Attached files
file | filename |
---|---|
8-K - FORM 8-K - MGM Resorts International | p18849e8vk.htm |
Exhibit 99
MGM RESORTS INTERNATIONAL REPORTS FIRST QUARTER RESULTS
Earned Adjusted Property EBITDA of $364 million;
Las Vegas Strip REVPAR Increased 16%
Las Vegas Strip REVPAR Increased 16%
Las Vegas, Nevada, May 4, 2011 MGM Resorts International (NYSE: MGM) today reported financial
results for the first quarter ended March 31, 2011. Key results for the first quarter included the
following:
| Net revenue was $1.5 billion, an increase of 3% compared to the prior year quarter; | ||
| Rooms revenue grew by 13% led by a 16% increase in Las Vegas Strip REVPAR1; | ||
| Casino revenue decreased 5% mainly as a result of a lower than normal table games hold percentage; | ||
| Net loss was $90 million, or $0.18 per share, compared to a net loss of $97 million, or $0.22 per share, in the prior year quarter. The prior year results include a gain on extinguishment of debt of $142 million (or $0.21 per share) and a pre-tax non-cash charge of approximately $86 million (or $0.13 per share) representing the Companys share of a residential inventory impairment charge at CityCenter; | ||
| Adjusted Property EBITDA2 was $364 million, an increase of 95% from the prior year quarter; | ||
| Adjusted Property EBITDA attributable to wholly-owned operations was $301 million, a 12% increase from the prior year quarter; | ||
| CityCenter reported Adjusted Property EBITDA related to its resort operations of $64 million; and | ||
| MGM Macau reported a record quarter with operating income of $126 million, including depreciation expense of $20 million. This represents a 158% increase in operating income from the first quarter of 2010. The Company received approximately $31 million in distributions from MGM Macau during the first quarter of 2011. |
Our improved results are broadly based throughout our resort portfolio. Performance at our Las
Vegas properties was driven by increased hotel occupancy and room rates. MGM Grand Detroit had
another impressive quarter and remains the market leader. Results from joint ventures reflected
record quarters at both MGM Macau and CityCenter, said Jim Murren, MGM Resorts International
Chairman and CEO. Our belief that the Las Vegas recovery is underway is supported by our first
quarter operating results and our positive early second quarter trends.
Discussion of First Quarter Operating Results
The following table lists items which affect the comparability of the current and prior year
quarterly results (approximate EPS impact shown, net of tax, per share; negative amounts represent
charges to income):
Three months ended March 31, | 2011 | 2010 | ||||||
Preopening and start-up expenses |
$ | | $ | (0.01 | ) | |||
Income (loss) from unconsolidated affiliates: |
||||||||
CityCenter residential inventory impairment charge |
| (0.13 | ) | |||||
CityCenter forfeited residential deposits income |
| 0.02 | ||||||
Non-operating items from unconsolidated affiliates: |
||||||||
CityCenter loss on retirement of long-term debt |
(0.02 | ) | | |||||
Gain on extinguishment of long-term debt |
| 0.21 |
Page 1 of 10
Net revenue for the first quarter of 2011 was $1.5 billion,
an increase of 3% compared to the prior year quarter. Casino revenue decreased 5% compared to the prior year quarter,
primarily due to a lower table games hold percentage. The overall table games hold
percentage in the first quarter of 2011 was below the low end of the Companys normal range of 19%
to 23%, which affected Adjusted Property EBITDA attributable to wholly-owned operations by
approximately $34 million. The overall table game hold percentage in the first quarter of 2010 was
near the mid-point of the Companys normal range. Slot revenues increased 1% compared to the prior year
quarter.
Rooms revenue increased 13% from the prior year quarter. Las Vegas Strip occupancy increased from
85% to 87% and ADR increased 13% to $130, leading to an increase in REVPAR of 16%. Food and
beverage revenue increased 7%, mainly as a result of increased convention and banquet revenue.
Entertainment, retail and other revenue increased 4%.
We are seeing the benefits from initiatives put in place throughout the course of last year, said
Mr. Murren. The operating leverage in our business model is reflected in the first quarter as
margins increased despite a lower than normal table games hold percentage.
