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 June 30, 2014
OR
¨ | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the transition period from to
Commission File No. 001-10362
MGM Resorts International
(Exact name of registrant as specified in its charter)
Delaware | 88-0215232 | |
(State or other jurisdiction of incorporation or organization) |
(I.R.S. Employer Identification No.) |
3600 Las Vegas Boulevard South, Las Vegas, Nevada 89109
(Address of principal executive offices)
(702) 693-7120
(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 ¨
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 ¨
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 | ¨ | |||
Non-accelerated filer | ¨ | Smaller reporting company | ¨ |
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act): Yes ¨ 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 August 4, 2014 | |
Common Stock, $.01 par value | 490,741,383 shares |
MGM RESORTS INTERNATIONAL AND SUBSIDIARIES
FORM 10-Q
Page |
||||||
PART I. |
FINANCIAL INFORMATION | |||||
Item 1. |
||||||
Consolidated Balance Sheets at June 30, 2014 and December 31, 2013 |
1 | |||||
2 | ||||||
3 | ||||||
Consolidated Statements of Cash Flows for the Six Months Ended June 30, 2014 and June 30, 2013 |
4 | |||||
5-24 | ||||||
Item 2. |
Managements Discussion and Analysis of Financial Condition and Results of Operations |
25-38 | ||||
Item 3. |
38 | |||||
Item 4. |
Controls and Procedures | 38 | ||||
PART II. |
OTHER INFORMATION | |||||
Item 1. |
39 | |||||
Item 1A. |
40 | |||||
Item 2. |
40 | |||||
Item 6. |
40 | |||||
42 |
Item 1. | Financial Statements |
MGM RESORTS INTERNATIONAL AND SUBSIDIARIES
(In thousands, except share data)
(Unaudited)
June 30, 2014 |
December 31, 2013 |
|||||||
ASSETS | ||||||||
Current assets |
||||||||
Cash and cash equivalents |
$ | 1,365,137 | $ | 1,803,669 | ||||
Accounts receivable, net |
473,922 | 488,217 | ||||||
Inventories |
102,524 | 107,907 | ||||||
Deferred income taxes, net |
| 80,989 | ||||||
Prepaid expenses and other |
224,732 | 238,657 | ||||||
|
|
|
|
|||||
Total current assets |
2,166,315 | 2,719,439 | ||||||
|
|
|
|
|||||
Property and equipment, net |
14,113,722 | 14,055,212 | ||||||
Other assets |
||||||||
Investments in and advances to unconsolidated affiliates |
1,420,924 | 1,374,836 | ||||||
Goodwill |
2,898,861 | 2,897,442 | ||||||
Other intangible assets, net |
4,396,436 | 4,511,861 | ||||||
Other long-term assets, net |
576,045 | 551,395 | ||||||
|
|
|
|
|||||
Total other assets |
9,292,266 | 9,335,534 | ||||||
|
|
|
|
|||||
$ | 25,572,303 | $ | 26,110,185 | |||||
|
|
|
|
|||||
LIABILITIES AND STOCKHOLDERS EQUITY | ||||||||
Current liabilities |
||||||||
Accounts payable |
$ | 253,475 | $ | 241,192 | ||||
Income taxes payable |
32,817 | 14,813 | ||||||
Current portion of long-term debt |
317,194 | | ||||||
Deferred income taxes, net |
1,522 | | ||||||
Accrued interest on long-term debt |
191,141 | 188,522 | ||||||
Other accrued liabilities |
1,764,167 | 1,770,801 | ||||||
|
|
|
|
|||||
Total current liabilities |
2,560,316 | 2,215,328 | ||||||
|
|
|
|
|||||
Deferred income taxes |
2,356,998 | 2,430,414 | ||||||
Long-term debt |
12,606,520 | 13,447,230 | ||||||
Other long-term obligations |
106,941 | 141,590 | ||||||
Commitments and contingencies (Note 5) |
||||||||
Stockholders equity |
||||||||
Common stock, $.01 par value: authorized 1,000,000,000 shares; issued and outstanding 490,712,807 and 490,360,628 shares |
4,907 | 4,904 | ||||||
Capital in excess of par value |
4,166,365 | 4,156,680 | ||||||
Retained earnings |
270,796 | 57,092 | ||||||
Accumulated other comprehensive income |
15,235 | 12,503 | ||||||
|
|
|
|
|||||
Total MGM Resorts International stockholders equity |
4,457,303 | 4,231,179 | ||||||
Noncontrolling interests |
3,484,225 | 3,644,444 | ||||||
|
|
|
|
|||||
Total stockholders equity |
7,941,528 | 7,875,623 | ||||||
|
|
|
|
|||||
$ | 25,572,303 | $ | 26,110,185 | |||||
|
|
|
|
The accompanying condensed notes are an integral part of these consolidated financial statements.
1
MGM RESORTS INTERNATIONAL AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS
(In thousands, except per share data)
(Unaudited)
Three Months Ended June 30, |
Six Months
Ended June 30, |
|||||||||||||||
2014 | 2013 | 2014 | 2013 | |||||||||||||
Revenues |
||||||||||||||||
Casino |
$ | 1,475,165 | $ | 1,443,157 | $ | 3,058,597 | $ | 2,844,577 | ||||||||
Rooms |
463,151 | 437,710 | 915,537 | 838,960 | ||||||||||||
Food and beverage |
412,723 | 394,247 | 796,115 | 754,129 | ||||||||||||
Entertainment |
138,735 | 121,001 | 272,512 | 234,855 | ||||||||||||
Retail |
50,811 | 52,748 | 95,427 | 97,455 | ||||||||||||
Other |
134,068 | 127,914 | 259,495 | 251,740 | ||||||||||||
Reimbursed costs |
95,745 | 92,741 | 190,720 | 182,977 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
2,770,398 | 2,669,518 | 5,588,403 | 5,204,693 | |||||||||||||
Less: Promotional allowances |
(189,365 | ) | (188,253 | ) | (376,972 | ) | (371,280 | ) | ||||||||
|
|
|
|
|
|
|
|
|||||||||
2,581,033 | 2,481,265 | 5,211,431 | 4,833,413 | |||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Expenses |
||||||||||||||||
Casino |
916,817 | 916,807 | 1,907,651 | 1,792,053 | ||||||||||||
Rooms |
142,413 | 134,001 | 276,651 | 261,710 | ||||||||||||
Food and beverage |
241,124 | 225,696 | 461,182 | 430,436 | ||||||||||||
Entertainment |
104,761 | 89,940 | 203,698 | 173,665 | ||||||||||||
Retail |
26,055 | 27,865 | 49,531 | 53,831 | ||||||||||||
Other |
92,077 | 92,819 | 179,654 | 178,792 | ||||||||||||
Reimbursed costs |
95,745 | 92,741 | 190,720 | 182,977 | ||||||||||||
General and administrative |
327,484 | 314,324 | 646,730 | 618,225 | ||||||||||||
Corporate expense |
54,439 | 52,364 | 107,790 | 98,988 | ||||||||||||
Preopening and start-up expenses |
9,759 | 3,506 | 15,395 | 5,652 | ||||||||||||
Property transactions, net |
33,170 | 88,131 | 33,728 | 96,622 | ||||||||||||
Depreciation and amortization |
203,070 | 218,151 | 410,725 | 430,069 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
2,246,914 | 2,256,345 | 4,483,455 | 4,323,020 | |||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Income from unconsolidated affiliates |
5,868 | 6,682 | 24,644 | 23,026 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Operating income |
339,987 | 231,602 | 752,620 | 533,419 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Non-operating income (expense): |
||||||||||||||||
Interest expense, net of amounts capitalized |
(203,936 | ) | (214,500 | ) | (413,323 | ) | (439,947 | ) | ||||||||
Non-operating items from unconsolidated affiliates |
(14,578 | ) | (38,864 | ) | (28,301 | ) | (60,943 | ) | ||||||||
Other, net |
(309 | ) | (4,951 | ) | (1,743 | ) | (6,233 | ) | ||||||||
|
|
|
|
|
|
|
|
|||||||||
(218,823 | ) | (258,315 | ) | (443,367 | ) | (507,123 | ) | |||||||||
|
|
|
|
|
|
|
|
|||||||||
Income (loss) before income taxes |
121,164 | (26,713 | ) | 309,253 | 26,296 | |||||||||||
Benefit (provision) for income taxes |
52,540 | (3,865 | ) | 56,059 | (34,296 | ) | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net income (loss) |
173,704 | (30,578 | ) | 365,312 | (8,000 | ) | ||||||||||
Less: Net income attributable to noncontrolling interests |
(68,160 | ) | (62,380 | ) | (151,608 | ) | (78,412 | ) | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Net income (loss) attributable to MGM Resorts International |
$ | 105,544 | $ | (92,958 | ) | $ | 213,704 | $ | (86,412 | ) | ||||||
|
|
|
|
|
|
|
|
|||||||||
Net income (loss) per share of common stock attributable to MGM Resorts International |
||||||||||||||||
Basic |
$ | 0.22 | $ | (0.19 | ) | $ | 0.44 | $ | (0.18 | ) | ||||||
|
|
|
|
|
|
|
|
|||||||||
Diluted |
$ | 0.21 | $ | (0.19 | ) | $ | 0.42 | $ | (0.18 | ) | ||||||
|
|
|
|
|
|
|
|
The accompanying condensed notes are an integral part of these consolidated financial statements.
2
MGM RESORTS INTERNATIONAL AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS)
(In thousands)
(Unaudited)
Three Months Ended June 30, |
Six Months Ended June 30, |
|||||||||||||||
2014 | 2013 | 2014 | 2013 | |||||||||||||
Net income (loss) |
$ | 173,704 | $ | (30,578 | ) | $ | 365,312 | $ | (8,000 | ) | ||||||
Other comprehensive income (loss), net of tax: |
||||||||||||||||
Foreign currency translation adjustment |
5,862 | 6,416 | 3,102 | (6,225 | ) | |||||||||||
Other |
| | 1,250 | 115 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Other comprehensive income (loss) |
5,862 | 6,416 | 4,352 | (6,110 | ) | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
Comprehensive income (loss) |
179,566 | (24,162 | ) | 369,664 | (14,110 | ) | ||||||||||
Less: Comprehensive income attributable to noncontrolling interests |
(71,023 | ) | (65,470 | ) | (153,228 | ) | (75,297 | ) | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Comprehensive income (loss) attributable to MGM Resorts International |
$ | 108,543 | $ | (89,632 | ) | $ | 216,436 | $ | (89,407 | ) | ||||||
|
|
|
|
|
|
|
|
The accompanying condensed notes are an integral part of these consolidated financial statements.
