Condensed Consolidating Financial Information | NOTE 11 — CONDENSED CONSOLIDATING FINANCIAL INFORMATION As of March 31, 2018, all of the Company’s principal debt arrangements are guaranteed by each of its material domestic subsidiaries, other than MGP and the Operating Partnership, MGM Grand Detroit, LLC, MGM National Harbor, LLC, Blue Tarp reDevelopment, LLC (the company that will own and operate the Company’s casino in Springfield, Massachusetts), 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, 2018 and December 31, 2017, and for the three months ended March 31, 2018 and 2017 are presented below. Within the Condensed Consolidating Statements of Cash Flows, 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. Certain of the Company’s subsidiaries collectively own Operating Partnership units and each subsidiary accounts for its respective investment under the equity method within the condensed consolidating financial information presented below. For these subsidiaries, such investment constitutes continuing involvement, and accordingly, the contribution and leaseback of the real estate assets do not qualify for sale-leaseback accounting. The real estate assets are reflected in the balance sheets of the applicable MGM subsidiaries. In addition, such subsidiaries recognized finance liabilities within “Other long-term obligations” related to rent payments due under the master lease and recognized the related interest expense component of such payments. These real estate assets are also reflected on the balance sheet of the MGP subsidiary that received such assets. The condensed consolidating financial information presented below therefore includes the accounting for such activity within the respective columns presented and in the elimination column. CONDENSED CONSOLIDATING BALANCE SHEET INFORMATION At March 31, 2018 Guarantor Non-Guarantor Subsidiaries Parent Subsidiaries MGP Other Elimination Consolidated (In thousands) Current assets $ 108,921 $ 957,604 $ 282,698 $ 1,045,441 $ (1,951 ) $ 2,392,713 Property and equipment, net — 13,521,606 9,949,410 6,201,557 (9,960,744 ) 19,711,829 Investments in subsidiaries 21,354,482 3,372,421 — — (24,726,903 ) — Investments in the MGP Operating Partnership — 3,533,776 — 854,397 (4,388,173 ) — Investments in and advances to unconsolidated affiliates — 1,019,970 — 5,825 25,000 1,050,795 Intercompany accounts — 6,100,695 — — (6,100,695 ) — Other non-current assets 58,830 961,851 77,886 5,088,560 (44,194 ) 6,142,933 $ 21,522,233 $ 29,467,923 $ 10,309,994 $ 13,195,780 $ (45,197,660 ) $ 29,298,270 Current liabilities $ 395,483 $ 1,358,494 $ 146,844 $ 1,898,576 $ (212,509 ) $ 3,586,888 Intercompany accounts 5,894,933 — 302 205,460 (6,100,695 ) — Deferred income taxes, net 902,560 — 28,544 304,031 (28,544 ) 1,206,591 Long-term debt, net 6,921,359 570 3,925,203 1,895,729 — 12,742,861 Other long-term obligations 37,108 7,254,139 176,555 2,300,594 (9,485,517 ) 282,879 Total liabilities 14,151,443 8,613,203 4,277,448 6,604,390 (15,827,265 ) 17,819,219 Redeemable noncontrolling interests — — — 78,680 — 78,680 MGM Resorts International stockholders' equity 7,370,790 20,854,720 4,417,275 4,098,400 (29,370,395 ) 7,370,790 Noncontrolling interests — — 1,615,271 