MGM MIRAGE Reports Record Third Quarter Results

October 23, 2002
PRNewswire-FirstCall
LAS VEGAS

MGM MIRAGE (NYSE: MGG) today reported record third quarter diluted earnings per share of 51 cents before preopening expenses, restructuring, write-downs and impairments and extraordinary item compared with 19 cents in the 2001 quarter. Income before preopening expenses, restructuring, write-downs and impairments and extraordinary item was $81.8 million for the three months ended September 30, 2002, compared with $30.1 million in the prior year's quarter. Including these items, net income was $69.6 million or 43 cents per diluted share during the 2002 third quarter, compared with a net loss of $14.4 million or a 9 cent loss per diluted share in the 2001 third quarter. These results represent all-time third quarter highs in terms of net income and earnings per share.

Net revenue in the 2002 third quarter grew 2% to $1.01 billion from $993 million in the 2001 quarter. For the three months ended September 30, 2002, earnings before interest, taxes, depreciation and amortization, restructuring, preopening expenses, write-downs and impairments and corporate expense ("EBITDA") was $306.3 million, up 30% when compared with $236.5 million in the year-ago period. The Company achieved a 30.3% EBITDA margin in the 2002 third quarter, up from 23.8% in the 2001 third quarter.

                     Third Quarter Company Highlights

  --  Net revenue and EBITDA were $1.01 billion and $306.3 million,
      respectively;
  --  Produced all-time record high net income and earnings per share;
  --  Reduced debt by $150 million during the quarter (including
      $43.5 million at Monte Carlo), resulting in total debt reductions of
      $454 million this year and $1.4 billion since the acquisition of
      Mirage Resorts, Incorporated in May 2000;
  --  Repurchased 1,014,600 shares of Company common stock during the
      quarter;
  --  Successfully launched our Players Club affinity program at MGM Grand
      Detroit and MGM Grand Las Vegas;
  --  Construction of Borgata, our 50% owned resort, continues on schedule
      for a summer 2003 opening;
  --  Entered into a new Development Agreement with the City of Detroit for
      the development of a permanent hotel and casino complex;
  --  Announced an ambitious $375 million expansion at Bellagio, which
      includes the addition of a 925-room spa tower, significant expansion
      of the spa and salon as well as new meeting space and retail and
      restaurant outlets;

Quarterly comparisons are unique in this period due to the impact of the events of September 11, 2001. Results prior to September 11 were very strong, while the events of September 11 had an immediate and profound impact on the Company's operating performance.

"The strength of our third quarter demonstrates the resilience of MGM MIRAGE, the power of our brands and the unwavering commitment of our people," said MGM MIRAGE Chairman and CEO Terry Lanni. "Our Company is uniquely positioned to build on this momentum as we focus on deploying capital to maximize returns at our existing resorts and pursue new growth opportunities as they materialize," Mr. Lanni said.

The Company's 2002 third quarter operating results continue to show improvement led by increased non-casino revenues, up 4% compared with the 2001 third quarter, and slightly higher casino revenue in the 2002 quarter. Room revenue continued to strengthen as hotel occupancy rose from 87.7% in the 2001 third quarter to 89.2% in the 2002 third quarter. For the three months ended September 30, 2002, the average daily room rate ("ADR") was $97, up $3 when compared with the third quarter 2001. As a result, revenue per available room ("REVPAR") increased 5% to $87 in the 2002 third quarter when compared with the prior year's quarter and showed continued improvement versus a 10% and 2% year-over-year decline in the 2002 first and second quarter, respectively. Occupancy, ADR and REVPAR were 94.6%, $95 and $89, respectively, in the comparable 2000 quarter. These improving hotel trends continue to have a positive impact on food and beverage, entertainment and retail revenue.

Casino revenue was up slightly in the 2002 third quarter versus the 2001 quarter. Table game volume and hold percentages were both down slightly from prior year offset by an increase in slot revenues.

"We once again generated substantial free cash flow from operations which we utilized to materially reduce debt as well as repurchase shares. Our financial flexibility has never been greater. Our balance sheet is stronger today than at any time since the combination of MGM Grand and Mirage Resorts," said MGM MIRAGE President, CFO and Treasurer Jim Murren. "We will continue to maximize our free cash flow by driving growth through technology initiatives and selective investments in our resorts while we continue to focus on our industry leading operating margins," Mr. Murren said.

