Melco Resorts & Entertainment LTDMLCO
| Dec 31, 2010 | Dec 31, 2011 | Dec 31, 2012 | Dec 31, 2013 | Dec 31, 2014 | Dec 31, 2015 | Dec 31, 2016 | Dec 31, 2017 | Dec 31, 2018 | Dec 31, 2019 | Dec 31, 2020 | Dec 31, 2021 | Dec 31, 2022 | Dec 31, 2023 | Dec 31, 2024 |
|---|
| Net loss | -11 | 289 | 399 | 578 | 527 | -61 | 67 | 315 | 354 | 394 | -1,455 | -956 | -1,097 | -415 | -28 |
|---|
| Depreciation and amortization | 313 | 351 | 379 | 383 | 368 | 471 | 552 | 541 | 564 | 651 | 619 | 580 | 522 | 543 | 542 |
|---|
| Amortization of Financing Costs And Debt Discount (Premium) | - | - | - | - | - | - | - | - | 22 | 20 | 18 | 16 | 17 | 19 | 21 |
|---|
| Net reversal of interest accretion on lease and other financial liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -12 |
|---|
| Net loss on disposal of property and equipment | -0 | -0 | -1 | -2 | -5 | -0 | 9 | -5 | -2 | 0 | -1 | -1 | -0 | -0 | -2 |
|---|
| Impairment of long-lived assets | - | - | - | - | - | - | - | - | - | - | - | - | - | 208 | 3 |
|---|
| Impairment of assets held for sale | - | - | - | - | - | - | - | - | - | - | - | - | 7 | - | - |
|---|
| Net Loss On Disposal Of Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | 0 | -4 | - |
|---|
| Provision for (reversal of) credit losses | - | - | - | - | - | - | - | - | - | - | 134 | 6 | -0 | -3 | 3 |
|---|
| Provision for input value-added tax | - | - | - | - | - | - | 5 | 3 | 4 | 4 | 6 | 3 | 6 | 7 | 6 |
|---|
| Loss (gain) on extinguishment of debt | - | -25 | - | -51 | - | -0 | -17 | -49 | -3 | -6 | -20 | -29 | - | 2 | -1 |
|---|
| Share-based compensation | 6 | 9 | 9 | 15 | 20 | 21 | 18 | 17 | 25 | 32 | 54 | 68 | 72 | 35 | 27 |
|---|
| Other | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 3 |
|---|
| Accounts receivable | 46 | 70 | 42 | 15 | 8 | 56 | 18 | -55 | 60 | 78 | -28 | -68 | 0 | 32 | 54 |
|---|
| Inventories, prepaid expenses and other | - | - | - | - | - | - | 6 | 2 | 28 | 1 | 2 | -16 | -4 | -20 | -5 |
|---|
| Long-term prepayments, deposits and other | - | - | - | - | - | - | - | - | - | -50 | 30 | -62 | 16 | -17 | -28 |
|---|
| Accounts payable, accrued expenses and other | - | - | - | - | - | - | 448 | 182 | 162 | -342 | -471 | -179 | -121 | 212 | 82 |
|---|
| Other long-term liabilities | - | 1 | 1 | 2 | 26 | 46 | -33 | -10 | -8 | 4 | -1 | -3 | 1 | 25 | 4 |
|---|
| Net cash provided by (used in) operating activities | 402 | 745 | 950 | - | - | - | - | - | 1,057 | 836 | -861 | -269 | -619 | 623 | 627 |
|---|
| Acquisition of property and equipment | - | - | - | - | - | - | - | 157 | 276 | 338 | 209 | 139 | 130 | 124 | 228 |
|---|
| Acquisition of intangible and other assets | - | - | - | - | - | - | - | - | - | - | - | - | 12 | 7 | 39 |
|---|
| Payments for capitalized construction costs | - | - | - | - | - | - | - | - | - | 110 | 228 | 533 | 480 | 133 | 34 |
|---|
| Proceeds from sale of property and equipment | 0 | 0 | 0 | 0 | 1 | 0 | 29 | 1 | 1 | 1 | 1 | 5 | 0 | 1 | 0 |
|---|
| Proceeds from sale of assets held for sale | - | - | - | - | - | - | - | - | - | - | - | - | 16 | 15 | - |
|---|
| Repayment Of Loan To Affiliates | - | - | - | - | - | - | - | - | - | - | - | - | - | 200 | - |
|---|
| Payment of loan to an affiliated company | - | - | - | - | - | - | - | - | - | - | - | - | 200 | - | - |
