Operating cash flow consistently exceeds net income (OCF/NI averaged 3.5x over ten quarters), with FCF stabilizing near $358M quarterly, but aggressive buybacks ($2.8B over ten quarters) and no dividends suggest capital allocation prioritizes shareholder returns over debt reduction.
MGM Resorts International (MGM) cash flow statement — 30-year operating, investing & financing cash flows
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 | Dec'18 | Dec'17 | Dec'16 | Dec'15 | Dec'14 | Dec'13 | Dec'12 | Dec'11 | Dec'10 | Dec'09 | Dec'08 | Dec'07 | Dec'06 | Dec'05 | Dec'04 | Dec'03 | Dec'02 | Dec'01 | Dec'00 | Dec'99 | Dec'98 | Dec'97 | Dec'96 |
|---|
| Cash from Operations | 2.64B | 2.74B | 2.36B | 2.7B | 1.77B | 1.37B | -1.49B | 1.81B | 1.72B | 2.21B | 1.53B | 1.01B | 1.13B | 1.31B | 909.35M | 675.13M | 504.01M | 587.91M | 753.03M | 994.42M | 1.22B | 1.18B | 829.25M | 687.74M | 827.96M | 793.75M | 817.56M | 289.9M | 171.7M | 184M | 245.2M |
| Operating CF Margin % | - | 15.6% | 13.7% | 16.7% | 13.46% | 14.19% | -30.36% | 14.03% | 14.64% | 20.43% | 16.22% | 10.94% | 11.21% | 13.36% | 9.93% | 8.6% | 8.37% | 9.83% | 10.45% | 12.93% | 16.97% | 18.25% | 19.57% | 17.59% | 20.54% | 19.8% | 23.23% | 20.83% | 22.19% | 22.23% | 30.47% |
| Operating CF Growth % | 16.35% | 15.84% | -12.47% | 52.77% | 28.64% | 191.99% | -182.47% | 5.1% | -21.93% | 43.84% | 52.62% | -11.11% | -13.72% | 44.11% | 34.69% | 33.95% | -14.27% | -21.93% | -24.27% | -18.32% | 2.93% | 42.63% | 20.58% | -16.94% | 4.31% | -2.91% | 182.01% | 68.84% | -6.68% | -24.96% | 114.15% |
| Net Income | 426.31M | 211.09M | 1.06B | 1.14B | 1.44B | 1.21B | -1.32B | 2.21B | 583.89M | 2.09B | 1.24B | -1.04B | 127.18M | 56.5M | -1.62B | 3.23B | -1.44B | -1.29B | -855.29M | 1.58B | 648.26M | 443.26M | 412.33M | 243.7M | 292.44M | 169.81M | 166.16M | 95.1M | 68.9M | 115.3M | 74.5M |
| Depreciation & Amortization | 1.09B | 1.02B | 831.1M | 814.13M | 3.92B | 1.15B | 1.21B | 1.3B | 1.18B | 993.48M | 849.53M | 819.88M | 815.76M | 849.23M | 927.7M | 817.15M | 633.42M | 689.27M | 788.86M | 704.63M | 650.82M | 593.89M | 434.26M | 448.76M | 427.15M | 421.23M | 324.44M | 128.8M | 78.5M | 65.4M | 64.5M |
| Stock-Based Compensation | 96.17M | 0 | 80.22M | 0 | 0 | 65.18M | 106.96M | 88.84M | 70.18M | 62.49M | 55.49M | 42.87M | 37.26M | 32.33M | 39.56M | 39.71M | 34.99M | 36.57M | 36.28M | 45.68M | 73.63M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes | -262.56M | -245.56M | -85.12M | -117.28M | 496.19M | 241.95M | 18.35M | 595.05M | 46.72M | -1.26B | -80.63M | -3.62M | 331.83M | 58.92M | -117.2M | -394.44M | -634.08M | -344.69M | 79.52M | 32.81M | 59.76M | 51.76M | 55.65M | 28.36M | 90.85M | 65.62M | 35.59M | 27.5M | 14.5M | 48.1M | -27.7M |