Operating income for the first quarter of 2011 was $170 million compared to an $11 million
operating loss in the first quarter of 2010. The 2010 quarter included $86 million related to the
Companys share of a CityCenter residential inventory impairment
charge. Adjusted EBITDA was $322 million
in the 2011 quarter, a 107% increase compared to $156 million in the 2010 quarter and was
positively affected by improved operating performance at MGM Macau and CityCenter as discussed
below.
Income (Loss) from Unconsolidated Affiliates
The Company reported income from unconsolidated affiliates of $63 million in the first quarter of
2011 compared to a loss of $81 million in the prior year period. The Companys share of operating
income from MGM Macau increased from $23 million to $62 million and its share of CityCenter
operating losses decreased from $119 million (including approximately $86 million related to a
residential inventory impairment charge) to $6 million. The prior year first quarter included $7
million for the Companys share of operating income from Borgata.
MGM Macau reported operating income of $126 million in the first quarter of 2011, which included
depreciation expense of $20 million, compared to operating income of $49 million in the 2010 first
quarter, which included depreciation expense of $22 million.
Results for CityCenter for the first quarter of 2011 include the following (see schedules
accompanying this release for further detail on CityCenter Holdings, LLC first quarter results):
| Net revenue from resort operations grew 46% to $262 million compared to $179 million in the prior year quarter; | ||
| Arias net revenue increased 41% to $225 million; | ||
| Arias Adjusted Property EBITDA was $55 million. Arias hold percentage was above the high end of its normal range in the current quarter which positively impacted Adjusted Property EBITDA by approximately $13 million; | ||
| Arias occupancy percentage was 86% and its ADR was $201, resulting in REVPAR of $172, a 13% increase compared to the fourth quarter of 2010 and a 41% increase compared to the prior year first quarter; | ||
| Crystals generated $6 million in Adjusted Property EBITDA compared to $1 million in the prior year quarter; and | ||
| CityCenter recorded a $24 million loss on debt retirement related to the write-off of debt issuance costs in connection with the refinancing of its credit facility in January 2011. |
Page 2 of 10
Financial Position
At March 31, 2011, the Company had approximately $12.3 billion of indebtedness (with a carrying
value of $12.1 billion), including $2.6 billion of borrowings outstanding under its senior credit
facility. Available borrowing capacity under the senior credit facility was approximately $826
million. The Company repaid the remaining $325 million of its 8.375% senior subordinated notes in
February at maturity.
We have made tremendous strides over the past several quarters in strengthening our liquidity
profile and extending our debt maturities, said Dan DArrigo, MGM Resorts International Executive
Vice President and CFO. We currently have over $1.1 billion in available liquidity and will
continue to remain focused on further improving our balance sheet.
Conference Call Details
MGM Resorts International will hold a conference call to discuss its first quarter results at 12:00
p.m. Eastern Time today. The call will be accessible via the Internet through www.mgmresorts.com
under the Investors section or by calling 1-877-274-9221 for Domestic callers and 1-706-634-6528
for International callers. The conference call access code is 61089887. A replay of the call will
be available through Tuesday, May 10, 2011. The replay may be accessed by dialing 1-800-642-1687
or 1-706-645-9291. The replay access code is 61089887. The call will also be archived at
www.mgmresorts.com.
1 REVPAR is hotel Revenue per Available Room.
2 Adjusted EBITDA is earnings before interest and other non-operating income (expense), taxes,
depreciation and amortization, preopening and start-up expenses, and property transactions, net.
Adjusted Property EBITDA is Adjusted EBITDA before corporate expense and stock compensation
expense. Adjusted EBITDA information is presented solely as a supplemental disclosure to reported
GAAP measures because management believes these measures are 1) widely used measures of operating
performance in the gaming industry, and 2) a principal basis for valuation of gaming companies.
Management believes that while items excluded from Adjusted EBITDA and Adjusted Property EBITDA may
be recurring in nature and should not be disregarded in evaluation of the Companys earnings
performance, it is useful to exclude such items when analyzing current results and trends compared
to other periods because these items can vary significantly depending on specific underlying
transactions or events that may not be comparable between the periods being presented. Also,
management believes excluded items may not relate specifically to current operating trends or be
indicative of future results. For example, pre-opening and start-up expenses will be significantly
different in periods when the Company is developing and constructing a major expansion project and
will depend on where the current period lies within the development cycle, as well as the size and
scope of the project(s). Property transactions, net includes normal recurring disposals, gains and
losses on sales of assets related to specific assets within the Companys resorts, but also
includes gains or losses on sales of an entire operating resort or a group of resorts and
impairment charges on entire asset groups or investments in unconsolidated affiliates, which may
not be comparable period over period.
