UNITED STATES
SECURITIES & EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
(Mark One)
x QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended March 31, 2013
OR
o 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 |
|
(I.R.S. Employer Identification No.) |
incorporation or organization) |
|
|
3600 Las Vegas Boulevard South, Las Vegas, Nevada 89109
(Address of principal executive offices)
(702) 693-7120
(Registrants telephone number, including area code)
(Former name, former address and former fiscal year, if changed since last report)
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 x No o
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted 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 and post such files): Yes x No o
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of large accelerated filer, accelerated filer and smaller reporting company in Rule 12b-2 of the Exchange Act:
Large accelerated filer x |
|
Accelerated filer o |
|
|
|
Non-accelerated filer o |
|
Smaller reporting company o |
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Act): Yes o No x
Indicate the number of shares outstanding of each of the issuers classes of common stock, as of the latest practicable date:
Class |
|
Outstanding at May 1, 2013 |
|
Common Stock, $.01 par value |
|
489,386,004 shares |
|
MGM RESORTS INTERNATIONAL AND SUBSIDIARIES
FORM 10-Q
MGM RESORTS INTERNATIONAL AND SUBSIDIARIES
(In thousands, except share data)
(Unaudited)
|
|
March 31, |
|
December 31, |
| ||
|
|
2013 |
|
2012 |
| ||
|
|
|
|
|
| ||
ASSETS | |||||||
|
|
|
|
|
| ||
Current assets |
|
|
|
|
| ||
Cash and cash equivalents |
|
$ |
1,480,637 |
|
$ |
1,543,509 |
|
Accounts receivable, net |
|
475,581 |
|
443,677 |
| ||
Inventories |
|
105,047 |
|
107,577 |
| ||
Deferred income taxes, net |
|
119,196 |
|
179,431 |
| ||
Prepaid expenses and other |
|
258,784 |
|
232,898 |
| ||
Total current assets |
|
2,439,245 |
|
2,507,092 |
| ||
|
|
|
|
|
| ||
Property and equipment, net |
|
14,117,778 |
|
14,194,652 |
| ||
|
|
|
|
|
| ||
Other assets |
|
|
|
|
| ||
Investments in and advances to unconsolidated affiliates |
|
1,435,136 |
|
1,444,547 |
| ||
Goodwill |
|
2,898,087 |
|
2,902,847 |
| ||
Other intangible assets, net |
|
4,666,659 |
|
4,737,833 |
| ||
Other long-term assets, net |
|
500,969 |
|
497,767 |
| ||
Total other assets |
|
9,500,851 |
|
9,582,994 |
| ||
|
|
$ |
26,057,874 |
|
$ |
26,284,738 |
|
|
|
|
|
|
| ||
LIABILITIES AND STOCKHOLDERS EQUITY | |||||||
|
|
|
|
|
| ||
Current liabilities |
|
|
|
|
| ||
Accounts payable |
|
$ |
178,435 |
|
$ |
199,620 |
|
Income taxes payable |
|
4,344 |
|
1,350 |
| ||
Accrued interest on long-term debt |
|
205,204 |
|
206,736 |
| ||
Other accrued liabilities |
|
1,483,005 |
|
1,517,965 |
| ||
Total current liabilities |
|
1,870,988 |
|
1,925,671 |
| ||
|
|
|
|
|
| ||
Deferred income taxes |
|
2,476,384 |
|
2,473,889 |
| ||
Long-term debt |
|
13,690,699 |
|
13,589,283 |
| ||
Other long-term obligations |
|
140,750 |
|
179,879 |
| ||
|
|
|
|
|
| ||
Commitments and contingencies (Note 5) |
|
|
|
|
| ||
|
|
|
|
|
| ||
Stockholders equity |
|
|
|
|
| ||
Common stock, $.01 par value: authorized 1,000,000,000 shares; issued and outstanding 489,379,463 and 489,234,401 shares |
|
4,894 |
|
4,892 |
| ||
Capital in excess of par value |
|
4,139,737 |
|
4,132,655 |
| ||
Retained earnings |
|
220,244 |
|
213,698 |
| ||
Accumulated other comprehensive income |
|
7,982 |
|
14,303 |
| ||
Total MGM Resorts International stockholders equity |
|
4,372,857 |
|
4,365,548 |
| ||
Noncontrolling interests |
|
3,506,196 |
|
3,750,468 |
| ||
Total stockholders equity |
|
7,879,053 |
|
8,116,016 |
| ||
|
|
$ |
26,057,874 |
|
$ |
26,284,738 |
|
The accompanying condensed notes are an integral part of these consolidated financial statements.
MGM RESORTS INTERNATIONAL AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS
(In thousands, except per share data)
(Unaudited)
|
|
Three Months Ended |
| ||||
|
|
March 31, |
| ||||
|
|
2013 |
|
2012 |
| ||
Revenues |
|
|
|
|
| ||
Casino |
|
$ |
1,401,420 |
|
$ |
1,335,034 |
|
Rooms |
|
401,250 |
|
393,620 |
| ||
Food and beverage |
|
359,882 |
|
372,953 |
| ||
Entertainment |
|
113,854 |
|
120,400 |
| ||
Retail |
|
44,707 |
|
46,624 |
| ||
Other |
|
123,826 |
|
113,123 |
| ||
Reimbursed costs |
|
90,236 |
|
90,539 |
| ||
|
|
2,535,175 |
|
2,472,293 |
| ||
Less: Promotional allowances |
|
(183,027 |
) |
(184,703 |
) | ||
|
|
2,352,148 |
|
2,287,590 |
| ||
Expenses |
|
|
|
|
| ||
Casino |
|
875,246 |
|
867,474 |
| ||
Rooms |
|
127,709 |
|
126,155 |
| ||
Food and beverage |
|
204,740 |
|
211,639 |
| ||
Entertainment |
|
83,725 |
|
88,788 |
| ||
Retail |
|
25,966 |
|
27,583 |
| ||
Other |
|
85,973 |
|
86,222 |
| ||
Reimbursed costs |
|
90,236 |
|
90,539 |
| ||
General and administrative |
|
303,901 |
|
303,289 |
| ||
Corporate expense |
|
46,624 |
|
42,260 |
| ||
Preopening and start-up expenses |
|
2,146 |
|
|
| ||
Property transactions, net |
|
8,491 |
|
917 |
| ||
Depreciation and amortization |
|
211,918 |
|
236,809 |
| ||
|
|
2,066,675 |
|
2,081,675 |
| ||
|
|
|
|
|
| ||
Income (loss) from unconsolidated affiliates |
|
16,344 |
|
(13,309 |
) | ||
|
|
|
|
|
| ||
Operating income |
|
301,817 |
|
192,606 |
| ||
|
|
|
|
|
| ||
Non-operating income (expense): |
|
|
|
|
| ||
Interest expense, net of amounts capitalized |
|
(225,447 |
) |
(284,342 |
) | ||
Non-operating items from unconsolidated affiliates |
|
(22,079 |
) |
(26,866 |
) | ||
Other, net |
|
(1,282 |
) |
(57,576 |
) | ||
|
|
(248,808 |
) |
(368,784 |
) | ||
|
|
|
|
|
| ||
Income (loss) before income taxes |
|
53,009 |
|
(176,178 |
) | ||
Provision for income taxes |
|
(30,431 |
) |
(27,129 |
) | ||
|
|
|
|
|
| ||
Net income (loss) |
|
22,578 |
|
(203,307 |
) | ||
Less: Net income attributable to noncontrolling interests |
|
(16,032 |
) |
(13,946 |
) | ||
Net income (loss) attributable to MGM Resorts International |
|
$ |
6,546 |
|
$ |
(217,253 |
) |
|
|
|
|
|
| ||
Net income (loss) per share of common stock attributable to MGM Resorts International |
|
|
|
|
| ||
Basic |
|
$ |
0.01 |
|
$ |
(0.44 |
) |
Diluted |
|
$ |
0.01 |
|
$ |
(0.44 |
) |
The accompanying condensed notes are an integral part of these consolidated financial statements.
MGM RESORTS INTERNATIONAL AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS)
(In thousands)
(Unaudited)
|
|
Three Months Ended |
| ||||
|
|
March 31, |
| ||||
|
|
2013 |
|
2012 |
| ||
Net income (loss) |
|
$ |
22,578 |
|
$ |
(203,307 |
) |
|
|
|
|
|
| ||
Other comprehensive income (loss), net of tax: |
|
|
|
|
| ||
Foreign currency translation adjustment |
|
(12,641 |
) |
1,688 |
| ||
Other |
|
115 |
|
|
| ||
Other comprehensive income (loss) |
|
(12,526 |
) |
1,688 |
| ||
Comprehensive income (loss) |
|
10,052 |
|
(201,619 |
) | ||
Less: Comprehensive income attributable to noncontrolling interests |
|
(9,827 |
) |
(14,775 |
) | ||
|
|
|
|
|
| ||
Comprehensive income (loss) attributable to MGM Resorts International |
|
$ |
225 |
|
$ |
(216,394 |
) |
The accompanying condensed notes are an integral part of these consolidated financial statements.
