|
|
|
|
|
Nevada
|
|
001-12882
|
|
88-0242733
|
(State or Other Jurisdiction of Incorporation)
|
|
(Commission File Number)
|
|
(I.R.S. Employer Identification Number)
|
o
|
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
|
o
|
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
|
o
|
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
|
o
|
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
|
|
|
|
|
|
•
|
On August 1, 2016, the Company completed the sale of its 50% equity interest in Marina District Development Holding Co., LLC (“MDDHC”), the parent company of Borgata Hotel Casino & Spa (“Borgata”), to MGM Resorts International (“MGM”), pursuant to the Purchase Agreement entered into on May 31, 2016, as amended on July 19, 2016, by and among the Company, Boyd Atlantic City, Inc., a wholly-owned subsidiary of the Company (“Seller”), and MGM. Accordingly, presentation of the Company’s equity investment in Borgata and results of Borgata prior to its deconsolidation on September 30, 2014, are now being presented as discontinued operations for all periods presented.
|
•
|
On September 2, 2016, the Peninsula Gaming, LLC, (“Peninsula”) debt was refinanced, eliminating the financing structure that restricted the Company’s ability to transfer cash from Peninsula to Boyd Gaming Corporation. As a result of the elimination of this restriction, the Company has concluded that the properties previously comprising the Peninsula segment have been aggregated into the Midwest and South reportable segment, and the Company has adjusted the presentation for all periods presented.
|
•
|
On September 2, 2016, the Company notified the trustees of the 2023 Notes and the 2026 Notes of the designation of the following additional subsidiaries as “Restricted Subsidiaries”: Boyd Acquisition I, LLC, Boyd Acquisition II, LLC, Peninsula Gaming, LLC, Belle of Orleans, L.L.C., Diamond Jo, LLC, Diamond Jo Worth, LLC, Kansas Star Casino, LLC, and The Old Evangeline Downs, L.L.C. The Company has reclassified the information for these entities from “Non-Guarantor Subsidiaries (100% Owned)” to “Guarantor Subsidiaries” for purposes of the condensed consolidating financial information in Note 17 to the Company’s financial statements.
|
•
|
Part II. Item 6, “Selected Financial Data”;
|
•
|
Part II. Item 7, “Management’s Discussion and Analysis of Financial Condition and Results of Operations”;
|
•
|
Part II. Item 7A, “Quantitative and Qualitative Disclosures About Market Risk”;
|
•
|
Part II. Item 8, “Financial Statements and Supplementary Data” for the year ended December 31, 2015; and
|
•
|
Part IV. Item 15, “Exhibits, Financial Statement Schedules,” except that the exhibit index included in sub-Item (a)(3) is not impacted by this Current Report on Form 8-K other than (i) to replace Exhibit 12, “Ratio of Earnings to Fixed Charges,” with the updated exhibit of the same name included in Exhibit 99.1 hereto, and (ii) to remove Exhibit 99.2.
|
Exhibit Number
|
|
Description
|
4.1
|
|
Second Supplemental Indenture dated December 15, 2016 governing the Company’s 6.875% senior notes due 2023, by and among the Company, the guarantors named therein and Wilmington Trust, National Association, as trustee.
|
|
|
|
4.2
|
|
First Supplemental Indenture dated December 15, 2016 governing the Company’s 6.375% senior notes due 2026, by and among the Company, the guarantors named therein and Wilmington Trust, National Association, as trustee.
|
|
|
|
23.1
|
|
Consent of Deloitte & Touche LLP
|
|
|
|
99.1
|
|
Part II. Item 6, "Selected Financial Data", Item 7, "Management's Discussion and Analysis of Financial Condition and Results of Operations", Item 7A, "Quantitative and Qualitative Disclosures About Market Risk" and Item 8 "Financial Statements and Supplementary Data" for the year ended December 31, 2015, and Part IV. Item 15, “Exhibits, Financial Statement Schedules,” except the exhibit index included in sub-Item (a)(3) of Item 15 other than as noted.
|
|
|
|
101
|
|
The following materials from Boyd Gaming Corporation's Annual Report on Form 10-K for the year ended December 31, 2015, formatted in XBRL (eXtensible Business Reporting Language): (i) Consolidated Balance Sheets as of December 31, 2015 and December 31, 2014; (ii) Consolidated Statements of Operations for the years ended December 31, 2015, 2014 and 2013; (iii) Consolidated Statements of Changes in Stockholders' Equity for the years ended December 31, 2015, 2014 and 2013; (iv) Consolidated Statements of Cash Flows for the years ended December 31, 2015, 2014 and 2013; and (vi) Notes to Consolidated Financial Statements. *
|
Date:
|
December 20, 2016
|
Boyd Gaming Corporation
|
|
|
|
|
By:
|
/s/ Anthony D. McDuffie
|
|
|
Anthony D. McDuffie
|
|
|
Vice President and Chief Accounting Officer
|
Exhibit Number
|
|
Description
|
4.1
|
|
Second Supplemental Indenture dated December 15, 2016 governing the Company’s 6.875% senior notes due 2023, by and among the Company, the guarantors named therein and Wilmington Trust, National Association, as trustee.
|
|
|
|
4.2
|
|
First Supplemental Indenture dated December 15, 2016 governing the Company’s 6.375% senior notes due 2026, by and among the Company, the guarantors named therein and Wilmington Trust, National Association, as trustee.
|
|
|
|
23.1
|
|
Consent of Deloitte & Touche LLP
|
|
|
|
99.1
|
|
Part II. Item 6, "Selected Financial Data", Item 7, "Management's Discussion and Analysis of Financial Condition and Results of Operations", Item 7A, "Quantitative and Qualitative Disclosures About Market Risk" and Item 8 "Financial Statements and Supplementary Data" for the year ended December 31, 2015, and Part IV. Item 15, “Exhibits, Financial Statement Schedules,” except the exhibit index included in sub-Item (a)(3) of Item 15 other than as noted.
|
|
|
|
101
|
|
The following materials from Boyd Gaming Corporation's Annual Report on Form 10-K for the year ended December 31, 2015, formatted in XBRL (eXtensible Business Reporting Language): (i) Consolidated Balance Sheets as of December 31, 2015 and December 31, 2014; (ii) Consolidated Statements of Operations for the years ended December 31, 2015, 2014 and 2013; (iii) Consolidated Statements of Changes in Stockholders' Equity for the years ended December 31, 2015, 2014 and 2013; (iv) Consolidated Statements of Cash Flows for the years ended December 31, 2015, 2014 and 2013; and (vi) Notes to Consolidated Financial Statements. *
|
*
|
Pursuant to Rule 406T of Regulation S-T, the Interactive Data Files on Exhibit 101 hereto are deemed not filed or part of a registration statement or prospectus for purposes of Sections 11 or 12 of the Securities Act of 1933, as amended, are deemed not filed for purposes of Section 18 of the Securities and Exchange Act of 1934, as amended, and otherwise are not subject to liability under those sections.
|
ISSUER:
|
|
|
|
BOYD GAMING CORPORATION
|
|
|
|
By: /s/ Keith E. Smith
|
|
Name: Keith E. Smith
|
|
Title: President and Chief Executive Officer
|
|
EXISTING GUARANTORS:
|
|
|
|
BOYD ATLANTIC CITY, INC.
|
|
BOYD TUNICA, INC.
|
|
BLUE CHIP CASINO, LLC
|
|
CALIFORNIA HOTEL AND CASINO
|
|
TREASURE CHEST CASINO, L.L.C.
|
|
RED RIVER ENTERTAINMENT OF SHREVEPORT, L.L.C.
|
|
BOYD RACING, L.L.C.
|
|
PAR-A-DICE GAMING CORPORATION
|
|
COAST CASINOS, INC.
|
|
COAST HOTELS AND CASINOS, INC.
|
|
SAM-WILL, INC.
|
|
M.S.W., INC.
|
|
CALIFORNIA HOTEL FINANCE CORPORATION
|
|
BOYD ACQUISITION, LLC
|
|
BOYD LOUISIANA RACING, L.L.C.
|
|
BOYD BILOXI, LLC
|
|
|
|
|
|
By: /s/ Keith E. Smith
|
|
Name: Keith E. Smith
|
|
Title: President and Chief Executive Officer
|
|
ADDITIONAL GUARANTORS:
|
|
|
|
BOYD ACQUISITION I, LLC
|
|
BOYD ACQUISITION II, LLC
|
|
PENINSULA GAMING, LLC
|
|
BELLE OF ORLEANS, L.L.C.
|
|
DIAMOND JO, LLC
|
|
DIAMOND JO WORTH, LLC
|
|
KANSAS STAR CASINO, LLC
|
|
THE OLD EVANGELINE DOWNS, L.L.C.
|
|
|
|
|
|
By: /s/ Keith E. Smith
|
|
Name: Keith E. Smith
|
|
Title: President and Chief Executive Officer
|
|
TRUSTEE:
|
|
|
|
WILMINGTON TRUST, NATIONAL ASSOCIATION, AS TRUSTEE
|
|
|
|
By: /s/ Shawn Goffinet
|
|
Name: Shawn Goffinet
|
|
Title: Assistant Vice President
|
|
ISSUER:
|
|
|
|
BOYD GAMING CORPORATION
|
|
|
|
By: /s/ Keith E. Smith
|
|
Name: Keith E. Smith
|
|
Title: President and Chief Executive Officer
|
|
EXISTING GUARANTORS:
|
|
|
|
BOYD ATLANTIC CITY, INC.
|
|
BOYD TUNICA, INC.
|
|
BLUE CHIP CASINO, LLC
|
|
CALIFORNIA HOTEL AND CASINO
|
|
TREASURE CHEST CASINO, L.L.C.
|
|
RED RIVER ENTERTAINMENT OF SHREVEPORT, L.L.C.
|
|
BOYD RACING, L.L.C.
|
|
PAR-A-DICE GAMING CORPORATION
|
|
COAST CASINOS, INC.
|
|
COAST HOTELS AND CASINOS, INC.
|
|
SAM-WILL, INC.
|
|
M.S.W., INC.
|
|
CALIFORNIA HOTEL FINANCE CORPORATION
|
|
BOYD ACQUISITION, LLC
|
|
BOYD LOUISIANA RACING, L.L.C.
|
|
BOYD BILOXI, LLC
|
|
|
|
|
|
By: /s/ Keith E. Smith
|
|
Name: Keith E. Smith
|
|
Title: President and Chief Executive Officer
|
|
ADDITIONAL GUARANTORS:
|
|
|
|
BOYD ACQUISITION I, LLC
|
|
BOYD ACQUISITION II, LLC
|
|
PENINSULA GAMING, LLC
|
|
BELLE OF ORLEANS, L.L.C.
|
|
DIAMOND JO, LLC
|
|
DIAMOND JO WORTH, LLC
|
|
KANSAS STAR CASINO, LLC
|
|
THE OLD EVANGELINE DOWNS, L.L.C.
|
|
|
|
|
|
By: /s/ Keith E. Smith
|
|
Name: Keith E. Smith
|
|
Title: President and Chief Executive Officer
|
|
TRUSTEE:
|
|
|
|
WILMINGTON TRUST, NATIONAL ASSOCIATION, AS TRUSTEE
|
|
|
|
By: /s/ Shawn Goffinet
|
|
Name: Shawn Goffinet
|
|
Title: Assistant Vice President
|
|
|
Year Ended December 31,
|
||||||||||||||||||
(In thousands, except per share data)
|
2015 (a)
|
|
2014 (b)
|
|
2013 (c)
|
|
2012 (d)
|
|
2011 (e)
|
||||||||||
Statement of Operations Data:
|
|
|
|
|
|
|
|
|
|
||||||||||
Net revenues
|
$
|
2,199,432
|
|
|
$
|
2,142,255
|
|
|
$
|
2,198,738
|
|
|
$
|
1,796,606
|
|
|
$
|
1,600,570
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Operating income (loss)
|
271,202
|
|
|
173,732
|
|
|
231,217
|
|
|
(906,428
|
)
|
|
149,920
|
|
|||||
|
|
|
|
|
|
|
|
|
|
||||||||||
Income (loss) from continuing operations before income taxes
|
4,061
|
|
|
(56,033
|
)
|
|
(55,887
|
)
|
|
(1,112,498
|
)
|
|
(15,154
|
)
|
|||||
|
|
|
|
|
|
|
|
|
|
||||||||||
Income (loss) from continuing operations, net of tax
|
10,695
|
|
|
(50,625
|
)
|
|
(63,571
|
)
|
|
(916,913
|
)
|
|
(14,046
|
)
|
|||||
|
|
|
|
|
|
|
|
|
|
||||||||||
Income (loss) from discontinued operations, net of tax
|
36,539
|
|
|
8,987
|
|
|
(44,983
|
)
|
|
(6,162
|
)
|
|
6,047
|
|
|||||
|
|
|
|
|
|
|
|
|
|
||||||||||
Net income (loss) attributable to Boyd Gaming Corporation
|
47,234
|
|
|
(53,041
|
)
|
|
(80,264
|
)
|
|
(908,865
|
)
|
|
(3,854
|
)
|
|||||
|
|
|
|
|
|
|
|
|
|
||||||||||
Income (loss) from continuing operations per common share
|
|
|
|
|
|
|
|
|
|
||||||||||
Basic
|
0.10
|
|
|
(0.46
|
)
|
|
(0.65
|
)
|
|
(10.44
|
)
|
|
(0.09
|
)
|
|||||
Diluted
|
0.10
|
|
|
(0.46
|
)
|
|
(0.65
|
)
|
|
(10.44
|
)
|
|
(0.09
|
)
|
|||||
|
|
|
|
|
|
|
|
|
|
||||||||||
Balance Sheet Data:
|
|
|
|
|
|
|
|
|
|
||||||||||
Cash and cash equivalents
|
$
|
158,821
|
|
|
$
|
145,341
|
|
|
$
|
140,311
|
|
|
$
|
158,421
|
|
|
$
|
131,867
|
|
Total assets
|
4,350,900
|
|
|
4,422,384
|
|
|
5,657,522
|
|
|
6,246,725
|
|
|
5,850,955
|
|
|||||
Long-term debt, net of current maturities
|
3,239,799
|
|
|
3,375,098
|
|
|
3,482,610
|
|
|
3,953,359
|
|
|
2,510,669
|
|
|||||
Total stockholders' equity
|
508,011
|
|
|
438,087
|
|
|
650,437
|
|
|
467,127
|
|
|
1,374,079
|
|
|||||
|
|
|
|
|
|
|
|
|
|
||||||||||
Other Data:
|
|
|
|
|
|
|
|
|
|
||||||||||
Ratio of earnings to fixed charges (f)
|
1.0x
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Las Vegas Locals
|
|
Gold Coast Hotel and Casino
|
Las Vegas, Nevada
|
The Orleans Hotel and Casino
|
Las Vegas, Nevada
|
Sam's Town Hotel and Gambling Hall
|
Las Vegas, Nevada
|
Suncoast Hotel and Casino
|
Las Vegas, Nevada
|
Eldorado Casino
|
Henderson, Nevada
|
Jokers Wild Casino
|
Henderson, Nevada
|
Downtown Las Vegas
|
|
California Hotel and Casino
|
Las Vegas, Nevada
|
Fremont Hotel and Casino
|
Las Vegas, Nevada
|
Main Street Station Casino, Brewery and Hotel
|
Las Vegas, Nevada
|
Midwest and South
|
|
Par-A-Dice Hotel and Casino
|
East Peoria, Illinois
|
Blue Chip Casino, Hotel & Spa
|
Michigan City, Indiana
|
Diamond Jo Dubuque
|
Dubuque, Iowa
|
Diamond Jo Worth
|
Northwood, Iowa
|
Kansas Star Casino
|
Mulvane, Kansas
|
Amelia Belle Casino
|
Amelia, Louisiana
|
Delta Downs Racetrack Casino & Hotel
|
Vinton, Louisiana
|
Evangeline Downs Racetrack and Casino
|
Opelousas, Louisiana
|
Sam's Town Hotel and Casino
|
Shreveport, Louisiana
|
Treasure Chest Casino
|
Kenner, Louisiana
|
IP Casino Resort Spa
|
Biloxi, Mississippi
|
Sam's Town Hotel and Gambling Hall
|
Tunica, Mississippi
|
•
|
Gaming revenue measures
:
|
•
|
Slot handle, which means the dollar amount wagered in slot machines, and table game drop, which means the total amount of cash deposited in table games drop boxes, plus the sum of markers issued at all table games. Slot handle and table game drop are measures of volume and/or market share.
|
•
|
Slot win and table game hold, which mean the difference between customer wagers and customer winnings on slot machines and table games, respectively. Slot win and table game hold percentages represent the relationship between slot handle and table game drop to gaming wins and losses.
|
•
|
Food and beverage revenue measures
: average guest check, which means the average amount spent per customer visit and is a measure of volume and product offerings; number of guests served ("food covers") is an indicator of volume; and the cost per guest served is a measure of operating margin.
|
•
|
Room revenue measures
: hotel occupancy rate, which measures the utilization of our available rooms; and average daily rate ("ADR"), which is a price measure.
