XML 68 R56.htm IDEA: XBRL DOCUMENT v3.25.3
Note 9 - Segment Information - Reconciliation of Total Reportable Segment Adjusted EBITDAR to Operating Income (Details) - USD ($)
$ in Thousands
 3 Months Ended 9 Months Ended
Sep. 30, 2025
Jun. 30, 2025
Mar. 31, 2025
Sep. 30, 2024
Jun. 30, 2024
Mar. 31, 2024
Sep. 30, 2025
Sep. 30, 2024
Corporate expense $ (30,622)     $ (27,614)     $ (95,938) $ (88,254)
Adjusted EBITDAR 321,765     336,632     1,017,144 1,011,309
Deferred rent 147     162     441 486
Master lease rent expense 28,584     28,160     85,186 83,247
Depreciation and amortization 73,749     70,344     211,957 198,934
Share-based compensation expense 8,534     7,540     29,531 24,765
Project development, preopening and writedowns 3,972     11,347     5,214 21,954
Non-cash impairment of assets 65,123     0     97,395 10,500
Other operating items, net 1,892     (906)     5,399 4,947
Total other operating costs and expenses 182,001     116,647     435,123 344,833
Operating income 139,764     219,985     582,021 666,476
Interest income (1,501)     (392)     (3,572) (1,241)
Interest expense, net of amounts capitalized 33,262     46,208     132,268 131,466
Loss on early extinguishments and modifications of debt 1,446     0     1,446 0
Other, net (1,735,479)     189     (1,735,420) 289
Total other (income) expense, net (1,702,272)     46,005     (1,605,278) 130,514
Income before income taxes 1,842,036     173,980     2,187,299 535,962
Income tax provision (403,200)     (42,852)     (487,227) (128,516)
Net income 1,438,836 $ 150,354 $ 110,882 131,128 $ 139,845 $ 136,473 1,700,072 407,446
Net loss attributable to noncontrolling interest 1,157     0     2,798 0
Net income attributable to Boyd Gaming 1,439,993     131,128     1,702,870 407,446
Segment Reporting, Reconciling Item, Excluding Corporate Nonsegment [Member]                
Total Reportable Segment Adjusted EBITDAR 26,269     22,529     79,551 70,450
Segment Reporting, Reconciling Item, Corporate Nonsegment [Member]                
Corporate expense (23,777)     (21,694)     (71,442) (68,444)
Las Vegas Locals [Member] | Operating Segments [Member]                
Total Reportable Segment Adjusted EBITDAR 92,128     96,414     311,389 316,105
Downtown Las Vegas [Member] | Operating Segments [Member]                
Total Reportable Segment Adjusted EBITDAR 16,118     16,511     56,446 56,344
Midwest and South [Member] | Operating Segments [Member]                
Total Reportable Segment Adjusted EBITDAR 201,603     196,867     586,226 573,316
Online [Member] | Operating Segments [Member]                
Total Reportable Segment Adjusted EBITDAR $ 9,424     $ 26,005     $ 54,974 $ 63,538