{ "market" : {"NAME" : "U.S.", "ID" : "us_market", "TZ" : "ET", "TZOFFSET" : "-18000", "open" : "", "close" : "", "flags" : {}} , "STREAMER_SERVER" : "http://streamerapi.finance.yahoo.com","arrowAsChangeSign" : false,"throttleInterval": "1000"}
prnewswire

Boyd Gaming Reports Third Quarter Results

  • Press Release
  • Source: Boyd Gaming Corporation
  • On 7:00 am EDT, Tuesday October 27, 2009

LAS VEGAS, Oct. 27 /PRNewswire-FirstCall/ -- Boyd Gaming Corporation (NYSE: BYD - News) today reported financial results for the third quarter ended September 30, 2009.

Related Quotes

SymbolPriceChange
BYD8.76+0.13
Chart for BOYD GAMING CORP
{"s" : "byd","k" : "c10,l10,p20,t10","o" : "","j" : ""}

(Logo: http://www.newscom.com/cgi-bin/prnh/20030219/BOYDLOGO)

For the quarter, we reported net income of $6.3 million, or $0.07 per share, compared to net income of $8.7 million, or $0.10 per share, in the same period last year. Adjusted Earnings(1) for the third quarter 2009 were $8.0 million, or $0.09 per share, compared to $14.0 million, or $0.16 per share, for the same period in 2008.

Certain pre-tax items resulted in a net increase in Adjusted Earnings of $1.3 million ($1.7 million, net of tax, or $0.02 per share) during the third quarter 2009, including a $13.5 million noncash, pre-tax impairment charge related to our joint venture with Morgans Hotel Group at Echelon, offset by a $14.4 million gain related to our share of an insurance settlement associated with the fire at The Water Club construction site in 2007. By comparison, the third quarter 2008 included certain pre-tax items that had a net effect of increasing Adjusted Earnings by $9.0 million ($5.3 million, net of tax, or $0.06 per share), primarily related to preopening expenses and write-downs and other charges. Pre-tax items in the third quarter 2009 and 2008 are listed in a table included in this press release.

Net revenues were $398.2 million for the third quarter 2009, compared to $426.5 million for the same quarter in 2008, a decrease of 6.6%. Total Adjusted EBITDA was $96.6 million for the quarter, a decrease of 4.5% from $101.2 million in the prior year.

Keith Smith, President and Chief Executive Officer of Boyd Gaming, commented on the quarter, "We are encouraged that we were able to produce both increased EBITDA and operating margins in three of our four regions during the quarter. Improved results in our Downtown Las Vegas, Borgata and Midwest and South regions helped offset softness in the Las Vegas Locals market. While visitation levels remained fairly constant, spend per visitor continues to be down significantly year-over-year, as consumers are still being cautious with their spending. I am extremely proud of our management team's ability to produce strengthened operating results and improved margins in the face of declining revenues."

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

Year-To-Date Results

We reported net income for the nine months ended September 30, 2009 of $5.3 million, or $0.06 per share. By comparison, we reported a net loss of $2.2 million, or $0.03 loss per share, for the nine months ended September 30, 2008. Our nine-month results in the period ended September 30, 2009 were primarily impacted by noncash, pre-tax impairment charges of $28.4 million related to Dania Jai-Alai, and $13.5 million related to our joint venture with Morgans Hotel Group at Echelon, offset by a $14.4 million gain related to the fire at The Water Club. Nine-month results in the period ended September 30, 2008 reflect a noncash, pre-tax impairment charge of $84.0 million related to Dania Jai-Alai.

Adjusted Earnings for the nine months ended September 30, 2009 were $31.4 million, or $0.36 per share, compared to $70.0 million, or $0.80 per share, for the nine-month period in 2008.

Net revenues were $1.26 billion and $1.36 billion for the nine months ended September 30, 2009 and 2008, respectively. Total Adjusted EBITDA was $311.8 million for the current nine-month period. By comparison, total Adjusted EBITDA for the 2008 period was $348.5 million.

