PR Newswire | Mar 4, 2021 07:01AM EST

03/04 06:00 CST

Bally's Corporation Announces Fourth Quarter And Full Year 2020 ResultsCOMPANY ESTABLISHES FOUNDATION OF ITS INTERACTIVE DIVISION PROVIDENCE, R.I., March 4, 2021

PROVIDENCE, R.I., March 4, 2021 /PRNewswire/ -- Bally's Corporation (NYSE: BALY) (the "Company" or "Bally's"), today reported financial results for the fourth quarter and full year ended December 31, 2020.

Fourth Quarter 2020 and Recent Highlights

* Net income increased 51.4% year-over-year to $20.2 million, driven primarily by bargain purchase gains, as well as margin improvements and increased operational efficiencies * Adjusted EBITDA decreased 47.6% to $21.1 million year-over-year, impacted by COVID-19 related regional capacity and health limitations * Despite the difficulties in the quarter, the Company generated cash from operating activities of $17.8 million in the fourth quarter of 2020 compared to $21.4 million for the same period 2019 * Quarter benefited from current year acquisitions, including Casino KC which recorded the strongest operating fourth quarter in recent history as a result of targeted marketing strategies * Continued execution on growth and diversification strategy, highlighted by Bet.Works, Monkey Knife Fight and SportCaller acquisitions and strategic media partnership with Sinclair Broadcast Group * Closed acquisitions of Bally's Atlantic City Hotel & Casino and Eldorado Resort Casino Shreveport

George Papanier, President and Chief Executive Officer, said, "2020 was a truly remarkable year for Bally's. Amid the ongoing impact of the COVID-19 pandemic, we continued to systematically execute our strategic growth and development initiatives. Though fourth quarter results were impacted by various regional capacity and health limitations, most notably in Rhode Island, we expect to benefit from a strong rebound in demand across our properties, as well as the operational efficiencies and strong margin improvements that we have seen as a continuing trend since re-opening from the pandemic. In fact, market indications and preliminary results show markedly stronger consumer demand in January and February."

Papanier continued, "Without question, the highlights of the fourth quarter were our pending acquisition of Bet.Works, which will drive development of our interactive offerings, as well as our strategic media partnership with Sinclair Broadcast Group, which we expect will make Bally's a common name in sports fans' households across the U.S. Additionally, we are pleased to have closed on our previously announced acquisitions of Bally's Atlantic City Hotel & Casino and the Eldorado Resort Casino Shreveport, which represent valuable additions and expanded footprint to our foundational brick-and-mortar portfolio. We also recently debuted our FanDuel Sportsbook inside Bally's Atlantic City, which represents the first of several planned capital improvement projects at the property."

Summary of Financial Results



Quarter Ended Year Ended December 31, December 31,

(in thousands, except per share amounts and 2020 2019 Change 2020 2019 Change percentages)

Revenue $118,096 $130,419 (9.4) % $372,792 $523,577 (28.8) %

(Loss) income from operations $(17,637)$29,022 (160.8)% $(18,386) $114,626 (116.0)%

(Loss) income from operations margin (14.93)% 22.25% (4.93)% 21.89%

Net income (loss) $20,223 $13,355 51.4 % $(5,487) $55,130 (110.0)%

Net income (loss) margin 17.12% 10.24% (1.47)% 10.53%

Adjusted EBITDA^(1) $21,059 $40,212 (47.6) % $70,402 $167,150 (57.9) %

Adjusted EBITDA Margin^(1) 17.83% 30.83% 18.89% 31.92%

Earnings (loss) per diluted share ("EPS") $0.61 $0.40 52.5 % $(0.18) $1.46 (112.3)%

Adjusted EPS^(1) $0.39 $0.42 (7.1) % $(0.09) $1.81 (105.0)%

(1) Refer to tables in this press release for a reconciliation of thesenon-GAAP financial measures to the most directly comparable measure calculatedin accordance with GAAP.

Fourth Quarter 2020 Results

Revenue for the fourth quarter of 2020 decreased 9.4% to $118.1 million from $130.4 million in the fourth quarter of 2019. Revenue for the fourth quarter of 2020 continued to be negatively impacted by various state limitations as a result of COVID-19, including the mandated closure of both Rhode Island properties for three weeks. The Rhode Island casinos reopened on December 22, 2020 and are currently operating 24 hours a day, seven days a week. The decrease in revenue was partially offset by incremental revenues from the recent acquisitions of Casino KC and Casino Vicksburg, which were acquired on July 1, 2020, Bally's Atlantic City, which was acquired on November 18, 2020, and Eldorado Resort Casino Shreveport, which was acquired on December 23, 2020.

