Boyd Gaming Corporation

Rachunek Zysków i Strat


Finanse
Rachunek zysków i strat
Bilans
Przepływy pieniężne
Prognozy
Statystyki
Dywidendy
Rekomendacje
Modele wyceny
Wskaźniki
Analiza techniczna
index 0 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42
Rok finansowy 2014 2015 2015 2015 2015 2016 2016 2016 2016 2017 2017 2017 2017 2018 2018 2018 2018 2019 2019 2019 2019 2020 2020 2020 2020 2021 2021 2021 2021 2022 2022 2022 2022 2023 2023 2023 2023 2024 2024 2024 2024 2025 2025
Kwartał Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2
Data 2014-12-31 2015-03-31 2015-06-30 2015-09-30 2015-12-31 2016-03-31 2016-06-30 2016-09-30 2016-12-31 2017-03-31 2017-06-30 2017-09-30 2017-12-31 2018-03-31 2018-06-30 2018-09-30 2018-12-31 2019-03-31 2019-06-30 2019-09-30 2019-12-31 2020-03-31 2020-06-30 2020-09-30 2020-12-31 2021-03-31 2021-06-30 2021-09-30 2021-12-31 2022-03-31 2022-06-30 2022-09-30 2022-12-31 2023-03-31 2023-06-30 2023-09-30 2023-12-31 2024-03-31 2024-06-30 2024-09-30 2024-12-31 2025-03-31 2025-06-30
Przychód (mln) 532 551 560 546 543 552 545 532 555 605 600 588 595 606 617 612 792 827 846 820 833 681 210 652 636 753 894 843 880 861 894 877 923 964 917 903 954 961 968 961 1,041 992 1,034
Przychód Δ kw/kw 0.0% 0.0% 0.0% 0.0% 2.1% 0.3% -2.68% -2.64% 2.2% 9.6% 10.1% 10.5% 7.3% 0.1% 2.8% 4.2% 33.0% 36.5% 37.2% 33.9% 5.2% -17.74% -75.20% -20.42% -23.68% 10.7% 325.8% 29.3% 38.4% 14.3% 0.1% 4.1% 4.9% 12.0% 2.5% 3.0% 3.4% -0.36% 5.5% 6.4% 9.1% 3.2% 6.9%
Marża brutto 44.9% 45.9% 46.8% 45.1% 45.6% 46.6% 46.8% 45.9% 46.1% 48.1% 47.9% 47.4% 47.0% 48.3% 48.3% 47.2% 47.5% 48.1% 48.2% 47.5% 47.4% 45.2% 52.0% 58.2% 54.2% 56.8% 59.2% 57.6% 56.2% 56.2% 56.4% 56.1% 55.2% 54.4% 55.3% 53.4% 45.8% 45.1% 45.6% 73.8% 52.6% 50.9% 44.2%
Koszty i Wydatki (mln) 469 466 462 446 463 450 464 464 488 510 511 509 515 511 520 543 697 710 719 706 718 647 296 525 521 560 627 620 655 610 649 634 640 675 673 685 696 731 740 741 780 792 792
EBIT (mln) 22 84 98 101 62 101 80 68 30 95 89 79 80 95 96 70 95 118 127 113 115 33 -86 127 111 194 266 223 217 251 245 237 248 285 244 218 258 230 227 220 261 232 242
EBIT Δ kw/kw 0.0% 0.0% 0.0% 0.0% 180.3% 21.0% -18.02% -32.44% -51.93% -6.15% 11.0% 15.8% 168.5% -0.10% 7.7% -11.56% 17.7% 24.1% 31.6% 63.0% 21.3% -71.66% -168.16% 12.1% -3.10% 481.1% 408.5% 75.6% 94.9% 29.6% -7.99% 6.4% 14.2% 13.5% -0.42% -8.25% 4.3% -19.30% -6.93% 1.0% 1.1% 1.0% 6.7%
EBIT (%) 4.2% 15.2% 17.5% 18.4% 11.5% 18.3% 14.8% 12.8% 5.4% 15.7% 14.9% 13.4% 13.5% 15.6% 15.6% 11.4% 12.0% 14.2% 15.0% 13.8% 13.8% 4.9% -41.15% 19.5% 17.5% 25.7% 29.8% 26.5% 24.7% 29.2% 27.4% 27.1% 26.8% 29.6% 26.6% 24.1% 27.1% 23.9% 23.5% 22.9% 25.1% 23.4% 23.4%
Przychody fiansowe (mln) 0 0 0 0 0 0 1 1 0 0 0 0 0 0 1 2 1 0 1 0 1 0 1 0 0 1 0 0 0 0 0 2 19 18 3 2 1 0 0 0 0 1 1
Koszty finansowe (mln) 57 57 57 57 54 53 62 55 43 44 43 43 43 44 45 55 60 61 61 60 55 52 59 62 57 58 55 45 41 38 36 36 41 44 43 42 42 42 43 46 46 48 51
Amortyzacja (mln) 53 52 52 51 52 48 48 48 52 54 53 55 56 51 54 55 70 67 68 65 76 67 69 69 76 81 82 84 67 72 85 83 82 81 83 84 68 63 66 70 78 68 70
EBITDA (mln) 66 127 140 119 98 130 129 75 82 149 141 134 137 147 151 126 165 185 196 179 191 -50 -17 201 226 257 334 291 256 314 292 304 326 364 329 284 224 283 293 291 340 269 314
EBITDA(%) 20.2% 23.4% 25.0% 25.2% 22.9% 26.0% 23.8% 22.0% 21.5% 24.6% 23.6% 22.9% 23.0% 24.2% 24.6% 20.7% 20.9% 22.3% 23.2% 21.8% 23.0% 14.9% -7.95% 30.9% 36.3% 34.1% 37.4% 34.5% 33.3% 36.5% 34.5% 35.3% 39.7% 38.3% 33.6% 31.5% 34.2% 30.5% 30.3% 30.2% 32.6% 27.1% 30.3%
NOPLAT (mln) -44 18 0 29 -8 41 19 -28 -13 51 46 36 38 51 52 17 35 56 66 54 26 -18 -146 70 94 134 146 178 145 211 189 203 226 259 204 177 113 177 185 174 216 152 193
Podatek (mln) -11 -17 7 4 -1 8 8 -190 -23 16 19 13 -45 10 13 5 12 11 18 14 2 0 -37 32 10 32 32 40 36 48 42 46 53 59 11 42 21 41 45 43 46 41 43
Zysk Netto (mln) -32 35 -6 25 -7 33 30 343 12 35 49 23 82 41 39 12 23 45 48 39 24 -18 -109 38 83 102 114 138 110 163 147 157 173 200 192 135 93 136 140 131 171 110 151
Zysk netto Δ kw/kw 0.0% 0.0% 0.0% 0.0% -78.81% -5.45% 567.3% 1247.4% 277.9% 6.9% 61.8% -93.29% 571.6% 16.7% -19.83% -48.48% -72.14% 9.8% 24.5% 232.9% 6.2% -140.32% -323.88% -3.27% 242.8% 657.5% 204.8% 262.5% 31.8% 59.5% 29.0% 13.6% 57.3% 22.6% 31.1% -13.87% -46.37% -31.67% -27.34% -3.04% 84.1% -19.15% 8.3%
Zysk netto (%) -6.10% 6.4% -1.15% 4.7% -1.27% 6.0% 5.5% 64.4% 2.2% 5.9% 8.1% 3.9% 13.8% 6.8% 6.3% 1.9% 2.9% 5.5% 5.7% 4.8% 2.9% -2.69% -51.72% 5.8% 13.1% 13.6% 12.7% 16.4% 12.5% 18.9% 16.4% 17.9% 18.7% 20.7% 21.0% 15.0% 9.7% 14.2% 14.5% 13.6% 16.4% 11.1% 14.6%
EPS -0.29 0.31 -0.0572 0.23 -0.0604 0.29 0.26 2.99 0.11 0.31 0.42 0.2 0.72 0.36 0.34 0.1 0.21 0.4 0.43 0.35 0.21 -0.16 -0.96 0.34 0.73 0.9 1.0 1.21 0.96 1.45 1.33 1.46 1.64 1.93 1.89 1.34 0.94 1.4 1.47 1.43 1.83 1.31 1.84
EPS (rozwodnione) -0.29 0.31 -0.0572 0.22 -0.0604 0.29 0.26 2.97 0.11 0.31 0.42 0.2 0.71 0.36 0.34 0.1 0.2 0.4 0.43 0.35 0.2 -0.16 -0.96 0.33 0.73 0.9 1.0 1.21 0.96 1.45 1.33 1.46 1.63 1.93 1.89 1.34 0.94 1.4 1.47 1.43 1.83 1.31 1.84
Ilośc akcji (mln) 110 111 112 113 114 114 114 115 115 115 115 115 115 114 115 114 114 113 113 114 114 114 113 114 114 114 114 114 114 112 110 108 106 104 102 101 99 97 95 92 93 85 82
Ważona ilośc akcji (mln) 110 112 112 113 114 115 115 115 116 116 116 116 115 115 115 115 115 114 114 114 114 114 113 114 114 114 114 114 114 112 110 108 106 104 102 101 99 97 95 92 93 85 82
Waluta USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD