Boyd Gaming Corporation (FRA:BO5)
Germany · Delayed Price · Currency is EUR 69.50
-0.50 (-0.71%)
At close: Jan 29, 2026
Boyd Gaming Income Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 |
|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 |
Operating Revenue | 3,925 | 3,787 | 3,600 | 3,421 | 3,262 | 2,059 |
Other Revenue | 145.36 | 143.5 | 138.54 | 134.79 | 107.54 | 119.29 |
| 4,071 | 3,930 | 3,738 | 3,555 | 3,370 | 2,178 | |
Revenue Growth (YoY) | 5.91% | 5.13% | 5.15% | 5.51% | 54.69% | -34.50% |
Cost of Revenue | 1,607 | 1,499 | 1,353 | 1,185 | 1,022 | 764.19 |
Gross Profit | 2,464 | 2,431 | 2,386 | 2,370 | 2,348 | 1,414 |
Selling, General & Admin | 668.4 | 652.57 | 614.25 | 597.59 | 588.53 | 528.41 |
Other Operating Expenses | 561.62 | 552.96 | 524.46 | 519.98 | 582.89 | 415.9 |
Operating Expenses | 1,520 | 1,482 | 1,395 | 1,376 | 1,439 | 1,225 |
Operating Income | 944.57 | 948.98 | 990.27 | 994.5 | 908.3 | 188.96 |
Interest Expense | -178.21 | -177.41 | -171.25 | -151.25 | -199.44 | -230.48 |
Interest & Investment Income | 3.96 | 1.63 | 23.89 | 21.53 | 1.82 | 1.9 |
Other Non Operating Income (Expenses) | -12.28 | 0.01 | -1.56 | -2.88 | -3.39 | 5.1 |
EBT Excluding Unusual Items | 758.03 | 773.2 | 841.34 | 861.9 | 707.29 | -34.52 |
Merger & Restructuring Charges | - | - | -0.7 | -5.5 | - | - |
Impairment of Goodwill | - | - | -86.54 | -31.6 | - | -112 |
Asset Writedown | -100.3 | -21.2 | -21.3 | -9.18 | -8.2 | -62.7 |
Other Unusual Items | -4.9 | - | 20.1 | 0.59 | -95.16 | 38.21 |
Pretax Income | 2,403 | 752 | 752.91 | 828.81 | 603.94 | -171.01 |
Income Tax Expense | 532.76 | 174.05 | 132.88 | 189.43 | 140.09 | -36.31 |
Earnings From Continuing Operations | 1,871 | 577.95 | 620.02 | 639.38 | 463.85 | -134.7 |
Net Income | 1,873 | 577.95 | 620.02 | 639.38 | 463.85 | -134.7 |
Net Income to Common | 1,873 | 577.95 | 620.02 | 639.38 | 463.85 | -134.7 |
Net Income Growth | 274.64% | -6.78% | -3.03% | 37.84% | - | - |
Shares Outstanding (Basic) | 84 | 93 | 101 | 109 | 114 | 114 |
Shares Outstanding (Diluted) | 84 | 93 | 101 | 109 | 114 | 114 |
Shares Change (YoY) | -12.03% | -7.92% | -7.00% | -4.47% | 0.52% | -0.38% |
EPS (Basic) | 22.22 | 6.19 | 6.12 | 5.87 | 4.07 | -1.19 |
EPS (Diluted) | 22.22 | 6.19 | 6.12 | 5.87 | 4.07 | -1.19 |
EPS Growth | 325.66% | 1.16% | 4.24% | 44.23% | - | - |
Free Cash Flow | 412.39 | 556.68 | 540.57 | 706.96 | 810.96 | 114 |
Free Cash Flow Per Share | 4.89 | 5.96 | 5.33 | 6.49 | 7.11 | 1.00 |
Dividend Per Share | 0.710 | 0.680 | 0.640 | 0.600 | - | - |
Dividend Growth | 5.97% | 6.25% | 6.67% | - | - | - |
Gross Margin | 60.53% | 61.86% | 63.82% | 66.67% | 69.66% | 64.92% |
Operating Margin | 23.20% | 24.15% | 26.49% | 27.97% | 26.95% | 8.67% |
Profit Margin | 46.02% | 14.70% | 16.59% | 17.98% | 13.76% | -6.18% |
Free Cash Flow Margin | 10.13% | 14.16% | 14.46% | 19.88% | 24.07% | 5.23% |
EBITDA | 1,230 | 1,221 | 1,243 | 1,252 | 1,176 | 469.99 |
EBITDA Margin | 30.21% | 31.07% | 33.25% | 35.22% | 34.90% | 21.57% |
D&A For EBITDA | 285.1 | 272.08 | 252.9 | 257.58 | 267.79 | 281.03 |
EBIT | 944.57 | 948.98 | 990.27 | 994.5 | 908.3 | 188.96 |
EBIT Margin | 23.20% | 24.15% | 26.49% | 27.97% | 26.95% | 8.67% |
Effective Tax Rate | 22.17% | 23.14% | 17.65% | 22.86% | 23.20% | - |
Revenue as Reported | 4,071 | 3,930 | 3,738 | 3,555 | 3,370 | 2,178 |
Advertising Expenses | - | 26.9 | 22.4 | 18.7 | 16.1 | 20.2 |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.