In addition, capital allocation, tax planning, financing and stock compensation awards are all
managed at the corporate level. Therefore, management uses Adjusted Property EBITDA as the primary
measure of the Companys operating resorts performance.
* * *
MGM Resorts International (NYSE: MGM) is one of the worlds leading global hospitality companies,
operating a peerless portfolio of destination resort brands, including Bellagio, MGM Grand,
Mandalay Bay and The Mirage. The Company has significant holdings in gaming, hospitality and
entertainment, owns and operates 15 properties located in Nevada, Mississippi and Michigan, and has
50% investments in four other properties in Nevada, Illinois and Macau. One of those investments is
CityCenter, an unprecedented urban resort destination on the Las Vegas Strip featuring its
centerpiece ARIA Resort & Casino. Leveraging MGM Resorts unmatched amenities, the M life loyalty
program delivers one-of-a-kind experiences, insider privileges and personalized rewards for guests
at the Companys renowned properties nationwide. Through its hospitality management subsidiary, the
Company holds a growing number of development and management agreements for casino and non-casino
resort projects around the world. MGM Resorts International supports responsible gaming and has
implemented the American Gaming Associations Code of Conduct for Responsible Gaming at its gaming
properties. The Company has been honored with numerous awards and recognitions for its
industry-leading Diversity Initiative, its community philanthropy programs and the Companys
commitment to sustainable development and operations. For more information about MGM Resorts
International, visit the Companys Web site at www.mgmresorts.com.
Page 3 of 10
Statements in this release which are not historical facts are forward-looking statements and
safe harbor statements within the meaning of Section 21E of the U.S. the Securities Exchange Act
of 1934, as amended, and other related laws that involve risks and/or uncertainties, including
risks and/or uncertainties as described in the companys public filings with the Securities and
Exchange Commission. We have based those forward-looking statements on managements current
expectations and assumptions and not on historical facts. Examples of these statements include, but
are not limited to statements regarding future operating results, liquidity to pay future
indebtedness and potential economic recoveries. These forward-looking statements involve a number
of risks and uncertainties. Among the important factors that could cause actual results to differ
materially from those indicated in such forward-looking statements include effects of economic
conditions and market conditions in the markets in which we operate and competition with other
destination travel locations throughout the United States and the world. In providing
forward-looking statements, the Company is not undertaking any duty or obligation to update these
statements publicly as a result of new information, future events or otherwise except as required
by law.
Contacts: Investment Community DANIEL J. DARRIGO Executive Vice President, Chief Financial Officer (702) 693-8895 |
