MGM China Holdings Limited
MGM China Holdings Limited, an investment holding company, engages in the development, ownership, and operation of gaming and lodging resorts in the Greater China region. The company develops and operates casino games of chance and other casino games, an…
Gambling, Resorts & Casinos
MO, Macau [HQ]
Cash Flow Statements
14 Records · Starting from 2010In Million HKD. Margins, Growth Rates In %
| Metric | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||||||||||
| Operating Cash Flow (OCF) | 3,359.00 | 6,356.00 | 6,445.00 | 7,528.00 | 5,199.00 | 3,209.00 | 2,762.00 | 7,157.00 | 2,159.00 | 4,333.00 | -2,969.00 | -449.00 | -2,113.00 | 6,513.00 | |
| Operating Cash (Net) | 3,359.00 | 6,356.00 | 6,445.00 | 7,528.00 | 5,199.00 | 3,209.00 | 2,762.00 | 7,157.00 | 2,159.00 | 4,333.00 | -2,969.00 | -449.00 | -2,113.00 | 6,513.00 | |
| Accounts Receivable | - - | - - | 17.00 | -42.00 | 51.00 | -57.00 | 122.00 | 87.00 | -195.00 | -236.00 | 148.00 | -102.00 | -20.00 | -401.00 | |
| Accounts Payable | - - | - - | - - | - - | - - | - - | - - | - - | - - | 236.00 | -1,566.00 | -346.00 | -660.00 | 2,065.00 | |
|
Working Capital
|
- - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | |
| Change | 432.00 | 1,373.00 | 1,071.00 | 1,236.00 | -1,519.00 | -1,149.00 | -1,116.00 | 3,651.00 | -1,735.00 | -1,302.00 | -1,447.00 | -447.00 | -661.00 | 1,655.00 | |
| Other WC | 451.00 | 1,388.00 | 1,078.00 | 1,248.00 | -1,507.00 | -1,151.00 | -1,132.00 | 3,695.00 | -1,711.00 | -1,299.00 | -33.00 | 5.00 | 14.00 | 19.00 | |
| Investing Activities | |||||||||||||||
| Used Cash (Net) | -255.00 | -303.00 | -1,081.00 | -2,052.00 | -2,748.00 | -4,581.00 | -6,273.00 | -6,773.00 | -2,915.00 | -1,329.00 | -831.00 | -518.00 | -1,320.00 | -415.00 | |
| Capital Expenditure | -248.00 | -296.00 | -1,070.00 | -2,044.00 | -2,741.00 | -4,568.00 | -6,248.00 | -6,773.00 | -2,896.00 | -1,335.00 | -838.00 | -527.00 | -291.00 | -415.00 | |
| Purchases of Investments | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | |
| Sale/Maturity of Investment | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | |
| Property, Plant, Equipment (P&PE) | -248.00 | -296.00 | -1,070.00 | -2,044.00 | -2,741.00 | -4,568.00 | -6,248.00 | -6,773.00 | -2,896.00 | -1,335.00 | -838.00 | -527.00 | -291.00 | -415.00 | |
| Acquisitions (Net) | - - | - - | - - | - - | - - | 4.00 | 4.00 | 1.00 | - - | - - | - - | - - | - - | - - | |
| Other Investing Activities | -6.00 | -6.00 | -10.00 | -7.00 | -6.00 | -12.00 | -24.00 | - - | -18.00 | 4.00 | 6.00 | 9.00 | -1,029.00 | 229.00 | |
| Financing Activities | |||||||||||||||
