- Record 3Q consolidated net revenues
- Record results at MGM China with record 3Q net revenue and
record 3Q Adjusted Property EBITDAR
- MGM China declared a special dividend in August 2024, resulting in approximately
$200 million in cash to MGM
Resorts in total this year
- Repurchased over $300 million of
shares in 3Q and approximately $1.3
billion year-to-date, reducing overall shares outstanding by
40% since 2021
- Accelerating growth at BetMGM with record 3Q net revenues
increasing nearly 20% year-over-year, more than doubling the
revenue growth achieved in 2Q
- Advanced international digital strategy by announcing a venture
with Grupo Globo to pursue a sports betting and
iGaming license in Brazil, aiming
to launch the BetMGM brand
LAS
VEGAS, Oct. 30, 2024 /PRNewswire/ -- MGM
Resorts International (NYSE: MGM) ("MGM Resorts" or the "Company")
today reported financial results for the quarter ended September 30, 2024.
"We are pleased to report record consolidated net
revenues for the third quarter, driven by record results from MGM
China. In Las Vegas, we drove
sequential improvement throughout the quarter and many key metrics
are demonstrating strength including growth in ADR and occupancy,"
said Bill Hornbuckle, CEO and
President of MGM Resorts International. "MGM Resorts is well
positioned for long-term growth driven by the positive inflection
to come in our digital investments alongside the enviable
integrated resorts pipeline of development that we have in
Japan as well as opportunities in
New York and beyond."
"During the quarter, we returned over
$300 million to shareholders through
share repurchases, bringing our year-to-date total to approximately
$1.3 billion," said Jonathan Halkyard, CFO and Treasurer of MGM
Resorts International. "Since 2021, we have consistently
demonstrated our commitment to returning cash to shareholders,
reducing overall shares outstanding by 40%. Our balance sheet,
characterized by low net debt and significant liquidity, positions
us exceptionally well for strategic investments and sustained
growth."
Third Quarter 2024 Financial
Highlights:
Consolidated Results
- Net cash flow provided by (used in) operating, investing, and
financing activities for the nine months ended September 30, 2024 was $1.7 billion, ($879 million), and
($774 million), respectively;
- Free Cash Flow(1) for the nine months ended
September 30, 2024 of $944 million;
- Consolidated net revenues of $4.2 billion, an
increase of 5% compared to the prior year quarter, due primarily to
an increase in revenue at MGM China resulting from the recovery of
operations after the removal of COVID-19 related entry restrictions
in Macau in the first quarter of
2023;
- Net income attributable to MGM Resorts was
$185 million in the current quarter compared to
$161 million in the prior year quarter;
- Consolidated Adjusted EBITDAR(2) of $1.1 billion in the current quarter;
- Diluted earnings per share of $0.61 in the current quarter compared to diluted
earnings per share of $0.46 in the
prior year quarter; and
- Adjusted diluted earnings per share ("Adjusted
EPS")(3) of $0.54 in the
current quarter compared to $0.64 in
the prior year quarter.
Las Vegas Strip Resorts
- Net revenues of $2.1 billion
in the current quarter, an increase of 1% compared to the prior
year quarter due primarily to an increase in non-gaming revenue,
partially offset by a decrease in casino revenue;
and
- Adjusted Property EBITDAR(2) of $731 million in the current quarter compared to
$714 million in the prior year
quarter, an increase of 2%. The current quarter included
approximately $37 million of business
interruption insurance proceeds related to the September 2023 cybersecurity issue.
Regional Operations
- Net revenues of $952 million in the current quarter,
compared to $925 million in the prior year quarter, an
increase of 3%, due primarily to an increase in casino
revenue; and
- Adjusted Property EBITDAR of $300 million in the current
quarter compared to $293 million in the prior year quarter, an
increase of 2%. The current quarter included approximately
$15 million of business interruption
insurance proceeds related to the September
2023 cybersecurity issue.
MGM China
- Net revenues of $929 million in the current quarter
compared to $813 million in the prior year quarter, an
increase of 14%. The current quarter was positively affected by the
recovery of operations after the removal of COVID-19 related travel
and entry restrictions in the first quarter of 2023; and
- Adjusted Property EBITDAR of $237 million in the current
quarter compared to $226 million in the prior year quarter, an
increase of 5%.
