Boyd Gaming (BYD) 8-K Regulation FD Disclosure

Exhibit 99.1

BOYD GAMING CORPORATION

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS 

(Unaudited)

	Three Months Ended												Year Ended
(In thousands, except per share data)	Q1 2022			Q2 2022			Q3 2022			Q4 2022			2022
Revenues
Gaming	$	667,954		$	684,925		$	667,975		$	653,876		$	2,674,730
Food & beverage		63,743			70,299			67,792			74,145			275,979
Room		42,409			49,904			46,672			50,086			189,071
Online		55,076			56,774			52,353			89,695			253,898
Management fee		—			—			10,159			16,746			26,905
Other		31,561			32,548			32,312			38,373			134,794
Total revenues		860,743			894,450			877,263			922,921			3,555,377
Operating costs and expenses
Gaming		250,042			254,500			251,814			249,474			1,005,830
Food & beverage		53,934			57,456			58,502			61,555			231,447
Room		15,990			17,285			17,783			17,325			68,383
Online		45,989			48,899			45,827			73,203			213,918
Other		10,936			11,678			11,370			11,642			45,626
Selling, general and administrative		92,047			95,662			92,950			93,305			373,964
Master lease rent expense (a)		26,306			26,654			26,828			26,828			106,616
Maintenance and utilities		32,890			34,517			40,789			35,331			143,527
Depreciation and amortization		62,478			66,757			64,956			63,988			258,179
Corporate expense		29,004			34,872			26,375			26,756			117,007
Project development, preopening and writedowns		(10,029	)		912			9,645			(19,464	)		(18,936	)
Impairment of assets		—			—			5,575			35,200			40,775
Other operating items, net		98			188			(12,610	)		141			(12,183	)
Total operating costs and expenses		609,685			649,380			639,804			675,284			2,574,153
Operating income		251,058			245,070			237,459			247,637			981,224
Other expense (income)
Interest income		(420	)		(483	)		(2,073	)		(18,554	)		(21,530	)
Interest expense, net of amounts capitalized		37,658			36,466			36,001			41,124			151,249
Loss on early extinguishments and modifications of debt		3,300			16,509			—			6			19,815
Other, net		(253	)		3,750			170			(783	)		2,884
Total other expense, net		40,285			56,242			34,098			21,793			152,418
Income before income taxes		210,773			188,828			203,361			225,844			828,806
Income tax provision		(47,845	)		(42,065	)		(46,359	)		(53,160	)		(189,429	)
Net income	$	162,928		$	146,763		$	157,002		$	172,684		$	639,377
Basic net income per common share	$	1.45		$	1.33		$	1.46		$	1.64		$	5.87
Weighted average basic shares outstanding		112,195			110,118			107,743			105,569			108,885
Diluted net income per common share	$	1.45		$	1.33		$	1.46		$	1.63		$	5.87
Weighted average diluted shares outstanding		112,358			110,259			107,840			105,649			109,004

__________________________________________

(a) Rent expense incurred by those properties subject to a master lease with a real estate investment trust.

1

BOYD GAMING CORPORATION

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS 

(Unaudited)

