Schedule of Segment Information |
| | | | | | | | | | | | | | | | | | | | | | | | | Three Months Ended June 30, | | Six Months Ended June 30, | | 2025 | | 2024 | | 2025 | | 2024 | Net revenue | (In thousands) | Las Vegas Strip Resorts | | | | | | | | Casino | $ | 456,581 | | | $ | 484,739 | | | $ | 994,840 | | | $ | 982,287 | | Rooms | 734,850 | | | 767,294 | | | 1,484,899 | | | 1,594,547 | | Food and beverage | 584,948 | | | 624,241 | | | 1,170,987 | | | 1,223,522 | | Entertainment, retail and other | 338,313 | | | 329,188 | | | 640,086 | | | 660,135 | | | 2,114,692 | | | 2,205,462 | | | 4,290,812 | | | 4,460,491 | | Regional Operations | | | | | | | | Casino | 710,115 | | | 684,037 | | | 1,382,090 | | | 1,369,005 | | Rooms | 79,813 | | | 78,532 | | | 146,538 | | | 144,465 | | Food and beverage | 115,575 | | | 111,906 | | | 224,656 | | | 219,659 | | Entertainment, retail and other | 59,109 | | | 52,663 | | | 111,747 | | | 103,488 | | | 964,612 | | | 927,138 | | | 1,865,031 | | | 1,836,617 | | MGM China | | | | | | | | Casino | 977,397 | | | 891,241 | | | 1,873,249 | | | 1,811,289 | | Rooms | 45,738 | | | 53,171 | | | 92,372 | | | 116,386 | | Food and beverage | 77,656 | | | 65,991 | | | 152,709 | | | 128,360 | | Entertainment, retail and other | 9,302 | | | 7,788 | | | 19,235 | | | 18,173 | | | 1,110,093 | | | 1,018,191 | | | 2,137,565 | | | 2,074,208 | | MGM Digital | | | | | | | | Casino | 163,861 | | | 143,347 | | | 291,919 | | | 270,955 | | | | | | | | | | Reportable segment net revenues | 4,353,258 | | | 4,294,138 | | | 8,585,327 | | | 8,642,271 | | Corporate and other | 51,612 | | | 33,237 | | | 96,625 | | | 68,574 | | | $ | 4,404,870 | | | $ | 4,327,375 | | | $ | 8,681,952 | | | $ | 8,710,845 | |
| | | | | | | | | | | | | | | | | | | | | | | | | Three Months Ended June 30, | | Six Months Ended June 30, | | 2025 | | 2024 | | 2025 | | 2024 | Expenses | (In thousands) | Las Vegas Strip Resorts | | | | | | | | Payroll related | $ | 666,550 | | | $ | 658,503 | | | $ | 1,328,296 | | | $ | 1,302,086 | | Cost of sales | 129,926 | | | 134,154 | | | 257,683 | | | 269,342 | | Gaming taxes | 53,824 | | | 56,447 | | | 113,034 | | | 114,391 | | Other segment items(1) | 553,896 | | | 574,069 | | | 1,070,143 | | | 1,164,595 | | | 1,404,196 | | | 1,423,173 | | | 2,769,156 | | | 2,850,414 | | Regional Operations | | | | | | | | Payroll related | 232,239 | | | 228,127 | | | 461,186 | | | 455,365 | | Cost of sales | 40,847 | | | 40,707 | | | 78,061 | | | 80,051 | | Gaming taxes | 195,672 | | | 189,300 | | | 380,386 | | | 375,296 | | Other segment items(1) | 187,198 | | | 180,626 | | | 357,700 | | | 363,425 | | | 655,956 | | | 638,760 | | | 1,277,333 | | | 1,274,137 | | MGM China | | | | | | | | Payroll related | 154,776 | | | 140,744 | | | 299,984 | | | 273,910 | | Cost of sales | 27,350 | | | 23,624 | | | 54,850 | | | 45,974 | | Gaming taxes | 500,143 | | | 447,914 | | | 948,919 | | | 926,233 | | Other segment items(1) | 126,482 | | | 112,046 | | | 246,905 | | | 233,042 | | | 808,751 | | | 724,328 | | | 1,550,658 | | | 1,479,159 | | MGM Digital | | | | | | | | Payroll related | 32,854 | | | 19,122 | | | 62,391 | | | 39,491 | | Marketing costs | 67,002 | | | 65,298 | | | 124,795 | | | 124,332 | | Gaming taxes | 39,564 | | | 30,735 | | | 70,189 | | | 59,549 | | Other segment items(2) | 50,139 | | | 42,128 | | | 94,635 | | | 80,309 | | | $ | 189,559 | | | $ | 157,283 | | | $ | 352,010 | | | $ | 303,681 | |