Adjusted EPS
The following table reconciles diluted earnings
per share ("EPS") to Adjusted EPS (approximate EPS impact shown,
per share; positive adjustments represent charges to income):
Three Months Ended September
30,
|
2024
|
|
2023
|
Diluted earnings per
share
|
$
0.61
|
|
$
0.46
|
Property transactions,
net
|
0.08
|
|
0.03
|
Non-operating
items:
|
|
|
|
Loss (gain) related to
debt and equity investments
|
(0.18)
|
|
0.15
|
Foreign currency
transaction loss
|
0.23
|
|
0.02
|
Change in the fair
value of foreign currency contracts
|
(0.29)
|
|
0.03
|
Income tax impact on
net income adjustments(1)
|
0.09
|
|
(0.05)
|
Adjusted EPS
|
$
0.54
|
|
$
0.64
|
|
(1) The
income tax impact includes current and deferred income tax expense
based upon the nature of the adjustment and the jurisdiction in
which it occurs.
|
Las Vegas Strip Resorts
The following table shows key gaming statistics
for Las Vegas Strip Resorts:
Three Months Ended September
30,
|
2024
|
|
2023
|
% Change
|
|
(Dollars in millions)
|
|
Casino
revenue
|
$
476
|
|
$
546
|
(13) %
|
Table games
drop
|
$
1,386
|
|
$
1,491
|
(7) %
|
Table games
win
|
$
328
|
|
$
405
|
(19) %
|
Table games win
%
|
23.7 %
|
|
27.2 %
|
|
Slot handle
|
$
5,920
|
|
$
5,698
|
4 %
|
Slot win
|
$
554
|
|
$
531
|
4 %
|
Slot win %
|
9.3 %
|
|
9.3 %
|
|
The following table shows key hotel statistics
for Las Vegas Strip Resorts:
Three Months Ended September
30,
|
2024
|
|
2023
|
% Change
|
Room revenue (in
millions)
|
$
743
|
|
$
695
|
7 %
|
Occupancy
|
94 %
|
|
92 %
|
|
Average daily rate
(ADR)
|
$
243
|
|
$
236
|
3 %
|
Revenue per available
room (RevPAR)4
|
$
229
|
|
$
216
|
6 %
|
Regional Operations
The following table shows key gaming statistics
for Regional Operations:
Three Months Ended September
30,
|
2024
|
|
2023
|
% Change
|
|
(Dollars in millions)
|
|
Casino
revenue
|
$
693
|
|
$
679
|
2 %
|
Table games
drop
|
$
1,023
|
|
$
1,026
|
0 %
|
Table games
win
|
$
209
|
|
$
209
|
0 %
|
Table games win
%
|
20.5 %
|
|
20.4 %
|
|
Slot handle
|
$
6,952
|
|
$
6,732
|
3 %
|
Slot win
|
$
693
|
|
$
652
|
6 %
|
Slot win %
|
10.0 %
|
|
9.7 %
|
|
MGM China
The following table shows key gaming statistics
for MGM China:
Three Months Ended September
30,
|
2024
|
|
2023
|
% Change
|
|
(Dollars in millions)
|
|
Casino
revenue
|
$
800
|
|
$
714
|
12 %
|
Main floor table games
drop
|
$
3,443
|
|
$
3,303
|
4 %
|
Main floor table games
win
|
$
858
|
|
$
709
|
21 %
|
Main floor table games
win %
|
24.9 %
|
|
21.5 %
|
|
Intercompany branding license fee expense, which eliminates in
consolidation, was $16 million in the
current quarter and $14 million in
the prior year quarter.
Unconsolidated Affiliates
The following table summarizes information
related to the Company's share of operating income from
unconsolidated affiliates:
Three Months Ended September
30,
|
2024
|
|
2023
|
|
(In thousands)
|
BetMGM
|
$
3,211
|
|
$
12,629
|
Other
|
4,778
|
|
9,878
|
|
$
7,989
|
|
$
22,507
|
MGM Resorts Share Repurchases
During the third quarter of 2024, the Company
repurchased approximately 8 million shares of its common stock for
an aggregate amount of $326 million,
pursuant to its repurchase plan. The remaining availability under
the November 2023 stock repurchase
plan was approximately $946 million
as of September 30, 2024. All shares
repurchased under the Company's repurchase plan have been
retired.
