MGM Resorts International
MGMConsumer Cyclical·Resorts & Casinos·USA·Mid·NYSE·Nov 11 • 10:13 AM ET
Price
MGM against its 20, 50 and 200-day averages35.8% under 51.59 on 1 Jun 2026. Last 15 sessions, 24.9% high to low
Profile
MGMMGM Resorts International is a holding company, which engages in the ownership and operations of casino resorts. The firm's casino resorts offer gaming, hotel, convention, dining, entertainment, retail, and other resort amenities. It operates through the following business segments: Las Vegas Strip Resorts, Regional Operations, MGM China, and MGM Digital. The Las Vegas Strip Resorts segment operates the following casino resorts: Bellagio, MGM Grand Las Vegas, Mandalay Bay, The Mirage, Luxor, New York-New, Excalibur, Park MGM, and Circus Las Vegas. The Regional Operations segment consists of the following casino resorts: MGM Grand Detroit in Detroit, Michigan, Beau Rivage in Biloxi, Mississippi, Gold Strike Tunica in Tunica, Mississippi, Borgata in Atlantic City, New Jersey, MGM National Harbor in Prince George's County, Maryland, and MGM Springfield in Springfield, Massachusetts. The MGM China segment includes MGM Macau and MGM Cotai. The MGM Digital segment focuses on the online gaming portfolio, which consists primarily of Leo Vegas, which is headquartered in Sweden and Malta. The company was founded by Kerkor Kerkorian on January 29, 1986 and is headquartered in Las Vegas, NV.
| Index | S&P 500, RUI |
|---|---|
| Employees | 78000 |
| IPO | May 02, 1988 |
| Beta | 1.31 |
| ATR, 14d | 1.15 |
| Rel volume | 0.58 |
| Short float | 11.60% |
| Insider own | 28.01% |
| Inst own | 71.37% |
Snapshot
6 groupsValuation
| Index | S&P 500, RUI |
|---|---|
| Market Cap | 8.37B |
| Enterprise Value | 36.58B |
| Income | 691.15M |
| Sales | 17.72B |
| Book/sh | 9.95 |
| Cash/sh | 9.47 |
| Dividend Est. | - |
| Dividend TTM | - |
| Dividend Ex-Date | Dec 08, 2022 |
| Dividend Gr. 3/5Y | - - |
| Payout | 0.00% |
| Employees | 78000 |
| IPO | May 02, 1988 |
Ratios
| P/E | 12.59 |
|---|---|
| Forward P/E | 21.67 |
| PEG | - |
| P/S | 0.47 |
| P/B | 3.33 |
| P/C | 3.50 |
| P/FCF | 5.21 |
| EV/EBITDA | 17.19 |
| EV/Sales | 2.06 |
| Quick Ratio | 1.20 |
| Current Ratio | 1.24 |
| Debt/Eq | 11.87 |
| LT Debt/Eq | 11.80 |
| Option/Short | Yes / Yes |
Earnings
| EPS (ttm) | 2.63 |
|---|---|
| EPS next Y | 1.53 |
| EPS next Q | 0.32 |
| EPS this Y | -53.33% |
| EPS next Y | -1.13% |
| EPS next 5Y | -19.05% |
| EPS past 3/5Y | -39.80% - |
| Sales past 3/5Y | 10.14% 27.71% |
| EPS Y/Y TTM | 1487.04% |
| Sales Y/Y TTM | 2.57% |
| EPS Q/Q | 93.16% |
| Sales Q/Q | -0.91% |
| Earnings | Oct 28 AMC |
| EPS/Sales Surpr. | -405.56% -0.06% |
Ownership
| Insider Own | 28.01% |
|---|---|
| Insider Trans | 2.52% |
| Inst Own | 71.37% |
| Inst Trans | -3.57% |
| ROA | 1.71% |
| ROE | 26.68% |
| ROIC | 2.16% |
| Gross Margin | 37.41% |
| Oper. Margin | 5.80% |
| Profit Margin | 3.90% |
| SMA20 | 9.82% |
| SMA50 | -0.12% |
| SMA200 | -15.06% |
| Trades | - |
Technical
| Shs Outstand | 251.60M |
|---|---|
| Shs Float | 182.15M |
| Short Float | 11.60% |
| Short Ratio | 4.77 |
| Short Interest | 21.12M |
| 52W High | 51.59 -35.84% |
| 52W Low | 26.71 23.92% |
| Volatility | 3.36% 3.83% |
| ATR (14) | 1.15 |
| RSI (14) | 60.72 |
| Beta | 1.31 |
| Rel Volume | 0.58 |
| Avg Volume | 4.43M |
| Volume | 394,897 |
Performance
| Perf Week | 0.85% |
|---|---|
| Perf Month | 12.59% |
| Perf Quarter | -24.89% |
| Perf Half Y | -11.52% |
| Perf YTD | -9.29% |
| Perf Year | 0.70% |
| Perf 3Y | -14.56% |
| Perf 5Y | -27.12% |
| Perf 10Y | 20.36% |
| Recom | 2.26 |
| Target Price | 38.79 |
| Prev Close | 33.06 |
| Price | 33.10 |
| Change % | 0.12% |
Analyst ratings
latest 10 of 20| Date | Action | Analyst | Rating change | Target | Implied |
|---|---|---|---|---|---|
| Sep 24, 2026 | Resumed | BBofA Securities | Neutral | $40 | +20.8% |
| Jul 07, 2026 | Upgrade | WWells Fargo | Underweight → Equal Weight | $48.30 | +45.9% |
| Jun 15, 2026 | Downgrade | SStifel | Buy → Hold | $49 | +48.0% |
| May 27, 2026 | Upgrade | TTruist | Hold → Buy | $55 | +66.2% |
| May 27, 2026 | Upgrade | JJP Morgan | Neutral → Overweight | $46 | +39.0% |
| May 01, 2026 | Resumed | JJefferies | Hold | $44 | +32.9% |
| Apr 27, 2026 | Upgrade | KKeyBanc Capital Markets | Sector Weight → Overweight | $117 | +253.5% |
| Jan 16, 2026 | Downgrade | MMorgan Stanley | Equal-Weight → Underweight | $33 | -0.3% |
| Jan 13, 2026 | Downgrade | TTruist | Buy → Hold | $38 | +14.8% |
| Dec 17, 2025 | Downgrade | BBarclays | Overweight → Equal Weight | $38 | +14.8% |
Peers
Mkt cap| Ticker | Company | Mkt cap |
|---|---|---|
| CZR | Caesars Entertainment Inc | 5.97B |
| WYNN | Wynn Resorts Ltd | 8.88B |
| BYD | Boyd Gaming Corp | 5.50B |
| LVS | Las Vegas Sands Corp | 25.38B |
| PENN | PENN Entertainment Inc | 2.46B |
| RRR | Red Rock Resorts Inc | 5.29B |
| MLCO | Melco Resorts & Entertainment Ltd ADR | 1.60B |
| DKNG | DraftKings Inc | 17.44B |
| FLUT | Flutter Entertainment Plc | 14.78B |
| CHDN | Churchill Downs Inc | 6.90B |
Insider trading
latest 14 of 47| Insider | Relationship | Date | Transaction | Cost | Shares | Value | Total held | Form |
|---|---|---|---|---|---|---|---|---|
| Meister Keith A. | Director | Oct 30 '26 | Buy | 29.64 | 1,738,074 | 51,513,483 | 7,086,052 | Nov 03 04:35 PM |
| Meister Keith A. | Director | Nov 02 '26 | Buy | 30.24 | 7,518 | 227,344 | 7,093,570 | Nov 03 04:35 PM |
| Fritz Gary M | President, Interactive | Oct 07 '26 | Option Exercise | 0.00 | 12,166 | 0 | 204,025 | Oct 08 06:46 PM |
| Halkyard Jonathan S | CHIEF FINANCIAL OFFICER | Oct 07 '26 | Option Exercise | 0.00 | 8,921 | 0 | 158,299 | Oct 08 06:44 PM |
