Boyd Gaming Corporation
Boyd Gaming Corporation, together with its subsidiaries, operates as a multi-jurisdictional gaming company. It operates through three segments: Las Vegas Locals, Downtown Las Vegas, and Midwest & South. As of December 31, 2021, the company operated 28 ga…
Gambling, Resorts & Casinos
US, Las Vegas [HQ]
BYD/Financial Reporting
Income Statements
15 Sheets · Starting from 2023In Million USD. Margins, Growth Rates In %
| Metric | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1,640.00 | 2,140.00 | 2,336.00 | 2,487.00 | 2,894.00 | 2,701.00 | 2,199.00 | 2,183.00 | 2,400.00 | 2,626.00 | 3,326.00 | 2,178.00 | 3,369.00 | 3,555.00 | 3,738.00 | |
|
EPS
|
0.05 | 0.12 | -0.04 | -10.37 | -0.83 | -0.48 | 0.42 | 3.65 | 1.65 | 1.01 | 1.39 | -1.19 | 4.07 | 5.87 | 6.12 | |
| Diluted in mil. | 0.05 | 0.12 | -0.04 | -10.37 | -0.83 | -0.48 | 0.42 | 3.63 | 1.64 | 1.00 | 1.38 | -1.19 | 4.07 | 5.87 | 6.12 | |
|
Profit
|
732.00 | 951.00 | 1,155.00 | 1,089.00 | 1,307.00 | 1,226.00 | 1,008.00 | 1,012.00 | 1,136.00 | 1,255.00 | 1,589.00 | 1,141.00 | 1,937.00 | 1,990.00 | 1,761.00 | |
| Gross Margin | 44.66 | 44.44 | 49.46 | 43.81 | 45.18 | 45.42 | 45.86 | 46.35 | 47.35 | 47.79 | 47.80 | 52.39 | 57.49 | 55.98 | 47.13 | |
| Pre Tax | 5.00 | 26.00 | -6.00 | -1,143.00 | -115.00 | -40.00 | 40.00 | 7.00 | 171.00 | 155.00 | 202.00 | -171.00 | 603.00 | 828.00 | 752.00 | |
| Profit Margin | 0.32 | 1.26 | -0.27 | -45.99 | -4.01 | -1.51 | 1.82 | 0.37 | 7.13 | 5.90 | 6.08 | -7.85 | 17.92 | 23.31 | 20.14 | |
| ETR | 20.24 | 30.59 | -27.41 | 19.30 | -2.89 | -1.84 | -17.91 | -2,472.59 | 1.82 | 26.01 | 22.01 | 21.23 | 23.20 | 22.86 | 17.65 | |
| Net | 4.00 | 10.00 | -3.00 | -908.00 | -80.00 | -53.00 | 47.00 | 418.00 | 189.00 | 115.00 | 157.00 | -134.00 | 463.00 | 639.00 | 620.00 | |
| Profit Margin | 0.26 | 0.48 | -0.16 | -36.54 | -2.77 | -1.96 | 2.15 | 19.14 | 7.89 | 4.38 | 4.74 | -6.18 | 13.76 | 17.98 | 16.58 | |
| EBITDA | 362.00 | 387.00 | 428.00 | 414.00 | 571.00 | 555.00 | 531.00 | 497.00 | 562.00 | 590.00 | 751.00 | 516.00 | 1,174.00 | 1,298.00 | 1,267.00 | |
| EBITDA Margin | 22.08 | 18.12 | 18.34 | 16.64 | 19.74 | 20.58 | 24.15 | 22.78 | 23.45 | 22.47 | 22.58 | 23.73 | 34.85 | 36.53 | 33.89 | |
| Operating Income | 197.00 | 188.00 | 233.00 | -854.00 | 278.00 | 251.00 | 344.00 | 260.00 | 343.00 | 355.00 | 472.00 | 235.00 | 900.00 | 981.00 | 1,010.00 | |
| Operating Margin | 12.06 | 8.81 | 9.98 | -34.37 | 9.62 | 9.31 | 15.67 | 11.93 | 14.32 | 13.53 | 14.21 | 10.83 | 26.71 | 27.60 | 27.03 | |
| Interest Income | - - | - - | - - | 1.00 | 2.00 | 1.00 | 1.00 | 2.00 | 1.00 | 3.00 | 1.00 | 1.00 | 1.00 | 21.00 | 23.00 | |
| Loss | -1,515.00 | -1,960.00 | -2,103.00 | -2,288.00 | -2,605.00 | -2,389.00 | -1,836.00 | -1,885.00 | -2,057.00 | -2,270.00 | -2,853.00 | -1,989.00 | -2,461.00 | -2,533.00 | -2,728.00 | |
| Cost of Revenue | -908.00 | -1,189.00 | -1,180.00 | -1,397.00 | -1,586.00 | -1,474.00 | -1,190.00 | -1,171.00 | -1,263.00 | -1,371.00 | -1,736.00 | -1,037.00 | -1,432.00 | -1,565.00 | -1,976.00 | |
|
Operating Expenses
|
-607.00 | -770.00 | -922.00 | -891.00 | -1,018.00 | -914.00 | -645.00 | -713.00 | -793.00 | -899.00 | -1,117.00 | -952.00 | -1,029.00 | -968.00 | -751.00 | |
| R&D | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | -3.00 | |
| G&A | - - | - - | - - | -50.00 | -63.00 | -75.00 | -76.00 | -72.00 | -88.00 | -389.00 | -557.00 | -452.00 | -470.00 | -480.00 | -498.00 | |
| SG&A | -442.00 | -571.00 | -604.00 | -452.00 | -490.00 | -429.00 | -322.00 | -322.00 | -362.00 | -389.00 | -557.00 | -452.00 | -470.00 | -480.00 | -686.00 | |
| S&M | - - | - - | - - | -38.00 | -426.00 | -32.00 | -33.00 | -32.00 | -29.00 | -33.00 | -44.00 | -20.00 | -16.00 | -18.00 | -188.00 | |
| Depreciation and Amortization | -164.00 | -199.00 | -195.00 | -214.00 | -278.00 | -251.00 | -207.00 | -196.00 | -217.00 | -229.00 | -276.00 | -281.00 | -267.00 | -258.00 | -256.00 | |
| Interest Expenses | -146.00 | -168.00 | -250.00 | -290.00 | -344.00 | -283.00 | -224.00 | -212.00 | -173.00 | -204.00 | -237.00 | -230.00 | -199.00 | -151.00 | -171.00 | |
| Other Expenses | -45.00 | -6.00 | -11.00 | -1,053.00 | -62.00 | -71.00 | -100.00 | -81.00 | - - | - - | -270.00 | -406.00 | -296.00 | -152.00 | -257.00 | |
|
WA Shares Outstanding
|
86.00 | 86.00 | 87.00 | 87.00 | 96.00 | 109.00 | 112.00 | 114.00 | 114.00 | 114.00 | 113.00 | 113.00 | 113.00 | 108.00 | 101.00 | |
| Diluted | 86.00 | 86.00 | 87.00 | 87.00 | 97.00 | 109.00 | 113.00 | 115.00 | 115.00 | 115.00 | 113.00 | 113.00 | 114.00 | 109.00 | 101.00 |