MGM Resorts International Financial Ratios — MGG.F Stock

Profitability (USD)

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	- -	-160.34	-129.39	- -	- -	- -	140.71	20.07	61.77	-28.28	33.71	32.22	26.98	22.11	7.93
Return on Assets (%)	13.33	-6.54	-0.66	-0.57	-1.73	4.12	6.81	1.57	6.39	-2.94	3.24	3.4	2.59	1.76	0.49
Return on Capital (%)	- -	- -	1.06	-1	- -	10.25	- -	5.18	10.96	- -	6.25	7.83	3.68	2.39	- -
Return on Invested Capital (%)	- -	- -	3.66	1.9	- -	6.38	- -	5.4	4.09	- -	1.38	-1.04	3.74	4.44	- -
Gross Margin (%)	35.96	35.36	36.2	36.83	38.79	41.75	42.64	41.18	41.06	33.11	48.03	49.32	47.08	45.51	44.42
EBITDA Margin (%)	18.67	19.26	20.96	21.38	21.56	23.91	24.89	22.62	21.17	-16.91	17.76	13.47	14.83	14.51	13.43
Operating Margin (%)	8.26	9.14	12.3	13.29	12.63	14.94	15.69	12.6	11.05	-40.36	5.88	-13.05	9.8	9.69	7.63
Incremental Operating Margin (%)	15.23	14.39	56.94	49	20.05	88.52	21.08	-21.96	-4.99	- -	58.71	- -	108.56	8.07	-111.92
Pretax Margin (%)	36.07	-18.93	0.63	4.08	-11.38	13.27	8.9	5.39	22.07	-29.28	15.1	6.88	9.11	6.48	1.6
Profit Margin (%)	39.68	-19.3	-1.75	-1.49	-4.87	11.61	18.08	3.97	15.89	-20.01	12.96	11.22	7.07	4.33	1.17
Net Income to Common Margin (%)	39.68	-19.3	-1.75	-1.49	-4.87	11.61	18.08	3.97	15.89	-20.01	12.96	11.22	7.07	4.33	1.17
Effective Tax Rate (%)	- -	- -	33.47	69.05	- -	1.73	- -	7.9	22.21	- -	17.34	77.13	10.72	4.7	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	11.33	37.17	11.4	-4.83	0.41	-0.38	- -	- -	- -
Sustainable Growth Rate (%)	- -	-160.34	-129.39	- -	- -	- -	124.77	12.61	54.72	-29.65	33.58	32.35	26.98	22.11	7.93