MGM RESORTS INTERNATIONAL AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(In thousands)
(Unaudited)
|
|
Three Months Ended March 31, |
| ||||
|
|
2013 |
|
2012 |
| ||
Cash flows from operating activities |
|
|
|
|
| ||
Net income (loss) |
|
$ |
22,578 |
|
$ |
(203,307 |
) |
Adjustments to reconcile net income (loss) to net cash provided by operating activities: |
|
|
|
|
| ||
Depreciation and amortization |
|
211,918 |
|
236,809 |
| ||
Amortization of debt discounts, premiums and issuance costs |
|
8,366 |
|
22,854 |
| ||
Loss on retirement of long-term debt |
|
24 |
|
58,740 |
| ||
Provision for doubtful accounts |
|
13,604 |
|
19,542 |
| ||
Stock-based compensation |
|
8,623 |
|
10,604 |
| ||
Property transactions, net |
|
8,491 |
|
917 |
| ||
Loss from unconsolidated affiliates |
|
6,111 |
|
40,175 |
| ||
Distributions from unconsolidated affiliates |
|
4,397 |
|
5,199 |
| ||
Deferred income taxes |
|
63,125 |
|
(41,862 |
) | ||
Change in operating assets and liabilities: |
|
|
|
|
| ||
Accounts receivable |
|
(45,930 |
) |
(5,243 |
) | ||
Inventories |
|
2,509 |
|
2,061 |
| ||
Income taxes receivable and payable, net |
|
2,818 |
|
54,657 |
| ||
Prepaid expenses and other |
|
(25,872 |
) |
(34,416 |
) | ||
Prepaid Cotai land concession premium |
|
1,569 |
|
|
| ||
Accounts payable and accrued liabilities |
|
(66,476 |
) |
130,230 |
| ||
Other |
|
(21,199 |
) |
(5,266 |
) | ||
Net cash provided by operating activities |
|
194,656 |
|
291,694 |
| ||
|
|
|
|
|
| ||
Cash flows from investing activities |
|
|
|
|
| ||
Capital expenditures, net of construction payable |
|
(97,415 |
) |
(113,757 |
) | ||
Dispositions of property and equipment |
|
235 |
|
20 |
| ||
Investments in and advances to unconsolidated affiliates |
|
(6,400 |
) |
(12,600 |
) | ||
Distributions from unconsolidated affiliates in excess of earnings |
|
103 |
|
1,801 |
| ||
Investments in treasury securities - maturities longer than 90 days |
|
(60,138 |
) |
(45,102 |
) | ||
Proceeds from treasury securities - maturities longer than 90 days |
|
60,112 |
|
60,108 |
| ||
Other |
|
(113 |
) |
(411 |
) | ||
Net cash used in investing activities |
|
(103,616 |
) |
(109,941 |
) | ||
|
|
|
|
|
| ||
Cash flows from financing activities |
|
|
|
|
| ||
Net repayments under bank credit facilities maturities of 90 days or less |
|
(2,690,000 |
) |
(192,100 |
) | ||
Borrowings under bank credit facilities maturities longer than 90 days |
|
2,793,000 |
|
450,000 |
| ||
Repayments under bank credit facilities maturities longer than 90 days |
|
|
|
(2,284,128 |
) | ||
Issuance of senior notes |
|
|
|
1,850,000 |
| ||
Debt issuance costs |
|
|
|
(37,938 |
) | ||
Distributions to noncontrolling interest owners |
|
(254,659 |
) |
(197,848 |
) | ||
Other |
|
(863 |
) |
(908 |
) | ||
Net cash used in financing activities |
|
(152,522 |
) |
(412,922 |
) | ||
|
|
|
|
|
| ||
Effect of exchange rate on cash |
|
(1,390 |
) |
148 |
| ||
|
|
|
|
|
| ||
Cash and cash equivalents |
|
|
|
|
| ||
Net decrease for the period |
|
(62,872 |
) |
(231,021 |
) | ||
Balance, beginning of period |
|
1,543,509 |
|
1,865,913 |
| ||
Balance, end of period |
|
$ |
1,480,637 |
|
$ |
1,634,892 |
|
|
|
|
|
|
| ||
Supplemental cash flow disclosures |
|
|
|
|
| ||
Interest paid, net of amounts capitalized |
|
$ |
218,613 |
|
$ |
211,835 |
|
Federal, state and foreign income taxes paid, net of refunds |
|
3,736 |
|
1,830 |
|
The accompanying condensed notes are an integral part of these consolidated financial statements.
MGM RESORTS INTERNATIONAL AND SUBSIDIARIES
CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)
NOTE 1 ORGANIZATION
Organization. MGM Resorts International (the Company) is a Delaware corporation that acts largely as a holding company and, through wholly owned subsidiaries, primarily owns and/or operates casino resorts. The Company owns and operates the following casino resorts in Las Vegas, Nevada: Bellagio, MGM Grand Las Vegas (including The Signature), The Mirage, Mandalay Bay, Luxor, New York-New York, Monte Carlo, Excalibur and Circus Circus Las Vegas. Other Nevada operations include Circus Circus Reno, Gold Strike in Jean and Railroad Pass in Henderson. The Company and its local partners own and operate MGM Grand Detroit in Detroit, Michigan. The Company owns and operates two resorts in Mississippi: Beau Rivage in Biloxi and Gold Strike Tunica. The Company also owns 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. The Company has two reportable segments: wholly owned domestic resorts and MGM China.
The Company owns 51% and has a controlling interest in MGM China Holdings Limited (MGM China), which owns MGM Grand Paradise, S.A. (MGM Grand Paradise), the Macau company that owns the MGM Macau resort and casino and the related gaming subconcession and land concession. On October 18, 2012, MGM Grand Paradise formally accepted a land concession contract with the government of Macau to develop a second resort and casino on an approximately 17.8 acre site in Cotai, Macau. The land concession contract became effective on January 9, 2013 when the Macau government published the agreement in the Official Gazette of Macau.
The Company owns 50% of CityCenter, located between Bellagio and Monte Carlo. The other 50% of CityCenter is owned by Infinity World Development Corp (Infinity World), a wholly owned subsidiary of Dubai World, a Dubai, United Arab Emirates government decree entity. CityCenter consists of Aria, a casino resort; Mandarin Oriental Las Vegas, a non-gaming boutique hotel; Crystals, a retail, dining and entertainment district; and Vdara, a luxury condominium-hotel. In addition, CityCenter features residential units in the Residences at Mandarin Oriental and Veer. The Company receives a management fee of 2% of revenues for the management of Aria and Vdara, and 5% of EBITDA (as defined in the agreements governing the Companys management of Aria and Vdara). In addition, the Company receives an annual fee of $3 million for the management of Crystals.
The Company has 50% interests in Grand Victoria and Silver Legacy. Grand Victoria is a riverboat casino in Elgin, Illinois; an affiliate of Hyatt Gaming owns the other 50% of Grand Victoria and also operates the resort. Silver Legacy is located in Reno, adjacent to Circus Circus Reno, and the other 50% is owned by Eldorado LLC.
MGM Hospitality. MGM Hospitality seeks to leverage the Companys management expertise and well-recognized brands through strategic partnerships and international expansion opportunities. MGM Hospitality has entered into management agreements for hotels in the Middle East, North Africa, India and, through its joint venture with Diaoyutai State Guesthouse, the Peoples Republic of China. MGM Hospitality opened its first resort, MGM Grand Sanya on Hainan Island, in the Peoples Republic of China in early 2012.
Borgata. The Company has a 50% economic interest in Borgata Hotel Casino & Spa (Borgata) located on Renaissance Pointe in the Marina area of Atlantic City, New Jersey. Boyd Gaming Corporation owns the other 50% of Borgata and also operates the resort. The Companys interest is held in trust and was offered for sale pursuant to its amended settlement agreement with the New Jersey Division of Gaming Enforcement and approved by the New Jersey Casino Control Commission (CCC). The terms of the amended settlement agreement previously mandated the sale by March 2014. The Company had the right to direct the sale through March 2013 (the divesture period), subject to approval of the CCC, and the trustee was responsible for selling the trust property during the following 12-month period (the terminal sale period). On February 13, 2013, the settlement agreement was further amended to allow the Company to re-apply to the CCC for licensure in New Jersey and to defer expiration of these periods pending the outcome of the licensure process. If the CCC denies the Companys licensure request, then the divestiture period will immediately end, and the terminal sale period will immediately begin, which will result in the Companys Borgata interest being disposed of by the trustee pursuant to the terms of the settlement agreement.
The Company consolidates the trust because it is the sole economic beneficiary and accounts for its interest in Borgata under the cost method. The Company reviews its investment carrying value whenever indicators of impairment exist. As of March 31, 2013, the trust had $132 million of cash and investments, of which $120 million is held in U.S. treasury securities with maturities greater than three months but less than one year, and is recorded within Prepaid expenses and other. During the three months ended March 31, 2013 and 2012, $3 million and $23 million, respectively, were withdrawn from the trust account for the payment of property taxes and interest on the Companys senior credit facility, as authorized in accordance with the terms of the trust agreement.
