LAS VEGAS, July 23, 2015 /PRNewswire/ --Boyd Gaming Corporation (NYSE: BYD) today reported financial results for the second quarter ended June 30, 2015.

http://photos.prnewswire.com/prnvar/20030219/BOYDLOGO

Boyd Gaming reported second-quarter 2015 net revenues of $559.9 million, an increase of $19.2 million, or 3.5%, from pro forma net revenues of $540.7 million for the same quarter in 2014. Total Adjusted EBITDA((1) )was $162.9 million, up $23.6 million or 17.0% from the comparable pro forma amount of $139.3 million for the year-ago period. Effective September 30, 2014, the Company deconsolidated Borgata and is accounting for its 50% investment in Borgata by applying the equity method for periods subsequent to that date. The prior-year pro forma amounts reflect the results for Borgata on a comparable equity method basis.

Keith Smith, President and Chief Executive Officer of Boyd Gaming, said: "This was an exceptional quarter for our Company, as our property management teams successfully capitalized on a strengthening consumer environment to deliver broad-based revenue growth. At the same time, we continued driving efficiencies to further improve our cost structure, leading to strong flow-through and our third straight quarter of double-digit EBITDA gains. In addition, the upgrades we are making to enhance our amenities also contributed to revenue growth across the portfolio. We are pleased with the progress we have made so far this year, and we remain focused on continuing to produce strong results for our shareholders."

Adjusted Earnings((1)) for the second quarter 2015 were $26.9 million, or $0.24 per share, compared to $5.2 million, or $0.05 per share, for the same period in 2014. The calculations of Adjusted Earnings, Adjusted Earnings per share, and pro forma results reflecting Borgata on a comparable basis for all periods are presented in tables at the end of this press release.

On a GAAP basis, the Company reported a net loss of $6.4 million, or $0.06 per share, for the second quarter 2015, due to pretax losses on the early extinguishments of debt of $31.0 million primarily related to the Company's redemption of its 9.125% Senior Notes due 2018. By comparison, the Company reported net income of $0.7 million, or $0.01 per share, for the year-ago period.



              (1)    See footnotes at the end of
                      the release for additional
                      information relative to non-
                      GAAP financial measures.

Key Operations Review

Las Vegas Locals

In the Las Vegas Locals segment, second-quarter 2015 net revenues rose 3.2% to $153.0 million, compared to $148.3 million in the year-ago quarter. Second-quarter 2015 Adjusted EBITDA grew 15.3% to $42.2 million, compared to $36.6 million in the second quarter of 2014. Despite significant disruption from roadwork next to Suncoast and Sam's Town, all four of the Company's major Locals properties achieved year-over-year EBITDA growth, led by continued strength at The Orleans and Gold Coast. Gaming revenues in the Las Vegas Locals segment increased year-over-year, with particularly strong growth in table games. Additionally, non-gaming revenues grew for the eighth consecutive quarter.

Downtown Las Vegas

In the Downtown Las Vegas segment, net revenues increased $2.9 million to $58.4 million, compared to $55.6 million in the second quarter of 2014. Adjusted EBITDA was $12.3 million, up $3.8 million from $8.6 million in the year-ago quarter. Significant growth in pedestrian traffic along Fremont Street, as well as continued strength in Hawaiian visitation, contributed to gaming and non-gaming revenue growth at all three downtown properties. EBITDA also benefitted from lower year-over-year fuel costs at the Company's Hawaiian charter service.

Midwest and South; Peninsula

In the Midwest and South segment, net revenues were $217.8 million, an increase of 4.1% from $209.1 million in the second quarter of 2014. Adjusted EBITDA increased 22.7% to $51.8 million, compared to $42.2 million in the year-ago period.

The Peninsula segment reported net revenues of $130.6 million, up 2.2% from $127.8 million in the second quarter of 2014. Adjusted EBITDA grew 8.6% to $49.2 million, compared to $45.3 million in the year-ago period.

Eleven of the 12 properties in the combined segments reported year-over-year EBITDA growth, as nine properties posted double-digit gains. Solid revenue growth and further operational refinements led to substantial flow-through across the two segments, as combined operating margins improved by 300 basis points. Additionally, Kansas Star achieved record second-quarter EBITDA.

Borgata

Borgata reported second-quarter 2015 net revenues of $191.2 million, increasing 5.1% from $181.9 million in the year-ago period. Adjusted EBITDA was $44.5 million, up 4.4% from $42.6 million in the second quarter of 2014. Excluding a one-time property tax benefit of $11.8 million recorded in the year-ago quarter, Borgata grew EBITDA by approximately 45% in the second quarter of 2015.

Due to its deconsolidation, the Company now applies the equity method of accounting to its 50% investment in Borgata. The Company's share of Borgata's Adjusted EBITDA was $22.3 million for the second quarter of 2015 as compared to pro forma Adjusted EBITDA of $21.3 million, inclusive of the Company's share of the one-time property tax benefit, in the prior-year period.

Borgata achieved growth throughout the business, with revenue increases in gaming, hotel, food and beverage, and entertainment. The property increased its market share of gross gaming revenue by nearly 400 basis points year-over-year, to more than 27% of the Atlantic City market. Online gaming contributed $1.6 million to EBITDA during the second quarter, marking a fourth consecutive quarter of profitability.

Balance Sheet Statistics

As of June 30, 2015, Boyd Gaming had cash on hand of $124.5 million, including $26.4 million related to Peninsula. Total debt was $3.40 billion, of which $1.04 billion was related to Peninsula. As a result of the deconsolidation, Borgata's cash and debt balances are no longer included in the Company's balance sheet. Borgata had cash on hand of $35.1 million and total debt of $710.8 million at June 30, 2015.

In May, the Company completed a public offering of $750 million in 6.875% Senior Notes due 2023. Net proceeds were used to redeem the Company's existing $500 million in 9.125% Senior Notes due 2018, and to pay down outstanding borrowings under the Company's revolving credit facility.

Full Year 2015 Guidance

Based on second-quarter results, and to reflect positive trends in the business, the Company is raising its previously provided guidance for the full year 2015. The Company now projects total Adjusted EBITDA, including Peninsula and 50% of Borgata's Adjusted EBITDA, of $575 million to $595 million.

Conference Call Information

Boyd Gaming will host its conference call to discuss second-quarter 2015 results today, July 23, at 5:00 p.m. Eastern. The conference call number is (888) 317-6003, passcode 1397357. Please call up to 15 minutes in advance to ensure you are connected prior to the start of the call.

The conference call will also be available live on the Internet at www.boydgaming.com or: https://www.webcaster4.com/Webcast/Page/964/9595

Following the call's completion, a replay will be available by dialing (877) 344-7529 today, July 23, beginning at 7:00 p.m. Eastern and continuing through Friday, July 31, at 11:59 p.m. Eastern. The conference number for the replay will be 10069416. The replay will also be available on the Internet at www.boydgaming.com


                                                                                BOYD GAMING CORPORATION

                                                                  CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (a)

                                                                                      (Unaudited)



                                                                                                  Three Months Ended                              Six Months Ended

                                                                                                     June 30,                                  June 30,
                                                                                                     --------                                  --------

    (In thousands, except per share data)                                                 2015                     2014          2015                             2014
                                                                                          ----                     ----          ----                             ----

    Revenues

    Gaming                                                                                        $468,580                            $618,914                          $933,337  $1,227,671

    Food and beverage                                                                   77,909                           110,353                    154,205               216,996

    Room                                                                                42,332                            70,362                     81,685               134,742

    Other                                                                               30,642                            41,173                     60,327                80,133
                                                                                        ------                            ------                     ------                ------

    Gross revenues                                                                     619,463                           840,802                  1,229,554             1,659,542

    Less promotional allowances                                                         59,596                           118,268                    119,109               228,659
                                                                                        ------                           -------                    -------               -------

    Net revenues                                                                       559,867                           722,534                  1,110,445             1,430,883
                                                                                       -------                           -------                  ---------             ---------