3
MGM RESORTS INTERNATIONAL AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(In thousands)
(Unaudited)
Six Months
Ended June 30, |
||||||||
2014 | 2013 | |||||||
Cash flows from operating activities |
||||||||
Net income (loss) |
$ | 365,312 | $ | (8,000 | ) | |||
Adjustments to reconcile net income (loss) to net cash provided by operating activities: |
||||||||
Depreciation and amortization |
410,725 | 430,069 | ||||||
Amortization of debt discounts, premiums and issuance costs |
18,728 | 16,876 | ||||||
Loss on retirement of long-term debt |
| 3,791 | ||||||
Provision for doubtful accounts |
24,294 | 16,696 | ||||||
Stock-based compensation |
16,600 | 16,555 | ||||||
Property transactions, net |
33,728 | 96,622 | ||||||
Loss from unconsolidated affiliates |
3,777 | 38,293 | ||||||
Distributions from unconsolidated affiliates |
7,260 | 8,075 | ||||||
Deferred income taxes |
(3,052 | ) | 69,143 | |||||
Change in operating assets and liabilities: |
||||||||
Accounts receivable |
(9,964 | ) | (13,703 | ) | ||||
Inventories |
5,391 | 6,456 | ||||||
Income taxes receivable and payable, net |
18,005 | 5,420 | ||||||
Prepaid expenses and other |
(2,605 | ) | (30,646 | ) | ||||
Prepaid Cotai land concession premium |
(11,206 | ) | 3,289 | |||||
Accounts payable and accrued liabilities |
(78,514 | ) | 98,230 | |||||
Other |
5,145 | (27,104 | ) | |||||
|
|
|
|
|||||
Net cash provided by operating activities |
803,624 | 730,062 | ||||||
|
|
|
|
|||||
Cash flows from investing activities |
||||||||
Capital expenditures, net of construction payable |
(370,248 | ) | (242,878 | ) | ||||
Dispositions of property and equipment |
412 | 323 | ||||||
Investments in and advances to unconsolidated affiliates |
(53,750 | ) | (14,400 | ) | ||||
Distributions from unconsolidated affiliates in excess of earnings |
790 | | ||||||
Investments in treasury securities - maturities longer than 90 days |
(93,137 | ) | (120,332 | ) | ||||
Proceeds from treasury securities - maturities longer than 90 days |
111,238 | 135,268 | ||||||
Other |
2,535 | 1,806 | ||||||
|
|
|
|
|||||
Net cash used in investing activities |
(402,160 | ) | (240,213 | ) | ||||
|
|
|
|
|||||
Cash flows from financing activities |
||||||||
Net repayments under bank credit facilities - maturities of 90 days or less |
(1,737,750 | ) | (14,000 | ) | ||||
Borrowings under bank credit facilities - maturities longer than 90 days |
3,451,875 | 2,793,000 | ||||||
Repayments under bank credit facilities - maturities longer than 90 days |
(1,728,125 | ) | (2,793,000 | ) | ||||
Retirement of senior notes |
(508,900 | ) | (462,234 | ) | ||||
Debt issuance costs |
| (17,061 | ) | |||||
Distributions to noncontrolling interest owners |
(314,447 | ) | (259,016 | ) | ||||
Other |
(2,173 | ) | (1,687 | ) | ||||
|
|
|
|
|||||
Net cash used in financing activities |
(839,520 | ) | (753,998 | ) | ||||
|
|
|
|
|||||
Effect of exchange rate on cash |
(476 | ) | (687 | ) | ||||
|
|
|
|
|||||
Cash and cash equivalents |
||||||||
Net decrease for the period |
(438,532 | ) | (264,836 | ) | ||||
Balance, beginning of period |
1,803,669 | 1,543,509 | ||||||
|
|
|
|
|||||
Balance, end of period |
$ | 1,365,137 | $ | 1,278,673 | ||||
|
|
|
|
|||||
Supplemental cash flow disclosures |
||||||||
Interest paid, net of amounts capitalized |
$ | 391,976 | $ | 436,147 | ||||
Federal, state and foreign income taxes paid, net of refunds |
8,508 | 1,382 | ||||||
Non-cash investing and financing activities |
||||||||
Increase in investment in and advances to CityCenter related to change in completion guarantee liability |
$ | 42,922 | $ | 43,271 |
The accompanying condensed notes are an integral part of these consolidated financial statements.
4
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, The Mirage, Mandalay Bay, Luxor, New York-New York, Monte Carlo, Excalibur and Circus Circus Las Vegas. Operations at MGM Grand Las Vegas include management of The Signature at MGM Grand Las Vegas, a condominium-hotel consisting of three towers. Other Nevada operations include Circus Circus Reno, Gold Strike in Jean and Railroad Pass in Henderson. Along with its local partners, the Company owns and operates 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 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 and operates the MGM Macau resort and casino and the related gaming subconcession and land concession. MGM Grand Paradise has 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 (MGM Cotai). MGM Cotai will be an integrated casino, hotel and entertainment complex with up to 1,600 hotel rooms, 500 gaming tables and 2,500 slots. The total estimated project budget is $2.9 billion, excluding development fees eliminated in consolidation, capitalized interest and land.
The Company owns 50% of CityCenter, located between Bellagio and Monte Carlo. The other 50% of CityCenter is owned by Infinity World Development Corp, a wholly owned subsidiary of Dubai World, a Dubai, United Arab Emirates government decree entity. CityCenter consists of Aria, 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. See Note 3 for additional information related to CityCenter.
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.
The Company seeks to leverage its management expertise and well-recognized brands through domestic and international expansion opportunities. The Company has entered into management agreements for non-gaming hotels, resorts and residential products in the Middle East, North Africa, India and the United States. In 2014, the Company and the Hakkasan Group formed MGM Hakkasan Hospitality (MGM Hakkasan), owned 50% by each member, to design, develop and manage luxury non-gaming hotels, resorts and residences under certain brands licensed from the Company and the Hakkasan Group. The Company will contribute all of the management agreements for non-gaming hotels, resorts and residential projects (outside of the greater China region) that are currently under development to MGM Hakkasan. In addition, the Company will continue to develop and manage properties in the greater China region with Diaoyutai State Guesthouse, including the MGM Grand Sanya on Hainan Island, in the Peoples Republic of China, which opened in 2012.
The Maryland Video Lottery Facility Location Commission has awarded MGM National Harbor, LLC (MGM National Harbor) the license to build and operate a destination resort casino in Prince Georges County at National Harbor. Currently, the expected cost to develop and construct MGM National Harbor is approximately $1.2 billion, excluding capitalized interest and land related costs. The Company expects the resort to include a casino with approximately 3,600 slots, 160 table games including poker; a 300 suite hotel with luxury spa and rooftop pool; high end branded retail; fine and casual dining; a dedicated 3,000 seat theater venue; 35,000 square feet of meeting and event space; and a 5,000 space parking garage.
On June 13, 2014, the Massachusetts Gaming Commission (the MGC) agreed to award the Companys subsidiary developing MGM Springfield the Category One casino license in Region B, Western Massachusetts, one of three licensing regions designated by legislation. However, on June 24, 2014, the Massachusetts Supreme Judicial Court ruled that a proposed ballot initiative seeking to prohibit local casinos, slot parlors and other wagering in Massachusetts was constitutional and thereby allowed the ballot initiative to appear on the November 4, 2014 ballot. The MGC has agreed that the Company is not required to make the final award payment of licensing fees and other costs unless the ballot initiative fails to pass in the November 2014 elections.
MGM Springfield is proposed to be developed on 14.5 acres of land between Union and State streets, and Columbus Avenue and Main Street in Springfield, Massachusetts. The cost to develop and construct MGM Springfield is currently expected to be approximately $690 million, excluding capitalized interest and land related costs. The Company expects the resort will include a casino with approximately 3,000 slots and 75 table games, a poker room and high limit VIP gambling area, 250 hotel rooms, 55,000 square feet of retail and restaurant space that will accommodate 15 shops and restaurants, and a multi-level parking garage.
5
In 2013, the Company entered into an agreement with a subsidiary of Anschutz Entertainment Group, Inc. (AEG) (a leader in sports, entertainment, and promotions) to design, construct, and operate an arena which will be located on a parcel of the Companys land between Frank Sinatra Drive and New York-New York, adjacent to the Las Vegas Strip. The Company and AEG each own 50% of the developer of the arena. The proposed arena is anticipated to seat between 18,000 20,000 people and is currently scheduled to be completed in 2016. Such development is estimated to cost approximately $350 million, excluding capitalized interest and land related costs, and is contingent on obtaining permanent financing.
The Company has two reportable segments: wholly owned domestic resorts and MGM China. See Note 10 for additional information about the Companys segments.
Borgata. The Company has a 50% economic interest in the Borgata Hotel Casino & Spa (Borgata) located on Renaissance Pointe in the Marina area of Atlantic City, New Jersey. Boyd Gaming Corporation owns the other 50% of Borgata and also operates the resort. 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. The Company has submitted its licensure request to the CCC and there can be no assurances that such request will be approved or with respect to the timing of the licensure process. If the CCC denies the Companys licensure request, then the divesture 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 June 30, 2014, the trust had $86 million of cash and investments, of which $69 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.
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 2013 annual consolidated financial statements and notes thereto included in the Companys Annual Report on Form 10-K for the year ended December 31, 2013.
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, and 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.
| The Company uses Level 2 inputs to measure the fair value of the Companys treasury securities held by the Borgata trust. See Note 1; |
| The Company uses Level 1 inputs for its long-term debt fair value disclosures. See Note 4; and |
| The Company used Level 3 inputs when assessing the fair value of its investment in Grand Victoria at June 30, 2014 and 2013. See Note 3. |
Income tax provision. For interim income tax reporting the Company estimates its annual effective tax rate and applies it to its year-to-date ordinary income. The tax effects of unusual or infrequently occurring items, including changes in judgment about valuation allowances and effects of changes in tax laws or rates are reported in the interim period in which they occur. The Companys effective income tax rate was (43.4%) and (18.1%) for the three months and six months ended June 30, 2014, respectively.
6
The Company recognizes deferred tax assets, net of applicable reserves, related to tax loss and credit carryforwards and other 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. Because of the Companys history of recent losses in the United States, the Company does not rely on future United States sourced operating income in assessing the realization of its deferred tax assets.
Because MGM China is presently exempt from the Macau 12% complementary tax on gaming profits, the Company believes that payment of the Macau Special Gaming Tax qualifies as a tax paid in lieu of an income tax that is creditable against U.S. taxes. As long as the exemption from Macaus 12% complementary tax on gaming profits continues, the Company expects that it will generate excess foreign tax credits on an annual basis and that none of the excess foreign credits will be utilized until the exemption expires. Although the Companys current five-year exemption from the Macau 12% complementary tax on gaming profits ends on December 31, 2016, the Company believes it will be entitled to receive a third five-year exemption from Macau based upon exemptions granted to the Companys competitors in order to ensure non-discriminatory treatment among gaming concessionaires and subconcessionaires. For all periods beyond December 31, 2021, the Company has assumed that it will be paying the Macau 12% complementary tax on gaming profits and will thus not be able to credit the Macau Special Gaming Tax in such years, and has factored that assumption into both the measurement of its foreign deferred tax assets and liabilities as well as its future projections of foreign sourced income. As a result, the Company projects that it will be able to realize a benefit, and hence, projects that it will record a deferred tax asset for foreign tax credits, net of valuation allowance (net deferred foreign tax credit asset), of approximately $335 million as of December 31, 2014 and has reflected this assumption in its annual effective tax rate for 2014. Should the Company in a future period actually receive or be able to assume under the law a fourth five-year exemption, an additional valuation allowance would likely need to be provided on some portion or all of the net deferred foreign tax credit asset, resulting in an increase in the provision for income taxes in such period.
During the quarter ended June 30, 2014 the Company received final approval from the Joint Committee on Taxation of the results of IRS examinations covering its 2005 through 2009 tax years. These examinations are now considered settled for financial reporting purposes. Consequently, the Company reduced unrecognized tax benefits by $81 million and recorded income tax benefit of $31 million to reflect the effects of this settlement. The Company previously made a deposit of $30 million with the IRS to cover the expected cash taxes and interest resulting from the tentatively agreed adjustments for these examinations and does not expect to make any further cash payments as a result of this final settlement. Since the tax and interest had not been assessed by the end of the second quarter, the deposit is included in Prepaid expenses and other while the expected amount of the assessment is included in Income taxes payable on the balance sheet at June 30, 2014.
Recently issued accounting standards. During the six months ended June 30, 2014, the Company implemented Financial Accounting Standards Board (FASB) Accounting Standards Update No. 2013-11 (ASU 2013-11), which is effective for fiscal years, and interim periods within those years, beginning on or after December 15, 2013. ASU 2013-11 provides explicit guidance on the financial statement presentation of unrecognized tax benefits when a net operating loss carryforward, a similar tax loss, or a tax credit carryforward exists. As a result of implementing ASU 2013-11, the Company recorded a reduction in liability for unrecognized tax benefits and a corresponding reduction in deferred tax assets of $19 million in the six months ended June 30, 2014.
In May 2014, the FASB issued Accounting Standards Update No. 2014-09, Revenue from Contracts with Customers, (ASU 2014-09), which is effective for fiscal years, and interim periods within those years, beginning on or after December 15, 2016. ASU 2014-09 outlines a new, single comprehensive model for entities to use in accounting for revenue arising from contracts with customers and supersedes most current revenue recognition guidance, including industry-specific guidance. This new revenue recognition model provides a five-step analysis in determining when and how revenue is recognized. Additionally, the new model will require revenue recognition to depict the transfer of promised goods or services to customers in an amount that reflects the consideration a company expects to receive in exchange for those goods or services. The Company is currently assessing the impact of adopting this new accounting guidance will have on its consolidated financial statements and footnote disclosures.
