Boyd Gaming Reports Third-Quarter Results

-Las Vegas Locals Region Delivers 18% EBITDA Gain-

-Third Straight Quarter of EBITDA Growth in Wholly-Owned Operations-

News provided by

Oct 25, 2011, 07:00 ET

LAS VEGAS, Oct. 25, 2011 /PRNewswire-FirstCall/ -- Boyd Gaming Corporation (NYSE: BYD) today reported financial results for the third quarter ended September 30, 2011.

(Logo: http://photos.prnewswire.com/prnh/20030219/BOYDLOGO)

Net revenues were $590.2 million for the third quarter 2011, compared to $595.4 million during the same quarter in 2010. Total Adjusted EBITDA(1) was $122.0 million for the quarter, an increase of 5.8% from $115.4 million in the prior year.

Boyd Gaming's wholly-owned business reported third-quarter 2011 net revenues of $387.1 million, up slightly from the year-ago period. Wholly-owned Adjusted EBITDA rose 17.5%, or $10.7 million, to $71.8 million. Borgata, the Company's 50% joint venture, reported third-quarter 2011 net revenues of $202.0 million, down 2.7% from the third quarter of 2010, while Adjusted EBITDA at the property decreased 7.4% to $50.3 million. Borgata's results were impacted by the closure of the property in late August due to Hurricane Irene.

For the third quarter 2011, the Company reported net income of $3.1 million, or $0.04 per share, compared to net income of $5.6 million, or $0.06 per share, in the same period last year.

Adjusted Earnings(1) for the third quarter 2011 were $4.7 million, or $0.05 per share, compared to earnings of $1.4 million, or $0.02 per share, for the same period in 2010. Certain pre-tax items included in Adjusted Earnings for the third quarter 2011 resulted in a net increase of $2.5 million ($1.6 million, net of tax and noncontrolling interest, or $0.01 per share). By comparison, pre-tax items included in Adjusted Earnings for the third quarter 2010 resulted in a net decrease in income of $6.5 million ($4.2 million, net of tax and noncontrolling interest, or $0.04 per share). Pre-tax items included in adjusted earnings are listed in a table at the end of this press release.

Commenting on the quarter, Keith Smith, President and Chief Executive Officer of Boyd Gaming, said, "Our business continued to show improvement as we achieved EBITDA growth in our wholly-owned operations for the third straight quarter. Our strategy of building a diversified portfolio and maintaining an exceptional customer experience, while keeping a tight rein on costs, is delivering strong results."

Smith continued, "The recent acquisition of the IP Casino Resort Spa in Biloxi, Mississippi, provides us further diversification by giving us a leading presence in one of the nation's most important gaming markets. We are confident we will be able to drive significant efficiencies and generate additional revenue through cross-marketing opportunities, and we look forward to integrating this market-leading resort into our nationwide portfolio."

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

Year-To-Date Results

For the nine months ended September 30, 2011, Boyd Gaming reported net revenues of $1.73 billion, a decrease of 1.0% from the nine months ended September 30, 2010. Total Adjusted EBITDA was $352.2 million during the period, an increase of 2.0% from the prior year. (2)

During the first nine months of 2011, the Company's wholly-owned operations posted net revenues of $1.17 billion, essentially flat with the year-ago period, while wholly-owned Adjusted EBITDA rose 10.3%, or $21.7 million, to $231.6 million. Borgata reported net revenues of $553.9 million during the nine months ended September 30, 2011, a decline of 2.8%, while property Adjusted EBITDA was down 10.8% to $120.6 million.

The Company reported a net loss for the nine months ended September 30, 2011 of $3.4 million, or $0.04 per share. By comparison, we reported net income of $17.4 million, or $0.20 per share, for the nine months ended September 30, 2010.

Adjusted Earnings for the nine months ended September 30, 2011 were $4.1 million, or $0.05 per share, compared to earnings of $14.5 million, or $0.17 per share, during the comparable period in 2010.

(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.

Key Operations Review

Las Vegas Locals

In the Las Vegas Locals segment, third-quarter 2011 net revenues were $145.9 million, compared to $145.6 million in the third quarter of 2010. Third-quarter 2011 property Adjusted EBITDA increased 17.9% to $30.8 million, marking the region's second consecutive quarter of year-over-year growth. Three of the four major properties in the region posted increased EBITDA during the quarter, led once again by the Orleans, as margins for the region improved by 320 basis points.

Downtown

The Company's Downtown Las Vegas properties generated net revenues of $53.3 million for the third quarter 2011, up 2.8% from $51.9 million in the third quarter 2010. Property Adjusted EBITDA was $6.0 million, an increase of 5.7% from the same quarter last year. The Company's successful marketing efforts with the Hawaiian customer segment drove strong increases in play and visitation, generating revenue and EBITDA growth for the third consecutive quarter. Results continued to be impacted by significantly higher fuel costs associated with the Company's Hawaiian charter service.

Midwest and South

In the Midwest and South region, net revenues were $187.9 million, essentially flat from the year-ago quarter. Property Adjusted EBITDA rose 15.9% to $44.5 million, compared to $38.4 million in the third quarter 2010. Results reflect widespread improvement across the region, particularly in the Company's southern Louisiana and Illinois operations.