|
|
Year Ended December 31,
|
||||||||||
(In millions)
|
2015
|
|
2014
|
|
2013
|
||||||
Net revenues
|
$
|
2,199.4
|
|
|
$
|
2,142.3
|
|
|
$
|
2,198.7
|
|
Operating income
|
271.2
|
|
|
173.7
|
|
|
231.2
|
|
|||
Income (loss) from continuing operations, net of tax
|
10.7
|
|
|
(50.6
|
)
|
|
(63.6
|
)
|
|||
Income from discontinued operations, net of tax
|
36.5
|
|
|
9.0
|
|
|
(45.0
|
)
|
|||
Net income (loss) attributable to Boyd Gaming Corporation
|
47.2
|
|
|
(53.0
|
)
|
|
(80.3
|
)
|
|
Year Ended December 31,
|
||||||||||
(In millions)
|
2015
|
|
2014
|
|
2013
|
||||||
REVENUES
|
|
|
|
|
|
||||||
Gaming
|
$
|
1,847.2
|
|
|
$
|
1,799.7
|
|
|
$
|
1,863.2
|
|
Food and beverage
|
307.4
|
|
|
303.4
|
|
|
306.1
|
|
|||
Room
|
163.5
|
|
|
157.4
|
|
|
150.3
|
|
|||
Other
|
124.0
|
|
|
122.3
|
|
|
122.8
|
|
|||
Gross revenues
|
2,442.1
|
|
|
2,382.8
|
|
|
2,442.4
|
|
|||
Less promotional allowances
|
242.7
|
|
|
240.5
|
|
|
243.7
|
|
|||
Net revenues
|
$
|
2,199.4
|
|
|
$
|
2,142.3
|
|
|
$
|
2,198.7
|
|
|
|
|
|
|
|
||||||
COSTS AND EXPENSES
|
|
|
|
|
|
||||||
Gaming
|
$
|
900.9
|
|
|
$
|
888.4
|
|
|
$
|
921.5
|
|
Food and beverage
|
168.1
|
|
|
168.7
|
|
|
169.0
|
|
|||
Room
|
41.3
|
|
|
41.1
|
|
|
41.4
|
|
|||
Other
|
80.5
|
|
|
86.2
|
|
|
87.0
|
|
|||
Total costs and expenses
|
$
|
1,190.8
|
|
|
$
|
1,184.4
|
|
|
$
|
1,218.9
|
|
|
|
|
|
|
|
||||||
MARGINS
|
|
|
|
|
|
||||||
Gaming
|
51.23
|
%
|
|
50.64
|
%
|
|
50.54
|
%
|
|||
Food and beverage
|
45.32
|
%
|
|
44.39
|
%
|
|
44.77
|
%
|
|||
Room
|
74.74
|
%
|
|
73.87
|
%
|
|
72.44
|
%
|
|||
Other
|
35.05
|
%
|
|
29.51
|
%
|
|
29.19
|
%
|
|
Year Ended December 31,
|
||||||||||
(In millions)
|
2015
|
|
2014
|
|
2013
|
||||||
Net Revenues by Reportable Segment
|
|
|
|
|
|
||||||
Las Vegas Locals
|
$
|
610.1
|
|
|
$
|
592.7
|
|
|
$
|
591.4
|
|
Downtown Las Vegas
|
234.2
|
|
|
224.3
|
|
|
222.7
|
|
|||
Midwest and South
|
1,355.1
|
|
|
1,325.3
|
|
|
1,384.6
|
|
|||
Net revenues
|
$
|
2,199.4
|
|
|
$
|
2,142.3
|
|
|
$
|
2,198.7
|
|
|
Year Ended December 31,
|
||||||||||
(In millions)
|
2015
|
|
2014
|
|
2013
|
||||||
Selling, general and administrative
|
$
|
322.4
|
|
|
$
|
327.6
|
|
|
$
|
341.4
|
|
Maintenance and utilities
|
104.5
|
|
|
109.5
|
|
|
106.7
|
|
|||
Depreciation and amortization
|
207.1
|
|
|
208.9
|
|
|
218.7
|
|
|||
Corporate expense
|
76.9
|
|
|
75.6
|
|
|
63.2
|
|
|||
Project development, preopening and writedowns
|
6.9
|
|
|
13.7
|
|
|
10.4
|
|
|||
Impairment of assets
|
18.6
|
|
|
48.7
|
|
|
5.4
|
|
|||
Other operating items, net
|
0.9
|
|
|
—
|
|
|
2.9
|
|
|
Year Ended December 31,
|
||||||||||
(In millions)
|
2015
|
|
2014
|
|
2013
|
||||||
Interest Expense, net
|
|
|
|
|
|
||||||
Boyd Gaming
|
$
|
222.7
|
|
|
$
|
228.2
|
|
|
$
|
258.5
|
|
Variable interest entity
|
—
|
|
|
—
|
|
|
2.4
|
|
|||
|
$
|
222.7
|
|
|
$
|
228.2
|
|
|
$
|
260.9
|
|
|
|
|
|
|
|
||||||
Average Long-Term Debt Balance
|
$
|
3,416.5
|
|
|
$
|
3,545.9
|
|
|
$
|
3,709.4
|
|
Weighted Average Interest Rates
|
5.3
|
%
|
|
5.4
|
%
|
|
5.7
|
%
|
|||
|
|
|
|
|
|
||||||
Mix of Boyd Gaming Corporation Debt at Year End
|
|
|
|
|
|
||||||
Fixed rate debt
|
43.6
|
%
|
|
36.0
|
%
|
|
34.6
|
%
|
|||
Variable rate debt
|
56.4
|
%
|
|
64.0
|
%
|
|
65.4
|
%
|
|
December 31,
|
||||||
(In millions)
|
2015
|
|
2014
|
||||
Cash and cash equivalents balance:
|
|
|
|
||||
Boyd Gaming Corporation
|
$
|
129.3
|
|
|
$
|
115.4
|
|
Peninsula Gaming
|
29.6
|
|
|
29.9
|
|
||
|
|
|
|
||||
Working capital deficit:
|
|
|
|
||||
Boyd Gaming Corporation
|
$
|
(79.5
|
)
|
|
$
|
(88.1
|
)
|
Peninsula Gaming
|
(17.9
|
)
|
|
(22.9
|
)
|
|
Year Ended December 31,
|
||||||||||
(In millions)
|
2015
|
|
2014
|
|
2013
|
||||||
Net cash provided by operating activities
|
$
|
325.8
|
|
|
$
|
289.9
|
|
|
$
|
229.2
|
|
|
|
|
|
|
|
||||||
Cash Flows from Investing Activities
|
|
|
|
|
|
||||||
Capital expenditures
|
(131.2
|
)
|
|
(137.8
|
)
|
|
(122.2
|
)
|
|||
Investments in and advances to unconsolidated subsidiaries, net
|
—
|
|
|
0.2
|
|
|
(4.3
|
)
|
|||
Proceeds from sale of Echelon, net
|
—
|
|
|
—
|
|
|
343.8
|
|
|||
Cash paid for exercise of LVE Energy Partners, LLC option
|
—
|
|
|
—
|
|
|
(187.0
|
)
|
|||
Other investing activities
|
4.5
|
|
|
(5.9
|
)
|
|
3.6
|
|
|||
Net cash provided by (used in) investing activities
|
(126.7
|
)
|
|
(143.5
|
)
|
|
33.9
|
|
|||
Cash Flows from Financing Activities
|
|
|
|
|
|
||||||
Net proceeds (payments) of debt
|
(203.4
|
)
|
|
(140.1
|
)
|
|
(564.1
|
)
|
|||
Share-based compensation activities, net
|
3.7
|
|
|
1.8
|
|
|
13.8
|
|
|||
Proceeds from sale of common stock, net
|
—
|
|
|
—
|
|
|
216.5
|
|
|||
Other financing activities
|
—
|
|
|
—
|
|
|
(2.2
|
)
|
|||
Net cash provided by (used in) financing activities
|
(199.7
|
)
|
|
(138.3
|
)
|
|
(336.0
|
)
|
|||
Net cash provided by (used in) discontinued operations
|
14.1
|
|
|
(40.6
|
)
|
|
57.9
|
|
|||
Net increase (decrease) in cash and cash equivalents
|
$
|
13.5
|
|
|
$
|
(32.5
|
)
|
|
$
|
(15.0
|
)
|
(In millions)
|
December 31, 2015
|
|
December 31, 2014
|
|
Increase/ (Decrease)
|
||||||
Boyd Gaming Corporation Debt:
|
|
|
|
|
|
||||||
Bank credit facility
|
$
|
1,209.7
|
|
|
$
|
1,387.4
|
|
|
$
|
(177.7
|
)
|
9.125% senior notes due 2018
|
—
|
|
|
500.0
|
|
|
(500.0
|
)
|
|||
9.00% senior notes due 2020
|
350.0
|
|
|
350.0
|
|
|
—
|
|
|||
6.875% senior notes due 2023
|
750.0
|
|
|
—
|
|
|
750.0
|
|
|||
HoldCo Note
|
—
|
|
|
151.8
|
|
|
(151.8
|
)
|
|||
|
2,309.7
|
|
|
2,389.2
|
|
|
(79.5
|
)
|
|||
|
|
|
|
|
|
||||||
Peninsula Gaming Debt:
|
|
|
|
|
|
||||||
Bank credit facility
|
662.8
|
|
|
742.4
|
|
|
(79.6
|
)
|
|||
8.375% senior notes due 2018
|
350.0
|
|
|
350.0
|
|
|
—
|
|
|||
|
1,012.8
|
|
|
1,092.4
|
|
|
(79.6
|
)
|
|||
Total long-term debt
|
3,322.5
|
|
|
3,481.6
|
|
|
(159.1
|
)
|
|||
|
|
|
|
|
|
||||||
Less current maturities
|
29.8
|
|
|
29.8
|
|
|
—
|
|
|||
Long-term debt, net
|
$
|
3,292.7
|
|
|
$
|
3,451.8
|
|
|
$
|
(159.1
|
)
|
|
December 31,
|
||||||
(In millions)
|
2015
|
|
2014
|
||||
Revolving Credit Facility
|
$
|
240.0
|
|
|
$
|
300.0
|
|
Term A Loan
|
183.3
|
|
|
221.4
|
|
||
Term B Loan
|
730.8
|
|
|
840.8
|
|
||
Swing Loan
|
55.6
|
|
|
25.2
|
|
||
Total outstanding principal amounts under the Boyd Gaming Credit Facility
|
$
|
1,209.7
|
|
|
$
|
1,387.4
|
|
(In millions)
|
Total
|
||
For the year ending December 31,
|
|
||
2016
|
$
|
29.8
|
|
2017
|
676.0
|
|
|
2018
|
813.0
|
|
|
2019
|
9.0
|
|
|
2020
|
1,044.7
|
|
|
Thereafter
|
750.0
|
|
|
Total outstanding principal of long-term debt
|
$
|
3,322.5
|
|
|
Year Ending December 31,
|
||||||||||||||||||||||||||
(In millions)
|
Total
|
|
2016
|
|
2017
|
|
2018
|
|
2019
|
|
2020
|
|
Thereafter
|
||||||||||||||
CONTRACTUAL OBLIGATIONS:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Long Term Debt
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Boyd Gaming Debt:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Bank credit facility
|
$
|
1,209.7
|
|
|
$
|
21.5
|
|
|
$
|
21.5
|
|
|
$
|
463.0
|
|
|
$
|
9.0
|
|
|
$
|
694.7
|
|
|
$
|
—
|
|
9.00% senior notes due 2020
|
350.0
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
350.0
|
|
|
—
|
|
|||||||
6.875% senior notes due 2023
|
750.0
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
750.0
|
|
|||||||
|
2,309.7
|
|
|
21.5
|
|
|
21.5
|
|
|
463.0
|
|
|
9.0
|
|
|
1,044.7
|
|
|
750.0
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Peninsula Gaming Debt:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Bank credit facility
|
662.8
|
|
|
8.3
|
|
|
654.5
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
8.375% senior notes due 2018
|
350.0
|
|
|
—
|
|
|
—
|
|
|
350.0
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
|
1,012.8
|
|
|
8.3
|
|
|
654.5
|
|
|
350.0
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
Total long-term debt
|
3,322.5
|
|
|
29.8
|
|
|
676.0
|
|
|
813.0
|
|
|
9.0
|
|
|
1,044.7
|
|
|
750.0
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Interest on Fixed Rate Debt
|
582.2
|
|
|
112.4
|
|
|
112.4
|
|
|
86.7
|
|
|
83.1
|
|
|
67.3
|
|
|
120.3
|
|
|||||||
Interest on Variable Rate Debt (1)
|
223.9
|
|
|
73.4
|
|
|
68.8
|
|
|
37.4
|
|
|
28.1
|
|
|
16.2
|
|
|
—
|
|
|||||||
Operating Leases
|
519.4
|
|
|
40.9
|
|
|
44.3
|
|
|
17.2
|
|
|
15.3
|
|
|
13.5
|
|
|
388.2
|
|
|||||||
Purchase Obligations
|
50.4
|
|
|
17.8
|
|
|
7.6
|
|
|
4.9
|
|
|
2.5
|
|
|
2.3
|
|
|
15.3
|
|
|||||||
TOTAL CONTRACTUAL OBLIGATIONS
|
$
|
4,698.4
|
|
|
$
|
274.3
|
|
|
$
|
909.1
|
|
|
$
|
959.2
|
|
|
$
|
138.0
|
|
|
$
|
1,144.0
|
|
|
$
|
1,273.8
|
|
•
|
the outcome of gaming license selection processes;
|
•
|
the approval of gaming in jurisdictions where we have been active but where casino gaming is not currently permitted;
|
•
|
identification of additional suitable investment opportunities in current gaming jurisdictions; and
|
•
|
availability of acceptable financing.
|
i.
|
a significant decrease in the market price of a long-lived asset;
|
ii.
|
a significant adverse change in the extent or manner in which a long-lived asset is being used or in its physical condition;
|
iii.
|
a significant adverse change in legal factors or in the business climate that could affect the value of a long-lived asset, including an adverse action or assessment by a regulator;
|
iv.
|
an accumulation of costs significantly in excess of the amount originally expected for the acquisition or construction of a long-lived asset;
|
v.
|
a current-period operating or cash flow loss combined with a history of operating or cash flow losses or a projection or forecast that demonstrates continuing losses associated with the use of a long-lived asset; and/or
|
vi.
|
a current expectation that, more likely than not, a long-lived asset will be sold or otherwise disposed of significantly before the end of its previously estimated useful life.
|
|
Expected Maturity Date
|
||||||||||||||||||||||||||||||
|
Year Ending December 31,
|
||||||||||||||||||||||||||||||
(In millions, except percentages)
|
2016
|
|
2017
|
|
2018
|
|
2019
|
|
2020
|
|
Thereafter
|
|
Total
|
|
Fair
Value
|
||||||||||||||||
Boyd Gaming Debt
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Long-term debt (including current portion):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Fixed-rate
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
350.0
|
|
|
$
|
750.0
|
|
|
$
|
1,100.0
|
|
|
$
|
1,145.2
|
|
Average interest rate
|
7.6
|
%
|
|
7.6
|
%
|
|
7.6
|
%
|
|
7.6
|
%
|
|
7.2
|
%
|
|
6.9
|
%
|
|
7.4
|
%
|
|
|
|
||||||||
Variable-rate
|
$
|
21.5
|
|
|
$
|
21.5
|
|
|
$
|
463.0
|
|
|
$
|
9.0
|
|
|
$
|
694.7
|
|
|
$
|
—
|
|
|
$
|
1,209.7
|
|
|
$
|
1,202.9
|
|
Average interest rate
|
3.8
|
%
|
|
3.8
|
%
|
|
3.9
|
%
|
|
4.0
|
%
|
|
4.0
|
%
|
|
|
|
3.9
|
%
|
|
|
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Peninsula Gaming Debt
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Long-term debt (including current portion):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Fixed-rate
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
350.0
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
350.0
|
|
|
$
|
357.0
|
|
Average interest rate
|
8.375
|
%
|
|
8.375
|
%
|
|
8.375
|
%
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
8.4
|
%
|
|
|
|||||||||
Variable-rate
|
$
|
8.3
|
|
|
$
|
654.5
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
662.8
|
|
|
$
|
661.1
|
|
Average interest rate
|
4.3
|
%
|
|
4.3
|
%
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
4.3
|
%
|
|
|
|
December 31, 2015
|
||||||||||||
(In millions)
|
Outstanding
Face
Amount
|
|
Carrying
Value
|
|
Estimated
Fair Value
|
|
Fair
Value
Hierarchy
|
||||||
Boyd Gaming Corporation Debt
|
|
|
|
|
|
|
|
||||||
Bank credit facility
|
$
|
1,209.7
|
|
|
$
|
1,197.3
|
|
|
$
|
1,202.9
|
|
|
Level 2
|
9.00% senior notes due 2020
|
350.0
|
|
|
343.0
|
|
|
372.8
|
|
|
Level 1
|
|||
6.875% senior notes due 2023
|
750.0
|
|
|
737.0
|
|
|
772.5
|
|
|
Level 1
|
|||
|
2,309.7
|
|
|
2,277.3
|
|
|
2,348.2
|
|
|
|
|||
|
|
|
|
|
|
|
|
||||||
Peninsula Gaming Debt
|
|
|
|
|
|
|
|
||||||
Bank credit facility
|
662.8
|
|
|
648.6
|
|
|
661.1
|
|
|
Level 2
|
|||
8.375% senior notes due 2018
|
350.0
|
|
|
343.6
|
|
|
357.0
|
|
|
Level 2
|
|||
|
1,012.8
|
|
|
992.2
|
|
|
1,018.1
|
|
|
|
|||
|
|
|
|
|
|
|
|
||||||
Total long-term debt
|
$
|
3,322.5
|
|
|
$
|
3,269.5
|
|
|
$
|
3,366.3
|
|
|
|
|
Page No.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31,
|
||||||
(In thousands, except per share data)
|
2015
|
|
2014
|
||||
ASSETS
|
|
|
|
||||
Current assets
|
|
|
|
||||
Cash and cash equivalents
|
$
|
158,821
|
|
|
$
|
145,341
|
|
Restricted cash
|
19,030
|
|
|
18,107
|
|
||
Accounts receivable, net
|
25,289
|
|
|
27,235
|
|
||
Inventories
|
15,462
|
|
|
15,161
|
|
||
Prepaid expenses and other current assets
|
37,250
|
|
|
32,944
|
|
||
Income taxes receivable
|
1,380
|
|
|
1,243
|
|
||
Deferred income taxes and current tax assets
|
—
|
|
|
1,919
|
|
||
Total current assets
|
257,232
|
|
|
241,950
|
|
||
Property and equipment, net
|
2,225,342
|
|
|
2,286,108
|
|
||
Other assets, net
|
48,341
|
|
|
52,050
|
|
||
Intangible assets, net
|
890,054
|
|
|
934,249
|
|
||
Goodwill, net
|
685,310
|
|
|
685,310
|
|
||
Investment in unconsolidated subsidiary held for sale
|
244,621
|
|
|
222,717
|
|
||
Total assets
|
$
|
4,350,900
|
|
|
$
|
4,422,384
|
|
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
|
|
|
||||
Current liabilities
|
|
|
|
||||
Current maturities of long-term debt
|
$
|
29,750
|
|
|
$
|
29,753
|
|
Accounts payable
|
75,803
|
|
|
85,089
|
|
||
Accrued liabilities
|
249,518
|
|
|
239,266
|
|
||
Deferred income taxes
|
—
|
|
|
3,087
|
|
||
Total current liabilities
|
355,071
|
|
|
357,195
|
|
||
Long-term debt, net of current maturities and debt issuance costs
|
3,239,799
|
|
|
3,375,098
|
|
||
Deferred income taxes
|
162,189
|
|
|
142,263
|
|
||
Other long-term tax liabilities
|
3,085
|
|
|
28,651
|
|
||
Other liabilities
|
82,745
|
|
|
81,090
|
|
||
Commitments and contingencies (Note 10)
|
|
|
|
||||
Stockholders’ equity
|
|
|
|
||||
Preferred stock, $0.01 par value, 5,000,000 shares authorized
|
—
|
|
|
