10 Year Financial Data of Boyd Gaming Corporation (BYD)

12.51 (1y: +79%)

Market Cap	1.17 B	P/E(ttm)
Enterprise Value	5.64 B	P/B	3.70

BYD- NYSE (USA)
Boyd Gaming Corporation

Currently 1/5

Business Predictability Rank: 1-Star (On Watch)
Back Testing Results:
Average gain of all 1-Star stocks: 1.1% per year.
% of Stocks that are in still loss if held for 10yrs: 45%.
Read more:
What is Predictability Rank?
Performances of real portfolio
Top Ranked Predictable Companies

$12.51

2 Severe Warning Signs 3 Medium Warning Signs

Bookmark

Annual Rates (per share)	10 yrs*	5 yrs*	12 months*
Revenue Growth (%)	2.5	10.7	7.4
EBITDA Growth (%)	0	0	-234.5
Free Cash Flow Growth (%)	0	0	-75.7
Book Value Growth (%)	0	0	-75.1

*12-month growth rate is calculated with the per share revenue (EBITDA, FCF, earnings) of the last 12 months over the per share revenue (EBITDA, FCF, earnings) over the previous 12 months. 5-year and 10-year growth rates are calculated with least-square regression based on the 5-year and 10-year numbers.

Trendline:

Export:

Print This Table Print

See this page for the explanation of the data and charts * All numbers are in millions except for per share data

Per Share Data	Annuals											Quarterly
Fiscal Period	Dec03	Dec04	Dec05	Dec06	Dec07	Dec08	Dec09	Dec10	Dec11	Dec12	TTM	Mar12	Jun12	Sep12	Dec12	Mar13

Revenue per Share ($)	18.98	22.09	24.60	24.47	22.54	20.27	18.97	24.66	26.77	28.38	29.50	7.20	7.00	7.00	7.12	8.38
EBITDA per Share	3.68	5.51	6.44	6.89	5.93	0.23	1.81	4.41	4.91	-7.31	-7.02	1.44	1.24	1.13	-11.10	1.71
Free Cashflow per Share	2.62	0.01	-2.20	-0.19	-0.15	-5.09	--	2.28	1.91	0.19	0.43	0.51	-0.07	0.07	-0.31	0.74
Earnings per Share ($)	0.62	1.42	1.60	1.30	3.42	-2.54	0.05	0.12	-0.04	-10.37	-10.49	0.07	0.01	-0.18	-10.24	-0.08
Dividends Per Share	0.15	0.32	0.46	0.53	0.59	0.30	--	--	--	--	--	--	--	--	--	--
Book Value per Share	6.68	12.02	12.15	12.39	15.64	13.02	--	13.70	13.78	3.47	3.42	13.76	13.83	13.70	3.46	3.42
Month End Stock Price	16.14	41.65	47.66	45.31	34.07	4.73	8.37	10.60	7.46	6.64	8.27	7.84	7.20	7.06	6.64	8.27
Ratios	Annuals											Quarterly
Fiscal Period	Dec03	Dec04	Dec05	Dec06	Dec07	Dec08	Dec09	Dec10	Dec11	Dec12	Latest Q.	Mar12	Jun12	Sep12	Dec12	Mar13

Return on Equity %	9.30	11.80	13.20	10.50	21.90	-19.50	--	0.90	-0.30	-299	-9.60	2.00	0.40	-5.20	-1,185	-9.60
Return on Assets %	2.20	2.80	3.30	3.00	6.80	-4.80	--	0.20	-0.10	-14.40	-0.40	0.40	--	-0.80	-56.80	-0.40
Return on Capital - Joel Greenblatt %	17.90	14.40	16.80	20.10	14.10	-5.10	--	6.10	7.10	-27.60	9.60	9.60	7.20	5.20	-134	9.60
Debt to Equity	2.49	2.45	2.33	1.93	1.64	2.32	--	2.71	2.82	16.10	16.08	2.75	2.91	3.22	16.10	16.08

