Attached files

file filename
8-K - FORM 8-K - BOYD GAMING CORPd8k.htm

Exhibit 99.1

BOYD GAMING REPORTS FOURTH-QUARTER, FULL-YEAR RESULTS

LAS VEGAS – MARCH 1, 2011 – Boyd Gaming Corporation (NYSE: BYD) today reported financial results for the fourth quarter and full year ended December 31, 2010.

For the fourth quarter 2010, we reported a net loss of $7.1 million, or $0.08 per share, compared to a net loss of $1.0 million, or $0.01 per share, in the same period last year.

Adjusted Earnings(1) for the fourth quarter 2010 reflect a loss of $3.9 million, or $0.05 per share, compared to earnings of $0.2 million, or less than $0.01 per share, for the same period in 2009. Certain pre-tax items included in Adjusted Earnings for the fourth quarter of 2010 resulted in a net increase in income of $4.9 million ($3.2 million, net of tax, or $0.03 per share). By comparison, certain pre-tax items included in Adjusted Earnings for the fourth quarter 2009 resulted in a net increase in income $2.0 million ($1.2 million, net of tax, or $0.01 per share). Pre-tax items included in adjusted earnings are listed in a table at the end of this press release.

Net revenues were $551.9 million for the fourth quarter 2010, compared to $560.4 million(2) during the same quarter in 2009, a decrease of 1.5%. Total Adjusted EBITDA was $100.0 million for the quarter, a decrease of 3.1% from $103.2 million(2) in the prior year.

Commenting on the quarter, Keith Smith, President and Chief Executive Officer of Boyd Gaming, said, “As expected, fourth-quarter comparisons were the best of the year, as business conditions and consumer confidence continued to improve. As the economic recovery gains momentum, we anticipate we will see increases in both visitation and spend-per-visit, resulting in a return to consistent growth across our business this year.”

 

 

(1) See footnotes at the end of the release for additional information relative to non-GAAP financial measures.
(2) See financial schedules at the end of this release for reconciliations relative to the pro forma effect of the consolidation of Borgata as if such consolidation had occurred as of the beginning of the period presented.


Full-Year 2010 Results

We reported net income for the year ended December 31, 2010, of $10.3 million, or $0.12 per share. By comparison, we reported net income of $4.2 million, or $0.05 per share for the full year ended December 31, 2009.

Adjusted Earnings for the full year 2010 were $10.6 million, or $0.12 per share, compared to $31.6 million, or $0.37 per share for the full year 2009.

Net revenues as reported were $2.14 billion and $1.64 billion for the full year ended December 31, 2010 and December 31, 2009, respectively. Total Adjusted EBITDA was $420.3 million for 2010, as compared to $389.5 million in 2009. The 2010 results reflect the consolidation of Borgata, effective March 24, 2010.

Consolidating Borgata on a proforma basis for the full year 2010 and 2009, net revenues were $2.30 billion and $2.42 billion for the full-year 2010 and 2009, respectively, and Adjusted EBITDA on a comparable basis was $445.2 million and $527.7 million for those periods, respectively.

Key Operations Review

Las Vegas Locals

In our Las Vegas Locals segment, fourth-quarter 2010 net revenues were $152.1 million versus $155.0 million for the fourth quarter of 2009. Fourth-quarter 2010 Adjusted EBITDA was $34.1 million, compared to $34.7 million reported in the same quarter of 2009. These results marked the region’s best year-over-year comparison in 12 quarters, as our operating margins remained consistent and local economic conditions began to stabilize.

Downtown

Our Downtown Las Vegas properties generated net revenues of $57.1 million for the fourth quarter 2010, compared to $58.0 million in the fourth quarter 2009. Adjusted EBITDA was $10.9 million,

 

2


down from $12.2 million in the fourth quarter 2009. While we continued to expand our leading market share Downtown, business results were impacted by our Hawaiian charter operation.

Midwest and South

In our Midwest and South region, we recorded $172.5 million in net revenues for the fourth quarter 2010, up from $170.3 million for the same period in 2009. Adjusted EBITDA for the current period was $30.4 million, an increase of 3.4% from the $29.4 million reported in the fourth quarter of 2009. This increase was the region’s best year-over-year comparison in five quarters. The gain was primarily driven by strong business volumes at our southern Louisiana properties.

Borgata

Borgata’s net revenues for the fourth quarter 2010 were $168.8 million, versus $175.4 million in the fourth quarter 2009. Adjusted EBITDA was $34.1 million, down 6.3% from $36.4 million in the comparable period in 2009. While we were encouraged by growth in slot win, non-gaming revenue and overall market share, these gains were offset by higher promotional expense, declines in table game hold and volume, and increased regional competition.

Key Financial Statistics

The following is additional information as of December 31, 2010:

 

   

Cash, excluding Borgata: $103.2 million

   

Cash at Borgata: $42.1 million

   

Debt, excluding Borgata: $2.39 billion (including $1.43 billion outstanding under Boyd Gaming’s bank credit facility)

   

Debt at Borgata: $860.9 million (including $60.9 million outstanding under Borgata’s bank credit facility)

Conference Call Information

We will host our fourth-quarter and full-year 2010 conference call today, March 1, at 12:00 p.m. Eastern. The conference call number is 888.680.0878 and the passcode is 40848173. Please call up to 15 minutes in advance to ensure you are connected prior to the start of the call.

 

3


The conference call will also be available live on the Internet at www.boydgaming.com, www.streetevents.com, or: http://phx.corporate-ir.net/phoenix.zhtml?p=irol-eventDetails&c=95703&eventID=3739887.

Following the call’s completion, a replay will be available by dialing 888.286.8010 today, March 1, beginning at 3:00 p.m. Eastern and continuing through Tuesday, March 8. The passcode for the replay will be 65093144. The replay will also be available on the Internet at www.boydgaming.com.

 

4


The results of Borgata for the period from October 1, 2010 through December 31, 2010 are included in our condensed consolidated statement of operations for the three months ended December 31, 2010, and its results for the period from March 24, 2010 through December 31, 2010 are included in our condensed consolidated statement of operations for the year ended December 31, 2010.