Borgata

Borgata's net revenues for the third quarter 2011 were $202.0 million, down 2.7% from $207.7 million in the third quarter 2010, while property Adjusted EBITDA declined 7.4% to $50.3 million, compared to $54.3 million in the comparable period in 2010. Borgata's results reflect the mandated closure of the property for three days in late August due to Hurricane Irene; absent this closure, the Company believes Borgata would have reported growth in both revenue and EBITDA during the third quarter. Borgata continued to outperform the Atlantic City market, achieving an all-time record market share of nearly 20% during the third quarter.

Commenting on Company operations, Paul Chakmak, Executive Vice President and Chief Operating Officer of Boyd Gaming, said, "Our third quarter included several important accomplishments. For the second straight quarter, our Las Vegas Locals region reported impressive growth, which reflects our focus on developing a personal relationship with our customers and giving them a consistently entertaining experience. We are also pleased that B Connected Online and B Connected Mobile were recognized as the best website and mobile app in the gaming industry by the American Gaming Association. These tools are an integral part of our marketing and customer service efforts, and will continue to contribute to growth among our most loyal customers."

Conference Call Information

Boyd Gaming will host its third-quarter 2011 conference call today, October 25, at 12:00 p.m. Eastern, on which the Company will provide guidance for the fourth quarter. The conference call number is (866) 524-3160. Please call 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 www.boydgaming.com, or: http://www.videonewswire.com/event.asp?id=83156

Following the call's completion, a replay will be available by dialing (877) 344-7529 today, October 25, beginning at 2:00 p.m. Eastern and continuing through Tuesday, November 1 at 9 a.m. Eastern. The conference number for the replay will be 1005928. The replay will also be available on the Internet at www.boydgaming.com.

The results of Borgata for the period from July 1, 2011 through September 30, 2011 and from July 1, 2010 through September 30, 2010 are included in our condensed consolidated statements of operations for the three months ended September 30, 2011 and 2010, respectively; and its results for the period from January 1, 2011 through September 30, 2011 and from March 24, 2010 through September 30, 2010 are included in the condensed consolidated statements of operations for the nine months ended September 30, 2011 and 2010, respectively. The results of LVE are consolidated in our condensed consolidated statements of operations for the three and nine months ended September 30, 2011.


	Three Months Ended				Nine Months Ended
	September 30,				September 30,
	2011		2010		2011		2010
	(In thousands, except per share data)				(In thousands, except per share data)
Revenues
Gaming	$	500,824	$	503,746	$	1,469,316	$	1,344,283
Food and beverage	99,221		101,164		285,883		255,166
Room	64,831		64,142		181,881		154,247
Other	34,105		33,960		100,412		91,595
Gross revenues	698,981		703,012		2,037,492		1,845,291
Less promotional allowances	108,766		107,634		307,928		256,332
Net revenues	590,215		595,378		1,729,564		1,588,959

Costs and expenses
Gaming	230,675		237,601		680,457		635,461
Food and beverage	50,868		50,690		148,516		132,481
Room	13,586		13,661		39,921		36,767
Other	28,617		28,089		82,191		74,333
Selling, general and administrative	96,301		100,697		288,872		270,641
Maintenance and utilities	40,925		42,661		115,113		104,770
Depreciation and amortization	46,034		52,451		145,106		147,905
Corporate expense	11,025		11,021		36,569		36,636
Preopening expenses	1,720		2,684		5,292		4,990
Write-downs and other items, net	2,300		1,340		9,269		4,932
Total costs and expenses	522,051		540,895		1,551,306		1,448,916
Operating income from Borgata	-		-		-		8,146
Operating income	68,164		54,483		178,258		148,189

Other expense (income)
Interest income	(15)		-		(40)		(4)
Interest expense, net of amounts capitalized	60,083		45,781		184,068		109,438
Fair value adjustment of derivative instruments	-		-		265		-
(Gain) loss on early retirements of debt, net	(54)		-		(34)		(3,949)
Gain on equity distribution	-		(2,535)		-		(2,535)
Other income	(1,000)		(10,000)		(1,000)		(10,000)
Other non-operating expenses from Borgata, net	-		-		-		3,133
Total other expense, net	59,014		33,246		183,259		96,083

Income (loss) before income taxes	9,150		21,237		(5,001)		52,106
Income (taxes) benefit	(2,170)		(6,371)		27		(15,532)
Net income (loss)	6,980		14,866		(4,974)		36,574
Net (income) loss attributable to noncontrolling interest	(3,871)		(9,275)		1,611		(19,166)
Net income (loss) attributable to Boyd Gaming Corporation	3,109		5,591		(3,363)		17,408

