Attached files

file filename
8-K - FORM 8-K DATED FEBRUARY 21, 2012 - BOYD GAMING CORPform8-kq42011earningrelease.htm




Exhibit 99.1

BOYD GAMING REPORTS FOURTH-QUARTER, FULL-YEAR RESULTS

-Fourth Consecutive Quarter of Wholly-Owned EBITDA Growth-
-All Four Business Units Post Revenue Gains-

LAS VEGAS - FEBRUARY 21, 2012 - Boyd Gaming Corporation (NYSE: BYD) today reported financial results for the fourth quarter and full year ended December 31, 2011.

Net revenues were $606.7 million for the fourth quarter 2011, an increase of 9.9% from $551.9 million during the same quarter in 2010. Total Adjusted EBITDA(1) rose 14.3% to $114.3 million, compared to $100.0 million in the prior year. These results include the operations of the IP Casino Resort Spa, acquired by the Company on October 4, 2011.

Boyd Gaming's wholly-owned business, including the IP, reported fourth-quarter 2011 net revenues of $428.9 million, up 12.3% from the year-ago period. Wholly-owned Adjusted EBITDA rose 15.9% to $76.4 million. Borgata, the Company's 50% joint venture, reported fourth-quarter 2011 net revenues of $176.4 million, up 4.5% from the fourth quarter of 2010, while Adjusted EBITDA at the property increased 11.0% to $37.9 million.

For the fourth quarter 2011, the Company reported a net loss of $0.5 million, or $0.01 per share, compared to a net loss of $7.1 million, or $0.08 per share, in the same period last year.

Adjusted Earnings(1) for the fourth quarter 2011 were a loss of $2.9 million, or $0.03 per share, compared to a loss of $3.9 million, or $0.05 per share, for the same period in 2010. Certain pre-tax items included in Adjusted Earnings for the fourth quarter 2011 resulted in a net decrease of less than $0.1 million ($2.4 million, net of tax and noncontrolling interest, or $0.02 per share). By comparison, pre-tax items included in Adjusted Earnings for the fourth quarter 2010 resulted in a net increase in income of $4.9 million ($3.2 million, net of tax and noncontrolling interest, or $0.03 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, “We continued to produce consistent growth across the business in the fourth quarter. Our focus on profitable revenue growth and creating efficiencies allowed us to produce gains in EBITDA every quarter in 2011 and, for the first time in several years, we reported revenue increases in each of our business segments during the quarter. As economic conditions strengthen in our core markets, we are confident that our strategy of keeping a tight rein on costs, generating profitable new revenues and diversifying our sources of cash flow will deliver bottom-line results.”

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

Full-Year 2011 Results
For the year ended December 31, 2011, Boyd Gaming reported net revenues of $2.34 billion, an increase of 1.6% from the year ended December 31, 2010. Total Adjusted EBITDA was $466.1 million during the period, an increase of 4.7% from the year 2010. (2) Full-year 2011 results include the operations of the IP, acquired by the Company on October 4, 2011.

During the full-year 2011, the Company's wholly-owned operations posted net revenues of $1.60 billion, up





3.0% from the year-ago period, while wholly-owned Adjusted EBITDA rose 11.7% to $308.0 million. Borgata reported net revenues of $730.3 million during the year ended December 31, 2011, a decline of 1.1%, while property Adjusted EBITDA was down 6.7% to $158.1 million.

The Company reported a net loss for the year ended December 31, 2011 of $3.9 million, or $0.04 per share. By comparison, we reported net income of $10.3 million, or $0.12 per share, for the year ended December 31, 2010.

Adjusted Earnings for the Company for the year ended December 31, 2011 were $1.1 million, or $0.01 per share, compared to earnings of $10.6 million, or $0.12 per share, during the full-year 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, fourth-quarter 2011 net revenues were $152.7 million, up slightly from the fourth quarter of 2010. Fourth-quarter 2011 Adjusted EBITDA increased 8.0% to $36.8 million, marking the region's third consecutive quarter of positive EBITDA comparisons. All four major properties in the region posted year-over-year EBITDA growth, as we improved operating margins by 170 basis points despite a heightened promotional environment.

For the full year 2011, Adjusted EBITDA for the Las Vegas Locals region increased $8.4 million, or 6.1%, to $145.8 million, while net revenues were essentially flat at $605.0 million. More productive marketing initiatives and effective cost-control measures helped drive full-year EBITDA growth.

Downtown
The Company's Downtown Las Vegas properties generated net revenues of $58.7 million for the fourth quarter 2011, up 2.7% from $57.1 million in the fourth quarter 2010. Adjusted EBITDA was $10.8 million, flat with the same quarter last year. EBITDA at the three Downtown properties rose 7.2% during the fourth quarter; however, this strong performance was offset by significantly higher fuel expense associated with the Company's Hawaiian charter service.

During the year ended December 31, 2011, Adjusted EBITDA rose 2.9% to $35.2 million, and net revenues increased 2.8% to $224.3 million. At the property operating level, EBITDA at the three Downtown properties increased $4.1 million, or 9.7%, to $47.6 million. Full-year results benefitted from increased visitation and play by our Hawaiian customer segment, offset almost entirely by higher fuel expense.

Midwest and South
In the Midwest and South region, net revenues were $217.6 million, up 26.1% from the year-ago quarter, while Adjusted EBITDA rose 28.5% to $39.1 million. Regional results reflect the acquisition of the IP, as well as strong operating performances at Blue Chip and Delta Downs. The IP contributed $44.6 million in net revenues and $8.4 million in EBITDA to regional results following our acquisition of the property on October 4.