| HORNBUCKLE WILLIAM | CEO AND PRESIDENT | Oct 07 '26 | Option Exercise | 0.00 | 32,441 | 0 | 139,594 | Oct 08 06:40 PM |
| McManus John | CHIEF LEGAL ADMIN OFC AND SECY | Oct 07 '26 | Option Exercise | 0.00 | 7,299 | 0 | 97,090 | Oct 08 06:38 PM |
| Meinert Todd | SVP & Chief Accounting Officer | Oct 07 '26 | Option Exercise | 0.00 | 1,379 | 0 | 32,993 | Oct 08 06:36 PM |
| Molino Ayesha Khanna | CHIEF OPERATING OFFICER | Oct 07 '26 | Option Exercise | 0.00 | 3,346 | 0 | 34,225 | Oct 08 06:34 PM |
| Meinert Todd | SVP & Chief Accounting Officer | Oct 06 '26 | Option Exercise | 0.00 | 1,879 | 0 | 32,072 | Oct 07 06:22 PM |
| Molino Ayesha Khanna | CHIEF OPERATING OFFICER | Oct 06 '26 | Option Exercise | 0.00 | 4,053 | 0 | 32,474 | Oct 07 06:20 PM |
| McManus John | CHIEF LEGAL ADMIN OFC AND SECY | Oct 06 '26 | Option Exercise | 0.00 | 11,055 | 0 | 94,142 | Oct 07 06:19 PM |
| Halkyard Jonathan S | CHIEF FINANCIAL OFFICER | Oct 06 '26 | Option Exercise | 0.00 | 15,355 | 0 | 155,421 | Oct 07 06:17 PM |
| Fritz Gary M | President, Interactive | Oct 06 '26 | Option Exercise | 0.00 | 22,111 | 0 | 200,688 | Oct 07 06:15 PM |
| HORNBUCKLE WILLIAM | CEO AND PRESIDENT | Oct 06 '26 | Option Exercise | 0.00 | 49,135 | 0 | 126,488 | Oct 07 06:13 PM |
Held by
AUM| Ticker | Company | AUM |
|---|---|---|
| VTI | Vanguard Morningstar Total Stock Market ETF | AUM: 687.42B |
| RSP | Invesco S&P 500 Equal Weight ETF | AUM: 104.94B |
| VOO | Vanguard S&P 500 ETF | AUM: 1054.75B |
| VB | Vanguard Morningstar Small-Cap ETF | AUM: 79.59B |
| VBR | Vanguard Morningstar Small-Cap Value ETF | AUM: 37.76B |
| IVV | iShares Core S&P 500 ETF | AUM: 871.38B |
| SPY | SPDR S&P 500 ETF Trust | AUM: 793.23B |
| DUSA | Davis Select U.S. Equity ETF | AUM: 1.32B |
| XLY | State Street Consumer Discretionary Select Sector SPDR ETF | AUM: 23.35B |
| IWR | iShares Russell Mid-Cap ETF | AUM: 58.68B |
News
latest 14 of 206- Lodging Lowdown: Trailborn names new CFO, Wyndham Rewards expands with vacation rentals (Hotel Dive)
- MGM Resorts amends deal with People Inc., shares Q3 results (Hotel Dive) +5.72%
- MGM Resorts Misses As Las Vegas Room-Rate Slide Undoes Its Strip Recovery Story, Overshadowing Gains In Macau And Digital (Earnings Whispers)
- MGM China Reports 2026 Third-Quarter Results (PR Newswire)
- MGM Resorts Revenue Ticks Down on Lower Room Rates in Las Vegas (The Wall Street Journal)
- Loading…
- MGM: Q3 Earnings Snapshot (Associated Press)
- MGM RESORTS INTERNATIONAL REPORTS THIRD QUARTER 2026 FINANCIAL AND OPERATING RESULTS (PR Newswire)
- MGM Resorts International and People Incorporated Enter into Amended Voting Agreement (PR Newswire)
- Tennis Legend Rafael Nadal Returns to The Court to Headline "The MGM Slam Presented by Capital One" Sunday, Feb. 28, 2027 at T-Mobile Arena in Las Vegas (PR Newswire)
- MGM Resorts International stock underperforms Friday when compared to competitors (MarketWatch)
- MGM Grand Hotel & Casino to Open Taylor Sheridan's Four Sixes Ranch Steakhouse in Early 2027 (PR Newswire)
- MGM RESORTS SPRINTS TO RACE WEEK WITH HIGH-OCTANE FAN EXPERIENCES FOR FORMULA 1 HEINEKEN LAS VEGAS GRAND PRIX 2026, NOVEMBER 19-21 (PR Newswire)
- MGM's Easy Las Vegas Comparison Meets A Stock Priced For Trouble Ahead Of Q3 (Earnings Whispers)
Quarterly earnings
actual against estimate| Period | Reported | EPS act | EPS est | EPS rep | Sales act | Sales est | Analysts |
|---|---|---|---|---|---|---|---|
| 2026Q3 | 2026-10-28 | -0.110 | 0.036 | -0.070 | 4,212 | 4,214 | 13 |
| 2026Q2 | 2026-07-29 | 0.590 | 0.559 | 1.105 | 4,451 | 4,416 | 15 |
| 2026Q1 | 2026-04-29 | 0.490 | 0.496 | 0.483 | 4,455 | 4,369 | 14 |
| 2025Q4 | 2026-02-06 | 1.600 | 0.674 | 1.112 | 4,605 | 4,495 | 14 |
| 2025Q3 | 2025-10-29 | 0.240 | 0.377 | -1.048 | 4,250 | 4,240 | 15 |
| 2025Q2 | 2025-07-30 | 0.790 | 0.581 | 0.178 | 4,405 | 4,317 | 16 |
| 2025Q1 | 2025-04-30 | 0.690 | 0.470 | 0.514 | 4,277 | 4,284 | 13 |
| 2024Q4 | 2025-02-12 | 0.450 | 0.321 | 0.516 | 4,347 | 4,267 | 15 |
| 2024Q3 | 2024-10-30 | 0.540 | 0.554 | 0.608 | 4,183 | 4,211 | 15 |
| 2024Q2 | 2024-07-31 | 0.860 | 0.603 | 0.595 | 4,327 | 4,207 | 15 |
| 2024Q1 | 2024-05-01 | 0.740 | 0.563 | 0.672 | 4,383 | 4,242 | 15 |
| 2023Q4 | 2024-03-19 | 1.060 | 0.711 | 0.922 | 4,376 | 4,140 | 13 |
| 2023Q3 | 2023-11-08 | 0.640 | 0.522 | 0.458 | 3,973 | 3,862 | 11 |
| 2023Q2 | 2023-08-02 | 0.590 | 0.558 | 0.550 | 3,942 | 3,816 | 12 |
| 2023Q1 | 2023-05-01 | 0.440 | 0.064 | 1.238 | 3,873 | 3,610 | 13 |
| 2022Q4 | 2023-02-08 | -1.530 | -1.449 | 0.686 | 3,592 | 3,352 | 12 |
Annual earnings
| Period | EPS act | EPS est | EPS rep | Sales act | Sales est |
|---|---|---|---|---|---|
| 2017FY | 1.030 | 1.117 | 3.340 | 10,774 | 10,685 |
| 2018FY | 0.986 | 1.051 | 0.810 | 11,763 | 11,687 |
| 2019FY | 0.770 | 0.606 | 3.878 | 12,900 | 12,906 |
| 2020FY | -3.940 | -3.559 | -2.018 | 5,162 | 5,183 |
| 2021FY | -0.670 | -0.675 | 2.413 | 9,680 | 9,399 |
| 2022FY | -2.740 | -1.772 | 3.490 | 13,127 | 12,898 |
| 2023FY | 2.670 | - | 3.191 | 16,164 | - |
| 2024FY | 2.590 | 2.424 | 2.397 | 17,241 | 17,173 |
| 2025FY | 3.310 | 2.542 | 0.760 | 17,538 | 17,423 |
| 2026FY | - | 1.545 | - | - | 17,550 |
| 2027FY | - | 1.527 | - | - | 17,640 |
| 2028FY | - | 1.756 | - | - | 18,026 |
Estimate revisions
last 14 periods| Period | Type | Date | Estimates | Up | Down | Mean | Low | High |
|---|---|---|---|---|---|---|---|---|
| 2026Q4 | S | 2026-10-31 | 19 | 1 | 12 | 4,422 | 4,222 | 4,506 |
| 2026Q4 | S | 2026-10-30 | 19 | 1 | 13 | 4,422 | 4,222 | 4,506 |
| 2026Q4 | S | 2026-10-29 | 19 | 1 | 13 | 4,423 | 4,222 | 4,506 |