NOTE 3 INVESTMENTS IN AND ADVANCES TO UNCONSOLIDATED AFFILIATES
Investments in and advances to unconsolidated affiliates consisted of the following:
June 30, | December 31, | |||||||
2014 | 2013 | |||||||
(In thousands) | ||||||||
CityCenter Holdings, LLC CityCenter (50%) |
$ | 1,226,940 | $ | 1,172,087 | ||||
Elgin Riverboat ResortRiverboat Casino Grand Victoria (50%) |
140,000 | 169,579 | ||||||
Other |
53,984 | 33,170 | ||||||
|
|
|
|
|||||
$ | 1,420,924 | $ | 1,374,836 | |||||
|
|
|
|
7
The Company recorded its share of the results of operations of unconsolidated affiliates as follows:
Three Months Ended June 30, |
Six Months Ended June 30, |
|||||||||||||||
2014 | 2013 | 2014 | 2013 | |||||||||||||
(In thousands) | ||||||||||||||||
Income from unconsolidated affiliates |
$ | 5,868 | $ | 6,682 | $ | 24,644 | $ | 23,026 | ||||||||
Preopening and start-up expenses |
(101 | ) | | (120 | ) | (376 | ) | |||||||||
Non-operating items from unconsolidated affiliates |
(14,578 | ) | (38,864 | ) | (28,301 | ) | (60,943 | ) | ||||||||
|
|
|
|
|
|
|
|
|||||||||
$ | (8,811 | ) | $ | (32,182 | ) | $ | (3,777 | ) | $ | (38,293 | ) | |||||
|
|
|
|
|
|
|
|
Grand Victoria
At June 30, 2014, the Company reviewed the carrying value of its Grand Victoria investment for impairment due to a greater than anticipated decline in operating results, as well as a decrease in forecasted cash flows for 2014 through 2017 compared to the prior forecast. The Company used a blended discounted cash flow analysis and guideline public company method to determine the estimated fair value from a market participants viewpoint. Key assumptions included in the discounted cash flow analysis were estimates of future cash flows including outflows for capital expenditures, a long-term growth rate of 2% and a discount rate of 10.5%. Key assumptions in the guideline public company method included business enterprise value multiples selected based on the range of multiples in Grand Victorias peer group. As a result of the analysis, the Company determined that it was necessary to record an other-than-temporary impairment charge of $29 million at June 30, 2014, based on an estimated fair value of $140 million for the Companys 50% interest. The Company intends to, and believes it will be able to, retain the investment in Grand Victoria; however, due to the extent of the shortfall and the Companys assessment of the uncertainty of fully recovering its investment, the Company has determined that the impairment was other-than-temporary. At June 30, 2013, the Company recorded an impairment charge of $37 million on its investment in Grand Victoria based on the then estimated fair value of $170 million for its 50% interest.
City Center
CityCenter summary financial information. Summarized balance sheet information for CityCenter is as follows:
June 30, | December 31, | |||||||
2014 | 2013 | |||||||
(In thousands) | ||||||||
Current assets |
$ | 494,634 | $ | 451,058 | ||||
Property and other assets, net |
8,070,612 | 8,261,240 | ||||||
Current liabilities |
511,485 | 462,487 | ||||||
Long-term debt and other long-term obligations |
1,552,353 | 1,688,113 | ||||||
Equity |
6,501,408 | 6,561,698 |
Summarized income statement information for CityCenter is as follows:
Three Months Ended June 30, |
Six Months Ended June 30, |
|||||||||||||||
2014 | 2013 | 2014 | 2013 | |||||||||||||
(In thousands) | ||||||||||||||||
Net revenues |
$ | 319,875 | $ | 333,174 | $ | 656,292 | $ | 648,316 | ||||||||
Operating expenses |
(344,710 | ) | (356,948 | ) | (676,164 | ) | (672,258 | ) | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Operating loss |
(24,835 | ) | (23,774 | ) | (19,872 | ) | (23,942 | ) | ||||||||
Non-operating expenses |
(26,953 | ) | (101,992 | ) | (52,118 | ) | (169,667 | ) | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Net loss |
$ | (51,788 | ) | $ | (125,766 | ) | $ | (71,990 | ) | $ | (193,609 | ) | ||||
|
|
|
|
|
|
|
|
8
NOTE 4 LONG-TERM DEBT
Long-term debt consisted of the following:
June 30, | December 31, | |||||||
2014 | 2013 | |||||||
(In thousands) | ||||||||
Senior credit facility: |
||||||||
$2,758 million ($2,772 million at December 31, 2013) term loans, net |
$ | 2,751,575 | $ | 2,765,041 | ||||
MGM Grand Paradise credit facility |
553,520 | 553,242 | ||||||
$508.9 million 5.875% senior notes, due 2014, net |
| 508,848 | ||||||
$1,450 million 4.25% convertible senior notes, due 2015, net |
1,453,795 | 1,456,153 | ||||||
$875 million 6.625% senior notes, due 2015, net |
875,701 | 876,022 | ||||||
$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 |
497,459 | 496,987 | ||||||
$743 million 7.625% senior notes, due 2017 |
743,000 | 743,000 | ||||||
$475 million 11.375% senior notes, due 2018, net |
468,178 | 467,451 | ||||||
$850 million 8.625% senior notes, due 2019 |
850,000 | 850,000 | ||||||
$500 million 5.25% senior notes, due 2020 |
500,000 | 500,000 | ||||||
$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 | ||||||
|
|
|
|
|||||
12,923,714 | 13,447,230 | |||||||
Less: Current portion |
(317,194 | ) | | |||||
|
|
|
|
|||||
$ | 12,606,520 | $ | 13,447,230 | |||||
|
|
|
|
As of June 30, 2014, the amount available under the Companys revolving senior credit facility is less than current maturities related to the Companys term loan credit facilities and convertible senior notes. The Company has excluded from the current portion of long-term debt the amount available for refinancing under its revolving credit facility.
Senior credit facility. At June 30, 2014, the Companys senior credit facility consisted of a $1.2 billion revolving credit facility, a $1.03 billion term loan A facility and a $1.72 billion term loan B facility. The revolving and term loan A facilities bear interest at LIBOR plus an applicable rate determined by the Companys credit rating (2.75% as of June 30, 2014). The term loan B facility bears interest at LIBOR plus 2.50%, 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 in an amount equal to 0.25% of the original principal balance. The Company permanently repaid $7 million and $14 million in the three and six months ended June 30, 2014, respectively, in accordance with the scheduled amortization. The Company had $1.2 billion of available borrowing capacity under its senior credit facility at June 30, 2014. At June 30, 2014, the interest rate on the term loan A was 2.9%, the interest rate on the term loan B was 3.5%.
The land and substantially all of the assets of MGM Grand Las Vegas, Bellagio and The Mirage 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 $450 million of obligations as a co-borrower under the senior credit facility. In addition, the senior credit facility is 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 and investments. As of June 30, 2014, the Company and its restricted subsidiaries are required to maintain a minimum EBITDA (as defined in the senior credit facility) of $1.10 billion. The minimum EBITDA increases to $1.20 billion for September 30, 2014 and December 31, 2014 and to $1.25 billion for March 31, 2015 and June 30, 2015, with periodic increases thereafter. EBITDA for the trailing four quarters ended June 30, 2014, calculated in accordance with the terms of the senior credit facility, was $1.38 billion. The senior credit facility limits the Company and its restricted subsidiaries to capital expenditures of $500 million per fiscal year, with unused amounts in any fiscal year rolling over to the next fiscal year, but not any fiscal year thereafter. The Companys total capital expenditures allowable under the senior credit facility for fiscal year 2014, after giving effect to unused amounts from 2013, was $681 million. In addition, the senior credit facility limits the Companys ability to make investments subject to certain thresholds and other important exceptions. As of June 30, 2014, the Company and its restricted subsidiaries were within the limit of capital expenditures and other investments for the calendar year 2014.
9
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. At June 30, 2014, the MGM China credit facility consisted of approximately $550 million of term loans and an approximately $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 June 30, 2014 was comprised solely of term loans. The interest rate on the facility fluctuates annually based on HIBOR plus a margin, which ranges between 1.75% and 2.50%, based on MGM Chinas leverage ratio. The margin was 1.75% at June 30, 2014. MGM China is a joint and several co-borrower with MGM Grand Paradise. The MGM China credit facility is secured by MGM Grand Paradises interest in the Cotai land use right, 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 material subsidiaries of MGM China continue to guarantee the facilities. The credit facility will be used for general corporate purposes and for the development of the Cotai project.
The 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 June 30, 2014.
Senior notes. The Company repaid its $509 million 5.875% senior notes in February 2014 at maturity.
Senior convertible notes. In April 2010, the Company issued $1.15 billion of 4.25% convertible senior notes due 2015 for net proceeds to the Company of $1.12 billion. The notes are general unsecured obligations of the Company and rank equally in right of payment with the Companys other existing senior unsecured indebtedness. The notes are convertible at an initial conversion rate of approximately 53.83 shares of the Companys common stock per $1,000 principal amount of the notes, representing an initial conversion price of approximately $18.58 per share of the Companys common stock. In connection with the offering, the Company entered into capped call transactions to reduce the potential dilution of the Companys stock upon conversion of the notes. The capped call transactions have a cap price equal to approximately $21.86 per share.
In June 2011, the Company sold an additional $300 million in aggregate principal amount of 4.25% convertible senior notes due 2015 (the Notes) on terms that were consistent with those governing the Companys existing convertible senior notes due 2015 for a purchase price of 103.805% of the principal amount. The Company received approximately $311 million in proceeds related to this transaction. The Notes were recorded at fair value determined by the trading price (105.872%) of the Companys existing convertible notes on the date of issuance of the Notes, with the excess over the principal amount recorded as a premium to be recognized over the term of the Notes.
Fair value of long-term debt. The estimated fair value of the Companys long-term debt at June 30, 2014 was $14.7 billion. At December 31, 2013, the estimated fair value of the Companys long-term debt was $14.9 billion. Fair value was estimated using quoted market prices for the Companys senior 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.
10
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 219 first-tier Perini subcontractors (including the claims of any lower-tier subcontractors that might have claims through those first-tier subcontractors), with only three 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. Two of the remaining subcontractors are implicated in the defective work at the Harmon. In August 2013, Perini recorded an amended notice of lien reducing its lien to approximately $167 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).
In 2013, CityCenter reached a settlement agreement with certain professional service providers against whom it had asserted claims in this litigation for errors or omissions with respect to the CityCenter project, which settlement has been approved by the court. In April 2014, CityCenter settled for $55 million, net of deductible, its 2008 builders risk insurance claim for loss and damage with respect to the Harmons defective condition.
Further, CityCenter and Perini have entered a settlement agreement which resolves most but not all of the components of Perinis non-Harmon-related lien claim against CityCenter. The settlement established a stipulated value for Perinis mechanics lien, which amount will not be paid until resolution of CityCenters damages claim for the Harmon and will be offset against any judgment CityCenter obtains against Perini for damages relating to construction of the Harmon. Pursuant to the parties stipulation, on February 24, 2014, Perini filed a revised lien for $174 million as the amount claimed by Perini and the remaining Harmon-related subcontractors. The discovery process continues. Trial of the remainder of Perinis lien claim, the remaining subcontractors claims against CityCenter, and CityCenters counterclaims against Perini and certain subcontractors for defective work at the Harmon has been rescheduled to commence on September 23, 2014.
CityCenter Owners and the other defendants will continue to vigorously assert and protect their interests in the Perini lawsuit. The Company believes it is probable that the CityCenter Owners and the other defendants will be liable for $170 million in connection with the non-Harmon settlement agreement and remaining claims in this lawsuit. Amounts determined to be owed would be funded in part under the Companys completion guarantee which is discussed below. The Company does not believe it is reasonably possible it will be liable for any material amount in excess of its estimate of its probable liability. The Companys estimate of its probable liability does not include any offset for amounts that may be recovered on its counterclaims against Perini and certain subcontractors for defective work at the Harmon.
Please see below for further discussion on the Companys completion guarantee obligation which may be impacted by the outcome of the above litigation and CityCenters extra-judicial settlement process.
CityCenter completion guarantee. In October 2013, the Company entered into a third amended and restated 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 and restated completion guarantee provide CityCenter the ability to utilize up to $72 million of net residential proceeds to fund construction costs, or to reimburse the Company for construction costs previously expended. As of June 30, 2014, CityCenter is holding approximately $72 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 the amended and restated completion guarantee such amounts may only be used to fund construction lien obligations or to reimburse the Company once the Perini litigation is settled.
As of June 30, 2014, the Company has funded $727 million under the completion guarantee and has accrued a liability of $128 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 in connection with the Perini litigation. The Companys estimated obligation has been offset by the $72 million of condominium proceeds received and held in escrow by CityCenter, which are available to fund construction lien claims upon final resolution of the Perini litigation. Also, the Companys accrual reflects certain estimated offsets to the amounts claimed by the contractors. The Company does not believe it is reasonably possible it could be liable for amounts in excess of what it has accrued related to the Perini Litigation claims. However, an insurer participating in the OCIP for the CityCenter construction project has initiated an arbitration against the Company in an attempt to recover certain costs it has allegedly incurred in connection with CityCenters claims against Perini and certain subcontractors for defective work at the Harmon. The Company disputes that such amounts are owed to the insurance company, but believes it is reasonably possible it may ultimately be found liable for some portion of the claim. The arbitration is in its beginning phase and there are significant factual and legal issues to be determined and resolved. Further, the Company has not had the opportunity to engage in any discovery, and the amount of damages to be sought by the insurer is indeterminate. Because of these factors, the Company does not currently have sufficient information to determine a range of reasonably possible loss.