Echelon Update

Development of the Echelon master plan - including the resort, casino and retail project that is owned by Echelon Resorts, a subsidiary of the Company - remains suspended. Based on our current outlook, we do not anticipate that Echelon will resume construction for three to five years.

Smith said, "We continue to believe in the long-term viability of the Las Vegas market. But given the ongoing weak economic conditions, the significant new supply coming online and a difficult capital market environment for projects of this nature, resuming construction in the near term is not an option. We remain committed to having a significant presence on the Las Vegas Strip as part of our long-term growth strategy and we continue to view this site as a major strategic asset. We will use the time this ongoing suspension creates to ensure that the project that is ultimately built is appropriately positioned and competitive in the marketplace."

As a consequence of the uncertainty surrounding Echelon, we recorded an impairment charge of $13.5 million in the third quarter related to the joint venture at Echelon with Morgans Hotel Group. In addition, Echelon and Shangri-La Hotels and Resorts mutually agreed to terminate Shangri-La's management and technical services agreements.

Station Casinos Update

Commenting on Boyd Gaming's previously disclosed proposal to acquire some or all of the assets of Station Casinos, Smith said, "We remain very serious about acquiring Station's assets when permitted by the bankruptcy court. We believe an acquisition would deliver immediate value to our shareholders, and represents a very attractive and timely solution for Station, its creditors, employees and customers."

Key Operations Review

Las Vegas Locals

In our Las Vegas Locals segment, third quarter 2009 net revenues were $150.7 million versus $181.8 million for the third quarter 2008. Third quarter 2009 Adjusted EBITDA was $31.4 million, a 31.3% decrease from the $45.7 million in the same quarter 2008. Results in the region continue to be impacted by lower consumer spending and room rate pressures throughout the entire market, as Las Vegas remains one of the hardest-hit metropolitan areas.

Downtown

Our Downtown Las Vegas properties generated net revenues of $54.9 million versus $55.6 million in the third quarter 2008. Adjusted EBITDA for the third quarter was $8.7 million, a 26.1% increase from the $6.9 million reported in the third quarter 2008. Continued strength in our Hawaiian customer segment driven by refinements in our targeted marketing efforts, as well as cost-control measures, contributed to gains in this region.

Midwest and South

In our Midwest and South region, we recorded $192.6 million in net revenues for the third quarter 2009, compared to $189.1 million for the same period in 2008. Adjusted EBITDA for the current period was $41.5 million, an increase of 6.2% from the $39.1 million reported in the third quarter of 2008. Regional results were boosted by a strong performance at our recently expanded Blue Chip property, as well as continued growth at Delta Downs.

Borgata

Net revenues for Borgata were $222.6 million for the third quarter 2009, compared to $239.9 million recorded in the same quarter in 2008. Operating income for the third quarter 2009 increased to $77.0 million, versus $39.5 million for the third quarter 2008, in part due to a $28.7 million gain on an insurance settlement related to the fire at The Water Club. Adjusted EBITDA increased to $67.6 million, up from $59.8 million for the third quarter 2008. Borgata continued to expand its leading market share during the third quarter, while improved efficiencies and cost-containment initiatives helped the property grow both operating income and Adjusted EBITDA.

Key Financial Statistics

The following is additional information as of and for the three months ended September 30, 2009:

  • Debt balance: $2.65 billion
  • Cash: $89.1 million
  • Maintenance capital expenditures: $11.3 million
  • Echelon expansion capital expenditures: $4.7 million
  • Debt balance at Borgata: $595.1 million

Conference Call Information

We will host our third quarter 2009 conference call today, October 27, at 12:00 p.m. Eastern. The conference call number is 888.680.0860 and the passcode is 28870548. 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://phx.corporate-ir.net/phoenix.zhtml?p=irol-eventDetails&c=95703&eventID=2478840

Following the call's completion, a replay will be available by dialing 888.286.8010 today, October 27, beginning two hours after the completion of the call and continuing through Tuesday, November 3. The passcode for the replay will be 19326935. The replay will also be available on the Internet at www.boydgaming.com .

