v3.26.3
Note 9 - Segment Information
9 Months Ended
Sep. 30, 2026
Notes to Financial Statements  
Segment Reporting [Text Block]

NOTE 9.    SEGMENT INFORMATION

The Company has four reportable segments: (i) Las Vegas Locals; (ii) Downtown Las Vegas; (iii) Midwest & South; and (iv) Online, (collectively "Reportable Segments"). The Las Vegas Locals, Downtown Las Vegas and Midwest & South segments include the operating results of our gaming entertainment properties. The table below lists the Reportable Segment classification of each of our gaming entertainment properties that were aggregated based on their similar economic characteristics, types of customers, types of services and products provided, the regulatory environments in which they operate and their management and reporting structure. The Online segment includes the operating results of Boyd Interactive and online market access fees through our agreements with third parties throughout the United States. To reconcile Reportable Segments information to the condensed consolidated information, the Company has aggregated nonreportable operating segments into a Managed & Other category. The Managed & Other category includes management fees earned under our management contract with Wilton Rancheria for the management of Sky River Casino in northern California and the operating results of Lattner Entertainment Group Illinois, LLC, our Illinois distributed gaming operator. 

 

Las Vegas Locals (1)

 

 

Gold Coast Hotel and Casino

 

Las Vegas, Nevada

The Orleans Hotel and Casino

 

Las Vegas, Nevada

Sam's Town Hotel and Gambling Hall

 

Las Vegas, Nevada

Suncoast Hotel and Casino

 

Las Vegas, Nevada

Aliante Casino + Hotel + Spa

 

North Las Vegas, Nevada

Cannery Casino Hotel

 

North Las Vegas, Nevada

Cadence Crossing (2)

 

Henderson, Nevada

Downtown Las Vegas

 

 

California Hotel and Casino

 

Las Vegas, Nevada

Fremont Hotel & Casino

 

Las Vegas, Nevada

Main Street Station Hotel and Casino

 

Las Vegas, Nevada

Midwest & South (3)(4)

 

 

Par-A-Dice Casino

 

East Peoria, Illinois

Belterra Casino Resort (5)

 

Florence, Indiana

Blue Chip Casino Hotel Spa

 

Michigan City, Indiana

Diamond Jo Casino

 

Dubuque, Iowa

Diamond Jo Worth

 

Northwood, Iowa

Kansas Star Casino

 

Mulvane, Kansas

Amelia Belle Casino

 

Amelia, Louisiana

Delta Downs Racetrack Hotel & Casino

 

Vinton, Louisiana

Evangeline Downs Racetrack & Casino

 

Opelousas, Louisiana

Treasure Chest Casino

 

Kenner, Louisiana

IP Casino Resort Spa

 

Biloxi, Mississippi

Ameristar Casino * Hotel Kansas City (5)

 

Kansas City, Missouri

Ameristar Casino * Resort * Spa St. Charles (5)

 

St. Charles, Missouri

Belterra Park (5)

 

Cincinnati, Ohio

Valley Forge Casino Resort

 

King of Prussia, Pennsylvania

The Interim Gaming Hall (6)

 

Norfolk, Virginia

 

(1) The Eastside Cannery Casino and Hotel was closed on March 18, 2020. During the first quarter of 2026, the property was imploded and we began sitework to clear and restore the land. During the third quarter of 2026, we sold the land and there are no remaining assets or operations associated with this property.

(2) Cadence Crossing opened on March 25, 2026 and replaced the Jokers Wild casino. Demolition of Jokers Wild commenced in the first quarter of 2026 and was completed in the third quarter of 2026.

(3) Sam's Town Hotel and Gambling Hall Tunica ("Sam's Town Tunica"), which was located in Tunica, Mississippi, was permanently closed on  November 9, 2025. Property results for Sam's Town Tunica for the three and nine months ended September 30, 2025 were included in the Midwest & South segment. In 2026, the Company began demolition of Sam's Town Tunica.

(4) The Company completed the sale of Sam's Town Shreveport, which was located in Shreveport, Louisiana, on August 1, 2026. Property results through the date of sale are included in the Midwest & South segment.

(5) Property is subject to a master lease agreement with a real estate investment trust.

(6) Transitional casino opened on November 7, 2025 and is a variable interest entity consolidated in our financial statements. The full casino resort is expected to open in November 2027.