Conference Call Details
MGM Resorts will host a conference call at
5:00 p.m. Eastern Time today, which
will include a brief discussion of the results followed by a
question and answer session. In addition, supplemental slides will
be posted prior to the start of the call on MGM's Investor
Relations website at http://investors.mgmresorts.com.
The call will be accessible via the internet
through
http://investors.mgmresorts.com/investors/events-and-presentations/
or by calling 1-888-317-6003 for domestic callers and
1-412-317-6061 for international callers. The conference call
access code is 4954336.
A replay of the call will be available through
November 6, 2024. The replay may be
accessed by dialing 1-877-344-7529 or 1-412-317-0088. The replay
access code is 1436929.
1."Free Cash Flow" is net cash flow provided by
operating activities less capital expenditures.
Free Cash Flow is a non-GAAP measure and is
presented solely as a supplemental disclosure to reported GAAP
measures because management believes this liquidity measure is
useful in evaluating the ability of the Company's operations to
generate cash for uses other than capital expenditures, and is used
for decision-making purposes related to investments and returning
cash to shareholders through share repurchases. Free Cash Flow
should not be construed as an alternative to net cash provided by
operating activities as a measure of liquidity. The Company's
definition of Free Cash Flow is limited in that it does not
represent residual cash flows for discretionary expenditures due to
the fact that it does not deduct payments for debt service or other
obligations and does not reflect the total movement of cash as
detailed in the Company's consolidated statements of cash flows. In
addition, Free Cash Flow may not be defined in the same manner by
all companies and, as a result, may not be comparable to similarly
titled non-GAAP measures of other companies. A reconciliation of
GAAP net cash provided by operating activities to Free Cash Flow is
included in the financial schedules in this release.
2."Adjusted EBITDAR" is earnings before interest
and other non-operating income (expense), taxes, depreciation and
amortization, preopening and start-up expenses, property
transactions, net, rent expense related to triple-net operating
leases and ground leases, and income from unconsolidated affiliates
related to investments in real estate ventures.
"Adjusted Property EBITDAR" is the Company's
reportable segment GAAP measure, which management utilizes as the
primary profit measure for its reportable segments and underlying
operating segments. Adjusted Property EBITDAR is a measure defined
as earnings before interest and other non-operating income
(expense), taxes, depreciation and amortization, preopening and
start-up expenses, property transactions, net, rent expense related
to triple-net operating leases and ground leases, income from
unconsolidated affiliates related to investments in real estate
ventures, and also excludes corporate expense and stock
compensation expense, which are not allocated to each operating
segment.
Adjusted EBITDAR information is a non-GAAP
measure that is a valuation metric, should not be used as an
operating metric, and is presented solely as a supplemental
disclosure to reported GAAP measures because management believes
this measure is widely used by analysts, lenders, financial
institutions, and investors as a principal basis for the valuation
of gaming companies. Management believes that while items excluded
from Adjusted EBITDAR may be recurring in nature and should not be
disregarded in evaluation of the Company's earnings performance, it
is useful to exclude such items when analyzing current results and
trends. Also, management believes excluded items may not relate
specifically to current trends or be indicative of future results.
For example, preopening and start-up expenses will be significantly
different in periods when the Company is 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 the Company's properties,
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, management excludes
rent expense related to triple-net operating leases and ground
leases. Management believes excluding rent expense related to
triple-net operating leases and ground leases provides useful
information to analysts, lenders, financial institutions, and
investors when valuing the Company, as well as comparing the
Company's results to other gaming companies, without regard to
differences in capital structure and leasing arrangements since the
operations of other gaming companies may or may not include
triple-net operating leases or ground leases. However, as discussed
herein, Adjusted EBITDAR should not be viewed as a measure of
overall operating performance, an indicator of the Company's
performance, considered in isolation, or construed as an
alternative to operating income or net income, or as an alternative
to cash flows from operating activities, as a measure of liquidity,
or as an alternative to any other measure determined in accordance
with generally accepted accounting principles, because this measure
is not presented on a GAAP basis and excludes certain expenses,
including the rent expense related to triple-net operating leases
and ground leases, and is provided for the limited purposes
discussed herein. In addition, other companies in the gaming and
hospitality industries that report Adjusted EBITDAR may calculate
Adjusted EBITDAR in a different manner and such differences may be
material. The Company has significant uses of cash flows, including
capital expenditures, interest payments, taxes, real estate
triple-net lease and ground lease payments, and debt principal
repayments, which are not reflected in Adjusted EBITDAR. A
reconciliation of GAAP net income to Adjusted EBITDAR is included
in the financial schedules in this release.
