# EDGAR Filing Document

**Accession Number:** 0001747079
**File Stem:** 0001747079-23-000025
**Filing Date:** 2023-2
**Character Count:** 34531
**Document Hash:** 2d4bd31f11f994502053904e0ce752bc
**Contains OCR:** False
**Source Format:** 

## Filing Content

## Filing Summary
**0001747079-23-000025.hdr.sgml**: 20230223

**ACCESSION NUMBER**: 0001747079-23-000025

**CONFORMED SUBMISSION TYPE**: 8-K

**PUBLIC DOCUMENT COUNT**: 14

**CONFORMED PERIOD OF REPORT**: 20230223

**ITEM INFORMATION**: Results of Operations and Financial Condition

**ITEM INFORMATION**: Financial Statements and Exhibits

**FILED AS OF DATE**: 20230223

**DATE AS OF CHANGE**: 20230223

**FILER**: 

**COMPANY DATA:**
- **COMPANY CONFORMED NAME:** Bally's Corp
- **CENTRAL INDEX KEY:** 0001747079
- **STANDARD INDUSTRIAL CLASSIFICATION:** HOTELS & MOTELS [7011]
- **IRS NUMBER:** 200904604
- **STATE OF INCORPORATION:** DE
- **FISCAL YEAR END:** 1231

**FILING VALUES:**
- **FORM TYPE:** 8-K
- **SEC ACT:** 1934 Act
- **SEC FILE NUMBER:** 001-38850
- **FILM NUMBER:** 23659700

**BUSINESS ADDRESS:**
- **STREET 1:** 100 WESTMINSTER STREET
- **CITY:** PROVIDENCE
- **STATE:** RI
- **ZIP:** 02903
- **BUSINESS PHONE:** (401) 475-8474

**MAIL ADDRESS:**
- **STREET 1:** 100 WESTMINSTER STREET
- **CITY:** PROVIDENCE
- **STATE:** RI
- **ZIP:** 02903

**FORMER COMPANY:**
- **FORMER CONFORMED NAME:** Twin River Worldwide Holdings, Inc.
- **DATE OF NAME CHANGE:** 20201105

**FORMER COMPANY:**
- **FORMER CONFORMED NAME:** Bally's Corp
- **DATE OF NAME CHANGE:** 20201103

**FORMER COMPANY:**
- **FORMER CONFORMED NAME:** Twin River Worldwide Holdings, Inc.
- **DATE OF NAME CHANGE:** 20180718

?xml version="1.0" ? baly-20230223

**UNITED STATES** 

**SECURITIES AND EXCHANGE COMMISSION**

**Washington, D.C. 20549**

_______________________

**FORM 8-K** 

_______________________

**CURRENT REPORT** 

**Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934**

**Date of Report (Date of earliest event reported): February 23, 2023** 

________________________

**BALLY'S CORPORATION** 

(Exact name of registrant as specified in its charter)

---

| | | |
|:---|:---|:---|
| **Delaware** | **001-38850** | **20-0904604** |
| (State or other jurisdiction of incorporation or organization) | (Commission File Number) | (I.R.S. Employer Identification No.) |

---

---

| | | |
|:---|:---|:---|
| **100 Westminster Street** | **100 Westminster Street** | **100 Westminster Street** |
| **Providence** | **RI** | **02903** |
| (Address of Principal Executive Offices and Zip Code) | (Address of Principal Executive Offices and Zip Code) | (Address of Principal Executive Offices and Zip Code) |

---

________________________

**(401) 475-8474** 

(Registrant's telephone number, including area code)

**Not Applicable**

(Former name or former address, if changed since last report.)

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

☐&nbsp;&nbsp;&nbsp;&nbsp;Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

☐&nbsp;&nbsp;&nbsp;&nbsp;Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

☐&nbsp;&nbsp;&nbsp;&nbsp;Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

☐&nbsp;&nbsp;&nbsp;&nbsp;Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

Securities registered pursuant to Section 12 (b) of the Act:

---

| | | |
|:---|:---|:---|
| <u>Title of each class</u> | <u>Trading Symbol</u> | <u>Name of each exchange on which registered</u> |
| Common stock, $0.01 par value | BALY | New York Stock Exchange |

---

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).

