 

505,289

 

 

 

48,052

 

 

 

 

 

 

126,499

 

 

 

(679,840

)

 

 

 

Other

 

(9,393

)

 

 

(4,200

)

 

 

 

 

 

(4,637

)

 

 

 

 

 

(18,230

)

Net cash provided by (used in) financing activities

 

249,634

 

 

 

41,587

 

 

 

(253,956

)

 

 

(159,489

)

 

 

(515,927

)

 

 

(638,151

)

Effect of exchange rate on cash

 

 

 

 

 

 

 

 

 

 

(2,690

)

 

 

 

 

 

(2,690

)

Cash and cash equivalents

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net increase (decrease) for the period

 

25,275

 

 

 

(29,553

)

 

 

30,187

 

 

 

(253,032

)

 

 

 

 

 

(227,123

)

Balance, beginning of period

 

26,870

 

 

 

311,043

 

 

 

259,722

 

 

 

902,360

 

 

 

 

 

 

1,499,995

 

Balance, end of period

$

52,145

 

 

$

281,490

 

 

$

289,909

 

 

$

649,328

 

 

$

 

 

$

1,272,872

 

 

28


 

Item 2.

Management’s Discussion and Analysis of Financial Condition and Results of Operations

 

This management’s discussion and analysis of financial condition and results of operations contain forward-looking statements that involve risks and uncertainties. Please see “Cautionary Statement Concerning Forward-Looking Statements” for a discussion of the uncertainties, risks and assumptions that may cause our actual results to differ materially from those discussed in the forward-looking statements. This discussion should be read in conjunction with our historical financial statements and related notes thereto and the other disclosures contained elsewhere in this Quarterly Report on Form 10-Q, the audited consolidated financial statements and notes for the fiscal year ended December 31, 2018, which were included in our Form 10-K, filed with the Securities and Exchange Commission (“SEC”) on February 27, 2019. The results of operations for the periods reflected herein are not necessarily indicative of results that may be expected for future periods. MGM Resorts International together with its subsidiaries may be referred to as “we,” “us” or “our.” MGM China Holdings Limited together with its subsidiaries is referred to as “MGM China.” MGM Growth Properties LLC together with its subsidiaries is referred to as “MGP.”

 

Description of our business and key performance indicators

 

Our primary business is the ownership and operation of casino resorts which offer gaming, hotel, convention, dining, entertainment, retail and other resort amenities. We own or invest in several of the finest casino resorts in the world and we continually reinvest in our resorts to maintain our competitive advantage. Most of our revenue is cash-based, through customers wagering with cash or paying for non-gaming services with cash or credit cards. We rely heavily on the ability of our resorts to generate operating cash flow to fund capital expenditures, provide excess cash flow for future development, repay debt financings and return capital to our shareholders. We make significant investments in our resorts through newly remodeled hotel rooms, restaurants, entertainment and nightlife offerings, as well as other new features and amenities.

 

In January 2019, we announced the implementation of a company-wide business optimization initiative (the “MGM 2020 Plan”) to further reduce costs, improve efficiencies and position us for growth. We expect to deliver annualized Adjusted EBITDA benefit of $300 million by the end of 2021. As part of the first phase of MGM 2020, which includes operating model changes to improve operating efficiency, we expect to reduce costs by $200 million by the end of 2020. In the second phase, we are investing in our digital transformation to drive revenue growth through a customer-centric strategy aimed at increasing customer spend, increasing our wallet share, and attracting our most valuable customers. We expect the second phase to benefit operating results by $100 million by the end of 2021.

 

Also, in January 2019, we acquired the real property and operations associated with Empire City in Yonkers, New York. Subsequently, MGP acquired the developed real property associated with Empire City from us and leased the assets back to us pursuant to an amendment to the existing master lease. In addition, pursuant to the master lease amendment, we agreed to provide MGP a right of first offer with respect to certain undeveloped land adjacent to the property to the extent that we develop additional gaming facilities and choose to sell or transfer such property in the future.  See Note 3 and Note 12 in the accompanying consolidated financial statements for information regarding this acquisition.  

 

In March 2019, we entered into an amendment to the existing master lease with respect to investments made by us related to improvements at Park MGM and NoMad Las Vegas. Additionally, in April 2019, we completed the acquisition of the membership interests of Northfield Park Associates, LLC, the entity that owned the operating assets associated with Hard Rock Rocksino Northfield Park (rebranded to MGM Northfield Park), from MGP, and MGP retained the real estate assets. MGM Northfield Park was added to the existing master lease between the Company and MGP. See Note 12 in the accompanying financial statements for information regarding these transactions with MGP.  

 

Key performance indicators related to gaming and hotel revenue are:

 

 

Gaming revenue indicators: table games drop and slots handle (volume indicators); “win” or “hold” percentage, which is not fully controllable by us. Our normal table games hold percentage is in the range of 22% to 26% of table games drop and 18% to 21% of table games drop at our Las Vegas Strip Resorts and Regional Operations, respectively, and our normal slots hold percentage is in the range of 8.5% to 9% of slots handle and 9% to 9.5% of slots handle at our Las Vegas Strip Resorts and Regional Operations, respectively; and

 

 

Hotel revenue indicators – hotel occupancy (a volume indicator); average daily rate (“ADR,” a price indicator); and revenue per available room (“REVPAR,” a summary measure of hotel results, combining ADR and occupancy rate). Our calculation of ADR, which is the average price of occupied rooms per day, includes the impact of complimentary rooms. Complimentary room rates are determined based on standalone selling price. Because the mix of rooms provided on a complimentary basis, particularly to casino customers, includes a disproportionate suite component, the composite ADR including complimentary rooms is slightly higher than the ADR for cash rooms, reflecting the higher retail value of suites.

 

29


 

Additional key performance indicators at MGM China are:

 

 

Gaming revenue indicators - MGM China utilizes “turnover,” which is the sum of nonnegotiable chip wagers won by MGM China calculated as nonnegotiable chips purchased plus nonnegotiable chips exchanged less nonnegotiable chips returned. Turnover provides a basis for measuring VIP casino win percentage. Win for VIP gaming operations at MGM China is typically in the range of 2.6% to 3.3% of turnover. Win for main floor gaming operations at MGM China is in the range of 16% to 22% of table games drop.

 

Results of Operations

 

Summary Financial Results

 

The following table summarizes our consolidated financial results for the three and six months ended June 30, 2019 and 2018:

 

 

Three Months Ended

 

 

Six Months Ended

 

 

June 30,

 

 

June 30,

 

 

2019

 

 

2018

 

 

2019

 

 

2018

 

 

(In thousands)

 

Net revenues

$

3,223,243

 

 

$

2,858,695

 

 

$

6,400,154

 

 

$

5,680,932

 

Operating income

 

371,485

 

 

 

363,075

 

 

 

741,745

 

 

 

722,832

 

Net income

 

76,169

 

 

 

140,423

 

 

 

142,326

 

 

 

406,724

 

Net income attributable to MGM Resorts International

 

43,405

 

 

 

123,777

 

 

 

74,702

 

 

 

347,221

 

 

Summary Operating Results

 

Consolidated net revenues increased 13% for the quarter ended June 30, 2019 compared to the prior year quarter due primarily to the continued ramp up of operations at MGM Cotai, following its opening in February 2018, the operating results of MGM Springfield, which opened in August 2018, the acquisition of Empire City in January 2019, and from MGM Northfield Park, which MGP acquired in July 2018, as discussed further below.

 

Consolidated operating income increased 2% for the quarter ended June 30, 2019 compared to the prior year quarter, due primarily to the increase in revenues discussed above and a decrease in preopening and start-up expenses, partially offset by $43 million in restructuring costs related to severance, accelerated stock compensation expense and consulting fees directly related to the operating model component of the MGM 2020 Plan, an increase in corporate expense, and an increase in depreciation and amortization. Corporate expense, including normal share-based compensation for corporate employees, was $108 million for the three months ended June 30, 2019, an increase of $5 million compared to the prior year quarter. The current quarter included $9 million in costs incurred to implement the MGM 2020 Plan, of which $5 million is included in the restructuring costs discussed above, and $3 million in finance modernization initiative costs. The prior year quarter included $12 million of corporate brand campaign expenses. Depreciation and amortization expense increased in the current quarter compared to the prior year quarter due primarily to the operations of MGM Cotai, MGM Springfield, MGM Northfield Park and Empire City.

