Liquidity is under pressure as cash reserves declined from $2.9B in 2023Q4 to $1.2B in 2026Q1, while the company continues to fund buybacks despite negative free cash flow.
| 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 |
|---|
| Cash from Operations | 1.37B | 1.35B | 1.43B | 1.25B | -71.27M | -222.59M | -1.07B | 901.07M | 961.49M | 1.88B | 970.55M | 572.81M | 1.1B | 1.68B | 1.19B | 1.52B | 1.06B | 593.96M | 523.18M | 659.17M | 240.77M | 48.48M | -114.77M | -21.77M | -10.35M |
| Operating CF Margin % | - | 18.95% | 20.01% | 19.1% | -1.9% | -5.91% | -51.17% | 13.63% | 14.31% | 29.76% | 21.73% | 14.05% | 20.21% | 29.83% | 23% | 28.76% | 25.27% | 19.5% | 17.51% | 24.53% | 16.81% | 6.71% | -58853.85% | -2138.9% | -892.84% |
| Operating CF Growth % | 49.55% | -5.16% | 14.29% | 1850.87% | 67.98% | 79.24% | -219.02% | -6.28% | -48.76% | 93.35% | 69.44% | -47.85% | -34.49% | 41.4% | -21.78% | 43.37% | 78.01% | 13.53% | -20.63% | 173.78% | 396.68% | 142.24% | -427.07% | -110.42% | - |
| Net Income | 375.04M | 409.13M | 639.72M | 729.99M | -709.37M | -1.01B | -2.33B | 311.38M | 803.08M | 889.25M | 302.47M | 281.52M | 962.64M | 1B | 728.7M | 825.11M | 316.6M | 39.11M | 210.21M | 258.15M | 628.73M | -90.84M | -205.59M | -48.89M | -31.71M |
| Depreciation & Amortization | 625.74M | 620.63M | 658.89M | 687.27M | 692.32M | 715.96M | 725.5M | 624.88M | 550.6M | 552.37M | 404.73M | 322.63M | 314.12M | 371.05M | 373.2M | 398.04M | 405.56M | 410.55M | 262.85M | 239.24M | 198.88M | 122.06M | 70.98M | 21.94M | 9.25M |
| Stock-Based Compensation | 98.27M | 91.93M | 59.03M | 64.52M | 67.63M | 95.24M | 62.25M | 40.37M | 35.04M | 43.97M | 43.72M | 38.48M | 39.2M | 39.54M | 19.65M | 23.88M | 27.17M | 24.34M | 20.33M | 18.53M | 16.71M | 4.68M | 3.43M | 3.33M | 312K |
| Deferred Taxes | 97.47M | 105M | -6.84M | -502.78M | 3.24M | -2.71M | 562.48M | 174.19M | -498.65M | -310.85M | 6.36M | 6.5M | -8.09M | -19.83M | -3.65M | -10.82M | 18.88M | -656K | -62.82M | 68.15M | 170.32M | -4.68M | -3.43M | -3.33M | -312K |
| Other Non-Cash Items | 156.84M | 164.73M | 111.18M | 267.04M | -68.47M | 121.92M | 149.9M | 71.64M | 178.66M | 178.42M | 8.98M | 120.65M | 55.55M | 54.27M | 97.78M | 132.34M | 116.44M | 7.53M | 113.88M | 103.61M | -843.98M | 21.02M | 3.75M | -3.13M | 1.08M |
| Working Capital Changes | -61.94M | -38.78M | -35.78M | 1.84M | -56.62M | -141.02M | -245.62M | -321.39M | -107.24M | 523.42M | 204.29M | -196.96M | -265.11M | 227.45M | -29.96M | 147.29M | 172.67M | 113.09M | -21.26M | -28.5M | 70.1M | -3.77M | 16.09M | 8.31M | 11.04M |
| Change in Receivables | -70.51M | -89.98M | 13.48M | -123.75M | -9.34M | -117.8M | 162.47M | -86.71M | -59.16M | 829K | -39.27M | 47.01M | 38K | -14.88M | -21.02M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Inventory | 6.37M | 0 | 26.63M | -6.03M | -19.74M | -21.5M | 27.66M | -37.91M | -5.21M | -4.37M | -36.64M | -23.61M | -6.92M | -17.75M | 3.64M | 11.17M | 22.17M | 3.27M | -49.42M | -7.57M | -21.26M | -58.93M | -2.17M | -183K | -918K |
| Change in Payables | 1.84M | 3.28M | 0 | 93.66M | -97.24M | 117.8M | -162.47M | 0 | 49.53M | 70.95M | 116.98M | -107.61M | -102.83M | 260.08M | -12.58M | 220.77M | 213.58M | 151.24M | 23.54M | 54.09M | 164.29M | 159.58M | 18.42M | 8.39M | 11.6M |
| Cash from Investing | -1.72B | -1.66B | -83.56M | -1.34B | 1.35B | -342.42M | -265.76M | -1.07B | -1.22B | -957.63M | -1.29B | -1.89B | -1.11B | -677.58M | -344.85M | -459.1M | -296.12M | -551.08M | -1.34B | -1.32B | 401.81M | -421.12M | -1.55B | -32.5M | -854.17M |
| Capital Expenditures | -500.2M | -660.89M | -422.54M | -507.18M | -352.5M | -346.69M | -290.12M | -1.07B | -1.6B | -949.04M | -1.24B | -1.93B | -1.35B | -506.79M | -240.99M | -184.15M | -283.83M | -540.93M | -1.38B | -1.05B | -702.82M | -877.07M | -1.01B | -414.99M | -66.25M |