    BOYD GAMING CORPORATION AND SUBSIDIARIES
    CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

                                 Three Months Ended      Nine Months Ended
                                    September 30,          September 30,
                                 ------------------      -----------------
                                   2009      2008        2009        2008
                                   ----      ----        ----        ----
        Revenues
          Gaming                 $332,054  $351,788  $1,051,714  $1,125,812
          Food and beverage        55,695    59,767     173,424     191,577
          Room                     30,062    33,065      93,251     107,936
          Other                    24,722    28,021      76,143      89,077
                                   ------    ------      ------      ------
        Gross revenues            442,533   472,641   1,394,532   1,514,402
        Less promotional
         allowances                44,290    46,186     138,494     156,065
                                   ------    ------     -------     -------
                Net revenues      398,243   426,455   1,256,038   1,358,337
                                  -------   -------   ---------   ---------

        Costs and expenses
          Gaming                  161,690   169,045     502,029     518,427
          Food and beverage        31,026    35,152      94,524     111,008
          Room                     10,186    10,991      30,212      33,594
          Other                    19,863    22,426      58,730      69,001
          Selling, general and
           administrative          70,901    73,395     217,492     227,351
          Maintenance and
           utilities               24,752    25,819      70,111      72,731
          Depreciation and
           amortization            40,579    41,573     125,324     127,318
          Corporate expense        11,356    12,540      35,077      42,323
          Preopening expenses       4,880     5,978      14,773      16,764
          Write-downs and
           other charges, net      14,287     3,215      41,415      94,702
                                   ------     -----      ------      ------
              Total costs and
               expenses           389,520   400,134   1,189,687   1,313,219
                                  -------   -------   ---------   ---------

        Operating income
         from Borgata              38,189    19,429      63,921      48,441
                                   ------    ------      ------      ------
        Operating income           46,912    45,750     130,272      93,559
                                   ------    ------     -------      ------

        Other expense (income)
          Interest income              (1)   (1,056)         (5)     (1,069)
          Interest expense,
           net of amounts
           capitalized             32,300    27,400     113,806      84,823
          Increase in value
           of derivative
           instruments                  -         -           -        (425)
          Gain on early
           retirements of debt     (3,604)     (616)    (12,061)     (2,429)
          Other non-operating
           expenses                    30         -          30           -
          Other non-operating
           expenses from
           Borgata, net             7,204     5,154      16,230      12,889
                                    -----     -----      ------      ------
                Total other
                 expense, net      35,929    30,882     118,000      93,789
                                   ------    ------     -------      ------

        Income (loss) before
         income taxes              10,983    14,868      12,272        (230)
        Provision for income
         taxes                     (4,668)   (6,170)     (7,007)     (2,001)
                                   ------    ------      ------      ------
        Net income (loss)          $6,315    $8,698      $5,265     $(2,231)
                                   ======    ======      ======     =======

        Basic net income
         (loss) per common
         share                      $0.07     $0.10       $0.06      $(0.03)
                                    =====     =====       =====      ======

        Weighted average
         basic shares
         outstanding               86,264    87,872      86,481      87,845
                                   ======    ======      ======      ======

        Diluted net income
         (loss) per common
         share                      $0.07     $0.10       $0.06      $(0.03)
                                    =====     =====       =====      ======

        Weighted average
         diluted shares
         outstanding               86,436    87,923      86,550      87,845
                                   ======    ======      ======      ======

        Dividends declared
         per common share              $-        $-          $-       $0.30
                                      ===       ===         ===       =====



    The following table reconciles the net income (loss) based upon United
    States generally accepted accounting principles to adjusted earnings and
    adjusted earnings per share.


