Operating cash flow has run at roughly 2.8x to 4.5x net income, but free cash flow swung from $422.5M in 2025Q4 to -$67.7M in 2026Q3 as capex reached 40.7% of revenue, indicating that capital spending timing dominates liquidity and shareholder returns sized to available cash.
Red Rock Resorts, Inc. (RRR) cash flow statement — 13-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 |
|---|
| Cash from Operations | 585.73M | 609.51M | 548.26M | 494.34M | 542.22M | 609.96M | 212.79M | 316.63M | 346.01M | 289.06M | 346.21M | 349.44M | 269.79M | 250.69M |
| Operating CF Margin % | - | 30.3% | 28.28% | 28.67% | 32.59% | 37.7% | 18% | 17.05% | 20.58% | 17.89% | 23.84% | 25.84% | 20.89% | 19.96% |
| Operating CF Growth % | -5.83% | 11.17% | 10.91% | -8.83% | -11.11% | 186.65% | -32.8% | -8.49% | 19.7% | -16.51% | -0.92% | 29.52% | 7.62% | - |
| Net Income | 116.75M | 188.07M | 291.29M | 176M | 205.46M | 354.83M | -174.54M | -6.74M | 219.48M | 63.04M | 155.78M | 143.25M | 88.59M | -104.06M |
| Depreciation & Amortization | 229.62M | 197.41M | 187.11M | 132.54M | 128.37M | 157.79M | 231.39M | 222.21M | 180.25M | 178.22M | 156.67M | 137.87M | 132.04M | 134.05M |
| Stock-Based Compensation | 101.44M | 32.13M | 30.95M | 19.67M | 17.52M | 12.73M | 10.89M | 16.85M | 11.29M | 7.92M | -11.85M | 19.73M | 12.78M | 16.44M |
| Deferred Taxes | 34.1M | 25.1M | -9.16M | 35.86M | 11.95M | -74.16M | 114.07M | -1.74M | -66.78M | -3.17M | 6.96M | 19.53M | 69.64M | 171.39M |
| Other Non-Cash Items | 28.51M | 172.34M | 14.45M | 134.22M | 189.91M | 176.8M | 48.37M | 61.45M | 8.27M | 46.94M | 39.66M | 26.16M | -23.63M | 7.74M |
| Working Capital Changes | -35.48M | -5.53M | 33.63M | -3.96M | -10.98M | -18.02M | -17.38M | 24.59M | -6.51M | -3.88M | -1.01M | 2.91M | -9.62M | 25.13M |
| Change in Receivables | -16.49M | -9.52M | -2.45M | -18.3M | -4.21M | -1.31M | 16.43M | -1.07M | -2.05M | -4.61M | -3.49M | 178K | -6.7M | 2.23M |
| Change in Inventory | 9.13M | -5.38M | 1.99M | -7.97M | -6.27M | -14.41M | 10.34M | -397K | -17.75M | -7M | -510K | -2.39M | -73K | -1.61M |
| Change in Payables | 2.68M | 3.89M | -7.57M | 13.94M | -6.15M | 7.37M | -21.41M | 9.69M | 2.68M | -1.18M | 8.93M | 4.95M | 2.91M | -3.61M |
| Cash from Investing | -538.02M | -251.36M | -321.79M | -653.85M | -442.14M | 586.26M | -69.56M | -405.14M | -606.68M | -281.65M | -444.1M | -106.27M | -42.89M | -94.24M |
| Capital Expenditures | -190.14M | -355.17M | -14.97M | -701.62M | -561.35M | -65.94M | -58.5M | -57.35M | -615.39M | -248.43M | -162.38M | -129.93M | -102.75M | -86.73M |
| CapEx % of Revenue | 9.42% | 17.66% | 0.77% | 40.7% | 33.74% | 4.08% | 4.95% | 3.09% | 36.61% | 15.38% | 11.18% | 9.61% | 7.95% | 6.9% |
| Acquisitions | 0 | 105.34M | 0 | 0 | 121.55M | 678.41M | 580K | 0 | 4.7M | -23.44M | -305.89M | -327K | -6.82M | -5.37M |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | -347.89M | -1.53M | -306.82M | 47.77M | -2.35M | 652.2M | 2.37M | -358.81M | -1.13M | -11.41M | 24.17M | 23.98M | 66.68M | -2.14M |
| Cash from Financing | -49.12M | -380.07M | -199.67M | 179.81M | -290.05M | -1.01B | -150.44M | 103.16M | 144.19M | 90.28M | 115.04M | -249.86M | -241.67M | -148.54M |
| Debt Issued (Net) | 366.68M | -15.79M | 89.75M | 337.72M | 124.72M | -58.69M | -123.67M | 147.39M | 216.43M | 195.76M | 278.76M | -8.48M | -73.02M | -11.69M |
| Equity Issued (Net) | -11.08M | -79.03M | -17.76M | -14.72M | -146.03M | -500.89M | -169K | -376K | 0 | 0 | 531.95M | 0 | 9.97M | 0 |
| Dividends Paid | -425K | -120.8M | -118.4M | -58.59M | -116.67M | -203.83M | -7.31M | -27.9M | -27.7M | -26.98M | -10.64M | -211.25M | -153.32M | -69.23M |
| Share Repurchases | -11.08M | -79.03M | -17.76M | -14.72M | -141.51M | -500.17M | -169K | -376K | 0 | -4.48M | 0 | 0 | 0 | 0 |
| Other Financing | -404.3M | -164.44M | -153.26M | -84.6M | -152.06M | -251.26M | -19.3M | -15.95M | -44.55M | -78.5M | -685.03M | -30.13M | -25.3M | -67.61M |
| Net Change in Cash | -1.42M | -21.91M | 26.8M | 20.3M | -189.97M | 181.55M | -7.21M | 14.66M | -116.49M | 97.69M | 17.15M | -6.69M | -14.76M | 7.92M |
| Free Cash Flow | 395.59M | 288.87M | 249.42M | -207.29M | -19.12M | 544.02M | 154.29M | -93.99M | -269.39M | 40.63M | 183.83M | 219.51M | 167.04M | 163.96M |
| FCF Margin % | 19.6% | 14.36% | 12.86% | -12.02% | -1.15% | 33.63% | 13.05% | -5.06% | -16.03% | 2.51% | 12.66% | 16.23% | 12.93% | 13.05% |
| FCF Growth % | 32.15% | 15.81% | 220.33% | -983.97% | -103.52% | 252.59% | 264.16% | 65.11% | -763.01% | -77.9% | -16.26% | 31.41% | 1.88% | - |
| FCF per Share | 6.81 | 2.82 | 2.41 | -2.01 | -0.18 | 4.67 | 1.31 | -0.80 | -2.31 | 0.35 | 5.36 | 5.63 | 4.29 | 4.21 |
| FCF Conversion (FCF/Net Income) | 3.39x | 3.24x | 3.56x | 2.81x | 2.64x | 2.52x | -1.41x | -94.49x | 2.20x | 8.22x | 3.76x | 2.54x | 2.68x | -2.64x |
| Interest Paid | 37.41M | 198.11M | 209.74M | 170.51M | 120.19M | 97.96M | 0 | 143.13M | 124.42M | 118.52M | 116.31M | 0 | 0 | 0 |
