BOYD GAMING REPORTS THIRD-QUARTER 2025 RESULTS

Boyd Gaming Corporation (NYSE: BYD)today reported financial results for the third quarter ended September 30, 2025.

https://mma.prnewswire.com/media/2484825/Boyd_Gaming_Logo.jpg

Keith Smith, President and Chief Executive Officer of Boyd Gaming, said: “During the third quarter, our Company continued to achieve revenue and Adjusted EBITDAR growth after adjusting for our recent FanDuel transaction. These results were driven by year-over-year growth in play from our core customers, improving trends in play from our retail customers, our efficient operations, and our ongoing capital investment program. As a result, we saw healthy growth in gaming revenues across all three property operating segments during the quarter. At the same time, we continued our balanced approach to capital allocation, returning $175 million to shareholders during the quarter while maintaining the strongest balance sheet in our Company's history. In all, we are encouraged by the strength of our business and remain well-positioned to continue creating long-term value for our shareholders.”

Boyd Gaming reported third-quarter 2025 revenues of $1.0 billion, compared to $961.2 million in the third quarter of 2024. The Company reported net income of $1.4 billion, or $17.81 per share, for the third quarter of 2025, compared to $131.1 million, or $1.43 per share, for the year-ago period. The Company's net income for the third quarter of 2025 was impacted by a $1.4 billion after tax gain from the sale of the Company's equity interest in FanDuel, and $65.1 million in non-cash, pretax long-lived asset impairment charges. Adjusted Earnings(1) for the third quarter of 2025 were $139.1 million, or $1.72 per share, compared to $139.3 million, or $1.52 per share, for the same period in 2024. Total Adjusted EBITDAR(1) was $321.8 million in the third quarter of 2025, versus $336.6 million in the third quarter of 2024. Results for the third quarter of 2025 reflect lower market-access fees as a result of the FanDuel transaction.

(1) See footnotes at the end of the release for additional information relative to non-GAAP financial measures.

Operations Review Las Vegas Locals segment results reflect growth in gaming revenues driven by continued growth in play from core customers and improving retail play trends, offset by declines in destination business. Downtown Las Vegas experienced growth in gaming revenues from our Hawaiian market segments, lower destination business and reduced pedestrian traffic in the downtown area. The Midwest & South segment delivered its best third-quarter revenue and Adjusted EBITDAR performance in three years, as strong play from our core customers and improving play from retail customers drove broad-based revenue and Adjusted EBITDAR growth across the segment.

Results in the Online segment reflect growth from the Company's online casino gaming business and impacts of the recent FanDuel transaction. Growth in Managed & Other was driven by the continued strong performance of Sky River Casino in northern California.

Dividend and Share Repurchase Update Boyd Gaming paid a quarterly cash dividend of $0.18 per share on October 15, 2025, as previously announced.

As part of its ongoing share repurchase program, the Company repurchased $160 million in shares of its common stock during the third quarter of 2025. The Company had approximately $547 million remaining under its current share repurchase authorization as of September 30, 2025.

Balance Sheet Statistics As of September 30, 2025, Boyd Gaming had cash on hand of $319.1 million, and total debt of $1.9 billion.

Conference Call Information Boyd Gaming will host a conference call to discuss its third-quarter 2025 results today, October 23, at 5:00 p.m. Eastern. The conference call number is (800) 836-8184; no passcode is required to join the call.Please join up to 15 minutes in advance to ensure you are connected prior to the start of the call.

The conference call will also be available live on the Internet at https://investors.boydgaming.com, or https://app.webinar.net/M3NZaNvaerP.

A replay will be available by dialing (888) 660-6345 today, October 23, after the conclusion of the call, and continuing through October 30. The passcode for the replay will be 49528#. The replay will also be available at https://investors.boydgaming.com.