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, certain information and footnote disclosures normally included in financial statements prepared in accordance with U.S. generally accepted accounting principles (GAAP) have been condensed or omitted. These consolidated financial statements should be read in conjunction with the Companys 2012 annual consolidated financial statements and notes thereto included in the Companys Annual Report on Form 10-K for the year ended December 31, 2012.
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 Companys interim financial statements. The results for such periods are not necessarily indicative of the results to be expected for the full year.
Fair value measurements. Fair value measurements affect the Companys accounting and impairment assessments of its long-lived assets, investments in unconsolidated affiliates, cost method investments, assets acquired and liabilities assumed in an acquisition, goodwill and other intangible assets. Fair value measurements also affect the Companys accounting for certain of its financial assets and liabilities. Fair value is defined as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date and is measured according to a hierarchy that includes: Level 1 inputs, such as quoted prices in an active market; Level 2 inputs, which are observable inputs for similar assets; or Level 3 inputs, which are unobservable inputs.
· At March 31, 2013, the fair value of the Companys treasury securities held by the Borgata trust was $120 million, measured using Level 1 inputs. See Note 1; and
· The Company uses Level 1 inputs for its long-term debt fair value disclosures. See Note 4.
Income tax provision. The Company recognizes deferred tax assets, net of applicable reserves, related to net operating loss carryforwards and certain temporary differences with a future tax benefit to the extent that realization of such benefit is more likely than not. Otherwise, a valuation allowance is applied. Given the negative impact of the U.S. economy on the results of operations in the past several years, the Company no longer relies on future domestic operating income in assessing the realization of its domestic deferred tax assets and now relies only on the future reversal of existing domestic taxable temporary differences. As of March 31, 2013, the scheduled future reversal of existing U.S. federal deductible temporary differences exceeds the scheduled future reversal of existing U.S. federal taxable temporary differences. The Company recorded a valuation allowance for U.S. federal deferred tax assets in order to account for this excess, which resulted in an increase in provision for income taxes of $9 million for the three months ended March 31, 2013.
Income generated from gaming operations of MGM Grand Paradise is exempted from Macaus 12% complementary tax for the five-year period ending December 31, 2016 pursuant to approval from the Macau government granted on September 22, 2011. The approval granted in 2011 represented the second five-year exemption period granted to MGM Grand Paradise. The Company measures the net deferred tax liability of MGM Grand Paradise under the assumption that it will receive an additional five-year exemption beyond 2016. Such assumption is based upon the granting of a third five-year exemption to a competitor of MGM Grand Paradise. The Company believes MGM Grand Paradise should also be entitled to a third five-year exemption in order to ensure non-discriminatory treatment among gaming concessionaires and sub-concessionaires, a requirement under Macanese law. The net deferred tax liability of MGM Grand Paradise was re-measured during the three months ended March 31, 2013 due to the extension of the amortization period of the Macau gaming concession in connection with the effectiveness of the Cotai land concession. This resulted in an increase in the net deferred tax liability and a corresponding increase in provision for income taxes of $65 million for the three months ended March 31, 2013. While non-gaming operations remain subject to the complementary tax, MGM Grand Paradise has tax net operating losses from non-gaming operations that are fully offset by a valuation allowance.
During the three months ended March 31, 2013, the Company settled all issues under appeal in connection with the IRS audits of the Companys consolidated federal income tax returns and the Companys cost method investee returns for the 2003 and 2004 tax years. Unrecognized tax benefits were reduced by $28 million and provision for income taxes was reduced by $38 million, including the impact of the settlement on the valuation allowance, as a result of this settlement.
NOTE 3 INVESTMENTS IN AND ADVANCES TO UNCONSOLIDATED AFFILIATES
Investments in and advances to unconsolidated affiliates consisted of the following:
|
|
March 31, |
|
December 31, |
| ||
|
|
2013 |
|
2012 |
| ||
|
|
(In thousands) |
| ||||
CityCenter Holdings, LLC CityCenter (50%) |
|
$ |
1,211,696 |
|
$ |
1,220,741 |
|
Elgin Riverboat ResortRiverboat Casino Grand Victoria (50%) |
|
206,193 |
|
206,296 |
| ||
Other |
|
17,247 |
|
17,510 |
| ||
|
|
$ |
1,435,136 |
|
$ |
1,444,547 |
|
The Company recorded its share of the results of operations of unconsolidated affiliates as follows:
|
|
Three Months Ended |
| ||||
|
|
March 31, |
| ||||
|
|
2013 |
|
2012 |
| ||
|
|
(In thousands) |
| ||||
Income (loss) from unconsolidated affiliates |
|
$ |
16,344 |
|
$ |
(13,309 |
) |
Preopening and start-up expenses |
|
(376 |
) |
|
| ||
Non-operating items from unconsolidated affiliates |
|
(22,079 |
) |
(26,866 |
) | ||
|
|
$ |
(6,111 |
) |
$ |
(40,175 |
) |
CityCenter
CityCenter summary financial information. Summarized balance sheet information of the CityCenter joint venture is as follows:
|
|
March 31, |
|
December 31, |
| ||
|
|
2013 |
|
2012 |
| ||
|
|
(In thousands) |
| ||||
Current assets |
|
$ |
543,214 |
|
$ |
546,851 |
|
Property and other assets, net |
|
8,520,664 |
|
8,606,163 |
| ||
Current liabilities |
|
399,944 |
|
451,332 |
| ||
Long-term debt and other long-term obligations |
|
2,557,613 |
|
2,533,918 |
| ||
Equity |
|
6,106,321 |
|
6,167,764 |
| ||
Summarized income statement information of the CityCenter joint venture is as follows:
|
|
Three Months Ended |
| ||||
|
|
March 31, |
| ||||
|
|
2013 |
|
2012 |
| ||
|
|
(In thousands) |
| ||||
Net revenues |
|
$ |
315,142 |
|
$ |
238,917 |
|
Operating expenses |
|
(315,310 |
) |
(300,374 |
) | ||
Operating loss |
|
(168 |
) |
(61,457 |
) | ||
Non-operating expense |
|
(67,675 |
) |
(75,378 |
) | ||
Net loss |
|
$ |
(67,843 |
) |
$ |
(136,835 |
) |
NOTE 4 LONG-TERM DEBT
Long-term debt consisted of the following:
|
|
March 31, |
|
December 31, |
| ||
|
|
2013 |
|
2012 |
| ||
|
|
(In thousands) |
| ||||
Senior credit facility: |
|
|
|
|
| ||
$2,793 million ($2,800 million at December 31, 2012) term loans, net |
|
$ |
2,784,566 |
|
$ |
2,791,284 |
|
Revolving loans |
|
110,000 |
|
|
| ||
MGM Grand Paradise credit facility |
|
552,601 |
|
553,531 |
| ||
$462.2 million 6.75% senior notes, due 2013 |
|
462,226 |
|
462,226 |
| ||
$150 million 7.625% senior subordinated debentures, due 2013, net |
|
150,292 |
|
150,539 |
| ||
$508.9 million 5.875% senior notes, due 2014, net |
|
508,617 |
|
508,540 |
| ||
$875 million 6.625% senior notes, due 2015, net |
|
876,484 |
|
876,634 |
| ||
$1,450 million 4.25% convertible senior notes, due 2015, net |
|
1,459,636 |
|
1,460,780 |
| ||
$242.9 million 6.875% senior notes, due 2016 |
|
242,900 |
|
242,900 |
| ||
$732.7 million 7.5% senior notes, due 2016 |
|
732,749 |
|
732,749 |
| ||
$500 million 10% senior notes, due 2016, net |
|
496,320 |
|
496,110 |
| ||
$743 million 7.625% senior notes, due 2017 |
|
743,000 |
|
743,000 |
| ||
$475 million 11.375% senior notes, due 2018, net |
|
466,435 |
|
466,117 |
| ||
$850 million 8.625% senior notes, due 2019 |
|
850,000 |
|
850,000 |
| ||
$1,000 million 6.75% senior notes, due 2020 |
|
1,000,000 |
|
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 |
| ||
$0.6 million 7% debentures, due 2036, net |
|
572 |
|
572 |
| ||
$4.3 million 6.7% debentures, due 2096 |
|
4,265 |
|
4,265 |
| ||
Other notes |
|
36 |
|
36 |
| ||
|
|
$ |
13,690,699 |
|
$ |
13,589,283 |
|
Debt due within one year of the March 31, 2013 balance sheet date is classified as long-term as the Company has both the intent and ability to refinance such amounts on a long-term basis under its senior credit facility, including amounts borrowed on March 28, 2013 to repay a portion of the Companys senior notes that matured on April 1, 2013.