Emerging growth company ☐

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐

------

**Item 2.02 &nbsp;&nbsp;&nbsp;&nbsp;Results of Operations and Financial Condition**.

On February 23, 2023, Bally's Corporation published a press release to report its financial results for the fourth quarter and full year ended December 31, 2022. The press release is furnished as Exhibit 99.1 hereto and is incorporated herein by reference.

The information contained in Item 2.02 of this Current Report on Form 8-K, including Exhibit 99.1 attached hereto, is being furnished and will not be deemed "filed" for any purpose, including for the purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the "Exchange Act"), or otherwise subject to the liabilities of that Section, and will not be incorporated by reference into any filing under the Securities Act of 1933, as amended, or under the Exchange Act, except as otherwise expressly stated in such filing.

**Item 9.01&nbsp;&nbsp;&nbsp;&nbsp;Financial Statements and Exhibits.**

(d) Exhibits

---

| | |
|:---|:---|
| Exhibit No. | Description |
| 99.1 | <u>[Press Release of Bally's Corporation dated February 23, 2023](ex991q42022earningsrelease.htm)</u> |
| 104 | Cover Page Interactive Data File (embedded within the Inline XBRL document). |

---

------

**SIGNATURES**

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

---

| | |
|:---|:---|
| **BALLY'S CORPORATION** | **BALLY'S CORPORATION** |
| By: | /s/ Robert M. Lavan |
| Name: | Robert M. Lavan |
| Title: | Chief Financial Officer |

---

Date: February 23, 2023

## Exhibit 99.1

**Exhibit 99.1**

![blys_lgxrgbxposx210420a.jpg](blys_lgxrgbxposx210420a.jpg)

**Bally's Corporation Announces Fourth Quarter and Full Year 2022 Results**

**PROVIDENCE, R.I., - February 23, 2023** - Bally's Corporation (NYSE: BALY) today reported financial results for the fourth quarter and full year ended December 31, 2022.

**Fourth Quarter and Full Year 2022 Financial Highlights**

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;*• Revenue of $576.7 million and $2.3 billion, respectively*

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;*• Net loss of $487.5 million and $425.5 million, respectively, includes non-cash goodwill and asset impairment charges of $464.0 million*

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;*• Adjusted EBITDA of $145.8 million and $548.5 million, respectively*

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;*• Adjusted EBITDAR of $164.4 million and $601.8 million, respectively*

Robeson Reeves, current Bally's President – Interactive, and incoming Chief Executive Officer, said, "As previously reported in our preliminary release of these financial results, we are pleased to have achieved record results in both our Casinos & Resorts and International Interactive segments. Our core businesses continue to generate fantastic cash flows. UK revenue grew 12% organically in the fourth quarter as regulations continue to play through, while in December, Asia saw positive year-over-year organic growth, proving that our initiatives to maintain a competitive advantage in that market are effective. We remain committed to taking a deep dive approach in North America to ensure that investments we make in sports have a near-term path to profitability. In iCasino states, we've increased our market share in both New Jersey and Ontario as we integrate this business in a scalable way."

George Papanier, current Bally's President – Casinos & Resorts, and incoming Bally's President, said, "As previously noted, Casinos & Resorts saw continued momentum across the portfolio during the fourth quarter. We also broke ground on our temporary facility in Chicago, which we expect will contribute to the business in the second half of 2023. Though Atlantic City generated a loss during a slower fourth quarter, it continues to progress, and we expect the property to be profitable in 2023. Significant capital expenditures toward property improvements will decrease in 2023 as we focus on generating cash flows to invest in long-term growth opportunities for the entire Bally's portfolio. Finally, business momentum continues to be strong into 2023, with no slowdown in the consumer, as we continue to closely monitor market macro dynamics."