BOYD GAMING CORPORATIONCONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS(Unaudited) Three Months Ended Nine Months Ended September 30, September 30,(In thousands, except per share data) 2025 2024 2025 2024RevenuesGaming $ 657,371 $ 640,528 $ 1,967,519 $ 1,925,486Food & beverage 75,570 72,728 227,895 222,361Room 45,244 50,226 144,085 151,768Online 26,893 38,146 106,000 94,738Online reimbursements 138,704 103,166 402,221 322,674Management fee 23,697 21,030 72,618 64,527Other 36,882 35,422 109,586 107,725Total revenues 1,004,361 961,246 3,029,924 2,889,279Operating costs and expensesGaming 259,660 252,213 765,337 749,966Food & beverage 67,468 62,713 196,438 187,852Room 19,486 19,674 57,975 57,728Online 17,784 11,953 50,392 30,595Online reimbursements 138,704 103,166 402,221 322,674Other 13,076 12,171 38,016 38,332Selling, general and administrative 104,005 102,391 321,916 315,709Master lease rent expense (a) 28,584 28,160 85,186 83,247Maintenance and utilities 40,472 40,421 114,519 112,111Depreciation and amortization 73,749 70,344 211,957 198,934Corporate expense 30,622 27,614 95,938 88,254Project development, preopening and writedowns 3,972 11,347 5,214 21,954Impairment of assets 65,123 – 97,395 10,500Other operating items, net 1,892 (906) 5,399 4,947Total operating costs and expenses 864,597 741,261 2,447,903 2,222,803Operating income 139,764 219,985 582,021 666,476Other expense (income)Interest income (1,501) (392) (3,572) (1,241)Interest expense, net of amounts capitalized 33,262 46,208 132,268 131,466Loss on early extinguishments and modifications of debt 1,446 – 1,446 -Other, net (b) (1,735,479) 189 (1,735,420) 289Total other (income) expense, net (1,702,272) 46,005 (1,605,278) 130,514Income before income taxes 1,842,036 173,980 2,187,299 535,962Income tax provision (403,200) (42,852) (487,227) (128,516)Net income 1,438,836 131,128 1,700,072 407,446Net loss attributable to noncontrolling interest 1,157 – 2,798 -Net income attributable to Boyd Gaming $ 1,439,993 $ 131,128 $ 1,702,870 $ 407,446Basic net income per common share $ 17.81 $ 1.43 $ 20.58 $ 4.30Weighted average basic shares outstanding 80,860 91,863 82,740 94,769Diluted net income per common share $ 17.81 $ 1.43 $ 20.58 $ 4.30Weighted average diluted shares outstanding 80,875 91,893 82,756 94,807(a) Rent expense incurred by those properties subject to a master lease with a real estate investment trust.(b) Includes the gain on sale of the equity interest in FanDuel.BOYD GAMING CORPORATIONSUPPLEMENTAL INFORMATIONReconciliation of Adjusted EBITDA to Net Income Attributable to Boyd Gaming(Unaudited) Three Months Ended Nine Months Ended September 30, September 30,(In thousands) 2025 2024 2025 2024Total Revenues by SegmentLas Vegas Locals $ 210,842 $ 211,861 $ 662,732 $ 662,537Downtown Las Vegas 53,224 53,300 165,764 164,532Midwest & South 538,852 522,400 1,583,516 1,544,916Online 165,597 141,312 508,221 417,412Managed & Other 35,846 32,373 109,691 99,882Total revenues $ 1,004,361 $ 961,246 $ 3,029,924 $ 2,889,279Adjusted EBITDAR by SegmentLas Vegas Locals $ 92,128 $ 96,414 $ 311,389 $ 316,105Downtown Las Vegas 16,118 16,511 56,446 56,344Midwest & South 201,603 196,867 586,226 573,316Online 9,424 26,005 54,974 63,538Managed & Other 26,269 22,529 79,551 70,450Corporate expense, net of share-based compensation expense (a) (23,777) (21,694) (71,442) (68,444)Adjusted