Income Statement

Revenue

+15%

+88%

10Y

Currency: USD

	Mar-2002	Jun-2002	Sep-2002	Dec-2002	Mar-2003	Jun-2003	Sep-2003	Dec-2003	Mar-2004	Jun-2004	Sep-2004	Dec-2004	Mar-2005	Jun-2005	Sep-2005	Dec-2005	Mar-2006	Jun-2006	Sep-2006	Dec-2006	Mar-2007	Jun-2007	Sep-2007	Dec-2007	Mar-2008	Jun-2008	Sep-2008	Dec-2008	Mar-2009	Jun-2009	Sep-2009	Dec-2009	Mar-2010	Jun-2010	Sep-2010	Dec-2010	Mar-2011	Jun-2011	Sep-2011	Dec-2011	Mar-2012	Jun-2012	Sep-2012	Dec-2012	Mar-2013	Jun-2013	Sep-2013	Dec-2013	Mar-2014	Jun-2014	Sep-2014	Dec-2014	Mar-2015	Jun-2015	Sep-2015	Dec-2015	Mar-2016	Jun-2016	Sep-2016	Dec-2016	Mar-2017	Jun-2017	Sep-2017	Dec-2017	Mar-2018	Jun-2018	Sep-2018	Dec-2018	Mar-2019	Jun-2019	Sep-2019	Dec-2019	Mar-2020	Jun-2020	Sep-2020	Dec-2020	Mar-2021	Jun-2021	Sep-2021	Dec-2021	Mar-2022	Jun-2022	Sep-2022	Dec-2022	Mar-2023	Jun-2023	Sep-2023	Dec-2023	Mar-2024	Jun-2024	Sep-2024	Dec-2024	Mar-2025	Jun-2025	Sep-2025	Dec-2025
Revenue
Interest Expense	73	73	72	73	74	72	74	75	74	78	89	102	116	126	126	126	129	134	140	174	147	145	142	142	131	125	118	105	119	121	118	123	111	121	142	181	209	235	249	251	257	255	269	290	322	345	354	344	324	311	304	230	265	247	228	225	221	225	224	213	203	184	172	173	174	176	187	204	221	238	243	237	228	226	229	230	237	232	215	199	179	161	151	151	157	164	170	171	170	170	174	177	184	191	178	0
Revenue	1 125 N/A	1 155 +3%	1 190 +3%	1 229 +3%	1 248 +2%	1 249 +0%	1 251 +0%	1 253 +0%	1 261 +1%	1 291 +2%	1 503 +16%	1 734 +15%	1 971 +14%	2 156 +9%	2 157 +0%	2 161 +0%	2 184 +1%	2 209 +1%	2 216 +0%	2 193 -1%	2 120 -3%	2 080 -2%	2 039 -2%	1 997 -2%	1 951 -2%	1 901 -3%	1 837 -3%	1 781 -3%	1 745 -2%	1 707 -2%	1 679 -2%	1 641 -2%	1 621 -1%	1 777 +10%	1 974 +11%	2 141 +8%	2 291 +7%	2 287 0%	2 281 0%	2 331 +2%	2 403 +3%	2 443 +2%	2 465 +1%	2 483 +1%	2 587 +4%	2 711 +5%	2 838 +5%	2 894 +2%	2 867 -1%	2 851 -1%	2 851 +0%	2 142 -25%	2 544 +19%	2 381 -6%	2 188 -8%	2 199 +1%	2 201 +0%	2 186 -1%	2 172 -1%	2 199 +1%	2 242 +2%	2 301 +3%	2 361 +3%	2 401 +2%	2 397 0%	2 410 +1%	2 430 +1%	2 627 +8%	2 848 +8%	3 077 +8%	3 285 +7%	3 326 +1%	3 179 -4%	2 543 -20%	2 376 -7%	2 179 -8%	2 251 +3%	2 935 +30%	3 126 +7%	3 370 +8%	3 477 +3%	3 478 +0%	3 512 +1%	3 555 +1%	3 659 +3%	3 681 +1%	3 707 +1%	3 738 +1%	3 735 0%	3 786 +1%	3 844 +2%	3 930 +2%	3 961 +1%	4 028 +2%	4 071 +1%	4 092 +1%
Gross Profit
