XML 21 R9.htm IDEA: XBRL DOCUMENT
v3.19.1

Acquisitions and Divestitures | 3 Months Ended
--- | ---
Mar. 31, 2019
Business Combinations [Abstract] |
Acquisitions and Divestitures | ACQUISITIONS Ameristar Casino Hotel Kansas City; Ameristar Casino Resort Spa St. Charles; Belterra Casino Resort; Belterra Park On October 15, 2018, we completed the acquisition of Ameristar Casino Kansas City, LLC ("Ameristar Kansas City"), the owner and operator of Ameristar Casino Hotel Kansas City; Ameristar Casino St. Charles, LLC ("Ameristar St. Charles"), the owner and operator of Ameristar Casino Resort Spa St. Charles; Belterra Resort Indiana LLC ("Belterra Resort"), the owner and operator of Belterra Casino Resort located in Florence, Indiana; and PNK (Ohio) LLC ("Belterra Park"), the owner and operator of Belterra Park, located in Cincinnati, Ohio (collectively, the "Pinnacle Properties"), pursuant to a Membership Interest Purchase Agreement (as amended, the "Pinnacle Purchase Agreement"), dated as of December 17, 2017, as amended as of January 29, 2018 ("Amendment No. 1") and October 15, 2018 ("Amendment No. 2"), in each case by and among Boyd Gaming, Boyd TCIV, LLC, a wholly owned subsidiary of Boyd Gaming ("Boyd TCIV"), Penn National Gaming, Inc. ("Penn"), and, solely following the execution and delivery of a joinder to the Pinnacle Purchase Agreement, Pinnacle Entertainment, Inc. ("Pinnacle Entertainment") and its wholly owned subsidiary, Pinnacle MLS, LLC (collectively with Pinnacle Entertainment, "Pinnacle"). Pursuant to the Pinnacle Purchase Agreement, Boyd Gaming acquired from Pinnacle all of the issued and outstanding membership interests of the Acquired Companies as well as certain other assets (and assumed certain other liabilities) of Pinnacle related to the Acquired Companies (collectively, the "Pinnacle Acquisition"). Each of the Acquired Companies is now a wholly owned subsidiary of Boyd Gaming. The acquired companies are aggregated into our Midwest & South segment (See Note 12, Segment Information). The net purchase price was $568.3 million, subject to adjustments based on final working capital, cash and indebtedness of the combined properties at closing and transaction expenses. Pursuant to the Pinnacle Purchase Agreement, Boyd TCIV entered into a Master Lease, dated October 15, 2018 (the "Master Lease"), with Gold Merger Sub, LLC ("Gold Merger Sub"), as landlord, and Boyd TCIV, as tenant, pursuant to which the landlord agreed to lease to Boyd TCIV the real estate associated with Ameristar Kansas City, Ameristar St. Charles, Belterra Resort and Ogle Haus, LLC, a wholly owned subsidiary of Belterra Resort ("Ogle Haus"), commencing on October 15, 2018 and ending on April 30, 2026 as the initial term, with options for renewal. The Pinnacle Acquisition occurred substantially concurrently with the acquisition of Pinnacle Entertainment by Penn pursuant to the Merger Agreement, dated December 17, 2017, by and among Pinnacle Entertainment, Penn and Franchise Merger Sub, Inc., a wholly owned subsidiary of Penn. Concurrently with the Pinnacle Acquisition, Boyd (Ohio) PropCo, LLC, a wholly owned subsidiary of Boyd TCIV ("Boyd PropCo"), acquired the real estate associated with Belterra Park in Cincinnati, Ohio (the "Belterra Park Real Property Sale") utilizing mortgage financing from a subsidiary of Gaming and Leisure Properties, Inc. ("GLPI"), pursuant to a purchase agreement, dated December 17, 2017 ("Belterra Park Purchase Agreement"), by and among Penn, Gold Merger Sub, a wholly owned subsidiary of GLPI, Belterra Park and Pinnacle Entertainment, and a Novation and Amendment