VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
BYD
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

  • Screener
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
BYDBoyd Gaming Corporation
$89.57$6.7B
Overview & Verdict
Overview
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
HomeStocksBYDCash Flow

Boyd Gaming Corporation (BYD) Cash Flow Statement

30Y historyFree accessUpdated daily

Free cash flow has deteriorated to a negative 2.1% margin in 2026Q1, driven by capital expenditures that have climbed to 15.6% of revenue.

BYD Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09Dec'08Dec'07Dec'06Dec'05Dec'04Dec'03Dec'02Dec'01Dec'00Dec'99Dec'98Dec'96Dec'95
Cash from Operations854.62M976.68M957.08M914.52M976.11M1.01B289.03M548.99M434.53M422.04M275.08M339.85M322.86M274.89M142.44M253.51M285.07M241.03M220.48M283.68M419.51M419.91M269.59M172.69M178.17M158.06M213.13M157.7M121.7M103.9M83.1M
Operating CF Margin %-23.87%24.35%24.46%27.45%29.98%13.27%16.51%16.54%17.58%12.51%15.45%15.07%9.5%5.74%10.88%13.32%14.69%12.38%14.2%19.13%19.43%15.79%13.78%14.5%14.34%19.68%15.98%12.48%12.68%10.71%
Operating CF Growth %-42.55%2.05%4.65%-6.31%-3.39%249.58%-47.35%26.34%2.96%53.42%-19.06%5.26%17.45%92.98%-43.81%-11.07%18.27%9.32%-22.28%-32.38%-0.09%55.76%56.12%-3.08%12.72%-25.84%35.15%29.58%17.13%25.03%9.63%
Net Income1.84B1.84B577.95M620.02M639.38M463.85M-134.7M157.64M114.7M168M205.47M47.23M-41.64M-119.34M-923.08M-8M18.69M4.24M-223M303.04M116.78M144.61M111.45M40.93M40.01M24.95M62.77M40M28.6M29.6M36.2M
Depreciation & Amortization329.48M302.71M276.64M256.78M258.18M267.79M281.03M276.57M229.98M217.52M196.23M207.12M251.04M278.41M214.33M195.34M199.28M164.43M173.73M171.14M212.67M179.72M136.13M94.22M90.08M99.81M90.48M74.1M73.4M60.6M54.5M
Stock-Based Compensation29.62M029.67M32.38M34.07M37.77M9.2M25.2M25.38M17.41M15.52M19.26M18.48M18.89M12.25M10M11.32M15.89M016.06M00000000000
Deferred Taxes-26.22M-23.48M58.15M-29.84M51.03M133.86M-31.64M41.43M34.47M5.2M-199.05M16.31M1.49M2.99M-218.59M-2.38M6.28M15.57M-44.15M68.37M-14.11M-18.25M30.63M28.58M11.87M17.31M24.02M20M26.3M3.9M14.1M
Other Non-Cash Items-1.54B-1.5B114.89M161.7M95.36M170.48M234.46M78.34M11.1M7.85M63.08M96.85M106.02M105.5M1.07B29.48M-7.37M37.24M336.99M-250.87M86.32M68.57M-50.68M15.31M42.01M9.05M6.84M3.7M5.9M134.6M200K
Working Capital Changes228.32M350.06M-100.22M-126.53M-101.9M-63.34M-69.32M-30.19M18.9M6.05M-6.16M-10.92M5.88M-11.55M-15.49M31.72M47.63M4.76M-32.38M-8.49M17.85M45.25M42.07M-5.89M-6.88M6.95M29.02M21.3M-12.5M9.6M-21.9M
Change in Receivables31.23M47.97M5.96M-28.81M-16.76M-36.03M1.34M-315K-772K-9.94M-1.02M3.64M5.94M-7.35M6.05M-9.8M11.85M-2.9M5.1M3.07M3.33M12.93M-8.91M400K-2.18M-1.38M4.53M13M-8.9M-900K100K
Change in Inventory1.05M1.05M-543K1.48M-2.08M2.53M-515K-2.03M1.7M565K884K-301K226K-1.18M575K114K-519K-67K-56K-103K3.05M-1.8M-1.66M70K101K1.63M-19K3.6M300K100K-200K
Change in Payables285.67M373.73M00000-1.05M18.49M13.22M-11.61M13.21M28.57M-31.32M-12.35M43.1M36.93M00000000000000
Cash from Investing1.14B1.04B-433.91M-264.33M-422.31M-129.58M-171.18M-231.43M-1.13B-189.77M-140.8M-126.64M-179.98M76.33M-1.44B-362.79M-63.74M-165.13M-673.28M-380.24M-352K-608.44M-1.38B-131.6M-139.01M-279.37M-246.7M-355.6M-57.5M-105.7M-145.5M
