First Time Loading...

MGM Resorts International
NYSE:MGM

Watchlist Manager
MGM Resorts International Logo
MGM Resorts International
NYSE:MGM
Watchlist
Price: 41.005 USD 0.33%
Updated: May 3, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement
|
Revenue Breakdown

Income Statement

16.2B
+5%
Revenue
Growth Rates:
1 Year
+23%
3 Years
+213%
5 Years
+37%
7 Years
+71%
10 Years
+65%
1.6B
+1 029%
Operating Income
Growth Rates:
1 Year
-
3 Years
-
5 Years
+19%
7 Years
+24%
10 Years
+33%
1.1B
+4%
Net Income
Growth Rates:
1 Year
-21%
3 Years
-
5 Years
+157%
7 Years
+4%
10 Years
-

Earnings Waterfall
MGM Resorts International

Revenue
16.2B USD
Cost of Revenue
-8.6B USD
Gross Profit
7.6B USD
Operating Expenses
-6B USD
Operating Income
1.6B USD
Other Expenses
-438.8m USD
Net Income
1.1B USD

Income Statement
MGM Resorts International

Rotate your device to view
Income Statement
Currency: USD
Dec-2013 Mar-2014 Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023
Revenue
Revenue
9 810
N/A
10 088
+3%
10 188
+1%
10 210
+0%
10 082
-1%
9 784
-3%
9 588
-2%
9 384
-2%
9 190
-2%
9 068
-1%
8 952
-1%
9 186
+3%
9 478
+3%
9 963
+5%
10 346
+4%
10 661
+3%
10 797
+1%
10 902
+1%
11 109
+2%
11 308
+2%
11 763
+4%
12 118
+3%
12 482
+3%
12 767
+2%
12 900
+1%
11 976
-7%
9 042
-24%
6 854
-24%
5 162
-25%
4 557
-12%
6 535
+43%
8 117
+24%
9 680
+19%
10 887
+12%
11 884
+9%
12 592
+6%
13 127
+4%
14 147
+8%
14 824
+5%
15 381
+4%
16 164
+5%
Gross Profit
Cost of Revenue
(6 259)
(6 415)
(6 454)
(6 467)
(6 369)
(6 171)
(6 008)
(5 812)
(5 625)
(5 475)
(5 332)
(5 360)
(5 521)
(5 726)
(5 934)
(6 107)
(6 193)
(6 296)
(6 445)
(6 634)
(6 919)
(7 146)
(7 381)
(7 531)
(7 603)
(7 179)
(5 649)
(4 442)
(3 453)
(2 942)
(3 714)
(4 376)
(5 031)
(5 573)
(6 037)
(6 365)
(6 653)
(7 180)
(7 654)
(8 031)
(8 554)
Gross Profit
3 551
N/A
3 673
+3%
3 733
+2%
3 742
+0%
3 713
-1%
3 613
-3%
3 580
-1%
3 571
0%
3 565
0%
3 593
+1%
3 620
+1%
3 826
+6%
3 957
+3%
4 237
+7%
4 412
+4%
4 554
+3%
4 604
+1%
4 606
+0%
4 664
+1%
4 674
+0%
4 844
+4%
4 972
+3%
5 101
+3%
5 237
+3%
5 296
+1%
4 796
-9%
3 393
-29%
2 412
-29%
1 709
-29%
1 615
-6%
2 822
+75%
3 741
+33%
4 650
+24%
5 314
+14%
5 847
+10%
6 227
+7%
6 475
+4%
6 967
+8%
7 170
+3%
7 350
+3%
7 611
+4%
Operating Income
Operating Expenses
(2 358)
(2 379)
(2 385)
(2 394)
(2 412)
(2 427)
(2 452)
(2 467)
(2 475)
(2 476)
(2 491)
(2 556)
(2 681)
(2 806)
(2 871)
(2 939)
(3 028)
(3 155)
(3 312)
(3 452)
(3 514)
(3 634)
(3 745)
(3 762)
(3 878)
(3 940)
(3 887)
(3 869)
(3 793)
(3 671)
(3 727)
(3 835)
(4 085)
(4 348)
(4 892)
(6 611)
(8 190)
(8 479)
(8 429)
(7 210)
(6 028)
Selling, General & Administrative
(1 509)
(1 534)
(1 556)
(1 574)
(1 597)
(1 613)
(1 633)
(1 644)
(1 655)
(1 662)
(1 679)
(1 740)
(1 831)
(1 907)
(1 934)
(1 962)
(2 035)
(2 142)
(2 248)
(2 337)
(2 335)
(2 409)
(2 481)
(2 477)
(2 573)
(2 633)
(2 616)
(2 626)
(2 583)
(2 489)
(2 560)
(2 683)
(2 935)
(3 199)
(3 661)
(4 254)
(4 708)
(5 082)
(5 195)
(5 179)
(5 213)
Depreciation & Amortization
(849)
(845)
(830)
(821)
(816)
(815)
(820)
(822)
(820)
(813)
(812)
(817)
(850)
(900)
(937)
(977)
(993)
(1 013)
(1 064)
(1 115)
(1 178)
(1 226)
(1 264)
(1 286)
(1 305)
(1 307)
(1 271)
(1 243)
(1 211)
(1 183)
(1 167)
(1 152)
(1 151)
(1 149)
(1 231)
(2 357)
(3 482)
(3 397)
(3 234)
(2 030)
(814)
Operating Income
1 193
N/A
1 294
+8%
1 348
+4%
1 348
+0%
1 301
-4%
1 186
-9%
1 128
-5%
1 105
-2%
1 090
-1%
1 117
+2%
1 129
+1%
1 270
+13%
1 276
+0%
1 431
+12%
1 541
+8%
1 615
+5%
1 577
-2%
1 451