—
|
|
||
Common stock, $0.01 par value, 200,000,000 shares authorized; 111,614,420 and 109,277,060 shares outstanding
|
1,117
|
|
|
1,093
|
|
||
Additional paid-in capital
|
945,041
|
|
|
922,112
|
|
||
Retained earnings (accumulated deficit)
|
(437,881
|
)
|
|
(485,115
|
)
|
||
Accumulated other comprehensive income (loss)
|
(316
|
)
|
|
(53
|
)
|
||
Total Boyd Gaming Corporation stockholders’ equity
|
507,961
|
|
|
438,037
|
|
||
Noncontrolling interest
|
50
|
|
|
50
|
|
||
Total stockholders’ equity
|
508,011
|
|
|
438,087
|
|
||
Total liabilities and stockholders’ equity
|
$
|
4,350,900
|
|
|
$
|
4,422,384
|
|
|
Year Ended December 31,
|
||||||||||
(In thousands, except per share data)
|
2015
|
|
2014
|
|
2013
|
||||||
Revenues
|
|
|
|
|
|
||||||
Gaming
|
$
|
1,847,167
|
|
|
$
|
1,799,724
|
|
|
$
|
1,863,249
|
|
Food and beverage
|
307,442
|
|
|
303,404
|
|
|
306,075
|
|
|||
Room
|
163,509
|
|
|
157,427
|
|
|
150,258
|
|
|||
Other
|
123,959
|
|
|
122,237
|
|
|
122,813
|
|
|||
Gross revenues
|
2,442,077
|
|
|
2,382,792
|
|
|
2,442,395
|
|
|||
Less promotional allowances
|
242,645
|
|
|
240,537
|
|
|
243,657
|
|
|||
Net revenues
|
2,199,432
|
|
|
2,142,255
|
|
|
2,198,738
|
|
|||
Operating costs and expenses
|
|
|
|
|
|
||||||
Gaming
|
900,922
|
|
|
888,414
|
|
|
921,486
|
|
|||
Food and beverage
|
168,096
|
|
|
168,730
|
|
|
169,033
|
|
|||
Room
|
41,298
|
|
|
41,132
|
|
|
41,404
|
|
|||
Other
|
80,508
|
|
|
86,166
|
|
|
86,958
|
|
|||
Selling, general and administrative
|
322,420
|
|
|
327,599
|
|
|
341,446
|
|
|||
Maintenance and utilities
|
104,548
|
|
|
109,526
|
|
|
106,695
|
|
|||
Depreciation and amortization
|
207,118
|
|
|
208,915
|
|
|
218,667
|
|
|||
Corporate expense
|
76,941
|
|
|
75,626
|
|
|
63,249
|
|
|||
Project development, preopening and writedowns
|
6,907
|
|
|
13,747
|
|
|
10,371
|
|
|||
Impairments of assets
|
18,565
|
|
|
48,681
|
|
|
5,351
|
|
|||
Other operating items, net
|
907
|
|
|
(13
|
)
|
|
2,861
|
|
|||
Total operating costs and expenses
|
1,928,230
|
|
|
1,968,523
|
|
|
1,967,521
|
|
|||
Operating income
|
271,202
|
|
|
173,732
|
|
|
231,217
|
|
|||
Other expense (income)
|
|
|
|
|
|
||||||
Interest income
|
(1,858
|
)
|
|
(1,879
|
)
|
|
(2,147
|
)
|
|||
Interest expense, net of amounts capitalized
|
224,590
|
|
|
230,060
|
|
|
262,995
|
|
|||
Loss on early extinguishments of debt
|
40,733
|
|
|
1,536
|
|
|
28,346
|
|
|||
Other, net
|
3,676
|
|
|
48
|
|
|
(2,090
|
)
|
|||
Total other expense, net
|
267,141
|
|
|
229,765
|
|
|
287,104
|
|
|||
Income (loss) from continuing operations before income taxes
|
4,061
|
|
|
(56,033
|
)
|
|
(55,887
|
)
|
|||
Income taxes benefit (provision)
|
6,634
|
|
|
5,408
|
|
|
(7,684
|
)
|
|||
Income (loss) from continuing operations, net of tax
|
10,695
|
|
|
(50,625
|
)
|
|
(63,571
|
)
|
|||
Income (loss) from discontinued operations, net of tax
|
36,539
|
|
|
8,987
|
|
|
(44,983
|
)
|
|||
(Income) loss from discontinued operations attributable to noncontrolling interest, net of tax
|
—
|
|
|
(11,403
|
)
|
|
27,846
|
|
|||
Net income (loss)
|
47,234
|
|
|
(53,041
|
)
|
|
(80,708
|
)
|
|||
Net loss attributable to noncontrolling interest
|
—
|
|
|
—
|
|
|
444
|
|
|||
Net income (loss) attributable to Boyd Gaming Corporation
|
$
|
47,234
|
|
|
$
|
(53,041
|
)
|
|
$
|
(80,264
|
)
|
|
|
|
|
|
|
||||||
Basic net income (loss) per common share
|
|
|
|
|
|
|
|
|
|||
Continuing operations
|
$
|
0.10
|
|
|
$
|
(0.46
|
)
|
|
$
|
(0.65
|
)
|
Discontinued operations
|
0.32
|
|
|
(0.02
|
)
|
|
(0.18
|
)
|
|||
Basic net income (loss) per common share
|
$
|
0.42
|
|
|
$
|
(0.48
|
)
|
|
$
|
(0.83
|
)
|
Weighted average basic shares outstanding
|
112,789
|
|
|
109,979
|
|
|
97,243
|
|
|||
|
|
|
|
|
|
||||||
Diluted net income (loss) per common share
|
|
|
|
|
|
|
|
|
|||
Continuing operations
|
$
|
0.10
|
|
|
$
|
(0.46
|
)
|
|
$
|
(0.65
|
)
|
Discontinued operations
|
0.32
|
|
|
(0.02
|
)
|
|
(0.18
|
)
|
|||
Diluted net income (loss) per common share
|
$
|
0.42
|
|
|
$
|
(0.48
|
)
|
|
$
|
(0.83
|
)
|
Weighted average diluted shares outstanding
|
113,676
|
|
|
109,979
|
|
|
97,243
|
|
|
Year Ended December 31,
|
||||||||||
(In thousands)
|
2015
|
|
2014
|
|
2013
|
||||||
Net income (loss)
|
$
|
47,234
|
|
|
$
|
(53,041
|
)
|
|
$
|
(80,708
|
)
|
Other comprehensive income (loss), net of tax:
|
|
|
|
|
|
||||||
Fair value of adjustments to available-for-sale securities
|
(263
|
)
|
|
1,464
|
|
|
(555
|
)
|
|||
Comprehensive income (loss)
|
46,971
|
|
|
(51,577
|
)
|
|
(81,263
|
)
|
|||
Less: net income (loss) attributable to noncontrolling interest
|
—
|
|
|
—
|
|
|
444
|
|
|||
Comprehensive income (loss) attributable to Boyd Gaming Corporation
|
$
|
46,971
|
|
|
$
|
(51,577
|
)
|
|
$
|
(81,707
|
)
|
|
Boyd Gaming Corporation Stockholders’ Equity
|
|
|
|
|
|
|
|||||||||||||||||||
|
|
|
|
|
|
|
Retained
|
|
Accumulated
|
|
|
|
|
|||||||||||||
|
|
|
|
|
Additional
|
|
Earnings/
|
|
Other
|
|
|
|
Total
|
|||||||||||||
|
Common Stock
|
|
Paid-in
|
|
(Accumulated
|
|
Comprehensive
|
|
Noncontrolling
|
|
Stockholders'
|
|||||||||||||||
(In thousands, except share data)
|
Shares
|
|
Amount
|
|
Capital
|
|
Deficit)
|
|
Loss, Net
|
|
Interest
|
|
Equity
|
|||||||||||||
Balances, January 1, 2013
|
86,871,977
|
|
|
$
|
869
|
|
|
$
|
655,694
|
|
|
$
|
(351,810
|
)
|
|
$
|
(962
|
)
|
|
$
|
163,336
|
|
|
$
|
467,127
|
|
Net income (loss)
|
—
|
|
|
—
|
|
|
—
|
|
|
(80,264
|
)
|
|
—
|
|
|
(28,290
|
)
|
|
(108,554
|
)
|
||||||
Comprehensive income attributable to Boyd
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(555
|
)
|
|
—
|
|
|
(555
|
)
|
||||||
Equity offering
|
18,975,000
|
|
|
190
|
|
|
216,277
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
216,467
|
|
||||||
Stock options exercised
|
1,848,222
|
|
|
18
|
|
|
13,734
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
13,752
|
|
||||||
Release of restricted stock units, net of tax
|
459,803
|
|
|
5
|
|
|
(2,100
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2,095
|
)
|
||||||
Share-based compensation costs
|
—
|
|
|
—
|
|
|
18,891
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
18,891
|
|
||||||
Other
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
45,404
|
|
|
45,404
|
|
||||||
Balances, December 31, 2013
|
108,155,002
|
|
|
1,082
|
|
|
902,496
|
|
|
(432,074
|
)
|
|
(1,517
|
)
|
|
180,450
|
|
|
650,437
|
|
||||||
Net income (loss)
|
—
|
|
|
—
|
|
|
—
|
|
|
(53,041
|
)
|
|
—
|
|
|
11,403
|
|
|
(41,638
|
)
|
||||||
Comprehensive (income) loss attributable to Boyd
|
—
|
|
|
—
|
|
|
(640
|
)
|
|
—
|
|
|
1,464
|
|
|
—
|
|
|
824
|
|
||||||
Stock options exercised
|
562,234
|
|
|
6
|
|
|
4,146
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
4,152
|
|
||||||
Release of restricted stock units, net of tax
|
559,824
|
|
|
5
|
|
|
(2,366
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2,361
|
)
|
||||||
Share-based compensation costs
|
—
|
|
|
—
|
|
|
18,476
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
18,476
|
|
||||||
Noncontrolling interests contribution
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
30
|
|
|
30
|
|
||||||
Deconsolidation of Borgata
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(191,833
|
)
|
|
(191,833
|
)
|
||||||
Balances, December 31, 2014
|
109,277,060
|
|
|
1,093
|
|
|
922,112
|
|
|
(485,115
|
)
|
|
(53
|
)
|
|
50
|
|
|
438,087
|
|
||||||
Net income (loss)
|
—
|
|
|
—
|
|
|
—
|
|
|
47,234
|
|
|
—
|
|
|
—
|
|
|
47,234
|
|
||||||
Comprehensive (income) loss attributable to Boyd
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(263
|
)
|
|
—
|
|
|
(263
|
)
|
||||||
Stock options exercised
|
1,301,789
|
|
|
13
|
|
|
9,794
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
9,807
|
|
||||||
Release of restricted stock units, net of tax
|
553,822
|
|
|
6
|
|
|
(3,678
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(3,672
|
)
|
||||||
Release of performance stock units, net of tax
|
481,749
|
|
|
5
|
|
|
(2,451
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2,446
|
)
|
||||||
Share-based compensation costs
|
—
|
|
|
—
|
|
|
19,264
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
19,264
|
|
||||||
Balances, December 31, 2015
|
111,614,420
|
|
|
$
|
1,117
|
|
|
$
|
945,041
|
|
|
$
|
(437,881
|
)
|
|
$
|
(316
|
)
|
|
$
|
50
|
|
|
$
|
508,011
|
|
|
Year Ended December 31,
|
||||||||||
(In thousands)
|
2015
|
|
2014
|
|
2013
|
||||||
Cash Flows from Operating Activities
|
|
|
|
|
|
||||||
Net income (loss)
|
$
|
47,234
|
|
|
$
|
(53,041
|
)
|
|
$
|
(80,708
|
)
|
Adjustments to reconcile net income (loss) to net cash provided by operating activities:
|
|
|
|
|
|
||||||
(Income) loss from discontinued operations, net of tax
|
(36,539
|
)
|
|
(8,987
|
)
|
|
44,983
|
|
|||
Income (loss) from discontinued operations attributable to noncontrolling interest, net of tax
|
—
|
|
|
11,403
|
|
|
(27,846
|
)
|
|||
Depreciation and amortization
|
207,118
|
|
|
208,915
|
|
|
218,667
|
|
|||
Amortization of debt financing costs and discounts on debt
|
21,308
|
|
|
22,377
|
|
|
34,126
|
|
|||
Share-based compensation expense
|
19,264
|
|
|
18,476
|
|
|
18,891
|
|
|||
Deferred income taxes
|
16,846
|
|
|
(870
|
)
|
|
8,421
|
|
|||
Non-cash impairment of assets
|
18,565
|
|
|
48,681
|
|
|
6,424
|
|
|||
Loss on early extinguishments of debt
|
40,733
|
|
|
1,536
|
|
|
28,346
|
|
|||
Other operating activities
|
2,145
|
|
|
467
|
|
|
(593
|
)
|
|||
Changes in operating assets and liabilities:
|
|
|
|
|
|
||||||
Restricted cash
|
(923
|
)
|
|
2,579
|
|
|
2,214
|
|
|||
Accounts receivable, net
|
1,971
|
|
|
6,988
|
|
|
(3,128
|
)
|
|||
Inventories
|
(301
|
)
|
|
374
|
|
|
(861
|
)
|
|||
Prepaid expenses and other current assets
|
(4,275
|
)
|
|
2,161
|
|
|
7,116
|
|
|||
Current other tax asset
|
1,802
|
|
|
88
|
|
|
2,171
|
|
|||
Income taxes receivable
|
(137
|
)
|
|
(1,137
|
)
|
|
2,769
|
|
|||
Other assets, net
|
922
|
|
|
2,146
|
|
|
4,999
|
|
|||
Accounts payable and accrued liabilities
|
13,207
|
|
|
28,572
|
|
|
(35,147
|
)
|
|||
Other long-term tax liabilities
|
(25,566
|
)
|
|
(1,067
|
)
|
|
(5,029
|
)
|
|||
Other liabilities
|
2,377
|
|
|
237
|
|
|
3,404
|
|
|||
Net cash provided by operating activities
|
325,751
|
|
|
289,898
|
|
|
229,219
|
|
|||
Cash Flows from Investing Activities
|
|
|
|
|
|
||||||
Capital expenditures
|
(131,170
|
)
|
|
(137,751
|
)
|
|
(122,163
|
)
|
|||
Proceeds from sale of Echelon, net
|
—
|
|
|
—
|
|
|
343,750
|
|
|||
Cash paid for exercise of LVE option
|
—
|
|
|
—
|
|
|
(187,000
|
)
|
|||
Proceeds from sale of other assets, net
|
—
|
|
|
—
|
|
|
4,875
|
|
|||
Investments in and advances to unconsolidated subsidiaries, net
|
—
|
|
|
153
|
|
|
(4,335
|
)
|
|||
Other investing activities
|
4,528
|
|
|
(5,912
|
)
|
|
(1,277
|
)
|
|||
Net cash provided by (used in) investing activities
|
(126,642
|
)
|
|
(143,510
|
)
|
|
33,850
|
|
|
Year Ended December 31,
|
||||||||||
(In thousands)
|
2015
|
|
2014
|
|
2013
|
||||||
|
|
|
|
|
|
||||||
Cash Flows from Financing Activities
|
|
|
|
|
|
||||||
Borrowings under Boyd Gaming bank credit facility
|
1,033,500
|
|
|
830,400
|
|
|
2,920,675
|
|
|||
Payments under Boyd Gaming bank credit facility
|
(1,211,200
|
)
|
|
(910,700
|
)
|
|
(2,927,800
|
)
|
|||
Borrowings under Peninsula bank credit facility
|
345,500
|
|
|
317,400
|
|
|
354,700
|
|
|||
Payments under Peninsula bank credit facility
|
(425,150
|
)
|
|
(377,150
|
)
|
|
(406,950
|
)
|
|||
Proceeds from issuance of senior notes, net
|
750,000
|
|
|
—
|
|
|
—
|
|
|||
Debt financing costs, net
|
(14,004
|
)
|
|
(83
|
)
|
|
(34,637
|
)
|
|||
Payments on retirements of long-term debt
|
(657,813
|
)
|
|
—
|
|
|
(459,278
|
)
|
|||
Premium and consent fees paid
|
(24,246
|
)
|
|
—
|
|
|
—
|
|
|||
Payments under note payable
|
—
|
|
|
(9
|
)
|
|
(10,820
|
)
|
|||
Share-based compensation activities, net
|
3,689
|
|
|
1,791
|
|
|
13,752
|
|
|||
Proceeds from sale of common stock, net
|
—
|
|
|
—
|
|
|
216,467
|
|
|||
Other financing activities
|
—
|
|
|
30
|
|
|
(2,095
|
)
|
|||
Net cash provided by (used in) financing activities
|
(199,724
|
)
|
|
(138,321
|
)
|
|
(335,986
|
)
|
|||
Cash Flows from Discontinued Operations
|
|
|
|
|
|
||||||
Cash flows from operating activities
|
14,095
|
|
|
32,961
|
|
|
45,672
|
|
|||
Cash flows from investing activities
|
—
|
|
|
(36,470
|
)
|
|
42,479
|
|
|||
Cash flows from financing activities
|
—
|
|
|
(37,055
|
)
|
|
(30,224
|
)
|
|||
Net cash provided by (used in) discontinued operations
|
14,095
|
|
|
(40,564
|
)
|
|
57,927
|
|
|||
Change in cash and cash equivalents
|
13,480
|
|
|
(32,497
|
)
|
|
(14,990
|
)
|
|||
Cash and cash equivalents, beginning of period
|
145,341
|
|
|
140,311
|
|
|
158,421
|
|
|||
Change in cash classified as discontinued operations
|
—
|
|
|
37,527
|
|
|
(3,120
|
)
|
|||
Cash and cash equivalents, end of period
|
$
|
158,821
|
|
|
$
|
145,341
|
|
|
$
|
140,311
|
|
|
|
|
|
|
|
||||||
Supplemental Disclosure of Cash Flow Information
|
|
|
|
|
|
||||||
Cash paid for interest, net of amounts capitalized
|
$
|
178,433
|
|
|
$
|
203,758
|
|
|
$
|
236,706
|
|
Cash paid (received) for income taxes, net of refunds
|
(1,159
|
)
|
|
1,255
|
|
|
(6,398
|
)
|
|||
Supplemental Schedule of Non-cash Investing and Financing Activities
|
|
|
|
|
|
||||||
Payables incurred for capital expenditures
|
$
|
7,235
|
|
|
$
|
16,844
|
|
|
$
|
11,511
|
|
•
|
Presentation of our equity investment in Borgata Hotel Casino & Spa ("Borgata"), and results of Borgata prior to deconsolidation on September 30, 2014, as discontinued operations for all periods presented (see Notes 2 and 3);
|
•
|
Aggregation of Peninsula and Midwest & South segments following the refinancing of Peninsula Gaming, LLC, ("Peninsula") debt on September 2, 2016 (see Notes 8 and 15);
|
•
|
Reclassification of Boyd Acquisition I, LLC, Boyd Acquisition II, LLC, Peninsula Gaming, LLC, Belle of Orleans, L.L.C., Diamond Jo, LLC, Diamond Jo Worth, LLC, Kansas Star Casino, LLC, and The Old Evangeline Downs, L.L.C., from "Non-Guarantor Subsidiaries (100% Owned)" to "Guarantor Subsidiaries" for purposes of our condensed consolidating financial information (see Note 17.)
