BYD Financial Statements

Balance sheet, income statement, cash flow, and dividends for Boyd Gaming Corp (BYD).


$6.41B Market Cap.

As of 02/24/2025 5:00 PM ET (MRY) • Disclaimer

BYD Market Cap. (MRY)


BYD Shares Outstanding (MRY)


BYD Assets (MRY)


Total Assets

$6.39B

Total Liabilities

$4.81B

Total Investments

$0

BYD Income (MRY)


Revenue

$3.93B

Net Income

$577.95M

Operating Expense

$1.12B

BYD Cash Flow (MRY)


CF Operations

$957.08M

CF Investing

-$433.91M

CF Financing

-$509.50M

BYD Dividends (MRY)


Period

Dividends

Yield %

Growth %

Payout Ratio

Coverage Ratio

2024

$0.68

0.90%

6.25%

10.99%

9.10

2023

$0.64

1.00%

-13.98%

10.46%

9.56

2022

$0.74

1.40%

0%

12.67%

7.89

2021

$0

0%

0%

0%

-

2020

$0

0%

-

0%

-

BYD Balance Sheet (MRY)


Metric

2024

2023

2022

2021

Total Assets

$6,391,815,000 (1.89%)

$6,273,126,000 (-0.60%)

$6,311,127,000 (1.40%)

$6,224,169,000 (-5.10%)

Assets Current

$561,507,000 (6.08%)

$529,315,000 (10.68%)

$478,228,000 (-5.82%)

$507,803,000 (-21.91%)

Assets Non-Current

$5,830,308,000 (1.51%)

$5,743,811,000 (-1.53%)

$5,832,899,000 (2.04%)

$5,716,366,000 (-3.25%)

Goodwill & Intangible Assets

$2,348,896,000 (0.37%)

$2,340,185,000 (-4.90%)

$2,460,879,000 (5.18%)

$2,339,707,000 (-0.58%)

Shareholders Equity

$1,581,513,000 (-9.32%)

$1,744,102,000 (9.65%)

$1,590,625,000 (3.37%)

$1,538,746,000 (36.91%)

Property Plant & Equipment Net

$3,414,894,000 (2.37%)

$3,335,847,000 (3.45%)

$3,224,581,000 (-1.64%)

$3,278,425,000 (-5.10%)

Cash & Equivalents

$321,364,000 (4.36%)

$307,930,000 (4.36%)

$295,065,000 (-17.38%)

$357,128,000 (-33.25%)

Accumulated Other Comprehensive Income

-$2,402,000 (-118.76%)

-$1,098,000 (20.55%)

-$1,382,000 (-667.78%)

-$180,000 (-220.00%)

Deferred Revenue

$0 (0%)

$0 (0%)

$0 (0%)

$0 (0%)

Total Investments

$0 (0%)

$0 (0%)

$0 (0%)

$0 (0%)

Investments Current

$0 (0%)

$0 (0%)

$0 (0%)

$0 (0%)

Investments Non-Current

$0 (0%)

$0 (0%)

$0 (0%)

$0 (0%)

Inventory

$21,235,000 (2.62%)

$20,692,000 (-6.68%)

$22,173,000 (10.37%)

$20,090,000 (-11.17%)

Trade & Non-Trade Receivables

$132,270,000 (-4.08%)

$137,892,000 (26.44%)

$109,053,000 (21.87%)

$89,483,000 (67.40%)

Trade & Non-Trade Payables

$131,264,000 (5.29%)

$124,668,000 (-4.06%)

$129,946,000 (27.36%)

$102,031,000 (5.34%)

Accumulated Retained Earnings (Deficit)

$1,583,053,000 (-9.24%)

$1,744,232,000 (35.65%)

$1,285,827,000 (81.08%)

$710,088,000 (188.37%)

Tax Assets

$30,005,000 (755.33%)

$3,508,000 (37.14%)

$2,558,000 (0%)

$0 (0%)

Tax Liabilities

$346,916,000 (20.11%)

$288,826,000 (-9.35%)

$318,609,000 (20.09%)