| 2026Q4 | S | 2026-10-28 | 19 | 0 | 7 | 4,443 | 4,180 | 4,563 |
| 2026Q4 | S | 2026-10-21 | 19 | 0 | 7 | 4,443 | 4,180 | 4,563 |
| 2026Q4 | S | 2026-10-19 | 19 | 0 | 6 | 4,448 | 4,180 | 4,617 |
| 2026Q4 | S | 2026-10-16 | 19 | 0 | 6 | 4,455 | 4,180 | 4,617 |
| 2026Q4 | S | 2026-10-13 | 19 | 0 | 6 | 4,457 | 4,180 | 4,617 |
| 2026Q4 | S | 2026-10-12 | 19 | 0 | 6 | 4,458 | 4,208 | 4,617 |
| 2026Q4 | S | 2026-10-11 | 19 | 0 | 5 | 4,461 | 4,208 | 4,617 |
| 2026Q4 | S | 2026-10-10 | 19 | 0 | 4 | 4,468 | 4,208 | 4,617 |
| 2026Q4 | S | 2026-10-09 | 19 | 0 | 5 | 4,468 | 4,208 | 4,617 |
| 2026Q4 | S | 2026-10-07 | 19 | 0 | 4 | 4,479 | 4,208 | 4,617 |
| 2026Q4 | S | 2026-09-30 | 19 | 0 | 4 | 4,479 | 4,208 | 4,617 |
Estimate history
| EPS, annual | 3.34 | 0.81 | 3.878 | -2.018 | 2.413 | 3.49 | 3.191 | 2.397 | 0.761 | 2.6288 |
|---|---|---|---|---|---|---|---|---|---|---|
| Period | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM |
| EPS, quarterly | 0.608 | 0.516 | 0.514 | 0.178 | -1.048 | 1.112 | 0.483 | 1.105 | -0.072 | |
| Period | Q3 '24 | Q4 '24 | Q1 '25 | Q2 '25 | Q3 '25 | Q4 '25 | Q1 '26 | Q2 '26 | Q3 '26 | |
| Sales, annual | 10797.479 | 11763.096 | 12899.672 | 5162.082 | 9680.14 | 13127.485 | 16164.249 | 17240.545 | 17537.683 | 17722.87 |
| Period | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM |
| Sales, quarterly | 4183.138 | 4346.562 | 4277.082 | 4404.87 | 4250.464 | 4605.267 | 4454.718 | 4450.993 | 4211.891 | |
| Period | Q3 '24 | Q4 '24 | Q1 '25 | Q2 '25 | Q3 '25 | Q4 '25 | Q1 '26 | Q2 '26 | Q3 '26 | |
| Shares, annual | 566.276 | 527.48 | 503.148 | 494.318 | 453.804 | 379.088 | 326.55 | 294.374 | 258.323 | 251.602 |
| Period | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | MRQ |
| Shares, quarterly | 296.886 | 294.374 | 279.651 | 272.182 | 272.213 | 258.323 | 255.847 | 251.586 | 251.602 | |
| Period | Q3 '24 | Q4 '24 | Q1 '25 | Q2 '25 | Q3 '25 | Q4 '25 | Q1 '26 | Q2 '26 | Q3 '26 |
Income statement, annual
| Metric | TTM | 2025FY | 2024FY | 2023FY | 2022FY | 2021FY | 2020FY | 2019FY | 2018FY |
|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 17,722.87 | 17,537.68 | 17,240.54 | 16,164.25 | 13,127.49 | 9,680.14 | 5,162.08 | 12,899.67 | 11,763.10 |
| Cost of Goods Sold Incl. D&A | 11,093.23 | 10,765.35 | 10,224.64 | 9,367.69 | 10,135.03 | 6,181.22 | 4,663.27 | 8,908.14 | 8,096.92 |
| Gross Profit | 6,629.64 | 6,772.34 | 7,015.91 | 6,796.56 | 2,992.45 | 3,498.92 | 498.81 | 3,991.53 | 3,666.18 |
| Selling, General and Administrative Excl. Other | 5,602.09 | 5,435.58 | 5,353.48 | 5,213.47 | 4,707.61 | 2,935.11 | 2,507.54 | 2,480.89 | 2,335.23 |
| Other Operating Expense | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Operating Income | 1,027.55 | 1,336.76 | 1,662.42 | 1,583.09 | -1,715.16 | 563.81 | -2,008.72 | 1,510.64 | 1,330.94 |
| Interest Expense | 409.33 | 419.04 | 443.23 | 460.29 | 594.95 | 799.59 | 676.38 | 847.93 | 769.51 |
| Unusual Expense | 356.81 | 346.93 | 163.00 | 26.00 | -2,277.75 | 0.04 | 201.49 | 290.29 | 0.00 |
| Net Income Before Taxes | 737.49 | 280.78 | 1,117.07 | 1,472.76 | 903.80 | 1,461.80 | -1,511.48 | 2,846.72 | 634.01 |
| Income Taxes | -182.07 | -240.09 | 52.46 | 157.84 | 697.07 | 253.41 | -191.57 | 632.35 | 50.11 |
| Consolidated Net Income | 919.56 | 520.87 | 1,064.61 | 1,314.92 | 206.73 | 1,208.39 | -1,319.91 | 2,214.38 | 583.89 |
| Net Income From Continuing Operations | 691.15 | 211.09 | 743.65 | 1,144.31 | 1,441.20 | 1,176.07 | -997.20 | 2,046.43 | 445.45 |
| Net Income | 691.15 | 211.09 | 743.65 | 1,144.31 | 1,441.20 | 1,176.07 | -997.20 | 2,046.43 | 445.45 |
| EPS (Recurring) | 3.73 | 1.64 | 2.76 | 3.24 | -0.37 | 2.41 | -1.73 | 4.26 | 0.81 |
| EPS (Basic, Before Extraordinaries) | 2.66 | 0.77 | 2.42 | 3.22 | 3.52 | 2.44 | -2.02 | 3.90 | 0.82 |
| EPS (Diluted) | 2.63 | 0.76 | 2.40 | 3.19 | 3.49 | 2.41 | -2.02 | 3.88 | 0.81 |
| EBITDA | 2,128.65 | 2,354.55 | 2,493.52 | 2,397.22 | 2,204.49 | 1,903.34 | -614.77 | 2,887.07 | 2,508.99 |
| Non-Operating Income (Expense) | 476.08 | -290.01 | 60.87 | 375.97 | 936.16 | 1,697.62 | 1,375.11 | 2,474.31 | 72.58 |
| Other After Tax Adjustments | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Stock Option Compensation Expense | 76.35 | 60.44 | 62.89 | 58.15 | 56.32 | 51.00 | 84.23 | 68.60 | 43.66 |
| Price To Earnings Ratio | 12.58 | 12.58 | 12.39 | 15.24 | 11.46 | 18.34 | - | 8.39 | 30.58 |
| Price To Sales Ratio | 0.44 | 0.58 | 0.62 | 0.99 | 1.05 | 2.26 | 3.02 | 1.36 | 1.13 |
| Gross Margin | 37.41 | 38.62 | 40.69 | 42.05 | 22.80 | 36.15 | 9.66 | 30.94 | 31.17 |
| Operating Margin | 5.80 | 7.62 | 9.64 | 9.79 | -13.07 | 5.82 | -38.91 | 11.71 | 11.31 |
| Net Margin | 3.90 | 1.20 | 4.31 | 7.08 | 10.98 | 12.15 | -19.32 | 15.86 | 3.79 |
| Shares Outstanding | 251.60 | 258.32 | 294.37 | 326.55 | 379.09 | 453.80 | 494.32 | 503.15 | 527.48 |
| Market Capitalization | 8,364.54 | 8,364.54 | 10,316.69 | 15,261.93 | 12,876.19 | 21,046.92 | 15,564.02 | 17,133.52 | 12,789.82 |
Income statement, quarterly
| Metric | 2026Q3 | 2026Q2 | 2026Q1 | 2025Q4 | 2025Q3 | 2025Q2 | 2025Q1 | 2024Q4 |
|---|---|---|---|---|---|---|---|---|
| Total Revenue | 4,211.89 | 4,450.99 | 4,454.72 | 4,605.27 | 4,250.46 | 4,404.87 | 4,277.08 | 4,346.56 |
| Cost of Goods Sold Incl. D&A | 2,754.88 | 2,754.07 | 2,728.25 | 2,856.03 | 2,665.58 | 2,687.40 | 2,556.33 | 2,603.62 |
| Gross Profit | 1,457.02 | 1,696.93 | 1,726.46 | 1,749.24 | 1,584.88 | 1,717.47 | 1,720.76 | 1,742.94 |
| Selling, General and Administrative Excl. Other | 1,362.12 | 1,394.81 | 1,421.03 | 1,424.14 | 1,365.47 | 1,338.64 | 1,307.33 | 1,389.85 |