|
Las Vegas Locals
|
|
Gold Coast Hotel and Casino
|
Las Vegas, Nevada
|
The Orleans Hotel and Casino
|
Las Vegas, Nevada
|
Sam's Town Hotel and Gambling Hall
|
Las Vegas, Nevada
|
Suncoast Hotel and Casino
|
Las Vegas, Nevada
|
Eldorado Casino
|
Henderson, Nevada
|
Jokers Wild Casino
|
Henderson, Nevada
|
|
|
Downtown Las Vegas
|
|
California Hotel and Casino
|
Las Vegas, Nevada
|
Fremont Hotel and Casino
|
Las Vegas, Nevada
|
Main Street Station Casino, Brewery and Hotel
|
Las Vegas, Nevada
|
|
|
Midwest and South
|
|
Par-A-Dice Hotel Casino
|
East Peoria, Illinois
|
Blue Chip Casino, Hotel & Spa
|
Michigan City, Indiana
|
Diamond Jo Dubuque
|
Dubuque, Iowa
|
Diamond Jo Worth
|
Northwood, Iowa
|
Kansas Star Casino
|
Mulvane, Kansas
|
Amelia Belle Casino
|
Amelia, Louisiana
|
Delta Downs Racetrack Casino & Hotel
|
Vinton, Louisiana
|
Evangeline Downs Racetrack and Casino
|
Opelousas, Louisiana
|
Sam's Town Hotel and Casino
|
Shreveport, Louisiana
|
Treasure Chest Casino
|
Kenner, Louisiana
|
IP Casino Resort Spa
|
Biloxi, Mississippi
|
Sam's Town Hotel and Gambling Hall
|
Tunica, Mississippi
|
|
Year Ended December 31,
|
||||||||||
(In thousands)
|
2015
|
|
2014
|
|
2013
|
||||||
Beginning balance, January 1,
|
$
|
1,971
|
|
|
$
|
2,913
|
|
|
$
|
3,337
|
|
Additions
|
361
|
|
|
277
|
|
|
45
|
|
|||
Deductions
|
(245
|
)
|
|
(1,219
|
)
|
|
(469
|
)
|
|||
Ending balance
|
$
|
2,087
|
|
|
$
|
1,971
|
|
|
$
|
2,913
|
|
Building and improvements
|
3 through 40 years
|
Riverboats and barges
|
5 through 40 years
|
Furniture and equipment
|
1 through 10 years
|
|
Year Ended December 31,
|
||||||||||
(In thousands)
|
2015
|
|
2014
|
|
2013
|
||||||
Beginning balance
|
$
|
33,004
|
|
|
$
|
32,507
|
|
|
$
|
30,654
|
|
Additions
|
|
|
|
|
|
||||||
Charged to costs and expenses
|
80,311
|
|
|
80,734
|
|
|
90,903
|
|
|||
Payments made
|
(83,247
|
)
|
|
(80,237
|
)
|
|
(89,050
|
)
|
|||
Ending balance
|
$
|
30,068
|
|
|
$
|
33,004
|
|
|
$
|
32,507
|
|
|
Year Ended December 31,
|
||||||||||
(In thousands)
|
2015
|
|
2014
|
|
2013
|
||||||
Rooms
|
$
|
77,177
|
|
|
$
|
77,751
|
|
|
$
|
75,673
|
|
Food and beverage
|
150,598
|
|
|
151,677
|
|
|
155,530
|
|
|||
Other
|
14,870
|
|
|
11,109
|
|
|
12,454
|
|
|||
Total promotional allowances
|
$
|
242,645
|
|
|
$
|
240,537
|
|
|
$
|
243,657
|
|
|
Year Ended December 31,
|
||||||||||
(In thousands)
|
2015
|
|
2014
|
|
2013
|
||||||
Rooms
|
$
|
35,605
|
|
|
$
|
36,837
|
|
|
$
|
37,520
|
|
Food and beverage
|
133,717
|
|
|
138,040
|
|
|
141,915
|
|
|||
Other
|
12,290
|
|
|
11,407
|
|
|
11,695
|
|
|||
Total cost of promotional allowances
|
$
|
181,612
|
|
|
$
|
186,284
|
|
|
$
|
191,130
|
|
|
Year Ended
|
||
(In thousands)
|
December 31, 2013
|
||
Project development, preopening and writedown expense:
|
|
||
Amounts incurred by Boyd Gaming Corporation
|
$
|
12,304
|
|
Amounts eliminated upon consolidation of LVE
|
(1,933
|
)
|
|
Amounts reported in our consolidated statements of operations
|
$
|
10,371
|
|
|
Year Ended December 31,
|
||||||||||
|
2015
|
|
2014
|
|
2013
|
||||||
Expected stock price volatility
|
49.06
|
%
|
|
54.14
|
%
|
|
73.75
|
%
|
|||
Annual dividend rate
|
—
|
|
|
—
|
|
|
—
|
|
|||
Risk-free interest rate
|
1.59
|
%
|
|
1.64
|
%
|
|
1.40
|
%
|
|||
Expected option life (in years)
|
5.3
|
|
|
5.4
|
|
|
5.3
|
|
|||
Estimated fair value per share
|
$
|
9.06
|
|
|
$
|
5.70
|
|
|
$
|
6.09
|
|
|
Year Ended December 31,
|
||||
(In thousands)
|
2014
|
|
2013
|
||
Potential dilutive effect
|
913.9
|
|
|
955.6
|
|
|
September 30,
|
||
(In thousands)
|
2014
|
||
ASSETS
|
|
||
Current assets
|
$
|
98,119
|
|
Long-term assets
|
1,220,036
|
|
|
Total Assets
|
$
|
1,318,155
|
|
|
|
||
LIABILITIES AND NONCONTROLLING INTERESTS
|
|
||
Current liabilities
|
$
|
106,666
|
|
Long-term liabilities
|
786,278
|
|
|
Noncontrolling interests
|
191,833
|
|
|
Total Liabilities and Noncontrolling Interests
|
$
|
1,084,777
|
|
Balance Sheet Information
|
December 31,
|
||||||
(In thousands)
|
2015
|
|
2014
|
||||
Current assets
|
$
|
97,935
|
|
|
$
|
100,297
|
|
Property and other long-term assets, net
|
1,149,337
|
|
|
1,196,339
|
|
||
Current liabilities
|
117,452
|
|
|
122,150
|
|
||
Long-term debt and other liabilities
|
687,307
|
|
|
762,609
|
|
||
Equity
|
455,685
|
|
|
411,877
|
|
Results of Operations Information
|
Twelve Months Ended
|
|
Three Months Ended
|
||||
(In thousands)
|
December 31, 2015
|
|
December 31, 2014
|
||||
Net revenues
|
$
|
804,166
|
|
|
$
|
179,147
|
|
Operating expenses
|
657,324
|
|
|
157,896
|
|
||
Operating income
|
146,842
|
|
|
21,251
|
|
||
Interest expense
|
59,681
|
|
|
17,431
|
|
||
Loss on early extinguishments of debt
|
18,895
|
|
|
740
|
|
||
State income tax expense (benefit)
|
(3,731
|
)
|
|
446
|
|
||
Net income
|
$
|
71,997
|
|
|
$
|
2,634
|
|
|
December 31,
|
||||||
(In thousands)
|
2015
|
|
2014
|
||||
Land
|
$
|
229,857
|
|
|
$
|
229,684
|
|
Buildings and improvements
|
2,539,578
|
|
|
2,534,618
|
|
||
Furniture and equipment
|
1,152,277
|
|
|
1,079,878
|
|
||
Riverboats and barges
|
238,743
|
|
|
239,669
|
|
||
Construction in progress
|
42,497
|
|
|
35,675
|
|
||
Other
|
7,404
|
|
|
11,502
|
|
||
Total property and equipment
|
4,210,356
|
|
|
4,131,026
|
|
||
Less accumulated depreciation
|
1,985,014
|
|
|
1,844,918
|
|
||
Property and equipment, net
|
$
|
2,225,342
|
|
|
$
|
2,286,108
|
|
|
December 31, 2015
|
||||||||||||||||
|
Weighted
|
|
Gross
|
|
|
|
Cumulative
|
|
|
||||||||
|
Average Life
|
|
Carrying
|
|
Cumulative
|
|
Impairment
|
|
Intangible
|
||||||||
(In thousands)
|
Remaining
|
|
Value
|
|
Amortization
|
|
Losses
|
|
Assets, Net
|
||||||||
Amortizing intangibles:
|
|
|
|
|
|
|
|
|
|
||||||||
Customer relationships
|
1.9 years
|
|
$
|
136,300
|
|
|
$
|
(109,994
|
)
|
|
$
|
—
|
|
|
$
|
26,306
|
|
Favorable lease rates
|
32.4 years
|
|
45,370
|
|
|
(11,997
|
)
|
|
—
|
|
|
33,373
|
|
||||
Development agreement
|
—
|
|
21,373
|
|
|
—
|
|
|
—
|
|
|
21,373
|
|
||||
|
|
|
203,043
|
|
|
(121,991
|
)
|
|
—
|
|
|
81,052
|
|
||||
|
|
|
|
|
|
|
|
|
|
||||||||
Indefinite lived intangible assets:
|
|
|
|
|
|
|
|
|
|
||||||||
Trademarks
|
Indefinite
|
|
129,501
|
|
|
—
|
|
|
(3,500
|
)
|
|
126,001
|
|
||||
Gaming license rights
|
Indefinite
|
|
873,335
|
|
|
(33,960
|
)
|
|
(156,374
|
)
|
|
683,001
|
|
||||
|
|
|
1,002,836
|
|
|
(33,960
|
)
|
|
(159,874
|
)
|
|
809,002
|
|
||||
Balance, December 31, 2015
|
|
|
$
|
1,205,879
|
|
|
$
|
(155,951
|
)
|
|
$
|
(159,874
|
)
|
|
$
|
890,054
|
|
|
December 31, 2014
|
||||||||||||||||
|
Weighted
|
|
Gross
|
|
|
|
Cumulative
|
|
|
||||||||
|
Average Life
|
|
Carrying
|
|
Cumulative
|
|
Impairment
|
|
Intangible
|
||||||||
(In thousands)
|
Remaining
|
|
Value
|
|
Amortization
|
|
Losses
|
|
Assets, Net
|
||||||||
Amortizing intangibles:
|
|
|
|
|
|
|
|
|
|
||||||||
Customer relationships
|
2.9 years
|
|
$
|
139,600
|
|
|
$
|
(87,642
|
)
|
|
$
|
—
|
|
|
$
|
51,958
|
|
Favorable lease rates
|
33.4 years
|
|
45,370
|
|
|
(10,956
|
)
|
|
—
|
|
|
34,414
|
|
||||
Development agreement
|
—
|
|
21,373
|
|
|
—
|
|
|
—
|
|
|
21,373
|
|
||||
|
|
|
206,343
|
|
|
(98,598
|
)
|
|
—
|
|
|
107,745
|
|
||||
|
|
|
|
|
|
|
|
|
|
||||||||
Indefinite lived intangible assets:
|
|
|
|
|
|
|
|
|
|
||||||||
Trademarks
|
Indefinite
|
|
129,501
|
|
|
—
|
|
|
(3,500
|
)
|
|
126,001
|
|
||||
Gaming license rights
|
Indefinite
|
|
873,335
|
|
|
(33,960
|
)
|
|
(138,872
|
)
|
|
700,503
|
|
||||
|
|
|
1,002,836
|
|
|
(33,960
|
)
|
|
(142,372
|
)
|
|
826,504
|
|
||||
Balance, December 31, 2014
|
|
|
$
|
1,209,179
|
|
|
$
|
(132,558
|
)
|
|
$
|
(142,372
|
)
|
|
$
|
934,249
|
|
(In thousands)
|
Customer Relationships
|
|
Non-competition Agreement
|
|
Favorable Lease Rates
|
|
Development Agreements
|
|
Trademarks
|
|
Gaming License Rights
|
|
Intangible Assets, Net
|
||||||||||||||
Balance, January 1, 2013
|
$
|
130,941
|
|
|
$
|
2,846
|
|
|
$
|
36,503
|
|
|
$
|
21,373
|
|
|
$
|
126,800
|
|
|
$
|
741,175
|
|
|
$
|
1,059,638
|
|
Additions
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
4,687
|
|
|
—
|
|
|
4,687
|
|
|||||||
Impairments
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(3,200
|
)
|
|
(900
|
)
|
|
(4,100
|
)
|
|||||||
Amortization
|
(45,674
|
)
|
|
(2,846
|
)
|
|
(1,045
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(49,565
|
)
|
|||||||
Balance, December 31, 2013
|
85,267
|
|
|
—
|
|
|
35,458
|
|
|
21,373
|
|
|
128,287
|
|
|
740,275
|
|
|
1,010,660
|
|
|||||||
Additions
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
14
|
|
|
—
|
|
|
14
|
|
|||||||
Impairments
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(300
|
)
|
|
(39,772
|
)
|
|
(40,072
|
)
|
|||||||
Amortization
|
(33,309
|
)
|
|
—
|
|
|
(1,044
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(34,353
|
)
|
|||||||
Other
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2,000
|
)
|
|
—
|
|
|
(2,000
|
)
|
|||||||
Balance, December 31, 2014
|
51,958
|
|
|
—
|
|
|
34,414
|
|
|
21,373
|
|
|
126,001
|
|
|
700,503
|
|
|
934,249
|
|
|||||||
Additions
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
Impairments
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(17,502
|
)
|
|
(17,502
|
)
|
|||||||
Amortization
|
(25,652
|
)
|
|
—
|
|
|
(1,041
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(26,693
|
)
|
|||||||
Balance, December 31, 2015
|
$
|
26,306
|
|
|
$
|
—
|
|
|
$
|
33,373
|
|
|
$
|
21,373
|
|
|
$
|
126,001
|
|
|
$
|
683,001
|
|
|
$
|
890,054
|
|
(In thousands)
|
|
Customer Relationships
|
|
Favorable Lease Rates
|
|
Total
|
||||||
For the year ending December 31,
|
|
|
|
|
|
|
||||||
2016
|
|
$
|
14,870
|
|
|
$
|
1,043
|
|
|
$
|
15,913
|
|
2017
|
|
11,436
|
|
|
1,043
|
|
|
12,479
|
|
|||
2018
|
|
—
|
|
|
1,043
|
|
|
1,043
|
|
|||
2019
|
|
—
|
|
|
1,043
|
|
|
1,043
|
|
|||
2020
|
|
—
|
|
|
1,043
|
|
|
1,043
|
|
|||
Thereafter
|
|
—
|
|
|
28,158
|
|
|
28,158
|
|
|||
Total future amortization
|
|
$
|
26,306
|
|
|
$
|
33,373
|
|
|
$
|
59,679
|
|
(In thousands)
|
Gross Carrying Value
|
|
Cumulative Amortization
|
|
Cumulative Impairment Losses
|
|
Goodwill, Net
|
||||||||
Goodwill, net by Reportable Segment:
|
|
|
|
|
|
|
|
||||||||
Las Vegas Locals
|
$
|
378,192
|
|
|
$
|
—
|
|
|
$
|
(165,479
|
)
|
|
$
|
212,713
|
|
Downtown Las Vegas
|
6,997
|
|
|
(6,134
|
)
|
|
—
|
|
|
863
|
|
||||
Midwest and South
|
471,734
|
|
|
—
|
|
|
—
|
|
|
471,734
|
|
||||
Balance, December 31, 2015
|
$
|
856,923
|
|
|
$
|
(6,134
|
)
|
|
$
|
(165,479
|
)
|
|
$
|
685,310
|
|
|
December 31,
|
||||||
(In thousands)
|
2015
|
|
2014
|
||||
Payroll and related expenses
|
$
|
71,815
|
|
|
$
|
69,672
|
|
Interest
|
35,337
|
|
|
33,985
|
|
||
Gaming liabilities
|
37,496
|
|
|
35,698
|
|
||
Player loyalty program liabilities
|
18,491
|
|
|
19,058
|
|
||
Accrued liabilities
|
86,379
|
|
|
80,853
|
|
||
Total accrued liabilities
|
$
|
249,518
|
|
|
$
|
239,266
|
|
|
|
|
December 31, 2015
|
|||||||||||||||
|
Interest
|
|
|
|
|
|
Unamortized
|
|
|
|||||||||
|
Rates at
|
|
Outstanding
|
|
Unamortized
|
|
Origination
|
|
Long-Term
|
|||||||||
(In thousands)
|
Dec. 31, 2015
|
|
Principal
|
|
Discount
|
|
Fees and Costs
|
|
Debt, Net
|
|||||||||
Boyd Gaming Corporation Debt:
|
|
|
|
|
|
|
|
|
|
|||||||||
Bank credit facility
|
3.75
|
%
|
|
$
|
1,209,725
|
|
|
$
|
(2,702
|
)
|
|
$
|
(9,746
|
)
|
|
$
|
1,197,277
|
|
9.00% senior notes due 2020
|
9.00
|
%
|
|
350,000
|
|
|
—
|
|
|
(7,044
|
)
|
|
$
|
342,956
|
|
|||
6.875% senior notes due 2023
|
6.88
|
%
|
|
750,000
|
|
|
—
|
|
|
(12,934
|
)
|
|
$
|
737,066
|
|
|||
|
|
|
2,309,725
|
|
|
(2,702
|
)
|
|
(29,724
|
)
|
|
2,277,299
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|||||||||
Peninsula Gaming Debt:
|
|
|
|
|
|
|
|
|
|
|||||||||
Bank credit facility
|
4.25
|
%
|
|
662,750
|
|
|
—
|
|
|
(14,143
|
)
|
|
648,607
|
|
||||
8.375% senior notes due 2018
|
8.38
|
%
|
|
350,000
|
|
|
—
|
|
|
(6,357
|
)
|
|
343,643
|
|
||||
|
|
|
1,012,750
|
|
|
—
|
|
|
(20,500
|
)
|
|
992,250
|
|
|||||
Total long-term debt
|
|
|
3,322,475
|
|
|
(2,702
|
)
|
|
(50,224
|
)
|
|
3,269,549
|
|
|||||
Less current maturities
|
|
|
29,750
|
|
|
—
|
|
|
—
|
|
|
29,750
|
|
|||||
Long-term debt, net
|
|
|
$
|
3,292,725
|
|
|
$
|
(2,702
|
)
|
|
$
|
(50,224
|
)
|
|
$
|
3,239,799
|
|
|
|
|
December 31, 2014
|
|||||||||||||||
|
Interest
|
|
|
|
|
|
Unamortized
|
|
|
|||||||||
|
Rates at
|
|
Outstanding
|
|
Unamortized
|
|
Origination
|
|
Long-Term
|
|||||||||
(In thousands)
|
Dec. 31, 2014
|
|
Principal
|
|
Discount
|
|
Fees and Costs
|
|
Debt, Net
|
|||||||||
Boyd Gaming Corporation Debt:
|
|
|
|
|
|
|
|
|
|
|||||||||
Bank credit facility
|
3.66
|
%
|
|
$
|
1,387,425
|
|
|
$
|
(3,589
|
)
|
|
$
|
(14,660
|
)
|
|
$
|
1,369,176
|
|
9.125% senior notes due 2018
|
9.13
|
%
|
|
500,000
|
|
|
—
|
|
|
(12,235
|
)
|
|
487,765
|
|
||||
9.00% senior notes due 2020
|
9.00
|
%
|
|
350,000
|
|
|
—
|
|
|
(1,926
|
)
|
|
348,074
|
|
||||
HoldCo Note
|
8.00
|
%
|
|
151,740
|
|
|
(11,743
|
)
|
|
(29
|
)
|
|
139,968
|
|
||||
|
|
|
2,389,165
|
|
|
(15,332
|
)
|
|
(28,850
|
)
|
|
2,344,983
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|||||||||
Peninsula Gaming Debt:
|
|
|
|
|
|
|
|
|
|
|||||||||
Bank credit facility
|
4.25
|
%
|
|
742,400
|
|
|
—
|
|
|
(23,593
|
)
|
|
718,807
|
|
||||
8.375% senior notes due 2018
|
8.38
|
%
|
|
350,000
|
|
|
—
|
|
|
(8,942
|
)
|
|
341,058
|
|
||||
Other
|
various
|
|
|
3
|
|
|
—
|
|
|
—
|
|
|
3
|
|
||||
|
|
|
1,092,403
|
|
|
—
|
|
|
(32,535
|
)
|
|
1,059,868
|
|
|||||
Total long-term debt
|
|
|
3,481,568
|
|
|
(15,332
|
)
|
|
(61,385
|
)
|
|
3,404,851
|
|
|||||
Less current maturities
|
|
|
29,753
|
|
|
—
|
|
|
—
|
|
|
29,753
|
|
|||||
Long-term debt, net
|
|
|
$
|
3,451,815
|
|
|
$
|
(15,332
|
)
|
|
$
|
(61,385
|
)
|
|
$
|
3,375,098
|
|
|
December 31,
|
||||||
(In thousands)
|
2015
|
|
2014
|
||||
Revolving Credit Facility
|
$
|
240,000
|
|
|
$
|
300,000
|
|
Term A Loan
|
183,275
|
|
|
221,375
|
|
||
Term B Loan
|
730,750
|
|
|
840,750
|
|
||
Swing Loan
|
55,700
|
|
|
25,300
|
|
||
Total outstanding principal amounts under the Boyd Gaming Credit Facility
|
$
|
1,209,725
|
|
|
$
|
1,387,425
|
|
|
Maximum Total
|
||
For the Trailing Four Quarters Ending
|
Leverage Ratio
|
||
March 31, 2016 through December 31, 2016
|
8.25
|
to
|
1.00
|
March 31, 2017 through December 31, 2017
|
8.00
|
to
|
1.00
|
March 31, 2018 and thereafter
|
7.75
|
to
|
1.00
|
|
Maximum Secured
|
||
For the Trailing Four Quarters Ending
|
Leverage Ratio
|
||
March 31, 2015 through December 31, 2016
|
4.75
|
to
|
1.00
|
March 31, 2017 through December 31, 2017
|
4.50
|
to
|
1.00
|
March 31, 2018 and thereafter
|
4.25
|
to
|
1.00
|
|
December 31,
|
||||||
(
In thousands
)
|
2015
|
|
2014
|
||||
Term Loan
|
$
|
647,750
|
|
|
$
|
734,000
|
|
Revolving Facility
|
9,000
|
|
|
2,000
|
|
||
Swing Loan
|
6,000
|
|
|
6,400
|
|
||
Total outstanding principal amounts under the Peninsula Credit Facility
|
$
|
662,750
|
|
|
$
|
742,400
|
|
|
Maximum Consolidated
|
||
For the Trailing Four Quarters Ending
|
Leverage Ratio
|
||
March 31, 2016 through June 30, 2016
|
6.00
|
to
|
1.00
|
September 30, 2016 through December 31, 2016
|
5.75
|
to
|
1.00
|
March 31, 2107 through June 30, 2017
|
5.50
|
to
|
1.00
|
September 30, 2017 and thereafter
|
5.25
|
to
|
1.00
|
(In thousands)
|
Total
|
||
For the year ending December 31,
|
|
||
2016
|
$
|
29,750
|
|
2017
|
676,000
|
|
|
2018
|
812,975
|
|
|
2019
|
9,000
|
|
|
2020
|
1,044,750
|
|
|
Thereafter
|
750,000
|
|
|
Total outstanding principal of long-term debt
|
$
|
3,322,475
|
|
|
December 31,
|
||||||
(In thousands)
|
2015
|
|
2014
|
||||
Current deferred tax liability
|
$
|
—
|
|
|
$
|
3,087
|
|
Non-current deferred tax liability
|
162,189
|
|
|
142,263
|
|
||
Current deferred tax asset
|
—
|
|
|
(117
|
)
|
||
Net deferred tax liability
|
$
|
162,189
|
|
|
$
|
145,233
|
|
|
