PINNACLE ENTERTAINMENT, INC.

EDGAR

147 filing records in this dataset, filed from 2016-04-28 to 2018-10-16. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

648 million USD

2018 Q2 · USD

Exact inputs and evidence

Operating margin

18.52%

2018 Q2 · %

Exact inputs and evidence
  • Operating Income: 119949000 USD Source
  • Revenue: 647634000 USD Source

Operating cash flow

77.2 million USD

2018 Q2 · USD

Exact inputs and evidence
  • Operating Cash Flow: 98991000 USD Source
  • Operating Cash Flow: 21786000 USD Source

Free cash flow

55.9 million USD

2018 Q2 · USD

Exact inputs and evidence
  • Operating Cash Flow: 98991000 USD Source
  • Operating Cash Flow: 21786000 USD Source
  • Capital Expenditure: 39553000 USD Source
  • Capital Expenditure: 18200000 USD Source
Cash and cash equivalents
149 million USD Source
Exact value

148558000 USD

Long-term debt including current maturities
749 million USD Source
Exact value

749200000 USD

Shares outstanding
58.9 million shares Source
Exact value

58878766 shares

Reported share-count change

1.91% · 1.1 million shares

Year-over-year change in reported shares. Splits, issuance and buybacks can affect this figure; it does not isolate employee compensation or economic dilution.

Exact inputs and evidence
  • 57777646 shares · 2017-06-30· Source
  • 58878766 shares · 2018-06-30· Source

Trailing twelve months

The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.

Revenue

2.54 billion USD

2017-07-01 – 2018-06-30

Exact inputs and evidence
  • Revenue: 647400000 USD · 2017-07-01 – 2017-09-30 Source
  • Revenue: 620800000 USD · 2017-10-01 – 2017-12-31 Source
  • Revenue: 628395000 USD · 2018-01-01 – 2018-03-31 Source
  • Revenue: 647634000 USD · 2018-04-01 – 2018-06-30 Source

Net income

80.3 million USD

2017-07-01 – 2018-06-30

Exact inputs and evidence
  • Net income: 14100000 USD · 2017-07-01 – 2017-09-30 Source
  • Net income: 22400000 USD · 2017-10-01 – 2017-12-31 Source
  • Net income: 21943000 USD · 2018-01-01 – 2018-03-31 Source
  • Net income: 21897000 USD · 2018-04-01 – 2018-06-30 Source

Operating cash flow

294 million USD

2017-07-01 – 2018-06-30

Exact inputs and evidence
  • Operating cash flow: 192655000 USD · 2017-01-01 – 2017-09-30 Source
  • Operating cash flow: 91025000 USD · 2017-01-01 – 2017-06-30 Source
  • Operating cash flow: 285800000 USD · 2017-01-01 – 2017-12-31 Source
  • Operating cash flow: 192655000 USD · 2017-01-01 – 2017-09-30 Source
  • Operating cash flow: 21786000 USD · 2018-01-01 – 2018-03-31 Source
  • Operating cash flow: 98991000 USD · 2018-01-01 – 2018-06-30 Source
  • Operating cash flow: 21786000 USD · 2018-01-01 – 2018-03-31 Source

Company performance

Up to ten complete financial years · consolidated figures

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

Latest filing recorded: 2018-10-16.

Financial data available through: 2017-12-31.

Coverage by financial measure
  • Revenue: 4 of 11 periods available· newest 2017-12-31
  • Operating income: 4 of 11 periods available· newest 2017-12-31
  • Net income: 4 of 11 periods available· newest 2017-12-31
  • Operating cash flow: 4 of 11 periods available· newest 2017-12-31
  • Capital expenditure: 4 of 11 periods available· newest 2017-12-31
  • Total assets: 3 of 11 periods available· newest 2017-12-31
  • Total liabilities: 3 of 11 periods available· newest 2017-12-31
  • Current assets: 3 of 11 periods available· newest 2017-12-31
  • Current liabilities: 3 of 11 periods available· newest 2017-12-31
  • Cash and cash equivalents: 4 of 11 periods available· newest 2017-12-31
  • Long-term debt including current maturities: 3 of 11 periods available· newest 2017-12-31
  • Shares outstanding: 3 of 11 periods available· newest 2017-12-31