Senior credit facility. At March 31, 2013, Companys senior credit facility consisted of $1.2 billion of revolving loans, a $1.05 billion term loan A facility and a $1.75 billion term loan B facility. The revolving and term loan A facilities bear interest at LIBOR plus 3.00% and are subject to credit rating adjustments six months after the initial loan. The term loan B facility bears interest at LIBOR plus 3.25% with a LIBOR floor of 1.00%. The revolving and term loan A facilities mature in December 2017 and the term loan B facility matures in December 2019. The term loan A and term loan B facilities are subject to scheduled amortization payments on the last day of each calendar quarter from and after March 31, 2013 in an amount equal to 0.25% of the original principal balance. The Company permanently repaid $7 million in the first quarter of 2013 in accordance with the scheduled amortization. The Company had $1.05 billion of available borrowing capacity under its senior credit facility at March 31, 2013. At March 31, 2013, the interest rate on the term loan A was 3.28%, the interest rate on the term loan B was 4.25%, and the interest rate on the revolving loans was 3.18%.
The land and substantially all of the assets of MGM Grand Las Vegas, Bellagio and The Mirage secure up to $3.35 billion of obligations outstanding under the senior credit facility. In addition, the land and substantially all of the assets of New York-New York and Gold Strike Tunica secure the entire amount of the senior credit facility and the land and substantially all of the assets of MGM Grand Detroit secure its obligations as a co-borrower under the senior credit facility, initially equal to $450 million and subject to gaming authority required annual amortization. In addition, the senior credit facility, upon receipt of the necessary gaming approvals with respect to the properties located in Nevada, will be secured by a pledge of the equity or limited liability company interests of the subsidiaries that own the pledged properties.
The senior credit facility contains customary representations and warranties and customary affirmative and negative covenants. In addition, the senior credit facility requires the Company and its restricted subsidiaries to maintain a minimum trailing four-quarter EBITDA and limits the ability of the Company and its restricted subsidiaries to make capital expenditures. Beginning with the quarter ended March 31, 2013, the Company and its restricted subsidiaries are required to maintain a minimum EBITDA (as defined) of $1.0 billion. The minimum EBITDA increases to $1.05 billion for September 30, 2013 and December 31, 2013, with periodic increases thereafter. EBITDA for the trailing twelve months ended March 31, 2013 calculated in accordance with the terms of the senior credit facility was $1.2 billion. The Company and its restricted subsidiaries are within the limit of $500 million of capital expenditures for the calendar year 2013.
The senior credit facility provides for customary events of default, including, without limitation, (i) payment defaults, (ii) covenant defaults, (iii) cross-defaults to certain other indebtedness in excess of specified amounts, (iv) certain events of bankruptcy and insolvency, (v) judgment defaults in excess of specified amounts, (vi) the failure of any loan document by a significant party to be in full force and effect and such circumstance, in the reasonable judgment of the required lenders, is materially adverse to the lenders, or (vii) the security documents cease to create a valid and perfected first priority lien on any material portion of the collateral. In addition, the senior credit facility provides that a cessation of business due to revocation, suspension or loss of any gaming license affecting a specified amount of its revenues or assets, will constitute an event of default.
MGM China credit facility. The MGM China credit facility consists of $550 million of term loans and a $1.45 billion revolving credit facility due October 2017. The credit facility is subject to scheduled amortization payments beginning in 2016. The outstanding balance at March 31, 2013 was comprised solely of term loans. The interest rate on the facility fluctuates annually based on HIBOR plus a margin, set at 2.5% until April 2013 and ranging between 1.75% and 2.5% thereafter based on MGM Chinas leverage ratio. The margin reduced to 1.75% effective on April 29, 2013. MGM China is a joint and several co-borrower with MGM Grand Paradise. MGM Grand Paradises interest in the Cotai land use right agreement will become collateral under the MGM China credit facility upon finalization of the appropriate government approvals. The material subsidiaries of MGM China continue to guarantee the facilities, and MGM China, MGM Grand Paradise and their guarantor subsidiaries have granted a security interest in substantially all of their assets to secure the amended facilities. The credit facility will be used for general corporate purposes and for the development of the Cotai project.
The amended and restated MGM China credit facility agreement contains customary representations and warranties, events of default, affirmative covenants and negative covenants, which impose restrictions on, among other things, the ability of MGM China and its subsidiaries to make investments, pay dividends and sell assets, and to incur additional debt and additional liens. MGM China is also required to maintain compliance with a maximum consolidated total leverage ratio of 4.50 to 1.00 prior to the first anniversary of the MGM Cotai opening date and 4.00 to 1.00 thereafter, in addition to a minimum interest coverage ratio of 2.50 to 1.00. MGM China was in compliance with its credit facility covenants at March 31, 2013.
Senior notes. The Company repaid its $462 million 6.75% senior notes in April 2013 at maturity.
Fair value of long-term debt. The estimated fair value of the Companys long-term debt at March 31, 2013 was $14.7 billion. At December 31, 2012, the estimated fair value of the Companys long-term debt was $14.3 billion. Fair value was estimated using quoted market prices for the Companys senior notes, senior subordinated notes and senior credit facility. Carrying value of the MGM Grand Paradise credit facility approximates fair value.
NOTE 5 COMMITMENTS AND CONTINGENCIES
CityCenter construction litigation. In March 2010, Perini Building Company, Inc. (Perini), general contractor for CityCenter, filed a lawsuit in the Eighth Judicial District Court for Clark County, State of Nevada, against MGM MIRAGE Design Group (a wholly owned subsidiary of the Company which was the original party to the Perini construction agreement) and certain direct or indirect subsidiaries of CityCenter Holdings, LLC (the CityCenter Owners). Perini asserted that CityCenter was substantially completed, but the defendants failed to pay Perini approximately $490 million allegedly due and owing under the construction agreement for labor, equipment and
materials expended on CityCenter. The complaint further charged the defendants with failure to provide timely and complete design documents, late delivery to Perini of design changes, mismanagement of the change order process, obstruction of Perinis ability to complete the Harmon component, and fraudulent inducement of Perini to compromise significant amounts due for its general conditions. The complaint advanced claims for breach of contract, breach of the implied covenant of good faith and fair dealing, tortious breach of the implied covenant of good faith and fair dealing, unjust enrichment and promissory estoppel, and fraud and intentional misrepresentation. Perini seeks compensatory damages, punitive damages, attorneys fees and costs.
In April 2010, Perini served an amended complaint in this case which joins as defendants many owners of CityCenter residential condominium units (the Condo Owner Defendants), added a count for foreclosure of Perinis recorded master mechanics lien against the CityCenter property in the amount of approximately $491 million, and asserted the priority of this mechanics lien over the interests of the CityCenter Owners, the Condo Owner Defendants and CityCenter lenders in the CityCenter property.
The CityCenter Owners and the other defendants dispute Perinis allegations, and contend that the defendants are entitled to substantial amounts from Perini, including offsets against amounts claimed to be owed to Perini and its subcontractors and damages based on breach of their contractual and other duties to CityCenter, duplicative payment requests, non-conforming work, lack of proof of alleged work performance, defective work related to the Harmon, property damage and Perinis failure to perform its obligations to pay certain subcontractors and to prevent filing of liens against CityCenter. Parallel to the court litigation, CityCenter management conducted an extra-judicial program for settlement of CityCenter subcontractor claims. CityCenter has resolved the claims of 215 first-tier Perini subcontractors (including the claims of any lower-tier subcontractors that might have claims through those first-tier subcontractors), with only seven remaining for further proceedings along with trial of Perinis claims and CityCenters Harmon-related counterclaim and other claims by CityCenter against Perini and its parent guarantor, Tutor Perini. Three of the remaining subcontractors are implicated in the defective work at the Harmon. In August 2012, Perini recorded an amended notice of lien reducing its lien to approximately $191 million.
In November 2012, Perini filed a second amended complaint which, among other things, added claims against the CityCenter defendants of breach of contract alleging that CityCenters Owner Controlled Insurance Program (OCIP) failed to provide adequate project insurance for Perini with broad coverages and high limits, and tortious breach of the implied covenant of good faith and fair dealing alleging improper administration by CityCenter of the OCIP and Builders Risk insurance programs.
Trial of all claims, including the Perini and remaining subcontractor lien claims against CityCenter, and CityCenters counterclaims against Perini and certain subcontractors for defective work at the Harmon has been set to commence on January 14, 2014.
The CityCenter Owners and the other defendants will continue to vigorously assert and protect their interests in the Perini lawsuit. The Company believes that a loss with respect to Perinis punitive damages claim is neither probable nor reasonably possible.
Please see below for further discussion on the Companys completion guarantee obligation which may be impacted by the outcome of the above litigation and the joint ventures extra-judicial settlement process.
CityCenter completion guarantee. In January 2011, the Company entered into an amended completion and cost overrun guarantee, which is collateralized by substantially all of the assets of Circus Circus Las Vegas, as well as certain undeveloped land adjacent to that property. The terms of the amended completion guarantee provide CityCenter the ability to utilize up to $124 million of subsequent net residential proceeds to fund construction costs, or to reimburse the Company for construction costs previously expended. As of March 31, 2013, CityCenter had received net residential proceeds in excess of the $124 million and is holding $112 million in a separate bank account representing the remaining condo proceeds available to fund completion guarantee obligations or be reimbursed to the Company. In accordance with CityCenters credit agreement and bond indentures such amounts can only be used to fund construction lien obligations or reimbursed to the Company once the Perini litigation is settled.