December 31,
|
||||||
(In thousands)
|
2015
|
|
2014
|
||||
Deferred tax assets
|
|
|
|
||||
Federal net operating loss carryforwards
|
$
|
308,738
|
|
|
$
|
312,113
|
|
State net operating loss carryforwards
|
47,711
|
|
|
41,395
|
|
||
Share-based compensation
|
32,524
|
|
|
35,122
|
|
||
Other
|
43,936
|
|
|
42,554
|
|
||
Gross deferred tax assets
|
432,909
|
|
|
431,184
|
|
||
Valuation allowance
|
(247,761
|
)
|
|
(261,962
|
)
|
||
Deferred tax assets, net of valuation allowance
|
185,148
|
|
|
169,222
|
|
||
|
|
|
|
||||
Deferred tax liabilities
|
|
|
|
||||
Difference between book and tax basis of intangible assets
|
216,655
|
|
|
202,089
|
|
||
Difference between book and tax basis of property
|
105,732
|
|
|
86,280
|
|
||
State tax liability, net of federal benefit
|
13,428
|
|
|
11,980
|
|
||
Other
|
11,522
|
|
|
14,106
|
|
||
Gross deferred tax liabilities
|
347,337
|
|
|
314,455
|
|
||
Deferred tax liabilities, net
|
$
|
162,189
|
|
|
$
|
145,233
|
|
|
Year Ended December 31,
|
||||||||||
(In thousands)
|
2015
|
|
2014
|
|
2013
|
||||||
Current
|
|
|
|
|
|
||||||
Federal
|
$
|
—
|
|
|
$
|
442
|
|
|
$
|
—
|
|
State
|
2,052
|
|
|
(289
|
)
|
|
368
|
|
|||
Total current taxes provision (benefit)
|
2,052
|
|
|
153
|
|
|
368
|
|
|||
Deferred
|
|
|
|
|
|
||||||
Federal
|
(9,493
|
)
|
|
(6,336
|
)
|
|
5,579
|
|
|||
State
|
807
|
|
|
775
|
|
|
1,737
|
|
|||
Total deferred taxes provision (benefit)
|
(8,686
|
)
|
|
(5,561
|
)
|
|
7,316
|
|
|||
Provision (benefit) for income taxes from continuing operations
|
$
|
(6,634
|
)
|
|
$
|
(5,408
|
)
|
|
$
|
7,684
|
|
|
|
|
|
|
|
||||||
Provision (benefit) for income taxes included on the consolidated statement of operations
|
|
|
|
|
|
||||||
Provision (benefit) for income taxes from continuing operations
|
$
|
(6,634
|
)
|
|
$
|
(5,408
|
)
|
|
$
|
7,684
|
|
Provision (benefit) for income taxes from discontinued operations
|
(540
|
)
|
|
6,161
|
|
|
1,550
|
|
|||
Provision (benefit) for income taxes from continuing and discontinued operations
|
$
|
(7,174
|
)
|
|
$
|
753
|
|
|
$
|
9,234
|
|
|
Year Ended December 31,
|
||||||||||
(In thousands)
|
2015
|
|
2014
|
|
2013
|
||||||
Unrecognized tax benefit, beginning of year
|
$
|
30,198
|
|
|
$
|
37,059
|
|
|
$
|
38,423
|
|
Additions:
|
|
|
|
|
|
||||||
Tax positions related to current year
|
—
|
|
|
487
|
|
|
562
|
|
|||
Tax positions related to prior years
|
—
|
|
|
—
|
|
|
138
|
|
|||
Reductions:
|
|
|
|
|
|
||||||
Tax positions related to the Deconsolidation of Borgata
|
—
|
|
|
(6,221
|
)
|
|
—
|
|
|||
Lapse of applicable statute of limitations
|
—
|
|
|
(1,097
|
)
|
|
—
|
|
|||
Tax position related to prior years
|
(27,716
|
)
|
|
(30
|
)
|
|
(2,064
|
)
|
|||
Settlement with taxing authorities
|
—
|
|
|
—
|
|
|
—
|
|
|||
Unrecognized tax benefits
|
$
|
2,482
|
|
|
$
|
30,198
|
|
|
$
|
37,059
|
|
(In thousands)
|
Total Rental Income
|
||
For the year ending December 31,
|
|
||
2016
|
$
|
1,507
|
|
2017
|
1,370
|
|
|
2018
|
1,144
|
|
|
2019
|
634
|
|
|
2020
|
78
|
|
|
Thereafter
|
228
|
|
|
Total
|
$
|
4,961
|
|
|
Options
|
|
Weighted Average Option Price
|
|
Weighted Average Remaining Term
|
|
Aggregate Intrinsic Value
|
|||||
|
|
|
|
|
(In years)
|
|
(In thousands)
|
|||||
Outstanding at January 1, 2013
|
10,826,004
|
|
|
$
|
23.98
|
|
|
|
|
|
||
Granted
|
544,330
|
|
|
9.86
|
|
|
|
|
|
|||
Canceled
|
(378,202
|
)
|
|
20.67
|
|
|
|
|
|
|||
Exercised
|
(1,848,222
|
)
|
|
7.44
|
|
|
|
|
|
|||
Outstanding at December 31, 2013
|
9,143,910
|
|
|
26.62
|
|
|
|
|
|
|||
Granted
|
244,351
|
|
|
11.57
|
|
|
|
|
|
|||
Canceled
|
(1,656,359
|
)
|
|
34.79
|
|
|
|
|
|
|||
Exercised
|
(562,234
|
)
|
|
7.39
|
|
|
|
|
|
|||
Outstanding at December 31, 2014
|
7,169,668
|
|
|
25.73
|
|
|
|
|
|
|||
Granted
|
200,673
|
|
|
19.98
|
|
|
|
|
|
|||
Canceled
|
(1,463,497
|
)
|
|
39.82
|
|
|
|
|
|
|||
Exercised
|
(1,301,789
|
)
|
|
7.53
|
|
|
|
|
|
|||
Outstanding at December 31, 2015
|
4,605,055
|
|
|
$
|
26.14
|
|
|
3.7
|
|
$
|
21,058
|
|
|
|
|
|
|
|
|
|
|||||
Exercisable at December 31, 2014
|
6,459,687
|
|
|
$
|
27.52
|
|
|
3.4
|
|
$
|
12,662
|
|
|
|
|
|
|
|
|
|
|||||
Exercisable at December 31, 2015
|
4,085,555
|
|
|
$
|
27.65
|
|
|
3.1
|
|
$
|
18,145
|
|
|
|
Options Outstanding
|
|
Options Exercisable
|
||||||||||||
Range of Exercise Prices
|
|
Number Outstanding
|
|
Weighted-Average Remaining Contractual Life (Years)
|
|
Weighted-Average Exercise Price
|
|
Number Exercisable
|
|
Weighted-Average Exercise Price
|
||||||
$5.22-$6.70
|
|
599,049
|
|
|
6.2
|
|
$
|
5.88
|
|
|
599,049
|
|
|
$
|
5.88
|
|
7.55-8.34
|
|
553,204
|
|
|
4.6
|
|
8.16
|
|
|
553,204
|
|
|
8.16
|
|
||
9.86
|
|
416,778
|
|
|
7.9
|
|
9.86
|
|
|
260,848
|
|
|
9.86
|
|
||
11.57
|
|
244,351
|
|
|
8.9
|
|
11.57
|
|
|
81,454
|
|
|
11.57
|
|
||
19.98
|
|
200,673
|
|
|
9.8
|
|
19.98
|
|
|
—
|
|
|
—
|
|
||
33.31
|
|
25,000
|
|
|
2.0
|
|
33.31
|
|
|
25,000
|
|
|
33.31
|
|
||
38.11
|
|
380,000
|
|
|
1.9
|
|
38.11
|
|
|
380,000
|
|
|
38.11
|
|
||
39.00
|
|
1,195,500
|
|
|
0.8
|
|
39.00
|
|
|
1,195,500
|
|
|
39.00
|
|
||
39.78
|
|
965,500
|
|
|
1.8
|
|
39.78
|
|
|
965,500
|
|
|
39.78
|
|
||
42.69
|
|
25,000
|
|
|
0.8
|
|
42.69
|
|
|
25,000
|
|
|
42.69
|
|
||
$5.22-$42.69
|
|
4,605,055
|
|
|
3.7
|
|
$
|
26.14
|
|
|
4,085,555
|
|
|
$
|
27.65
|
|
|
Restricted Stock Units
|
|
Weighted Average Grant Date Fair Value
|
|
Outstanding at January 1, 2013
|
2,371,147
|
|
|
|
Granted
|
1,018,978
|
|
|
$10.03
|
Canceled
|
(46,131
|
)
|
|
|
Awarded
|
(588,195
|
)
|
|
|
Outstanding at December 31, 2013
|
2,755,799
|
|
|
|
Granted
|
696,249
|
|
|
$11.63
|
Canceled
|
(201,660
|
)
|
|
|
Awarded
|
(715,892
|
)
|
|
|
Outstanding at December 31, 2014
|
2,534,496
|
|
|
|
Granted
|
541,016
|
|
|
$19.05
|
Canceled
|
(40,800
|
)
|
|
|
Awarded
|
(713,886
|
)
|
|
|
Outstanding at December 31, 2015
|
2,320,826
|
|
|
|
|
Performance Stock Units
|
|
Weighted Average Grant Date Fair Value
|
|
Outstanding at January 1, 2013
|
829,130
|
|
|
|
Granted
|
—
|
|
|
|
Canceled
|
(7,497
|
)
|
|
|
Awarded
|
—
|
|
|
|
Outstanding at December 31, 2013
|
821,633
|
|
|
|
Granted
|
694,294
|
|
|
$11.01
|
Canceled
|
(104,287
|
)
|
|
|
Awarded
|
—
|
|
|
|
Outstanding at December 31, 2014
|
1,411,640
|
|
|
|
Granted
|
240,156
|
|
|
$16.75
|
Performance Adjustment
|
264,306
|
|
|
|
Canceled
|
(2,677
|
)
|
|
|
Awarded
|
(663,945
|
)
|
|
|
Outstanding at December 31, 2015
|
1,249,480
|
|
|
|
|
Career Shares
|
|
Weighted Average Grant Date Fair Value
|
|
Outstanding at January 1, 2013
|
702,826
|
|
|
|
Granted
|
200,043
|
|
|
$6.78
|
Canceled
|
(125
|
)
|
|
|
Awarded
|
(8,437
|
)
|
|
|
Outstanding at December 31, 2013
|
894,307
|
|
|
|
Granted
|
122,015
|
|
|
$11.31
|
Canceled
|
(85,765
|
)
|
|
|
Awarded
|
(33,972
|
)
|
|
|
Outstanding at December 31, 2014
|
896,585
|
|
|
|
Granted
|
103,018
|
|
|
$12.51
|
Canceled
|
—
|
|
|
|
Awarded
|
(31,028
|
)
|
|
|
Outstanding at December 31, 2015
|
968,575
|
|
|
|
|
Year Ended December 31,
|
||||||||||
(In thousands)
|
2015
|
|
2014
|
|
2013
|
||||||
Stock Options
|
$
|
2,821
|
|
|
$
|
2,733
|
|
|
$
|
2,666
|
|
Restricted Stock Units
|
9,909
|
|
|
8,010
|
|
|
10,610
|
|
|||
Performance Stock Units
|
5,135
|
|
|
6,537
|
|
|
3,678
|
|
|||
Career Shares
|
1,399
|
|
|
1,196
|
|
|
1,937
|
|
|||
Total share-based compensation costs
|
$
|
19,264
|
|
|
$
|
18,476
|
|
|
$
|
18,891
|
|
|
Year Ended December 31,
|
||||||||||
(In thousands)
|
2015
|
|
2014
|
|
2013
|
||||||
Gaming
|
$
|
393
|
|
|
$
|
387
|
|
|
$
|
351
|
|
Food and beverage
|
75
|
|
|
74
|
|
|
67
|
|
|||
Room
|
36
|
|
|
35
|
|
|
32
|
|
|||
Selling, general and administrative
|
1,996
|
|
|
1,965
|
|
|
1,787
|
|
|||
Corporate expense
|
16,764
|
|
|
16,207
|
|
|
16,654
|
|
|||
Other operating items, net
|
—
|
|
|
(192
|
)
|
|
—
|
|
|||
Total share-based compensation expense
|
$
|
19,264
|
|
|
$
|
18,476
|
|
|
$
|
18,891
|
|
(In thousands)
|
Holding Company
|
|
LVE
|
|
Other
|
|
Total
|
||||||||
Beginning balance, January 1, 2013
|
$
|
208,277
|
|
|
$
|
(44,961
|
)
|
|
$
|
20
|
|
|
$
|
163,336
|
|
Capital contributions
|
—
|
|
|
—
|
|
|
—
|
|
|
$
|
—
|
|
|||
Attributable net loss
|
(27,847
|
)
|
|
(443
|
)
|
|
—
|
|
|
(28,290
|
)
|
||||
Comprehensive income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Deconsolidation of LVE on March 4, 2013
|
—
|
|
|
45,404
|
|
|
—
|
|
|
45,404
|
|
||||
Balance, December 31, 2013
|
180,430
|
|
|
—
|
|
|
20
|
|
|
180,450
|
|
||||
Capital contributions
|
—
|
|
|
—
|
|
|
30
|
|
|
30
|
|
||||
Attributable net income
|
11,403
|
|
|
—
|
|
|
—
|
|
|
11,403
|
|
||||
Comprehensive income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Deconsolidation of Borgata on September 30, 2014
|
(191,833
|
)
|
|
—
|
|
|
—
|
|
|
(191,833
|
)
|
||||
Balance, December 31, 2014
|
—
|
|
|
—
|
|
|
50
|
|
|
50
|
|
||||
Capital contributions
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Attributable net income (loss)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Comprehensive income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Balance, December 31, 2015
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
50
|
|
|
$
|
50
|
|
|
December 31, 2015
|
||||||||||||||
(In thousands)
|
Balance
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
||||||||
Assets
|
|
|
|
|
|
|
|
||||||||
Cash and cash equivalents
|
$
|
158,821
|
|
|
$
|
158,821
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Restricted cash
|
19,030
|
|
|
19,030
|
|
|
—
|
|
|
—
|
|
||||
Investment available for sale
|
17,839
|
|
|
—
|
|
|
—
|
|
|
17,839
|
|
||||
|
|
|
|
|
|
|
|
||||||||
Liabilities
|
|
|
|
|
|
|
|
||||||||
Contingent payments
|
$
|
3,632
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
3,632
|
|
|
December 31, 2014
|
||||||||||||||
(In thousands)
|
Balance
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
||||||||
Assets
|
|
|
|
|
|
|
|
||||||||
Cash and cash equivalents
|
$
|
145,341
|
|
|
$
|
145,341
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Restricted cash
|
18,107
|
|
|
18,107
|
|
|
—
|
|
|
—
|
|
||||
Investment available for sale
|
18,357
|
|
|
—
|
|
|
—
|
|
|
18,357
|
|
||||
|
|
|
|
|
|
|
|
||||||||
Liabilities
|
|
|
|
|
|
|
|
||||||||
Merger earnout
|
$
|
75
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
75
|
|
Contingent payments
|
3,792
|
|
|
—
|
|
|
—
|
|
|
3,792
|
|
|
December 31, 2015
|
||||||||||
|
Assets
|
|
Liabilities
|
||||||||
(In thousands)
|
Investment
Available for Sale |
|
Merger
Earnout
|
|
Contingent
Payments
|
||||||
Balance at January 1, 2015
|
$
|
18,357
|
|
|
$
|
(75
|
)
|
|
$
|
(3,792
|
)
|
Total gains (losses) (realized or unrealized):
|
|
|
|
|
|
||||||
Included in earnings
|
125
|
|
|
75
|
|
|
(723
|
)
|
|||
Included in other comprehensive income (loss)
|
(263
|
)
|
|
—
|
|
|
—
|
|
|||
Purchases, sales, issuances and settlements:
|
|
|
|
|
|
||||||
Settlements
|
(380
|
)
|
|
—
|
|
|
883
|
|
|||
Ending balance at December 31, 2015
|
$
|
17,839
|
|
|
$
|
—
|
|
|
$
|
(3,632
|
)
|
|
|
|
|
|
|
||||||
Gains (losses) included in earnings attributable to the change in unrealized gains relating to assets and liabilities still held at the reporting date:
|
|
|
|
|
|
||||||
Included in interest income
|
$
|
125
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Included in interest expense
|
—
|
|
|
—
|
|
|
(627
|
)
|
|||
Included in non-operating income
|
—
|
|
|
—
|
|
|
(96
|
)
|
|
December 31, 2014
|
||||||||||
|
Assets
|
|
Liabilities
|
||||||||
(In thousands)
|
Investment
Available for
Sale
|
|
Merger
Earnout
|
|
Contingent
Payments
|
||||||
Balance at January 1, 2014
|
$
|
17,128
|
|
|
$
|
(1,125
|
)
|
|
$
|
(4,343
|
)
|
Total gains (losses) (realized or unrealized):
|
|
|
|
|
|
||||||
Included in earnings
|
119
|
|
|
1,050
|
|
|
(274
|
)
|
|||
Included in other comprehensive income (loss)
|
1,465
|
|
|
—
|
|
|
—
|
|
|||
Purchases, sales, issuances and settlements:
|
|
|
|
|
|
||||||
Settlements
|
(355
|
)
|
|
—
|
|
|
825
|
|
|||
Ending balance at December 31, 2014
|
$
|
18,357
|
|
|
$
|
(75
|
)
|
|
$
|
(3,792
|
)
|
|
|
|
|
|
|
||||||
Gains (losses) included in earnings attributable to the change in unrealized gains relating to assets and liabilities still held at the reporting date:
|
|
|
|
|
|
||||||
Included in interest income
|
$
|
119
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Included in interest expense
|
—
|
|
|
—
|
|
|
(734
|
)
|
|||
Included in non-operating income
|
—
|
|
|
—
|
|
|
60
|
|
|
Valuation
Technique
|
|
Unobservable
Input
|
|
Rate
|
|
Investment available for sale
|
Discounted cash flow
|
|
Discount rate
|
|
10.0
|
%
|
Contingent payments
|
Discounted cash flow
|
|
Discount rate
|
|
18.5
|
%
|
|
December 31, 2015
|
||||||||||||
(In thousands)
|
Outstanding Face Amount
|
|
Carrying Value
|
|
Estimated Fair Value
|
|
Fair Value Hierarchy
|
||||||
Liabilities
|
|
|
|
|
|
|
|
||||||
Obligation under assessment arrangements
|
$
|
35,126
|
|
|
$
|
27,660
|
|
|
$
|
28,381
|
|
|
Level 3
|
Other financial instruments
|
200
|
|
|
186
|
|
|
186
|
|
|
Level 3
|
|
December 31, 2014
|
||||||||||||
(In thousands)
|
Outstanding Face Amount
|
|
Carrying Value
|
|
Estimated Fair Value
|
|
Fair Value Hierarchy
|
||||||
Liabilities
|
|
|
|
|
|
|
|
||||||
Obligation under assessment arrangements
|
$
|
36,749
|
|
|
$
|
28,612
|
|
|
$
|
29,529
|
|
|
Level 3
|
Other financial instruments
|
300
|
|
|
268
|
|
|
268
|
|
|
Level 3
|
|
December 31, 2015
|
||||||||||||
(In thousands)
|
Outstanding Face Amount
|
|
Carrying Value
|
|
Estimated Fair Value
|
|
Fair Value Hierarchy
|
||||||
Boyd Gaming Debt:
|
|
|
|
|
|
|
|
||||||
Bank Credit Facility
|
$
|
1,209,725
|
|
|
$
|
1,197,277
|
|
|
$
|
1,202,870
|
|
|
Level 2
|
9.125% Senior Notes due 2018
|
350,000
|
|
|
342,956
|
|
|
372,750
|
|
|
Level 1
|
|||
6.875% Senior Notes due 2023
|
750,000
|
|
|
737,066
|
|
|
772,500
|
|
|
Level 1
|
|||
|
2,309,725
|
|
|
2,277,299
|
|
|
2,348,120
|
|
|
|
|||
|
|
|
|
|
|
|
|
||||||
Peninsula Gaming Debt:
|
|
|
|
|
|
|
|
||||||
Bank credit facility
|
662,750
|
|
|
648,607
|
|
|
661,131
|
|
|
Level 2
|
|||
8.375% Senior Notes due 2018
|
350,000
|
|
|
343,643
|
|
|
357,000
|
|
|
Level 2
|
|||
|
1,012,750
|
|
|
992,250
|
|
|
1,018,131
|
|
|
|
|||
Total debt
|
$
|
3,322,475
|
|
|
$
|
3,269,549
|
|
|
$
|
3,366,251
|
|
|
|
|
December 31, 2014
|
||||||||||||
(In thousands)
|
Outstanding Face Amount
|
|
Carrying Value
|
|
Estimated Fair Value
|
|
Fair Value Hierarchy
|
||||||
Boyd Gaming Debt:
|
|
|
|
|
|
|
|
||||||
Bank Credit Facility
|
$
|
1,387,425
|
|
|
$
|
1,369,176
|
|
|
$
|
1,395,595
|
|
|
Level 2
|
9.125% Senior Notes due 2018
|
500,000
|
|
|
487,765
|
|
|
517,500
|
|
|
Level 1
|
|||
9.00% Senior Notes due 2020
|
350,000
|
|
|
348,074
|
|
|
359,625
|
|
|
Level 1
|
|||
HoldCo Note
|
151,740
|
|
|
139,968
|
|
|
144,153
|
|
|
Level 3
|
|||
|
2,389,165
|
|
|
2,344,983
|
|
|
2,416,873
|
|
|
|
|||
|
|
|
|
|
|
|
|
||||||
Peninsula Gaming Debt:
|
|
|
|
|
|
|
|
||||||
Bank credit facility
|
742,400
|
|
|
718,807
|
|
|
754,364
|
|
|
Level 2
|
|||
8.375% Senior Notes due 2018
|
350,000
|
|
|
341,058
|
|
|
363,125
|
|
|
Level 2
|
|||
Other
|
3
|
|
|
3
|
|
|
3
|
|
|
Level 3
|
|||
|
1,092,403
|
|
|
1,059,868
|
|
|
1,117,492
|
|
|
|
|||
Total debt
|
$
|
3,481,568
|
|
|
$
|
3,404,851
|
|
|
$
|
3,534,365
|
|
|
|
•
|
We may elect to stop participating in our multi-employer plans. As a result, we may be required to pay a withdrawal liability based on the underfunded status of the plan as applicable. Our ability to fund such payments would be based on the results of our operations and subject to the risk factors that impact our business. If any of these risks actually occur, our business, financial condition and results of operations could be materially and adversely affected and impact our ability to meet our obligations to the multiemployer plan.
