Try our mobile app

Published: 2025-05-09 10:05:20 ET
<<<  go to MLCO company page
EX-99.1 2 d19965dex991.htm UNAUDITED RESULTS FOR FIRST QUARTER OF 2025 Unaudited Results for First Quarter of 2025

Exhibit 99.1

 

LOGO

Melco Announces Unaudited First Quarter 2025 Earnings

MACAU, May 08, 2025 (GLOBE NEWSWIRE) – Melco Resorts & Entertainment Limited (Nasdaq: MLCO) (“Melco” or the “Company”), a developer, owner, and operator of integrated resort facilities in Asia and Europe, today reported its unaudited financial results for the first quarter of 2025.

Total operating revenues for the first quarter of 2025 were US$1.23 billion, representing an increase of approximately 11% from US$1.11 billion for the comparable period in 2024. The increase in total operating revenues was primarily attributable to the improved performance in all gaming operations and overall non-gaming operations.

Operating income for the first quarter of 2025 was US$144.9 million, compared with US$125.4 million in the first quarter of 2024.

Melco’s Adjusted Property EBITDA(1) was US$341.0 million in the first quarter of 2025, compared with US$298.8 million in the first quarter of 2024.

Net income attributable to Melco Resorts & Entertainment Limited for the first quarter of 2025 was US$32.5 million, or US$0.08 per ADS, compared with US$15.2 million, or US$0.03 per ADS, in the first quarter of 2024. The net loss attributable to noncontrolling interests was US$4.8 million and US$14.6 million during the first quarters of 2025 and 2024, respectively, the majority of which related to the net loss attributable to Studio City and City of Dreams Mediterranean and Other.

Mr. Lawrence Ho, our Chairman and Chief Executive Officer, commented, “Macau Property EBITDA grew 32% quarter-over-quarter, demonstrating our strength and growth potential in Macau. Mass drop increased each month during the quarter, and we recorded our highest daily mass drop ever. The ongoing strength that we are seeing in our business momentum is a direct result of the combined efforts of our teams, and the quality of our product offerings, and we will continue to build on this momentum.

“City of Dreams Manila was impacted by the increased competition in the market, while results at City of Dreams Mediterranean and our satellite casinos in Cyprus exhibited solid sequential and year-on-year growth despite the continued challenges posed by the conflicts in the region.

“And finally, the fit-out of the casino at City of Dreams Sri Lanka is progressing well and we continue to expect to commence casino operations in the third quarter of 2025.”

City of Dreams First Quarter Results

For the quarter ended March 31, 2025, total operating revenues at City of Dreams were US$658.1 million, compared with US$550.9 million in the first quarter of 2024. City of Dreams’ Adjusted EBITDA was US$195.9 million in the first quarter of 2025, compared with US$153.6 million in the first quarter of 2024. The year-over-year increase in Adjusted EBITDA was primarily a result of better performance in all gaming operations.

Rolling chip volume increased to US$6.05 billion during the first quarter of 2025, compared with US$5.69 billion in the first quarter of 2024 and win rate was 3.74% in the first quarter of 2025 versus 2.23% in the first quarter of 2024. The expected rolling chip win rate range is 2.85%-3.15%.

Mass market table games drop increased to US$1.59 billion in the first quarter of 2025, compared with US$1.48 billion in the first quarter of 2024 and hold percentage was 30.2% in the first quarter of 2025, compared with 31.7% in the first quarter of 2024.

Gaming machine handle for the first quarter of 2025 was US$911.0 million, compared with US$890.0 million in the first quarter of 2024 and win rate was 3.2% in the first quarter of 2025 versus 3.1% in the first quarter of 2024.

Total non-gaming revenue at City of Dreams in the first quarter of 2025 was US$84.1 million, compared with US$80.6 million in the first quarter of 2024.

Studio City First Quarter Results

For the quarter ended March 31, 2025, total operating revenues at Studio City were US$354.5 million, compared with US$331.4 million in the first quarter of 2024. Studio City’s Adjusted EBITDA was US$97.3 million in the first quarter of 2025, compared with US$87.9 million in the first quarter of 2024. The year-over-year increase in Adjusted EBITDA was primarily a result of better mass market performance.

Mass market table games drop was US$923.9 million in the first quarter of 2025, compared with US$923.3 million in the first quarter of 2024 and hold percentage was 32.8% in the first quarter of 2025, compared with 29.5% in the first quarter of 2024.

