VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
MGM
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

  • Screener
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
MGMMGM Resorts International
$49.19$12.6B
Overview & Verdict
Overview
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
HomeStocksMGMCash Flow

MGM Resorts International (MGM) Cash Flow Statement

30Y historyFree accessUpdated daily

While operating cash flow remains robust with an OCF/NI ratio of 4.54x in 2026Q1, capital expenditures continue to consume significant resources, peaking at 9.3% of revenue in 2024Q4.

MGM Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09Dec'08Dec'07Dec'06Dec'05Dec'04Dec'03Dec'02Dec'01Dec'00Dec'99Dec'98Dec'97Dec'96
Cash from Operations2.73B2.74B2.36B2.7B1.77B1.37B-1.49B1.81B1.72B2.21B1.53B1.01B1.13B1.31B909.35M675.13M504.01M587.91M753.03M994.42M1.22B1.18B829.25M687.74M827.96M793.75M817.56M289.9M171.7M184M245.2M
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 %66.02%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 Income182.83M211.09M1.06B1.14B1.44B1.21B-1.32B2.21B583.89M2.09B1.24B-1.04B127.18M56.5M-1.62B3.23B-1.44B-1.29B-855.29M1.58B648.26M443.26M412.33M243.7M292.44M169.81M166.16M95.1M68.9M115.3M74.5M
Depreciation & Amortization1.05B1.02B831.1M814.13M3.92B1.15B1.21B1.3B1.18B993.48M849.53M819.88M815.76M849.23M927.7M817.15M633.42M689.27M788.86M704.63M650.82M593.89M434.26M448.76M427.15M421.23M324.44M128.8M78.5M65.4M64.5M
Stock-Based Compensation96.95M080.22M0065.18M106.96M88.84M70.18M62.49M55.49M42.87M37.26M32.33M39.56M39.71M34.99M36.57M36.28M45.68M73.63M0000000000
Deferred Taxes-247.72M-245.56M-85.12M-117.28M496.19M241.95M18.35M595.05M46.72M-1.26B-80.63M-3.62M331.83M58.92M-117.2M-394.44M-634.08M-344.69M79.52M32.81M59.76M51.76M55.65M28.36M90.85M65.62M35.59M27.5M14.5M48.1M-27.7M
Other Non-Cash Items1.37B1.87B709.09M665.8M-4.2B-1.44B-884.53M-2.15B-25.85M29.97M-788.92M1.43B166.62M290.27M1.57B-3.09B1.71B1.93B1.2B-1.64B-34.54M-55.9M-15.47M-5.63M66.85M121.95M239.64M47M14.2M5.4M200K
Working Capital Changes-1.53M-112.52M-237.41M192.16M113.16M142.5M-624.46M-245.66M-130.44M291.69M261.63M-246.5M-347.99M23.21M102.75M68.76M198.88M-429.31M-492.68M268.36M-180.52M19.12M31.3M-27.46M-49.33M15.13M51.72M-8.5M-4.4M-50.2M20.1M
Change in Receivables-204.97M-90.11M-157.66M-132.29M-211.69M-236.18M960.1M-726.61M-149.55M-17.97M-33.21M-62.72M-32.44M-59.84M1.26M-155.04M-17.38M-121.09M20.5M-82.67M-65.47M-68.16M-48.53M-14.33M-24.11M23.73M-122.2M0000
Change in Inventory11.31M15.68M1.27M-15.52M-26.63M3.11M14.71M6.52M-7.86M-4.66M10.81M-2.65M3.17M-336K5.18M-8.04M5.42M6.57M12.37M-8.51M-10.43M-7.02M-8.56M-2.21M-5.68M7.46M4.29M-4.1M4.3M-4M-3.3M
Change in Payables56.58M-82.37M-107.39M410.13M183.84M406.02M-1.38B473.17M21.51M422.26M272.83M-139.07M-288.95M116.62M163.27M32.92M11.21M37.16M-187.86M32.72M111.56M75.4M72.39M16.13M-18.86M-8.62M100.61M0000
Cash from Investing-1.42B-1.35B-1.28B-722.52M2.11B1.54B2.16B3.52B-2.08B-1.58B-2.28B-795.06M-1.52B-560.14M-446.42M-21.31M-586.08M-330.25M-1.98B209.3M-1.65B-5.3B-347.75M-555.69M-371.21M-352.2M-5.56B-386.7M-405.7M-201.8M-120.8M
Capital Expenditures-995.55M-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 Revenue5.62%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-152.27M7.11M-113.88M343.76M-722.79M-2.02B-96.92M34.77M-927.21M-16.73M-548.08M-103.86M-103.04M-28.95M-54.3M278.2M207.49M-963.68M02.68B0-4.42B0000-5.32B0000
Investments-------------------------------
Other Investing-362.05M-48.49M-18.69M26.57M3.85B4.05B2.53B4.22B-17.21M300.22M534.35M205.62M18.76M-2.11M677K662.36M3.5M-120.02M-1.2B450.77M231.63M-121.88M355.11M-5.46M-71.17M-24.27M95.27M-11.4M-43.8M26M-36M
Cash from Financing-1.26B-1.73B-1.56B-5B-3.02B-2.81B2.1B-4.53B389.23M-568.78M519.42M-257.88M308.08M-489.71M-786.96M711.92M-1.48B1.49B1.12B-1.24B510.02M4.06B-325.97M-165.24M-454.49M-460.54M4.85B136.4M281.4M-9M-172.9M
Debt Issued (Net)-52.44M-180.45M29.42M-2.38B77.94M-1.35B2.41B-4.21B2.24B-137.67M-791.65M-875.5M713.85M-163.84M-574.23M718.45M-1.98B497.75M2.39B-1.81B1.81B4.2B-97.68M286.9M-270.13M-419.7M3.65B756M490.3M-11.8M-523.2M
Equity Issued (Net)-827.89M-1.23B-1.36B-2.29B-2.78B-960.66M170.98M-1.03B-1.28B60.05M1.11B00000588.46M1.1B-1.24B463.79M-157.78M-71.56M-212.99M-406.61M-161.6M-35.74M1.2B-245.1M-208.9M2.8M350.3M
Dividends Paid0000-4.05M-4.79M-77.61M-271.29M-260.59M-252.01M0000000000000000-11.34M0000
Share Repurchases-827.89M-1.23B-1.36B-2.29B-2.78B-1.75B-353.72M-1.03B-1.28B-327.5M-100M0000000-1.24B-826.76M-246.89M-217.32M-348.89M-442.86M-207.59M-45.72M-52.58M-295.2M-210.6M00
Other Financing-381.46M-322.37M-235.81M-329.81M-322.97M-502.21M-402.67M984.84M-306.83M-239.14M203.57M617.63M-405.77M-325.87M-212.73M-6.53M-84.09M-113.42M-26.86M106.19M-1.14B-61.78M-15.31M-45.53M-22.75M-5.09M0-374.5M000
Net Change in Cash21.6M-352.54M-511.83M-2.98B708.83M101.42M2.77B802.84M26.77M53.41M-223.73M-43.4M-89.95M260.16M-322.4M1.37B-1.56B1.76B-106.33M-36.82M75.01M-57.2M155.52M-33.19M2.26M-19M106.45M39.5M281.4M-9M-172.9M
Free Cash Flow1.73B1.67B1.21B1.77B1B882.73M-1.76B1.07B235.7M342.33M-728.5M-461.74M173.63M748.32M486.59M373.88M296.52M451.06M-28.72M-1.92B-666.64M422.85M126.39M137.5M527.92M465.81M481.06M-85.4M-190.2M-43.8M160.4M
FCF Margin %9.78%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 %50.11%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 Share6.696.303.914.932.431.81-3.572.030.430.59-1.27-0.850.351.531.000.670.661.19-0.10-6.45-2.281.460.440.451.651.451.63-0.36-0.84-0.190.73
FCF Conversion (FCF/Net Income)9.47x13.27x3.16x2.36x1.20x1.09x1.45x0.88x3.69x1.13x1.39x-2.24x-7.54x-8.37x-0.51x0.22x-0.35x-0.46x-0.88x0.63x1.88x2.67x2.01x2.82x2.83x4.67x5.09x3.37x2.49x1.66x5.61x
Interest Paid389.85M0406.26M00705.68M639.72M826.97M0658.64M661.17M776.54M776.78M840.28M1.04B1B1.02B807.52M622.3M000000000000
Taxes Paid-23.75M0267M0043.02M8.54M28.49M0181.65M68.24M11.8M42.27M835K6.98M172.02M330.22M53.86M437.87M000000000000