Capital Expenditures-658.5M-673.22M-400.4M-373.95M-269.15M-199.45M-175.03M-207.64M-161.54M-190.46M-160.36M-131.17M-149.37M-144.52M-125.97M-87.22M-87.48M-157.56M-667.4M-296.89M-436.46M-618.44M-268.85M0-7.5M-91.06M-139.84M-261.2M-68M-107.7M-181.2M
CapEx % of Revenue16.07%16.45%10.19%10%7.57%5.92%8.03%6.24%6.15%7.93%7.29%5.96%6.97%4.99%5.07%3.74%4.09%9.6%37.47%14.87%19.91%28.62%15.75%-0.61%8.26%12.91%26.46%6.97%13.15%23.35%
Acquisitions41.76M0-30.27M0-167.86M0-11.2M-5.54M-934.07M-1.15M-592.7M0153K343.75M-1.32B-278.46M26.02M-9.38M0-80.9M00-1.1B-81.54M-7.5M-132M0-261.2M000
Investments-------------------------------
Other Investing1.75B-41.96M-3.25M109.62M14.71M69.87M15.05M-18.26M-39.23M1.84M612.26M4.53M-42.38M-122.9M14.59M27.24M1.9M0115K-1.95M436.11M10M11.15M31.47M-53.33M-56.3M-106.85M-4.2M10.5M-150.7M2M
Cash from Financing-1.93B-1.98B-509.5M-637.25M-615.85M-1.06B146.7M-320.31M746.24M-215.34M-99.25M-199.72M-175.38M-366.21M1.31B142.41M-168.91M-80.85M385.25M92.86M-438.17M216.22M1.18B-144.25M75.11M121.81M35.44M208.2M-66.6M-32.3M78.7M
Debt Issued (Net)-1.25B-1.14B254M-141.5M3.22M-892.75M173.16M-231.19M136.06M-164.91M-82.16M-179.17M-177.2M-594.33M1.31B143.09M-45.66M-72.45M411.09M123.88M-423.27M236.79M1.18B-128.71M60.92M121.12M35.41M207M-67.9M139.2M-34.5M
Equity Issued (Net)-605.36M-778.32M-685.85M-412.65M-541.64M-80.78M-11.12M-28.05M-59.57M-31.93M00-2.36M216.47M000-7.95M472K15.56M19.51M22M22.98M-5.87M14.18M694K34K1.2M1.3M35.2M2.1M
Dividends Paid-57.27M-58.17M-62.66M-63.61M-48.16M0-7.81M-28.95M-24.73M-11.29M00000000-26.33M-51.2M-46.66M-40.73M-24.72M-9.68M0000000
Share Repurchases-605.36M-778.32M-685.85M-412.65M-541.64M-80.78M-11.12M-28.05M-59.57M-31.93M00-2.36M0000-7.95M00000-13.39M0000000
Other Financing-14.2M-6.2M-14.99M-19.48M-29.27M-85.17M-7.53M-32.13M-5.52M-7.21M-17.09M-20.56M30K-2.1M-627K-675K-123.25M-456K17K4.61M12.26M-1.84M0000000-206.7M100K
Net Change in Cash61.48M37.4M13.43M12.87M-62.06M-177.87M264.55M-2.75M45.92M16.93M35.04M13.48M-32.5M-14.71M14.07M33.13M52.42M-4.95M-67.55M-3.7M-19.01M27.68M72.51M-103.17M114.27M508K1.87M10.3M-2.4M-34.1M16.3M
Free Cash Flow281.12M388.46M556.67M540.57M706.96M810.96M114M341.36M272.98M231.57M114.73M208.68M173.49M130.37M16.47M166.29M197.59M83.47M-446.92M-13.21M-16.95M-198.54M746K172.69M170.67M67M73.28M-103.5M53.7M-3.8M-98.1M
FCF Margin %6.86%9.49%14.16%14.46%19.88%24.07%5.23%10.26%10.39%9.65%5.22%9.49%8.1%4.5%0.66%7.13%9.23%5.09%-25.09%-0.66%-0.77%-9.19%0.04%13.78%13.89%6.08%6.77%-10.49%5.51%-0.46%-12.64%
FCF Growth %-41.69%-30.22%2.98%-23.54%-12.82%611.36%-66.6%25.05%17.88%101.85%-45.02%20.28%33.07%691.52%-90.09%-15.84%136.71%118.68%-3282.69%22.06%91.46%-26713.4%-99.57%1.18%154.74%-8.57%170.8%-292.74%1513.16%96.13%57.66%
FCF per Share3.664.755.965.336.497.111.003.002.372.001.001.841.581.340.191.902.280.96-5.09-0.15-0.19-2.190.012.622.601.071.18-1.680.86-0.07-1.73
FCF Conversion (FCF/Net Income)0.15x0.53x1.66x1.47x1.53x2.18x-2.15x3.48x3.78x2.23x0.66x7.19x-6.09x-3.42x-0.16x-65.78x27.65x56.83x-0.99x0.94x3.59x2.90x2.42x4.22x4.45x6.34x3.40x4.12x4.26x3.68x2.30x
Interest Paid131.31M151M173.18M166.68M144.02M205.24M214.69M231.73M179.15M174.09M197.47M178.43M203.76M319.62M239.87M233.04M129.07M142.67M110.62M000000000000
Taxes Paid101.5M131.77M144.51M164.48M140.92M5.72M005.66M5.19M33.72M01.25M0492K4.95M01.77M13.27M000000000000