 

Consolidated net revenues increased 13% for the six months ended June 30, 2019 compared to the prior year period due primarily to the continued ramp up of operations at MGM Cotai, and the operating results of MGM Springfield, MGM Northfield Park and Empire City.

 

Consolidated operating income increased 3% for the six months ended June 30, 2019 compared to the prior year period, due primarily to the increase in revenues discussed above and a decrease in preopening and start-up expenses, partially offset by $84 million in restructuring costs, related to the items discussed above, an increase in corporate expense and an increase in depreciation and amortization. Corporate expense, including normal share-based compensation for corporate employees, was $237 million for the six months ended June 30, 2019, an increase of $35 million compared to the prior year period. The current period included $20 million in Empire City acquisition costs, primarily related to transfer taxes and advisory fees, $21 million in costs incurred to implement the MGM 2020 Plan, of which $9 million is included in the restructuring costs discussed above, and $6 million in finance modernization initiative costs. The prior year period included $24 million of corporate brand campaign expenses. Depreciation and amortization expense increased in the six months ended June 30, 2019 compared to the prior year period due primarily to the operations of MGM Cotai, MGM Springfield, MGM Northfield Park and Empire City.

 

30


 

Net Revenues by Segment

 

The following table presents a detail by segment of net revenues:

 

 

Three Months Ended

 

 

Six Months Ended

 

 

June 30,

 

 

June 30,

 

 

2019

 

 

2018

 

 

2019

 

 

2018

 

 

(In thousands)

 

Las Vegas Strip Resorts

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Table games win

$

179,427

 

 

$

229,789

 

 

$

402,451

 

 

$

499,020

 

Slots win

 

294,692

 

 

 

280,978

 

 

 

573,278

 

 

 

544,445

 

Other

 

15,128

 

 

 

15,321

 

 

 

34,293

 

 

 

31,703

 

Less: Incentives

 

(181,064

)

 

 

(176,395

)

 

 

(377,135

)

 

 

(352,655

)

Casino revenue

 

308,183

 

 

 

349,693

 

 

 

632,887

 

 

 

722,513

 

Rooms

 

469,736

 

 

 

451,489

 

 

 

938,588

 

 

 

900,086

 

Food and beverage

 

389,773

 

 

 

361,645

 

 

 

755,295

 

 

 

701,154

 

Entertainment, retail and other

 

298,652

 

 

 

291,687

 

 

 

567,762

 

 

 

562,865

 

Non-casino revenue

 

1,158,161

 

 

 

1,104,821

 

 

 

2,261,645

 

 

 

2,164,105

 

 

 

1,466,344

 

 

 

1,454,514

 

 

 

2,894,532

 

 

 

2,886,618

 

Regional Operations

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Table games win

 

203,171

 

 

 

183,291

 

 

 

401,246

 

 

 

364,165

 

Slots win

 

609,742

 

 

 

476,241

 

 

 

1,130,061

 

 

 

920,928

 

Other

 

77,854

 

 

 

23,573

 

 

 

144,465

 

 

 

47,330

 

Less: Incentives

 

(236,819

)

 

 

(199,400

)

 

 

(447,668

)

 

 

(380,841

)

Casino revenue

 

653,948

 

 

 

483,705

 

 

 

1,228,104

 

 

 

951,582

 

Rooms

 

81,454

 

 

 

81,380

 

 

 

153,252

 

 

 

152,429

 

Food and beverage

 

123,870

 

 

 

105,018

 

 

 

241,749

 

 

 

200,183

 

Entertainment, retail and other

 

51,681

 

 

 

38,386

 

 

 

91,793

 

 

 

70,863

 

Non-casino revenue

 

257,005

 

 

 

224,784

 

 

 

486,794

 

 

 

423,475

 

 

 

910,953

 

 

 

708,489

 

 

 

1,714,898

 

 

 

1,375,057

 

MGM China

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

VIP table games win

 

287,183

 

 

 

235,719

 

 

 

629,590

 

 

 

569,954

 

Main floor table games win

 

457,562

 

 

 

335,565

 

 

 

902,164

 

 

 

665,901

 

Slots win

 

71,438

 

 

 

76,675

 

 

 

139,882

 

 

 

137,839

 

Less: Commissions and incentives

 

(183,004

)

 

 

(151,064

)

 

 

(374,892

)

 

 

(326,204

)

Casino revenue

 

633,179

 

 

 

496,895

 

 

 

1,296,744

 

 

 

1,047,490

 

Rooms

 

35,313

 

 

 

31,002

 

 

 

68,877

 

 

 

50,836

 

Food and beverage

 

30,909

 

 

 

28,104

 

 

 

61,622

 

 

 

48,841

 

Entertainment, retail and other

 

6,688

 

 

 

5,349

 

 

 

13,050

 

 

 

10,044

 

Non-casino revenue

 

72,910

 

 

 

64,455

 

 

 

143,549

 

 

 

109,721

 

 

 

706,089

 

 

 

561,350

 

 

 

1,440,293

 

 

 

1,157,211

 

Reportable segment net revenues

 

3,083,386

 

 

 

2,724,353

 

 

 

6,049,723

 

 

 

5,418,886

 

Corporate and other

 

139,857

 

 

 

134,342

 

 

 

350,431

 

 

 

262,046

 

 

$

3,223,243

 

 

$

2,858,695

 

 

$

6,400,154

 

 

$

5,680,932

 

 

 

31


 

Las Vegas Strip Resorts

 

Las Vegas Strip Resorts casino revenue decreased 12% for the quarter ended June 30, 2019 compared to the prior year quarter due primarily to a 22% decrease in tables games win resulting from a 413 basis point decrease in table games win percentage and a 7% decrease in table games drop, driven by baccarat, partially offset by a 5% increase in slots win.

 

Las Vegas Strip Resorts casino revenue decreased 12% for the six months ended June 30, 2019 compared to the prior year period due primarily to a 19% decrease in table games win resulting from a 346 basis point decrease in table games win percentage, a 7% decrease in table games drop, driven by baccarat, and an increase in incentives, partially offset by a 5% increase in slots win.

 

The following table shows key gaming statistics for our Las Vegas Strip Resorts:

 

 

Three Months Ended

 

 

Six Months Ended

 

 

June 30,

 

 

June 30,

 

 

2019

 

 

2018

 

 

2019

 

 

2018

 

 

(Dollars in millions)

 

Table Games Drop

$

851

 

 

$

911

 

 

$

1,819

 

 

$

1,950

 

Table Games Win %

 

21.1

%

 

 

25.2

%

 

 

22.1

%

 

 

25.6

%

Slots Handle

$

3,127

 

 

$

3,098

 

 

$

6,178

 

 

$

6,084

 

Slots Hold %

 

9.4

%

 

 

9.1

%

 

 

9.3

%

 

 

8.9

%

 

Las Vegas Strip Resorts rooms revenue increased 4% for both the three and six months ended June 30, 2019 compared to the prior year periods due primarily to a 2% and 3% increase in REVPAR, respectively.

 

The following table shows key hotel statistics for our Las Vegas Strip Resorts:

 

 

Three Months Ended

 

 

Six Months Ended

 

 

June 30,

 

 

June 30,

 

 

2019

 

 

2018

 

 

2019

 

 

2018

 

Occupancy

 

95

%

 

 

93

%

 

 

92

%

 

 

91

%

Average Daily Rate (ADR)

$

163

 

 

$

161

 

 

$

168

 

 

$

164

 

Revenue per Available Room (REVPAR)

$

154

 

 

$

150

 

 

$

155

 

 

$

150

 

 

Las Vegas Strip Resorts food and beverage revenue increased 8% for both the three and six months ended June 30, 2019 compared to the prior year periods due primarily to the opening of new outlets at Park MGM and NoMad Las Vegas.

 

Regional Operations

 

Regional Operations casino revenue increased 35% and 29% for the three and six months ended June 30, 2019 compared to the prior year periods, respectively, due primarily to the opening of MGM Springfield, the inclusion of Empire City’s video lottery terminal revenue in other casino revenue, the acquisition of MGM Northfield Park’s operations from MGP, and increases in slots win at MGM National Harbor.