    Operating costs and expenses

    Gaming                                                                             224,686                           288,214                    451,383               573,388

    Food and beverage                                                                   42,913                            61,196                     84,480               118,465

    Room                                                                                10,682                            14,481                     20,729                27,651

    Other                                                                               19,744                            30,362                     39,390                58,154

    Selling, general and administrative                                                 81,013                           111,379                    162,702               236,058

    Maintenance and utilities                                                           26,616                            43,023                     51,935                86,287

    Depreciation and amortization                                                       51,964                            65,898                    103,906               132,077

    Corporate expense                                                                   17,352                            17,621                     37,004                37,541

    Preopening expenses                                                                    830                             1,790                      1,335                 2,574

    Impairments of assets                                                                    -                              293                      1,065                 1,926

    Asset transactions costs                                                               919                             1,859                      1,369                 2,014

    Other operating items, net                                                              54                             (561)                       170                 (747)
                                                                                           ---                              ----                        ---                  ----

    Total operating costs and expenses                                                 476,773                           635,555                    955,468             1,275,388
                                                                                       -------                           -------                    -------             ---------

    Boyd's share of Borgata's operating income (a)                                      15,088                                 -                    26,763                     -
                                                                                        ------                               ---                    ------                   ---

    Operating income                                                                    98,182                            86,979                    181,740               155,495
                                                                                        ------                            ------                    -------               -------

    Other expense (income)

    Interest income                                                                      (465)                            (470)                     (936)                (946)

    Interest expense, net of amounts capitalized                                        57,131                            75,296                    114,066               150,799

    Loss on early extinguishments of debt                                               30,962                               904                     31,470                 1,058

    Other, net                                                                           1,270                               670                      1,888                   382

    Boyd's share of Borgata's non-operating items, net (a)                               9,112                                 -                    16,773                     -
                                                                                         -----                               ---                    ------                   ---

    Total other expense, net                                                            98,010                            76,400                    163,261               151,293
                                                                                        ------                            ------                    -------               -------

    Income before income taxes                                                             172                            10,579                     18,479                 4,202

    Income taxes benefit (provision)                                                   (6,597)                          (5,241)                    10,199              (10,089)
                                                                                        ------                            ------

    Net income (loss)                                                                  (6,425)                            5,338                     28,678               (5,887)

    Net (income) loss attributable to noncontrolling interest (a)                            -                          (4,669)                         -                  374
                                                                                           ---                           ------                        ---                  ---

    Net income (loss) attributable to Boyd Gaming Corporation                                     $(6,425)                               $669                           $28,678    $(5,513)
                                                                                                   =======                                ====                           =======     =======


    Basic net income (loss) per common share                                                       $(0.06)                              $0.01                             $0.26     $(0.05)

    Weighted average basic shares outstanding                                          112,232                           109,884                    111,841               109,819
                                                                                       =======                           =======                    =======               =======


    Diluted net income (loss) per common share                                                     $(0.06)                              $0.01                             $0.25     $(0.05)
                                                                                                    ======

    Weighted average diluted shares outstanding                                        112,232                           110,813                    112,694               109,819
                                                                                       =======                           =======                    =======               =======



    (a)              Due to the deconsolidation of Borgata
                     on September 30, 2014, the Company
                     has accounted for its 50% investment
                     in Borgata by applying the equity
                     method for the three and six months
                     ended June 30, 2015. For the three
                     and six months ended June 30, 2014,
                     Boyd Gaming consolidated the
                     financial results of Borgata. Please
                     see the unaudited pro forma financial
                     results also presented in this
                     release for a comparison of Boyd
                     Gaming's financial results reflecting
                     Borgata on the equity method for all
                     periods presented.




                                                                                  BOYD GAMING CORPORATION

                                                                                 SUPPLEMENTAL INFORMATION

                                                                 Reconciliation of Adjusted EBITDA to Operating Income (a)

                                                                                        (Unaudited)



                                                                                                 Three Months Ended                            Six Months Ended

                                                                                                      June 30,                                     June 30,
                                                                                                      --------                                     --------

    (In thousands)                                                                         2015                     2014             2015                       2014
                                                                                           ----                     ----             ----                       ----

    Net Revenues by Reportable Segment

    Las Vegas Locals                                                                               $153,032                               $148,270                     $303,332    $299,713

    Downtown Las Vegas                                                                   58,434                               55,552                    115,038          111,285

    Midwest and South                                                                   217,777                              209,104                    435,542          420,740

    Peninsula                                                                           130,624                              127,754                    256,533          250,027

    Borgata (b)                                                                               -                             181,854                          -         349,118
                                                                                            ---

      Net revenues                                                                                 $559,867                               $722,534                   $1,110,445  $1,430,883
                                                                                                   ========                               ========                   ==========  ==========


    Adjusted EBITDA by Reportable Segment

    Las Vegas Locals                                                                                $42,175                                $36,581                      $81,052     $76,588

    Downtown Las Vegas                                                                   12,307                                8,551                     22,984           17,878

    Midwest and South                                                                    51,777                               42,199                    102,761           86,297

    Peninsula                                                                            49,164                               45,282                     95,527           90,043
                                                                                         ------                               ------                     ------           ------

      Wholly owned property Adjusted EBITDA                                             155,423                              132,613                    302,324          270,806

    Corporate expense (c)                                                              (14,777)                            (14,625)                  (31,419)        (28,795)
                                                                                        -------                              -------                    -------          -------

      Wholly owned Adjusted EBITDA                                                      140,646                              117,988                    270,905          242,011

    Borgata (b)                                                                          22,264                               42,598                     41,176           63,044
                                                                                         ------                               ------                     ------           ------

      Adjusted EBITDA                                                                   162,910                              160,586                    312,081          305,055
                                                                                        -------                              -------                    -------          -------


    Other operating costs and expenses

    Deferred rent                                                                           859                                  904                      1,716            1,811

    Depreciation and amortization                                                        51,964                               65,898                    103,906          132,077

    Preopening expenses                                                                     830                                1,790                      1,335            2,574

    Share-based compensation expense                                                      2,926                                3,424                      6,367            9,905

    Impairments of assets                                                                     -                                 293                      1,065            1,926

    Asset transactions costs                                                                919                                1,859                      1,369            2,014

    Other operating items, net                                                               54                                (561)                       170            (747)

    Boyd's share of Borgata's other operating costs and expenses                          7,176                                    -                    14,413                -
                                                                                          -----                                  ---                    ------              ---

    Total other operating costs and expenses                                             64,728                               73,607                    130,341          149,560
                                                                                         ------                               ------                    -------          -------

    Operating income                                                                     98,182                               86,979                    181,740          155,495
                                                                                         ------                               ------                    -------          -------

    Other expense (income)

    Interest income                                                                       (465)                               (470)                     (936)           (946)

    Interest expense, net of amounts capitalized                                         57,131                               75,296                    114,066          150,799

    Loss on early extinguishments of debt                                                30,962                                  904                     31,470            1,058

    Other, net                                                                            1,270                                  670                      1,888              382

    Boyd's share of Borgata's non-operating items, net                                    9,112                                    -                    16,773                -
                                                                                          -----                                  ---                    ------              ---

    Total other expense, net                                                             98,010                               76,400                    163,261          151,293
                                                                                         ------                               ------                    -------          -------

    Income before income taxes                                                              172                               10,579                     18,479            4,202

    Income taxes benefit (provision)                                                    (6,597)                             (5,241)                    10,199         (10,089)
                                                                                         ------                               ------                     ------          -------

    Net income (loss)                                                                   (6,425)                               5,338                     28,678          (5,887)

    Net (income) loss attributable to noncontrolling interest                                 -                             (4,669)                         -             374
                                                                                            ---                              ------                        ---             ---

    Net income (loss) attributable to Boyd Gaming Corporation                                      $(6,425)                                  $669                      $28,678    $(5,513)
                                                                                                    =======                                   ====                      =======     =======


                 BOYD GAMING CORPORATION

                 SUPPLEMENTAL INFORMATION

           Reconciliation of Adjusted EBITDA to
                   Operating Income (a)

                       (Unaudited)

                       (Continued)


    (a)              See note (a) on Condensed
                     Consolidated Statements of
                     Operations.


