XML 35 R23.htm IDEA: XBRL DOCUMENT v3.19.1
Acquisitions and Divestitures (Tables)
3 Months Ended
Mar. 31, 2019
Business Acquisition [Line Items]  
Business Acquisition, Pro Forma Information, Nonrecurring Adjustments [Table Text Block]
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

Penn National Gaming, Inc. [Domain]  
Business Acquisition [Line Items]  
Business Acquisition, Pro Forma Information [Table Text Block]
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

Schedule of Business Acquisitions, by Acquisition [Table Text Block]
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

Schedule of Recognized Identified Assets Acquired and Liabilities Assumed [Table Text Block]
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

Finite-Lived and Indefinite-Lived Intangible Assets Acquired as Part of Business Combination [Table Text Block]
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

Valley Forge Convention Center Partners, L.P. [Domain]  
Business Acquisition [Line Items]  
Business Acquisition, Pro Forma Information [Table Text Block]
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


Schedule of Business Acquisitions, by Acquisition [Table Text Block]
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

Schedule of Recognized Identified Assets Acquired and Liabilities Assumed [Table Text Block]
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

Finite-Lived and Indefinite-Lived Intangible Assets Acquired as Part of Business Combination [Table Text Block]
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

Lattner Entertainment Group Illinois, LLC [Domain]  
Business Acquisition [Line Items]  
Schedule of Business Acquisitions, by Acquisition [Table Text Block]
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

Schedule of Recognized Identified Assets Acquired and Liabilities Assumed [Table Text Block]
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

Finite-Lived and Indefinite-Lived Intangible Assets Acquired as Part of Business Combination [Table Text Block]
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