EX-99.1 2 mgmex991q12023earningrelea.htm EX-99.1 Document
mgmlogo.jpg
Exhibit 99.1

MGM RESORTS INTERNATIONAL REPORTS FIRST QUARTER 2023 FINANCIAL AND OPERATING RESULTS
•Record 1Q Adjusted Property EBITDAR for Las Vegas Strip Resorts up 41% YOY; seventh consecutive quarterly record
•MGM China Adjusted Property EBITDAR of $169 million, 88% recovery vs 1Q19; net revenues up 130% YOY amid strong reopening trends
•Closed on the sale of the operations of Gold Strike Tunica
•Received Official Certification of Area Development Plan for Osaka, Japan
•Repurchased approximately 12 million shares for $487 million during the quarter
•LeoVegas entered into agreement to acquire majority of digital game developer Push Gaming

 
Las Vegas, Nevada, May 1, 2023 – MGM Resorts International (NYSE: MGM) (“MGM Resorts” or the “Company”) today reported financial results for the quarter ended March 31, 2023.

“MGM Resorts is executing across all of its geographies and channels with record first quarter Las Vegas Strip Adjusted Property EBITDAR, consistently strong Regional Operations profit, MGM China's swift return to profitability, and BetMGM’s anticipated positive earnings later this year,” said Bill Hornbuckle, Chief Executive Officer and President of MGM Resorts. “Beyond our continued exceptional results, our future growth and expansion plans are promising. In April, we achieved the landmark approval of MGM’s development plan in Osaka, Japan. The application process in New York is progressing and our global digital expansion plans remain a major focus as we continue to grow LeoVegas and the MGM digital brand worldwide.”

“MGM Resorts achieved net cash flow provided by operating activities of $704 million and Free Cash Flow of $564 million during the first quarter,” said Jonathan Halkyard, Chief Financial Officer and Treasurer of MGM Resorts. “Our balance sheet continues to improve as we received $450 million in gross cash proceeds from the sale of Gold Strike Tunica and repaid $1.25 billion in unsecured notes upon maturity during the quarter. With $4.5 billion of cash on the balance sheet, we expect to continue to return capital to our shareholders through ongoing stock repurchases and pursue long-term growth opportunities through international digital acquisitions and the development opportunities we have with Japan and New York.”

First Quarter 2023 Financial Highlights:
Consolidated Results
•Consolidated net revenues of $3.9 billion, an increase of 36% compared to the prior year quarter. The current quarter benefited from the inclusion of the operating results of The Cosmopolitan of Las Vegas (“The Cosmopolitan”), which was acquired in May 2022, partially offset by the disposition of The Mirage and Gold Strike Tunica in December 2022 and February 2023, respectively. Additionally, results improved over the prior year quarter due to increased business volume and travel activity primarily at MGM China and Las Vegas Strip Resorts;

Page 1 of 11

•Operating income was $731 million compared to $106 million in the prior year quarter due to a $398 million gain on the disposition of Gold Strike Tunica in the current quarter and the increase in net revenues discussed above, partially offset by an increase in rent expense related to the VICI and The Cosmopolitan leases, which commenced in April 2022 and May 2022, respectively;
•Net income attributable to MGM Resorts was $467 million, which was impacted by the items affecting operating income above, compared to net loss attributable to MGM Resorts of $18 million in the prior year quarter;
•Diluted income per share of $1.24 in the current quarter compared to diluted loss per share of $0.06 in the prior year quarter;
•Adjusted diluted earnings per share (“Adjusted EPS”)(1) of $0.44 in the current quarter compared to $0.01 in the prior year quarter;
•Consolidated Adjusted EBITDAR(2) of $1.1 billion;
•Net cash flow provided by (used in) operating, investing, and financing activities was $704 million, $212 million, and ($2.4 billion), respectively; and
•Free Cash Flow(3) of $564 million.

Las Vegas Strip Resorts

•Net revenues of $2.2 billion in the current quarter compared to $1.7 billion in the prior year quarter, an increase of 31%. The current quarter benefited from the inclusion of The Cosmopolitan, an increase in business volume as the early part of the prior year quarter was negatively affected by the spread of the omicron variant, and an increase in REVPAR(4), partially offset by the disposition of The Mirage;
•Same-store net revenues (adjusted for acquisitions and dispositions) of $1.9 billion in the current quarter compared to $1.5 billion in the prior year quarter, an increase of 22%;
•Adjusted Property EBITDAR(2) of $836 million in the current quarter compared to $594 million in the prior year quarter, an increase of 41%;
•Same-Store Adjusted Property EBITDAR(2) of $706 million in the current quarter compared to $561 million in the prior year quarter, an increase of 26%; and
•Adjusted Property EBITDAR margin(2) of 38.4% in the current quarter compared to 35.7% in the prior year quarter, an increase of 271 basis points primarily due to an increase in rooms revenue, as discussed above.