|
•
|
We may contribute assets to the multiemployer plan for the benefit of our covered employees that are used to provide benefits to employees of other participating employers.
|
•
|
We may be required to fund additional amounts if other participating employers stop contributing to the multiemployer plan.
|
|
Year Ended December 31,
|
||||||||||
(In thousands)
|
2015
|
|
2014
|
|
2013
|
||||||
Net Revenues
|
|
|
|
|
|
||||||
Las Vegas Locals
|
$
|
610,107
|
|
|
$
|
592,652
|
|
|
$
|
591,447
|
|
Downtown Las Vegas
|
234,191
|
|
|
224,275
|
|
|
222,715
|
|
|||
Midwest and South
|
1,355,134
|
|
|
1,325,328
|
|
|
1,384,576
|
|
|||
Total Reportable Segment Net Revenues
|
$
|
2,199,432
|
|
|
$
|
2,142,255
|
|
|
$
|
2,198,738
|
|
|
|
|
|
|
|
||||||
Adjusted EBITDA
|
|
|
|
|
|
||||||
Las Vegas Locals
|
$
|
157,312
|
|
|
$
|
144,397
|
|
|
$
|
137,501
|
|
Downtown Las Vegas
|
49,314
|
|
|
37,309
|
|
|
35,036
|
|
|||
Midwest and South
|
380,942
|
|
|
345,058
|
|
|
365,245
|
|
|||
Total Reportable Segment Adjusted EBITDA
(1)
|
587,568
|
|
|
526,764
|
|
|
537,782
|
|
|||
Corporate expense
|
(60,177
|
)
|
|
(59,420
|
)
|
|
(46,594
|
)
|
|||
Adjusted EBITDA
|
527,391
|
|
|
467,344
|
|
|
491,188
|
|
|||
|
|
|
|
|
|
||||||
Other operating costs and expenses
|
|
|
|
|
|
||||||
Deferred rent
|
3,428
|
|
|
3,616
|
|
|
3,830
|
|
|||
Depreciation and amortization
|
207,118
|
|
|
208,915
|
|
|
218,667
|
|
|||
Project development, preopening and writedowns
|
6,907
|
|
|
13,747
|
|
|
10,371
|
|
|||
Share-based compensation expense
|
19,264
|
|
|
18,666
|
|
|
18,891
|
|
|||
Impairments of assets
|
18,565
|
|
|
48,681
|
|
|
5,351
|
|
|||
Other operating charges, net
|
907
|
|
|
(13
|
)
|
|
2,861
|
|
|||
Total other operating costs and expenses
|
256,189
|
|
|
293,612
|
|
|
259,971
|
|
|||
Operating income
|
$
|
271,202
|
|
|
$
|
173,732
|
|
|
$
|
231,217
|
|
(1)
|
Total Reportable Segment Adjusted EBITDA excludes corporate expense.
|
|
December 31,
|
||||||
(In thousands)
|
2015
|
|
2014
|
||||
Assets
|
|
|
|
||||
Las Vegas Locals
|
$
|
1,155,224
|
|
|
$
|
1,164,115
|
|
Downtown Las Vegas
|
138,159
|
|
|
128,682
|
|
||
Midwest and South
|
2,634,742
|
|
|
2,728,996
|
|
||
Total Reportable Segment assets
|
3,928,125
|
|
|
4,021,793
|
|
||
Corporate
|
422,775
|
|
|
400,591
|
|
||
Total assets
|
$
|
4,350,900
|
|
|
$
|
4,422,384
|
|
|
Year Ended December 31,
|
||||||||||
(In thousands)
|
2015
|
|
2014
|
|
2013
|
||||||
Capital Expenditures:
|
|
|
|
|
|
||||||
Las Vegas Locals
|
$
|
41,772
|
|
|
$
|
31,653
|
|
|
$
|
30,861
|
|
Downtown Las Vegas
|
13,000
|
|
|
9,917
|
|
|
5,505
|
|
|||
Midwest and South
|
60,887
|
|
|
89,029
|
|
|
66,683
|
|
|||
Total Reportable Segment Capital Expenditures
|
115,659
|
|
|
130,599
|
|
|
103,049
|
|
|||
Corporate
|
12,646
|
|
|
(8,786
|
)
|
|
12,173
|
|
|||
Other
|
—
|
|
|
—
|
|
|
28
|
|
|||
Total Capital Expenditures
|
128,305
|
|
|
121,813
|
|
|
115,250
|
|
|||
Change in Accrued Property Additions
|
2,865
|
|
|
15,938
|
|
|
6,913
|
|
|||
Cash-Based Capital Expenditures
|
$
|
131,170
|
|
|
$
|
137,751
|
|
|
$
|
122,163
|
|
|
Year Ended December 31, 2015
|
||||||||||||||||||
(In thousands, except per share data)
|
First
|
|
Second
|
|
Third
|
|
Fourth
|
|
Year
|
||||||||||
Summary Operating Results:
|
|
|
|
|
|
|
|
|
|
||||||||||
Net revenues
|
$
|
550,578
|
|
|
$
|
559,867
|
|
|
$
|
546,313
|
|
|
$
|
542,674
|
|
|
$
|
2,199,432
|
|
Operating income
|
71,883
|
|
|
83,094
|
|
|
69,423
|
|
|
46,802
|
|
|
271,202
|
|
|||||
|
|
|
|
|
|
|
|
|
|
||||||||||
Income (loss) from continuing operations, net of tax
|
$
|
30,504
|
|
|
$
|
(12,390
|
)
|
|
$
|
7,015
|
|
|
$
|
(14,434
|
)
|
|
$
|
10,695
|
|
Income from discontinued operations, net of tax
|
4,599
|
|
|
5,965
|
|
|
18,410
|
|
|
7,565
|
|
|
36,539
|
|
|||||
Net income (loss) attributable to Boyd Gaming Corporation
|
$
|
35,103
|
|
|
$
|
(6,425
|
)
|
|
$
|
25,425
|
|
|
$
|
(6,869
|
)
|
|
$
|
47,234
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Basic net income (loss) per common share:
|
|
|
|
|
|
|
|
|
|
||||||||||
Continuing operations
|
$
|
0.27
|
|
|
$
|
(0.11
|
)
|
|
$
|
0.06
|
|
|
$
|
(0.13
|
)
|
|
$
|
0.10
|
|
Discontinued operations
|
0.04
|
|
|
0.05
|
|
|
0.17
|
|
|
0.07
|
|
|
0.32
|
|
|||||
Basic net income (loss) per common share
|
$
|
0.31
|
|
|
$
|
(0.06
|
)
|
|
$
|
0.23
|
|
|
$
|
(0.06
|
)
|
|
$
|
0.42
|
|
Diluted net income (loss) per common share:
|
|
|
|
|
|
|
|
|
|
||||||||||
Continuing operations
|
$
|
0.27
|
|
|
$
|
(0.11
|
)
|
|
$
|
0.06
|
|
|
$
|
(0.13
|
)
|
|
$
|
0.10
|
|
Discontinued operations
|
0.04
|
|
|
0.05
|
|
|
0.16
|
|
|
0.07
|
|
|
0.32
|
|
|||||
Diluted net income (loss) per common share
|
$
|
0.31
|
|
|
$
|
(0.06
|
)
|
|
$
|
0.22
|
|
|
$
|
(0.06
|
)
|
|
$
|
0.42
|
|
|
Year Ended December 31, 2014
|
||||||||||||||||||
(In thousands, except per share data)
|
First
|
|
Second
|
|
Third
|
|
Fourth
|
|
Year
|
||||||||||
Summary Operating Results:
|
|
|
|
|
|
|
|
|
|
||||||||||
Net revenues
|
$
|
541,085
|
|
|
$
|
540,680
|
|
|
$
|
528,897
|
|
|
$
|
531,593
|
|
|
$
|
2,142,255
|
|
Operating income
|
61,560
|
|
|
58,749
|
|
|
41,802
|
|
|
11,621
|
|
|
173,732
|
|
|||||
|
|
|
|
|
|
|
|
|
|
||||||||||
Loss from continuing operations, net of tax
|
$
|
(1,112
|
)
|
|
$
|
(3,971
|
)
|
|
$
|
(12,256
|
)
|
|
$
|
(33,286
|
)
|
|
$
|
(50,625
|
)
|
Income (loss) from discontinued operations, net of tax
|
(10,113
|
)
|
|
9,309
|
|
|
8,928
|
|
|
863
|
|
|
8,987
|
|
|||||
Income (loss) from discontinued operations attributable to noncontrolling interest, net of tax
|
5,043
|
|
|
(4,669
|
)
|
|
(11,777
|
)
|
|
—
|
|
|
(11,403
|
)
|
|||||
Net income (loss) attributable to Boyd Gaming Corporation
|
$
|
(6,182
|
)
|
|
$
|
669
|
|
|
$
|
(15,105
|
)
|
|
$
|
(32,423
|
)
|
|
$
|
(53,041
|
)
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Basic net income (loss) per common share:
|
|
|
|
|
|
|
|
|
|
||||||||||
Continuing operations
|
$
|
(0.01
|
)
|
|
$
|
(0.04
|
)
|
|
$
|
(0.11
|
)
|
|
$
|
(0.30
|
)
|
|
$
|
(0.46
|
)
|
Discontinued operations
|
(0.05
|
)
|
|
0.05
|
|
|
(0.03
|
)
|
|
0.01
|
|
|
(0.02
|
)
|
|||||
Basic net income (loss) per common share
|
$
|
(0.06
|
)
|
|
$
|
0.01
|
|
|
$
|
(0.14
|
)
|
|
$
|
(0.29
|
)
|
|
$
|
(0.48
|
)
|
Diluted net income (loss) per common share:
|
|
|
|
|
|
|
|
|
|
||||||||||
Continuing operations
|
$
|
(0.01
|
)
|
|
$
|
(0.04
|
)
|
|
$
|
(0.11
|
)
|
|
$
|
(0.30
|
)
|
|
$
|
(0.46
|
)
|
Discontinued operations
|
(0.05
|
)
|
|
0.05
|
|
|
(0.03
|
)
|
|
0.01
|
|
|
(0.02
|
)
|
|||||
Diluted net income (loss) per common share
|
$
|
(0.06
|
)
|
|
$
|
0.01
|
|
|
$
|
(0.14
|
)
|
|
$
|
(0.29
|
)
|
|
$
|
(0.48
|
)
|
|
December 31, 2015
|
||||||||||||||||||||||
|
|
|
|
|
Non-
|
|
Non-
|
|
|
|
|
||||||||||||
|
|
|
|
|
Guarantor
|
|
Guarantor
|
|
|
|
|
||||||||||||
|
|
|
|
|
Subsidiaries
|
|
Subsidiaries
|
|
|
|
|
||||||||||||
|
|
|
Guarantor
|
|
(100%
|
|
(Not 100%
|
|
|
|
|
||||||||||||
(In thousands)
|
Parent
|
|
Subsidiaries
|
|
Owned)
|
|
Owned)
|
|
Eliminations
|
|
Consolidated
|
||||||||||||
Assets
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Cash and cash equivalents
|
$
|
2
|
|
|
$
|
156,116
|
|
|
$
|
2,482
|
|
|
$
|
221
|
|
|
$
|
—
|
|
|
$
|
158,821
|
|
Other current assets
|
14,602
|
|
|
73,902
|
|
|
10,415
|
|
|
—
|
|
|
(508
|
)
|
|
98,411
|
|
||||||
Property and equipment, net
|
68,515
|
|
|
2,120,455
|
|
|
36,372
|
|
|
—
|
|
|
—
|
|
|
2,225,342
|
|
||||||
Investments in subsidiaries
|
3,547,690
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(3,547,690
|
)
|
|
—
|
|
||||||
Intercompany receivable
|
—
|
|
|
1,702,317
|
|
|
—
|
|
|
—
|
|
|
(1,702,317
|
)
|
|
—
|
|
||||||
Other assets, net
|
12,521
|
|
|
17,527
|
|
|
18,293
|
|
|
—
|
|
|
—
|
|
|
48,341
|
|
||||||
Intangible assets, net
|
—
|
|
|
865,995
|
|
|
24,059
|
|
|
—
|
|
|
—
|
|
|
890,054
|
|
||||||
Goodwill, net
|
—
|
|
|
684,529
|
|
|
781
|
|
|
—
|
|
|
—
|
|
|
685,310
|
|
||||||
Investment in unconsolidated subsidiary held for sale
|
—
|
|
|
244,621
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
244,621
|
|
||||||
Total assets
|
$
|
3,643,330
|
|
|
$
|
5,865,462
|
|
|
$
|
92,402
|
|
|
$
|
221
|
|
|
$
|
(5,250,515
|
)
|
|
$
|
4,350,900
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Liabilities and Stockholders' Equity
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Current maturities of long-term debt
|
$
|
21,500
|
|
|
$
|
8,250
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
29,750
|
|
Other current liabilities
|
102,946
|
|
|
198,590
|
|
|
24,071
|
|
|
—
|
|
|
(286
|
)
|
|
325,321
|
|
||||||
Accumulated losses of subsidiaries in excess of investment
|
—
|
|
|
4,507
|
|
|
302
|
|
|
—
|
|
|
(4,809
|
)
|
|
—
|
|
||||||
Intercompany payable
|
720,400
|
|
|
—
|
|
|
981,688
|
|
|
475
|
|
|
(1,702,563
|
)
|
|
—
|
|
||||||
Long-term debt, net of current maturities and debt issuance costs
|
2,255,800
|
|
|
983,999
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
3,239,799
|
|
||||||
Other long-term liabilities
|
34,723
|
|
|
213,296
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
248,019
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Boyd Gaming Corporation stockholders' equity (deficit)
|
507,961
|
|
|
4,456,820
|
|
|
(913,659
|
)
|
|
(254
|
)
|
|
(3,542,907
|
)
|
|
507,961
|
|
||||||
Noncontrolling interest
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
50
|
|
|
50
|
|
||||||
Total stockholders' equity (deficit)
|
507,961
|
|
|
4,456,820
|
|
|
(913,659
|
)
|
|
(254
|
)
|
|
(3,542,857
|
)
|
|
508,011
|
|
||||||
Total liabilities and stockholders' equity
|
$
|
3,643,330
|
|
|
$
|
5,865,462
|
|
|
$
|
92,402
|
|
|
$
|
221
|
|
|
$
|
(5,250,515
|
)
|
|
$
|
4,350,900
|
|
|
December 31, 2014
|
||||||||||||||||||||||
|
|
|
|
|
Non-
|
|
Non-
|
|
|
|
|
||||||||||||
|
|
|
|
|
Guarantor
|
|
Guarantor
|
|
|
|
|
||||||||||||
|
|
|
|
|
Subsidiaries
|
|
Subsidiaries
|
|
|
|
|
||||||||||||
|
|
|
Guarantor
|
|
(100%
|
|
(Not 100%
|
|
|
|
|
||||||||||||
(In thousands)
|
Parent
|
|
Subsidiaries
|
|
Owned)
|
|
Owned)
|
|
Eliminations
|
|
Consolidated
|
||||||||||||
Assets
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Cash and cash equivalents
|
$
|
2
|
|
|
$
|
143,580
|
|
|
$
|
1,540
|
|
|
$
|
219
|
|
|
$
|
—
|
|
|
$
|
145,341
|
|
Other current assets
|
10,234
|
|
|
78,242
|
|
|
8,602
|
|
|
—
|
|
|
(469
|
)
|
|
96,609
|
|
||||||
Property and equipment, net
|
65,365
|
|
|
2,179,813
|
|
|
40,930
|
|
|
—
|
|
|
—
|
|
|
2,286,108
|
|
||||||
Investments in subsidiaries
|
3,345,735
|
|
|
7,167
|
|
|
—
|
|
|
—
|
|
|
(3,352,902
|
)
|
|
—
|
|
||||||
Intercompany receivable
|
—
|
|
|
1,636,197
|
|
|
—
|
|
|
—
|
|
|
(1,636,197
|
)
|
|
—
|
|
||||||
Other assets, net
|
12,595
|
|
|
21,464
|
|
|
17,991
|
|
|
—
|
|
|
—
|
|
|
52,050
|
|
||||||
Intangible assets, net
|
—
|
|
|
910,190
|
|
|
24,059
|
|
|
—
|
|
|
—
|
|
|
934,249
|
|
||||||
Goodwill, net
|
—
|
|
|
684,529
|
|
|
781
|
|
|
—
|
|
|
—
|
|
|
685,310
|
|
||||||
Investment in unconsolidated subsidiary held for sale
|
—
|
|
|
222,717
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
222,717
|
|
||||||
Total assets
|
$
|
3,433,931
|
|
|
$
|
5,883,899
|
|
|
$
|
93,903
|
|
|
$
|
219
|
|
|
$
|
(4,989,568
|
)
|
|
$
|
4,422,384
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Liabilities and Stockholders' Equity
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Current maturities of long-term debt
|
$
|
21,500
|
|
|
$
|
8,253
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
29,753
|
|
Other current liabilities
|
82,711
|
|
|
219,868
|
|
|
25,100
|
|
|
—
|
|
|
(237
|
)
|
|
327,442
|
|
||||||
Accumulated losses of subsidiaries in excess of investment
|
—
|
|
|
—
|
|
|
227
|
|
|
—
|
|
|
(227
|
)
|
|
—
|
|
||||||
Intercompany payable
|
668,310
|
|
|
—
|
|
|
967,374
|
|
|
397
|
|
|
(1,636,081
|
)
|
|
—
|
|
||||||
Long-term debt, net of current maturities and debt issuance costs
|
2,183,485
|
|
|
1,191,613
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
3,375,098
|
|
||||||
Other long-term liabilities
|
39,888
|
|
|
212,116
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
252,004
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Boyd Gaming Corporation stockholders' equity (deficit)
|
438,037
|
|
|
4,252,049
|
|
|
(898,798
|
)
|
|
(178
|
)
|
|
(3,353,073
|
)
|
|
438,037
|
|
||||||
Noncontrolling interest
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
50
|
|
|
50
|
|
||||||
Total stockholders' equity (deficit)
|
438,037
|
|
|
4,252,049
|
|
|
(898,798
|
)
|
|
(178
|
)
|
|
(3,353,023
|
)
|
|
438,087
|
|
||||||
Total liabilities and stockholders' equity
|
$
|
3,433,931
|
|
|
$
|
5,883,899
|
|
|
$
|
93,903
|
|
|
$
|
219
|
|
|
$
|
(4,989,568
|
)
|
|
$
|
4,422,384
|
|
|
Year Ended December 31, 2015
|
||||||||||||||||||||||
|
|
|
|
|
Non-
|
|
Non-
|
|
|
|
|
||||||||||||
|
|
|
|
|
Guarantor
|
|
Guarantor
|
|
|
|
|
||||||||||||
|
|
|
|
|
Subsidiaries
|
|
Subsidiaries
|
|
|
|
|
||||||||||||
|
|
|
Guarantor
|
|
(100%
|
|
(Not 100%
|
|
|
|
|
||||||||||||
(In thousands)
|
Parent
|
|
Subsidiaries
|
|
Owned)
|
|
Owned)
|
|
Eliminations
|
|
Consolidated
|
||||||||||||
Net revenues
|
$
|
121,541
|
|
|
$
|
2,173,147
|
|
|
$
|
48,353
|
|
|
$
|
—
|
|
|
$
|
(143,609
|
)
|
|
$
|
2,199,432
|
|
Operating costs and expenses
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Operating
|
1,800
|
|
|
1,145,181
|
|
|
43,843
|
|
|
—
|
|
|
—
|
|
|
1,190,824
|
|
||||||
Selling, general and administrative
|
48,173
|
|
|
267,661
|
|
|
6,604
|
|
|
—
|
|
|
(18
|
)
|
|
322,420
|
|
||||||
Maintenance and utilities
|
—
|
|
|
103,086
|
|
|
1,462
|
|
|
—
|
|
|
—
|
|
|
104,548
|
|
||||||
Depreciation and amortization
|
6,179
|
|
|
196,865
|
|
|
4,074
|
|
|
—
|
|
|
—
|
|
|
207,118
|
|
||||||
Corporate expense
|
71,700
|
|
|
1,781
|
|
|
3,460
|
|
|
—
|
|
|
—
|
|
|
76,941
|
|
||||||
Project development, preopening and writedowns
|
884
|
|
|
2,351
|
|
|
3,596
|
|
|
76
|
|
|
—
|
|
|
6,907
|
|
||||||
Impairment of assets
|
—
|
|
|
17,500
|
|
|
1,065
|
|
|
—
|
|
|
—
|
|
|
18,565
|
|
||||||
Other operating items, net
|
599
|
|
|
308
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
907
|
|
||||||
Intercompany expenses
|
1,204
|
|
|
140,971
|
|
|
1,416
|
|
|
—
|
|
|
(143,591
|
)
|
|
—
|
|
||||||