11
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 district court presiding over the Perini litigation had previously granted CityCenters motion to demolish the Harmon, but stayed the demolition to allow CityCenter an opportunity to conduct additional Phase 4 destructive testing at the Harmon following the courts order prohibiting CityCenters structural engineering expert from extrapolating the results of pre-Phase 4 testing to untested portions of the building.
In May 2013, CityCenter completed additional Phase 4 destructive testing of 468 structural elements at the Harmon, analysis of which data confirmed the existence of a wide variety of construction defects throughout the Harmon tower. In his June 2013 expert report CityCenters structural engineer opined that the additional test results and extrapolation thereof to untested portions of the building show that after a service-level earthquake (typically defined as an earthquake with a 50% chance of occurring in 30 years), the Harmon can be expected to sustain extensive damage and failure of many structural elements, and in a large earthquake, such as a building code-level earthquake, critical elements of the Harmon are likely to fail and lead to a partial or complete collapse of the tower. In April 2013, Perinis structural engineering expert John A. Martin & Associates (JAMA) had sent a letter to the Building Division which declared in part that JAMA no longer believes that the Harmon Tower can be repaired to a code compliant structure, which condition JAMA attributed to CityCenters building testing. On July 18, 2013 CityCenter filed a renewed motion with the district court for permission to demolish the Harmon. On August 23, 2013, the court granted CityCenters motion, and CityCenter commenced planning for demolition of the building. On January 31, 2014, the court revoked its prior authorization of demolition of the Harmon, without prejudice to renewal of the application, on the grounds that CityCenters non-party builders risk insurer requested further testing in the building. That request for further testing was withdrawn pursuant to the insurers settlement of CityCenters Harmon 2008 policy claim. On April 22, 2014 the court granted CityCenters renewed application for permission to demolish the Harmon. The Clark County Building Department has issued the first in a series of permits required for demolition of this building. CityCenter has commenced a controlled deconstruction of the Harmon structure in accordance with the standards set by its expert consultants and the Clark County Building Department.
The Company does not believe it would be responsible for funding any additional amounts under the completion guarantee 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 and other developments related to the CityCenter venture, all of which are subject to change.
Cotai land concession contract. MGM Grand Paradises land concession contract for an approximate 17.8 acre site in Cotai, Macau became effective on January 9, 2013 and has an initial term of 25 years. The total 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 June 30, 2014, MGM China had paid $86 million of the contract premium recorded within Other long-term assets, net. In July 2014, MGM China paid the third semi-annual installment payment of $15 million under the land concession contract. Including interest on the five remaining semi-annual payments, MGM China has $73 million remaining payable for the land concession contract. In addition, MGM Grand Paradise is required to pay the Macau government approximately $269,000 per year in rent during the course of development of the land and approximately $681,000 per year in rent once the development is completed. The annual rent is subject to review by the Macau government every five years. Under the terms of the land concession contract, MGM Grand Paradise is required to complete the development of the land by January 2018.
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 June 30, 2014, the Company had provided $35 million of letters of credit. MGM Chinas senior credit facility limits the amount of letters of credit that can be issued to $100 million, and the amount of available borrowings under the senior credit facility is reduced by any outstanding letters of credit. At June 30, 2014, MGM China had provided $39 million of letters of credit 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.
12
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 June 30, |
Six Months Ended June 30, |
|||||||||||||||
2014 | 2013 | 2014 | 2013 | |||||||||||||
(In thousands) | ||||||||||||||||
Numerator: |
||||||||||||||||
Net income (loss) attributable to MGM Resorts Internationalbasic |
$ | 105,544 | $ | (92,958 | ) | $ | 213,704 | $ | (86,412 | ) | ||||||
Interest on convertible debt, net of tax |
2,103 | | 4,298 | | ||||||||||||
Potentially dilutive effect due to MGM China share option plan |
(84 | ) | | (213 | ) | | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net income (loss) attributable to MGM Resorts Internationaldiluted |
$ | 107,563 | $ | (92,958 | ) | $ | 217,789 | $ | (86,412 | ) | ||||||
|
|
|
|
|
|
|
|
|||||||||
Denominator: |
||||||||||||||||
Weighted-average common shares outstandingbasic |
490,786 | 489,484 | 490,692 | 489,388 | ||||||||||||
Potential dilution from share-based awards |
6,436 | | 6,446 | | ||||||||||||
Potential dilution from assumed conversion of convertible debt |
16,149 | | 16,149 | | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Weighted-average common and common equivalent sharesdiluted |
513,371 | 489,484 | 513,287 | 489,388 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Antidilutive share-based awards excluded from the calculation of diluted earnings per share |
2,534 | 18,498 | 2,580 | 18,498 | ||||||||||||
|
|
|
|
|
|
|
|
For the three and six months ended June 30, 2014, potential dilution from the assumed conversion of convertible debt relates to the $300 million 4.25% senior convertible notes issued in June 2011. The $1.15 billion 4.25% senior convertible notes issued in April 2010 were excluded from the three and six months ended June 30, 2014 calculation of diluted earnings per share as their effect would be antidilutive.
NOTE 7 STOCKHOLDERS EQUITY
MGM China dividends. MGM China paid a $499 million special dividend in March 2014, of which $254 million remained within the consolidated entity and $245 million was distributed to noncontrolling interests, and a $127 million final dividend in June 2014, of which $65 million remained within the consolidated entity and $62 million was distributed to noncontrolling interests.
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.
On August 5, 2014, MGM Chinas board of directors announced a dividend of $136 million, which will be paid to shareholders of record as of August 25, 2014 and distributed on or about September 1, 2014. The Company will receive $69 million, representing its 51% share of the dividend.
13
Supplemental equity information. The following table presents the Companys changes in stockholders equity for the six months ended June 30, 2014:
MGM Resorts International Stockholders Equity |
Noncontrolling Interests |
Total Stockholders Equity |
||||||||||
(In thousands) | ||||||||||||
Balances, January 1, 2014 |
$ | 4,231,179 | $ | 3,644,444 | $ | 7,875,623 | ||||||
Net income |
213,704 | 151,608 | 365,312 | |||||||||
Foreign currency translation adjustment |
1,482 | 1,620 | 3,102 | |||||||||
Other comprehensive income from unconsolidated affiliate, net |
1,250 | | 1,250 | |||||||||
Stock-based compensation |
15,450 | 1,684 | 17,134 | |||||||||
Change in excess tax benefit from stock-based compensation |
(9,263 | ) | | (9,263 | ) | |||||||
Issuance of MGM Resorts common stock pursuant to stock-based compensation awards |
(3,751 | ) | | (3,751 | ) | |||||||
Cash distributions to noncontrolling interest owners |
| (314,865 | ) | (314,865 | ) | |||||||
Issuance of performance share units |
7,529 | | 7,529 | |||||||||
Other |
(277 | ) | (266 | ) | (543 | ) | ||||||
|
|
|
|
|
|
|||||||
Balances, June 30, 2014 |
$ | 4,457,303 | $ | 3,484,225 | $ | 7,941,528 | ||||||
|
|
|
|
|
|
Accumulated other comprehensive income (loss). Changes in accumulated other comprehensive income (loss) by component are as follows:
Foreign Currency Translation Adjustment |
Other Adjustments |
Total | ||||||||||
(In thousands) | ||||||||||||
Balances, January 1, 2014 |
$ | 13,082 | $ | (579 | ) | $ | 12,503 | |||||
Current period other comprehensive income |
1,482 | 1,250 | 2,732 | |||||||||
|
|
|
|
|
|
|||||||
Balances, June 30, 2014 |
$ | 14,564 | $ | 671 | $ | 15,235 | ||||||
|
|
|
|
|
|
NOTE 8 STOCK-BASED COMPENSATION
2005 Omnibus Incentive Plan. As of June 30, 2014, the Company had an aggregate of 16 million shares of common stock available for grant as share-based awards under the Companys omnibus incentive plan (Omnibus Plan). At the Annual Meeting on June 5, 2014, the Companys stockholders approved an amendment to the Omnibus Plan to increase the number of shares of common stock available for grant by 10 million shares. As of June 30, 2014, the approved shares were pending registration with the Securities and Exchange Commission, and thus were not included in the shares of common stock available for grant. A summary of activity under the Companys share-based payment plans for the six months ended June 30, 2014 is presented below:
Stock options and stock appreciation rights (SARs)
Units (000s) |
Weighted Average Exercise Price |
|||||||
Outstanding at January 1, 2014 |
16,074 | $ | 15.22 | |||||
Granted |
65 | 25.62 | ||||||
Exercised |
(1,040 | ) | 14.91 | |||||
Forfeited or expired |
(341 | ) | 54.82 | |||||
|
|
|||||||
Outstanding at June 30, 2014 |
14,758 | 14.37 | ||||||
|
|
|||||||
Exercisable at June 30, 2014 |
9,295 | 15.01 | ||||||
|
|
14
Restricted stock units (RSUs) and performance share units (PSUs)
RSUs | PSUs | |||||||||||||||||||
Units (000s) |
Weighted Average Grant-Date Fair Value |
Units (000s) |
Weighted Average Grant-Date Fair Value |
Weighted Average Target Price |
||||||||||||||||
Nonvested at January 1, 2014 |
1,339 | $ | 13.85 | 1,055 | $ | 13.91 | $ | 16.95 | ||||||||||||
Granted |
50 | 25.37 | | | | |||||||||||||||
Vested |
(95 | ) | 13.99 | | | | ||||||||||||||
Forfeited |
(14 | ) | 13.14 | | | | ||||||||||||||
|
|
|
|
|||||||||||||||||
Nonvested at June 30, 2014 |
1,280 | 14.30 | 1,055 | 13.91 | 16.95 | |||||||||||||||
|
|
|
|
The vested RSUs amount in the table above includes approximately 53,000 vested shares deferred by members of the Companys Board of Directors that will not release until such members termination from the Board of Directors. In 2013, the Company began granting PSUs for the portion of any calculated bonus for a Section 16 officer of the Company that is in excess of such officers base salary (the Bonus PSU Policy). Awards granted under the Bonus PSU Policy have the same terms as PSUs granted under the Omnibus Plan with the exception that as of the grant date the awards will not be subject to forfeiture in the event of the officers termination. In March of 2014, the Company granted 265,122 PSUs pursuant to the Bonus PSU Policy with a target price of $31.72. Such awards are excluded from the table above.
MGM China Share Option Plan. As of June 30, 2014, MGM China had an aggregate of 341 million shares of stock available for grant as share-based awards under the MGM China share option plan (MGM China Plan). A summary of activity under the MGM China Plan for the six months ended June 30, 2014 is presented below:
Stock options
Units (000s) |
Weighted Average Exercise Price |
|||||||
Outstanding at January 1, 2014 |
16,916 | $ | 2.06 | |||||
Granted |
18,080 | 3.49 | ||||||
Exercised |
(258 | ) | 1.91 | |||||
Forfeited or expired |
(263 | ) | 2.28 | |||||
|
|
|||||||
Outstanding at June 30, 2014 |
34,475 | 2.81 | ||||||
|
|
|||||||
Exercisable at June 30, 2014 |
10,267 | 2.00 | ||||||
|
|
Recognition of compensation cost. Compensation cost for both the Omnibus Plan and MGM China Plan was recognized as follows:
Three Months Ended June 30, |
Six Months Ended June 30, |
|||||||||||||||
2014 | 2013 | 2014 | 2013 | |||||||||||||
(In thousands) | ||||||||||||||||
Compensation cost: |
||||||||||||||||
Omnibus Plan |
$ | 6,695 | $ | 6,508 | $ | 13,697 | $ | 13,768 | ||||||||
MGM China Plan |
1,976 | 1,686 | 3,437 | 3,366 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total compensation cost |
8,671 | 8,194 | 17,134 | 17,134 | ||||||||||||
Less: Reimbursed costs and other |
(266 | ) | (262 | ) | (534 | ) | (579 | ) | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Compensation cost recognized as expense |
8,405 | 7,932 | 16,600 | 16,555 | ||||||||||||
Less: Related tax benefit |
(2,209 | ) | | (4,526 | ) | | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Compensation expense, net of tax benefit |
$ | 6,196 | $ | 7,932 | $ | 12,074 | $ | 16,555 | ||||||||
|
|
|
|
|
|
|
|
In June 2014, MGM China granted 17 million stock options pursuant to the MGM China Plan. Compensation cost for stock options granted under the MGM China Plan is based on the fair value of each award measured by applying the Black-Scholes model on the date of grant. The following weighted average-assumptions were used to determine fair value of awards granted during the second quarter of 2014: expected volatility of 39%, an expected term of 7.8 years, an expected dividend yield of 1.6% and a risk-free interest rate of 1.8%, which resulted in a $1.04 weighted-average per share fair value. Expected volatility is based on historical volatility of MGM Chinas stock price. The expected term
15
considers the contractual term of the option as well as historical exercise behavior of previously granted options. The dividend yield is estimated with reference to the dividend policy of MGM China. The risk-free interest rate is based on rates in effect at the valuation date for the Hong Kong Exchange Fund Notes with maturities matching the relevant expected term of the award.