Las Vegas Strip Resorts

Bellagio, MGM Grand Las Vegas, The Mirage, Treasure Island, New York - New York and the Boardwalk (collectively, the "Las Vegas Strip Resorts") recorded net revenue and EBITDA of $716.9 million and $232.2 million, respectively, in the 2002 third quarter when compared with net revenue of $697.3 million and EBITDA of $157.4 million in the 2001 quarter. Quarterly EBITDA margin for these resorts was 32.4% for the three months ended September 30, 2002, versus 22.6% in the 2001 third quarter.

The increases in net revenue and EBITDA at these resorts were principally attributable to a 4% improvement in non-casino revenue accompanied by a 9% reduction in operating expenses. The increase in non-casino revenue reflected the substantial decline in business volumes in the prior-year quarter following the events of September 11. The decline in operating expenses reflects the continuation of cost containment strategies implemented in late 2001. In addition, operating expenses for the third quarter of 2001 included charges relating to increases in bad debt and inventory reserves following September 11. Stronger than anticipated receivable collections in the 2002 third quarter resulted in a reversal of previously recorded bad debt expense. Even after this reversal, the Company's reserves remain consistent with those maintained throughout the year, at levels management considers appropriate given current global economic conditions.

The Las Vegas Strip Resorts were again led by Bellagio, which recorded its second highest quarterly EBITDA of $91.3 million in the 2002 third quarter, up 46% from the $62.3 million recorded in the 2001 third quarter and 5% from the $86.7 million achieved in the third quarter of 2000. EBITDA margins reached 37.1% in the 2002 third quarter, a record for this four-year old resort. MGM Grand Las Vegas posted another strong quarter with EBITDA of $53.5 million, an increase of 74% from the $30.8 million reported in the prior-year quarter and 6% from the $50.3 million achieved in the 2000 third quarter. Similar strong results were achieved at the The Mirage, where third quarter EBITDA of $43.1 million increased by 60% and 7% over the $26.9 million and $40.4 million posted in the third quarter of 2001 and 2000, respectively.

Other Nevada Resorts

Primm Valley Resorts reported net revenue of $55.5 million and EBITDA of $8.3 million during the 2002 third quarter, compared with $54.7 million and $11.2 million in the prior year's quarter, as increased energy and marketing costs affected operating margins at these resorts. The Golden Nugget properties in downtown Las Vegas and in Laughlin generated combined net revenue of $51.5 million in the 2002 quarter, consistent with the 2001 third quarter, while combined EBITDA was $3.2 million versus $4.1 million in the 2001 period. For the three months ended September 30, 2002, Monte Carlo reported EBITDA of $16.7 million on net revenue of $61.6 million, compared with EBITDA of $20.3 million on net revenue of $64.9 million in the year-ago period. The Company's 50% share of this joint venture contributed $6.7 million to operating results for the 2002 third quarter, versus $8.9 million in the prior year's quarter.

MGM Grand Detroit

Despite the impact from the closure of the Lodge Freeway during the 2002 third quarter, net revenue at MGM Grand Detroit grew by 7% to $93.4 million from the 2001 quarter, while EBITDA increased 6% to $35.1 million. EBITDA margin was strong at 38% in each period.

Beau Rivage

Net revenue and operating expenses at Beau Rivage declined by 8% and 9%, respectively, as compared to the third quarter of 2001, resulting in EBITDA of $16.4 million versus $16.9 million in the prior period. Results for 2002 were affected by Tropical Storm Isidore, which closed all casino/barge activities for a 43-hour period in late September.

Other Factors Affecting Third Quarter Results

Net interest expense was $71.5 million for the three months ended September 30, 2002, compared with $84.2 million in the prior-year quarter. The decrease in interest expense is due to lower debt levels and a significant reduction in interest rates on the Company's credit facilities. During the 2002 third quarter, the Company repaid approximately $106 million of credit facility borrowings, bringing year-to-date debt reductions to $410 million. Additionally during the 2002 third quarter, the Company contributed $43.5 million to the Monte Carlo joint venture in connection with the venture's retirement of the final $87 million of its outstanding debt. Since the May 2000 acquisition of Mirage Resorts, Incorporated, the Company has reduced total outstanding indebtedness by $1.4 billion.