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

    +7.7%

    Prior period

    USD 2.38 billion

    –

    Current period

    USD 2.56 billion

    –

    Exact inputs and evidence

    2561848000 − 2378900000 = 182948000 USD

    2378900000 USD · 2016-01-01 – 2016-12-31

    Inspect prior input Prior source

    2561848000 USD · 2017-01-01 – 2017-12-31

    Inspect current input Current source
    Share or cite

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

  • Net income

    +USD 520.51 million

    Prior period

    −USD 457.41 million

    –

    Current period

    USD 63.1 million

    –

    Exact inputs and evidence

    63104000 − -457410000 = 520514000 USD

    -457410000 USD · 2016-01-01 – 2016-12-31

    Inspect prior input Prior source

    63104000 USD · 2017-01-01 – 2017-12-31

    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

    +11.8%

    Prior period

    USD 255.75 million

    –

    Current period

    USD 285.8 million

    –

    Exact inputs and evidence

    285800000 − 255747000 = 30053000 USD

    255747000 USD · 2016-01-01 – 2016-12-31

    Inspect prior input Prior source

    285800000 USD · 2017-01-01 – 2017-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -19.4%

    Prior period

    USD 97.93 million

    –

    Current period

    USD 78.94 million

    –

    Exact inputs and evidence

    78941000 − 97932000 = -18991000 USD

    97932000 USD · 2016-01-01 – 2016-12-31

    Inspect prior input Prior source

    78941000 USD · 2017-01-01 – 2017-12-31

    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.

2017 2017-01-01 – 2017-12-31

  • Revenue USD 2.56 billion 100% of revenue
  • Operating costs Derived USD 2.13 billion 83% of revenue
  • Operating income USD 428.62 million 17% of revenue
  • Tax, interest and other Derived USD 365.52 million 14% of revenue
  • Net income USD 63.1 million 2.5% of revenue

Cash

  • Operating cash flow USD 285.8 million 11% of revenue
  • Capital expenditure USD 78.94 million 3.1% of revenue
  • Free cash flow Derived USD 206.86 million 8.1% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2014 12%86%
  • 2015 11%87%
  • 2016 Operating loss: operating costs were 106% of revenue.
  • 2017 14%83%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2014 2014-01-01 – 2014-12-312210543000 1900070000 Derived 310473000 266630000 Derived 43843000 97686000 Derived
Source
2015 2015-01-01 – 2015-12-312291848000 1990682000 Derived 301166000 252279000 Derived 48887000 324194000 Derived
Source
2016 2016-01-01 – 2016-12-312378900000 2525225000 Derived -146325000 311085000 Derived -457410000 157815000 Derived
Source
2017 2017-01-01 – 2017-12-312561848000 2133228000 Derived 428620000 365516000 Derived 63104000 206859000 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 2.6B 2017
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.2.8B2.1B1.4B691.7M0.02014201520162017
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2014Revenue2210543000
2015Revenue2291848000
2016Revenue2378900000
2017Revenue2561848000

Revenue growth

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

7.7% 2017
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.8.3%6.2%4.2%2.1%0.0%2014201520162017
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2014Year over yearNo prior comparable period
2015Year over year3.7%
2016Year over year3.8%
2017Year over year7.7%

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 16.7% 2017
Net margin 2.5% 2017
Free cash flow margin 8.1% 2017
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.20%9%-1%-12%-22%2014201520162017
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2014Operating margin14%
2015Operating margin13.1%
2016Operating margin-6.2%
2017Operating margin16.7%
2014Net margin2%
2015Net margin2.1%
2016Net margin-19.2%
2017Net margin2.5%
2014Free cash flow margin4.4%
2015Free cash flow margin14.1%
2016Free cash flow margin6.6%
2017Free cash flow margin8.1%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 285.8M 2017
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.440.9M330.7M220.4M110.2M0.02014201520162017
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2014Operating cash flow328486000
2015Operating cash flow408226000
2016Operating cash flow255747000
2017Operating cash flow285800000