Cost of Revenue	(642)	(653)	(667)	(687)	(702)	(713)	(726)	(735)	(743)	(756)	(867)	(978)	(1 091)	(1 179)	(1 169)	(1 157)	(1 157)	(1 178)	(1 188)	(1 190)	(1 160)	(1 127)	(1 089)	(1 058)	(1 034)	(1 005)	(986)	(968)	(952)	(936)	(922)	(908)	(905)	(994)	(1 102)	(1 189)	(1 273)	(1 268)	(1 261)	(1 285)	(1 318)	(1 346)	(1 373)	(1 393)	(1 450)	(1 507)	(1 562)	(1 587)	(1 572)	(1 567)	(1 565)	(1 184)	(1 389)	(1 293)	(1 189)	(1 191)	(1 188)	(1 180)	(1 168)	(1 187)	(1 196)	(1 222)	(1 247)	(1 264)	(1 258)	(1 261)	(1 271)	(1 371)	(1 488)	(1 607)	(1 714)	(1 736)	(1 680)	(1 342)	(1 184)	(1 037)	(989)	(1 253)	(1 338)	(1 433)	(1 484)	(1 509)	(1 538)	(1 565)	(1 628)	(1 648)	(1 684)	(1 720)	(1 745)	(1 796)	(1 837)	(1 880)	(1 903)	(1 949)	(2 004)	(2 065)
Gross Profit	483 N/A	502 +4%	523 +4%	542 +4%	546 +1%	535 -2%	525 -2%	518 -1%	519 +0%	534 +3%	636 +19%	756 +19%	879 +16%	976 +11%	988 +1%	1 004 +2%	1 027 +2%	1 031 +0%	1 028 0%	1 003 -2%	960 -4%	953 -1%	950 0%	939 -1%	917 -2%	896 -2%	851 -5%	813 -5%	793 -2%	771 -3%	757 -2%	733 -3%	717 -2%	783 +9%	872 +11%	952 +9%	1 018 +7%	1 019 +0%	1 020 +0%	1 046 +3%	1 085 +4%	1 096 +1%	1 092 0%	1 090 0%	1 137 +4%	1 205 +6%	1 276 +6%	1 308 +2%	1 296 -1%	1 284 -1%	1 286 +0%	958 -26%	1 155 +21%	1 088 -6%	1 000 -8%	1 009 +1%	1 013 +0%	1 006 -1%	1 004 0%	1 012 +1%	1 046 +3%	1 079 +3%	1 113 +3%	1 137 +2%	1 139 +0%	1 149 +1%	1 159 +1%	1 255 +8%	1 361 +8%	1 470 +8%	1 570 +7%	1 590 +1%	1 500 -6%	1 201 -20%	1 192 -1%	1 141 -4%	1 262 +11%	1 682 +33%	1 788 +6%	1 937 +8%	1 993 +3%	1 969 -1%	1 975 +0%	1 990 +1%	2 031 +2%	2 033 +0%	2 023 0%	2 019 0%	1 990 -1%	1 990 0%	2 007 +1%	2 050 +2%	2 058 +0%	2 078 +1%	2 067 -1%	2 027 -2%
Operating Income
Operating Expenses	(354)	(360)	(365)	(369)	(389)	(388)	(373)	(367)	(374)	(386)	(452)	(531)	(596)	(645)	(644)	(630)	(640)	(661)	(671)	(676)	(665)	(656)	(654)	(656)	(661)	(657)	(648)	(637)	(629)	(620)	(613)	(607)	(597)	(652)	(709)	(770)	(817)	(805)	(792)	(798)	(813)	(823)	(839)	(868)	(909)	(957)	(1 000)	(1 013)	(1 015)	(1 000)	(985)	(736)	(830)	(769)	(707)	(719)	(713)	(708)	(708)	(714)	(736)	(760)	(783)	(794)	(795)	(798)	(817)	(899)	(981)	(1 061)	(1 118)	(1 117)	(1 111)	(1 026)	(1 003)	(952)	(913)	(969)	(979)	(1 016)	(1 014)	(1 022)	(1 020)	(981)	(983)	(987)	(989)	(1 009)	(1 039)	(1 055)	(1 070)	(1 112)	(1 117)	(1 123)	(1 127)	(1 150)
Selling, General & Administrative	(257)	(265)	(273)	(275)	(279)	(277)	(276)	(273)	(278)	(288)	(335)	(395)	(441)	(474)	(474)	(459)	(463)	(478)	(483)	(487)	(485)	(483)	(487)	(490)	(493)	(488)	(479)	(468)	(461)	(452)	(447)	(443)	(435)	(477)	(522)	(566)	(607)	(602)	(595)	(601)	(618)	(634)	(647)	(666)	(685)	(705)	(725)	(729)	(737)	(726)	(719)	(527)	(606)	(559)	(509)	(511)	(509)	(508)	(511)	(517)	(533)	(552)	(568)	(574)	(577)	(579)	(600)	(667)	(735)	(801)	(846)	(839)	(826)	(738)	(697)	(643)	(612)	(671)	(695)	(747)	(758)	(766)	(770)	(722)	(744)	(753)	(755)	(756)	(786)	(795)	(805)	(830)	(828)	(833)	(831)	(832)