Agreement, dated October 15, 2018 (the "Novation Agreement"), by and among Penn, Gold Merger Sub, Boyd PropCo, Belterra Park and Pinnacle Entertainment. Pursuant to the Novation Agreement, Gold Merger Sub, the original purchaser under the Belterra Park Purchase Agreement, assigned, transferred and conveyed to Boyd PropCo and Boyd PropCo accepted Gold Merger Sub’s rights, title and interest in the Belterra Park Purchase Agreement. Consideration Transferred The fair value of the consideration transferred on the date of the Pinnacle Purchase Agreement included the purchase price of the net assets transferred. The total gross cash consideration was $607.3 million. Status of Purchase Price Allocation The Company is following the acquisition method of accounting per FASB Accounting Standards Codification Topic 805 ("ASC 805") guidance. For purposes of these condensed consolidated financial statements, we have allocated the purchase price to the assets acquired and the liabilities assumed based on preliminary estimates of fair value as determined by management with the assistance from third-party specialists. The excess of the purchase price over the preliminary estimated fair value of the assets acquired and liabilities assumed has been recorded as goodwill. The Company has recognized the assets acquired and liabilities assumed in the acquisition based on fair value estimates as of the date of the Pinnacle Acquisition. The determination of the fair values of the acquired assets and assumed liabilities (and the related determination of estimated lives of depreciable tangible and identifiable intangible assets) is currently in process. This determination requires significant judgment. As such, management has not completed its valuation analysis and calculations in sufficient detail necessary to finalize the determination of the fair value of the assets acquired and liabilities assumed, along with the related allocations of goodwill and intangible assets. The final fair value determinations are expected to be completed during third quarter 2019. The final fair value determinations may be significantly different than those reflected in the condensed consolidated financial statements at March 31, 2019. The following table summarizes the preliminary allocation of the purchase price:
| Preliminary Purchase Price Allocation
(In thousands) | As of December 31, 2018 |  | Adjustments |  | As of March 31, 2019
Current assets | $ | 64,604 |  |  | $ | — |  |  | $ | 64,604 |
Property and equipment | 167,000 |  |  | (400 | ) |  | 166,600 |
Other assets | (28 | ) |  | — |  |  | (28 | )
Intangible assets | 415,400 |  |  | (16,700 | ) |  | 398,700 |
Total acquired assets | 646,976 |  |  | (17,100 | ) |  | 629,876 |
Current liabilities | 54,585 |  |  | — |  |  | 54,585 |
Other liabilities | 57,832 |  |  | — |  |  | 57,832 |
Total liabilities assumed | 112,417 |  |  | — |  |  | 112,417 |
Net identifiable assets acquired | 534,559 |  |  | (17,100 | ) |  | 517,459 |
Goodwill | 72,740 |  |  | 17,100 |  |  | 89,840 |
Net assets acquired | $ | 607,299 |  |  | $ | — |  |  | $ | 607,299 |
The following table summarizes the preliminary values assigned to acquired property and equipment and estimated useful lives:
(In thousands) | Useful Lives |  | As Recorded
Land |  |  | $ | 7,350 |
Buildings and improvements | 15 - 40 years |  | 89,150 |
Furniture and equipment | 2 - 10 years |  | 65,200 |
Construction in progress |  |  | 4,900 |
Property and equipment acquired |  |  | $ | 166,600 |
The following table summarizes the acquired intangible assets and weighted average useful lives of definite-lived intangible assets.
(In thousands) | Useful Lives |  | As Recorded
Customer relationship | 4 years |  | $ | 41,200 |
Trademark | Indefinite |  | 43,000 |
Gaming license right | Indefinite |  | 314,500 |
Total intangible assets acquired |  |  | $ | 398,700 |
The goodwill recognized is the excess of the purchase price over the preliminary values assigned to the assets acquired and liabilities assumed. All of the goodwill was assigned to the Midwest & South reportable segment. All of the goodwill is expected to be deductible for income tax purposes. The Company recognized $1.0 million and $0.5 million of acquisition related costs that were expensed for the three months ended March 31, 2019 and 2018, respectively. These costs are included in the consolidated statements of operations in the line item entitled "Project development, preopening and writedowns". Condensed Consolidated Statement of Operations for the three months ended March 31, 2019 The following supplemental information presents the financial results of the Pinnacle Properties included in the Company's condensed consolidated statement of operations for the for the three months ended March 31, 2019:
| Three Months Ended
(In thousands) | March 31, 2019
Total revenues | $ | 160,558 |
Net income | $ | 12,656 |
Valley Forge Convention Center Partners On September 17, 2018, we completed the acquisition of Valley Forge Convention Center Partners, L.P., the owner and operator of Valley Forge Casino Resort ("Valley Forge"), pursuant to an Agreement and Plan of Merger (as amended, the "Valley Forge Merger Agreement"), dated as of December 20, 2017, as amended as of September 17, 2018, in each case by and among Boyd, Boyd TCV, LP, a Pennsylvania limited partnership and a wholly owned subsidiary of Boyd (“Boyd TCV”), Valley Forge, and VFCCP SR LLC, a Pennsylvania limited liability company, solely in its capacity as the representative of Valley Forge’s limited partners. Pursuant to the Valley Forge Merger Agreement, Boyd TCV merged with and into Valley Forge (the "Valley Forge Merger"), with Valley Forge surviving the merger. Valley Forge is now a wholly owned subsidiary of Boyd. Valley Forge is a modern casino and hotel in King of Prussia, Pennsylvania that offers premium accommodations, gaming, dining, entertainment and retail services, and is aggregated into our Midwest & South segment (See Note 12, Segment Information). The net purchase price was $266.6 million. Consideration Transferred The fair value of the consideration transferred on the date of the Valley Forge Merger included the purchase price of the net assets transferred. The total gross consideration was $291.4 million. Status of Purchase Price Allocation The Company is following the acquisition method of accounting per ASC 805 guidance. For purposes of these condensed consolidated financial statements, we have allocated the purchase price to the assets acquired and the liabilities assumed based on preliminary estimates of fair value as determined by management based on its judgment. The excess of the purchase price over the preliminary estimated fair value of the assets acquired and liabilities assumed has been recorded as goodwill. The Company has recognized the assets acquired and liabilities assumed in the acquisition based on fair value estimates as of the date of the Valley Forge Merger. The determination of the fair values of the acquired assets and assumed liabilities (and the related determination of estimated lives of depreciable tangible and identifiable intangible assets) is currently in process. This determination requires significant judgment. As such, management has not completed its valuation analysis and calculations in sufficient detail necessary to finalize the determination of the fair value of the assets acquired and liabilities assumed, along with the related allocations of goodwill and intangible assets. The final fair value determinations are expected to be completed during second quarter 2019. The final fair value determinations may be significantly different than those reflected in the condensed consolidated financial statements at March 31, 2019. The following table summarizes the preliminary allocation of the purchase price:
| Preliminary Purchase Price Allocation
(In thousands) | As of December 31, 2018 |  | Adjustments |  | As of March 31, 2019
Current assets | $ | 29,909 |  |  | $ | — |  |  | $ | 29,909 |
Property and equipment | 56,500 |  |  | — |  |  | 56,500 |
Other assets | 483 |  |  | 2,702 |  |  | 3,185 |
Intangible assets | 148,600 |  |  | (12,000 | ) |  | 136,600 |
Total acquired assets | 235,492 |  |  | (9,298 | ) |  | 226,194 |
Current liabilities | 12,968 |  |  | — |  |  | 12,968 |
Other liabilities | 606 |  |  | — |  |  | 606 |
Total liabilities assumed | 13,574 |  |  | — |  |  | 13,574 |
Net identifiable assets acquired | 221,918 |  |  | (9,298 | ) |  | 212,620 |
Goodwill | 69,446 |  |  | 9,298 |  |  | 78,744 |
Net assets acquired | $ | 291,364 |  |  | $ | — |  |  | $ | 291,364 |
The following table summarizes the preliminary values assigned to acquired property and equipment and estimated useful lives:
(In thousands) | Useful Lives |  | As Recorded
Land |  |  | $ | 15,200 |
Buildings and improvements | 15 - 40 years |  | 32,900 |
Furniture and equipment | 2 - 6 years |  | 7,971 |
Construction in progress |  |  | 429 |
Property and equipment acquired |  |  | $ | 56,500 |
The following table summarizes the acquired intangible assets and weighted average useful lives of definite-lived intangible assets.
