MGM: A HOLD-ADJUSTED MISS LIKELY

We qualify the miss since someone held well in July.  Despite at least 4 sell-side downward revisions in October, we’re still below consensus EBITDA by 4%.

 

 

Thanks to Big Ben, this asset heavy, debt-laden company’s stock has held in pretty well.  Meanwhile, management has done a good job refinancing its substantial debt and saved some dough on interest expense.  Ah, but those pesky fundamentals.  The Strip is going backward, not forward.  Slot volume and non-Baccarat table play are moving in the wrong direction. 

 

The slots have us particularly concerned as you may have noticed.  We don’t agree with the commonly held perception that the Strip is stable.  Slot revenue is high margin and the trend is down, not up.  Q3 RevPAR will be down which was supposed to be an anomaly.  We fear, MGM’s Q4 commentary will turn that anomaly into a trend. 

 

The Street looks too high for 4Q 2012 and 2013.  We are currently 13% below the Street in EBITDA for Q4 2012 and 10% below for 2013.  Our below Street numbers are predicated on our cautious macro outlook, way too aggressive Street growth estimates, inflationary cost pressures, and the unfavorable demographic picture we’ve highlighted over the past 6 months.

 

MGM will report Q3 earnings on October 31st.  We estimate $2.3BN of net revenue and $446MM of consolidated property level EBITDA.  We also look at wholly owned EBITDA plus MGM’s pro-rata share of MGM China and City Center, less corporate expense which produces EBITDA of $395MM.  Our net revenue estimate is in-line with consensus while our comparable EBITDA is 4% below consensus.

 

 

Q3 DETAIL

 

We project MGM’s Strip properties to produce net revenue of $1,196MM and EBITDA of $248MM, in-line and 7% below Street numbers, respectively:  average RevPAR declines of 4%, low single digit casino and other growth, and low single digit operating expense increases.

  • Bellagio:  $286MM of net revenue and $76MM of EBITDA, 1% above and in-line with consensus, respectively
    • 1% decline in RevPAR
    • 4% growth in casino & other
    • 4% expense growth
  • MGM Grand:  $239MM of net revenue and $34MM of EBITDA, 4% above and 9% below consensus, respectively
    • 2% decrease in RevPAR
    • 3% growth in casino & other
    • 2% YoY expense growth
    • Last year and last quarter both suffered from low hold, so this quarter has a low bar
  • Mandalay Bay:  $190MM of net revenue and $40MM of EBITDA, 3% and 4% below consensus, respectively
    • 4% decrease in RevPAR
    • 5% decrease in casino & other
    • 5% decrease YoY expenses
  • Mirage:  $144MM of net revenue and $23MM of EBITDA, 1% above and 13% below consensus, respectively
    • 2% YoY decrease RevPAR
    • 4% increase in casino & other
    • 5% increase in expenses
    • This quarter should have an easy comp as 3Q11 casino and other revenue declined 14% YoY due to MGM’s comment that Mirage experienced “very low hold”.  MGM also commented that hold was low in 2Q12.

Other U.S:

  • MGM Detroit net revenue of $139MM and EBITDA of $41MM, in-line and 2% above consensus, respectively
  • Mississippi net revenue of $126MM and EBITDA of $34MM, 3% below and 6% above consensus, respectively

We’re estimating that MGM Macau will report $688MM of net revenue and $172MM of EBITDA (the street is at $668MM and $165MM, respectively.)  Our assumptions in HK$MM’s are as follows:

  • Net casino revenue of $5.3BN and total revenue of $5.3BN
    • Net VIP win of $3.4BN
      • VIP Turnover: 173,300 assuming 9% direct play
      • Hold of 2.93%
      • Rebate rate of 35% or 1.01%
    • Mass table win of $1,430MM
    • Slot win of $503MM
  • Variable expenses of $3,245MM
    • $2,765MM of taxes and gaming premiums
    • $451MM of commissions to junkets
  • Fixed expenses of $715MM
  • $93MM of branding fees

We estimate that City Center will report $48MM of EBITDA on $264MM of net revenues:

  • Aria:  $214MM of net revenue and $40MM of EBITDA
  • Mandarin Oriental:  $11MM of revenue and $0MM of EBITDA
  • Crystals:  $14MM of revenue and $9MM of EBITDA
  • Vdara:  $21MM  of revenue and $5MM of EBITDA
  • $6MM of development and administrative expenses

Other stuff:

  • D&A:  $235MM
  • Corporate & other:  $39MM
  • Stock Comp:  $9MM
  • Net  interest expense:  $276MM
  • Income from unconsolidated affiliates & non-operating items from unconsolidated affiliates of ($24MM)
  • $34MM of tax credits
  • Minority interest of $67MM

People's Bank of China Spins China’s Bad-Loan Data

PBoC Deputy Governor Yi says China's non-performing loan problem has “pretty much stabilized." "Yi is spinning. China’s bad-debt problem remains serious," write Benn Steil and Emma Smith, Council on Foreign Relations.

read more

UnderArmour: 'I Am Much More Bearish Than I Was 3 Hours Ago'

“The consumer has a short memory.” Yes, Plank actually said this," writes Hedgeye Retail analyst Brian McGough. "Last time I heard such arrogance was Ron Johnson."

read more

Buffalo Wild Wings: Complacency & Lack of Leadership (by Howard Penney)

"Buffalo Wild Wings has been plagued by complacency and a continued lack of adequate leadership," writes Hedgeye Restaurants analyst Howard Penney.

read more

Todd Jordan on Las Vegas Sands Earnings

"The quarter actually beat lowered expectations. Overall, the mass segment performed well although base mass lagging is a concern," writes Hedgeye Gaming, Lodging & Leisure analyst Todd Jordan on Las Vegas Sands.

read more

An Update on Defense Spending by Lt. Gen Emo Gardner

"Congress' FY17 omnibus appropriation will fully fund the Pentagon's original budget request plus $15B of its $30B supplemental request," writes Hedgeye Potomac Defense Policy analyst Lt. Gen Emerson "Emo" Gardner USMC Ret.

read more

Got Process? Zero Hedge Sells Fear, Not Truth

Fear sells. Always has. Look no further than Zero Hedge.

read more

REPLAY: Review of $EXAS Earnings Call (A Hedgeye Best Idea Long)

Our Healthcare Team made a monster call to be long EXAS - hear their updated thoughts.

read more

Capital Brief: 5 Things to Watch Right Now In Washington

Here's a quick look at some key issues investors should keep an eye on from Hedgeye's JT Taylor and our team of Washington Policy analysts in D.C.

read more

Premium insight

[UNLOCKED] Today's Daily Trading Ranges

“If I could only have one thing of the many things we have it would be my daily ranges." Hedgeye CEO Keith McCullough said recently.

read more

We'll Say It Again: Leave Your Politics Out of Your Portfolio

If your politics dictates your portfolio positioning, the Democrats and #NeverTrump crowd out there have had a hell of a week.

read more

Cartoon of the Day: 'Biggest Tax Cut Ever'

President Donald Trump's economic team unveiled what he called last week, "the biggest tax cut we’ve ever had.” Before you get too excited about that hang on a sec. "Trump Tax Reform ain’t gettin’ done anytime soon," Hedgeye CEO Keith McCullough wrote in today's Early Look.

read more

Neurofinance: The Psychology Behind When To Sell A Bull Market

"Most momentum investors stay invested too long, under-reacting and holding tight after truly bad news finally arrives to break the trend," writes MarketPsych's Richard Peterson.

read more