 

     Three Months Ended
December 31,
    Year Ended
December 31,
 
     2010     2009     2010     2009  
     (In thousands, except per share data)  

Revenues

        

Gaming

   $ 468,204      $ 320,377      $ 1,812,487      $ 1,372,091   

Food and beverage

     92,422        55,950        347,588        229,374   

Room

     56,799        29,054        211,046        122,305   

Other

     32,008        24,253        123,603        100,396   
                                

Gross revenues

     649,433        429,634        2,494,724        1,824,166   

Less promotional allowances

     97,493        44,686        353,825        183,180   
                                

Net revenues

     551,940        384,948        2,140,899        1,640,986   
                                

Costs and expenses

        

Gaming

     224,357        162,710        859,818        664,739   

Food and beverage

     48,359        31,306        180,840        125,830   

Room

     12,556        9,443        49,323        39,655   

Other

     25,125        19,110        99,458        77,840   

Selling, general and administrative

     98,576        67,445        369,217        284,937   

Maintenance and utilities

     35,952        22,185        140,722        92,296   

Depreciation and amortization

     51,370        39,103        199,275        164,427   

Corporate expense

     12,225        12,540        48,861        47,617   

Preopening expenses

     3,415        3,025        8,405        17,798   

Write-downs and other items, net

     (219     365        4,713        41,780   
                                

Total costs and expenses

     511,716        367,232        1,960,632        1,556,919   
                                

Operating income from Borgata

     —          8,205        8,146        72,126   
                                

Operating income

     40,224        25,921        188,413        156,193   
                                

Other expense (income)

        

Interest income

     (1     (1     (5     (6

Interest expense, net of amounts capitalized

     55,016        33,024        164,454        146,830   

Fair value adjustment of derivative instruments

     480        —          480        —     

(Gain) loss on early retirements of debt, net

     1,191        (3,223     (2,758     (15,284

Gain on equity distribution

     —          —          (2,535     —     

Other income

     —          —          (10,000     —     

Other non-operating expenses

     —          3        —          33   

Other non-operating expenses from Borgata, net

     —          3,073        3,133        19,303   
                                

Total other expense, net

     56,686        32,876        152,769        150,876   
                                

Income (loss) before income taxes

     (16,462     (6,955     35,644        5,317   

Income taxes

     7,296        5,931        (8,236     (1,076
                                

Net income (loss)

     (9,166     (1,024     27,408        4,241   

Noncontrolling interest

     2,068        —          (17,098     —     
                                

Net income (loss) attributable to Boyd Gaming Corporation

   $ (7,098   $ (1,024   $ 10,310      $ 4,241   
                                

Basic net income (loss) per common share

   $ (0.08   $ (0.01   $ 0.12      $ 0.05   
                                

Weighted average basic shares outstanding

     86,877        86,276        86,601        86,429   
                                

Diluted net income (loss) per common share

   $ (0.08   $ (0.01   $ 0.12      $ 0.05   
                                

Weighted average diluted shares outstanding

     86,877        86,276        86,831        86,517   
                                


The following table sets forth the consolidation of Borgata from a basis comparable to the historical reporting by Boyd Gaming Corporation. For purposes of this presentation, and consistent with GAAP, Borgata has been consolidated for the entire period presented, or for the period from October 1, 2010 through December 31, 2010. The historical column reflects equity method accounting for Borgata. The consolidating columns are presented for purposes of additional disclosure and as a reconciliation to the current GAAP presentation of Boyd Gaming Corporation.

 

     Three Months Ended December 31, 2010  
     Boyd Gaming Corp
Historical
    Borgata     Adjustments     Boyd Gaming Corp
Consolidated
 
     (In thousands, except per share data)  

Revenues

        

Gaming

   $ 319,445      $ 148,759      $ —        $ 468,204   

Food and beverage

     58,260        34,162        —          92,422   

Room

     29,795        27,004        —          56,799   

Other

     22,303        9,705        —          32,008   
                                

Gross revenues

     429,803        219,630        —          649,433   

Less promotional allowances

     46,649        50,844        —          97,493   
                                

Net revenues

     383,154        168,786        —          551,940   
                                

Costs and expenses

        

Gaming

     162,044        62,313        —          224,357   

Food and beverage

     31,963        16,396        —          48,359   

Room

     9,343        3,213        —          12,556   

Other

     17,444        7,681        —          25,125   

Selling, general and administrative

     68,066        30,510        —          98,576   

Maintenance and utilities

     21,376        14,576        —          35,952   

Depreciation and amortization

     34,797        16,573        —          51,370   

Corporate expense

     12,225        —          —          12,225   

Preopening expenses

     3,415        —          —          3,415   

Write-downs and other items, net

     (203     (16     —          (219
                                

Total costs and expenses

     360,470        151,246        —          511,716   
                                

Operating income from Borgata

     8,770        —          (8,770     —     
                                

Operating income

     31,454        17,540        (8,770     40,224   
                                

Other expense (income)

        

Interest income

     (1     —          —          (1

Interest expense, net of amounts capitalized

     33,225        21,791        —          55,016   

Fair value adjustment of derivative instruments

     480        —          —          480   

Loss on early retirements of debt

     1,191        —          —          1,191   

Other non-operating expenses from Borgata, net

     10,838        —          (10,838     —     
                                

Total other expense, net

     45,733        21,791        (10,838     56,686   
                                

Loss before income taxes

     (14,279     (4,251     2,068        (16,462

Income taxes

     7,181        115        —          7,296   
                                

Net loss

     (7,098     (4,136     2,068        (9,166

Noncontrolling interest

     —          —          2,068        2,068   
                                

Net loss attributable to Boyd Gaming Corporation

   $ (7,098   $ (4,136   $ 4,136      $ (7,098
                                

Basic net loss per common share

   $ (0.08       $ (0.08
                    

Weighted average basic shares outstanding

     86,877            86,877   
                    

Diluted net loss per common share

   $ (0.08       $ (0.08
                    

Weighted average diluted shares outstanding

     86,877            86,877   
                    


The following supplemental pro forma information presents the financial results as if the effective control of Borgata had occurred on October 1, 2009 for the three months ended December 31, 2009, to provide a basis of comparability to the three months ended December 31, 2010. This supplemental pro forma information has been prepared for comparative purposes and does not purport to be indicative of what the actual results would have been had the consolidation of Borgata been completed as of the earlier dates, nor are they indicative of any future results.

 

     Three Months Ended December 31, 2009  
     Boyd Gaming Corp
Historical
    Borgata     Adjustments     Boyd Gaming Corp
Pro Forma
 
     (In thousands, except per share data)  

Revenues

        

Gaming

   $ 320,377      $ 153,387      $ —        $ 473,764   

Food and beverage

     55,950        32,297        —          88,247   

Room

     29,054        26,087        —          55,141   

Other

     24,253        10,124        —          34,377   
                                

Gross revenues

     429,634        221,895        —          651,529   

Less promotional allowances

     44,686        46,487        —          91,173   
                                

Net revenues

     384,948        175,408        —          560,356   
                                

Costs and expenses

        

Gaming

     162,710        65,352        —          228,062   

Food and beverage

     31,306        15,395        —          46,701   

Room

     9,443        2,942        —          12,385   

Other

     19,110        8,323        —          27,433   

Selling, general and administrative

     67,445        31,914        —          99,359   

Maintenance and utilities

     22,185        15,034        —          37,219   

Depreciation and amortization

     39,103        19,380        324        58,807   

Corporate expense

     12,540        —          —          12,540   

Preopening expenses

     3,025        —          —          3,025   

Write-downs and other items, net

     365        10        —          375   
                                

Total costs and expenses

     367,232        158,350        324        525,906   
                                

Operating income from Borgata

     8,205        —          (8,205     —     
                                

Operating income

     25,921        17,058        (8,529     34,450   
                                

Other expense (income)

        