	Three Months Ended												Year Ended
(In thousands, except per share data)	Q1 2021			Q2 2021			Q3 2021			Q4 2021			2021
Revenues
Gaming	$	617,926		$	727,462		$	674,227		$	685,908		$	2,705,523
Food & beverage		44,112			57,428			61,101			67,404			230,045
Room		25,990			39,077			44,317			44,796			154,180
Online		43,593			42,815			34,516			51,594			172,518
Management fee		—			—			—			—			—
Other		21,686			26,820			28,899			30,139			107,544
Total revenues		753,307			893,602			843,060			879,841			3,369,810
Operating costs and expenses
Gaming		232,113			259,378			249,685			258,352			999,528
Food & beverage		38,913			46,819			50,659			55,943			192,334
Room		12,132			14,207			15,074			16,214			57,627
Online		36,269			36,841			30,645			44,518			148,273
Other		5,638			7,646			10,999			10,435			34,718
Selling, general and administrative		90,007			90,473			91,159			94,517			366,156
Master lease rent expense (a)		25,915			26,175			26,306			26,306			104,702
Maintenance and utilities		28,231			31,157			35,868			30,859			126,115
Depreciation and amortization		64,467			67,279			67,586			68,455			267,787
Corporate expense		23,315			34,716			28,264			31,380			117,675
Project development, preopening and writedowns		1,415			1,454			10,646			18,300			31,815
Impairment of assets		—			—			—			8,200			8,200
Other operating items, net		1,157			11,115			3,023			(519	)		14,776
Total operating costs and expenses		559,572			627,260			619,914			662,960			2,469,706
Operating income		193,735			266,342			223,146			216,881			900,104
Other expense (income)
Interest income		(509	)		(455	)		(442	)		(413	)		(1,819	)
Interest expense, net of amounts capitalized		57,890			55,131			45,171			41,250			199,442
Loss on early extinguishments and modifications of debt		—			65,475			42			29,638			95,155
Other, net		1,932			237			119			1,099			3,387
Total other expense, net		59,313			120,388			44,890			71,574			296,165
Income before income taxes		134,422			145,954			178,256			145,307			603,939
Income tax provision		(32,261	)		(32,225	)		(40,082	)		(35,525	)		(140,093	)
Net income	$	102,161		$	113,729		$	138,174		$	109,782		$	463,846
Basic net income per common share	$	0.90		$	1.00		$	1.21		$	0.96		$	4.07
Weighted average basic shares outstanding		113,626			113,779			114,095			113,957			113,866
Diluted net income per common share	$	0.90		$	1.00		$	1.21		$	0.96		$	4.07
Weighted average diluted shares outstanding		113,967			114,040			114,284			114,114			114,103

__________________________________________

(a) Rent expense incurred by those properties subject to a master lease with a real estate investment trust.

2

BOYD GAMING CORPORATION

SUPPLEMENTAL INFORMATION

Reconciliation of Adjusted EBITDA to Net Income 

(Unaudited)

	Three Months Ended												Year Ended
(In thousands)	Q1 2022			Q2 2022			Q3 2022			Q4 2022			2022
Total Revenues by Segment
Las Vegas Locals	$	227,562		$	236,461		$	225,791			240,916		$	930,730
Downtown Las Vegas		49,484			53,899			49,507			62,442			215,332
Midwest & South		517,061			534,937			527,536			496,532			2,076,066
Online		55,076			56,774			52,353			89,695			253,898
Managed & Other		11,560			12,379			22,076			33,336			79,351
Total revenues	$	860,743		$	894,450		$	877,263		$	922,921		$	3,555,377
Adjusted EBITDAR by Segment
Las Vegas Locals	$	118,695		$	125,334		$	111,733			125,881		$	481,643
Downtown Las Vegas		18,389			22,123			17,704			27,833			86,049
Midwest & South		212,200			218,859			211,292			188,431			830,782
Online		8,888			7,678			6,350			16,862			39,778
Managed & Other		2,393			2,512			12,553			23,523			40,981
Property Adjusted EBITDAR		360,565			376,506			359,632			382,530			1,479,233
Corporate expense, net of share-based compensation expense (a)		(21,729	)		(22,633	)		(21,934	)		(22,428	)		(88,724	)
Adjusted EBITDAR		338,836			353,873			337,698			360,102			1,390,509
Master lease rent expense (b)		(26,306	)		(26,654	)		(26,828	)		(26,828	)		(106,616	)
Adjusted EBITDA		312,530			327,219			310,870			333,274			1,283,893
Other operating costs and expenses
Deferred rent		191			192			192			193			768
Depreciation and amortization		62,478			66,757			64,956			63,988			258,179
Share-based compensation expense		8,734			14,100			5,653			5,579			34,066
Project development, preopening and writedowns		(10,029	)		912			9,645			(19,464	)		(18,936	)
Impairment of assets		—			—			5,575			35,200			40,775
Other operating items, net		98			188			(12,610	)		141			(12,183	)
Total other operating costs and expenses		61,472			82,149			73,411			85,637			302,669
Operating income		251,058			245,070			237,459			247,637			981,224
Other expense (income)
Interest income		(420	)		(483	)		(2,073	)		(18,554	)		(21,530	)
Interest expense, net of amounts capitalized		37,658			36,466			36,001			41,124			151,249
Loss on early extinguishments and modifications of debt		3,300			16,509			—			6			19,815
Other, net		(253	)		3,750			170			(783	)		2,884
Total other expense, net		40,285			56,242			34,098			21,793			152,418
Income before income taxes		210,773			188,828			203,361			225,844			828,806
Income tax provision		(47,845	)		(42,065	)		(46,359	)		(53,160	)		(189,429	)
Net income	$	162,928		$	146,763		$	157,002		$	172,684		$	639,377