    (b)              The following table reflects the
                     financial results of Borgata as
                     reported by Boyd Gaming in its
                     financial statements under the
                     respective method of accounting
                     for the indicated period. For
                     the three and six months ended
                     June 30, 2015, Boyd Gaming
                     accounted for its 50% investment
                     in Borgata by applying the
                     equity method. For the three and
                     six months ended June 30, 2014,
                     Boyd Gaming consolidated the
                     financial results of the
                     Borgata.




                                                                                 Three Months Ended                      Six Months Ended

                                                                                      June 30,                               June 30,
                                                                                      --------                               --------

    (In thousands)                                                            2015                         2014                    2015                  2014
                                                                              ----                         ----                    ----                  ----

    Revenues reported for Borgata

      Consolidated                                                               $                       -                               $181,854               $        -   $349,118

      Equity Method                                                              -                                    -                                  -              -
                                                                               ---

    Total                                                                        $                       -                               $181,854               $        -   $349,118
                                                                               ===                     ===                               ========             ===      ===   ========


    Adjusted EBITDA reported for Borgata

      Consolidated                                                               $                       -                                $42,598               $        -    $63,044

      Equity Method                                                         22,264                                     -                             41,176               -
                                                                            ------                                                                   ------

    Total                                                                                          $22,264                                 $42,598                  $41,176     $63,044
                                                                                                   =======                                 =======                  =======     =======




    (c)    Reconciliation of corporate expense:


                                                                               Three Months Ended                   Six Months Ended

                                                                                    June 30,                            June 30,
                                                                                    --------                            --------

    (In thousands)                                                            2015                         2014                    2015                  2014
                                                                              ----                         ----                    ----                  ----

    Corporate expense as reported on Consolidated Statements of Operations                         $17,352                                 $17,621                  $37,004     $37,541

    Corporate share-based compensation expense                             (2,575)                              (2,996)                            (5,585)        (8,746)
                                                                            ------                                ------                              ------          ------

    Corporate expense as reported on the above table                                               $14,777                                 $14,625                  $31,419     $28,795
                                                                                                   =======                                 =======                  =======     =======


                                                                                                          BOYD GAMING CORPORATION

                                                                                                         SUPPLEMENTAL INFORMATION

                                                                        Reconciliation of Net Income (Loss) to Adjusted Earnings and Net Income (Loss) Per Share to

                                                                                                      Adjusted Earnings Per Share (a)

                                                                                                                (Unaudited)



                                                                                                                                  Three Months Ended                       Six Months Ended

                                                                                                                                       June 30,                                June 30,
                                                                                                                                       --------                                --------

    (In thousands, except per share data)                                                                                         2015                    2014                   2015                 2014
                                                                                                                                  ----                    ----                   ----                 ----

    Net income (loss) attributable to Boyd Gaming Corporation                                                                            $(6,425)                                        $669              $28,678   $(5,513)
                                                                                                                                          -------                                         ----              -------    -------

    Pretax adjustments related to Boyd Gaming:

     Preopening expenses                                                                                                           830                               1,554                          1,335      2,305

     Loss on early extinguishments of debt                                                                                      30,962                                 904                         31,470      1,058

     Impairments of assets                                                                                                           -                                293                          1,065      1,926

     Asset transactions costs                                                                                                      919                               1,858                          1,369      2,015

     Other operating items, net                                                                                                     54                               (561)                           170      (345)

     Other, net                                                                                                                  1,270                                 670                          1,888        295


    Pretax adjustments related to Borgata (b):

     Preopening expenses                                                                                                             -                                236                              -       269

     Loss on early extinguishments of debt                                                                                         272                                   -                           518    (1,268)

     Valuation adjustments related to consolidation, net                                                                             -                              (634)                             -         -

     Asset transactions costs                                                                                                        -                                  1                              -       (1)

     Other operating items, net                                                                                                  (219)                                  -                         (381)     (402)
                                                                                                                                  ----                                 ---                          ----       ----

      Total adjustments                                                                                                         34,088                               4,321                         37,434      5,852


    Income tax effect for above adjustments                                                                                      (785)                                 18                        (1,789)        63

    Impact of tax audit settlement on provision                                                                                      -                                  -                      (23,196)         -
                                                                                                                                                                                                    -
    Impact on noncontrolling interest, net                                                                                           -                                199                                      703
                                                                                                                                   ---                                ---                                      ---

    Adjusted earnings                                                                                                                     $26,878                                       $5,207              $41,127     $1,105
                                                                                                                                          =======                                       ======              =======     ======


    Net income (loss) per share attributable to Boyd Gaming Corporation                                                                   $(0.06)                                       $0.01                $0.25    $(0.05)
                                                                                                                                           ------                                        -----                -----     ------

    Pretax adjustments related to Boyd Gaming:

     Preopening expenses                                                                                                          0.01                                0.01                           0.01       0.02

     Loss on early extinguishments of debt                                                                                        0.28                                0.01                           0.29       0.01

     Impairments of assets                                                                                                           -                                  -                          0.01       0.01

     Asset transactions costs                                                                                                     0.01                                0.02                           0.01       0.02

     Other operating items, net                                                                                                      -                                  -                             -         -

     Other, net                                                                                                                   0.01                                0.01                           0.02          -


    Pretax adjustments related to Borgata (b):

     Preopening expenses                                                                                                             -                                  -                             -         -

     Loss on early extinguishments of debt                                                                                           -                                  -                             -    (0.01)

     Valuation adjustments related to consolidation, net                                                                             -                             (0.01)                             -         -

     Asset transactions costs                                                                                                        -                                  -                             -         -

     Other operating items, net                                                                                                      -                                  -                             -         -

      Total adjustments                                                                                                           0.31                                0.04                           0.34       0.05


    Income tax effect for above adjustments                                                                                     (0.01)                                  -                        (0.02)         -

    Impact of tax audit settlement on provision                                                                                      -                                  -                        (0.21)         -

    Impact on noncontrolling interest, net                                                                                           -                                  -                             -      0.01
                                                                                                                                   ---                                                              ---

    Adjusted earnings per share                                                                                                             $0.24                                        $0.05                $0.36      $0.01
                                                                                                                                            =====                                        =====                =====      =====


    Weighted average shares outstanding                                                                                        113,021                             110,813                        112,694    109,819
                                                                                                                               =======                             =======                        =======    =======



    (a)              See note (a) on Condensed Consolidated
                     Statements of Operations.

    (b)              For periods after the September 30,
                     2014, date of Borgata's
                     deconsolidation, the calculation
                     includes Boyd's share of the adjusting
                     items. Prior to this date, the
                     calculation includes 100% of the
                     adjusting items for Borgata.