                                     Three Months Ended  Nine Months Ended
                                        September 30,      September 30,
                                     ------------------  -----------------
                                        2009     2008     2009     2008
                                        ----     ----     ----     ----
                                                (In thousands)
        Net income (loss)              $6,315   $8,698   $5,265  $(2,231)
          Adjustments:
            Preopening expenses         4,880    5,978   14,773   16,764
            Our share of Borgata's
             preopening expenses            -      417      349    2,926
            Our share of Borgata's
             other items and write-
             downs, net               (14,339)      (3) (14,308)      76
            Write-downs and
             other charges, net        14,287    3,215   41,415   94,702
            Increase in value of
             derivative instruments         -        -        -     (425)
            Gain on early
             retirements of debt       (3,604)    (616) (12,061)  (2,429)
            Other non-operating
             expenses                      30        -       30        -
            Prior period interest
             expense related to the
             finalization of
             our purchase price
             for Dania Jai-Alai             -        -    8,883        -
            Income tax effect for
             above adjustments            424   (3,731) (12,922) (39,365)
                                          ---   ------  -------  -------
        Adjusted earnings              $7,993  $13,958  $31,424  $70,018
                                       ======  =======  =======  =======

        Adjusted earnings per
         diluted share (Adjusted
         EPS)                           $0.09    $0.16    $0.36    $0.80
                                        =====    =====    =====    =====

        Weighted average diluted
         shares outstanding            86,436   87,923   86,550   87,845
                                       ======   ======   ======   ======



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


                                              Three Months   Nine Months
                                                  Ended         Ended
                                              September 30,  September 30,
                                              -------------  -------------
                                               2009   2008   2009    2008
                                               ----   ----   ----    ----
        Diluted net income
         (loss) per common share              $0.07  $0.10  $0.06  $(0.03)
          Adjustments:
            Preopening expenses                0.06   0.07   0.17    0.19
            Our share of Borgata's
             preopening expenses                  -   0.00   0.00    0.04
            Our share of Borgata's other
             items and write-downs, net       (0.17) (0.00) (0.16)   0.00
            Write-downs and
             other charges, net                0.17   0.04   0.48    1.08
            Increase in value of
             derivative instruments               -      -      -   (0.00)
            Gain on early
             retirements of debt              (0.04) (0.01) (0.14)  (0.03)
            Other non-operating expenses       0.00      -   0.00       -
            Prior period interest expense
             related to the finalization of
             our purchase price
             for Dania Jai-Alai                   -      -   0.10       -
            Income tax effect for
             above adjustments                 0.00  (0.04) (0.15)  (0.45)
                                               ----  -----  -----   -----
        Adjusted earnings per diluted
         share (Adjusted EPS)                 $0.09  $0.16  $0.36   $0.80
                                              =====  =====  =====   =====



    The following table presents Net Revenues and Adjusted EBITDA by operating
    segment and reconciles Adjusted EBITDA to net income (loss) for the three
    and nine months ended September 30, 2009 and 2008. Note that in the
    Company's periodic reports filed with the Securities and Exchange
    Commission, the results from Dania Jai-Alai and corporate expense are
    classified as part of total other operating costs and expenses and are not
    included in Reportable Segment Adjusted EBITDA.


                                 Three Months Ended     Nine Months Ended
                                    September 30,         September 30,
                                 ------------------     -----------------
                                   2009      2008        2009        2008
                                   ----      ----        ----        ----
                                               (In thousands)
        Net Revenues
          Las Vegas Locals       $150,749  $181,793    $486,975    $586,183
          Downtown Las
           Vegas (a)               54,857    55,578     171,100     179,477
          Midwest and South       192,637   189,084     597,963     592,677
                                  -------   -------     -------     -------
                  Net Revenues   $398,243  $426,455  $1,256,038  $1,358,337
                                 ========  ========  ==========  ==========

        Adjusted EBITDA
          Las Vegas Locals        $31,363   $45,681    $120,600    $174,763
          Downtown Las Vegas        8,701     6,900      33,855      27,393
          Midwest and South        41,537    39,103     133,811     130,039
                                   ------    ------     -------     -------
              Wholly-owned
               property
               Adjusted
               EBITDA              81,601    91,684     288,266     332,195
              Corporate
               expense (c)         (9,157)  (10,672)    (27,353)    (36,103)
                                   ------   -------     -------     -------
                  Wholly-owned
                   Adjusted
                   EBITDA          72,444    81,012     260,913     296,092
          Our share of
           Borgata's
           operating
           income before
           net amortization,
           preopening and
           other items (d)         24,174    20,167      50,935      52,416
                                   ------    ------      ------      ------
                Adjusted
                 EBITDA (e)        96,618   101,179     311,848     348,508
                                   ------   -------     -------     -------