**Summary of Financial Results**

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **Quarter Ended December 31,** | **Quarter Ended December 31,** | **Year Ended December 31,** | **Year Ended December 31,** |
| *(in thousands, except percentages)* | **2022** | **2021** | **2022** | **2021** |
| Revenue | $576689 | $547665 | $2255705 | $1322443 |
| Net loss | $(487529) | $(115289) | $(425546) | $(114697) |
| Adjusted EBITDA<sup>(1)</sup> | $145818 | $118696 | $548515 | $329902 |
| <sup>(1)</sup> Refer to tables in this press release for a reconciliation of this non-GAAP financial measure to the most directly comparable measure calculated in accordance with GAAP. | <sup>(1)</sup> Refer to tables in this press release for a reconciliation of this non-GAAP financial measure to the most directly comparable measure calculated in accordance with GAAP. | <sup>(1)</sup> Refer to tables in this press release for a reconciliation of this non-GAAP financial measure to the most directly comparable measure calculated in accordance with GAAP. | <sup>(1)</sup> Refer to tables in this press release for a reconciliation of this non-GAAP financial measure to the most directly comparable measure calculated in accordance with GAAP. | <sup>(1)</sup> Refer to tables in this press release for a reconciliation of this non-GAAP financial measure to the most directly comparable measure calculated in accordance with GAAP. |

---

------

**2023 Guidance**

Bally's is reaffirming the guidance it provided on February 13, 2023 for the year ending December 31, 2023 and estimates revenue in the range of $2.5 billion to $2.6 billion and Adjusted EBITDAR in the range of $660 million to $700 million, which includes approximately $124 million of rent expense (cash rent of $119 million) and a range of $40 million to $50 million of Adjusted EBITDA losses in North America Interactive. Bally's guidance is based on current plans and expectations and contains a number of assumptions. The guidance is subject to a number of known and unknown uncertainties and risks, including those discussed under "Cautionary Note Regarding Forward-Looking Statements" set forth below.

**Capital Return Program**

During the fourth quarter, Bally's repurchased 0.9 million shares of its common stock for an aggregate purchase price of $20.8 million - for the full year, we repurchased 6.6 million shares. Bally's currently has $190.4 million available for use under its capital return program, subject to limitations in its regulatory and debt agreements.

**Completed Sale Lease Back on January 3, 2023 for Bally's Tiverton and Hard Rock Biloxi**

On January 3, 2023, Bally's completed its previously announced sale leaseback transaction with GLPI for the land and real estate assets of Bally's Tiverton and Hard Rock Biloxi for total net proceeds of $609.1 million, including a $200.0 million advance deposit received during the third quarter of 2022. The transaction is a tax-free capital contribution and a substantial portion of the proceeds will be applied to reduce the Company's debt.

**Goodwill and Asset Impairment Charges**

In the fourth quarter of 2022, Bally's recorded a non-cash impairment charge of $390.7 million as a result of its annual goodwill and asset impairment analysis related to its North America Interactive segment, primarily related to the Bet.Works and Monkey Knife Fight acquisitions. Additionally, we recorded a non-cash impairment charge of $73.3 million in the International Interactive segment related to a long-standing indefinite lived trademark acquired as part of the Gamesys acquisition that is being deemphasized for other newer brands in Asia and Rest of World.

**Leadership Transition**

On February 13, 2023, Bally's announced that Lee Fenton, CEO, will step down and Robeson Reeves, President – Interactive, will take over as CEO, effective March 31, 2023. Additionally, George Papanier, long-time Bally's executive, will become Bally's sole President.

**Update on Bally Sports**

Bobby Lavan, Bally's Chief Financial Officer, provided commentary on recent news reports regarding Diamond Broadcast Group. "In 2020, Bally's acquired naming rights over Diamond's regional sports networks. Sinclair Broadcast Group separately agreed to promote the Bally's brand over Sinclair networks. However, the Bally's brand and naming rights are owned by Bally's alone. Bally's has no liability related to Diamond's debt and Diamond holds no equity or other ownership rights in Bally's. We continue to monitor the Diamond situation closely and look forward to working with the new management team. Bally's will continue to promote its brand through multiple means, including our national portfolio of Bally's branded casinos, various media partnerships like that with Sinclair and the Tennis Channel and our global digital portfolio."

**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 and Adjusted EBITDAR, which exclude certain items described below. 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 reportable segments, before, in each case, interest expense, net of interest income, provision (benefit) for income taxes, depreciation and amortization, non-operating (income) expense, acquisition, integration and restructuring expenses, share-based compensation, 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 EBITDAR" is Adjusted EBITDA (as defined above) for the Company's Casinos & Resorts segment plus rent expense associated with triple net operating leases.

