blue boxes are plugins from balance sheet, white boxes require equations, please write out equations so I can study them thank you! :)

for 2011 only

what part cant you see?

stock price is 10.93 per share

What is the Cost of Capital for MGM? Information on MGM as comparable Tax Rate 20% Debt (BV) Debt Price (% of Par) Debt (MV) Current Debt Information Coupon 11% Maturity (yrs) 5 UST 5yr Yield 1% Spread Par 100 7% # of Shares Share Price Equity (MV) $10.93 Current Equity Information Risk Free (30 yr UST Yield) Equity Market Premium Mkt Beta 3% 6% 3.65 Capital Structure Weights After tax Costs MGM's WACC Debt Equity Sum WACC = 1 2 3 D/E Market Levered Mkt Beta Unlevered Beta? 4 5 26 bing Google Over 5 million people have visited the Bing it on Challenge. Have you? Try it MGM Resorts International (NYSE MGM) JOSZUHDAN-1.96% MORE ON MGM SUMMARY Quote Options Historical Prices Period End Date Sint Source Stim Source Dale Sit Update Type 2011 2010 2009 2008 2007 12/31/2015 12/31/2010 12/31/2009 12/31/2008 12/31/2007 10 K 10-K 10-K 10K 10-K 02/29/2012 02/29/2012 02/26/2010 03/17/2009 09/17/2009 Updated Restated Updated Updated Redassified CHARTS Interactive Chart 1.365.91 295,64 168.1 NEWS Headlines Assets Cash and Short Term investments Total Receivables, Net Total Inventory Prepaid Expenses Other Current Assets, Total Total Current Assets 491.73 112.14 251.28 91.06 2,812.72 498.96 497.88 96.39 252.32 110.09 1.455.65 2,056.21 753.03 101.81 103.97 416.12 412.93 126.94 106.36 6145 1.125.82 111.SI 155.65 602.13 1,533.03 Key Developments 3,053.5 Property Plant Equipment, Total-Net Goodwill, Net Intangibles, Net Long Term investments Nole Receivable. Long Term Other Long Term Assets. To Other Assets, Total Total Assets 14,866.61 14,554.35 2.896.61 77.16 5,018. 12 3428 1,635 57 1.923.16 0.0 0.0 506.61 598.74 0.0 0.0 27,766.28 18,951.85 15,069.95 16.289.15 16.8709 86.35 3.25 37.21 3521 16115 1642.87 2.82.73 0.0 35235 375.11 0.0 00 0.0 22,518.21 23,274.72 22,727.69 FUNDAMENTALS Financial Highlights Profile Key Ratios 10-Year Summary Earnings SEC Fings RATINGSIANALYSIS StockScouter Report Analyst Ratings INSIDER ACTION Insider Trades Ownership FINANCIALS Income Samen Balance Sheet Cash Flow 12.69 2205 0.0 Liabilities and Shareholders' Equity Accounts Payable Payable Acerved Acored Expenses Notes PayablerShort Term Dett Current Port of LT DebuCapital Leones Other Currenties. Total Total Current Liabilities 16310 170.99 0.0 1,468.41 0.0 00 105.35 1,744.75 167.08 0.0 964.33 0.0 0.0 1141 1,246.22 00 1.005.15 0.0 1.0 1.045 0.0 2.3836 3.002.50 12,0427 12,414 12,95.00 2001 11,175.23 Total Long Term Debt Dutered income Tax Minor Other Total 13,470.12 2.5021 795.64 0.0 1925 16.019.69 18,647.78 0.0 00 00 Commons AP 15518 Comp Beta WACC MGM BS Ready TUR 103.97 Headlines Key Developments Toby Prepaid Expenses Other Current Assets, Total Total Current Assets TIET 251.28 91.06 2,812.72 252.32 1 10.09 1.455.65 155.65 602.13 1,533.03 106.36 63.45 1,125.82 3,053.5 FUNDAMENTALS Financial Highlights Profile Key Ratios 10-Year Summary Earnings SEC Fings Property Plan Equipment, Total.Net