Gaming machine handle for the first quarter of 2025 was US$871.5 million, compared with US$824.3 million in the first quarter of 2024 and win rate was 3.8% in the first quarter of 2025, compared with 3.2% in the first quarter of 2024.

Total non-gaming revenue at Studio City was US$70.7 million in both the first quarters of 2025 and 2024.

As reported in the earnings release for the fourth quarter of 2024, Studio City has strategically repositioned itself to focus on the premium mass and mass segments, and VIP rolling chip operations at Studio City were transferred to City of Dreams in late October 2024.

 

1


Altira Macau First Quarter Results

For the quarter ended March 31, 2025, total operating revenues at Altira Macau were US$27.9 million, compared with US$34.2 million in the first quarter of 2024. Altira Macau’s negative Adjusted EBITDA was US$0.7 million in the first quarter of 2025, compared with Adjusted EBITDA of US$1.4 million in the first quarter of 2024. The year-over-year change in Adjusted EBITDA was primarily a result of softer performance in mass market table games.

Mass market table games drop was US$108.8 million in the first quarter of 2025 versus US$140.7 million in the first quarter of 2024 and hold percentage was 22.4% in the first quarter of 2025, compared with 24.3% in the first quarter of 2024.

Gaming machine handle for the first quarter of 2025 was US$131.6 million, compared with US$93.9 million in the first quarter of 2024 and win rate was 2.9% in the first quarter of 2025 versus 3.2% in the first quarter of 2024.

Total non-gaming revenue at Altira Macau was US$5.0 million in both the first quarters of 2025 and 2024.

Mocha and Other First Quarter Results

Total operating revenues from Mocha and Other were US$30.6 million in the first quarter of 2025, compared with US$31.9 million in the first quarter of 2024. Mocha and Other’s Adjusted EBITDA was US$6.8 million in the first quarter of 2025, compared with US$7.5 million in the first quarter of 2024.

Mass market table games drop was US$57.3 million in the first quarter of 2025 versus US$58.9 million in the first quarter of 2024 and hold percentage was 16.2% in both the first quarters of 2025 and 2024.

Gaming machine handle for the first quarter of 2025 was US$558.8 million, compared with US$527.6 million in the first quarter of 2024 and win rate was 4.0% in the first quarter of 2025 versus 4.5% in the first quarter of 2024.

City of Dreams Manila First Quarter Results

For the quarter ended March 31, 2025, total operating revenues at City of Dreams Manila were US$101.6 million, compared with US$110.7 million in the first quarter of 2024. City of Dreams Manila’s Adjusted EBITDA was US$30.1 million in the first quarter of 2025, compared with Adjusted EBITDA of US$37.8 million in the comparable period of 2024. The year-over-year decrease in Adjusted EBITDA was primarily a result of softer mass market performance.

City of Dreams Manila’s rolling chip volume was US$351.9 million in the first quarter of 2025 versus US$527.7 million in the first quarter of 2024 and win rate was 2.98% in the first quarter of 2025 versus 2.20% in the first quarter of 2024. The expected rolling chip win rate range is 2.85%-3.15%.

Mass market table games drop decreased to US$145.5 million in the first quarter of 2025, compared with US$180.6 million in the first quarter of 2024 and hold percentage was 32.6% in the first quarter of 2025, compared with 31.8% in the first quarter of 2024.

Gaming machine handle for the first quarter of 2025 was US$1.01 billion, compared with US$1.13 billion in the first quarter of 2024 and win rate was 5.1% in the first quarter of 2025 versus 5.0% in the first quarter of 2024.

Total non-gaming revenue at City of Dreams Manila in the first quarter of 2025 was US$26.6 million, compared with US$28.8 million in the first quarter of 2024.

City of Dreams Mediterranean and Other First Quarter Results

The Company operates three satellite casinos in Cyprus in conjunction with City of Dreams Mediterranean.

Total operating revenues at City of Dreams Mediterranean and Other for the quarter ended March 31, 2025 were US$58.5 million, compared with US$52.4 million in the first quarter of 2024. City of Dreams Mediterranean and Other’s Adjusted EBITDA was US$11.6 million in the first quarter of 2025, compared with US$10.5 million in the first quarter of 2024.

Rolling chip volume was US$11.9 million for the first quarter of 2025 versus US$5.2 million in the first quarter of 2024 and win rate was 3.99% in the first quarter of 2025, compared with 8.47% in the first quarter of 2024. The expected rolling chip win rate range is 2.85%-3.15%. The significant fluctuation on the rolling chip win rate resulted from low gaming volumes in the first quarter of 2024.