NOTE 9 PROPERTY TRANSACTIONS, NET
Property transactions, net includes:
Three Months Ended June 30, |
Six Months Ended June 30, |
|||||||||||||||
2014 | 2013 | 2014 | 2013 | |||||||||||||
(In thousands) | ||||||||||||||||
Grand Victoria investment impairment charge |
$ | 28,789 | $ | 36,607 | $ | 28,789 | $ | 36,607 | ||||||||
Corporate buildings impairment charge |
| 44,510 | | 44,510 | ||||||||||||
Other property transactions, net |
4,381 | 7,014 | 4,939 | 15,505 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
$ | 33,170 | $ | 88,131 | $ | 33,728 | $ | 96,622 | |||||||||
|
|
|
|
|
|
|
|
See Note 3 for discussion of the Grand Victoria investment impairment charges in 2014 and 2013. During the second quarter of 2013, the Company recorded an impairment charge of $45 million related to corporate buildings which were removed from service in connection with the new Las Vegas arena project, of which the Company will own 50%, that will be located on the land underlying these buildings. Other property transactions, net for the three and six months ended June 30, 2014 and 2013 includes miscellaneous asset disposals and demolition costs.
NOTE 10 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 and certain other corporate operations and management services have not been identified as separate reportable segments; therefore, these operations are included in corporate and other in the following segment disclosures to reconcile to consolidated results.
The 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 June 30, |
Six Months
Ended June 30, |
|||||||||||||||
2014 | 2013 | 2014 | 2013 | |||||||||||||
(In thousands) | ||||||||||||||||
Net Revenues: |
||||||||||||||||
Wholly owned domestic resorts |
$ | 1,639,270 | $ | 1,535,996 | $ | 3,209,504 | $ | 3,025,184 | ||||||||
MGM China |
827,928 | 835,149 | 1,769,376 | 1,582,706 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Reportable segment net revenues |
2,467,198 | 2,371,145 | 4,978,880 | 4,607,890 | ||||||||||||
Corporate and other |
113,835 | 110,120 | 232,551 | 225,523 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
$ | 2,581,033 | $ | 2,481,265 | $ | 5,211,431 | $ | 4,833,413 | |||||||||
|
|
|
|
|
|
|
|
|||||||||
Adjusted EBITDA: |
||||||||||||||||
Wholly owned domestic resorts |
$ | 414,398 | $ | 375,603 | $ | 817,244 | $ | 736,640 | ||||||||
MGM China |
210,488 | 204,815 | 451,213 | 385,270 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Reportable segment Adjusted Property EBITDA |
624,886 | 580,418 | 1,268,457 | 1,121,910 | ||||||||||||
Corporate and other |
(38,900 | ) | (39,028 | ) | (55,989 | ) | (56,148 | ) | ||||||||
|
|
|
|
|
|
|
|
|||||||||
585,986 | 541,390 | 1,212,468 | 1,065,762 |
16
Other operating expense: |
||||||||||||||||
Preopening and start-up expenses |
(9,759 | ) | (3,506 | ) | (15,395 | ) | (5,652 | ) | ||||||||
Property transactions, net |
(33,170 | ) | (88,131 | ) | (33,728 | ) | (96,622 | ) | ||||||||
Depreciation and amortization |
(203,070 | ) | (218,151 | ) | (410,725 | ) | (430,069 | ) | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Operating income |
339,987 | 231,602 | 752,620 | 533,419 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Non-operating income (expense): |
||||||||||||||||
Interest expense, net of amounts capitalized |
(203,936 | ) | (214,500 | ) | (413,323 | ) | (439,947 | ) | ||||||||
Non-operating items from unconsolidated affiliates |
(14,578 | ) | (38,864 | ) | (28,301 | ) | (60,943 | ) | ||||||||
Other, net |
(309 | ) | (4,951 | ) | (1,743 | ) | (6,233 | ) | ||||||||
|
|
|
|
|
|
|
|
|||||||||
(218,823 | ) | (258,315 | ) | (443,367 | ) | (507,123 | ) | |||||||||
|
|
|
|
|
|
|
|
|||||||||
Income (loss) before income taxes |
121,164 | (26,713 | ) | 309,253 | 26,296 | |||||||||||
Benefit (provision) for income taxes |
52,540 | (3,865 | ) | 56,059 | (34,296 | ) | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net income (loss) |
173,704 | (30,578 | ) | 365,312 | (8,000 | ) | ||||||||||
Less: Net income attributable to noncontrolling interests |
(68,160 | ) | (62,380 | ) | (151,608 | ) | (78,412 | ) | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Net income (loss) attributable to MGM Resorts International |
$ | 105,544 | $ | (92,958 | ) | $ | 213,704 | $ | (86,412 | ) | ||||||
|
|
|
|
|
|
|
|
NOTE 11 RELATED PARTY TRANSACTIONS
MGM China. MGM Branding and Development Holdings, Ltd., (together with its subsidiary MGM Development Services, Ltd, MGM Branding and Development), an entity included in the 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 $43 million in 2014 with a 20% increase per annum during the agreement term. During the three and six months ended June 30, 2014, MGM China incurred total license fees of $14 million and $31 million, respectively. During the three and six months ended June 30, 2013, MGM China incurred total license fees of $15 million and $28 million, respectively. Such amounts have been eliminated in consolidation.
MGM China 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 $24 million in 2014, which will increase by 10% per annum for each year during the term of the agreement. During the six months ended June 30, 2013, MGM China incurred $15 million of fees to MGM Branding and Development related to development services. Such amounts have been eliminated in consolidation. No fee was incurred during the six months ended June 30, 2014.
An entity owned by Ms. Pansy Ho received distributions of $5 million and $8 million during the three and six months ended June 30, 2014, respectively, in connection with the ownership of a noncontrolling interest in MGM Branding and Development. The entity received distributions of $4 million and $14 million in the three and six months ended June 30, 2013, respectively.
17
NOTE 12 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. Separate condensed financial statement information for the subsidiary guarantors and non-guarantors as of June 30, 2014 and December 31, 2013, and for the three and six months ended June 30, 2014 and 2013, as presented below. Within the Condensed Consolidating Statements of Cash Flows for the period ending June 30, 2014, the Company has presented net changes in intercompany accounts as investing activities if the applicable entities have a net asset in intercompany accounts, and as a financing activity if the applicable entities have a net intercompany liability balance.
CONDENSED CONSOLIDATING BALANCE SHEET INFORMATION
At June 30, 2014 | ||||||||||||||||||||
Parent | Guarantor Subsidiaries |
Non-Guarantor Subsidiaries |
Elimination | Consolidated | ||||||||||||||||
(In thousands) | ||||||||||||||||||||
Current assets |
$ | 357,775 | $ | 891,917 | $ | 917,115 | $ | (492 | ) | $ | 2,166,315 | |||||||||
Property and equipment, net |
| 12,467,651 | 1,658,043 | (11,972 | ) | 14,113,722 | ||||||||||||||
Investments in subsidiaries |
20,193,503 | 3,843,505 | | (24,037,008 | ) | | ||||||||||||||
Investments in and advances to unconsolidated affiliates |
| 1,388,087 | 7,837 | 25,000 | 1,420,924 | |||||||||||||||
Intercompany accounts |
| 1,932,342 | | (1,932,342 | ) | | ||||||||||||||
Other non-current assets |
158,090 | 545,733 | 7,167,519 | | 7,871,342 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
$ | 20,709,368 | $ | 21,069,235 | $ | 9,750,514 | $ | (25,956,814 | ) | $ | 25,572,303 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Current liabilities |
$ | 685,324 | $ | 961,631 | $ | 913,853 | $ | (492 | ) | $ | 2,560,316 | |||||||||
Intercompany accounts |
1,882,373 | | 49,969 | (1,932,342 | ) | | ||||||||||||||
Deferred income taxes |
2,047,103 | | 309,895 | | 2,356,998 | |||||||||||||||
Long-term debt |
11,599,978 | 4,836 | 1,001,706 | | 12,606,520 | |||||||||||||||
Other long-term obligations |
37,287 | 52,511 | 17,143 | | 106,941 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total liabilities |
16,252,065 | 1,018,978 | 2,292,566 | (1,932,834 | ) | 17,630,775 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
MGM Resorts stockholders equity |
4,457,303 | 20,050,257 | 3,973,723 | (24,023,980 | ) | 4,457,303 | ||||||||||||||
Noncontrolling interests |
| | 3,484,225 | | 3,484,225 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total stockholders equity |
4,457,303 | 20,050,257 | 7,457,948 | (24,023,980 | ) | 7,941,528 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
$ | 20,709,368 | $ | 21,069,235 | $ | 9,750,514 | $ | (25,956,814 | ) | $ | 25,572,303 | ||||||||||
|
|
|
|
|
|
|
|
|
|
At December 31, 2013 | ||||||||||||||||||||
Parent | Guarantor Subsidiaries |
Non-Guarantor Subsidiaries |
Elimination | Consolidated | ||||||||||||||||
(In thousands) | ||||||||||||||||||||
Current assets |
$ | 494,296 | $ | 903,537 | $ | 1,322,170 | $ | (564 | ) | $ | 2,719,439 | |||||||||
Property and equipment, net |
| 12,552,828 | 1,514,356 | (11,972 | ) | 14,055,212 | ||||||||||||||
Investments in subsidiaries |
20,017,270 | 4,037,168 | | (24,054,438 | ) | | ||||||||||||||
Investments in and advances to unconsolidated affiliates |
| 1,367,071 | 7,765 | | 1,374,836 | |||||||||||||||
Other non-current assets |
167,552 | 542,259 | 7,250,887 | | 7,960,698 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
$ | 20,679,118 | $ | 19,402,863 | $ | 10,095,178 | $ | (24,066,974 | ) | $ | 26,110,185 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Current liabilities |
$ | 340,343 | $ | 959,118 | $ | 941,431 | $ | (25,564 | ) | $ | 2,215,328 | |||||||||
Intercompany accounts |
1,446,952 | (1,470,305 | ) | 23,353 | | | ||||||||||||||
Deferred income taxes |
2,120,676 | | 309,738 | | 2,430,414 | |||||||||||||||
Long-term debt |
12,441,112 | 4,836 | 1,001,282 | | 13,447,230 | |||||||||||||||
Other long-term obligations |
98,856 | 41,758 | 976 | | 141,590 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total liabilities |
16,447,939 | (464,593 | ) | 2,276,780 | (25,564 | ) | 18,234,562 | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
MGM Resorts stockholders equity |
4,231,179 | 19,867,456 | 4,173,954 | (24,041,410 | ) | 4,231,179 | ||||||||||||||
Noncontrolling interests |
| | 3,644,444 | | 3,644,444 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total stockholders equity |
4,231,179 | 19,867,456 | 7,818,398 | (24,041,410 | ) | 7,875,623 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
$ | 20,679,118 | $ | 19,402,863 | $ | 10,095,178 | $ | (24,066,974 | ) | $ | 26,110,185 | ||||||||||
|
|
|
|
|
|
|
|
|
|
18
CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME INFORMATION
Three Months Ended June 30, 2014 | ||||||||||||||||||||
Parent | Guarantor Subsidiaries |
Non-Guarantor Subsidiaries |
Elimination | Consolidated | ||||||||||||||||
(In thousands) | ||||||||||||||||||||
Net revenues |
$ | | $ | 1,617,302 | $ | 964,352 | $ | (621 | ) | $ | 2,581,033 | |||||||||
Equity in subsidiaries earnings |
249,078 | 85,446 | | (334,524 | ) | | ||||||||||||||
Expenses: |
||||||||||||||||||||
Casino and hotel operations |
1,299 | 971,928 | 646,386 | (621 | ) | 1,618,992 | ||||||||||||||
General and administrative |
1,134 | 272,340 | 54,010 | | 327,484 | |||||||||||||||
Corporate expense |
16,724 | 36,198 | 1,517 | | 54,439 | |||||||||||||||
Preopening and start-up expenses |
| 1,015 | 8,744 | | 9,759 | |||||||||||||||
Property transactions, net |
| 33,044 | 126 | | 33,170 | |||||||||||||||
Depreciation and amortization |
| 123,853 | 79,217 | | 203,070 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
19,157 | 1,438,378 | 790,000 | (621 | ) | 2,246,914 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Income from unconsolidated affiliates |
| 5,730 | 138 | | 5,868 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Operating income (loss) |
229,921 | 270,100 | 174,490 | (334,524 | ) | 339,987 | ||||||||||||||
Interest expense, net of amounts capitalized |
(196,215 | ) | (120 | ) | (7,601 | ) | | (203,936 | ) | |||||||||||
Other, net |
16,358 | (14,089 | ) | (17,156 | ) | | (14,887 | ) | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Income (loss) before income taxes |
50,064 | 255,891 | 149,733 | (334,524 | ) | 121,164 | ||||||||||||||
Benefit (provision) for income taxes |
55,480 | (2,108 | ) | (832 | ) | | 52,540 | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Net income (loss) |
105,544 | 253,783 | 148,901 | (334,524 | ) | 173,704 | ||||||||||||||
Less: Net income attributable to noncontrolling interests |