Basic net income (loss) per common share	$	0.04	$	0.06	$	(0.04)	$	0.20

Weighted average basic shares outstanding	87,256		86,582		87,206		86,508

Diluted net income (loss) per common share	$	0.04	$	0.06	$	(0.04)	$	0.20

Weighted average diluted shares outstanding	87,432		86,684		87,206		86,724

The results of Borgata and LVE for the period from July 1, 2011 through September 30, 2011 are included in our condensed consolidated statement of operations for the three months ended September 30, 2011. The following presents the consolidation of these entities into the Boyd Gaming Corporation condensed consolidated GAAP statement of operations for such period. The wholly-owned column reflects the equity method of 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 September 30, 2011
		Boyd Gaming				Borgata		Boyd/Borgata		LVE (Variable		LVE		Boyd Gaming
		Wholly- Owned		Borgata		Eliminations		Subtotal		Interest Entity)		Eliminations		Consolidated
		(in thousands, except per share data)
Revenues
	Gaming	$	324,086	$	176,738	$	-	$	500,824	$	-	$	-	$	500,824
	Food and beverage	57,884		41,337		-		99,221		-		-		99,221
	Room	31,762		33,069		-		64,831		-		-		64,831
	Other	22,116		11,989		-		34,105		2,724		(2,724)		34,105
Gross revenues		435,848		263,133		-		698,981		2,724		(2,724)		698,981
Less promotional allowances		47,651		61,115		-		108,766		-		-		108,766
	Net revenues	388,197		202,018		-		590,215		2,724		(2,724)		590,215

Costs and expenses
	Gaming	161,732		68,943		-		230,675		-		-		230,675
	Food and beverage	31,409		19,459		-		50,868		-		-		50,868
	Room	9,480		4,106		-		13,586		-		-		13,586
	Other	18,550		10,067		-		28,617		-		-		28,617
	Selling, general and administrative	63,442		32,859		-		96,301		-		-		96,301
	Maintenance and utilities	24,250		16,656		-		40,906		19		-		40,925
	Depreciation and amortization	30,871		15,163		-		46,034		-		-		46,034
	Corporate expense	11,025		-		-		11,025		-		-		11,025
	Preopening expenses	4,444		-		-		4,444		-		(2,724)		1,720
	Write-downs and other items, net	2,306		(6)		-		2,300		-		-		2,300
	Total costs and expenses	357,509		167,247		-		524,756		19		(2,724)		522,051

Operating income from Borgata		17,385		-		(17,385)		-		-		-		-

Operating income		48,073		34,771		(17,385)		65,459		2,705		-		68,164

Other expense (income)
	Interest income	(15)		-		-		(15)		-		-		(15)
	Interest expense, net of amounts capitalized	34,086		20,995		-		55,081		5,002		-		60,083
	Fair value of adjustment of derivative instruments	-		-		-		-		-		-		-
	(Gain) loss on early retirements of debt, net	-		(54)		-		(54)		-		-		(54)
	Other income	(1,000)		-		-		(1,000)		-		-		(1,000)
	Other non-operating expenses from Borgata, net	11,215		-		(11,215)		-		-		-		-
	Total other expense, net	44,286		20,941		(11,215)		54,012		5,002		-		59,014

Income (loss) before income taxes		3,787		13,830		(6,170)		11,447		(2,297)		-		9,150
Income taxes		(678)		(1,492)		-		(2,170)		-		-		(2,170)

Net income (loss)		3,109		12,338		(6,170)		9,277		(2,297)		-		6,980
Net (income) loss attributable to noncontrolling interest		-		-		(6,168)		(6,168)		2,297		-		(3,871)

Net income (loss) attributable to Boyd Gaming Corp		$	3,109	$	12,338	$	(12,338)	$	3,109	$	-	$	-	$	3,109

Basic net income per common share		$	0.04											$	0.04

Weighted average basic shares outstanding		87,256												87,256

Diluted net income per common share		$	0.04											$	0.04

Weighted average diluted shares outstanding		87,256												87,256

The following table sets forth the impact of the consolidation of Borgata during the three months ended September 30, 2010. For the purposes of this presentation, and consistent with GAAP, Borgata has been consolidated for the period from July 1, 2010 through September 30, 2010. The wholly-owned 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.


		Three Months Ended September 30, 2010
		Boyd Gaming				Borgata		Boyd Gaming Corp
		Wholly-Owned		Borgata		Eliminations		Consolidated
		(in thousands, except per share data)
Revenues
	Gaming	$	326,907	$	176,839	$	-	$	503,746
	Food and beverage	57,932		43,232		-		101,164
	Room	30,052		34,090		-		64,142
	Other	21,273		12,687		-		33,960
Gross revenues		436,164		266,848		-		703,012
Less promotional allowances		48,474		59,160		-		107,634
	Net revenues	387,690		207,688		-		595,378

Costs and expenses
	Gaming	167,025		70,576		-		237,601
	Food and beverage	30,990		19,700		-		50,690
	Room	9,293		4,368		-		13,661
	Other	17,752		10,337		-		28,089
	Selling, general and administrative	69,524		31,173		-		100,697
	Maintenance and utilities	25,446		17,215		-		42,661
	Depreciation and amortization	35,998		16,453		-		52,451
	Corporate expense	11,021		-		-		11,021
	Preopening expenses	2,684		-		-		2,684
	Write-downs and other items, net	1,345		(5)		-		1,340
	Total costs and expenses	371,078		169,817		-		540,895