For the full year 2011, Adjusted EBITDA in the Midwest and South region increased 16.3% to $167.1 million, while revenues rose 5.8% to $771.4 million. Full-year results reflect strong operating performances and margin improvements at a majority of our properties, as well as the addition of the IP to regional operations.

Borgata
Borgata's net revenues for the fourth quarter 2011 were $176.4 million, up 4.5% from the fourth quarter





2010, while Adjusted EBITDA rose 11.0% to $37.9 million in the same period. The EBITDA growth was driven by a 7% increase in gross gaming revenue, as well as a 110-basis-point improvement in operating margins. Borgata continued to lead the market, achieving an all-time record market share of 21.2% in the fourth quarter.

For the full year, Borgata's net revenues fell 1.1% to $730.3 million, while Adjusted EBITDA declined 6.7% to $158.1 million. Full-year results were impacted by heightened competition in the region, as well as the three-day hurricane-related closure of the property over a weekend in late August.

Commenting on Company operations, Paul Chakmak, Executive Vice President and Chief Operating Officer of Boyd Gaming, said, “Our strategy of maintaining efficiencies and pursuing profitable revenue growth is succeeding, as shown by our full-year results. We remain focused on developing new ways to enhance the guest experience, and will take an important step in that direction early in the second quarter when we launch an enhanced version of B Connected Online, our award-winning player loyalty website.”


Conference Call Information
Boyd Gaming will host its fourth-quarter 2011 conference call today, February 21, at 12:00 p.m. Eastern, on which the Company will provide guidance for the first quarter 2012. 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=84986

Following the call's completion, a replay will be available by dialing (877) 344-7529 today, February 21, beginning at 2:00 p.m. Eastern and continuing through Tuesday, February 28 at 9 a.m. Eastern. The conference number for the replay will be 10009798. The replay will also be available on the Internet at www.boydgaming.com .









The results of Borgata for the period from October 1 through December 31 are included in our condensed consolidated statements of operations for the three months ended December 31, 2011 and 2010, respectively; and its results for the period from January 1, 2011 through December 31, 2011 and from March 24, 2010 through December 31, 2010 are included in the condensed consolidated statements of operations for the years ended December 31, 2011 and 2010, respectively. The results of LVE are consolidated in our condensed consolidated statements of operations for the three months and years ended December 31, 2011 and 2010. The previously reported results for the three months and year ended December 31, 2010 have been revised to reflect the correction of an immaterial error related to the consolidation of LVE. These revisions had no effect on net income, as previously reported in these periods.

 
Three Months Ended
 
Year Ended
 
December 31,
 
December 31,
 
2011
 
2010
 
2011
 
2010
 
(in thousands, except per share data)
Revenues
 
 
 
 
 
 
 
    Gaming
$
517,328

 
$
468,204

 
$
1,986,644

 
$
1,812,487

    Food and beverage
102,265

 
92,422

 
388,148

 
347,588

    Room
64,328

 
56,799

 
246,209

 
211,046

    Other
34,764

 
32,008

 
135,176

 
123,603

Gross revenues
718,685

 
649,433

 
2,756,177

 
2,494,724

Less promotional allowances
112,011

 
97,493

 
419,939

 
353,825

        Net revenues
606,674

 
551,940

 
2,336,238

 
2,140,899

 
 
 
 
 
 
 
 
Costs and expenses
 
 
 
 
 
 
 
    Gaming
243,994

 
224,357

 
924,451

 
859,818

    Food and beverage
51,649

 
48,359

 
200,165

 
180,840

    Room
16,190

 
12,556

 
56,111

 
49,323

    Other
26,716

 
25,125

 
108,907

 
99,458

    Selling, general and administrative
106,119

 
98,576

 
394,991

 
369,217

    Maintenance and utilities
38,399

 
35,952

 
153,512

 
140,722

    Depreciation and amortization
50,237

 
51,370

 
195,343

 
199,275

    Corporate expense
12,393

 
12,225

 
48,962

 
48,861

    Preopening expenses
1,342

 
2,469

 
6,634

 
7,459

    Other operating charges, net
4,789

 
(219
)
 
14,058

 
4,713

        Total costs and expenses
551,828

 
510,770

 
2,103,134

 
1,959,686

Operating income from Borgata

 

 

 
8,146

Operating income
54,846

 
41,170

 
233,104

 
189,359

 
 
 
 
 
 
 
 
Other expense (income)
 
 
 
 
 
 
 
    Interest income
(6
)
 
(1
)
 
(46
)
 
(5
)
    Interest expense, net of amounts capitalized
66,663

 
71,120

 
250,731

 
180,558

    Fair value adjustment of derivative instruments

 
480

 
265

 
480

    Loss on early retirements of debt, net
48

 
1,191

 
14

 
(2,758
)
    Gain on equity distribution

 

 

 
(2,535
)
    Other income
(10,582
)
 

 
(11,582
)
 
(10,000
)
    Other non-operating expenses from Borgata, net

 

 

 
3,133

        Total other expense, net
56,123

 
72,790

 
239,382

 
168,873

 
 
 
 
 
 
 
 
Income (loss) before income taxes
(1,277
)
 
(31,620
)
 
(6,278
)
 
20,486

Income taxes
(1,749
)
 
7,296

 
(1,721
)
 
(8,236
)
Net income (loss)
(3,026
)
 
(24,324
)
 
(7,999
)
 
12,250

Net (income) loss attributable to noncontrolling interest
2,535

 
17,226

 
4,145

 
(1,940
)
Net income (loss) attributable to Boyd Gaming Corporation
$
(491
)
 
$
(7,098
)
 
$
(3,854
)
 
$
10,310

 
 
 
 
 
 
 
 
Basic net income (loss) per common share
$
(0.01
)
 
$
(0.08
)
 