__________________________________________

(a) Reconciliation of corporate expense:

	Three Months Ended												Year Ended
(In thousands)	Q1 2022			Q2 2022			Q3 2022			Q4 2022			2022
Corporate expense as reported on Condensed Consolidated
Statements of Operations	$	29,004		$	34,872		$	26,375		$	26,756		$	117,007
Corporate share-based compensation expense		(7,275	)		(12,239	)		(4,441	)		(4,328	)		(28,283	)
Corporate expense, net, as reported on the above table	$	21,729		$	22,633		$	21,934		$	22,428		$	88,724

(b) Rent expense incurred by those properties subject to a master lease with a real estate investment trust.

3

BOYD GAMING CORPORATION

SUPPLEMENTAL INFORMATION

Reconciliation of Adjusted EBITDA to Net Income 

(Unaudited)

	Three Months Ended												Year Ended
(In thousands)	Q1 2021			Q2 2021			Q3 2021			Q4 2021			2021
Total Revenues by Segment
Las Vegas Locals	$	182,423		$	236,095		$	231,264			236,272		$	886,054
Downtown Las Vegas		21,433			38,780			42,137			53,456			155,806
Midwest & South		495,024			561,479			522,509			526,765			2,105,777
Online		43,594			42,815			34,515			51,594			172,518
Managed & Other		10,833			14,433			12,635			11,754			49,655
Total revenues	$	753,307		$	893,602		$	843,060		$	879,841		$	3,369,810
Adjusted EBITDAR by Segment
Las Vegas Locals	$	90,642		$	133,570		$	125,360			123,615		$	473,187
Downtown Las Vegas		2,440			15,421			13,222			20,217			51,300
Midwest & South		208,532			250,813			215,568			217,177			892,090
Online		7,194			5,801			3,582			7,006			23,583
Managed & Other		2,423			3,378			2,908			2,573			11,282
Property Adjusted EBITDAR		311,231			408,983			360,640			370,588			1,451,442
Corporate expense, net of share-based compensation expense (a)		(18,634	)		(23,588	)		(19,943	)		(23,292	)		(85,457	)
Adjusted EBITDAR		292,597			385,395			340,697			347,296			1,365,985
Master lease rent expense (b)		(25,915	)		(26,175	)		(26,306	)		(26,306	)		(104,702	)
Adjusted EBITDA		266,682			359,220			314,391			320,990			1,261,283
Other operating costs and expenses
Deferred rent		207			207			207			207			828
Depreciation and amortization		64,467			67,279			67,586			68,455			267,787
Share-based compensation expense		5,701			12,823			9,783			9,466			37,773
Project development, preopening and writedowns		1,415			1,454			10,646			18,300			31,815
Impairment of assets		—			—			—			8,200			8,200
Other operating items, net		1,157			11,115			3,023			(519	)		14,776
Total other operating costs and expenses		72,947			92,878			91,245			104,109			361,179
Operating income		193,735			266,342			223,146			216,881			900,104
Other expense (income)
Interest income		(509	)		(455	)		(442	)		(413	)		(1,819	)
Interest expense, net of amounts capitalized		57,890			55,131			45,171			41,250			199,442
Loss on early extinguishments and modifications of debt		—			65,475			42			29,638			95,155
Other, net		1,932			237			119			1,099			3,387
Total other expense, net		59,313			120,388			44,890			71,574			296,165
Income before income taxes		134,422			145,954			178,256			145,307			603,939
Income tax provision		(32,261	)		(32,225	)		(40,082	)		(35,525	)		(140,093	)
Net income	$	102,161		$	113,729		$	138,174		$	109,782		$	463,846