Management has historically used Adjusted EBITDA when evaluating operating performance because the Company believes that this metric 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 the Company's industry and a principal basis for valuing such companies as well. Adjusted EBITDAR is used outside of our financial statements solely as a valuation metric. Management believes Adjusted EBITDAR is an additional metric traditionally used by analysts in valuing gaming companies subject to triple net leases since it eliminates the effects of variability in leasing methods and capital structures. Adjusted EBITDA should not be construed as an alternative to GAAP net income as an indicator of the Company's performance. In addition, Adjusted EBITDA or Adjusted EBITDAR 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.

Bally's does not provide reconciliations of Adjusted EBITDAR on a forward-looking basis to net income, its most comparable GAAP financial measure, because Bally's is unable to forecast the amount or significance of certain items required to develop meaningful comparable GAAP financial measures without unreasonable efforts. These items include depreciation, impairment charges, gains or losses on retirement of debt, acquisition, integration and restructuring expenses, interest expense, share-based compensation expense, professional and advisory fees associated with Bally's capital return program and variations in effective tax rate, which are difficult to predict and estimate and are primarily dependent on future events, but which are excluded from Bally's calculations of Adjusted EBITDAR. Bally's believes that the probable significance of providing this forward-looking valuation metric without a reconciliation to the most directly comparable GAAP metric, is that investors and analysts will have certain information that Bally's believes is useful and meaningful in valuing its business. Investors are cautioned that Bally's cannot predict the occurrence, timing or amount of all non-GAAP items that may be excluded from Adjusted EBITDAR in the future. Accordingly, the actual effect of these items, when determined could potentially be significant to the calculation of Adjusted EBITDAR.

**Fourth Quarter Conference Call** 

Bally's fourth quarter 2022 earnings conference call and audio webcast will be held today, Thursday, February 23, 2023 at 4:30 p.m. EST. To access the conference call, please dial (800) 245-3047 (U.S. toll-free) and reference conference ID BALYQ422. 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 <u>www.ballys.com</u>. 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 is a global casino-entertainment company with a growing omni-channel presence of Online Sports Betting and iGaming offerings. It currently owns and manages 15 casinos across 10 states, a horse racetrack in Colorado and has access to OSB licenses in 18 states. It also owns Bally's Interactive International, formerly Gamesys Group, a leading, global, online gaming operator, Bally Bet, a first-in-class sports betting platform and Bally Casino, a growing iCasino platform.

With 10,500 employees, Bally's casino operations include approximately 15,000 slot machines, 600 table games and 5,300 hotel rooms. Upon completing the construction of a temporary casino facility in Chicago, IL and a land-based casino near the Nittany Mall in State College, PA, Bally's will own and/or manage 17 casinos across 11 states. Its shares trade on the New York Stock Exchange under the ticker symbol "BALY".

------

**Cautionary Note Regarding Forward-Looking Statements**

This press release contains forward-looking statements within the meaning of the federal securities laws. Forward-looking statements may generally be identified by the use of words such as "anticipate," "believe," "expect," "intend," "plan" and "will" or, in each case, their negative, or other variations or comparable terminology. These forward-looking statements include all matters that are not historical facts. By their nature, forward-looking statements involve risks and uncertainties because they relate to events and depend on circumstances that may or may not occur in the future. As a result, these statements are not guarantees of future performance and actual events may differ materially from those expressed in or suggested by the forward-looking statements. Any forward-looking statement made by Bally's in this press release, its reports filed with the SEC and other public statements made from time-to-time speak only as of the date made. New risks and uncertainties come up from time to time, and it is impossible for Bally's to predict or identify all such events or how they may affect it. Bally's has no obligation, and does not intend, to update any forward-looking statements after the date hereof, except as required by federal securities laws. Factors that could cause these differences include those included in Bally's Annual Reports on Form 10-K, Quarterly Reports on Form 10-Q and other reports filed by Bally's with the SEC. These statements constitute Bally's cautionary statements under the Private Securities Litigation Reform Act of 1995.