The Company repurchased just over one million shares of its common stock during the quarter at an average price of $33.66 per share as part of its previously authorized 10 million share repurchase program. Since the inception of the program, the Company has purchased approximately 4.2 million shares at an average price of $27.21 per share.

Third quarter diluted earnings per share as reported of 51 cents was before the following items:

  --  Write-downs and impairments of $12.6 million (or 5 cents per share
      after tax) related to physical damage to Beau Rivage resulting from
      Tropical Storm Isidore as well as the write-off of certain costs
      related to the previous Detroit development agreement.
  --  Preopening expenses of  $5.7 million (or 3 cents per share after tax)
      for the Company's start-up activities principally related to its 50%
      interest in Borgata, the introduction of its Players Club affinity
      program and its online development efforts.

MGM MIRAGE is an entertainment, hotel and gaming company headquartered in Las Vegas, Nevada, which owns and/or operates through subsidiaries 15 casino properties. Its U.S. holdings include: Bellagio, the MGM Grand Hotel and Casino - The City of Entertainment, The Mirage, Treasure Island, New York - New York Hotel and Casino, the Boardwalk Hotel and Casino and 50% of Monte Carlo, all located on the Las Vegas Strip; the Golden Nugget in Downtown Las Vegas; Whiskey Pete's, Buffalo Bill's, the Primm Valley Resort and two championship golf courses at the California/Nevada state line; the exclusive Shadow Creek golf course in North Las Vegas; the Golden Nugget in Laughlin, Nevada; the Beau Rivage resort on the Mississippi Gulf Coast; and the MGM Grand Detroit Casino in Detroit, Michigan. The Company is a joint venture partner in Borgata at Renaissance Pointe, a resort under development in Atlantic City, New Jersey. Internationally, MGM MIRAGE owns and operates the MGM Grand Hotel and Casino in Darwin, Australia.

For more information on MGM MIRAGE and its operating subsidiaries, visit our website at www.mgmmirage.com .

Statements in this release which are not historical facts are "forward looking" statements and "safe harbor statements" under the Private Securities Litigation Reform Act of 1995 that involve risks and/or uncertainties, including risks and/or uncertainties as described in the company's public filings with the Securities and Exchange Commission.

                         MGM MIRAGE AND SUBSIDIARIES
               CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
                                (in thousands)
                                 (Unaudited)


                      Three Months Ended             Nine Months Ended
                 September 30,  September 30,  September 30,  September 30,
                      2002           2001           2002           2001
   Revenues:
    Casino           $554,066      $551,698     $1,656,137     $1,676,131
    Rooms             203,632       194,491        634,447        655,605
    Food and
     beverage         184,969       174,559        567,378        557,627
    Entertainment,
     retail and
     other            168,730       165,775        510,289        502,725
    Income from
     unconsolidated
     affiliate          6,720         8,909         25,093         30,269
                    1,118,117     1,095,432      3,393,344      3,422,357
    Less:
     promotional
     allowances       106,809       102,543        319,675        309,020
                    1,011,308       992,889      3,073,669      3,113,337
   Expenses:
    Casino            273,698       287,339        826,890        857,208
    Rooms              56,997        59,727        169,476        181,507
    Food and
     beverage         107,673       105,021        312,011        318,088
    Entertainment,
     retail and
     other            111,146       120,538        324,851        339,091
    Provision for
     doubtful
     accounts          (2,349)       27,008         20,736         58,745
    General and
     administrative   157,848       156,755        453,302        453,760
    Corporate expense  10,620         8,408         32,185         29,607
    Preopening
     expenses           5,723         1,091         12,352          3,071
    Restructuring
     costs (credit)        --        19,896        (10,421)        19,896
    Write-downs and
     impairments       12,578        47,384         12,578         47,384
    Depreciation and
     amortization      96,029        98,697        296,967        292,034
                      829,963       931,864      2,450,927      2,600,391