| Other Operating Expense | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Operating Income | 94.90 | 302.12 | 305.44 | 325.10 | 219.41 | 378.83 | 413.42 | 353.09 |
| Interest Expense | 102.61 | 102.13 | 100.69 | 103.90 | 102.29 | 105.58 | 107.27 | 108.58 |
| Unusual Expense | 20.00 | 146.02 | 31.00 | 159.79 | 300.13 | -37.00 | -75.00 | 148.00 |
| Net Income Before Taxes | 21.89 | 413.52 | 202.25 | 99.83 | -219.59 | 133.76 | 266.78 | 205.68 |
| Income Taxes | -17.31 | 90.73 | 27.46 | -282.95 | -12.86 | 15.66 | 40.05 | -32.23 |
| Consolidated Net Income | 39.21 | 322.79 | 174.79 | 382.78 | -206.73 | 118.09 | 226.73 | 237.92 |
| Net Income From Continuing Operations | -18.07 | 284.84 | 125.15 | 299.23 | -285.63 | 48.98 | 148.51 | 154.51 |
| Net Income | -18.07 | 284.84 | 125.15 | 299.23 | -285.63 | 48.98 | 148.51 | 154.51 |
| EPS (Recurring) | -0.02 | 1.50 | 0.57 | 1.53 | -0.28 | 0.08 | 0.33 | 0.86 |
| EPS (Basic, Before Extraordinaries) | -0.07 | 1.12 | 0.49 | 1.12 | -1.05 | 0.18 | 0.52 | 0.52 |
| EPS (Diluted) | -0.07 | 1.11 | 0.48 | 1.11 | -1.05 | 0.18 | 0.51 | 0.52 |
| EBITDA | 371.30 | 584.44 | 569.16 | 603.75 | 480.13 | 620.80 | 649.87 | 562.32 |
| Non-Operating Income (Expense) | 49.60 | 359.55 | 28.50 | 38.43 | -36.58 | -176.49 | -114.37 | 109.17 |
| Other After Tax Adjustments | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Stock Option Compensation Expense | 11.80 | 12.27 | 27.75 | 24.53 | 10.87 | 16.14 | 28.50 | 22.49 |
| Price To Earnings Ratio | 12.58 | 65.94 | 49.00 | 229.06 | 19.10 | 15.40 | 12.40 | 12.39 |
| Price To Sales Ratio | 0.44 | 0.69 | 0.54 | 0.56 | 0.55 | 0.55 | 0.50 | 0.60 |
| Gross Margin | 34.59 | 38.12 | 38.76 | 37.98 | 37.29 | 38.99 | 40.23 | 40.10 |
| Operating Margin | 2.25 | 6.79 | 6.86 | 7.06 | 5.16 | 8.60 | 9.67 | 8.12 |
| Net Margin | -0.43 | 6.40 | 2.81 | 6.50 | -6.72 | 1.11 | 3.47 | 3.55 |
| Shares Outstanding | 251.60 | 251.59 | 255.85 | 258.32 | 272.21 | 272.18 | 279.65 | 294.37 |
| Market Capitalization | 8,364.54 | 12,232.24 | 9,468.23 | 9,980.23 | 9,434.14 | 9,359.20 | 8,463.73 | 10,316.69 |
Balance sheet, annual
| Metric | 2025FY | 2024FY | 2023FY | 2022FY | 2021FY | 2020FY | 2019FY | 2018FY | 2017FY |
|---|---|---|---|---|---|---|---|---|---|
| Cash & Short Term Investments | 2,062.99 | 2,415.53 | 2,927.83 | 5,911.89 | 5,203.06 | 5,101.64 | 2,329.60 | 1,526.76 | 1,499.99 |
| Short Term Receivables | 1,343.09 | 1,328.93 | 1,070.58 | 925.16 | 857.78 | 559.92 | 1,374.88 | 685.64 | 584.82 |
| Inventories | 124.53 | 140.56 | 141.68 | 126.06 | 96.37 | 88.32 | 102.89 | 110.83 | 102.29 |
| Other Current Assets | 801.80 | 478.58 | 770.50 | 1,191.57 | 258.97 | 200.78 | 200.32 | 203.55 | 189.24 |
| Total Current Assets | 4,332.42 | 4,363.60 | 4,910.59 | 8,154.69 | 6,416.18 | 5,950.66 | 4,007.69 | 2,526.78 | 2,376.36 |
| Net Property, Plant & Equipment | 29,308.32 | 29,728.45 | 29,477.01 | 29,754.86 | 25,928.30 | 22,918.78 | 22,678.44 | 20,729.89 | 19,635.46 |
| Total Investments and Advances | 978.07 | 855.63 | 762.80 | 173.04 | 967.04 | 1,447.04 | 822.37 | 732.87 | 1,033.30 |
| Intangible Assets | 6,258.64 | 6,860.39 | 6,890.28 | 6,580.56 | 7,097.38 | 5,735.03 | 5,911.07 | 5,765.85 | 5,684.49 |
| Deferred Tax Assets | 89.79 | 39.59 | 5,965.54 | 5,985.71 | 3,195.28 | 2,634.06 | 1,389.86 | 827.69 | 894.40 |
| Other Assets | 406.55 | 383.98 | 327.87 | 1,029.05 | 490.21 | 443.42 | 456.79 | 455.32 | 430.44 |
| Total Assets | 41,373.79 | 42,231.63 | 48,334.09 | 51,677.92 | 44,094.40 | 39,128.99 | 35,266.22 | 31,038.39 | 30,054.44 |
| Short Term Debt Incl. Current Port. of LT Debt | 182.92 | 172.21 | 84.15 | 1,412.87 | 1,119.37 | 112.04 | 95.45 | 43.41 | 158.04 |
| Accounts Payable | 421.50 | 412.66 | 461.72 | 369.82 | 263.10 | 142.52 | 235.44 | 302.58 | 255.03 |
| Income Tax Payable | - | - | - | - | - | - | - | - | 0.00 |
| Other Current Liabilities | 2,907.69 | 2,766.81 | 2,580.20 | 2,733.20 | 2,059.80 | 1,602.02 | 2,860.54 | 2,602.89 | 2,725.23 |
| Total Current Liabilities | 3,512.11 | 3,351.68 | 3,126.07 | 4,515.89 | 3,442.26 | 1,856.58 | 3,191.42 | 2,948.88 | 3,138.30 |
| Long Term Debt | 31,370.94 | 31,681.49 | 31,556.67 | 32,670.30 | 23,648.82 | 20,901.09 | 15,514.06 | 15,088.00 | 12,751.05 |
| Provision for Risks Charges | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Deferred Tax Liabilities | 2,617.07 | 2,811.66 | 8,826.54 | 8,955.15 | 5,634.64 | 4,787.08 | 3,496.37 | 2,170.22 | 2,189.78 |
| Other Liabilities | 597.36 | 666.83 | 457.32 | 168.10 | 244.35 | 337.80 | 296.41 | 259.24 | 284.42 |
| Total Liabilities | 38,097.47 | 38,511.67 | 43,966.59 | 46,309.44 | 32,970.08 | 27,882.54 | 22,498.25 | 20,466.35 | 18,363.54 |
| Non-Equity Reserves | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Preferred Stock - Carrying Value | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Common Equity | 2,429.92 | 3,023.48 | 3,811.17 | 4,831.53 | 6,070.65 | 6,504.73 | 7,727.27 | 6,512.28 | 7,577.06 |
| Total Shareholders Equity | 2,429.92 | 3,023.48 | 3,811.17 | 4,831.53 | 6,070.65 | 6,504.73 | 7,727.27 | 6,512.28 | 7,577.06 |
| Accumulated Minority Interest | 846.40 | 696.48 | 556.33 | 536.94 | 5,053.67 | 4,741.72 | 5,040.70 | 4,059.76 | 4,113.84 |
| Total Equity | 3,276.32 | 3,719.96 | 4,367.50 | 5,368.47 | 11,124.31 | 11,246.45 | 12,767.97 | 10,572.04 | 11,690.90 |
| Total Liabilities & Stockholders Equity | 41,373.79 | 42,231.63 | 48,334.09 | 51,677.92 | 44,094.40 | 39,128.99 | 35,266.22 | 31,038.39 | 30,054.44 |
| Book Value Per Share | 9.41 | 10.27 | 11.67 | 12.75 | 13.38 | 13.16 | 15.36 | 12.35 | 13.38 |
| Tangible Book Value Per Share | -14.82 | -13.03 | -9.43 | -4.61 | -2.26 | 1.56 | 3.61 | 1.42 | 3.34 |