$
(0.04
)
 
$
0.12

 
 
 
 
 
 
 
 
Weighted average basic shares outstanding
87,732

 
86,877

 
87,339

 
86,601

 
 
 
 
 
 
 
 
Diluted net income (loss) per common share
$
(0.01
)
 
$
(0.08
)
 
$
(0.04
)
 
$
0.12

 
 
 
 
 
 
 
 
Weighted average diluted shares outstanding
87,732

 
86,877

 
87,339

 
86,831






The following table sets forth the impact of the consolidation of Borgata and LVE during the three months ended December 31, 2011. For the purposes of this presentation, and consistent with GAAP, Borgata and LVE have both been consolidated for the entire 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 December 31, 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
 
$
359,618

 
$
157,710

 
$

 
$
517,328

 
$

 
$

 
$
517,328

 
Food and beverage
 
67,042

 
35,223

 

 
102,265

 

 

 
102,265

 
Room
 
36,968

 
27,360

 

 
64,328

 

 

 
64,328

 
Other
 
25,195

 
9,569

 

 
34,764

 
2,724

 
(2,724
)
 
34,764

Gross revenues
 
488,823

 
229,862

 

 
718,685

 
2,724

 
(2,724
)
 
718,685

Less promotional allowances
 
58,559

 
53,452

 

 
112,011

 

 

 
112,011

 
     Net revenues
 
430,264

 
176,410

 

 
606,674

 
2,724

 
(2,724
)
 
606,674

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Costs and expenses
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Gaming
 
179,491

 
64,503

 

 
243,994

 

 

 
243,994

 
Food and beverage
 
33,706

 
17,943

 

 
51,649

 

 

 
51,649

 
Room
 
12,651

 
3,539

 

 
16,190

 

 

 
16,190

 
Other
 
19,360

 
7,356

 

 
26,716

 

 

 
26,716

 
Selling, general and administrative
 
75,582

 
30,537

 

 
106,119

 

 

 
106,119

 
Maintenance and utilities
 
24,677

 
14,672

 

 
39,349

 
(950
)
 

 
38,399

 
Depreciation and amortization
 
35,377

 
14,860

 

 
50,237

 

 

 
50,237

 
Corporate expense
 
12,393

 

 

 
12,393

 

 

 
12,393

 
Preopening expenses
 
3,929

 
137

 

 
4,066

 

 
(2,724
)
 
1,342

 
Other operating charges, net
 
4,150

 
639

 

 
4,789

 

 

 
4,789

 
     Total costs and expenses
 
401,316

 
154,186

 

 
555,502

 
(950
)
 
(2,724
)
 
551,828

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Operating income from Borgata
 
11,112

 

 
(11,112
)
 

 

 

 

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Operating income
 
40,060

 
22,224

 
(11,112
)
 
51,172

 
3,674

 

 
54,846

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Other expense (income)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Interest income
 
(6
)
 

 

 
(6
)
 

 

 
(6
)
 
Interest expense, net of amounts capitalized
 
38,638

 
21,708

 

 
60,346

 
6,317

 

 
66,663

 
Fair value of adjustment of derivative instruments
 

 

 

 

 

 

 

 
Loss on early retirements of debt, net
 

 
48

 

 
48

 

 

 
48

 
Other income
 
(10,582
)
 

 

 
(10,582
)
 

 

 
(10,582
)
 
Other non-operating expenses from Borgata, net
 
11,004

 

 
(11,004
)
 

 

 

 

 
     Total other expense, net
 
39,054

 
21,756

 
(11,004
)
 
49,806

 
6,317

 

 
56,123

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Income (loss) before income taxes
 
1,006

 
468

 
(108
)
 
1,366

 
(2,643
)
 

 
(1,277
)
Income taxes
 
(1,497
)
 
(252
)
 

 
(1,749
)
 

 

 
(1,749
)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net income (loss)
 
(491
)
 
216

 
(108
)
 
(383
)
 
(2,643
)
 

 
(3,026
)
Net (income) loss attributable to noncontrolling interest
 

 

 
(108
)
 
(108
)
 
2,643

 

 
2,535

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net income (loss) attributable to Boyd Gaming Corp
 
$
(491
)
 
$
216

 
$
(216
)
 
$
(491
)
 
$

 
$

 
$
(491
)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Basic net loss per common share
 
$
(0.01
)
 
 
 
 
 
 
 
 
 
 
 
$
(0.01
)
 
 
 

 
 
 
 
 
 
 
 
 
 
 

Weighted average basic shares outstanding
 
87,732

 
 
 
 
 
 
 
 
 
 
 
87,732

 
 
 

 
 
 
 
 
 
 
 
 
 
 

Diluted net loss per common share
 
$
(0.01
)
 
 
 
 
 
 
 
 
 
 
 
$
(0.01
)
 
 
 

 
 
 
 
 
 
 
 
 
 
 

Weighted average diluted shares outstanding
 
87,732

 
 
 
 
 
 
 
 
 
 
 
87,732

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 





The following table sets forth the impact of the consolidation of Borgata and LVE during the three months ended December 31, 2010. For the purposes of this presentation, and consistent with GAAP, Borgata and LVE have both been consolidated for the entire 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. The previously reported results for the three months ended December 31, 2010 have been revised to reflect the correction of an immaterial error related to the consolidation of LVE. These revisions had no effect on net income, as previously reported in this period.
 