 

The following table shows key gaming statistics for our Regional Operations:

 

 

Three Months Ended

 

 

Six Months Ended

 

 

June 30,

 

 

June 30,

 

 

2019

 

 

2018

 

 

2019

 

 

2018

 

 

(Dollars in millions)

 

Table Games Drop

$

1,023

 

 

$

969

 

 

$

2,036

 

 

$

1,892

 

Table Games Win %

 

19.9

%

 

 

18.9

%

 

 

19.7

%

 

 

19.3

%

Slots Handle

$

6,423

 

 

$

5,274

 

 

$

12,050

 

 

$

10,187

 

Slots Hold %

 

9.5

%

 

 

9.0

%

 

 

9.4

%

 

 

9.0

%

Regional Operations food and beverage revenue increased 18% and 21% for the three and six months ended June 30, 2019 compared to the prior year periods, respectively, primarily due to the opening of MGM Springfield, the acquisition of Empire City, and the acquisition of MGM Northfield Park’s operations from MGP, partially offset by a decrease at Borgata resulting from the continuing impact of increased competition in the Atlantic City market.

32


 

Regional Operations entertainment, retail and other revenue increased 35% and 30% for the three and six months ended June 30, 2019 compared to the prior year periods, respectively. The increase for both periods is due primarily to entertainment events at MGM Springfield and the MassMutual Center, entertainment events at Center Stage at MGM Northfield Park and ATM fees from the operations of MGM Springfield, Empire City and MGM Northfield Park.

 

MGM China

 

The following table shows key gaming statistics for MGM China:

 

 

Three Months Ended

 

 

Six Months Ended

 

 

June 30,

 

 

June 30,

 

 

2019

 

 

2018

 

 

2019

 

 

2018

 

 

(Dollars in millions)

 

VIP Table Games Turnover

$

10,962

 

 

$

10,296

 

 

$

20,973

 

 

$

20,199

 

VIP Table Games Win %

 

2.6

%

 

 

2.3

%

 

 

3.0

%

 

 

2.8

%

Main Floor Table Games Drop

$

2,037

 

 

$

1,931

 

 

$

4,030

 

 

$

3,650

 

Main Floor Table Games Win %

 

22.5

%

 

 

17.4

%

 

 

22.4

%

 

 

18.2

%

 

MGM China net revenues increased 26% to $706 million for the quarter ended June 30, 2019 compared to the prior year quarter primarily as a result of the continued ramp up of operations at MGM Cotai and an increase in main floor table games hold percentage. Main floor table games win increased 36% compared to the prior year quarter due to the addition of new-to-market tables at MGM Cotai in 2019 and a 508 basis point increase in win percentage. VIP table games win increased 22% compared to the prior year quarter due to the opening of VIP gaming areas in the second half of 2018 at MGM Cotai.

 

MGM China net revenues increased 24% to $1.4 billion for the six months ended June 30, 2019 compared to the prior year period primarily as a result of continued ramp up of operations at MGM Cotai and an increase in main floor table games hold percentage. Main floor table games win increased 35% compared to the prior year period due to the addition of new-to-market tables at MGM Cotai in January 2019, and a 414 basis point increase in win percentage. VIP table games win increased 10% compared to the prior year period due to the opening of VIP gaming areas in the second half of 2018 at MGM Cotai.

 

Corporate and other

 

Corporate and other revenue includes revenues from other corporate operations, management services and reimbursed costs revenue primarily related to our CityCenter management agreement. Corporate and other revenue for the six months ended June 30, 2019 included $68 million in net revenues from MGP’s Northfield casino, which represents revenues prior to our acquisition of MGM Northfield Park’s operations from MGP on April 1, 2019. Reimbursed costs revenue represents reimbursement of costs, primarily payroll-related, incurred by us in connection with the provision of management services and was $111 million and $105 million for the three months ended June 30, 2019 and 2018, respectively and $223 million and $208 million for the six months ended June 30, 2019 and 2018, respectively. See below for additional discussion of our share of operating results from unconsolidated affiliates.

 

Adjusted EBITDA

 

The following table presents a detail of Adjusted EBITDA. Management uses Adjusted Property EBITDA as the primary profit measure for its reportable segments. See “Non-GAAP Measures” for additional information.

 

 

Three Months Ended

 

 

Six Months Ended

 

 

June 30,

 

 

June 30,

 

 

2019

 

 

2018

 

 

2019

 

 

2018

 

 

(In thousands)

 

Las Vegas Strip Resorts

$

418,197

 

 

$

435,905

 

 

$

821,724

 

 

$

885,059

 

Regional Operations

 

255,153

 

 

 

189,815

 

 

 

461,727

 

 

 

357,028

 

MGM China

 

170,828

 

 

 

119,875

 

 

 

361,618

 

 

 

271,626

 

Reportable segment Adjusted Property EBITDA

 

844,178

 

 

 

745,595

 

 

 

1,645,069

 

 

 

1,513,713

 

Corporate and other

 

(88,246

)

 

 

(50,265

)

 

 

(149,302

)

 

 

(116,989

)

Adjusted EBITDA

$

755,932

 

 

$

695,330

 

 

$

1,495,767

 

 

$

1,396,724

 

 

33


 

Las Vegas Strip Resorts

 

Adjusted Property EBITDA at our Las Vegas Strip Resorts decreased 4% and Adjusted Property EBITDA margin decreased 145 basis points to 28.5% for the quarter ended June 30, 2019 compared to the prior year quarter due primarily to a decrease in table games revenue, as discussed above.

 

Adjusted Property EBITDA at our Las Vegas Strip Resorts decreased 7% and Adjusted Property EBITDA margin decreased 227 basis points to 28.4% for the six months ended June 30, 2019 compared to the prior year period due primarily to a decrease in table games revenue, as discussed above, and an increase in general and administrative expenses.

 

Regional Operations

 

Adjusted Property EBITDA at our Regional Operations increased 34% for the quarter ended June 30, 2019 compared to the prior year quarter and benefited from the opening of MGM Springfield, the acquisition of Empire City and the acquisition of MGM Northfield Park’s operations from MGP. Adjusted Property EBITDA margin increased by 122 basis points for the quarter ended June 30, 2019 compared to the prior year quarter to 28.0%, primarily as a result of the inclusion of Empire City and MGM Northfield Park, partially offset by the continued ramp up of operations at MGM Springfield.

 

Adjusted Property EBITDA at our Regional Operations increased 29% for the six months ended June 30, 2019 compared to the prior year period and benefited from the opening of MGM Springfield, the acquisition of Empire City and the acquisition of MGM Northfield Park’s operations from MGP. Adjusted Property EBITDA margin increased by 96 basis points for the six months ended June 30, 2019 compared to the prior year period to 26.9%, primarily as a result of the inclusion of Empire City and MGM Northfield Park, partially offset by the continued ramp up of operations at MGM Springfield.

 

MGM China

 

MGM China’s Adjusted Property EBITDA increased 43% for the quarter ended June 30, 2019 compared to the prior year quarter due primarily to the increase in casino revenue at MGM Cotai, and an increase in main floor table games win percentage, as discussed above. Adjusted Property EBITDA margin was 24.2%, a 284 basis point increase compared to the prior year quarter increasing primarily as a result of the continued ramp up of operations at MGM Cotai and an increase in casino margins at MGM Macau. Excluding intercompany license fees of $12 million and $10 million for the quarter ended June 30, 2019 and 2018, respectively, Adjusted Property EBITDA increased 41% compared to the prior year quarter.

 

MGM China’s Adjusted Property EBITDA increased 33% for the six months ended June 30, 2019 compared to the prior year period due primarily to the increase in casino revenue at MGM Cotai, and an increase in main floor table games win percentage, as discussed above. Adjusted Property EBITDA margin was 25.1%, a 163 basis point increase compared to the prior year period due to continued ramp up of operations at MGM Cotai and an increase in casino margins. Excluding intercompany license fees of $25 million and $20 million for the six months ended June 30, 2019 and 2018, respectively, Adjusted Property EBITDA increased 33% compared to the prior year period.

 

Corporate and other

 

Adjusted EBITDA related to corporate and other for the quarter ended June 30, 2019 was negatively impacted compared to the prior year quarter due primarily to a decrease in income from unconsolidated affiliates, further discussed below, and $14 million of non-recurring charges including certain one-time management termination fees and other fees.

 

Adjusted EBITDA related to corporate and other for the six months ended June 30, 2019 was negatively impacted compared to the prior year period due primarily to non-recurring charges described above, and an increase in corporate expense as described in “Summary Operating Results,” which was partially offset by the inclusion of $23 million of Adjusted Property EBITDA related to MGM Northfield Park’s operating results within corporate and other, prior to our acquisition of the operations from MGP on April 1, 2019.

