Condensed Consolidating Financial Information | NOTE 12 — CONDENSED CONSOLIDATING FINANCIAL INFORMATION As of March 31, 2016, all of the Company’s principal debt arrangements were guaranteed by each of its material domestic subsidiaries, other than MGM Grand Detroit, LLC (which is a co-borrower under the Company’s senior credit facility), MGM National Harbor, LLC, Blue Tarp reDevelopment, LLC (the company that will own and operate the Company’s proposed casino in Springfield, Massachusetts), MGP and each of their respective subsidiaries. The Company’s international subsidiaries, including MGM China and its subsidiaries, are not guarantors of such indebtedness. Separate condensed financial statement information for the subsidiary guarantors and non-guarantors as of March 31, 2016 and December 31, 2015, and for the three months ended March 31, 2016 and 2015, are presented below. Within the Condensed Consolidating Statements of Cash Flows for the three months ended March 31, 2016 and 2015, 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 March 31, 2016 Parent Guarantor Subsidiaries Non-Guarantor Subsidiaries Elimination Consolidated (In thousands) Current assets $ 540,552 $ 898,946 $ 962,615 $ (469 ) $ 2,401,644 Property and equipment, net — 12,304,888 3,399,814 (11,971 ) 15,692,731 Investments in subsidiaries 20,471,064 2,962,803 — (23,433,867 ) — Investments in and advances to unconsolidated affiliates — 1,447,079 6,422 25,000 1,478,501 Intercompany accounts — 3,500,753 — (3,500,753 ) — Other non-current assets 41,824 447,431 5,435,159 — 5,924,414 $ 21,053,440 $ 21,561,900 $ 9,804,010 $ (26,922,060 ) $ 25,497,290 Current liabilities $ 417,023 $ 915,160 $ 756,596 $ (468 ) $ 2,088,311 Intercompany accounts 2,560,016 — 940,737 (3,500,753 ) — Deferred income taxes, net 2,376,330 — 311,616 — 2,687,946 Long-term debt 10,477,773 2,836 2,205,772 — 12,686,381 Other long-term obligations 22,399 61,421 79,572 — 163,392 Total liabilities 15,853,541 979,417 4,294,293 (3,501,221 ) 17,626,030 Redeemable noncontrolling interest — — 6,250 — 6,250 MGM Resorts International stockholders' equity 5,199,899 20,582,483 2,838,356 (23,420,839 ) 5,199,899 Noncontrolling interests — — 2,665,111 — 2,665,111 Total stockholders' equity 5,199,899 20,582,483 5,503,467 (23,420,839 ) 7,865,010 $ 21,053,440 $ 21,561,900 $ 9,804,010 $ (26,922,060 ) $ 25,497,290 At December 31, 2015 Parent Guarantor Subsidiaries Non-Guarantor Subsidiaries Elimination Consolidated (In thousands) Current assets $ 561,310 $ 932,374 $ 915,979 $ (914 ) $ 2,408,749 Property and equipment, net — 12,364,382 3,019,384 (11,971 ) 15,371,795 Investments in subsidiaries 20,226,258 2,956,404 — (23,182,662 ) — Investments in and advances to unconsolidated affiliates — 1,460,084 6,413 25,000 1,491,497 Intercompany accounts — 3,234,271 — (3,234,271 ) — Other non-current assets 38,577 444,333 5,460,227 — 5,943,137 $ 20,826,145 $ 21,391,848 $ 9,402,003 $ (26,404,818 ) $ 25,215,178 Current liabilities $ 536,165 $ 994,570 $ 708,130 $ (914 ) $ 2,237,951 Intercompany accounts 2,390,461 — 843,810 (3,234,271 ) — Deferred income taxes, net 2,366,443 — 314,133 — 2,680,576 Long-term debt 10,393,197 4,837 1,970,277 — 12,368,311 Other long-term obligations 19,952 67,212 70,499 — 157,663 Total liabilities 15,706,218 1,066,619 3,906,849 (3,235,185 ) 17,444,501 Redeemable noncontrolling interests — — 6,250 — 6,250 MGM Resorts International stockholders' equity 5,119,927 20,325,229 2,844,404 (23,169,633 ) 5,119,927 Noncontrolling interests — — 2,644,500 — 2,644,500 Total stockholders' equity 5,119,927 20,325,229 5,488,904 (23,169,633 ) 7,764,427 $ 20,826,145 $ 21,391,848 $ 9,402,003 $ (26,404,818 ) $ 25,215,178 CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME INFORMATION Three Months Ended March 31, 2016 Parent Guarantor Subsidiaries Non-Guarantor Subsidiaries Elimination Consolidated (In thousands) Net revenues $ — $ 1,600,525 $ $ 610,009 $ (848 ) $ 2,209,686 Equity in subsidiaries' earnings 286,193 41,311 — (327,504 ) — Expenses Casino and hotel operations 2,122 904,060 396,379 (848 ) 1,301,713 General and administrative 1,613 252,357 54,573 — 308,543 Corporate expense 34,556 36,543 149 — 71,248 Preopening and start-up expenses — 3,446 18,514 — 21,960 Property transactions, net — 5,141 (10 ) — 5,131 Depreciation and amortization — 132,988 66,851 — 199,839 38,291 1,334,535 536,456 (848 ) 1,908,434 Income from unconsolidated affiliates — 14,790 (88 ) — 14,702 Operating income (loss) 247,902 322,091 73,465 (327,504 ) 315,954 Interest expense, net of amounts capitalized (175,694 ) (195 ) (8,780 ) — (184,669 ) Other, net 13,874 (19,536 ) (13,115 ) — (18,777 ) Income (loss) before income taxes 86,082 302,360 51,570 (327,504 ) 112,508 Benefit (provision) for income taxes (19,283 ) (3,719 ) 1,692 — (21,310 ) Net income (loss) 66,799 298,641 53,262 (327,504 ) 91,198 Less: Net income attributable to noncontrolling interests — — (24,399 ) — (24,399 ) Net income (loss) attributable to MGM Resorts International $ 66,799 $ 298,641 $ 28,863 $ (327,504 ) $ 66,799 Net income (loss) $ 66,799 $ 298,641 $ 53,262 $ (327,504 ) $ 91,198 Other comprehensive income (loss), net of tax: Foreign currency translation adjustment (2,400 ) (2,400 ) (4,765 ) 4,800 (4,765 ) Other comprehensive income (loss) (2,400 ) (2,400 ) (4,765 ) 4,800 (4,765 ) Comprehensive income (loss) 64,399 296,241 48,497 (322,704 ) 86,433 Less: Comprehensive income attributable to noncontrolling interests — — (22,034 ) — (22,034 ) Comprehensive income (loss) attributable to MGM Resorts International $ 64,399 $ 296,241 $ 26,463 $ (322,704 ) $ 64,399 CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS INFORMATION Three Months Ended March 31, 2016 Parent Guarantor Subsidiaries Non-Guarantor Subsidiaries Elimination Consolidated (In thousands) Cash flows from operating activities Net cash provided by (used in) operating activities $ (206,511 ) $ 303,576 $ 127,531 $ — $ 224,596 Cash flows from investing activities Capital expenditures, net of construction payable — (78,454 ) (349,045 ) — (427,499 ) Dispositions of property and equipment — 89 138 — 227 Investments in and advances to unconsolidated affiliates — (1,555 ) — — (1,555 ) Distributions from unconsolidated affiliates in excess of cumulative earnings — 1,629 — — 1,629 Intercompany accounts — (266,482 ) — 266,482 — Other — (1,988 ) (838 ) — (2,826 ) Net cash provided by (used in) investing activities — (346,761 ) (349,745 ) 266,482 (430,024 ) Cash flows from financing activities Net borrowings (repayments) under bank credit facilities - maturities of 90 days or less (7,000 ) — 250,000 — 243,000 Retirement of senior debentures — (2,661 ) — — (2,661 ) Debt issuance costs (27 ) — (32,550 ) — (32,577 ) Excess tax benefit from exercise of stock options 1,035 — — — 1,035 Intercompany accounts 199,554 3,760 63,168 (266,482 ) — Distributions to noncontrolling interest owners — — (2,267 ) — (2,267 ) Other (2,449 ) (3,119 ) — — (5,568 ) Net cash provided by (used in) financing activities 191,113 (2,020 ) 278,351 (266,482 ) 200,962 Effect of exchange rate on cash — — (941 ) — (941 ) Cash and cash equivalents Net increase (decrease) for the period (15,398 ) (45,205 ) 55,196 — (5,407 ) Balance, beginning of period 538,856 304,168 827,288 — 1,670,312 Balance, end of period $ 523,458 $ 258,963 $ 882,484 $ — $ 1,664,905 CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME INFORMATION Three Months Ended March 31, 2015 