v2.4.0.8
Fair Value Measurements (Tables)
9 Months Ended
Sep. 30, 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.
 
September 30, 2013
 
Balance
 
Level 1
 
Level 2
 
Level 3
(In thousands)
 
Assets
 
 
 
 
 
 
 
Cash and cash equivalents
$
165,803

 
$
165,803

 
$

 
$

Restricted cash
27,191

 
27,191

 

 

CRDA deposits
3,726

 

 

 
3,726

Investment available for sale
17,937

 

 

 
17,937

 
 
 
 
 
 
 
 
Liabilities
 
 
 
 
 
 
 
Merger earnout
$
8,983

 
$

 
$

 
$
8,983

Contingent payments
4,447

 

 

 
4,447


 
December 31, 2012
 
Balance
 
Level 1
 
Level 2
 
Level 3
(In thousands)
 
Assets
 
 
 
 
 
 
 
Cash and cash equivalents
$
192,545

 
$
192,545

 
$

 
$

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

Contingent payments
4,563

 

 

 
4,563

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 and nine months ended September 30, 2013.
 
Three Months Ended September 30, 2013
 
Assets
 
Liabilities
 
Investment
Available for
Sale
 
CRDA
Deposits
 
Merger
Earnout
 
Contingent
Payments
(In thousands)
 
Balance at July 1, 2013
$
17,742

 
$
25,114

 
$
(8,983
)
 
$
(4,470
)
Deposits

 
1,738

 

 

Total gains (losses) (realized or unrealized):
 
 
 
 
 
 
 
Included in earnings
28

 
(581
)
 

 
(191
)
Included in other comprehensive income (loss)
167

 

 

 

Transfers in or out of Level 3

 

 

 

Purchases, sales, issuances and settlements:
 
 
 
 
 
 
 
Settlements

 
(22,545
)
 

 
214

Ending balance at September 30, 2013
$
17,937

 
$
3,726

 
$
(8,983
)
 
$
(4,447
)
 
 
 
 
 
 
 
 
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
$
28

 
$

 
$

 
$

Included in interest expense

 

 

 
(191
)
Included in non-operating income

 

 

 


 
Nine Months Ended September 30, 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
)
 
$
(14,363
)
Deposits

 
5,145

 

 

Total gains (losses) (realized or unrealized):
 
 
 
 
 
 
 
Included in earnings
78

 
(7,338
)
 
817

 
(578
)
Included in other comprehensive income (loss)
282

 

 

 

Transfers in or out of Level 3

 

 

 

Purchases, sales, issuances and settlements:
 
 
 
 
 
 
 
Settlements
(330
)
 
(22,545
)
 

 
10,494

Ending balance at September 30, 2013
$
17,937

 
$
3,726

 
$
(8,983
)
 
$
(4,447
)
 
 
 
 
 
 
 
 
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
$
78

 
$

 
$

 
$
167

Included in interest expense

 

 

 
(578
)
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
 
33.3
%
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 September 30, 2013 and December 31, 2012.
 
September 30, 2013
 
Outstanding Face Amount
 
Carrying Value
 
Estimated Fair Value
 
Fair Value Hierarchy
(In thousands)
 
Assets
 
 
 
 
 
 
 
Note receivable
$
2,524

 
$
2,524

 
$
2,524

 
Level 3
 
 
 
 
 
 
 
 
Liabilities
 
 
 
 
 
 
 
Obligation under assessment arrangements
$
37,750

 
$
28,779

 
$
28,531

 
Level 3
Other financial instruments
400

 
336

 
336

 
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
 
September 30, 2013
 
Outstanding Face Amount
 
Carrying Value
 
Estimated Fair Value
 
Fair Value Hierarchy
(In thousands)
 
Boyd Debt:
 
 
 
 
 
 
 
Boyd Gaming Debt:
 
 
 
 
 
 
 
New Credit Facility
$
1,447,900

 
$
1,443,400

 
$
1,454,820

 
Level 2
9.125% Senior Notes due 2018
500,000

 
493,608

 
547,500

 
Level 1
9.00% Senior Notes due 2020
350,000

 
350,000

 
381,500

 
Level 1
Other
147,800

 
126,027

 
122,287

 
Level 3
 
2,445,700

 
2,413,035

 
2,506,107

 
 
 
 
 
 
 
 
 
 
Peninsula Gaming Debt:
 
 
 
 
 
 
 
Bank credit facility
826,213

 
826,213

 
833,375

 
Level 2
8.375% senior notes due 2018
350,000

 
350,000

 
381,500

 
Level 1
Other
14

 
14

 
14

 
Level 3
 
1,176,227

 
1,176,227

 
1,214,889

 
 
Total Boyd debt
3,621,927

 
3,589,262

 
3,720,996

 
 
 
 
 
 
 
 
 
 
Borgata Debt:
 
 
 
 
 
 
 
Borgata bank credit facility
16,300

 
16,300

 
16,300

 
Level 2
Borgata 9.50% Senior Secured Notes due 2015
358,200

 
352,405

 
370,737

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

 
384,776

 
410,224

 
Level 1
Total Borgata debt
768,000

 
753,481

 
797,261

 
 
Total debt
$
4,389,927

 
$
4,342,743

 
$
4,518,257

 
 

 
December 31, 2012
 
Outstanding Face Amount
 
Carrying Value
 
Estimated Fair Value
 
Fair Value Hierarchy
(In thousands)
 
Boyd Debt:
 
 
 
 
 
 
 
Boyd Gaming Debt:
 
 
 
 
 
 
 
Prior 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