 

34


 

 

Operating Results – Income from Unconsolidated Affiliates

 

The following table summarizes information related to our income from unconsolidated affiliates:

 

 

Three Months Ended

 

 

Six Months Ended

 

 

June 30,

 

 

June 30,

 

 

2019

 

 

2018

 

 

2019

 

 

2018

 

 

(In thousands)

 

CityCenter

$

31,506

 

 

$

46,070

 

 

$

66,355

 

 

$

74,062

 

Other

 

(4,502

)

 

 

1,870

 

 

 

(602

)

 

 

5,644

 

 

$

27,004

 

 

$

47,940

 

 

$

65,753

 

 

$

79,706

 

 

Our share of CityCenter’s operating income, including certain basis difference adjustments, for the quarter ended June 30, 2019 was $32 million compared to $46 million in the prior year quarter due primarily to a decrease in casino revenues, partially offset by an increase in non-casino revenues. The current quarter included $8 million in charges related to restructuring costs and certain one-time management agreement termination fees. At Aria, casino revenues decreased 23% for the quarter ended June 30, 2019 compared to the prior year quarter due primarily to a 27% decrease in table games win. CityCenter’s non-casino revenues increased 5% for the quarter ended June 30, 2019 compared to the prior year quarter primarily related to an increase in restaurant revenue and a 4% increase in rooms revenue due primarily to a 6% increase in REVPAR at Aria.

 

Our share of CityCenter’s operating income, including certain basis difference adjustments, for the six months ended June 30, 2019 was $66 million compared to $74 million in the prior year period due primarily to a decrease in casino revenues, partially offset by an increase in non-casino revenues. The current period included $12 million in charges related to restructuring costs and management agreement termination fees. At Aria, casino revenues decreased 2% for the six months ended June 30, 2019 compared to the prior year period due primarily to a 6% decrease in table games win. CityCenter’s non-casino revenues increased 6% for the six months ended June 30, 2019 compared to the prior year period primarily related to increases in catering and banquet revenue, restaurant revenue, and a 4% increase in rooms revenue due primarily to a 6% increase in REVPAR at Aria.

 

Non-operating Results

 

Interest Expense

 

Gross interest expense for the three and six months ended June 30, 2019 increased $21 million and $49 million, respectively, compared to the prior year periods due to an increase in the average debt outstanding relating to our senior notes and our credit facilities. Capitalized interest was $1 million and $4 million during the three and six months ended June 30, 2019, respectively, compared to $14 million and $37 million during the three and six months ended June 30, 2018, respectively. The decrease in capitalized interest was due primarily to the completion of MGM Springfield, which opened in August 2018, and the substantial completion of MGM Cotai, which opened in February 2018. See Note 5 to the accompanying consolidated financial statements for additional discussion on long-term debt and see “Liquidity and Capital Resources” for additional discussion on issuances and repayments of long-term debt and other sources and uses of cash.

 

Other, net

 

Other expenses for the three and six months ended June 30, 2019 increased $40 million and $36 million, respectively, compared to the prior year periods, primarily related to a $53 million loss incurred on the early retirement of debt related to our senior notes and MGM China’s term loan facility, partially offset by the $7 million currency translation gain on MGM China’s U.S. dollar-denominated senior notes. Refer to Note 5 for further discussion of our long-term debt.

 

Income Taxes

 

Our effective tax rate for the quarter ended June 30, 2019 was a provision of 13.3% compared to a provision of 14.4% in the prior year quarter. Our effective tax rate for the six months ended June 30, 2019 was a provision of 36.9% compared to a benefit of 17.9% in the prior year period.  The effective tax rate for the six months ended June 30, 2019 was unfavorably impacted by the remeasurement of Macau deferred taxes due to the extension of the subconcession agreement in Macau, the recording of deferred state taxes resulting from the Empire City acquisition and adjustments to our foreign tax credit valuation allowance.  The six months ended June 30, 2018 was favorably impacted by a measurement period tax benefit adjustment for U.S. Tax Reform as well as the reversal of Macau shareholder dividend tax accrued prior to the extension of its current annual fee arrangement.

 

35


 

The annual effective tax rate calculation for all periods is impacted by assumptions made regarding projected foreign tax credit usage and valuation allowance. See Note 6 in the accompanying consolidated financial statements for further discussion.

 

Non-GAAP Measures

“Adjusted EBITDA” is earnings before interest and other non-operating income (expense), taxes, depreciation and amortization, preopening and start-up expenses, restructuring costs (which represents costs related to severance, accelerated stock compensation expense, and consulting fees directly related to the operating model component of the MGM 2020 Plan), and property transactions, net. We utilize “Adjusted Property EBITDA” as the primary profit measures for our reportable segments and underlying operating segments. Adjusted Property EBITDA is a measure defined as Adjusted EBITDA before corporate expense and stock compensation expense, which are not allocated to each operating segment, and before rent expense related to the master lease with MGP that eliminates in consolidation. “Adjusted Property EBITDA margin” is Adjusted Property EBITDA divided by related segment net revenues.

Adjusted EBITDA information is presented solely as a supplemental disclosure to reported GAAP measures because we believe these measures are 1) widely used measures of operating performance in the gaming industry, and 2) a principal basis for valuation of gaming companies. We believe that while items excluded from Adjusted EBITDA, Adjusted Property EBITDA, and Adjusted Property EBITDA margin may be recurring in nature and should not be disregarded in evaluation of our earnings performance, it is useful to exclude such items when analyzing current results and trends compared to other periods because these items can vary significantly depending on specific underlying transactions or events that may not be comparable between the periods being presented. Also, we believe excluded items may not relate specifically to current operating trends or be indicative of future results. For example, preopening and start-up expenses will be significantly different in periods when we are developing and constructing a major expansion project and will depend on where the current period lies within the development cycle, as well as the size and scope of the project(s). Property transactions, net includes normal recurring disposals, gains and losses on sales of assets related to specific assets within our resorts, but also includes gains or losses on sales of an entire operating resort or a group of resorts and impairment charges on entire asset groups or investments in unconsolidated affiliates, which may not be comparable period over period. In addition, capital allocation, tax planning, financing and stock compensation awards are all managed at the corporate level. Therefore, we use Adjusted Property EBITDA as the primary measure of our operating resorts’ performance.

Adjusted EBITDA, Adjusted Property EBITDA or Adjusted Property EBITDA margin should not be construed as alternatives to operating income or net income, as indicators of our performance; or as alternatives to cash flows from operating activities, as measures of liquidity; or as any other measure determined in accordance with generally accepted accounting principles. We have significant uses of cash flows, including capital expenditures, interest payments, taxes and debt principal repayments, which are not reflected in Adjusted EBITDA, Adjusted Property EBITDA or Adjusted Property EBITDA margin. Also, other companies in the gaming and hospitality industries that report Adjusted EBITDA, Adjusted Property EBITDA or Adjusted Property EBITDA margin information may calculate Adjusted EBITDA, Adjusted Property EBITDA or Adjusted Property EBITDA margin in a different manner.

36


 

 

The following table presents a reconciliation of net income attributable to MGM Resorts International to Adjusted EBITDA:

 

 

Three Months Ended

 

 

Six Months Ended

 

 

June 30,

 

 

June 30,

 

 

2019

 

 

2018

 

 

2019

 

 

2018

 

 

(In thousands)

 

Net income attributable to MGM Resorts International

$

43,405

 

 

$

123,777

 

 

$

74,702

 

 

$

347,221

 

Plus: Net income attributable to noncontrolling interests

 

32,764

 

 

 

16,646

 

 

 

67,624

 

 

 

59,503

 

Net income

 

76,169

 

 

 

140,423

 

 

 

142,326

 

 

 

406,724

 

Provision (benefit) for income taxes

 

11,734

 

 

 

23,710

 

 

 

83,245

 

 

 

(61,669

)

Income before income taxes

 

87,903

 

 

 

164,133

 

 

 

225,571

 

 

 

345,055

 

Non-operating (income) expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense, net of amounts capitalized

 

215,829

 

 

 

181,493

 

 

 

431,949

 

 

 

349,402

 

Non-operating items from unconsolidated affiliates

 

21,477

 

 

 

11,068

 

 

 

39,642

 

 

 

20,078

 

Other, net

 

46,276

 

 

 

6,381

 

 

 

44,583

 

 

 

8,297

 

 

 

283,582

 