(In thousands) | Useful Lives |  | As Recorded
Customer relationship | 5 years |  | $ | 16,100 |
Trademark | Indefinite |  | 12,500 |
Gaming license right | Indefinite |  | 108,000 |
Total intangible assets acquired |  |  | $ | 136,600 |
The goodwill recognized is the excess of the purchase price over the preliminary values assigned to the assets acquired and liabilities assumed. All of the goodwill was assigned to the Midwest & South reportable segment. All of the goodwill is expected to be deductible for income tax purposes. The Company recognized $0.3 million and $0.4 million of acquisition related costs that were expensed for the three months ended March 31, 2019 and 2018, respectively. These costs are included in the condensed consolidated statements of operations in the line item entitled "Project development, preopening and writedowns". Condensed Consolidated Statement of Operations for the three months ended March 31, 2019 The following supplemental information presents the financial results of Valley Forge included in the Company's condensed consolidated statement of operations for the three months ended March 31, 2019:
| Three Months Ended
(In thousands) | March 31, 2019
Total revenues | $ | 41,191 |
Net income | $ | 6,828 |
Lattner Entertainment Group Illinois On June 1, 2018, we completed the acquisition of Lattner Entertainment Group Illinois, LLC ("Lattner"), a distributed gaming operator headquartered in Ottawa, Illinois, pursuant to an Agreement and Plan of Merger (the "Lattner Merger Agreement") dated as of May 1, 2018, by and among Boyd, Boyd TCVI Acquisition, LLC, a wholly owned subsidiary of Boyd ("Boyd TCVI"), Lattner, and Lattner Capital, LLC, solely in its capacity as the representative of the equity holders of Lattner. Pursuant to the Lattner Merger Agreement, Boyd TCVI merged with and into Lattner (the "Lattner Merger"), with Lattner surviving the Lattner Merger and becoming a wholly owned subsidiary of Boyd. Lattner operates nearly 1,000 gaming units in approximately 220 locations across the state of Illinois and is aggregated into our Midwest & South segment (See Note 12, Segment Information). The net purchase price was $100.0 million. Consideration Transferred The fair value of the consideration transferred on the date of the Lattner Merger included the purchase price of the net assets transferred. The total gross consideration was $110.5 million. Status of Purchase Price Allocation The Company is following the acquisition method of accounting per ASC 805 guidance. For purposes of these condensed consolidated financial statements, we have allocated the purchase price to the assets acquired and the liabilities assumed based on preliminary estimates of fair value as determined by management based on its judgment. The excess of the purchase price over the preliminary estimated fair value of the assets acquired and liabilities assumed has been recorded as goodwill. The Company has recognized the assets acquired and liabilities assumed in the acquisition based on fair value estimates as of the date of the Lattner Merger. The determination of the fair values of the acquired assets and assumed liabilities (and the related determination of estimated lives of depreciable tangible and identifiable intangible assets) is currently in process. This determination requires significant judgment. As such, management has not completed its valuation analysis and calculations in sufficient detail necessary to finalize the determination of the fair value of the assets acquired and liabilities assumed, along with the related allocations of goodwill and intangible assets. The final fair value determinations are expected to be completed during second quarter 2019. The final fair value determinations may be significantly different than those reflected in the condensed consolidated financial statements at March 31, 2019. The following table summarizes the preliminary allocation of the purchase price:
| Preliminary Purchase Price Allocation
(In thousands) | As of December 31, 2018 |  | Adjustments |  | As of March 31, 2019
Current assets | $ | 10,638 |  |  | $ | — |  |  | $ | 10,638 |
Property and equipment | 9,307 |  |  | — |  |  | 9,307 |
Other assets | 1,963 |  |  | — |  |  | 1,963 |
Intangible assets | 58,000 |  |  | — |  |  | 58,000 |
Total acquired assets | 79,908 |  |  | — |  |  | 79,908 |
Current liabilities | 1,062 |  |  | — |  |  | 1,062 |
Total liabilities assumed | 1,062 |  |  | — |  |  | 1,062 |
Net identifiable assets acquired | 78,846 |  |  | — |  |  | 78,846 |
Goodwill | 31,692 |  |  | — |  |  | 31,692 |
Net assets acquired | $ | 110,538 |  |  | $ | — |  |  | $ | 110,538 |
The following table summarizes the preliminary values assigned to acquired property and equipment and estimated useful lives:
(In thousands) | Useful Lives |  | As Recorded
Buildings and improvements | 10 - 45 years |  | $ | 66 |
Furniture and equipment | 3 - 7 years |  | 9,241 |
Property and equipment acquired |  |  | $ | 9,307 |
The following table summarizes the acquired intangible asset and weighted average useful lives of the definite-lived intangible asset.
