Melco Resorts & Entertainment Ltd
NASDAQ:MLCO
Income Statement
Earnings Waterfall
Melco Resorts & Entertainment Ltd
Revenue
|
3.8B
USD
|
Cost of Revenue
|
-2.4B
USD
|
Gross Profit
|
1.4B
USD
|
Operating Expenses
|
-1.1B
USD
|
Operating Income
|
293.4m
USD
|
Other Expenses
|
-571m
USD
|
Net Income
|
-277.6m
USD
|
Income Statement
Melco Resorts & Entertainment Ltd
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
5 087
N/A
|
5 300
+4%
|
5 204
-2%
|
5 076
-2%
|
4 802
-5%
|
4 499
-6%
|
4 217
-6%
|
4 038
-4%
|
3 975
-2%
|
4 024
+1%
|
4 178
+4%
|
4 385
+5%
|
4 519
+3%
|
4 693
+4%
|
4 921
+5%
|
5 145
+5%
|
5 285
+3%
|
5 321
+1%
|
5 250
-1%
|
5 110
-3%
|
5 189
+2%
|
5 259
+1%
|
5 496
+5%
|
5 698
+4%
|
5 737
+1%
|
5 165
-10%
|
3 876
-25%
|
2 651
-32%
|
1 728
-35%
|
1 436
-17%
|
1 826
+27%
|
2 060
+13%
|
2 012
-2%
|
1 968
-2%
|
1 698
-14%
|
1 493
-12%
|
1 350
-10%
|
1 592
+18%
|
2 243
+41%
|
3 019
+35%
|
3 775
+25%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(3 559)
|
(3 678)
|
(3 618)
|
(3 513)
|
(3 345)
|
(3 153)
|
(2 961)
|
(2 847)
|
(2 799)
|
(2 833)
|
(2 925)
|
(3 055)
|
(3 114)
|
(3 183)
|
(3 324)
|
(3 447)
|
(3 553)
|
(3 535)
|
(3 434)
|
(3 351)
|
(3 333)
|
(3 374)
|
(3 497)
|
(3 590)
|
(3 638)
|
(3 401)
|
(2 746)
|
(2 070)
|
(1 538)
|
(1 316)
|
(1 476)
|
(1 573)
|
(1 492)
|
(1 430)
|
(1 257)
|
(1 127)
|
(1 064)
|
(1 160)
|
(1 517)
|
(1 942)
|
(2 363)
|
|
Gross Profit |
1 529
N/A
|
1 621
+6%
|
1 586
-2%
|
1 562
-2%
|
1 458
-7%
|
1 346
-8%
|
1 255
-7%
|
1 192
-5%
|
1 176
-1%
|
1 191
+1%
|
1 253
+5%
|
1 330
+6%
|
1 406
+6%
|
1 511
+7%
|
1 597
+6%
|
1 699
+6%
|
1 732
+2%
|
1 786
+3%
|
1 816
+2%
|
1 758
-3%
|
1 856
+6%
|
1 884
+2%
|
1 999
+6%
|
2 108
+5%
|
2 099
0%
|
1 764
-16%
|
1 130
-36%
|
580
-49%
|
190
-67%
|
120
-37%
|
351
+192%
|
487
+39%
|
521
+7%
|
538
+3%
|
441
-18%
|
367
-17%
|
287
-22%
|
431
+51%
|
727
+68%
|
1 076
+48%
|
1 413
+31%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(689)
|
(691)
|
(713)
|
(749)
|
(794)
|
(870)
|
(920)
|
(970)
|
(1 077)
|
(1 095)
|
(1 099)
|
(1 100)
|
(1 043)
|
(1 080)
|
(1 086)
|
(1 104)
|
(1 128)
|
(1 171)
|
(1 192)
|
(1 222)
|
(1 242)
|
(1 301)
|
(1 310)
|
(1 331)
|
(1 351)
|
(1 357)
|
(1 303)
|
(1 203)
|
(1 130)
|
(1 074)
|
(1 062)
|
(1 105)
|
(1 098)
|
(1 089)
|
(1 073)
|
(1 015)
|
(1 030)
|
(1 038)
|
(1 060)
|
(1 117)
|
(1 119)
|
|
Selling, General & Administrative |
(280)
|
(298)
|
(322)
|
(364)
|
(414)
|
(473)
|
(499)
|
(522)
|
(590)
|
(567)
|
(552)
|
(527)
|
(456)
|
(461)
|
(486)
|
(489)
|
(504)
|
(505)
|
(553)
|
(593)
|
(591)
|
(616)
|
(594)
|
(584)
|
(585)
|
(586)
|
(562)
|
(503)
|
(473)
|
(445)
|
(434)
|
(461)
|
(461)
|
(458)
|
(452)
|
(439)
|
(479)
|
(501)
|
(525)
|
(563)
|
(532)
|
|
Research & Development |
(26)
|
(11)
|
(13)
|
(14)
|
(11)
|
(9)
|
(5)
|
(2)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(4)
|
(18)
|
(31)
|
(34)
|
(34)
|
(25)
|
(23)
|
(25)
|
(26)
|
(51)
|
(57)
|
(65)
|
(68)
|
(40)
|
(26)
|
(16)
|
(13)
|
(35)
|
(31)
|
(27)
|
(23)
|
1
|
0
|
0
|
0
|
0
|
(1)
|
|
Depreciation & Amortization |
(383)
|
(383)
|
(378)
|
(371)
|
(368)
|
(384)
|
(408)
|
(433)
|
(471)
|
(500)
|
(522)
|
(545)
|
(552)
|
(550)
|
(548)
|
(545)
|
(541)
|
(533)
|
(529)
|
(550)
|
(568)
|
(597)
|
(628)
|
(634)
|
(651)
|
(655)
|
(647)
|
(640)
|
(619)
|
(597)
|
(589)
|
(583)
|
(580)
|
(580)
|
(570)
|
(544)
|
(522)
|
(502)
|
(502)
|
(521)
|
(543)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
(1)
|
(4)
|
(8)
|
(13)
|
(17)
|
(28)
|
(25)
|
(29)
|
(34)
|
(68)
|
(48)
|
(52)
|
(52)
|
(100)
|
(76)
|
(55)
|
(61)
|
(64)
|
(63)
|
(61)
|
(57)
|
(51)
|
(25)
|
(19)
|
(13)
|
(16)
|
(25)
|
(26)
|
(26)
|
(23)
|
(28)
|
(33)
|
(29)
|
(35)
|
(33)
|
(33)
|
(42)
|
|
Operating Income |
840
N/A
|
930
+11%
|
873
-6%
|
814
-7%
|
663
-18%
|
476
-28%
|
335
-30%
|
221
-34%
|
98
-56%
|
96
-3%
|
154
+61%
|
229
+49%
|
363
+58%
|
430
+18%
|
511
+19%
|
595
+16%
|
605
+2%
|
615
+2%
|
624
+1%
|
536
-14%
|
614
+14%
|
583
-5%
|
688
+18%
|
778
+13%
|
748
-4%
|
407
-46%
|
(172)
N/A
|
(622)
-262%
|
(941)
-51%
|
(954)
-1%
|
(711)
+25%
|
(618)
+13%
|
(578)
+7%
|
(551)
+5%
|
(632)
-15%
|
(648)
-3%
|
(743)
-15%
|
(607)
+18%
|
(333)
+45%
|
(40)
+88%
|
293
N/A
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(298)
|
(283)
|
(253)
|
(248)
|
(138)
|
(132)
|
(125)
|
(123)
|
(145)
|
(168)
|
(207)
|
(231)
|
(259)
|
(261)
|
(262)
|
(266)
|
(239)
|
(243)
|
(251)
|
(272)
|
(270)
|
(285)
|
(304)
|
(305)
|
(41)
|
(324)
|
(323)
|
(335)
|
(338)
|
(341)
|
(348)
|
(343)
|
(339)
|
(339)
|
(334)
|
(335)
|
(346)
|
(366)
|
(399)
|
(442)
|
(467)
|
|
Non-Reccuring Items |
(62)
|
22
|
22
|
22
|
22
|
0
|
(1)
|
(1)
|
(8)
|
0
|
(7)
|
(7)
|
(26)
|
0
|
(59)
|
(77)
|
(52)
|
0
|
0
|
(1)
|
(4)
|
(8)
|
(8)
|
(8)
|
(7)
|
(3)
|
(4)
|
(23)
|
(20)
|
(49)
|
(48)
|
(29)
|
(29)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(227)
|
|
Total Other Income |
100
|
99
|
89
|
89
|
(17)
|
(17)
|
(15)
|
(13)
|
(5)
|
(6)
|
(10)
|
(15)
|
(4)
|
1
|
7
|
14
|
(1)
|
4
|
14
|
21
|
(1)
|
9
|
(17)
|
(22)
|
(297)
|
(214)
|
(164)
|
(162)
|
(159)
|
20
|
(9)
|
(9)
|
(8)
|
(7)
|
(5)
|
(3)
|
(3)
|
(2)
|
(1)
|
(1)
|
(2)
|
|
Pre-Tax Income |
580
N/A
|
768
+32%
|
731
-5%
|
677
-7%
|
530
-22%
|
327
-38%
|
194
-41%
|
84
-57%
|
(60)
N/A
|
(79)
-31%
|
(69)
+12%
|
(23)
+66%
|
75
N/A
|
171
+127%
|
197
+15%
|
266
+35%
|
312
+18%
|
377
+21%
|
387
+3%
|
284
-27%
|
339
+19%
|
300
-12%
|
360
+20%
|
443
+23%
|
403
-9%
|
(134)
N/A
|
(663)
-395%
|
(1 143)
-72%
|
(1 458)
-28%
|
(1 324)
+9%
|
(1 115)
+16%
|
(999)
+10%
|
(954)
+5%
|
(897)
+6%
|
(971)
-8%
|
(986)
-2%
|
(1 092)
-11%
|
(975)
+11%
|
(733)
+25%
|
(483)
+34%
|
(402)
+17%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(2)
|
(6)
|
(7)
|
(8)
|
(3)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(3)
|
(4)
|
(8)
|
(6)
|
(5)
|
(5)
|
0
|
(4)
|
(5)
|
(5)
|
(0)
|
(2)
|
(1)
|
(1)
|
(8)
|
0
|
3
|
4
|
3
|
(3)
|
(5)
|
(3)
|
(3)
|
(4)
|
(5)
|
(7)
|
(5)
|
(1)
|
1
|
1
|
36
|
|
Income from Continuing Operations |
578
|
762
|
724
|
669
|
527
|
326
|
193
|
84
|
(61)
|
(80)
|
(72)
|
(28)
|
67
|
165
|
192
|
260
|
312
|
373
|
382
|
279
|
339
|
298
|
359
|
442
|
394
|
(134)
|
(660)
|
(1 139)
|
(1 455)
|
(1 326)
|
(1 120)
|
(1 001)
|
(957)
|
(901)
|
(975)
|
(993)
|
(1 097)
|
(976)
|
(732)
|
(483)
|
(366)
|
|
Income to Minority Interest |
60
|
61
|
62
|
70
|
81
|
104
|
117
|
127
|
167
|
165
|
164
|
148
|
109
|
85
|
64
|
49
|
33
|
15
|
15
|
14
|
1
|
6
|
1
|
(10)
|
(21)
|
23
|
79
|
143
|
191
|
194
|
170
|
150
|
145
|
139
|
147
|
155
|
167
|
148
|
132
|
110
|
88
|
|
Net Income (Common) |
637
N/A
|
823
+29%
|
786
-5%
|
739
-6%
|
608
-18%
|
429
-29%
|
310
-28%
|
211
-32%
|
106
-50%
|
85
-20%
|
92
+8%
|
120
+31%
|
176
+46%
|
250
+42%
|
255
+2%
|
309
+21%
|
345
+12%
|
388
+13%
|
397
+2%
|
293
-26%
|
340
+16%
|
304
-11%
|
360
+18%
|
432
+20%
|
373
-14%
|
(111)
N/A
|
(581)
-424%
|
(996)
-71%
|
(1 264)
-27%
|
(1 132)
+10%
|
(950)
+16%
|
(852)
+10%
|
(812)
+5%
|
(762)
+6%
|
(828)
-9%
|
(839)
-1%
|
(931)
-11%
|
(829)
+11%
|
(600)
+28%
|
(373)
+38%
|
(278)
+26%
|
|
EPS (Diluted) |
0.38
N/A
|
0.49
+29%
|
0.47
-4%
|
0.44
-6%
|
0.37
-16%
|
0.27
-27%
|
0.19
-30%
|
0.13
-32%
|
0.06
-54%
|
0.04
-33%
|
0.05
+25%
|
0.07
+40%
|
0.12
+71%
|
0.17
+42%
|
0.17
N/A
|
0.21
+24%
|
0.23
+10%
|
0.26
+13%
|
0.24
-8%
|
0.2
-17%
|
0.22
+10%
|
0.21
-5%
|
0.25
+19%
|
0.3
+20%
|
0.26
-13%
|
-0.07
N/A
|
-0.4
-471%
|
-0.69
-73%
|
-0.88
-28%
|
-0.79
+10%
|
-0.66
+16%
|
-0.59
+11%
|
-0.57
+3%
|
-0.53
+7%
|
-0.58
-9%
|
-0.6
-3%
|
-0.67
-12%
|
-0.61
+9%
|
-0.45
+26%
|
-0.28
+38%
|
-0.21
+25%
|