Operating income from Borgata		18,936		-		(18,936)		-

Operating income		35,548		37,871		(18,936)		54,483

Other expense (income)
	Interest income	-		-		-		-
	Interest expense, net of amounts capitalized	28,506		17,275		-		45,781
	Other income	(10,000)		-		-		(10,000)
	Gain on equity distribution	(2,535)		-		-		(2,535)
	Other non-operating expenses from Borgata, net	9,661		-		(9,661)		-
	Total other expense, net	25,632		17,275		(9,661)		33,246

Income (loss) before income taxes		9,916		20,596		(9,275)		21,237
Income taxes		(4,325)		(2,046)		-		(6,371)

Net income (loss)		5,591		18,550		(9,275)		14,866
Net income attributable to noncontrolling interest		-		-		(9,275)		(9,275)

Net income (loss) attributable to Boyd Gaming Corp		$	5,591	$	18,550	$	(18,550)	$	5,591

Basic net income per common share		$	0.06					$	0.06

Weighted average basic shares outstanding		86,582						86,582

Diluted net income per common share		$	0.06					$	0.06

Weighted average diluted shares outstanding		86,684						86,684

The results of Borgata and LVE for the period from January 1, 2011 through September 30, 2011 are included in the consolidated statement of operations for the nine months ended September 30, 2011. The following presents the consolidation of these entities into the Boyd Gaming Corporation condensed consolidated GAAP statement of operations for such period. The wholly-owned column reflects the equity method of 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.


		Nine Months Ended September 30, 2011
		Boyd Gaming				Borgata		Boyd/Borgata		LVE (Variable		LVE		Boyd Gaming
		Wholly- Owned		Borgata		Eliminations		Subtotal		Interest Entity)		Eliminations		Consolidated
		(in thousands, except per share data)
Revenues
	Gaming	$	978,584	$	490,732	$	-	$	1,469,316	$	-	$	-	$	1,469,316
	Food and beverage	173,023		112,860		-		285,883		-		-		285,883
	Room	92,704		89,177		-		181,881		-		-		181,881
	Other	68,523		31,889		-		100,412		8,134		(8,134)		100,412
Gross revenues		1,312,834		724,658		-		2,037,492		8,134		(8,134)		2,037,492
Less promotional allowances		137,134		170,794		-		307,928		-		-		307,928
	Net revenues	1,175,700		553,864		-		1,729,564		8,134		(8,134)		1,729,564

Costs and expenses
	Gaming	481,089		199,368		-		680,457		-		-		680,457
	Food and beverage	95,101		53,415		-		148,516		-		-		148,516
	Room	28,925		10,996		-		39,921		-		-		39,921
	Other	56,270		25,921		-		82,191		-		-		82,191
	Selling, general and administrative	192,467		96,405		-		288,872		-		-		288,872
	Maintenance and utilities	66,670		47,493		-		114,163		950		-		115,113
	Depreciation and amortization	94,529		50,577		-		145,106		-		-		145,106
	Corporate expense	36,569		-		-		36,569		-		-		36,569
	Preopening expenses	13,334		92		-		13,426		-		(8,134)		5,292
	Write-downs and other items, net	3,510		5,759		-		9,269		-		-		9,269
	Total costs and expenses	1,068,464		490,026		-		1,558,490		950		(8,134)		1,551,306

Operating income from Borgata		31,919		-		(31,919)		-		-		-		-

Operating income		139,155		63,838		(31,919)		171,074		7,184		-		178,258

Other expense (income)
	Interest income	(40)		-		-		(40)		-		-		(40)
	Interest expense, net of amounts capitalized	114,026		59,606		-		173,632		10,436		-		184,068
	Fair value of adjustment of derivative instruments	265		-		-		265		-		-		265
	(Gain) loss on early retirements of debt, net	20		(54)		-		(34)		-		-		(34)
	Other income	(1,000)		-		-		(1,000)		-		-		(1,000)
	Other non-operating expenses from Borgata, net	30,275		-		(30,275)		-		-		-		-
	Total other expense, net	143,546		59,552		(30,275)		172,823		10,436		-		183,259

(Loss) income before income taxes		(4,391)		4,286		(1,644)		(1,749)		(3,252)		-		(5,001)
Income tax benefit (tax provision)		1,028		(1,001)		-		27		-		-		27

Net (loss) income		(3,363)		3,285		(1,644)		(1,722)		(3,252)		-		(4,974)
Net (income) loss attributable to noncontrolling interest		-		-		(1,641)		(1,641)		3,252		-		1,611

Net (loss) income attributable to Boyd Gaming Corp		$	(3,363)	$	3,285	$	(3,285)	$	(3,363)	$	-	$	-	$	(3,363)

Basic net loss per common share		$	(0.04)											$	(0.04)

Weighted average basic shares outstanding		87,206												87,206

Diluted net loss per common share		$	(0.04)											$	(0.04)

Weighted average diluted shares outstanding		87,206												87,206

The following table sets forth the impact of the consolidation of Borgata during the nine months ended September 30, 2010. For purposes of this presentation, and consistent with GAAP, Borgata has been consolidated for the period from March 24, 2010 through September 30, 2010. The wholly-owned column reflects the equity method of 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.