Parent Guarantor Subsidiaries Non-Guarantor Subsidiaries Elimination Consolidated (In thousands) Net revenues $ — $ 1,569,282 $ 763,685 $ (723 ) $ 2,332,244 Equity in subsidiaries' earnings 327,766 44,966 — (372,732 ) — Expenses Casino and hotel operations 1,500 937,439 513,904 (723 ) 1,452,120 General and administrative 1,201 269,554 57,418 — 328,173 Corporate expense 15,516 35,204 (364 ) — 50,356 Preopening and start-up expenses — 917 14,954 — 15,871 Property transactions, net — 1,257 332 — 1,589 Depreciation and amortization — 127,818 78,594 — 206,412 18,217 1,372,189 664,838 (723 ) 2,054,521 Income from unconsolidated affiliates — 117,265 116 — 117,381 Operating income (loss) 309,549 359,324 98,963 (372,732 ) 395,104 Interest expense, net of amounts capitalized (211,077 ) (288 ) (4,897 ) — (216,262 ) Other, net 12,879 (20,738 ) (14,642 ) — (22,501 ) Income (loss) before income taxes 111,351 338,298 79,424 (372,732 ) 156,341 Benefit (provision) for income taxes 58,499 (1,686 ) (508 ) — 56,305 Net income (loss) 169,850 336,612 78,916 (372,732 ) 212,646 Less: Net income attributable to noncontrolling interests — — (42,796 ) — (42,796 ) Net income (loss) attributable to MGM Resorts International $ 169,850 $ 336,612 $ 36,120 $ (372,732 ) $ 169,850 Net income (loss) $ 169,850 $ 336,612 $ 78,916 $ (372,732 ) $ 212,646 Other comprehensive income (loss), net of tax: Foreign currency translation adjustment 1,261 1,261 2,476 (2,522 ) 2,476 Other (672 ) (672 ) — 672 (672 ) Other comprehensive income (loss) 589 589 2,476 (1,850 ) 1,804 Comprehensive income (loss) 170,439 337,201 81,392 (374,582 ) 214,450 Less: Comprehensive income attributable to noncontrolling interests — — (44,011 ) — (44,011 ) Comprehensive income (loss) attributable to MGM Resorts International $ 170,439 $ 337,201 $ 37,381 $ (374,582 ) $ 170,439 CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS INFORMATION Three Months Ended March 31, 2015 Parent Guarantor Subsidiaries Non-Guarantor Subsidiaries Elimination Consolidated (In thousands) Cash flows from operating activities Net cash provided by (used in) operating activities $ (217,074 ) $ 293,772 $ 98,950 $ — $ 175,648 Cash flows from investing activities Capital expenditures, net of construction payable — (105,509 ) (186,820 ) — (292,329 ) Dispositions of property and equipment — 100 64 — 164 Investments in and advances to unconsolidated affiliates (140,732 ) (19,347 ) — — (160,079 ) Distributions from unconsolidated affiliates in excess of cumulative earnings — 1,111 — — 1,111 Proceeds from cash deposits - original maturities longer than 90 days 570,000 — — — 570,000 Intercompany accounts — (214,237 ) — 214,237 — Other — (2,070 ) — — (2,070 ) Net cash provided by (used in) investing activities 429,268 (339,952 ) (186,756 ) 214,237 116,797 Cash flows from financing activities Net repayments under bank credit facilities - maturities of 90 days or less (1,267,625 ) — (51,001 ) — (1,318,626 ) Borrowings under bank credit facilities - maturities longer than 90 days 1,260,625 — 450,000 — 1,710,625 Excess tax benefit from exercise of stock options 142 — — — 142 Intercompany accounts 187,337 10,520 16,380 (214,237 ) — Distributions to noncontrolling interest owners — — (202,624 ) — (202,624 ) Other (294 ) (2 ) 2 — (294 ) Net cash provided by (used in) financing activities 180,185 10,518 212,757 (214,237 ) 189,223 Effect of exchange rate on cash — — 704 — 704 Cash and cash equivalents Net increase (decrease) for the period 392,379 (35,662 ) 125,655 — 482,372 Change in cash related to assets held for sale — (552 ) — — (552 ) Balance, beginning of period 799,508 255,655 658,552 — 1,713,715 Balance, end of period $ 1,191,887 $ 219,441 $ 784,207 $ — $ 2,195,535 |