BYD
Boyd Gaming Corporation
$85.86
-$1.00(-1.15%)
78
Overall
85
Value
72
Tech
--
Quality
Market Cap
$6.96B
Volume
1.05M
52W Range
$57.67 - $87.83
Target Price
$89.54
Order:
Income Statement
| Metric | Trend | Chart | 2015 Dec | 2016 Dec | 2017 Dec | 2018 Dec | 2019 Dec | 2020 Dec | 2021 Dec | 2022 Dec | 2023 Dec | 2024 Dec |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| REVENUE | ||||||||||||
| Total Revenue | $2.4B | $2.4B | $2.4B | $2.6B | $3.3B | $2.2B | $3.4B | $3.6B | $3.7B | $3.9B | ||
| Total Revenue | $2.4B | $2.4B | $2.4B | $2.6B | $3.3B | $2.2B | $3.4B | $3.6B | $3.7B | $3.9B | ||
| COST OF GOODS SOLD | ||||||||||||
| Cost of Revenue | $1.3B | $1.3B | $-759.6M | $-845.5M | $1.1B | $1.0B | $1.4B | $1.6B | $1.7B | -- | ||
| GROSS PROFIT | ||||||||||||
| Gross Profit | $1.1B | $1.1B | $924.8M | $-3.6B | $2.2B | $1.1B | $1.9B | $2.0B | $3.7B | $3.9B | ||
| OPERATING EXPENSES | ||||||||||||
| Operating Expenses | $773.1M | $754.1M | $581.5M | $772.0M | $738.1M | $660.0M | $648.7M | $968.2M | $642.5M | $709.3M | ||
| Research & Development | -- | -- | -- | $45.7M | -- | -- | -- | -- | -- | -- | ||
| Selling, General & Administrative | $565.1M | $557.6M | $362.0M | $369.3M | $459.6M | $350.4M | $366.2M | $374.0M | $389.9M | $427.2M | ||
| Selling & Marketing Expenses | $242.6M | $235.6M | $362.0M | $369.3M | $44.7M | $20.2M | $16.1M | $18.7M | $22.4M | $26.9M | ||
| General & Administrative Expenses | $322.4M | $322.0M | $-16.9M | -- | $459.6M | $350.4M | $366.2M | $374.0M | $389.9M | $427.2M | ||
| Promotion & Advertising | $242.6M | $235.6M | $-29.9M | $-33.7M | $44.7M | $20.2M | $16.1M | $18.7M | $22.4M | $26.9M | ||
| Salaries & Wages | $-19.3M | $-15.5M | $-17.4M | $-25.4M | $25.2M | $9.2M | $37.8M | $34.1M | $32.4M | $29.7M | ||
| Depreciation & Amortization | $207.1M | $196.2M | $217.5M | $250.7M | $276.6M | $281.0M | $267.8M | $258.2M | $256.8M | $276.6M | ||
| Depreciation & Amortization | $207.1M | $196.2M | $217.5M | $354.9M | $276.6M | $281.0M | $267.8M | $258.2M | $256.8M | $276.6M | ||
| Amortization | $-48.0M | $-31.2M | $-24.5M | $20.7M | $1.5B | $1.4B | $1.4B | $1.4B | $1.4B | $1.4B | ||
| Other Operating Expenses | $907.0K | $284.0K | $1.9M | $2.2M | $1.9M | $28.6M | $14.8M | $-12.2M | $-4.2M | $5.4M | ||
| OPERATING INCOME | ||||||||||||
| Operating income | $289.8M | $298.9M | $343.4M | $-4.4B | $472.6M | $14.3M | $900.1M | $981.2M | $901.8M | $927.8M | ||
| EBITDA | $469.4M | $458.5M | $571.6M | $725.4M | $756.9M | $340.5M | $1.1B | $1.3B | $1.1B | $1.1B | ||
| NON-OPERATING ITEMS | ||||||||||||
| Interest Expense (Non-Operating) | $224.6M | $212.7M | $173.1M | $204.2M | $237.5M | $230.5M | $199.4M | $151.2M | $171.2M | -- | ||
| Interest Income Operating | -- | $-867.0K | $17.4M | -- | -- | -- | -- | -- | -- | -- | ||