News Media ALAN M. FELDMAN Senior Vice President Public Affairs (702) 650-6947 |
Page 4 of 10
MGM RESORTS INTERNATIONAL AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS
(In thousands, except per share data)
(Unaudited)
CONSOLIDATED STATEMENTS OF OPERATIONS
(In thousands, except per share data)
(Unaudited)
Three Months Ended | ||||||||
March 31, | March 31, | |||||||
2011 | 2010 | |||||||
Revenues: |
||||||||
Casino |
$ | 582,323 | $ | 610,757 | ||||
Rooms |
368,337 | 325,676 | ||||||
Food and beverage |
336,824 | 316,156 | ||||||
Entertainment |
119,593 | 116,682 | ||||||
Retail |
46,150 | 43,889 | ||||||
Other |
114,223 | 109,006 | ||||||
Reimbursed costs |
86,288 | 93,323 | ||||||
1,653,738 | 1,615,489 | |||||||
Less: Promotional allowances |
(148,784 | ) | (158,097 | ) | ||||
1,504,954 | 1,457,392 | |||||||
Expenses: |
||||||||
Casino |
342,868 | 345,945 | ||||||
Rooms |
116,986 | 100,746 | ||||||
Food and beverage |
198,248 | 182,612 | ||||||
Entertainment |
88,211 | 90,996 | ||||||
Retail |
29,159 | 27,999 | ||||||
Other |
78,297 | 78,027 | ||||||
Reimbursed costs |
86,288 | 93,323 | ||||||
General and administrative |
269,562 | 276,054 | ||||||
Corporate expense |
36,485 | 24,878 | ||||||
Preopening and start-up expenses |
| 3,494 | ||||||
Property transactions, net |
91 | 689 | ||||||
Depreciation and amortization |
152,397 | 163,134 | ||||||
1,398,592 | 1,387,897 | |||||||
Income (loss) from unconsolidated affiliates |
63,343 | (80,918 | ) | |||||
Operating income (loss) |
169,705 | (11,423 | ) | |||||
Non-operating income (expense): |
||||||||
Interest expense, net |
(269,914 | ) | (264,175 | ) | ||||
Non-operating items from unconsolidated affiliates |
(40,290 | ) | (23,350 | ) | ||||
Other, net |
(3,955 | ) | 141,855 | |||||
(314,159 | ) | (145,670 | ) | |||||
Loss before income taxes |
(144,454 | ) | (157,093 | ) | ||||
Benefit for income taxes |
54,583 | 60,352 | ||||||
Net loss |
$ | (89,871 | ) | $ | (96,741 | ) | ||
Per share of common stock: |
||||||||
Basic: |
||||||||
Net loss per share |
$ | (0.18 | ) | $ | (0.22 | ) | ||
Weighted average shares outstanding |
488,539 | 441,240 | ||||||
Diluted: |
||||||||
Net loss per share |
$ | (0.18 | ) | $ | (0.22 | ) | ||
Weighted average shares outstanding |
488,539 | 441,240 | ||||||
Page 5 of 10
MGM RESORTS INTERNATIONAL AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
(In thousands, except share data)
(Unaudited)
CONSOLIDATED BALANCE SHEETS
(In thousands, except share data)
(Unaudited)
March 31, | December 31, | |||||||
2011 | 2010 | |||||||
ASSETS |
||||||||
Current assets: |
||||||||
Cash and cash equivalents |
$ | 431,275 | $ | 498,964 | ||||
Accounts receivable, net |
317,974 | 321,894 | ||||||
Inventories |
95,097 | 96,392 | ||||||
Income tax receivable |
173,451 | 175,982 | ||||||
Deferred income taxes |
84,567 | 110,092 | ||||||
Prepaid expenses and other |
264,047 | 252,321 | ||||||
Total current assets |
1,366,411 | 1,455,645 | ||||||
Property and equipment, net |
14,426,622 | 14,554,350 | ||||||
Other assets: |
||||||||
Investments in and advances to unconsolidated affiliates |