   Operating Income   181,345        61,025        622,742        512,946

   Non-Operating
    Income (Expense):
    Interest income     1,121         1,408          3,584          5,188
    Interest expense,
     net              (71,498)      (84,185)      (213,212)      (274,197)
    Interest expense
     from
     unconsolidated
     affiliate             (8)         (482)          (596)        (1,992)
    Other, net         (2,749)       (1,440)        (8,283)        (2,911)
                      (73,134)      (84,699)      (218,507)      (273,912)

   Income (Loss)
    Before Income
    Taxes and
    Extraordinary
    Item              108,211       (23,674)       404,235        239,034
    Benefit
     (Provision) for
      income taxes    (38,323)        9,321       (150,516)       (92,129)

   Income (Loss)
    Before
    Extraordinary
    Item               69,888       (14,353)       253,719        146,905

   Extraordinary Item:
    Loss on Early
     Extinguishment
     of Debt, net        (328)           --           (328)          (778)

   Net Income (Loss)  $69,560      $(14,353)      $253,391       $146,127

   Per Share Of
    Common Stock:
    Basic:
    Income (Loss)
     Before
     Extraordinary
     Item               $0.44       $(0.09)          $1.60          $0.92
    Extraordinary
     Item, net             --            --             --             --
    Net Income (Loss)
     Per Share          $0.44       $(0.09)          $1.60          $0.92

    Weighted Average
     Shares
     Outstanding
     (000's)          158,497       159,198        158,626        159,255

    Diluted:
    Income (Loss)
     Before
     Extraordinary
     Item               $0.43       $(0.09)          $1.58          $0.91
    Extraordinary
     Item, net             --            --             --             --
    Net Income (Loss)
     Per Share          $0.43       $(0.09)          $1.58          $0.91

    Weighted Average
     Shares
     Outstanding
     (000's)          160,575       159,198        160,881        161,424



                         MGM MIRAGE AND SUBSIDIARIES
                              SUPPLEMENTAL DATA
                                 (Unaudited)


                       Three Months Ended           Nine Months Ended
                  September 30,  September 30, September 30,  September 30,
                      2002           2001          2002           2001

   Net Income (Loss)  $69,560      $(14,353)      $253,391       $146,127
   Preopening expenses,
    net                 3,720           709          8,029          1,996
   Restructuring costs
    (credit), net          --        12,932         (6,774)        12,932
   Write-downs and
    impairments, net    8,176        30,800          8,176         30,800
   Management agreement
    termination fee, net   --            --         (7,419)            --
   Extraordinary item,
    net                   328            --            328            778
   Income Before
    Preopening,
    Restructuring,
    Write-downs and
    impairments,
    Management
    agreement
    termination fee
    and Extraordinary
    item              $81,784       $30,088       $255,731       $192,633


   Per Share Of Common Stock:
    Basic:
    Net Income (Loss)   $0.44        $(0.09)         $1.60          $0.92
    Preopening expenses,
     net                 0.03          0.01           0.05           0.02
    Restructuring costs
     (credit), net         --          0.08          (0.04)          0.08
    Write-downs and
     impairments, net    0.05          0.19           0.05           0.19
    Management agreement
     termination fee, net  --            --          (0.05)            --
    Extraordinary item,
     net                   --            --             --             --
    Income Before
     Preopening,
     Restructuring,
     Write-downs and
     impairments,
     Management
     agreement
     termination fee
     and Extraordinary
     item               $0.52         $0.19          $1.61          $1.21

    Weighted Average
     Shares Outstanding
     (000's)          158,497       159,198        158,626        159,255

    Diluted:
    Net Income (Loss)   $0.43        $(0.09)         $1.58          $0.91
    Preopening expenses,
     net                 0.03          0.01           0.05           0.01
    Restructuring costs
     (credit), net         --          0.08          (0.04)          0.08
    Write-downs and
     impairments, net    0.05          0.19           0.05           0.19
    Management agreement
     termination fee, net  --            --          (0.05)            --
    Extraordinary item,
     net                   --            --             --             --
    Income Before
     Preopening,
     Restructuring,
     Write-downs and
     impairments,
     Management
     agreement
     termination fee
     and Extraordinary
     item               $0.51         $0.19          $1.59          $1.19