Key Metrics

Growth RegimeDecelerating
ProfitabilityStrained
Balance SheetHealthy
Cash FlowDeteriorating
Top Statement Risk

Capital intensity and cyclicality

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Earnings Quality and Cash Divergence

As reported in recent financial filings, Boyd Gaming's operating cash flow to net income ratio has experienced extreme volatility, reaching a low of 0.17 in 2025Q3, which suggests that headline earnings are frequently decoupled from the actual cash generated by core gaming operations.

The significant variance between net income and operating cash flow indicates that non-cash items and non-operating gains are heavily distorting the company's reported profitability. Investors should monitor this divergence closely, as it implies that the quality of earnings may be lower than the headline figures suggest.

Free Cash Flow Margin Compression

Based on the provided quarterly data, Boyd Gaming's free cash flow margin has deteriorated from a peak of 16.8% in 2024Q1 to a negative 2.1% in 2026Q1, signaling a concerning trend where capital requirements are increasingly outpacing the cash generated from operations.

This downward trajectory in free cash flow suggests that the company's ability to self-fund its operations and capital returns is weakening. The shift into negative territory warrants further investigation into whether this is a temporary spike in maintenance spending or a structural decline in operational efficiency.

Rising Capital Intensity Pressures Cash

According to the company's cash flow statements, capital expenditures as a percentage of revenue have climbed from 9.3% in 2024Q1 to 15.6% in 2026Q1, indicating that the business is becoming increasingly capital-intensive to maintain its existing regional and local gaming assets.

The rising capital intensity suggests that Boyd may be forced to reinvest a larger portion of its revenue just to keep its properties competitive in a softening consumer environment. This trend may limit the company's flexibility to pursue opportunistic acquisitions or return capital to shareholders.

Aggressive Buybacks Amid Cash Constraints

As reported in financial statements, Boyd Gaming has continued to prioritize share repurchases, with $155 million deployed in 2026Q1 despite the company reporting negative free cash flow for the same period, which appears to be an aggressive use of liquidity during a period of operational softening.

The decision to maintain high levels of share repurchases while free cash flow is under pressure suggests a management focus on supporting the stock price that may be at odds with the current cash generation reality. Investors should consider whether this capital allocation strategy is sustainable if the current cash flow deterioration persists.

BYD — Frequently Asked Questions

Quick answers to the most common questions about buying BYD stock.

How much cash does Boyd Gaming Corporation (BYD) generate from operations?

Boyd Gaming Corporation (BYD) generated $976.7M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is Boyd Gaming Corporation's free cash flow?

Boyd Gaming Corporation (BYD) generated $388.5M in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.

What is Boyd Gaming Corporation's capital expenditure (CapEx)?

Boyd Gaming Corporation (BYD) spent $673.2M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.

How does Boyd Gaming Corporation distribute cash to shareholders?

In 2025, Boyd Gaming Corporation (BYD) returned $58.2M to shareholders via cash dividends and spent $778.3M on share repurchases. This shows the company's commitment to returning capital to its equity investors.