Loss from operations in the fourth quarter of 2020 totaled $17.6 million, a decrease of $46.7 million, or 160.8%, year-over-year. Included within the loss was a $15.1 million charge, net of insurance recoveries, for storm damage from Hurricane Zeta at the Hard Rock Biloxi. Excluding this extraordinary charge, the operating results were most heavily impacted by the Rhode Island shutdown in the period noted above, as well as a loss from operations recognized at Bally's Atlantic City since our acquisition. Historically, Bally's Atlantic City has incurred losses during the fourth and first quarters of the calendar year and makes a majority of its profit in the summer months. The combination of this seasonality, COVID related restrictions and increased costs attributable to IT and marketing system overhead, resulted in higher than expected losses in the fourth quarter. The Company was able to convert its systems in mid-February 2021 and has commenced work on several capital improvement initiatives, including opening of the new sportsbook with its partner FanDuel, and believes the property is now on track to recovery and growth.

At properties where the Company operated with fewer COVID restrictions, notably in the Southeast segment and at Dover Downs, the Company mitigated a portion of the impact of this revenue reduction through operational efficiencies, which had a positive impact on margins, continuing a trend noted since re-opening from the pandemic. Margin improvements were primarily driven by labor savings, reduced marketing and promotional spend, and reduced lower margin amenities.

Net income in the fourth quarter of 2020 was $20.2 million, an increase of $6.9 million, from net income of $13.4 million in the fourth quarter last year. This income was driven primarily by bargain purchase gains totaling $63.9 million, which were recorded on the Company's fourth quarter 2020 acquisitions of Bally's Atlantic City and Eldorado Resort Casino Shreveport coupled with a $50.9 million tax benefit recorded in the quarter, which included the utilization of net operating loss carrybacks under the CARES Act. These benefits were partially offset by the change in fair value of naming rights liabilities issued under the Sinclair arrangement and the net operating loss noted above.

Adjusted EBITDA for the fourth quarter of 2020 was $21.1 million, a decrease of $19.2 million, or 47.6%, from Adjusted EBITDA of $40.2 million in the fourth quarter 2019.

Diluted EPS for the fourth quarter of 2020 was $0.61 per share compared to $0.40 per share in the comparable period in 2019. Adjusted EPS was $0.39 for the fourth quarter of 2020 compared to Adjusted EPS of $0.42 in the same period in 2019.

Business Highlights

On November 9, 2020, the Company formally announced that it changed its corporate name from Twin River Worldwide Holdings, Inc. to Bally's Corporation. The name change represented part of the Company's unified branding initiative, which complements the considerable geographic growth and operational improvements the Company has achieved in 2020. It will also support the Company's drive to become the first omni-channel gaming company to seamlessly integrate and operate physical casinos with digital solutions. On the same date, the Company's common shares began trading on the New York Stock Exchange under the ticker symbol "BALY."

The Company also issued three material announcements on November 18, 2020.

First, the Company announced the closing of its acquisition of Bally's Atlantic City Hotel & Casino from Caesars Entertainment, Inc. and Vici Properties, Inc. The total cash purchase price was $25 million, subject to customary closing adjustments, funded with cash on hand. As part of the transaction, the Company also received three sports betting and five iGaming skins in New Jersey.

In addition, the Company announced that it had entered into an agreement to acquire Bet.Works, a U.S.-based, sports betting platform provider to operators in New Jersey, Iowa, Indiana and Colorado, for $125 million, subject to adjustment. Bet.Works' proprietary technology stack and turnkey solutions, which include marketing, operations, customer service, risk management and compliance will allow the Company to become the premier, full-service, vertically integrated sports betting and iGaming company in the U.S. with a B2B2C business model and physical casinos and online gaming solutions united under a single, preeminent brand. In conjunction with the acquisition, the Company announced that it will form two distinct operating divisions: "Bally's Casinos," which will be comprised of Bally's physical gaming and entertainment properties, and "Bally's Interactive," which will consist of new and existing contracts for sports betting and iGaming, including all of Bet.Works' sports betting operations. The Bet.Works transaction is expected to close during the second quarter of 2021, pending regulatory approval and other customary closing conditions.

Finally, the Company announced that it had entered into agreements for a long-term strategic media partnership with Sinclair Broadcast Group. The partnership combines Bally's vertically integrated, proprietary sports betting technology and expansive market access footprint with Sinclair's premier portfolio of local broadcast stations and live regional sports networks ("RSNs"), STIRR, its popular Tennis Channel, and digital and over-the-air television network Stadium. Under the terms of the agreement, the Company will receive extensive access to Sinclair's network of local, live sports content as the unified network brand and integrated partner across 19 RSNs, accounting for more than half of the U.S. MLB, NBA and NHL teams. Additionally, Sinclair's RSNs have since been rebranded under the Bally name, as Sinclair recently unveiled the official Bally Sports logo and corresponding regional monikers that will replace the existing FOX Sports logos.

