Melco Resorts & Entertainment Cash Flow Statement (2009-2025) | MLCO

1Y3Y5Y7Y10YAll
Download Data
Cash Flow Statement Mar2009 Jun2009 Sep2009 Dec2009 Mar2010 Jun2010 Sep2010 Dec2010 Mar2011 Jun2011 Sep2011 Dec2011 Mar2012 Jun2012 Sep2012 Dec2012 Mar2013 Jun2013 Sep2013 Dec2013 Mar2014 Jun2014 Sep2014 Dec2014 Mar2015 Jun2015 Sep2015 Dec2015 Mar2016 Jun2016 Sep2016 Dec2016 Mar2017 Jun2017 Sep2017 Dec2017 Mar2018 Jun2018 Sep2018 Dec2018 Mar2019 Jun2019 Sep2019 Dec2019 Mar2020 Jun2020 Sep2020 Dec2020 Mar2021 Jun2021 Sep2021 Dec2021 Mar2022 Jun2022 Sep2022 Dec2022 Mar2023 Jun2023 Sep2023 Dec2023 Mar2024 Jun2024 Sep2024 Dec2024 Mar2025 Jun2025 Sep2025 Dec2025
Operating Activities
Net Income -34.88M-144.14M-38.98M-90.72M-12.80M-30.07M15.68M18.50M6.94M73.20M128.42M102.02M133.14M93.44M120.30M99.14M103.01M220.21M210.65M217.29M253.60M187.62M179.17M65.93M-28.39M-35.50M91.16M-77.45M-70.41M-68.96M-46.00M24.84M-31.59M-25.51M138.99M69.50M4.77M-29.86M26.38M117.32M120.07M126.58M93.95M83.95M-169.77M-430.58M-383.79M-230.33M-143.77M-107.85M-138.93M-184.48M-217.90M-293.44M-282.57M-292.79M-105.14M-53.29M-32.75M-197.30M7.94M14.89M14.01M-29.99M36.97M33.15M57.74M17.24M
Share-based Compensation -3.02M-3.18M-2.85M-2.34M-1.11M-1.40M-2.39M-1.15M-1.22M-2.64M-2.56M-2.21M-1.62M-2.41M-2.47M-2.47M-2.32M-2.82M-5.03M-4.82M-4.67M-5.25M-5.45M35.77M-4.81M-4.97M-5.84M36.45M5.54M4.75M4.46M3.74M1.59M5.23M5.27M5.21M4.52M6.66M7.04M6.92M6.42M8.26M7.83M9.28M8.61M12.48M11.09M22.22M10.02M12.37M17.52M28.05M16.97M16.91M9.98M27.95M10.81M8.86M7.55M8.24M6.90M7.06M6.91M6.50M6.79M7.65M7.72M7.11M
Gains from Sales and Divestitures 0.64M0.10M0.18M0.02M0.05M1.25M0.89M2.48M4.55M38.38M19.54M0.46M
Gains from Investment Securities -0.01M-0.00M-0.00M-2.48M-5.59M-0.01M12.75M-2.79M-0.00M-4.21M-2.79M-0.01M-0.61M-2.79M-0.01M9.35M-2.34M4.68M-44.08M-2.34M-163.10M9.14M0.28M0.02M0.01M8.43M0.21M0.14M1.07M3.27M5.65M0.08M6.01M-1.74M
Asset Writedowns and Impairment -4.13M-0.01M20.90M4.43M10.84M9.48M7.07M10.50M10.42M-1.95M-0.45M-2.49M-5.26M-4.27M-3.53M-13.21M-0.20M-1.16M-4.95M-8.19M-4.00M0.05M-1.80M-1.24M-4.69M-18.89M-7.43M-9.23M-1.47M-10.22M-2.47M-6.64M-8.60M-10.30M-0.70M-20.39M-11.44M-4.45M1.44M-213.99M-2.02M-2.19M-1.35M-6.90M-2.19M-44.99M0.22M7.94M
Non-cash Items 67.45M157.72M88.73M75.19M9.91M61.56M18.02M
Change in Working Capital 0.04M0.43M0.33M
Change in Account Payables 3.59M11.69M8.87M1.62M4.72M3.01M3.02M-15.45M-5.45M4.43M0.69M1.33M-38.71M9.48M12.32M13.09M11.41M11.97M10.92M2.90M10.82M11.44M16.09M3.63M26.18M18.08M23.43M77.52M57.54M34.00M2.77M3.03M26.62M77.86M85.83M14.88M69.86M50.30M18.36M15.19M23.20M27.84M71.24M1.52M1.42M1.82M1.71M1.67M1.60M1.49M1.44M1.55M1.80M24.79M25.91M
