MGM Resorts International (LON:0JWC)
London
· Delayed Price · Currency is GBP · Price in USD 31.93
+1.42 (4.65%)
At close: May 2, 2025
MGM Resorts International Cash Flow Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
| Net Income | 677.64 | 746.56 | 1,142 | 1,473 | 1,254 | -1,033 | Upgrade
|
| Depreciation & Amortization | 870.98 | 831.1 | 814.13 | 3,482 | 1,151 | 1,211 | Upgrade
|
| Other Amortization | 27.03 | 27.23 | 27.84 | 32.77 | 40.33 | 34.36 | Upgrade
|
| Loss (Gain) From Sale of Assets | - | - | -398.79 | -3,345 | - | -1,492 | Upgrade
|
| Loss (Gain) From Sale of Investments | -24.08 | 32.24 | 1.11 | -12.43 | -28.42 | - | Upgrade
|
| Loss (Gain) on Equity Investments | 100.82 | 113.32 | 83.26 | 221.11 | 97.79 | 146.95 | Upgrade
|
| Stock-Based Compensation | 82.1 | 80.22 | 73.61 | 71.3 | 65.18 | 106.96 | Upgrade
|
| Provision & Write-off of Bad Debts | 53.72 | 61.09 | 48.98 | 22.74 | 21.85 | 71.42 | Upgrade
|
| Other Operating Activities | 902.42 | 832.31 | 745.5 | -317.83 | -1,371 | 85.84 | Upgrade
|
| Change in Accounts Receivable | -100.49 | -157.66 | -132.29 | -211.69 | -236.18 | 960.1 | Upgrade
|
| Change in Inventory | 12.51 | 1.28 | -15.52 | -26.63 | 3.11 | 14.71 | Upgrade
|
| Change in Accounts Payable | -109.79 | -107.4 | 410.13 | 183.84 | 442.63 | -1,383 | Upgrade
|
| Change in Income Taxes | -136.38 | -132.84 | -58.49 | 197.1 | -30.44 | -216.25 | Upgrade
|
| Change in Other Net Operating Assets | 3.84 | 35.06 | -50.88 | -14.42 | -36.61 | -0.04 | Upgrade
|
| Operating Cash Flow | 2,360 | 2,362 | 2,691 | 1,756 | 1,373 | -1,493 | Upgrade
|
| Operating Cash Flow Growth | -6.93% | -12.20% | 53.19% | 27.89% | - | - | Upgrade
|
| Capital Expenditures | -1,207 | -1,151 | -931.81 | -765.07 | -490.7 | -270.58 | Upgrade
|
| Sale of Property, Plant & Equipment | 12.69 | 13.18 | 465.82 | 1,166 | 106.6 | 6.14 | Upgrade
|
| Cash Acquisitions | -113.39 | -113.88 | -122.06 | -1,889 | -1,790 | - | Upgrade
|
| Investment in Securities | -94.54 | -31.87 | -278.65 | -767.79 | -171.09 | -32.09 | Upgrade
|
| Other Investing Activities | - | - | 152.52 | - | - | - | Upgrade
|
| Investing Cash Flow | -1,402 | -1,283 | -714.18 | 2,118 | 1,544 | 2,159 | Upgrade
|
| Short-Term Debt Issued | - | 104.42 | - | 1,148 | - | - | Upgrade
|
| Long-Term Debt Issued | - | 2,100 | - | - | 749.78 | 4,855 | Upgrade
|
| Total Debt Issued | 2,255 | 2,204 | - | 1,148 | 749.78 | 4,855 | Upgrade
|
| Short-Term Debt Repaid | - | - | -1,097 | - | -2,096 | -1,595 | Upgrade
|
| Long-Term Debt Repaid | - | -2,175 | -1,286 | -1,070 | - | -846.82 | Upgrade
|
| Total Debt Repaid | -2,098 | -2,175 | -2,383 | -1,070 | -2,096 | -2,442 | Upgrade
|
| Net Debt Issued (Repaid) | 156.49 | 29.42 | -2,383 | 77.94 | -1,346 | 2,413 | Upgrade
|
| Repurchase of Common Stock | -1,341 | -1,358 | -2,292 | -2,775 | -1,754 | -353.72 | Upgrade
|
| Common Dividends Paid | - | - | - | -4.05 | -4.79 | -77.61 | Upgrade
|
| Other Financing Activities | -221.42 | -235.81 | -329.81 | -322.97 | 290.65 | 122.03 | Upgrade
|
| Financing Cash Flow | -1,406 | -1,564 | -5,005 | -3,024 | -2,814 | 2,103 | Upgrade
|
| Foreign Exchange Rate Adjustments | -4.19 | -26.88 | -19.4 | 8.93 | -1.55 | 2.35 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | - | - | 25.94 | -25.94 | - | - | Upgrade
|
| Net Cash Flow | -451.21 | -511.83 | -3,021 | 833.33 | 101.42 | 2,772 | Upgrade
|
| Free Cash Flow | 1,154 | 1,212 | 1,759 | 991.4 | 882.73 | -1,764 | Upgrade
|
| Free Cash Flow Growth | -26.60% | -31.10% | 77.42% | 12.31% | - | - | Upgrade
|
| Free Cash Flow Margin | 6.73% | 7.03% | 10.88% | 7.55% | 9.34% | -35.87% | Upgrade
|
| Free Cash Flow Per Share | 3.83 | 3.91 | 4.91 | 2.40 | 1.81 | -3.57 | Upgrade
|
| Cash Interest Paid | 427.92 | 406.26 | 452.16 | 573.63 | 705.68 | 639.72 | Upgrade
|
| Cash Income Tax Paid | 264.51 | 267 | 344.4 | 22.96 | 43.02 | 8.54 | Upgrade
|
| Levered Free Cash Flow | 556.49 | 722.21 | 884.45 | 1,628 | 364.46 | -1,140 | Upgrade
|
| Unlevered Free Cash Flow | 804.75 | 972 | 1,144 | 1,967 | 823.88 | -751.55 | Upgrade
|
| Change in Net Working Capital | -73.73 | -172.25 | -198.94 | -250.45 | 253.6 | 554.52 | Upgrade
|
Updated Feb 18, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.