Credit (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	13,674	13,796	13,636	14,051	12,697	12,988	12,909	15,131	15,542	20,879	24,693	33,995	31,555	31,610	31,376
ST Debt	203	207	189	1,245	328	8	158	43	95	112	1,119	1,413	84	172	183
LT Debt	13,470	13,589	13,447	12,805	12,368	12,979	12,751	15,088	15,447	20,767	23,573	32,582	31,471	31,438	31,193
Total Debt/EBITDA	9.33	7.82	6.63	6.52	6.41	5.73	4.8	5.69	5.69	-23.91	14.36	19.22	13.16	12.64	13.32
Net Debt/EBITDA	8.06	6.94	5.76	5.72	5.57	5.09	4.24	5.11	3.28	-8.49	4.69	1.59	1.45	1.58	1.77
Total Debt/EBIT	21.09	16.48	11.3	10.49	10.93	9.17	7.62	10.21	10.9	-10.02	43.4	-19.84	19.93	18.92	23.45
Net Debt/EBIT	18.21	14.64	9.81	9.21	9.5	8.15	6.73	9.18	6.29	-3.56	14.18	-1.64	2.2	2.36	3.11
EBITDA to Interest Expense	1.35	1.58	2.4	2.64	2.48	3.26	4.02	3.46	3.22	-1.29	2.15	2.97	5.21	5.64	5.62
EBITDA-CapEx/Interest Expense	1.35	1.58	2.37	2.53	2.48	3.26	4.02	3.46	3.22	-1.29	2.15	2.97	5.21	5.64	5.62
EBIT to Interest Expense	0.6	0.75	1.41	1.64	1.46	2.04	2.53	1.93	1.68	-3.08	0.71	-2.88	3.44	3.77	3.19
Interest Expense	1,087	1,116	857	817	798	695	669	770	848	676	800	595	460	443	419
Common Equity/Total Assets	7.15	0.83	0.18	-0.39	-2.18	1.96	7.62	8.04	12.42	8.48	10.62	10.5	8.66	7.3	5.1
Long-Term Debt/Equity (%)	136.31	167.44	171.07	167.87	159.17	129.49	109.07	142.72	120.98	184.65	211.91	606.92	720.58	845.12	952.07
Long-Term Debt/Capital (%)	69.24	76.49	77.61	73.24	83.58	74.84	66.25	69.79	62.31	72.32	69.15	82.84	87.96	88.83	90.86
Long-Term Debt/Total Assets (%)	48.51	51.7	51.55	48.15	49.05	46.07	43.73	49.94	45.6	56.9	57.64	71.31	74.28	74.44	75.39
Total Debt/Equity (%)	138.37	169.99	173.47	184.19	163.39	129.57	110.42	143.13	121.73	185.65	221.97	633.23	722.51	849.75	957.65
Total Debt/Capital (%)	70.28	77.66	78.7	80.36	85.8	74.89	67.07	69.99	62.7	72.71	72.43	86.44	88.2	89.32	91.39
Total Debt/Total Assets (%)	49.25	52.49	52.28	52.83	50.35	46.1	44.27	50.09	45.88	57.21	60.37	74.4	74.48	74.85	75.83
Net Debt to Equity	119.48	150.97	150.53	161.73	141.9	115.14	97.59	128.69	70.19	65.92	72.52	52.29	79.59	106.09	127.19
Net Debt/Capital (%)	67.13	75.53	76.22	78.22	84	72.6	64.29	67.71	39.9	31.39	27.45	8.4	10.58	11.97	12.91
EBITDA	1,465	1,765	2,056	2,156	1,981	2,266	2,688	2,660	2,730	-873	1,720	1,769	2,398	2,501	2,356
EBITDA-CapEx	1,465	1,765	2,034	2,071	1,981	2,266	2,688	2,660	2,730	-873	1,720	1,769	2,398	2,501	2,356
Operating Income (Loss)	648	837	1,207	1,340	1,161	1,416	1,694	1,482	1,426	-2,084	569	-1,713	1,584	1,670	1,338

Liquidity (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	1.07	0.8	0.81	0.67	0.75	0.63	0.48	0.52	0.73	2.75	1.37	1.31	0.94	0.72	0.59
Current Ratio	1.61	1.3	1.23	0.89	1.08	0.97	0.76	0.86	1.26	3.21	1.86	1.81	1.57	1.3	1.23
Quick Ratio	1.35	1.03	1.03	0.81	0.97	0.87	0.66	0.75	1.16	3.05	1.62	1.51	1.28	1.12	0.97
CFO/Avg Current Liab	0.45	0.5	0.63	0.4	0.36	0.68	0.81	0.57	0.59	-0.59	0.52	0.44	0.7	0.73	0.74
Common Equity/Total Assets	7.15	0.83	0.18	-0.39	-2.18	1.96	7.62	8.04	12.42	8.48	10.62	10.5	8.66	7.3	5.1
Long-Term Debt/Equity (%)	136.31	167.44	171.07	167.87	159.17	129.49	109.07	142.72	120.98	184.65	211.91	606.92	720.58	845.12	952.07
Long-Term Debt/Capital (%)	69.24	76.49	77.61	73.24	83.58	74.84	66.25	69.79	62.31	72.32	69.15	82.84	87.96	88.83	90.86
Long-Term Debt/Total Assets (%)	48.51	51.7	51.55	48.15	49.05	46.07	43.73	49.94	45.6	56.9	57.64	71.31	74.28	74.44	75.39
Total Debt/Equity (%)	138.37	169.99	173.47	184.19	163.39	129.57	110.42	143.13	121.73	185.65	221.97	633.23	722.51	849.75	957.65
Total Debt/Capital (%)	70.28	77.66	78.7	80.36	85.8	74.89	67.07	69.99	62.7	72.71	72.43	86.44	88.2	89.32	91.39
Total Debt/Total Assets (%)	49.25	52.49	52.28	52.83	50.35	46.1	44.27	50.09	45.88	57.21	60.37	74.4	74.48	74.85	75.83
CFO/Total Liabilities	3.78	5.01	7.19	5.96	5.76	8.45	12.63	8.77	8.58	-5.91	4.61	4.36	7.08	6.13	6.64
CFO/CapEx	- -	- -	60.67	13.3	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	0.88	0.88	1.15	1.05	1.06	1.2	1.45	1.19	1.38	0.61	1.06	0.68	1.06	0.96	0.9