$265,305,000 (102.44%)

Total Debt

$3,828,341,000 (5.55%)

$3,626,885,000 (-4.75%)

$3,807,849,000 (-1.03%)

$3,847,568,000 (-18.94%)

Debt Current

$44,006,000 (-0.61%)

$44,275,000 (0.00%)

$44,275,000 (6.24%)

$41,673,000 (35.57%)

Debt Non-Current

$3,784,335,000 (5.63%)

$3,582,610,000 (-4.81%)

$3,763,574,000 (-1.11%)

$3,805,895,000 (-19.29%)

Total Liabilities

$4,810,302,000 (6.21%)

$4,529,024,000 (-4.06%)

$4,720,502,000 (0.75%)

$4,685,423,000 (-13.79%)

Liabilities Current

$622,685,000 (4.42%)

$596,322,000 (1.74%)

$586,134,000 (5.22%)

$557,042,000 (6.30%)

Liabilities Non-Current

$4,187,617,000 (6.48%)

$3,932,702,000 (-4.88%)

$4,134,368,000 (0.15%)

$4,128,381,000 (-15.94%)

BYD Income Statement (MRY)


Metric

2024

2023

2022

2021

Revenues

$3,930,194,000 (5.13%)

$3,738,492,000 (5.15%)

$3,555,377,000 (5.51%)

$3,369,810,000 (54.69%)

Cost of Revenue

$1,880,389,000 (9.33%)

$1,719,920,000 (9.88%)

$1,565,204,000 (9.27%)

$1,432,480,000 (38.13%)

Selling General & Administrative Expense

$541,160,000 (6.98%)

$505,854,000 (3.03%)

$490,971,000 (1.48%)

$483,831,000 (13.44%)

Research & Development Expense

$0 (0%)

$0 (0%)

$0 (0%)

$0 (0%)

Operating Expenses

$1,122,028,000 (0.47%)

$1,116,741,000 (10.68%)

$1,008,949,000 (-2.73%)

$1,037,226,000 (-7.98%)

Interest Expense

$177,409,000 (3.60%)

$171,247,000 (13.22%)

$151,249,000 (-24.16%)

$199,442,000 (-13.47%)

Income Tax Expense

$174,051,000 (30.98%)

$132,884,000 (-29.85%)

$189,429,000 (35.22%)

$140,093,000 (485.78%)

Net Loss Income from Discontinued Operations

$0 (0%)

$0 (0%)

$0 (0%)

$0 (0%)

Consolidated Income

$577,952,000 (-6.79%)

$620,023,000 (-3.03%)

$639,377,000 (37.84%)

$463,846,000 (444.35%)

Net Income to Non-Controlling Interests

$0 (0%)

$0 (0%)

$0 (0%)

$0 (0%)

Net Income

$577,952,000 (-6.79%)

$620,023,000 (-3.03%)

$639,377,000 (37.84%)

$463,846,000 (444.35%)

Preferred Dividends Income Statement Impact

$0 (0%)

$0 (0%)

$0 (0%)

$0 (0%)

Net Income Common Stock

$577,952,000 (-6.79%)

$620,023,000 (-3.03%)

$639,377,000 (37.84%)

$463,846,000 (444.35%)

Weighted Average Shares

$93,314,000 (-7.91%)

$101,325,000 (-6.94%)

$108,885,000 (-4.37%)

$113,866,000 (0.31%)

Weighted Average Shares Diluted

$93,349,000 (-7.92%)

$101,373,000 (-7.00%)

$109,004,000 (-4.47%)

$114,103,000 (0.52%)

Earning Before Interest & Taxes (EBIT)

$929,412,000 (0.57%)

$924,154,000 (-5.70%)

$980,055,000 (21.99%)

$803,381,000 (1250.90%)

Gross Profit

$2,049,805,000 (1.55%)

$2,018,572,000 (1.43%)

$1,990,173,000 (2.73%)

$1,937,330,000 (69.73%)

Operating Income

$927,777,000 (2.88%)

$901,831,000 (-8.09%)

$981,224,000 (9.01%)