Mass market table games drop was US$145.0 million in the first quarter of 2025, compared with US$108.2 million in the first quarter of 2024 and hold percentage was 20.0% in the first quarter of 2025, compared with 25.6% in the first quarter of 2024.

Gaming machine handle for the first quarter of 2025 was US$591.2 million, compared with US$504.0 million in the first quarter of 2024 and win rate was 5.0% in the first quarter of 2025 versus 5.1% in the first quarter of 2024.

Total non-gaming revenue at City of Dreams Mediterranean and Other in the first quarter of 2025 was US$18.8 million, compared with US$11.8 million in the first quarter of 2024.

Other Factors Affecting Earnings

Total net non-operating expenses for the first quarter of 2025 were US$112.5 million, which mainly included interest expense, net of amounts capitalized of US$119.5 million, partially offset by net foreign exchange gains of US$5.6 million.

 

2


Depreciation and amortization costs of US$130.4 million were recorded in the first quarter of 2025, of which US$5.0 million related to the amortization expense for land use rights.

The Adjusted EBITDA for Studio City for the three months ended March 31, 2025 referred to above was US$27.4 million more than the Adjusted EBITDA of Studio City contained in the earnings release for Studio City International Holdings Limited (“SCIHL”) dated May 8, 2025 (the “Studio City Earnings Release”). The Adjusted EBITDA of Studio City contained in the Studio City Earnings Release includes certain intercompany charges that are not included in the Adjusted EBITDA for Studio City contained in this press release. Such intercompany charges include, among other items, fees and shared service charges billed between SCIHL and its subsidiaries and certain subsidiaries of Melco. Additionally, Adjusted EBITDA of Studio City included in this press release does not reflect certain gaming concession related costs and certain intercompany costs related to the gaming operations at Studio City Casino.

Financial Position and Capital Expenditures

Total cash and bank balances as of March 31, 2025 aggregated to US$1.23 billion, including US$125.3 million of restricted cash. Total debt, net of unamortized deferred financing costs and original issue premiums, was US$7.16 billion at the end of the first quarter of 2025. Available liquidity, including cash and undrawn revolving credit facilities as of March 31, 2025 was approximately US$3.27 billion.

Capital expenditures for the first quarter of 2025 were US$97.4 million, which included costs related to enhancement projects at City of Dreams in Macau and Studio City, and the fit-out of the casino at City of Dreams Sri Lanka.

Share Repurchase Program

During the period from January 1, 2025 to May 7, 2025, Melco repurchased approximately 32.3 million ADSs (representing approximately 97.0 million ordinary shares) from the open market at an aggregate purchase price of approximately US$165 million, under its US$500 million share repurchase program. The Company currently has remaining authority to repurchase up to approximately US$223 million of ordinary shares.

Conference Call Information

Melco Resorts & Entertainment Limited will hold a conference call to discuss its first quarter 2025 financial results on Thursday, May 8, 2025 at 8:30 a.m. Eastern Time (or 8:30 p.m. Singapore Time).

To join the conference call, please register in advance using the below Online Registration Link. Upon registering, each participant will receive the dial-in numbers, passcode and a unique Personal PIN which can be used to join the conference.

Online Registration Link: https://s1.c-conf.com/diamondpass/10046805-vujibk.html

An audio webcast and replay of the conference call will also be available at http://www.melco-resorts.com.

Safe Harbor Statement

This press release contains forward-looking statements. These statements are made under the “safe harbor” provisions of the U.S. Private Securities Litigation Reform Act of 1995. Melco Resorts & Entertainment Limited (the “Company”) may also make forward-looking statements in its periodic reports to the U.S. Securities and Exchange Commission (the “SEC”), in its annual report to shareholders, in press releases and other written materials and in oral statements made by its officers, directors or employees to third parties. Statements that are not historical facts, including statements about the Company’s beliefs and expectations, are forward-looking statements. Forward-looking statements involve inherent risks and uncertainties, and a number of factors could cause actual results to differ materially from those contained in any forward-looking statement. These factors include, but are not limited to, (i) changes in the gaming market and visitations in Macau, the Philippines and the Republic of Cyprus, (ii) local and global economic conditions, (iii) capital and credit market volatility, (iv) our anticipated growth strategies, (v) risks associated with the implementation of the amended Macau gaming law by the Macau government, (vi) gaming authority and other governmental approvals and regulations, and (vii) our future business development, results of operations and financial condition. In some cases, forward-looking statements can be identified by words or phrases such as “may”, “will”, “expect”, “anticipate”, “target”, “aim”, “estimate”, “intend”, “plan”, “believe”, “potential”, “continue”, “is/are likely to” or other similar expressions. Further information regarding these and other risks, uncertainties or factors is included in the Company’s filings with the SEC. All information provided in this press release is as of the date of this press release, and the Company undertakes no duty to update such information, except as required under applicable law.