Regional Operations

•Net revenues of $946 million in the current quarter compared to $891 million in the prior year quarter, an increase of 6%, due primarily to an increase in non-gaming business volume;
•Same-store net revenues (adjusted for dispositions) of $919 million in the current quarter compared to $833 million in the prior year quarter, an increase of 10%;
•Adjusted Property EBITDAR of $313 million, which was flat compared to the prior year quarter;
•Same-Store Adjusted Property EBITDAR of $302 million in the current quarter compared to $285 million in the prior year quarter, an increase of 6%; and
•Adjusted Property EBITDAR margin of 33.1% in the current quarter compared to 35.2% in the prior year quarter, a decrease of 206 basis points, due primarily to an increase in contribution from lower margin non-gaming revenue.




Page 2 of 11

MGM China

•Net revenues of $618 million in the current quarter compared to $268 million in the prior year quarter, an increase of 130%, and a decrease of 16% compared to the first quarter of 2019. The current quarter was positively affected by the removal of COVID-19 related travel restrictions;
•Adjusted Property EBITDAR of $169 million in the current quarter compared to Adjusted Property EBITDAR loss of $26 million in the prior year quarter, which included a charge of $18 million related to litigation reserves, and a decrease of 12% compared to the first quarter of 2019; and
•Adjusted Property EBITDAR margin of 27.4% in the current quarter compared to 26.3% in the first quarter of 2019.
Adjusted EPS
The following table reconciles diluted earnings per share (“EPS”) to Adjusted EPS (approximate EPS impact shown, per share; positive adjustments represent charges to income):
Three Months Ended March 31,20232022
Diluted earnings per share$1.24 $(0.06)
Property transactions, net(1.05)0.12 
Non-operating items:
Gain related to debt and equity investments(0.02)(0.03)
Foreign currency loss on MGM China senior notes0.03 0.02 
Change in the fair value of unhedged MGP swaps— (0.03)
Income tax impact on net income adjustments(1)
0.24 (0.01)
Adjusted EPS$0.44 $0.01 
 
(1)The income tax impact includes current and deferred income tax expense based upon the nature of the adjustment and the jurisdiction in which it occurs.
Las Vegas Strip Resorts
The following table shows key gaming statistics for Las Vegas Strip Resorts:
Three Months Ended March 31,20232022% Change
 (Dollars in millions)
Casino revenue$501 $475 5 %
Table games drop$1,524 $1,203 27 %
Table games win$346 $296 17 %
Table games win %22.7 %24.6 %
Slot handle$5,759 $4,607 25 %
Slot win$544 $427 27 %
Slot win %9.4 %9.3 %

The following table shows key hotel statistics for Las Vegas Strip Resorts:
 
 
Three Months Ended March 31,20232022% Change
Room revenue (in millions)
$752 $485 55 %
Occupancy92 %78 %
Average daily rate (ADR)$258 $197 31 %
Revenue per available room (REVPAR)$239 $154 56 %

Page 3 of 11

Regional Operations
The following table shows key gaming statistics for Regional Operations:
Three Months Ended March 31,20232022% Change
 (Dollars in millions)
Casino revenue$717$7042%
Table games drop$1,013$1,021(1)%
Table games win$214$216(1)%
Table games win %21.1 %21.2 %
Slot handle$6,999$6,6625%
Slot win$670$6385%
Slot win %9.6 %9.6 %
MGM China
The following table shows key gaming statistics for MGM China:
Three Months Ended March 31,20232022% Change
 (Dollars in millions)
Casino revenue$555$231140%
Main floor table games drop$2,177$1,09699%
Main floor table games win$523$239119%
Main floor table games win %24.0 %21.8 %
Intercompany branding license fee expense was $11 million in the current quarter and $5 million in the prior year quarter.
Corporate Expense
Corporate expense, including share-based compensation for corporate employees, increased to $128 million in the first quarter of 2023, from $111 million in the prior year quarter, due primarily to an increase in payroll expense.
Unconsolidated Affiliates
The following table summarizes information related to the Company's share of operating loss from unconsolidated affiliates:
Three Months Ended March 31,20232022
 (In thousands)
MGP BREIT Venture$— $38,936 
BetMGM(81,872)(91,993)
Other6,873 6,219 
 $(74,999)$(46,838)
MGM Resorts Share Repurchases 
During the first quarter of 2023, the Company repurchased approximately 12 million shares of its common stock for an aggregate amount of $487 million, pursuant to its repurchase plans. The remaining availability under the February 2023 repurchase plan was approximately $2.0 billion as of March 31, 2023. All shares repurchased under the Company's repurchase plans have been retired.



