Red Rock Resorts Quarterly Cash Flow Statements Chart
Quarterly
|
Annual
Red Rock Resorts Quarterly Cash Flow Statements Table
Quarterly
|
Annual
Unit: USD | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
cash flows from operating activities: | ||||||||||||||||||||||||||||||||||||||
net income | 108,253,000 | 85,950,000 | 87,722,000 | 55,389,000 | 69,810,000 | 78,371,000 | 108,916,000 | 68,423,000 | 74,910,000 | 85,527,000 | 170,217,000 | 95,452,000 | 32,438,000 | 92,245,000 | 200,107,000 | 117,936,000 | 143,350,000 | -106,563,000 | 49,630,000 | 72,044,000 | -118,417,000 | -177,800,000 | 6,844,000 | -26,798,000 | -7,067,000 | 20,284,000 | 13,181,000 | 25,067,000 | 99,102,000 | 82,130,000 | 46,011,000 | 22,308,000 | -50,494,000 | 45,214,000 | 41,100,000 | 33,444,000 | 21,728,000 | 59,503,000 |
adjustments to reconcile net income to net cash from operating activities: | ||||||||||||||||||||||||||||||||||||||
depreciation and amortization | 47,988,000 | 48,331,000 | 48,164,000 | 47,372,000 | 46,703,000 | 44,873,000 | 36,168,000 | 32,535,000 | 32,738,000 | 31,095,000 | 31,057,000 | 30,789,000 | 33,097,000 | 33,425,000 | 33,351,000 | 34,025,000 | 36,160,000 | 54,255,000 | 57,636,000 | 57,297,000 | 57,924,000 | 58,534,000 | 57,598,000 | 57,925,000 | 55,835,000 | 50,853,000 | 46,864,000 | 44,235,000 | 45,992,000 | 43,164,000 | 43,496,000 | 42,661,000 | 46,807,000 | 45,253,000 | 42,565,000 | 36,240,000 | 38,436,000 | 39,427,000 |
write-downs and other | 63,000 | 118,000 | 1,024,000 | -109,000 | 179,000 | 37,000 | -39,025,000 | 1,309,000 | -1,543,000 | 405,000 | -77,259,000 | -6,464,000 | 37,000 | 168,000 | ||||||||||||||||||||||||
amortization of debt discount and debt issuance costs | 1,769,000 | 1,750,000 | 1,737,000 | 1,701,000 | 1,671,000 | 2,290,000 | 2,443,000 | 2,413,000 | 2,385,000 | 2,367,000 | 2,386,000 | 2,399,000 | 2,416,000 | 2,425,000 | 2,366,000 | 2,418,000 | 2,397,000 | 2,411,000 | 2,493,000 | 2,486,000 | 2,490,000 | 3,003,000 | 4,191,000 | 4,148,000 | 4,078,000 | 4,004,000 | 4,066,000 | 4,077,000 | 4,032,000 | 3,974,000 | 3,996,000 | 4,292,000 | 4,588,000 | 4,330,000 | 4,177,000 | 4,200,000 | 4,384,000 | 4,731,000 |
share-based compensation | 8,723,000 | 7,624,000 | 6,534,000 | 6,730,000 | 11,806,000 | 5,875,000 | 5,158,000 | 4,390,000 | 4,829,000 | 5,296,000 | 4,716,000 | 4,662,000 | 4,632,000 | 3,505,000 | 3,289,000 | 3,325,000 | 3,373,000 | 2,741,000 | 2,611,000 | 633,000 | 3,589,000 | 4,053,000 | 3,999,000 | 4,464,000 | 4,532,000 | 3,853,000 | 2,417,000 | 3,315,000 | 3,103,000 | 2,454,000 | 2,195,000 | 1,989,000 | 2,326,000 | 1,412,000 | 1,179,000 | 1,413,000 | 3,681,000 | 620,000 |
loss on extinguishment/modification of debt | 0 | -45,000 | -1,338,000 | 4,430,000 | 0 | 8,140,000 | -11,164,000 | 11,411,000 | 13,355,000 | 558,000 | 975,000 | 2,019,000 | 0 | |||||||||||||||||||||||||
change in fair value of derivative instruments | 2,305,000 | 5,194,000 | -11,945,000 | 9,748,000 | 0 | 1,000 | 86,000 | 128,000 | 222,000 | 108,000 | 1,250,000 | 20,010,000 | -1,868,000 | 1,739,000 | 12,958,000 | 6,638,000 | 14,938,000 | -4,229,000 | -7,321,000 | -15,803,000 | -11,053,000 | 310,000 | -3,330,000 | -39,000 | 0 | 0 | -90,000 | 3,000 | ||||||||||
gain on native american development | ||||||||||||||||||||||||||||||||||||||
deferred income tax | -11,000 | -10,000 | -3,970,000 | 2,402,000 | -7,581,000 | -10,000 | 37,136,000 | -124,000 | -438,000 | -712,000 | 8,604,000 | -6,930,000 | 4,161,000 | 6,114,000 | 896,000 | 0 | 0 | 113,185,000 | -1,859,000 | -842,000 | -953,000 | 1,919,000 | -2,464,000 | 622,000 | 14,846,000 | 10,856,000 | 136,041,000 | -73,000 | 1,712,000 | 1,451,000 | ||||||||
changes in assets and liabilities: | ||||||||||||||||||||||||||||||||||||||