| Other Non-Cash Items | 1.12B | 1.87B | 709.09M | 665.8M | -4.2B | -1.44B | -884.53M | -2.15B | -25.85M | 29.97M | -788.92M | 1.43B | 166.62M | 290.27M | 1.57B | -3.09B | 1.71B | 1.93B | 1.2B | -1.64B | -34.54M | -55.9M | -15.47M | -5.63M | 66.85M | 121.95M | 239.64M | 47M | 14.2M | 5.4M | 200K |
| Working Capital Changes | -70.72M | -112.52M | -237.41M | 192.16M | 113.16M | 142.5M | -624.46M | -245.66M | -130.44M | 291.69M | 261.63M | -246.5M | -347.99M | 23.21M | 102.75M | 68.76M | 198.88M | -429.31M | -492.68M | 268.36M | -180.52M | 19.12M | 31.3M | -27.46M | -49.33M | 15.13M | 51.72M | -8.5M | -4.4M | -50.2M | 20.1M |
| Change in Receivables | -249.61M | -90.11M | -157.66M | -132.29M | -211.69M | -236.18M | 960.1M | -726.61M | -149.55M | -17.97M | -33.21M | -62.72M | -32.44M | -59.84M | 1.26M | -155.04M | -17.38M | -121.09M | 20.5M | -82.67M | -65.47M | -68.16M | -48.53M | -14.33M | -24.11M | 23.73M | -122.2M | 0 | 0 | 0 | 0 |
| Change in Inventory | 3.06M | 15.68M | 1.27M | -15.52M | -26.63M | 3.11M | 14.71M | 6.52M | -7.86M | -4.66M | 10.81M | -2.65M | 3.17M | -336K | 5.18M | -8.04M | 5.42M | 6.57M | 12.37M | -8.51M | -10.43M | -7.02M | -8.56M | -2.21M | -5.68M | 7.46M | 4.29M | -4.1M | 4.3M | -4M | -3.3M |
| Change in Payables | 4.49M | -82.37M | -107.39M | 410.13M | 183.84M | 406.02M | -1.38B | 473.17M | 21.51M | 422.26M | 272.83M | -139.07M | -288.95M | 116.62M | 163.27M | 32.92M | 11.21M | 37.16M | -187.86M | 32.72M | 111.56M | 75.4M | 72.39M | 16.13M | -18.86M | -8.62M | 100.61M | 0 | 0 | 0 | 0 |
| Cash from Investing | -781.08M | -1.35B | -1.28B | -722.52M | 2.11B | 1.54B | 2.16B | 3.52B | -2.08B | -1.58B | -2.28B | -795.06M | -1.52B | -560.14M | -446.42M | -21.31M | -586.08M | -330.25M | -1.98B | 209.3M | -1.65B | -5.3B | -347.75M | -555.69M | -371.21M | -352.2M | -5.56B | -386.7M | -405.7M | -201.8M | -120.8M |
| Capital Expenditures | -968.49M | -1.07B | -1.15B | -931.81M | -765.07M | -490.7M | -270.58M | -739.01M | -1.49B | -1.86B | -2.26B | -1.47B | -957.04M | -562.12M | -422.76M | -301.24M | -207.49M | -136.85M | -781.75M | -2.92B | -1.88B | -759.95M | -702.86M | -550.23M | -300.04M | -327.94M | -336.5M | -375.3M | -361.9M | -227.8M | -84.8M |
| CapEx % of Revenue | 5.45% | 6.09% | 6.67% | 5.76% | 5.83% | 5.07% | 5.5% | 5.73% | 12.64% | 17.26% | 23.93% | 15.96% | 9.49% | 5.73% | 4.61% | 3.84% | 3.45% | 2.29% | 10.84% | 37.93% | 26.26% | 11.72% | 16.58% | 14.08% | 7.44% | 8.18% | 9.56% | 26.97% | 46.76% | 27.53% | 10.54% |
