BYD
Boyd Gaming Corporation
$79.31
-$0.34(-0.43%)
55
Overall
90
Value
20
Tech
55
Quality
Market Cap
$4.57B
Volume
871.64K
52W Range
$50.00 - $89.96
Target Price
$93.80
Order:
Income Statement
| Metric | Trend | Chart | 2016 Dec | 2017 Dec | 2018 Dec | 2019 Dec | 2020 Dec | 2021 Dec | 2022 Dec | 2023 Dec | 2024 Dec | 2025 Dec |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| REVENUE | ||||||||||||
| Total Revenue | $2.4B | $2.4B | $2.6B | $3.3B | $2.2B | $3.4B | $3.6B | $3.7B | $3.9B | $4.1B | ||
| Total Revenue | $2.4B | $2.4B | $2.6B | $3.3B | $2.2B | $3.4B | $3.6B | $3.7B | $3.9B | $4.1B | ||
| COST OF GOODS SOLD | ||||||||||||
| Cost of Revenue | $1.3B | $-759.6M | $-845.5M | $1.1B | $1.0B | $1.4B | $1.6B | $1.7B | $1.9B | -- | ||
| GROSS PROFIT | ||||||||||||
| Gross Profit | $1.1B | $924.8M | $-3.6B | $2.2B | $1.1B | $1.9B | $2.0B | $3.7B | $3.9B | $4.1B | ||
| OPERATING EXPENSES | ||||||||||||
| Operating Expenses | $754.1M | $581.5M | $772.0M | $738.1M | $660.0M | $648.7M | $968.2M | $642.5M | $432.6M | $448.5M | ||
| Research & Development | -- | -- | $45.7M | -- | -- | -- | -- | -- | $276.6M | -- | ||
| Research Expense | -- | -- | -- | -- | -- | -- | -- | -- | $276.6M | -- | ||
| Selling, General & Administrative | $557.6M | $362.0M | $369.3M | $459.6M | $350.4M | $366.2M | $374.0M | $646.7M | $427.2M | $433.1M | ||
| Selling & Marketing Expenses | $235.6M | $362.0M | $369.3M | $44.7M | $20.2M | $16.1M | $18.7M | $22.4M | $26.9M | -- | ||
| General & Administrative Expenses | $322.0M | $-16.9M | -- | $459.6M | $350.4M | $366.2M | $374.0M | $389.9M | $427.2M | $433.1M | ||
| Promotion & Advertising | $235.6M | $-29.9M | $-33.7M | $44.7M | $20.2M | $16.1M | $18.7M | -- | -- | -- | ||
| Salaries & Wages | $-15.5M | $-17.4M | $-25.4M | $25.2M | $9.2M | $37.8M | $34.1M | -- | -- | -- | ||
| Depreciation & Amortization | $196.2M | $217.5M | $250.7M | $276.6M | $281.0M | $267.8M | $258.2M | -- | -- | -- | ||
| Depreciation & Amortization | $196.2M | $217.5M | $354.9M | $276.6M | $281.0M | $267.8M | $258.2M | -- | -- | -- | ||
| Amortization | $-31.2M | $-24.5M | $20.7M | $1.5B | $1.4B | $1.4B | $1.4B | $1.4B | $1.4B | -- | ||
| Other Operating Expenses | $284.0K | $1.9M | $2.2M | $1.9M | $28.6M | $14.8M | $-12.2M | $-4.2M | $5.4M | $15.4M | ||
| OPERATING INCOME | ||||||||||||
| Operating income | $298.9M | $343.4M | $-4.4B | $472.6M | $14.3M | $900.1M | $981.2M | $901.8M | $927.8M | $748.4M | ||
| EBITDA | $458.5M | $571.6M | $725.4M | $756.9M | $340.5M | $1.9B | $1.3B | $1.3B | $1.3B | $2.9B | ||
| NON-OPERATING ITEMS | ||||||||||||
| Interest Expense (Non-Operating) | $212.7M | $173.1M | $204.2M | $237.5M | $230.5M | $199.4M | $151.2M | $171.2M | $177.4M | $157.6M | ||
| Interest Income Operating | $-867.0K | $17.4M | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Intinc | $5.9M | $236.0K | $3.7M | $1.9M | $1.9M | $1.8M | $21.5M | $23.9M | $1.6M | $4.8M | ||
| Net Non-Operating Interest Income/Expense | $-206.8M | $-172.9M | $-200.5M | $-235.6M | $-228.6M | $-197.6M | $-129.7M | $-147.4M | $-175.8M | $-152.8M | ||
| Gain on Sale of Securities | $15.5M | -- | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Other Income/Expense | $18.2M | $-184.0K | $-2.6B | $34.8M | $-43.3M | $98.5M | $-63.5M | $1.6M | $-10.0K | $-1.7B | ||
| Other Special Charges | $-42.9M | $184.0K | $2.6B | $-34.8M | $43.3M | $-98.5M | $-22.7M | $-1.6M | $10.0K | $1.7B | ||
| SPECIAL ITEMS | ||||||||||||
| Restructring And Mn A Income | -- | $-172.5M | $-131.3M | -- | -- | -- | -- | -- | -- | -- | ||
| Special Income Charges | $-38.3M | $426.0K | $-993.0K | -- | $-174.7M | $-8.2M | $-40.8M | $-107.8M | $-287.1M | $-431.1M | ||
| Impairment of Capital Assets | $38.3M | $-426.0K | $993.0K | -- | $174.7M | $8.2M | $40.8M | $107.8M | $10.5M | $128.4M | ||
| PRE-TAX INCOME | ||||||||||||
| EBIT | $247.4M | $344.2M | $486.2M | $439.6M | $59.5M | $1.6B | $980.1M | $924.2M | $929.4M | $2.5B | ||
| Pre-Tax Income | $34.8M | $171.1M | $155.0M | $202.1M | $-171.0M | $603.9M | $828.8M | $752.9M | $752.0M | $2.3B | ||
| INCOME TAX | ||||||||||||
| Tax Provision | $-197.5M | $3.1M | $40.3M | $44.5M | $-36.3M | $140.1M | $189.4M | $132.9M | $174.1M | $490.8M | ||
| NET INCOME | ||||||||||||
| Net Income | $650.2M | $168.0M | $-2.2B | $157.6M | $-134.7M | $463.8M | $639.4M | $620.0M | $578.0M | $1.8B | ||
| Net Income (Continuing Operations) | $650.2M | $168.0M | $-2.2B | $157.6M | $-134.7M | $1.2B | $639.4M | $620.0M | $578.0M | $1.8B | ||
| Net Income (Discontinued Operations) | $650.2M | $168.0M | $-2.2B | $157.6M | $-134.7M | $463.8M | $639.4M | $620.0M | $578.0M | $1.8B | ||
| Net Income (Common Stockholders) | $650.2M | $168.0M | $-2.2B | $916.2M | $-134.7M | $463.8M | $639.4M | $620.0M | $578.0M | $1.8B | ||
| Normalized Income | -- | -- | -- | -- | -- | -- | -- | -- | -- | $2.7B | ||
| TOTALS | ||||||||||||
| Total Expenses | $2.1B | $-178.2M | $-73.4M | $1.9B | $1.4B | $2.1B | $2.5B | $642.5M | $432.6M | $448.5M | ||
| SHARE & EPS DATA | ||||||||||||
| Average Shares Outstanding | $114.5M | $115.0M | $114.4M | $113.5M | $113.5M | $113.9M | $108.9M | $101.3M | $93.3M | $81.7M | ||
| Average Shares Outstanding (Diluted) | $115.2M | $115.6M | $115.1M | $113.9M | $113.5M | $114.1M | $109.0M | $101.4M | $93.3M | $81.7M | ||
| Shares Outstanding | $113.1M | $112.5M | $111.0M | $111.6M | $111.9M | $110.0M | $102.0M | $96.1M | $83.7M | $75.5M | ||
| Basic EPS | $7.3 | $1.65 | $1.01 | $1.39 | $-1.19 | $4.07 | $5.87 | $6.12 | $6.19 | $22.56 | ||
| Basic EPS (Continuing Operations) | $5.44 | $1.46 | $1.01 | $1.39 | $-1.19 | $4.07 | $5.87 | $6.12 | $6.19 | $22.56 | ||