---

| | |
|:---|:---|
| **<u>Investor Contact</u>** | **<u>Media Contact</u>** |
| Robert Lavan | Richard Goldman |
| Chief Financial Officer | Kekst CNC |
| 401-475-8564 | 646-847-6102 |
| InvestorRelations@ballys.com | BallysMediaInquiries@kekstcnc.com |

---

------

**BALLY'S CORPORATION**

**CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (unaudited)**

*(In thousands, except per share data)*

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **Quarter Ended December 31,** | **Quarter Ended December 31,** | **Year Ended December 31,** | **Year Ended December 31,** |
| | **2022** | **2021** | **2022** | **2021** |
| **Revenue:** |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Gaming | $461601 | $458926 | $1846124 | $1053492 |
| &nbsp;&nbsp;&nbsp;Non-gaming | 115088 | 88739 | 409581 | 268951 |
| Total revenue | 576689 | 547665 | 2255705 | 1322443 |
| **Operating (income) costs and expenses:** |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Gaming | 192459 | 218031 | 812918 | 407032 |
| &nbsp;&nbsp;&nbsp;Non-gaming | 55803 | 42727 | 196318 | 128047 |
| &nbsp;&nbsp;&nbsp;General and administrative | 245906 | 253982 | 774940 | 544521 |
| &nbsp;&nbsp;&nbsp;Impairment charges | 463978 |  | 463978 | 4675 |
| &nbsp;&nbsp;&nbsp;Depreciation and amortization | 73052 | 77283 | 300559 | 144786 |
| Total operating costs and expenses | 1031198 | 592023 | 2548713 | 1229061 |
| **(Loss) income from operations** | (454509) | (44358) | (293008) | 93382 |
| **Other income (expense):** |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Interest expense, net | (63068) | (45045) | (208153) | (117924) |
| &nbsp;&nbsp;&nbsp;Other non-operating expenses, net | 129 | (47014) | 46692 | (94532) |
| Total other expense, net | (62939) | (92059) | (161461) | (212456) |
| Loss before provision for income taxes | (517448) | (136417) | (454469) | (119074) |
| Benefit for income taxes | (29919) | (21128) | (28923) | (4377) |
| **Net loss** | $(487529) | $(115289) | $(425546) | $(114697) |
| Basic loss per share | $(8.87) | $(1.87) | $(7.32) | $(2.31) |
| Weighted average common shares outstanding, basic | 54969976 | 61714315 | 58111699 | 49643991 |
| Diluted loss per share | $(8.87) | $(1.87) | $(7.32) | $(2.31) |
| Weighted average common shares outstanding, diluted | 54969976 | 61714315 | 58111699 | 49643991 |

---

------

**BALLY'S CORPORATION**

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

**Adjusted EBITDA and Adjusted EBITDA Margin (unaudited)** 

*(in thousands)*

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **Quarter Ended December 31,** | **Quarter Ended December 31,** | **Year Ended December 31,** | **Year Ended December 31,** |
| | **2022** | **2021** | **2022** | **2021** |
| Revenue | $576689 | $547665 | $2255705 | $1322443 |
| Net loss | $(487529) | $(115289) | $(425546) | $(114697) |
| Interest expense, net of interest income | 63068 | 45045 | 208153 | 117924 |
| Benefit for income taxes | (29919) | (21128) | (28923) | (4377) |
| Depreciation and amortization | 73052 | 77283 | 300559 | 144786 |
| Non-operating (income) expense<sup>(1)</sup> | (1861) | 56906 | (46176) | 61071 |
| Foreign exchange loss (gain), net | 1732 | (9892) | (516) | 33461 |
| Transaction costs<sup>(2)</sup> | 46009 | 33845 | 85604 | 84543 |
| Share-based compensation | 9780 | 6310 | 27912 | 20143 |
| Gain on sale-leaseback |  |  | (50766) | (53425) |
| Contract termination |  | 30000 |  | 30000 |
| Impairment charges | 463978 |  | 463978 | 4675 |
| Planned business divestiture<sup>(3)</sup> | 5585 |  | 5585 |  |
| Other<sup>(4)</sup> | 1923 | 15616 | 8651 | 5798 |
| &nbsp;&nbsp;&nbsp;&nbsp;Adjusted EBITDA | $145818 | $118696 | $548515 | $329902 |
| Net loss margin | (84.5)% | (21.1)% | (18.9)% | (8.7)% |
| Adjusted EBITDA margin | 25.3% | 21.7% | 24.3% | 24.9% |

