Wynn Resorts Cash Flow Statement

Financials in millions USD. Fiscal year is January - December.

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Net Income	-	501.08	729.99	-423.86	-755.79
Depreciation & Amortization	-	658.9	687.27	692.32	715.96
Other Amortization	-	39.43	39.53	29.43	27.05
Loss (Gain) From Sale of Assets	-	-24.6	-	-181.99	-
Asset Writedown & Restructuring Costs	-	20.7	209.79	48.04	10.25
Stock-Based Compensation	-	59.03	64.52	67.63	95.24
Provision & Write-off of Bad Debts	-	4.99	-3.96	-7.3	29.49
Other Operating Activities	-	202.47	-481.1	-238.92	-203.78
Change in Accounts Receivable	-	13.48	-123.75	-9.34	-29.44
Change in Inventory	-	26.63	-6.03	-19.74	-21.5
Change in Accounts Payable	-	-38.92	93.66	-97.24	117.8
Change in Unearned Revenue	-	-36.97	37.95	69.69	-207.88
Operating Cash Flow	-	1,426	1,248	-71.27	-222.59
Operating Cash Flow Growth	-	14.29%	-	-	-
Capital Expenditures	-	-419.93	-442.79	-300.13	-290.66
Sale of Property, Plant & Equipment	-	52.4	1.16	1,701	4.27
Sale (Purchase) of Intangibles	-	-2.62	-10.75	-12.2	-56.03
Investment in Securities	-	286.58	-890.15	-40.18	-
Investing Cash Flow	-	-83.56	-1,343	1,349	-342.42
Long-Term Debt Issued	-	1,884	1,200	211.44	1,340
Long-Term Debt Repaid	-	-3,079	-1,552	-68.19	-2,504
Net Debt Issued (Repaid)	-	-1,195	-352.39	143.25	-1,164
Issuance of Common Stock	-	1.02	1.97	-	841.9
Repurchase of Common Stock	-	-401.8	-212.46	-187.5	-13.84
Common Dividends Paid	-	-139.56	-84.73	-1.45	-1.55
Other Financing Activities	-	-58.19	-71.59	22.02	-50.73
Financing Cash Flow	-	-1,794	-719.21	-23.68	-388
Foreign Exchange Rate Adjustments	-	3.53	0.28	-2.09	-2.3
Net Cash Flow	-	-447.62	-813.58	1,252	-955.32
Free Cash Flow	-	1,006	805.09	-371.4	-513.25
Free Cash Flow Growth	-	24.99%	-	-	-
Free Cash Flow Margin	-	14.12%	12.32%	-9.89%	-13.64%
Free Cash Flow Per Share	-	9.13	7.13	-3.27	-4.51
Cash Interest Paid	-	658.44	688.35	618.4	581.65
Cash Income Tax Paid	-	10.16	10.31	5.29	1.75
Levered Free Cash Flow	-	647.22	623.34	-66.96	-199.29
Unlevered Free Cash Flow	-	1,038	1,054	310.42	152.14
Change in Working Capital	-	-35.78	1.84	-56.62	-141.02

Source: S&P Global Market Intelligence. Standard template. Financial Sources.