        Other operating
         costs and expenses
          Deferred rent             1,089     1,115       3,266       3,345
          Depreciation
           and amortization (f)    40,903    41,897     126,297     128,291
          Preopening
           expenses                 4,880     5,978      14,773      16,764
          Our share of
           Borgata's
           preopening
           expenses                     -       417         349       2,926
          Our share of
           Borgata's
           other items
           and write-
           downs, net             (14,339)       (3)    (14,308)         76
          Share-based
           compensation
           expense                  2,886     2,810       9,784       8,845
          Write-downs
           and other
           charges, net            14,287     3,215      41,415      94,702
                                   ------     -----      ------      ------
              Total other
               operating
               costs and
               expenses            49,706    55,429     181,576     254,949
                                   ------    ------     -------     -------
        Operating
         income                    46,912    45,750     130,272      93,559
                                   ------    ------     -------      ------

        Other non-
         operating
         items
          Interest
           expense, net (b)        32,299    26,344     113,801      83,754
          Increase in
           value of
           derivative
           instruments                  -         -           -        (425)
          Gain on early
           retirements
           of debt                 (3,604)     (616)    (12,061)     (2,429)
          Other non-
           operating
           expenses                    30         -          30           -
          Our share of
           Borgata's
           other non-
           operating
           expenses, net            7,204     5,154      16,230      12,889
                                    -----     -----      ------      ------
              Total other
               non-operating
               costs and
               expenses            35,929    30,882     118,000      93,789
                                   ------    ------     -------      ------

        Income (loss)
         before income
         taxes                     10,983    14,868      12,272        (230)
        Provision for
         income taxes              (4,668)   (6,170)     (7,007)     (2,001)
                                   ------    ------      ------      ------
        Net income
         (loss)                    $6,315    $8,698      $5,265     $(2,231)
                                   ======    ======      ======     =======



    (a) Includes revenues related to Vacations Hawaii and other travel agency
        related entities of $7.8 million and $24.1 million for the three and
        nine months ended September 30, 2009, respectively, and $9.9 million
        and $32.3 million for the three and six months ended September 30,
        2008, respectively.

    (b) Net of interest income and amounts capitalized. Interest expense for
        the nine months ended September 30, 2009 includes $8.9 million of
        prior period interest expense (from the March 1, 2007 date of
        acquisition to December 31, 2008) related to the January 2009
        amendment to the purchase agreement resulting in the finalization of
        our purchase price for Dania Jai-Alai.

    (c) 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,
                                      ------------------  -----------------
                                         2009     2008      2009     2008
                                         ----     ----      ----     ----
                                                  (In thousands)
        Corporate expense as
         reported on our condensed
         consolidated statements of
         operations                     $11,356  $12,540  $35,077  $42,323
        Corporate share-based
         compensation expense            (2,199)  (1,868)  (7,724)  (6,220)
                                         ------   ------   ------   ------
        Corporate expense as reported
         on the accompanying table       $9,157  $10,672  $27,353  $36,103
                                         ======  =======  =======  =======



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


                                        Three Months      Nine Months
                                            Ended            Ended
                                        September 30,     September 30,
                                        -------------     -------------
                                        2009     2008     2009     2008
                                        ----     ----     ----     ----
                                                 (In thousands)
        Operating income from
         Borgata as reported
         on our condensed consolidated
         statements of operations      $38,189  $19,429  $63,921  $48,441
        Add back:
          Net amortization expense
           related to our investment
           in Borgata                      324      324      973      973
          Our share of Borgata's
           preopening expenses               -      417      349    2,926
          Our share of Borgata's
           other items and write-
           downs, net                  (14,339)      (3) (14,308)      76
                                       -------       --  -------       --
        Our share of Borgata's
         operating income
         before net amortization,
         preopening and other
         items as reported on the
         accompanying table            $24,174  $20,167  $50,935  $52,416
                                       =======  =======  =======  =======



    (e) The following table reconciles Adjusted EBITDA to EBITDA and net
        income (loss).