                                                                          BOYD GAMING CORPORATION

                                                                          SUPPLEMENTAL INFORMATION

                                                              Condensed Consolidating Statements of Operations

                                                                    Three Months Ended June 30, 2015 (a)

                                                                           (Unaudited)


                                                                                            Boyd Gaming Wholly Owned

    (In thousands, except per share data)                                    Excluding                Peninsula              Eliminations          Boyd Gaming

                                                                             Peninsula                 Segment                                     Consolidated

                                                                               Segment
                                                                               -------

    Revenues

    Gaming                                                                                 $347,647                                       $120,933                          $         -   $468,580

    Food and beverage                                                            68,195                                9,714                                    -                77,909

    Room                                                                         42,332                                    -                                   -                42,332

    Other                                                                        30,755                                4,940                              (5,053)                30,642
                                                                                 ------                                -----                               ------

    Gross revenues                                                              488,929                              135,587                              (5,053)               619,463

    Less promotional allowances                                                  54,631                                4,965                                    -                59,596
                                                                                 ------                                -----                                  ---                ------

      Net revenues                                                              434,298                              130,622                              (5,053)               559,867
                                                                                -------                              -------                               ------                -------


    Operating costs and expenses

    Gaming                                                                      168,830                               55,856                                    -               224,686

    Food and beverage                                                            36,556                                6,357                                    -                42,913

    Room                                                                         10,682                                    -                                   -                10,682

    Other                                                                        16,759                                8,038                              (5,053)                19,744

    Selling, general and administrative                                          68,023                               12,990                                    -                81,013

    Maintenance and utilities                                                    23,345                                3,271                                    -                26,616

    Depreciation and amortization                                                34,863                               17,101                                    -                51,964

    Corporate expense                                                            17,005                                  347                                    -                17,352

    Preopening expenses                                                             829                                    1                                    -                   830

    Impairments of assets                                                             -                                   -                                   -                     -

    Asset transactions costs                                                        397                                  522                                    -                   919

    Other operating items, net                                                      (1)                                  55                                    -                    54
                                                                                    ---

      Total costs and expenses                                                  377,288                              104,538                              (5,053)               476,773
                                                                                -------                              -------                               ------                -------


    Boyd's share of Borgata's operating income                                   15,088                                    -                                   -                15,088
                                                                                 ------                                  ---                                 ---                ------


    Operating income                                                             72,098                               26,084                                    -                98,182
                                                                                 ------                               ------                                  ---                ------


    Other expense (income)

    Interest income                                                                   -                               (465)                                   -                 (465)

    Interest expense, net of amounts capitalized                                 38,706                               18,425                                    -                57,131

    Loss on early extinguishments of debt                                        30,008                                  954                                    -                30,962

    Other, net                                                                    1,245                                   25                                    -                 1,270

    Boyd's share of Borgata's non-operating expenses, net                         9,112                                    -                                   -                 9,112
                                                                                  -----                                  ---                                 ---                 -----

          Total other expense, net                                               79,071                               18,939                                    -                98,010
                                                                                 ------                               ------                                  ---                ------

    Income (loss) before income taxes                                           (6,973)                               7,145                                    -                   172

    Income taxes benefit (provision)                                            (2,099)                             (4,498)                                   -               (6,597)
                                                                                 ------

    Net income (loss)                                                           (9,072)                               2,647                                    -               (6,425)

    Net (income) loss attributable to noncontrolling interest                         -                                   -                                   -                     -

    Net income (loss) attributable to Boyd Gaming Corporation                              $(9,072)                                        $2,647                          $         -   $(6,425)
                                                                                            =======                                         ======                        ===       ===    =======


    Basic net loss per common share                                                                                                                               $(0.06)

    Weighted average basic shares outstanding                                                                                                         112,232
                                                                                                                                                      =======


    Diluted net loss per common share                                                                                                                             $(0.06)
                                                                                                                                                                   ======

    Weighted average diluted shares outstanding                                                                                                       112,232
                                                                                                                                                      =======



    (a)              See note (a) on Condensed
                     Consolidated Statements of
                     Operations.




                                                                                                                                 BOYD GAMING CORPORATION

                                                                                                                                SUPPLEMENTAL INFORMATION

                                                                                                                    Condensed Consolidating Statements of Operations

                                                                                                                          Three Months Ended June 30, 2014 (a)

                                                                                                                            (Unaudited)


                                                                                   Boyd Gaming Wholly Owned
                                                                                   ------------------------

    (In thousands, except per share data)                     Excluding            Peninsula               Eliminations                 Total                 Borgata (b)             Eliminations           Boyd
                                                                                  Segment                                                                                                                 Gaming
                                                              Peninsula
                                                                                                                                                                                                       Consolidated
                                                                Segment
                                                                -------

    Revenues

    Gaming                                                               $334,090                                           $118,225                                      $         -                                      $452,315                $166,599               $         - $618,914

    Food and beverage                                             66,679                            9,610                                       -                              76,289                             34,064                        -                110,353

    Room                                                          40,760                                -                                      -                              40,760                             29,602                        -                 70,362

    Other                                                         30,861                            4,825                                 (4,821)                              30,865                             10,308                        -                 41,173
                                                                  ------                            -----                                  ------                                                                 ------                      ---                 ------

    Gross revenues                                               472,390                          132,660                                 (4,821)                             600,229                            240,573                        -                840,802

    Less promotional allowances                                   54,643                            4,906                                       -                              59,549                             58,719                        -                118,268
                                                                  ------                            -----                                     ---                                                                ------                      ---                -------

      Net revenues                                               417,747                          127,754                                 (4,821)                             540,680                            181,854                        -                722,534
                                                                 -------                          -------                                  ------                              -------                            -------                      ---                -------


    Operating costs and expenses

    Gaming                                                       166,260                           56,954                                       -                             223,214                             65,000                        -                288,214

    Food and beverage                                             36,786                            6,165                                       -                              42,951                             18,245                        -                 61,196

    Room                                                          10,788                                -                                      -                              10,788                              3,693                        -                 14,481

    Other                                                         18,338                            8,201                                 (4,821)                              21,718                              8,644                        -                 30,362

    Selling, general and administrative                           70,231                           12,593                                       -                              82,824                             28,555                        -                111,379

    Maintenance and utilities                                     24,520                            3,382                                       -                              27,902                             15,121                        -                 43,023

    Depreciation and amortization                                 33,443                           18,325                                       -                              51,768                             14,130                        -                 65,898

    Corporate expense                                             17,236                              385                                       -                              17,621                                  -                       -                 17,621

    Preopening expenses                                            1,130                              424                                       -                               1,554                                236                        -                  1,790

    Impairments of assets                                            293                                -                                      -                                 293                                  -                       -                    293

    Asset transactions costs                                       1,755                              103                                       -                               1,858                                  1                        -                  1,859

    Other operating items, net                                     (578)                              17                                       -                               (561)                                 -                       -                  (561)
                                                                    ----                              ---                                     ---                                                                   ---                     ---

      Total costs and expenses                                   380,202                          106,549                                 (4,821)                             481,930                            153,625                        -                635,555
                                                                 -------                          -------                                  ------                              -------                            -------                      ---                -------


    Boyd's share of Borgata's operating income                    14,115                                -                                      -                              14,115                                  -                (14,115)                      -
                                                                  ------                              ---                                    ---                              ------                                ---                 -------                     ---


    Operating income                                              51,660                           21,205                                       -                              72,865                             28,229                 (14,115)                 86,979
                                                                  ------                           ------                                     ---                              ------                             ------                  -------                  ------


    Other expense (income)

    Interest income                                                    -                           (470)                                      -                               (470)                                 -                       -                  (470)

    Interest expense, net of amounts capitalized                  38,293                           19,175                                                            57,468                        17,828                           -                 75,296

    Loss on early extinguishments of debt                              -                             904                                       -                                 904                                  -                       -                    904

    Other, net                                                       756                             (86)                                      -                                 670                                  -                       -                    670

    Boyd's share of Borgata's non-operating expenses, net          9,446                                -                                      -                               9,446                                  -                 (9,446)                      -

        Total other expense, net                                  48,495                           19,523                                       -                              68,018                             17,828                  (9,446)                 76,400
                                                                  ------                           ------                                     ---                              ------                             ------                   ------                  ------

    Income (loss) before income taxes                              3,165                            1,682                                       -                               4,847                             10,401                  (4,669)                 10,579

    Income taxes provision                                       (3,686)                           (492)                                      -                             (4,178)                           (1,063)                       -                (5,241)

    Net income (loss)                                              (521)                           1,190                                       -                                 669                              9,338                  (4,669)                  5,338

    Net income attributable to noncontrolling interest                 -                               -                                      -                                   -                                 -                 (4,669)                (4,669)

    Net income (loss) attributable to Boyd Gaming Corporation              $(521)                                            $1,190                                      $         -                                          $669                  $9,338                  $(9,338)     $669
                                                                            =====                                             ======                                    ===       ===                                          ====                  ======                   =======      ====


    Basic net income per common share                                                                                                               $0.01                                                                              $0.01

    Weighted average basic shares outstanding                                                                                         109,884                                                                            109,884
                                                                                                                                      =======                                                                            =======


    Diluted net income per common share                                                                                                             $0.01                                                                              $0.01

    Weighted average diluted shares outstanding                                                                                       110,813                                                                            110,813
                                                                                                                                      =======                                                                            =======



    (a)              See note (a) on Condensed
                     Consolidated Statements of
                     Operations.