| | (68,160 | ) | | (68,160 | ) | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Net income (loss) attributable to MGM Resorts International |
$ | 105,544 | $ | 253,783 | $ | 80,741 | $ | (334,524 | ) | $ | 105,544 | |||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Net income (loss) |
$ | 105,544 | $ | 253,783 | $ | 148,901 | $ | (334,524 | ) | $ | 173,704 | |||||||||
Other comprehensive income (loss), net of tax: |
||||||||||||||||||||
Foreign currency translation adjustment |
2,999 | 2,999 | 5,862 | (5,998 | ) | 5,862 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Other comprehensive income (loss) |
2,999 | 2,999 | 5,862 | (5,998 | ) | 5,862 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Comprehensive income (loss) |
108,543 | 256,782 | 154,763 | (340,522 | ) | 179,566 | ||||||||||||||
Less: Comprehensive income attributable to noncontrolling interests |
| | (71,023 | ) | | (71,023 | ) | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Comprehensive income (loss) attributable to MGM Resorts International |
$ | 108,543 | $ | 256,782 | $ | 83,740 | $ | (340,522 | ) | $ | 108,543 | |||||||||
|
|
|
|
|
|
|
|
|
|
19
Six Months Ended June 30, 2014 | ||||||||||||||||||||
Parent | Guarantor Subsidiaries |
Non-Guarantor Subsidiaries |
Elimination | Consolidated | ||||||||||||||||
(In thousands) | ||||||||||||||||||||
Net revenues |
$ | | $ | 3,173,631 | $ | 2,039,014 | $ | (1,214 | ) | $ | 5,211,431 | |||||||||
Equity in subsidiaries earnings |
556,049 | 178,815 | | (734,864 | ) | | ||||||||||||||
Expenses: |
||||||||||||||||||||
Casino and hotel operations |
2,553 | 1,893,902 | 1,373,846 | (1,214 | ) | 3,269,087 | ||||||||||||||
General and administrative |
2,246 | 532,980 | 111,504 | | 646,730 | |||||||||||||||
Corporate expense |
33,463 | 69,784 | 4,543 | | 107,790 | |||||||||||||||
Preopening and start-up expenses |
| 3,006 | 12,389 | | 15,395 | |||||||||||||||
Property transactions, net |
| 33,538 | 190 | | 33,728 | |||||||||||||||
Depreciation and amortization |
| 251,928 | 158,797 | | 410,725 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
38,262 | 2,785,138 | 1,661,269 | (1,214 | ) | 4,483,455 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Income from unconsolidated affiliates |
| 24,453 | 191 | | 24,644 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Operating income (loss) |
517,787 | 591,761 | 377,936 | (734,864 | ) | 752,620 | ||||||||||||||
Interest expense, net of amounts capitalized |
(397,112 | ) | (224 | ) | (15,987 | ) | | (413,323 | ) | |||||||||||
Other, net |
34,948 | (28,452 | ) | (36,540 | ) | | (30,044 | ) | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Income (loss) before income taxes |
155,623 | 563,085 | 325,409 | (734,864 | ) | 309,253 | ||||||||||||||
Benefit (provision) for income taxes |
58,081 | (467 | ) | (1,555 | ) | | 56,059 | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Net income (loss) |
213,704 | 562,618 | 323,854 | (734,864 | ) | 365,312 | ||||||||||||||
Less: Net income attributable to noncontrolling interests |
| | (151,608 | ) | | (151,608 | ) | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Net income (loss) attributable to MGM Resorts International |
$ | 213,704 | $ | 562,618 | $ | 172,246 | $ | (734,864 | ) | $ | 213,704 | |||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Net income (loss) |
$ | 213,704 | $ | 562,618 | $ | 323,854 | $ | (734,864 | ) | $ | 365,312 | |||||||||
Other comprehensive income (loss), net of tax: |
||||||||||||||||||||
Foreign currency translation adjustment |
1,482 | 1,482 | 3,102 | (2,964 | ) | 3,102 | ||||||||||||||
Other |
1,250 | 1,250 | | (1,250 | ) | 1,250 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Other comprehensive income (loss) |
2,732 | 2,732 | 3,102 | (4,214 | ) | 4,352 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Comprehensive income (loss) |
216,436 | 565,350 | 326,956 | (739,078 | ) | 369,664 | ||||||||||||||
Less: Comprehensive income attributable to noncontrolling interests |
| | (153,228 | ) | | (153,228 | ) | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Comprehensive income (loss) attributable to MGM Resorts International |
$ | 216,436 | $ | 565,350 | $ | 173,728 | $ | (739,078 | ) | $ | 216,436 | |||||||||
|
|
|
|
|
|
|
|
|
|
20
CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS INFORMATION
Six Months Ended June 30, 2014 | ||||||||||||||||||||
Parent | Guarantor Subsidiaries |
Non-Guarantor Subsidiaries |
Elimination | Consolidated | ||||||||||||||||
(In thousands) | ||||||||||||||||||||
Cash flows from operating activities |
||||||||||||||||||||
Net cash provided by (used in) operating activities |
$ | (366,066 | ) | $ | 664,206 | $ | 480,484 | $ | 25,000 | $ | 803,624 | |||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Cash flows from investing activities |
||||||||||||||||||||
Capital expenditures, net of construction payable |
| (166,418 | ) | (203,830 | ) | | (370,248 | ) | ||||||||||||
Dispositions of property and equipment |
| 104 | 308 | | 412 | |||||||||||||||
Investments in and advances to unconsolidated affiliates |
(11,700 | ) | (17,050 | ) | | (25,000 | ) | (53,750 | ) | |||||||||||
Distributions from unconsolidated affiliates in excess of earnings |
| 790 | | | 790 | |||||||||||||||
Investments in treasury securities - maturities longer than 90 days |
| (93,137 | ) | | | (93,137 | ) | |||||||||||||
Proceeds from treasury securities - maturities longer than 90 days |
| 111,238 | | | 111,238 | |||||||||||||||
Intercompany transactions |
| (462,037 | ) | | 462,037 | | ||||||||||||||
Other |
| 2,535 | | | 2,535 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Net cash provided by (used in) investing activities |
(11,700 | ) | (623,975 | ) | (203,522 | ) | 437,037 | (402,160 | ) | |||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Cash flows from financing activities |
||||||||||||||||||||
Net repayments under bank credit facilities - maturities of 90 days or less |
(1,287,750 | ) | | (450,000 | ) | | (1,737,750 | ) | ||||||||||||
Borrowings under bank credit facilities - maturities longer than 90 days |
3,001,875 | | 450,000 | | 3,451,875 | |||||||||||||||
Repayments under bank credit facilities - maturities longer than 90 days |
(1,728,125 | ) | | | | (1,728,125 | ) | |||||||||||||
Retirement of senior notes |
(508,900 | ) | | | | (508,900 | ) | |||||||||||||
Intercompany accounts |
849,275 | (38,418 | ) | (348,820 | ) | (462,037 | ) | | ||||||||||||
Distributions to noncontrolling interest owners |
| | (314,447 | ) | | (314,447 | ) | |||||||||||||
Other |
(1,696 | ) | | (477 | ) | | (2,173 | ) | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Net cash provided by (used in) financing activities |
324,679 | (38,418 | ) | (663,744 | ) | (462,037 | ) | (839,520 | ) | |||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Effect of exchange rate on cash |
| | (476 | ) | | (476 | ) | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Cash and cash equivalents |
||||||||||||||||||||
Net increase (decrease) for the period |
(53,087 | ) | 1,813 | (387,258 | ) | | (438,532 | ) | ||||||||||||
Balance, beginning of period |
378,660 | 237,457 | 1,187,552 | | 1,803,669 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Balance, end of period |
$ | 325,573 | $ | 239,270 | $ | 800,294 | $ | | $ | 1,365,137 | ||||||||||
|
|
|
|
|
|
|
|
|
|
21
CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME INFORMATION
Three Months Ended June 30, 2013 | ||||||||||||||||||||
Parent | Guarantor Subsidiaries |
Non-Guarantor Subsidiaries |
Elimination | Consolidated | ||||||||||||||||
(In thousands) | ||||||||||||||||||||
Net revenues |
$ | | $ | 1,513,692 | $ | 968,039 | $ | (466 | ) | $ | 2,481,265 | |||||||||
Equity in subsidiaries earnings |
120,773 | 78,596 | | (199,369 | ) | | ||||||||||||||
Expenses: |
||||||||||||||||||||
Casino and hotel operations |
1,366 | 920,319 | 658,650 | (466 | ) | 1,579,869 | ||||||||||||||
General and administrative |
1,037 | 260,928 | 52,359 | | 314,324 | |||||||||||||||
Corporate expense |
14,646 | 30,375 | 7,343 | | 52,364 | |||||||||||||||
Preopening and start-up expenses |
| 1,248 | 2,258 | | 3,506 | |||||||||||||||
Property transactions, net |
| 87,980 | 151 | | 88,131 | |||||||||||||||
Depreciation and amortization |
| 135,887 | 82,264 | | 218,151 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
17,049 | 1,436,737 | 803,025 | (466 | ) | 2,256,345 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Income from unconsolidated affiliates |
| 5,620 | 1,062 | | 6,682 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Operating income (loss) |
103,724 | 161,171 | 166,076 | (199,369 | ) | 231,602 | ||||||||||||||
Interest expense, net of amounts capitalized |
(199,982 | ) | (2,714 | ) | (11,804 | ) | | (214,500 | ) | |||||||||||
Other, net |
12,595 | (39,034 | ) | (17,376 | ) | | (43,815 | ) | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Income (loss) before income taxes |
(83,663 | ) | 119,423 | 136,896 | (199,369 | ) | (26,713 | ) | ||||||||||||
Benefit (provision) for income taxes |
(9,295 | ) | 5,955 | (525 | ) | | (3,865 | ) | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Net income (loss) |
(92,958 | ) | 125,378 | 136,371 | (199,369 | ) | (30,578 | ) | ||||||||||||
Less: Net income attributable to noncontrolling interests |
| | (62,380 | ) | | (62,380 | ) | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Net income (loss) attributable to MGM Resorts International |
$ | (92,958 | ) | $ | 125,378 | $ | 73,991 | $ | (199,369 | ) | $ | (92,958 | ) | |||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Net income (loss) |
$ | (92,958 | ) | $ | 125,378 | $ | 136,371 | $ | (199,369 | ) | $ | (30,578 | ) | |||||||
Other comprehensive income (loss), net of tax: |
||||||||||||||||||||
Foreign currency translation adjustment |
3,326 | 3,326 | 6,416 | (6,652 | ) | 6,416 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Other comprehensive income (loss) |
3,326 | 3,326 | 6,416 | (6,652 | ) | 6,416 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Comprehensive income (loss) |
(89,632 | ) | 128,704 | 142,787 | (206,021 | ) | (24,162 | ) | ||||||||||||
Less: Comprehensive income attributable to noncontrolling interests |
| | (65,470 | ) | | (65,470 | ) | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Comprehensive income (loss) attributable to MGM Resorts International |
$ | (89,632 | ) | $ | 128,704 | $ | 77,317 | $ | (206,021 | ) | $ | (89,632 | ) | |||||||
|
|
|
|
|
|
|
|
|
|
22
Six Months Ended June 30, 2013 | ||||||||||||||||||||
Parent | Guarantor Subsidiaries |
Non-Guarantor Subsidiaries |
Elimination | Consolidated | ||||||||||||||||
(In thousands) | ||||||||||||||||||||
Net revenues |
$ | | $ | 2,977,657 | $ | 1,856,701 | $ | (945 | ) | $ | 4,833,413 | |||||||||
Equity in subsidiaries earnings |
304,196 | 108,582 | | (412,778 | ) | | ||||||||||||||
Expenses: |
||||||||||||||||||||
Casino and hotel operations |
2,876 | 1,806,402 | 1,265,131 | (945 | ) | 3,073,464 | ||||||||||||||
General and administrative |
2,127 | 512,477 | 103,621 | | 618,225 | |||||||||||||||
Corporate expense |
29,454 | 58,114 | 11,420 | | 98,988 | |||||||||||||||
Preopening and start-up expenses |
| 1,020 | 4,632 | | 5,652 | |||||||||||||||
Property transactions, net |
| 96,275 | 347 | | 96,622 | |||||||||||||||
Depreciation and amortization |
| 263,718 | 166,351 | | 430,069 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
34,457 | 2,738,006 | 1,551,502 | (945 | ) | 4,323,020 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Income from unconsolidated affiliates |
| 21,958 | 1,068 | | 23,026 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Operating income (loss) |
269,739 | 370,191 | 306,267 | (412,778 | ) | 533,419 | ||||||||||||||
Interest expense, net of amounts capitalized |
(408,665 | ) | (5,699 | ) | (25,583 | ) | | (439,947 | ) | |||||||||||
Other, net |
27,761 | (61,852 | ) | (33,085 | ) | | (67,176 | ) | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Income (loss) before income taxes |
(111,165 | ) | 302,640 | 247,599 | (412,778 | ) | 26,296 | |||||||||||||
Benefit (provision) for income taxes |
24,753 | 7,412 | (66,461 | ) | | (34,296 | ) | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Net income (loss) |
(86,412 | ) | 310,052 | 181,138 | (412,778 | ) | (8,000 | ) | ||||||||||||
Less: Net income attributable to noncontrolling interests |
| | (78,412 | ) | | (78,412 | ) | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Net income (loss) attributable to MGM Resorts International |
