Attached files

file filename
8-K - FORM 8-K - MGM Resorts Internationalp18849e8vk.htm
Exhibit 99
(MGM Resorts logo)
 
MGM RESORTS INTERNATIONAL REPORTS FIRST QUARTER RESULTS
Earned Adjusted Property EBITDA of $364 million;
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 Company’s 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 Company’s 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 Company’s 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 Company’s 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 Company’s 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 Company’s 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;
 
    Aria’s net revenue increased 41% to $225 million;
 
    Aria’s Adjusted Property EBITDA was $55 million. Aria’s 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;
 
    Aria’s 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 D’Arrigo, 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 Company’s 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 Company’s 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 Company’s operating resorts’ performance.
* * *
MGM Resorts International (NYSE: MGM) is one of the world’s 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 Company’s 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 Association’s 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 Company’s commitment to sustainable development and operations. For more information about MGM Resorts International, visit the Company’s 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 company’s public filings with the Securities and Exchange Commission. We have based those forward-looking statements on management’s current expectations and assumptions and not on historical facts. Examples of these statements include, but are not limited to 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. D’ARRIGO
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)
                 
    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)
                 
    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)
                 
    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)
                 
    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 Company’s 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)
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)
                 
    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)
                 
    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)
                 
    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)
                 
    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)
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