 
 
Three Months Ended December 31, 2010
 
 
 
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
 
$
319,445

 
$
148,759

 
$

 
$
468,204

 
$

 
$

 
$
468,204

 
Food and beverage
 
58,260

 
34,162

 

 
92,422

 

 

 
92,422

 
Room
 
29,795

 
27,003

 

 
56,799

 

 

 
56,799

 
Other
 
22,303

 
9,705

 

 
32,008

 

 

 
32,008

Gross revenues
 
429,803

 
219,629

 

 
649,433

 

 

 
649,433

Less promotional allowances
 
46,648

 
50,845

 

 
97,493

 

 

 
97,493

 
     Net revenues
 
383,155

 
168,784

 

 
551,940

 

 

 
551,940

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Costs and expenses
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Gaming
 
162,044

 
62,313

 

 
224,357

 

 

 
224,357

 
Food and beverage
 
31,963

 
16,396

 

 
48,359

 

 

 
48,359

 
Room
 
9,342

 
3,214

 

 
12,556

 

 

 
12,556

 
Other
 
17,446

 
7,679

 

 
25,125

 

 

 
25,125

 
Selling, general and administrative
 
68,066

 
30,510

 

 
98,576

 

 

 
98,576

 
Maintenance and utilities
 
21,376

 
14,576

 

 
35,952

 

 

 
35,952

 
Depreciation and amortization
 
34,798

 
16,572

 

 
51,370

 

 

 
51,370

 
Corporate expense
 
12,225

 

 

 
12,225

 

 

 
12,225

 
Preopening expenses
 
3,415

 

 

 
3,415

 
(946
)
 

 
2,469

 
Other operating charges, net
 
(204
)
 
(15
)
 

 
(219
)
 

 

 
(219
)
 
     Total costs and expenses
 
360,471

 
151,245

 

 
511,716

 
(946
)
 

 
510,770

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Operating income from Borgata
 
8,769

 

 
(8,769
)
 

 

 

 

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Operating income
 
31,453

 
17,539

 
(8,769
)
 
40,224

 
946

 

 
41,170

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Other expense (income)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
    Interest income
 
(1
)
 

 

 
(1
)
 

 

 
(1
)
 
    Interest expense, net of amounts capitalized
 
33,225

 
21,791

 

 
55,016

 
16,104

 

 
71,120

 
    Fair value adjustment of derivative instruments
 
480

 

 

 
480

 

 

 
480

 
    Loss on early retirements of debt, net
 
1,191

 

 

 
1,191

 

 

 
1,191

 
    Other non-operating expenses from Borgata, net
 
10,837

 

 
(10,837
)
 

 

 

 

 
     Total other expense, net
 
45,732

 
21,791

 
(10,837
)
 
56,686

 
16,104

 

 
72,790

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Income (loss) before income taxes
 
(14,279
)
 
(4,251
)
 
2,068

 
(16,462
)
 
(15,158
)
 

 
(31,620
)
Income taxes
 
7,181

 
115

 

 
7,296

 

 

 
7,296

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net income (loss)
 
(7,098
)
 
(4,136
)
 
2,068

 
(9,166
)
 
(15,158
)
 

 
(24,324
)
Net income attributable to noncontrolling interest
 

 

 
2,068

 
2,068

 
15,158

 

 
17,226

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net income (loss) attributable to Boyd Gaming Corp
 
$
(7,098
)
 
$
(4,136
)
 
$
4,136

 
$
(7,098
)
 
$

 
$

 
$
(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 table sets forth the impact of the consolidation of Borgata and LVE during the year ended December 31, 2011. For the purposes of this presentation, and consistent with GAAP, Borgata and LVE have both been consolidated for the period from January 1, 2011 through December 31, 2011. 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.
 
 
 
Year Ended December 31, 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
 
$
1,338,202

 
$
648,442

 
$

 
$
1,986,644

 
$

 
$

 
$
1,986,644

 
Food and beverage
 
240,065

 
148,083

 

 
388,148

 

 

 
388,148

 
Room
 
129,672

 
116,537

 

 
246,209

 

 

 
246,209

 
Other
 
93,718

 
41,458

 

 
135,176

 
10,858

 
(10,858
)
 
135,176

Gross revenues
 
1,801,657

 
954,520

 

 
2,756,177

 
10,858

 
(10,858
)
 
2,756,177

Less promotional allowances
 
195,693

 
224,246

 

 
419,939

 

 

 
419,939

 
     Net revenues
 
1,605,964

 
730,274

 

 
2,336,238

 
10,858

 
(10,858
)
 
2,336,238

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Costs and expenses
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Gaming
 
660,580

 
263,871

 

 
924,451

 

 

 
924,451

 
Food and beverage
 
128,807

 
71,358

 

 
200,165

 

 

 
200,165

 
Room
 
41,576

 
14,535

 

 
56,111

 

 

 
56,111

 
Other
 
75,630

 
33,277

 

 
108,907

 

 

 
108,907

 
Selling, general and administrative
 
268,049

 
126,942

 

 
394,991

 

 

 
394,991

 
Maintenance and utilities
 
91,347

 
62,165

 

 
153,512

 

 

 
153,512

 
Depreciation and amortization
 
129,906

 
65,437

 

 
195,343

 

 

 
195,343

 
Corporate expense
 
48,962

 

 

 
48,962

 

 

 
48,962

 
Preopening expenses
 
17,263

 
229

 

 
17,492

 

 
(10,858
)
 
6,634

 
Other operating charges, net
 
7,660

 
6,398

 

 
14,058

 

 

 
14,058

 
     Total costs and expenses
 
1,469,780

 
644,212

 

 
2,113,992

 

 
(10,858
)
 
2,103,134

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Operating income from Borgata
 
43,031

 

 
(43,031
)
 

 

 

 

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Operating income
 
179,215

 
86,062

 
(43,031
)
 
222,246

 
10,858

 

 
233,104

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Other expense (income)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Interest income
 
(46
)
 

 

 
(46
)
 