$900,104,000 (6210.76%)

BYD Cash Flow Statement (MRY)


Metric

2024

2023

2022

2021

Net Cash Flow from Investing

-$433,912,000 (-64.16%)

-$264,330,000 (37.41%)

-$422,312,000 (-225.91%)

-$129,580,000 (24.30%)

Net Cash Flow from Financing

-$509,501,000 (20.05%)

-$637,248,000 (-3.47%)

-$615,852,000 (41.83%)

-$1,058,702,000 (-821.68%)

Net Cash Flow from Operations

$957,075,000 (4.65%)

$914,516,000 (-6.31%)

$976,111,000 (-3.39%)

$1,010,411,000 (249.58%)

Net Cash Flow / Change in Cash & Cash Equivalents

$13,434,000 (4.42%)

$12,865,000 (120.73%)

-$62,063,000 (65.11%)

-$177,871,000 (-167.24%)

Net Cash Flow - Business Acquisitions and Disposals

-$30,266,000 (0%)

$0 (0%)

-$167,862,000 (0%)

$0 (0%)

Net Cash Flow - Investment Acquisitions and Disposals

$208,000 (-99.82%)

$113,555,000 (0%)

$0 (0%)

$0 (0%)

Capital Expenditure

-$400,400,000 (-7.07%)

-$373,950,000 (-51.27%)

-$247,202,000 (-23.94%)

-$199,452,000 (-24.67%)

Issuance (Repayment) of Debt Securities

$254,000,000 (279.51%)

-$141,500,000 (-810.95%)

$19,903,000 (102.27%)

-$878,288,000 (-560.92%)

Issuance (Purchase) of Equity Shares

-$685,850,000 (-66.20%)

-$412,655,000 (23.81%)

-$541,642,000 (-570.50%)

-$80,782,000 (-626.39%)

Payment of Dividends & Other Cash Distributions

-$62,661,000 (1.49%)

-$63,609,000 (-32.07%)

-$48,162,000 (0%)

$0 (0%)

Effect of Exchange Rate Changes on Cash

-$228,000 (-212.33%)

-$73,000 (-630.00%)

-$10,000 (0%)

$0 (0%)

Share Based Compensation

$29,666,000 (-8.38%)

$32,379,000 (-4.95%)

$34,066,000 (-9.81%)

$37,773,000 (310.49%)

Depreciation Amortization & Accretion

$364,326,000 (8.56%)

$335,591,000 (3.78%)

$323,383,000 (3.19%)

$313,386,000 (-6.90%)

BYD Financial Metrics (MRY)


Metric

2024

2023

2022

2021

Gross Margin

52.20% (-3.33%)

54.00% (-3.57%)

56.00% (-2.61%)

57.50% (9.73%)

Profit Margin

14.70% (-11.45%)

16.60% (-7.78%)

18.00% (30.43%)

13.80% (322.58%)

EBITDA Margin

32.90% (-2.37%)

33.70% (-8.17%)

36.70% (10.88%)

33.10% (81.87%)

Return on Average Equity (ROAE)

34.60% (-3.35%)

35.80% (-13.11%)

41.20% (25.23%)

32.90% (361.11%)

Return on Average Assets (ROAA)

9.20% (-6.12%)

9.80% (-5.77%)

10.40% (44.44%)

7.20% (460.00%)

Return on Sales (ROS)

23.60% (-4.45%)

24.70% (-10.51%)

27.60% (15.97%)

23.80% (781.48%)

Return on Invested Capital (ROIC)

13.80% (0.00%)

13.80% (-6.12%)

14.70% (32.43%)

11.10% (1485.71%)

Dividend Yield

0.90% (-10.00%)

1.00% (-28.57%)

1.40% (0%)

0% (0%)

Price to Earnings Ratio (P/E)

11.72 (14.56%)

10.23 (10.12%)

9.29 (-42.34%)

16.11 (144.67%)

Price to Sales Ratio (P/S)

1.72 (1.47%)

1.7 (1.62%)

1.67 (-24.64%)

2.22 (-0.89%)

