Melco Resorts & Entertainment LTDMLCO
Market cap
P/E ratio
| 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 | |
| Casino | - | - | - | - | - | - | - | - | - | - | 1,471 | 1,676 | 1,076 | 3,077 | 3,773 |
| Rooms | - | - | - | - | - | - | - | - | - | - | 109 | 158 | 117 | 338 | 423 |
| Food and Beverage | - | - | - | - | - | - | - | - | - | - | 75 | 98 | 86 | 209 | 286 |
| Entertainment Retail And Other | - | - | - | - | - | - | - | - | - | - | 73 | 81 | 72 | 151 | 157 |
| Operating revenues | 2,642 | 3,831 | 4,078 | 5,087 | 4,802 | 3,975 | 4,519 | 5,285 | 5,159 | 5,737 | 1,728 | 2,012 | 1,350 | 3,775 | 4,638 |
| Casino | - | - | - | - | - | - | - | - | 3,526 | 3,267 | 1,350 | 1,321 | 913 | 2,035 | 2,525 |
| Rooms | - | - | - | - | - | - | - | - | 78 | 90 | 47 | 50 | 46 | 88 | 128 |
| Food and Beverage | - | - | - | - | - | - | - | - | 161 | 181 | 86 | 92 | 82 | 163 | 230 |
| Entertainment Retail And Other | - | - | - | - | - | - | - | - | 92 | 100 | 55 | 29 | 22 | 77 | 79 |
| General and administrative | 200 | 220 | 227 | 256 | 312 | 384 | 447 | 467 | 501 | 559 | 424 | 426 | 423 | 488 | 569 |
| Payments to the Philippine Parties | - | - | - | - | - | - | 34 | 52 | 61 | 57 | 13 | 26 | 29 | 42 | 42 |
| Pre-opening costs | 19 | 3 | 6 | 17 | 94 | 168 | 4 | 2 | 37 | 5 | 1 | 4 | 16 | 44 | 21 |
| Development costs | - | - | - | - | - | - | 0 | 31 | 23 | 57 | 26 | 31 | - | 1 | 5 |
| Amortization of gaming subconcession | - | - | - | 57 | 57 | 57 | 57 | 57 | 57 | 57 | 57 | 57 | 33 | - | - |
| Amortization of land use rights | - | - | - | - | - | - | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 23 | 20 |
| Depreciation and amortization | - | - | - | - | - | - | 472 | 461 | 485 | 572 | 538 | 500 | 466 | 521 | 522 |
| Property charges and other | - | - | - | - | - | - | - | 32 | 29 | 21 | 47 | 31 | 40 | 228 | 13 |
| Total operating costs and expenses | 2,549 | 3,386 | 3,571 | 4,247 | 4,117 | 3,876 | 4,156 | 4,677 | 4,532 | 4,989 | 2,668 | 2,590 | 2,093 | 3,710 | 4,154 |
| Operating income (loss) | 93 | 445 | 507 | 840 | 685 | 98 | 363 | 608 | 627 | 748 | -941 | -577 | -743 | 65 | 485 |
| Interest income | 0 | 4 | 11 | 8 | 20 | 14 | 6 | 4 | 5 | 9 | 5 | 7 | 26 | 23 | 16 |
| Interest expense, net of amounts capitalized | 93 | 114 | 110 | 153 | 124 | 118 | 224 | 230 | 265 | 310 | 341 | 351 | - | 492 | 487 |
| Other financing costs | - | - | - | - | - | - | 7 | 6 | 5 | 3 | 8 | 11 | 6 | 4 | 7 |
| Foreign exchange (losses) gains, net | 4 | -2 | 5 | -11 | -6 | -2 | 7 | 13 | -10 | -11 | -2 | 5 | 4 | 2 | -15 |
| Other income, net | 1 | 4 | 0 | 2 | 2 | 2 | 4 | 5 | 4 | -24 | -151 | 3 | 4 | 3 | 4 |
| (Loss) gain on extinguishment of debt | - | -25 | - | -51 | - | -0 | -17 | -49 | -3 | -6 | -20 | -29 | - | 2 | -1 |
| Total non-operating expenses, net | - | - | - | - | - | - | - | - | -273 | -345 | -517 | -376 | -349 | -467 | -491 |
| Loss before income tax | - | - | - | 580 | 530 | -60 | 75 | 315 | 353 | 403 | -1,458 | -954 | -1,092 | -402 | -6 |
| Income tax expense | 1 | -2 | -3 | 2 | 3 | 1 | 8 | -0 | -0 | 8 | -3 | 3 | 5 | 13 | 22 |
| Net loss | -11 | 289 | 399 | 578 | 527 | -61 | 67 | 315 | 354 | 394 | -1,455 | -956 | -1,097 | -415 | -28 |
| Net loss attributable to noncontrolling interests | - | -6 | -19 | -59 | -81 | -167 | -109 | -32 | 2 | 21 | -191 | -145 | -167 | -88 | -72 |
| Net income (loss) attributable to Melco Resorts & Entertainment Limited | -11 | 295 | 417 | 637 | 608 | 106 | 176 | 347 | 354 | 394 | -1,263 | -812 | -931 | -327 | 44 |
| Basic | -0.007 | 0.184 | 0.254 | 0.39 | 0.37 | 0.07 | 0.12 | 0.24 | 0.242 | 0.26 | -0.88 | -0.566 | -0.669 | -0.249 | 0.034 |
| Diluted | -0.007 | 0.182 | 0.252 | 0.383 | 0.37 | 0.07 | 0.12 | 0.235 | 0.24 | 0.26 | -0.88 | -0.566 | -0.669 | -0.249 | 0.034 |