Free cash flow

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

USD 206.9M 2017
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.350.1M262.6M175.1M87.5M0.02014201520162017
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2014Free cash flow97686000
2015Free cash flow324194000
2016Free cash flow157815000
2017Free cash flow206859000

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.

108.1% 2017
Liabilities to assets historyTotal liabilities as a share of total assets. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.118%88%59%29%0%2014-12-31201520162017
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2014-12-31Liabilities / assetsNot reportedNo source recorded
2015Liabilities / assets92%
2016Liabilities / assets109.1%
2017Liabilities / assets108.1%

Current assets to current liabilities

Current assets divided by current liabilities.

0.82× 2017
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.0.88×0.66×0.44×0.22×0.00×2014-12-31201520162017
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2014-12-31Current assets / current liabilitiesNot reportedNo source recorded
2015Current assets / current liabilities0.72×
2016Current assets / current liabilities0.71×
2017Current assets / current liabilities0.82×

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
2014 2014-01-01 – 2014-12-31
USD 43.84 million
Exact value

Exact value: 43843000 USD

2014-01-01 – 2014-12-31: 43843000 USD Inspect Net Income Open source
Share or cite

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

USD 328.49 million
Exact value

Exact value: 328486000 USD

2014-01-01 – 2014-12-31: 328486000 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 230.8 million
Exact value

Exact value: 230800000 USD

2014-01-01 – 2014-12-31: 230800000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 97.69 million
Calculation and evidence

328486000 − 230800000 USD

Exact free cash flow: 97686000 USD

Share or cite

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

2015 2015-01-01 – 2015-12-31
USD 48.89 million
Exact value

Exact value: 48887000 USD

2015-01-01 – 2015-12-31: 48887000 USD Inspect Net Income Open source
Share or cite

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

USD 408.23 million
Exact value

Exact value: 408226000 USD

2015-01-01 – 2015-12-31: 408226000 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 84.03 million
Exact value

Exact value: 84032000 USD

2015-01-01 – 2015-12-31: 84032000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 324.19 million
Calculation and evidence

408226000 − 84032000 USD

Exact free cash flow: 324194000 USD

Share or cite

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

2016 2016-01-01 – 2016-12-31
−USD 457.41 million
Exact value

Exact value: -457410000 USD

2016-01-01 – 2016-12-31: -457410000 USD Inspect Net Income Open source
Share or cite

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

USD 255.75 million
Exact value

Exact value: 255747000 USD

2016-01-01 – 2016-12-31: 255747000 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 97.93 million
Exact value

Exact value: 97932000 USD

2016-01-01 – 2016-12-31: 97932000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 157.82 million
Calculation and evidence

255747000 − 97932000 USD

Exact free cash flow: 157815000 USD

Share or cite

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

2017 2017-01-01 – 2017-12-31
USD 63.1 million
Exact value

Exact value: 63104000 USD

2017-01-01 – 2017-12-31: 63104000 USD Inspect Net Income Open source
Share or cite

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

USD 285.8 million
Exact value

Exact value: 285800000 USD

2017-01-01 – 2017-12-31: 285800000 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 78.94 million
Exact value

Exact value: 78941000 USD

2017-01-01 – 2017-12-31: 78941000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 206.86 million
Calculation and evidence

285800000 − 78941000 USD

Exact free cash flow: 206859000 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.

147 filings · 1,747 latest values · 1,747 originally reported values

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

Identifiers: 0001656239, 1656239, edgar:1656239

Also known as PINNACLE ENTERTAINMENT, INC., PNK Entertainment, Inc., Pinnacle Entertainment, Inc.