Non-GAAP Financial Measures

(1) “Adjusted EBITDA” is net income/loss before interest, taxes, depreciation, amortization, pre-opening costs, development costs, property charges and other, share-based compensation, payments to the Philippine parties under the cooperative arrangement (the “Philippine Parties”), integrated resort and casino rent and other non-operating income and expenses. “Adjusted Property EBITDA” is net income/loss before interest, taxes, depreciation, amortization, pre-opening costs, development costs, property charges and other, share-based compensation, payments to the Philippine Parties, integrated resort and casino rent, Corporate and Other expenses and other non-operating income and expenses. Adjusted EBITDA and Adjusted Property EBITDA, which are non-GAAP financial measures, are presented as supplemental disclosures because management believes they are widely used to measure the performance, and as a basis for valuation, of gaming companies. Management uses Adjusted EBITDA and Adjusted Property EBITDA to measure the operating performance of our segments and to compare the operating performance of our properties with those of our competitors.

 

3


The Company also presents Adjusted EBITDA and Adjusted Property EBITDA because they are used by some investors as ways to measure a company’s ability to incur and service debt, make capital expenditures, and meet working capital requirements. Gaming companies have historically reported similar measures as supplements to financial measures in accordance with generally accepted accounting principles, in particular, U.S. GAAP or International Financial Reporting Standards. However, Adjusted EBITDA and Adjusted Property EBITDA should not be considered as alternatives to operating income/loss as indicators of the Company’s performance, as alternatives to cash flows from operating activities as measures of liquidity, or as alternatives to any other measure determined in accordance with U.S. GAAP. Unlike net income/loss, Adjusted EBITDA and Adjusted Property EBITDA do not include depreciation and amortization or interest expense and, therefore, do not reflect current or future capital expenditures or the cost of capital. The Company recognizes these limitations and uses Adjusted EBITDA and Adjusted Property EBITDA as only two of several comparative tools, together with U.S. GAAP measurements, to assist in the evaluation of operating performance.

Such U.S. GAAP measurements include operating income/loss, net income/loss, cash flows from operations and cash flow data. The Company has significant uses of cash flows, including capital expenditures, interest payments, debt principal repayments, taxes and other recurring and nonrecurring charges, which are not reflected in Adjusted EBITDA or Adjusted Property EBITDA. Also, the Company’s calculation of Adjusted EBITDA and Adjusted Property EBITDA may be different from the calculation methods used by other companies and, therefore, comparability may be limited. The use of Adjusted Property EBITDA and Adjusted EBITDA has material limitations as an analytical tool, as Adjusted Property EBITDA and Adjusted EBITDA do not include all items that impact our net income/loss. Investors are encouraged to review the reconciliation of the historical non-GAAP financial measure to its most directly comparable GAAP financial measure. Reconciliations of Adjusted EBITDA and Adjusted Property EBITDA with the most comparable financial measures calculated and presented in accordance with U.S. GAAP are provided herein immediately following the financial statements included in this press release.

(2) “Adjusted net income/loss” is net income/loss before pre-opening costs, development costs, and property charges and other, net of noncontrolling interests and taxes calculated using specific tax treatments applicable to the adjustments based on their respective jurisdictions. Adjusted net income/loss attributable to Melco Resorts & Entertainment Limited and adjusted net income/loss attributable to Melco Resorts & Entertainment Limited per share (“EPS”), which are non-GAAP financial measures, are presented as supplemental disclosures because management believes they are widely used to measure the performance, and as a basis for valuation, of gaming companies. These measures are used by management and/or evaluated by some investors, in addition to income/loss and EPS computed in accordance with U.S. GAAP, as an additional basis for assessing period-to-period results of our business. Adjusted net income/loss attributable to Melco Resorts & Entertainment Limited and adjusted net income/loss attributable to Melco Resorts & Entertainment Limited per share may be different from the calculation methods used by other companies and, therefore, comparability may be limited. Reconciliations of adjusted net income/loss attributable to Melco Resorts & Entertainment Limited with the most comparable financial measures calculated and presented in accordance with U.S. GAAP are provided herein immediately following the financial statements included in this press release.