Page 4 of 11

Conference Call Details 
MGM Resorts will host a conference call at 5:00 p.m. Eastern Time today, which will include a brief discussion of the results followed by a question and answer session. In addition, supplemental slides will be posted prior to the start of the call on MGM's Investor Relations website at http://investors.mgmresorts.com.
 
The call will be accessible via the internet through http://investors.mgmresorts.com/investors/events-and-presentations/ or by calling 1-888-317-6003 for domestic callers and 1-412-317-6061 for international callers. The conference call access code is 8922052.
 
A replay of the call will be available through May 8, 2023. The replay may be accessed by dialing 1-877-344-7529 or 1-412-317-0088. The replay access code is 114985. The call will be archived at http://investors.mgmresorts.com
 1."Adjusted EPS" is diluted earnings or loss per share adjusted to exclude property transactions, net, foreign currency gain/loss related to MGM China’s U.S. dollar-denominated debt, net gain/loss related to equity investments for which the Company has elected the fair value option of ASC 825 and equity investments accounted for under ASC 321 for which there is a readily determinable fair value and net gain/loss related to the Company's investments in debt securities, and mark-to-market adjustments related to MGP's unhedged interest rate swaps.
 
Adjusted EPS is a non-GAAP measure and is presented solely as a supplemental disclosure to reported GAAP measures because management believes this measure is useful in providing period-to-period comparisons of the results of the Company's continuing operations to assist investors in reviewing the Company's operating performance over time. Management believes that while certain items excluded from Adjusted EPS may be recurring in nature and should not be disregarded in evaluating the Company's earnings performance, it is useful to exclude such items when comparing current performance to prior periods because these items can vary significantly depending on specific underlying transactions or events. Also, management believes certain excluded items, and items further discussed in footnote 2 below, may not relate specifically to current operating trends or be indicative of future results. Adjusted EPS should not be construed as an alternative to GAAP earnings per share as an indicator of the Company's performance. In addition, Adjusted EPS may not be defined in the same manner by all companies and, as a result, may not be comparable to similarly titled non-GAAP financial measures of other companies. A reconciliation of Adjusted EPS to diluted earnings per share can be found under "Adjusted EPS" included in this release.
 
2."Adjusted EBITDAR" is earnings before interest and other non-operating income (expense), taxes, depreciation and amortization, preopening and start-up expenses, property transactions, net, rent expense related to triple-net operating leases and ground leases, and income from unconsolidated affiliates related to investments in real estate ventures. 
 
"Adjusted Property EBITDAR" is the Company's reportable segment GAAP measure, which management utilizes as the primary profit measure for its reportable segments and underlying operating segments. Adjusted Property EBITDAR is a measure defined as earnings before interest and other non-operating income (expense), taxes, depreciation and amortization, preopening and start-up expenses, property transactions, net, rent expense related to triple-net operating leases and ground leases, income from unconsolidated affiliates related to investments in real estate ventures, and also excludes corporate expense and stock compensation expense, which are not allocated to each operating segment, and rent expense related to the master lease with MGP that eliminated in consolidation.

"Same-Store Adjusted Property EBITDAR" is Adjusted Property EBITDAR further adjusted to exclude the Adjusted Property EBITDAR of acquired operating segments from the date of acquisition through the end of the reporting period and to exclude the Adjusted Property EBITDAR of disposed operating segments from the beginning of the reporting period through the date of disposition. Accordingly, for Las Vegas Strip Resorts, the Company has excluded the Adjusted Property EBITDAR of The Cosmopolitan for periods subsequent to its acquisition on May 17, 2022 and of The Mirage for the periods prior to its disposition on December 19, 2022, as applicable. For Regional Operations, the Company has excluded the Adjusted Property EBITDAR of Gold Strike Tunica for the periods prior to its disposition on February 15, 2023, as applicable.

