Melco Resorts & Entertainment Limited (MLCO) quarterly cash flow statement — complete operating, investing & financing history
Melco Resorts & Entertainment Limited (MLCO) cash flow statement — 22-year operating, investing & financing cash flows
| Metric | Q3'26 | Q2'26 | Q1'26 | Q4'25 | Q3'25 | Q2'25 | Q1'25 | Q4'24 | Q3'24 | Q2'24 | Q1'24 | Q4'23 | Q3'23 | Q2'23 | Q1'23 | Q4'22 | Q3'22 | Q2'22 | Q1'22 | Q4'21 |
|---|
| Cash from Operations | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -301.9M | 0 | 0 | 0 | 0 |
| Operating CF Margin % | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -89.56% | - | - | - | - |
| Operating CF Growth % | - | - | - | - | - | - | - | - | - | - | - | 100% | - | - | - | - | - | - | - | 100% |
| Net Income | - | 22.66M | 76.83M | 60.63M | 74.69M | 17.19M | 32.53M | -20.27M | 27.26M | 21.39M | 15.17M | -205.89M | -16.3M | -23.44M | -81.29M | -251.94M | -243.84M | -251.46M | -183.28M | -160.24M |
| Depreciation & Amortization | - | 130.92M | 136.49M | 141.52M | 133.5M | 129.4M | 125.6M | 133.89M | 131.94M | 129.38M | 131.61M | 0 | 135M | 136.53M | 115.8M | 0 | 122.05M | 131.07M | 0 | 138.7M |
| Stock-Based Compensation | - | 7.32M | 6.57M | 7.11M | 7.72M | 7.65M | 6.79M | 6.5M | 6.91M | 7.06M | 6.9M | 8.24M | 0 | 0 | 0 | 71.81M | 0 | 0 | 16.97M | 0 |
| Deferred Taxes | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Cash Items | - | -160.9M | -219.89M | -209.27M | -215.91M | -154.24M | -164.92M | -120.12M | -166.1M | -157.83M | -153.68M | 197.64M | -118.69M | -113.09M | -34.51M | -4.27M | 121.8M | 120.39M | 166.31M | 21.55M |
| Working Capital Changes | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -117.5M | 0 | 0 | 0 | 0 |
| Change in Receivables | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -396K | 0 | 0 | 0 | 0 |
| Change in Inventory | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.19M | 0 | 0 | 0 | 0 |
| Change in Payables | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -121.29M | 0 | 0 | 0 | 0 |
| Cash from Investing | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -760.21M | 0 | 0 | 0 | 0 |
| Capital Expenditures | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 45.93M | 0 | 0 | 0 | 0 |
| CapEx % of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 13.63% | - | - | - | - |
| Acquisitions | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -806.14M | 0 | 0 | 0 | 0 |
| Cash from Financing | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debt Issued (Net) | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Equity Issued (Net) | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Dividends Paid | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Share Repurchases | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Financing | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Change in Cash | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -14.44M | 93.88M | -525.14M | -1.06B | -73.22M | -252.73M | 0 | 131.3M |
| Free Cash Flow | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -255.97M | 0 | 0 | 0 | 0 |
| FCF Margin % | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -75.94% | - | - | - | - |
| FCF Growth % | - | - | - | - | - | - | - | - | - | - | - | 100% | - | - | - | - | - | - | - | 100% |
| FCF per Share | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -0.58 | - | - | - | - |
| FCF Conversion (FCF/Net Income) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1.20x | - | - | - | - |
| Interest Paid | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |