BOYD GAMING CORP

BYD 10-K · FY 2025
API behind this page

BYD FY 2025 request

Playground key active
Request URL /api/financials?ticker=BYD&year=2025&quarter=4&full_year_mode=true
waiting 0 ms 
Pick an endpoint and run the request.
curl

Income Statement

JSON CSV Excel
Income Statement
Metric FY 2025 FY 2024 YoY
Revenue 4,091,989 3,930,194 +4.1%
Show Product Lines breakouts
Casino 2,638,150 2,583,926 +2.1%
Casino · Downtown Las Vegas [Member] 144,003 145,878 -1.3%
Casino · Las Vegas Locals [Member] 654,132 647,753 +1.0%
Casino · Material Reconciling Items 45,580 43,263 +5.4%
Casino · Midwest and South [Member] 1,794,435 1,747,032 +2.7%
Food And Beverage 310,246 303,522 +2.2%
Food And Beverage · Downtown Las Vegas [Member] 45,061 44,775 +0.6%
Food And Beverage · Las Vegas Locals [Member] 92,901 89,842 +3.4%
Food And Beverage · Midwest and South [Member] 172,284 168,905 +2.0%
Management Fee [Member] 98,869 88,407 +11.8%
Management Fee [Member] · Material Reconciling Items 98,869 88,407 +11.8%
Management Service 98,869 88,407 +11.8%
Occupancy 191,286 204,608 -6.5%
Occupancy · Downtown Las Vegas [Member] 27,526 27,498 +0.1%
Occupancy · Las Vegas Locals [Member] 84,977 98,365 -13.6%
Occupancy · Midwest and South [Member] 78,783 78,745 0.0%
Online [Member] 132,165 155,760 -15.1%
Online [Member] · Online [Member] 132,165 155,760 -15.1%
Online Reimbusements [Member] 576,158 450,473 +27.9%
Online Reimbusements [Member] · Online [Member] 576,158 450,473 +27.9%
Product And Service Other 145,115 143,498 +1.1%
Product And Service Other · Downtown Las Vegas [Member] 12,147 11,940 +1.7%
Product And Service Other · Las Vegas Locals [Member] 57,947 58,548 -1.0%
Product And Service Other · Material Reconciling Items 3,929 4,277 -8.1%
Product And Service Other · Midwest and South [Member] 71,092 68,733 +3.4%
Show Business Segments breakouts
Downtown Las Vegas [Member] · Operating Segments 228,737 230,091 -0.6%
Las Vegas Locals [Member] · Operating Segments 889,957 894,508 -0.5%
Midwest and South [Member] · Operating Segments 2,116,594 2,063,415 +2.6%
Online [Member] · Operating Segments 708,323 606,233 +16.8%
Show Consolidation Items breakouts
Material Reconciling Items 148,378 135,947 +9.1%
Cost of Revenue (FY) — — —
Show Product Lines breakouts
Casino 1,026,555 999,753 +2.7%
Food And Beverage 265,604 253,940 +4.6%
Occupancy 77,056 77,591 -0.7%
Online [Member] 68,174 47,310 +44.1%
Online Reimbusements [Member] 576,158 450,473 +27.9%
Product And Service Other 51,239 51,322 -0.2%
Total Costs & Expenses 3,343,583 3,002,417 +11.4%
Selling, General & Administrative 433,100 427,226 +1.4%
Operating Income 748,406 927,777 -19.3%
Non-Operating Income (Expense) -1,581,265 175,774 -999.6%
Interest Expense 157,642 177,409 -11.1%
Interest Income -4,826 -1,625 -197.0%
Other Non-Operating Income (Expense) -1,735,527 -10 -17355170.0%
Income Before Taxes 2,329,671 752,003 +209.8%
Show Geography breakouts
Non Us -533 -1,106 +51.8%
US 2,330,204 753,109 +209.4%
Income Tax Expense (Benefit) -490,769 -174,051 -182.0%
Net Income 1,838,902 577,952 +218.2%
Show Equity Components breakouts
Noncontrolling Interest -4,371 — —
Retained Earnings 1,843,273 577,952 +218.9%
Net Income 1,843,273 577,952 +218.9%
Comprehensive Income 1,844,125 576,648 +219.8%
EPS (Basic) 22.56 6.19 +264.5%
EPS (Diluted) 22.56 6.19 +264.5%
Wtd Avg Shares (Basic) 81,701 93,314 -12.4%
Wtd Avg Shares (Diluted) 81,716 93,349 -12.5%
Depreciation And Amortization 302,710 276,639 +9.4%
Gain Loss On Investments -3,009 — —
Net Income Loss Attributable To Noncontrolling Interest 4,371 — —
Revenue From Contract With Customer Including Assessed Tax (FY) — — —
Show Product Lines breakouts
Management Service 98.9 88.4 +11.9%