Key Metrics

Growth RegimeMixed
ProfitabilityStrained
Balance SheetStrained
Cash FlowMixed
Top Statement Risk

High fixed cost sensitivity

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Earnings Quality Masked by Accruals

According to recent SEC filings, MGM's operating cash flow consistently dwarfs net income, with the OCF/NI ratio reaching an extreme 4.54x in 2026Q1, suggesting that reported earnings are significantly impacted by non-cash charges and accounting adjustments rather than pure operational cash generation.

The persistent gap between net income and operating cash flow indicates that the company's bottom line is heavily influenced by non-cash items such as depreciation and amortization. Investors should monitor whether this divergence reflects a structural reliance on capital-intensive assets or if it masks underlying volatility in core gaming and hospitality margins.

FCF Volatility Amidst Revenue Normalization

As reported in financial statements, MGM's free cash flow margins have fluctuated between 5.5% and 11.6% over the last ten quarters, indicating that the company's ability to convert revenue into discretionary cash remains sensitive to both seasonal demand cycles and the timing of major capital expenditures.

While the company maintains positive free cash flow, the lack of a clear upward trajectory suggests that the business model is currently in a maintenance phase rather than a high-growth expansion. The variability in FCF margins warrants further investigation into how much of this cash is truly discretionary versus required to sustain the competitive position of its Las Vegas assets.

Capital Intensity Pressures Cash Flow

Based on MGM's reported figures, capital expenditures have remained elevated, peaking at 9.3% of revenue in 2024Q4, which highlights the ongoing necessity of reinvesting in high-end resort infrastructure to maintain the company's premium market positioning against evolving competitive threats in the Las Vegas Strip.

The consistent level of capital intensity suggests that MGM must continuously refresh its physical footprint to command premium ADRs. This ongoing requirement for reinvestment may limit the company's flexibility to pivot capital toward digital initiatives or debt reduction during periods of cyclical revenue contraction.

Aggressive Buybacks Despite Debt Constraints

Data from recent quarterly reports shows that MGM has prioritized share repurchases, with buybacks totaling over $500 million in several periods, even as the company navigates a strained balance sheet and significant lease obligations associated with its asset-light transition strategy.

The decision to aggressively return capital to shareholders via buybacks, rather than prioritizing debt paydown, appears to reflect management's confidence in the long-term cash-generating capacity of the Las Vegas portfolio. However, this strategy may leave the company more vulnerable to interest rate volatility and potential downturns in consumer discretionary spending.

MGM — Frequently Asked Questions

Quick answers to the most common questions about buying MGM stock.

How much cash does MGM Resorts International (MGM) generate from operations?

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.

What is MGM Resorts International's free cash flow?

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.

What is MGM Resorts International's capital expenditure (CapEx)?

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.

How does MGM Resorts International distribute cash to shareholders?

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.