receivables | 723,000 | -4,529,000 | -1,723,000 | 3,116,000 | -3,178,000 | -665,000 | 15,062,000 | -35,254,000 | 2,342,000 | -450,000 | -5,909,000 | -3,377,000 | 3,209,000 | 1,867,000 | -1,799,000 | 60,000 | 595,000 | -167,000 | 13,121,000 | 3,155,000 | -16,047,000 | 16,196,000 | 1,846,000 | -926,000 | 3,204,000 | -5,196,000 | 1,326,000 | -8,528,000 | 1,911,000 | 3,237,000 | -6,679,000 | -1,654,000 | 5,730,000 | -2,007,000 | -2,754,000 | -1,636,000 | 2,449,000 | -1,551,000 |
inventories and prepaid expenses | -1,101,000 | -6,264,000 | 14,951,000 | -4,326,000 | -697,000 | -7,936,000 | 2,375,000 | -2,580,000 | -2,271,000 | -5,493,000 | 7,332,000 | 7,484,000 | -19,190,000 | -1,900,000 | 9,109,000 | -6,907,000 | -9,116,000 | -7,492,000 | 5,855,000 | -3,613,000 | 8,664,000 | -562,000 | 911,000 | 31,504,000 | 3,302,000 | -36,114,000 | 56,000 | -8,540,000 | -7,556,000 | -1,709,000 | -1,851,000 | -1,056,000 | 458,000 | -4,550,000 | 2,159,000 | 3,133,000 | -3,327,000 | -2,475,000 |
accounts payable | -1,527,000 | -698,000 | -12,861,000 | 8,089,000 | 3,345,000 | -6,141,000 | 12,390,000 | 979,000 | -4,871,000 | 5,443,000 | -2,630,000 | -4,848,000 | 561,000 | 766,000 | -36,000 | 3,918,000 | 3,663,000 | -178,000 | -5,474,000 | -1,539,000 | -1,055,000 | -13,343,000 | 3,797,000 | -6,354,000 | 560,000 | 11,683,000 | -4,081,000 | -1,552,000 | 5,301,000 | 3,009,000 | 3,042,000 | -11,165,000 | 6,705,000 | 234,000 | 843,000 | 8,202,000 | 1,751,000 | -1,862,000 |
accrued interest payable | 10,186,000 | -13,777,000 | 13,677,000 | -21,967,000 | 15,580,000 | 4,487,000 | 2,202,000 | -900,000 | 1,978,000 | -2,133,000 | 2,391,000 | -1,919,000 | 1,719,000 | -2,051,000 | 3,085,000 | -4,273,000 | 4,204,000 | -7,330,000 | 1,081,000 | -1,746,000 | -88,000 | 13,404,000 | -6,836,000 | 5,777,000 | -6,548,000 | 7,666,000 | -7,448,000 | 7,176,000 | -7,846,000 | 4,925,000 | 6,121,000 | -4,571,000 | 3,438,000 | -10,136,000 | 8,235,000 | -10,113,000 | 13,729,000 | -9,391,000 |
income tax payable/receivable | -4,415,000 | 12,773,000 | 15,000 | 0 | 0 | 176,000 | 7,074,000 | 2,437,000 | ||||||||||||||||||||||||||||||
other accrued liabilities | 4,177,000 | -8,735,000 | -4,787,000 | 21,303,000 | 3,749,000 | -6,124,000 | -1,828,000 | 25,759,000 | -10,785,000 | 8,520,000 | -12,867,000 | 19,747,000 | -17,931,000 | 16,568,000 | -30,874,000 | 13,470,000 | 8,863,000 | 3,183,000 | -11,648,000 | 15,381,000 | -31,881,000 | -7,236,000 | 8,514,000 | 144,000 | 17,637,000 | -9,981,000 | 4,853,000 | 6,199,000 | 7,628,000 | -5,061,000 | 3,867,000 | 4,830,000 | -3,590,000 | 2,062,000 | 11,029,000 | -3,934,000 | -10,994,000 | 4,219,000 |
other | -10,217,000 | -1,500,000 | 1,689,000 | 1,206,000 | -492,000 | 739,000 | 330,000 | 236,000 | 1,374,000 | -246,000 | -990,000 | -505,000 | 154,000 | 233,000 | -5,278,000 | 268,000 | 826,000 | 965,000 | 799,000 | -1,612,000 | 267,000 | 1,179,000 | 844,000 | 837,000 | 897,000 | -871,000 | 9,593,000 | 2,829,000 | -7,235,000 | -1,089,000 | 650,000 | 2,324,000 | 1,397,000 | 450,000 | 95,000 | 354,000 | 769,000 | 254,000 |
net cash from operating activities | 158,440,000 | 126,227,000 | 148,225,000 | 131,035,000 | 142,542,000 | 126,461,000 | 158,936,000 | 100,220,000 | 94,659,000 | 140,522,000 | 124,773,000 | 139,791,000 | 120,195,000 | 157,465,000 | 133,140,000 | 164,240,000 | 192,823,000 | 119,760,000 | 127,237,000 | 141,968,000 | -104,299,000 | 47,884,000 | 99,983,000 | 73,502,000 | 88,542,000 | 54,605,000 | 85,024,000 | 69,962,000 | 84,974,000 | 106,047,000 | 110,154,000 | 76,374,000 | 7,837,000 | 94,693,000 | 107,158,000 | 73,068,000 | 69,909,000 | 96,073,000 |
cash flows from investing activities: | ||||||||||||||||||||||||||||||||||||||
