US_MGM 2025-12-31 FY

Status: OK; Currency: USD; Amounts unit: millions; Forms: ✓ ✓ ✓

To recalculate statement detection and previews from the PDF, use this link The default link runs in the background: a status panel shows phase, elapsed time, rough ETA, CUDA vs CPU, and OOM hints, then loads the finished report. Heavy mode with refresh does this automatically so reverse proxies do not return 502. Add &sync=1 only for one long blocking request (not recommended). You can use ?refresh=1, ?recalc=1, ?nocache=1, or ?recompute=1 on the URL. (block in the browser until done: synchronous refresh)

Default view is fast (metric table + statement page numbers only) so reverse proxies do not time out. Use ?heavy=1 when you need embedded page images and Camelot tables.

Metric mapping (value → extracted evidence)

Metric values use dashboard units where applicable; evidence is the stored snippet from the PDF text layer or OCR used during extraction.

Net debt structure (leases included, IFRS 16)

EBITDA → net profit bridge

Finance income/costs and tax come from the primary source (IFRS/XBRL); the other line balances the walk to pre-tax profit.

Structured statements (SEC US-GAAP)

Metric	Value	Evidence / page extract
Revenue	17 537.68	—
Operating profit	1 001.78	—
D&A	1 017.79	Row: derived: same-row components · dashboard=1,017.794 mln — derived: same-row components
EBITDA	2 019.57	—
Net profit	205.86	—
Cash	2 062.99	—
Debt short	182.92	—
Debt long	31 370.94	—
Net debt	29 490.86	Components: short debt 182.92 + long debt 31 370.94 + other financial liab. 0 + NCI 0 − cash 2 062.99 = net debt 29 490.86.Row: derived: same-row components · dashboard=29,490.860 mln — derived: same-row components
Operating CF	2 529.38	—
Investing CF	-1 140.79	—
Assets	41 373.79	—
Equity	2 429.92	—

Short-term debt (incl. ST leases)	183
Long-term debt (incl. LT leases)	31 371
− Cash & equivalents	2 063
Net debt	29 491

EBITDA	2 020	11.5% of revenue
− D&A	1 018
= Operating profit (EBIT)	1 002	✓ 5.7% of revenue
− Finance costs	419
− Other (FX and misc.) — derived	617
= Pre-tax profit	-34	-0.2% of revenue
+ Tax benefit	240
= Net profit	206	1.2% of revenue

P&L (US-GAAP, duration)

Line item	XBRL tag	Value (USD mln)
Revenue	`RevenueFromContractWithCustomerExcludingAssessedTax`	17 537.68
Costs and expenses	`CostsAndExpenses`	16 605.88
Selling, general and administrative	`SellingGeneralAndAdministrativeExpense`	4 877.54
Operating income (loss)	`OperatingIncomeLoss`	1 001.78
Income tax expense (benefit)	`IncomeTaxExpenseBenefit`	-240.09
Net income (loss)	`NetIncomeLoss`	205.86
Depreciation & amortization	`DepreciationAndAmortization`	1 017.79
EBITDA (OP + D&A)	`OperatingIncomeLoss+DepreciationDepletionAndAmortization`	2 019.57

Balance sheet (US-GAAP, point in time)

Line item	XBRL tag	Value (USD mln)
Total assets	`Assets`	41 373.79
Cash and equivalents	`CashAndCashEquivalentsAtCarryingValue`	2 062.99
Receivables (net)	`AccountsReceivableNetCurrent`	1 122.94
Inventory (net)	`InventoryNet`	124.53
PP&E (net)	`PropertyPlantAndEquipmentAndFinanceLeaseRightOfUseAssetAfterAccumulatedDepreciationAndAmortization`	6 305.61
Goodwill	`Goodwill`	4 901.96
Total liabilities	`Liabilities`	38 097.47
Long-term debt	`LongTermDebtNoncurrent`	6 230.14
Stockholders' equity	`StockholdersEquity`	2 429.92
Current / short-term debt (sum of tags)	`DebtCurrent+…`	182.92

Cash flow (US-GAAP, duration)

Line item	XBRL tag	Value (USD mln)
Operating cash flow	`NetCashProvidedByUsedInOperatingActivities`	2 529.38
Investing cash flow	`NetCashProvidedByUsedInInvestingActivities`	-1 140.79
Financing cash flow	`NetCashProvidedByUsedInFinancingActivities`	-1 731.09
Capex (PP&E purchases)	`PaymentsToAcquirePropertyPlantAndEquipment`	1 068.93
Share repurchases	`PaymentsForRepurchaseOfCommonStock`	1 228.27

Source: data.sec.gov company facts. Quarterly cash-flow lines use the same incremental YTD logic as dashboard totals. Not all filers tag every line; tags are US-GAAP labels from the API.

Statement pages (discovery)

Statement previews & reconstructed tables

Page previews unavailable (missing PDF, no discovery pages, or PDF renderer not available).

✓	Balance sheet identity (A = L + E)	TA (41,374) ≈ TL (38,944) + TE (2,430); residual +0 within 1%.
✓	Net debt formula	net_debt 29,491 matches \|debt_short\|+\|debt_long\|+\|other\|+\|NCI\|−\|cash\| = 29,491.
✓	EBITDA = OP + D&A	EBITDA (2,020) ≈ OP (1,002) + D&A (1,018) = 2,020.
✓	Net profit vs operating profit	Net profit (206) sits within a plausible band vs operating profit (1,002).
✓	Cash ≤ total assets	Cash (2,063) ≤ total assets (41,374).

US_MGM 2025-12-31 FY — report review