About Melco Resorts & Entertainment Limited

The Company, with its American depositary shares listed on the Nasdaq Global Select Market (Nasdaq: MLCO), is a developer, owner and operator of integrated resort facilities in Asia and Europe. The Company currently operates City of Dreams (www.cityofdreamsmacau.com) and Altira Macau (www.altiramacau.com), integrated resorts located in Cotai and Taipa, Macau, respectively. Its business also includes the Grand Dragon Casino, a casino located in Taipa, Macau and Mocha Clubs (www.mochaclubs.com), the largest non-casino based operator of electronic gaming machines in Macau. In addition, the Company operates Studio City (www.studiocity-macau.com), a cinematically-themed integrated resort in Cotai, Macau. In the Philippines, the Company operates and manages City of Dreams Manila (www.cityofdreamsmanila.com), an integrated resort in the Entertainment City complex in Manila. In Europe, the Company operates City of Dreams Mediterranean, an integrated resort in Limassol, in the Republic of Cyprus (www.cityofdreamsmed.com.cy) and licensed satellite casinos in other cities in Cyprus (the “Cyprus Casinos”). For more information about the Company, please visit www.melco-resorts.com.

The Company is majority owned by Melco International Development Limited, a company listed on the Main Board of The Stock Exchange of Hong Kong Limited, which is in turn majority owned and led by Mr. Lawrence Ho, who is the Chairman, Executive Director and Chief Executive Officer of the Company.

For the investment community, please contact:

Jeanny Kim

Senior Vice President, Group Treasurer

Tel: +852 2598 3698

Email: jeannykim@melco-resorts.com

For media enquiries, please contact:

Chimmy Leung

Executive Director, Corporate Communications

Tel: +852 3151 3765

Email: chimmyleung@melco-resorts.com

 

4


Melco Resorts & Entertainment Limited and Subsidiaries

Condensed Consolidated Statements of Operations (Unaudited)

(In thousands, except share and per share data)

 

     Three Months Ended
March 31,
 
     2025     2024  

Operating revenues:

    

Casino

   $ 1,024,412     $ 913,320  

Rooms

     105,139       100,838  

Food and beverage

     75,548       66,105  

Entertainment, retail and other

     27,209       32,144  
  

 

 

   

 

 

 

Total operating revenues

     1,232,308       1,112,407  
  

 

 

   

 

 

 

Operating costs and expenses:

    

Casino

     (662,657     (609,751

Rooms

     (35,625     (29,252

Food and beverage

     (61,097     (54,737

Entertainment, retail and other

     (13,787     (16,626

General and administrative

     (154,950     (126,955

Payments to the Philippine Parties

     (9,239     (8,489

Pre-opening costs

     (14,041     (2,289

Development costs

     (3,424     (138

Amortization of land use rights

     (5,002     (4,976

Depreciation and amortization

     (125,421     (131,822

Property charges and other

     (2,195     (2,022
  

 

 

   

 

 

 

Total operating costs and expenses

     (1,087,438     (987,057
  

 

 

   

 

 

 

Operating income

     144,870       125,350  
  

 

 

   

 

 

 

Non-operating income (expenses):

    

Interest income

     2,876       4,538  

Interest expense, net of amounts capitalized

     (119,506     (124,192

Other financing costs

     (2,083     (1,624

Foreign exchange gains (losses), net

     5,602       (1,828

Other income, net

     600       2,000  
  

 

 

   

 

 

 

Total non-operating expenses, net

     (112,511     (121,106
  

 

 

   

 

 

 

Income before income tax

     32,359       4,244  

Income tax expense

     (4,612     (3,694
  

 

 

   

 

 

 

Net income

     27,747       550  

Net loss attributable to noncontrolling interests

     4,785       14,620  
  

 

 

   

 

 

 

Net income attributable to Melco Resorts & Entertainment Limited

   $ 32,532     $ 15,170  
  

 

 

   

 

 

 

Net income attributable to Melco Resorts & Entertainment Limited per share:

    

Basic

   $ 0.026     $ 0.012  
  

 

 