On December 23, 2020, the Company announced the closing of its acquisition of the Eldorado Resort Casino Shreveport from Caesars Entertainment, Inc. The total purchase price was $140 million, subject to customary adjustments, and funded with cash on hand and available borrowings under the Company's revolving credit facility. Eldorado Resort Casino Shreveport is located in Shreveport, Louisiana, situated right on the banks of the Red River. This premier property includes 1,382 slots, 54 tables and 403 hotel rooms.

On January 4, 2021, the Company announced that it had signed a framework agreement with real estate developer Ira Lubert to jointly design, develop, construct and manage a Category 4 licensed casino in Centre County, Pennsylvania. The total estimated cost of the project is approximately $120 million. The Company will maintain a majority equity interest in the partnership, including 100% of the economic interests of all retail sports betting, online sports betting and iGaming activities associated with the project. Construction is expected to begin in the first half of 2021 and will take approximately one year to complete. The casino is expected to house up to 650 slot machines and 30 table games.

On January 25, 2021, the Company announced that it had entered into an agreement to acquire Monkey Knife Fight, the fastest-growing gaming platform and third-largest daily fantasy sports operator in North America. The transaction will make Bally's just the third sports betting company in the U.S. to have a fantasy sports segment, while Monkey Knife Fight will become an integral component of the "Bally's Interactive" division, as well as contribute to the Company's growing player database.

On February 8, 2021, the Company announced that it had acquired SportCaller, a leading global B2B free-to-play game provider. The acquisition of SportCaller will enable the Company to use free-to-play games as an additional player engagement and retention tool in states that authorize sports betting, and expand the Company's strong geographic presence beyond national borders, as SportCaller has more than 100 games in over 20 languages, and over 30 sports across 37 countries.

Proforma for all the pending acquisitions and the casino under development, the Company will operate 15 casino locations in 11 states.

Other Financial Information

As of December 31, 2020, the Company had $123.4 million in cash and cash equivalents, excluding restricted cash. In addition, the Company had $215.0 million of available borrowings under its credit facility. The Company has no substantial scheduled debt maturities before 2024.

Interest expense, net of interest income, for the fourth quarter of 2020 increased $8.2 million to $19.2 million compared to the fourth quarter last year. This increase was a result of debt obligations outstanding in each respective period coupled with timing and differences in interest rates.

The Company had capital expenditures of $15.3 million for the year.

Reconciliation of GAAP Measures to Non-GAAP Measures

To supplement the financial information presented on a generally accepted accounting principles ("GAAP") basis, the Company has included in this earnings release non-GAAP financial measures for Adjusted EBITDA, Adjusted EBITDA margin, gross gaming revenue, and adjusted earnings per diluted share, which exclude certain items described below. The Company believes these measures represent important measures of financial performance that provide useful information that is helpful in understanding the Company's ongoing operating results. The reconciliations of these non-GAAP financial measures to their comparable GAAP financial measures are presented in the tables appearing below.

"Adjusted EBITDA" is earnings, or loss, for the Company, or where noted the Company's reporting segments, before, in each case, interest expense, net of interest income, (benefit) provision for income taxes, depreciation and amortization, non-operating income, acquisition, integration and restructuring expense, goodwill and asset impairment, expansion and pre-opening expenses, share-based compensation, rebranding, change in fair value of naming rights liabilities, gain on bargain purchases, professional and advisory fees associated with capital return program, CARES Act credit, credit agreement amendment expenses, storm related losses, net of insurance recoveries, Bet.Works and Sinclair, sports and iGaming licensing, and certain other gains or losses as well as, when presented for the Company's reporting segments, an adjustment related to the allocation of corporate costs among segments. Adjusted EBITDA margin is measured as Adjusted EBITDA as a percentage of revenue.

"Gross gaming revenue" represents total gaming revenue adjusted for the State of Rhode Island's and the State of Delaware's respective shares of net terminal income, table games revenue and other gaming revenue, and is being presented by the Company to reflect the unique structure of the Company's operations in those states where each state's share of the Company's revenues is retained at the gross revenue level rather than through taxes. Management believes that the presentation of gaming revenue on a gross basis allows for comparisons to gross gaming win data provided throughout the gaming industry.

"Adjusted EPS" represents net income, or loss, per diluted share before acquisition, integration and restructuring expense, goodwill and asset impairment, storm related losses, net of insurance recoveries, expansion and pre-opening expenses, change in value of naming rights liabilities, gain on bargain purchases, rebranding, Bet.Works and Sinclair, sports and iGaming licensing, credit agreement amendment expenses, professional and advisory fees associated with capital return program, CARES Act credit, and certain other gains or losses.