(1) Other segment items primarily include corporate allocations, service provider costs, promotional expense, and other miscellaneous expenses. (2) Other segment items primarily include third party game provider fees, service provider costs, and other miscellaneous expenses. | | | | | | | | | | | | | | | | | | | | | | | | | Three Months Ended June 30, | | Six Months Ended June 30, | | 2025 | | 2024 | | 2025 | | 2024 | | (In thousands) | Segment Adjusted EBITDAR | | | | | | | | Las Vegas Strip Resorts | $ | 710,496 | | | $ | 782,289 | | | $ | 1,521,656 | | | $ | 1,610,077 | | Regional Operations | 308,656 | | | 288,378 | | | 587,698 | | | 562,480 | | MGM China | 301,342 | | | 293,863 | | | 586,907 | | | 595,049 | | MGM Digital | (25,698) | | | (13,936) | | | (60,091) | | | (32,726) | | | 1,294,796 | | | 1,350,594 | | | 2,636,170 | | | 2,734,880 | | | | | | | | | | Other operating income (expense) | | | | | | | | Corporate and other, net | (108,726) | | | (117,260) | | | (235,675) | | | (238,894) | | Preopening and start-up expenses | (849) | | | (855) | | | (934) | | | (1,950) | | Property transactions, net | (125) | | | (16,477) | | | (15,593) | | | (33,631) | | Depreciation and amortization | (241,975) | | | (191,976) | | | (478,419) | | | (388,538) | | Triple net lease rent expense | (564,416) | | | (564,186) | | | (1,128,891) | | | (1,128,525) | | Income (loss) from unconsolidated affiliates | 25,860 | | | (34,184) | | | 12,964 | | | (59,308) | | Operating income | 404,565 | | | 425,656 | | | 789,622 | | | 884,034 | | Non-operating income (expense) | | | | | | | | Interest expense, net of amounts capitalized | (105,584) | | | (112,739) | | | (212,853) | | | (222,776) | | Non-operating items from unconsolidated affiliates | (4,055) | | | 1,762 | | | (3,793) | | | 1,626 | | Other, net | (161,170) | | | (43,431) | | | (172,436) | | | (48,237) | | | (270,809) | | | (154,408) | | | (389,082) | | | (269,387) | | Income before income taxes | 133,756 | | | 271,248 | | | 400,540 | | | 614,647 | | Benefit (provision) for income taxes | (15,662) | | | 11,554 | | | (55,715) | | | (32,119) | | Net income | 118,094 | | | 282,802 | | | 344,825 | | | 582,528 | | Less: Net income attributable to noncontrolling interests | (69,143) | | | (95,730) | | | (147,320) | | | (177,980) | | Net income attributable to MGM Resorts International | $ | 48,951 | | | $ | 187,072 | | | $ | 197,505 | | | $ | 404,548 | |
| | | | | | | | | | | | | | | | | | | | | | | | | Three Months Ended June 30, | | Six Months Ended June 30, | | 2025 | | 2024 | | 2025 | | 2024 | Capital expenditures: | (In thousands) | Las Vegas Strip Resorts | $ | 120,131 | | | $ | 139,795 | | | $ | 225,369 | | | $ | 242,780 | | Regional Operations | 41,253 | | | 26,929 | | | 63,870 | | | 46,761 | | MGM China | 51,583 | | | 25,145 | | | 111,319 | | | 40,529 | | MGM Digital | 21,417 | | | 12,985 | | | 39,854 | | | 24,754 | | Reportable segment capital expenditures | 234,384 | | | 204,854 | | | 440,412 | | | 354,824 | | Corporate and other | 34,058 | | | 33,388 | | | 56,071 | | | 55,498 | | | $ | 268,442 | | | $ | 238,242 | | | $ | 496,483 | | | $ | 410,322 | |
|