 

 
(46
)
 
Interest expense, net of amounts capitalized
 
152,664

 
81,314

 

 
233,978

 
16,753

 

 
250,731

 
Fair value of adjustment of derivative instruments
 
265

 

 

 
265

 

 

 
265

 
(Gain) loss on early retirements of debt, net
 
20

 
(6
)
 

 
14

 

 

 
14

 
Other income
 
(11,582
)
 

 

 
(11,582
)
 

 

 
(11,582
)
 
Other non-operating expenses from Borgata, net
 
41,280

 

 
(41,280
)
 

 

 

 

 
     Total other expense, net
 
182,601

 
81,308

 
(41,280
)
 
222,629

 
16,753

 

 
239,382

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Income (loss) before income taxes
 
(3,386
)
 
4,754

 
(1,751
)
 
(383
)
 
(5,895
)
 

 
(6,278
)
Income taxes
 
(468
)
 
(1,253
)
 

 
(1,721
)
 

 

 
(1,721
)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net income (loss)
 
(3,854
)
 
3,501

 
(1,751
)
 
(2,104
)
 
(5,895
)
 

 
(7,999
)
Net (income) loss attributable to noncontrolling interest
 

 

 
(1,750
)
 
(1,750
)
 
5,895

 

 
4,145

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net income (loss) attributable to Boyd Gaming Corp
 
$
(3,854
)
 
$
3,501

 
$
(3,501
)
 
$
(3,854
)
 
$

 
$

 
$
(3,854
)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Basic net loss per common share
 
$
(0.04
)
 
 
 
 
 
 
 
 
 
 
 
$
(0.04
)
 
 
 

 
 
 
 
 
 
 
 
 
 
 

Weighted average basic shares outstanding
 
87,339

 
 
 
 
 
 
 
 
 
 
 
87,339

 
 
 

 
 
 
 
 
 
 
 
 
 
 

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

 
 
 
 
 
 
 
 
 
 
 

Weighted average diluted shares outstanding
 
87,339

 
 
 
 
 
 
 
 
 
 
 
87,339

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 






The following table sets forth the impact of the consolidation of Borgata and LVE during the year ended December 31, 2010. For the purposes of this presentation, and consistent with GAAP, Borgata has been consolidated for the period from March 24, 2010 through December 31, 2010, and LVE has been consolidated for the period from January 1, 2010 through December 31, 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. The previously reported results for the year ended December 31, 2010 have been revised to reflect the correction of an immaterial error related to the consolidation of LVE. These revisions had no effect on net income, as previously reported in this period.
 
 
 
Year Ended December 31, 2010
 
 
 
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
 
$
1,306,414

 
$
506,073

 
$

 
$
1,812,487

 
$

 
$

 
$
1,812,487

 
Food and beverage
 
231,054

 
116,534

 

 
347,588

 

 

 
347,588

 
Room
 
120,000

 
91,045

 

 
211,046

 

 

 
211,046

 
Other
 
89,851

 
33,752

 

 
123,603

 

 

 
123,603

Gross revenues
 
1,747,319

 
747,404

 

 
2,494,724

 

 

 
2,494,724

Less promotional allowances
 
186,561

 
167,264

 

 
353,825

 

 

 
353,825

 
     Net revenues
 
1,560,758

 
580,140

 

 
2,140,899

 

 

 
2,140,899

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Costs and expenses
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Gaming
 
655,856

 
203,962

 

 
859,818

 

 

 
859,818

 
Food and beverage
 
124,851

 
55,989

 

 
180,840

 

 

 
180,840

 
Room
 
37,517

 
11,806

 

 
49,323

 

 

 
49,323

 
Other
 
72,249

 
27,209

 

 
99,458

 

 

 
99,458

 
Selling, general and administrative
 
274,234

 
94,983

 

 
369,217

 

 

 
369,217

 
Maintenance and utilities
 
90,809

 
49,913

 

 
140,722

 

 

 
140,722

 
Depreciation and amortization
 
146,389

 
52,886

 

 
199,275

 

 

 
199,275

 
Corporate expense
 
48,861

 

 

 
48,861

 

 

 
48,861

 
Preopening expenses
 
8,405

 

 

 
8,405

 
(946
)
 

 
7,459

 
Other operating charges, net
 
4,721

 
(8
)
 

 
4,713

 

 

 
4,713

 
     Total costs and expenses
 
1,463,892

 
496,740

 

 
1,960,632

 
(946
)
 

 
1,959,686

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Operating income from Borgata
 
49,846

 

 
(41,700
)
 
8,146

 

 

 
8,146

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Operating income
 
146,712

 
83,400

 
(41,700
)
 
188,413

 
946

 

 
189,359

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Other expense (income)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Interest income
 
(5
)
 

 

 
(5
)
 

 

 
(5
)
 
Interest expense, net of amounts capitalized
 
119,316

 
45,138

 

 
164,454

 
16,104

 

 
180,558

 
Fair value adjustment of derivative instruments
 
480

 

 

 
480

 

 

 
480

 
Gain on early retirements of debt, net
 
(2,758
)
 

 

 
(2,758
)
 

 

 
(2,758
)
 
Other income
 
(10,000
)
 

 

 
(10,000
)
 

 

 
(10,000
)
 
Gain on equity distribution
 
(2,535
)
 

 

 
(2,535
)
 

 

 
(2,535
)
 
Other non-operating expenses from Borgata, net
 
27,736

 

 
(24,603
)
 
3,133

 

 

 
3,133

 
     Total other expense, net
 
132,234

 
45,138

 
(24,603
)
 
152,769

 
16,104

 

 
168,873

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Income (loss) before income taxes
 
14,478

 
38,263

 
(17,097
)
 
