Note 9 - Segment Information (Tables)
|
9 Months Ended |
Sep. 30, 2026 |
| Notes Tables |
|
| Segment Reporting, Reconciliation of Revenue by Segment to Consolidated [Table Text Block] |
| | 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 | |
|
| Segment Reporting, Reconciliation of Profit (Loss) by Segment to Consolidated [Table Text Block] |
| | 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 | |
|
| Reconciliation of Revenue and Expenses from Segments to Consolidated [Table Text Block] |
| | 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 | |
|
| Segment Reporting, Reconciliation of Asset by Segment to Consolidated [Table Text Block] |
| | 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 | |
|