   

 

 

 

Diluted

   $ 0.026     $ 0.012  
  

 

 

   

 

 

 

Net income attributable to Melco Resorts & Entertainment Limited per ADS:

    

Basic

   $ 0.078     $ 0.035  
  

 

 

   

 

 

 

Diluted

   $ 0.078     $ 0.035  
  

 

 

   

 

 

 

Weighted average shares outstanding used in net income attributable to Melco Resorts & Entertainment Limited per share calculation:

    

Basic

     1,249,814,229       1,311,270,775  
  

 

 

   

 

 

 

Diluted

     1,252,942,136       1,318,824,507  
  

 

 

   

 

 

 

 

5


Melco Resorts & Entertainment Limited and Subsidiaries

Condensed Consolidated Balance Sheets

(In thousands, except share and per share data)

 

    March 31,
2025
    December 31,
2024
 
    (Unaudited)        

ASSETS

   

Current assets:

   

Cash and cash equivalents

  $ 1,104,161     $ 1,147,193  

Restricted cash

    —        368  

Accounts receivable, net

    124,947       144,211  

Receivables from affiliated companies

    1,983       2,422  

Inventories

    33,245       32,452  

Prepaid expenses and other current assets

    109,712       102,521  
 

 

 

   

 

 

 

Total current assets

    1,374,048       1,429,167  
 

 

 

   

 

 

 

Property and equipment, net

    5,262,257       5,272,500  

Intangible assets, net

    283,386       288,710  

Goodwill

    81,937       82,090  

Long-term prepayments, deposits and other assets, net

    128,003       131,850  

Restricted cash

    125,282       125,511  

Operating lease right-of-use assets

    88,524       89,164  

Land use rights, net

    560,296       566,351  
 

 

 

   

 

 

 

Total assets

  $ 7,903,733     $ 7,985,343  
 

 

 

   

 

 

 

LIABILITIES AND DEFICIT

   

Current liabilities:

   

Accounts payable

  $ 18,802     $ 24,794  

Accrued expenses and other current liabilities

    1,007,912       1,054,018  

Income tax payable

    30,937       38,009  

Operating lease liabilities, current

    20,286       18,590  

Finance lease liabilities, current

    34,196       33,817  

Current portion of long-term debt, net

    21,610       21,597  

Payables to affiliated companies

    1,152       39  
 

 

 

   

 

 

 

Total current liabilities

    1,134,895       1,190,864  
 

 

 

   

 

 

 

Long-term debt, net

    7,138,108       7,135,825  

Other long-term liabilities

    295,447       315,299  

Deferred tax liabilities, net

    37,236       36,708  

Operating lease liabilities, non-current

    80,867       80,673  

Finance lease liabilities, non-current

    164,116       165,938  
 

 

 

   

 

 

 

Total liabilities

    8,850,669       8,925,307  
 

 

 

   

 

 

 

Deficit:

   

Ordinary shares, par value $0.01; 7,300,000,000 shares authorized; 1,351,540,382 and 1,351,540,382 shares issued; 1,233,596,557 and 1,259,138,299 shares outstanding, respectively

    13,515       13,515  

Treasury shares, at cost; 117,943,825 and 92,402,083 shares, respectively

    (262,429     (216,626

Additional paid-in capital

    2,991,901       2,985,730  

Accumulated other comprehensive losses

    (87,694     (95,750

Accumulated losses

    (3,980,797     (4,013,329
 

 

 

   

 

 

 

Total Melco Resorts & Entertainment Limited shareholders’ deficit

    (1,325,504     (1,326,460

Noncontrolling interests

    378,568       386,496  
 

 

 

   

 

 

 

Total deficit

    (946,936     (939,964
 

 

 

   

 

 

 

Total liabilities and deficit

  $ 7,903,733     $ 7,985,343  
 

 

 

   

 

 

 

 

6


Melco Resorts & Entertainment Limited and Subsidiaries

Reconciliation of Net Income Attributable to Melco Resorts & Entertainment Limited to

Adjusted Net Income Attributable to Melco Resorts & Entertainment Limited (Unaudited)

(In thousands, except share and per share data)

 

     Three Months Ended
March 31,
 
     2025     2024  

Net income attributable to Melco Resorts & Entertainment Limited

   $ 32,532     $ 15,170  

Pre-opening costs

     14,041       2,289  

Development costs

     3,424       138  

Property charges and other

     2,195       2,022  

Income tax impact on adjustments

     (243     (19

Noncontrolling interests impact on adjustments

     (864     (39
  

 

