Boyd Gaming Income Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 2026	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
Revenue	4,098	4,092	3,930	3,738	3,555	3,370
Revenue Growth (YoY)	3.45%	4.12%	5.13%	5.15%	5.51%	54.69%
Cost of Revenue	2,083	2,065	1,880	1,720	1,565	1,432
Gross Profit	2,015	2,027	2,050	2,019	1,990	1,937
Selling, General & Admin	563.93	554.96	541.16	505.85	490.97	483.83
Depreciation & Amortization Expenses	329.48	302.71	276.64	256.78	258.18	267.79
Other Operating Expenses	409.1	421.13	304.23	354.11	259.8	285.61
Total Operating Expenses	1,303	1,279	1,122	1,117	1,009	1,037
Operating Income	712.51	748.41	927.78	901.83	981.22	900.1
Interest Income	5.88	4.83	1.63	23.89	21.53	1.82
Interest Expense	-137.66	-157.64	-177.41	-171.25	-151.25	-199.44
Other Non-Operating Income (Expense)	1,734	1,734	0.01	-1.56	-22.7	-98.54
Total Non-Operating Income (Expense)	1,602	1,581	-175.77	-148.92	-152.42	-296.17
Pretax Income	2,315	2,330	752	752.91	828.81	603.94
Provision for Income Taxes	482.22	490.77	174.05	132.88	189.43	140.09
Net Income	1,837	1,843	577.95	620.02	639.38	463.85
Minority Interest in Earnings	-5.08	-4.37	-	-	-	-
Net Income to Common	1,837	1,843	577.95	620.02	639.38	463.85
Net Income Growth	232.32%	218.93%	-6.78%	-3.03%	37.84%	-
Shares Outstanding (Basic)	80	82	93	101	109	114
Shares Outstanding (Diluted)	80	82	93	101	109	114
Shares Change (YoY)	-11.78%	-12.46%	-7.92%	-7.00%	-4.47%	0.52%
EPS (Basic)	22.81	22.56	6.19	6.12	5.87	4.07
EPS (Diluted)	22.81	22.56	6.19	6.12	5.87	4.07
EPS Growth	272.10%	264.46%	1.14%	4.26%	44.23%	-
Shares Outstanding	74.83	76.37	86.18	96.83	102.82	111.3
Free Cash Flow	281.12	388.46	556.68	540.57	706.96	810.96
Free Cash Flow Growth	-27.63%	-30.22%	2.98%	-23.54%	-12.83%	611.36%
Free Cash Flow Per Share	3.53	4.75	5.96	5.33	6.49	7.11
Dividends Per Share	0.740	0.720	0.680	0.640	0.600	-
Dividend Growth	2.78%	5.88%	6.25%	6.67%	-	-
Gross Margin	49.17%	49.54%	52.16%	53.99%	55.98%	57.49%
Operating Margin	17.39%	18.29%	23.61%	24.12%	27.60%	26.71%
Profit Margin	44.71%	44.94%	14.71%	16.58%	17.98%	13.76%
FCF Margin	6.86%	9.49%	14.16%	14.46%	19.88%	24.07%
EBITDA	1,042	1,051	1,204	1,159	1,239	1,168
EBITDA Margin	25.43%	25.69%	30.65%	30.99%	34.86%	34.66%
EBIT	712.51	748.41	927.78	901.83	981.22	900.1
EBIT Margin	17.39%	18.29%	23.61%	24.12%	27.60%	26.71%
Effective Tax Rate	20.83%	21.07%	23.14%	17.65%	22.86%	23.20%

Updated Apr 30, 2026. Data Source: Fiscal.ai. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q