| Full-Time Employees | 78,000 | 78,000 | 45,000 | 46,000 | 59,000 | 42,000 | 70,000 | 55,000 | 68,000 |
| Price to Book Ratio | 3.32 | 3.18 | 3.84 | 2.69 | 3.35 | 2.39 | 2.17 | 1.97 | 2.99 |
| Return on Assets | 0.50 | 1.64 | 2.29 | 3.01 | 2.83 | -2.68 | 6.17 | 1.46 | 6.56 |
| Return on Equity | 7.74 | 21.76 | 26.48 | 26.44 | 18.70 | -14.01 | 28.74 | 6.31 | 28.03 |
| Return on Invested Capital | 0.62 | 2.14 | 3.24 | 3.84 | 3.96 | -3.64 | 8.81 | 2.06 | 9.51 |
| Quick Ratio | 1.20 | 1.26 | 1.53 | 1.78 | 1.84 | 3.16 | 1.22 | 0.82 | 0.72 |
| Current Ratio | 1.23 | 1.30 | 1.57 | 1.81 | 1.86 | 3.21 | 1.26 | 0.86 | 0.76 |
Cash flow, annual
| Metric | TTM | 2025FY | 2024FY | 2023FY | 2022FY | 2021FY | 2020FY | 2019FY | 2018FY |
|---|---|---|---|---|---|---|---|---|---|
| Net Income | 919.56 | 520.87 | 1,064.61 | 1,314.92 | 206.73 | 1,208.39 | -1,319.91 | 2,214.38 | 583.89 |
| Depreciation | 1,101.10 | 1,017.79 | 831.10 | 814.13 | 3,919.65 | 1,339.53 | 1,393.95 | 1,376.43 | 1,178.04 |
| Other Funds (Non Cash) | 735.39 | 1,556.07 | 791.63 | 495.18 | -2,968.91 | -1,423.60 | -848.26 | -1,993.19 | 401.46 |
| Funds from Operations | 2,448.95 | 2,849.17 | 2,602.22 | 2,506.95 | 1,653.67 | 1,366.27 | -755.87 | 2,192.67 | 2,210.12 |
| Extraordinary Item | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Changes in Working Capital | 72.59 | -112.52 | -237.41 | 192.16 | 113.16 | 16.85 | -673.21 | -281.57 | -164.95 |
| Cash from Operating Activities | 2,521.53 | 2,736.65 | 2,364.82 | 2,699.12 | 1,766.82 | 1,383.12 | -1,429.08 | 1,911.10 | 2,045.17 |
| Capital Expenditures | -914.16 | -1,068.93 | -1,150.59 | -931.81 | -765.07 | -490.70 | -270.58 | -739.01 | -1,486.84 |
| Net Assets From Acquisitions | - | 0.00 | -113.88 | -122.06 | -1,889.12 | -1,789.60 | 0.00 | -535.68 | -1,034.53 |
| Sale of Fixed Assets and Businesses | 526.59 | 7.11 | 13.18 | 465.82 | 1,166.33 | 3,995.03 | 2,461.97 | 4,806.41 | 25.61 |
| Purchase or Sale of Investments | -184.33 | -237.76 | -182.08 | -161.04 | -254.79 | -226.89 | -96.92 | -81.88 | 107.32 |
| Purchase of Investments | -184.33 | -237.76 | -182.08 | -161.04 | -254.79 | -226.89 | -96.92 | -81.88 | -56.30 |
| Sale Or Maturity of Investments | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 163.62 |
| Other Uses | -115.86 | -48.49 | 0.00 | -125.95 | -523.36 | 0.00 | 0.00 | -31.11 | -17.21 |
| Other Sources | 0.00 | 0.00 | 147.88 | 152.52 | 4,373.82 | 46.11 | 0.87 | 0.00 | 0.00 |
| Cash from Investing Activities | -687.76 | -1,348.06 | -1,285.49 | -722.52 | 2,107.82 | 1,533.95 | 2,095.34 | 3,418.73 | -2,405.65 |
| Cash Dividends Paid | 0.00 | 0.00 | 0.00 | 0.00 | -4.05 | -4.79 | -77.61 | -271.29 | -260.59 |
| Change in Capital Stock | -773.60 | -1,228.27 | -1,357.89 | -2,291.92 | -2,775.22 | -960.66 | 170.98 | 218.47 | -1,283.33 |
| Repurchase of Common Pref Stock | -773.60 | -1,228.27 | -1,357.89 | -2,291.92 | -2,775.22 | -1,753.51 | -353.72 | -1,031.53 | -1,283.33 |
| Sale of Common Pref Stock | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 792.85 | 524.70 | 1,250.01 | 0.00 |
| Proceedsfrom Stock Options | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 792.85 | 524.70 | 1,250.01 | 0.00 |
| Issuance or Reduction of Debt, Net | -533.17 | -180.45 | -8.90 | -2,382.91 | 77.94 | -1,365.17 | 2,350.37 | -4,211.61 | 2,163.47 |
| Change in Long Term Debt | -96.68 | -187.06 | -113.32 | -1,285.60 | -1,070.34 | 731.05 | 3,945.46 | -577.56 | 921.22 |
| Issuance of Long Term Debt | 1,053.32 | 312.94 | 2,061.68 | 0.00 | 0.00 | 731.05 | 4,792.28 | 3,186.61 | 923.48 |
| Reduction of Long Term Debt | -1,150.00 | -500.00 | -2,175.00 | -1,285.60 | -1,070.34 | 0.00 | -846.82 | -3,764.17 | -2.27 |
| Net Financing Active Other Cash Flow | -261.96 | -322.37 | -197.49 | -308.27 | -321.61 | -483.48 | -340.32 | -265.17 | -230.32 |
| Other Financing Activities Uses | -261.96 | -322.37 | -197.49 | -308.27 | -321.61 | -483.48 | -340.32 | -265.17 | -230.32 |
| Cash from Financing Activities | -1,568.73 | -1,731.09 | -1,564.28 | -5,004.63 | -3,024.30 | -2,814.09 | 2,103.43 | -4,529.59 | 389.23 |
| Exchange Rate Effect | -20.54 | 4.41 | -26.88 | -19.40 | 8.93 | -1.55 | 2.35 | 2.60 | -1.99 |
| Net Change in Cash | 244.50 | -338.10 | -511.83 | -3,047.43 | 859.27 | 101.42 | 2,772.03 | 802.84 | 26.77 |
| Free Cash Flow | 1,607.37 | 1,667.72 | 1,214.23 | 1,767.31 | 1,001.76 | 892.42 | -1,699.66 | 1,172.10 | 558.33 |
| Preferred Dividends (Cash Flow) | - | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Price to Free Cash Flow | 4.87 | 6.07 | 8.85 | 9.07 | 13.88 | 24.64 | - | 19.49 | 44.78 |
| Deferred Taxes & Investment Tax Credit | - | -245.56 | -85.12 | -117.28 | 496.19 | 241.95 | 18.35 | 595.05 | 46.72 |
Balance sheet, quarterly
| Metric | 2026Q3 | 2026Q2 | 2026Q1 | 2025Q4 | 2025Q3 | 2025Q2 |
|---|---|---|---|---|---|---|
| Cash & Short Term Investments | 2,395.96 | 2,547.38 | 2,292.83 | 2,062.99 | 2,133.55 | 1,958.02 |
| Short Term Receivables | 1,108.36 | 1,219.97 | 1,227.52 | 1,343.09 | 1,096.75 | 1,271.04 |
| Inventories | 123.51 | 123.37 | 123.16 | 124.53 | 127.10 | 126.70 |
| Other Current Assets | 560.98 | 513.24 | 885.25 | 801.80 | 574.37 | 502.70 |
| Total Current Assets | 4,188.80 | 4,403.95 | 4,528.76 | 4,332.42 | 3,931.78 | 3,858.47 |
| Net Property, Plant & Equipment | 27,718.31 | 27,841.91 | 29,079.00 | 29,308.32 | 29,408.80 | 29,501.90 |
| Total Investments and Advances | 1,050.38 | 1,010.53 | 1,089.36 | 978.07 | 1,042.07 | 999.19 |
| Intangible Assets | 5,995.15 | 6,026.84 | 6,194.63 | 6,258.64 | 6,558.97 | 6,891.71 |
| Deferred Tax Assets | 128.32 | 117.19 | 98.67 | 89.79 | 68.98 | 55.88 |
| Other Assets | 393.11 | 447.90 | 411.73 | 406.55 | 400.28 | 392.25 |