3. "Adjusted EPS" is diluted earnings or loss per
share adjusted to exclude property transactions, net, net gain/loss
related to equity investments for which the Company has elected the
fair value option of ASC 825 and equity investments accounted for
under ASC 321 for which there is a readily determinable fair value
and net gain/loss related to the Company's investments in debt
securities, foreign currency transaction gain/loss, and change in
the fair value of foreign currency contracts.
Adjusted EPS is a non-GAAP measure and is
presented solely as a supplemental disclosure to reported GAAP
measures because management believes this measure is useful in
providing period-to-period comparisons of the results of the
Company's continuing operations to assist investors in reviewing
the Company's operating performance over time. Management believes
that while certain items excluded from Adjusted EPS may be
recurring in nature and should not be disregarded in evaluating the
Company's earnings performance, it is useful to exclude such items
when comparing current performance to prior periods because these
items can vary significantly depending on specific underlying
transactions or events. Also, management believes certain excluded
items, and items further discussed in footnote 2 above, may not
relate specifically to current operating trends or be indicative of
future results. Adjusted EPS should not be construed as an
alternative to GAAP earnings per share as an indicator of the
Company's performance. In addition, Adjusted EPS may not be defined
in the same manner by all companies and, as a result, may not be
comparable to similarly titled non-GAAP financial measures of other
companies. A reconciliation of Adjusted EPS to diluted earnings per
share can be found under "Adjusted EPS" included in this
release.
4. RevPAR is hotel revenue per available
room.
*
* *
About MGM Resorts International
MGM Resorts International (NYSE: MGM) is an
S&P 500® global gaming and entertainment company with national
and international locations featuring best-in-class hotels and
casinos, state-of-the-art meetings and conference
spaces, incredible live and theatrical entertainment experiences,
and an extensive array of restaurant, nightlife and retail
offerings. MGM Resorts creates immersive, iconic experiences
through its suite of Las
Vegas-inspired brands. The MGM Resorts portfolio encompasses
31 unique hotel and gaming destinations globally, including some of
the most recognizable resort brands in the industry. The Company's
50/50 venture, BetMGM, LLC, offers sports betting and
online gaming in North America
through market-leading brands, including BetMGM and partypoker, and
the Company's subsidiary, LV Lion Holding Limited, offers sports
betting and online gaming through market-leading
brands in several jurisdictions throughout Europe. The Company is currently pursuing
targeted expansion in Asia through
an integrated resort development in Japan. Through its "Focused on What Matters:
Embracing Humanity and Protecting the Planet" philosophy, MGM
Resorts commits to creating a more sustainable future, while
striving to make a bigger difference in the lives of its employees,
guests, and in the communities where it operates. The global
employees of MGM Resorts are proud of their company for being
recognized as one of FORTUNE® Magazine's World's Most Admired
Companies®. For more information, please visit us at
www.mgmresorts.com. Please also connect with us @MGMResortsIntl on
X as well as Facebook and Instagram.
