v2.4.0.6
Fair Value Measurements (Tables)
3 Months Ended
Mar. 31, 2013
Fair Value Disclosures [Abstract]  
Fair Value, Assets Measured on Recurring Basis
Balances Measured at Fair Value
The following tables show the fair values of certain of our financial instruments.
 
March 31, 2013
 
Balance
 
Level 1
 
Level 2
 
Level 3
 
(In thousands)
Assets
 
 
 
 
 
 
 
Cash and cash equivalents
$
358,354

 
$
358,354

 
$

 
$

Restricted cash
25,005

 
25,005

 

 

CRDA deposits
29,101

 

 

 
29,101

Investment available for sale
18,223

 

 

 
18,223

 
 
 
 
 
 
 
 
Liabilities
 
 
 
 
 
 
 
Merger earnout
$
8,983

 
$

 
$

 
$
8,983

Contingent payments
4,522

 

 

 
4,522


 
December 31, 2012
 
Balance
 
Level 1
 
Level 2
 
Level 3
 
(In thousands)
Assets
 
 
 
 
 
 
 
Cash and cash equivalents
$
192,828

 
$
192,828

 
$

 
$

Restricted cash
22,900

 
22,900

 

 

CRDA deposits
28,464

 

 

 
28,464

Investment available for sale
17,907

 

 

 
17,907

 
 
 
 
 
 
 
 
Liabilities
 
 
 
 
 
 
 
Merger earnout
$
9,800

 
$

 
$

 
$
9,800

Fair Value, Net Derivative Asset (Liability) Measured on Recurring Basis, Unobservable Input Reconciliation
The following table summarizes the fair value of the Company's Level 3 assets and liabilities for the three months ended March 31, 2013.
 
Three Months Ended March 31, 2013
 
Assets
 
Liabilities
 
Investment
Available for
Sale
 
CRDA
Deposits
 
Merger
Earnout
 
Contingent
Payments
 
(In thousands)
Balance at January 1, 2013
$
17,907

 
$
28,464

 
$
(9,800
)
 
$
(4,563
)
Total gains (losses) (realized or unrealized):
 
 
 
 
 
 
 
Included in earnings
21

 
637

 
817

 
(194
)
Included in other comprehensive income (loss)
295

 

 

 

Transfers in or out of Level 3

 

 

 

Purchases, sales, issuances and settlements:
 
 
 
 
 
 
 
Settlements

 

 

 
235

Ending balance at March 31, 2013
$
18,223

 
$
29,101

 
$
(8,983
)
 
$
(4,522
)
 
 
 
 
 
 
 
 
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
$
21

 
$

 
$

 
$

Included in interest expense

 

 

 
(194
)
Included in non-operating income

 

 
817

 

Fair Value Measurements, Recurring and Nonrecurring, Valuation Techniques
The table below summarizes the significant unobservable inputs used in calculating fair value for our Level 3 assets and liabilities:
 
Valuation
Technique
 
Unobservable
Input
 
Rate
Investment available for sale
Discounted cash flow
 
Discount rate
 
10.5
%
CRDA deposits
Valuation Allowance
 
Reserves
 
33.0
%
Merger earnout
Option Model
 
Risk-free interest rate
 
0.4
%
 
 
 
Risk-adjusted discount rate
 
14.5
%
 
 
 
EBITDA volatility
 
21.3
%
Contingent payments
Discounted cash flow
 
Discount rate
 
18.5
%
Fair Value, Assets Measured on Recurring and Nonrecurring Basis
Balances Disclosed at Fair Value
The following tables provide the fair value measurement information about our note receivable, obligation under minimum assessment agreements and other financial instruments at March 31, 2013 and December 31, 2012.
 
March 31, 2013
 
Outstanding Face Amount
 
Carrying Value
 
Estimated Fair Value
 
Fair Value Hierarchy
 
(In thousands)
Assets
 
 
 
 
 
 
 
Note receivable
$
2,488

 
$
2,488

 
$
2,488

 
Level 3
 
 
 
 
 
 
 
 
Liabilities
 
 
 
 
 
 
 
Obligation under assessment arrangements
$
38,345

 
$
29,049

 
$
28,795

 
Level 3
Other financial instruments
500

 
421

 
421

 
Level 3

 
December 31, 2012
 
Outstanding Face Amount
 
Carrying Value
 
Estimated Fair Value
 
Fair Value Hierarchy
 
(In thousands)
Assets
 
 
 
 
 