2,414,310 — 4,029,581 Total stockholders' equity 7,370,790 20,854,720 6,032,546 6,512,710 (29,370,395 ) 11,400,371 $ 21,522,233 $ 29,467,923 $ 10,309,994 $ 13,195,780 $ (45,197,660 ) $ 29,298,270 At December 31, 2017 Guarantor Non-Guarantor Subsidiaries Parent Subsidiaries MGP Other Elimination Consolidated (In thousands) Current assets $ 78,909 $ 1,015,802 $ 266,627 $ 1,022,340 $ (7,323 ) $ 2,376,355 Property and equipment, net — 13,521,221 10,021,938 6,125,722 (10,033,422 ) 19,635,459 Investments in subsidiaries 21,040,147 3,304,768 — — (24,344,915 ) — Investments in the MGP Operating Partnership — 3,549,063 — 862,037 (4,411,100 ) — Investments in and advances to unconsolidated affiliates — 1,002,903 — 5,394 25,000 1,033,297 Intercompany accounts — 5,998,499 — — (5,998,499 ) — Other non-current assets 49,142 913,602 62,555 5,134,220 (44,588 ) 6,114,931 $ 21,168,198 $ 29,305,858 $ 10,351,120 $ 13,149,713 $ (44,814,847 ) $ 29,160,042 Current liabilities $ 153,159 $ 1,445,031 $ 144,537 $ 1,609,110 $ (213,540 ) $ 3,138,297 Intercompany accounts 5,783,578 — 962 213,959 (5,998,499 ) — Deferred income taxes, net 934,966 — 28,544 360,409 (28,544 ) 1,295,375 Long-term debt, net 6,682,574 2,835 3,934,628 2,131,015 — 12,751,052 Other long-term obligations 36,860 7,268,664 174,710 2,305,353 (9,501,171 ) 284,416 Total liabilities 13,591,137 8,716,530 4,283,381 6,619,846 (15,741,754 ) 17,469,140 Redeemable noncontrolling interests — — — 79,778 — 79,778 MGM Resorts International stockholders' equity 7,577,061 20,589,328 4,443,089 4,040,676 (29,073,093 ) 7,577,061 Noncontrolling interests — — 1,624,650 2,409,413 — 4,034,063 Total stockholders' equity 7,577,061 20,589,328 6,067,739 6,450,089 (29,073,093 ) 11,611,124 $ 21,168,198 $ 29,305,858 $ 10,351,120 $ 13,149,713 $ (44,814,847 ) $ 29,160,042 CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME (LOSS) INFORMATION Three Months Ended March 31, 2018 Guarantor Non-Guarantor Subsidiaries Parent Subsidiaries MGP Other Elimination Consolidated (In thousands) Net revenues $ — $ 1,889,793 $ 215,839 $ 932,947 $ (216,342 ) $ 2,822,237 Equity in subsidiaries' earnings 328,267 44,535 — — (372,802 ) — Expenses Casino and hotel operations 2,715 1,050,019 — 582,979 (503 ) 1,635,210 General and administrative 2,350 310,850 22,499 104,690 (22,499 ) 417,890 Corporate expense 39,301 50,407 10,481 5,352 (6,032 ) 99,509 Preopening and start-up expenses — 6,742 — 60,175 — 66,917 Property transactions, net — 5,142 4,086 756 (4,086 ) 5,898 Depreciation and amortization — 156,647 68,991 112,148 (68,964 ) 268,822 44,366 1,579,807 106,057 866,100 (102,084 ) 2,494,246 Income from unconsolidated affiliates — 31,632 — 134 — 31,766 Operating income 283,901 386,153 109,782 66,981 (487,060 ) 359,757 Interest expense, net of amounts capitalized (109,558 ) (137 ) (49,230 ) (8,984 ) — (167,909 ) Other, net 15,772 (107,950 ) (1,152 ) (46,687 ) 129,091 (10,926 ) Income before income taxes 190,115 278,066 59,400 11,310 (357,969 ) 180,922 Benefit (provision) for income taxes 33,329 — (1,231 ) 53,281 — 85,379 Net income 223,444 278,066 58,169 64,591 (357,969 ) 266,301 Less: Net income attributable to noncontrolling interests — — (15,830 ) (27,027 ) — (42,857 ) Net income attributable to MGM