 

Results of Operations - Total Reportable Segment Revenues and Adjusted EBITDAR

We evaluate profitability based on Adjusted EBITDAR, which represents earnings before interest expense, interest income, income taxes, depreciation and amortization, deferred rent, share-based compensation expense, project development, preopening and writedowns expense, impairment of assets, other operating items, net, gain or loss on early extinguishments and modifications of debt, net income (loss) attributable to noncontrolling interest, other items, net and master lease rent expense, as applicable ("Adjusted EBITDAR"). Total Reportable Segment Adjusted EBITDAR is the aggregate sum of the Adjusted EBITDAR for each of the gaming entertainment properties included in our Las Vegas Locals, Downtown Las Vegas and Midwest & South segments and Adjusted EBITDAR related to the online operations in our Online segment. Results for Downtown Las Vegas include the results of our Hawaii-based travel agency as our Downtown Las Vegas properties focus their marketing efforts on gaming customers from Hawaii. 

 

EBITDAR is a commonly used measure of performance in our industry that we believe, when considered with measures calculated in accordance with GAAP, facilitates comparisons between us and our competitors and provides our investors a more complete understanding of our operating results before the impact of investing transactions, financing transactions and income taxes. Management has historically adjusted EBITDAR when evaluating operating performance because we believe that the inclusion or exclusion of certain recurring and non-recurring items is necessary to provide a full understanding of our core operating results and as a means to evaluate period-to-period results.

 

The following tables set forth departmental revenues for our Reportable Segments and our Managed & Other category to reconcile to total revenues:

 

 

 

Three Months Ended September 30, 2026

 

 

 

 

 

 

 

Food &

 

 

 

 

 

 

 

 

 

 

Online

 

 

Management

 

 

 

 

 

 

 

 

 

 

 

Gaming

 

 

Beverage

 

 

Room

 

 

Online

 

 

Reimbursements

 

 

Fee

 

 

Other

 

 

Total

 

(In thousands)

 

Revenue

 

 

Revenue

 

 

Revenue

 

 

Revenue

 

 

Revenue

 

 

Revenue

 

 

Revenue

 

 

Revenues

 

Revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Las Vegas Locals

 

$

157,251

 

 

$

20,618

 

 

$

15,048

 

 

$

—

 

 

$

—

 

 

$

—

 

 

$

14,532

 

 

$

207,449

 

Downtown Las Vegas

 

 

30,741

 

 

 

8,844

 

 

 

5,520

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

2,318

 

 

 

47,423

 

Midwest & South

 

 

454,981

 

 

 

44,282

 

 

 

22,541

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

18,685

 

 

 

540,489

 

Online

 

 

—

 

 

 

—

 

 

 

—

 

 

 

33,240

 

 

 

121,226

 

 

 

—

 

 

 

—

 

 

 

154,466

 

Managed & Other

 

 

12,053

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

27,581

 

 

 

994

 

 

 

40,628

 

Total Revenues

 

$

655,026

 

 

$

73,744

 

 

$

43,109

 

 

$

33,240

 

 

$

121,226

 

 

$

27,581

 

 

$

36,529

 

 

$

990,455

 

 

 

 

Three Months Ended September 30, 2025

 

 

 

 

 

 

 

Food &

 

 

 

 

 

 

 

 

 

 

Online

 

 

Management

 

 

 

 

 

 

 

 

 

 

 

Gaming

 

 

Beverage

 

 

Room

 

 

Online

 

 

Reimbursements

 

 

Fee

 

 

Other

 

 

Total

 

(In thousands)

 

Revenue

 

 

Revenue

 

 

Revenue

 

 

Revenue

 

 

Revenue

 

 

Revenue

 

 

Revenue

 

 

Revenues

 

Revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Las Vegas Locals

 

$

157,839

 

 

$

21,130

 

 

$

17,315

 

 

$

—

 

 

$

—

 

 

$

—

 

 

$

14,558

 

 

$

210,842

 

Downtown Las Vegas

 

 

33,704

 

 

 

10,754

 

 

 

6,017

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

2,749

 

 

 

53,224

 

Midwest & South

 

 

454,639

 

 

 

43,686

 

 

 

21,912

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

18,615

 

