CASINO MAGIC, LLC

EDGAR

18 filing records in this dataset, filed from 1996-05-15 to 2014-04-21. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

75.3 million USD

1998-06-30 · USD

Exact inputs and evidence

Operating margin

15.69%

1998-06-30 · %

Exact inputs and evidence
  • Operating Income: 11812943 USD Source
  • Revenue: 75311955 USD Source
Cash and cash equivalents
17.5 million USD Source
Exact value

17470386 USD

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

Trailing twelve months

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

Operating cash flow

23.8 million USD

1997-01-01 – 1997-12-31

Exact inputs and evidence
  • Operating cash flow: -2611598 USD · 1997-01-01 – 1997-03-31 Source
  • Operating cash flow: 11236959 USD · 1997-01-01 – 1997-06-30 Source
  • Operating cash flow: -2611598 USD · 1997-01-01 – 1997-03-31 Source
  • Operating cash flow: 18084830 USD · 1997-01-01 – 1997-09-30 Source
  • Operating cash flow: 11236959 USD · 1997-01-01 – 1997-06-30 Source
  • Operating cash flow: 23781203 USD · 1997-01-01 – 1997-12-31 Source
  • Operating cash flow: 18084830 USD · 1997-01-01 – 1997-09-30 Source

Capital expenditure

37.2 million USD

1997-01-01 – 1997-12-31

Exact inputs and evidence
  • Capital expenditure: 15537976 USD · 1997-01-01 – 1997-03-31 Source
  • Capital expenditure: 20409274 USD · 1997-01-01 – 1997-06-30 Source
  • Capital expenditure: 15537976 USD · 1997-01-01 – 1997-03-31 Source
  • Capital expenditure: 28996109 USD · 1997-01-01 – 1997-09-30 Source
  • Capital expenditure: 20409274 USD · 1997-01-01 – 1997-06-30 Source
  • Capital expenditure: 37176995 USD · 1997-01-01 – 1997-12-31 Source
  • Capital expenditure: 28996109 USD · 1997-01-01 – 1997-09-30 Source

Free cash flow

-13.4 million USD

1997-01-01 – 1997-12-31

Exact inputs and evidence
  • Operating cash flow: -2611598 USD · 1997-01-01 – 1997-03-31 Source
  • Operating cash flow: 11236959 USD · 1997-01-01 – 1997-06-30 Source
  • Operating cash flow: -2611598 USD · 1997-01-01 – 1997-03-31 Source
  • Operating cash flow: 18084830 USD · 1997-01-01 – 1997-09-30 Source
  • Operating cash flow: 11236959 USD · 1997-01-01 – 1997-06-30 Source
  • Operating cash flow: 23781203 USD · 1997-01-01 – 1997-12-31 Source
  • Operating cash flow: 18084830 USD · 1997-01-01 – 1997-09-30 Source
  • Capital expenditure: 15537976 USD · 1997-01-01 – 1997-03-31 Source
  • Capital expenditure: 20409274 USD · 1997-01-01 – 1997-06-30 Source
  • Capital expenditure: 15537976 USD · 1997-01-01 – 1997-03-31 Source
  • Capital expenditure: 28996109 USD · 1997-01-01 – 1997-09-30 Source
  • Capital expenditure: 20409274 USD · 1997-01-01 – 1997-06-30 Source
  • Capital expenditure: 37176995 USD · 1997-01-01 – 1997-12-31 Source
  • Capital expenditure: 28996109 USD · 1997-01-01 – 1997-09-30 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: 2014-04-21.

Financial data available through: 1997-12-31.

Financial coverage is incomplete. Newer filings are recorded, but comparable financial figures for those periods are not available here yet.

Coverage by financial measure
  • Revenue: 3 of 11 periods available· newest 1997-12-31
  • Operating income: 4 of 11 periods available· newest 1997-12-31
  • Net income: 4 of 11 periods available· newest 1997-12-31
  • Operating cash flow: 3 of 11 periods available· newest 1997-12-31
  • Capital expenditure: 3 of 11 periods available· newest 1997-12-31
  • Total assets: 3 of 11 periods available· newest 1997-12-31
  • liabilities: No compatible figures in this window
  • Current assets: 3 of 11 periods available· newest 1997-12-31
  • Current liabilities: 3 of 11 periods available· newest 1997-12-31
  • Cash and cash equivalents: 3 of 11 periods available· newest 1997-12-31
  • 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

    +45%

    Prior period

    USD 180.28 million

    –

    Current period

    USD 261.47 million

    –

    Exact inputs and evidence

    261474016 − 180277843 = 81196173 USD

    180277843 USD · 1996-01-01 – 1996-12-31

    Inspect prior input Prior source

    261474016 USD · 1997-01-01 – 1997-12-31

    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 26.34 million

    Prior period

    −USD 31.59 million

    –

    Current period

    −USD 5.25 million

    –

    Exact inputs and evidence

    -5249208 − -31589347 = 26340139 USD

    -31589347 USD · 1996-01-01 – 1996-12-31

    Inspect prior input Prior source

    -5249208 USD · 1997-01-01 – 1997-12-31

    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

    -1.4%

    Prior period

    USD 24.13 million

    –

    Current period

    USD 23.78 million

    –

    Exact inputs and evidence

    23781203 − 24126241 = -345038 USD

    24126241 USD · 1996-01-01 – 1996-12-31

    Inspect prior input Prior source

    23781203 USD · 1997-01-01 – 1997-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -45.2%

    Prior period

    USD 67.85 million

    –

    Current period

    USD 37.18 million

    –

    Exact inputs and evidence

    37176995 − 67850010 = -30673015 USD

    67850010 USD · 1996-01-01 – 1996-12-31

    Inspect prior input Prior source

    37176995 USD · 1997-01-01 – 1997-12-31

    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.