Cautionary Statement Concerning
Forward-Looking Statements
Statements in this release that are not
historical facts are forward-looking statements, within the meaning
of the Private Securities Litigation Reform Act of 1995 and involve
risks and/or uncertainties, including those described in the
Company's public filings with the Securities and Exchange
Commission. The Company has based forward-looking statements on
management's current expectations and assumptions and not on
historical facts. Examples of these statements include, but are not
limited to: the Company's expectations regarding any benefits
expected to be received from the Company's recent transactions,
including the long-term license agreement with Marriott
International; future results of the Company (including the
Company's ability to maintain a strong balance sheet), and its
unconsolidated affiliates, including BetMGM; expectations regarding
the impact of macroeconomic trends on the Company's business;
expectations regarding the Company's booking pace, liquidity
position and the size and timing of future investments; the
Company's ability to execute on its strategic plans, including
development ventures in Japan and
Brazil, obtaining a commercial
gaming license in New York,
expansion of LeoVegas and the MGM digital brand, positioning BetMGM
as a leader in sports betting and iGaming (including
through our new single account wallet); expectations regarding the
performance of MGM China and continued payment of the MGM China
dividend; and the Company's ability to return capital to
shareholders (including the timing and amount of any share
repurchases); and the impact of cybersecurity incidents, including
the Company's September 2023
cybersecurity issue. These forward-looking statements involve a
number of risks and uncertainties. Among the important factors that
could cause actual results to differ materially from those
indicated in such forward-looking statements include: the effects
of economic conditions and market conditions in the markets in
which the Company operates and competition with online gaming and
sports betting operators and destination travel
locations throughout the United
States and the world; the design, timing and costs of
expansion projects; risks relating to international operations,
permits, licenses, financings, approvals and other contingencies in
connection with growth in new or existing jurisdictions;
disruptions in the availability of the Company's information and
other systems or those of third parties on which the Company rely,
through cyber-attacks, such as the Company's September 2023 cybersecurity issue, or otherwise,
which could adversely impact the Company's ability to service its
customers and affect its sales and the results of operations;
impact to the Company's business, operations and reputation from,
and expenses and uncertainties associated with a cybersecurity
incident, including the Company's September
2023 cybersecurity issue and any related legal proceedings,
other claims or investigations and costs of remediation,
restoration, or enhancement of information technology systems; the
timing and outcome of the claims and class actions against the
Company and of the investigations by state and federal regulators,
related to the Company's September
2023 cybersecurity issue; the availability of cybersecurity
insurance proceeds; and additional risks and uncertainties
described in the Company's Form 10-K, Form 10-Q and Form 8-K
reports (including all amendments to those reports). In providing
forward-looking statements, the Company is not undertaking any duty
or obligation to update these statements publicly as a result of
new information, future events or otherwise, except as required by
law. If the Company updates one or more forward-looking statements,
no inference should be drawn that it will make additional updates
with respect to those other forward-looking statements.
