Boyd Gaming Corporation (BYD)
NYSE: BYD · Real-Time Price · USD
77.07
-0.63 (-0.81%)
Nov 5, 2026, 4:00 PM EST - Market closed
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 | Sep '26 Sep 30, 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 |
Operating Revenue | 3,939 | 3,947 | 3,787 | 3,600 | 3,421 | 3,262 |
Other Revenue | 145.6 | 145.12 | 143.5 | 138.54 | 134.79 | 107.54 |
| 4,084 | 4,092 | 3,930 | 3,738 | 3,555 | 3,370 | |
Revenue Growth | 0.33% | 4.12% | 5.13% | 5.15% | 5.51% | 54.69% |
Cost of Revenue | 1,661 | 1,663 | 1,499 | 1,353 | 1,185 | 1,022 |
Gross Profit | 2,424 | 2,429 | 2,431 | 2,386 | 2,370 | 2,348 |
Selling, General & Admin | 677.77 | 668.73 | 652.57 | 614.25 | 597.59 | 588.53 |
Other Operating Expenses | 569.25 | 553.1 | 529.7 | 525.16 | 519.98 | 582.89 |
Operating Expenses | 1,615 | 1,525 | 1,459 | 1,396 | 1,376 | 1,439 |
Operating Income | 808.63 | 904.55 | 972.23 | 989.57 | 994.5 | 908.3 |
Interest Expense | -119.03 | -157.64 | -177.41 | -171.25 | -151.25 | -199.44 |
Interest & Investment Income | 5.66 | 4.83 | 1.63 | 23.89 | 21.53 | 1.82 |
Other Non Operating Income (Expenses) | 0.01 | -12.47 | 0.01 | -1.56 | -2.88 | -3.39 |
EBT Excluding Unusual Items | 695.27 | 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 | - | - | - | - |
Gain (Loss) on Sale of Assets | 20.9 | - | - | - | - | - |
Asset Writedown | -34.5 | -133.1 | -21.2 | -21.3 | -9.18 | -8.2 |
Legal Settlements | - | - | -5.39 | - | - | - |
Other Unusual Items | -69.48 | -27.03 | -17.77 | 20.1 | 0.59 | -95.16 |
Pretax Income | 612.23 | 2,330 | 752 | 752.91 | 828.81 | 603.94 |
Income Tax Expense | 115.59 | 490.77 | 174.05 | 132.88 | 189.43 | 140.09 |
Earnings From Continuing Operations | 496.64 | 1,839 | 577.95 | 620.02 | 639.38 | 463.85 |
Net Income to Company | 496.64 | 1,839 | 577.95 | 620.02 | 639.38 | 463.85 |
Minority Interest in Earnings | 5.48 | 4.37 | - | - | - | - |
Net Income | 502.11 | 1,843 | 577.95 | 620.02 | 639.38 | 463.85 |
Net Income to Common | 502.11 | 1,843 | 577.95 | 620.02 | 639.38 | 463.85 |
Net Income Growth | -73.20% | 218.93% | -6.78% | -3.03% | 37.84% | - |
Shares Outstanding (Basic) | 76 | 82 | 93 | 101 | 109 | 114 |
Shares Outstanding (Diluted) | 76 | 82 | 93 | 101 | 109 | 114 |
Shares Change | -10.10% | -12.46% | -7.92% | -7.00% | -4.47% | 0.52% |
EPS (Basic) | 6.62 | 22.56 | 6.19 | 6.12 | 5.87 | 4.07 |
EPS (Diluted) | 6.62 | 22.56 | 6.19 | 6.12 | 5.87 | 4.07 |
EPS Growth | -70.19% | 264.46% | 1.16% | 4.24% | 44.23% | - |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 30, 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 |
Free Cash Flow | -15.65 | 388.46 | 556.68 | 540.57 | 706.96 | 810.96 |
Free Cash Flow Per Share | -0.21 | 4.75 | 5.96 | 5.33 | 6.49 | 7.11 |
Dividend Per Share | 0.780 | 0.720 | 0.680 | 0.640 | 0.600 | - |
Dividend Growth | 9.86% | 5.88% | 6.25% | 6.67% | - | - |
Gross Margin | 59.34% | 59.36% | 61.86% | 63.82% | 66.67% | 69.66% |
Operating Margin | 19.80% | 22.11% | 24.74% | 26.47% | 27.97% | 26.95% |
Profit Margin | 12.29% | 45.05% | 14.70% | 16.59% | 17.98% | 13.76% |
Free Cash Flow Margin | -0.38% | 9.49% | 14.16% | 14.46% | 19.88% | 24.07% |
EBITDA | 1,170 | 1,201 | 1,244 | 1,242 | 1,252 | 1,176 |
EBITDA Margin | 28.66% | 29.35% | 31.66% | 33.23% | 35.22% | 34.90% |
D&A For EBITDA | 361.8 | 296.4 | 272.08 | 252.9 | 257.58 | 267.79 |
EBIT | 808.63 | 904.55 | 972.23 | 989.57 | 994.5 | 908.3 |
EBIT Margin | 19.80% | 22.11% | 24.74% | 26.47% | 27.97% | 26.95% |
Effective Tax Rate | 18.88% | 21.07% | 23.14% | 17.65% | 22.86% | 23.20% |
Revenue as Reported | 4,084 | 4,092 | 3,930 | 3,738 | 3,555 | 3,370 |
Advertising Expenses | - | 27.6 | 26.9 | 22.4 | 18.7 | 16.1 |