Same-Store Adjusted Property EBITDAR is a non-GAAP measure and is presented solely as a supplemental disclosure to reported GAAP measures because management believes this measure is useful in providing meaningful period-to-period comparisons of the results of the Company's operations for operating segments that were consolidated for the full period presented to assist users of the financial statements in reviewing operating performance over time. Same-Store Adjusted Property EBITDAR should not be viewed as a measure of overall operating performance, considered in isolation, or as an alternative to the Company's reportable segment GAAP measure or net income, or as an alternative to any other measure

Page 5 of 11

determined in accordance with generally accepted accounting principles, because this measure is not presented on a GAAP basis, and is provided for the limited purposes discussed herein. In addition, Same-Store Adjusted Property EBITDAR may not be defined in the same manner by all companies and, as a result, may not be comparable to similarly titled non-GAAP financial measures of other companies, and such differences may be material. A reconciliation of the Company's reportable segment Adjusted Property EBITDAR GAAP measure to Same-Store Adjusted Property EBITDAR is included in the financial schedules in this release.
 
Adjusted EBITDAR information is a non-GAAP measure that is a valuation metric, should not be used as an operating metric, and is presented solely as a supplemental disclosure to reported GAAP measures because management believes this measure is widely used by analysts, lenders, financial institutions, and investors as a principal basis for the valuation of gaming companies. Management believes that while items excluded from Adjusted EBITDAR may be recurring in nature and should not be disregarded in evaluation of the Company's earnings performance, it is useful to exclude such items when analyzing current results and trends. Also, management believes excluded items may not relate specifically to current trends or be indicative of future results. For example, preopening and start-up expenses will be significantly different in periods when the Company is developing and constructing a major expansion project and will depend on where the current period lies within the development cycle, as well as the size and scope of the project(s). Property transactions, net includes normal recurring disposals, gains and losses on sales of assets related to specific assets within the Company's 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, management excludes rent expense related to triple-net operating leases and ground leases. Management believes excluding rent expense related to triple-net operating leases and ground leases provides useful information to analysts, lenders, financial institutions, and investors when valuing the Company, as well as comparing the Company's results to other gaming companies, without regard to differences in capital structure and leasing arrangements since the operations of other gaming companies may or may not include triple-net operating leases or ground leases. However, as discussed herein, Adjusted EBITDAR should not be viewed as a measure of overall operating performance, an indicator of the Company's performance, considered in isolation, or construed as an alternative to operating income or net income, or as an alternative to cash flows from operating activities, as a measure of liquidity, or as an alternative to any other measure determined in accordance with generally accepted accounting principles, because this measure is not presented on a GAAP basis and excludes certain expenses, including the rent expense related to triple-net operating leases and ground leases, and is provided for the limited purposes discussed herein. In addition, other companies in the gaming and hospitality industries that report Adjusted EBITDAR may calculate Adjusted EBITDAR in a different manner and such differences may be material. The Company has significant uses of cash flows, including capital expenditures, interest payments, taxes, real estate triple-net lease and ground lease payments, and debt principal repayments, which are not reflected in Adjusted EBITDAR. A reconciliation of GAAP net income (loss) to Adjusted EBITDAR is included in the financial schedules in this release.

3. "Free Cash Flow" is net cash flow provided by operating activities less capital expenditures.

Free Cash Flow is a non-GAAP measure and is presented solely as a supplemental disclosure to reported GAAP measures because management believes this liquidity measure is useful in evaluating the ability of the Company's operations to generate cash for uses other than capital expenditures, and is used for decision-making purposes related to investments and returning cash to shareholders through share repurchases. Free Cash Flow should not be construed as an alternative to net cash provided by operating activities as a measure of liquidity. The Company's definition of Free Cash Flow is limited in that it does not represent residual cash flows for discretionary expenditures due to the fact that it does not deduct payments for debt service or other obligations and does not reflect the total movement of cash as detailed in the Company's consolidated statements of cash flows. In addition, Free Cash Flow may not be defined in the same manner by all companies and, as a result, may not be comparable to similarly titled non-GAAP measures of other companies. A reconciliation of GAAP net cash provided by operating activities to Free Cash Flow is included in the financial schedules in this release.