Price to Book Ratio (P/B)

4.05 (15.40%)

3.51 (-1.82%)

3.58 (-25.26%)

4.79 (12.40%)

Debt to Equity Ratio (D/E)

3.04 (17.14%)

2.6 (-12.50%)

2.97 (-2.53%)

3.04 (-37.03%)

Earnings Per Share (EPS)

6.19 (1.14%)

6.12 (4.26%)

5.87 (44.23%)

4.07 (442.02%)

Sales Per Share (SPS)

42.12 (14.15%)

36.9 (12.99%)

32.65 (10.33%)

29.59 (54.21%)

Free Cash Flow Per Share (FCFPS)

5.97 (11.83%)

5.33 (-20.30%)

6.69 (-6.01%)

7.12 (526.39%)

Book Value Per Share (BVPS)

16.95 (-1.54%)

17.21 (17.83%)

14.61 (8.10%)

13.51 (36.49%)

Tangible Assets Book Value Per Share (TABVPS)

43.33 (11.62%)

38.81 (9.77%)

35.36 (3.66%)

34.11 (-7.92%)

Enterprise Value Over EBIT (EV/EBIT)

11 (10.00%)

10 (11.11%)

9 (-35.71%)

14 (-90.85%)

Enterprise Value Over EBITDA (EV/EBITDA)

7.62 (1.16%)

7.53 (8.34%)

6.95 (-29.10%)

9.8 (-57.37%)

Asset Turnover

0.62 (5.23%)

0.59 (2.77%)

0.58 (10.11%)

0.52 (65.82%)

Current Ratio

0.9 (1.58%)

0.89 (8.82%)

0.82 (-10.53%)

0.91 (-26.51%)

Dividends

$0.68 (6.25%)

$0.64 (-13.98%)

$0.74 (0%)

$0 (0%)

Free Cash Flow (FCF)

$556,675,000 (2.98%)

$540,566,000 (-25.84%)

$728,909,000 (-10.12%)

$810,959,000 (528.40%)

Enterprise Value (EV)

$9,856,275,692 (3.89%)

$9,486,867,521 (4.71%)

$9,060,074,331 (-17.25%)

$10,948,918,599 (20.19%)

Earnings Before Tax (EBT)

$752,003,000 (-0.12%)

$752,907,000 (-9.16%)

$828,806,000 (37.23%)

$603,939,000 (453.15%)

Earnings Before Interest Taxes & Depreciation Amortization (EBITDA)

$1,293,738,000 (2.70%)

$1,259,745,000 (-3.35%)

$1,303,438,000 (16.72%)

$1,116,767,000 (181.96%)

Invested Capital

$6,927,211,000 (4.08%)

$6,655,574,000 (-1.79%)

$6,776,898,000 (-0.60%)

$6,817,860,000 (-13.62%)

Working Capital

-$61,178,000 (8.70%)

-$67,007,000 (37.90%)

-$107,906,000 (-119.15%)

-$49,239,000 (-139.00%)

Tangible Asset Value

$4,042,919,000 (2.80%)

$3,932,941,000 (2.15%)

$3,850,248,000 (-0.88%)

$3,884,462,000 (-7.63%)

Market Capitalization

$6,411,746,692 (4.64%)

$6,127,147,521 (7.65%)

$5,691,573,331 (-22.74%)

$7,366,500,599 (53.88%)

Average Equity

$1,669,996,000 (-3.50%)

$1,730,590,250 (11.44%)

$1,552,925,500 (10.22%)

$1,408,917,750 (31.52%)

Average Assets

$6,295,889,500 (-0.12%)

$6,303,451,250 (2.21%)

$6,166,892,500 (-4.09%)

$6,429,912,750 (-6.74%)

Invested Capital Average

$6,748,456,500 (1.00%)

$6,681,781,500 (0.33%)

$6,660,112,000 (-8.24%)

$7,258,438,250 (-13.16%)

Shares

88,389,119 (-9.68%)

97,862,123 (-6.24%)

104,375,084 (-7.09%)

112,345,594 (0.72%)