Depreciation & Amortization	(97)	(95)	(92)	(90)	(91)	(93)	(93)	(94)	(96)	(99)	(117)	(136)	(155)	(171)	(170)	(171)	(177)	(183)	(189)	(189)	(180)	(173)	(168)	(166)	(169)	(169)	(169)	(169)	(169)	(168)	(167)	(164)	(162)	(175)	(187)	(199)	(210)	(203)	(197)	(195)	(195)	(197)	(201)	(214)	(234)	(254)	(273)	(278)	(275)	(270)	(267)	(209)	(237)	(223)	(208)	(207)	(203)	(199)	(196)	(196)	(203)	(207)	(214)	(218)	(215)	(216)	(216)	(230)	(246)	(260)	(271)	(277)	(276)	(278)	(282)	(281)	(279)	(277)	(275)	(268)	(266)	(265)	(263)	(258)	(257)	(253)	(253)	(257)	(258)	(262)	(268)	(277)	(282)	(286)	(290)	(303)
Other Operating Expenses	0	0	0	(4)	(19)	(19)	(4)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(5)	0	0	0	(1)	(0)	8	9	12	10	2	(3)	(6)	(4)	(3)	1	0	13	12	11	(1)	(1)	(1)	(1)	(0)	(0)	(1)	(2)	(2)	(3)	(3)	(2)	(2)	(1)	(1)	(2)	(2)	(9)	(10)	(24)	(29)	(22)	(22)	(10)	(1)	10	9	12	(0)	18	19	18	4	4	2	3	(5)	(8)	(3)	(6)	(15)
Operating Income	129 N/A	142 +10%	158 +11%	173 +9%	157 -9%	147 -6%	152 +3%	151 -1%	145 -4%	148 +3%	183 +24%	225 +22%	284 +26%	331 +17%	344 +4%	374 +9%	388 +4%	370 -5%	357 -3%	327 -8%	295 -10%	297 +1%	296 0%	283 -4%	256 -10%	239 -7%	203 -15%	176 -14%	164 -7%	150 -8%	144 -4%	126 -12%	120 -5%	130 +9%	163 +25%	181 +11%	202 +11%	214 +6%	229 +7%	249 +9%	272 +9%	273 +0%	253 -7%	222 -12%	228 +3%	248 +9%	276 +11%	294 +7%	280 -5%	284 +1%	301 +6%	222 -26%	325 +46%	319 -2%	293 -8%	290 -1%	301 +4%	298 -1%	296 -1%	299 +1%	310 +4%	319 +3%	330 +3%	343 +4%	343 0%	351 +2%	342 -3%	356 +4%	379 +6%	409 +8%	452 +11%	473 +4%	388 -18%	175 -55%	189 +8%	189 +0%	349 +85%	713 +104%	809 +13%	922 +14%	979 +6%	947 -3%	955 +1%	1 009 +6%	1 048 +4%	1 047 0%	1 034 -1%	1 010 -2%	950 -6%	933 -2%	935 +0%	938 +0%	940 +0%	956 +2%	941 -2%	877 -7%
Pre-Tax Income
Interest Income Expense	(71)	(72)	(73)	(81)	(80)	(89)	(84)	(76)	(59)	(33)	(24)	(24)	(30)	(37)	(30)	(30)	(30)	(37)	(50)	(87)	(66)	(62)	(60)	(56)	(52)	(55)	(50)	(52)	(74)	(80)	(67)	(75)	(63)	(75)	(124)	(170)	(207)	(239)	(256)	(251)	(257)	(255)	(269)	(289)	(320)	(343)	(352)	(342)	(322)	(309)	(302)	(228)	(263)	(245)	(226)	(223)	(219)	(223)	(221)	(210)	(200)	(182)	(171)	(171)	(172)	(174)	(184)	(201)	(218)	(234)	(241)	(236)	(226)	(224)	(227)	(229)	(235)	(231)	(213)	(198)	(177)	(159)	(148)	(130)	(118)	(122)	(129)	(147)	(164)	(166)	(171)	(176)	(182)	(188)	(174)	(153)