Management has historically used Adjusted EBITDA, Adjusted EBITDA margin and Adjusted EPS when evaluating operating performance because the Company believes that the inclusion or exclusion of certain recurring and non-recurring items is necessary to provide a full understanding of the Company's core operating results and as a means to evaluate period-to-period performance. Management also believes that Adjusted EBITDA is a measure that is widely used for evaluating operating performance of companies in our industry and a principal basis for valuing resort and gaming companies like the Company. Management of the Company believes that while certain items excluded from Adjusted EBITDA and Adjusted EPS may be recurring in nature and should not be disregarded in evaluating the Company's earnings performance, it is useful to exclude such items when comparing current performance to prior periods because these items can vary significantly depending on specific underlying transactions or events that may not be comparable between the periods presented or they may not relate specifically to current operating trends or be indicative of future results. Neither Adjusted EBITDA nor Adjusted EPS should be construed as an alternative to GAAP net income or GAAP diluted EPS, respectively, as an indicator of the Company's performance. In addition, Adjusted EBITDA or Adjusted EPS as used by the Company may not be defined in the same manner as other companies in the Company's industry, and, as a result, may not be comparable to similarly titled non-GAAP financial measures of other companies.

Fourth Quarter Conference Call

The Company's fourth quarter 2020 earnings conference call and audio webcast will be held today, Thursday, March 4, 2021 at 8:00 AM EDT. To access the conference call, please dial (833) 570-1160 (U.S. toll-free) and reference conference ID number 2192049. The webcast of the call will be available to the public, on a listen-only basis, via the Internet at the Investors section of the Company's website at www.ballys.com. An online archive of the webcast will be available on the Company's website for 120 days. Supplemental materials have also been posted to the Investors section of the website, under Events & Presentations.

About Bally's Corporation

Bally's Corporation currently owns and manages 11 casinos across seven states, a horse racetrack, and 13 authorized OTB licenses in Colorado. With more than 5,400 employees, the Company's operations include 12,890 slot machines, 443 game tables and 2,904 hotel rooms. Following the completion of pending acquisitions, which include Tropicana Evansville (Evansville, IN), Jumer's Casino & Hotel (Rock Island, IL), and MontBleu Resort Casino & Spa (Lake Tahoe, NV), as well as the construction of a land-based casino near the Nittany Mall in State College, PA, Bally's will own and manage 15 casinos across 11 states. Its shares trade on the New York Stock Exchange under the ticker symbol "BALY."

Investor Contact Media Contact

Steve Capp Richard Goldman / David Gill

Executive Vice President and Chief Kekst CNC Financial Officer

401-475-8564 646-847-6102 / 917-842-5384

InvestorRelations@twinriver.com BallysMediaInquiries@kekstcnc.com

Cautionary Note Regarding Forward-Looking Statements

This document includes forward-looking statements within the meaning of the securities laws. Forward-looking statements are statements as to matters that are not historical facts, and include statements about Bally's plans, objectives, expectations and intentions.

Forward-looking statements are not guarantees and are subject to risks and uncertainties. Forward-looking statements are based on Bally's current expectations and assumptions. Although Bally's believes that its expectations and assumptions are reasonable at this time, they should not be regarded as representations that Bally's expectations will be achieved. Actual results may vary materially. Forward-looking statements speak only as of the time of this document and Bally's does not undertake to update or revise them as more information becomes available, except as required by law.

Important factors beyond those that apply to most businesses, some of which are beyond Bally's control, that could cause actual results to differ materially from our expectations and assumptions include, without limitation:

* uncertainties surrounding the COVID-19 pandemic, including limitations on Bally's operations, increased costs, changes in customer attitudes, impact on Bally's employees and the ongoing impact of COVID-19 on general economic conditions; * unexpected costs, difficulties integrating and other events impacting Bally's recently completed and proposed acquisitions and Bally's ability to realize anticipated benefits; * risks associated with Bally's rapid growth, including those affecting customer and employee retention, integration and controls; * risks associated with the impact of the digitalization of gaming on Bally's casino operations, Bally's expansion into iGaming and sports betting and the highly competitive and rapidly changing aspects of Bally's new interactive businesses generally; * the very substantial regulatory restrictions applicable to Bally's, including costs of compliance; * restrictions and limitations in agreements governing Bally's debt could significantly affect Bally's ability to operate our business and our liquidity; and * other risk factors as detailed under Part I. Item 1A. "Risk Factors" of the Company's Annual Report on Form 10-K for the fiscal year ended December 31, 2019 as filed with the Securities and Exchange Commission ("SEC") on March 13, 2020, the Company's Quarterly Report on Form 10-Q for the fiscal quarter ended March 31, 2020 as filed with the SEC on May 14, 2020, the Company's Quarterly Report on Form 10-Q for the fiscal quarter ended June 30, 2020, and the Company's Quarterly Report on Form 10-Q for the fiscal quarter ended September 30, 2020 as filed with the SEC on November 6, 2020.

The foregoing list of important factors is not exclusive and does not include matters like changes in general economic conditions that affect substantially all gaming businesses.

You should not to place undue reliance on Bally's forward-looking statements.