|---|
| Net cash used in investing activities | -190 | -585 | -1,336 | - | - | - | - | - | -610 | -1,032 | -53 | -675 | -806 | -49 | -301 |
|---|
| Repayments of long-term debt | 551 | 117 | 3 | 1,668 | 263 | 70 | 124 | 896 | 593 | 2,593 | 1,455 | 503 | - | 2,202 | 1,170 |
|---|
| Repurchase of shares | - | - | - | - | - | - | - | - | 656 | - | 45 | 52 | 189 | 170 | 112 |
|---|
| Payments of financing costs | - | 36 | 30 | 129 | 13 | 50 | 27 | 35 | - | 29 | 84 | 37 | 8 | 1 | 37 |
|---|
| Payments of intangible assets liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 9 |
|---|
| Purchase of shares of a subsidiary | - | - | - | - | - | - | 3 | - | 199 | - | - | 9 | 3 | 1 | 1 |
|---|
| Dividends paid | - | - | - | - | 343 | 63 | 386 | 821 | 272 | 301 | 79 | - | 0 | 0 | 0 |
|---|
| Proceeds from long-term debt | 592 | 707 | 868 | 1,000 | 1,633 | 148 | - | 703 | 1,096 | 2,934 | 2,707 | 1,416 | 1,850 | 1,252 | 850 |
|---|
| Proceeds from Stock Options Exercised | - | 5 | 4 | 4 | 1 | 5 | 3 | 4 | 5 | 3 | 1 | 7 | - | 0 | - |
|---|
| Net proceeds from issuance of shares of subsidiaries | - | - | - | - | - | - | - | - | - | 83 | 218 | - | - | - | - |
|---|
| Net cash (used in) provided by financing activities | 18 | 558 | 935 | - | - | - | - | - | -405 | 97 | 1,264 | 822 | 1,783 | -1,129 | -478 |
|---|
| Effect of exchange rate on cash, cash equivalents and restricted cash | - | - | - | - | - | - | - | - | -11 | 10 | -26 | 19 | -23 | 2 | -10 |
|---|
| (Decrease) increase in cash, cash equivalents and restricted cash | - | - | - | - | - | - | - | - | 31 | -88 | 323 | -102 | 335 | -553 | -163 |
|---|
| Cash paid for interest, net of amounts capitalized | - | - | - | - | - | - | - | - | 239 | 253 | 251 | 310 | 351 | 491 | 473 |
|---|
| Cash paid for income taxes, net of refunds | -1 | 1 | 1 | 0 | 7 | 7 | 3 | 7 | 0 | 4 | 5 | 5 | 3 | 1 | 10 |
|---|
| Cash paid for amounts included in the measurement of lease liabilities - operating cash flows from operating leases | - | - | - | - | - | - | - | - | - | 41 | 22 | 23 | 15 | 17 | 21 |
|---|
| Repayments of long-term debt to related parties | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -31 |
|---|
| Right-of-Use Asset Obtained in Exchange for Operating Lease Liability | - | - | - | - | - | - | - | - | - | 28 | 4 | 9 | 9 | 22 | 38 |
|---|
| Change In Rightofuse Assets Held Under Finance Lease And Finance Lease Liabilities Arising From Lease Modification | - | - | - | - | - | - | - | - | - | - | - | - | 106 | - | - |
|---|
| Change in Accrued Expenses and Other Current Liabilities and Other Long Term Liabilities Related to Construction Costs | - | - | - | - | - | - | - | 63 | 51 | 57 | 34 | 29 | 32 | 29 | 47 |
|---|
| Change in accrued expenses and other current liabilities and other long-term liabilities related to construction costs | - | - | - | - | - | - | 49 | 34 | 5 | 43 | 67 | 145 | 107 | 4 | 6 |
|---|
| Change in accrued expenses and other current liabilities related to acquisition of intangible assets | - | - | - | - | - | - | - | - | - | - | 6 | - | - | 6 | - |
|---|
| Change in other current and other long-term liabilities arising from recognition of intangible assets | - | - | - | - | - | - | - | - | - | - | - | - | - | 313 | 1 |
|---|