Boyd Statements
BY
Boyd Income Statement
B
M
USD (except Earnings per share)
Financial
Revenue
Cost of sales
Gross profit
Research and development
Selling, general and administrative
Total operating expenses
Operating income
Interest expense
Other income
Income before tax
Provision for income taxes
Net income
Diluted earnings per share
Shares outstanding after dilution
967.51
100
460.51
47.6
507
52.4
—
0
208.77
21.6
279.89
28.9
227.11
23.5
-42.546
-4.4
-0.05
-0.005
184.51
19.1
44.665
4.6
139.84
14.5
1.471
95.08
960.52
100
464.74
48.4
495.78
51.6
—
0
202.57
21.1
265.89
27.7
229.88
23.9
-41.863
-4.4
-0.05
-0.005
177.47
18.5
40.999
4.3
136.47
14.2
1.4
97.479
954.41
100
449.49
47.1
504.92
52.9
—
0
183.53
19.2
246.57
25.8
258.35
27.1
-40.873
-4.3
-0.967
-0.1
113.21
11.9
20.606
2.2
92.605
9.7
0.936
98.931
903.2
100
421
46.6
482.1
53.4
—
0
199.2
22.1
264.3
29.3
217.9
24.1
-40.8
-4.5
—
0
177.1
19.6
41.9
4.6
135.2
15
1.34
100.9
917
100
409.6
44.7
507.4
55.3
—
0
200.7
21.9
263.3
28.7
244
26.6
-40
-4.4
-0.5
-0.05
203.5
22.2
11.1
1.2
192.5
21
1.89
102.1
964
100
439.8
45.6
524.2
54.4
—
0
173
17.9
234.8
24.4
289.4
30
-25.7
-2.7
-0.1
-0.01
259.1
26.9
59.3
6.2
199.7
20.7
1.93
103.7
922.9
100
413.2
44.8
509.7
55.2
—
0
182.2
19.7
226.9
24.6
282.8
30.6
-22.6
-2.4
0.8
0.09
225.8
24.5
53.2
5.8
172.7
18.7
1.64
105.6
877.3
100
385.3
43.9
492
56.1
—
0
196.6
22.4
261.5
29.8
230.5
26.3
-33.9
-3.9
-0.2
-0.02
203.4
23.2
46.4
5.3
157
17.9
1.46
107.8
894.5
100
389.8
43.6
504.6
56.4
—
0
191.7
21.4
259.6
29
245.1
27.4
-36
-4.02
-3.8
-0.4
188.8
21.1
42.1
4.7
146.8
16.4
1.33
110.3
860.7
100
376.9
43.8
483.9
56.2
—
0
180.2
20.9
232.8
27
251.1
29.2
-37.2
-4.3
0.3
0.03
210.8
24.5
47.8
5.6
162.9
18.9
1.45
112.4
879.8
100
385.5
43.8
494.4
56.2
—
0
201.4
22.9
266.5
30.3
227.8
25.9
-40.8
-4.6
-1.1
-0.1
145.3
16.5
35.5
4
109.8
12.5
0.96
114.1
843.1
100
357.1
42.4
486
57.6
—
0
192.2
22.8
262.9
31.2
223.1
26.5
-44.7
-5.3
-0.1
-0.01
178.3
21.1
40.1
4.8
138.2
16.4
1.21
114.3
893.6
100
364.9
40.8
528.7
59.2
—
0
184
20.6
251.6
28.2
277.1
31
-54.7
-6.1
-0.2
-0.02
146
16.3
32.2
3.6
113.7
12.7
1
114
753.3
100
325.1
43.2
428.2
56.8
—
0
168.9
22.4
234.5
31.1
193.7
25.7
-57.4
-7.6
-1.9
-0.3
134.4
17.8
32.3
4.3
102.2
13.6
0.9
114
635.9
100
290.9
45.7
344.9
54.2
—
0
149.5
23.5
230.1
36.2
114.9
18.1
-56.6
-8.9
39.9
6.3
93.8
14.8
10.5
1.7
83.3
13.1
0.73
113.6
652.2
100
272.4
41.8
379.8
58.2
—
0
168.5
25.8
252.8
38.8
127.1
19.5
-61.9
-9.5
5
0.8
69.7
10.7
31.6
4.8
38.1
5.8
0.33
113.9
209.9
100
100.8
48
109.1
52
—
0
125.1
59.6
195.4
93.1
-86.4
-41.2
-58.6
-27.9
-0.1
-0.05
-145.5
-69.3
-37
-17.6
-108.5
-51.7
-0.96
113.3
680.5
100
373
54.8