		Nine Months Ended September 30, 2010
		Boyd Gaming				Borgata		Boyd Gaming Corp
		Wholly-Owned		Borgata		Eliminations		Consolidated
		(in thousands, except per share data)
Revenues
	Gaming	$	986,969	$	357,314	$	-	$	1,344,283
	Food and beverage	172,794		82,372		-		255,166
	Room	90,205		64,042		-		154,247
	Other	67,548		24,047		-		91,595
Gross revenues		1,317,516		527,775		-		1,845,291
Less promotional allowances		139,913		116,419		-		256,332
	Net revenues	1,177,603		411,356		-		1,588,959

Costs and expenses
	Gaming	493,812		141,649		-		635,461
	Food and beverage	92,888		39,593		-		132,481
	Room	28,175		8,592		-		36,767
	Other	54,803		19,530		-		74,333
	Selling, general and administrative	206,168		64,473		-		270,641
	Maintenance and utilities	69,433		35,337		-		104,770
	Depreciation and amortization	111,591		36,314		-		147,905
	Corporate expense	36,636		-		-		36,636
	Preopening expenses	4,990		-		-		4,990
	Write-downs and other items, net	4,925		7		-		4,932
	Total costs and expenses	1,103,421		345,495		-		1,448,916

Operating income from Borgata		41,077		-		(32,931)		8,146

Operating income		115,259		65,861		(32,931)		148,189

Other expense (income)
	Interest income	(4)		-		-		(4)
	Interest expense, net of amounts capitalized	86,091		23,347		-		109,438
	Gain (loss) on early retirements of debt, net	(3,949)		-		-		(3,949)
	Other income	(10,000)		-		-		(10,000)
	Gain on equity distribution	(2,535)		-		-		(2,535)
	Other non-operating expenses from Borgata, net	16,899		-		(13,766)		3,133
	Total other expense, net	86,502		23,347		(13,766)		96,083

Income (loss) before income taxes		28,757		42,514		(19,165)		52,106
Income taxes		(11,349)		(4,183)		-		(15,532)

Net income (loss)		17,408		38,331		(19,165)		36,574
Net income attributable to noncontrolling interest		-		-		(19,166)		(19,166)

Net income (loss) attributable to Boyd Gaming Corp		$	17,408	$	38,331	$	(38,331)	$	17,408

Basic net income per common share		$	0.20					$	0.20

Weighted average basic shares outstanding		86,508						86,508

Diluted net income per common share		$	0.20					$	0.20

Weighted average diluted shares outstanding		86,724						86,724

The following supplemental pro forma information presents the financial results as if the effective control of Borgata had occurred on January 1, 2010 (rather than March 24, 2010) for the nine months ended September 30, 2010. The wholly-owned column reflects the equity method of accounting for Borgata. 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.


	Nine Months Ended September 30, 2010
	Boyd Gaming Corp						Boyd Gaming Corp
	Wholly-Owned		Borgata		Eliminations		Pro Forma
	(in thousands, except per share data)
Revenues
Gaming	$	1,344,283	$	137,831	$	-	$	1,482,114
Food and beverage	255,166		31,217		-		286,383
Room	154,247		24,154		-		178,401
Other	91,595		9,179		-		100,774
Gross revenues	1,845,291		202,381		-		2,047,672
Less promotional allowances	256,332		44,091		-		300,423
Net revenues	1,588,959		158,290		-		1,747,249

Costs and expenses
Gaming	635,461		59,861		-		695,322
Food and beverage	132,481		13,500		-		145,981
Room	36,767		2,185		-		38,952
Other	74,333		7,127		-		81,460
Selling, general and administrative	270,641		28,981		-		299,622
Maintenance and utilities	104,770		13,522		-		118,292
Depreciation and amortization	147,905		16,754		-		164,659
Corporate expense	36,636		-		-		36,636
Preopening expenses	4,990		-		-		4,990
Write-downs and other items, net	4,932		68		-		5,000
Total costs and expenses	1,448,916		141,998		-		1,590,914

Operating income from Borgata	8,146		-		(8,146)		-
Operating income	148,189		16,292		(8,146)		156,335

Other expense (income)
Interest income	(4)		-		-		(4)
Interest expense, net of amounts capitalized	109,438		5,060		-		114,498
(Gain) loss on early retirements of debt, net	(3,949)		-		-		(3,949)
Other income	(10,000)		-		-		(10,000)
Gain on equity distribution	(2,535)		-		-		(2,535)
Other non-operating expenses from Borgata, net	3,133		-		(3,133)		-
Total other expense, net	96,083		5,060		(3,133)		98,010

Income (loss) before income taxes	52,106		11,232		(5,013)		58,325
Income taxes	(15,532)		(1,207)		-		(16,739)
Net income (loss)	36,574		10,025		(5,013)		41,586
Net income attributable to noncontrolling interest	(19,166)		-		(5,012)		(24,178)
Net income (loss) attributable to Boyd Gaming Corporation	$	17,408	$	10,025	$	(10,025)	$	17,408

Basic net income per common share	$	0.20					$	0.20

Weighted average basic shares outstanding	86,508						86,508

Diluted net income per common share	$	0.20					$	0.20

Weighted average diluted shares outstanding	86,724						86,724

The following tables reconciles adjusted earnings (loss) to net income (loss) as reported in accordance with GAAP.