---

________________________________

&nbsp;&nbsp;&nbsp;&nbsp;<sup>(1)&nbsp;&nbsp;&nbsp;&nbsp;</sup>Non-operating (income) expense for the applicable periods include: (i) change in value of naming rights liabilities, (ii) gain on bargain purchases, (iii) loss on extinguishment of debt, and, (iv) other (income) expense, net.

&nbsp;&nbsp;&nbsp;&nbsp;<sup>(2)</sup>&nbsp;&nbsp;&nbsp;&nbsp;Includes acquisition costs, integration costs related to the Company's Interactive business, financing related expenses, Bally's Chicago costs, and restructuring costs for the applicable periods.

&nbsp;&nbsp;&nbsp;&nbsp;<sup>(3)&nbsp;&nbsp;&nbsp;&nbsp;</sup>Losses related to a North America Interactive business that Bally's is marketing as held-for-sale as of December 31, 2022. 

&nbsp;&nbsp;&nbsp;&nbsp;<sup>(4)&nbsp;&nbsp;&nbsp;&nbsp;</sup>Other includes the following non-recurring items for the applicable periods: (i) non-routine legal expenses, net of recoveries for matters outside the normal course of business, (ii) insurance recoveries received due to the effects of Hurricane Zeta on Bally's Hard Rock Biloxi property, (iii) rebranding expenses in connection with Bally's corporate name change, (iv) professional fees and other costs incurred to establish the partnership with Sinclair and acquire Bally's Interactive, (v) business interruption related recoveries, and (vi) other individually de minimis expenses.

------

**BALLY'S CORPORATION**

**Revenue and Reconciliation of Net Income (Loss) to** 

**Adjusted EBITDA by Segment (unaudited)** 

*(in thousands)*

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
| **<u>Quarter Ended December 31, 2022</u>** | **Casinos & Resorts** | **North America Interactive** | **International Interactive** | **Other** | **Total** |
| Revenue | $319178 | $26293 | $231218 | $— | $576689 |
| Net income (loss) | $32806 | $(355285) | $(39935) | $(125115) | $(487529) |
| Interest expense, net of interest income | 50 | (6) | (159) | 63183 | 63068 |
| Provision (benefit) for income taxes | 3806 | (69463) | 11863 | 23875 | (29919) |
| Depreciation and amortization | 20336 | 2463 | 41925 | 8328 | 73052 |
| Non-operating (income) expense<sup>(1)</sup> |  | 228 | (2188) | 99 | (1861) |
| Foreign exchange (gain) loss, net |  | 3142 | (1404) | (6) | 1732 |
| Transaction costs<sup>(1)</sup> |  | 15242 | 5546 | 25221 | 46009 |
| Share-based compensation |  |  |  | 9780 | 9780 |
| Impairment charges |  | 390656 | 73322 |  | 463978 |
| Planned business divestiture<sup>(1)</sup> |  | 5585 |  |  | 5585 |
| Other<sup>(1)</sup> | 1 | 851 | 429 | 642 | 1923 |
| Allocation of corporate costs | 19922 | 729 |  | (20651) |  |
| &nbsp;&nbsp;&nbsp;&nbsp; Adjusted EBITDA | $76921 | $(5858) | $89399 | $(14644) | $145818 |
| Rent expense associated with triple net operating leases <sup>(2)</sup> | 18596 |  |  |  | 18596 |
| &nbsp;&nbsp;&nbsp;&nbsp;Adjusted EBITDAR | $95517 |  |  |  | $164414 |

---

________________________________

&nbsp;&nbsp;&nbsp;&nbsp;<sup>(1)</sup>See descriptions of adjustments in the "Revenue and Reconciliation of Net Income (Loss) to Adjusted EBITDA (unaudited)" table above.