| Total Assets | 39,474.07 | 39,848.33 | 41,402.16 | 41,373.79 | 41,410.88 | 41,699.39 |
| Short Term Debt Incl. Current Port. of LT Debt | 189.84 | 172.06 | 195.03 | 182.92 | 173.22 | 165.50 |
| Accounts Payable | 425.49 | 422.88 | 404.49 | 421.50 | 421.12 | 383.47 |
| Other Current Liabilities | 2,769.53 | 2,704.01 | 2,794.06 | 2,907.69 | 2,590.09 | 2,618.11 |
| Total Current Liabilities | 3,384.86 | 3,298.95 | 3,393.57 | 3,512.11 | 3,184.43 | 3,167.09 |
| Long Term Debt | 29,541.26 | 29,986.63 | 31,498.54 | 31,370.94 | 31,347.72 | 31,425.94 |
| Provision for Risks Charges | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Deferred Tax Liabilities | 2,591.84 | 2,600.03 | 2,614.53 | 2,617.07 | 2,839.14 | 2,801.42 |
| Other Liabilities | 578.85 | 586.66 | 563.51 | 597.36 | 588.20 | 562.08 |
| Total Liabilities | 36,096.81 | 36,472.27 | 38,070.15 | 38,097.47 | 37,959.49 | 37,956.53 |
| Non-Equity Reserves | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Preferred Stock - Carrying Value | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Common Equity | 2,504.41 | 2,513.78 | 2,433.42 | 2,429.92 | 2,675.98 | 2,973.77 |
| Total Shareholders Equity | 2,504.41 | 2,513.78 | 2,433.42 | 2,429.92 | 2,675.98 | 2,973.77 |
| Accumulated Minority Interest | 872.85 | 862.28 | 898.58 | 846.40 | 775.41 | 769.10 |
| Total Equity | 3,377.26 | 3,376.06 | 3,332.00 | 3,276.32 | 3,451.39 | 3,742.87 |
| Total Liabilities & Stockholders Equity | 39,474.07 | 39,848.33 | 41,402.16 | 41,373.79 | 41,410.88 | 41,699.39 |
| Book Value Per Share | 9.95 | 9.99 | 9.51 | 9.41 | 9.83 | 10.93 |
| Tangible Book Value Per Share | -13.87 | -13.96 | -14.70 | -14.82 | -14.26 | -14.39 |
| Full-Time Employees | - | - | - | 78,000 | - | - |
| Price to Book Ratio | 3.32 | 5.03 | 3.93 | 3.71 | 3.17 | 3.37 |
| Return on Assets | 1.71 | 1.04 | 0.45 | 0.50 | 0.16 | 1.28 |
| Return on Equity | 26.68 | 15.44 | 7.10 | 7.74 | 2.25 | 17.34 |
| Return on Invested Capital | -0.06 | 0.88 | 0.37 | 0.89 | -0.84 | 0.14 |
| Quick Ratio | 1.20 | 1.30 | 1.30 | 1.20 | 1.19 | 1.18 |
| Current Ratio | 1.24 | 1.33 | 1.33 | 1.23 | 1.23 | 1.22 |
Cash flow, quarterly
| Metric | 2026Q3 | 2026Q2 | 2026Q1 | 2025Q4 | 2025Q3 | 2025Q2 |
|---|---|---|---|---|---|---|
| Net Income | 39.21 | 322.79 | 174.79 | 382.78 | -206.73 | 118.09 |
| Depreciation | 276.40 | 282.31 | 263.73 | 278.66 | 260.72 | 241.97 |
| Other Funds (Non Cash) | 200.09 | -79.98 | 182.25 | 433.02 | 533.54 | 318.92 |
| Funds from Operations | 496.30 | 492.07 | 608.83 | 851.74 | 612.68 | 660.77 |
| Extraordinary Item | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Changes in Working Capital | 61.74 | 70.67 | -40.43 | -19.39 | 138.42 | -55.17 |
| Cash from Operating Activities | 558.05 | 562.74 | 568.40 | 832.35 | 751.10 | 605.60 |
| Capital Expenditures | -221.66 | -241.38 | -154.66 | -296.45 | -275.99 | -268.44 |
| Net Assets From Acquisitions | - | - | - | 0.00 | 0.00 | 0.00 |
| Sale of Fixed Assets and Businesses | 7.51 | 506.95 | 5.63 | 6.50 | 0.52 | 0.03 |
| Purchase or Sale of Investments | -17.36 | 0.00 | -137.56 | -29.42 | -122.86 | -85.49 |
| Purchase of Investments | -17.36 | 0.00 | -137.56 | -29.42 | -122.86 | -85.49 |
| Sale Or Maturity of Investments | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Uses | -5.53 | -5.80 | -86.81 | -17.73 | -6.22 | -24.54 |
| Other Sources | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.42 |
| Cash from Investing Activities | -237.04 | 259.77 | -373.40 | -337.10 | -404.55 | -378.86 |
| Cash Dividends Paid | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Preferred Dividends (Cash Flow) | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Change in Capital Stock | 0.00 | -173.60 | -88.90 | -511.10 | -0.01 | -227.88 |
| Repurchase of Common Pref Stock | 0.00 | -173.60 | -88.90 | -511.10 | -0.01 | -227.88 |
| Sale of Common Pref Stock | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Proceedsfrom Stock Options | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Issuance or Reduction of Debt, Net | -412.83 | -328.74 | 178.39 | 30.00 | -49.84 | -210.99 |
| Change in Long Term Debt | -400.06 | -9.56 | 0.00 | 312.94 | 0.00 | -500.00 |
| Issuance of Long Term Debt | -0.06 | 740.44 | 0.00 | 312.94 | 0.00 | 0.00 |
| Reduction of Long Term Debt | -400.00 | -750.00 | 0.00 | 0.00 | 0.00 | -500.00 |
| Net Financing Active Other Cash Flow | -65.59 | -88.37 | -49.57 | -58.44 | -122.64 | -109.97 |
| Other Financing Activities Uses | -65.59 | -88.37 | -49.57 | -58.44 | -122.64 | -109.97 |
| Cash from Financing Activities | -478.41 | -590.71 | 39.92 | -539.53 | -172.50 | -548.85 |
| Exchange Rate Effect | 5.94 | -8.37 | -6.44 | -11.68 | 2.22 | 8.78 |
| Net Change in Cash | -151.46 | 223.44 | 228.48 | -55.96 | 176.28 | -313.33 |
| Free Cash Flow | 336.38 | 321.36 | 413.74 | 535.89 | 475.11 | 337.16 |
| Price to Free Cash Flow | 4.87 | 7.06 | 5.44 | 5.89 | 6.75 | 7.39 |
Revenue breakdown
| Casino | 2024: 8.79B 2025: 9.45B |
|---|---|
| Entertainment Retail And Other | 2024: 1.69B 2025: 1.66B |
| Food and Beverage | 2024: 3.08B 2025: 3.05B |
| Occupancy | 2024: 3.68B 2025: 3.38B |
| China | 2024: 4.02B 2025: 4.46B |
| Non-US, Other | 2024: 555.23M 2025: 661.96M |
| United States | 2024: 12.66B 2025: 12.41B |
| Consolidation, Policy | 2024: 681.73M 2025: 862.10M |
| Las Vegas Strip Resorts | 2024: 8.82B 2025: 8.44B |
| MGM China | 2024: 4.02B 2025: 4.46B |
| Regional Operations | 2024: 3.72B 2025: 3.77B |
Short interest
shares short against float, oldest to newest| Settlement | Of float | Shares short | Float | Avg volume |
|---|---|---|---|---|
| 2026-10-30 | 11.60% | 21.1M | 182.2M | 4.05M |