| Intinc | $1.9M | $5.9M | $236.0K | $3.7M | $1.9M | $1.9M | $1.8M | $21.5M | $23.9M | $1.6M | ||
| Net Non-Operating Interest Income/Expense | $-222.7M | $-206.8M | $-172.9M | $-200.5M | $-235.6M | $-228.6M | $-197.6M | $-129.7M | $23.9M | $1.6M | ||
| Gain on Sale of Securities | -- | $15.5M | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Other Income/Expense | $44.4M | $18.2M | $-184.0K | $-2.6B | $34.8M | $-43.3M | $98.5M | $-63.5M | $1.6M | $-10.0K | ||
| Other Special Charges | $-44.4M | $-42.9M | $184.0K | $2.6B | $-34.8M | $43.3M | $-98.5M | $-22.7M | $-1.6M | $10.0K | ||
| SPECIAL ITEMS | ||||||||||||
| Restructring And Mn A Income | -- | -- | $-172.5M | $-131.3M | -- | -- | -- | -- | -- | -- | ||
| Special Income Charges | $-18.6M | $-38.3M | $426.0K | $-993.0K | -- | $-174.7M | $-8.2M | $-40.8M | $-107.8M | $-10.5M | ||
| Impairment of Capital Assets | $18.6M | $38.3M | $-426.0K | $993.0K | -- | $174.7M | $8.2M | $40.8M | $107.8M | $10.5M | ||
| PRE-TAX INCOME | ||||||||||||
| EBIT | $228.7M | $247.4M | $344.2M | $486.2M | $439.6M | $59.5M | $803.4M | $980.1M | $752.9M | $752.0M | ||
| Pre-Tax Income | $4.1M | $34.8M | $171.1M | $155.0M | $202.1M | $-171.0M | $603.9M | $828.8M | $752.9M | $752.0M | ||
| INCOME TAX | ||||||||||||
| Tax Provision | $-6.6M | $-197.5M | $3.1M | $40.3M | $44.5M | $-36.3M | $140.1M | $189.4M | $132.9M | $174.1M | ||
| NET INCOME | ||||||||||||
| Net Income | $57.9M | $650.2M | $168.0M | $-2.2B | $157.6M | $-134.7M | $463.8M | $639.4M | $620.0M | $578.0M | ||
| Net Income (Continuing Operations) | $57.9M | $650.2M | $168.0M | $-2.2B | $157.6M | $-134.7M | $463.8M | $639.4M | $620.0M | $578.0M | ||
| Net Income (Discontinued Operations) | $57.9M | $650.2M | $168.0M | $-2.2B | $157.6M | $-134.7M | $463.8M | $639.4M | $620.0M | $578.0M | ||
| Net Income (Common Stockholders) | $57.9M | $650.2M | $168.0M | $-2.2B | $916.2M | $-134.7M | $463.8M | $639.4M | $620.0M | $578.0M | ||
| Normalized Income | -- | -- | -- | -- | -- | -- | -- | -- | -- | $766.8M | ||
| TOTALS | ||||||||||||
| Total Expenses | $2.1B | $2.1B | $-178.2M | $-73.4M | $1.9B | $1.4B | $1.6B | $2.5B | $642.5M | $709.3M | ||
| SHARE & EPS DATA | ||||||||||||
| Average Shares Outstanding | $112.8M | $114.5M | $115.0M | $114.4M | $113.5M | $113.5M | $113.9M | $108.9M | $101.3M | $93.3M | ||
| Average Shares Outstanding (Diluted) | $113.7M | $115.2M | $115.6M | $115.1M | $113.9M | $113.5M | $114.1M | $109.0M | $101.4M | $93.3M | ||
| Shares Outstanding | $111.8M | $113.1M | $112.5M | $111.0M | $111.6M | $111.9M | $110.0M | $102.0M | $96.1M | $83.7M | ||
| Basic EPS | $0.84 | $7.3 | $1.65 | $1.01 | $1.39 | $-1.19 | $4.07 | $5.87 | $6.12 | $6.19 | ||
| Basic EPS (Continuing Operations) | $0.52 | $5.44 | $1.46 | $1.01 | $1.39 | $-1.19 | $4.07 | $5.87 | $6.12 | $6.19 | ||