 
 
Note receivable
$
2,470

 
$
2,470

 
$
2,470

 
Level 3
 
 
 
 
 
 
 
 
Liabilities
 
 
 
 
 
 
 
Obligation under assessment arrangements
$
38,787

 
$
29,335

 
$
29,113

 
Level 3
Other financial instruments
500

 
413

 
413

 
Level 3
Fair Value, Liabilities Measured on Recurring and Nonrecurring Basis
 
March 31, 2013
 
Outstanding Face Amount
 
Carrying Value
 
Estimated Fair Value
 
Fair Value Hierarchy
 
(In thousands)
Boyd Debt:
 
 
 
 
 
 
 
Boyd Gaming Debt:
 
 
 
 
 
 
 
Bank credit facility
$
1,445,025

 
$
1,437,695

 
$
1,450,813

 
Level 2
9.125% Senior Notes due 2018
500,000

 
492,990

 
527,750

 
Level 1
9.00% Senior Notes due 2020
350,000

 
350,000

 
366,538

 
Level 1
6.75% Senior Subordinated Notes due 2014
215,668

 
215,668

 
215,938

 
Level 1
7.125% Senior Subordinated Notes due 2016
240,750

 
240,750

 
243,759

 
Level 1
Other
147,800

 
118,655

 
123,424

 
Level 3
 
2,899,243

 
2,855,758

 
2,928,222

 
 
 
 
 
 
 
 
 
 
Peninsula Gaming Debt:
 
 
 
 
 
 
 
Bank credit facility
843,738

 
843,738

 
857,152

 
Level 2
8.375% senior notes due 2018
350,000

 
350,000

 
371,875

 
Level 1
Other
19

 
19

 
19

 
Level 3
 
1,193,757

 
1,193,757

 
1,229,046

 
 
Total Boyd debt
4,093,000

 
4,049,515

 
4,157,268

 
 
 
 
 
 
 
 
 
 
Borgata Debt:
 
 
 
 
 
 
 
Borgata bank credit facility
14,000

 
14,000

 
14,000

 
Level 2
Borgata 9.50% Senior Secured Notes due 2015
398,000

 
390,205

 
418,059

 
Level 1
Borgata 9.875% Senior Secured Notes due 2018
393,500

 
384,102

 
414,379

 
Level 1
Total Borgata debt
805,500

 
788,307

 
846,438

 
 
Total debt
$
4,898,500

 
$
4,837,822

 
$
5,003,706

 
 

 
December 31, 2012
 
Outstanding Face Amount
 
Carrying Value
 
Estimated Fair Value
 
Fair Value Hierarchy
 
(In thousands)
Boyd Debt:
 
 
 
 
 
 
 
Boyd Gaming Debt:
 
 
 
 
 
 
 
Bank credit facility
$
1,474,850

 
$
1,466,635

 
$
1,508,516

 
Level 2
9.125% Senior Notes due 2018
500,000

 
492,680

 
523,995

 
Level 1
9.00% Senior Notes due 2020
350,000

 
350,000

 
347,158

 
Level 1
6.75% Senior Subordinated Notes due 2014
215,668

 
215,668

 
216,460

 
Level 1
7.125% Senior Subordinated Notes due 2016
240,750

 
240,750

 
236,537

 
Level 1
Other
158,141

 
125,475

 
123,424

 
Level 3
 
2,939,409

 
2,891,208

 
2,956,090

 
 
 
 
 
 
 
 
 
 
Peninsula Gaming Debt:
 
 
 
 
 
 
 
Bank credit facility
854,400

 
854,400

 
868,838

 
Level 2
8.375% Senior Notes due 2018
350,000

 
350,000

 
367,721

 
Level 1
Other
494

 
491

 
494

 
Level 3
 
1,204,894

 
1,204,891

 
1,237,053

 

Total Boyd Debt
4,144,303

 
4,096,099

 
4,193,143

 

 
 
 
 
 
 
 
 
Borgata Debt:
 
 
 
 
 
 
 
Borgata bank credit facility
20,000

 
20,000

 
20,000

 
Level 2
Borgata 9.50% Senior Secured Notes due 2015
398,000

 
389,547

 
402,275

 
Level 1
Borgata 9.875% Senior Secured Notes due 2018
393,500

 
383,777

 
373,825

 
Level 1
Total Borgata debt
811,500

 
793,324

 
796,100

 
 
Total debt
$
4,955,803

 
$
4,889,423

 
$
4,989,243