| 2026-10-15 | 12.63% | 22.9M | 181.1M | 3.39M |
| 2026-09-30 | 10.48% | 19.0M | 181.4M | 3.05M |
| 2026-09-15 | 10.57% | 19.2M | 181.4M | 2.52M |
| 2026-08-31 | 10.41% | 18.9M | 181.4M | 3.28M |
| 2026-08-14 | 10.12% | 17.4M | 172.1M | 3.87M |
| 2026-07-31 | 11.53% | 20.0M | 173.4M | 4.24M |
| 2026-07-15 | 10.74% | 19.9M | 185.7M | 4.66M |
| 2026-06-30 | 10.18% | 18.9M | 185.7M | 4.85M |
| 2026-06-15 | 11.22% | 20.8M | 185.6M | 5.06M |
| 2026-05-29 | 14.25% | 26.5M | 185.7M | 4.78M |
| 2026-05-15 | 13.70% | 25.4M | 185.7M | 4.72M |
| 2026-04-30 | 10.49% | 19.5M | 185.7M | 4.95M |
| 2026-04-15 | 11.21% | 20.8M | 185.7M | 4.85M |
| 2026-03-31 | 12.58% | 24.1M | 191.2M | 5.08M |
| 2026-03-13 | 12.39% | 23.7M | 191.2M | 4.76M |
| 2026-02-27 | 11.90% | 22.8M | 191.2M | 4.56M |
| 2026-02-13 | 11.55% | 22.1M | 191.2M | 4.61M |
| 2026-01-30 | 12.52% | 25.6M | 204.4M | 4.44M |
| 2026-01-15 | 12.60% | 25.8M | 204.4M | 4.61M |
Option chain
expiry 2026-11-20| Type | Strike | Bid | Ask | Last | IV | Open int | Volume | Delta | Theta | Vega |
|---|---|---|---|---|---|---|---|---|---|---|
| call | 17.00 | 14.90 | 17.10 | 15.35 | 3.899 | 16.00 | 0.00 | 0.988 | -0.020 | 0.002 |
| call | 18.00 | 13.90 | 16.10 | 10.66 | 3.575 | 3.00 | 0.00 | 0.987 | -0.020 | 0.002 |
| call | 19.00 | 12.90 | 15.10 | 0.00 | 3.238 | 0.00 | 0.00 | 0.986 | -0.020 | 0.002 |
| call | 20.00 | 11.90 | 14.10 | 7.50 | 3.132 | 3.00 | 0.00 | 0.984 | -0.020 | 0.002 |
| call | 21.00 | 10.90 | 13.10 | 0.00 | 2.901 | 0.00 | 0.00 | 0.983 | -0.020 | 0.002 |
| call | 22.00 | 10.10 | 11.90 | 0.00 | 2.443 | 0.00 | 0.00 | 0.969 | -0.032 | 0.004 |
| call | 23.00 | 9.20 | 10.70 | 0.00 | 2.073 | 0.00 | 0.00 | 0.966 | -0.031 | 0.004 |
| call | 24.00 | 8.20 | 9.70 | 5.50 | 1.795 | 6.00 | 0.00 | 0.963 | -0.031 | 0.004 |
| call | 25.00 | 7.20 | 8.70 | 8.09 | 1.668 | 113 | 0.00 | 0.959 | -0.030 | 0.005 |
| call | 26.00 | 6.20 | 7.70 | 7.40 | 1.498 | 32.00 | 0.00 | 0.940 | -0.038 | 0.006 |
| call | 27.00 | 5.20 | 6.70 | 5.30 | 1.270 | 38.00 | 0.00 | 0.933 | -0.037 | 0.007 |
| call | 28.00 | 4.40 | 5.60 | 4.80 | 1.046 | 1,010 | 0.00 | 0.923 | -0.036 | 0.008 |
| call | 29.00 | 3.60 | 4.50 | 4.30 | 0.808 | 4,848 | 10.00 | 0.911 | -0.034 | 0.008 |
| call | 30.00 | 2.50 | 3.60 | 2.98 | 0.740 | 872 | 0.00 | 0.844 | -0.049 | 0.013 |
| call | 31.00 | 2.15 | 2.55 | 2.45 | 0.551 | 3,048 | 4.00 | 0.777 | -0.055 | 0.016 |
| call | 32.00 | 1.05 | 1.85 | 1.60 | 0.558 | 2,153 | 0.00 | 0.667 | -0.067 | 0.019 |
| call | 33.00 | 0.85 | 1.15 | 1.00 | 0.475 | 2,135 | 0.00 | 0.549 | -0.057 | 0.021 |
| call | 34.00 | 0.50 | 0.65 | 0.55 | 0.470 | 812 | 6.00 | 0.412 | -0.064 | 0.020 |
| call | 35.00 | 0.20 | 0.30 | 0.25 | 0.435 | 1,586 | 2.00 | 0.245 | -0.042 | 0.016 |
| call | 36.00 | 0.05 | 0.30 | 0.15 | 0.560 | 1,283 | 0.00 | 0.208 | -0.050 | 0.015 |
| call | 37.00 | 0.00 | 0.30 | 0.15 | 0.668 | 67.00 | 0.00 | 0.168 | -0.049 | 0.013 |
| call | 38.00 | 0.00 | 0.15 | 0.10 | 0.633 | 155 | 0.00 | 0.099 | -0.032 | 0.009 |
| call | 39.00 | 0.00 | 0.35 | 0.05 | 0.721 | 161 | 0.00 | 0.090 | -0.034 | 0.008 |
| call | 40.00 | 0.00 | 0.05 | 0.05 | 0.641 | 548 | 0.00 | 0.038 | -0.016 | 0.004 |
| call | 41.00 | 0.00 | 0.20 | 0.05 | 0.717 | 1,013 | 0.00 | 0.035 | -0.016 | 0.004 |
| call | 42.00 | 0.00 | 0.30 | 0.15 | 0.783 | 132 | 0.00 | 0.033 | -0.017 | 0.004 |
| call | 43.00 | 0.00 | 0.30 | 0.10 | 0.846 | 398 | 0.00 | 0.030 | -0.017 | 0.004 |
| call | 44.00 | 0.00 | 0.30 | 0.20 | 0.901 | 37.00 | 0.00 | 0.029 | -0.017 | 0.003 |
| call | 45.00 | 0.00 | 0.35 | 0.18 | 0.966 | 156 | 0.00 | 0.027 | -0.018 | 0.003 |
| call | 46.00 | 0.00 | 0.05 | 0.05 | 0.992 | 1,055 | 0.00 | 0.026 | -0.017 | 0.003 |
| call | 47.00 | 0.00 | 0.05 | 0.85 | 1.045 | 60.00 | 0.00 | 0.025 | -0.017 | 0.003 |
| call | 48.00 | 0.00 | 0.05 | 0.08 | 1.096 | 48.00 | 0.00 | 0.024 | -0.017 | 0.003 |
| call | 49.00 | 0.00 | 0.05 | 0.50 | 1.146 | 3.00 | 0.00 | 0.023 | -0.017 | 0.003 |
| call | 50.00 | 0.00 | 0.05 | 0.05 | 1.194 | 263 | 0.00 | 0.022 | -0.018 | 0.003 |
| call | 55.00 | 0.00 | 0.35 | 0.10 | 1.459 | 7.00 | 0.00 | 0.019 | -0.020 | 0.002 |
| put | 17.00 | 0.00 | 0.35 | 0.10 | 2.033 | 2.00 | 0.00 | -0.012 | -0.018 | 0.002 |
| put | 18.00 | 0.00 | 0.35 | 0.00 | 1.876 | 0.00 | 0.00 | -0.013 | -0.018 | 0.002 |
| put | 19.00 | 0.00 | 0.35 | 0.00 | 1.727 | 0.00 | 0.00 | -0.014 | -0.018 | 0.002 |
| put | 20.00 | 0.00 | 0.05 | 0.19 | 1.516 | 27.00 | 0.00 | -0.016 | -0.016 | 0.002 |
| put | 21.00 | 0.00 | 0.05 | 0.02 | 1.385 | 60.00 | 0.00 | -0.017 | -0.016 | 0.002 |
| put | 22.00 | 0.00 | 0.10 | 0.05 | 1.480 | 67.00 | 0.00 | -0.031 | -0.029 | 0.004 |
| put | 23.00 | 0.00 | 0.10 | 0.16 | 1.343 | 409 | 0.00 | -0.034 | -0.029 | 0.004 |
| put | 24.00 | 0.00 | 0.10 | 0.01 | 1.215 | 166 | 0.00 | -0.037 | -0.028 | 0.004 |
| put | 25.00 | 0.00 | 0.10 | 0.04 | 1.087 | 2,061 | 0.00 | -0.041 | -0.027 | 0.005 |
| put | 26.00 | 0.00 | 0.35 | 0.04 | 1.196 | 390 | 0.00 | -0.081 | -0.051 | 0.008 |
| put | 27.00 | 0.00 | 0.25 | 0.05 | 0.920 | 1,363 | 0.00 | -0.067 | -0.034 | 0.007 |
| put | 28.00 | 0.00 | 0.25 | 0.05 | 0.786 | 2,764 | 0.00 | -0.077 | -0.032 | 0.008 |
| put | 29.00 | 0.05 | 0.15 | 0.05 | 0.668 | 1,281 | 0.00 | -0.089 | -0.031 | 0.008 |
| put | 30.00 | 0.10 | 0.30 | 0.12 | 0.672 | 1,234 | 0.00 | -0.156 | -0.046 | 0.013 |
| put | 31.00 | 0.05 | 0.45 | 0.24 | 0.624 | 1,813 | 0.00 | -0.223 | -0.052 | 0.016 |
| put | 32.00 | 0.15 | 0.80 | 0.47 | 0.645 | 1,397 | 0.00 | -0.328 | -0.061 | 0.019 |
| put | 33.00 | 0.65 | 0.90 | 0.89 | 0.482 | 204 | 0.00 | -0.451 | -0.053 | 0.021 |
| put | 34.00 | 1.15 | 1.90 | 1.45 | 0.698 | 105 | 0.00 | -0.588 | -0.060 | 0.020 |