    (b)              Borgata's financial results include
                     the impact of certain valuation
                     adjustments made upon
                     consolidation. These valuation
                     adjustments are not pushed down to
                     Borgata and are therefore not
                     reflected in Borgata's standalone
                     financial statements.




                                                                           BOYD GAMING CORPORATION

                                                                          SUPPLEMENTAL INFORMATION

                                                              Condensed Consolidating Statements of Operations

                                                                     Six Months Ended June 30, 2015 (a)

                                                                            (Unaudited)


                                                                                     Boyd Gaming Wholly Owned

    (In thousands, except per share data)                             Excluding                Peninsula              Eliminations           Boyd Gaming
                                                                                                                                           Consolidated
                                                                      Peninsula                 Segment

                                                                        Segment
                                                                        -------

    Revenues

    Gaming                                                                          $695,361                                       $237,976                         $         -  $933,337

    Food and beverage                                                    134,512                               19,693                                     -             154,205

    Room                                                                  81,685                                    -                                    -              81,685

    Other                                                                 61,363                                8,845                               (9,881)              60,327
                                                                          ------                                -----                                ------               ------

    Gross revenues                                                       972,921                              266,514                               (9,881)           1,229,554

    Less promotional allowances                                          109,126                                9,983                                     -             119,109
                                                                         -------                                -----                                   ---             -------

      Net revenues                                                       863,795                              256,531                               (9,881)           1,110,445
                                                                         -------                              -------                                ------            ---------


    Operating costs and expenses

    Gaming                                                               341,246                              110,137                                     -             451,383

    Food and beverage                                                     71,754                               12,726                                     -              84,480

    Room                                                                  20,729                                    -                                    -              20,729

    Other                                                                 34,023                               15,248                               (9,881)              39,390

    Selling, general and administrative                                  136,456                               26,246                                     -             162,702

    Maintenance and utilities                                             45,406                                6,529                                     -              51,935

    Depreciation and amortization                                         69,817                               34,089                                     -             103,906

    Corporate expense                                                     36,252                                  752                                     -              37,004

    Preopening expenses                                                    1,334                                    1                                     -               1,335

    Impairments of assets                                                  1,065                                    -                                    -               1,065

    Asset transactions costs                                                 717                                  652                                     -               1,369

    Other operating items, net                                                70                                  100                                     -                 170
                                                                             ---

      Total costs and expenses                                           758,869                              206,480                               (9,881)             955,468
                                                                         -------                              -------                                ------              -------


    Boyd's share of Borgata's operating income                            26,763                                    -                                    -              26,763
                                                                          ------                                  ---                                  ---              ------


    Operating income                                                     131,689                               50,051                                     -             181,740
                                                                         -------                               ------                                   ---             -------


    Other expense (income)

    Interest income                                                          (4)                               (932)                                    -               (936)

    Interest expense, net of amounts capitalized                          76,971                               37,095                                     -             114,066

    Loss on early extinguishments of debt                                 30,008                                1,462                                     -              31,470

    Other, net                                                             1,702                                  186                                     -               1,888

    Boyd's share of Borgata's non-operating expenses, net                 16,773                                    -                                    -              16,773
                                                                          ------                                  ---                                  ---

          Total other expense, net                                       125,450                               37,811                                     -             163,261
                                                                         -------                               ------                                   ---             -------

    Income before income taxes                                             6,239                               12,240                                     -              18,479

      Income taxes benefit (provision)                                    19,196                              (8,997)                                    -              10,199
                                                                          ------

    Net income                                                            25,435                                3,243                                     -              28,678

    Net (income) loss attributable to noncontrolling interest                  -                                   -                                    -                   -

    Net income attributable to Boyd Gaming Corporation                               $25,435                                         $3,243                         $         -   $28,678
                                                                                     =======                                         ======                       ===       ===   =======


    Basic net income per common share                                                                                                                       $0.26
                                                                                                                                                            =====

    Weighted average basic shares outstanding                                                                                                   111,841
                                                                                                                                                =======


    Diluted net income per common share                                                                                                                     $0.25
                                                                                                                                                            =====

    Weighted average diluted shares outstanding                                                                                                 112,694
                                                                                                                                                =======



    (a)              See note (a) on Condensed
                     Consolidated Statements of
                     Operations.




                                                                                                                               BOYD GAMING CORPORATION

                                                                                                                              SUPPLEMENTAL INFORMATION

                                                                                                                  Condensed Consolidating Statements of Operations

                                                                                                                         Six Months Ended June 30, 2014 (a)

                                                                                                                          (Unaudited)


                                                                                   Boyd Gaming Wholly Owned
                                                                                   ------------------------

    (In thousands, except per share data)                     Excluding            Peninsula               Eliminations                 Total                 Borgata (b)             Eliminations           Boyd
                                                                                  Segment                                                                                                                 Gaming
                                                              Peninsula
                                                                                                                                                                                                       Consolidated
                                                                Segment
                                                                -------

    Revenues

    Gaming                                                               $675,294                                           $232,092                                      $         -                                      $907,386                         $320,285               $        -  $1,227,671

    Food and beverage                                            132,820                           19,058                                       -                             151,878                             65,118                        -                         216,996

    Room                                                          79,571                                -                                      -                              79,571                             55,171                        -                         134,742

    Other                                                         62,033                            8,723                                 (9,502)                              61,254                             18,879                        -                          80,133
                                                                  ------                            -----                                  ------                                                                 ------                      ---                          ------

    Gross revenues                                               949,718                          259,873                                 (9,502)                           1,200,089                            459,453                        -                       1,659,542

    Less promotional allowances                                  108,477                            9,847                                       -                             118,324                            110,335                        -                         228,659
                                                                 -------                            -----                                     ---                                                               -------                      ---                         -------

      Net revenues                                               841,241                          250,026                                 (9,502)                           1,081,765                            349,118                        -                       1,430,883
                                                                 -------                          -------                                  ------                            ---------                            -------                      ---                       ---------


    Operating costs and expenses

    Gaming                                                       334,759                          110,165                                       -                             444,924                            128,464                        -                         573,388

    Food and beverage                                             72,274                           12,251                                       -                              84,525                             33,940                        -                         118,465

    Room                                                          21,174                                -                                      -                              21,174                              6,477                        -                          27,651

    Other                                                         37,000                           15,513                                 (9,502)                              43,011                             15,143                        -                          58,154

    Selling, general and administrative                          141,135                           24,966                                       -                             166,101                             69,957                        -                         236,058

    Maintenance and utilities                                     47,601                            6,592                                       -                              54,193                             32,094                        -                          86,287

    Depreciation and amortization                                 67,296                           36,790                                       -                             104,086                             27,991                        -                         132,077

    Corporate expense                                             36,733                              808                                       -                              37,541                                  -                       -                          37,541

    Preopening expenses                                            1,696                              609                                       -                               2,305                                269                        -                           2,574

    Impairments of assets                                          1,926                                -                                      -                               1,926                                  -                       -                           1,926

    Asset transactions costs                                       1,895                              120                                       -                               2,015                                (1)                       -                           2,014

    Other operating items, net                                     (428)                              83                                       -                               (345)                             (402)                       -                           (747)
                                                                    ----                              ---                                     ---                                                                  ----                      ---

      Total costs and expenses                                   763,061                          207,897                                 (9,502)                             961,456                            313,932                        -                       1,275,388
                                                                 -------                          -------                                  ------                              -------                            -------                      ---                       ---------


