XML 33 R8.htm IDEA: XBRL DOCUMENT v3.24.0.1
CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY - USD ($)
$ in Thousands
Total
MGM Springfield
Class A Shareholders
MGM Growth Properties LLC
Total MGM Resorts International Stockholders' Equity
Total MGM Resorts International Stockholders' Equity
MGM Springfield
Total MGM Resorts International Stockholders' Equity
Class A Shareholders
MGM Growth Properties LLC
Common Stock
Capital in Excess of Par Value
Capital in Excess of Par Value
MGM Springfield
Capital in Excess of Par Value
Class A Shareholders
MGM Growth Properties LLC
Retained Earnings
Accumulated Other Comprehensive Income (Loss)
Accumulated Other Comprehensive Income (Loss)
Class A Shareholders
MGM Growth Properties LLC
Noncontrolling Interests
Noncontrolling Interests
MGM Springfield
Noncontrolling Interests
Class A Shareholders
MGM Growth Properties LLC
Beginning balance (in shares) at Dec. 31, 2020             494,318,000                  
Beginning balance at Dec. 31, 2020 $ 11,179,908     $ 6,504,726     $ 4,943 $ 3,439,453     $ 3,091,007 $ (30,677)   $ 4,675,182    
Increase (Decrease) in Stockholders' Equity [Roll Forward]                                
Net income (loss) 1,198,577     1,254,370             1,254,370     (55,793)    
Currency translation adjustment (24,655)     (13,871)               (13,871)   (10,784)    
Cash flow hedges 34,788     13,723               13,723   21,065    
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)     (44,518)     $ 25 (44,543)                
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)     (1,753,509)     $ (430) (1,753,079)                
Adjustment of redeemable noncontrolling interest to redemption value (78,298)     (78,298)       (78,298)                
MGP Class A share issuance     $ 759,535     $ 103,174       $ 99,934     $ 3,240     $ 656,361
Redemption of MGP OP units (50,828)     176,659       171,332       5,327   (227,487)    
MGM Springfield transaction   $ 38,905     $ (133,844)       $ (133,844)           $ 172,749  
Other (10,329)     (12,670)       (10,312)       (2,358)   2,341    
Ending balance (in shares) at Dec. 31, 2021             453,804,000                  
Ending balance at Dec. 31, 2021 10,976,766     6,070,645     $ 4,538 1,750,135     4,340,588 (24,616)   4,906,121    
Increase (Decrease) in Stockholders' Equity [Roll Forward]                                
Net income (loss) 197,228     1,473,093             1,473,093     (1,275,865)    
Currency translation adjustment 27,336     34,268               34,268   (6,932)    
Cash flow hedges 37,692     13,483               13,483   24,209    
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)     (27,025)     $ 17 (27,042)                
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)     (2,775,217)     $ (764) (1,759,059)     (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               11,084   (3,184,710)    
Other $ 5,104     (507)       213       (720)   5,611    
Ending balance (in shares) at Dec. 31, 2022 379,087,524           379,088,000                  
Ending balance at Dec. 31, 2022 $ 5,210,123     4,831,529     $ 3,791 0     4,794,239 33,499   378,594    
Increase (Decrease) in Stockholders' Equity [Roll Forward]                                
Net income (loss) 1,314,311     1,142,180             1,142,180     172,131    
Currency translation adjustment 109,278     109,461               109,461   (183)    
Cash flow hedges 0                              
Stock-based compensation 73,451     70,775       70,775           2,676    
Issuance of common stock pursuant to stock-based compensation awards (in shares)             1,787,000                  
Issuance of common stock pursuant to stock-based compensation awards (31,829)     (31,829)     $ 18 (22,529)     (9,318)          
Cash distributions to noncontrolling interest owners (29,566)                         (29,566)    
Issuance of restricted stock units 1,701     1,701       1,701           0    
Repurchases of common stock (in shares)             (54,325,000)                  
Repurchases of common stock (2,313,968)     (2,313,968)     $ (543) (50,332)     (2,263,093)          
Adjustment of redeemable noncontrolling interest to redemption value 2,129     2,129       2,129                
Other $ (1,485)     (808)       (1,744)       936   (677)    
Ending balance (in shares) at Dec. 31, 2023 326,550,141           326,550,000                  
Ending balance at Dec. 31, 2023 $ 4,334,145     $ 3,811,170     $ 3,266 $ 0     $ 3,664,008 $ 143,896   $ 522,975