1,941,786 | 1,923,155 | ||||||
Goodwill |
86,353 | 86,353 | ||||||
Other intangible assets, net |
342,626 | 342,804 | ||||||
Deposits and other assets, net |
596,551 | 598,738 | ||||||
Total other assets |
2,967,316 | 2,951,050 | ||||||
$ | 18,760,349 | $ | 18,961,045 | |||||
LIABILITIES AND STOCKHOLDERS EQUITY |
||||||||
Current liabilities: |
||||||||
Accounts payable |
$ | 138,533 | $ | 167,084 | ||||
Accrued interest on long-term debt |
238,175 | 211,914 | ||||||
Other accrued liabilities |
795,732 | 867,223 | ||||||
Total current liabilities |
1,172,440 | 1,246,221 | ||||||
Deferred income taxes |
2,371,875 | 2,469,333 | ||||||
Long-term debt |
12,081,108 | 12,047,698 | ||||||
Other long-term obligations |
215,764 | 199,248 | ||||||
Stockholders equity: |
||||||||
Common stock, $.01 par value: authorized 600,000,000 shares,
issued 488,581,951 and 488,513,351 shares and outstanding
488,581,951 and 488,513,351 shares |
4,886 | 4,885 | ||||||
Capital in excess of par value |
4,068,751 | 4,060,826 | ||||||
Accumulated deficit |
(1,156,736 | ) | (1,066,865 | ) | ||||
Accumulated other comprehensive income (loss) |
2,261 | (301 | ) | |||||
Total stockholders equity |
2,919,162 | 2,998,545 | ||||||
$ | 18,760,349 | $ | 18,961,045 | |||||
Page 6 of 10
MGM RESORTS INTERNATIONAL AND SUBSIDIARIES
SUPPLEMENTAL DATA NET REVENUES
(In thousands)
(Unaudited)
SUPPLEMENTAL DATA NET REVENUES
(In thousands)
(Unaudited)
Three Months Ended | ||||||||
March 31, | March 31, | |||||||
2011 | 2010 | |||||||
Bellagio |
$ | 251,384 | $ | 249,047 | ||||
MGM Grand Las Vegas |
224,386 | 224,244 | ||||||
Mandalay Bay |
178,343 | 167,193 | ||||||
The Mirage |
148,293 | 135,492 | ||||||
Luxor |
79,344 | 76,251 | ||||||
New York-New York |
64,333 | 59,922 | ||||||
Excalibur |
60,743 | 59,105 | ||||||
Monte Carlo |
62,067 | 52,378 | ||||||
Circus Circus Las Vegas |
42,234 | 41,959 | ||||||
MGM Grand Detroit |
143,092 | 139,924 | ||||||
Beau Rivage |
80,097 | 81,996 | ||||||
Gold Strike Tunica |
36,284 | 36,997 | ||||||
Management operations |
100,487 | 103,843 | ||||||
Other operations |
33,867 | 29,041 | ||||||
$ | 1,504,954 | $ | 1,457,392 | |||||
MGM RESORTS INTERNATIONAL AND SUBSIDIARIES
SUPPLEMENTAL DATA ADJUSTED PROPERTY EBITDA
(In thousands)
(Unaudited)
SUPPLEMENTAL DATA ADJUSTED PROPERTY EBITDA
(In thousands)
(Unaudited)
Three Months Ended | ||||||||
March 31, | March 31, | |||||||
2011 | 2010 | |||||||
Bellagio |
$ | 53,901 | $ | 61,966 | ||||
MGM Grand Las Vegas |
36,868 | 38,486 | ||||||
Mandalay Bay |
36,444 | 25,400 | ||||||
The Mirage |
32,399 | 25,425 | ||||||
Luxor |
20,114 | 12,763 | ||||||
New York-New York |
21,128 | 18,067 | ||||||
Excalibur |
16,142 | 14,867 | ||||||
Monte Carlo |
13,760 | 6,449 | ||||||
Circus Circus Las Vegas |
4,573 | 1,693 | ||||||
MGM Grand Detroit |
43,533 | 40,505 | ||||||
Beau Rivage |
13,136 | 16,703 | ||||||
Gold Strike Tunica |
9,448 | 10,061 | ||||||
Management operations |
700 | (3,862 | ) | |||||
Other operations |
(1,575 | ) | (1,088 | ) | ||||
Wholly-owned operations |
300,571 | 267,435 | ||||||
CityCenter (50%) (1) |
(5,823 | ) | (118,611 | ) | ||||
Macau (50%) (1) |
61,680 | 23,099 | ||||||