Interest income

     (1     —          —          (1

Interest expense, net of amounts capitalized

     33,024        5,787        —          38,811   

Gain on early retirements of debt

     (3,223     —          —          (3,223

Other non-operating expenses

     3        —          —          3   

Other non-operating expenses from Borgata, net

     3,073        —          (3,073     —     
                                

Total other expense, net

     32,876        5,787        (3,073     35,590   
                                

Income (loss) before income taxes

     (6,955     11,271        (5,456     (1,140

Income taxes

     5,931        (359     —          5,572   
                                

Net income (loss)

     (1,024     10,912        (5,456     4,432   

Noncontrolling interest

     —          —          (5,456     (5,456
                                

Net income (loss) attributable to Boyd Gaming Corporation

   $ (1,024   $ 10,912      $ (10,912   $ (1,024
                                

Basic net loss per common share

   $ (0.01       $ (0.01
                    

Weighted average basic shares outstanding

     86,276            86,276   
                    

Diluted net loss per common share

   $ (0.01       $ (0.01
                    

Weighted average diluted shares outstanding

     86,276            86,276   
                    


The following table sets forth the consolidation of Borgata from a basis comparable to the historical reporting by Boyd Gaming Corporation. For purposes of this presentation, and consistent with GAAP, Borgata has been consolidated for the period from March 24, 2010 through December 31, 2010. The historical column reflects the equity method accounting for Borgata. The consolidating columns are presented for purposes of additional disclosure and as a reconciliation to the current GAAP presentation of Boyd Gaming Corporation.

 

     Year Ended December 31, 2010  
     Boyd Gaming Corp
Historical
    Borgata
Stub
    Eliminations     Boyd Gaming Corp
Consolidated
 
     (In thousands, except per share data)  

Revenues

        

Gaming

   $ 1,306,414      $ 506,073      $ —        $ 1,812,487   

Food and beverage

     231,054        116,534        —          347,588   

Room

     120,000        91,046        —          211,046   

Other

     89,851        33,752        —          123,603   
                                

Gross revenues

     1,747,319        747,405        —          2,494,724   

Less promotional allowances

     186,561        167,264        —          353,825   
                                

Net revenues

     1,560,758        580,141        —          2,140,899   
                                

Costs and expenses

        

Gaming

     655,856        203,962        —          859,818   

Food and beverage

     124,851        55,989        —          180,840   

Room

     37,517        11,806        —          49,323   

Other

     72,249        27,209        —          99,458   

Selling, general and administrative

     274,234        94,983        —          369,217   

Maintenance and utilities

     90,809        49,913        —          140,722   

Depreciation and amortization

     146,389        52,886        —          199,275   

Corporate expense

     48,861        —          —          48,861   

Preopening expenses

     8,405        —          —          8,405   

Write-downs and other items, net

     4,721        (8     —          4,713   
                                

Total costs and expenses

     1,463,892        496,740        —          1,960,632   
                                

Operating income from Borgata

     49,846        —          (41,700     8,146   
                                

Operating income

     146,712        83,401        (41,700     188,413   
                                

Other expense (income)

        

Interest income

     (5     —          —          (5

Interest expense, net of amounts capitalized

     119,316        45,138        —          164,454   

Fair value adjustment of derivative instruments

     480        —          —          480   

Gain on early retirements of debt

     (2,758     —          —          (2,758

Gain on equity distribution

     (2,535     —          —          (2,535

Other income

     (10,000     —          —          (10,000

Other non-operating expenses from Borgata, net

     27,736        —          (24,603     3,133   
                                

Total other expense, net

     132,234        45,138        (24,603     152,769   
                                

Income before income taxes

     14,478        38,263        (17,097     35,644   

Income taxes

     (4,168     (4,068     —          (8,236
                                

Net income

     10,310        34,195        (17,097     27,408   

Noncontrolling interest

     —          —          (17,098     (17,098
                                

Net income attributable to Boyd Gaming Corporation

   $ 10,310      $ 34,195      $ (34,195   $ 10,310   
                                

Basic net income per common share

   $ 0.12          $ 0.12   
                    

Weighted average basic shares outstanding

     86,601            86,601   
                    

Diluted net income per common share

   $ 0.12          $ 0.12   
                    

Weighted average diluted shares outstanding

     86,831            86,831   
                    


The following supplemental pro forma information presents the financial results as if the effective control of Borgata had occurred on January 1, 2010 (as opposed to March 24, 2010) for the year ended December 31, 2010. This supplemental pro forma information has been prepared for comparative purposes and does not purport to be indicative of what the actual results would have been had the consolidation of Borgata been completed as of the earlier dates, nor are they indicative of any future results.

 

     Year Ended December 31, 2010  
     Boyd Gaming Corp
Historical
    Borgata
Historical
    Eliminations     Boyd Gaming Corp
Pro Forma
 
     (In thousands, except per share data)  

Revenues

        

Gaming

   $ 1,306,414      $ 643,904      $ —        $ 1,950,318   

Food and beverage

     231,054        147,751        —          378,805   

Room

     120,000        115,199        —          235,199   

Other

     89,851        42,931        —          132,782   
                                

Gross revenues

     1,747,319        949,785        —          2,697,104   

Less promotional allowances

     186,561        211,356        —          397,917   
                                

Net revenues

     1,560,758        738,429        —          2,299,187   
                                

Costs and expenses

        

Gaming

     655,856        263,823        —          919,679   

Food and beverage

     124,851        69,489        —          194,340   

Room

     37,517        13,992        —          51,509   

Other

     72,249        34,334        —          106,583   

Selling, general and administrative

     274,234        123,963        —          398,197   

Maintenance and utilities

     90,809        63,435        —          154,244   

Depreciation and amortization

     146,389        69,640        —          216,029   

Corporate expense

     48,861        —          —          48,861   

Preopening expenses

     8,405        —          —          8,405   

Write-downs and other items, net

     4,721        60        —          4,781   
                                

Total costs and expenses

     1,463,892        638,736        —          2,102,628   
                                

Operating income from Borgata

     49,846        —          (49,846     —     
                                

Operating income

     146,712        99,693        (49,846     196,559   
                                

Other expense (income)

        

Interest income

     (5     —          —          (5

Interest expense, net of amounts capitalized

     119,316        50,199        —          169,515   

Fair value adjustment of derivative instruments

     480        —          —          480   

Gain on early retirements of debt

     (2,758     —          —          (2,758

Gain on equity distribution

     (2,535     —          —          (2,535

Other income

     (10,000     —          —          (10,000

Other non-operating expenses from Borgata, net

     27,736        —          (27,736     —     
                                

Total other expense, net

     132,234        50,199        (27,736     154,697   
                                

Income before income taxes

     14,478        49,494        (22,110     41,862   

Income taxes

     (4,168     (5,273     —          (9,441
                                

Net income

     10,310        44,221        (22,110     32,421   

Noncontrolling interest

     —          —          (22,111     (22,111
                                

Net income attributable to Boyd Gaming Corporation

   $ 10,310      $ 44,221      $ (44,221   $ 10,310   
                                

Basic net income per common share

   $ 0.12          $ 0.12   
                    

Weighted average basic shares outstanding

     86,601            86,601   
                    

Diluted net income per common share

   $ 0.12          $ 0.12   
                    

Weighted average diluted shares outstanding

     86,831            86,831   
                    


The following supplemental pro forma information presents the financial results as if the effective control of Borgata had occurred on January 1, 2009 for the year ended December 31, 2009, to provide a basis of comparability to the year ended December 31, 2010. This supplemental pro forma information has been prepared for comparative purposes and does not purport to be indicative of what the actual results would have been had the consolidation of Borgata been completed as of the earlier dates, nor are they indicative of any future results.