1997 1997-01-01 – 1997-12-31

  • Revenue USD 261.47 million 100% of revenue
  • Operating costs Derived USD 236.92 million 91% of revenue
  • Operating income USD 24.55 million 9.4% of revenue
  • Tax, interest and other Derived USD 29.8 million 11% of revenue
  • Net income −USD 5.25 million −2% of revenue

Cash

  • Operating cash flow USD 23.78 million 9.1% of revenue
  • Capital expenditure USD 37.18 million 14% of revenue
  • Free cash flow Derived −USD 13.4 million −5.1% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1995 Net loss: net income was −5.8% of revenue.
  • 1996 Net loss: net income was −18% of revenue.
  • 1997 Net loss: net income was −2% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1995 1995-01-01 – 1995-12-31177722765 172952314 Derived 4770451 15062630 Derived -10292179 3951952 Derived
Source
1996 1996-01-01 – 1996-12-31180277843 171434538 Derived 8843305 40432652 Derived -31589347 -43723769 Derived
Source
1997 1997-01-01 – 1997-12-31261474016 236919263 Derived 24554753 29803961 Derived -5249208 -13395792 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 261.5M 1997
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.282.4M211.8M141.2M70.6M0.0199519961997
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1995Revenue177722765
1996Revenue180277843
1997Revenue261474016

Revenue growth

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

45% 1997
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.49%36%24%12%0%199519961997
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1995Year over yearNo prior comparable period
1996Year over year1.4%
1997Year over year45%

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 9.4% 1997
Net margin -2% 1997
Free cash flow margin -5.1% 1997
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.12.1%2.3%-7.4%-17.2%-26.9%199519961997
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1995Operating margin2.7%
1996Operating margin4.9%
1997Operating margin9.4%
1995Net margin-5.8%
1996Net margin-17.5%
1997Net margin-2%
1995Free cash flow margin2.2%
1996Free cash flow margin-24.3%
1997Free cash flow margin-5.1%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 23.8M 1997
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.26.1M19.5M13.0M6.5M0.0199519961997
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1995Operating cash flow15348284
1996Operating cash flow24126241
1997Operating cash flow23781203

Free cash flow

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

USD -13.4M 1997
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.7.8M-6.1M-19.9M-33.7M-47.5M199519961997
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1995Free cash flow3951952
1996Free cash flow-43723769
1997Free cash flow-13395792

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
1995-12-31Liabilities / assetsNot reported
1996-12-31Liabilities / assetsNot reported
1997-12-31Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

0.78× 1997
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.1.61×1.21×0.81×0.40×0.00×199519961997
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1995Current assets / current liabilities1.49×
1996Current assets / current liabilities0.86×
1997Current assets / current liabilities0.78×

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
1994 1994-01-01 – 1994-12-31
−USD 31.59 million
Exact value

Exact value: -31589347 USD

1994-01-01 – 1994-12-31: -31589347 USD Inspect Net Income Open source
Share or cite

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

Unavailable Not reported for this period.
Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Operating cash flow + Capital expenditure is unavailable for this period.

1995 1995-01-01 – 1995-12-31
−USD 10.29 million
Exact value

Exact value: -10292179 USD

1995-01-01 – 1995-12-31: -10292179 USD Inspect Net Income Open source
Share or cite

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

USD 15.35 million
Exact value

Exact value: 15348284 USD

1995-01-01 – 1995-12-31: 15348284 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 11.4 million
Exact value

Exact value: 11396332 USD

1995-01-01 – 1995-12-31: 11396332 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 3.95 million
Calculation and evidence

15348284 − 11396332 USD

Exact free cash flow: 3951952 USD

Share or cite

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

1996 1996-01-01 – 1996-12-31
−USD 31.59 million
Exact value

Exact value: -31589347 USD

1996-01-01 – 1996-12-31: -31589347 USD Inspect Net Income Open source
Share or cite

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

USD 24.13 million
Exact value

Exact value: 24126241 USD

1996-01-01 – 1996-12-31: 24126241 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 67.85 million
Exact value

Exact value: 67850010 USD

1996-01-01 – 1996-12-31: 67850010 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 43.72 million
Calculation and evidence

24126241 − 67850010 USD

Exact free cash flow: -43723769 USD

Share or cite

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

1997 1997-01-01 – 1997-12-31
−USD 5.25 million
Exact value

Exact value: -5249208 USD

1997-01-01 – 1997-12-31: -5249208 USD Inspect Net Income Open source
Share or cite

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

USD 23.78 million
Exact value

Exact value: 23781203 USD

1997-01-01 – 1997-12-31: 23781203 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 37.18 million
Exact value

Exact value: 37176995 USD

1997-01-01 – 1997-12-31: 37176995 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 13.4 million
Calculation and evidence

23781203 − 37176995 USD

Exact free cash flow: -13395792 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.

18 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000891105, 891105, edgar:891105

Also known as CASINO MAGIC CORP