| Acquisitions | -152.27M | 7.11M | -113.88M | 343.76M | -722.79M | -2.02B | -96.92M | 34.77M | -927.21M | -16.73M | -548.08M | -103.86M | -103.04M | -28.95M | -54.3M | 278.2M | 207.49M | -963.68M | 0 | 2.68B | 0 | -4.42B | 0 | 0 | 0 | 0 | -5.32B | 0 | 0 | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | -203.04M | -48.49M | -18.69M | 26.57M | 3.85B | 4.05B | 2.53B | 4.22B | -17.21M | 300.22M | 534.35M | 205.62M | 18.76M | -2.11M | 677K | 662.36M | 3.5M | -120.02M | -1.2B | 450.77M | 231.63M | -121.88M | 355.11M | -5.46M | -71.17M | -24.27M | 95.27M | -11.4M | -43.8M | 26M | -36M |
| Cash from Financing | -1.26B | -1.73B | -1.56B | -5B | -3.02B | -2.81B | 2.1B | -4.53B | 389.23M | -568.78M | 519.42M | -257.88M | 308.08M | -489.71M | -786.96M | 711.92M | -1.48B | 1.49B | 1.12B | -1.24B | 510.02M | 4.06B | -325.97M | -165.24M | -454.49M | -460.54M | 4.85B | 136.4M | 281.4M | -9M | -172.9M |
| Debt Issued (Net) | -160.62M | -180.45M | 29.42M | -2.38B | 77.94M | -1.35B | 2.41B | -4.21B | 2.24B | -137.67M | -791.65M | -875.5M | 713.85M | -163.84M | -574.23M | 718.45M | -1.98B | 497.75M | 2.39B | -1.81B | 1.81B | 4.2B | -97.68M | 286.9M | -270.13M | -419.7M | 3.65B | 756M | 490.3M | -11.8M | -523.2M |
| Equity Issued (Net) | -773.61M | -1.23B | -1.36B | -2.29B | -2.78B | -960.66M | 170.98M | -1.03B | -1.28B | 60.05M | 1.11B | 0 | 0 | 0 | 0 | 0 | 588.46M | 1.1B | -1.24B | 463.79M | -157.78M | -71.56M | -212.99M | -406.61M | -161.6M | -35.74M | 1.2B | -245.1M | -208.9M | 2.8M | 350.3M |
| Dividends Paid | 0 | 0 | 0 | 0 | -4.05M | -4.79M | -77.61M | -271.29M | -260.59M | -252.01M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -11.34M | 0 | 0 | 0 | 0 |
| Share Repurchases | -773.61M | -1.23B | -1.36B | -2.29B | -2.78B | -1.75B | -353.72M | -1.03B | -1.28B | -327.5M | -100M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.24B | -826.76M | -246.89M | -217.32M | -348.89M | -442.86M | -207.59M | -45.72M | -52.58M | -295.2M | -210.6M | 0 | 0 |
| Other Financing | -328.58M | -322.37M | -235.81M | -329.81M | -322.97M | -502.21M | -402.67M | 984.84M | -306.83M | -239.14M | 203.57M | 617.63M | -405.77M | -325.87M | -212.73M | -6.53M | -84.09M | -113.42M | -26.86M | 106.19M | -1.14B | -61.78M | -15.31M | -45.53M | -22.75M | -5.09M | 0 | -374.5M | 0 | 0 | 0 |
| Net Change in Cash | 589.44M | -352.54M | -511.83M | -2.98B | 708.83M | 101.42M | 2.77B | 802.84M | 26.77M | 53.41M | -223.73M | -43.4M | -89.95M | 260.16M | -322.4M | 1.37B | -1.56B | 1.76B | -106.33M | -36.82M | 75.01M | -57.2M | 155.52M | -33.19M | 2.26M | -19M | 106.45M | 39.5M | 281.4M | -9M | -172.9M |
| Free Cash Flow | 1.67B | 1.67B | 1.21B | 1.77B | 1B | 882.73M | -1.76B | 1.07B | 235.7M | 342.33M | -728.5M | -461.74M | 173.63M | 748.32M | 486.59M | 373.88M | 296.52M | 451.06M | -28.72M | -1.92B | -666.64M | 422.85M | 126.39M | 137.5M | 527.92M | 465.81M | 481.06M | -85.4M | -190.2M | -43.8M | 160.4M |