 

 

538,852

 

Online

 

 

—

 

 

 

—

 

 

 

—

 

 

 

26,893

 

 

 

138,704

 

 

 

—

 

 

 

—

 

 

 

165,597

 

Managed & Other

 

 

11,189

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

23,697

 

 

 

960

 

 

 

35,846

 

Total Revenues

 

$

657,371

 

 

$

75,570

 

 

$

45,244

 

 

$

26,893

 

 

$

138,704

 

 

$

23,697

 

 

$

36,882

 

 

$

1,004,361

 

 

 

 

Nine Months Ended September 30, 2026

 

 

 

 

 

 

 

Food &

 

 

 

 

 

 

 

 

 

 

Online

 

 

Management

 

 

 

 

 

 

 

 

 

 

 

Gaming

 

 

Beverage

 

 

Room

 

 

Online

 

 

Reimbursements

 

 

Fee

 

 

Other

 

 

Total

 

(In thousands)

 

Revenue

 

 

Revenue

 

 

Revenue

 

 

Revenue

 

 

Revenue

 

 

Revenue

 

 

Revenue

 

 

Revenues

 

Revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Las Vegas Locals

 

$

482,010

 

 

$

66,972

 

 

$

56,797

 

 

$

—

 

 

$

—

 

 

$

—

 

 

$

44,672

 

 

$

650,451

 

Downtown Las Vegas

 

 

97,264

 

 

 

29,666

 

 

 

19,436

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

8,107

 

 

 

154,473

 

Midwest & South

 

 

1,374,384

 

 

 

130,578

 

 

 

63,236

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

54,274

 

 

 

1,622,472

 

Online

 

 

—

 

 

 

—

 

 

 

—

 

 

 

91,313

 

 

 

383,030

 

 

 

—

 

 

 

—

 

 

 

474,343

 

Managed & Other

 

 

35,158

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

82,283

 

 

 

3,016

 

 

 

120,457

 

Total Revenues

 

$

1,988,816

 

 

$

227,216

 

 

$

139,469

 

 

$

91,313

 

 

$

383,030

 

 

$

82,283

 

 

$

110,069

 

 

$

3,022,196

 

 

 

 

Nine Months Ended September 30, 2025

 

 

 

 

 

 

 

Food &

 

 

 

 

 

 

 

 

 

 

Online

 

 

Management

 

 

 

 

 

 

 

 

 

 

 

Gaming

 

 

Beverage

 

 

Room

 

 

Online

 

 

Reimbursements

 

 

Fee

 

 

Other

 

 

Total

 

(In thousands)

 

Revenue

 

 

Revenue

 

 

Revenue

 

 

Revenue

 

 

Revenue

 

 

Revenue

 

 

Revenue

 

 

Revenues

 

Revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Las Vegas Locals

 

$

484,961

 

 

$

68,787

 

 

$

64,224

 

 

$

—

 

 

$

—

 

 

$

—

 

 

$

44,760

 

 

$

662,732

 

Downtown Las Vegas

 

 

104,371

 

 

 

32,506

 

 

 

20,157

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

8,730

 

 

 

165,764

 

Midwest & South

 

 

1,344,046

 

 

 

126,602

 

 

 

59,704

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

53,164

 

 

 

1,583,516

 

Online

 

 

—

 

 

 

—

 

 

 

—

 

 

 

106,000

 

 

 

402,221

 

 

 

—

 

 

 

—

 

 

 

508,221

 

Managed & Other

 

 

34,141

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

72,618

 

 

 

2,932

 

 

 

109,691

 

Total Revenues

 

$

1,967,519

 

 

$

227,895

 

 

$

144,085

 

 

$

106,000

 

 

$

402,221

 

 

$

72,618

 

 

$

109,586

 

 

$

3,029,924

 

 

 

 

The following table reconciles our Reportable Segments and our Managed & Other category Adjusted EBITDAR to net income attributable to Boyd Gaming, as reported in our accompanying condensed consolidated statements of operations:

 

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

 

September 30,

 

 

September 30,

 

(In thousands)

 

2026

 

 

2025

 

 

2026

 

 

2025

 

Adjusted EBITDAR

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Las Vegas Locals

 

$

87,389

 

 

$

92,128

 

 