-8%
1 352
-7%
1 222
-10%
1 330
+9%
1 338
+1%
1 356
+1%
1 475
+9%
1 418
-4%
856
-40%
(494)
N/A
(1 458)
-195%
(2 083)
-43%
(2 057)
+1%
(906)
+56%
(95)
+90%
564
N/A
966
+71%
955
-1%
(385)
N/A
(1 716)
-346%
(1 513)
+12%
(1 260)
+17%
140
N/A
1 583
+1 029%
Pre-Tax Income
Interest Income Expense
(997)
(975)
(927)
(905)
(841)
(750)
(720)
(675)
(616)
(686)
(256)
(245)
(220)
(173)
(569)
(557)
(557)
(561)
(562)
(609)
(669)
(720)
(786)
(798)
(790)
(749)
(728)
(711)
(737)
(820)
(767)
(770)
(766)
(794)
(879)
(863)
(681)
(733)
(634)
(616)
(491)
Non-Reccuring Items
(125)
(117)
(62)
(43)
(41)
(42)
(13)
(13)
(1 504)
(1 508)
(1 504)
(1 206)
274
277
305
6
(10)
(14)
(58)
(8)
(9)
(12)
(1)
(293)
2 402
3 848
3 827
4 073
1 398
(65)
(9)
1 553
1 630
1 602
3 870
2 323
3 315
3 766
1 463
1 439
371
Total Other Income
(9)
(9)
(5)
(4)
(8)
(10)
(14)
(19)
(16)
(13)
(58)
(71)
(73)
(73)
(24)
(37)
(48)
(49)
(55)
(28)
(18)
(15)
(55)
(61)
(183)
(309)
(255)
(231)
(89)
62
135
63
34
48
(54)
10
(14)
101
139
155
11
Pre-Tax Income
62
N/A
193
+210%
355
+84%
397
+12%
411
+4%
384
-7%
380
-1%
398
+5%
(1 046)
N/A
(1 090)
-4%
(690)
+37%
(252)
+64%
1 258
N/A
1 461
+16%
1 253
-14%
1 027
-18%
961
-6%
827
-14%
677
-18%
577
-15%
634
+10%
591
-7%
515
-13%
323
-37%
2 847
+782%
3 646
+28%
2 351
-36%
1 674
-29%
(1 511)
N/A
(2 879)
-91%
(1 547)
+46%
752
N/A
1 462
+94%
1 821
+25%
3 892
+114%
1 085
-72%
904
-17%
1 621
+79%
(292)
N/A
1 119
N/A
1 473
+32%
Net Income
Tax Provision
(21)
12
65
41
(284)
(230)
(278)
(252)
7
(71)
(83)
(55)
(22)
(63)
(128)
(288)
(273)
(125)
(75)
21
(50)
(207)
(195)
(169)
(632)
(823)
(541)
(472)
192
549
244
(115)
(253)
(312)
(850)
(442)
(697)
(899)
(365)
(503)
(158)
Income from Continuing Operations
41
205
420
437
127
154
102
146
(1 040)
(1 161)
(773)
(307)
1 236
1 398
1 125
739
688
702
601
597
584
384
320
154
2 214
2 823
1 810
1 202
(1 320)
(2 330)
(1 304)
636
1 208
1 510
3 042
643
207
721
(658)
615
1 315
Income to Minority Interest
(213)
(281)
(286)
(302)
(277)
(237)
(197)
(155)
592
610
599
602
(135)
(157)
(148)
(150)
(136)
(133)
(119)
(120)
(117)
(109)
(125)
(140)
(165)
2
114
224
287
159
94
39
46
59
206
677
1 266
1 237
1 033
497
(173)
Net Income (Common)
(172)
N/A
(76)
+56%
134
N/A
136
+1%
(150)
N/A
(83)
+45%
(95)
-15%
(9)
+91%
(448)
-5 171%
(551)
-23%
(174)
+68%
295
N/A
1 100
+273%
1 241
+13%
977
-21%
589
-40%
1 934
+228%
1 946
+1%
1 854
-5%
1 844
-1%
445
-76%
254
-43%
181
-29%
2
-99%
2 046
+113 567%
2 834
+39%
1 964
-31%
1 472
-25%
(997)
N/A
(2 154)
-116%
(1 261)
+41%
615
N/A
1 176
+91%
1 490
+27%
3 194
+114%
1 282
-60%
1 441
+12%
1 936
+34%
366
-81%
1 096
+200%
1 144
+4%
EPS (Diluted)
-0.36
N/A
-0.14
+61%
0.26
N/A
0.27
+4%
-0.31
N/A
-0.14
+55%
-0.16
-14%
-0.01
+94%
-0.82
-8 100%
-0.97
-18%
-0.31
+68%
0.5
N/A
1.92
+284%
2.13
+11%
1.69
-21%
1.02
-40%
3.34
+227%
3.4
+2%
3.34
-2%
3.41
+2%
0.81
-76%
0.46
-43%
0.33
-28%
-0.01
N/A
3.88
N/A
5.7
+47%
3.98
-30%
2.98
-25%
-2.02
N/A
-4.36
-116%
-2.55
+42%
1.27
N/A
2.41
+90%
3.36
+39%
7.58
+126%
3.26
-57%
3.49
+7%
5.12
+47%
1
-80%
3.11
+211%
3.19
+3%

See Also

Summary
MGM intrinsic value, competitors valuation, and company profile.
DCF Valuation
MGM stock valuation using Discount Cash Flow valuation method.
Relative Valuation
MGM stock valuation using valuation multiples.
Wall Street Estimates
MGM price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
MGM stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Join more than 133,900+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.