 

     Year Ended December 31, 2009  
     Boyd Gaming Corp
Historical
    Borgata     Adjustments     Boyd Gaming Corp
Pro Forma
 
     (In thousands, except share and per share data)  

Revenues

        

Gaming

   $ 1,372,091      $ 691,428      $ —        $ 2,063,519   

Food and beverage

     229,374        143,410        —          372,784   

Room

     122,305        113,143        —          235,448   

Other

     100,396        42,620        —          143,016   
                                

Gross revenues

     1,824,166        990,601        —          2,814,767   

Less promotional allowances

     183,180        213,193        —          396,373   
                                

Net revenues

     1,640,986        777,408        —          2,418,394   
                                

Costs and expenses

        

Gaming

     664,739        280,620        —          945,359   

Food and beverage

     125,830        64,217        —          190,047   

Room

     39,655        11,940        —          51,595   

Other

     77,840        34,908        —          112,748   

Selling, general and administrative

     284,937        128,164        —          413,101   

Maintenance and utilities

     92,296        59,900        —          152,196   

Depreciation and amortization

     164,427        78,719        1,298        244,444   

Corporate expense

     47,617        —          —          47,617   

Preopening expenses

     17,798        699        —          18,497   

Write-downs and other items, net

     41,780        (28,606     —          13,174   
                                

Total costs and expenses

     1,556,919        630,561        1,298        2,188,778   
                                

Operating income from Borgata

     72,126        —          (72,126     —     
                                

Operating income

     156,193        146,847        (73,424     229,616   
                                

Other expense (income)

        

Interest income

     (6     —          —          (6

Interest expense, net of amounts capitalized

     146,830        27,668        —          174,498   

Gain on early retirements of debt

     (15,284     —          —          (15,284

Other non-operating expenses

     33        —          —          33   

Other non-operating expenses from Borgata, net

     19,303        —          (19,303     —     
                                

Total other expense, net

     150,876        27,668        (19,303     159,241   
                                

Income before income taxes

     5,317        119,179        (54,121     70,375   

Income taxes

     (1,076     (10,938     —          (12,014
                                

Net income

     4,241        108,241        (54,121     58,361   

Noncontrolling interest

     —          —          (54,120     (54,120
                                

Net income attributable to Boyd Gaming Corporation

   $ 4,241      $ 108,241      $ (108,241   $ 4,241   
                                

Basic net income per common share

   $ 0.05          $ 0.05   
                    

Weighted average basic shares outstanding

     86,429            86,429   
                    

Diluted net income per common share

   $ 0.05          $ 0.05   
                    

Weighted average diluted shares outstanding

     86,517            86,517   
                    


The following table reconciles the net income (loss) in accordance with GAAP to adjusted earnings (loss) and adjusted earnings (loss) per share.

 

     Three Months Ended
December 31,
    Year Ended
December 31,
 
     2010     2009     2010     2009  
     (In thousands, except per share data)  

Net income (loss) attributable to Boyd Gaming Corporation

   $ (7,098   $ (1,024   $ 10,310      $ 4,241   

Adjustments related to Boyd Gaming:

        

Preopening expenses

     3,415        3,025        8,405        17,798   

(Gain) loss on early retirements of debt, net

     1,191        (3,223     (2,758     (15,284

Other income

     —          —          (10,000     —     

Gain on equity distribution

     —          —          (2,535     —     

Change in fair value of derivative instruments

     480        —          480        —     

Write-downs and other items, net

     (203     365        4,721        41,780   

Other non-operating expenses

     —          3        —          33   

Accelerated interest expense for credit facility recommitment

     —          1,813        —          1,813   

Prior period interest expense related to the finalization of our purchase price for Dania Jai-Alai

     —          —          —          8,883   

Adjustments related to Borgata:

        

Our share of Borgata's preopening expenses

     —          —          —          349   

Our share of Borgata's write-downs and other items, net

     —          5        34        (14,303

Accelerated amortization of deferred loan fees

     —          —          2,012        —     

Write-downs and other items, net

     (16     —          (8     —     

Impact on noncontrolling interest

     8        —          (1,002     —     

Income tax effect for above adjustments

     (1,721     (758     899        (13,680
                                

Adjusted earnings (loss)

   $ (3,944   $ 206      $ 10,558      $ 31,630   
                                

Adjusted earnings (loss) per share (Adjusted EPS)

   $ (0.05   $ 0.00      $ 0.12      $ 0.37   
                                

Weighted average shares outstanding

     86,877        86,276        86,831        86,517   

The following table illustrates the impact of the above adjustments on earnings (loss) per share.

 

     Three Months Ended
December 31,
    Year Ended
December  31,
 
     2010     2009     2010     2009  

Net income (loss) attributable to Boyd Gaming Corporation

   $ (0.08   $ (0.01   $ 0.12      $ 0.05   

Adjustments related to Boyd Gaming:

        

Preopening expenses

     0.04        0.04        0.10        0.22   

(Gain) loss on early retirements of debt

     0.01        (0.04     (0.03     (0.17

Other income

     —          —          (0.12     —     

Gain on equity distribution

     —          —          (0.03     —     

Change in fair value of derivative instruments

     —          —          0.01        —     

Write-downs and other items, net

     —          —          0.05        0.48   

Other non-operating expenses

     —          —          —          —     

Accelerated interest expense for credit facility recommitment

     —          0.02        —          0.02   

Prior period interest expense related to the finalization of our purchase price for Dania Jai-Alai

     —          —          —          0.10   

Adjustments related to Borgata:

        

Our share of Borgata's preopening expenses

     —          —          —          —     

Our share of Borgata's write-downs and other items, net

     —          —          —          (0.17

Accelerated amortization of deferred loan fees

     —          —          0.02        —     

Write-downs and other items, net

     —          —          —          —     

Impact on noncontrolling interest

     —          —          (0.01     —     

Income tax effect for above adjustments

     (0.02     (0.01     0.01        (0.16
                                

Adjusted earnings (loss) per share

   $ (0.05   $ 0.00      $ 0.12      $ 0.37   
                                


The following table presents Net Revenues and Adjusted EBITDA by operating segment and reconciles Adjusted EBITDA to net income (loss) attributable to Boyd Gaming Corporation on our condensed consolidated statements of operations for the three months and year ended December 31, 2010 and 2009. Note that the results from Dania Jai-Alai are classified as part of total other operating costs and expenses and are not included in Adjusted EBITDA. Additionally, the results for the three months ended December 31, 2010, as reported in the table below, reflect the consolidation of Borgata for the entire period and the results for the year ended December 31, 2010 reflect the consolidation of Borgata for the period from March 24, 2010 through December 31, 2010. The three months and year ended December 31, 2009 are reported on a historical basis.