Other unconsolidated resorts (1) |
7,486 | 14,757 | ||||||
$ | 363,914 | $ | 186,680 | |||||
(1) | Represents the Companys share of operating income (loss) before preopening expense, adjusted for the effect of certain basis differences. |
Page 7 of 10
MGM RESORTS INTERNATIONAL AND SUBSIDIARIES
RECONCILIATION OF OPERATING INCOME (LOSS) TO ADJUSTED PROPERTY EBITDA AND ADJUSTED EBITDA
(In thousands)
(Unaudited)
RECONCILIATION OF OPERATING INCOME (LOSS) TO ADJUSTED PROPERTY EBITDA AND ADJUSTED EBITDA
(In thousands)
(Unaudited)
Three Months Ended March 31, 2011
Preopening and | Property | Depreciation | ||||||||||||||||||
Operating | start-up | transactions, | And | Adjusted | ||||||||||||||||
income (loss) | expenses | net | amortization | EBITDA | ||||||||||||||||
Bellagio |
$ | 28,814 | $ | | $ | | $ | 25,087 | $ | 53,901 | ||||||||||
MGM Grand Las Vegas |
17,568 | | | 19,300 | 36,868 | |||||||||||||||
Mandalay Bay |
14,242 | | | 22,202 | 36,444 | |||||||||||||||
The Mirage |
18,020 | | 28 | 14,351 | 32,399 | |||||||||||||||
Luxor |
10,475 | | | 9,639 | 20,114 | |||||||||||||||
New York-New York |
15,283 | | (85 | ) | 5,930 | 21,128 | ||||||||||||||
Excalibur |
10,948 | | | 5,194 | 16,142 | |||||||||||||||
Monte Carlo |
7,965 | | | 5,795 | 13,760 | |||||||||||||||
Circus Circus Las Vegas |
(144 | ) | | | 4,717 | 4,573 | ||||||||||||||
MGM Grand Detroit |
33,690 | | 103 | 9,740 | 43,533 | |||||||||||||||
Beau Rivage |
1,933 | | 39 | 11,164 | 13,136 | |||||||||||||||
Gold Strike Tunica |
6,008 | | | 3,440 | 9,448 | |||||||||||||||
Management operations |
(2,739 | ) | | | 3,439 | 700 | ||||||||||||||
Other operations |
(2,986 | ) | | (7 | ) | 1,418 | (1,575 | ) | ||||||||||||
Wholly-owned operations |
159,077 | | 78 | 141,416 | 300,571 | |||||||||||||||
CityCenter (50%) |
(5,823 | ) | | | | (5,823 | ) | |||||||||||||
Macau (50%) |
61,680 | | | | 61,680 | |||||||||||||||
Other unconsolidated resorts |
7,486 | | | | 7,486 | |||||||||||||||
222,420 | | 78 | 141,416 | 363,914 | ||||||||||||||||
Stock compensation |
(9,210 | ) | | | | (9,210 | ) | |||||||||||||
Corporate |
(43,505 | ) | | 13 | 10,981 | (32,511 | ) | |||||||||||||
$ | 169,705 | $ | | $ | 91 | $ | 152,397 | $ | 322,193 | |||||||||||
Three Months Ended March 31, 2010
Preopening and | Property | Depreciation | ||||||||||||||||||
Operating | start-up | transactions, | And | Adjusted | ||||||||||||||||
income (loss) | expenses | net | amortization | EBITDA | ||||||||||||||||
Bellagio |
$ | 37,564 | $ | | $ | (112 | ) | $ | 24,514 | $ | 61,966 | |||||||||
MGM Grand Las Vegas |
18,383 | | | 20,103 | 38,486 | |||||||||||||||
Mandalay Bay |
1,867 | | | 23,533 | 25,400 | |||||||||||||||
The Mirage |
9,819 | | | 15,606 | 25,425 | |||||||||||||||
Luxor |
1,437 | | | 11,326 | 12,763 | |||||||||||||||
New York-New York |
11,013 | | 14 | 7,040 | 18,067 | |||||||||||||||
Excalibur |
8,238 | | 784 | 5,845 | 14,867 | |||||||||||||||
Monte Carlo |
456 | | | 5,993 | 6,449 | |||||||||||||||
Circus Circus Las Vegas |
(3,646 | ) | | | 5,339 | 1,693 | ||||||||||||||
MGM Grand Detroit |
30,355 | | | 10,150 | 40,505 | |||||||||||||||
Beau Rivage |
4,414 | | 3 | 12,286 | 16,703 | |||||||||||||||