4. REVPAR is hotel revenue per available room.
 
*     *      *
 

Page 6 of 11

About MGM Resorts International
 
MGM Resorts International (NYSE: MGM) is an S&P 500® global gaming and entertainment company with national and international locations featuring best-in-class hotels and casinos, state-of-the-art meetings and conference spaces, incredible live and theatrical entertainment experiences, and an extensive array of restaurant, nightlife and retail offerings. MGM Resorts creates immersive, iconic experiences through its suite of Las Vegas-inspired brands. The MGM Resorts portfolio encompasses 32 unique hotel and gaming destinations globally, including some of the most recognizable resort brands in the industry. The Company's 50/50 venture, BetMGM, LLC, offers sports betting and online gaming in North America through market-leading brands, including BetMGM and partypoker, and the Company's subsidiary, LeoVegas AB, offers sports betting and online gaming through market-leading brands in several jurisdictions throughout Europe. The Company is currently pursuing targeted expansion in Asia through the integrated resort opportunity in Japan. Through its “Focused on What Matters: Embracing Humanity and Protecting the Planet” philosophy, MGM Resorts commits to creating a more sustainable future, while striving to make a bigger difference in the lives of its employees, guests, and in the communities where it operates. The global employees of MGM Resorts are proud of their company for being recognized as one of FORTUNE® Magazine's World's Most Admired Companies®. For more information, please visit us at www.mgmresorts.com. Please also connect with us @MGMResortsIntl on Twitter as well as Facebook and Instagram.

Statements in this release that are not historical facts are forward-looking statements, within the meaning of the Private Securities Litigation Reform Act of 1995 and involve risks and/or uncertainties, including those described in the Company's public filings with the Securities and Exchange Commission. The Company has based forward-looking statements on management’s current expectations and assumptions and not on historical facts. Examples of these statements include, but are not limited to: the Company's expectations regarding any benefits expected to be received from the Company's recent transactions; future results of the Company (including the Company's ability to maintain a strong balance sheet), and its unconsolidated affiliates, including BetMGM; expectations regarding the Company's free cash flow; expectations regarding the impact of macroeconomic trends on the Company's business; expectations regarding the Company's liquidity position and the size and timing of future investments; the Company's ability to execute on its strategic plans, including the development of an integrated resort in Japan, obtaining a commercial gaming license in New York, expansion of LeoVegas and the MGM digital brand, the closing of the Push Gaming Holding Limited acquisition, positioning BetMGM as a leader in sports betting and iGaming, and the Company's ability to return capital to shareholders (including the timing and amount of any share repurchases). These forward-looking statements involve a number of risks and uncertainties. Among the important factors that could cause actual results to differ materially from those indicated in such forward-looking statements include the continued impact of the COVID-19 pandemic on the Company's business, the effects of economic conditions and market conditions in the markets in which the Company operates and competition with other destination travel locations throughout the United States and the world, the design, timing and costs of expansion projects, risks relating to international operations, permits, licenses, financings, approvals and other contingencies in connection with growth in new or existing jurisdictions and additional risks and uncertainties described in the Company's Form 10-K, Form 10-Q and Form 8-K reports (including all amendments to those reports). In providing forward-looking statements, the Company is not undertaking any duty or obligation to update these statements publicly as a result of new information, future events or otherwise, except as required by law. If the Company updates one or more forward-looking statements, no inference should be drawn that it will make additional updates with respect to those other forward-looking statements.

MGM RESORTS CONTACTS: 
Investment Community 
SARAH ROGERS
Senior Vice President of Corporate Finance
(702) 730-3942 or srogers@mgmresorts.com
ANDREW CHAPMAN 
Director of Investor Relations 
(702) 693-8711 or achapman@mgmresorts.com
 
  
News Media 
BRIAN AHERN 
Director of Communications 
media@mgmresorts.com 


Page 7 of 11

MGM RESORTS INTERNATIONAL AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS
(In thousands, except per share data)
(Unaudited)
 