As of March 31, 2013, the Company has funded $698 million under the completion guarantee and has accrued a liability of $21 million which includes estimated litigation costs related to the resolution of disputes with contractors concerning the final construction costs and estimated amounts to be paid to contractors through the legal process related to the Perini litigation. The Companys estimated obligation has been offset by the portion of the condominium proceeds received by CityCenter estimated to be used to settle construction lien claims upon the resolution of the Perini litigation but has not been offset by the remaining amount that it currently estimates it will be reimbursed from condominium proceeds that have been received by CityCenter. Also, the Companys accrual reflects certain estimated offsets to the amounts claimed by the contractors. CityCenter has reached settlement agreements with all but seven of Perinis first-tier subcontractors. However, significant disputes remain with the general contractor and the remaining subcontractors. Amounts claimed by such parties exceed amounts included in the Companys completion guarantee accrual by approximately $154 million, as such amounts exceed the Companys best estimate of its liability. Moreover, the Company has not accrued for any contingent payments to CityCenter related to the Harmon Hotel & Spa component, which will not be completed using the building as it now stands.
Harmon demolition. In response to a request by the Clark County Building Division (the Building Division), CityCenter engaged an engineer to conduct an analysis, based on all available information, as to the structural stability of the Harmon under building-code-specified load combinations. On July 11, 2011, that engineer submitted the results of his analysis of the Harmon tower and podium in its current as-built condition. The engineer opined, among other things, that [i]n a code-level earthquake, using either the permitted or current code specified loads, it is likely that critical
structural members in the tower will fail and become incapable of supporting gravity loads, leading to a partial or complete collapse of the tower. There is missing or misplaced reinforcing steel in columns, beams, shear walls, and transfer walls throughout the structure of the tower below the twenty-first floor. Based on this engineering opinion, the Building Division requested a plan of action from CityCenter. CityCenter informed the Building Division that it decided to abate the potential for structural collapse of the Harmon in the event of a code-level earthquake by demolishing the building, and enclosed a plan of action for demolition by implosion prepared by LVI Environmental Services of Nevada, Inc (LVI). CityCenter also advised that prior to undertaking the demolition plan of action, it would seek relief from a standing order of the district court judge presiding over the Perini litigation that prohibits alteration or destruction of the building without court approval. In addition, CityCenter supplied the foundational data for the engineering conclusions stated in the July 11, 2011 letter declaring the Harmons structural instability in the event of a code-level earthquake. On November 22, 2011, the Building Division required that CityCenter submit a plan to abate the code deficiencies discovered in the Harmon tower.
In December 2011, CityCenter resubmitted to the Building Division the plan of abatement action prepared by LVI which was first submitted on August 15, 2011, and met with the Building Division about the requirements necessary to obtain demolition permits and approvals. As discussed above, the timing of the demolition of the Harmon is subject to rulings in the Perini litigation.
The Company does not believe it would be responsible for funding under the completion guarantee any additional remediation efforts that might be required with respect to the Harmon; however, the Companys view is based on a number of developing factors, including with respect to on-going litigation with CityCenters contractors, actions by local officials and other developments related to the CityCenter venture, all of which are subject to change. CityCenters revolving credit facility provides that certain demolition or repair expenses may be funded only from (i) member contributions designated for demolition of the Harmon, (ii) the proceeds of certain specified extraordinary receipts (which include any proceeds from the Perini litigation) or (iii) cash or cash equivalents in an amount not to exceed $30 million in the aggregate. Based on current estimates, which are subject to change, the Company believes the demolition of the Harmon would cost approximately $32 million.
Sales and use tax on complimentary meals. In March 2008, the Nevada Supreme Court ruled, in a case involving another gaming company, that food and non-alcoholic beverages purchased for use in providing complimentary meals to customers and to employees were exempt from use tax. The Company had previously paid use tax on these items and has generally filed for refunds for the periods from January 2001 to February 2008 related to this matter. The Company is claiming the exemption on sales and use tax returns for periods after February 2008 in light of this Nevada Supreme Court decision and has not accrued or paid any sales or use tax for those periods. In February 2012, the Nevada Department of Taxation asserted that customer complimentary meals and employee meals are subject to sales tax on a prospective basis commencing February 15, 2012. In July 2012, the Nevada Department of Taxation announced that sales taxes applicable to such meals are due and payable without penalty or interest at the earlier of certain regulatory, judicial or legislative events or June 30, 2013. The Nevada Department of Taxations position stems from a Nevada Tax Commission decision concerning another gaming company which states that complimentary meals provided to customers are subject to sales tax at the retail value of the meal and employee meals are subject to sales tax at the cost of the meal. The other gaming company filed in Clark County District Court a petition for judicial review of the Nevada Tax Commission decision and the court recently issued a ruling in such case holding that complementary meals provided to customers were subject to sales tax, while meals provided to employees were not subject to sales tax. This decision has been appealed to the Nevada Supreme Court. The Company continues to disagree with the Nevada Department of Taxation assertions. Based on an analysis of the facts and circumstances as of the date of these financial statements, the Company does not believe it is probable it will incur a liability with respect to such assertions. Any reasonably possible range of loss would not be material to the Companys financial statements as of March 31, 2013.
Cotai land concession contract. MGM Grand Paradises land concession contract for an approximately 17.8 acre site in Cotai, Macau became effective on January 9, 2013 and has an initial term of 25 years. The land premium payable to the Macau government for the land concession contract is $161 million and is composed of a down payment and eight additional semi-annual payments. As of March 31, 2013, MGM China had paid $56 million as the initial down payment of the contract premium recorded within other long-term assets, net of amortization, discussed below. Including interest on the eight semi-annual payments, MGM China has $118 million remaining payable for the land concession contract. The Company accounts for the Cotai land concession contract as an operating lease. As such, the required upfront payments are amortized over the initial 25-year contract term. As of March 31, 2013, the Company had amortized $2 million, which is classified as preopening expense during the construction of the project. In addition, in connection with the effectiveness of the Cotai land concession, the Company extended the useful life of its Macau gaming concession and is amortizing it on a straight-line basis through the initial term of the Cotai land concession.
Other guarantees. The Company is party to various guarantee contracts in the normal course of business, which are generally supported by letters of credit issued by financial institutions. The Companys senior credit facility limits the amount of letters of credit that can be issued to $500 million, and the amount of available borrowings under the senior credit facility is reduced by any outstanding letters of credit. At March 31, 2013, the Company had provided $35 million of total letters of credit. At March 31, 2013, MGM China had provided $39 million of guarantees under its credit facility.
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 Companys financial position, results of operations or cash flows.
NOTE 6 INCOME (LOSS) PER SHARE OF COMMON STOCK
The weighted-average number of common and common equivalent shares used in the calculation of basic and diluted income (loss) per share consisted of the following:
|
|
Three Months Ended |
| ||||
|
|
March 31, |
| ||||
|
|
2013 |
|
2012 |
| ||
|
|
(In thousands) |
| ||||
Numerator: |
|
|
|
|
| ||
Net income (loss) attributable to MGM Resorts International |
|
$ |
6,546 |
|
$ |
(217,253 |
) |
|
|
|
|
|
| ||
Denominator: |
|
|
|
|
| ||
|
|
|
|
|
| ||
Weighted-average common shares outstanding - basic |
|
489,291 |
|
488,861 |
| ||
Potential dilution from share-based awards |
|
3,014 |
|
|
| ||
Weighted-average common and common equivalent shares - diluted |
|
492,305 |
|
488,861 |
| ||
|
|
|
|
|
| ||
Anti-dilutive share-based awards excluded from the calculation of diluted earnings per share |
|
10,974 |
|
30,589 |
| ||
NOTE 7 STOCKHOLDERS EQUITY AND NONCONTROLLING INTERESTS
Noncontrolling interests. The noncontrolling interests in MGM China and other minor subsidiaries are presented as a separate component of stockholders equity in the Companys consolidated balance sheets and the net income attributable to noncontrolling interests is presented on the Companys consolidated statements of operations. For the three months ended March 31, 2013 and 2012, distributions to noncontrolling interests were $255 million and $198 million, respectively, related primarily to MGM China dividends discussed below.
MGM China dividends. MGM China paid a $500 million special dividend in March 2013, of which $255 million remained within the consolidated entity and $245 million was distributed to noncontrolling interests. MGM China paid a $400 million special dividend in March 2012, of which $204 million remained within the consolidated entity and $196 million was distributed to noncontrolling interests.