Gold Strike Tunica |
6,429 | | | 3,632 | 10,061 | |||||||||||||||
Management operations |
(7,193 | ) | | | 3,331 | (3,862 | ) | |||||||||||||
Other operations |
(2,529 | ) | | | 1,441 | (1,088 | ) | |||||||||||||
Wholly-owned operations |
116,607 | | 689 | 150,139 | 267,435 | |||||||||||||||
CityCenter (50%) |
(122,105 | ) | 3,494 | | | (118,611 | ) | |||||||||||||
Macau (50%) |
23,099 | | | | 23,099 | |||||||||||||||
Other unconsolidated resorts |
14,757 | | | | 14,757 | |||||||||||||||
32,358 | 3,494 | 689 | 150,139 | 186,680 | ||||||||||||||||
Stock compensation |
(9,555 | ) | | | | (9,555 | ) | |||||||||||||
Corporate |
(34,226 | ) | | | 12,995 | (21,231 | ) | |||||||||||||
$ | (11,423 | ) | $ | 3,494 | $ | 689 | $ | 163,134 | $ | 155,894 | ||||||||||
Page 8 of 10
MGM RESORTS INTERNATIONAL AND SUBSIDIARIES
RECONCILIATION OF ADJUSTED EBITDA TO NET LOSS
(In thousands)
(Unaudited)
RECONCILIATION OF ADJUSTED EBITDA TO NET LOSS
(In thousands)
(Unaudited)
Three Months Ended | ||||||||
March 31, | March 31, | |||||||
2011 | 2010 | |||||||
Adjusted EBITDA |
$ | 322,193 | $ | 155,894 | ||||
Preopening and start-up expenses |
| (3,494 | ) | |||||
Property transactions, net |
(91 | ) | (689 | ) | ||||
Depreciation and amortization |
(152,397 | ) | (163,134 | ) | ||||
Operating income (loss) |
169,705 | (11,423 | ) | |||||
Non-operating income (expense): |
||||||||
Interest expense, net |
(269,914 | ) | (264,175 | ) | ||||
Other |
(44,245 | ) | 118,505 | |||||
(314,159 | ) | (145,670 | ) | |||||
Loss before income taxes |
(144,454 | ) | (157,093 | ) | ||||
Benefit for income taxes |
54,583 | 60,352 | ||||||
Net loss |
$ | (89,871 | ) | $ | (96,741 | ) | ||
MGM RESORTS INTERNATIONAL AND SUBSIDIARIES
SUPPLEMENTAL DATA HOTEL STATISTICS LAS VEGAS STRIP
(Unaudited)
SUPPLEMENTAL DATA HOTEL STATISTICS LAS VEGAS STRIP
(Unaudited)
Three Months Ended | ||||||||
March 31, | March 31, | |||||||
2011 | 2010 | |||||||
Bellagio |
||||||||
Occupancy % |
90.8 | % | 90.9 | % | ||||
Average daily rate (ADR) |
$ | 225 | $ | 197 | ||||
Revenue per available room (REVPAR) |
$ | 205 | $ | 179 | ||||
MGM Grand Las Vegas |
||||||||
Occupancy % |
90.6 | % | 91.5 | % | ||||
ADR |
$ | 136 | $ | 118 | ||||
REVPAR |
$ | 123 | $ | 108 | ||||
Mandalay Bay |
||||||||
Occupancy % |
89.4 | % | 84.3 | % | ||||
ADR |
$ | 175 | $ | 153 | ||||
REVPAR |
$ | 157 | $ | 129 | ||||
The Mirage |
||||||||
Occupancy % |
93.1 | % | 89.2 | % | ||||
ADR |
$ | 149 | $ | 134 | ||||
REVPAR |
$ | 138 | $ | 120 | ||||
Luxor |
||||||||
Occupancy % |
88.0 | % | 85.1 | % | ||||
ADR |
$ | 93 | $ | 84 | ||||
REVPAR |
$ | 82 | $ | 72 | ||||
New York-New York |
||||||||
Occupancy % |
92.0 | % | 89.2 | % | ||||
ADR |
$ | 109 | $ | 102 | ||||
REVPAR |
$ | 100 | $ | 91 | ||||
Excalibur |
||||||||
Occupancy % |
86.0 | % | 81.0 | % | ||||
ADR |
$ | 74 | $ | 68 | ||||
REVPAR |
$ | 64 | $ | 55 | ||||
Monte Carlo |
||||||||
Occupancy % |
91.9 | % | 84.8 | % | ||||
ADR |
$ | 98 | $ | 87 | ||||
REVPAR |
$ | 90 | $ | 74 | ||||
Circus Circus Las Vegas |
||||||||
Occupancy % |
62.7 | % | 67.7 | % | ||||
ADR |
$ | 58 | $ | 46 | ||||
REVPAR |
$ | 36 | $ | 31 |
Page 9 of 10
