Boyd Gaming Income Statement

Financials in millions USD. Fiscal year is January - December.

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Operating Revenue	3,947	3,787	3,600	3,421	3,262
Other Revenue	145.12	143.5	138.54	134.79	107.54
Revenue	4,092	3,930	3,738	3,555	3,370
Revenue Growth (YoY)	4.12%	5.13%	5.15%	5.51%	54.69%
Cost of Revenue	1,663	1,499	1,353	1,185	1,022
Gross Profit	2,429	2,431	2,386	2,370	2,348
Selling, General & Admin	668.73	652.57	614.25	597.59	588.53
Other Operating Expenses	553.1	529.7	525.16	519.98	582.89
Operating Expenses	1,525	1,459	1,396	1,376	1,439
Operating Income	904.55	972.23	989.57	994.5	908.3
Interest Expense	-157.64	-177.41	-171.25	-151.25	-199.44
Interest & Investment Income	4.83	1.63	23.89	21.53	1.82
Other Non Operating Income (Expenses)	-12.47	0.01	-1.56	-2.88	-3.39
EBT Excluding Unusual Items	739.26	796.46	840.64	861.9	707.29
Merger & Restructuring Charges	-	-0.1	-	-5.5	-
Impairment of Goodwill	-	-	-86.54	-31.6	-
Gain (Loss) on Sale of Investments	1,748	-	-	-	-
Asset Writedown	-133.1	-21.2	-21.3	-9.18	-8.2
Legal Settlements	-	-5.39	-	-	-
Other Unusual Items	-27.03	-17.77	20.1	0.59	-95.16
Pretax Income	2,330	752	752.91	828.81	603.94
Income Tax Expense	490.77	174.05	132.88	189.43	140.09
Earnings From Continuing Operations	1,839	577.95	620.02	639.38	463.85
Net Income to Company	1,839	577.95	620.02	639.38	463.85
Minority Interest in Earnings	4.37	-	-	-	-
Net Income	1,843	577.95	620.02	639.38	463.85
Net Income to Common	1,843	577.95	620.02	639.38	463.85
Net Income Growth	218.93%	-6.78%	-3.03%	37.84%	-
Shares Outstanding (Basic)	82	93	101	109	114
Shares Outstanding (Diluted)	82	93	101	109	114
Shares Change (YoY)	-12.46%	-7.92%	-7.00%	-4.47%	0.52%
EPS (Basic)	22.56	6.19	6.12	5.87	4.07
EPS (Diluted)	22.56	6.19	6.12	5.87	4.07
EPS Growth	264.46%	1.16%	4.24%	44.23%	-
Free Cash Flow	388.46	556.68	540.57	706.96	810.96
Free Cash Flow Per Share	4.75	5.96	5.33	6.49	7.11
Dividend Per Share	0.720	0.680	0.640	0.600	-
Dividend Growth	5.88%	6.25%	6.67%	-	-
Gross Margin	59.36%	61.86%	63.82%	66.67%	69.66%
Operating Margin	22.11%	24.74%	26.47%	27.97%	26.95%
Profit Margin	45.05%	14.70%	16.59%	17.98%	13.76%
Free Cash Flow Margin	9.49%	14.16%	14.46%	19.88%	24.07%
EBITDA	1,201	1,244	1,250	1,252	1,176
EBITDA Margin	29.35%	31.66%	33.44%	35.22%	34.90%
D&A For EBITDA	296.4	272.08	260.66	257.58	267.79
EBIT	904.55	972.23	989.57	994.5	908.3
EBIT Margin	22.11%	24.74%	26.47%	27.97%	26.95%
Effective Tax Rate	21.07%	23.14%	17.65%	22.86%	23.20%
Revenue as Reported	4,092	3,930	3,738	3,555	3,370
Advertising Expenses	27.6	26.9	22.4	18.7	16.1

Updated Feb 5, 2026. Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q