__________________________________________

(a) Reconciliation of corporate expense:

	Three Months Ended												Year Ended
(In thousands)	Q1 2021			Q2 2021			Q3 2021			Q4 2021			2021
Corporate expense as reported on Condensed Consolidated
Statements of Operations	$	23,315		$	34,716		$	28,264		$	31,380		$	117,675
Corporate share-based compensation expense		(4,681	)		(11,128	)		(8,321	)		(8,088	)		(32,218	)
Corporate expense, net, as reported on the above table	$	18,634		$	23,588		$	19,943		$	23,292		$	85,457

(b) Rent expense incurred by those properties subject to a master lease with a real estate investment trust.

4

Non-GAAP Financial Measures

Our financial presentations include the following non-GAAP financial measures:

● EBITDA: earnings before interest, taxes, depreciation and amortization,

● Adjusted EBITDA: EBITDA adjusted for deferred rent, share-based compensation expense, project development, preopening and writedown expenses, impairments of assets, other operating items, net, gain or loss on early extinguishments and modifications of debt and other items, net,

● EBITDAR: EBITDA further adjusted for rent expense associated with master leases with a real estate investment trust,

● Adjusted EBITDAR: Adjusted EBITDA further adjusted for rent expense associated with master leases with a real estate investment trust.

Collectively, we refer to these and other non-GAAP financial measures as the "Non-GAAP Measures."

The Non-GAAP Measures are commonly used measures of performance in our industry that we believe, when considered with measures calculated in accordance with accounting principles generally accepted in the United States (GAAP), provide our investors with a more complete understanding of our operating results and facilitates comparisons between us and our competitors. We provide this information to investors to enable them to perform comparisons of our past, present and future operating results and as a means to evaluate the results of core on-going operations. We have historically reported these measures to our investors and believe that the continued inclusion of the Non-GAAP Measures provides consistency in our financial reporting. We also believe this information is useful to investors in allowing greater transparency related to significant measures used by our management in their financial and operational decision-making, their evaluation of total company and individual property performance, in the evaluation of incentive compensation and in the annual budget process. Management also uses Non-GAAP Measures in the evaluation of potential acquisitions and dispositions. We believe these measures continue to be used by investors in their assessment of our operating performance and the valuation of our company.

The use of Non-GAAP Measures has certain limitations. Our presentation of the Non-GAAP Measures may be different from the presentation used by other companies and therefore comparability may be limited. While excluded from certain of the Non-GAAP Measures, depreciation and amortization expense, interest expense, income taxes and other items have been and will be incurred. Each of these items should also be considered in the overall evaluation of our results. Additionally, the Non-GAAP Measures do not consider capital expenditures and other investing activities and should not be considered as a measure of our liquidity. We compensate for these limitations by providing the relevant disclosure of our depreciation and amortization, interest and income taxes, capital expenditures and other items both in our reconciliations to the historical GAAP financial measures and in our consolidated financial statements, all of which should be considered when evaluating our performance. We do not provide a reconciliation of forward-looking Non-GAAP Measures to the corresponding forward-looking GAAP measure due to our inability to project special charges and certain expenses.

The Non-GAAP Measures are to be used in addition to and in conjunction with results presented in accordance with GAAP. The Non-GAAP Measures should not be considered as an alternative to net income, operating income, or any other operating performance measure prescribed by GAAP, nor should these measures be relied upon to the exclusion of GAAP financial measures. The Non-GAAP Measures reflect additional ways of viewing our operations that we believe, when viewed with our GAAP results and the reconciliations to the corresponding historical GAAP financial measures, provide a more complete understanding of factors and trends affecting our business than could be obtained absent this disclosure. Management strongly encourages investors to review our financial information in its entirety and not to rely on a single financial measure.

5