    Boyd's share of Borgata's operating income                    17,593                                -                                      -                              17,593                                  -                (17,593)                               -
                                                                  ------                              ---                                    ---                              ------                                ---                 -------                              ---


    Operating income                                              95,773                           42,129                                       -                             137,902                             35,186                 (17,593)                         155,495
                                                                  ------                           ------                                     ---                             -------                             ------                  -------                          -------


    Other expense (income)

    Interest income                                                  (4)                           (942)                                      -                               (946)                                 -                       -                           (946)

    Interest expense, net of amounts capitalized                  76,788                           38,493                                                           115,281                        35,518                                          150,799

    Loss on early extinguishments of debt                              -                           1,058                                       -                               1,058                                  -                       -                           1,058

    Other, net                                                       365                               17                                       -                                 382                                  -                       -                             382

    Boyd's share of Borgata's non-operating expenses, net         17,967                                -                                      -                              17,967                                  -                (17,967)                               -

         Total other expense, net                                 95,116                           38,626                                       -                             133,742                             35,518                 (17,967)                         151,293
                                                                  ------                           ------                                     ---                             -------                             ------                  -------                          -------

    Income (loss) before income taxes                                657                            3,503                                       -                               4,160                              (332)                     374                            4,202

    Income taxes provision                                       (5,386)                         (4,287)                                      -                             (9,673)                             (416)                       -                        (10,089)

    Net income (loss)                                            (4,729)                           (784)                                      -                             (5,513)                             (748)                     374                          (5,887)

    Net loss attributable to noncontrolling interest                   -                               -                                      -                                   -                                 -                     374                              374

    Net income (loss) attributable to Boyd Gaming Corporation            $(4,729)                                            $(784)                                     $         -                                      $(5,513)                          $(748)                    $748     $(5,513)
                                                                          =======                                              =====                                    ===       ===                                       =======                            =====                     ====      =======


    Basic net loss per common share                                                                                                               $(0.05)                                                                           $(0.05)
                                                                                                                                                   ======                                                                             ======

    Weighted average basic shares outstanding                                                                                         109,819                                                                            109,819
                                                                                                                                      =======                                                                            =======


    Diluted net loss per common share                                                                                                             $(0.05)                                                                           $(0.05)
                                                                                                                                                   ======                                                                             ======

    Weighted average diluted shares outstanding                                                                                       109,819                                                                            109,819
                                                                                                                                      =======                                                                            =======



    (a)              See note (a) on Condensed
                     Consolidated Statements of
                     Operations.


    (b)              Borgata's financial results include
                     the impact of certain valuation
                     adjustments made upon
                     consolidation. These valuation
                     adjustments are not pushed down to
                     Borgata and are therefore not
                     reflected in Borgata's standalone
                     financial statements.


                                                               MARINA DISTRICT DEVELOPMENT COMPANY, LLC

                                                                   dba BORGATA HOTEL CASINO AND SPA

                                                               CONSOLIDATED STATEMENTS OF OPERATIONS (a)

                                                                              (Unaudited)



                                                                Three Months Ended                        Six Months Ended

                                                                     June 30,                                 June 30,
                                                                     --------                                 --------

    (In thousands)                                              2015                     2014                  2015                2014
                                                                ----                     ----                  ----                ----

    Revenues

    Gaming                                                              $170,277                                      $166,599          $335,405  $320,285

    Food and beverage                                         36,392                               34,064                       70,860     65,118

    Room                                                      30,349                               29,602                       57,953     55,171

    Other                                                     10,397                               10,308                       18,907     18,879
                                                              ------                               ------                       ------     ------

    Gross revenues                                           247,415                              240,573                      483,125    459,453

    Less promotional allowances                               56,252                               58,719                      109,373    110,335
                                                              ------                               ------                      -------    -------

      Net revenues                                           191,163                              181,854                      373,752    349,118
                                                             -------                              -------                      -------    -------

    Operating costs and expenses

    Gaming                                                    67,057                               65,000                      133,976    128,464

    Food and beverage                                         19,147                               18,245                       36,834     33,940

    Room                                                       3,799                                3,693                        7,059      6,477

    Other                                                      9,590                                8,644                       16,344     15,143

    Selling, general and administrative                       32,523                               28,555                       66,676     69,957

    Maintenance and utilities                                 14,520                               15,072                       30,511     31,999

    Depreciation and amortization                             14,791                               14,812                       29,590     29,354

    Preopening expenses                                            -                                 236                            -       269

    Other operating items, net                                 (441)                                   1                        (765)     (403)
                                                                ----                                  ---                         ----       ----

      Total operating costs and expenses                     160,986                              154,258                      320,225    315,200

    Operating income                                          30,177                               27,596                       53,527     33,918
                                                              ------                               ------                       ------     ------

    Other expense

    Interest expense, net of amounts capitalized              16,307                               17,828                       32,964     35,518

    Loss on early extinguishments of debt                        543                                    -                       1,035          -
                                                                 ---                                  ---                       -----        ---

    Total other expense                                       16,850                               17,828                       33,999     35,518
                                                              ------                               ------                       ------     ------

    Income (loss) before state income taxes                   13,327                                9,768                       19,528    (1,600)

    State income tax benefit (expense)                       (1,374)                             (1,006)                         453      (302)
                                                              ------                               ------                          ---       ----

    Net income (loss)                                                    $11,953                                        $8,762           $19,981  $(1,902)
                                                                         =======                                        ======           =======   =======



                                                 Reconciliation of Adjusted EBITDA to Operating Income


                                                                Three Months Ended                        Six Months Ended

                                                                     June 30,                                 June 30,
                                                                     --------                                 --------

    (In thousands)                                              2015                     2014                  2015                2014
                                                                ----                     ----                  ----                ----

    Adjusted EBITDA                                                      $44,527                                       $42,645           $82,352   $63,138

      Less:

         Depreciation and amortization                        14,791                               14,812                       29,590     29,354

         Preopening expenses                                       -                                 236                            -       269

         Other operating items, net                            (441)                                   1                        (765)     (403)
                                                                ----                                  ---                         ----

    Operating income                                                     $30,177                                       $27,596           $53,527   $33,918
                                                                         =======                                       =======           =======   =======



    (a)              These financial statements
                     present the financial results
                     reported by Borgata on a
                     standalone basis and do not
                     include consolidation
                     adjustments recorded by Boyd
                     Gaming during the period that
                     Boyd Gaming consolidated
                     Borgata.

Boyd Gaming Corporation
Unaudited Supplemental Pro Forma Information

Boyd Gaming Corporation ("Boyd Gaming") and MGM Resorts International ("MGM") each originally held a 50% interest in Marina District Development Holding Co., LLC ("Holding Company"). Holding Company owns all the equity interests in Marina District Development Company, LLC, d.b.a. Borgata Hotel Casino and Spa ("Borgata"). Boyd Gaming is the managing member of Holding Company and is responsible for the day-to-day operations of Borgata.

In February 2010, Boyd Gaming entered into an agreement with MGM to amend the operating agreement to, among other things, facilitate the transfer of MGM's interest in Holding Company ("MGM Interest") to a divestiture trust (the "Divestiture Trust") established for the purpose of selling the MGM Interest to a third party. The proposed sale of the MGM Interest through the Divestiture Trust was part of a then-proposed settlement agreement between MGM and the New Jersey Department of Gaming Enforcement (the "NJDGE").

On March 17, 2010, MGM announced that its settlement agreement with the NJDGE had been approved by the New Jersey Casino Control Commission ("NJCCC"). MGM transferred the MGM Interest into the Divestiture Trust on March 24, 2010, and Boyd Gaming determined that it had control, as defined in the relevant accounting literature, of Holding Company and commenced consolidating the business as of that date. Subsequent to a Joint Petition of MGM, Boyd Gaming and Holding Company, on February 13, 2013, the NJCCC approved amendments to the settlement agreement which permitted MGM to file an application for a statement of compliance, which, if approved, would permit MGM to reacquire its interest in Holding Company.