| Taxes Paid | -77K | 0 | 30.29M | 21.1M | 31.36M | 4.14M | 0 | 0 | 176K | 9.16M | 9.5M | 0 | 0 | 0 |
Quick answers to the most common questions about buying RRR stock.
Red Rock Resorts, Inc. (RRR) generated $609.5M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
Red Rock Resorts, Inc. (RRR) generated $288.9M 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.
Red Rock Resorts, Inc. (RRR) spent $355.2M 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, Red Rock Resorts, Inc. (RRR) returned $120.8M to shareholders via cash dividends and spent $79.0M on share repurchases. This shows the company's commitment to returning capital to its equity investors.
Key Metrics
Top Statement Risk
Volatile quarterly operating cash conversion
Metrics are mathematically derived from official filings.
Operating Cash Flow Dwarfs Reported Earnings
Based on reported figures, RRR's operating cash flow has consistently run at roughly 2.8x to 4.5x net income across the last ten quarters, a ratio that suggests reported earnings are being materially understated by non-cash charges or timing effects.
The persistent gap between net income and operating cash flow indicates that depreciation, stock-based compensation and working capital movements are absorbing a large share of operating economics. A conversion ratio this consistently above 2x warrants further investigation into how much of the earnings base reflects accounting classification rather than cash generation. Investors should monitor whether this gap narrows as the Durango ramp matures, since sustained divergence would imply the reported net income line is structurally conservative.
Free Cash Flow Turns Erratic Under Heavy Spend
As reported in the financial statements, RRR's free cash flow swung from $422.5M in 2025Q4 to a negative $67.7M in 2026Q3, with FCF margins ranging from -13.8% to 82.6%, indicating that capital spending timing dominates the quarterly picture.
The extreme dispersion in quarterly free cash flow appears driven more by the timing of capital expenditures than by changes in underlying operating cash generation, which has stayed within a relatively stable band of $126M to $168M. The $265.9M positive capex figure in 2025Q4 suggests an asset sale or other inflow recorded within investing activities, making that quarter an unreliable read on true FCF capacity. A normalized view that strips out divestiture proceeds would likely show a more consistent but considerably lower free cash flow trajectory.
Capital Intensity Peaks Ahead of Expansion
Based on reported figures, RRR's capital spending reached 40.7% of revenue in 2026Q3 and 27.4% in 2026Q2, levels that are far above the 2.8% to 7.2% range seen in 2024, pointing to a pronounced step-up in investment intensity.
The recent surge in capex likely reflects the continued build-out and refresh requirements of owned properties, which may combine maintenance reinvestment with growth spending. The lack of a clear split between maintenance and growth capex in the supplied data limits precise assessment of how much of this spend is discretionary. Investors should monitor whether elevated intensity persists, as sustained spending at these levels would compress free cash flow even if operating cash generation holds.
Shareholder Returns Track Liquidity Swings
According to recent SEC filings, RRR's dividend payments have held near $15M per quarter with irregular larger distributions, while buybacks ranged from zero to $53.9M, suggesting capital returns are being sized to available cash rather than following a fixed policy.
The pattern of dividends and repurchases appears responsive to the lumpy free cash flow profile, with larger outflows in 2025Q4 and 2026Q1 coinciding with stronger liquidity. This flexibility is a positive signal for balance sheet discipline, though it also makes forward shareholder yield difficult to model. Given the controlling shareholder structure, the timing of distributions may reflect factors beyond pure capital allocation efficiency and warrants continued scrutiny.
Stock Compensation Masks True Cash Costs
As reported in financial statements, stock-based compensation of $83.1M in 2026Q3 and $8.5M to $11.8M in earlier quarters adds non-cash charges that inflate operating cash flow relative to economic cost, potentially overstating the cash earnings power of the business.
The cash flow statement adds back stock-based compensation, which means a portion of employee cost is excluded from operating cash flow even though it dilutes shareholders. The sharp spike to $83.1M in the latest quarter suggests a material change in equity award activity that warrants further investigation. Analysts should consider whether the reported conversion ratio would look materially lower if this compensation were treated as a cash-equivalent cost.