Gross Margin %	39.50	43.60	46.30	45.70	47.00	45.60	44.70	44.40	44.80	43.80	45.70	45.80	44.20	42.60	42.60	45.70
Operating Margin %	11.90	17.10	18.10	18.50	17.70	-8.60	9.50	8.60	10.00	-34.40	10.90	12.10	9.50	7.90	-166	10.90
Net Margin %	3.30	6.40	6.50	5.30	15.20	-12.50	0.30	0.50	-0.20	-36.50	-1.00	0.90	0.20	-2.60	-144	-1.00

Days Sales Outstanding	6.50	9.50	6.10	5.80	7.60	7.50	--	9.10	9.70	9.50	7.60	8.50	9.30	9.30	9.40	7.60
Days Inventory	2.10	4.70	4.40	3.40	3.90	4.30	--	4.90	5.00	4.90	4.20	4.50	4.90	4.30	4.70	4.20
Inventory Turnover	171	77.70	82.90	108	93.90	85.50	--	74.20	73.70	75.10	21.70	20.30	18.50	21.10	19.30	21.70

Debt to Revenue	0.88	1.33	1.15	0.98	1.14	1.49	--	1.50	1.45	1.97	6.56	5.25	5.75	6.30	7.81	6.56
COGS to Revenue	0.60	0.56	0.54	0.54	0.53	0.54	0.55	0.56	0.55	0.56	0.54	0.54	0.56	0.57	0.57	0.54
Inventory to Revenue	0.00	0.01	0.01	0.01	0.01	0.01	--	0.01	0.01	0.01	0.03	0.03	0.03	0.03	0.03	0.03
Interest Exp. to Revenue %	-5.92	-5.87	-5.79	-6.63	-6.88	-6.13	--	-7.88	-10.73	-11.61	-12.89	-10.08	-10.47	-12.04	-13.87	-12.89

Asset Turnover	0.67	0.44	0.50	0.56	0.45	0.39	--	0.38	0.40	0.39	0.12	0.11	0.10	0.10	0.10	0.12
Buyback Ratio	-18.40	-20.60	-15.20	-16.70	-5.10	0.20	--	--	--	--	--	--	--	--	--	--
Dividend Payout Ratio	0.24	0.23	0.29	0.41	0.17	--	--	--	--	--	--	--	--	--	--	--
Income Statement	Annuals (USD $) View: $ %											Quarterly
Fiscal Period	Dec03	Dec04	Dec05	Dec06	Dec07	Dec08	Dec09	Dec10	Dec11	Dec12	TTM	Mar12	Jun12	Sep12	Dec12	Mar13

Revenue	1,253	1,734	2,223	2,193	1,997	1,781	1,641	2,141	2,336	2,487	2,591	633	615	613	626	737
Cost of Goods Sold	758	978	1,194	1,190	1,058	968	908	1,189	1,290	1,398	1,454	343	343	352	359	400
Gross Profit	495	756	1,029	1,003	939	813	733	951	1,047	1,090	1,137	290	272	262	266	337

Selling, General, &Admin. Expense	251	395	482	487	490	468	443	572	604	670	650	163	165	163	179	143
Earnings Before DDA	243	432	582	617	525	20.31	156	383	428	-641	-617	127	109	98.76	-975	151

Depreciation, Depletion and Amortization	94.22	136	180	213	171	174	--	199	195	214	234	50.01	50.70	50.41	63.21	70.07

Operating Income	149	296	402	405	354	-153	156	184	233	-855	-851	76.58	58.24	48.35	-1,038	80.46
Interest Income/Expense	-74.23	-102	-129	-145	-137	-109	-147	-169	-251	-289	-320	-63.82	-64.38	-73.84	-86.79	-95.03
Net Income	40.93	111	145	117	303	-223	4.24	10.31	-3.85	-909	-922	5.85	0.98	-15.80	-900	-7.28

Earnings per Share ($)	0.62	1.42	1.60	1.30	3.42	-2.54	0.05	0.12	-0.04	-10.37	-10.49	0.07	0.01	-0.18	-10.24	-0.08
Total Shares Outstanding	66.02	78.49	90.38	89.59	88.61	87.85	86.52	86.83	87.26	87.65	87.97	87.99	87.83	87.64	87.85	87.97
Balance Sheet	Annuals (USD $) View: $ %											Quarterly
Fiscal Period	Dec03	Dec04	Dec05	Dec06	Dec07	Dec08	Dec09	Dec10	Dec11	Dec12	Latest Q.	Mar12	Jun12	Sep12	Dec12	Mar13