| put | 35.00 | 1.85 | 2.25 | 2.10 | 0.533 | 98.00 | 1.00 | -0.755 | -0.038 | 0.016 |
| put | 36.00 | 2.60 | 3.80 | 3.34 | 0.978 | 191 | 0.00 | -0.792 | -0.046 | 0.015 |
| put | 37.00 | 3.60 | 4.80 | 8.20 | 1.117 | 0.00 | 0.00 | -0.832 | -0.045 | 0.013 |
| put | 38.00 | 4.60 | 5.80 | 5.04 | 1.245 | 33.00 | 0.00 | -0.901 | -0.028 | 0.009 |
| put | 39.00 | 5.40 | 6.90 | 5.33 | 1.423 | 0.00 | 0.00 | -0.911 | -0.030 | 0.008 |
| put | 40.00 | 6.40 | 7.90 | 7.85 | 1.554 | 1.00 | 0.00 | -0.962 | -0.011 | 0.004 |
| put | 41.00 | 7.40 | 8.90 | 8.72 | 1.662 | 0.00 | 0.00 | -0.965 | -0.011 | 0.004 |
| put | 42.00 | 8.40 | 9.90 | 9.81 | 1.733 | 0.00 | 0.00 | -0.967 | -0.012 | 0.004 |
| put | 43.00 | 9.40 | 10.90 | 10.85 | 1.864 | 0.00 | 0.00 | -0.969 | -0.012 | 0.004 |
| put | 44.00 | 10.10 | 12.10 | 11.70 | 2.082 | 2.00 | 0.00 | -0.971 | -0.012 | 0.003 |
| put | 45.00 | 11.00 | 13.10 | 12.72 | 2.244 | 1.00 | 0.00 | -0.973 | -0.013 | 0.003 |
| put | 46.00 | 11.90 | 14.10 | 5.30 | 2.263 | 0.00 | 0.00 | -0.974 | -0.013 | 0.003 |
| put | 47.00 | 13.00 | 15.10 | 4.85 | 2.348 | 0.00 | 0.00 | -0.975 | -0.013 | 0.003 |
| put | 48.00 | 13.90 | 16.10 | 15.81 | 2.431 | 0.00 | 0.00 | -0.976 | -0.013 | 0.003 |
| put | 49.00 | 14.90 | 17.10 | 0.00 | 2.510 | 0.00 | 0.00 | -0.977 | -0.013 | 0.003 |
| put | 50.00 | 15.90 | 18.10 | 0.00 | 2.587 | 0.00 | 0.00 | -0.978 | -0.013 | 0.003 |
| put | 55.00 | 20.80 | 23.10 | 22.70 | 2.938 | 1.00 | 0.00 | -0.981 | -0.014 | 0.002 |
Latest SEC filings
30| Filed | Form | Description | Period | Link |
|---|---|---|---|---|
| 2026-11-06 | SCHEDULE 13D/A | SEC | ||
| 2026-11-06 | SCHEDULE 13G/A | SEC | ||
| 2026-11-03 | 4 | Statement of changes in beneficial ownership of securities | 2026-10-30 | SEC |
| 2026-10-28 | SCHEDULE 13D/A | SEC | ||
| 2026-10-28 | 10-Q | Quarterly report pursuant to Section 13 or 15(d) | 2026-09-30 | SEC |
| 2026-10-28 | 8-K | Current report | 2026-10-28 | SEC |
| 2026-10-28 | 8-K | Current report | 2026-10-27 | SEC |
| 2026-10-08 | 4 | Statement of changes in beneficial ownership of securities | 2026-10-07 | SEC |
| 2026-10-08 | 4 | Statement of changes in beneficial ownership of securities | 2026-10-07 | SEC |
| 2026-10-08 | 4 | Statement of changes in beneficial ownership of securities | 2026-10-07 | SEC |
| 2026-10-08 | 4 | Statement of changes in beneficial ownership of securities | 2026-10-07 | SEC |
| 2026-10-08 | 4 | Statement of changes in beneficial ownership of securities | 2026-10-07 | SEC |
| 2026-10-08 | 4 | Statement of changes in beneficial ownership of securities | 2026-10-07 | SEC |
| 2026-10-07 | 4 | Statement of changes in beneficial ownership of securities | 2026-10-05 | SEC |
| 2026-10-07 | 4 | Statement of changes in beneficial ownership of securities | 2026-10-05 | SEC |
| 2026-10-07 | 4 | Statement of changes in beneficial ownership of securities | 2026-10-05 | SEC |
| 2026-10-07 | 4 | Statement of changes in beneficial ownership of securities | 2026-10-05 | SEC |
| 2026-10-07 | 4 | Statement of changes in beneficial ownership of securities | 2026-10-05 | SEC |
| 2026-10-07 | 4 | Statement of changes in beneficial ownership of securities | 2026-10-05 | SEC |
| 2026-10-06 | 4 | Statement of changes in beneficial ownership of securities | 2026-10-02 | SEC |
| 2026-10-06 | 4 | Statement of changes in beneficial ownership of securities | 2026-10-02 | SEC |
| 2026-10-06 | 4 | Statement of changes in beneficial ownership of securities | 2026-10-02 | SEC |
| 2026-10-06 | 4 | Statement of changes in beneficial ownership of securities | 2026-10-02 | SEC |
| 2026-10-06 | 4 | Statement of changes in beneficial ownership of securities | 2026-10-02 | SEC |
| 2026-10-06 | 4 | Statement of changes in beneficial ownership of securities | 2026-10-02 | SEC |
| 2026-10-02 | 4 | Statement of changes in beneficial ownership of securities | 2026-10-01 | SEC |
| 2026-10-02 | 4 | Statement of changes in beneficial ownership of securities | 2026-09-30 | SEC |
| 2026-10-02 | 4 | Statement of changes in beneficial ownership of securities | 2026-09-30 | SEC |
| 2026-10-02 | 4 | Statement of changes in beneficial ownership of securities | 2026-09-30 | SEC |
| 2026-09-24 | SCHEDULE 13D/A | SEC |
Insider activity by month
| Month | Bought | Buys | Sold | Sells |
|---|---|---|---|---|
| 2026-11 | 227.34K | 1 | 0 | 0 |
| 2026-10 | 51.51M | 1 | 0 | 0 |
| 2026-09 | 0 | 0 | 0 | 0 |
| 2026-08 | 0 | 0 | 0 | 0 |
| 2026-07 | 0 | 0 | 0 | 0 |
| 2026-06 | 0 | 0 | 0 | 0 |
| 2026-05 | 0 | 0 | 256.59K | 1 |
| 2026-04 | 0 | 0 | 0 | 0 |
| 2026-03 | 37.22M | 2 | 1.29M | 1 |
| 2026-02 | 0 | 0 | 0 | 0 |
| 2026-01 | 0 | 0 | 0 | 0 |
| 2025-12 | 39.88M | 1 | 0 | 0 |
| 2025-11 | 0 | 0 | 0 | 0 |
Institutional holders
| Manager | % owned |
|---|---|
| DAVIS SELECTED ADVISERS | 9.56% |
| BlackRock, Inc. | 4.94% |
| VANGUARD CAPITAL MANAGEMENT LLC | 4.75% |
| Starlite Capital INC | 3.65% |
| VANGUARD PORTFOLIO MANAGEMENT LLC | 3.23% |
| STATE STREET CORP | 2.75% |
| Invesco Ltd. | 2.10% |
| Corvex Management LP | 2.09% |
| GEODE CAPITAL MANAGEMENT, LLC | 1.94% |
| MORGAN STANLEY | 1.85% |
Funds
| Fund | % owned |
|---|---|
| PGIM High Yield Fund | 25.99% |
| PGIM Short Duration High Yield Income Fund | 8.84% |
| Federated Hermes Institutional High Yield Bond Fund | 6.45% |
| iShares Broad USD High Yield Corporate Bond ETF | 6.10% |
| BlackRock High Yield Portfolio | 6.05% |
| iShares iBonds 2026 Term High Yield and Income ETF | 5.66% |
| Oakmark Equity and Income Fund | 5.42% |
| PIMCO Investment Grade Credit Bond Fund | 5.00% |
| Loomis Sayles Core Plus Bond Fund | 4.60% |
| Fidelity Capital and Income Fund | 4.42% |
OakChart. MGM. Cached 15 minutes.