Resorts International $ 223,444 $ 278,066 $ 42,339 $ 37,564 $ (357,969 ) $ 223,444 Net income $ 223,444 $ 278,066 $ 58,169 $ 64,591 $ (357,969 ) $ 266,301 Other comprehensive income (loss), net of tax: Foreign currency translation adjustment (13,368 ) (13,368 ) — (24,152 ) 26,736 (24,152 ) Unrealized gain on cash flow hedges 9,498 — 16,355 — (11,997 ) 13,856 Other comprehensive income (loss) (3,870 ) (13,368 ) 16,355 (24,152 ) 14,739 (10,296 ) Comprehensive income 219,574 264,698 74,524 40,439 (343,230 ) 256,005 Less: Comprehensive income attributable to noncontrolling interests — — (20,188 ) (16,243 ) — (36,431 ) Comprehensive income attributable to MGM Resorts International $ 219,574 $ 264,698 $ 54,336 $ 24,196 $ (343,230 ) $ 219,574 CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS INFORMATION Three Months Ended March 31, 2018 Guarantor Non-Guarantor Subsidiaries Parent Subsidiaries MGP Other Elimination Consolidated (In thousands) Cash flows from operating activities Net cash provided by (used in) operating activities $ (157,092 ) $ 237,173 $ 145,224 $ 352,359 $ — $ 577,664 Cash flows from investing activities Capital expenditures, net of construction payable — (181,743 ) (177 ) (236,704 ) — (418,624 ) Dispositions of property and equipment — 220 — 5 — 225 Investments in unconsolidated affiliates — (2,503 ) — — — (2,503 ) Intercompany accounts — (102,195 ) — — 102,195 — Other — (9,937 ) — (1,538 ) — (11,475 ) Net cash used in investing activities — (296,158 ) (177 ) (238,237 ) 102,195 (432,377 ) Cash flows from financing activities Net borrowings (repayments) under bank credit facilities - maturities of 90 days or less 516,875 — (8,375 ) (128,465 ) — 380,035 Debt issuance costs — — (4,544 ) — — (4,544 ) Dividends paid to common shareholders (67,999 ) — — — — (67,999 ) Distributions to noncontrolling interest owners — — (29,777 ) (17,603 ) — (47,380 ) MGP dividends paid to consolidated subsidiaries — — (81,956 ) — 81,956 — Purchases of common stock (362,400 ) — — — — (362,400 ) Retirement of debentures — (2,265 ) — — — (2,265 ) Intercompany accounts 111,580 26,042 — 46,529 (184,151 ) — Other (8,297 ) (2,793 ) — (1,407 ) — (12,497 ) Net cash provided by (used in) financing activities 189,759 20,984 (124,652 ) (100,946 ) (102,195 ) (117,050 ) Effect of exchange rate on cash — — — (2,830 ) — (2,830 ) Cash and cash equivalents Net increase (decrease) for the period 32,667 (38,001 ) 20,395 10,346 — 25,407 Balance, beginning of period 26,870 311,043 259,722 902,360 — 1,499,995 Balance, end of period $ 59,537 $ 273,042 $ 280,117 $ 912,706 $ — $ 1,525,402 CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME (LOSS) INFORMATION Three Months Ended March 31, 2017 Guarantor Non-Guarantor Subsidiaries Parent Subsidiaries MGP Other Elimination Consolidated (In thousands) Net revenues $ — $ 1,925,418 $ 183,899 $ 793,063 $ (184,814 ) $ 2,717,566 Equity in subsidiaries' earnings 402,069 52,158 — — (454,227 ) — Expenses Casino and hotel operations 2,509 1,051,420 — 479,355 (914 ) 1,532,370 General and administrative 1,982 298,201 20,487 88,605 (20,487 ) 388,788 Corporate expense 23,393 47,251 2,851 (192 ) (171 ) 73,132 Preopening and start-up expenses — 644 — 14,422 — 15,066 Property transactions, net — 1,547 6,855 149 (6,855 ) 1,696 Depreciation and amortization — 162,699 61,684 87,070 (61,684 ) 249,769 27,884 1,561,762 91,877 669,409 (90,111 ) 2,260,821 Income (loss) from unconsolidated affiliates — 39,847 — (81 ) — 39,766 Operating income 374,185 455,661 92,022 123,573 (548,930 ) 496,511 Interest expense, net of amounts capitalized (123,356 ) (458 ) (44,636 ) (5,609 ) — (174,059 ) Other, net 14,087 (108,494 ) 544 (29,598 ) 115,723 (7,738 ) Income before income taxes 264,916 346,709 47,930 88,366 (433,207 ) 314,714 Provision for income taxes (58,504 ) — (1,238 ) (2,398 ) — (62,140 ) Net income 206,412 346,709 46,692 85,968 (433,207 ) 252,574 Less: Net income attributable to noncontrolling interests — — (11,348 ) (34,814 ) — (46,162 ) Net income attributable to MGM Resorts International $ 206,412 $ 346,709 $ 35,344 $ 51,154 $ (433,207 ) $ 206,412 Net income $ 206,412 $ 346,709 $ 46,692 $ 85,968 $ (433,207 ) $ 252,574 Other comprehensive loss, net of tax: Foreign currency translation adjustment (7,352 ) (7,352 ) — (12,933 ) 14,704 (12,933 ) Unrealized loss on cash flow hedges (484 ) — (634 ) — 484 (634 ) Other comprehensive loss (7,836 ) (7,352 ) (634 ) (12,933 ) 15,188 (13,567 ) Comprehensive income 198,576 339,357 46,058 73,035 (418,019 ) 239,007 Less: Comprehensive income attributable to noncontrolling interests — — (11,198 ) (29,233 ) — (40,431 ) Comprehensive income attributable to MGM Resorts International $ 198,576 $ 339,357 $ 34,860 $ 43,802 $ (418,019 ) $ 198,576 CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS INFORMATION Three Months Ended March 31, 2017 Guarantor Non-Guarantor Subsidiaries Parent Subsidiaries MGP Other Elimination Consolidated (In thousands) Cash flows from operating activities Net cash provided by (used in) operating activities $ (172,712 ) $ 228,839 $ 119,191 $ 230,117 $ — $ 405,435 Cash flows from investing activities Capital expenditures, net of construction payable — (79,464 ) — (376,611 ) — (456,075 ) Dispositions of property and equipment — 89 — 91 — 180 Investments in and advances to unconsolidated affiliates — (3,500 ) — — — (3,500 ) Intercompany accounts — (222,118 ) — — 222,118 — Other — (3,710 ) — (2,844 ) — (6,554 ) Net cash used in investing activities — (308,703 ) — (379,364 ) 222,118 (465,949 ) Cash flows from financing activities Net borrowings (repayments) under bank credit facilities - maturities of 90 days or less 46,875 — (16,750 ) 77,355 — 107,480 Debt issuance costs — — (526 ) (4,379 ) — (4,905 ) Dividends paid to common shareholders (63,182 ) — — — — (63,182 ) Distributions to noncontrolling interest owners — — (22,282 ) (2,561 ) — (24,843 ) MGP dividends paid to consolidated subsidiaries — — (71,827 ) — 71,827 — Intercompany accounts 165,879 59,309 — 68,757 (293,945 ) — Other (4,077 ) — — (7 ) — (4,084 ) Net cash provided by (used in) financing activities 145,495 59,309 (111,385 ) 139,165 (222,118 ) 10,466 Effect of exchange rate on cash — — — (1,089 ) — (1,089 ) Cash and cash equivalents Net increase (decrease) for the period (27,217 ) (20,555 ) 7,806 (11,171 ) — (51,137 ) Balance, beginning of period 99,995 307,713 360,492 678,381 — 1,446,581 Balance, end of period $ 72,778 $ 287,158 $ 368,298 $ 667,210 $ — $ 1,395,444 |