 

     Three Months Ended
December 31,
    Year Ended December 31,  
     2010     2009     2010     2009  
     (In thousands)  

Net Revenues

  

Las Vegas Locals

   $ 152,123      $ 154,966      $ 607,366      $ 641,941   

Downtown Las Vegas

     57,133        58,049        218,221        229,149   

Midwest and South

     172,546        170,251        728,767        762,336   

Atlantic City

     168,786        —          580,140        —     
                                

Reportable Segment Net revenues

     550,588        383,266        2,134,494        1,633,426   

Other

     1,352        1,682        6,405        7,560   
                                

Net revenues

   $ 551,940      $ 384,948      $ 2,140,899      $ 1,640,986   
                                

Adjusted EBITDA

        

Las Vegas Locals

   $ 34,125      $ 34,736      $ 137,464      $ 155,336   

Downtown Las Vegas

     10,866        12,247        34,227        46,102   

Midwest and South

     30,423        29,369        143,699        165,534   
                                

Wholly-owned property Adjusted EBITDA

     75,414        76,352        315,390        366,972   

Corporate expense

     (9,500     (9,581     (39,565     (36,934
                                

Wholly-owned Adjusted EBITDA

     65,914        66,771        275,825        330,038   

Atlantic City

     34,096        —          136,278        —     

Our share of Borgata's operating income before net amortization, preopening and other items

     —          8,535        8,180        59,470   
                                

Adjusted EBITDA

   $ 100,010      $ 75,306      $ 420,283      $ 389,508   
                                

Other operating costs and expenses

        

Deferred rent

     1,067        1,088        4,271        4,354   

Depreciation and amortization

     51,370        39,428        199,275        165,725   

Preopening expenses

     3,415        3,025        8,405        17,798   

Our share of Borgata's preopening expenses

     —          —          —          349   

Our share of Borgata's write-downs and other items, net

     —          5        34        (14,303

Share-based compensation expense

     3,200        4,186        11,324        13,970   

Write-downs and other items, net

     (219     365        4,713        41,780   

Other

     953        1,288        3,848        3,642   
                                

Total other operating costs and expenses

     59,786        49,385        231,870        233,315   
                                

Operating income

     40,224        25,921        188,413        156,193   
                                

Other non-operating items

        

Interest expense, net

     55,015        33,023        164,449        146,824   

Fair value adjustment of derivative instruments

     480        —          480        —     

(Gain) loss on early retirements of debt, net

     1,191        (3,223     (2,758     (15,284

Gain on equity distribution

     —          —          (2,535     —     

Other income

     —          —          (10,000     —     

Other non-operating expenses

     —          3        —          33   

Our share of Borgata's non-operating expenses, net

     —          3,073        3,133        19,303   
                                

Total other non-operating costs and expenses, net

     56,686        32,876        152,769        150,876   
                                

Income (loss) before income taxes

     (16,462     (6,955     35,644        5,317   

Income taxes

     7,296        5,931        (8,236     (1,076
                                

Net income (loss)

     (9,166     (1,024     24,408        4,241   

Noncontrolling interest

     2,068        —          (17,098     —     
                                

Net income (loss) attributable to Boyd Gaming Corporation

   $ (7,098   $ (1,024   $ 10,310      $ 4,241   
                                


The following table sets forth the consolidation of Borgata from a basis comparable to the historical reporting by Boyd Gaming Corporation. For purposes of this presentation, and consistent with GAAP, Borgata has been consolidated for the entire period presented, or for the period from October 1, 2010 through December 31, 2010. The historical column reflects equity method accounting for Borgata. The consolidating columns are presented for purposes of additional disclosure and as a reconciliation to the current GAAP presentation of Boyd Gaming Corporation.

 

     Three Months Ended December 31, 2010  
     Boyd Gaming Corp
Historical
    Borgata     Adjustments     Boyd Gaming Corp
Consolidated
 
     (In thousands)  

Net Revenues

        

Las Vegas Locals

   $ 152,123      $ —        $ —        $ 152,123   

Downtown Las Vegas

     57,133        —          —          57,133   

Midwest and South

     172,546        —          —          172,546   

Atlantic City

     —          168,786        —          168,786   
                                

Reportable Segment Net revenues

     381,802        168,786        —          550,588   

Other

     1,352        —          —          1,352   
                                

Net revenues

   $ 383,154      $ 168,786      $ —        $ 551,940   
                                

Adjusted EBITDA

        

Las Vegas Locals

   $ 34,125      $ —        $ —        $ 34,125   

Downtown Las Vegas

     10,866        —          —          10,866   

Midwest and South

     30,423        —          —          30,423   
                                

Wholly-owned property Adjusted EBITDA

     75,414        —          —          75,414   

Corporate expense

     (9,500     —          —          (9,500
                                

Wholly-owned Adjusted EBITDA

     65,914        —          —          65,914   

Atlantic City

     —          34,096        —          34,096   

Our share of Borgata's operating income before net amortization, preopening and other items

     8,770        —          (8,770     —     
                                

Adjusted EBITDA

   $ 74,684      $ 34,096      $ (8,770   $ 100,010   
                                

Other operating costs and expenses

        

Deferred rent

     1,067        —          —          1,067   

Depreciation and amortization

     34,797        16,573        —          51,370   

Preopening expenses

     3,415        —          —          3,415   

Our share of Borgata's write-downs and other items, net

     —              —     

Share-based compensation expense

     3,200        —          —          3,200   

Write-downs and other items, net

     (203     (16     —          (219

Other

     954        —          —          954   
                                

Total other operating costs and expenses

     43,230        16,557        —          59,787   
                                

Operating income

     31,454        17,540        (8,770     40,224   
                                

Other non-operating items

        

Interest expense, net

     33,224        21,791        —          55,015   

Fair value adjustment of derivative instruments

     480        —          —          480   

Loss on early retirements of debt

     1,191        —          —          1,191   

Our share of Borgata's non-operating expenses, net

     10,838        —          (10,838     —     
                                

Total other non-operating costs and expenses, net

     45,733        21,791        (10,838     56,686   
                                

Loss before income taxes

     (14,279     (4,252     2,068        (16,462

Income taxes

     7,181        115        —          7,296   
                                

Net loss

     (7,098     (4,136     2,068        (9,166

Noncontrolling interest

     —          —          2,068        2,068   
                                

Net loss attributable to Boyd Gaming Corporation

   $ (7,098   $ (4,136   $ 4,136      $ (7,098
                                


The following supplemental pro forma information presents the financial results as if the effective control of Borgata had occurred on October 1, 2009 for the period through December 31, 2009. This supplemental pro forma information has been prepared for comparative purposes and does not purport to be indicative of what the actual results would have been had the consolidation of Borgata been completed as of the earlier dates, nor are they indicative of any future results.