BALLY'S CORPORATION

CONDENSED CONSOLIDATED BALANCE SHEETS (unaudited)

(In thousands, except share data)



December 31,

2020 2019

Assets

Cash and cash equivalents $123,445 $182,581

Restricted cash 3,110 2,921

Accounts receivable, net 14,798 23,190

Inventory 9,296 7,900

Tax receivable 84,483 -

Prepaid expenses and other assets 53,823 28,439

Total current assets 288,955 245,031

Property and equipment, net 749,029 510,436

Right of use assets, net 36,112 17,225

Goodwill 186,979 133,082

Intangible assets, net 663,395 110,373

Other assets 5,385 5,740

Total assets $1,929,855$1,021,887

Liabilities and Stockholders' Equity

Current portion of long-term debt $5,750 $3,000

Current portion of lease obligations 1,520 1,014

Accounts payable 15,869 14,921

Accrued liabilities 120,055 70,849

Total current liabilities 143,194 89,784

Lease obligations, net of current portion 62,025 16,214

Long-term debt, net of current portion 1,094,105 680,601

Pension benefit obligations 9,215 8,688

Deferred tax liability 36,983 13,790

Naming rights liabilities 243,965 -

Other long-term liabilities 13,770 1,399

Total liabilities 1,603,257 810,476

Commitments and contingencies

Stockholders' equity:

Common stock, par value $0.01; 100,000,000 shares authorized; 30,685,938 and 41,193,018 shares issued as of December 31, 2020 and 2019, 307 412 respectively; 30,685,938 and 32,113,328 shares outstanding as of December 31, 2020 and 2019, respectively

Additional paid-in-capital 294,643 185,544

Treasury Stock, at cost, 0 and 9,079,690 shares as- (223,075) of December 31, 2020 and 2019, respectively.

Retained earnings 34,792 250,418

Accumulated other comprehensive loss (3,144) (1,888)

Total stockholders' equity 326,598 211,411

Total liabilities and stockholders' equity $1,929,855$1,021,887

BALLY'S CORPORATION

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (unaudited)

(In thousands, except per share data)



Quarter Ended December 31,Year Ended December 31,

2020 2019 2020 2019

Revenue:

Gaming $95,467 $88,531 $291,658 $367,948

Racing 1,595 3,136 6,412 13,114

Hotel 8,107 10,174 24,742 38,988

Food and beverage 8,257 19,538 32,132 69,904

Other 4,670 9,040 17,848 33,623

Total revenue 118,096 130,419 372,792 523,577



Operating costs and expenses:

Gaming 30,375 23,282 89,455 93,965

Racing 1,569 2,275 6,446 9,592

Hotel 3,218 3,754 10,144 14,841

Food and beverage 7,416 16,382 29,367 58,447

Retail, entertainment 796 2,624 3,257 8,327 and other

Advertising, general and59,928 44,079 176,943 180,400 administrative

Goodwill and asset 105 - 8,659 - impairment

Expansion and 342 - 921 - pre-opening

Acquisition, integration and restructuring 6,273 1,121 13,257 12,168 expense

Storm related losses, net of insurance 15,131 (1,181) 14,095 (1,181) recoveries

Rebranding 792 - 792 -

Depreciation and 9,788 9,061 37,842 32,392 amortization

Total operating costs 135,733 101,397 391,178 408,951 and expenses

(Loss) income from (17,637) 29,022 (18,386) 114,626 operations



Other income (expense):

Interest income 315 327 612 1,904

Interest expense, net of(19,560) (11,352) (63,248) (39,830) amounts capitalized

Change in value of naming rights (57,660) - (57,660) - liabilities

Gain on bargain 63,871 - 63,871 - purchases

Loss on extinguishment - (212) - (1,703) and modification of debt

Other, net - - - 183

Total other expense, net(13,034) (11,237) (56,425) (39,446)



(Loss) income before provision for income (30,671) 17,785 (74,811) 75,180 taxes

(Benefit) provision for (50,894) 4,430 (69,324) 20,050 income taxes

Net income (loss) $20,223 $13,355 $(5,487) $55,130



Net income (loss) per $0.62 $0.40 $(0.18) $1.46 share, basic

Weighted average common shares outstanding, 32,774,61233,675,830 31,315,15137,705,179basic



Net income (loss) per $0.61 $0.40 $(0.18) $1.46 share, diluted

Weighted average common shares outstanding, 33,117,82333,773,935 31,315,15137,819,617diluted

Year Ended December 31,

2020 2019

Cash flows from operating activities:

Net (loss) income $(5,487)$55,130

Adjustments to reconcile net (loss) income to net cash provided by operating activities:

Depreciation and amortization 37,842 32,392

Amortization of operating lease right of use assets 804 1,215

Share-based compensation 17,706 3,826

Amortization of deferred financing costs and 4,636 2,684 discounts on debt

Loss on debt extinguishment and modification of debt - 1,703

Bad debt expense 353 239

Net pension and other post-retirement benefit income - (39)