	Three Months Ended				Nine Months Ended
	September 30,				September 30,
	2011		2010		2011		2010
	(In thousands, except per share data)				(In thousands, except per share data)

Net income (loss) attributable to Boyd Gaming Corporation	$	3,109	$	5,591	$	(3,363)	$	17,408
*Adjustments related to Boyd Gaming:*
Preopening expenses, excluding impact of LVE	4,444		2,684		13,334		4,990
Adjustments to property tax accruals, net	(3,926)		-		(7,464)		-
Write-downs and other items, net	2,280		1,344		3,484		4,924
Change in fair value of derivative instruments	-		-		265		-
Loss (gain) on early retirements of debt, net	-		-		20		(3,949)
Other income	(1,000)		(10,000)		(1,000)		(10,000)
Gain on equity distribution	-		(2,535)		-		(2,535)

*Adjustments related to Borgata:*
Preopening expenses	-		-		92		-
Write-downs and other items, net	20		(4)		5,785		8
Accelerated amortization of deferred loan fees	-		2,012		-		2,012
Valuation adjustments related to consolidation, net	649		-		322		-
Gain on early retirements of debt	(54)		-		(54)		-
Our share of Borgata's write-downs and other items, net	-		-		-		34
Total adjustments	2,413		(6,499)		14,784		(4,516)

Income tax effect for above adjustments	(587)		3,322		(4,332)		2,620
Impact on noncontrolling interest, net	(308)		(1,004)		(3,073)		(1,010)
Adjusted earnings (loss)	$	4,627	$	1,410	$	4,016	$	14,502

Adjusted earnings (loss) per share (Adjusted EPS)	$	0.05	$	0.02	$	0.05	$	0.17

Weighted average shares outstanding	87,432		86,684		87,591		86,724

Net income (loss) attributable to Boyd Gaming Corporation	$	0.04	$	0.06	$	(0.04)	$	0.20
*Adjustments related to Boyd Gaming:*
Preopening expenses, excluding impact of LVE	$	0.05	$	0.03	$	0.15	$	0.06
Adjustments to property tax accruals, net	(0.05)		-		(0.09)		-
Write-downs and other items, net	0.02		0.03		0.04		0.07
Change in fair value of derivative instruments	-		-		-		-
Gain on early retirements of debt, net	-		-		-		(0.05)
Other income	(0.01)		(0.12)		(0.01)		(0.12)
Gain on equity distribution	-		(0.03)		-		(0.03)

*Adjustments related to Borgata:*
Preopening expenses	$	-	$	-	$	-	$	-
Write-downs and other items, net	-		-		0.08		-
Accelerated amortization of deferred loan fees	-		0.02		-		0.02
Valuation adjustments related to consolidation, net	0.01		-		-		-
Gain on early retirements of debt	-		-		-		-
Our share of Borgata's write-downs and other items, net	-		-		-		-
Total adjustments	$	0.02	$	(0.07)	$	0.17	$	(0.05)
Income tax effect for above adjustments	(0.01)		0.04		(0.05)		0.03
Impact on noncontrolling interest, net	-		(0.01)		(0.03)		(0.01)
Adjusted earnings	$	0.05	$	0.02	$	0.05	$	0.17

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 and nine months ended September 30, 2011 and 2010. 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 and nine months ended September 30, 2011, are reported in the table below, reflect the consolidation of Borgata for the entire period and the results for the three and nine months ended September 30, 2010 reflect the consolidation of Borgata for the period from March 24, 2010 through September 30, 2010.


	Three Months Ended				Nine Months Ended
	September 30,				September 30,
	2011		2010		2011		2010
	(In thousands)				(In thousands)
Net Revenues
Las Vegas Locals	$	145,915	$	145,593	$	452,270	$	455,243
Downtown Las Vegas	53,327		51,898		165,578		161,088
Midwest and South	187,906		188,695		553,787		556,221
Atlantic City	202,018		207,687		553,864		411,355
Reportable Segment Net revenues	589,166		593,873		1,725,499		1,583,907
Other	1,049		1,505		4,065		5,052
Net revenues	$	590,215	$	595,378	$	1,729,564	$	1,588,959

Adjusted EBITDA
Las Vegas Locals	$	30,793	$	26,116	$	109,006	$	103,339
Downtown Las Vegas	6,005		5,679		24,375		23,361
Midwest and South	44,524		38,407		128,011		113,276
Wholly-owned property Adjusted EBITDA	81,322		70,202		261,392		239,976
Corporate expense	(9,570)		(9,144)		(29,826)		(30,065)
Wholly-owned Adjusted EBITDA	71,752		61,058		231,566		209,911
Atlantic City	50,287		54,319		120,626		102,182
Our share of Borgata's operating income before net
amortization, preopening and other items	-		-		-		8,180
Adjusted EBITDA	$	122,039	$	115,377	$	352,192	$	320,273