Total operating costs and expenses
|
130,539
|
|
|
1,875,704
|
|
|
65,520
|
|
|
76
|
|
|
(143,609
|
)
|
|
1,928,230
|
|
||||||
Equity in earnings of subsidiaries
|
190,570
|
|
|
(2,204
|
)
|
|
(76
|
)
|
|
—
|
|
|
(188,290
|
)
|
|
—
|
|
||||||
Operating income (loss)
|
181,572
|
|
|
295,239
|
|
|
(17,243
|
)
|
|
(76
|
)
|
|
(188,290
|
)
|
|
271,202
|
|
||||||
Other expense (income)
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Interest expense, net
|
125,890
|
|
|
96,818
|
|
|
24
|
|
|
—
|
|
|
—
|
|
|
222,732
|
|
||||||
Loss on early extinguishments of debt
|
30,829
|
|
|
9,904
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
40,733
|
|
||||||
Other, net
|
396
|
|
|
2,959
|
|
|
321
|
|
|
—
|
|
|
—
|
|
|
3,676
|
|
||||||
Total other expense, net
|
157,115
|
|
|
109,681
|
|
|
345
|
|
|
—
|
|
|
—
|
|
|
267,141
|
|
||||||
Income (loss) before income taxes
|
24,457
|
|
|
185,558
|
|
|
(17,588
|
)
|
|
(76
|
)
|
|
(188,290
|
)
|
|
4,061
|
|
||||||
Income taxes benefit (provision)
|
22,777
|
|
|
(16,089
|
)
|
|
(54
|
)
|
|
—
|
|
|
—
|
|
|
6,634
|
|
||||||
Income (loss) from continuing operations, net of tax
|
47,234
|
|
|
169,469
|
|
|
(17,642
|
)
|
|
(76
|
)
|
|
(188,290
|
)
|
|
10,695
|
|
||||||
Income from discontinued operations, net of tax
|
—
|
|
|
36,539
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
36,539
|
|
||||||
Net income (loss)
|
$
|
47,234
|
|
|
$
|
206,008
|
|
|
$
|
(17,642
|
)
|
|
$
|
(76
|
)
|
|
$
|
(188,290
|
)
|
|
$
|
47,234
|
|
Comprehensive income (loss)
|
$
|
46,971
|
|
|
$
|
205,745
|
|
|
$
|
(17,642
|
)
|
|
$
|
(76
|
)
|
|
$
|
(188,027
|
)
|
|
$
|
46,971
|
|
|
Year Ended December 31, 2014
|
||||||||||||||||||||||
|
|
|
|
|
Non-
|
|
Non-
|
|
|
|
|
||||||||||||
|
|
|
|
|
Guarantor
|
|
Guarantor
|
|
|
|
|
||||||||||||
|
|
|
|
|
Subsidiaries
|
|
Subsidiaries
|
|
|
|
|
||||||||||||
|
|
|
Guarantor
|
|
(100%
|
|
(Not 100%
|
|
|
|
|
||||||||||||
(In thousands)
|
Parent
|
|
Subsidiaries
|
|
Owned)
|
|
Owned)
|
|
Eliminations
|
|
Consolidated
|
||||||||||||
Net revenues
|
$
|
117,159
|
|
|
$
|
2,114,021
|
|
|
$
|
48,687
|
|
|
$
|
—
|
|
|
$
|
(137,612
|
)
|
|
$
|
2,142,255
|
|
Operating costs and expenses
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Operating
|
1,800
|
|
|
1,134,312
|
|
|
48,330
|
|
|
—
|
|
|
—
|
|
|
1,184,442
|
|
||||||
Selling, general and administrative
|
46,708
|
|
|
273,924
|
|
|
7,187
|
|
|
—
|
|
|
(220
|
)
|
|
327,599
|
|
||||||
Maintenance and utilities
|
—
|
|
|
108,002
|
|
|
1,523
|
|
|
1
|
|
|
—
|
|
|
109,526
|
|
||||||
Depreciation and amortization
|
5,667
|
|
|
200,356
|
|
|
2,892
|
|
|
—
|
|
|
—
|
|
|
208,915
|
|
||||||
Corporate expense
|
71,951
|
|
|
1,849
|
|
|
1,826
|
|
|
—
|
|
|
—
|
|
|
75,626
|
|
||||||
Project development, preopening and writedowns
|
105
|
|
|
8,894
|
|
|
4,586
|
|
|
162
|
|
|
—
|
|
|
13,747
|
|
||||||
Impairment of assets
|
320
|
|
|
41,090
|
|
|
7,271
|
|
|
—
|
|
|
—
|
|
|
48,681
|
|
||||||
Other operating items, net
|
164
|
|
|
(177
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(13
|
)
|
||||||
Intercompany expenses
|
1,204
|
|
|
134,710
|
|
|
1,478
|
|
|
—
|
|
|
(137,392
|
)
|
|
—
|
|
||||||
Total operating costs and expenses
|
127,919
|
|
|
1,902,960
|
|
|
75,093
|
|
|
163
|
|
|
(137,612
|
)
|
|
1,968,523
|
|
||||||
Equity in earnings of subsidiaries
|
85,268
|
|
|
(2,764
|
)
|
|
(162
|
)
|
|
—
|
|
|
(82,342
|
)
|
|
—
|
|
||||||
Operating income (loss)
|
74,508
|
|
|
208,297
|
|
|
(26,568
|
)
|
|
(163
|
)
|
|
(82,342
|
)
|
|
173,732
|
|
||||||
Other expense (income)
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Interest expense, net
|
132,204
|
|
|
95,953
|
|
|
24
|
|
|
—
|
|
|
—
|
|
|
228,181
|
|
||||||
Loss on early extinguishments of debt
|
—
|
|
|
1,536
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,536
|
|
||||||
Other, net
|
(793
|
)
|
|
(683
|
)
|
|
1,524
|
|
|
—
|
|
|
—
|
|
|
48
|
|
||||||
Total other expense, net
|
131,411
|
|
|
96,806
|
|
|
1,548
|
|
|
—
|
|
|
—
|
|
|
229,765
|
|
||||||
Income (loss) before income taxes
|
(56,903
|
)
|
|
111,491
|
|
|
(28,116
|
)
|
|
(163
|
)
|
|
(82,342
|
)
|
|
(56,033
|
)
|
||||||
Income taxes benefit (provision)
|
3,862
|
|
|
1,644
|
|
|
(98
|
)
|
|
—
|
|
|
—
|
|
|
5,408
|
|
||||||
Income (loss) from continuing operations, net of tax
|
(53,041
|
)
|
|
113,135
|
|
|
(28,214
|
)
|
|
(163
|
)
|
|
(82,342
|
)
|
|
(50,625
|
)
|
||||||
Income (loss) from discontinued operations, net of tax
|
—
|
|
|
(13,819
|
)
|
|
—
|
|
|
22,806
|
|
|
—
|
|
|
8,987
|
|
||||||
Income from discontinued operations attributable to noncontrolling interest, net of tax
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(11,403
|
)
|
|
(11,403
|
)
|
||||||
Net income (loss) attributable to controlling interest
|
$
|
(53,041
|
)
|
|
$
|
99,316
|
|
|
$
|
(28,214
|
)
|
|
$
|
22,643
|
|
|
$
|
(93,745
|
)
|
|
$
|
(53,041
|
)
|
Comprehensive income (loss)
|
$
|
(51,577
|
)
|
|
$
|
100,780
|
|
|
$
|
(28,214
|
)
|
|
$
|
22,643
|
|
|
$
|
(95,209
|
)
|
|
$
|
(51,577
|
)
|
|
Year Ended December 31, 2013
|
||||||||||||||||||||||
|
|
|
|
|
Non-
|
|
Non-
|
|
|
|
|
||||||||||||
|
|
|
|
|
Guarantor
|
|
Guarantor
|
|
|
|
|
||||||||||||
|
|
|
|
|
Subsidiaries
|
|
Subsidiaries
|
|
|
|
|
||||||||||||
|
|
|
Guarantor
|
|
(100%
|
|
(Not 100%
|
|
|
|
|
||||||||||||
(In thousands)
|
Parent
|
|
Subsidiaries
|
|
Owned)
|
|
Owned)
|
|
Eliminations
|
|
Consolidated
|
||||||||||||
Net revenues
|
$
|
123,951
|
|
|
$
|
2,170,332
|
|
|
$
|
49,937
|
|
|
$
|
1,933
|
|
|
$
|
(147,415
|
)
|
|
$
|
2,198,738
|
|
Operating costs and expenses
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Operating
|
1,848
|
|
|
1,167,767
|
|
|
49,266
|
|
|
—
|
|
|
—
|
|
|
1,218,881
|
|
||||||
Selling, general and administrative
|
46,880
|
|
|
287,007
|
|
|
7,601
|
|
|
—
|
|
|
(42
|
)
|
|
341,446
|
|
||||||
Maintenance and utilities
|
—
|
|
|
105,228
|
|
|
1,467
|
|
|
—
|
|
|
—
|
|
|
106,695
|
|
||||||
Depreciation and amortization
|
6,619
|
|
|
209,744
|
|
|
2,304
|
|
|
—
|
|
|
—
|
|
|
218,667
|
|
||||||
Corporate expense
|
59,128
|
|
|
2,793
|
|
|
1,328
|
|
|
—
|
|
|
—
|
|
|
63,249
|
|
||||||
Project development, preopening and writedowns
|
1,586
|
|
|
3,956
|
|
|
6,722
|
|
|
41
|
|
|
(1,934
|
)
|
|
10,371
|
|
||||||
Impairment of assets
|
—
|
|
|
16,835
|
|
|
1,250
|
|
|
—
|
|
|
(12,734
|
)
|
|
5,351
|
|
||||||
Other operating items, net
|
427
|
|
|
2,388
|
|
|
46
|
|
|
—
|
|
|
—
|
|
|
2,861
|
|
||||||
Intercompany expenses
|
1,213
|
|
|
142,213
|
|
|
2,015
|
|
|
—
|
|
|
(145,441
|
)
|
|
—
|
|
||||||
Total operating costs and expenses
|
117,701
|
|
|
1,937,931
|
|
|
71,999
|
|
|
41
|
|
|
(160,151
|
)
|
|
1,967,521
|
|
||||||
Equity in earnings of subsidiaries
|
95,175
|
|
|
(1,906
|
)
|
|
—
|
|
|
—
|
|
|
(93,269
|
)
|
|
—
|
|
||||||
Operating income (loss)
|
101,425
|
|
|
230,495
|
|
|
(22,062
|
)
|
|
1,892
|
|
|
(80,533
|
)
|
|
231,217
|
|
||||||
Other expense (income)
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Interest expense, net
|
153,893
|
|
|
104,555
|
|
|
23
|
|
|
2,377
|
|
|
—
|
|
|
260,848
|
|
||||||
Loss on early extinguishments of debt
|
25,001
|
|
|
3,343
|
|
|
2
|
|
|
—
|
|
|
—
|
|
|
28,346
|
|
||||||
Other, net
|
137
|
|
|
(2,160
|
)
|
|
(67
|
)
|
|
—
|
|
|
—
|
|
|
(2,090
|
)
|
||||||
Total other expense, net
|
179,031
|
|
|
105,738
|
|
|
(42
|
)
|
|
2,377
|
|
|
—
|
|
|
287,104
|
|
||||||
Income (loss) from continuing operations before income taxes
|
(77,606
|
)
|
|
124,757
|
|
|
(22,020
|
)
|
|
(485
|
)
|
|
(80,533
|
)
|
|
(55,887
|
)
|
||||||
Income taxes benefit (provision)
|
(2,658
|
)
|
|
(5,069
|
)
|
|
43
|
|
|
—
|
|
|
—
|
|
|
(7,684
|
)
|
||||||
Income (loss) from continuing operations, net of tax
|
(80,264
|
)
|
|
119,688
|
|
|
(21,977
|
)
|
|
(485
|
)
|
|
(80,533
|
)
|
|
(63,571
|
)
|
||||||
Income (loss) from discontinued operations, net of tax
|
—
|
|
|
—
|
|
|
23,442
|
|
|
(55,692
|
)
|
|
(12,733
|
)
|
|
(44,983
|
)
|
||||||
Loss from discontinued operations attributable to noncontrolling interest, net of tax
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
27,846
|
|
|
27,846
|
|
||||||
Net income (loss)
|
(80,264
|
)
|
|
119,688
|
|
|
1,465
|
|
|
(56,177
|
)
|
|
(65,420
|
)
|
|
(80,708
|
)
|
||||||
Net loss attributable to noncontrolling interest
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
444
|
|
|
444
|
|
||||||
Net income (loss) attributable to controlling interest
|
$
|
(80,264
|
)
|
|
$
|
119,688
|
|
|
$
|
1,465
|
|
|
$
|
(56,177
|
)
|
|
$
|
(64,976
|
)
|
|
$
|
(80,264
|
)
|
Comprehensive income (loss)
|
$
|
(80,819
|
)
|
|
$
|
119,133
|
|
|
$
|
1,465
|
|
|
$
|
(56,177
|
)
|
|
$
|
(64,865
|
)
|
|
$
|
(81,263
|
)
|
|
Year Ended December 31, 2015
|
||||||||||||||||||||||
|
|
|
|
|
Non-
|
|
Non-
|
|
|
|
|
||||||||||||
|
|
|
|
|
Guarantor
|
|
Guarantor
|
|
|
|
|
||||||||||||
|
|
|
|
|
Subsidiaries
|
|
Subsidiaries
|
|
|
|
|
||||||||||||
|
|
|
Guarantor
|
|
(100%
|
|
(Not 100%
|
|
|
|
|
||||||||||||
(In thousands)
|
Parent
|
|
Subsidiaries
|
|
Owned)
|
|
Owned)
|
|
Eliminations
|
|
Consolidated
|
||||||||||||
Cash flows from operating activities
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Net cash from operating activities
|
$
|
102,080
|
|
|
$
|
237,041
|
|
|
$
|
(13,085
|
)
|
|
$
|
(76
|
)
|
|
$
|
(209
|
)
|
|
$
|
325,751
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Cash flows from investing activities
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Capital expenditures
|
(48,591
|
)
|
|
(82,392
|
)
|
|
(187
|
)
|
|
—
|
|
|
—
|
|
|
(131,170
|
)
|
||||||
Net activity with affiliates
|
—
|
|
|
(66,691
|
)
|
|
—
|
|
|
—
|
|
|
66,691
|
|
|
—
|
|
||||||
Distributions from subsidiary
|
11,200
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(11,200
|
)
|
|
—
|
|
||||||
Other investing activities
|
3,292
|
|
|
1,236
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
4,528
|
|
||||||
Net cash from investing activities
|
(34,099
|
)
|
|
(147,847
|
)
|
|
(187
|
)
|
|
—
|
|
|
55,491
|
|
|
(126,642
|
)
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Cash flows from financing activities
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Borrowings under bank credit facility
|
1,033,500
|
|
|
345,500
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,379,000
|
|
||||||
Payments under bank credit facility
|
(1,211,200
|
)
|
|
(425,150
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,636,350
|
)
|
||||||
Proceeds from issuance of senior notes, net
|
750,000
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
750,000
|
|
||||||
Debt financing costs, net
|
(14,004
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(14,004
|
)
|
||||||
Payments on retirements of long-term debt
|
(500,000
|
)
|
|
(3
|
)
|
|
(157,810
|
)
|
|
—
|
|
|
—
|
|
|
(657,813
|
)
|
||||||
Premium and consent fees paid
|
(24,246
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(24,246
|
)
|
||||||
Net activity with affiliates
|
(105,720
|
)
|
|
—
|
|
|
172,124
|
|
|
78
|
|
|
(66,482
|
)
|
|
—
|
|
||||||
Distributions to parent
|
—
|
|
|
(11,100
|
)
|
|
(100
|
)
|
|
—
|
|
|
11,200
|
|
|
—
|
|
||||||
Share-based compensation activities, net
|
3,689
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
3,689
|
|
||||||
Net cash from financing activities
|
(67,981
|
)
|
|
(90,753
|
)
|
|
14,214
|
|
|
78
|
|
|
(55,282
|
)
|
|
(199,724
|
)
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Cash flows from discontinued operations
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Cash flows from operating activities
|
—
|
|
|
14,095
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
14,095
|
|
||||||
Cash flows from investing activities
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
Cash flows from financing activities
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
Net cash from discontinued operations
|
—
|
|
|
14,095
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
14,095
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Net change in cash and cash equivalents
|
—
|
|
|
12,536
|
|
|
942
|
|
|
2
|
|
|
—
|
|
|
13,480
|
|
||||||
Cash and cash equivalents, beginning of period
|
2
|
|
|
143,580
|
|
|
1,540
|
|
|
219
|
|
|
—
|
|
|
145,341
|
|
||||||
Cash and cash equivalents, end of period
|
$
|
2
|
|
|
$
|
156,116
|
|
|
$
|
2,482
|
|
|
$
|
221
|
|
|
$
|
—
|
|
|
$
|
158,821
|
|
|
Year Ended December 31, 2014
|
||||||||||||||||||||||
|
|
|
|
|
Non-
|
|
Non-
|
|
|
|
|
||||||||||||
|
|
|
|
|
Guarantor
|
|
Guarantor
|
|
|
|
|
||||||||||||
|
|
|
|
|
Subsidiaries
|
|
Subsidiaries
|
|
|
|
|
||||||||||||
|
|
|
Guarantor
|
|
(100%
|
|
(Not 100%
|
|
|
|
|
||||||||||||
(In thousands)
|
Parent
|
|
Subsidiaries
|
|
Owned)
|
|
Owned)
|
|
Eliminations
|
|
Consolidated
|
||||||||||||
Cash flows from operating activities
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Net cash from operating activities
|
$
|
(39,524
|
)
|
|
$
|
323,402
|
|
|
$
|
1,847
|
|
|
$
|
4,290
|
|
|
$
|
(117
|
)
|
|
$
|
289,898
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Cash flows from investing activities
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Capital expenditures
|
(43,164
|
)
|
|
(94,442
|
)
|
|
(145
|
)
|
|
—
|
|
|
—
|
|
|
(137,751
|
)
|
||||||
Investments in and advances to unconsolidated subsidiaries, net
|
—
|
|
|
—
|
|
|
—
|
|
|
153
|
|
|
—
|
|
|
153
|
|
||||||
Net activity with affiliates
|
—
|
|
|
(158,791
|
)
|
|
—
|
|
|
—
|
|
|
158,791
|
|
|
—
|
|
||||||
Distributions from subsidiary
|
5,300
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(5,300
|
)
|
|
—
|
|
||||||
Other investing activities
|
—
|
|
|
(670
|
)
|
|
(5,242
|
)
|
|
—
|
|
|
—
|
|
|
(5,912
|
)
|
||||||
Net cash from investing activities
|
(37,864
|
)
|
|
(253,903
|
)
|
|
(5,387
|
)
|
|
153
|
|
|
153,491
|
|
|
(143,510
|
)
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Cash flows from financing activities
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Borrowings under bank credit facility
|
830,400
|
|
|
317,400
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,147,800
|
|
||||||
Payments under bank credit facility
|
(910,700
|
)
|
|
(377,150
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,287,850
|
)
|
||||||
Debt financing costs, net
|
(83
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(83