&nbsp;&nbsp;&nbsp;&nbsp;<sup>(2)</sup>Consists of the operating lease components contained within our triple net master lease dated June 4, 2021 with Gaming and Leisure Properties, Inc. ("GLPI") for the real estate assets used in the operation of Bally's Evansville, Bally's Dover, Bally's Quad Cities and Bally's Black Hawk, the individual triple net lease with GLPI for the land underlying the operations of Tropicana Las Vegas, and the triple net lease assumed in connection with the acquisition of Bally's Lake Tahoe for real estate and land underlying the operations of the Bally's Lake Tahoe facility.

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
| **<u>Quarter Ended December 31, 2021</u>** | **Casinos & Resorts** | **North America Interactive** | **International Interactive** | **Other** | **Total** |
| Revenue | $277837 | $18565 | $251263 | $— | $547665 |
| Net income (loss) | $24765 | $(14788) | $24337 | $(149603) | $(115289) |
| Interest expense, net of interest income | 13 | (3) | (27) | 45062 | 45045 |
| Provision (benefit) for income taxes | 14384 | (1896) | (4261) | (29355) | (21128) |
| Depreciation and amortization | 14949 | 7405 | 46341 | 8588 | 77283 |
| Non-operating (income) expense<sup>(1)</sup> |  |  | (3) | 56909 | 56906 |
| Foreign exchange loss (gain), net |  | 368 | 643 | (10903) | (9892) |
| Transaction costs<sup>(1)</sup> |  | 182 | 1444 | 32219 | 33845 |
| Share-based compensation |  |  |  | 6310 | 6310 |
| Contract termination expense |  |  |  | 30000 | 30000 |
| Other<sup>(1)</sup> | (342) | (77) | 1470 | 14565 | 15616 |
| Allocation of corporate costs | 21408 | 489 |  | (21897) |  |
| &nbsp;&nbsp;&nbsp;&nbsp; Adjusted EBITDA | $75177 | $(8320) | $69944 | $(18105) | $118696 |

---

________________________________

&nbsp;&nbsp;&nbsp;&nbsp;<sup>(1)</sup>See descriptions of adjustments in the "Revenue and Reconciliation of Net Income (Loss) to Adjusted EBITDA (unaudited)" table above.

------

**BALLY'S CORPORATION**

**Revenue and Reconciliation of Net Income (Loss) to** 

**Adjusted EBITDA by Segment (unaudited)** 

*(in thousands)*

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
| **<u>Year Ended December 31, 2022</u>** | **Casinos & Resorts** | **North America Interactive** | **International Interactive** | **Other** | **Total** |
| Revenue | $1227563 | $81700 | $946442 | $— | $2255705 |
| Net income (loss) | $182574 | $(428099) | $69498 | $(249519) | $(425546) |
| Interest expense, net of interest income | 43 | (17) | (212) | 208339 | 208153 |
| Provision (benefit) for income taxes | 57657 | (82788) | (3320) | (472) | (28923) |
| Depreciation and amortization | 65982 | 26823 | 174180 | 33574 | 300559 |
| Non-operating (income) expense<sup>(1)</sup> |  | 122 | (2707) | (43591) | (46176) |
| Foreign exchange (gain) loss, net |  | (1466) | 977 | (27) | (516) |
| Transaction costs<sup>(1)</sup> | 6079 | 16182 | 9484 | 53859 | 85604 |
| Share-based compensation |  |  |  | 27912 | 27912 |
| Gain on sale-leaseback | (50766) |  |  |  | (50766) |
| Impairment charges |  | 390656 | 73322 |  | 463978 |
| Planned business divestiture<sup>(1)</sup> |  | 5585 |  |  | 5585 |
| Other<sup>(1)</sup> | 1719 | 4926 | 429 | 1577 | 8651 |
| Allocation of corporate costs | 82329 | 2347 |  | (84676) |  |
| &nbsp;&nbsp;&nbsp;&nbsp; Adjusted EBITDA | $345617 | $(65729) | $321651 | $(53024) | $548515 |
| Rent expense associated with triple net operating leases<sup>(2)</sup> | 53313 |  |  |  | 53313 |
| &nbsp;&nbsp;&nbsp;&nbsp;Adjusted EBITDAR | $398930 |  |  |  | $601828 |

---

________________________________

&nbsp;&nbsp;&nbsp;&nbsp;<sup>(1)</sup>See descriptions of adjustments in the "Revenue and Reconciliation of Net Income (Loss) to Adjusted EBITDA (unaudited)" table above.