EBITDAR 321,765 336,632 1,017,144 1,011,309Master lease rent expense (b) (28,584) (28,160) (85,186) (83,247)Adjusted EBITDA 293,181 308,472 931,958 928,062Other operating costs and expensesDeferred rent 147 162 441 486Depreciation and amortization 73,749 70,344 211,957 198,934Share-based compensation expense 8,534 7,540 29,531 24,765Project development, preopening and writedowns 3,972 11,347 5,214 21,954Impairment of assets 65,123 – 97,395 10,500Other operating items, net 1,892 (906) 5,399 4,947Total other operating costs and expenses 153,417 88,487 349,937 261,586Operating income 139,764 219,985 582,021 666,476Other expense (income)Interest income (1,501) (392) (3,572) (1,241)Interest expense, net of amounts capitalized 33,262 46,208 132,268 131,466Loss on early extinguishments and modifications of debt 1,446 – 1,446 -Other, net (c) (1,735,479) 189 (1,735,420) 289Total other (income) expense, net (1,702,272) 46,005 (1,605,278) 130,514Income before income taxes 1,842,036 173,980 2,187,299 535,962Income tax provision (403,200) (42,852) (487,227) (128,516)Net income 1,438,836 131,128 1,700,072 407,446Net loss attributable to noncontrolling interest 1,157 – 2,798 -Net income attributable to Boyd Gaming $ 1,439,993 $ 131,128 $ 1,702,870 $ 407,446(a) Reconciliation of corporate expense: Three Months Ended Nine Months Ended September 30, September 30,(In thousands) 2025 2024 2025 2024Corporate expense as reported on Condensed Consolidated Statements of Operations $ 30,622 $ 27,614 $ 95,938 $ 88,254Corporate share-based compensation expense (6,845) (5,920) (24,496) (19,810)Corporate expense, net, as reported on the above table $ 23,777 $ 21,694 $ 71,442 $ 68,444(b) Rent expense incurred by those properties subject to a master lease with a real estate investment trust.(c) Includes the gain on sale of the equity interest in FanDuel.BOYD GAMING CORPORATIONSUPPLEMENTAL INFORMATIONReconciliation of Net Income attributable to Boyd Gaming to Adjusted Earningsand Net Income Per Share to Adjusted Earnings Per Share(Unaudited) Three Months Ended Nine Months Ended September 30, September 30,(In thousands, except per share data) 2025 2024 2025 2024Net income attributable to Boyd Gaming $ 1,439,993 $ 131,128 $ 1,702,870 $ 407,446Pretax adjustments:Project development, preopening and writedowns 3,972 11,347 5,214 21,954Impairment of assets 65,123 – 97,395 10,500Other operating items, net 1,892 (906) 5,399 4,947Loss on early extinguishments and modifications of debt 1,446 – 1,446 -Other, net (a) (1,735,479) 189 (1,735,420) 289Total adjustments (1,663,046) 10,630 (1,625,966) 37,690Income tax effect for above adjustments 362,197 (2,476) 354,125 (8,604)Adjusted earnings $ 139,144 $ 139,282 $ 431,029 $ 436,532Net income per share, diluted $ 17.81 $ 1.43 $ 20.58 $ 4.30Pretax adjustments:Project development, preopening and writedowns 0.05 0.12 0.06 0.23Impairment of assets 0.80 – 1.18 0.11Other operating items, net 0.02 (0.01) 0.06 0.05Loss on early extinguishments and modifications of debt 0.02 – 0.02 -Other, net (a) (21.46) – (20.97) -Total adjustments (20.57) 0.11 (19.65) 0.39Income tax effect for above adjustments 4.48 (0.02) 4.28 (0.09)Adjusted earnings per share, diluted $ 1.72 $ 1.52 $ 5.21 $ 4.60Weighted average diluted shares outstanding 80,875 91,893 82,756 94,807(a) Includes the gain on sale of the equity interest in FanDuel.