 

     Three Months Ended December 31, 2009  
     Boyd Gaming Corp
Historical
    Borgata
Stub
    Adjustments     Boyd Gaming Corp
Pro Forma
 
     (In thousands)  

Net Revenues

        

Las Vegas Locals

   $ 154,966      $ —        $ —        $ 154,966   

Downtown Las Vegas

     58,049        —          —          58,049   

Midwest and South

     170,251        —          —          170,251   

Atlantic City

     —          175,408        —          175,408   
                                

Reportable Segment Net revenues

     383,266        175,408        —          558,674   

Other

     1,682        —          —          1,682   
                                

Net revenues

   $ 384,948      $ 175,408      $ —        $ 560,356   
                                

Adjusted EBITDA

        

Las Vegas Locals

   $ 34,736      $ —        $ —        $ 34,736   

Downtown Las Vegas

     12,247        —          —          12,247   

Midwest and South

     29,369        —          —          29,369   
                                

Wholly-owned property Adjusted EBITDA

     76,352        —          —          76,352   

Corporate expense

     (9,581     —          —          (9,581
                                

Wholly-owned Adjusted EBITDA

     66,771        —          —          66,771   

Atlantic City

     —          36,448        —          36,448   

Our share of Borgata's operating income before net amortization, preopening and other items

     8,535        —          (8,535     —     
                                

Adjusted EBITDA

   $ 75,306      $ 36,448      $ (8,535   $ 103,219   
                                

Other operating costs and expenses

        

Deferred rent

     1,088        —          —          1,088   

Depreciation and amortization

     39,428        19,380        —          58,808   

Preopening expenses

     3,025        —          —          3,025   

Our share of Borgata's preopening expenses

     —          —          —          —     

Our share of Borgata's write-downs and other items, net

     5        —          (5     —     

Share-based compensation expense

     4,186        —          —          4,186   

Write-downs and other items, net

     365        10        —          375   

Other

     1,288        —          —          1,288   
                                

Total other operating costs and expenses

     49,385        19,390        (5     68,770   
                                

Operating income

     25,921        17,058        (8,530     34,449   
                                

Other non-operating items

        

Interest expense, net

     33,023        5,787        —          38,810   

Gain on early retirements of debt

     (3,223     —          —          (3,223

Other non-operating expenses

     3        —          —          3   

Our share of Borgata's non-operating expenses, net

     3,073        —          (3,073     —     
                                

Total other non-operating costs and expenses, net

     32,876        5,787        (3,073     35,590   
                                

Income (loss) before income taxes

     (6,955     11,271        (5,457     (1,141

Income taxes

     5,931        (359     —          5,572   
                                

Net income (loss)

     (1,024     10,912        (5,457     4,431   

Noncontrolling interest

     —          —          (5,455     (5,455
                                

Net income (loss) attributable to Boyd Gaming Corporation

   $ (1,024   $ 10,912      $ (10,912   $ (1,024
                                


The following supplemental pro forma information presents the financial results as if the effective control of Borgata had occurred on January 1, 2010, for the year ended December 31, 2010. This supplemental pro forma information has been prepared for comparative purposes and does not purport to be indicative of what the actual results would have been had the consolidation of Borgata been completed as of the earlier dates, nor are they indicative of any future results.

 

     Year Ended December 31, 2010  
     Boyd Gaming Corp
Consolidated
    Borgata
Stub
    Adjustments     Boyd Gaming Corp
Pro Forma
 
     (In thousands)  

Net Revenues

        

Las Vegas Locals

   $ 607,366      $ —        $ —        $ 607,366   

Downtown Las Vegas

     218,221        —          —          218,221   

Midwest and South

     728,767        —          —          728,767   

Atlantic City

     580,140        158,290        —          738,430   
                                

Reportable Segment Net revenues

     2,134,494        158,290        —          2,292,784   

Other

     6,405        —          —          6,405   
                                

Net revenues

   $ 2,140,899      $ 158,290      $ —        $ 2,299,189   
                                

Adjusted EBITDA

        

Las Vegas Locals

   $ 137,464      $ —        $ —        $ 137,464   

Downtown Las Vegas

     34,227        —          —          34,227   

Midwest and South

     143,699        —          —          143,699   
                                

Wholly-owned property Adjusted EBITDA

     315,390        —          —          315,390   

Corporate expense

     (39,565     —          —          (39,565
                                

Wholly-owned Adjusted EBITDA

     275,825        —          —          275,825   

Atlantic City

     136,278        33,115        —          169,393   

Our share of Borgata's operating income before net amortization, preopening and other items

     8,180        —          (8,180     —     
                                

Adjusted EBITDA

   $ 420,283      $ 33,115      $ (8,180   $ 445,218   
                                

Other operating costs and expenses

       —          —       

Deferred rent

     4,271        —          —          4,271   

Depreciation and amortization

     199,275        16,753        —          216,028   

Preopening expenses

     8,405        —          —          8,405   

Our share of Borgata's preopening expenses

     —          —          —          —     

Our share of Borgata's write-downs and other items, net

     34        —          (34     —     

Share-based compensation expense

     11,324        —          —          11,324   

Write-downs and other items, net

     4,713        68        —          4,781   

Other

     3,848        —          —          3,848   
                                

Total other operating costs and expenses

     231,870        16,821        (34     248,657   
                                

Operating income

     188,413        16,294        (8,146     196,561   
                                

Other non-operating items

        

Interest expense, net

     164,449        5,063        —          169,512   

Fair value adjustment of derivative instruments

     480        —          —          480   

Gain on early retirements of debt

     (2,758     —          —          (2,758

Gain on equity distribution

     (2,535     —          —          (2,535

Other income

     (10,000     —          —          (10,000

Our share of Borgata's non-operating expenses, net

     3,133        —          (3,133     —     
                                

Total other non-operating costs and expenses, net

     152,769        5,063        (3,133     154,699   
                                

Income before income taxes

     35,644        11,231        (5,013     41,862   

Income taxes

     (8,236     (1,206     —          (9,442
                                

Net income

     27,408        10,025        (5,013     32,420   

Noncontrolling interest

     (17,098     —          (5,012     (22,110
                                

Net income attributable to Boyd Gaming Corporation

   $ 10,310      $ 10,025      $ (10,025   $ 10,310   
                                


The following supplemental pro forma information presents the financial results as if the effective control of Borgata had occurred on January 1, 2009, for the year ended December 31, 2009. This supplemental pro forma information has been prepared for comparative purposes and does not purport to be indicative of what the actual results would have been had the consolidation of Borgata been completed as of the earlier dates, nor are they indicative of any future results.