$ | (86,412 | ) | $ | 310,052 | $ | 102,726 | $ | (412,778 | ) | $ | (86,412 | ) | |||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Net income (loss) |
$ | (86,412 | ) | $ | 310,052 | $ | 181,138 | $ | (412,778 | ) | $ | (8,000 | ) | |||||||
Other comprehensive income (loss), net of tax: |
||||||||||||||||||||
Foreign currency translation adjustment |
(3,110 | ) | (3,110 | ) | (6,225 | ) | 6,220 | (6,225 | ) | |||||||||||
Other |
115 | 115 | | (115 | ) | 115 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Other comprehensive income (loss) |
(2,995 | ) | (2,995 | ) | (6,225 | ) | 6,105 | (6,110 | ) | |||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Comprehensive income (loss) |
(89,407 | ) | 307,057 | 174,913 | (406,673 | ) | (14,110 | ) | ||||||||||||
Less: Comprehensive income attributable to noncontrolling interests |
| | (75,297 | ) | | (75,297 | ) | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Comprehensive income (loss) attributable to MGM Resorts International |
$ | (89,407 | ) | $ | 307,057 | $ | 99,616 | $ | (406,673 | ) | $ | (89,407 | ) | |||||||
|
|
|
|
|
|
|
|
|
|
23
CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS INFORMATION
Six Months Ended June 30, 2013 | ||||||||||||||||||||
Parent | Guarantor Subsidiaries |
Non-Guarantor Subsidiaries |
Elimination | Consolidated | ||||||||||||||||
(In thousands) | ||||||||||||||||||||
Cash flows from operating activities |
||||||||||||||||||||
Net cash provided by (used in) operating activities |
$ | (402,258 | ) | $ | 565,476 | $ | 566,844 | $ | | $ | 730,062 | |||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Cash flows from investing activities |
||||||||||||||||||||
Capital expenditures, net of construction payable |
| (108,574 | ) | (134,304 | ) | | (242,878 | ) | ||||||||||||
Dispositions of property and equipment |
| 127 | 196 | | 323 | |||||||||||||||
Investments in and advances to unconsolidated affiliates |
(12,400 | ) | (2,000 | ) | | | (14,400 | ) | ||||||||||||
Investments in treasury securities - maturities longer than 90 days |
| (120,332 | ) | | | (120,332 | ) | |||||||||||||
Proceeds from treasury securities - maturities longer than 90 days |
| 135,268 | | | 135,268 | |||||||||||||||
Other |
| 1,806 | | | 1,806 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Net cash used in investing activities |
(12,400 | ) | (93,705 | ) | (134,108 | ) | | (240,213 | ) | |||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Cash flows from financing activities |
||||||||||||||||||||
Net repayments under bank credit facilities - maturities of 90 days or less |
(14,000 | ) | | | | (14,000 | ) | |||||||||||||
Borrowings under bank credit facilities - maturities longer than 90 days |
2,343,000 | | 450,000 | | 2,793,000 | |||||||||||||||
Repayments under bank credit facilities - maturities longer than 90 days |
(2,343,000 | ) | | (450,000 | ) | | (2,793,000 | ) | ||||||||||||
Retirement of senior notes |
(462,226 | ) | (8 | ) | | | (462,234 | ) | ||||||||||||
Debt issuance costs |
(17,061 | ) | | | | (17,061 | ) | |||||||||||||
Intercompany accounts |
756,926 | (488,344 | ) | (268,582 | ) | | | |||||||||||||
Distributions to noncontrolling interest owners |
| | (259,016 | ) | | (259,016 | ) | |||||||||||||
Other |
(1,346 | ) | | (341 | ) | | (1,687 | ) | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Net cash provided by (used in) financing activities |
262,293 | (488,352 | ) | (527,939 | ) | | (753,998 | ) | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Effect of exchange rate on cash |
| | (687 | ) | | (687 | ) | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Cash and cash equivalents |
||||||||||||||||||||
Net decrease for the period |
(152,365 | ) | (16,581 | ) | (95,890 | ) | | (264,836 | ) | |||||||||||
Balance, beginning of period |
254,385 | 226,242 | 1,062,882 | | 1,543,509 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Balance, end of period |
$ | 102,020 | $ | 209,661 | $ | 966,992 | $ | | $ | 1,278,673 | ||||||||||
|
|
|
|
|
|
|
|
|
|
24
Item 2. | Managements Discussion and Analysis of Financial Condition and Results of Operations |
This managements discussion and analysis of financial condition and results of operations (MD&A) contains forward-looking statements that involve risks and uncertainties. Please see Cautionary Statement Concerning Forward-Looking Statements for a discussion of the uncertainties, risks and assumptions that may cause our actual results to differ materially from those discussed in the forward-looking statements. This discussion should be read in conjunction with our historical financial statements and related notes thereto and the other disclosures contained elsewhere in this Quarterly Report on Form 10-Q, and the audited consolidated financial statements and notes for the fiscal year ended December 31, 2013, which were included in our Form 10-K, filed with the Securities and Exchange Commission on March 3, 2014. The results of operations for the periods reflected herein are not necessarily indicative of results that may be expected for future periods. MGM Resorts International together with its subsidiaries may be referred to as we, us or our. MGM China Holdings Limited together with its subsidiaries is referred to as MGM China.
Executive Overview
Our primary business is the ownership and operation of casino resorts, which includes offering gaming, hotel, convention, dining, entertainment, retail and other resort amenities. We believe that we own and invest in several of the premier casino resorts in the world and have continually reinvested in our resorts to maintain our competitive advantage. Most of our revenue is cash-based, through customers wagering with cash or paying for non-gaming services with cash or credit cards. We rely heavily on the ability of our resorts to generate operating cash flow to repay debt financings, fund capital expenditures and provide excess cash flow for future development. We make significant investments in our resorts through newly remodeled hotel rooms, restaurants, entertainment and nightlife offerings, as well as other new features and amenities.
Results of operations from our wholly owned domestic resorts in the second quarter of 2014 improved compared to the second quarter of 2013, primarily as a result of increased casino and hotel revenues as general economic conditions continue to improve. During the six months ended June 30, 2014, visitor volume to Las Vegas increased 4.2% and the average daily Las Vegas Strip room rate increased 6.9% compared to the same period in the prior year, as reported by the Las Vegas Convention and Visitors Authority. We expect our resorts to benefit from a continued trend of improvements in general economic conditions in 2014.
In Macau, results of operations also improved in the second quarter of 2014 compared to the prior year period primarily as a result of strong main floor gaming volume. VIP gaming volumes were negatively impacted during the current year quarter due in part to macroeconomic factors in mainland China. Despite continued concerns about the sustainability of economic growth in China, we expect the Macau market to continue to grow as a result of a large and growing Asian middle class and infrastructure improvements expected to facilitate more convenient travel to and within Macau. According to statistics published by the Statistics Census Service of the Macau government, visitor arrivals were 15 million for the six months ended June 30, 2014, an 8% increase compared to the prior year period. Gross casino revenues for the Macau market increased 13% for the six months ended June 30, 2014, compared to the prior year period, with increases in main floor volumes.
Our results of operations are affected by decisions we make related to our capital allocation, our access to capital and our cost of capital. While we continue to be focused on improving our financial position, we are also dedicated to capitalizing on development opportunities. In Macau, we plan to spend approximately $2.9 billion, excluding development fees eliminated in consolidation, capitalized interest and land related costs, to develop a resort and casino featuring up to 1,600 hotel rooms, 500 gaming tables, and 2,500 slots built on an approximately 17.8 acre site in Cotai, Macau (MGM Cotai). MGM Cotai is anticipated to open in 2016.
In December 2013, our subsidiary MGM National Harbor, LLC (MGM National Harbor) was awarded the sixth and final casino license under current statutes in the State of Maryland by the Maryland Video Lottery Facility Location Commission to build and operate a destination resort casino in Prince Georges County at National Harbor. We currently expect the cost to develop and construct MGM National Harbor to be approximately $1.2 billion, excluding capitalized interest and land related costs. We expect that the resort will include a casino with approximately 3,600 slots and 160 table games including poker; a 300-suite hotel with luxury spa and rooftop pool; high-end branded retail; fine and casual dining; a dedicated 3,000 seat theater venue; 35,000 square feet of meeting and event space; and a 5,000-space parking structure. Construction of MGM National Harbor has commenced with estimated completion in the second half of 2016.
On June 13, 2014, the Massachusetts Gaming Commission (the MGC) agreed to award our subsidiary developing MGM Springfield the Category One casino license in Region B, Western Massachusetts, one of three licensing regions designated by legislation. However, on June 24, 2014, the Massachusetts Supreme Judicial Court ruled that a proposed ballot initiative seeking to prohibit local casinos, slot parlors and other wagering in Massachusetts was constitutional and thereby allowed the ballot initiative to appear on the November 4, 2014 ballot. The MGC has agreed that we are not required to make the final award payment of licensing fees and other costs unless the ballot initiative fails to pass in the November 2014 elections.
MGM Springfield is proposed to be developed on 14.5 acres of land between Union and State streets, and Columbus Avenue and Main Street in Springfield, Massachusetts. We currently expect the cost to develop and construct MGM Springfield to be approximately $690 million, excluding capitalized interest and land related costs. We expect the resort will include a casino with approximately 3,000 slots and 75 table games, a poker room and high limit VIP gambling area, 250 hotel rooms, 55,000 square feet of retail and restaurant space that will accommodate 15 shops and restaurants, and a multi-level parking garage.
25
In 2013, we entered into an agreement with a subsidiary of Anschutz Entertainment Group, Inc. (AEG) (a leader in sports, entertainment, and promotions) to design, construct, and operate an arena which will be located on a parcel of our land between Frank Sinatra Drive and New York-New York, adjacent to the Las Vegas Strip. We and AEG each own 50% of the developer of the arena. The proposed arena is anticipated to seat between 18,000 20,000 people and is currently scheduled to be completed in 2016. Such development is estimated to cost approximately $350 million, excluding capitalized interest and land related costs, and is contingent on obtaining permanent financing.
Wholly Owned Domestic Resorts
Over half of the net revenue from our wholly owned domestic resorts is derived from non-gaming operations including hotel, food and beverage, entertainment and other non-gaming amenities. We market to different customer groups and utilize our significant convention and meeting facilities to maximize hotel occupancy and customer volumes during off-peak times such as mid-week or during traditionally slower leisure travel periods, which also leads to better labor utilization. Our operating results are highly dependent on the volume of customers at our resorts, which in turn affects the price we can charge for our hotel rooms and other amenities. As a result of our leveraged business model, our operating results are significantly affected by our ability to generate operating revenues. Also, we generate a significant portion of our revenue from our wholly owned domestic resorts in Las Vegas, Nevada, which exposes us to certain risks, such as increased competition from new or expanded Las Vegas resorts, and from the expansion of gaming in the United States generally.