(In thousands) | Useful Lives |  | As Recorded
Host agreements | 15 years |  | $ | 58,000 |
Total intangible assets acquired |  |  | $ | 58,000 |
The goodwill recognized is the excess of the purchase price over the preliminary values assigned to the assets acquired and liabilities assumed. All of the goodwill was assigned to the Midwest & South reportable segment. All of the goodwill is expected to be deductible for income tax purposes. The Company recognized $0.2 million of acquisition related costs that were expensed for the three months ended March 31, 2019. There were no acquisition related costs expensed for the three months ended March 31, 2018. These costs are included in the condensed consolidated statements of operations in the line item entitled "Project development, preopening and writedowns". We have not provided the amount of revenue and earnings included in our consolidated financial results from the Lattner acquisition for the period subsequent to its acquisition as such amounts are not material three months ended March 31, 2019. Supplemental Unaudited Pro Forma Information The following table presents pro forma results of the Company, as though Lattner, Valley Forge and the Pinnacle Properties (the "Acquired Companies") had been acquired as of January 1, 2018. The pro forma results do not necessarily represent the results that may occur in the future. The pro forma amounts include the historical operating results of the Company, Lattner, Valley Forge and the Pinnacle Properties, prior to the acquisition, with adjustments directly attributable to the acquisitions.
| Three Months Ended March 31, 2018
(In thousands) | Boyd Gaming Corporate (As Reported) |  | Acquired Companies |  | Boyd Gaming Corporate (Pro Forma)
Total revenues | $ | 606,118 |  |  | $ | 209,716 |  |  | $ | 815,834 |
Net income from continuing operations, net of tax | $ | 41,399 |  |  | $ | 3,446 |  |  | $ | 44,845 |
Basic net income per share | $ | 0.36 |  |  |  |  | $ | 0.39 |
Diluted net income per share | $ | 0.36 |  |  |  |  | $ | 0.39 |
Pro Forma and Other Adjustments The unaudited pro forma results, as presented above, include adjustments to record: (i) rent expense under the Master Lease; (ii) the net incremental depreciation expense for the adjustment of property and equipment to fair value and the allocation of a portion of the purchase price to amortizing intangible assets; (iii) the increase in interest expense incurred on the incremental borrowings incurred by Boyd to fund the acquisition, including the Belterra Park Mortgage; (iv) the estimated tax effect of the pro forma adjustments and on the historical taxable income of the Acquired Companies; and (v) miscellaneous adjustments as a result of the preliminary purchase price allocation on the amortization of certain assets and liabilities.

X
- References No definition available. + Details
Name: | us-gaap_BusinessCombinationsAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration

X
- Definition The entire disclosure for business combinations, including leverage buyout transactions (as applicable), and divestitures. This may include a description of a business combination or divestiture (or series of individually immaterial business combinations or divestitures) completed during the period, including background, timing, and assets and liabilities recognized and reclassified or sold. This element does not include fixed asset sales and plant closings. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 205 -SubTopic 20 -URI http://asc.fasb.org/subtopic&trid=2122178 Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 805 -URI http://asc.fasb.org/topic&trid=2303972 + Details
Name: | us-gaap_MergersAcquisitionsAndDispositionsDisclosuresTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration