Name: BYD Income Statement - Boyd Gaming Revenue & EPS | Ledgeburg
Creator: Ledgeburg
License: https://creativecommons.org/licenses/by/4.0/
Keywords: Revenue, Cost of Revenue, Gross Profit, Operating Expenses, Operating Income, Net Income, EPS Basic, EPS Diluted

JavaScript is disabled. Some features may not work properly. For the best experience, please enable JavaScript in your browser.

BYD - Boyd Gaming Corp.

USD | NYSE | Consumer Cyclical

BYD Income Statement - Boyd Gaming Revenue & EPS | Ledgeburg

(in millions of USD, except per-share data)	Q1 FY 26	Q4 FY 25	Q3 FY 25	Q2 FY 25	Q1 FY 25	Q4 FY 24	Q3 FY 24	Q2 FY 24	Q1 FY 24	Q4 FY 23	Q3 FY 23	Q2 FY 23	Q1 FY 23	Q4 FY 22	Q3 FY 22	Q2 FY 22	Q1 FY 22	Q4 FY 21	Q3 FY 21	Q2 FY 21	Q1 FY 21	Q4 FY 20	Q3 FY 20	Q2 FY 20	Q1 FY 20	Q4 FY 19	Q3 FY 19	Q2 FY 19	Q1 FY 19	Q4 FY 18	Q3 FY 18	Q2 FY 18	Q1 FY 18	Q4 FY 17	Q3 FY 17	Q2 FY 17	Q1 FY 17	Q4 FY 16	Q3 FY 16	Q2 FY 16
Revenues
Revenues	997.4	1,062.1	1,004.4	1,034.0	991.6	1,040.9	961.2	967.5	960.5	954.4	903.2	917.0	964.0	922.9	877.3	894.5

Source: SEC EDGAR company filings. Figures as reported (US GAAP)

(in millions of USD, except per-share data)	TTM	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019	FY2018	FY2017	FY2016	FY2015	FY2014	FY2013	FY2012	FY2011	FY2010	FY2009
Revenues
Revenues	4,097.8	4,092.0	3,930.2	3,738.5	3,555.4	3,369.8	2,178.5	3,326.1	2,626.7	2,400.8	2,199.3	2,214.8	2,142.3	2,894.4	2,482.8	2,330.8	2,140.9	1,641.0
Cost of Revenue	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Gross Profit	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Operating Expenses
Research & Development	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Operating Income
Operating Income	712.5	748.4	927.8	901.8	981.2	900.1	14.3	472.6	355.3	343.8	260.4	271.6	173.7	278.3
Non-Operating
Interest Income	5.9	4.8	1.6	23.9	21.5	1.8	1.9	1.9	3.7	1.8	3.0	1.9	1.9	2.1	1.2	0.0
Tax & Net
Income Tax Expense	482.2	490.8	174.1	132.9	189.4	140.1	(36.3)	44.5	40.3	3.1	(199.9)	(6.6)	(5.4)	3.4	(220.8)
Per Share
EPS Basic	23.93	22.56	6.19	6.12	5.87	4.07	(1.19)	1.39	1.01	1.65	3.67	0.42	(0.48)	(0.83)	(10.37)	(0.04)
Supplementary Data
EBITDA	1,042.0	1,051.1	1,204.4	1,158.6	1,239.4	1,167.9	295.3	749.1	585.3	561.3	456.6	478.7	382.6	556.7	(636.0)	431.2

Source: SEC EDGAR company filings. Figures as reported (US GAAP)

Operating Expenses
Research & Development	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Selling General & Administrative	110.0	111.2	104.0	110.1	107.8	111.5	102.4	105.1	108.2	90.6	99.9	99.1	100.3	93.3	93.0	95.7
Selling & Marketing	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
General & Administrative	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Depreciation & Amortization	95.0	90.8	73.7	70.0	68.2	77.7	70.3	65.7	62.9	68.2	64.8	62.2	61.6	64.0	65.0	66.8
Amortization of Intangibles	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Other Operating Expenses	(1.8)	(10.0)	(1.9)	(0.8)	(2.7)	(0.4)	0.9	(5.4)	(0.4)	5.2	(0.3)	(0.4)	(0.2)	(0.1)	12.6	(0.2)	(0.1)
Total Operating Expenses	833.4	895.7	864.6	791.6	791.7	779.6	741.3	740.4	741.1	799.4	685.3	672.9	679.1	675.3	639.8	649.4