capital expenditures, net of related payables | -78,178,000 | -68,228,000 | -26,860,000 | -80,344,000 | -78,585,000 | -98,082,000 | -186,998,000 | -135,414,000 | -201,605,000 | -175,499,000 | -130,022,000 | -97,196,000 | -62,426,000 | -38,945,000 | -26,414,000 | -14,732,000 | -12,139,000 | -8,010,000 | -5,134,000 | -12,084,000 | -10,488,000 | -30,790,000 | -28,834,000 | -52,836,000 | -111,569,000 | -160,030,000 | -171,675,000 | -149,914,000 | -119,970,000 | -137,728,000 | -80,415,000 | -66,157,000 | -60,522,000 | -41,333,000 | -42,871,000 | -31,873,000 | -56,332,000 | -31,301,000 |
acquisition of land held for development | 0 | -13,027,000 | 0 | 0 | 0 | -2,108,000 | -58,679,000 | 0 | ||||||||||||||||||||||||||||||
proceeds from repayment of native american development costs | ||||||||||||||||||||||||||||||||||||||
native american development costs | -10,345,000 | -24,173,000 | -9,040,000 | -7,675,000 | -3,886,000 | -1,100,000 | -1,307,000 | -197,000 | -1,325,000 | -1,353,000 | -1,338,000 | -3,157,000 | -1,797,000 | -1,200,000 | -6,959,000 | -1,543,000 | -1,644,000 | -2,744,000 | -1,651,000 | -401,000 | -87,000 | -145,000 | -63,000 | -84,000 | -453,000 | -204,000 | -259,000 | -217,000 | -96,000 | -130,000 | 20,000 | -355,000 | -1,336,000 | -798,000 | -950,000 | -821,000 | -547,000 | -386,000 |
net cash from investing activities | 20,069,000 | -92,530,000 | -35,791,000 | -100,930,000 | -85,077,000 | -99,995,000 | -133,314,000 | -136,403,000 | -204,163,000 | -179,971,000 | -72,277,000 | -265,253,000 | -64,483,000 | -40,131,000 | 644,363,000 | -22,503,000 | -19,349,000 | -16,252,000 | -12,559,000 | -17,165,000 | -8,545,000 | -31,288,000 | -28,379,000 | -108,130,000 | -111,460,000 | -157,168,000 | -202,293,000 | -152,835,000 | -114,428,000 | -137,126,000 | -82,277,000 | -66,695,000 | -90,728,000 | -41,953,000 | -34,600,000 | -326,740,000 | -50,323,000 | -32,433,000 |
cash flows from financing activities: | ||||||||||||||||||||||||||||||||||||||
borrowings under credit agreements with original maturity dates greater than three months | 200,000,000 | 70,000,000 | 40,000,000 | 49,000,000 | 31,000,000 | 1,915,853,000 | 106,000,000 | 100,500,000 | 197,000,000 | 73,000,000 | 223,000,000 | 380,000,000 | 75,000,000 | 0 | 220,000,000 | 0 | 0 | 50,000,000 | 1,007,500,000 | 120,000,000 | 195,000,000 | 155,000,000 | 220,000,000 | 275,000,000 | 5,000,000 | |||||||||||||
payments under credit agreements with original maturity dates greater than three months | -193,925,000 | -83,925,000 | -73,925,000 | -49,850,000 | -38,000,000 | -2,284,327,000 | -85,195,000 | -6,194,000 | -41,195,000 | -6,195,000 | -119,195,000 | -41,194,000 | -6,195,000 | -6,195,000 | -386,196,000 | -112,193,000 | -150,196,000 | -47,693,000 | -101,824,000 | -284,674,000 | -755,053,000 | -780,824,000 | -145,202,000 | -142,141,000 | -128,271,000 | -111,835,000 | -143,112,000 | -68,112,000 | -8,113,000 | -3,406,000 | -8,421,000 | 0 | -418,310,000 | -209,143,000 | -6,563,000 | |||
proceeds from issuance of 6.625% senior notes | 0 | 0 | 0 | 500,000,000 | ||||||||||||||||||||||||||||||||||
payment of debt issuance costs | -118,000 | -52,000 | -1,946,000 | -21,467,000 | 0 | -388,000 | -1,438,000 | -12,265,000 | -312,000 | -17,000 | -785,000 | -2,505,000 | -2,040,000 | -8,281,000 | -4,237,000 | -16,861,000 | 0 | -3,037,000 | ||||||||||||||||||||
distributions to noncontrolling interests | -83,434,000 | -11,496,000 | -30,468,000 | -22,422,000 | -57,482,000 | -20,886,000 | -32,807,000 | -11,496,000 | -30,352,000 | -33,133,000 | -21,798,000 | -17,660,000 | -23,833,000 | -7,561,000 | 0 | 0 | -4,620,000 | -4,683,000 | -4,689,000 | -4,688,000 | ||||||||||||||||||
repurchases of class a common stock | 0 | -19,000,000 | -111,733,000 | -10,774,000 | -376,889,000 | -85,716,000 | -26,577,000 | -11,712,000 | ||||||||||||||||||||||||||||||