    Weighted Average
     Shares Outstanding
     (000's)          160,575       159,198        160,881        161,424



                         MGM MIRAGE AND SUBSIDIARIES
                SUPPLEMENTAL DATA - PROPERTY OPERATING RESULTS
                                (in thousands)


                       Three Months Ended           Nine Months Ended
                  September 30,  September 30, September 30,  September 30,
                      2002           2001          2002            2001
   NET REVENUES:
    Bellagio      $   245,819   $   233,390    $   738,704    $   734,096
    MGM Grand Las
     Vegas            176,703       171,334        543,246        558,314
    The Mirage        144,107       144,842        433,556        478,286
    Treasure Island    86,159        86,274        262,667        276,940
    New York-New York  55,901        53,141        161,834        161,952
    Primm Valley
     Resorts           55,533        54,702        161,208        159,756
    Golden Nugget
     Las Vegas         40,728        40,081        130,577        133,209
    Golden Nugget
     Laughlin          10,821        11,463         34,831         35,722
    MGM Grand Detroit  93,392        87,351        295,934        264,040
    Beau Rivage        77,028        83,312        223,835        227,168
    Income from
     Unconsolidated
     Affiliate          6,720         8,909         25,093         30,269
    Boardwalk           8,203         8,356         24,368         26,669
    MGM Grand
     Australia         10,194         8,635         25,724         23,428
    MGM Grand South
     Africa                --         1,099         12,092          3,488
                  $ 1,011,308    $  992,889    $ 3,073,669    $ 3,113,337

   EBITDA:
    Bellagio      $    91,305    $   62,334    $   268,319    $   232,166
    MGM Grand
     Las Vegas         53,470        30,779        162,233        138,879
    The Mirage         43,083        26,855        120,185        129,068
    Treasure Island    21,617        18,541         75,018         77,086
    New York-New York  21,679        18,000         65,135         65,276
    Primm Valley
     Resorts            8,331        11,245         29,252         34,137
    Golden Nugget Las
     Vegas              2,337         3,981         18,591         25,108
    Golden Nugget
     Laughlin             905            82          4,104          2,909
    MGM Grand Detroit  35,132        33,201        123,311        103,928
    Beau Rivage        16,445        16,866         49,294         48,561
    Income from
     Unconsolidated
     Affiliate          6,720         8,909         25,093         30,269
    Boardwalk           1,009           859          3,488          4,232
    MGM Grand
     Australia          4,262         3,766         10,299          9,877
    MGM Grand South
     Africa                --         1,083         12,081          3,442
                  $   306,295   $   236,501    $   966,403    $   904,938



                         MGM MIRAGE AND SUBSIDIARIES
                     SUPPLEMENTAL STATISTICAL INFORMATION


                      Three Months Ended            Nine Months Ended
                 September 30,  September 30,  September 30,  September 30,
                     2002           2001           2002           2001
   ROOM STATISTICS:
    Bellagio
     Occupancy %        93.8%         90.0%          95.2%          95.0%
     Average Daily Rate
      (ADR)              $169          $159           $177           $179
     Revenue per
      Available Room
      (REVPAR)           $159          $143           $169           $170

    MGM Grand Las Vegas
     Occupancy %        92.8%         90.0%          92.3%          94.5%
     Average Daily Rate
      (ADR)              $104          $105           $110           $114
     Revenue per
      Available Room
      (REVPAR)            $96           $94           $102           $108

    The Mirage
     Occupancy %        95.2%         91.7%          96.0%          95.7%
     Average Daily Rate
      (ADR)              $110          $109           $118           $123
     Revenue per
      Available Room
      (REVPAR)           $104          $100           $114           $118

    Treasure Island
     Occupancy %        93.3%         92.5%          95.7%          95.6%
     Average Daily Rate
      (ADR)               $90           $88            $93            $99
     Revenue per
      Available Room
      (REVPAR)            $84           $81            $89            $95

    New York-New York
     Occupancy %        97.0%         92.2%          96.0%          96.2%
     Average Daily Rate
      (ADR)               $87           $80            $91            $87
     Revenue per
      Available Room
      (REVPAR)            $84           $73            $87            $84