MGM RESORTS CONTACTS:
Investment Community
SARAH
ROGERS
Senior Vice President of Corporate
Finance
(702) 730-3942 or srogers@mgmresorts.com
ANDREW
CHAPMAN
Director of Investor
Relations
(702) 693-8711 or
achapman@mgmresorts.com
News Media
BRIAN
AHERN
Director of
Communications
media@mgmresorts.com
MGM RESORTS
INTERNATIONAL AND SUBSIDIARIES
|
CONSOLIDATED
STATEMENTS OF OPERATIONS
|
(In thousands,
except per share data)
|
(Unaudited)
|
|
|
|
|
Three Months
Ended
|
|
Nine Months
Ended
|
|
|
September
30,
|
|
September
30,
|
|
September
30,
|
|
September
30,
|
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
Revenues:
|
|
|
|
|
|
|
|
|
|
|
|
|
Casino
|
$
|
2,121,049
|
|
$
|
2,050,584
|
|
$
|
6,574,903
|
|
$
|
5,884,394
|
|
Rooms
|
|
883,564
|
|
|
827,091
|
|
|
2,738,963
|
|
|
2,490,902
|
|
Food and
beverage
|
|
755,322
|
|
|
698,261
|
|
|
2,326,863
|
|
|
2,163,628
|
|
Entertainment,
retail and other
|
|
411,326
|
|
|
385,691
|
|
|
1,217,322
|
|
|
1,215,980
|
|
Reimbursed
costs
|
|
11,877
|
|
|
11,556
|
|
|
35,932
|
|
|
33,782
|
|
|
|
4,183,138
|
|
|
3,973,183
|
|
|
12,893,983
|
|
|
11,788,686
|
Expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
Casino
|
|
1,205,286
|
|
|
1,056,487
|
|
|
3,698,885
|
|
|
3,073,122
|
|
Rooms
|
|
286,658
|
|
|
260,905
|
|
|
838,915
|
|
|
751,319
|
|
Food and
beverage
|
|
563,521
|
|
|
530,145
|
|
|
1,693,031
|
|
|
1,579,561
|
|
Entertainment,
retail and other
|
|
247,817
|
|
|
238,403
|
|
|
732,386
|
|
|
740,403
|
|
Reimbursed
costs
|
|
11,877
|
|
|
11,556
|
|
|
35,932
|
|
|
33,782
|
|
General and
administrative
|
|
1,176,726
|
|
|
1,192,298
|
|
|
3,582,376
|
|
|
3,472,228
|
|
Corporate
expense
|
|
125,043
|
|
|
121,838
|
|
|
378,787
|
|
|
366,485
|
|
Preopening and
start-up expenses
|
|
519
|
|
|
68
|
|
|
2,469
|
|
|
356
|
|
Property
transactions, net
|
|
25,493
|
|
|
12,227
|
|
|
59,124
|
|
|
(378,235)
|
|
Depreciation and
amortization
|
|
233,330
|
|
|
201,827
|
|
|
621,868
|
|
|
608,831
|
|
|
|
3,876,270
|
|
|
3,625,754
|
|
|
11,643,773
|
|
|
10,247,852
|
Income (loss) from
unconsolidated affiliates
|
|
7,989
|
|
|
22,507
|
|
|
(51,319)
|
|
|
(68,681)
|
Operating
income
|
|
314,857
|
|
|
369,936
|
|
|
1,198,891
|
|
|
1,472,153
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-operating income
(expense):
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense,
net of amounts capitalized
|
|
(111,873)
|
|
|
(111,170)
|
|
|
(334,649)
|
|
|
(353,415)
|
|
Non-operating items
from unconsolidated affiliates
|
|
417
|
|
|
438
|
|
|
2,043
|
|
|
(1,187)
|
|
Other,
net
|
|
93,333
|
|
|
(34,879)
|
|
|
45,096
|
|
|
35,121
|
|
|
|
(18,123)
|
|
|
(145,611)
|
|
|
(287,510)
|
|
|
(319,481)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income
taxes
|
|
296,734
|
|
|
224,325
|
|
|
911,381
|
|
|
1,152,672
|
|
Provision for income
taxes
|
|
(52,570)
|
|
|
(12,440)
|
|
|
(84,689)
|
|
|
(217,360)
|
Net
income
|
|
244,164
|
|
|
211,885
|
|
|
826,692
|
|
|
935,312
|
|
Less: Net income
attributable to noncontrolling interests
|
|
(59,586)
|
|
|
(50,768)
|
|
|
(237,566)
|
|
|
(106,592)
|
Net income
attributable to MGM Resorts International
|
$
|
184,578
|
|
$
|
161,117
|
|
$
|
589,126
|
|
$
|
828,720
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per
share:
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
$
|
0.61
|
|
$
|
0.46
|
|
$
|
1.90
|
|
$
|
2.30
|
|
Diluted
|
$
|
0.61
|
|
$
|
0.46
|
|
$
|
1.88
|
|
$
|
2.28
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average
common shares outstanding:
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
300,499
|
|
|
347,345
|
|
|
310,688
|
|
|
360,732
|
|
Diluted
|
|
303,479
|
|
|
351,390
|
|
|
313,852
|
|
|
364,847
|
MGM RESORTS
INTERNATIONAL AND SUBSIDIARIES
|
CONSOLIDATED BALANCE
SHEETS
|
(In thousands,
except share data)
|
(Unaudited)
|
|
|
|
|
September
30,
|
|
December
31,
|
|
|
2024
|
|
2023
|
|
|
ASSETS
|
Current
assets:
|
|
|
Cash and cash
equivalents
|
$
|
2,950,592
|
|
$
|
2,927,833