| Diluted EPS | $0.84 | $7.26 | $1.64 | $1 | $1.38 | $-1.19 | $4.07 | $5.87 | $6.12 | $6.19 | ||
| Diluted EPS (Continuing Operations) | $0.52 | $5.41 | $1.45 | $1 | $1.38 | $-1.19 | $4.07 | $5.87 | $6.12 | $6.19 | ||
| Dividend Per Share | -- | -- | -- | -- | $0.27 | -- | -- | $0.60 | $0.64 | $0.68 | ||
| OTHER METRICS | ||||||||||||
| Acquired In Process Rn D | -- | -- | $1.8M | -- | -- | -- | -- | -- | -- | -- | ||
| Acquired In Process Rn D Income | -- | $3.4M | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Acquisition Expense | -- | -- | -- | -- | -- | -- | -- | $5.5M | $700.0K | -- | ||
| Allowances For Construction | -- | -- | $-31.9M | -- | -- | -- | -- | -- | -- | -- | ||
| Basic Discontinuous Operations | $0.32 | $1.86 | $0.19 | -- | -- | -- | -- | -- | -- | -- | ||
| Depletion | -- | -- | -- | $104.2M | -- | -- | -- | -- | -- | -- | ||
| Development Expense | -- | -- | -- | $45.7M | -- | -- | -- | -- | -- | -- | ||
| Diluted Discontinuous Operations | $0.32 | $1.85 | $0.19 | -- | -- | -- | -- | -- | -- | -- | ||
| Earnings from equity interest | $14.1M | -- | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Earnings From Equity Interest Net Of Tax | $14.1M | -- | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Gain On Sale Of Business | -- | $5.8M | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Gain On Sale Of P P E | -- | -- | $8.0M | -- | -- | -- | -- | -- | -- | -- | ||
| Insurance And Claims | -- | -- | $-16.9M | -- | -- | -- | -- | -- | -- | -- | ||
| Interest Expense Operating | -- | -- | -- | $127.0M | -- | -- | -- | -- | -- | -- | ||
| Minority Interests | -- | -- | $590.0K | -- | -- | -- | -- | -- | -- | -- | ||
| Net Income Discontinuous Operations | $36.5M | $212.5M | $21.4M | $347.0K | -- | -- | -- | -- | -- | -- | ||
| Net Income Extraordinary | $47.2M | $418.0M | $189.2M | -- | -- | -- | -- | -- | -- | -- | ||
| Other Gand A | $322.4M | $322.0M | $-16.9M | -- | $459.6M | $350.4M | $366.2M | $374.0M | $389.9M | $427.2M | ||
| Other Impairment Of Capital Assets | $-17.5M | $-38.3M | -- | $-993.0K | -- | $62.7M | $2.4M | $9.2M | $21.3M | $10.5M | ||
| Other Taxes | $-332.1M | $-321.7M | $-324.5M | $-367.5M | $546.7M | $388.0M | $676.8M | $523.2M | $512.0M | $515.3M | ||
| Other Write Off | $-245.0K | $-548.0K | $-377.0K | $-70.0K | $62.0K | $808.0K | $939.0K | $2.3M | $851.0K | $1.3M | ||
| Realized Capital Gain | -- | -- | $2.1M | -- | -- | -- | -- | -- | -- | -- | ||
| Selling Expense | -- | -- | $362.0M | $369.3M | -- | -- | -- | -- | -- | -- | ||
| Restruct | -- | -- | $-172.5M | $-131.3M | -- | -- | -- | -- | -- | -- | ||
Financial data is updated quarterly and may not reflect the most recent earnings.
| A | B | C | D | |
|---|---|---|---|---|
| 1 | Symbol | Price | Change | Vol |
| 2 | BYD | $85.86 | -1.2% | 1.05M |
| 3 | ||||
| 4 | ||||
| 5 | ||||
| 6 |