Key performance indicators related to gaming and hotel revenue at our wholly owned domestic resorts are:
| Gaming revenue indicators table games drop and slots handle (volume indicators); win or hold percentage, which is not fully controllable by us. Our normal table games hold percentage is in the range of 18% to 22% of table games drop and our normal slots hold percentage is in the range of 8.0% to 8.5% of slots handle; and |
| Hotel revenue indicators hotel occupancy (a volume indicator); average daily rate (ADR, a price indicator); and revenue per available room (REVPAR, a summary measure of hotel results, combining ADR and occupancy rate). Our calculation of ADR, which is the average price of occupied rooms per day, includes the impact of complimentary rooms. Complimentary room rates are determined based on an analysis of retail or cash rates for each customer segment and each type of room product to estimate complimentary rates which are consistent with retail rates. Complimentary rates are reviewed at least annually and on an interim basis if there are significant changes in market conditions. Because the mix of rooms provided on a complimentary basis, particularly to casino customers, includes a disproportionate suite component, the composite ADR including complimentary rooms is slightly higher than the ADR for cash rooms, reflecting the higher retail value of suites. |
MGM China
We own 51% and have 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 and is in the process of developing a gaming resort in Cotai. We believe our investment in MGM China plays an important role in extending our reach internationally and will foster future growth and profitability. Asia is the fastest growing gaming market in the world and Macau is the worlds largest gaming destination in terms of revenue.
Revenues at MGM Macau are generated from three primary customer segments in the Macau gaming market: VIP casino gaming operations, main floor gaming operations, and slot machine operations. VIP players play mostly in dedicated VIP rooms or designated gaming areas. VIP customers can be further divided into customers sourced by in-house VIP programs and those sourced through gaming promoters. A significant portion of our VIP volume is generated through the use of gaming promoters. Gaming promoters introduce VIP gaming players to MGM Macau, assist these customers with travel arrangements, and extend gaming credit to these players. In exchange for their services, gaming promoters are compensated through payment of commissions. In-house VIP players also typically receive a commission based on the program in which they participate. The main floor gaming operation in Macau is also referred to as the mass gaming operation. MGM Macau main floor operations primarily consist of walk-in and day trip visitors. Unlike VIP players, main floor players do not receive commissions. The profit contribution from the main floor segment exceeds the VIP segment due to commission costs paid to gaming promoters. Gaming revenues from the main gaming floors have grown significantly in recent years and we believe this segment represents the most potential for sustainable growth in the future.
VIP gaming at MGM Macau is conducted by the use of special purpose nonnegotiable gaming chips called rolling chips. Gaming promoters purchase these rolling chips from MGM Macau and in turn they sell these chips to their players. The rolling chips allow MGM Macau to track the amount of wagering conducted by each gaming promoters clients in order to determine VIP gaming play. Gaming promoter commissions are based on either a percentage of actual win plus a monthly complimentary allowance based on a percentage of the rolling chip turnover their customers generate, or a percentage of the rolling chip turnover plus discounted offerings on nongaming amenities. The estimated portion of the gaming promoter payments that represent amounts passed through to VIP customers is recorded as a reduction of casino revenue, and the estimated portion retained by the gaming promoter for its compensation is recorded as casino expense. In-house VIP commissions are based on a percentage of rolling chip turnover and are recorded as a reduction of casino revenue.
26
Main floor table games wagers at MGM Macau are conducted by the use of cash chips. In addition to purchasing cash chips at gaming tables, main floor customers may also purchase cash chips at the casino cage. As a result of recent significant increases in cash chips purchased at the casino cage, we now adjust main floor table games drop to include such purchases in order to more meaningfully reflect main floor table games volume and hold percentage. MGM Macaus main floor normal table games hold percentage, as calculated on this basis, is in the range of 20% to 28% of table games drop. Slots hold percentage at MGM Macau is in the range of 4.3% to 5.3% of slots handle.
In addition to the key performance indicators used by our wholly owned domestic resorts, MGM Macau utilizes turnover, which is the sum of rolling chip wagers won by MGM Macau calculated as rolling chips purchased plus rolling chips exchanged less rolling chips returned. Turnover provides a basis for measuring VIP casino win percentage. Win for VIP gaming operations at MGM Macau is in the range of 2.7% to 3.0% of turnover.
Corporate and Other
Corporate and other includes our investments in unconsolidated affiliates and certain management and other operations.
CityCenter. We own 50% of CityCenter. 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 and entertainment district; and Vdara, a luxury condominium-hotel. In addition, CityCenter includes residential units in the Residences at Mandarin Oriental and Veer. We receive a management fee of 2% of revenues for the management of Aria and Vdara, and 5% of EBITDA (as defined in the agreements governing our management of Aria and Vdara). In addition, we receive an annual fee of $3 million for the management of Crystals.
Other unconsolidated affiliates and management services. We also own 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, which operates the resort.
We seek to leverage our management expertise and well-recognized brands through domestic and international expansion opportunities. We have entered into management agreements for non-gaming hotels, resorts and residential products in the Middle East, North Africa, India and the United States. In 2014, we and the Hakkasan Group formed MGM Hakkasan Hospitality (MGM Hakkasan), owned 50% by each member, to design, develop and manage luxury non-gaming hotels, resorts and residences under certain brands licensed from us and the Hakkasan Group. We will contribute all of the management agreements for non-gaming hotels, resorts and residential projects (outside of the greater China region) that are currently under development to MGM Hakkasan. In addition, we will continue to develop and manage properties in the greater China region with Diaoyutai State Guesthouse, including the MGM Grand Sanya on Hainan Island, in the Peoples Republic of China, which opened in early 2012.
Borgata. We have 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. Our interest is held in trust and was offered for sale pursuant to our 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. We 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. We have submitted our licensure request to the CCC and there can be no assurances that such request will be approved or with respect to the timing of the licensure process. If the CCC denies our licensure request, then the divesture period will immediately end, and the terminal sale period will immediately begin, which will result in our Borgata interest being disposed of by the trustee pursuant to the terms of the settlement agreement.
We consolidate the trust because we are the sole economic beneficiary and we account for our interest in Borgata under the cost method. As of June 30, 2014, the trust had $86 million of cash and investments, of which $69 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.
27
Results of Operations
The following discussion is based on our consolidated financial statements for the three and six months ended June 30, 2014 and 2013.
Summary Financial Results
The following table summarizes our financial results:
Three Months
Ended June 30, |
Six Months
Ended June 30, |
|||||||||||||||
2014 | 2013 | 2014 | 2013 | |||||||||||||
(In thousands) | ||||||||||||||||
Net revenues |
$ | 2,581,033 | $ | 2,481,265 | $ | 5,211,431 | $ | 4,833,413 | ||||||||
Operating income |
339,987 | 231,602 | 752,620 | 533,419 | ||||||||||||
Net income (loss) |
173,704 | (30,578 | ) | 365,312 | (8,000 | ) | ||||||||||
Net income (loss) attributable to MGM Resorts International |
105,544 | (92,958 | ) | 213,704 | (86,412 | ) |
Consolidated net revenues for the three months ended June 30, 2014 increased 4% over the prior year period due to increases in both casino and non-casino revenues at our wholly owned domestic resorts. Consolidated net revenues for the six months ended June 30, 2014 increased 8% over the prior year period as a result of an increase in casino revenues at MGM China and an increase at our wholly owned domestic resorts primarily related to non-casino revenues. See below for additional information related to segment revenues.
Consolidated operating income for the three months ended June 30, 2014 benefited from increased revenues at our wholly owned domestic resorts and a decrease in depreciation and amortization expense primarily due to accelerated depreciation recognized in 2013 for assets to be disposed in the Bellagio and Mandalay Bay room remodels. General and administrative expense increased compared to the prior year quarter as a result of an increase in payroll costs and utility costs. Operating income for the second quarter of 2014 was negatively impacted by an impairment charge of $29 million related to our investment in Grand Victoria recorded in Property transactions, net. In the prior year quarter, operating income was negatively impacted by impairment charges of $37 million related to our investment in Grand Victoria and $45 million related to certain corporate buildings.
Consolidated operating income for the six months ended June 30, 2014 benefited from increases in revenues at our wholly owned domestic resorts and MGM China and a decrease in depreciation and amortization expense due to the accelerated depreciation recognized in 2013 as noted above, as well as assets that had become fully depreciated at MGM China in the fourth quarter of 2013. General and administrative expense increased in the year to date period as a result of an increase in the items noted above, and property transactions, net was negatively impacted in the current and prior year to date periods for the impairment charges noted above. Corporate expense increased 9% over the prior year period to $108 million due to an increase in personnel costs and professional fees.
Operating Results Detailed Segment Information
The following table presents a detail by segment of consolidated net revenue and Adjusted EBITDA. Management uses Adjusted Property EBITDA as the primary profit measure for its reportable segments. See Non-GAAP Measures for additional information:
Three Months Ended June 30, |
Six Months
Ended June 30, |
|||||||||||||||
2014 | 2013 | 2014 | 2013 | |||||||||||||
(In thousands) | ||||||||||||||||
Net revenues: |
||||||||||||||||
Wholly owned domestic resorts |
$ | 1,639,270 | $ | 1,535,996 | $ | 3,209,504 | $ | 3,025,184 | ||||||||
MGM China |
827,928 | 835,149 | 1,769,376 | 1,582,706 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Reportable segment net revenues |
2,467,198 | 2,371,145 | 4,978,880 | 4,607,890 | ||||||||||||
Corporate and other |
113,835 | 110,120 | 232,551 | 225,523 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
$ | 2,581,033 | $ | 2,481,265 | $ | 5,211,431 | $ | 4,833,413 | |||||||||
|
|
|
|
|
|
|
|
|||||||||
Adjusted EBITDA: |
||||||||||||||||
Wholly owned domestic resorts |
$ | 414,398 | $ | 375,603 | $ | 817,244 | $ | 736,640 | ||||||||
MGM China |
210,488 | 204,815 | 451,213 | 385,270 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Reportable segment Adjusted Property EBITDA |
624,886 | 580,418 | 1,268,457 | 1,121,910 | ||||||||||||
Corporate and other |
(38,900 | ) | (39,028 | ) | (55,989 | ) | (56,148 | ) | ||||||||
|
|
|
|
|
|
|
|
|||||||||
$ | 585,986 | $ | 541,390 | $ | 1,212,468 | $ | 1,065,762 | |||||||||
|
|
|
|
|
|
|
|
28
Wholly owned domestic resorts. The following table presents detailed net revenue at our wholly owned domestic resorts:
Three Months Ended June 30, |
Six Months Ended June 30, |
|||||||||||||||
2014 | 2013 | 2014 | 2013 | |||||||||||||
(In thousands) | ||||||||||||||||
Casino revenue: |
||||||||||||||||
Table games |
$ | 226,527 | $ | 184,546 | $ | 459,034 | $ | 424,139 | ||||||||
Slots |
416,020 | 418,528 | 816,582 | 826,562 | ||||||||||||
Other |
13,872 | 14,567 | 32,561 | 30,974 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Casino revenue |
656,419 | 617,641 | 1,308,177 | 1,281,675 | ||||||||||||
Non-casino revenue: |
||||||||||||||||
Rooms |
447,506 | 423,285 | 884,171 | 811,127 | ||||||||||||
Food and beverage |
391,503 | 373,414 | 751,616 | 712,448 | ||||||||||||
Entertainment, retail and other |
305,385 | 283,564 | 585,259 | 539,990 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Non-casino revenue |
1,144,394 | 1,080,263 | 2,221,046 | 2,063,565 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
1,800,813 | 1,697,904 | 3,529,223 | 3,345,240 | |||||||||||||
Less: Promotional allowances |
(161,543 | ) | (161,908 | ) | (319,719 | ) | (320,056 | ) | ||||||||
|
|
|
|
|
|
|
|
|||||||||
$ | 1,639,270 | $ | 1,535,996 | $ | 3,209,504 | $ | 3,025,184 | |||||||||
|
|
|
|
|
|
|
|
Net revenue related to wholly owned domestic resorts increased 7% for the three months ended June 30, 2014, as a result of increased casino, rooms, food and beverage, and entertainment revenues. Overall table games volume increased 6% for the second quarter, and table games hold percentage was 21.3% for the current quarter compared to 18.1% in the prior year period. Slots revenue decreased 1% compared to the prior year quarter.
Net revenue related to wholly owned domestic resorts increased 6% for the six months ended June 30, 2014, as a result of increased casino, rooms, food and beverage, and entertainment revenues. Table games hold percentage was 21.1% for the six months ended June 30, 2014, compared to 20.1% for the prior year period, and total table games volume increased 5% compared to the prior year period. Slots revenue decreased 1% for the six months ended June 30, 2014 compared to the six months ended June 30, 2013.
Rooms revenue for the three months ended June 30, 2014 increased 6%, with a 6% increase in Las Vegas Strip REVPAR. Rooms revenue for the six months ended June 30, 2014 increased 9% with a 10% increase in Las Vegas Strip REVPAR. The following table shows key hotel statistics for our Las Vegas Strip resorts:
Three Months Ended June 30, |
Six Months Ended June 30, |
|||||||||||||||
2014 | 2013 |