Cash and cash equivalents	88.21	161	188	169	166	98.15	--	146	179	193	358	157	360	344	193	358
Accounts Receivable	22.32	45.27	37.02	34.56	41.57	36.49	--	53.19	61.86	64.92	61.46	59.45	62.92	62.81	64.92	61.46
Inventory	4.43	12.60	14.40	11.04	11.27	11.33	--	16.03	17.49	18.62	18.41	16.92	18.58	16.71	18.62	18.41
Other Current Assets	44.66	43.47	48.33	160	121	68.48	--	65.03	84.79	79.23	123	80.15	84.92	470	79.23	123
Total Current Assets	160	262	288	375	339	214	--	280	343	356	561	313	527	893	356	561

Property, Plant and Equipment	959	2,277	2,734	2,129	2,716	3,249	--	3,472	3,542	3,625	3,613	3,526	3,520	3,498	3,625	3,613
Intangible Assets	450	937	911	911	942	636	--	674	788	1,815	1,802	786	785	783	1,815	1,802
Other Long Term Assets	305	443	491	486	490	506	--	1,276	1,210	537	179	1,208	1,207	1,211	537	179
Total Assets	1,873	3,919	4,425	3,901	4,488	4,605	--	5,703	5,883	6,332	6,155	5,833	6,039	6,386	6,332	6,155

Accounts Payable	192	267	306	300	307	234	--	343	323	464	520	400	407	351	464	520
Current Portion of Long-Term Debt	1.46	5.68	5.73	5.55	0.63	0.62	--	25.69	43.23	61.57	201	53.39	53.21	403	61.57	201
Other Current Liabilities	6.88	49.34	128	26.51	72.22	119	--	243	106	225	7.12	30.61	31.62	114	225	7.12
Total Current Liabilities	200	322	440	332	380	353	--	612	472	751	728	484	492	868	751	728

Long-Term Debt	1,098	2,304	2,553	2,133	2,266	2,647	--	3,193	3,347	4,828	4,637	3,272	3,481	3,463	4,828	4,637
Other Long-Term Liabilities	134	349	334	326	456	462	--	708	862	450	489	867	851	854	450	489
Total Liabilities	1,432	2,975	3,327	2,791	3,102	3,462	--	4,513	4,681	6,028	5,854	4,623	4,824	5,185	6,028	5,854

Common Stock	0.65	0.88	0.89	0.87	0.88	0.88	--	0.86	0.86	0.87	0.87	0.86	0.86	0.86	0.87	0.87
Retained Earnings	283	370	474	544	796	546	--	561	557	-352	-359	563	564	548	-352	-359
Additional Paid-In Capital	162	575	620	561	600	616	--	635	644	656	660	647	650	652	656	660
Total Equity	441	944	1,098	1,110	1,385	1,144	--	1,189	1,202	304	301	1,211	1,215	1,200	304	301
Cashflow Statement	Annuals (USD $) View: $ %											Quarterly
Fiscal Period	Dec03	Dec04	Dec05	Dec06	Dec07	Dec08	Dec09	Dec10	Dec11	Dec12	TTM	Mar12	Jun12	Sep12	Dec12	Mar13

Net Income	40.93	111	145	117	303	-223	--	18.69	-8.00	-923	-941	6.48	-0.69	-17.08	-912	-11.63
Depreciation, Depletion and Amortization	94.22	136	180	213	171	174	--	199	195	214	234	50.01	50.70	50.41	63.21	70.07
Cash Flow from Others	37.53	22.01	95.58	90.06	-190	270	--	67.11	66.17	851	860	21.00	-18.73	3.75	845	29.67
Cash Flow from Operations	173	270	420	420	284	220	--	285	254	142	153	77.49	31.29	37.07	-3.40	88.12

Investment for Property, Plant & Equipement	--	-269	-618	-436	-297	-667	--	-87.48	-87.22	-126	-116	-32.80	-37.61	-31.32	-24.26	-22.58
Cash Flow from Acquisitions	-81.54	-1,096	--	--	-80.90	--	--	26.03	-303	-1,324	-1,324	--	--	--	-1,324	--
Cash Flow from Investing	-132	-1,375	-608	-0.35	-380	-673	--	-63.74	-363	-1,435	-1,268	-32.77	-35.30	-380	-987	134