withholding tax on share-based compensation | -816,000 | -4,404,000 | -29,000 | -2,629,000 | -307,000 | -10,875,000 | -5,263,000 | -565,000 | -5,420,000 | -3,473,000 | -634,000 | -549,000 | ||||||||||||||||||||||||||
dividends paid | -74,546,000 | -15,950,000 | -14,794,000 | -14,755,000 | -14,770,000 | -74,085,000 | -14,563,000 | -14,495,000 | -14,489,000 | -15,043,000 | -71,952,000 | -14,437,000 | -14,497,000 | -15,789,000 | -203,759,000 | -2,000 | -165,000 | -30,000 | -7,110,000 | -6,969,000 | -6,963,000 | -6,999,000 | -6,968,000 | |||||||||||||||
payments on tax receivable agreement liability | 0 | -1,355,000 | 0 | 0 | 0 | -1,662,000 | 0 | 0 | 0 | -6,632,000 | 0 | 0 | -23,850,000 | -5,015,000 | ||||||||||||||||||||||||
net cash from financing activities | -183,942,000 | -47,446,000 | -65,547,000 | -49,058,000 | -50,721,000 | -34,347,000 | -10,871,000 | 58,069,000 | 102,746,000 | 29,867,000 | -36,303,000 | -29,710,000 | -167,984,000 | -56,049,000 | -565,039,000 | -142,732,000 | -200,272,000 | -106,629,000 | -102,210,000 | -286,050,000 | -707,912,000 | 945,729,000 | -49,194,000 | 40,975,000 | 14,077,000 | 97,304,000 | 121,329,000 | 85,151,000 | -41,208,000 | -21,083,000 | -18,839,000 | 87,441,000 | 88,780,000 | -67,098,000 | -35,111,000 | 98,591,000 | 109,263,000 | -57,702,000 |
decrease in cash and cash equivalents | -5,433,000 | -13,749,000 | 6,744,000 | -7,881,000 | ||||||||||||||||||||||||||||||||||
balance, beginning of period | 0 | 164,383,000 | 0 | 0 | 137,586,000 | 0 | 0 | 117,289,000 | 0 | 0 | 307,255,000 | 0 | 0 | 125,705,000 | 0 | 0 | 132,915,000 | 0 | 0 | 118,258,000 | 0 | 0 | 234,744,000 | 0 | 0 | 133,776,000 | 0 | 0 | 116,623,000 | |||||||||
balance, end of period | -5,433,000 | 150,634,000 | -18,953,000 | 6,744,000 | 129,705,000 | 21,886,000 | -6,758,000 | 107,707,000 | -155,172,000 | -112,272,000 | 368,540,000 | -995,000 | -26,798,000 | 122,584,000 | -161,247,000 | -820,756,000 | 1,095,240,000 | 6,347,000 | -8,841,000 | 112,999,000 | 2,278,000 | -70,662,000 | 182,582,000 | 97,120,000 | 5,889,000 | 119,418,000 | -155,081,000 | 128,849,000 | 122,561,000 | |||||||||
supplemental cash flow disclosures: | ||||||||||||||||||||||||||||||||||||||
cash paid for interest, net of 827 and 0 capitalized, respectively | ||||||||||||||||||||||||||||||||||||||
cash paid for income taxes | 6,700,000 | 13,993,000 | 6,300,000 | 6,200,000 | 7,400,000 | 1,800,000 | 0 | 82,000 | 348,000 | 4,307,000 | ||||||||||||||||||||||||||||
non-cash investing and financing activities: | ||||||||||||||||||||||||||||||||||||||
capital expenditures incurred but not yet paid | 13,507,000 | 33,749,000 | 20,602,000 | -34,450,000 | 10,454,000 | 36,041,000 | -19,118,000 | 12,615,000 | 3,769,000 | 110,771,000 | 18,174,000 | 42,663,000 | 9,650,000 | 23,804,000 | 1,901,000 | 4,239,000 | 1,580,000 | 7,719,000 | -482,000 | -6,713,000 | -5,637,000 | 15,763,000 | 3,481,000 | -23,549,000 | -21,291,000 | 71,985,000 | 3,729,000 | 16,856,000 | 38,819,000 | 53,264,000 | 17,309,000 | -4,101,000 | -2,865,000 | 29,330,000 | -6,033,000 | -447,000 | 9,642,000 | 18,213,000 |
cash paid for interest, net of 140 and 0 capitalized, respectively | 63,168,000 | |||||||||||||||||||||||||||||||||||||
asset impairment | 0 | 1,026,000 | 0 | -1,956,000 | 169,733,000 | 0 | ||||||||||||||||||||||||||||||||
income tax receivable/payable | 8,013,000 | 426,000 | 1,062,000 | 6,235,000 | 4,100,000 | |||||||||||||||||||||||||||||||||
net proceeds from asset sales | ||||||||||||||||||||||||||||||||||||||
red rock resorts, inc.consolidated statements of cash flows | ||||||||||||||||||||||||||||||||||||||
distributions to members and noncontrolling interests | -4,689,000 | -4,772,000 | -4,983,000 | -5,496,000 | -6,002,000 | -8,597,000 | -16,241,000 | -7,450,000 | -10,811,000 | -14,154,000 | -92,190,000 | -8,347,000 | ||||||||||||||||||||||||||
increase in cash and cash equivalents | 46,887,000 | 14,751,000 | 9,038,000 | 97,120,000 | 5,889,000 | -14,358,000 | 128,849,000 | 5,938,000 | ||||||||||||||||||||||||||||||
balance, beginning of year | ||||||||||||||||||||||||||||||||||||||
balance, end of year | ||||||||||||||||||||||||||||||||||||||
cash paid for interest, net of 0, 29,828 and 5,887 capitalized, respectively | ||||||||||||||||||||||||||||||||||||||
repurchase of class a common stock | ||||||||||||||||||||||||||||||||||||||
cash paid for interest, net of 0 and 21,670 capitalized, respectively | ||||||||||||||||||||||||||||||||||||||
cash paid for interest, net of 0 and 11,867 capitalized, respectively | ||||||||||||||||||||||||||||||||||||||
cash paid for interest, net of 0 and 4,643 capitalized, respectively | 50,441,000 | |||||||||||||||||||||||||||||||||||||
loss on extinguishment of debt | ||||||||||||||||||||||||||||||||||||||
income tax receivables | ||||||||||||||||||||||||||||||||||||||
net settlement of derivative instruments | 0 | -1,941,000 | -5,878,000 | -5,648,000 | -5,696,000 | -5,171,000 | -3,049,000 | -97,000 | 718,000 | 2,502,000 | 3,984,000 | 3,819,000 | 3,076,000 | 2,837,000 | 2,619,000 | 1,310,000 | 240,000 | |||||||||||||||||||||
proceeds from issuance of senior notes | ||||||||||||||||||||||||||||||||||||||
redemption of senior notes | ||||||||||||||||||||||||||||||||||||||
cash paid for early extinguishment of debt | -3,504,000 | 0 | 0 | -6,250,000 | -1,119,000 | -7,109,000 | -9,375,000 | 0 | ||||||||||||||||||||||||||||||
proceeds from exercise of stock options | -88,000 | 0 | 0 | 485,000 | 2,442,000 | 0 | 295,000 | 3,970,000 | 327,000 | 710,000 | 3,731,000 | 613,000 | 209,000 | 718,000 | ||||||||||||||||||||||||
exchanges of noncontrolling interest for cash | ||||||||||||||||||||||||||||||||||||||
cash, cash equivalents and restricted cash: | ||||||||||||||||||||||||||||||||||||||
cash and cash equivalents | 107,707,000 | 16,193,000 | -155,172,000 | -80,298,000 | 336,566,000 | 185,356,000 | -1,063,000 | -26,920,000 | 117,908,000 | 12,314,000 | -161,262,000 | -821,025,000 | 1,091,149,000 | 22,391,000 | 6,211,000 | -9,016,000 | 109,249,000 | 4,022,000 | 2,167,000 | -70,774,000 | 179,192,000 | |||||||||||||||||
restricted cash included in other assets | ||||||||||||||||||||||||||||||||||||||
cash paid for interest, net of 29,828, 5,887 and 305 capitalized, respectively | ||||||||||||||||||||||||||||||||||||||
cash paid for income taxes, net of refunds received | 0 | 0 | -65,000 | 0 | 0 | 0 | -176,000 | |||||||||||||||||||||||||||||||
income tax payable | 3,034,000 | -5,989,000 | 10,903,000 | 10,331,000 | -1,854,000 | |||||||||||||||||||||||||||||||||
proceeds from asset sales | 149,000 | 61,000 | 324,000 | 46,000 | 269,000 | 421,000 | 178,000 | 70,000 | 10,000 | 154,000 | 4,455,000 | 83,000 | 59,000 | 359,000 | 104,000 | 523,000 | 2,768,000 | 8,000 | ||||||||||||||||||||
cash paid for interest, net of 21,670 and 2,813 capitalized, respectively | ||||||||||||||||||||||||||||||||||||||
cash paid for interest, net of 11,867 and 1,163 capitalized, respectively | ||||||||||||||||||||||||||||||||||||||
increase in cash, cash equivalents and restricted cash | -9,582,000 | 61,285,000 | -26,798,000 | -3,121,000 | -820,756,000 | 962,325,000 | 4,060,000 | |||||||||||||||||||||||||||||||
restricted cash | 31,974,000 | 154,000 | 15,000 | 269,000 | 4,091,000 | 19,000 | 136,000 | 175,000 | 3,750,000 | 38,000 | 111,000 | 112,000 | 3,390,000 | 1,754,000 | -2,204,000 | -226,000 | -226,000 | |||||||||||||||||||||
cash paid for interest, net of 4,643 and 417 capitalized, respectively | 42,255,000 | |||||||||||||||||||||||||||||||||||||