| CapEx % of Revenue | 6.86% | 9.26% | 5.93% | 7.76% | 9.38% | 9.21% | 13.84% | 16.17% | 23.85% | 15.05% | 27.78% | 47.23% | 24.77% | 9.02% | 4.68% | 3.49% | 6.78% | 17.76% | 46.09% | 39.09% | 49.07% | 121.48% | 516919.49% | 40765.13% | 5716.57% |
| Acquisitions | -174.19M | 1.55M | -563.42M | 0 | 1.47M | 4.27M | 4.6M | 0 | 1.6B | 949.04M | 727K | 1.9M | 1.35B | 506.79M | 240.99M | 184.15M | 0 | 0 | 0 | 0 | 899.41M | 0 | 0 | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | -179.81M | 0 | 52.4M | 1.16M | 1.7B | 0 | 19.75M | 695K | -1.55B | -928.67M | 3.87M | 37.25M | -1.11B | -600.84M | -278.3M | -243.58M | -12.29M | -10.15M | 37.77M | -272.15M | 205.22M | -43.81M | -539.1M | 382.49M | -787.92M |
| Cash from Financing | -524.3M | -653.3M | -1.79B | -719.21M | -23.68M | -388M | 2.46B | 299.01M | -324.26M | -324.26M | 691.87M | 1.22B | -235.63M | -291.14M | -382.48M | -1.06B | -1.49B | 815.51M | 667.57M | 1.15B | -287.46M | 476.67M | 1.65B | 286.18M | 934.9M |
| Debt Issued (Net) | -27.95M | -64.17M | -1.2B | -352.39M | 143.25M | -1.16B | 2.65B | 963.69M | -243.34M | -529.86M | 1.03B | 1.95B | 758.27M | 796.47M | 625.8M | -51.42M | -376.52M | 1.07B | 773.96M | 1.37B | 297.02M | 496.28M | 928.32M | 249.76M | 326.25M |
| Equity Issued (Net) | -237.81M | -379.65M | -401.8M | -212.46M | -187.5M | 828.05M | -11.53M | -66.99M | 755.7M | -17.77M | -14.02M | -7.2M | -2.06M | -15.47M | 14.67M | 16.23M | 66.19M | 2.07B | -593.1M | -15.22M | 21.79M | 1.4M | 795M | 0 | 491.84M |
| Dividends Paid | -174.75M | -174.66M | -139.56M | -84.73M | -1.45M | -1.55M | -108.78M | -566.52M | -569.78M | -569.78M | -325.22M | -499.11M | -942.93M | -1.03B | -955.49M | -1.03B | -1.19B | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Share Repurchases | -238.11M | -380.11M | -401.8M | -212.46M | -187.5M | -13.84M | -11.53M | -66.99M | -159.54M | -17.77M | -14.02M | -7.2M | -2.06M | -15.47M | -911K | -7.63M | 0 | 0 | -440.06M | -679.35M | 0 | 0 | 0 | 0 | 0 |
| Other Financing | -83.5M | -34.81M | -57.17M | -69.63M | 22.02M | -50.73M | -67.13M | -31.17M | -266.83M | 114.03M | 1.49M | -226.08M | -48.9M | -37.16M | -67.45M | 10.99M | 9.83M | -1.83B | 486.71M | -201.1M | -606.27M | -21.01M | -72.76M | 36.43M | 116.81M |
| Net Change in Cash | -882.14M | -961.7M | -447.62M | -813.58M | 1.25B | -955.32M | 1.13B | 138.97M | -587.31M | 351.35M | 373.03M | -102.08M | -252.88M | 709.82M | 462.63M | 4.09M | -733.33M | 857.93M | -141.22M | 485.71M | 355.12M | 104.03M | -11.29M | 231.91M | 70.38M |
| Free Cash Flow | 693.07M | 692.22M | 1B | 740.7M | -423.78M | -569.28M | -1.36B | -168.22M | -640.9M | 927.53M | -270.38M | -1.35B | -247.62M | 1.17B | 944.73M | 1.33B | 773.48M | 53.03M | -853.59M | -391.41M | -462.05M | -828.6M | -1.12B | -436.76M | -76.6M |
| FCF Margin % | 9.5% | 9.7% | 14.08% | 11.34% | -11.28% | -15.13% | -65.01% | -2.54% | -9.54% | 14.71% | -6.05% | -33.18% | -4.56% | 20.81% | 18.33% | 25.27% | 18.48% | 1.74% | -28.57% | -14.56% | -32.26% | -114.77% | -575773.33% | -42904.03% | -6609.4% |
| FCF Growth % | -8.79% | -31.03% | 35.5% | 274.79% | 25.56% | 58.22% | -709.96% | 73.75% | -169.1% | 443.05% | 80.01% | -446.13% | -121.17% | 23.83% | -29.06% | 72.17% | 1358.66% | 106.21% | -118.08% | 15.29% | 44.24% | 26.2% | -157.06% | -470.16% | - |
| FCF per Share | 6.68 | 6.64 | 9.10 | 6.56 | -3.73 | -5.00 | -12.76 | -1.57 | -5.99 | 9.04 | -2.65 | -13.30 | -2.43 | 11.51 | 9.06 | 10.60 | 6.24 | 0.44 | -7.80 | -3.47 | -4.14 | -8.43 | -12.94 | -4.47 | -1.93 |
| FCF Conversion (FCF/Net Income) | 1.85x | 4.13x | 2.85x | 1.71x | 0.17x | 0.29x | 0.52x | 7.33x | 1.65x | 2.51x | 4.01x | 2.93x | 1.50x | 2.30x | 2.36x | 2.47x | 6.60x | 28.76x | 2.49x | 2.55x | 0.38x | -0.53x | 0.56x | 0.45x | 0.33x |
| Interest Paid | 0 | 0 | 658.44M | 688.35M | 618.39M | 581.65M | 463.46M | 373.05M | 378.02M | 367.07M | 265.08M | 291.31M | 295.04M | 284.85M | 225.5M | 221.12M | 171.66M | 209.09M | 232.02M | 178.07M | 133.85M | 0 | 0 | 0 | 0 |
