XML 32 R8.htm IDEA: XBRL DOCUMENT v3.22.4
CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY - USD ($)
$ in Thousands
Total
MGM Grand Las Vegas and Mandalay Bay
MGM Springfield
Class A Shareholders
MGM Growth Properties LLC
Common Stock
Capital in Excess of Par Value
Capital in Excess of Par Value
MGM Grand Las Vegas and Mandalay Bay
Capital in Excess of Par Value
MGM Springfield
Capital in Excess of Par Value
Class A Shareholders
MGM Growth Properties LLC
Total MGM Resorts International Stockholders' Equity
Total MGM Resorts International Stockholders' Equity
MGM Grand Las Vegas and Mandalay Bay
Total MGM Resorts International Stockholders' Equity
MGM Springfield
Total MGM Resorts International Stockholders' Equity
Class A Shareholders
MGM Growth Properties LLC
Noncontrolling Interests
Noncontrolling Interests
MGM Grand Las Vegas and Mandalay Bay
Noncontrolling Interests
MGM Springfield
Noncontrolling Interests
Class A Shareholders
MGM Growth Properties LLC
Retained Earnings
Accumulated Other Comprehensive Income (Loss)
Accumulated Other Comprehensive Income (Loss)
MGM Grand Las Vegas and Mandalay Bay
Accumulated Other Comprehensive Income (Loss)
Class A Shareholders
MGM Growth Properties LLC
Beginning balance (in shares) at Dec. 31, 2019         503,148,000                                
Beginning Balance at Dec. 31, 2019 $ 12,662,919       $ 5,031 $ 3,531,099       $ 7,727,265       $ 4,935,654       $ 4,201,337 $ (10,202)    
Net income (loss) (1,326,125)                 (1,032,724)       (293,401)       (1,032,724)      
Currency translation adjustment 27,762                 15,711       12,051         15,711    
Cash flow hedges (79,365)                 (44,528)       (34,837)         (44,528)    
Stock-based compensation 106,956         100,907       100,907       6,049              
Issuance of common stock pursuant to stock-based compensation awards (in shares)         2,031,000                                
Issuance of common stock pursuant to stock-based compensation awards (16,403)       $ 21 (16,424)       (16,403)                      
Cash distributions to noncontrolling interest owners (221,690)     $ (64,086)                   (221,690)     $ (64,086)        
Dividends declared and paid to common shareholders (77,606)                 (77,606)               (77,606)      
Issuance of restricted stock units 2,142         2,142       2,142                      
Repurchases of common stock (in shares)         (10,861,000)                                
Repurchases of common stock (353,720)       $ (109) (353,611)       (353,720)                      
Adjustment of redeemable noncontrolling interest to redemption value 35,520         35,520       35,520                      
MGP Class A share issuances       507,551         $ 64,188       $ 64,834       442,717       $ 646
Transaction   $ 1,725         $ (6,503)       $ (6,562)       $ 8,287         $ (59)  
Redemption of MGP OP units (22,292)         83,859       92,632       (114,924)         8,773    
Other (3,380)         (1,724)       (2,742)       (638)         (1,018)    
Ending balance (in shares) at Dec. 31, 2020         494,318,000                                
Ending Balance at Dec. 31, 2020 11,179,908       $ 4,943 3,439,453       6,504,726       4,675,182       3,091,007 (30,677)    
Net income (loss) 1,198,577                 1,254,370       (55,793)       1,254,370      
Currency translation adjustment (24,655)                 (13,871)       (10,784)         (13,871)    
Cash flow hedges 34,788                 13,723       21,065         13,723    
Stock-based compensation 65,183         59,492       59,492       5,691              
Issuance of common stock pursuant to stock-based compensation awards (in shares)         2,574,000                                
Issuance of common stock pursuant to stock-based compensation awards (44,518)       $ 25 (44,543)       (44,518)                      
Cash distributions to noncontrolling interest owners (250,910)     (82,294)                   (250,910)     (82,294)        
Dividends declared and paid to common shareholders (4,789)                 (4,789)               (4,789)      
Repurchases of common stock (in shares)         (43,088,000)                                
Repurchases of common stock (1,753,509)       $ (430) (1,753,079)       (1,753,509)                      
Adjustment of redeemable noncontrolling interest to redemption value (78,298)         (78,298)       (78,298)                      
MGP Class A share issuances       $ 759,535         $ 99,934       $ 103,174       $ 656,361       $ 3,240
Transaction     $ 38,905         $ (133,844)       $ (133,844)       $ 172,749          
Redemption of MGP OP units (50,828)         171,332       176,659       (227,487)         5,327    
Other $ (10,329)         (10,312)       (12,670)       2,341         (2,358)    
Ending balance (in shares) at Dec. 31, 2021 453,803,759       453,804,000                                
Ending Balance at Dec. 31, 2021 $ 10,976,766       $ 4,538 1,750,135       6,070,645       4,906,121       4,340,588 (24,616)    
Net income (loss) 197,228                 1,473,093       (1,275,865)       1,473,093      
Currency translation adjustment 27,336                 34,268       (6,932)         34,268    
Cash flow hedges 37,692                 13,483       24,209         13,483    
Stock-based compensation 71,296         65,700       65,700       5,596              
Issuance of common stock pursuant to stock-based compensation awards (in shares)         1,688,000                                
Issuance of common stock pursuant to stock-based compensation awards (27,025)       $ 17 (27,042)       (27,025)                      
Cash distributions to noncontrolling interest owners (95,622)                         (95,622)              
Dividends declared and paid to common shareholders (4,048)                 (4,048)               (4,048)      
Issuance of restricted stock units 2,127         1,941       1,941       186              
Repurchases of common stock (in shares)         (76,404,000)                                
Repurchases of common stock (2,775,217)       $ (764) (1,759,059)       (2,775,217)               (1,015,394)      
Adjustment of redeemable noncontrolling interest to redemption value (31,888)         (31,888)       (31,888)                      
Deconsolidation of MGP (3,173,626)                 11,084       (3,184,710)         11,084    
Other $ 5,104         213       (507)       5,611         (720)    
Ending balance (in shares) at Dec. 31, 2022 379,087,524       379,088,000                                
Ending Balance at Dec. 31, 2022 $ 5,210,123       $ 3,791 $ 0       $ 4,831,529       $ 378,594       $ 4,794,239 $ 33,499