cash paid for interest, net of 5,887, 305 and 0 capitalized, respectively | ||||||||||||||||||||||||||||||||||||||
partial redemption of 5.00% senior notes | 0 | 0 | -250,000,000 | |||||||||||||||||||||||||||||||||||
exchanges of noncontrolling interests for cash | 0 | 0 | -2,822,000 | |||||||||||||||||||||||||||||||||||
decrease in cash, cash equivalents and restricted cash | -155,172,000 | 6,347,000 | -8,841,000 | -5,259,000 | -70,662,000 | -52,162,000 | ||||||||||||||||||||||||||||||||
cash, cash equivalents and restricted cash included in assets held for sale | 68,000 | 122,000 | 4,676,000 | |||||||||||||||||||||||||||||||||||
cash paid for interest, net of 2,813 and 0 capitalized, respectively | ||||||||||||||||||||||||||||||||||||||
cash paid for interest, net of 1,163 and 0 capitalized, respectively | ||||||||||||||||||||||||||||||||||||||
cash paid for interest, net of 417 and 0 capitalized, respectively | 26,301,000 | |||||||||||||||||||||||||||||||||||||
reclassification of unrealized gain on derivative instruments into income | 0 | -49,000 | -640,000 | -662,000 | -687,000 | -731,000 | -745,000 | |||||||||||||||||||||||||||||||
loss on sale of palms | ||||||||||||||||||||||||||||||||||||||
gain on extinguishment/modification of debt | 5,352,000 | |||||||||||||||||||||||||||||||||||||
borrowings on other debt | ||||||||||||||||||||||||||||||||||||||
payments on other debt | -272,000 | -260,000 | -37,478,000 | -221,000 | -236,000 | -232,000 | 933,000 | -581,000 | -598,000 | -577,000 | -553,000 | -993,000 | -2,236,000 | -1,398,000 | -146,000 | -926,000 | ||||||||||||||||||||||
cash paid for interest, net of 305, 0 and 2,777 capitalized, respectively | ||||||||||||||||||||||||||||||||||||||
write-downs and other charges | -1,000 | 378,000 | -66,000 | 10,593,000 | 388,000 | 237,000 | 6,221,000 | 3,280,000 | 2,791,000 | 838,000 | 382,000 | 2,634,000 | 126,000 | 25,000 | 734,000 | 2,346,000 | 14,534,000 | 4,019,000 | -1,116,000 | 5,431,000 | 356,000 | 284,000 | 824,000 | |||||||||||||||
proceeds from issuance of 4.50% senior notes | 0 | 0 | 0 | 750,000,000 | ||||||||||||||||||||||||||||||||||
cash paid for interest | 27,164,000 | 19,027,000 | 32,207,000 | 21,501,000 | 39,268,000 | 16,457,000 | 39,088,000 | |||||||||||||||||||||||||||||||
tax receivable agreement liability adjustment | 0 | -263,000 | 0 | -73,502,000 | -16,873,000 | |||||||||||||||||||||||||||||||||
earnings from joint ventures | -809,000 | -202,000 | -447,000 | -455,000 | -521,000 | -505,000 | -579,000 | -499,000 | -499,000 | -608,000 | -390,000 | -407,000 | -420,000 | -415,000 | -527,000 | -346,000 | -428,000 | -612,000 | ||||||||||||||||||||
distributions from joint ventures | 251,000 | 175,000 | 0 | 493,000 | 212,000 | 332,000 | 521,000 | 433,000 | 689,000 | 433,000 | 360,000 | 551,000 | 200,000 | 56,000 | 363,000 | 342,000 | 505,000 | 240,000 | 429,000 | 160,000 | ||||||||||||||||||
(gain) loss on extinguishment/modification of debt | -5,000 | |||||||||||||||||||||||||||||||||||||
distributions in excess of earnings from joint ventures | 0 | 576,000 | 0 | 310,000 | 152,000 | 156,000 | 112,000 | 30,000 | 223,000 | 372,000 | 336,000 | 428,000 | 179,000 | 199,000 | 228,000 | 432,000 | 173,000 | 366,000 | ||||||||||||||||||||
cash paid for interest, net of 0, 2,777 and 8,048 capitalized, respectively | ||||||||||||||||||||||||||||||||||||||
income tax refunds received | ||||||||||||||||||||||||||||||||||||||
payment of debt extinguishment costs | ||||||||||||||||||||||||||||||||||||||
cash paid for interest, net of 0 and 2,777 capitalized, respectively | ||||||||||||||||||||||||||||||||||||||
losses (earnings) from joint ventures | ||||||||||||||||||||||||||||||||||||||
red rock resorts, inc.condensed consolidated statements of cash flows | ||||||||||||||||||||||||||||||||||||||