 

     Year Ended December 31, 2009  
     Boyd Gaming Corp
Historical
    Borgata     Adjustments     Boyd Gaming Corp
Pro Forma
 
     (In thousands)  

Net Revenues

        

Las Vegas Locals

   $ 641,941      $ —        $ —        $ 641,941   

Downtown Las Vegas

     229,149        —          —          229,149   

Midwest and South

     762,336        —          —          762,336   

Atlantic City

     —          777,408        —          777,408   
                                

Reportable Segment Net revenues

     1,633,426        777,408        —          2,410,834   

Other

     7,560        —          —          7,560   
                                

Net revenues

   $ 1,640,986      $ 777,408      $ —        $ 2,418,394   
                                

Adjusted EBITDA

        

Las Vegas Locals

   $ 155,336      $ —        $ —        $ 155,336   

Downtown Las Vegas

     46,102        —          —          46,102   

Midwest and South

     165,534        —          —          165,534   
                                

Wholly-owned property Adjusted EBITDA

     366,972        —          —          366,972   

Corporate expense

     (36,934     —          —          (36,934
                                

Wholly-owned Adjusted EBITDA

     330,038        —          —          330,038   

Atlantic City

     —          197,659        —          197,659   

Our share of Borgata's operating income before net amortization, preopening and other items

     59,470        —          (59,470     —     
                                

Adjusted EBITDA

   $ 389,508      $ 197,659      $ (59,470   $ 527,697   
                                

Other operating costs and expenses

        

Deferred rent

     4,354        —          —          4,354   

Depreciation and amortization

     165,725        78,719        —          244,444   

Preopening expenses

     17,798        699        —          18,497   

Our share of Borgata's preopening expenses

     349        —          (349     —     

Our share of Borgata's write-downs and other items, net

     (14,303     —          14,303        —     

Share-based compensation expense

     13,970        —          —          13,970   

Write-downs and other items, net

     41,780        (28,606     —          13,174   

Other

     3,642        —          —          3,642   
                                

Total other operating costs and expenses

     233,315        50,812        13,954        298,081   
                                

Operating income

     156,193        146,847        (73,424     229,616   
                                

Other non-operating items

        

Interest expense, net

     146,824        27,668        —          174,492   

Gain on early retirements of debt

     (15,284     —          —          (15,284

Other non-operating expenses

     33        —          —          33   

Our share of Borgata's non-operating expenses, net

     19,303        —          (19,303     —     
                                

Total other non-operating costs and expenses, net

     150,876        27,668        (19,303     159,241   
                                

Income before income taxes

     5,317        119,179        (54,121     70,375   

Income taxes

     (1,076     (10,938     —          (12,014
                                

Net income

     4,241        108,241        (54,121     58,361   

Noncontrolling interest

     —          —          (54,120     (54,120
                                

Net income attributable to Boyd Gaming Corporation

   $ 4,241      $ 108,241      $ (108,241   $ 4,241   
                                


The following table reconciles the presentation of corporate expense on our condensed consolidated statements of operations to the presentation on the accompanying table.

 

     Three Months Ended
December 31,
    Year Ended
December 31,
 
     2010     2009     2010     2009  
     (In thousands)  

Corporate expense as reported on our condensed consolidated statements of operations

   $ 12,225      $ 12,540      $ 48,861      $ 47,617   

Corporate share-based compensation expense

     (2,725     (2,959     (9,296     (10,683
                                

Corporate expense as reported on the accompanying table

   $ 9,500      $ 9,581      $ 39,565      $ 36,934   
                                

The following table reconciles the presentation of our share of Borgata’s operating income on our condensed consolidated statements of operations to the presentation of our share of Borgata’s results on the accompanying table.

 

     Three Months Ended
December 31,
     Year Ended
December 31,
 
     2010      2009      2010      2009  
     (In thousands)  

Operating income from Borgata, as reported on our condensed consolidated statements of operations

   $   —         $ 8,205       $ 8,146       $ 72,126   

Add back:

           

Net amortization expense related to our investment in Borgata

     —           325         —           1,298   

Our share of preopening expenses

     —           —           —           349   

Our share of write-downs and other items, net

     —           5         34         (14,303
                                   

Our share of Borgata's operating income before net amortization, preopening and other items as reported on the accompanying table

   $ —         $ 8,535       $ 8,180       $ 59,470   
                                   

The following table reconciles the presentation of depreciation and amortization on our condensed consolidated statements of operations to the presentation on the accompanying table.

 

     Three Months Ended
December 31,
     Year Ended
December 31,
 
     2010      2009      2010      2009  
     (In thousands)  

Depreciation and amortization as reported on our condensed consolidated statements of operations

   $ 51,370       $ 39,103       $ 199,275       $ 164,427   

Net amortization expense related to our investment in Borgata

     —           325         —           1,298   
                                   

Depreciation and amortization as reported on the accompanying table

   $ 51,370       $ 39,428       $ 199,275       $ 165,725   
                                   


The following table presents Borgata’s condensed consolidated statements of operations.

 

     Three Months Ended
December 31,
    Year Ended
December 31,
 
     2010     2009     2010     2009  
     (In thousands)  

Revenues

        

Gaming

   $ 148,759      $ 153,387      $ 643,904      $ 691,428   

Food and beverage

     34,162        32,297        147,751        143,410   

Room

     27,004        26,087        115,199        113,143   

Other

     9,705        10,124        42,931        42,620   
                                

Gross revenues

     219,630        221,895        949,785        990,601   

Less promotional allowances

     50,844        46,487        211,356        213,193   
                                

Net revenues

     168,786        175,408        738,429        777,408   

Costs and expenses

        

Gaming

     62,313        65,352        263,823        280,620   

Food and beverage

     16,396        15,395        69,489        64,217   

Room

     3,213        2,942        13,992        11,940   

Other

     7,681        8,323        34,334        34,908   

Selling, general and administrative

     30,510        31,914        123,963        128,164   

Maintenance and utilities

     14,576        15,034        63,435        59,900   

Depreciation and amortization

     16,573        19,380        69,640        78,719   

Preopening expenses

     —          —          —          699   

Write-downs and other items, net

     (16     10        60        (28,606
                                

Total costs and expenses

     151,246        158,350        638,736        630,561   
                                

Operating income

     17,540        17,058        99,693        146,847   
                                

Other expense

        

Interest expense, net of amounts capitalized

     21,791        5,787        50,199        27,668   
                                

Income (loss) before state income taxes

     (4,251     11,271        49,494        119,179   

State income taxes

     115        (359     (5,273     (10,938
                                

Net income (loss)

   $ (4,136   $ 10,912      $ 44,221      $ 108,241   
                                


The following table reconciles operating income to Adjusted EBITDA for Borgata.

 

     Three Months Ended
December 31,
     Year Ended
December 31,
 
     2010     2009      2010      2009  
     (In thousands)  

Operating income

   $ 17,540      $ 17,058       $ 99,693       $ 146,847   

Depreciation and amortization

     16,573        19,380         69,640         78,719   

Preopening expenses

     —          —           —           699   

Write-downs and other items, net

     (16     10         60         (28,606
                                  

Adjusted EBITDA

   $ 34,096      $ 36,448       $ 169,393       $ 197,659   
                                  


Footnotes and Safe Harbor Statements

Non-GAAP Financial Measures

Regulation G, “Conditions for Use of Non-GAAP Financial Measures,” prescribes the conditions for use of non-GAAP financial information in public disclosures. We believe that our presentations of the following non-GAAP financial measures are important supplemental measures of operating performance to investors: earnings before interest, taxes, depreciation and amortization (EBITDA), Adjusted EBITDA, Adjusted Earnings, Adjusted Earnings Per Share (Adjusted EPS) and net revenues (excluding the 8 days of consolidation for Borgata). The following discussion defines these terms and why we believe they are useful measures of our performance.

