Marina District Development Company, LLC

EDGAR

5 filing records in this dataset, filed from 2011-04-01 to 2012-03-30. Reported financial figures are available; chart coverage varies by period.

Watchlist

Holdings and insider activity

Transactions reported by directors, officers and 10% owners on SEC Forms 3, 4 and 5, over the last 12 months.

Insider filings have not been processed for this company yet.

See all insider transactions

Latest quarter

Revenue

176 million USD

2011 Q4 · USD

Exact inputs and evidence

Operating margin

12.7%

2011 Q4 · %

Exact inputs and evidence
  • Operating Income: 94915000 USD Source
  • Operating Income: 72506000 USD Source
  • Revenue: 730274000 USD Source
  • Revenue: 553864000 USD Source

Operating cash flow

1.84 million USD

2011 Q4 · USD

Exact inputs and evidence
  • Operating Cash Flow: 66446000 USD Source
  • Operating Cash Flow: 64604000 USD Source

Free cash flow

-11.3 million USD

2011 Q4 · USD

Exact inputs and evidence
  • Operating Cash Flow: 66446000 USD Source
  • Operating Cash Flow: 64604000 USD Source
  • Capital Expenditure: 32626000 USD Source
  • Capital Expenditure: 19488000 USD Source
Cash and cash equivalents
46.2 million USD Source
Exact value

46224000 USD

Long-term debt including current maturities
Not available
Shares outstanding
Not available

Company performance

Up to ten complete financial years · consolidated figures

Includes later revisions to earlier periods. Annual charts exclude incomplete years.

Latest filing recorded: 2012-03-30.

Financial data available through: 2011-12-31.

Coverage by financial measure
  • Revenue: 3 of 11 periods available· newest 2011-12-31
  • Operating income: 3 of 11 periods available· newest 2011-12-31
  • Net income: 3 of 11 periods available· newest 2011-12-31
  • Operating cash flow: 3 of 11 periods available· newest 2011-12-31
  • Capital expenditure: 3 of 11 periods available· newest 2011-12-31
  • Total assets: 2 of 11 periods available· newest 2011-12-31
  • liabilities: No compatible figures in this window
  • Current assets: 2 of 11 periods available· newest 2011-12-31
  • Current liabilities: 2 of 11 periods available· newest 2011-12-31
  • Cash and cash equivalents: 3 of 11 periods available· newest 2011-12-31
  • long term debt: No compatible figures in this window
  • shares outstanding: No compatible figures in this window

Coverage describes values retained in this snapshot. Missing values are not zero; loading limits are reported separately.

What changed year over year

Latest complete year compared with the corresponding period one year earlier. These are measured changes; they do not establish their business causes.

  • Revenue

    -1.1%

    Prior period

    USD 738.43 million

    –

    Current period

    USD 730.27 million

    –

    Exact inputs and evidence

    730274000 − 738429000 = -8155000 USD

    738429000 USD · 2010-01-01 – 2010-12-31

    Inspect prior input Prior source

    730274000 USD · 2011-01-01 – 2011-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

  • Net income

    -81%

    Prior period

    USD 44.22 million

    –

    Current period

    USD 8.41 million

    –

    Exact inputs and evidence

    8405000 − 44221000 = -35816000 USD

    44221000 USD · 2010-01-01 – 2010-12-31

    Inspect prior input Prior source

    8405000 USD · 2011-01-01 – 2011-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

  • Operating cash flow

    -54.6%

    Prior period

    USD 146.2 million

    –

    Current period

    USD 66.45 million

    –

    Exact inputs and evidence

    66446000 − 146197000 = -79751000 USD

    146197000 USD · 2010-01-01 – 2010-12-31

    Inspect prior input Prior source

    66446000 USD · 2011-01-01 – 2011-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

  • Capital expenditure

    +108.3%

    Prior period

    USD 15.66 million

    –

    Current period

    USD 32.63 million

    –

    Exact inputs and evidence

    32626000 − 15663000 = 16963000 USD

    15663000 USD · 2010-01-01 – 2010-12-31

    Inspect prior input Prior source

    32626000 USD · 2011-01-01 – 2011-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

Where revenue goes

How a period’s revenue divides into costs and what remains as profit. Items marked Derived are calculated by subtraction from reported figures.

2011 2011-01-01 – 2011-12-31

  • Revenue USD 730.27 million 100% of revenue
  • Operating costs Derived USD 635.36 million 87% of revenue
  • Operating income USD 94.92 million 13% of revenue
  • Tax, interest and other Derived USD 86.51 million 12% of revenue
  • Net income USD 8.41 million 1.2% of revenue

Cash

  • Operating cash flow USD 66.45 million 9.1% of revenue
  • Capital expenditure USD 32.63 million 4.5% of revenue
  • Free cash flow Derived USD 33.82 million 4.6% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2009 14%81%
  • 2010 86%
  • 2011 12%87%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2009 2009-01-01 – 2009-12-31777408000 630561000 Derived 146847000 38606000 Derived 108241000 169631000 Derived
Source
2010 2010-01-01 – 2010-12-31738429000 638736000 Derived 99693000 55472000 Derived 44221000 130534000 Derived
Source
2011 2011-01-01 – 2011-12-31730274000 635359000 Derived 94915000 86510000 Derived 8405000 33820000 Derived
Source

Amounts are exact, in USD.