Deferred income taxes 1,191 8,995

Goodwill and asset impairment 8,659 -

Storm related losses 14,408 -

Loss on disposal of property and equipment 35 98

Accretion of trade name liability and naming rights 594 -

Change in value of naming rights liabilities 57,660 -

Gain on bargain purchase (63,871) -

Changes in operating assets and liabilities:

Accounts receivable 11,622 5,211

Inventory 125 (89)

Prepaid expenses and other assets (76,099) (14,172)

Accounts payable (4,976) (3,860)

Accrued liabilities 14,300 767

Net cash provided by operating activities 19,502 94,100

Cash flows from investing activities:

Cash paid for acquisitions, net of cash acquired (425,063)(9,606)

Deposit for pending acquisition of Jumer's Casino & (4,000) - Hotel

Proceeds from sale of property and equipment - 10

Capital expenditures (15,283) (28,237)

Payments associated with licenses and market access (500) (1,092) fees

Net cash used in investing activities (444,846)(38,925)

Cash flows from financing activities:

Revolver borrowings 285,000 25,000

Revolver repayments (250,000)(80,000)

Term loan proceeds, net of fees of $13,820 and 261,180 289,345 $10,655, respectively

Term loan repayments (4,375) (343,939)

Senior note proceeds, net of fees of $2,500 and 122,500 393,870 $6,130, respectively

Payment of financing fees (1,734) (4,340)

Share repurchases (33,292) (223,075)

Payment of shareholder dividends (3,204) (7,539)

Share redemption for tax withholdings - restricted (9,762) (426) stock

Stock options exercised 84 -

Net cash provided by financing activities 366,397 48,896



Net change in cash and cash equivalents and (58,947) 104,071 restricted cash

Cash and cash equivalents and restricted cash, 185,502 81,431 beginning of period

Cash and cash equivalents and restricted cash, end of$126,555$185,502 period

Supplemental disclosure of cash flow information:

Cash paid for interest $57,234 $35,040

Cash paid for income taxes 3,835 16,519

BALLY'S CORPORATION



Reconciliation of Net Income (Loss) and Net Income (Loss) Margin to

Adjusted EBITDA and Adjusted EBITDA Margin (unaudited)



Quarter Ended December 31, Year Ended December 31,

(in thousands, except percentages)2020 2019 2020 2019

Revenue $ 118,096 $ 130,419 $372,792 $523,577



Net income (loss) $ 20,223 $ 13,355 $(5,487) $55,130

Interest expense, net of interest 19,245 11,025 62,636 37,926 income

(Benefit) provision for income (50,894) 4,430 (69,324) 20,050 taxes

Depreciation and amortization 9,788 9,061 37,842 32,392

Non-operating income - - - (183)

Acquisition, integration and 6,273 1,121 13,257 12,168 restructuring expense

Goodwill and asset impairment 105 - 8,659 -

Expansion and pre-opening expenses342 - 921 -

Share-based compensation 8,238 1,019 17,706 3,826

Rebranding 792 - 792 -

Change in value of naming rights 57,660 - 57,660 - liabilities

Gain on bargain purchase (63,871) - (63,871) -

Professional and advisory fees associated with capital return - 10 (17) 3,510 program

CARES Act credit ^(1) 20 - (3,928) -

Credit Agreement amendment 87 764 810 2,915 expenses ^(2)

Storm related losses, net of 15,131 (1,181) 14,095 (1,333) insurance recoveries ^(3)

Bet.Works and Sinclair^(4) 1,248 - 1,248 -

Sports and iGaming Licensing^(5) 226 - 226 -

Other ^(6) (3,554) 608 (2,823) 749

Adjusted EBITDA $ 21,059 $ 40,212 $70,402 $167,150



Net (loss) income margin 17.12 % 10.24 % (1.47) %10.53 %

Adjusted EBITDA margin 17.83 % 30.83 % 18.89 %31.92 %

__________________________________

Amount represents the Employee Retention Credit under the CARES Act which(1) provides the Company with a refundable tax credit of 50% of up to $10,000 in wages paid by an eligible employer whose business has been financially impacted by COVID-19.

(2) Credit Agreement amendment expenses include costs associated with amendments made to the Company's Credit Agreement.

Represents losses incurred from damage resulting from Hurricane Zeta at Hard Rock Biloxi in the fourth quarter of 2020 offset by insurance recovery(3) proceeds received for a damaged roof at the Company's Arapahoe Park racetrack and insurance recoveries associated with damage from Hurricane Nate at Hard Rock Biloxi for the respective periods.

Expenses incurred to establish the partnership with Sinclair Broadcast(4) Group and acquisition costs attributable to the Bet.Works acquisition in the fourth quarter of 2020.

(5) Represents costs incurred to apply for and obtain sports and iGaming licenses in various jurisdictions.