Other Working Capital Changes 38.88M35.50M25.11M20.62M20.97M18.71M7.27M0.20M0.20M4.50M27.40M0.14M5.14M5.25M5.42M5.80M6.01M6.13M6.22M28.49M6.93M9.08M18.90M34.72M33.46M42.14M44.80M54.12M64.25M46.87M49.29M17.36M23.97M15.91M11.04M17.95M7.10M4.09M7.86M5.49M5.53M4.07M2.35M2.82M3.00M0.85M2.92M6.67M4.88M30.52M3.26M2.81M3.80M33.71M257.51M288.64M312.62M322.59M313.20M310.99M320.84M315.30M295.45M299.50M239.32M309.80M
Cash from Operations 213.00M124.01M157.23M150.61M304.83M131.98M245.22M100.39M317.61M287.02M220.59M369.25M356.16M205.93M275.43M308.36M270.07M40.76M133.11M75.42M186.17M148.36M-27.55M249.45M471.03M275.98M203.30M258.54M298.94M1,072.67M80.02M207.78M166.25M537.54M-90.74M209.26M171.58M546.07M-317.53M-268.30M-162.93M-112.21M-94.75M11.55M-94.95M-67.53M-148.90M203.06M-97.43M-1068.83M76.82M4.44M114.75M136.09M37.93M32.88M126.26M44.22M70.39M136.42M138.52M
Depreciation, Depletion & Amortization
Amortizatization of Intangibles -4.54M-4.54M-4.54M-4.77M-4.88M-4.88M-4.88M-4.88M-4.88M-4.88M-4.88M-13.89M-4.91M-4.91M-4.91M-15.80M-5.04M-5.23M-5.23M-16.11M-5.24M-5.24M-5.23M-16.12M-5.24M-3.03M-5.23M-5.70M-0.83M-0.83M-0.83M-5.70M-0.83M-0.83M-2.72M-5.71M-0.83M-0.83M-2.71M-5.53M-2.69M-2.70M-2.70M-5.68M-2.72M-5.73M-5.73M-5.72M-2.72M-2.72M-2.72M-5.70M-5.68M-5.66M-5.65M-5.67M-5.66M-5.66M-5.67M-5.68M-4.98M-4.98M-2.01M-5.01M-5.00M-4.98M-2.01M-5.00M
Investing Activities
Capital Expenditures -31.61M346.49M-14.34M-8.50M-11.66M106.00M-22.17M-25.95M-25.00M214.39M-28.54M-42.88M-39.91M-56.37M476.72M-45.93M-34.11M-40.23M347.93M-31.47M-20.88M-19.53M604.54M-10.82M-6.62M-11.40M508.72M-28.58M316.29M-41.23M
Sales of Property, Plant and Equipment 0.06M0.02M0.11M0.00M0.12M0.08M0.00M0.28M0.06M0.02M0.10M0.10M0.12M0.01M0.93M0.18M0.03M0.00M0.02M0.21M2.42M0.35M0.52M27.81M0.72M0.05M0.53M-0.36M1.97M0.79M0.09M0.15M0.00M0.14M0.67M0.47M0.04M0.01M0.51M0.25M0.03M0.19M4.38M0.08M0.01M0.14M15.34M0.01M0.29M0.07M
Change in Intangibles -3.14M10.71M-8.68M21.16M
Acquisitions -56.14M-9.29M-0.07M
Change in Acquisitions & Divestments -587.09M176.48M587.09M476.48M
Cash from Investing Activities -19.11M-42.41M-1.02M67.47M-8.89M-642.95M-83.57M-28.76M-58.31M-1165.08M-542.13M-101.83M-56.17M-509.15M61.21M341.60M-621.54M-1386.54M-7.12M-113.86M-504.98M-1159.47M47.82M79.21M-104.50M-249.12M52.47M-102.73M-9.92M-364.19M-99.37M-107.59M-486.16M27.32M-42.88M-627.22M-55.70M-306.05M-45.89M333.09M-165.86M-174.65M-31.22M-43.95M0.63M-600.00M-202.60M-185.29M171.26M-1365.26M8.12M-14.18M2.84M84.65M-26.38M-22.31M-37.86M-42.19M-41.80M-53.25M-41.23M
Financing Activities