Working Capital (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	19.29	19.59	21.05	20.97	19.27	18.52	19.9	19.61	20.32	11.11	21.5	18.28	18.15	17.24	15.98
Days Sales Outstanding	18.92	18.63	17.34	17.41	18.94	19.71	18.34	18.61	17.97	32.85	16.98	19.96	20.11	21.18	22.83
Inventory Turnover	48.07	53.75	58.09	60.11	54.04	54.68	61.92	64.93	71.15	36.11	54.47	59.82	63.89	66.56	73.54
Days Inventory Outstanding	7.59	6.79	6.28	6.07	6.75	6.67	5.89	5.62	5.13	10.11	6.7	6.1	5.71	5.48	4.96
Accounts Payable Turnover	29.83	31.93	36.33	41.16	32.49	25.5	24.52	24.85	28.24	18.19	23.51	20.37	20.61	21.48	23.33
Accounts Payable Turnover Days	12.24	11.43	10.05	8.87	11.23	14.31	14.89	14.69	12.93	20.06	15.53	17.92	17.71	16.99	15.64
Cash Conversion Cycle	14.27	13.99	13.57	14.61	14.46	12.07	9.35	9.54	10.17	22.9	8.15	8.15	8.11	9.67	12.15
Inventory to Cash Days	11.32	11.84	11.05	11.33	12.19	13.03	12.45	12.99	12.84	22.74	10.28	13.86	14.4	15.69	17.87
Inventories	113	108	108	104	104	98	102	111	103	88	96	126	142	141	125
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	113	108	108	104	104	98	102	111	103	88	96	126	142	141	125