|
|
Accounts receivable,
net
|
|
964,741
|
|
|
929,135
|
|
Inventories
|
|
144,843
|
|
|
141,678
|
|
Income tax
receivable
|
|
212,578
|
|
|
141,444
|
|
Prepaid expenses and
other
|
|
559,699
|
|
|
770,503
|
|
|
Total current
assets
|
|
4,832,453
|
|
|
4,910,593
|
|
|
|
|
|
|
|
|
Property and
equipment, net
|
|
5,950,035
|
|
|
5,449,544
|
|
|
|
|
|
|
|
|
Other
assets:
|
|
|
|
|
|
|
Investments in and
advances to unconsolidated affiliates
|
|
414,161
|
|
|
240,803
|
|
Goodwill
|
|
5,175,752
|
|
|
5,165,694
|
|
Other intangible
assets, net
|
|
1,776,503
|
|
|
1,724,582
|
|
Operating lease
right-of-use assets, net
|
|
23,658,647
|
|
|
24,027,465
|
|
Other long-term
assets, net
|
|
933,402
|
|
|
849,867
|
|
|
Total other
assets
|
|
31,958,465
|
|
|
32,008,411
|
|
|
|
$
|
42,740,953
|
|
$
|
42,368,548
|
|
|
|
|
|
|
LIABILITIES AND
STOCKHOLDERS' EQUITY
|
|
|
|
Current
liabilities:
|
|
|
|
|
|
|
Accounts and
construction payable
|
$
|
391,836
|
|
$
|
461,718
|
|
Current portion of
long-term debt
|
|
675,000
|
|
|
-
|
|
Accrued interest on
long-term debt
|
|
112,403
|
|
|
60,173
|
|
Other accrued
liabilities
|
|
2,707,519
|
|
|
2,604,177
|
|
|
Total current
liabilities
|
|
3,886,758
|
|
|
3,126,068
|
|
|
|
|
|
|
|
|
Deferred income
taxes, net
|
|
2,792,523
|
|
|
2,860,997
|
Long-term debt,
net
|
|
6,234,275
|
|
|
6,343,810
|
Operating lease
liabilities
|
|
25,092,217
|
|
|
25,127,464
|
Other long-term
obligations
|
|
880,296
|
|
|
542,708
|
Redeemable
noncontrolling interests
|
|
33,343
|
|
|
33,356
|
Stockholders'
equity:
|
|
|
|
|
|
|
Common stock, $0.01
par value: authorized 1,000,000,000 shares,
|
|
|
|
|
|
|
issued
and outstanding 296,886,350 and 326,550,141
shares
|
|
2,969
|
|
|
3,266
|
|
Capital in excess of
par value
|
|
-
|
|
|
-
|
|
Retained
earnings
|
|
3,037,397
|
|
|
3,664,008
|
|
Accumulated other
comprehensive income
|
|
191,575
|
|
|
143,896
|
|
|
Total MGM Resorts
International stockholders' equity
|
|
3,231,941
|
|
|
3,811,170
|
|
Noncontrolling
interests
|
|
589,600
|
|
|
522,975
|
|
|
Total stockholders'
equity
|
|
3,821,541
|
|
|
4,334,145
|
|
|
|
$
|
42,740,953
|
|
$
|
42,368,548
|
MGM RESORTS
INTERNATIONAL AND SUBSIDIARIES
SUPPLEMENTAL DATA - NET REVENUES
(In thousands)
(Unaudited)
|
|
|
Three Months
Ended
|
|
|
Nine Months
Ended
|
|
September 30,
2024
|
|
September 30,
2023
|
|
September 30,
2024
|
|
September 30,
2023
|
Las Vegas Strip
Resorts
|
$
|
2,132,213
|
|
$
|
2,105,839
|
|
$
|
6,592,704
|
|
$
|
6,428,641
|
Regional
Operations
|
|
952,148
|
|
|
924,957
|
|
|
2,788,765
|
|
|
2,796,900
|
MGM
China
|
|
929,456
|
|
|
812,525
|
|
|
3,003,664
|
|
|
2,171,072
|
Management and other
operations
|
|
169,321
|
|
|
129,862
|
|
|
508,850
|
|
|
392,073
|
|
$
|
4,183,138
|
|
$
|
3,973,183
|
|
$
|
12,893,983
|
|
$
|
11,788,686
|
MGM RESORTS
INTERNATIONAL AND SUBSIDIARIES
|
SUPPLEMENTAL DATA -
ADJUSTED PROPERTY EBITDAR and ADJUSTED EBITDAR
|
(In
thousands)
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months
Ended
|
|
Nine Months
Ended
|
|
September
30,
|
|
September
30,
|
|
September
30,
|
|
September
30,
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
Las Vegas Strip
Resorts
|
$
|
731,037
|
|
$
|
714,086
|
|
$
|
2,341,114
|
|
$
|
2,326,424
|
Regional
Operations
|
|
299,985
|
|
|
293,257
|
|
|
862,465
|
|
|
900,199
|
MGM
China
|
|
237,356
|
|
|
226,117
|
|
|
832,405
|
|
|
604,454
|
Unconsolidated
affiliates (1)
|
|
5,288
|
|
|
19,809
|
|
|
(59,388)
|
|
|
(76,769)
|
Management and other
operations
|
|
(9,019)
|
|
|
18,251
|
|
|
(15,258)
|
|
|
20,998
|
Stock
compensation
|
|
(12,388)
|
|
|
(11,125)
|
|
|
(51,686)
|
|
|
(46,245)
|
Corporate
(2)
|
|
(116,325)
|
|
|
(114,881)
|
|
|
(342,408)
|
|
|
(335,177)
|
|
$
|
1,135,934
|
|
|
|
|
$
|
3,567,244
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
Represents the Company's share of operating income (loss)
excluding investments in real estate ventures, adjusted for the
effect of certain basis differences.