$

293,767

 

 

$

311,389

 

Downtown Las Vegas

 

 

12,853

 

 

 

16,118

 

 

 

48,658

 

 

 

56,446

 

Midwest & South

 

 

201,629

 

 

 

201,603

 

 

 

603,018

 

 

 

586,226

 

Online

 

 

10,925

 

 

 

9,424

 

 

 

29,871

 

 

 

54,974

 

Managed & Other

 

 

29,757

 

 

 

26,269

 

 

 

88,865

 

 

 

79,551

 

Corporate expense

 

 

(22,924

)

 

 

(23,777

)

 

 

(76,667

)

 

 

(71,442

)

Adjusted EBITDAR

 

 

319,629

 

 

 

321,765

 

 

 

987,512

 

 

 

1,017,144

 

Other operating costs and expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deferred rent

 

 

141

 

 

 

147

 

 

 

405

 

 

 

441

 

Master lease rent expense

 

 

28,993

 

 

 

28,584

 

 

 

86,433

 

 

 

85,186

 

Depreciation and amortization

 

 

91,267

 

 

 

73,749

 

 

 

277,357

 

 

 

211,957

 

Share-based compensation expense

 

 

8,643

 

 

 

8,534

 

 

 

29,158

 

 

 

29,531

 

Project development, preopening and writedowns

 

 

(5,356

)

 

 

3,972

 

 

 

30,268

 

 

 

5,214

 

Impairment of assets

 

 

—

 

 

 

65,123

 

 

 

—

 

 

 

97,395

 

Other operating items, net

 

 

1,039

 

 

 

1,892

 

 

 

4,299

 

 

 

5,399

 

Total other operating costs and expenses

 

 

124,727

 

 

 

182,001

 

 

 

427,920

 

 

 

435,123

 

Operating income

 

 

194,902

 

 

 

139,764

 

 

 

559,592

 

 

 

582,021

 

Other expense (income)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income

 

 

(1,261

)

 

 

(1,501

)

 

 

(4,408

)

 

 

(3,572

)

Interest expense, net of amounts capitalized

 

 

33,785

 

 

 

33,262

 

 

 

93,659

 

 

 

132,268

 

Loss on early extinguishments and modifications of debt

 

 

—

 

 

 

1,446

 

 

 

391

 

 

 

1,446

 

Other, net

 

 

89

 

 

 

(1,735,479

)

 

 

93

 

 

 

(1,735,420

)

Total other expense (income), net

 

 

32,613

 

 

 

(1,702,272

)

 

 

89,735

 

 

 

(1,605,278

)

Income before income taxes

 

 

162,289

 

 

 

1,842,036

 

 

 

469,857

 

 

 

2,187,299

 

Income tax provision

 

 

(38,699

)

 

 

(403,200

)

 

 

(112,051

)

 

 

(487,227

)

Net income

 

 

123,590

 

 

 

1,438,836

 

 

 

357,806

 

 

 

1,700,072

 

Net loss attributable to noncontrolling interest

 

 

1,343

 

 

 

1,157

 

 

 

3,903

 

 

 

2,798

 

Net income attributable to Boyd Gaming

 

$

124,933

 

 

$

1,439,993

 

 

$

361,709

 

 

$

1,702,870

 

 

For purposes of this presentation, corporate expense excludes its portion of share-based compensation expense. Corporate expense represents unallocated payroll, professional fees, charitable contributions, aircraft expenses and various other expenses that are not directly related to our casino, hotel and online operations.

 

Total Reportable Segment Expenses

The Company's chief operating decision maker ("CODM") is our President and Chief Executive Officer. To monitor performance, the CODM regularly receives and reviews revenue and Adjusted EBITDAR information monthly for each operating segment aggregated by reportable segment, as well as consolidated expense information. Additionally, the CODM receives estimated and forecasted expense information by operating segment, as well as Adjusted EBITDAR margins and customer play on an operating segment basis. The CODM uses Adjusted EBITDAR margins to monitor the operating efficiencies of segments and customer play trends to monitor the overall health of the player in each segment. The CODM evaluates operating performance and allocates resources based on revenue and Adjusted EBITDAR. In particular, the CODM utilizes Adjusted EBITDAR to evaluate total company performance and individual operating segment performance. In addition, the CODM utilizes Adjusted EBITDAR in the evaluation of incentive compensation and in the annual budget process. Finally, the CODM uses Adjusted EBITDAR in the evaluation of potential acquisitions. 