Supplemental equity information. The following table presents the Companys changes in stockholders equity for the three months ended March 31, 2013:
|
|
MGM Resorts |
|
|
|
|
| |||
|
|
International |
|
|
|
Total |
| |||
|
|
Stockholders |
|
Noncontrolling |
|
Stockholders |
| |||
|
|
Equity |
|
Interests |
|
Equity |
| |||
|
|
(In thousands) |
| |||||||
Balances, January 1, 2013 |
|
$ |
4,365,548 |
|
$ |
3,750,468 |
|
$ |
8,116,016 |
|
Net income |
|
6,546 |
|
16,032 |
|
22,578 |
| |||
Foreign currency translation adjustment |
|
(6,436 |
) |
(6,205 |
) |
(12,641 |
) | |||
Other comprehensive income from unconsolidated affiliate, net |
|
115 |
|
|
|
115 |
| |||
Stock-based compensation |
|
8,117 |
|
823 |
|
8,940 |
| |||
Issuance of MGM Resorts common stock pursuant to stock-based compensation awards |
|
(760 |
) |
|
|
(760 |
) | |||
Cash distributions to noncontrolling interest owners |
|
|
|
(254,660 |
) |
(254,660 |
) | |||
Other |
|
(273 |
) |
(262 |
) |
(535 |
) | |||
Balances, March 31, 2013 |
|
$ |
4,372,857 |
|
$ |
3,506,196 |
|
$ |
7,879,053 |
|
Accumulated other comprehensive income. Changes in accumulated other comprehensive income (loss) by component are as follows:
|
|
Foreign |
|
|
|
|
| |||
|
|
Currency |
|
|
|
|
| |||
|
|
Translation |
|
Other |
|
|
| |||
|
|
Adjustment |
|
Adjustments |
|
Total |
| |||
|
|
(In thousands) |
| |||||||
Balance at January 1, 2013 |
|
$ |
14,997 |
|
$ |
(694 |
) |
$ |
14,303 |
|
Current period other comprehensive income (loss) |
|
(6,436 |
) |
115 |
|
(6,321 |
) | |||
Balance at March 31, 2013 |
|
$ |
8,561 |
|
$ |
(579 |
) |
$ |
7,982 |
|
NOTE 8 STOCK-BASED COMPENSATION
2005 Omnibus Incentive Plan. As of March 31, 2013, the Company had an aggregate of 14 million shares of common stock available for grant as share-based awards under the Companys omnibus incentive plan (Omnibus Plan). A summary of activity under the Companys share-based payment plans for the three months ended March 31, 2013 is presented below:
Stock options and stock appreciation rights (SARs)
|
|
|
|
Weighted |
| |
|
|
|
|
Average |
| |
|
|
Units |
|
Exercise |
| |
|
|
(000s) |
|
Price |
| |
|
|
|
|
|
| |
Outstanding at January 1, 2013 |
|
22,929 |
|
$ |
14.44 |
|
Granted |
|
20 |
|
12.16 |
| |
Exercised |
|
(813 |
) |
10.16 |
| |
Forfeited or expired |
|
(3,986 |
) |
13.18 |
| |
Outstanding at March 31, 2013 |
|
18,150 |
|
14.88 |
| |
Exercisable at March 31, 2013 |
|
10,433 |
|
18.31 |
| |
Restricted stock units (RSUs)
|
|
|
|
Weighted |
| |
|
|
|
|
Average |
| |
|
|
Units |
|
Grant-Date |
| |
|
|
(000s) |
|
Fair Value |
| |
|
|
|
|
|
| |
Nonvested at January 1, 2013 |
|
1,424 |
|
$ |
10.17 |
|
Granted |
|
|
|
|
| |
Vested |
|
(19 |
) |
18.64 |
| |
Forfeited |
|
(30 |
) |
9.93 |
| |
Nonvested at March 31, 2013 |
|
1,375 |
|
10.06 |
| |
Performance share units (PSUs)
|
|
|
|
Weighted |
| |
|
|
|
|
Average |
| |
|
|
Units |
|
Grant-Date |
| |
|
|
(000s) |
|
Fair Value |
| |
|
|
|
|
|
| |
Nonvested at January 1, 2013 |
|
688 |
|
$ |
10.03 |
|
Granted |
|
|
|
|
| |
Forfeited |
|
(6 |
) |
10.03 |
| |
Nonvested at March 31, 2013 |
|
682 |
|
10.03 |
| |
MGM China Share Option Plan. As of March 31, 2013, MGM China had an aggregate of 1.0 billion shares of options available for grant as share-based awards (MGM China Plan). A summary of activity under the MGM China Plan for the three months ended March 31, 2013 is presented below:
Stock options
|
|
|
|
Weighted |
| |
|
|
|
|
Average |
| |
|
|
Units |
|
Exercise |
| |
|
|
(000s) |
|
Price |
| |
|
|
|
|
|
| |
Outstanding at January 1, 2013 |
|
19,235 |
|
$ |
1.98 |
|
Granted |
|
230 |
|
2.42 |
| |
Exercised |
|
(625 |
) |
2.01 |
| |
Forfeited or expired |
|
(130 |
) |
2.01 |
| |
Outstanding at March 31, 2013 |
|
18,710 |
|
2.17 |
| |
Exercisable at March 31, 2013 |
|
4,151 |
|
1.98 |
| |
Recognition of compensation cost. Compensation cost for both the Omnibus Plan and MGM China Plan was recognized as follows:
|
|
Three Months Ended |
| ||||
|
|
March 31, |
| ||||
|
|
2013 |
|
2012 |
| ||
|
|
(In thousands) |
| ||||
Compensation cost: |
|
|
|
|
| ||
Omnibus Plan |
|
$ |
7,260 |
|
$ |
10,393 |
|
MGM China Plan |
|
1,680 |
|
1,271 |
| ||
Total compensation cost |
|
8,940 |
|
11,664 |
| ||
Less: Reimbursed costs and other |
|
(317 |
) |
(1,060 |
) | ||
Compensation cost recognized as expense |
|
8,623 |
|
10,604 |
| ||
Less: Related tax benefit |
|
|
|
(454 |
) | ||
Compensation expense, net of tax benefit |
|
$ |
8,623 |
|
$ |
10,150 |
|
NOTE 9 SEGMENT INFORMATION
The Companys 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 Companys principal operating activities occur in two geographic regions: the United States and Macau S.A.R. The Company has aggregated its operations into two reportable segments based on the similar characteristics of the operating segments within the regions in which they operate: wholly owned domestic resorts and MGM China. The Companys operations related to investments in unconsolidated affiliates, MGM Hospitality, and certain other corporate and management operations 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 Companys management utilizes Adjusted Property EBITDA as the primary profit measure for its reportable segments. Adjusted Property EBITDA is a non-GAAP measure defined as Adjusted EBITDA before corporate expense and stock compensation expense related to the MGM Resorts stock option plan, which are not allocated to the reportable segments. MGM China recognizes stock compensation expense related to its stock compensation plan which is included in the calculation of Adjusted EBITDA for MGM China. Adjusted EBITDA is a non-GAAP measure defined as earnings before interest and other non-operating income (expense), taxes, depreciation and amortization, preopening and start-up expenses and property transactions, net.
The following tables present the Companys segment information:
|
|
Three Months Ended |
| ||||
|
|
March 31, |
| ||||
|
|
2013 |
|
2012 |
| ||
|
|
(In thousands) |
| ||||
Net Revenues: |
|
|
|
|
| ||
Wholly owned domestic resorts |
|
$ |
1,489,188 |
|
$ |
1,479,598 |
|
MGM China |
|
747,557 |
|
702,090 |
| ||
Reportable segment net revenues |
|
2,236,745 |
|
2,181,688 |
| ||
Corporate and other |
|
115,403 |
|
105,902 |
| ||
|
|
$ |
2,352,148 |
|
$ |
2,287,590 |
|
|
|
|
|
|
| ||
Adjusted EBITDA: |
|
|
|
|
| ||
Wholly owned domestic resorts |
|
$ |
361,037 |
|
$ |
320,972 |
|
MGM China |
|
180,455 |
|
164,521 |
| ||
Reportable segment Adjusted Property EBITDA |
|
541,492 |
|
485,493 |
| ||
Corporate and other |
|
(17,120 |
) |
(55,161 |
) | ||
|
|
524,372 |
|
430,332 |
| ||
Other operating income (expense): |
|
|
|
|
| ||
Preopening and start-up expenses |
|
(2,146 |
) |
|
| ||
Property transactions, net |
|
(8,491 |
) |
(917 |
) | ||
Depreciation and amortization |
|
(211,918 |
) |
(236,809 |
) | ||
Operating income |
|
301,817 |
|
192,606 |
| ||
Non-operating income (expense): |
|
|
|
|
| ||
Interest expense, net of amounts capitalized |
|
(225,447 |
) |
(284,342 |
) | ||
Non-operating items from unconsolidated affiliates |
|
(22,079 |
) |
(26,866 |
) | ||
Other, net |
|
(1,282 |
) |
(57,576 |
) | ||
|
|
(248,808 |
) |
(368,784 |
) | ||
|
|
|
|
|
| ||
Income (loss) before income taxes |
|
53,009 |
|
(176,178 |
) | ||
Provision for income taxes |
|
(30,431 |
) |
(27,129 |
) | ||
|
|
|
|
|
| ||
Net income (loss) |
|
22,578 |
|
(203,307 |
) | ||
Less: Net income attributable to noncontrolling interests |
|
(16,032 |
) |
(13,946 |
) | ||
|
|
|
|
|
| ||
Net income (loss) attributable to MGM Resorts International |
|
$ |
6,546 |
|
$ |
(217,253 |
) |
NOTE 10 RELATED PARTY TRANSACTIONS
MGM China. In connection with the June 2011 MGM China transaction, MGM Branding and Development Holdings, Ltd., (together with its subsidiary MGM Development Services, Ltd, MGM Branding and Development), an entity included in the Companys consolidated financial statements in which Ms. Pansy Ho indirectly holds a noncontrolling interest, entered into a brand license agreement with MGM China. MGM China pays a license fee to MGM Branding and Development equal to 1.75% of MGM Chinas consolidated net revenue, subject to an annual cap of $36 million in 2013 with a 20% increase per annum during the agreement term. During the three months ended March 31, 2013 and 2012, MGM China incurred total license fees of $13 million and $12 million, respectively. Such amounts have been eliminated in consolidation.