307.6
45.2
—
0
199.7
29.3
274.2
40.3
33.4
4.9
-51.4
-7.6
0.3
0.04
-189
-27.8
-41.4
-6.08
-147.6
-21.7
-1.3
113.7
833.1
100
437.9
52.6
395.3
47.4
—
0
203.9
24.5
280.4
33.7
114.9
13.8
-54.7
-6.6
-0.1
-0.01
25.8
3.1
1.5
0.2
24.3
2.9
0.21
114.2
819.6
100
430.2
52.5
389.4
47.5
—
0
209.6
25.6
276
33.7
113.3
13.8
-59.2
-7.2
-0.1
-0.01
53.8
6.6
14.4
1.8
39.4
4.8
0.35
114
846.1
100
438.6
51.8
407.5
48.2
—
0
212.7
25.1
280.8
33.2
126.7
15
-60.4
-7.1
0.5
0.06
66.2
7.8
17.7
2.1
48.5
5.7
0.43
113.8
827.3
100
429.5
51.9
397.8
48.1
—
0
212.7
25.7
280.2
33.9
117.6
14.2
-61.2
-7.4
-0.1
-0.01
56.3
6.8
10.8
1.3
45.5
5.5
0.4
113.9
791.6
100
416
52.6
375.7
47.5
—
0
210.9
26.6
280.9
35.5
94.7
12
-59.7
-7.5
-0.1
-0.01
34.8
4.4
12
1.5
22.9
2.9
0.2
114.8
612.2
100
323.1
52.8
289.1
47.2
—
0
164.6
26.9
219.5
35.9
69.6
11.4
-52.5
-8.6
—
0
17.1
2.8
5.2
0.8
11.8
1.9
0.1
115.1
616.8
100
318.9
51.7
297.9
48.3
—
0
146.6
23.8
200.6
32.5
97.3
15.8
-44.4
-7.2
—
0
51.8
8.4
13.2
2.1
38.9
6.3
0.34
115.2
606.1
100
313.5
51.7
292.7
48.3
—
0
144.8
23.9
197.8
32.6
94.8
15.6
-43.8
-7.2
0.4
0.07
51.3
8.5
9.9
1.6
41.4
6.8
0.36
115.2
595.1
315.5
279.6
—
143.5
199.5
80
-42.9
0.7
37.5
15.5
82.1
0.71
115.2
591.5
312.8
278.7
—
143.8
199.8
78.9
-42.9
0.1
35.9
12.7
23.2
0.2
115.5
604.1
316.6
287.5
—
144.9
197.9
89.6
-42.3
-0.6
46.3
18.7
48.7
0.42
115.9
610.1
319
291.1
—
141.8
196.2
94.9
-43.2
-0.1
51.3
16.3
35.5
0.3
115.9
554.8
298.8
256
—
137.1
189.2
66.9
-42.1
-0.4
-12.5
-23.3
12.2
0.09
115.6
531.9
287.8
244.1
—
128.3
176.2
67.9
-54.2
—
-27.8
-189.6
342.6
2.97
115.2
544.9
290
254.9
—
126
174.4
80.5
-60.9
-0.1
19.1
7.8
30
0.26
115.1
552.4
295.2
257.2
—
125.4
173.5
83.7
-52.6
-0.1
29.2
7.6
33.2
0.29
114.1
542.7
295
247.7
—
131
183.4
64.3
-53.5
—
-15.1
-0.7
-6.9
-0.06
114.9
546.3
299.9
246.4
—
125.5
177
69.5
-56.1
-1.8
10.7
3.7
25.4
0.22
113.4
559.9
298
261.8
—
126.7
178.7
83.1
-56.7
-1.3
-5.8
6.6
-6.4
-0.05
112.2
550.6
298
252.6
—
127.6
179.6
73
-56.5
-0.6
14.3
-16.2
35.1
0.31
112.5
531.6
292.9
238.7
—
129.4
171.3
67.4
-56.7
-13.4
-43.7
-11.3
-32.4
-0.29
110.4
738.8
403.9
335
—
174.8
239.8
95.2
-75
-3.2
-1.4
2
-15.1
-0.14
109.9
722.5
394.3
328.3
—
173.8
239.1
89.1
-74.8
-2.5
10.6
5.2
0.7
0.01
110.8
708.3
383.4
324.9
—
188.6
254.6
70.3
-75
0.1
-6.4
4.8
-6.2
-0.06
109.8
681.5
383.4
298.1
—
181.6
251.5
46.6
-77
-1.6
-60.8
6.8
-47.3
-0.43
109.6
738.6
405.6
332.9
—
182.3
254.8
78.2
-82.6
1.2
-31.5
3
-37.3
-0.37
101.6
738.7
399.2
339.6
—
184
254.5
85
-87.6
-0.7
-10.6
-4.1
11.6
0.13
89.2
735.6
398.6
337
—
181
252.6
84.4
-95
-2.5
-13.1
-2.4
-7.3
-0.07
88.9
624.7
358.1
266.6
—
177.5
238.3
28.3
-86.8
-11.7
-1 123.7
-214.4
-899.9
-10.249
87.8