cash paid for interest, net of 0 and 2,745 capitalized, respectively | ||||||||||||||||||||||||||||||||||||||
cash paid for interest, net of 0 and 2,599 capitalized, respectively | 21,062,000 | |||||||||||||||||||||||||||||||||||||
reclassification of unrealized (gain) loss on derivative instruments into income | -773,000 | -769,000 | -689,000 | -698,000 | ||||||||||||||||||||||||||||||||||
acquisition of land from related party | 0 | 0 | ||||||||||||||||||||||||||||||||||||
proceeds from issuance of 5.00% senior notes | 0 | |||||||||||||||||||||||||||||||||||||
redemption of 7.50% senior notes | ||||||||||||||||||||||||||||||||||||||
acquisition of subsidiary noncontrolling interests | 0 | 0 | 0 | -4,484,000 | ||||||||||||||||||||||||||||||||||
cash paid for interest, net of 2,777, 8,048 and 1,110 capitalized, respectively | ||||||||||||||||||||||||||||||||||||||
loss on modification of debt | 0 | 0 | 302,000 | |||||||||||||||||||||||||||||||||||
cash paid for interest, net of 2,777 and 5,949 capitalized, respectively | ||||||||||||||||||||||||||||||||||||||
cash paid for interest, net of 2,745 and 3,674 capitalized, respectively | ||||||||||||||||||||||||||||||||||||||
cash paid for interest, net of 2,599 and 1,064 capitalized, respectively | 26,374,000 | |||||||||||||||||||||||||||||||||||||
interest—paid in kind | 0 | 0 | 988,000 | 1,142,000 | ||||||||||||||||||||||||||||||||||
settlement of liability-classified equity awards | 0 | 0 | ||||||||||||||||||||||||||||||||||||
interest on related party notes receivable | 0 | 0 | ||||||||||||||||||||||||||||||||||||
business acquisition, net of cash received | ||||||||||||||||||||||||||||||||||||||
proceeds from repayment of related party note receivable | ||||||||||||||||||||||||||||||||||||||
payments under credit agreements with original maturity dates of three months or less | ||||||||||||||||||||||||||||||||||||||
proceeds from issuance of class a common stock sold in initial public offering, net of underwriting discount and offering costs | 0 | 0 | ||||||||||||||||||||||||||||||||||||
purchase of llc units from existing owners—deemed distribution | ||||||||||||||||||||||||||||||||||||||
purchase of fertitta entertainment—deemed distribution | -95,000 | |||||||||||||||||||||||||||||||||||||
dividends | -6,928,000 | -6,930,000 | -6,935,000 | -6,905,000 | -6,850,000 | -6,792,000 | -6,768,000 | -6,570,000 | -6,531,000 | |||||||||||||||||||||||||||||
payments on derivative instruments with other-than-insignificant financing elements | 0 | 0 | -9,045,000 | -1,786,000 | ||||||||||||||||||||||||||||||||||
cash paid for interest, net of 8,048, 1,110 and 0 capitalized, respectively | ||||||||||||||||||||||||||||||||||||||
partial redemption of 7.50% senior notes | ||||||||||||||||||||||||||||||||||||||
cash paid for interest, net of 5,949 and 508 capitalized, respectively | ||||||||||||||||||||||||||||||||||||||
cash paid for interest, net of 3,674 and 197 capitalized, respectively | ||||||||||||||||||||||||||||||||||||||
deposits and other | -8,411,000 | |||||||||||||||||||||||||||||||||||||
cash paid for interest, net of 1,064 and 110 capitalized, respectively | 23,317,000 | |||||||||||||||||||||||||||||||||||||
reclassification of unrealized loss on derivative instruments into income | -721,000 | -624,000 | 986,000 | 1,535,000 | 1,732,000 | 335,000 | 1,266,000 | |||||||||||||||||||||||||||||||
(payments) borrowings under credit agreements with original maturity dates of three months or less | 0 | |||||||||||||||||||||||||||||||||||||
cash paid for interest, net of 1,110, 0 and 0 capitalized, respectively | ||||||||||||||||||||||||||||||||||||||
interest-paid in kind | ||||||||||||||||||||||||||||||||||||||