                                    Three Months Ended   Nine Months Ended
                                       September 30,       September 30,
                                    ------------------   -----------------
                                       2009      2008      2009      2008
                                       ----      ----      ----      ----
                                                (In thousands)
        Adjusted EBITDA             $96,618  $101,179  $311,848  $348,508
          Deferred rent               1,089     1,115     3,266     3,345
          Preopening expenses         4,880     5,978    14,773    16,764
          Our share of Borgata's
           preopening expenses            -       417       349     2,926
          Our share of Borgata's
           other items and write-
           downs, net               (14,339)       (3)  (14,308)       76
          Share-based
           compensation expense       2,886     2,810     9,784     8,845
          Write-downs and other
           charges, net              14,287     3,215    41,415    94,702
          Increase in value of
           derivative instruments         -         -         -      (425)
          Gain on early
           retirements of debt       (3,604)     (616)  (12,061)   (2,429)
          Other non-operating
           expenses                      30         -        30         -
          Our share of Borgata's
           other non-operating
           expenses, net              7,204     5,154    16,230    12,889
                                      -----     -----    ------    ------
        EBITDA                       84,185    83,109   252,370   211,815
                                     ------    ------   -------   -------
          Depreciation and
           amortization              40,903    41,897   126,297   128,291
          Interest expense, net      32,299    26,344   113,801    83,754
          Provision for income
           taxes                      4,668     6,170     7,007     2,001
                                      -----     -----     -----     -----
        Net income (loss)            $6,315    $8,698    $5,265   $(2,231)
                                     ======    ======    ======   =======



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


                                         Three Months Ended  Nine Months Ended
                                            September 30,      September 30,
                                         ------------------  -----------------
                                            2009    2008      2009     2008
                                            ----    ----      ----     ----
                                                      (In thousands)
        Depreciation and amortization as
         reported on our condensed
         consolidated statements of
         operations                         $40,579 $41,573 $125,324 $127,318
        Net amortization expense related
         to our investment in Borgata           324     324      973      973
                                                ---     ---      ---      ---
        Depreciation and amortization
         as reported on the accompanying
         table                              $40,903 $41,897 $126,297 $128,291
                                            ======= ======= ======== ========



    The following table reports Borgata's financial results.


                                  Three Months Ended   Nine Months Ended
                                     September 30,       September 30,
                                  ------------------   -----------------
                                     2009      2008      2009      2008
                                     ----      ----      ----      ----
                                              (In thousands)
        Gaming revenue            $195,355  $207,352  $538,041  $564,510
        Non-gaming revenue          89,411    95,043   230,665   237,435
                                    ------    ------   -------   -------
        Gross revenues             284,766   302,395   768,706   801,945
        Less promotional
         allowances                 62,169    62,474   166,706   154,939
                                    ------    ------   -------   -------
            Net revenues           222,597   239,921   602,000   647,006
                                   -------   -------   -------   -------
        Expenses                   155,038   180,139   440,789   486,588
        Depreciation and
         amortization               19,208    19,445    59,339    55,585
        Preopening expenses              -       835       699     5,852
        Other items and write-
         downs, net                (28,677)       (4)  (28,616)      153
                                   -------        --   -------       ---
        Operating income            77,028    39,506   129,789    98,828
                                    ------    ------   -------    ------
        Interest
         expense, net               (6,423)   (8,691)  (21,881)  (20,878)
        Provision for state
         income taxes               (7,986)   (1,616)  (10,579)   (4,900)
                                    ------    ------   -------    ------
            Total non-
             operating expenses    (14,409)  (10,307)  (32,460)  (25,778)
                                   -------   -------   -------   -------
        Net income                 $62,619   $29,199   $97,329   $73,050
                                   =======   =======   =======   =======



    The following table reconciles our share of Borgata's financial results
    to the amounts reported on our condensed consolidated statements of
    operations.