| FCF Margin % | 9.41% | 9.51% | 7.03% | 10.93% | 7.63% | 9.12% | -35.87% | 8.31% | 2% | 3.17% | -7.7% | -5.02% | 1.72% | 7.63% | 5.31% | 4.76% | 4.93% | 7.54% | -0.4% | -25% | -9.29% | 6.52% | 2.98% | 3.52% | 13.1% | 11.62% | 13.67% | -6.14% | -24.58% | -5.29% | 19.93% |
| FCF Growth % | 29.09% | 37.61% | -31.43% | 76.42% | 13.48% | 150.05% | -264.61% | 354.57% | -31.15% | 146.99% | -57.77% | -365.93% | -76.8% | 53.79% | 30.14% | 26.09% | -34.26% | 1670.45% | 98.51% | -188.46% | -257.65% | 234.57% | -8.09% | -73.95% | 13.33% | -3.17% | 663.3% | 55.1% | -334.25% | -127.31% | 108.04% |
| FCF per Share | 6.49 | 6.30 | 3.91 | 4.93 | 2.43 | 1.81 | -3.57 | 2.03 | 0.43 | 0.59 | -1.27 | -0.85 | 0.35 | 1.53 | 1.00 | 0.67 | 0.66 | 1.19 | -0.10 | -6.45 | -2.28 | 1.46 | 0.44 | 0.45 | 1.65 | 1.45 | 1.63 | -0.36 | -0.84 | -0.19 | 0.73 |
| FCF Conversion (FCF/Net Income) | 3.92x | 13.27x | 3.16x | 2.36x | 1.20x | 1.09x | 1.45x | 0.88x | 3.69x | 1.13x | 1.39x | -2.24x | -7.54x | -8.37x | -0.51x | 0.22x | -0.35x | -0.46x | -0.88x | 0.63x | 1.88x | 2.67x | 2.01x | 2.82x | 2.83x | 4.67x | 5.09x | 3.37x | 2.49x | 1.66x | 5.61x |
| Interest Paid | 381.48M | 0 | 406.26M | 0 | 0 | 705.68M | 639.72M | 826.97M | 0 | 658.64M | 661.17M | 776.54M | 776.78M | 840.28M | 1.04B | 1B | 1.02B | 807.52M | 622.3M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | -242.74M | 0 | 267M | 0 | 0 | 43.02M | 8.54M | 28.49M | 0 | 181.65M | 68.24M | 11.8M | 42.27M | 835K | 6.98M | 172.02M | 330.22M | 53.86M | 437.87M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Quick answers to the most common questions about buying MGM stock.
MGM Resorts International (MGM) generated $2.74B in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
MGM Resorts International (MGM) generated $1.67B in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.
MGM Resorts International (MGM) spent $1.07B on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.
In 2025, MGM Resorts International (MGM) spent $1.23B on share repurchases. This shows the company's commitment to returning capital to its equity investors.
Key Metrics
Top Statement Risk
High debt load
Metrics are mathematically derived from official filings.
Cash Conversion Remains Strong
MGM's operating cash flow consistently exceeds net income, with OCF/NI averaging 3.5x over the last ten quarters, indicating robust cash conversion despite volatile earnings. According to recent financial statements, this gap suggests significant non-cash charges and working capital benefits.