    Primm Valley Resorts
     Occupancy %        61.7%         62.0%          63.4%          60.2%
     Average Daily Rate
      (ADR)               $38           $38            $37            $38
     Revenue per
      Available Room
      (REVPAR)            $23           $24            $23            $23

    Golden Nugget
     Las Vegas
     Occupancy %        94.5%         92.0%          95.5%          96.4%
     Average Daily Rate
      (ADR)               $56           $59            $59            $62
     Revenue per
      Available Room
      (REVPAR)            $53           $54            $56            $60

    Golden Nugget
     Laughlin
     Occupancy %        84.9%         92.3%          87.1%          94.0%
     Average Daily
      Rate (ADR)          $38           $34            $39            $33
     Revenue per
      Available Room
       (REVPAR)           $32           $32            $34            $31

    Beau Rivage
     Occupancy %        90.6%         95.2%          93.1%          95.5%
     Average Daily Rate
      (ADR)               $95           $85            $89            $81
     Revenue per
      Available Room
      (REVPAR)            $86           $81            $83            $78

    Boardwalk
     Occupancy %        73.2%         81.4%          73.5%          87.7%
     Average Daily Rate
      (ADR)               $57           $59            $62            $65
     Revenue per
      Available Room
      (REVPAR)            $42           $48            $46            $57

    MGM Grand Australia
     Occupancy %        88.3%         91.0%          76.5%          75.0%
     Average Daily Rate
      (ADR)               $75           $62            $68            $59
     Revenue per
      Available Room
      (REVPAR)            $67           $56            $52            $44



                         MGM MIRAGE AND SUBSIDIARIES
                    CONDENSED CONSOLIDATED BALANCE SHEETS
                      (in thousands, except share data)
                                 (Unaudited)

                                    ASSETS
                                                September 30, December 31,
                                                    2002          2001

   CURRENT ASSETS:
     Cash and cash equivalents                $    139,199   $    208,971
     Accounts receivable, net                      114,767        144,374
     Inventories                                    84,183         78,037
     Income tax receivable                           5,556         12,077
     Deferred income taxes                          92,489        148,845
     Prepaid expenses and other                     84,467         69,623
       Total current assets                        520,661        661,927

   PROPERTY AND EQUIPMENT, NET                   8,786,931      8,891,645

   OTHER ASSETS:
     Investment in unconsolidated affiliates       709,206        632,949
     Goodwill, net                                 104,522        103,059
     Deposits and other assets, net                313,317        207,863
       Total other assets                        1,127,045        943,871
                                              $ 10,434,637   $ 10,497,443


                     LIABILITIES AND STOCKHOLDERS' EQUITY

   CURRENT LIABILITIES:
     Accounts payable                         $     62,915   $     75,787
     Current portion of long-term debt               6,734        168,079
     Accrued interest on long-term debt             56,375         78,938
     Other accrued liabilities                     611,749        565,106
       Total current liabilities                   737,773        887,910

   DEFERRED INCOME TAXES                         1,761,915      1,746,272
   LONG-TERM DEBT                                5,069,243      5,295,313
   OTHER LONG-TERM OBLIGATIONS                     107,493         57,248
   STOCKHOLDERS' EQUITY:
     Common stock ($.01 par value: authorized
      300,000,000 shares, issued 166,364,271
      and 163,685,876 shares and outstanding
      158,938,971 and 157,396,176 shares)            1,664          1,637
     Capital in excess of par value              2,124,763      2,049,841
     Deferred compensation                         (28,370)            --
     Treasury stock, at cost (7,425,300 and
      6,289,700 shares)                           (180,055)      (129,399)
     Retained earnings                             851,162        597,771
     Other comprehensive loss                      (10,951)        (9,150)
       Total stockholders' equity                2,758,213      2,510,700
                                              $ 10,434,637   $ 10,497,443

Make Your Opinion Count - Click Here
http://tbutton.prnewswire.com/prn/11690X69041185

SOURCE: MGM MIRAGE

CONTACT: Investment Community, James J. Murren, President, Chief
Financial Officer and Treasurer, +1-702-693-8877, or Media, Alan Feldman,
Senior Vice President, Public Affairs, +1-702-891-7147, both of MGM MIRAGE

Web site: http://www.mgmmirage.com/