Enterprise Value (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	4,984	5,675	11,338	10,445	12,397	16,175	19,277	12,808	17,610	15,186	21,593	13,498	15,917	10,605	10,140
- Cash & Cash Equivalents	1,866	1,544	1,804	1,714	1,670	1,447	1,500	1,527	2,330	5,102	4,703	5,912	2,928	2,416	2,063
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	3,796	3,750	3,644	3,537	2,651	3,803	4,114	4,060	5,041	4,742	5,054	537	556	696	846
+ Total Debt	13,674	13,796	13,636	14,051	12,697	12,988	12,909	15,131	15,542	20,879	24,693	33,995	31,555	31,610	31,376
Enterprise Value	20,587	21,678	26,814	25,749	26,074	31,519	34,800	30,472	35,863	35,705	46,636	42,118	45,101	40,496	40,299
Total Capital	19,456	17,765	17,327	17,485	14,798	17,342	19,246	21,620	24,789	28,717	34,091	39,330	35,779	35,392	34,332
Total Debt/Capital (%)	70.28	77.66	78.7	80.36	85.8	74.89	67.07	69.99	62.7	72.71	72.43	86.44	88.2	89.32	91.39
Total Debt / EV	0.66	0.64	0.51	0.55	0.49	0.41	0.37	0.5	0.43	0.58	0.53	0.81	0.7	0.78	0.78
EV/Sales	2.62	2.37	2.73	2.55	2.84	3.33	3.22	2.59	2.78	6.92	4.82	3.21	2.79	2.35	2.3
EV/EBITDA	14.05	12.28	13.04	11.94	13.16	13.91	12.95	11.45	13.14	- -	27.12	23.81	18.81	16.19	17.11
EV/EBIT	31.75	25.9	22.22	19.22	22.46	22.26	20.54	20.56	25.16	- -	81.98	- -	28.48	24.24	30.12
EV/Cash Flow to Firm	10.74	11.12	14.26	18.61	14.5	14.22	9.51	12.53	14.52	- -	22.92	22.25	14.54	14.54	12.19
EV/Free Cash Flow to Firm	10.74	11.12	14.09	17.53	14.5	14.22	9.51	12.53	14.52	- -	22.92	22.25	14.54	14.54	12.19
Diluted Market Cap	5,721	5,675	11,338	10,445	12,397	16,323	19,497	12,932	17,726	15,186	21,836	13,623	16,083	10,702	10,222
Diluted Enterprise Value	21,324	21,678	26,814	26,319	26,074	31,667	35,020	30,596	35,980	35,705	46,879	42,243	45,267	40,593	40,381
EV per Share	42.13	44.33	54.76	52.45	48.03	55.48	60.81	55.99	68.42	72.26	96.77	102.93	127.07	131.73	146.52
TTM Sales	7,849	9,161	9,810	10,082	9,190	9,478	10,797	11,763	12,900	5,162	9,680	13,127	16,164	17,241	17,538
TTM EBITDA	1,465	1,765	2,056	2,156	1,981	2,266	2,688	2,660	2,730	-873	1,720	1,769	2,398	2,501	2,356
TTM Operating Income	648	837	1,207	1,340	1,161	1,416	1,694	1,482	1,426	-2,084	569	-1,713	1,584	1,670	1,338
TTM Cash Flow to Firm	1,917	1,950	1,881	1,384	1,798	2,217	3,660	2,431	2,470	-902	2,034	1,893	3,102	2,785	3,307
TTM Free Cash Flow to Firm	1,917	1,950	1,902	1,469	1,798	2,217	3,660	2,431	2,470	-902	2,034	1,893	3,102	2,785	3,307

Multiples (USD)