 Three Months Ended
 March 31, 2023March 31, 2022
Revenues   
Casino$1,882,428 $1,420,910 
Rooms848,488 557,073 
Food and beverage722,131 492,854 
Entertainment, retail and other409,578 371,566 
Reimbursed costs10,671 11,906 
3,873,296 2,854,309 
Expenses
Casino990,890 674,365 
Rooms240,114 196,113 
Food and beverage511,592 368,662 
Entertainment, retail and other243,528 218,749 
Reimbursed costs10,671 11,906 
General and administrative1,135,540 776,837 
Corporate expense127,559 111,241 
Preopening and start-up expenses 139 434 
Property transactions, net(396,076)54,738 
Depreciation and amortization203,501 288,638 
3,067,458 2,701,683 
Loss from unconsolidated affiliates(74,999)(46,838)
Operating income730,839 105,788 
Non-operating income (expense)
Interest expense, net of amounts capitalized(130,300)(196,091)
Non-operating items from unconsolidated affiliates(1,184)(15,133)
Other, net46,307 34,302 
(85,177)(176,922)
Income (loss) before income taxes645,662 (71,134)
Benefit (provision) for income taxes(165,779)36,341 
Net income (loss)479,883 (34,793)
Less: Net (income) loss attributable to noncontrolling interests(13,076)16,777 
Net income (loss) attributable to MGM Resorts International$466,807 $(18,016)
Earnings (loss) per share
Basic$1.25 $(0.06)
Diluted$1.24 $(0.06)
Weighted average common shares outstanding
Basic374,085 442,916 
Diluted378,095 442,916 
 

 


Page 8 of 11

MGM RESORTS INTERNATIONAL AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
(In thousands, except share data)
(Unaudited)
 
 March 31, 2023December 31, 2022
ASSETS
Current assets  
Cash and cash equivalents$4,505,318 $5,911,893 
Accounts receivable, net752,965 852,149 
Inventories128,732 126,065 
Income tax receivable2,061 73,016 
Prepaid expenses and other842,028 583,132 
Assets held for sale— 608,437 
Total current assets6,231,104 8,154,692 
Property and equipment, net5,140,662 5,223,928 
Other assets
Investments in and advances to unconsolidated affiliates153,856 173,039 
Goodwill 5,024,905 5,029,312 
Other intangible assets, net1,756,151 1,551,252 
Operating lease right-of-use assets, net24,403,384 24,530,929 
Other long-term assets, net832,167 1,029,054 
Total other assets32,170,463 32,313,586 
 $43,542,229 $45,692,206 
LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities  
Accounts and construction payable$347,344 $369,817 
Income tax payable65,992 — 
Current portion of long-term debt36,492 1,286,473 
Accrued interest on long-term debt114,382 83,451 
Other accrued liabilities2,280,217 2,236,323 
Liabilities related to assets held for sale— 539,828 
Total current liabilities2,844,427 4,515,892 
Deferred income taxes, net3,008,742 2,969,443 
Long-term debt, net6,841,483 7,432,817 
Operating lease liabilities25,145,321 25,149,299 
Other long-term obligations470,495 256,282 
Redeemable noncontrolling interests9,658 158,350 
Stockholders' equity
Common stock, $.01 par value: authorized 1,000,000,000 shares, issued and outstanding 367,241,030 and 379,087,524 shares3,672 3,791 
Capital in excess of par value— — 
Retained earnings4,799,178 4,794,239 
Accumulated other comprehensive income36,808 33,499 
Total MGM Resorts International stockholders' equity4,839,658 4,831,529 
Noncontrolling interests382,445 378,594 
Total stockholders' equity5,222,103 5,210,123 
$43,542,229 $45,692,206 
 




Page 9 of 11

MGM RESORTS INTERNATIONAL AND SUBSIDIARIES
SUPPLEMENTAL DATA – NET REVENUES
(In thousands)
(Unaudited)
Three Months Ended
March 31, 2023March 31, 2022
Las Vegas Strip Resorts$2,176,152 $1,662,892 
Regional Operations945,843 890,829 
MGM China617,592 268,375 
Management and other operations133,709 32,213 
$3,873,296 $2,854,309 
 
 

  
MGM RESORTS INTERNATIONAL AND SUBSIDIARIES
SUPPLEMENTAL DATA – ADJUSTED PROPERTY EBITDAR AND ADJUSTED EBITDAR
(In thousands)
(Unaudited)
 Three Months Ended
 March 31, 2023March 31, 2022
Las Vegas Strip Resorts$835,809 $593,634 
Regional Operations313,175 313,279 
MGM China168,948 (25,656)
Unconsolidated affiliates(1)
(77,694)(88,484)
Management and other operations529 (3,601)
Stock compensation(23,890)(23,344)
Corporate(2)
(110,614)(95,424)
 $1,106,263 
 
(1) Represents the Company's share of operating income (loss) excluding investments in real estate ventures, adjusted for the effect of certain basis differences.
(2)Three months ended March 31, 2023 includes amounts related to MGM China of $8 million, global development of $7 million, and transaction costs of $2 million. Three months ended March 31, 2022 includes amounts related to MGM China of $4 million, global development of $4 million, and transaction costs of $9 million.