Net Issuance of Stock	-5.87	22.98	22.00	19.51	15.56	0.47	--	--	--	--	--	--	--	--	--	--
Net Issuance of Debt	-129	1,189	237	-423	118	411	--	-24.68	159	1,372	1,382	-66.41	218	319	902	-57.30
Cash Flow for Dividends	-9.68	-24.72	-40.74	-46.66	-51.20	-26.33	--	-123	--	--	--	--	--	--	--	--
Other Financing	0.00	-8.98	-1.84	12.26	10.33	0.02	--	-20.81	-16.64	-65.71	-64.71	-0.36	-10.13	7.18	-62.40	0.64
Cash Flow from Financing	-144	1,178	216	-438	92.86	385	--	-169	142	1,307	1,317	-66.76	208	326	840	-56.66

Net Change in Cash	-103	72.51	27.68	-19.01	-3.70	-67.55	--	52.42	33.13	14.07	202	-22.04	204	-16.68	-151	166

Free Cash Flow	173	0.75	-199	-16.95	-13.21	-447	--	198	166	16.47	37.32	44.69	-6.32	5.76	-27.66	65.54
Valuation Ratios (Daily)	Annuals											Quarterly
Fiscal Period	Dec03	Dec04	Dec05	Dec06	Dec07	Dec08	Dec09	Dec10	Dec11	Dec12	Latest Q.	Mar12	Jun12	Sep12	Dec12	Mar13

PE Ratio(ttm)
Price to Tangible Book
Price-to-Free-Cash-Flow ratio
PS Ratio
EV-to-Revenue
EV-to-EBITDA
EV-to-EBIT
Earnings Yield (Joel Greenblatt)
Forward Rate of Return
Shiller PE Ratio
Valuation and Quality	Annuals											Quarterly
Fiscal Period	Dec03	Dec04	Dec05	Dec06	Dec07	Dec08	Dec09	Dec10	Dec11	Dec12	Latest Q.	Mar12	Jun12	Sep12	Dec12	Mar13

Market Cap
Enterprise Value
Month End Stock Price
Net Cash (per share)
Net Current Asset Value (per share)
DCF (per share)
Median PS (per share)
Peter Lynch Fair Value (per share)
Graham Number (per share)
Altman Z-Score
Piotroski F-Score
Beneish M-Score

Switch to Another Stock:

BYD Quarterly/Annuals Reports

BYD: 10-Q - BOYD GAMING CORP (0000906553) (Filer): (10-Q) - 2012-11-08
BYD: 10-Q - BOYD GAMING CORP (0000906553) (Filer): (10-Q) - 2012-08-06
BYD: 10-Q - BOYD GAMING CORP (0000906553) (Filer): (10-Q) - 2012-05-04
BYD: 10-K - BOYD GAMING CORP (0000906553) (Filer): (10-K) - 2012-03-07
BYD: 10-Q - BOYD GAMING CORP (0000906553) (Filer): (10-Q) - 2011-11-09

GuruFocus Affiliate Program: Earn up to $400 per referral. ( Learn More)
Get WordPress Plugins for easy affiliate links on Stock Tickers and Guru Names

Home About Jobs Advertise Site Map Term of Use Privacy Policy RSS Email Alerts Affiliate Program FAQ Contact Us
Disclaimers: GuruFocus.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on GuruFocus.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The gurus may buy and sell securities before and after any particular article and report and information herein is published, with respect to the securities discussed in any article and report posted herein. In no event shall GuruFocus.com be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on GuruFocus.com, or relating to the use of, or inability to use, GuruFocus.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. The gurus listed in this website are not affiliated with GuruFocus.com, LLC. Stock quotes provided by InterActive Data. Fundamental company data provided by Morningstar, updated daily.

FocusBar

Home

Premium Membership

Value Screens

Model Portfolios

Guru Stocks

Market Valuation

By Country

Articles

Submit Articles

BYD Quarterly/Annuals Reports