In the accompanying release, and the Company’s periodic reports filed with the Securities and Exchange Commission, Dania Jai-Alai’s results are included as part of total other operating costs and expenses. In addition, as of the same date, we reclassified the reporting of corporate expense to exclude it from our subtotal for Reportable Segment Adjusted EBITDA and include it as part of total other operating costs and expenses. Furthermore, in the Company’s periodic reports, corporate expense is presented to include its portion of share-based compensation expense.

EBITDA and Adjusted EBITDA

EBITDA is a commonly used measure of performance in our industry which we believe, when considered with measures calculated in accordance with GAAP, gives investors a more complete understanding of operating results before the impact of investing and financing transactions and income taxes and facilitates comparisons between us and our competitors. Management has historically adjusted EBITDA when evaluating operating performance because we believe that the inclusion or exclusion of certain recurring and non-recurring items is necessary to provide the most accurate measure of our core operating results and as a means to evaluate period-to-period results. We have chosen to provide this information to investors to enable them to perform more meaningful comparisons of past, present and future operating results and as a means to evaluate the results of core on- going operations. We do not reflect such items when calculating EBITDA; however, we adjust for these items and refer to this measure as Adjusted EBITDA. We have historically reported this measure to our investors and believe that the continued inclusion of Adjusted EBITDA provides consistency in our financial reporting. We use Adjusted EBITDA in this press release because we believe it is useful to investors in allowing greater transparency related to a significant measure used by management in its financial and operational decision-making. Adjusted EBITDA is among the more significant factors in management’s internal evaluation of total company and individual property performance and in the evaluation of incentive compensation related to property management. Management also uses Adjusted EBITDA as a measure in determining the value of acquisitions and dispositions. Adjusted EBITDA is also widely used by management in the annual budget process. Externally, we believe these measures continue to be used by investors in their assessment of our operating performance and the valuation of our company. Adjusted EBITDA reflects EBITDA adjusted for deferred rent, preopening expenses, share-based compensation expense, write-downs and other charges, net, increase in value of derivative instruments, gain on early retirements of debt, other non-operating expenses, and our share of Borgata’s non-operating expenses, preopening expenses and other items and write-downs, net. In addition, Adjusted EBITDA includes corporate expense. A reconciliation of Adjusted EBITDA to net income (loss), based upon GAAP, is included in the financial schedules accompanying this release.

Adjusted Earnings and Adjusted EPS

Adjusted Earnings is net income (loss) before preopening expenses, increase in value of derivative instruments, write-downs and other charges, net, gain on early retirements of debt, prior period interest expense related to the finalization of our purchase price for Dania Jai-Alai, accelerated interest expense related to our bank credit facility amendment, certain one-time permanent tax readjustments, other non-operating expenses, and our share of Borgata’s preopening expenses and other items and write-downs, net. Adjusted Earnings and Adjusted EPS are presented solely as supplemental disclosures because management believes that they are widely used measures of performance in the gaming industry. A reconciliation of net loss based upon GAAP to Adjusted Earnings and Adjusted EPS are included in the financial schedules accompanying this release.

Pro Forma Effect of Consolidation of Borgata

The effective change in control of Borgata was triggered at the end of the first quarter 2010. For purposes of comparability throughout this release, when such results are reported on a consolidated basis, the results of the prior year are retroactively recast to present such results on a consolidated basis, comparable to the current period. Additionally, for further purposes of comparability, certain year to date amounts have been presented on a pro forma basis, as if the consolidation of Borgata had occurred as of the beginning of the period presented (i.e. January 1, for the year ended December 31, 2010, or December 31, 2009, as applicable).

 

20


Limitations on the Use of Non-GAAP Measures

The use of EBITDA, Adjusted EBITDA, Adjusted Earnings, Adjusted EPS and certain other non-GAAP financial measures has certain limitations. Our presentation of EBITDA, Adjusted EBITDA, Adjusted Earnings, Adjusted EPS or certain other non-GAAP financial measures may be different from the presentation used by other companies and therefore comparability may be limited. Depreciation and amortization expense, interest expense, income taxes and other items have been and will be incurred and are not reflected in the presentation of EBITDA or Adjusted EBITDA. Each of these items should also be considered in the overall evaluation of our results. Additionally, EBITDA and Adjusted EBITDA 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 GAAP financial measures and in our consolidated financial statements, all of which should be considered when evaluating our performance.

EBITDA, Adjusted EBITDA, Adjusted Earnings, Adjusted EPS and certain other non-GAAP financial measures are used in addition to and in conjunction with results presented in accordance with GAAP. EBITDA, Adjusted EBITDA, Adjusted Earnings, Adjusted EPS and certain other non-GAAP financial 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. EBITDA, Adjusted EBITDA, Adjusted Earnings, Adjusted EPS and certain other non-GAAP financial measures reflect additional ways of viewing our operations that we believe, when viewed with our GAAP results and the reconciliations to the corresponding 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 Information

This 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 regarding the Company’s expectations, goals or intentions regarding the economic recovery, increases in both visitation and spend-per-visit, and returning to consistent year-over-year growth in the business. Forward-looking statements involve certain risks and uncertainties, and actual results may differ materially from those discussed in any such statement. These risks and uncertainties include, but are not limited to: fluctuations in our operating results; recovery of our properties in various markets; the state of the economy and its effect on consumer spending and our results of operations; the timing for the economic recovery, its effect on our business and the local economies where our properties are located; consumer reaction to fluctuations in the stock market and economic factors; the fact that our expansion, development and renovation projects (including enhancements to improve property performance) are subject to many risks inherent in expansion, development or construction of a new or existing project; the effects of events adversely impacting the economy or the regions from which we draw a significant percentage of our customers; competition; litigation; financial community and rating agency perceptions of the Company; changes in laws and regulations, including increased taxes; the availability and price of energy, weather, regulation, economic, credit and capital market conditions; and the effects of war, terrorist or similar activity. Additional factors that could cause actual results to differ are discussed under the heading “Risk Factors” and in other sections of the Company’s Quarterly Report on Form 10-Q for the quarter ended September 30, 2010, filed with the SEC, and in the Company’s other current and periodic reports filed from time to time with the SEC. 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 Gaming

Headquartered in Las Vegas, Boyd Gaming Corporation (NYSE: BYD) is a leading diversified owner and operator of 16 gaming entertainment properties located in Nevada, New Jersey, Mississippi, Illinois, Indiana, and Louisiana. Boyd Gaming press releases are available at www.prnewswire.com. Additional news and information on Boyd Gaming can be found at www.boydgaming.com.

 

21