35,644

 
(15,158
)
 

 
20,486

Income taxes
 
(4,168
)
 
(4,068
)
 

 
(8,236
)
 

 

 
(8,236
)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net income (loss)
 
10,310

 
34,195

 
(17,097
)
 
27,408

 
(15,158
)
 

 
12,250

Net income attributable to noncontrolling interest
 

 

 
(17,098
)
 
(17,098
)
 
15,158

 

 
(1,940
)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net income (loss) attributable to Boyd Gaming Corp
 
$
10,310

 
$
34,195

 
$
(34,195
)
 
$
10,310

 
$

 
$

 
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 pro forma consolidated financial results as if the effective control of Borgata had occurred on January 1, 2010 (rather than March 24, 2010). The Boyd Gaming Corp column reflects the full consolidation of LVE and presents Borgata using the equity method of accounting. 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. The previously reported results for the year ended December 31, 2010 have been revised to reflect the correction of an immaterial error related to the consolidation of LVE. These revisions had no effect on net income, as previously reported in this period.
.
 
Year Ended December 31, 2010
 
 
 
 
 
 
 
Boyd Gaming Corp
 
Boyd Gaming Corp
 
Borgata
 
Eliminations
 
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
7,459

 

 

 
7,459

    Other operating charges, net
4,721

 
60

 

 
4,781

        Total costs and expenses
1,462,946

 
638,736

 

 
2,101,682

 
 
 
 
 
 
 
 
Operating income from Borgata
49,846

 

 
(49,846
)
 

Operating income
147,658

 
99,693

 
(49,846
)
 
197,505

 
 
 
 
 
 
 
 
Other expense (income)
 
 
 
 
 
 
 
    Interest income
(5
)
 

 

 
(5
)
    Interest expense, net of amounts capitalized
135,420

 
50,199

 

 
185,619

    Fair value adjustment of derivative instruments
480

 

 

 
480

    Gain on early retirements of debt, net
(2,758
)
 

 

 
(2,758
)
    Other income
(10,000
)
 

 

 
(10,000
)
    Gain on equity distribution
(2,535
)
 

 

 
(2,535
)
    Other non-operating expenses from Borgata, net
27,736

 

 
(27,736
)
 

        Total other expense, net
148,338

 
50,199

 
(27,736
)
 
170,801

 
 
 
 
 
 
 
 
Income (loss) before income taxes
(680
)
 
49,494

 
(22,110
)
 
26,704

Income taxes
(4,168
)
 
(5,273
)
 

 
(9,441
)
Net income (loss)
(4,848
)
 
44,221

 
(22,110
)
 
17,263

Net (income) loss attributable to noncontrolling interest
15,158

 

 
(22,111
)
 
(6,953
)
Net income (loss) 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 tables reconcile Adjusted earnings (loss) and Adjusted earnings (loss) per share to Net income (loss) attributable to Boyd Gaming Corporation and Net income (loss) per share, respectively, as reported in accordance with GAAP. The weighted average shares outstanding represent the shares used in the diluted net income per share computations, except to the extent such common share equivalents are anti-dilutive. Also, during periods in which our adjusted earnings result in a loss, our basic shares outstanding are used in the computation of Adjusted loss per share, as any common share equivalents would be anti-dilutive.
 
Three Months Ended
 
Year Ended
 
December 31,
 
December 31,
 
2011
 
2010
 
2011
 
2010
 
(in thousands, except per share data)
Net income (loss) attributable to Boyd Gaming Corporation
$
(491
)
 
$
(7,098
)
 
$
(3,854
)
 
$
10,310

   Adjustments related to Boyd Gaming:
 
 
 
 

 

      Preopening expenses, excluding impact of LVE
$
3,929

 
$
3,415

 
$
17,264

 
$
8,405

      Adjustments to property tax accruals, net

 

 
(7,464
)
 

   Other operating charges, net
4,176

 
(203
)
 
7,660

 
4,721

   Accelerated amortization of deferred loan fees
376

 

 
376

 

      Change in fair value of derivative instruments

 
480

 
265

 
480

  (Gain) loss on early retirements of debt, net

 
1,191

 
20

 
(2,758
)
      Other income
(10,582
)
 

 
(11,582
)
 
(10,000
)
      Gain on equity distribution

 

 

 
(2,535
)
    Adjustments related to Borgata:
 
 
 
 

 

      Preopening expenses
$
137

 
$

 
$
228

 
$

   Other operating charges, net
790

 
(16
)
 
6,575

 
(8
)
      Accelerated amortization of deferred loan fees
1,029

 

 
1,029

 
2,012

      Valuation adjustments related to consolidation, net
67

 

 
389

 

      (Gain) loss on early retirements of debt
48

 

 
(6
)
 

      Our share of Borgata's other operating charges, net

 

 

 
34

          Total adjustments
$
(30
)
 
$
4,867

 
$
14,754

 
$
351

 
 
 
 
 
 
 
 
      Income tax effect for above adjustments
(1,316
)
 
(1,721
)
 
(5,648
)
 
899

      Impact on noncontrolling interest, net
(1,035
)
 
8

 
(4,108
)
 
(1,002
)
          Adjusted earnings (loss)
$
(2,872
)
 
$
(3,944
)
 
$
1,144

 
$
10,558

 
 
 
 
 
 
 
 
      Adjusted earnings (loss) per share
$
(0.03
)
 
$
(0.05
)
 
$
0.01

 
$
0.12

 
 
 
 
 
 
 
 
      Weighted average shares outstanding
87,732

 
86,877

 
87,594

 
86,831

 
 
 
 
 
 
 
 
Net income (loss) per share
$
(0.01
)
 