GoodwilNet Intangibles, Net Long Term investments Note Receivable. Long Term Other Long Term Assets. Total Other Assets, Total Total Assets 14,866.61 14,554.35 15,069.95 16,289.15 16,870.9 2,896.61 72.16 86.5 1.262.92 5,018.12 3128 31.25 3117.21 362.1 1,635.57 1,923.16 3,611.8 4,642.87 2.482.73 0.0 0.0 0.0 0.0 506.61 598.74 352-35 375.11 623.23 0.0 0.0 00 0.0 0.0 27,766.28 18,951.85 22,518.21 23,274.72 22,727.69 RATINGSIANALYSIS StockScouter Report Analyst Ratings INSIDER ACTION Insider Trades Ownership FINANCIALS Income Statement Balance Sheet Cash Flow 220.5 0.0 1.005.78 Liabilities and Shareholders' Equity Accounts Payable Payable Acerved Accrued Expenses Notes Payable/Short Term Debt Current Port of LT Debt Capital Leases Other Current Liabilities. Total Total Current Liabilities 16208 00 56433 0.0 0.0 170.99 0.0 1,468.41 0.0 0.0 105.36 1,744.76 155.8 0.0 1.025.15 0.0 1,079. 122.80 2,383.6 142.69 0.0 1,631.08 0.0 1.041761 181.19 3,002.58 0.0 498.41 1.724.69 1,246.22 Total Long Term Debt Deferred Income Tax Minority interest Other Liabilities. Tot Total Liabilities 13,470.17 2.502.1 3,795,64 167.03 21,679.7 12,047.7 2.526.52 0.0 199.25 16,019.69 12,9/6.04 12,416.55 3,031.3 3.91.2 00 0.0 256. 440.03 18,647.78 19,300.36 11,175.23 3,416.66 0.0 16,666.98 00 0.0 0.0 0.0 Redeemable Preferred Slock Preferred Stock - Non Redeemable.Net Common Stock Additional Paid In Capital Retained Earnings (Accumulated Delicit) Treasury Stock. Common ESOP Debt Guarantee Unrealed Gen Loss) Other Equity. Tota Total Equity 3,951.16 0.0 0.0 4.89 4,0932 1,981.39 0.0 0.0 0.0 5.98 6,086.58 0.0 0.0 4_89 4000 83 - 1.133 25 00 0.0 0.0 3.69 401841 3.365.12 3.35596 0.0 37053 0.0 00 0.0 0.0 211511 0.0 00 0.56 6.060.7 03 2,932.16 3.870.43 3.974.36 Total Liabilities & Shareholders' Equity 27,766.28 18,951.85 22.518.21 23,270.72 22,727.69 Totalcom Share Olanding To Pened Share Ong 00 0.0 0.0 Stock Price $10.93/ Share http://investing.money.msn.com/investments/stock-balance-sheet'/symbol-us%3Amgm... 10/17/201 M N Enu.98% Period End Date Stmt Source Stmt Source Date Stml Update Type 2011 2010 12/31/2011 12/31/2010 10-K 10-K 02/29/2012 02/29/2012 Updated Restated Assets Cash and Short Term Investments 1,865.91 498.96 491.73 497.88 Total Receivables, Net Total Inventory Prepaid Expenses Other Current Assets, Total Total Current Assets 112.74 251.28 91.06 2,812.72 96.39 252.32 110.09 1,455.65 5 nts Property/Plant/Equipment, Total - Net Goodwill, Net Intangibles, Net Long Term Investments Nole Receivable - Long Term Other Long Term Assets, Total Other Assets, Total Total Assets 14,866.64 2,896.61 5,048.12 1,635.57 ry 14,554.35 77.16 342.8 1,923.16 0.0 598.74 0.0 506.61 0.0 0.0 LYSIS Report 27,766.28 18,951.85 S Liabilities and Shareholders' Equity Comp Beta WACC MGM BS M 170.99 Liabilities and Shareholders' Equity Accounts Payable Payable/Accrued Accrued Expenses Notes Payable/Short Term Debt Current Port of LT Debt/Capital Leases Other Current Liabilities. Total Total Current Liabilities 0.0 1,468.41 0.0 0.0 105.36 1,744.76 Total Long Term Debt 13,470.17 Deferred Income Tax Minority Interest Other