 

As expense information provided is either at the consolidated Company level or is estimated or forecasted, and the CODM is not able to easily compute any segment expenses, the Company has aggregated all expenses into a single other segment expense category to reconcile segment revenues to Adjusted EBITDAR, the segment performance measure. The following table reconciles the revenues of our Reportable Segments and our Managed & Other category to Adjusted EBITDAR.

 

 

 

 

Las Vegas

 

 

Downtown

 

 

Midwest &

 

 

 

 

 

 

Managed &

 

 

 

 

 

(In thousands)

 

Locals

 

 

Las Vegas

 

 

South

 

 

Online

 

 

Other

 

 

Total

 

Three Months Ended September 30, 2026

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues

 

$

207,449

 

 

$

47,423

 

 

$

540,489

 

 

$

154,466

 

 

$

40,628

 

 

$

990,455

 

Other segment expenses (1)

 

 

120,060

 

 

 

34,570

 

 

 

338,860

 

 

 

143,541

 

 

 

10,871

 

 

 

647,902

 

Corporate expense

 

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

22,924

 

Adjusted EBITDAR

 

$

87,389

 

 

$

12,853

 

 

$

201,629

 

 

$

10,925

 

 

$

29,757

 

 

$

319,629

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended September 30, 2025

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues

 

$

210,842

 

 

$

53,224

 

 

$

538,852

 

 

$

165,597

 

 

$

35,846

 

 

$

1,004,361

 

Other segment expenses (1)

 

 

118,714

 

 

 

37,106

 

 

 

337,249

 

 

 

156,173

 

 

 

9,577

 

 

 

658,819

 

Corporate expense

 

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

23,777

 

Adjusted EBITDAR

 

$

92,128

 

 

$

16,118

 

 

$

201,603

 

 

$

9,424

 

 

$

26,269

 

 

$

321,765

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine Months Ended September 30, 2026

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues

 

$

650,451

 

 

$

154,473

 

 

$

1,622,472

 

 

$

474,343

 

 

$

120,457

 

 

$

3,022,196

 

Other segment expenses (1)

 

 

356,684

 

 

 

105,815

 

 

 

1,019,454

 

 

 

444,472

 

 

 

31,592

 

 

 

1,958,017

 

Corporate expense

 

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

76,667

 

Adjusted EBITDAR

 

$

293,767

 

 

$

48,658

 

 

$

603,018

 

 

$

29,871

 

 

$

88,865

 

 

$

987,512

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine Months Ended September 30, 2025

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues

 

$

662,732

 

 

$

165,764

 

 

$

1,583,516

 

 

$

508,221

 

 

$

109,691

 

 

$

3,029,924

 

Other segment expenses (1)

 

 

351,343

 

 

 

109,318

 

 

 

997,290

 

 

 

453,247

 

 

 

30,140

 

 

 

1,941,338

 

Corporate expense

 

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

—

 

 

 

71,442

 

Adjusted EBITDAR

 

$

311,389

 

 

$

56,446

 

 

$

586,226

 

 

$

54,974

 

 

$

79,551

 

 

$

1,017,144

 

 

(1) Other segment expenses include gaming taxes, payroll and payroll related costs, advertising, property insurance, property taxes, professional fees, utilities, and various other expenses related to our casino, hotel and online operations.

 

Total Reportable Segment Assets

The Company's assets by Reportable Segment and Managed & Other category consist of the following:

 

 

 

September 30,

 

 

December 31,

 

(In thousands)

 

2026

 

 

2025

 

Assets

 

 

 

 

 

 

 

 

Las Vegas Locals

 

$

1,784,309

 

 

$

1,681,176

 

Downtown Las Vegas

 

 

280,559

 

 

 

288,699

 

Midwest & South

 

 

3,789,535

 

 

 

3,924,404

 

Online

 

 

199,546

 

 

 

159,996

 

Managed & Other

 

 

112,431

 

 

 

111,396

 

Corporate

 

 

496,292

 

 

 

409,019

 

Total Assets

 

$

6,662,672

 

 

$

6,574,690