|
)
|
||||||
Payments under note payable
|
—
|
|
|
(9
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(9
|
)
|
||||||
Net activity with affiliates
|
155,952
|
|
|
—
|
|
|
2,590
|
|
|
132
|
|
|
(158,674
|
)
|
|
—
|
|
||||||
Distributions to parent
|
—
|
|
|
(5,200
|
)
|
|
(100
|
)
|
|
—
|
|
|
5,300
|
|
|
—
|
|
||||||
Share-based compensation activities, net
|
1,791
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,791
|
|
||||||
Other financing activities
|
30
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
30
|
|
||||||
Net cash from financing activities
|
77,390
|
|
|
(64,959
|
)
|
|
2,490
|
|
|
132
|
|
|
(153,374
|
)
|
|
(138,321
|
)
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Cash flows from discontinued operations
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Cash flows from operating activities
|
—
|
|
|
1,419
|
|
|
—
|
|
|
31,542
|
|
|
—
|
|
|
32,961
|
|
||||||
Cash flows from investing activities
|
—
|
|
|
—
|
|
|
—
|
|
|
(36,470
|
)
|
|
—
|
|
|
(36,470
|
)
|
||||||
Cash flows from financing activities
|
—
|
|
|
—
|
|
|
—
|
|
|
(37,055
|
)
|
|
—
|
|
|
(37,055
|
)
|
||||||
Net cash from discontinued operations
|
—
|
|
|
1,419
|
|
|
—
|
|
|
(41,983
|
)
|
|
—
|
|
|
(40,564
|
)
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Net change in cash and cash equivalents
|
2
|
|
|
5,959
|
|
|
(1,050
|
)
|
|
(37,408
|
)
|
|
—
|
|
|
(32,497
|
)
|
||||||
Cash and cash equivalents, beginning of period
|
—
|
|
|
137,621
|
|
|
2,590
|
|
|
100
|
|
|
—
|
|
|
140,311
|
|
||||||
Change in cash classified as discontinued operations
|
—
|
|
|
—
|
|
|
—
|
|
|
37,527
|
|
|
—
|
|
|
37,527
|
|
||||||
Cash and cash equivalents, end of period
|
$
|
2
|
|
|
$
|
143,580
|
|
|
$
|
1,540
|
|
|
$
|
219
|
|
|
$
|
—
|
|
|
$
|
145,341
|
|
|
Year Ended December 31, 2013
|
||||||||||||||||||||||
|
|
|
|
|
Non-
|
|
Non-
|
|
|
|
|
||||||||||||
|
|
|
|
|
Guarantor
|
|
Guarantor
|
|
|
|
|
||||||||||||
|
|
|
|
|
Subsidiaries
|
|
Subsidiaries
|
|
|
|
|
||||||||||||
|
|
|
Guarantor
|
|
(100%
|
|
(Not 100%
|
|
|
|
|
||||||||||||
(In thousands)
|
Parent
|
|
Subsidiaries
|
|
Owned)
|
|
Owned)
|
|
Eliminations
|
|
Consolidated
|
||||||||||||
Cash flows from operating activities
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Net cash from operating activities
|
$
|
(229,447
|
)
|
|
$
|
508,045
|
|
|
$
|
(53,638
|
)
|
|
$
|
3,932
|
|
|
$
|
327
|
|
|
$
|
229,219
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Cash flows from investing activities
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Capital expenditures
|
(44,985
|
)
|
|
(76,941
|
)
|
|
(237
|
)
|
|
—
|
|
|
—
|
|
|
(122,163
|
)
|
||||||
Proceeds from sale of Echelon, net
|
343,750
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
343,750
|
|
||||||
Proceeds from sale of other assets, net
|
4,875
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
4,875
|
|
||||||
Cash paid for exercise of LVE option
|
(187,000
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(187,000
|
)
|
||||||
Investments in and advances to unconsolidated subsidiaries, net
|
(2,400
|
)
|
|
—
|
|
|
—
|
|
|
(4,335
|
)
|
|
2,400
|
|
|
(4,335
|
)
|
||||||
Net activity with affiliates
|
—
|
|
|
(377,752
|
)
|
|
2,001
|
|
|
42
|
|
|
375,709
|
|
|
—
|
|
||||||
Distribution from subsidiary
|
9,620
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(9,620
|
)
|
|
—
|
|
||||||
Other investing activities
|
—
|
|
|
3,433
|
|
|
(4,686
|
)
|
|
(24
|
)
|
|
—
|
|
|
(1,277
|
)
|
||||||
Net cash from investing activities
|
123,860
|
|
|
(451,260
|
)
|
|
(2,922
|
)
|
|
(4,317
|
)
|
|
368,489
|
|
|
33,850
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Cash flows from financing activities
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Borrowings under bank credit facility
|
2,920,675
|
|
|
354,700
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
3,275,375
|
|
||||||
Payments under bank credit facility
|
(2,927,800
|
)
|
|
(406,950
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(3,334,750
|
)
|
||||||
Debt financing costs, net
|
(24,349
|
)
|
|
(10,288
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(34,637
|
)
|
||||||
Payments under note payable
|
(10,341
|
)
|
|
(479
|
)
|
|
|
|
—
|
|
|
—
|
|
|
(10,820
|
)
|
|||||||
Payments on retirements of long-term debt
|
(459,278
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(459,278
|
)
|
||||||
Advances from parent
|
—
|
|
|
2,400
|
|
|
—
|
|
|
—
|
|
|
(2,400
|
)
|
|
—
|
|
||||||
Net activity with affiliates
|
376,036
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(376,036
|
)
|
|
—
|
|
||||||
Distributions to parent
|
—
|
|
|
(9,500
|
)
|
|
(120
|
)
|
|
—
|
|
|
9,620
|
|
|
—
|
|
||||||
Share-based compensation activities, net
|
13,752
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
13,752
|
|
||||||
Proceeds from sale of common stock, net
|
216,467
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
216,467
|
|
||||||
Other financing activities
|
(2,095
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2,095
|
)
|
||||||
Net cash from financing activities
|
103,067
|
|
|
(70,117
|
)
|
|
(120
|
)
|
|
—
|
|
|
(368,816
|
)
|
|
(335,986
|
)
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Cash flows from discontinued operations
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Cash flows from operating activities
|
—
|
|
|
—
|
|
|
(2,144
|
)
|
|
47,816
|
|
|
—
|
|
|
45,672
|
|
||||||
Cash flows from investing activities
|
—
|
|
|
—
|
|
|
56,751
|
|
|
(14,272
|
)
|
|
—
|
|
|
42,479
|
|
||||||
Cash flows from financing activities
|
—
|
|
|
—
|
|
|
—
|
|
|
(30,224
|
)
|
|
—
|
|
|
(30,224
|
)
|
||||||
Net cash from discontinued operations
|
—
|
|
|
—
|
|
|
54,607
|
|
|
3,320
|
|
|
—
|
|
|
57,927
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Net change in cash and cash equivalents
|
(2,520
|
)
|
|
(13,332
|
)
|
|
(2,073
|
)
|
|
2,935
|
|
|
—
|
|
|
(14,990
|
)
|
||||||
Cash and cash equivalents, beginning of period
|
2,520
|
|
|
150,953
|
|
|
4,380
|
|
|
568
|
|
|
—
|
|
|
158,421
|
|
||||||
Change in cash classified as discontinued operations
|
—
|
|
|
—
|
|
|
283
|
|
|
(3,403
|
)
|
|
—
|
|
|
(3,120
|
)
|
||||||
Cash and cash equivalents, end of period
|
$
|
—
|
|
|
$
|
137,621
|
|
|
$
|
2,590
|
|
|
$
|
100
|
|
|
$
|
—
|
|
|
$
|
140,311
|
|
|
December 31,
|
||||||
(In thousands)
|
2015
|
|
2014
|
||||
Assets
|
|
|
|
||||
Cash and cash equivalents
|
$
|
2
|
|
|
$
|
2
|
|
Other current assets
|
14,602
|
|
|
10,234
|
|
||
Property and equipment, net
|
68,515
|
|
|
65,365
|
|
||
Investments in subsidiaries
|
3,547,690
|
|
|
3,345,735
|
|
||
Other assets, net
|
12,521
|
|
|
12,595
|
|
||
Total assets
|
$
|
3,643,330
|
|
|
$
|
3,433,931
|
|
|
|
|
|
||||
Liabilities and Stockholders' Equity
|
|
|
|
||||
Current maturities of long-term debt
|
$
|
21,500
|
|
|
$
|
21,500
|
|
Current liabilities
|
102,946
|
|
|
82,711
|
|
||
Intercompany payable
|
720,400
|
|
|
668,310
|
|
||
Long-term debt, net of current maturities
|
2,255,800
|
|
|
2,183,485
|
|
||
Other long-term liabilities
|
34,723
|
|
|
39,888
|
|
||
|
|
|
|
||||
Common stock
|
1,117
|
|
|
1,093
|
|
||
Additional paid-in capital
|
945,041
|
|
|
922,112
|
|
||
Retained earnings (deficit)
|
(437,881
|
)
|
|
(485,115
|
)
|
||
Accumulated other comprehensive loss, net
|
(316
|
)
|
|
(53
|
)
|
||
Total stockholders' equity (deficit)
|
507,961
|
|
|
438,037
|
|
||
Total liabilities and stockholders' equity
|
$
|
3,643,330
|
|
|
$
|
3,433,931
|
|
|
Year Ended December 31,
|
||||||||||
(In thousands)
|
2015
|
|
2014
|
|
2013
|
||||||
Net revenues
|
$
|
121,541
|
|
|
$
|
117,159
|
|
|
$
|
123,951
|
|
|
|
|
|
|
|
||||||
Operating costs and expenses
|
|
|
|
|
|
||||||
Operating
|
1,800
|
|
|
1,800
|
|
|
1,848
|
|
|||
Selling, general and administrative
|
48,173
|
|
|
46,708
|
|
|
46,880
|
|
|||
Depreciation and amortization
|
6,179
|
|
|
5,667
|
|
|
6,619
|
|
|||
Corporate expense
|
71,700
|
|
|
71,951
|
|
|
59,128
|
|
|||
Project development, preopening and writedowns
|
884
|
|
|
105
|
|
|
1,586
|
|
|||
Impairment of assets
|
—
|
|
|
320
|
|
|
—
|
|
|||
Other operating items, net
|
599
|
|
|
164
|
|
|
427
|
|
|||
Intercompany expenses
|
1,204
|
|
|
1,204
|
|
|
1,213
|
|
|||
Total operating costs and expenses
|
130,539
|
|
|
127,919
|
|
|
117,701
|
|
|||
Equity in earnings (losses) of subsidiaries
|
190,570
|
|
|
85,268
|
|
|
95,175
|
|
|||
Operating income
|
181,572
|
|
|
74,508
|
|
|
101,425
|
|
|||
Other expense (income)
|
|
|
|
|
|
||||||
Interest expense, net
|
125,890
|
|
|
132,204
|
|
|
153,893
|
|
|||
Loss on early extinguishments of debt
|
30,829
|
|
|
—
|
|
|
25,001
|
|
|||
Other, net
|
396
|
|
|
(793
|
)
|
|
137
|
|
|||
Total other expense, net
|
157,115
|
|
|
131,411
|
|
|
179,031
|
|
|||
Income (loss) before income taxes
|
24,457
|
|
|
(56,903
|
)
|
|
(77,606
|
)
|
|||
Income taxes benefit (provision)
|
22,777
|
|
|
3,862
|
|
|
(2,658
|
)
|
|||
Net income (loss)
|
47,234
|
|
|
(53,041
|
)
|
|
(80,264
|
)
|
|||
Other comprehensive income (loss):
|
|
|
|
|
|
|
|
|
|||
Fair value of adjustments to available-for-sale securities
|
(263
|
)
|
|
1,464
|
|
|
(555
|
)
|
|||
Comprehensive income (loss)
|
$
|
46,971
|
|
|
$
|
(51,577
|
)
|
|
$
|
(80,819
|
)
|
|
Year Ended December 31,
|
||||||||||
(In thousands)
|
2015
|
|
2014
|
|
2013
|
||||||
Cash flows from operating activities
|
|
|
|
|
|
||||||
Net cash from operating activities
|
$
|
102,080
|
|
|
$
|
(39,524
|
)
|
|
$
|
(229,447
|
)
|
|
|
|
|
|
|
||||||
Cash flows from investing activities
|
|
|
|
|
|
||||||
Capital expenditures
|
(48,591
|
)
|
|
(43,164
|
)
|
|
(44,985
|
)
|
|||
Proceeds from sale of Echelon, net
|
—
|
|
|
—
|
|
|
343,750
|
|
|||
Proceeds from sale of other assets, net
|
—
|
|
|
—
|
|
|
4,875
|
|
|||
Cash paid for exercise of LVE option
|
—
|
|
|
—
|
|
|
(187,000
|
)
|
|||
Investments in and advances to unconsolidated subsidiaries, net
|
—
|
|
|
—
|
|
|
(2,400
|
)
|
|||
Distributions from subsidiary
|
11,200
|
|
|
5,300
|
|
|
9,620
|
|
|||
Other investing activities
|
3,292
|
|
|
—
|
|
|
—
|
|
|||
Net cash from investing activities
|
(34,099
|
)
|
|
(37,864
|
)
|
|
123,860
|
|
|||
|
|
|
|
|
|
||||||
Cash flows from financing activities
|
|
|
|
|
|
||||||
Borrowings under bank credit facility
|
1,033,500
|
|
|
830,400
|
|
|
2,920,675
|
|
|||
Payments under bank credit facility
|
(1,211,200
|
)
|
|
(910,700
|
)
|
|
(2,927,800
|
)
|
|||
Proceeds from issuance of senior notes, net
|
750,000
|
|
|
—
|
|
|
—
|
|
|||
Debt financing costs, net
|
(14,004
|
)
|
|
(83
|
)
|
|
(24,349
|
)
|
|||
Payments on retirements of long-term debt
|
(500,000
|
)
|
|
—
|
|
|
(459,278
|
)
|
|||
Premium and consent fees paid
|
(24,246
|
)
|
|
—
|
|
|
—
|
|
|||
Payments under note payable
|
—
|
|
|
—
|
|
|
(10,341
|
)
|
|||
Net activity with affiliates
|
(105,720
|
)
|
|
155,952
|
|
|
376,036
|
|
|||
Share-based compensation activities, net
|
3,689
|
|
|
1,791
|
|
|
13,752
|
|
|||
Proceeds from sale of common stock, net
|
—
|
|
|
—
|
|
|
216,467
|
|
|||
Other financing activities
|
—
|
|
|
30
|
|
|
(2,095
|
)
|
|||
Net cash from financing activities
|
(67,981
|
)
|
|
77,390
|
|
|
103,067
|
|
|||
|
|
|
|
|
|
||||||
Change in cash and cash equivalents
|
—
|
|
|
2
|
|
|
(2,520
|
)
|
|||
Cash and cash equivalents, beginning of period
|
2
|
|
|
—
|
|
|
2,520
|
|
|||
Cash and cash equivalents, end of period
|
$
|
2
|
|
|
$
|
2
|
|
|
$
|
—
|
|
|
|
|
|
|
|
||||||
Supplemental Disclosure of Cash Flow Information
|
|
|
|
|
|
||||||
Cash paid for interest, net of amounts capitalized
|
$
|
112,075
|
|
|
$
|
131,517
|
|
|
$
|
155,889
|
|
Cash paid (received) for income taxes, net of refunds
|
212
|
|
|
(3
|
)
|
|
2
|
|
|||
Supplemental Schedule of Non-cash Investing and Financing Activities
|
|
|
|
|
|
||||||
Payables incurred for capital expenditures
|
$
|
4,296
|
|
|
$
|
6,931
|
|
|
$
|
—
|
|
(In thousands)
|
|
||
For the year ending December 31,
|
|
||
2016
|
$
|
21,500
|
|
2017
|
21,500
|
|
|
2018
|
462,975
|
|
|
2019
|
9,000
|
|
|
2020
|
1,044,750
|
|
|
Thereafter
|
750,000
|
|
|
Total outstanding principal of long-term debt
|
$
|
2,309,725
|
|
(In thousands)
|
|
||
For the year ending December 31,
|
|
||
2016
|
$
|
23,545
|
|
2017
|
27,798
|
|
|
2018
|
1,040
|
|
|
2019
|
655
|
|
|
2020
|
425
|
|
|
Thereafter
|
—
|
|
|
Total
|
$
|
53,463
|
|
1.
|
Financial Statements
|
|
Page No.
|
|
|
|
|
|
|
|
|
|
|
|
|
2.
|
Financial Statement Schedules
|
3.
|
Exhibit List
|
Exhibit 12
|
|
|
|
|
|
|
|
|
|
||||||||||
Boyd Gaming Corporation
|
|
|
|
|
|
|
|
|
|
||||||||||
Computation of Ratio of Earnings to Fixed Charges
|
|
|
|
|
|
|
|
|
|||||||||||
(Unaudited)
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Year Ended December 31,
|
||||||||||||||||||
(In thousands, except ratio amounts)
|
2015
|
|
2014
|
|
2013
|
|
2012
|
|
2011
|
||||||||||
Income/(loss) from continuing operations before income taxes and (income) loss from unconsolidated affiliates
|
$
|
4,061
|
|
|
$
|
(56,033
|
)
|
|
$
|
(55,887
|
)
|
|
$
|
(1,112,498
|
)
|
|
$
|
(15,154
|
)
|
Add:
|
|
|
|
|
|
|
|
|
|
||||||||||
Fixed charges
|
234,380
|
|
|
241,108
|
|
|
272,046
|
|
|
212,484
|
|
|
171,261
|
|
|||||
Subtract:
|
|
|
|
|
|
|
|
|
|
||||||||||
Interest capitalized
|
(136
|
)
|
|
(1,232
|
)
|
|
(1,108
|
)
|
|
(231
|
)
|
|
—
|
|
|||||
Earnings/(losses), as defined (1)
|
$
|
238,305
|
|
|
$
|
183,843
|
|
|
$
|
215,051
|
|
|
$
|
(900,245
|
)
|
|
$
|
156,107
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Fixed Charges:
|
|
|
|
|
|
|
|
|
|
||||||||||
Interest expensed, net of interest capitalized
|
$
|
224,590
|
|
|
$
|
230,060
|
|
|
$
|
262,995
|
|
|
$
|
207,102
|
|
|
$
|
165,959
|
|
Interest capitalized
|
136
|
|
|
1,232
|
|
|
1,108
|
|
|
231
|
|
|
—
|
|
|||||
Interest component of rental expense
|
9,654
|
|
|
9,816
|
|
|
7,943
|
|
|
5,151
|
|
|
5,302
|
|
|||||
Fixed Charges (2)
|
$
|
234,380
|
|
|
$
|
241,108
|
|
|
$
|
272,046
|
|
|
$
|
212,484
|
|
|
$
|
171,261
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Ratio of earnings to fixed charges
|
1.0x
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
Deficiency of earnings to fixed charges
|
$
|
—
|
|
|
$
|
(57,265
|
)
|
|
$
|
(56,995
|
)
|
|
$
|
(1,112,729
|
)
|
|
$
|
(15,154
|
)
|