BOYD GAMING CORPBYD

Market cap

$6.5B

P/E ratio

	Dec 31, 2011	Dec 31, 2012	Dec 31, 2013	Dec 31, 2014	Dec 31, 2015	Dec 31, 2016	Dec 31, 2017	Dec 31, 2018	Dec 31, 2019	Dec 31, 2020	Dec 31, 2021	Dec 31, 2022	Dec 31, 2023	Dec 31, 2024
Cash and cash equivalents	179	193	178	145	159	194	203	249	250	519	345	283	304	317
Restricted cash	16	23	21	-	19	16	24	24	20	16	13	12	4	5
Accounts receivable, net	59	62	66	27	25	30	40	55	55	53	89	109	138	132
Inventories	17	19	20	15	15	19	18	21	22	23	20	22	21	21
Prepaid expenses and other current assets	47	49	42	33	37	46	38	46	46	39	41	49	59	57
Income taxes receivable	3	3	1	1	1	2	5	5	6	0	-	3	4	30
Total current assets	343	356	335	242	257	308	329	400	399	650	508	478	529	562
Property and equipment, net	3,542	3,625	3,506	2,286	2,225	2,605	2,540	2,716	2,673	2,526	2,394	2,394	2,543	2,679
Operating lease right-of-use assets	-	-	-	-	-	-	-	-	936	929	884	830	793	736
Other assets, net	67	98	61	52	48	49	81	106	92	101	98	147	68	67
Intangible assets, net	574	1,120	1,071	934	890	882	843	1,467	1,467	1,382	1,368	1,427	1,393	1,391
Goodwill, net	214	695	685	685	685	826	888	1,062	1,083	971	971	1,034	947	958
Total assets	5,883	6,332	5,742	4,479	4,351	4,671	4,686	5,756	6,650	6,559	6,224	6,311	6,273	6,392
Accounts payable	98	91	75	85	76	84	106	111	91	97	102	130	125	131
Current maturities of long-term debt	43	62	34	30	30	30	24	24	27	31	42	44	44	44
Accrued Liabilities, Current	295	365	342	239	250	251	249	334	439	396	413	412	427	447
Total current liabilities	472	751	454	357	355	366	379	470	557	524	557	586	596	623
Long-term debt, net of current maturities and debt issuance costs	3,347	4,828	4,353	3,432	3,240	3,199	3,052	3,955	3,739	3,867	2,990	3,005	2,871	3,133
Operating lease liabilities, net of current portion	-	-	-	-	-	-	-	-	840	849	816	758	711	652
Deferred income taxes	-	-	-	-	-	-	-	-	163	131	265	319	289	347
Other liabilities	71	103	87	81	83	85	61	61	82	64	58	52	61	56
Preferred stock, $0.01 par value, 5,000,000 shares authorized	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Common stock, $0.01 par value, 200,000,000 shares authorized; 86,184,155 and 96,832,453 shares outstanding	1	1	1	1	1	1	1	1	1	1	1	1	1	1
Additional paid-in capital	644	656	902	922	945	953	932	892	884	876	828	305	-	-
Retained earnings	557	-352	-432	-485	-438	-20	168	253	381	246	710	1,286	1,744	1,583
Accumulated other comprehensive loss	-	-1	-2	-0	-0	-1	-0	-1	-1	0	-0	-1	-1	-2
Total stockholders' equity	1,374	467	650	438	508	934	1,101	1,146	1,265	1,124	1,539	1,591	1,744	1,582
Total liabilities and stockholders' equity	5,883	6,332	5,742	4,479	4,351	4,671	4,686	5,756	6,650	6,559	6,224	6,311	6,273	6,392