$
(0.08
)
 
$
(0.04
)
 
$
0.12

   Adjustments related to Boyd Gaming:
 
 
 
 
 
 
 
      Preopening expenses, excluding impact of LVE
$
0.05

 
$
0.04

 
$
0.20

 
$
0.10

      Adjustments to property tax accruals, net

 

 
(0.09
)
 

      Other operating charges, net
0.06

 

 
0.09

 
0.05

      Accelerated amortization of deferred loan fees

 

 



      Change in fair value of derivative instruments

 

 

 
0.01

  (Gain) loss on early retirements of debt, net

 
0.01

 

 
(0.03
)
      Other income
(0.12
)
 

 
(0.13
)
 
(0.12
)
      Gain on equity distribution

 

 

 
(0.03
)
    Adjustments related to Borgata:
 
 
 
 
 
 
 
      Preopening expenses
$

 
$

 
$

 
$

      Other operating charges, net
0.01

 

 
0.08

 

      Accelerated amortization of deferred loan fees
0.01

 

 
0.01

 
0.02

      Valuation adjustments related to consolidation, net

 

 

 

  (Gain) loss on early retirements of debt, net

 

 

 

      Our share of Borgata's other operating charges, net

 

 

 

          Total adjustments
$
0.01

 
$
0.05

 
$
0.16

 
$

      Income tax effect for above adjustments
(0.02
)
 
(0.02
)
 
(0.06
)
 
0.01

      Impact on noncontrolling interest, net
(0.01
)
 

 
(0.05
)
 
(0.01
)
          Adjusted earnings (loss) per share
$
(0.03
)
 
$
(0.05
)
 
$
0.01

 
$
0.12






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 years ended December 31, 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 months ended December 31, 2011 and 2010 and for the year ended December 31, 2011, as reported in the table below, reflect the consolidation of Borgata and LVE for the entire period. 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 previously reported results for the three months and year ended December 31, 2010 have been revised to reflect the correction of an immaterial error related to the consolidation of LVE. These revisions had no effect on net income, as previously reported in these periods.

 
 
Three Months Ended
 
Year Ended
 
 
December 30,
 
December 31,
 
 
2011
 
2010
 
2011
 
2010
 
 
(in thousands)
Net Revenues
 
 
 
 
 
 
 
 
    Las Vegas Locals
 
$
152,696

 
$
152,125

 
$
604,965

 
$
607,366

    Downtown Las Vegas
 
58,671

 
57,133

 
224,250

 
218,221

    Midwest and South (1)
 
217,567

 
172,546

 
771,355

 
728,767

    Atlantic City
 
176,410

 
168,784

 
730,274

 
580,140

            Reportable Segment Net revenues
 
605,344

 
550,588

 
2,330,844

 
2,134,494

    Other
 
1,330

 
1,352

 
5,394

 
6,405

            Net revenues
 
$
606,674

 
$
551,940

 
$
2,336,238

 
$
2,140,899

 
 
 
 
 
 
 
 
 
Adjusted EBITDA
 
 
 
 
 
 
 
 
    Las Vegas Locals
 
$
36,842

 
$
34,125

 
$
145,848

 
$
137,464

    Downtown Las Vegas
 
10,839

 
10,866

 
35,214

 
34,227

    Midwest and South (1)
 
39,090

 
30,423

 
167,101

 
143,699

        Wholly-owned property Adjusted EBITDA
 
86,771

 
75,414

 
348,163

 
315,390

         Corporate expense
 
(10,363
)
 
(9,500
)
 
(40,189
)
 
(39,565
)
         Wholly-owned Adjusted EBITDA
 
76,408

 
65,914

 
307,974

 
275,825

    Atlantic City
 
37,860

 
34,096

 
158,126

 
136,278

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

 

 

 
8,180

            Adjusted EBITDA
 
$
114,268

 
$
100,010

 
$
466,100

 
$
420,283

 
 
 
 
 
 
 
 
 
Other operating costs and expenses
 
 
 
 
 
 
 
 
    Deferred rent
 
$
1,034

 
$
1,067

 
$
4,136

 
$
4,271

    Depreciation and amortization
 
50,237

 
51,370

 
195,343

 
199,275

    Preopening expenses
 
1,342

 
2,469

 
6,634

 
7,459

    Share-based compensation expense
 
2,257

 
3,200

 
9,997

 
11,324

    Other operating charges, net
 
4,789

 
(219
)
 
14,058

 
4,713

    Other
 
(237
)
 
953

 
2,828

 
3,882

            Total other operating costs and expenses
 
59,422

 
58,840

 
232,996

 
230,924

Operating income
 
54,846

 
41,170

 
233,104

 
189,359

Other non-operating items
 
 
 
 
 
 
 
 
    Interest expense, net
 
66,657

 
71,119

 
250,685

 
180,553

    Fair value adjustment of derivative instruments
 

 
480

 
265

 
480

    (Gain) loss on early retirements of debt, net
 
48

 
1,191

 
14

 
(2,758
)
    Other income
 
(10,582
)
 

 
(11,582
)
 
(10,000
)
    Gain on equity distribution
 

 

 

 
(2,535
)
    Our share of Borgata's non-operating expenses, net
 

 

 

 
3,133

            Total other non-operating costs and expenses, net
 
56,123

 
72,790

 
239,382

 
168,873

Income (loss) before income taxes
 
(1,277
)
 
(31,620
)
 
(6,278
)
 
20,486

Income taxes
 
(1,749
)
 
7,296

 
(1,721
)
 
(8,236
)
Net income (loss)
 
(3,026
)
 
(24,324
)
 
(7,999
)
 
12,250

Net (income) loss attributable to noncontrolling interest
 
2,535

 
17,226

 
4,145

 
(1,940
)
Net income (loss) attributable to Boyd Gaming Corporation
 
$
(491
)
 
$
(7,098
)
 
$
(3,854
)
 
$
10,310


(1) IP provided $44.6 million in net revenues and $8.4 million in Adjusted EBITDA, which is reported in the three months and year ended December 31, 2011.