Other financing activities 2,699.28M2,875.74M3,086.53M3,088.77M3,089.88M3,091.27M-0.33M44.47M2,261.72M-27.14M-0.87M64.31M2,261.72M2,261.72M2,261.72M140.28M2,261.72M2,261.72M-2.50M402.06M1,841.72M1,841.72M1,841.72M3,092.94M1,841.72M1,841.72M-33.56M-3.06M-7.67M1.27M2,776.60M-33.83M1,460.08M-29.02M1,849.79M67.64M1,849.79M1,849.79M1,460.08M3,715.58M-7.92M1,882.76M-6.57M40.64M1,849.79M1,849.79M-7.34M139.91M1,849.79M-0.16M1,858.16M39.52M1,869.23M1,876.73M-1.82M9.93M1,889.04M1,891.89M1,894.59M3,109.21M3,116.41M3,092.97M3,099.94M64.17M2,991.90M2,975.80M1,916.54M
Cash from Financing Activities 2.54M-131.38M-33.94M-116.05M-0.55M708.45M2.63M2.89M-3.60M932.82M69.25M-1.29M-66.68M-266.24M-257.18M-291.21M-64.19M1,539.54M-64.22M20.46M-11.04M-14.36M-350.22M-737.61M-10.66M-241.23M-576.66M-134.70M-56.51M-248.05M-40.29M-101.40M164.78M-363.61M-8.06M325.12M-39.11M-180.84M256.58M55.15M464.15M487.72M6.43M2.86M0.50M811.96M170.28M250.33M398.41M964.27M-552.41M-0.21M101.92M203.09M-153.08M-22.02M-3.47M447.83M-4.10M-21.42M280.53M
Dividend Payments
Dividends Paid - Common -193.00M-227.00M762.72M-150.00M97.02M-9.87M-350.26M-739.24M703.93M-565.80M-95.00M-45.00M1,527.13M-32.00M-92.00M-216.00M611.53M-152.00M-83.00M536.00M-280.00M359.12M
Additional items
Exchange Rate Effect -4.65M-6.04M-2.08M4.12M-3.10M11.55M2.94M0.30M0.06M-29.36M-2.67M1.49M-2.58M23.12M-3.28M-2.25M0.28M-28.41M-5.99M1.44M1.25M3.66M-1.16M1.48M3.42M1.05M-1.15M-5.63M5.28M
Change in Cash 196.44M-49.77M122.27M102.03M295.39M196.40M164.28M74.52M255.71M56.69M-252.28M266.13M233.31M-574.61M79.46M358.75M-415.66M193.35M61.77M-17.98M-329.85M-1030.12M12.60M-408.94M355.87M-222.32M-320.89M21.11M38.46M-289.02M-19.35M-1.21M-155.12M188.63M-143.76M-88.72M73.66M70.73M-103.91M120.25M135.43M171.50M-122.21M-51.16M-96.40M167.54M-184.50M140.28M129.43M139.79M-473.46M8.51M11.23M920.87M-142.68M-9.97M88.34M216.24M23.34M56.12M383.10M
Beginning Cash Balance 342.90M339.42M334.35M359.09M339.74M303.21M370.99M583.50M650.51M654.62M550.72M670.97M894.52M772.31M721.16M886.23M701.73M561.45M1,220.24M746.78M738.27M770.11M627.43M617.46M618.18M641.53M697.64M
Free Cash Flow 244.61M-222.47M171.57M159.11M316.49M25.98M267.39M126.33M342.61M72.63M249.14M369.25M356.16M205.93M275.43M308.36M270.07M40.76M133.11M75.42M186.17M148.36M-27.55M249.45M471.03M275.98M203.30M258.54M298.94M1,072.67M80.02M207.78M166.25M537.54M-47.86M249.17M227.95M69.34M-271.60M-234.19M-122.70M-460.14M-63.27M32.43M-75.42M-672.07M-138.08M209.68M-86.03M-1577.55M76.82M4.44M114.75M136.09M37.93M32.88M154.84M-272.07M70.39M136.42M179.75M
Net Cash Flow 196.44M-49.77M122.27M102.03M295.39M197.48M164.28M74.52M255.71M54.75M-252.28M266.13M233.31M-569.46M79.46M358.75M-415.66M193.75M61.77M-17.98M-329.85M-1025.47M-329.95M-408.94M355.87M-214.37M-320.89M21.11M232.51M460.43M-59.63M-1.21M-155.12M201.26M-141.68M-92.84M76.77M59.18M-106.84M119.95M135.36M200.86M-119.54M-29.54M-93.82M144.43M-181.22M268.10M472.24M-1469.82M-467.48M-9.94M219.51M423.83M-141.53M-11.45M84.93M449.87M24.49M61.75M377.82M