Other includes the following non-recurring items for the applicable periods (i) expenses incurred associated with the Rhode Island State Police investigation into a former tenant in the Lincoln property and a former employee of the Company, (ii) a pension audit payment representing an adjustment to a charge for out-of-period unpaid contributions, inclusive of(6) estimated interest and penalties, to one of the Company's multi-employer pension plans, (iii) expenses incurred associated with the campaign attempting to create an open bid process for the Rhode Island Lottery Contract, (iv) non-routine legal expenses incurred in connection with certain litigation matters (net of insurance reimbursements), and (v) costs incurred in connection with the implementation of a new human resources information system.

BALLY'S CORPORATION

Revenue and Reconciliation of Net Income (Loss) to

Adjusted EBITDA by Segment (unaudited)

(in thousands)



Quarter Ended December 31, 2020Rhode Mid- Southeast West Other Total Island Atlantic

Revenue $32,402$26,454 $35,483 $22,642$1,115 $118,096



Net income (loss) $15,103$(1,670)$(2,210)$4,274 $4,726 $20,223

Interest expense, net of - 25 (17) - 19,237 19,245 interest income

(Benefit) provision for income (12,221)(1,780) (4,150) (920) (31,823) (50,894) taxes

Depreciation and amortization 3,681 1,689 2,824 1,513 81 9,788

Acquisition, integration and - - - - 6,273 6,273 restructuring expense

Expansion and pre-opening 342 - - - - 342 expenses

Goodwill and asset impairment - - - 105 - 105

Share-based compensation - - - - 8,238 8,238

Rebranding - - - - 792 792

Change in value of naming - - - - 57,660 57,660 rights liabilities

Gain on bargain purchases - - - - (63,871) (63,871)

CARES Act credit ^(1) 163 (175) 22 9 1 20

Credit Agreement amendment - - - - 87 87 expenses ^(1)

Storm related losses, net of - - 15,131 - - 15,131 insurance recoveries ^(1)

Bet.Works and Sinclair^(1) - - - - 1,248 1,248

Sports and iGaming Licensing^ - - - - 226 226 (1)

Other ^(1) 157 - - - (3,711) (3,554)

Allocation of corporate costs 1,597 1,303 1,747 1,115 (5,762) -

Adjusted EBITDA $8,822 $(608) $13,347 $6,096 $(6,598)$21,059

_______________________________

See descriptions of adjustments in the "Reconciliation of Net Income (Loss)(1) and Net Income (Loss) Margin to Adjusted EBITDA and Adjusted EBITDA Margin (unaudited)" table above.

Quarter Ended December 31, 2019Rhode Mid- SoutheastOther Total Island Atlantic

Revenue $69,483$27,637$31,187$2,112 $130,419



Net income $16,479$2,016 $4,065 $(9,205)$13,355

Interest expense, net of - 31 (7) 11,001 11,025 interest income

Provision for income taxes 6,399 1,363 1,345 (4,677) 4,430

Depreciation and amortization 4,733 1,390 2,896 42 9,061

Acquisition, integration and 21 58 - 1,042 1,121 restructuring expense

Share-based compensation - - - 1,019 1,019

Professional and advisory fees associated with capital return - - - 10 10 program

Credit Agreement amendment - - - 764 764 expenses ^(1)

Storm related losses, net of - - - (1,181) (1,181) insurance recoveries

Other ^(1) - - - 608 608

Allocation of corporate costs 1,813 556 807 (3,176) -

Adjusted EBITDA $29,445$5,414 $9,106 $(3,753)$40,212

______________________________

See descriptions of adjustments in the "Reconciliation of Net Income (Loss)(1) and Net Income (Loss) Margin to Adjusted EBITDA and Adjusted EBITDA Margin (unaudited)" table above.

BALLY'S CORPORATION

Revenue and Reconciliation of Net Income (Loss) to

Adjusted EBITDA by Segment (unaudited)

(in thousands)



Year Ended December 31. 2020Rhode Mid- Southeast West Other Total Island Atlantic

Revenue $132,028 $73,676 $114,832 $47,332$4,924 $372,792



Net income (loss) 20,276 (241) 10,486 (712) (35,296) (5,487)

Interest expense, net of (56) 132 (42) - 62,602 62,636 interest income

(Benefit) provision for (10,326) (1,232) (763) (3,697) (53,306) (69,324) income taxes

Depreciation and 17,310 6,082 10,037 4,104 309 37,842 amortization

Acquisition, integration and- 20 - - 13,237 13,257 restructuring expense

Expansion and pre-opening 921 - - - - 921 expenses

Goodwill and asset - - - 8,659 - 8,659 impairment

Share-based compensation - - - - 17,706 17,706

Rebranding - -- -- -- 792 792

Change in value of naming - -- -- -- 57,660 57,660 rights liabilities

Gain on bargain purchases - - - - (63,871) (63,871)

Professional and advisory fees associated with capital- - - - (17) (17) return program