Liabilities, Total Total Liabilities 2,502.1 3,795.64 167.03 21,679.7 0.0 0.0 Redeemable Preferred Stock Preferred Stock - Non Redeemable, Net Common Stock Additional Paid-In Capital Retained Earnings (Accumulated Deficit) Treasury Stock - Common ESOP Debt Guarantee Unrealized Gain (Loss) Other Equity. Total Total Equity 4.89 4,094.32 1,981.39 0.0 0.0 0.0 5.98 6,086.58 Total Liabilities & Shareholders' Equity 27,766.28 Beta wa P Total Liabilities 21,679.7 16,019.69 Q R 18,647.78 19,- 0.0 0.0 Redeemable Preferred Stock Preferred Stock - Non Redeemable, Net Common Stock Additional Paid-In Capital Retained Earnings (Accumulated Deficit) Treasury Stock - Common ESOP Debt Guarantee Unrealized Gain (Loss) Other Equity. Total Total Equity 0.0 0.0 4.89 1,060.83 - 1.133 25 0.0 4.89 4,094.32 1,981.39 0.0 4, 0.0 0.0 4.41 3,497.43 370.53 0.0 3, -3 0.0 0.0 0.0 0.0 5.98 6,086.58 0.0 0.0 -0.3 2,932.16 -1.94 3,870.43 3,9 Total Liabilities & Shareholders' Equity 27,766.28 18,951.85 22,518.21 23,2 Total Common Shares Outstanding Total Preferred Shares Outstanding 488.83 488.51 0.0 441.22 0.0 0.0 stock = $100 $10.93 Share westing.money.msn.com/investments/stock-balance-sheet/?symbol=us%3A1 141.98% Period End Date Stmt Source Stmt Source Date 2011 12/31/2011 10-K 02/29/2012 Updated Simt Update Type Assets Cash and Short Term Investments 1,865.91 Total Receivables, Net 491.73 112.74 Total Inventory Prepaid Expenses Other Current Assets, Total Total Current Assets 251.28 91.06 2,812.72 Property/Plant/Equipment, Total - Net Goodwill, Net Intangibles, Net Long Term Investments Nole Receivable - Long Term Other Long Term Assets, Total Other Assets, Total Total Assets 14,866.64 2,896.61 5,048.12 1,635.57 0.0 506.61 0.0 27,766.28 170.99 Liabilities and Shareholders' Equity Accounts Payable Payablel Accrued Accrued Expenses Notes Payable/Short Term Debt Current Port of LT Debt/Capital Leases Other Current Liabilities. Total Total Current Liabilities 0.0 1,468.41 0.0 0.0 . 105.36 1,744.76 Total Long Term Debt 13,470.17 Deferred Income Tax Minority Interest Other Liabilities, Total 2,502.1 3,795.64 167.03 21,679.7 Total Liabilities Redeemable Preferred Stock 0.0 Preferred Stock - Non Redeemable, Net Common Stock Additional Paid-In Capital Retained Earnings (Accumulated Deficit) Treasury Stock - Common ESOP Debt Guarantee Unrealized Gain (Loss) Other Equity. Total Total Equity 0.0 4.89 4,094.32 1,981.39 0.0 0.0 0.0 5.98 6,086.58 Total Liabilities & Shareholders' Equity 27,766.28 1 Tom OTTO Jorg Minority Interest Other Liabilities, Total Total Liabilities M ZUGT 3,795.64 167.03 21,679.7 Redeemable Preferred Stock Preferred Stock - Non Redeemable, Net Common Stock Additional Paid-In Capital Retained Earnings (Accumulated Deficit) Treasury Stock - Common ESOP Debt Guarantee Unrealized Gain (Loss) Other Equity. Total Total Equity 0.0 0.0 4.89 4,094.32 1,981.39 0.0 0.0 0.0 5.98 6,086.58 Total Liabilities & Shareholders' Equity 27,766.28 1 Total Common Shares Outstanding Total Preferred Shares Outstanding 488.83 0.0 stock = $10.93 -g.money.msn.com/investments/stock-balance-she Comp Beta WACC MGM BS