MGM China also entered into a development services agreement with MGM Branding and Development to provide certain development services to MGM China in connection with future expansion of existing projects and development of future resort gaming projects. Such services are subject to a development fee which is calculated separately for each resort casino property upon commencement of development. For each such property, the fee is 2.625% of project costs, to be paid in installments as certain benchmarks are achieved. Project costs are the total costs incurred for the design, development and construction of the casino, casino hotel, integrated resort and other related sites associated with each project, including costs of construction, fixtures and fittings, signage, gaming and other supplies and equipment and all costs associated with the opening of the business to be conducted at each project but excluding the cost of land and gaming concessions and financing costs. The development fee for MGM Cotai is subject to a cap of $22 million in 2013, which will increase by 10% per annum for each year during the term of the agreement. For the three months ended March 31, 2013, MGM China incurred $15 million of fees to MGM Branding and Development related to development services. Such amount is eliminated in consolidation.
An entity owned by Ms. Pansy Ho received distributions of $10 million and $2 million, respectively, during the three months ended March 31, 2013 and 2012 in connection with the ownership of a noncontrolling interest in MGM Branding and Development Holdings, Ltd.
NOTE 11 CONDENSED CONSOLIDATING FINANCIAL INFORMATION
The Companys domestic subsidiaries, excluding certain minor subsidiaries, its domestic insurance subsidiaries and MGM Grand Detroit, LLC, have fully and unconditionally guaranteed, on a joint and several basis, payment of the senior credit facility and the outstanding debt securities. The Companys international subsidiaries, including MGM China, are not guarantors of such indebtedness. The Company has corrected certain prior year amounts in the current years presentation of the Companys condensed consolidating statement of operations and comprehensive income and condensed consolidating statement of cash flows for intercompany balances between the parent and its guarantor and non-guarantor subsidiaries as required by Regulation S-X, Rule 3-10. Separate condensed financial statement information for the subsidiary guarantors and non-guarantors as of March 31, 2013 and December 31, 2012 and for the three months ended March 31, 2013 and 2012 is as follows:
CONDENSED CONSOLIDATING BALANCE SHEET INFORMATION
|
|
At March 31, 2013 |
| |||||||||||||
|
|
Parent |
|
Guarantor |
|
Non-Guarantor |
|
Elimination |
|
Consolidated |
| |||||
|
|
(In thousands) |
| |||||||||||||
Current assets |
|
$ |
743,687 |
|
$ |
871,335 |
|
$ |
824,460 |
|
$ |
(237 |
) |
$ |
2,439,245 |
|
Property and equipment, net |
|
|
|
12,785,633 |
|
1,344,117 |
|
(11,972 |
) |
14,117,778 |
| |||||
Investments in subsidiaries |
|
19,697,094 |
|
3,838,942 |
|
|
|
(23,536,036 |
) |
|
| |||||
Investments in and advances to unconsolidated affiliates |
|
|
|
1,427,705 |
|
7,431 |
|
|
|
1,435,136 |
| |||||
Other non-current assets |
|
156,881 |
|
554,928 |
|
7,353,906 |
|
|
|
8,065,715 |
| |||||
|
|
$ |
20,597,662 |
|
$ |
19,478,543 |
|
$ |
9,529,914 |
|
$ |
(23,548,245 |
) |
$ |
26,057,874 |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Current liabilities |
|
$ |
252,953 |
|
$ |
935,780 |
|
$ |
690,492 |
|
$ |
(8,237 |
) |
$ |
1,870,988 |
|
Intercompany accounts |
|
1,176,094 |
|
(1,186,801 |
) |
10,707 |
|
|
|
|
| |||||
Deferred income taxes |
|
2,160,367 |
|
|
|
316,017 |
|
|
|
2,476,384 |
| |||||
Long-term debt |
|
12,535,105 |
|
155,165 |
|
1,000,429 |
|
|
|
13,690,699 |
| |||||
Other long-term obligations |
|
100,286 |
|
39,668 |
|
796 |
|
|
|
140,750 |
| |||||
Total liabilities |
|
16,224,805 |
|
(56,188 |
) |
2,018,441 |
|
(8,237 |
) |
18,178,821 |
| |||||
MGM Resorts stockholders equity |
|
4,372,857 |
|
19,534,731 |
|
4,005,277 |
|
(23,540,008 |
) |
4,372,857 |
| |||||
Noncontrolling interests |
|
|
|
|
|
3,506,196 |
|
|
|
3,506,196 |
| |||||
Total stockholders equity |
|
4,372,857 |
|
19,534,731 |
|
7,511,473 |
|
(23,540,008 |
) |
7,879,053 |
| |||||
|
|
$ |
20,597,662 |
|
$ |
19,478,543 |
|
$ |
9,529,914 |
|
$ |
(23,548,245 |
) |
$ |
26,057,874 |
|
|
|
At December 31, 2012 |
| |||||||||||||
|
|
Parent |
|
Guarantor |
|
Non-Guarantor |
|
Elimination |
|
Consolidated |
| |||||
|
|
(In thousands) |
| |||||||||||||
Current assets |
|
$ |
438,878 |
|
$ |
891,826 |
|
$ |
1,176,844 |
|
$ |
(456 |
) |
$ |
2,507,092 |
|
Property and equipment, net |
|
|
|
12,881,152 |
|
1,325,472 |
|
(11,972 |
) |
14,194,652 |
| |||||
Investments in subsidiaries |
|
19,785,312 |
|
4,077,228 |
|
|
|
(23,862,540 |
) |
|
| |||||
Investments in and advances to unconsolidated affiliates |
|
|
|
1,437,151 |
|
7,396 |
|
|
|
1,444,547 |
| |||||
Other non-current assets |
|
163,372 |
|
541,634 |
|
7,433,441 |
|
|
|
8,138,447 |
| |||||
|
|
$ |
20,387,562 |
|
$ |
19,828,991 |
|
$ |
9,943,153 |
|
$ |
(23,874,968 |
) |
$ |
26,284,738 |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Current liabilities |
|
$ |
272,138 |
|
$ |
989,864 |
|
$ |
672,125 |
|
$ |
(8,456 |
) |
$ |
1,925,671 |
|
Intercompany accounts |
|
960,610 |
|
(983,288 |
) |
22,678 |
|
|
|
|
| |||||
Deferred income taxes |
|
2,222,823 |
|
|
|
251,066 |
|
|
|
2,473,889 |
| |||||
Long-term debt |
|
12,432,581 |
|
155,413 |
|
1,001,289 |
|
|
|
13,589,283 |
| |||||
Other long-term obligations |
|
133,862 |
|
45,303 |
|
714 |
|
|
|
179,879 |
| |||||
Total liabilities |
|
16,022,014 |
|
207,292 |
|
1,947,872 |
|
(8,456 |
) |
18,168,722 |
| |||||
MGM Resorts stockholders equity |
|
4,365,548 |
|
19,621,699 |
|
4,244,813 |
|
(23,866,512 |
) |
4,365,548 |
| |||||
Noncontrolling interests |
|
|
|
|
|
3,750,468 |
|
|
|
3,750,468 |
| |||||
Total stockholders equity |
|
4,365,548 |
|
19,621,699 |
|
7,995,281 |
|
(23,866,512 |
) |
8,116,016 |
| |||||
|
|
$ |
20,387,562 |
|
$ |
19,828,991 |
|
$ |
9,943,153 |
|
$ |
(23,874,968 |
) |
$ |
26,284,738 |
|
CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME INFORMATION
|
|
Three Months Ended March 31, 2013 |
| |||||||||||||
|
|
Parent |
|
Guarantor |
|
Non-Guarantor |
|
Elimination |
|
Consolidated |
| |||||
|
|
(In thousands) |
| |||||||||||||
Net revenues |
|
$ |
|
|
$ |
1,463,965 |
|
$ |
888,662 |
|
$ |
(479 |
) |
$ |
2,352,148 |
|
Equity in subsidiaries earnings |
|
183,423 |
|
29,986 |
|
|
|
(213,409 |
) |