CARES Act credit^(1) (2,215) (755) (548) (361) (49) (3,928)

Credit Agreement amendment - - - - 810 810 expenses ^(1)

Storm related losses, net of- - 15,131 - (1,036) 14,095 insurance recoveries^(1)

Bet.Works and Sinclair^(1) - -- -- -- 1,248 1,248

Sports and iGaming Licensing- -- -- -- 226 226 ^(1)

Other ^(1) 157 - - - (2,980) (2,823)

Allocation of corporate 7,505 4,078 6,317 2,339 (20,239) - costs

Adjusted EBITDA $33,572 $8,084 $40,618 $10,332$(22,204)$70,402

_______________________________

See descriptions of adjustments in the "Reconciliation of Net Income (Loss)(1) and Net Income (Loss) Margin to Adjusted EBITDA and Adjusted EBITDA Margin (unaudited)" table above.

Year Ended December 31, 2019Rhode Mid- Southeast Other Total Island Atlantic

Revenue $306,306$80,806$127,432$9,033 $523,577



Net income $71,124 $6,031 $18,165 $(40,190)$55,130

Interest expense, net of 3,265 145 (30) 34,546 37,926 interest income

Provision for income taxes 26,653 2,903 5,108 (14,614) 20,050

Depreciation and 18,473 3,996 9,743 180 32,392 amortization

Non-operating income - (39) - (144) (183)

Acquisition, integration and425 1,155 - 10,588 12,168 restructuring expense

Share-based compensation - - - 3,826 3,826

Professional and advisory fees associated with capital- - - 3,510 3,510 return program

Credit Agreement amendment 1,038 - - 1,877 2,915 expenses ^(1)

Storm related losses, net of- - (152) (1,181) (1,333) insurance recoveries^(1)

Other ^(1) (419) - 275 893 749

Allocation of corporate 10,124 2,466 4,148 (16,738) - costs

Adjusted EBITDA $130,683$16,657$37,257 $(17,447)$167,150

_______________________________

See descriptions of adjustments in the "Reconciliation of Net Income (Loss)(1) and Net Income (Loss) Margin to Adjusted EBITDA and Adjusted EBITDA Margin (unaudited)" table above.

BALLY'S CORPORATION



Calculation of Gross Gaming Revenue (unaudited)



Quarter Ended Year Ended December 31, December 31,

(in thousands, except percentages)2020 2019 Change 2020 2019 Change

Gaming revenue $95,467 $88,531 7.8 %$291,658$367,948(20.7)%

Adjustment for State of RI's share of net terminal income, table 52,927 96,906 206,526 401,772 games revenue and other gaming revenue ^(1)

Adjustment for State of DE's share of net terminal income, table 17,353 21,728 60,250 66,600 games revenue and other gaming revenue at Dover Downs ^(1)

Gross gaming revenue $165,747$207,165(20.0)%$558,434$836,320(33.2)%

_______________________________

(1) Adjustment made to show gaming revenue on a gross basis consistent with gross gaming win data provided throughout the gaming industry.

Reconciliation of Net Income (Loss) Per Diluted Share to

Adjusted Net Income (Loss) Per Diluted Share (unaudited)



Quarter Ended Year Ended December 31, December 31,

2020 2019 2020 2019

Net income (loss) per diluted share $0.61$0.40$(0.18)$1.46

Acquisition, integration and restructuring0.19 0.03 0.42 0.32 expense

Goodwill and asset impairment - - 0.28 -

Storm related losses, net of insurance 0.46 (0.03)0.45 (0.03)recoveries^ (1)

Expansion and pre-opening expenses 0.01 - 0.03 -

Change in value of naming rights 1.74 - 1.84 - liabilities

Gain on bargain purchases (1.93)- (2.04) -

Rebranding 0.02 - 0.03 -

Bet.Works and Sinclair^(1) 0.04 - 0.04 -

Sports and iGaming Licensing^(1) 0.01 - 0.01 -

Credit Agreement amendment expenses^ (1) - 0.02 0.03 0.08

Professional and advisory fees associated - - - 0.09 with capital return program

CARES Act credit^ (1) - - (0.13) -

Other^ (1) (0.11)0.02 (0.09) 0.02

Tax effect of adjustments^ (2) (0.66)(0.01)(0.78) (0.13)

Adjusted net income (loss) per diluted $0.39$0.42$(0.09)$1.81share

_______________________________

Note: Amounts in table may not subtotal due to rounding.

See descriptions of adjustments in the "Reconciliation of Net Income(1) (Loss) and Net Income (Loss) Margin to Adjusted EBITDA and Adjusted EBITDA Margin (unaudited)" table above.

(2) Represents the tax effect based upon the nature of the adjustments.

View original content to download multimedia: http://www.prnewswire.com/news-releases/ballys-corporation-announces-fourth-quarter-and-full-year-2020-results-301240515.html

SOURCE Bally's Corporation