| Used Cash (Net) | -3,157.00 | -2,385.00 | -3,572.00 | -4,972.00 | -6,103.00 | -2,560.00 | -1,638.00 | -1,348.00 | -532.00 | -3,725.00 | -3,162.00 | -1,442.00 | -7,037.00 | -8,861.00 | |
| Debt Repayment | -8,074.00 | -1,800.00 | -738.00 | -4,553.00 | -5,762.00 | -11,809.00 | -3,250.00 | -1,404.00 | -3,825.00 | -14,860.00 | -4,790.00 | -6,010.00 | -200.00 | -8,768.00 | |
| Dividends Paid | - - | -475.00 | -3,100.00 | -4,750.00 | -5,928.00 | -4,624.00 | -805.00 | -1,048.00 | -611.00 | -486.00 | -315.00 | - - | - - | - - | |
|
Common Stock
|
- - | - - | - - | 109 | 42 | - - | 13 | 243 | 97 | 13 | 7 | 230 | - - | 44 | |
| Issued | - - | - - | - - | 41.00 | 16.00 | - - | 6.00 | 95.00 | 39.00 | 6.00 | 3.00 | 102.00 | - - | 14.00 | |
| Repurchased | - - | - - | - - | -67.00 | -25.00 | - - | -7.00 | -147.00 | -57.00 | -6.00 | -3.00 | -128.00 | - - | -29.00 | |
| Other Financing Activities | 4,916.00 | -109.00 | 266.00 | 4,357.00 | 5,596.00 | 18,994.00 | 5,695.00 | 3,854.00 | 3,922.00 | 11,621.00 | 8,267.00 | 7,477.00 | 7,237.00 | -56.00 | |
| Cash Balances | |||||||||||||||
| Begin of Period | 1,975.00 | 1,922.00 | 5,590.00 | 7,381.00 | 7,884.00 | 4,232.00 | 5,421.00 | 3,547.00 | 5,283.00 | 3,992.00 | 3,270.00 | 2,635.00 | 3,112.00 | 6,706.00 | |
| End of Period | 1,922.00 | 5,590.00 | 7,381.00 | 7,884.00 | 4,232.00 | 5,421.00 | 3,547.00 | 5,283.00 | 3,992.00 | 3,270.00 | 2,635.00 | 3,112.00 | 6,706.00 | 4,231.00 | |
| Change | -52.00 | 3,667.00 | 1,790.00 | 503.00 | -3,652.00 | 1,188.00 | -1,873.00 | 1,736.00 | -1,291.00 | -721.00 | -634.00 | 476.00 | 3,594.00 | -2,474.00 | |
| Non-Cash Balances | |||||||||||||||
| Depreciation and Amortization | 777.00 | 746.00 | 793.00 | 767.00 | 799.00 | 805.00 | 771.00 | 799.00 | 2,150.00 | 2,564.00 | 2,467.00 | 2,157.00 | 2,033.00 | 1,886.00 | |
| Stock Based Compensation | - - | 50.00 | 67.00 | 34.00 | 69.00 | 85.00 | 72.00 | 79.00 | 76.00 | 70.00 | 68.00 | 51.00 | 46.00 | 47.00 | |
| Other | 583.00 | 228.00 | 318.00 | 183.00 | 18.00 | 111.00 | 40.00 | -5.00 | 642.00 | 919.00 | 1,088.00 | 1,357.00 | 1,683.00 | 2,470.00 | |
| Highlighted metrics | |||||||||||||||
| Free Cash Flow (FCF) | 3,110.00 | 6,059.00 | 5,374.00 | 5,483.00 | 2,457.00 | -1,359.00 | -3,486.00 | 384.00 | -737.00 | 2,998.00 | -3,808.00 | -977.00 | -2,405.00 | 6,097.00 | |
| Cash Conversion Cycle (CCC) | -145.00 | -112.00 | 7.00 | 8.00 | -110.00 | -134.00 | -163.00 | -321.00 | -185.00 | -112.00 | -179.00 | -124.00 | -117.00 | -210.00 | |
| Invested Capital | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | |
|
Other Operating Inflows/Outflows
|
|||||||||||||||
| Forex Effect on Cash | - - | - - | - - | - - | - - | - - | -1.00 | 2.00 | -2.00 | - - | 4.00 | 2.00 | -7.00 | -1.00 |