| Diluted EPS | $7.26 | $1.64 | $1 | $1.38 | $-1.19 | $4.07 | $5.87 | $6.12 | $6.19 | $22.56 | ||
| Diluted EPS (Continuing Operations) | $5.41 | $1.45 | $1 | $1.38 | $-1.19 | $4.07 | $5.87 | $6.12 | $6.19 | $22.56 | ||
| Dividend Per Share | -- | $0.20 | $0.24 | $0.27 | -- | $0.60 | $0.60 | $0.64 | -- | -- | ||
| OTHER METRICS | ||||||||||||
| Acquired In Process Rn D | -- | $1.8M | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Acquired In Process Rn D Income | $3.4M | -- | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Acquisition Expense | -- | -- | -- | -- | -- | -- | $5.5M | -- | -- | -- | ||
| Allowances For Construction | -- | $-31.9M | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Basic Discontinuous Operations | $1.86 | $0.19 | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Depletion | -- | -- | $104.2M | -- | -- | -- | -- | -- | -- | -- | ||
| Development Expense | -- | -- | $45.7M | -- | -- | -- | -- | -- | -- | -- | ||
| Diluted Discontinuous Operations | $1.85 | $0.19 | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Fees | -- | -- | -- | -- | -- | -- | -- | $-256.8M | -- | -- | ||
| Gain On Sale Of Business | $5.8M | -- | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Gain On Sale Of P P E | -- | $8.0M | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Insurance And Claims | -- | $-16.9M | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Interest Expense Operating | -- | -- | $127.0M | -- | -- | -- | -- | -- | -- | -- | ||
| Minority Interests | -- | $590.0K | -- | -- | -- | -- | -- | -- | -- | $4.4M | ||
| Net Income Discontinuous Operations | $212.5M | $21.4M | $347.0K | -- | -- | -- | -- | -- | -- | -- | ||
| Net Income Extraordinary | $418.0M | $189.2M | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Other Gand A | $322.0M | $-16.9M | -- | $459.6M | $350.4M | $366.2M | $374.0M | $389.9M | $427.2M | $433.1M | ||
| Other Impairment Of Capital Assets | $-38.3M | -- | $-993.0K | -- | $62.7M | $2.4M | $9.2M | -- | -- | -- | ||
| Other Taxes | $-321.7M | $-324.5M | $-367.5M | $546.7M | $388.0M | $676.8M | $523.2M | -- | -- | -- | ||
| Other Write Off | $-548.0K | $-377.0K | $-70.0K | $62.0K | $808.0K | $939.0K | $2.3M | -- | -- | -- | ||
| Realized Capital Gain | -- | $2.1M | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Selling Expense | -- | $362.0M | $369.3M | -- | -- | -- | -- | -- | -- | -- | ||
| Write Down | -- | -- | -- | -- | -- | -- | -- | -- | -- | $302.7M | ||
| Write Off | -- | -- | -- | -- | -- | -- | -- | -- | $276.6M | -- | ||
| Restruct | -- | $-172.5M | $-131.3M | -- | -- | -- | -- | -- | -- | -- | ||
Financial data is updated quarterly and may not reflect the most recent earnings.
| A | B | C | D | |
|---|---|---|---|---|
| 1 | Symbol | Price | Change | Vol |
| 2 | BYD | $79.31 | -0.4% | 871.64K |
| 3 | ||||
| 4 | ||||
| 5 | ||||
| 6 |