                                       Three Months Ended  Nine Months Ended
                                          September 30,      September 30,
                                       ------------------  -----------------
                                          2009     2008      2009     2008
                                          ----     ----      ----     ----
                                                  (In thousands)
        Our share of Borgata's
         operating income               $38,513  $19,753  $64,894  $49,414
        Net amortization expense
         related to
          our investment in Borgata        (324)    (324)    (973)    (973)
                                           ----     ----     ----     ----
        Operating income from
         Borgata, as reported on
          our condensed consolidated
           financial statements         $38,189  $19,429  $63,921  $48,441
                                        =======  =======  =======  =======

        Other non-operating expenses
         from Borgata, as reported on
         our condensed consolidated
         financial statements            $7,204   $5,154  $16,230  $12,889
                                         ======   ======  =======  =======



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


                                 Three Months Ended    Nine Months Ended
                                    September 30,        September 30,
                                 ------------------    -----------------
                                    2009     2008      2009      2008
                                    ----     ----      ----      ----
                                              (In thousands)
        Operating income           $77,028  $39,506  $129,789   $98,828
          Depreciation and
           amortization             19,208   19,445    59,339    55,585
          Preopening expenses            -      835       699     5,852
          Other items and write-
           downs, net              (28,677)      (4)  (28,616)      153
                                   -------       --   -------       ---
        Adjusted EBITDA            $67,559  $59,782  $161,211  $160,418
                                   =======  =======  ========  ========



    The following table reconciles Adjusted EBITDA to EBITDA and net income
    for Borgata.


                                      Three Months Ended    Nine Months Ended
                                         September 30,         September 30,
                                      ------------------    ------------------
                                         2009     2008       2009      2008
                                         ----     ----       ----      ----
                                                  (In thousands)
        Adjusted EBITDA                $67,559  $59,782  $161,211  $160,418
          Preopening expenses                -      835       699     5,852
          Other items and write-
           downs, net                  (28,677)      (4)  (28,616)      153
                                       -------       --   -------       ---
        EBITDA                          96,236   58,951   189,128   154,413
                                        ------   ------   -------   -------
          Depreciation and
           amortization                 19,208   19,445    59,339    55,585
          Interest expense, net          6,423    8,691    21,881    20,878
          Provision for state income
           taxes                         7,986    1,616    10,579     4,900
                                         -----    -----    ------     -----
        Net income                     $62,619  $29,199   $97,329   $73,050
                                       =======  =======   =======   =======

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 and Adjusted Earnings Per Share (Adjusted EPS). The following discussion defines these terms and why we believe they are useful measures of our performance.

Note that while the Company will continue to include the results of Dania Jai-Alai and corporate expense in Adjusted EBITDA for purposes of its earnings releases, in filings of the Company's periodic reports with the Securities and Exchange Commission, the results of Dania Jai-Alai and corporate expense are not included in the Company's Reportable Segment Adjusted EBITDA. Effective April 1, 2008, the Company reclassified the reporting of its Midwest and South segment to exclude the results of Dania Jai-Alai, since it does not share similar economic characteristics with our other Midwest and South operations. In the Company's periodic reports, 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 United States Generally Accepted Accounting Principles (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, change in value of derivative instruments, gain/loss on early retirements of debt, and our share of Borgata's non-operating expenses, preopening expenses and other items and write-downs, net. In addition, Adjusted EBITDA includes the results of Dania Jai-Alai and corporate expense. A reconciliation of Adjusted EBITDA to EBITDA and 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, change in value of derivative instruments, write-downs and other charges, net, gain/loss on early retirements of debt, prior period interest expense related to the finalization of our purchase price for Dania Jai-Alai, 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.

Limitations on the Use of Non-GAAP Measures

The use of EBITDA, Adjusted EBITDA, Adjusted Earnings and Adjusted EPS has certain limitations. Our presentation of EBITDA, Adjusted EBITDA, Adjusted Earnings and Adjusted EPS 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 and Adjusted EPS are used in addition to and in conjunction with results presented in accordance with GAAP. EBITDA, Adjusted EBITDA, Adjusted Earnings and Adjusted EPS 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 and Adjusted EPS reflect additional ways of viewing our operations that we believe, when viewed with our GAAP results and the reconciliations to the corresponding GAAP financial measures, provide a more complete understanding of factors and trends affecting our business than could be obtained absent this disclosure. Management strongly encourages investors to review our financial information in its entirety and not to rely on a single financial measure.