Non-Reccuring Items	0	0	(3)	(15)	0	0	(12)	0	0	(6)	(11)	(11)	(11)	(22)	(24)	(82)	(84)	(98)	(97)	(9)	(16)	(4)	1	(29)	(109)	(91)	(92)	(357)	(294)	(286)	(294)	(27)	1	(8)	2	3	(7)	(10)	(10)	(6)	(9)	(7)	(5)	(1 054)	(1 054)	(1 061)	(1 089)	(65)	(66)	(60)	(50)	(50)	(62)	(92)	(75)	(59)	(60)	(29)	(70)	(81)	(79)	(79)	(38)	(1)	(1)	(2)	(1)	(1)	(1)	(1)	(1)	(35)	(206)	(206)	(206)	(137)	(5)	(81)	(81)	(117)	(120)	(60)	(53)	(48)	(49)	(33)	(40)	(108)	(114)	(114)	(114)	(11)	(32)	(32)	(99)	(130)
Gain/Loss on Disposition of Assets	0	0	0	0	0	0	0	0	0	1	10	10	10	26	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total Other Income	0	0	0	0	0	0	(3)	(9)	(15)	(22)	(26)	(13)	(9)	(6)	(2)	(12)	(11)	(28)	(10)	16	(12)	(14)	(14)	(13)	(15)	(14)	(16)	(16)	(16)	(17)	(19)	(19)	(18)	(13)	4	7	10	10	1	(2)	12	5	4	(19)	(21)	(16)	(14)	(4)	(1)	(3)	(7)	0	(20)	(19)	(17)	(4)	(3)	(2)	(0)	(1)	(1)	(1)	(1)	0	1	1	1	0	(0)	0	0	0	1	0	5	5	43	43	38	(3)	(1)	(5)	(5)	(3)	(3)	0	0	(2)	(2)	(1)	(1)	0	(0)	0	1 736	1 736
Pre-Tax Income	58 N/A	71 +22%	82 +16%	77 -6%	77 +0%	58 -25%	53 -9%	66 +25%	71 +8%	89 +26%	133 +49%	187 +41%	245 +31%	293 +20%	288 -2%	250 -13%	263 +5%	208 -21%	200 -4%	247 +24%	200 -19%	217 +8%	223 +3%	185 -17%	80 -57%	79 -1%	45 -44%	(250) N/A	(220) +12%	(233) -6%	(237) -2%	5 N/A	39 +643%	35 -12%	45 +29%	21 -54%	(3) N/A	(25) -745%	(37) -49%	(10) +72%	17 N/A	17 -2%	(17) N/A	(1 139) -6 641%	(1 166) -2%	(1 172) 0%	(1 179) -1%	(116) +90%	(109) +6%	(88) +19%	(58) +34%	(56) +3%	(20) +64%	(37) -81%	(25) +33%	4 N/A	19 +363%	44 +131%	5 -88%	8 +44%	30 +286%	57 +90%	121 +111%	171 +41%	171 0%	177 +3%	158 -11%	155 -2%	160 +3%	174 +9%	211 +21%	202 -4%	(43) N/A	(255) -490%	(239) +6%	(171) +28%	152 N/A	444 +191%	553 +24%	604 +9%	680 +13%	723 +6%	748 +3%	829 +11%	877 +6%	892 +2%	866 -3%	753 -13%	671 -11%	652 -3%	649 0%	752 +16%	727 -3%	735 +1%	2 403 +227%	2 330 -3%
Net Income
Tax Provision	(23)	(27)	(31)	(29)	(29)	(22)	(20)	(25)	(33)	(40)	(56)	(76)	(90)	(106)	(103)	(86)	(90)	(70)	(68)	(86)	(69)	(75)	(77)	(64)	(27)	(27)	(16)	27	16	20	22	(1)	(12)	(8)	(10)	(8)	(1)	3	7	(0)	(12)	(6)	5	221	230	229	218	(3)	(11)	(20)	(19)	5	20	19	17	7	(17)	(18)	175	200	189	178	(24)	(63)	(57)	(51)	(44)	(40)	(41)	(46)	(55)	(45)	8	63	45	36	(37)	(107)	(115)	(140)	(156)	(166)	(172)	(189)	(201)	(170)	(166)	(133)	(115)	(149)	(149)	(174)	(175)	(172)	(533)	(491)
Income from Continuing Operations	35	44	51	48	49	36	32	41	38	49	77	112	154	187	186	164	173	137	132	161	131	142	146	121	53	52	29	(223)	(204)	(213)	(216)	4	28	27	36	12	(4)	(21)	(29)	(11)	6	11	(12)	(918)	(936)	(943)	(961)	(119)	(120)	(108)	(77)	(51)	0	(18)	(7)	11	2	26	180	208	219	235	97	108	114	125	114	115	119	129	156	158	(35)	(192)	(194)	(135)	115	337	437	464	525	558	577	639	676	722	700	620	556	504	500	578	553	563	1 871	1 839