CITYCENTER HOLDINGS, LLC
SUPPLEMENTAL DATA NET REVENUES
(In thousands)
(Unaudited)
SUPPLEMENTAL DATA NET REVENUES
(In thousands)
(Unaudited)
Three Months Ended | ||||||||
March 31, | March 31, | |||||||
2011 | 2010 | |||||||
Aria |
$ | 224,963 | $ | 159,633 | ||||
Vdara |
15,406 | 7,207 | ||||||
Crystals |
11,713 | 6,255 | ||||||
Mandarin Oriental |
10,321 | 6,043 | ||||||
Resort operations |
262,403 | 179,138 | ||||||
Residential operations |
8,721 | 80,724 | ||||||
$ | 271,124 | $ | 259,862 | |||||
CITYCENTER HOLDINGS, LLC
RECONCILIATION OF ADJUSTED EBITDA TO NET LOSS
(In thousands)
(Unaudited)
RECONCILIATION OF ADJUSTED EBITDA TO NET LOSS
(In thousands)
(Unaudited)
Three Months Ended | ||||||||
March 31, | March 31, | |||||||
2011 | 2010 | |||||||
Adjusted EBITDA |
$ | 54,882 | $ | (8,720 | ) | |||
Preopening and start-up expenses |
| (6,202 | ) | |||||
Property transactions, net |
(18 | ) | (171,014 | ) | ||||
Depreciation and amortization |
(91,756 | ) | (69,473 | ) | ||||
Operating loss |
(36,892 | ) | (255,409 | ) | ||||
Non-operating income (expense): |
||||||||
Interest expense sponsor notes, net |
(18,436 | ) | (22,443 | ) | ||||
Interest expense other, net |
(47,057 | ) | (29,049 | ) | ||||
Other |
(22,642 | ) | (3,568 | ) | ||||
(88,135 | ) | (55,060 | ) | |||||
Net loss |
$ | (125,027 | ) | $ | (310,469 | ) | ||
CITYCENTER HOLDINGS, LLC
RECONCILIATION OF OPERATING LOSS TO ADJUSTED EBITDA
(In thousands)
(Unaudited)
RECONCILIATION OF OPERATING LOSS TO ADJUSTED EBITDA
(In thousands)
(Unaudited)
Three Months Ended March 31, 2011
Preopening and | Property | Depreciation | ||||||||||||||||||
start-up | transactions, | And | Adjusted | |||||||||||||||||
Operating loss | expenses | net | amortization | EBITDA | ||||||||||||||||
Aria |
$ | (12,818 | ) | $ | | $ | | $ | 67,827 | $ | 55,009 | |||||||||
Vdara |
(7,245 | ) | | | 10,463 | 3,218 | ||||||||||||||
Crystals |
(2,287 | ) | | | 7,918 | 5,631 | ||||||||||||||
Mandarin Oriental |
(4,453 | ) | | | 4,968 | 515 | ||||||||||||||
Resort operations |
(26,803 | ) | | | 91,176 | 64,373 | ||||||||||||||
Residential operations |
(5,591 | ) | | | 481 | (5,110 | ) | |||||||||||||
Development and administration |
(4,498 | ) | | 18 | 99 | (4,381 | ) | |||||||||||||
$ | (36,892 | ) | $ | | $ | 18 | $ | 91,756 | $ | 54,882 | ||||||||||
Three Months Ended March 31, 2010
Preopening and | Property | Depreciation | ||||||||||||||||||
start-up | transactions, | And | Adjusted | |||||||||||||||||
Operating loss | expenses | net | amortization | EBITDA | ||||||||||||||||
Aria |
$ | (65,749 | ) | $ | | $ | | $ | 53,852 | $ | (11,897 | ) | ||||||||
Vdara |
(10,210 | ) | | | 6,061 | (4,149 | ) | |||||||||||||
Crystals |
(3,736 | ) | | | 4,861 | 1,125 | ||||||||||||||
Mandarin Oriental |
(9,753 | ) | | | 3,790 | (5,963 | ) | |||||||||||||
Resort operations |
(89,448 | ) | | | 68,564 | (20,884 | ) | |||||||||||||
Residential operations |
(154,684 | ) | | 171,014 | 303 | 16,633 | ||||||||||||||
Development and administration |
(11,277 | ) | 6,202 | | 606 | (4,469 | ) | |||||||||||||
$ | (255,409 | ) | $ | 6,202 | $ | 171,014 | $ | 69,473 | $ | (8,720 | ) | |||||||||
Page 10 of 10