|
| |||||
Expenses: |
|
|
|
|
|
|
|
|
|
|
| |||||
Casino and hotel operations |
|
1,510 |
|
886,083 |
|
606,481 |
|
(479 |
) |
1,493,595 |
| |||||
General and administrative |
|
1,090 |
|
251,549 |
|
51,262 |
|
|
|
303,901 |
| |||||
Corporate expense |
|
14,808 |
|
27,739 |
|
4,077 |
|
|
|
46,624 |
| |||||
Preopening and start-up expenses |
|
|
|
(228 |
) |
2,374 |
|
|
|
2,146 |
| |||||
Property transactions, net |
|
|
|
8,295 |
|
196 |
|
|
|
8,491 |
| |||||
Depreciation and amortization |
|
|
|
127,831 |
|
84,087 |
|
|
|
211,918 |
| |||||
|
|
17,408 |
|
1,301,269 |
|
748,477 |
|
(479 |
) |
2,066,675 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Income from unconsolidated affiliates |
|
|
|
16,338 |
|
6 |
|
|
|
16,344 |
| |||||
Operating income (loss) |
|
166,015 |
|
209,020 |
|
140,191 |
|
(213,409 |
) |
301,817 |
| |||||
Interest expense, net of amounts capitalized |
|
(208,683 |
) |
(2,985 |
) |
(13,779 |
) |
|
|
(225,447 |
) | |||||
Other, net |
|
15,166 |
|
(22,818 |
) |
(15,709 |
) |
|
|
(23,361 |
) | |||||
Income (loss) before income taxes |
|
(27,502 |
) |
183,217 |
|
110,703 |
|
(213,409 |
) |
53,009 |
| |||||
Benefit (provision) for income taxes |
|
34,048 |
|
1,457 |
|
(65,936 |
) |
|
|
(30,431 |
) | |||||
Net income (loss) |
|
6,546 |
|
184,674 |
|
44,767 |
|
(213,409 |
) |
22,578 |
| |||||
Less: Net income attributable to noncontrolling interests |
|
|
|
|
|
(16,032 |
) |
|
|
(16,032 |
) | |||||
Net income (loss) attributable to MGM Resorts International |
|
$ |
6,546 |
|
$ |
184,674 |
|
$ |
28,735 |
|
$ |
(213,409 |
) |
$ |
6,546 |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Net income (loss) |
|
$ |
6,546 |
|
$ |
184,674 |
|
$ |
44,767 |
|
$ |
(213,409 |
) |
$ |
22,578 |
|
Other comprehensive income (loss), net of tax: |
|
|
|
|
|
|
|
|
|
|
| |||||
Foreign currency translation adjustment |
|
(6,436 |
) |
(6,436 |
) |
(12,641 |
) |
12,872 |
|
(12,641 |
) | |||||
Other |
|
115 |
|
115 |
|
|
|
(115 |
) |
115 |
| |||||
Other comprehensive income (loss) |
|
(6,321 |
) |
(6,321 |
) |
(12,641 |
) |
12,757 |
|
(12,526 |
) | |||||
Comprehensive income (loss) |
|
225 |
|
178,353 |
|
32,126 |
|
(200,652 |
) |
10,052 |
| |||||
Less: Comprehensive income attributable to noncontrolling interests |
|
|
|
|
|
(9,827 |
) |
|
|
(9,827 |
) | |||||
Comprehensive income (loss) attributable to MGM Resorts International |
|
$ |
225 |
|
$ |
178,353 |
|
$ |
22,299 |
|
$ |
(200,652 |
) |
$ |
225 |
|
CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS INFORMATION
|
|
Three Months Ended March 31, 2013 |
| |||||||||||||
|
|
Parent |
|
Guarantor |
|
Non-Guarantor |
|
Elimination |
|
Consolidated |
| |||||
|
|
(In thousands) |
| |||||||||||||
Cash flows from operating activities |
|
|
|
|
|
|
|
|
|
|
| |||||
Net cash provided by (used in) operating activities |
|
$ |
(203,987 |
) |
$ |
198,580 |
|
$ |
200,063 |
|
$ |
|
|
$ |
194,656 |
|
Cash flows from investing activities |
|
|
|
|
|
|
|
|
|
|
| |||||
Capital expenditures, net of construction payable |
|
|
|
(51,766 |
) |
(45,649 |
) |
|
|
(97,415 |
) | |||||
Dispositions of property and equipment |
|
|
|
108 |
|
127 |
|
|
|
235 |
| |||||
Investments in and advances to unconsolidated affiliates |
|
(6,400 |
) |
|
|
|
|
|
|
(6,400 |
) | |||||
Distributions from unconsolidated affiliates in excess of earnings |
|
|
|
103 |
|
|
|
|
|
103 |
| |||||
Investments in treasury securities - maturities longer than 90 days |
|
|
|
(60,138 |
) |
|
|
|
|
(60,138 |
) | |||||
Proceeds from treasury securities - maturities longer than 90 days |
|
|
|
60,112 |
|
|
|
|
|
60,112 |
| |||||
Other |
|
|
|
(113 |
) |
|
|
|
|
(113 |
) | |||||
Net cash used in investing activities |
|
(6,400 |
) |
(51,694 |
) |
(45,522 |
) |
|
|
(103,616 |
) | |||||
Cash flows from financing activities |
|
|
|
|
|
|
|
|
|
|
| |||||
Net repayments under bank credit facilities - maturities of 90 days or less |
|
(2,240,000 |
) |
|
|
(450,000 |
) |
|
|
(2,690,000 |
) | |||||
Borrowings under bank credit facilities - maturities longer than 90 days |
|
2,343,000 |
|
|
|
450,000 |
|
|
|
2,793,000 |
| |||||
Intercompany accounts |
|
474,764 |
|
(200,367 |
) |
(274,397 |
) |
|
|
|
| |||||
Distributions to noncontrolling interest owners |
|
|
|
|
|
(254,659 |
) |
|
|
(254,659 |
) | |||||
Other |
|
(583 |
) |
|
|
(280 |
) |
|
|
(863 |
) | |||||
Net cash provided by (used in) financing activities |
|
577,181 |
|
(200,367 |
) |
(529,336 |
) |
|
|
(152,522 |
) | |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Effect of exchange rate on cash |
|
|
|
|
|
(1,390 |
) |
|
|
(1,390 |
) | |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Cash and cash equivalents |
|
|
|
|
|
|
|
|
|
|
| |||||
Net increase (decrease) for the period |
|
366,794 |
|
(53,481 |
) |
(376,185 |
) |
|
|
(62,872 |
) | |||||
Balance, beginning of period |
|
254,385 |
|
226,242 |
|
1,062,882 |
|
|
|
1,543,509 |
| |||||
Balance, end of period |
|
$ |
621,179 |
|
$ |
172,761 |
|
$ |
686,697 |
|
$ |
|
|
$ |
1,480,637 |
|
CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME INFORMATION
|
|
Three Months Ended March 31, 2012 |
| |||||||||||||
|
|
Parent |
|
Guarantor |
|
Non- |
|
Elimination |
|
Consolidated |
| |||||
|
|
(In thousands) |
| |||||||||||||
Net revenues |
|
$ |
|
|
$ |
1,434,535 |
|
$ |
853,055 |
|
$ |
|
|
$ |
2,287,590 |
|
Equity in subsidiaries earnings |
|
100,958 |
|
24,692 |
|
|
|
(125,650 |
) |
|
| |||||
Expenses: |
|
|
|
|
|
|
|
|
|
|
| |||||
Casino and hotel operations |
|
2,331 |
|
912,350 |
|
583,719 |
|
|
|
1,498,400 |
| |||||
General and administrative |
|
1,957 |
|
250,678 |
|
50,654 |
|
|
|
303,289 |
| |||||
Corporate expense |
|
17,651 |
|
24,842 |
|
(233 |
) |
|
|
42,260 |
| |||||
Property transactions, net |
|
|
|
917 |
|
|
|
|
|
917 |
| |||||
Depreciation and amortization |
|
|
|
130,480 |
|
106,329 |
|
|
|
236,809 |
| |||||
|
|
21,939 |
|
1,319,267 |
|
740,469 |
|
|
|
2,081,675 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Loss from unconsolidated affiliates |
|
|
|
(13,274 |
) |
(35 |
) |
|
|
(13,309 |
) | |||||
Operating income (loss) |
|
79,019 |
|
126,686 |
|
112,551 |
|
(125,650 |
) |
192,606 |
| |||||
Interest expense, net of amounts capitalized |
|
(268,308 |
) |
(2,761 |
) |
(13,273 |
) |
|
|
(284,342 |
) | |||||
Other, net |
|
(44,657 |
) |
(26,214 |
) |
(13,571 |
) |
|
|
(84,442 |
) | |||||
Income (loss) before income taxes |
|
(233,946 |
) |
97,711 |
|
85,707 |
|
(125,650 |
) |
(176,178 |
) | |||||
Benefit (provision) for income taxes |
|
16,693 |
|
(296 |
) |
(43,526 |
) |
|
|
(27,129 |
) | |||||
Net income (loss) |
|
(217,253 |
) |
97,415 |