 

 

198,942

 

 

 

516,174

 

 

 

377,777

 

Operating income

 

371,485

 

 

 

363,075

 

 

 

741,745

 

 

 

722,832

 

Preopening and start-up expenses

 

879

 

 

 

19,077

 

 

 

4,166

 

 

 

85,994

 

Property transactions, net

 

5,790

 

 

 

16,970

 

 

 

14,566

 

 

 

22,868

 

Depreciation and amortization

 

334,788

 

 

 

296,208

 

 

 

651,202

 

 

 

565,030

 

Restructuring

 

42,990

 

 

 

 

 

 

84,088

 

 

 

 

Adjusted EBITDA

$

755,932

 

 

$

695,330

 

 

$

1,495,767

 

 

$

1,396,724

 

 

37


 

The following table presents Adjusted Property EBITDA and Adjusted EBITDA:

 

 

Three Months Ended

 

 

Six Months Ended

 

 

June 30,

 

 

June 30,

 

 

2019

 

 

2018

 

 

2019

 

 

2018

 

 

(In thousands)

 

Bellagio

$

121,542

 

 

$

126,604

 

 

$

238,325

 

 

$

267,001

 

MGM Grand Las Vegas

 

62,687

 

 

 

92,118

 

 

 

133,361

 

 

 

182,199

 

Mandalay Bay

 

63,021

 

 

 

66,983

 

 

 

118,742

 

 

 

135,766

 

The Mirage

 

37,752

 

 

 

39,768

 

 

 

77,967

 

 

 

72,617

 

Luxor

 

32,246

 

 

 

33,556

 

 

 

61,641

 

 

 

62,545

 

New York-New York

 

37,027

 

 

 

33,425

 

 

 

74,221

 

 

 

70,336

 

Excalibur

 

30,353

 

 

 

28,578

 

 

 

57,384

 

 

 

55,628

 

Park MGM

 

15,874

 

 

 

(830

)

 

 

29,850

 

 

 

8,373

 

Circus Circus Las Vegas

 

17,695

 

 

 

15,703

 

 

 

30,233

 

 

 

30,594

 

Las Vegas Strip Resorts

 

418,197

 

 

 

435,905

 

 

 

821,724

 

 

 

885,059

 

MGM Grand Detroit

 

50,334

 

 

 

52,135

 

 

 

99,685

 

 

 

98,526

 

Beau Rivage

 

27,305

 

 

 

24,393

 

 

 

54,363

 

 

 

47,468

 

Gold Strike Tunica

 

18,176

 

 

 

12,400

 

 

 

35,302

 

 

 

24,809

 

Borgata

 

53,426

 

 

 

50,917

 

 

 

92,263

 

 

 

94,149

 

MGM National Harbor

 

47,710

 

 

 

49,970

 

 

 

98,099

 

 

 

92,076

 

MGM Springfield

 

12,476

 

 

 

 

 

 

21,862

 

 

 

 

Empire City Casino

 

21,926

 

 

 

 

 

 

36,353

 

 

 

 

MGM Northfield Park

 

23,800

 

 

 

 

 

 

23,800

 

 

 

 

Regional Operations

 

255,153

 

 

 

189,815

 

 

 

461,727

 

 

 

357,028

 

MGM Macau

 

116,496

 

 

 

99,813

 

 

 

245,564

 

 

 

245,648

 

MGM Cotai

 

54,332

 

 

 

20,062

 

 

 

116,054

 

 

 

25,978

 

MGM China

 

170,828

 

 

 

119,875

 

 

 

361,618

 

 

 

271,626

 

Unconsolidated resorts

 

28,357

 

 

 

47,940

 

 

 

68,839

 

 

 

79,706

 

Management and other operations

 

(8,084

)

 

 

12,491

 

 

 

22,047

 

 

 

20,336

 

Stock compensation

 

(14,566

)

 

 

(17,286

)

 

 

(30,861

)

 

 

(32,903

)

Corporate

 

(93,953

)

 

 

(93,410

)

 

 

(209,327

)

 

 

(184,128

)

 

$

755,932

 

 

$

695,330

 

 

$

1,495,767

 

 

$

1,396,724

 

 

Liquidity and Capital Resources

 

Cash Flows

 

Operating activities. Trends in our operating cash flows tend to follow trends in operating income, excluding non-cash charges, but can be affected by changes in working capital, the timing of significant interest payments, tax payments or refunds, and distributions from unconsolidated affiliates. Cash provided by operating activities was $968 million in the six months ended June 30, 2019 compared to cash provided by operating activities of $1.1 billion in the six months ended June 30, 2018. Operating cash flows decreased due primarily to the prior year period benefiting from a change in working capital related to the timing of significant purchases of chips by gaming promoters at MGM China as well as an increase in the current period in cash paid for interest, as discussed in “Non-operating Results,” and cash paid for taxes, partially offset by an increase in consolidated operating income.

 

Investing activities. Our investing cash flows can fluctuate significantly from year to year depending on our decisions with respect to strategic capital investments in new or existing resorts, business acquisitions or dispositions, and the timing of maintenance capital expenditures to maintain the quality of our resorts. Capital expenditures related to regular investments in our existing resorts can also vary depending on timing of larger remodel projects related to our public spaces and hotel rooms.

 

38


 

Cash used in investing activities was $878 million in the six months ended June 30, 2019 compared to cash used in investing activities of $679 million in the six months ended June 30, 2018. The change was due primarily to the $536 million outflow for the Empire City acquisition, $106 million of outflows related to investments in unconsolidated affiliates and the extension of our subconcession at MGM China, and a $110 million decrease in distributions from unconsolidated affiliates, partially offset by a decrease of $540 million in capital expenditures. We received distributions from unconsolidated affiliates in the six months ended June 30, 2019 consisting of our $90 million share of a $180 million annual dividend paid by CityCenter in 2019. Distributions from unconsolidated affiliates for the six months ended June 30, 2018 consisted of our $200 million share of a $400 million dividend paid by CityCenter in May 2018. The decrease in capital expenditures primarily reflects substantial completion of our development projects at MGM Cotai, MGM Springfield and the rebranding at Park MGM, as discussed in further detail below.

 

Capital Expenditures

 

We made capital expenditures of $322 million in the six months ended June 30, 2019, of which $59 million related to MGM China. Capital expenditures at MGM China included $44 million related to projects at MGM Cotai and $15 million related to projects at MGM Macau. Capital expenditures at our Las Vegas Strip Resorts, Regional Operations and corporate entities of $263 million included $37 million related to the construction of MGM Springfield, $36 million related to the Park MGM rebranding project, as well as expenditures relating to information technology, the expansion of the convention center at MGM Grand Las Vegas and various room, restaurant, and entertainment venue remodels.

 

We made capital expenditures of $862 million in the six months ended June 30, 2018, of which $260 million related to MGM China, excluding development fees and capitalized interest on development fees eliminated in consolidation. Capital expenditures at MGM China included $239 million related to the construction of MGM Cotai and $21 million related to projects at MGM Macau. Capital expenditures at our Las Vegas Strip Resorts, Regional Operations and corporate entities of $602 million included $201 million related to the construction of MGM Springfield, $110 million related to the Park MGM rebranding project, $58 million related to a deposit for the purchase of an airplane, as well as expenditures relating to the expansion of the convention center at MGM Grand Las Vegas and various room, restaurant, and entertainment venue remodels.

 

Financing activities. Cash used in financing activities decreased $180 million to $458 million in the six months ended June 30, 2019 from $638 million in the six months ended June 30, 2018. The change was due primarily to net proceeds from MGP’s issuances of Class A shares in 2019 of $613 million and a decrease of $675 million in share repurchases, partially offset by net debt repayments of $490 million in the six months ended June 30, 2019 compared to net debt borrowings of $637 million in the six months ended June 30, 2018.

 

Borrowings (Repayments) of Debt  

 

During the six months ended June 30, 2019, we repaid net debt of $490 million which consisted of the repayment of our $850 million 8.625% notes due 2019, the Operating Partnership’s issuance of $750 million 5.75% senior notes due 2027, $310 million of net borrowings on our senior credit facility, $231 million of net repayments on our MGM China credit and term loan facilities, and $559 million of net repayments on the Operating Partnership’s senior credit facility. Additionally, in April 2019, we issued $1.0 billion in aggregate principal amount of 5.50% senior notes due 2027. We used the net proceeds from the offering to fund the purchase of $639 million in aggregate principal amount of our outstanding 6.75% senior notes due 2020 and $233 million in aggregate principal amount of our outstanding 5.25% senior notes due 2020 through our cash tender offers. In May 2019, MGM China issued $750 million in aggregate principal amount of 5.375% senior notes due 2024 and $750 million in aggregate principal amount of 5.875% senior notes due 2026 and used the proceeds to permanently repay approximately $1.0 billion on its term loan facility with the remainder used to pay down its revolving credit facility.

 

The proceeds of the Operating Partnership’s $750 million notes issuance along with the proceeds from MGP’s Class A share issuance, discussed above, were primarily used to finance MGP’s acquisition of the real property associated with Empire City, finance the Park MGM Lease Transaction, and repay amounts drawn under the Operating Partnership’s revolving credit facility. The draws under our senior credit facility were primarily used to repay our senior notes due 2019, partially finance our acquisition of Empire City, pay dividends, and repurchase shares of our common stock. Additionally, we paid $46 million of debt issuance costs related to the issuance of the Operating Partnership’s senior notes, our senior notes and MGM China’s senior notes.

During the six months ended June 30, 2018, we borrowed net debt of $637 million which consisted of the issuance of $1.0 billion 5.750% senior notes due 2025 and $92 million of net borrowings on the MGM China credit facility. The issuance of debt was primarily offset by $327 million of scheduled amortization payments on the term loan facilities and $135 million of payments on our senior secured revolving credit facility. Additionally, we paid $65 million of debt issuance costs related to amendments of the Operating Partnership’s senior credit facility in March and June 2018, the amendment of MGM China’s credit facility in June 2018 and the issuance of the $1.0 billion 5.750% senior notes.

 

39


 

Dividends, Distributions to Noncontrolling Interest Owners and Share Repurchases

 

During the six months ended June 30, 2019, we repurchased and retired $282 million of our common stock pursuant to our stock repurchase plan. During the six months ended June 30, 2018, we repurchased and retired $957 million of our common stock pursuant to our stock repurchase plans. The remaining availability under our $2.0 billion stock repurchased program was approximately $1.1 billion as of June 30, 2019.

 

In June 2019, MGM China paid the final dividend for 2018 of $16 million, of which we received $9 million and noncontrolling interests received $7 million.

 

During the six months ended June 30, 2019 we paid dividends each quarter of $0.13 per share, totaling $138 million, compared to dividends each quarter of $0.12 per share, totaling $133 million, paid in the six months ended June 30, 2018.

 

The Operating Partnership paid the following distributions to its partnership unit holders during the six months ended June 30, 2019 and 2018:

 

 

$258 million of distributions paid in 2019, of which we received $185 million and MGP received $74 million, which MGP concurrently paid as a dividend to its Class A shareholders; and

 

$223 million of distributions paid in 2018, of which we received $164 million and MGP received $60 million, which MGP concurrently paid as a dividend to its Class A shareholders.

 

Other Factors Affecting Liquidity

 

Anticipated uses of cash. We require a certain amount of cash on hand to operate our resorts. In addition to required cash on hand for operations, we utilize corporate cash management procedures to minimize the amount of cash held on hand or in banks. Funds are swept from the accounts at most of our domestic resorts daily into central bank accounts, and excess funds are invested overnight or are used to repay borrowings under our senior secured credit facility. In addition, from time to time we may use excess funds to repurchase our outstanding debt and equity securities subject to limitations in our senior secured credit facility and Delaware law, as applicable. We have significant outstanding debt, interest payments, and contractual obligations in addition to planned capital expenditures and acquisitions.

 

We held cash and cash equivalents of $1.2 billion at June 30, 2019, of which MGM China held $437 million and the Operating Partnership held $54 million. At June 30, 2019, we had $14.8 billion in principal amount of indebtedness, including $1.1 billion of borrowings outstanding under our $2.3 billion senior secured credit facility, $2.3 billion outstanding under the $3.6 billion Operating Partnership credit facility, and $701 million outstanding under the $1.6 billion MGM China credit facility. We expect to meet our debt maturities and planned capital expenditure requirements with future anticipated operating cash flows, cash and cash equivalents, and available borrowings under our credit facilities. We expect to make domestic capital investments at our resorts and corporate entities of $375 million to $425 million, which includes $10 million to $15 million of construction costs remaining to close out MGM Springfield. Additionally, we expect to make capital investments at MGM China of $250 million to $260 million, which includes approximately $180 million of construction closeout costs at MGM Cotai and approximately $70 million to $80 million of maintenance capital expenditures.

 

Subsequent to the quarter ended June 30, 2019, we repurchased 6 million shares of our common stock at an average price of $28.86 per share for an aggregate amount of $173 million. Repurchased shares will be retired.

 

On July 25, 2019, our Board of Directors approved a quarterly dividend of $0.13 per share that will be payable on September 16, 2019 to holders of record on September 10, 2019.

 

In July 2019, the Operating Partnership paid $137 million of distributions to its partnership unit holders, of which we received $93 million and MGP received $43 million, which MGP concurrently paid as a dividend to its Class A shareholders.

 

In August 2019, MGM China’s Board of Directors declared an interim dividend for 2019 of $46 million, to be paid on or about August 29, 2019, of which we will receive approximately $26 million and noncontrolling interests will receive approximately $20 million.

 

Critical Accounting Policies and Estimates

A complete discussion of our critical accounting policies and estimates is included in our Form 10-K for the fiscal year ended December 31, 2018. There have been no significant changes in our critical accounting policies and estimates since year end.

40


 

 

Market Risk

In addition to the inherent risks associated with our normal operations, we are also exposed to additional market risks. Market risk is the risk of loss arising from adverse changes in market rates and prices, such as interest rates and foreign currency exchange rates. Our primary exposure to market risk is interest rate risk associated with our variable rate long-term debt. We attempt to limit our exposure to interest rate risk by managing the mix of our long-term fixed rate borrowings and short-term borrowings under our bank credit facilities and by utilizing interest rate swap agreements that provide for a fixed interest payment on the Operating Partnership’s term loan B facility. A change in interest rates generally does not have an impact upon our future earnings and cash flow for fixed-rate debt instruments. As fixed-rate debt matures, however, and if additional debt is acquired to fund the debt repayment, future earnings and cash flow may be affected by changes in interest rates. This effect would be realized in the periods subsequent to the periods when the debt matures. We do not hold or issue financial instruments for trading purposes and do not enter into derivative transactions that would be considered speculative positions.

As of June 30, 2019, variable rate borrowings represented approximately 19% of our total borrowings after giving effect to the $1.2 billion total notional amount Operating Partnership interest rate swaps currently effective, on which it pays a weighted average fixed rate of 1.844% and the variable rate received will reset monthly to the one-month LIBOR with no minimum floor. The Operating Partnership entered into additional interest rate swaps in December 2018 and June 2019. The December 2018 interest rate swaps have a notional amount of $400 million on which it will pay a fixed rate of 2.735% and an effective date of December 31, 2019. The June 2019 interest rate swaps have a notional amount of $900 million on which it will pay a weighted average fixed rate of 1.801% and an effective date of November 30, 2021. The following table provides additional information about our gross long-term debt subject to changes in interest rates excluding the effect of the Operating Partnership interest rate swaps discussed above:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair Value

 

 

Debt maturing in

 

 

June 30,

 

 

2019

 

 

2020

 

 

2021

 

 

2022

 

 

2023

 

 

Thereafter

 

 

Total

 

 

2019

 

 

(In millions)

 

Fixed-rate

$

 

 

$

628

 

 

$

1,250

 

 

$

1,000

 

 

$

1,250

 

 

$

6,651

 

 

$

10,779

 

 

$

11,468

 

Average interest rate

N/A

 

 

 

6.1

%

 

 

6.6

%

 

 

7.8

%

 

 

6.0

%

 

 

5.4

%

 

 

5.9

%

 

 

 

 

Variable rate

$

215

 

 

$

467

 

 

$

68

 

 

$

170

 

 

$

1,395

 

 

$

1,706

 

 

$

4,021

 

 

$

3,996

 

Average interest rate

 

4.7

%

 

 

4.7

%

 

 

4.4

%

 

 

4.6

%

 

 

4.3

%

 

 

4.4

%

 

 

4.4

%

 

 

 

 

 

In addition to the risk associated with our variable interest rate debt, we are also exposed to risks related to changes in foreign currency exchange rates, mainly related to MGM China and to our operations at MGM Macau and MGM Cotai. While recent fluctuations in exchange rates have not been significant, potential changes in policy by governments or fluctuations in the economies of the United States, China, Macau or Hong Kong could cause variability in these exchange rates. We cannot assure you that the Hong Kong dollar will continue to be pegged to the U.S. dollar or the current peg rate for the Hong Kong dollar will remain at the same level. The possible changes to the peg of the Hong Kong dollar may result in severe fluctuations in the exchange rate thereof. For U.S. dollar denominated debt incurred by MGM China, fluctuations in the exchange rates of the Hong Kong dollar in relation to the U.S. dollar could have adverse effects on our financial position and results of operations. As of June 30, 2019, a 1% weakening of the Hong Kong dollar (the functional currency of MGM China) to the U.S. dollar would result in a foreign currency transaction loss of $15 million.

 

Cautionary Statement Concerning Forward-Looking Statements

 

This Form 10-Q contains “forward-looking statements” within the meaning of the U.S. Private Securities Litigation Reform Act of 1995. Forward-looking statements can be identified by words such as “anticipates,” “intends,” “plans,” “seeks,” “believes,” “estimates,” “expects,” “will,” “may” and similar references to future periods. Examples of forward-looking statements include, but are not limited to, statements we make regarding our ability to generate significant cash flow and execute on ongoing and future projects, such as our MGM 2020 Plan, and the expected results of the MGM 2020 Plan, including our ability to achieve our MGM 2020 Plan goals and targets, amounts we will spend in capital expenditures and investments, and our expectations with respect to future cash dividends on our common stock, and dividends and distributions we will receive from MGM China, the Operating Partnership or CityCenter. The foregoing is not a complete list of all forward-looking statements we make.

 

Forward-looking statements are based on our current expectations and assumptions regarding our business, the economy and other future conditions. Because forward-looking statements relate to the future, they are subject to inherent uncertainties, risks, and changes in circumstances that are difficult to predict. Our actual results may differ materially from those contemplated by the forward-looking statements. They are neither statements of historical fact nor guarantees or assurances of future performance. Therefore, we caution you against relying on any of these forward-looking statements. Important factors that could cause actual results to differ

41


 

materially from those in the forward-looking statements include, but are not limited to, regional, national or global political, economic, business, competitive, market, and regulatory conditions and the following:

 

our substantial indebtedness and significant financial commitments, including the fixed component of our rent payments to MGP, could adversely affect our development options and financial results and impact our ability to satisfy our obligations;

 

current and future economic, capital and credit market conditions could adversely affect our ability to service or refinance our indebtedness and to make planned expenditures;

 

restrictions and limitations in the agreements governing our senior credit facility and other senior indebtedness could significantly affect our ability to operate our business, as well as significantly affect our liquidity;

 

the fact that we are required to pay a significant portion of our cash flows as fixed and percentage rent under the master lease, which could adversely affect our ability to fund our operations and growth, service our indebtedness and limit our ability to react to competitive and economic changes;

 

significant competition we face with respect to destination travel locations generally and with respect to our peers in the industries in which we compete;

 

the fact that our businesses are subject to extensive regulation and the cost of compliance or failure to comply with such regulations could adversely affect our business;

 

the impact on our business of economic and market conditions in the jurisdictions in which we operate and in the locations in which our customers reside;

 

the possibility that we may not realize all of the anticipated benefits of our MGM 2020 Plan;

 

our ability to pay ongoing regular dividends is subject to the discretion of our board of directors and certain other limitations;

 

a significant number of our domestic gaming facilities are leased and could experience risks associated with leased property, including risks relating to lease termination, lease extensions, charges and our relationship with the lessor, which could have a material adverse effect on our business, financial position or results of operations;

 

financial, operational, regulatory or other potential challenges that may arise with respect to MGP, as our sole lessor for a significant portion of our properties, may adversely impair our operations;

 

the fact that MGP has adopted a policy under which certain transactions with us, including transactions involving consideration in excess of $25 million, must be approved in accordance with certain specified procedures;

 

restrictions on our ability to have any interest or involvement in gaming businesses in China, Macau, Hong Kong and Taiwan, other than through MGM China;

 

the ability of the Macau government to terminate MGM Grand Paradise’s subconcession under certain circumstances without compensating MGM Grand Paradise, exercise its redemption right with respect to the subconcession, or refuse to grant MGM Grand Paradise an extension of the subconcession in 2022;

 

the dependence of MGM Grand Paradise upon gaming promoters for a significant portion of gaming revenues in Macau;

 

changes to fiscal and tax policies;

 

our ability to recognize our foreign tax credit deferred tax asset and the variability of the valuation allowance we may apply against such deferred tax asset;

 

extreme weather conditions or climate change may cause property damage or interrupt business;

42


 

 

the concentration of a majority of our major gaming resorts on the Las Vegas Strip;

 

the fact that we extend credit to a large portion of our customers and we may not be able to collect such gaming receivables;

 

the potential occurrence of impairments to goodwill, indefinite-lived intangible assets or long-lived assets which could negatively affect future profits;

 

the susceptibility of leisure and business travel, especially travel by air, to global geopolitical events, such as terrorist attacks, other acts of violence or acts of war or hostility;

 

the fact that co-investing in properties, including our investment in CityCenter, decreases our ability to manage risk;

 

the fact that future construction, development, or expansion projects will be subject to significant development and construction risks;

 

the fact that our insurance coverage may not be adequate to cover all possible losses that our properties could suffer, our insurance costs may increase and we may not be able to obtain similar insurance coverage in the future;

 

the fact that a failure to protect our trademarks could have a negative impact on the value of our brand names and adversely affect our business;

 

the risks associated with doing business outside of the United States and the impact of any potential violations of the Foreign Corrupt Practices Act or other similar anti-corruption laws;

 

risks related to pending claims that have been, or future claims that may be brought against us;

 

the fact that a significant portion of our labor force is covered by collective bargaining agreements;

 

the sensitivity of our business to energy prices and a rise in energy prices could harm our operating results;

 

the potential that failure to maintain the integrity of our computer systems and internal customer information could result in damage to our reputation and/or subject us to fines, payment of damages, lawsuits or other restrictions on our use or transfer of data;

 

the potential reputational harm as a result of increased scrutiny related to our corporate social responsibility efforts;

 

the potential failure of future efforts to expand through investments in other businesses and properties or through alliances or acquisitions, or to divest some of our properties and other assets;

 

increases in gaming taxes and fees in the jurisdictions in which we operate; and

 

the potential for conflicts of interest to arise because certain of our directors and officers are also directors of MGM China, which is a publicly traded company listed on the Hong Kong Stock Exchange.

Any forward-looking statement made by us in this Form 10-Q speaks only as of the date on which it is made. Factors or events that could cause our actual results to differ may emerge from time to time, and it is not possible for us to predict all of them. We undertake no obligation to publicly update any forward-looking statement, whether as a result of new information, future developments or otherwise, except as may be required by law. If we update one or more forward-looking statements, no inference should be made that we will make additional updates with respect to those or other forward-looking statements.

 

You should also be aware that while we from time to time communicate with securities analysts, we do not disclose to them any material non-public information, internal forecasts or other confidential business information. Therefore, you should not assume that we agree with any statement or report issued by any analyst, irrespective of the content of the statement or report. To the extent that reports issued by securities analysts contain projections, forecasts or opinions, those reports are not our responsibility and are not endorsed by us.

 

Item 3.

Quantitative and Qualitative Disclosures about Market Risk

 

We incorporate by reference the information appearing under “Market Risk” in Part I, Item 2 of this Form 10-Q.

 

43


 

Item 4.

Controls and Procedures

 

Our Chief Executive Officer (principal executive officer) and Chief Financial Officer (principal financial officer) have concluded that our disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934, as amended (“the Exchange Act”)) were effective as of June 30, 2019 to provide reasonable assurance that information required to be disclosed in the Company’s reports under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the SEC rules and regulations and to provide that such information is accumulated and communicated to management to allow timely decisions regarding required disclosures. This conclusion is based on an evaluation as required by Rules 13a-15(b) and 15d-15(b) under the Exchange Act conducted under the supervision and participation of the principal executive officer and principal financial officer along with company management.

 

Part II. OTHER INFORMATION

 

Item 1.