&nbsp;&nbsp;&nbsp;&nbsp;<sup>(2)</sup>See descriptions of adjustments in the "Revenue and Reconciliation of Net Income (Loss) to Adjusted EBITDA by Segment (unaudited)" table above.

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
| **<u>Year Ended December 31, 2021</u>** | **Casinos & Resorts** | **North America Interactive** | **International Interactive** | **Other** | **Total** |
| Revenue | $1032828 | $38352 | $251263 | $— | $1322443 |
| Net income (loss) | $186287 | $(36879) | $24337 | $(288442) | $(114697) |
| Interest expense, net of interest income | 37 | (15) | (27) | 117929 | 117924 |
| Provision (benefit) for income taxes | 72128 | (8281) | (4261) | (63963) | (4377) |
| Depreciation and amortization | 54120 | 18096 | 46341 | 26229 | 144786 |
| Non-operating (income) expense<sup>(1)</sup> |  |  | (3) | 61074 | 61071 |
| Foreign exchange (gain) loss, net |  | 355 | 643 | 32463 | 33461 |
| Transaction costs<sup>(1)</sup> |  | 12682 | 1444 | 70417 | 84543 |
| Share-based compensation |  |  |  | 20143 | 20143 |
| Gain on sale-leaseback | (53425) |  |  |  | (53425) |
| Contract termination expense |  |  |  | 30000 | 30000 |
| Impairment charges | 4675 |  |  |  | 4675 |
| Other<sup>(1)</sup> | (16334) |  | 1470 | 20662 | 5798 |
| Allocation of corporate costs | 70217 | 1629 |  | (71846) |  |
| &nbsp;&nbsp;&nbsp;&nbsp; Adjusted EBITDA | $317705 | $(12413) | $69944 | $(45334) | $329902 |

---

________________________________

&nbsp;&nbsp;&nbsp;&nbsp;<sup>(1)</sup>See descriptions of adjustments in the "Revenue and Reconciliation of Net Income (Loss) to Adjusted EBITDA (unaudited)" table above.

------

**BALLY'S CORPORATION**

**Selected Financial Information (unaudited)**

**<u>Balance Sheet Data</u>**

---

| | | |
|:---|:---|:---|
| *(in thousands)* | **December 31,<br>2022** | **December 31,<br>2021** |
| Cash and cash equivalents | $212515 | $206193 |
| Term Loan Facility | $1925550 | $1945000 |
| Revolving Credit Facility | 137000 | 85000 |
| 5.625% Senior Notes due 2029 | 750000 | 750000 |
| 5.875% Senior Notes due 2031 | 750000 | 750000 |
| Less: Unamortized original issue discount | (27729) | (31425) |
| Less: Unamortized deferred financing fees | (46266) | (52348) |
| Long-term debt, including current portion | $3488555 | $3446227 |
| Less: Current portion of Term Loan and Revolving Credit Facility | $(19450) | $(19450) |
| Long-term debt, net of discount and deferred financing fees; excluding current portion | $3469105 | $3426777 |

---

**<u>Cash Flow Data</u>**

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
| | **Quarter Ended December 31,** | **Quarter Ended December 31,** | **Quarter Ended December 31,** | **Year Ended December 31,** | **Year Ended December 31,** | **Year Ended December 31,** |
| *(in thousands)* | **2022** | **2021** | **2020** | **2022** | **2021** | **2020** |
| Capital expenditures | $44893 | $32393 | $6717 | $212256 | $97525 | $15283 |
| Cash paid for internally developed software | 3704 | 13865 |  | 37121 | 15891 |  |
| Acquisition of gaming licenses | 2087 | 25750 |  | 55117 | 30159 |  |
| Cash payments associated with triple net operating leases<sup>(1)</sup> | 17446 | 11353 |  | 58029 | 26720 |  |

---

________________________________

&nbsp;&nbsp;&nbsp;&nbsp;<sup>(1)</sup>Consists of payments made in connection with the Company's triple net operating leases, as defined above.

<br>