Forward Looking Statements and Company Information

This press release contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. Such statements contain words such as "may," "will," "might," "expect," "believe," "anticipate," "could," "would," "estimate," "continue," "pursue," or the negative thereof or comparable terminology, and may include (without limitation) information regarding the Company's expectations, goals or intentions regarding the future, including, but not limited to, statements regarding status of the Company's Echelon development project, including when construction might recommence, the viability of the Las Vegas market, current economic conditions, the commitment to a significant presence in certain markets, the potential for an acquisition of any Station Casinos assets, and future outlook. Forward- looking statements involve certain risks and uncertainties, and actual results may differ materially from those discussed in any such statement. In particular, the Company can provide no assurances when or if the economy will improve, the timing for resuming construction on Echelon, if at all, the future plans for Echelon and the site for Echelon and whether the Company will be able to remain well positioned to manage through the current economic cycle. Further risks include the timing or effects of the Company's delay of construction at Echelon and when, or if, construction will be recommenced, the effect that such delay will have on the Company's business, operations or financial condition, the effect that such delay will have on the Company's joint venture participants, and whether such participants (or other Echelon project participants) will terminate their agreements or arrangements with the Company, or whether any such participants will require any additional fees or terms that may be unfavorable to the Company, and whether the Company will be able to reach agreement on any modified terms with its joint venture participants. Additional factors that could cause actual results to differ materially are the following: competition, litigation, financial community and rating agency perceptions of the Company, changes in laws and regulations, including increased taxes, the availability and price of energy, weather, regulation, economic, credit and capital market conditions (and the ability of the Company's joint venture participants to secure favorable financing, if at all) and the effects of war, terrorist or similar activity. In addition, the Company's development projects are subject to the many risks inherent in the construction of a new enterprise, including poor performance or non-performance by any of the joint venture partners or other third parties on whom the Company is relying, unanticipated design, construction, regulatory, environmental and operating problems and lack of demand for the Company's projects, as well as unanticipated delays and cost increases, shortages of materials, shortages of skilled labor or work stoppages, unforeseen construction scheduling, engineering, environmental, permitting, construction or geological problems, weather interference, floods, fires or other casualty losses. In addition, the Company's anticipated costs and construction periods for projects are based upon budgets, conceptual design documents and construction schedule estimates prepared by the Company in consultation with its architects and contractors. Many of these costs are estimated at inception of the project and can change over time as the project is built to completion. The cost of any project may vary significantly from initial budget expectations, and the Company may have a limited amount of capital resources to fund cost overruns. If the Company cannot finance cost overruns on a timely basis, the completion of one or more projects may be delayed until adequate funding is available. The Company cannot assure that any project will be completed, if at all, on time or within established budgets, or that any project will result in increased earnings to the Company. Significant delays, cost overruns, or failures of the Company's projects to achieve market acceptance could have a material adverse effect on the Company's business, financial condition and results of operations. Furthermore, the Company's projects may not help it compete with new or increased competition in its markets. Additional factors that could cause actual results to differ are discussed under the heading "Risk Factors" and in other sections of the Company's Quarterly Report on Form 10-Q for the quarter ended June 30, 2009, filed with the SEC, and in the Company's other current and periodic reports filed from time to time with the SEC. All forward-looking statements in this press release are made as of the date hereof, based on information available to the Company as of the date hereof, and the Company assumes no obligation to update any forward-looking statement.

About Boyd Gaming

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

Sponsored Links

Copyright © 2009 PR Newswire. All rights reserved. Republication or redistribution of PRNewswire content is expressly prohibited without the prior written consent of PRNewswire. PRNewswire shall not be liable for any errors or delays in the content, or for any actions taken in reliance thereon.