| Taxes Paid | 0 | 0 | 10.16M | 10.31M | 5.29M | 1.75M | 1.43M | 0 | 1.89M | 37.09M | 2.04M | 2.87M | 3.04M | 2.52M | 4.55M | 2.09M | 1.02M | 2.89M | 695K | 79.17M | 180K | 0 | 0 | 0 | 0 |
Geopolitical Macau Regulatory Exposure
As reported in financial statements, WYNN's operating cash flow consistently exceeds net income, with the OCF/NI ratio reaching 6.12 in 2025Q2, suggesting that non-cash charges and working capital fluctuations significantly distort the company's reported bottom-line profitability relative to its actual cash-generating capacity.
The persistent gap between net income and operating cash flow indicates that accounting earnings are heavily influenced by non-cash items like depreciation and amortization. Investors should monitor this divergence, as it implies that the company's reported profitability may not be as robust as the headline net income figures suggest.
Based on recent SEC filings, WYNN's free cash flow trajectory remains highly erratic, swinging from a peak of $351.8M in 2024Q4 to a negative $25.6M in 2026Q1, which highlights the company's vulnerability to cyclical downturns and the high cost of maintaining its luxury asset base.
The inability to maintain positive free cash flow in recent quarters suggests that the company's capital-intensive model is struggling to generate surplus cash during periods of revenue deceleration. This volatility warrants further investigation into whether the current cost structure can support long-term dividend and buyback commitments.
According to the provided cash flow data, WYNN's CapEx/Revenue ratio has trended upward from 5.2% in 2024Q1 to 9.6% in 2026Q1, indicating that the company is increasingly forced to reinvest a larger portion of its top-line revenue just to maintain its premium physical infrastructure.
This rising capital intensity appears to be a structural headwind that limits the company's financial flexibility. The necessity of high maintenance CapEx to preserve the luxury brand standard may continue to constrain free cash flow, particularly if revenue growth remains muted.
As indicated by quarterly cash flow statements, working capital changes have been highly volatile, ranging from a $213.5M outflow in 2026Q1 to a $113.1M inflow in 2025Q4, suggesting that the company's cash conversion cycle is subject to significant, unpredictable fluctuations in receivables and payables.
These sharp swings in working capital suggest that the company's cash flow is sensitive to the timing of collections and operational payments. Investors should monitor whether these fluctuations are indicative of underlying credit risks or merely seasonal timing differences in the gaming and hospitality segments.
Based on reported figures, WYNN has continued to prioritize shareholder returns and acquisitions, with $70.0M in buybacks and $26.9M in dividends paid in 2026Q1, despite the company experiencing negative free cash flow during the same period, which raises questions regarding the sustainability of this capital allocation strategy.
The decision to return capital to shareholders while simultaneously burning cash suggests a reliance on balance sheet capacity rather than organic cash generation. This strategy appears risky given the company's high debt load and the significant capital requirements for upcoming international expansion projects.
Quick answers to the most common questions about buying WYNN stock.
Wynn Resorts, Limited (WYNN) generated $1.35B in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
Wynn Resorts, Limited (WYNN) generated $692.2M 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.
Wynn Resorts, Limited (WYNN) spent $660.9M 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, Wynn Resorts, Limited (WYNN) returned $174.7M to shareholders via cash dividends and spent $380.1M on share repurchases. This shows the company's commitment to returning capital to its equity investors.