MGM RESORTS INTERNATIONAL AND SUBSIDIARIES
RECONCILIATION OF NET INCOME (LOSS) ATTRIBUTABLE TO MGM RESORTS INTERNATIONAL TO ADJUSTED EBITDAR
(In thousands)
(Unaudited)
 Three Months Ended
 March 31, 2023March 31, 2022
Net income (loss) attributable to MGM Resorts International$466,807 $(18,016)
Plus: Net income (loss) attributable to noncontrolling interests13,076 (16,777)
Net income (loss)479,883 (34,793)
(Benefit) provision for income taxes165,779 (36,341)
Income (loss) before income taxes645,662 (71,134)
Non-operating (income) expense:
Interest expense, net of amounts capitalized130,300 196,091 
Other, net(45,123)(19,169)
85,177 176,922 
Operating income730,839 105,788 
  Preopening and start-up expenses139 434 
  Property transactions, net(396,076)54,738 
  Depreciation and amortization203,501 288,638 
  Triple-net operating lease and ground lease rent expense570,555 262,452 
  Income from unconsolidated affiliates related to real estate ventures(2,695)(41,646)
Adjusted EBITDAR$1,106,263 
 

Page 10 of 11

 
MGM RESORTS INTERNATIONAL AND SUBSIDIARIES
RECONCILIATION OF NET CASH PROVIDED BY OPERATING ACTIVITIES TO FREE CASH FLOW
(In thousands)
(Unaudited)
 Three Months Ended
 March 31, 2023
Net cash provided by operating activities$704,053 
Less: Capital expenditures(139,820)
Free Cash Flow$564,233 
 

MGM RESORTS INTERNATIONAL AND SUBSIDIARIES
RECONCILIATIONS OF LAS VEGAS STRIP RESORTS NET REVENUES TO LAS VEGAS STRIP RESORTS SAME-STORE NET REVENUES AND LAS VEGAS STRIP RESORTS ADJUSTED PROPERTY EBITDAR TO LAS VEGAS STRIP RESORTS SAME-STORE ADJUSTED PROPERTY EBITDAR
(In thousands)
(Unaudited)

 Three Months Ended
 March 31, 2023March 31, 2022
Las Vegas Strip Resorts net revenues$2,176,152 $1,662,892 
Acquisitions (1)
(308,168)— 
Dispositions (2)
— (127,797)
Las Vegas Strip Resorts same-store net revenues$1,867,984 $1,535,095 
Las Vegas Strip Resorts Adjusted Property EBITDAR$835,809 $593,634 
Acquisitions (1)
(129,854)— 
Dispositions (2)
— (32,892)
Las Vegas Strip Resorts Same-Store Adjusted Property EBITDAR$705,955 $560,742 

(1)Excludes the net revenues and Adjusted Property EBITDAR of The Cosmopolitan.
(2)Excludes the net revenues and Adjusted Property EBITDAR of The Mirage.


MGM RESORTS INTERNATIONAL AND SUBSIDIARIES
RECONCILIATIONS OF REGIONAL OPERATIONS NET REVENUES TO REGIONAL OPERATIONS SAME-STORE NET REVENUES AND REGIONAL OPERATIONS ADJUSTED PROPERTY EBITDAR TO REGIONAL OPERATIONS SAME-STORE ADJUSTED PROPERTY EBITDAR
(In thousands)
(Unaudited)

 Three Months Ended
 March 31, 2023March 31, 2022
Regional Operations net revenues$945,843 $890,829 
Dispositions (1)
(26,967)(58,073)
Regional Operations same-store net revenues$918,876 $832,756 
Regional Operations Adjusted Property EBITDAR$313,175 $313,279 
Dispositions (1)
(11,073)(28,611)
Regional Operations Same-Store Adjusted Property EBITDAR$302,102 $284,668 

(1)Excludes the net revenues and Adjusted Property EBITDAR of Gold Strike Tunica.



Page 11 of 11