Operating Income
Operating Income	164.0	166.4	139.8	242.4	199.9	261.3	220.0	227.1	219.4	155.1	217.9	244.0	284.9	247.6	237.5	245.1	251.1	216.9	223.1	266.3	193.7	111.3	127.1	(86.3)	(137.8)	114.9	113.4	126.7	117.6	94.7	69.6	96.3	94.8	80.5	78.9	89.6	94.8	29.8	67.9	80.5

Non-Operating
Interest Income	1.9	1.3	1.5	1.3	0.8	0.4	0.4	0.4	0.4	1.4	1.6	2.7	18.1	18.6	2.1	0.5	0.4	0.4	0.4	0.5	0.5	0.4	0.5	0.6	0.4	0.5	0.4	0.8	0.1	0.6	2.2	0.5	0.5	0.5	0.5	0.5	0.5	0.5	1.1	1.0
Interest Expense	28.5	25.4	33.3	50.6	48.4	45.9	46.2	42.9	42.3	42.3	42.4	42.7	43.9	41.1	36.0	36.5	37.7	41.3
Income From Equity Investments	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Other Non-Operating Income	(27.0)	(24.0)	1,702.3	(49.3)	(47.7)	(45.3)	(46.0)	(42.6)	(41.9)	(41.8)	(40.7)	(40.5)	(25.8)	(21.8)	(34.1)	(56.2)
Pre-Tax Income	137.0	142.4	1,842.0	193.1	152.2	216.0	174.0	184.5	177.5	113.2	177.1	203.5	259.1	225.8	203.4	188.8

Tax & Net
Income Tax Expense	32.7	3.5	403.2	42.8	41.3	45.5	42.9	44.7	41.0	20.6	41.9	11.1	59.3	53.2	46.4	42.1	47.8	35.5	40.1	32.2	32.3	10.5	31.6	(37.0)	(41.4)	1.5	14.4	17.7	10.8	12.0	5.2	13.2	9.9	(44.6)	12.7	18.7	16.3	(25.7)	(189.6)	7.8
Net Income From Continuing Ops	104.3	138.8	1,438.8	150.4	110.9	170.5	131.1	139.8	136.5	92.6	135.2	192.5	199.7	172.7	157.0	146.8	162.9
Net Income From Discontinued Ops	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Net Income	104.3	138.8	1,438.8	150.4	110.9	170.5	131.1	139.8	136.5	92.6	135.2	192.5	199.7	172.7	157.0	146.8	162.9
Net Income Attributable To Parent	105.5	140.4	1,440.0	151.5	111.4	170.5	131.1	139.8	136.5	92.6	135.2	192.5	199.7	172.7	157.0	146.8
Less: Minority Interest	(1.2)	(1.6)	(1.2)	(1.1)	(0.5)	0.0	0.0	0.0	0.0	-	-	-	-	-	-	-	-	-
Less: Preferred Dividends	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Net Income To Common Shareholders	105.5	140.4	1,440.0	151.5	111.4	170.5	131.1	139.8	136.5	92.6	135.2	192.5	199.7	172.7	157.0

Per Share
EPS Basic	1.37	-	17.81	1.84	1.31	-	1.43	1.47	1.40	-	1.34	1.89	1.93	-	1.46	1.33	1.45	-	1.21	1.00	0.90	-	0.34	(0.96)	(1.30)	-	0.35	0.43	0.40	-	0.10	0.34	0.36	-	0.20	0.42	0.31	-	2.99	0.26
EPS Diluted	1.37	-	17.81	1.84	1.31	-	1.43	1.47	1.40	-	1.34	1.89	1.93	-	1.46	1.33	1.45	-
Shares Basic	76.8	-	80.9	0.1	85.1	-	91.9	0.1	97.4	-	0.1	0.1	103.6	-	107.7	110.1	112.2	-
Shares Diluted	76.8	-	80.9	0.1	85.1	-	91.9	0.1	97.5	-	0.1	0.1	103.7	-	107.8	110.3	112.4	-

Supplementary Data
EBITDA	259.0	257.1	213.5	312.4	268.1	339.0	290.3	292.8	282.3	223.3	282.7	306.2	346.4	311.6	302.4	311.8	313.5	285.3	290.7	333.6	258.2	186.8	196.4	(17.1)	(70.8)	191.0	178.5	194.7	184.9	164.8	124.3	150.2	146.1	136.3	134.1	142.1	148.8	82.1	115.8	128.7
EBIT	164.0	166.4	139.8	242.4	199.9	261.3	220.0	227.1	219.4	155.1	217.9	244.0	284.9	247.6	237.5	245.1	251.1	216.9	223.1