Other operating costs and expenses
Deferred rent	1,034		1,069		3,102		3,204
Depreciation and amortization	46,034		52,451		145,106		147,905
Preopening expenses	1,720		2,684		5,292		4,990
Our share of Borgata's write-downs and other items, net	-		-		-		34
Share-based compensation expense	1,787		2,396		7,740		8,124
Write-downs and other items, net	2,300		1,340		9,269		4,932
Other	1,000		954		3,425		2,895
Total other operating costs and expenses	53,875		60,894		173,934		172,084
Operating income	68,164		54,483		178,258		148,189
Other non-operating items
Interest expense, net	60,068		45,781		184,028		109,434
Fair value adjustment of derivative instruments	-		-		265		-
Gain on early retirements of debt, net	(54)		-		(34)		(3,949)
Other income	(1,000)		(10,000)		(1,000)		(10,000)
Gain on equity distribution	-		(2,535)		-		(2,535)
Our share of Borgata's non-operating expenses, net	-		-		-		3,133
Total other non-operating costs and expenses, net	59,014		33,246		183,259		96,083
Income (loss) before income taxes	9,150		21,237		(5,001)		52,106
Income (taxes) benefit	(2,170)		(6,371)		27		(15,532)
Net income (loss)	6,980		14,866		(4,974)		36,574
Net (income) loss attributable to noncontrolling interest	(3,871)		(9,275)		1,611		(19,166)
Net income (loss) attributable to Boyd Gaming Corporation	$	3,109	$	5,591	$	(3,363)	$	17,408

The following supplemental pro forma information presents the financial results as if the effective control of Borgata had occurred on January 1, 2010, (rather than on March 24, 2010) for the nine months ended September 30, 2010. The Boyd Gaming Corporation consolidated column presents results, as consolidated, reflecting the results of Borgata from March 24, 2010 through September 30, 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.


	Nine Months Ended September 30, 2010
	Boyd Gaming Corp		Borgata				Boyd Gaming Corp
	Consolidated		Stub		Adjustments		Pro Forma
	(In thousands)
Net Revenues
Las Vegas Locals	455,243		-		-		455,243
Downtown Las Vegas	161,088		-		-		161,088
Midwest and South	556,221		-		-		556,221
Atlantic City	411,355		158,290		-		569,645
Reportable Segment Net revenues	1,583,907		158,290		-		1,742,197
Other	5,052		-		-		5,052
Net revenues	$	1,588,959	$	158,290	$	-	$	1,747,249

Adjusted EBITDA
Las Vegas Locals	$	103,339	$	-	$	-	$	103,339
Downtown Las Vegas	23,361		-		-		23,361
Midwest and South	113,276		-		-		113,276
Wholly-owned property Adjusted EBITDA	239,976		-		-		239,976
Corporate expense	(30,065)		-		-		(30,065)
Wholly-owned Adjusted EBITDA	209,911		-		-		209,911
Atlantic City	102,182		33,113		-		135,295
Our share of Borgata's operating income before net
amortization, preopening and other items	8,180		-		(8,180)		-
Adjusted EBITDA	$	320,273	$	33,113	$	(8,180)	$	345,206

Other operating costs and expenses
Deferred rent	3,204		-		-		3,204
Depreciation and amortization	147,905		16,754		-		164,659
Preopening expenses	4,990		-		-		4,990
Our share of Borgata's write-downs and other items, net	34		-		(34)		-
Share-based compensation expense	8,124		-		-		8,124
Write-downs and other items, net	4,932		68		-		5,000
Other	2,895		-		-		2,895
Total other operating costs and expenses	172,084		16,822		(34)		188,872
Operating income	148,189		16,291		(8,146)		156,334
Other non-operating items
Interest expense, net	109,434		5,060		-		114,494
(Gain) loss on early retirements of debt, net	(3,949)		-		-		(3,949)
Other income	(10,000)		-		-		(10,000)
Gain on equity distribution	(2,535)		-		-		(2,535)
Our share of Borgata's non-operating expenses, net	3,133		-		(3,133)		-
Total other non-operating costs and expenses, net	96,083		5,060		(3,133)		98,010
Income (loss) before income taxes	52,106		11,231		(5,013)		58,324
Income taxes	(15,532)		(1,206)		-		(16,738)
Net income (loss)	36,574		10,025		(5,013)		41,586
Noncontrolling interest	(19,166)		-		(5,012)		(24,178)
Net income (loss) attributable to Boyd Gaming Corporation	$	17,408	$	10,025	$	(10,025)	$	17,408

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				Nine Months Ended
	September 30,				September 30,
	2011		2010		2011		2010
	(In thousands)
Corporate expense as reported on our consolidated statements
of operations	$	11,025	$	11,021	$	36,569	$	36,636
Corporate share-based compensation expense	(1,455)		(1,877)		(6,743)		(6,571)
Corporate expense as reported on the accompanying table	$	9,570	$	9,144	$	29,826	$	30,065

The following table reconciles the presentation of operating income from Borgata, as reported on our condensed consolidated statements of operations to the presentation on the accompanying table.
	Three Months Ended				Nine Months Ended
	September 30,				September 30,
	2011		2010		2011		2010
	(In thousands)
Operating income from Borgata, as reported on our consolidated
statements of operations	$	-	$	-	$	-	$	8,146
Our share of write-downs and other items, net	-		-		-		34
Our share of Borgata's operating income before net amortization,
preopening and other items as reported on the accompanying table	$	-	$	-	$	-	$	8,180

The following table presents Borgata's condensed consolidated statements of operations. These results present the impact of certain valuation adjustments made upon consolidation; however, these adjustments were not pushed down to Borgata and are therefore not reflected in Borgata's stand alone financial statements.