 

October 1 litigation. We and/or certain of our subsidiaries have been named as defendants in a number of lawsuits related to the October 1, 2017 shooting in Las Vegas. The matters involve in large degree the same legal and factual issues, each case being filed on behalf of individuals who are seeking damages for emotional distress, physical injury, medical expenses, economic damages and/or wrongful death. Lawsuits were first filed in October 2017 and include actions originally filed in the District Court of Clark County, Nevada and in the Superior Court of Los Angeles County, California. In June 2018, we removed to federal court all actions that remained pending in California and Nevada state courts. We also initiated declaratory relief actions in federal courts in various districts against individuals who had sued or stated an intent to sue. Additional lawsuits related to this incident may be filed in the future.

 

Since February of 2019, we and counsel representing plaintiffs in all pending matters and purporting to represent substantially all claimants known to us (collectively, the “Claimants”) have been, and continue to be, engaged in mediation efforts to resolve these matters. After multiple mediation sessions over several months, progress has been made, and while mediation is ongoing, we believe it is reasonably possible that a settlement will be reached. The related litigation is stayed pending mediation (the “Mediation Stay”) and we agreed to toll the statute of limitations to May 15, 2020, with respect to the Claimants. Although we continue to believe we are not legally responsible for the perpetrator’s criminal acts, in the interest of avoiding protracted litigation and the related impact on the community, we believe it is reasonably possible that continued mediation communications will result in a settlement with respect to the Claimants of approximately $735 million, subject to and depending on obtaining a minimum level of participation with escalators based on greater participation increasing the amount payable up to $800 million in the event of 100% participation. We have $751 million of insurance coverage available to fund this potential settlement, which our insurers have agreed to fund. We intend for substantially all Claimants to be covered by the settlement, however, it remains possible that certain Claimants may not join the settlement and/or additional claims may be asserted. The foregoing determination was made in accordance with generally accepted accounting principles, as codified in ASC 450-20, and is not an admission of any liability on our part or any of our affiliates.

 

If such a settlement is not consummated, the Mediation Stay will be lifted and we are currently unable to reliably predict the future developments in, outcome of, and economic costs and other consequences of any such litigation related to this matter. We will continue to investigate the factual and legal defenses, and evaluate these matters based on subsequent events, new information and future circumstances. We intend to defend against any such lawsuits and ultimately believe we should prevail, but litigation of this type is inherently unpredictable. Although there are significant procedural, factual and legal issues to be resolved that could significantly affect our belief as to the possibility of liability, we currently believe that it is reasonably possible that we could incur liability in connection with certain of these lawsuits. The foregoing determination was made in accordance with generally accepted accounting principles, as codified in ASC 450-20, and is not an admission of any liability on our part or any of our affiliates. Given that these cases would be in the early stages, and in light of the uncertainties surrounding them, we do not currently possess sufficient information to determine a range of reasonably possible liability. The insurance carriers have not expressed a reservation of rights or coverage defense that affects our evaluation of potential losses in connection with these claims. Our general liability insurance coverage provides, as part of the contractual “duty to defend”, payment of legal fees and associated costs incurred to defend covered lawsuits that are filed arising from the October 1, 2017 shooting in Las Vegas. Payment of such fees and costs is in addition to (and not limited by) the limits of the insurance policies and does not erode the total liability coverage available.

 

Other. We are a party to various legal proceedings, most of which relate to routine matters incidental to our business. Management does not believe that the outcome of such proceedings will have a material adverse effect on our financial position, results of operations or cash flows.

 

Item 1A.

Risk Factors

 

A description of certain factors that may affect our future results and risk factors is set forth in our Annual Report on Form 10-K for the year ended December 31, 2018. There have been no material changes to those factors previously disclosed in our 2018 Annual Report on Form 10-K.

 

44


 

Item 2.

Unregistered Sales of Equity Securities and Use of Proceeds

The following table provides information about share repurchases made by the Company of its common stock during the quarter ended June 30, 2019:

 

 

 

 

 

 

 

 

 

 

Total Number

 

 

Dollar Value of

 

 

Total

 

 

 

 

 

 

of Shares

 

 

Shares that May

 

 

Number of

 

 

Average

 

 

Purchased as

 

 

Yet be Purchased

 

 

Shares

 

 

Price Paid

 

 

Part of a Publicly

 

 

Under the Program

 

Period

Purchased

 

 

per Share

 

 

Announced Program

 

 

(In thousands)

 

April 1, 2019 — April 30, 2019

 

 

 

$

 

 

 

 

 

$

1,389,031

 

May 1, 2019 — May 31, 2019

 

10,198,343

 

 

$

25.66

 

 

 

10,198,343

 

 

$

1,127,367

 

June 1, 2019 — June 30, 2019

 

807,280

 

 

$

24.98

 

 

 

807,280

 

 

$

1,107,198

 

In May 2018, the Company’s Board of Directors authorized a $2.0 billion stock repurchase program. Under the stock repurchase program, the Company may repurchase shares from time to time in the open market or in privately negotiated agreements. Repurchases of common stock may also be made under a Rule 10b5-1 plan, which would permit common stock to be purchased when the Company might otherwise be precluded from doing so under insider trading laws. The timing, volume and nature of stock repurchases will be at the sole discretion of management, dependent on market conditions, applicable securities laws, and other factors, and may be suspended or discontinued at any time. All shares repurchased by the Company during the quarter ended June 30, 2019 were purchased pursuant to the Company’s publicly announced stock repurchase program and have been retired.

Item 6.

Exhibits

 

   4.1

Seventh Supplemental Indenture, dated April  10, 2019, among MGM Resorts International, the guarantors named therein and U.S. Bank National Association, as trustee, to the Indenture, dated as of March  22, 2012, among MGM Resorts International and U.S. Bank National Association, as trustee, relating to the 5.500% senior notes due 2027 (incorporated by reference to Exhibit 4.1 of the Company’s Current Report on Form 8-K filed on April 10, 2019).

   4.2

Indenture governing the 5.375% senior notes due 2024, dated as of May 16, 2019, between MGM China Holdings Limited and U.S. Bank National Association, as trustee (incorporated by reference to Exhibit 4.1 of the Company’s Current Report on Form 8-K filed on May 16, 2019).

   4.3

Indenture governing the 5.875% senior notes due 2026, dated as of May 16, 2019, between MGM China Holdings Limited and U.S. Bank National Association, as trustee (incorporated by reference to Exhibit 4.2 of the Company’s Current Report on Form 8-K filed on May 16, 2019).

  10.1

Sixth Supplemental Agreement, dated April 15, 2019, between MGM China Holdings Limited, MGM Grand Paradise (HK) Limited, Superemprego Limitada, MGM – Security Services, LTD. and Bank of America, N.A., as Facility Agent.

  31.1

Certification of Chief Executive Officer of Periodic Report Pursuant to Rule 13a-14(a) and Rule 15d-14(a). 

  31.2

Certification of Chief Financial Officer of Periodic Report Pursuant to Rule 13a-14(a) and Rule 15d-14(a). 

  32.1

Certification of Chief Executive Officer Pursuant to 18 U.S.C. Section 1350. 

  32.2

Certification of Chief Financial Officer Pursuant to 18 U.S.C. Section 1350. 

101.INS

XBRL Instance Document.

101.SCH

XBRL Schema Document.

101.CAL

XBRL Calculation Linkbase Document.

101.DEF

XBRL Definition Linkbase Document.

101.LAB

XBRL Label Linkbase Document.

101.PRE

XBRL Taxonomy Extension Presentation Linkbase Document.

104

The cover page from this Quarterly Report on Form 10-Q, formatted in Inline XBRL.

 

In accordance with Rule 402 of Regulation S-T, the XBRL information included in Exhibit 101 and Exhibit 104 to this Form 10-Q shall not be deemed to be filed for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or otherwise subject to the liability of that section, and shall not be incorporated by reference into any registration statement or other

45


 

document filed under the Securities Act of 1933, as amended, or the Exchange Act, except as shall be expressly set forth by specific reference in such filing.

 

 

 

46


 

SIGNATURES

 

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.

 

 

MGM Resorts International

 

Date: August 7, 2019

By:    

/s/ JAMES J. MURREN

 

 

James J. Murren

 

 

Chairman of the Board and Chief Executive Officer (Principal Executive Officer)

 

 

 

Date: August 7, 2019

 

/s/ COREY I. SANDERS

 

 

Corey I. Sanders

 

 

Chief Financial Officer and Treasurer (Principal Financial Officer)

 

47