 

   

 

 

 

Adjusted net income attributable to Melco Resorts & Entertainment Limited

   $ 51,085     $ 19,561  
  

 

 

   

 

 

 

Adjusted net income attributable to Melco Resorts & Entertainment Limited per share:

    

Basic

   $ 0.041     $ 0.015  
  

 

 

   

 

 

 

Diluted

   $ 0.041     $ 0.015  
  

 

 

   

 

 

 

Adjusted net income attributable to Melco Resorts & Entertainment Limited per ADS:

    

Basic

   $ 0.123     $ 0.045  
  

 

 

   

 

 

 

Diluted

   $ 0.122     $ 0.044  
  

 

 

   

 

 

 

Weighted average shares outstanding used in adjusted net income attributable to
Melco Resorts & Entertainment Limited per share calculation:

    

Basic

     1,249,814,229       1,311,270,775  
  

 

 

   

 

 

 

Diluted

     1,252,942,136       1,318,824,507  
  

 

 

   

 

 

 

 

7


Melco Resorts & Entertainment Limited and Subsidiaries

Reconciliation of Operating Income to Adjusted EBITDA and Adjusted Property EBITDA (Unaudited)

(In thousands)

 

    Three Months Ended March 31, 2025  
    City of
Dreams
    Studio
City
    Altira
Macau
    Mocha
and Other
    City of
Dreams
Manila
    City of Dreams
Mediterranean
and Other
    Corporate
and Other
    Total  

Operating income (loss)

  $ 137,492     $ 38,126     $ (2,443   $ 5,720     $ 13,524     $ (472   $ (47,077   $ 144,870  

Payments to the Philippine Parties

    —        —        —        —        9,239       —        —        9,239  

Integrated resort and casino rent (3)

    —        —        —        —        1,684       —        1,791       3,475  

Pre-opening costs (4)

    8,476       155       —        —        —        —        3,619       12,250  

Development costs

    —        —        —        —        —        —        3,424       3,424  

Depreciation and amortization

    49,539       56,748       527       1,027       5,358       11,998       5,226       130,423  

Share-based compensation

    1,297       338       98       44       216       100       4,697       6,790  

Property charges and other

    (896     1,955       1,129       —        34       (14     (13     2,195  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted EBITDA

    195,908       97,322       (689     6,791       30,055       11,612       (28,333     312,666  

Corporate and Other expenses

    —        —        —        —        —        —        28,333       28,333  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted Property EBITDA

  $ 195,908     $ 97,322     $ (689   $ 6,791     $ 30,055     $ 11,612     $ —      $ 340,999  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
    Three Months Ended March 31, 2024  
    City of
Dreams
    Studio
City
    Altira
Macau
    Mocha
and Other
    City of
Dreams
Manila
    City of Dreams
Mediterranean
and Other
    Corporate
and Other
    Total  

Operating income (loss)

  $ 98,066     $ 33,281     $ (384   $ 6,512     $ 15,492     $ (2,435   $ (25,182   $ 125,350  

Payments to the Philippine Parties

    —        —        —        —        8,489       —        —        8,489  

Integrated resort and casino rent (3)

    —        —        —        —        1,748       —        —        1,748  

Pre-opening costs

    1,872       59       69       —        —        289       —        2,289  

Development costs

    —        —        —        —        —        —        138       138  

Depreciation and amortization

    51,424       54,267       575       921       11,626       12,714       5,271       136,798  

Share-based compensation

    1,314       374       119       37       300       105       4,654       6,903  

Property charges and other

    927       (60     1,047       (5     190       (136     59       2,022  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted EBITDA

    153,603       87,921       1,426       7,465       37,845       10,537       (15,060     283,737  

Corporate and Other expenses

    —        —        —        —        —        —        15,060       15,060  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted Property EBITDA

  $ 153,603     $ 87,921     $ 1,426     $ 7,465     $ 37,845     $ 10,537     $ —      $ 298,797  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(3) 

Integrated resort and casino rent represents land rent and variable lease costs to Belle Corporation and casino rent to John Keells Group.

(4)

Certain amounts of pre-opening costs are grouped and reported under the line item Integrated resort and casino rent.