Income to Minority Interest	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(1)	(10)	(19)	(2)	2	13	19	4	1	(0)	5	14	19	24	20	28	29	18	9	(11)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	1	2	3	4
Net Income (Common)	27 N/A	35 +32%	43 +20%	40 -6%	49 +22%	36 -26%	32 -10%	41 +26%	38 -7%	49 +29%	77 +57%	112 +45%	138 +24%	171 +24%	169 -2%	145 -14%	168 +16%	129 -23%	83 -35%	117 +40%	272 +132%	283 +4%	328 +16%	303 -8%	53 -83%	52 -1%	29 -44%	(223) N/A	(204) +8%	(213) -4%	(216) -1%	4 N/A	27 +531%	17 -35%	16 -4%	10 -37%	(2) N/A	(8) -400%	(11) -31%	(4) +63%	6 N/A	10 +73%	(9) N/A	(909) -9 569%	(922) -1%	(911) +1%	(933) -2%	(80) +91%	(79) +1%	(90) -14%	(68) +25%	(53) +22%	(12) +78%	(19) -61%	22 N/A	47 +118%	45 -4%	82 +80%	399 +388%	420 +5%	420 +0%	439 +4%	120 -73%	189 +58%	195 +3%	186 -5%	174 -6%	115 -34%	119 +4%	129 +8%	156 +21%	158 +1%	(35) N/A	(192) -444%	(194) -1%	(135) +30%	115 N/A	337 +193%	437 +30%	464 +6%	525 +13%	558 +6%	577 +3%	639 +11%	676 +6%	722 +7%	700 -3%	620 -11%	556 -10%	504 -9%	500 -1%	578 +16%	553 -4%	565 +2%	1 873 +232%	1 843 -2%
EPS (Diluted)	0.41 N/A	0.53 +29%	0.63 +19%	0.6 -5%	0.74 +23%	0.55 -26%	0.5 -9%	0.62 +24%	0.58 -6%	0.71 +22%	0.86 +21%	1.42 +65%	1.53 +8%	1.87 +22%	1.85 -1%	1.59 -14%	1.84 +16%	1.41 -23%	0.94 -33%	1.3 +38%	3.06 +135%	3.19 +4%	3.69 +16%	3.41 -8%	0.6 -82%	0.59 -2%	0.33 -44%	-2.54 N/A	-2.34 +8%	-2.46 -5%	-2.49 -1%	0.05 N/A	0.31 +520%	0.2 -35%	0.19 -5%	0.12 -37%	-0.02 N/A	-0.09 -350%	-0.11 -22%	-0.04 +64%	0.08 N/A	0.1 +25%	-0.1 N/A	-10.36 -10 260%	-10.37 0%	-10.21 +2%	-9.18 +10%	-0.82 +91%	-0.72 +12%	-0.81 -13%	-0.62 +23%	-0.48 +23%	-0.1 +79%	-0.16 -60%	0.19 N/A	0.41 +116%	0.39 -5%	0.7 +79%	3.46 +394%	3.64 +5%	3.62 -1%	3.78 +4%	1.03 -73%	1.63 +58%	1.69 +4%	1.61 -5%	1.51 -6%	1 -34%	1.04 +4%	1.13 +9%	1.38 +22%	1.38 N/A	-0.31 N/A	-1.7 -448%	-1.72 -1%	-1.19 +31%	1 N/A	2.96 +196%	3.84 +30%	4.07 +6%	4.66 +14%	5.05 +8%	5.34 +6%	5.87 +10%	6.52 +11%	7.07 +8%	6.93 -2%	6.12 -12%	5.73 -6%	5.3 -8%	5.43 +2%	6.19 +14%	6.49 +5%	6.85 +6%	23.16 +238%	22.56 -3%

Income Statement Balance Sheet Cash Flow Statement

Boyd Gaming Corp
NYSE:BYD

Income Statement

Earnings Waterfall
Boyd Gaming Corp

Income Statement
Boyd Gaming Corp

See Also

Company

Help

Tools

Stocks

Boyd Gaming Corp NYSE:BYD

Income Statement

Earnings Waterfall Boyd Gaming Corp

Income Statement Boyd Gaming Corp

See Also

Company

Help

Tools

Stocks

Boyd Gaming Corp
NYSE:BYD

Earnings Waterfall
Boyd Gaming Corp

Income Statement
Boyd Gaming Corp