API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	8.47	6.24	8.51	8.59	12.33	10.64	8.84	7.51	9.79	-10.17	15.9	7.76	5.98	4.53	4.04
EV/EBIT	31.75	25.9	22.22	19.22	22.46	22.26	20.54	20.56	25.16	- -	81.98	- -	28.48	24.24	30.12
Enterprise Value	20,587	21,678	26,814	25,749	26,074	31,519	34,800	30,472	35,863	35,705	46,636	42,118	45,101	40,496	40,299
Low Price	7.78	9.05	11.5	17.8	17.45	16.45	25.24	23.25	23.41	6.41	27.85	26.92	33.08	33.42	25.02
EV/Sales	2.62	2.37	2.73	2.55	2.84	3.33	3.22	2.59	2.78	6.92	4.82	3.21	2.79	2.35	2.3
EV/EBITDA	14.05	12.28	13.04	11.94	13.16	13.91	12.95	11.45	13.14	- -	27.12	23.81	18.81	16.19	17.11
Price/Earnings	1.6	- -	- -	- -	- -	14.7	9.88	27.44	8.59	- -	17.21	9.16	13.94	14.2	49.25
Price/Earnings Average	1.97	-3.18	-45.83	-79.72	-25.08	12.13	8.99	35.71	7.21	-10.47	15.51	10.07	12.94	16.7	45.34
Price/Earnings High	2.66	-4.12	-66.12	-93.29	-29.24	15.59	10.13	44.46	8.63	-16.56	19.52	13.76	15.85	19.56	54.32
Price/Earnings Low	1.22	-2.5	-32.78	-58.31	-21.16	8.49	7.4	27.1	5.99	-3.07	10.7	7.48	10.28	13.76	33.43
Price/Book Value	2.51	25.96	241.9	-101.41	-22.54	29.33	8.67	5.27	4.19	4.91	4.97	2.81	4.34	3.44	4.81
Price/Book Value Average	3.09	25.72	167.93	-116	-20.42	24.21	7.89	6.86	3.51	3.49	4.48	3.09	4.03	4.04	4.42
Price/Book Value High	4.18	33.32	242.28	-135.75	-23.81	31.1	8.89	8.55	4.21	5.52	5.63	4.22	4.94	4.74	5.3
Price/Book Value Low	1.91	20.25	120.12	-84.84	-17.22	16.94	6.5	5.21	2.92	1.02	3.09	2.3	3.2	3.33	3.26
Price/Tangible Book Value	2.57	11.94	25.13	28.51	5.7	3.93	3.21	2.66	2.57	2.76	5.36	-11.14	-6.31	-3.38	-3.4
Price/Tangible Book Value Average	3.17	11.83	17.44	32.62	5.16	3.24	2.92	3.47	2.15	1.96	4.83	-12.24	-5.86	-3.97	-3.13
Price/Tangible Book Value High	4.28	15.32	25.17	38.17	6.02	4.16	3.29	4.32	2.58	3.1	6.08	-16.72	-7.18	-4.65	-3.75
Price/Tangible Book Value Low	1.96	9.31	12.48	23.86	4.35	2.27	2.4	2.63	1.79	0.58	3.33	-9.09	-4.65	-3.27	-2.31
Price/Sales	0.63	0.62	1.16	1.04	1.35	1.71	1.79	1.09	1.37	2.94	2.23	1.03	0.98	0.62	0.58
Price/Sales Average	0.78	0.61	0.8	1.19	1.22	1.41	1.63	1.42	1.15	2.09	2.01	1.13	0.91	0.72	0.53
Price/Sales High	1.06	0.8	1.16	1.39	1.42	1.81	1.83	1.76	1.37	3.31	2.53	1.54	1.12	0.85	0.64
Price/Sales Low	0.48	0.48	0.57	0.87	1.03	0.99	1.34	1.08	0.95	0.61	1.39	0.84	0.73	0.6	0.39
Price/Cash Flow	7.38	6.24	8.65	9.24	12.33	10.54	8.74	7.44	9.73	-10.17	15.72	7.68	5.92	4.49	4.01
Price/Cash Flow Average	9.09	6.18	6.01	10.57	11.17	8.7	7.95	9.68	8.16	-7.24	14.17	8.45	5.49	5.28	3.69
Price/Cash Flow High	12.29	8.01	8.67	12.37	13.03	11.18	8.96	12.05	9.77	-11.46	17.83	11.54	6.73	6.18	4.42
Price/Cash Flow Low	5.63	4.87	4.3	7.73	9.42	6.09	6.55	7.34	6.78	-2.12	9.77	6.27	4.36	4.35	2.72
Price/Free Cash Flow Average	10.44	6.18	5.91	9.83	11.17	8.78	8.04	9.77	8.22	-7.24	14.33	8.53	5.55	5.33	3.72
Price/Free Cash Flow High	14.1	8.01	8.52	11.5	13.03	11.28	9.06	12.17	9.84	-11.46	18.03	11.65	6.8	6.24	4.46
Price/Free Cash Flow Low	6.46	4.87	4.23	7.19	9.42	6.15	6.62	7.42	6.82	-2.12	9.88	6.33	4.41	4.39	2.74
EV/Sales Average	2.77	2.36	2.38	2.76	2.71	3.03	3.06	2.92	2.56	6.07	4.6	3.31	2.72	2.46	2.25
EV/Sales High	3.04	2.54	2.74	2.96	2.91	3.43	3.27	3.27	2.79	7.29	5.12	3.72	2.93	2.58	2.36
EV/Sales Low	2.47	2.23	2.15	2.44	2.52	2.6	2.78	2.58	2.37	4.59	3.97	3.02	2.53	2.33	2.11
EV/EBITDA Average	14.84	12.25	11.36	12.91	12.57	12.67	12.3	12.91	12.1	-35.88	25.88	24.57	18.34	16.93	16.77
EV/EBITDA High	16.31	13.2	13.05	13.85	13.51	14.34	13.13	14.44	13.16	-43.09	28.8	27.64	19.72	17.79	17.55
EV/EBITDA Low	13.24	11.58	10.27	11.42	11.69	10.9	11.15	11.4	11.18	-27.13	22.37	22.41	17.07	16.06	15.72
EV/EBIT Average	33.53	25.83	19.35	20.76	21.45	20.26	19.52	23.16	23.17	-15.03	78.22	-25.37	27.76	25.36	29.52
EV/EBIT High	36.86	27.82	22.24	22.28	23.05	22.95	20.83	25.92	25.21	-18.06	87.05	-28.54	29.86	26.64	30.9
EV/EBIT Low	29.93	24.4	17.49	18.37	19.94	17.43	17.69	20.45	21.41	-11.37	67.61	-23.14	25.84	24.04	27.69
Last Price	10.2	11.61	23.15	21.28	22.84	28.47	33.69	23.53	33.6	30.73	44.81	32.99	44.85	34.5	36.87
High Price	16.98	14.9	23.19	28.48	24.12	30.19	34.55	38.13	33.75	34.61	50.8	49.54	51	47.51	40.66
Enterprise Value Average	21,741	21,625	23,347	27,822	24,906	28,697	33,070	34,334	33,028	31,328	44,502	43,458	43,964	42,361	39,492
Enterprise Value High	23,899	23,287	26,832	29,856	26,770	32,497	35,292	38,419	35,942	37,624	49,526	48,891	47,286	44,497	41,342
Enterprise Value Low	19,406	20,429	21,106	24,613	23,149	24,689	29,968	30,316	30,525	23,689	38,464	39,637	40,924	40,163	37,041