Non-GAAP Financial MeasuresOur financial presentations include the following non-GAAP financial measures:

— EBITDA: earnings before interest, taxes, depreciation and amortization,

— Adjusted EBITDA: EBITDA adjusted for deferred rent, share-based compensation expense, project development, preopening and writedown expenses, impairments of assets, other operating items, net, gain or loss on early extinguishments and modifications of debt, net income (loss) attributable to noncontrolling interest and other items, net, as applicable,

— EBITDAR: EBITDA further adjusted for rent expense associated with master leases with a real estate investment trust,

— Adjusted EBITDAR: Adjusted EBITDA further adjusted for rent expense associated with master leases with a real estate investment trust,

— Adjusted Earnings: net income before project development, preopening and writedown expenses, impairments of assets, other operating items, net, gain or loss on early extinguishments and modifications of debt, net income (loss) attributable to noncontrolling interest, and other non-recurring adjustments, net, as applicable, and,

— Adjusted Earnings Per Share (Adjusted EPS): Adjusted Earnings divided by weighted average diluted shares outstanding.

Collectively, we refer to these and other non-GAAP financial measures as the “Non-GAAP Measures.”

The Non-GAAP Measures are commonly used measures of performance in our industry that we believe, when considered with measures calculated in accordance with accounting principles generally accepted in the United States (GAAP), provide our investors with a more complete understanding of our operating results and facilitates comparisons between us and our competitors. We provide this information to investors to enable them to perform comparisons of our past, present and future operating results and as a means to evaluate the results of core on-going operations. We have historically reported these measures to our investors and believe that the continued inclusion of the Non-GAAP Measures provides consistency in our financial reporting. We also believe this information is useful to investors in allowing greater transparency related to significant measures used by our management in their financial and operational decision-making, their evaluation of total company and individual property performance, in the evaluation of incentive compensation and in the annual budget process. Management also uses Non-GAAP Measures in the evaluation of potential acquisitions and dispositions. We believe these measures continue to be used by investors in their assessment of our operating performance and the valuation of our company.

The use of Non-GAAP Measures has certain limitations. Our presentation of the Non-GAAP Measures may be different from the presentation used by other companies and therefore comparability may be limited. While excluded from certain of the Non-GAAP Measures, depreciation and amortization expense, interest expense, income taxes and other items have been and will be incurred. Each of these items should also be considered in the overall evaluation of our results. Additionally, the Non-GAAP Measures do not consider capital expenditures and other investing activities and should not be considered as a measure of our liquidity. We compensate for these limitations by providing the relevant disclosure of our depreciation and amortization, interest and income taxes, capital expenditures and other items both in our reconciliations to the historical GAAP financial measures and in our consolidated financial statements, all of which should be considered when evaluating our performance. We do not provide a reconciliation of forward-looking Non-GAAP Measures to the corresponding forward-looking GAAP measure due to our inability to project special charges and certain expenses.

The Non-GAAP Measures are to be used in addition to and in conjunction with results presented in accordance with GAAP. The Non-GAAP Measures should not be considered as an alternative to net income, operating income, or any other operating performance measure prescribed by GAAP, nor should these measures be relied upon to the exclusion of GAAP financial measures. The Non-GAAP Measures reflect additional ways of viewing our operations that we believe, when viewed with our GAAP results and the reconciliations to the corresponding historical GAAP financial measures, provide a more complete understanding of factors and trends affecting our business than could be obtained absent this disclosure. Management strongly encourages investors to review our financial information in its entirety and not to rely on a single financial measure.

Forward-looking Statements and Company InformationThis press release contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. Such statements contain words such as “may,” “will,” “might,” “expect,” “believe,” “anticipate,” “could,” “would,” “estimate,” “continue,” “pursue,” or the negative thereof or comparable terminology, and may include (without limitation) information regardingthe Company's expectations, goals or intentions regarding future performance. These forward-looking statements are based on the current beliefs and expectations of management and involve risks and uncertainties that could cause actual results to differ materially from those expressed in the forward-looking statements. Many of these risks and uncertainties relate to factors that are beyond Boyd Gaming's ability to control or estimate precisely. Additional factors that could cause actual results to differ are discussed under the heading “Risk Factors” and in other sections of the Company's Annual Report on Form 10-K, its Quarterly Reports on Form 10-Q, and in the Company's other current and periodic reports filed from time to time with the SEC. The reader is cautioned not to place undue reliance on these forward-looking statements, which speak only as of the date of this release. All forward-looking statements in this press release are made as of the date hereof, based on information available to the Company as of the date hereof, and the Company assumes no obligation to update any forward-looking statement.

About Boyd GamingCelebrating its 50th anniversary in 2025, Boyd Gaming Corporation (NYSE: BYD) is a leading geographically diversified operator of 28 gaming entertainment properties in 10 states, manager of a tribal casino in northern California, and owner and operator of Boyd Interactive, a B2B and B2C online casino gaming business. With one of the most experienced leadership teams in the casino industry, Boyd Gaming prides itself on offering guests an outstanding entertainment experience and memorable customer service. For additional Company information and press releases, visit https://investors.boydgaming.com.

https://edge.prnewswire.com/c/img/favicon.png?sn=LA02224&sd=2025-10-23

View original content to download multimedia:https://www.prnewswire.com/news-releases/boyd-gaming-reports-third-quarter-2025-results-302593147.html

SOURCE Boyd Gaming Corporation

https://rt.newswire.ca/rt.gif?NewsItemId=LA02224&Transmission_Id=202510231605PR_NEWS_USPR_____LA02224&DateId=20251023