Balance Sheet

Balance Sheet
Metric FY 2025 FY 2024 YoY
Current Assets
Cash & Cash Equivalents 353,413 316,688 +11.6%
Show Consolidated Entities breakouts
Variable Interest Entity Primary Beneficiary 5,557 0 —
Accounts Receivable 84,352 132,270 -36.2%
Show Consolidated Entities breakouts
Variable Interest Entity Primary Beneficiary 141 0 —
Inventory 20,189 21,235 -4.9%
Show Consolidated Entities breakouts
Variable Interest Entity Primary Beneficiary 6 0 —
Prepaid Expenses & Other Current Assets 45,483 56,633 -19.7%
Total Current Assets 530,728 561,507 -5.5%
Non-Current Assets
Property, Plant & Equipment 2,871,384 2,679,276 +7.2%
Operating Lease Right-of-Use Assets 646,146 735,618 -12.2%
Show Consolidated Entities breakouts
Variable Interest Entity Primary Beneficiary 2,809 0 —
Goodwill 957,977 957,889 0.0%
Show Business Segments breakouts
Downtown Las Vegas [Member] 863 863 0.0%
Las Vegas Locals [Member] 405,488 405,488 0.0%
Midwest and South [Member] 528,799 528,799 0.0%
Online [Member] 22,827 22,739 +0.4%
Intangible Assets 103,465 118,235 -12.5%
Show Finite Lived Intangible Assets By Major Class breakouts
Business to Business Relationships [Member] 15,599 19,439 -19.8%
Business to Consumer Relationship [Member] 9,570 10,653 -10.2%
Customer Relationships 2,420 3,080 -21.4%
Developed Technology Rights 31,930 33,972 -6.0%
Development Agreement [Member] 11,069 14,122 -21.6%
Development Agreements [Member] 11,069 14,122 -21.6%
Host Agreements [Member] 28,677 32,544 -11.9%
Marketing Agreement [Member] 4,200 4,425 -5.1%
Marketing Related Intangible Assets 4,200 4,425 -5.1%
Other Non-Current Assets 93,464 66,518 +40.5%
Total Assets 6,574,690 6,391,815 +2.9%
Show Business Segments breakouts
Downtown Las Vegas [Member] · Operating Segments 288,699 292,765 -1.4%
Las Vegas Locals [Member] · Operating Segments 1,681,176 1,623,935 +3.5%
Midwest and South [Member] · Operating Segments 3,924,404 3,855,386 +1.8%
Online [Member] · Operating Segments 159,996 185,567 -13.8%
Show Consolidation Items breakouts
Corporate Non Segment 409,019 318,323 +28.5%
Material Reconciling Items 111,396 115,839 -3.8%
Current Liabilities
Accounts Payable 151,292 131,264 +15.3%
Show Consolidated Entities breakouts
Variable Interest Entity Primary Beneficiary 255 0 —
Accrued Liabilities 827,927 447,415 +85.0%
Show Consolidated Entities breakouts
Variable Interest Entity Primary Beneficiary 1,932 0 —
Show Real Estate And Accumulated Depreciation Description Of Property breakouts
Kansas Star [Member] · Mulvane Special Tax Assessment for Utilities [Member] 0.8 2 -60.0%
Kansas Star [Member] · Mulvane Special Tax Assessment for Utilities, Discount [Member] 0.2 0.5 -60.0%
Total Current Liabilities 979,219 622,685 +57.3%
Non-Current Liabilities
Long-Term Debt 2,045,569 3,132,584 -34.7%
Long-Term Debt (Q) — — —
Show Debt Instrument breakouts
Bank Credit Facility [Member] · Line Of Credit 156,880 1,291,191 -87.8%
Senior Note 4.750% Due 2027 [Member] · Senior Notes 996,104 994,156 +0.2%
Senior Note 4750 Due 2031 Member · Senior Notes 892,585 891,237 +0.2%
Operating Lease Liabilities 554,252 651,751 -15.0%
Show Consolidated Entities breakouts
Variable Interest Entity Primary Beneficiary 1,388 0 —
Deferred Tax Liabilities 323,473 346,916 -6.8%
Other Non-Current Liabilities 64,295 56,366 +14.1%
Stockholders' Equity
Common Stock 764 862 -11.4%
Retained Earnings 2,609,285 1,583,053 +64.8%
Accumulated Other Comprehensive Income -1,550 -2,402 +35.5%
Total Stockholders' Equity 2,608,499 1,581,513 +64.9%
Total Liabilities & Equity 6,574,690 6,391,815 +2.9%

Cash Flow Statement

Cash Flow Statement
Metric FY 2025 FY 2024 YoY
Operating Activities
Depreciation & Amortization 302,710 276,639 +9.4%
Stock-Based Compensation 32,146 29,666 +8.4%
Deferred Income Taxes 352,345 56,162 +527.4%
Change in Accounts Receivable 47,974 5,964 +704.4%
Change in Inventory 1,046 -543 +292.6%
Change in Prepaid & Other Assets 11,701 3,088 +278.9%
Net Cash from Operations 976,679 957,075 +2.0%
Investing Activities
Capital Expenditures -588,215 -400,400 -46.9%
Other Investing Activities -10,184 -3,454 -194.8%
Net Cash from Investing 1,042,821 -433,912 +340.3%
Financing Activities
Share Repurchases -778,324 -685,850 -13.5%
Tax Withholding for Share Compensation -6,189 -14,818 +58.2%
Net Cash from Financing -1,982,291 -509,501 -289.1%
Supplemental
Income Taxes Paid 131,767 144,512 -8.8%
Interest Paid 151,004 173,177 -12.8%
Unpaid Capital Expenditures 38,712 27,220 +42.2%
Other Cash Flow
Net Change in Cash 37,403 13,434 +178.4%

Values in thousands USD. Source: SEC EDGAR 10-K filing.

This table is rendered from the same JSON returned by /api/financials.

Get API Key