Shares Outstanding	489	489	490	491	565	574	566	527	503	494	454	379	327	294	258
Diluted Weighted Avg Shares	561	489	490	491	543	573	579	550	528	494	487	413	359	310	277
Basic Weighted Avg Shares	489	489	490	491	543	568	572	544	524	494	482	409	355	307	275
Revenue per Share	16.06	18.73	20.03	20.54	16.93	16.68	18.87	21.61	24.61	10.45	20.09	32.08	45.54	56.08	63.76
EBITDA per Share	3	3.61	4.2	4.39	3.65	3.99	4.7	4.89	5.21	-1.77	3.57	4.32	6.76	8.14	8.56
Operating Income per Share	1.33	1.71	2.46	2.73	2.14	2.49	2.96	2.72	2.72	-4.22	1.18	-4.19	4.46	5.43	4.86
Basic EPS, GAAP	6.37	-3.61	-0.35	-0.31	-0.82	1.94	3.41	0.86	3.91	-2.09	2.6	3.6	3.22	2.43	0.75
Basic EPS from Cont Ops	6.62	-3.31	0.08	0.26	-1.92	2.18	3.65	1.07	4.22	-2.67	2.51	0.51	3.7	3.46	1.89
Diluted EPS, GAAP	5.55	-3.61	-0.35	-0.31	-0.82	1.92	3.37	0.85	3.88	-2.09	2.57	3.57	3.18	2.41	0.74
Diluted EPS from Cont Ops	5.77	-3.31	0.08	0.26	-1.92	2.16	3.61	1.06	4.2	-2.67	2.48	0.5	3.67	3.43	1.88
Dividend per Share	- -	- -	- -	- -	- -	- -	0.44	0.48	0.52	0.16	0.01	0.01	- -	- -	- -
Cash Flow per Share	1.38	1.86	2.68	2.3	1.85	2.7	3.86	3.16	3.45	-3.02	2.85	4.29	7.58	7.69	9.2
Free Cash Flow per Basic Share	1.38	1.86	2.63	2.13	1.85	2.7	3.86	3.16	3.45	-3.02	2.85	4.29	7.58	7.69	9.2
Cash & Equivalents per Share	3.82	3.16	3.68	4.65	3.08	2.55	2.62	2.81	4.44	10.32	9.76	14.45	8.25	7.86	7.5
Book Value per Share	4.06	0.45	0.1	-0.21	-1.01	0.97	3.88	4.46	8.02	6.27	9.02	11.73	10.33	10.03	7.67
Tangible Book Value per Share	3.96	0.97	0.92	0.75	4.01	7.25	10.5	8.83	13.08	11.15	8.36	-2.96	-7.11	-10.22	-10.84

MGM Resorts International

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)