 

8


Melco Resorts & Entertainment Limited and Subsidiaries

Reconciliation of Net Income Attributable to Melco Resorts & Entertainment Limited to

Adjusted EBITDA and Adjusted Property EBITDA (Unaudited)

(In thousands)

 

     Three Months Ended
March 31,
 
        2025           2024     

Net income attributable to Melco Resorts & Entertainment Limited

   $ 32,532     $ 15,170  

Net loss attributable to noncontrolling interests

     (4,785     (14,620
  

 

 

   

 

 

 

Net income

     27,747       550  

Income tax expense

     4,612       3,694  

Interest and other non-operating expenses, net

     112,511       121,106  

Depreciation and amortization

     130,423       136,798  

Property charges and other

     2,195       2,022  

Share-based compensation

     6,790       6,903  

Development costs

     3,424       138  

Pre-opening costs (4)

     12,250       2,289  

Integrated resort and casino rent (3)

     3,475        1,748  

Payments to the Philippine Parties

     9,239       8,489  
  

 

 

   

 

 

 

Adjusted EBITDA

     312,666       283,737  

Corporate and Other expenses

     28,333       15,060  
  

 

 

   

 

 

 

Adjusted Property EBITDA

   $ 340,999     $ 298,797  
  

 

 

   

 

 

 

 

9


Melco Resorts & Entertainment Limited and Subsidiaries

Supplemental Data Schedule

 

     Three Months Ended
March 31,
 
     2025     2024  

Room Statistics:

    

City of Dreams

    

Average daily rate (5)

   $ 218     $ 206  

Occupancy per available room

     98     94

Revenue per available room (6)

   $ 213     $ 194  

Studio City

    

Average daily rate (5)

   $ 169     $ 159  

Occupancy per available room

     99     96

Revenue per available room (6)

   $ 166     $ 152  

Altira Macau

    

Average daily rate (5)

   $ 134     $ 133  

Occupancy per available room

     97     94

Revenue per available room (6)

   $ 130     $ 126  

City of Dreams Manila

    

Average daily rate (5)

   $ 159     $ 169  

Occupancy per available room

     95     96

Revenue per available room (6)

   $ 150     $ 162  

City of Dreams Mediterranean and Other

    

Average daily rate (5)

   $ 358     $ 299  

Occupancy per available room

     57     54

Revenue per available room (6)

   $ 206     $ 161  

Other Information:

    

City of Dreams

    

Average number of table games

     430       430  

Average number of gaming machines

     627       646  

Table games win per unit per day (7)

   $ 18,259     $ 15,266  

Gaming machines win per unit per day (8)

   $ 508     $ 474  

Studio City

    

Average number of table games

     253       246  

Average number of gaming machines

     797       670  

Table games win per unit per day (7)

   $ 13,320     $ 13,031  

Gaming machines win per unit per day (8)

   $ 458     $ 437  

Altira Macau

    

Average number of table games

     37       43  

Average number of gaming machines

     135       136  

Table games win per unit per day (7)

   $ 7,321     $ 8,725  

Gaming machines win per unit per day (8)

   $ 310     $ 243  

Mocha and Other

    

Average number of table games

     15       18  

Average number of gaming machines

     855       897  

Table games win per unit per day (7)

   $ 6,894     $ 5,834  

Gaming machines win per unit per day (8)

   $ 288     $ 292  

City of Dreams Manila

    

Average number of table games

     269       269  

Average number of gaming machines

     2,273       2,280  

Table games win per unit per day (7)

   $ 2,399     $ 2,821  

Gaming machines win per unit per day (8)

   $ 250     $ 274  

City of Dreams Mediterranean and Other

    

Average number of table games

     106       104  

Average number of gaming machines

     887       889  

Table games win per unit per day (7)

   $ 3,093     $ 2,974  

Gaming machines win per unit per day (8)

   $ 372     $ 317  

 

(5) 

Average daily rate is calculated by dividing total room revenues including complimentary rooms (less service charges, if any) by total occupied rooms including complimentary rooms

(6) 

Revenue per available room is calculated by dividing total room revenues including complimentary rooms (less service charges, if any) by total rooms available

(7) 

Table games win per unit per day is shown before discounts, commissions, non-discretionary incentives (including our point-loyalty programs) and allocating casino revenues related to goods and services provided to gaming patrons on a complimentary basis

(8) 

Gaming machines win per unit per day is shown before non-discretionary incentives (including our point-loyalty programs) and allocating casino revenues related to goods and services provided to gaming patrons on a complimentary basis

 

10