The following supplemental pro forma information presents pro forma consolidated financial results as if the effective control of Borgata had occurred on January 1, 2010 (rather than March 24, 2010). The Boyd Gaming Corp column reflects the full consolidation of LVE and presents Borgata using the equity method of accounting. 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. The previously reported results for the year ended December 31, 2010 have been revised to reflect the correction of an immaterial error related to the consolidation of LVE. These revisions had no effect on net income, as previously reported in this period.

 
 
Year Ended December 31, 2010
 
 
Boyd Gaming
 
Borgata
 
 
 
Boyd Gaming Corp
 
 
Corp
 
Stub
 
Adjustments
 
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

 
158,289

 

 
738,429

            Reportable Segment Net revenues
 
2,134,494

 
158,289

 

 
2,292,783

    Other
 
6,405

 

 

 
6,405

            Net revenues
 
$
2,140,899

 
$
158,289

 
$

 
$
2,299,188

 
 
 
 
 
 
 
 
 
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
 
7,459

 

 

 
7,459

    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
 
230,924

 
16,821

 
(34
)
 
247,711

Operating income
 
189,359

 
16,294

 
(8,146
)
 
197,507

Other non-operating items
 
 
 
 
 
 
 
 
    Interest expense, net
 
180,553

 
5,063

 

 
185,616

    Fair value adjustment of derivative instruments
 
480

 

 

 
480

    (Gain) loss on early retirements of debt, net
 
(2,758
)
 

 

 
(2,758
)
    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
 
168,873

 
5,063

 
(3,133
)
 
170,803

Income (loss) before income taxes
 
20,486

 
11,231

 
(5,013
)
 
26,704

Income taxes
 
(8,236
)
 
(1,206
)
 

 
(9,442
)
Net income (loss)
 
12,250

 
10,025

 
(5,013
)
 
17,262

Net income attributable to noncontrolling interest
 
(1,940
)
 

 
(5,012
)
 
(6,952
)
Net income (loss) attributable to Boyd Gaming Corporation
 
$
10,310

 
$
10,025

 
$
(10,025
)
 
$
10,310






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
 
Year Ended
 
 
 
December 31,
 
December 31,
 
 
 
2011
 
2010
 
2011
 
2010
 
 
 
(in thousands)
 
Corporate expense as reported on our consolidated statements
 
 
 
 
 
 
 
 
 
   of operations
 
$
12,393

 
$
12,225

 
$
48,962

 
$
48,861

 
Corporate share-based compensation expense
 
(2,030
)
 
(2,725
)
 
(8,773
)
 
(9,296
)
 
Corporate expense as reported on the accompanying table
 
$
10,363

 
$
9,500

 
$
40,189

 
$
39,565

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
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
 
Year Ended
 
 
 
December 31,
 
December 31,
 
 
 
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 as reflected, or partially reflected as during the year ended December 31, 2010, in our condensed consolidated statements presented herein. 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
 
Year Ended
 
 
December 31,
 
December 31,
 
 
2011
 
2010
 
2011
 
2010
 
 
(in thousands)
Revenues
 
 
 
 
 
 
 
 
    Gaming
 
$
157,710

 
$
148,759

 
$
648,442

 
$
643,904

    Food and beverage
 
35,223

 
34,162

 
148,083

 
147,751

    Room
 
27,360

 
27,003

 
116,537

 
115,199

    Other
 
9,569

 
9,705

 
41,458

 
42,931

Gross revenues
 
229,862

 
219,629

 
954,520

 
949,785

Less promotional allowances
 
53,452

 
50,845

 
224,246

 
211,356

        Net revenues
 
176,410

 
168,784

 
730,274

 
738,429

 
 
 
 
 
 
 
 
 
Costs and expenses
 
 
 
 
 
 
 
 
    Gaming
 
64,503

 
62,313

 
263,871

 
263,823

    Food and beverage
 
17,943

 
16,396

 
71,358

 
69,489

    Room
 
3,539

 
3,214

 
14,535

 
13,992

    Other
 
7,356

 
7,679

 
33,277

 
34,334

    Selling, general and administrative
 
30,537

 
30,510

 
126,942

 
123,963

    Maintenance and utilities
 
14,672

 
14,576

 
62,165

 
63,435

    Depreciation and amortization
 
14,860

 
16,572

 
65,437

 
69,640

    Preopening expense
 
137

 

 
229

 

    Write-downs and other items, net
 
639

 
(15
)
 
6,398

 
60

        Total costs and expenses
 
154,186

 
151,245

 
644,212

 
638,736

Operating income
 
22,224

 
17,539

 
86,062

 
99,693

 
 
 
 
 
 
 
 
 
Other (income) expense
 
 
 
 
 
 
 
 
    Interest expense, net of amounts capitalized
 
21,708

 
21,791

 
81,314

 
50,199

    Gain on early retirements of debt
 
48

 

 
(6
)
 

        Total other (income) expense
 
21,756

 
21,791

 
81,308

 
50,199

Income (loss) before income taxes
 
468

 
(4,251
)
 
4,754

 
49,494

Income taxes
 
(252
)
 
115

 
(1,253
)
 
(5,273
)
Net income (loss)
 
$
216

 
$
(4,136
)
 
$
3,501

 
$
44,221










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.

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, and its results were consolidated prospectively beginning late in 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 year ended December 31, 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.