	Three Months Ended				Nine Months Ended
	September 30,				September 30,
	2011		2010		2011		2010
	(In thousands)				(In thousands)
Revenues
Gaming	$	176,738	$	176,839	$	490,732	$	495,145
Food and beverage	41,337		43,232		112,860		113,589
Room	33,069		34,090		89,177		88,196
Other	11,989		12,687		31,889		33,226
Gross revenues	263,133		266,848		724,658		730,156
Less promotional allowances	61,115		59,160		170,794		160,511
Net revenues	202,018		207,688		553,864		569,645

Costs and expenses
Gaming	68,943		70,576		199,368		201,510
Food and beverage	19,459		19,700		53,415		53,093
Room	4,106		4,368		10,996		10,778
Other	10,067		10,337		25,921		26,655
Selling, general and administrative	32,859		31,173		96,405		93,454
Maintenance and utilities	16,656		17,215		47,493		48,859
Depreciation and amortization	15,163		16,453		50,577		53,067
Preopening expense	-		-		92		-
Write-downs and other items, net	(6)		(5)		5,759		76
Total costs and expenses	167,247		169,817		490,026		487,492
Operating income	34,771		37,871		63,838		82,153

Other (income) expense
Interest expense, net of amounts capitalized	20,995		17,275		59,606		28,407
Gain on early retirements of debt	(54)		-		(54)		-
Total other (income) expense	20,941		17,275		59,552		28,407
Income before state income taxes	13,830		20,596		4,286		53,746
Income taxes	(1,492)		(2,046)		(1,001)		(5,389)
Net income	$	12,338	$	18,550	$	3,285	$	48,357

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 certain line items which intentionally exclude the effects of the consolidation of Borgata and/or LVE and/or both. 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.

EBITDA for the twelve month period ended September 30, 2011 for the IP Casino Resort Spa in Biloxi was derived from historical financial information, and was based on operating income of $4.2 million, as determined in accordance with GAAP. Depreciation expense during the same period was $32.4 million.

Adjusted Earnings and Adjusted EPS

Adjusted Earnings is net income (loss) before preopening expenses, adjustments to prior-year property taxes, increase in value of derivative instruments, write-downs and other charges, net, gain on early retirements of debt, acquisition-related expenses, expenses related to a property closure due to flooding, other non-operating expenses, valuation adjustments related to the consolidation of Borgata, 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 and LVE

The effective change in control of Borgata was triggered at the end of the first quarter 2010; the consolidation of our variable interest in LVE was initially reported during the year ended December 31, 2010, but not in any specific quarter therein. For purposes of comparability throughout this release, certain results reported on a consolidated basis are presented by respective entity or on a Boyd wholly-owned historical basis. 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 nine months ended September 30, 2010, as applicable).

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 future performance. In addition, forward-looking statements in this press release include statements regarding: maintaining an exceptional customer experience, keeping a tight rein on costs and delivering strong results; that the IP Casino Resort Spa gives the Company a leading presence in an important market, that it will be integrated into the Company's business, and that the Company believes that it will be able to drive significant efficiencies and generate additional revenue through cross-marketing opportunities; the Company's belief that Borgata would have achieved both revenue and EBITDA growth but for Hurricane Irene; and that the Company's B Connected Online and B Connected Mobile tools will continue to contribute to growth among its customers. 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 the Company's operating results; recovery of its properties in various markets; the state of the economy and its effect on consumer spending and the Company's results of operations; the timing for economic recovery, its effect on the Company's business and the local economies where the Company's properties are located; consumer reaction to fluctuations in the stock market and economic factors; the fact that the Company's 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 the Company draws a significant percentage of its customers; competition; litigation; financial community and rating agency perceptions of the Company and its subsidiaries; 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 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. 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 17 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.

SOURCE Boyd Gaming Corporation

News Releases view all

Browse News Releases

News Releases Overview

Multimedia Gallery

Multimedia Gallery Overview

Trending Topics

News Releases

Boyd Gaming Reports Third-Quarter Results

-Las Vegas Locals Region Delivers 18% EBITDA Gain-

-Third Straight Quarter of EBITDA Growth in Wholly-Owned Operations-

News provided by

BOYD GAMING REPORTS THIRD-QUARTER 2026 RESULTS

BOYD GAMING TO REPORT THIRD-QUARTER 2026 RESULTS, HOST CONFERENCE CALL AND WEBCAST ON OCTOBER 22

Contact PR Newswire

Products

About

My Services

News Releases

Also from this source

BOYD GAMING REPORTS THIRD-QUARTER 2026 RESULTS

BOYD GAMING TO REPORT THIRD-QUARTER 2026 RESULTS, HOST CONFERENCE CALL AND WEBCAST ON OCTOBER 22

Explore