Growth

Sales over time and how quickly they are changing.

Revenue

Revenue reported for each complete financial period.

USD 730.3M 2011
Revenue historyRevenue reported for each complete financial period. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.839.6M629.7M419.8M209.9M0.0200920102011
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2009Revenue777408000
2010Revenue738429000
2011Revenue730274000

Revenue growth

Change in revenue from the same financial period one year earlier.

-1.1% 2011
Revenue growth historyChange in revenue from the same financial period one year earlier. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.0.4%-1.1%-2.5%-4.0%-5.4%200920102011
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2009Year over yearNo prior comparable period
2010Year over year-5%
2011Year over year-1.1%

Profit and cash

How much revenue becomes profit, and how much cash operations generate.

Profit margins

Operating income, net income and free cash flow as a share of revenue.

Operating margin 13% 2011
Net margin 1.2% 2011
Free cash flow margin 4.6% 2011
Profit margins historyOperating income, net income and free cash flow as a share of revenue. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.23.6%17.7%11.8%5.9%0.0%200920102011
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2009Operating margin18.9%
2010Operating margin13.5%
2011Operating margin13%
2009Net margin13.9%
2010Net margin6%
2011Net margin1.2%
2009Free cash flow margin21.8%
2010Free cash flow margin17.7%
2011Free cash flow margin4.6%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 66.4M 2011
Operating cash flow historyCash generated by the company’s normal business operations. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.199.5M149.6M99.8M49.9M0.0200920102011
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2009Operating cash flow184738000
2010Operating cash flow146197000
2011Operating cash flow66446000

Free cash flow

Operating cash flow minus capital expenditure for the same period and unit.

USD 33.8M 2011
Free cash flow historyOperating cash flow minus capital expenditure for the same period and unit. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.183.2M137.4M91.6M45.8M0.0200920102011
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2009Free cash flow169631000
2010Free cash flow130534000
2011Free cash flow33820000

Balance sheet

Liabilities and short-term ability to meet obligations at each period end.

Liabilities to assets

Total liabilities as a share of total assets.

Not enough comparable data to show this history.
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2009-12-31Liabilities / assetsNot reportedNo source recorded
2010-12-31Liabilities / assetsNot reported
2011-12-31Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

0.92× 2011
Current assets to current liabilities historyCurrent assets divided by current liabilities. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.0.99×0.74×0.49×0.25×0.00×2009-12-3120102011
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2009-12-31Current assets / current liabilitiesNot reportedNo source recorded
2010Current assets / current liabilities0.81×
2011Current assets / current liabilities0.92×

Cash generation

Compare reported profit with operating cash and capital spending. Free cash flow is calculated as operating cash flow minus capital expenditure when both exact, consolidated amounts match the same period and unit.

Cash generation by annual reporting period
PeriodNet incomeOperating cash flowCapital expenditureFree cash flow
2009 2009-01-01 – 2009-12-31
USD 108.24 million
Exact value

Exact value: 108241000 USD

2009-01-01 – 2009-12-31: 108241000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 184.74 million
Exact value

Exact value: 184738000 USD

2009-01-01 – 2009-12-31: 184738000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 15.11 million
Exact value

Exact value: 15107000 USD

2009-01-01 – 2009-12-31: 15107000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 169.63 million
Calculation and evidence

184738000 − 15107000 USD

Exact free cash flow: 169631000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2010 2010-01-01 – 2010-12-31
USD 44.22 million
Exact value

Exact value: 44221000 USD

2010-01-01 – 2010-12-31: 44221000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 146.2 million
Exact value

Exact value: 146197000 USD

2010-01-01 – 2010-12-31: 146197000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 15.66 million
Exact value

Exact value: 15663000 USD

2010-01-01 – 2010-12-31: 15663000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 130.53 million
Calculation and evidence

146197000 − 15663000 USD

Exact free cash flow: 130534000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2011 2011-01-01 – 2011-12-31
USD 8.41 million
Exact value

Exact value: 8405000 USD

2011-01-01 – 2011-12-31: 8405000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 66.45 million
Exact value

Exact value: 66446000 USD

2011-01-01 – 2011-12-31: 66446000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 32.63 million
Exact value

Exact value: 32626000 USD

2011-01-01 – 2011-12-31: 32626000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 33.82 million
Calculation and evidence

66446000 − 32626000 USD

Exact free cash flow: 33820000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

Capital expenditure uses the canonical mapped positive-spending convention. A missing, ambiguous, incompatible, or negative-sign input is left blank. Values use the latest reported version.

Dataset coverage and company identifiers

Coverage reflects filings processed into this Fundies dataset; it does not imply every source filing is loaded.

5 filings · 314 latest values · 314 originally reported values

Dataset published . Source filing dates and reporting periods are shown separately.

Identifiers: 0001517008, 1517008, edgar:1517008

Also known as Marina District Development Company, LLC