|
(2) Three
months ended September 30, 2024 includes amounts related to MGM
China of $17 million, global development of $3 million, and
transaction costs of
$3 million. Nine months ended September 30, 2024 includes amounts
related to MGM China of $41 million, global development of $7
million, and transaction
costs of $7 million.
Three months ended September 30, 2023 includes amounts related
to MGM China of $9 million, global development of $15 million, and
transaction costs of $1
million. Nine months ended September 30, 2023 includes amounts
related to MGM China of $24 million, global development of $27
million, and transaction costs of $3 million.
|
MGM RESORTS INTERNATIONAL AND SUBSIDIARIES
RECONCILIATION OF NET INCOME ATTRIBUTABLE TO MGM RESORTS
INTERNATIONAL TO ADJUSTED EBITDAR
(In thousands)
(Unaudited)
|
|
|
Three Months
Ended
|
|
Nine Months
Ended
|
|
September
30,
|
|
September
30,
|
|
September
30,
|
|
September
30,
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
Net income
attributable to MGM Resorts International
|
$
|
184,578
|
|
$
|
161,117
|
|
$
|
589,126
|
|
$
|
828,720
|
Plus: Net
income attributable to noncontrolling interests
|
|
59,586
|
|
|
50,768
|
|
|
237,566
|
|
|
106,592
|
Net
income
|
|
244,164
|
|
|
211,885
|
|
|
826,692
|
|
|
935,312
|
Provision for income
taxes
|
|
52,570
|
|
|
12,440
|
|
|
84,689
|
|
|
217,360
|
Income before income
taxes
|
|
296,734
|
|
|
224,325
|
|
|
911,381
|
|
|
1,152,672
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-operating
(income) expense:
|
|
|
|
|
|
|
|
|
|
|
|
Interest
expense, net of amounts capitalized
|
|
111,873
|
|
|
111,170
|
|
|
334,649
|
|
|
353,415
|
Other,
net
|
|
(93,750)
|
|
|
34,441
|
|
|
(47,139)
|
|
|
(33,934)
|
|
|
18,123
|
|
|
145,611
|
|
|
287,510
|
|
|
319,481
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating
income
|
|
314,857
|
|
|
369,936
|
|
|
1,198,891
|
|
|
1,472,153
|
Preopening
and start-up expenses
|
|
519
|
|
|
68
|
|
|
2,469
|
|
|
356
|
Property
transactions, net
|
|
25,493
|
|
|
12,227
|
|
|
59,124
|
|
|
(378,235)
|
Depreciation
and amortization
|
|
233,330
|
|
|
201,827
|
|
|
621,868
|
|
|
608,831
|
Triple net
operating lease and ground lease rent expense
|
|
564,436
|
|
|
564,154
|
|
|
1,692,961
|
|
|
1,698,867
|
Income from
unconsolidated affiliates related to real estate
ventures
|
|
(2,701)
|
|
|
(2,698)
|
|
|
(8,069)
|
|
|
(8,088)
|
Adjusted
EBITDAR
|
$
|
1,135,934
|
|
|
|
|
$
|
3,567,244
|
|
|
|
MGM RESORTS INTERNATIONAL AND SUBSIDIARIES
RECONCILIATION OF NET CASH PROVIDED BY OPERATING ACTIVITIES TO FREE
CASH FLOW
(In thousands)
(Unaudited)
|
|
|
|
|
Nine Months
Ended
|
|
|
September
30,
|
|
|
2024
|
|
Net cash provided by
operating activities
|
$
|
1,690,940
|
|
Less: Capital
expenditures
|
|
(746,572)
|
|
Free Cash
Flow
|
$
|
944,368
|
|
View original content to download
multimedia:https://www.prnewswire.com/news-releases/mgm-resorts-international-reports-third-quarter-2024-financial-and-operating-results-302290869.html
SOURCE MGM Resorts International