The persistent OCF/NI ratio above 1, often exceeding 3, indicates that reported net income understates cash generation, likely due to substantial depreciation and amortization. However, the extreme volatility in net income, including a loss in Q3 2025, suggests that earnings quality is affected by non-operating items, and investors should focus on cash flow as a more reliable metric.
Free Cash Flow Stabilizes Near $300M
Free cash flow has remained resilient, averaging $358M per quarter over the past ten quarters, with FCF margins ranging from 5.5% to 11.6%. As reported in SEC filings, this stability contrasts with volatile net income, suggesting operational cash generation is more predictable.
Despite revenue plateauing, FCF has not deteriorated, indicating that management's asset-light strategy and cost controls are supporting cash generation. The Q2 2026 FCF of $317M is slightly below the average, but the trend appears stable, with no significant decline. This suggests that the company can sustain its capital return programs, though the high debt load remains a concern.
Capital Expenditures Reflect Maintenance Focus
CapEx as a percentage of revenue has averaged 6.0% over the last ten quarters, with a peak of 9.3% in Q4 2024. Based on reported figures, this level suggests a mix of maintenance and growth spending, but the recent decline to 5.4% in Q2 2026 may indicate a pullback in investment.
The capital intensity is moderate for a casino operator, but the reduction in CapEx in recent quarters could signal a shift toward preserving cash for debt reduction or shareholder returns. However, given the company's high fixed-cost base, underinvestment in property maintenance could impact long-term competitiveness, a risk investors should monitor.
Working Capital Swings Drive Cash Flow
Working capital changes have been volatile, ranging from -$259M to +$80M over the past ten quarters, with a cumulative negative impact of -$658M. According to recent financial statements, this suggests significant timing effects in payables and receivables, which can distort quarterly cash flow.
The negative working capital changes in most quarters indicate that MGM is using cash to fund operational needs, possibly due to timing of payables or receivables. The large negative swings in Q2 2024 and Q1 2025 suggest aggressive payables management or seasonal factors. Investors should adjust for these swings when assessing underlying cash generation.
Buybacks Dominate Capital Deployment
MGM has allocated over $2.8B to share repurchases in the last ten quarters, with no dividends paid, while acquisitions totaled $534M. As reported in financial statements, this aggressive buyback strategy appears to prioritize shareholder returns over debt reduction, despite a high debt load.
The consistent buyback activity, even in quarters with negative net income, suggests management's confidence in cash flow stability. However, the lack of dividends and the substantial buyback spend may limit financial flexibility, especially if cash flow deteriorates. The acquisition spend, including the Cosmopolitan, indicates a focus on strategic assets, but the overall capital allocation raises questions about balance sheet strength.
Cumulative Earnings Trail Cash Flow
Over the past ten quarters, cumulative net income totaled $1.37B, while operating cash flow reached $6.20B, a gap of $4.83B. Based on reported figures, this divergence highlights the significant non-cash charges and working capital benefits that inflate cash flow relative to earnings.
The large cumulative gap between net income and operating cash flow is primarily due to depreciation and amortization, which totaled $2.39B over the period. This suggests that MGM's earnings are heavily impacted by non-cash charges, and cash flow is a more accurate reflection of economic performance. However, the gap also includes working capital swings, which may not be sustainable, so investors should monitor the sustainability of this cash generation.
Cash Flow Obscures Lease Obligations
MGM's asset-light model shifts depreciation to rent expenses, which are not captured in operating cash flow, potentially overstating cash generation. According to recent SEC filings, the company's lease obligations to REITs like VICI Properties are significant and may represent a hidden liability.
The transition to an asset-light model means that traditional depreciation is replaced by rent payments, which are included in operating expenses but not separately disclosed in the cash flow statement. This can make operating cash flow appear stronger than it is, as the company must service these lease obligations. Investors should consider the present value of lease commitments when assessing MGM's true cash flow capacity and financial health.