proceeds from repayment of related party notes receivable | 0 | |||||||||||||||||||||||||||||||||||||
funding of business acquisition | ||||||||||||||||||||||||||||||||||||||
advanced funding of notes redemption to restricted cash | ||||||||||||||||||||||||||||||||||||||
cash and cash equivalents: | ||||||||||||||||||||||||||||||||||||||
cash paid for interest, net of 508 and 0 capitalized, respectively | ||||||||||||||||||||||||||||||||||||||
deposit for business acquisition | ||||||||||||||||||||||||||||||||||||||
borrowings under credit agreements with original maturity dates greater thanthree months | 544,688,000 | 185,000,000 | ||||||||||||||||||||||||||||||||||||
cash paid for interest, net of 197 and 0 capitalized, respectively | ||||||||||||||||||||||||||||||||||||||
borrowings under credit agreements with original maturity dates of three months or less | ||||||||||||||||||||||||||||||||||||||
cash paid for interest, net of 110 and 0 capitalized, respectively | 38,718,000 | |||||||||||||||||||||||||||||||||||||
amortization of deferred losses on derivative instruments | ||||||||||||||||||||||||||||||||||||||
impairment of goodwill | ||||||||||||||||||||||||||||||||||||||
income tax receivable | ||||||||||||||||||||||||||||||||||||||
repayment (issuance) of related party note receivable | ||||||||||||||||||||||||||||||||||||||
investment in joint ventures | ||||||||||||||||||||||||||||||||||||||
purchase of llc units from continuing owners—deemed distribution | ||||||||||||||||||||||||||||||||||||||
payments under credit agreements with original maturities greater than three months | -48,892,000 | |||||||||||||||||||||||||||||||||||||
(payments) borrowings under credit agreements with original maturities of three months or less | ||||||||||||||||||||||||||||||||||||||
capital contributions from noncontrolling interests | ||||||||||||||||||||||||||||||||||||||
borrowings under credit agreement with original maturity dates greater thanthree months | 130,000,000 | |||||||||||||||||||||||||||||||||||||
loss on extinguishment and modification of debt | ||||||||||||||||||||||||||||||||||||||
purchase of holdco units from existing owners -- deemed distribution | ||||||||||||||||||||||||||||||||||||||
purchase of fertitta entertainment -- deemed distribution | ||||||||||||||||||||||||||||||||||||||
payment of note payable | 0 | -6,000,000 | ||||||||||||||||||||||||||||||||||||
proceeds from asset sales included in accounts receivable | ||||||||||||||||||||||||||||||||||||||
interest on related party note receivable | -185,000 | |||||||||||||||||||||||||||||||||||||
station holdco llccondensed combined statements of cash flows | ||||||||||||||||||||||||||||||||||||||
borrowings under credit agreements with original maturities of three monthsor less | 10,000,000 |
We provide you with 20 years of cash flow statements for Red Rock Resorts stock, allowing you to gain comprehensive visibility into the fundamentals of the company. Our detailed breakdowns include key financial metrics such as operating cash flows, cash levels, capital expenditures, profits, stock-based compensations and profit margins. This in-depth information is essential for making informed investment decisions and understanding the financial health and performance of Red Rock Resorts stock. Explore the full financial landscape of Red Rock Resorts stock with our expertly curated income statements.
The information provided in this report about Red Rock Resorts stock is taken from www.sec.gov and many other data providers. While we have conducted our best efforts to ensure that the parsed data is accurate, we cannot guarantee its accuracy. Please use caution and understand that any consequences of its use are your own responsibility.