The NJCCC approved MGM's application for licensure on September 10, 2014. On September 30, 2014, the Divestiture Trust was dissolved and MGM reacquired its Borgata ownership interest and its substantive participation rights in the management of Borgata. As a result, Boyd Gaming deconsolidated Borgata as of the close of business on September 30, 2014, and is accounting for its investment in Borgata applying the equity method for periods subsequent to the deconsolidation.

The following unaudited supplemental information presents Boyd Gaming's financial results for three and six months ended June 30, 2015 and pro forma financial results for the three and six months ended June 30, 2014. The prior year unaudited pro forma financial statements give effect to:


    --  the deconsolidation by Boyd Gaming of Holding Company, and
    --  the recording by Boyd Gaming using the equity method of accounting for
        its 50% share of the operating results of Holding Company for the
        periods presented,

and assumes that these transactions occurred as of January 1, 2014.

The unaudited supplemental pro forma information has been prepared based upon currently available information and assumptions that are deemed appropriate by Boyd Gaming's management. The pro forma information is for informational purposes only and is not intended to be indicative of Boyd Gaming's actual results that would have been reported had the transactions occurred on the date indicated, nor does the information represent a forecast of Boyd Gaming's financial results for any future period.


                                                                               BOYD GAMING CORPORATION

                                                                         SUPPLEMENTAL PRO FORMA INFORMATION

                                                              Pro Forma Condensed Consolidated Statements of Operations

                                                                                     (Unaudited)



                                                                                                Three Months Ended                    Six Months Ended

                                                                                                     June 30,                             June 30,
                                                                                                     --------                             --------

    (In thousands, except per share data)                                                 2015                     2014          2015                    2014
                                                                                          ----                     ----          ----                    ----

    Revenues

    Gaming                                                                                        $468,580                             $452,315               $933,337   $907,386

    Food and beverage                                                                   77,909                            76,289                     154,205    151,878

    Room                                                                                42,332                            40,760                      81,685     79,571

    Other                                                                               30,642                            30,865                      60,327     61,254
                                                                                        ------                            ------                      ------     ------

    Gross revenues                                                                     619,463                           600,229                   1,229,554  1,200,089

    Less promotional allowances                                                         59,596                            59,549                     119,109    118,324
                                                                                        ------                                                      -------    -------

    Net revenues                                                                       559,867                           540,680                   1,110,445  1,081,765
                                                                                       -------                           -------                   ---------  ---------

    Operating costs and expenses

    Gaming                                                                             224,686                           223,214                     451,383    444,924

    Food and beverage                                                                   42,913                            42,951                      84,480     84,525

    Room                                                                                10,682                            10,788                      20,729     21,174

    Other                                                                               19,744                            21,718                      39,390     43,011

    Selling, general and administrative                                                 81,013                            82,824                     162,702    166,101

    Maintenance and utilities                                                           26,616                            27,902                      51,935     54,193

    Depreciation and amortization                                                       51,964                            51,768                     103,906    104,086

    Corporate expense                                                                   17,352                            17,621                      37,004     37,541

    Preopening expenses                                                                    830                             1,554                       1,335      2,305

    Impairments of assets                                                                    -                              293                       1,065      1,926

    Asset transactions costs                                                               919                             1,858                       1,369      2,015

    Other operating items, net                                                              54                             (561)                        170      (345)
                                                                                           ---                              ----                         ---       ----

    Total operating costs and expenses                                                 476,773                           481,930                     955,468    961,456


    Boyd's share of Borgata's operating income                                          15,088                            14,115                      26,763     17,593
                                                                                        ------                            ------                      ------     ------

    Operating income                                                                    98,182                            72,865                     181,740    137,902
                                                                                        ------                            ------                     -------    -------

    Other expense (income)

    Interest income                                                                      (465)                            (470)                      (936)     (946)

    Interest expense, net of amounts capitalized                                        57,131                            57,468                     114,066    115,281

    Loss on early extinguishments of debt                                               30,962                               904                      31,470      1,058

    Other, net                                                                           1,270                               670                       1,888        382

    Boyd's share of Borgata's non-operating items, net                                   9,112                             9,446                      16,773     17,967
                                                                                         -----                             -----                      ------     ------

    Total other expense, net                                                            98,010                            68,018                     163,261    133,742
                                                                                        ------                            ------                     -------    -------

    Income before income taxes                                                             172                             4,847                      18,479      4,160

    Income taxes benefit (provision)                                                   (6,597)                          (4,178)                     10,199    (9,673)


    Net income (loss)                                                                  (6,425)                              669                      28,678    (5,513)

    Net (income) loss attributable to noncontrolling interest                                -                                -                          -         -


    Net income (loss) attributable to Boyd Gaming Corporation                                     $(6,425)                                $669                $28,678   $(5,513)
                                                                                                   =======                                 ====                =======    =======


    Basic net income (loss) per common share                                                       $(0.06)                               $0.01                  $0.26    $(0.05)

    Weighted average basic shares outstanding                                          112,232                           109,884                     111,841    109,819
                                                                                       =======                           =======                     =======    =======


    Diluted net income (loss) per common share                                                     $(0.06)                               $0.01                  $0.25    $(0.05)
                                                                                                    ======                                =====                  =====     ======

    Weighted average diluted shares outstanding                                        112,232                           110,813                     112,694    109,819
                                                                                       =======                           =======                     =======    =======


                                                                                       BOYD GAMING CORPORATION

                                                                                 SUPPLEMENTAL PRO FORMA INFORMATION

                                                              Reconciliation of Pro Forma Adjusted EBITDA to Pro Forma Operating Income

                                                                                             (Unaudited)



                                                                                                      Three Months Ended                            Six Months Ended

                                                                                                           June 30,                                     June 30,
                                                                                                           --------                                     --------

    (In thousands)                                                                              2015                     2014             2015                       2014
                                                                                                ----                     ----             ----                       ----

    Net Revenues by Reportable Segment

    Las Vegas Locals                                                                                    $153,032                               $148,270                     $303,332    $299,713

    Downtown Las Vegas                                                                        58,434                               55,552                    115,038          111,285

    Midwest and South                                                                        217,777                              209,104                    435,542          420,740

    Peninsula                                                                                130,624                              127,754                    256,533          250,027
                                                                                             -------

      Net revenues                                                                                      $559,867                               $540,680                   $1,110,445  $1,081,765
                                                                                                        ========                               ========                   ==========  ==========


    Adjusted EBITDA by Reportable Segment

    Las Vegas Locals                                                                                     $42,175                                $36,581                      $81,052     $76,588

    Downtown Las Vegas                                                                        12,307                                8,551                     22,984           17,878

    Midwest and South                                                                         51,777                               42,199                    102,761           86,297

    Peninsula                                                                                 49,164                               45,282                     95,527           90,043
                                                                                              ------                               ------                     ------           ------

      Wholly owned property Adjusted EBITDA                                                  155,423                              132,613                    302,324          270,806

    Corporate expense                                                                       (14,777)                            (14,625)                  (31,419)        (28,795)
                                                                                             -------                              -------                    -------          -------

      Wholly owned Adjusted EBITDA                                                           140,646                              117,988                    270,905          242,011

    Boyd's share of Borgata's Adjusted EBITDA                                                 22,264                               21,299                     41,176           31,522
                                                                                              ------                               ------                     ------           ------

      Adjusted EBITDA                                                                        162,910                              139,287                    312,081          273,533
                                                                                             -------                              -------                    -------          -------


    Other operating costs and expenses

    Deferred rent                                                                                859                                  902                      1,716            1,811

    Depreciation and amortization                                                             51,964                               51,768                    103,906          104,086

    Preopening expenses                                                                          830                                1,554                      1,335            2,305

    Share-based compensation expense                                                           2,926                                3,424                      6,367            9,905

    Impairments of assets                                                                          -                                 293                      1,065            1,926

    Asset transactions costs                                                                     919                                1,858                      1,369            2,015

    Other operating items, net                                                                    54                                (561)                       170            (346)

    Boyd's share of Borgata's operating costs and expenses                                     7,176                                7,184                     14,413           13,929
                                                                                               -----                                -----                                     ------

    Total other operating costs and expenses                                                  64,728                               66,422                    130,341          135,631
                                                                                              ------                               ------                    -------          -------

    Operating income                                                                          98,182                               72,865                    181,740          137,902
                                                                                              ------                               ------                    -------          -------

    Other expense (income)

    Interest income                                                                            (465)                               (470)                     (936)           (946)

    Interest expense, net of amounts capitalized                                              57,131                               57,468                    114,066          115,281

    Loss on early extinguishments of debt                                                     30,962                                  904                     31,470            1,058

    Other, net                                                                                 1,270                                  670                      1,888              382

    Boyd's share of Borgata's non-operating items, net                                         9,112                                9,446                     16,773           17,967
                                                                                               -----                                -----                     ------           ------

    Total other expense, net                                                                  98,010                               68,018                    163,261          133,742
                                                                                              ------                               ------                    -------          -------

    Income before income taxes                                                                   172                                4,847                     18,479            4,160

    Income taxes benefit (provision)                                                         (6,597)                             (4,178)                    10,199          (9,673)
                                                                                              ------                               ------                     ------           ------

    Net income (loss)                                                                        (6,425)                                 669                     28,678          (5,513)

    Net (income) loss attributable to noncontrolling interest                                      -                                   -                         -               -
                                                                                                 ---                                 ---                       ---             ---

    Net income (loss) attributable to Boyd Gaming Corporation                                           $(6,425)                                  $669                      $28,678    $(5,513)
                                                                                                         =======                                   ====                      =======     =======

Non-GAAP Financial Measures

Regulation G, "Conditions for Use of Non-GAAP Financial Measures," prescribes the conditions for use of non-GAAP financial information in public disclosures. We believe that our presentations of the following non-GAAP financial measures are important supplemental measures of operating performance to investors: earnings before interest, taxes, depreciation and amortization (EBITDA), Adjusted EBITDA, Adjusted Earnings and Adjusted Earnings Per Share (Adjusted EPS). The following discussion defines these terms and why we believe they are useful measures of our performance. We do not provide a reconciliation of forward-looking non-GAAP financial measures to the corresponding forward-looking GAAP measure due to our inability to project special charges and certain expenses.

EBITDA and Adjusted EBITDA

EBITDA is a commonly used measure of performance in our industry that we believe, when considered with measures calculated in accordance with accounting principles generally accepted in the United States ("GAAP"), provides our investors a more complete understanding of our operating results before the impact of investing and financing transactions and income taxes and facilitates comparisons between us and our competitors. Management has historically adjusted EBITDA when evaluating operating performance because we believe that the inclusion or exclusion of certain recurring and non-recurring items is necessary to provide the most accurate measure of our core operating results and as a means to evaluate period-to-period results. We refer to this measure as Adjusted EBITDA. We have chosen to provide this information to investors to enable them to perform more meaningful comparisons of past, present and future operating results and as a means to evaluate the results of core on-going operations. We have historically reported this measure to our investors and believe that the continued inclusion of Adjusted EBITDA provides consistency in our financial reporting. We use Adjusted EBITDA in this press release because we believe it is useful to investors in allowing greater transparency related to a significant measure used by our management in their financial and operational decision-making. Adjusted EBITDA is among the more significant factors in management's internal evaluation of total company and individual property performance and in the evaluation of incentive compensation related to property management. Management also uses Adjusted EBITDA as a measure in the evaluation of potential acquisitions and dispositions. Adjusted EBITDA is also used by management in the annual budget process. Externally, we believe these measures continue to be used by investors in their assessment of our operating performance and the valuation of our company. Adjusted EBITDA reflects EBITDA adjusted for deferred rent, preopening expenses, share-based compensation expense, impairments of assets, asset transactions costs, loss on early extinguishments of debt and other operating charges, net, and Borgata's non-operating expenses, preopening expenses and other items and write-downs, net. For periods prior to the September 30, 2014, deconsolidation of Borgata, the calculation of Adjusted EBITDA includes 100% of the adjusting items for Borgata. For periods after the date of deconsolidation, the calculation includes Boyd's share of the adjusting items. Pro forma EBITDA and pro forma Adjusted EBITDA reflect Borgata on the equity method for all periods presented. Both EBITDA and Adjusted EBITDA include corporate expense.

Adjusted Earnings and Adjusted EPS

Adjusted Earnings is net income (loss) before preopening expenses, asset transactions costs, net gains on insurance settlements, impairments of assets, certain adjustments to property tax accruals, write-downs and other charges, net, accelerated amortization of deferred loan fees, gain or loss on early retirements of debt, other non-recurring adjustments, net, valuation adjustments related to the consolidation of Borgata, the impact on Boyd's income tax provision of tax audit settlements, and Borgata's preopening expenses and other items and write-downs, net. For periods prior to the September 30, 2014, deconsolidation of Borgata, the calculation of Adjusted Earnings includes 100% of the adjusting items for Borgata. For periods after the date of deconsolidation, the calculation includes Boyd's share of the adjusting items. Adjusted Earnings and Adjusted EPS are presented solely as supplemental disclosures because management believes that they are widely used measures of performance in the gaming industry.

Limitations on the Use of Non-GAAP Measures

The use of EBITDA, Adjusted EBITDA, Adjusted Earnings, Adjusted EPS and certain other non-GAAP financial measures has certain limitations. Our presentation of EBITDA, Adjusted EBITDA, Adjusted Earnings, Adjusted EPS or certain other non-GAAP financial measures may be different from the presentation used by other companies and therefore comparability may be limited. Depreciation and amortization expense, interest expense, income taxes and other items have been and will be incurred and are not reflected in the presentation of EBITDA or Adjusted EBITDA. Each of these items should also be considered in the overall evaluation of our results. Additionally, EBITDA and Adjusted EBITDA do not consider capital expenditures and other investing activities and should not be considered as a measure of our liquidity. We compensate for these limitations by providing the relevant disclosure of our depreciation and amortization, interest and income taxes, capital expenditures and other items both in our reconciliations to the historical GAAP financial measures and in our consolidated financial statements, all of which should be considered when evaluating our performance.

EBITDA, Adjusted EBITDA, Adjusted Earnings, Adjusted EPS and certain other non-GAAP financial measures are used in addition to and in conjunction with results presented in accordance with GAAP. EBITDA, Adjusted EBITDA, Adjusted Earnings, Adjusted EPS and certain other non-GAAP financial measures should not be considered as an alternative to net income, operating income, or any other operating performance measure prescribed by GAAP, nor should these measures be relied upon to the exclusion of GAAP financial measures. EBITDA, Adjusted EBITDA, Adjusted Earnings, Adjusted EPS and certain other non-GAAP financial measures reflect additional ways of viewing our operations that we believe, when viewed with our GAAP results and the reconciliations to the corresponding historical GAAP financial measures, provide a more complete understanding of factors and trends affecting our business than could be obtained absent this disclosure. Management strongly encourages investors to review our financial information in its entirety and not to rely on a single financial measure.

Forward-looking Statements and Company Information

This press release contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. Such statements contain words such as "may," "will," "might," "expect," "believe," "anticipate," "could," "would," "estimate," "continue," "pursue," or the negative thereof or comparable terminology, and may include (without limitation) information regarding the Company's expectations, goals or intentions regarding future performance. In addition, among others, forward-looking statements in this press release include statements regarding: the Company's views that there is a strengthening consumer market, the Company's statement that is remaining focused on continuing to produce strong results for shareholders, and all of the statements under the heading "Full Year 2015 Guidance." Forward-looking statements involve certain risks and uncertainties, and actual results may differ materially from those discussed in any such statement. These risks and uncertainties include, but are not limited to: fluctuations in the Company's operating results; recovery of its properties in various markets; the state of the economy and its effect on consumer spending and the Company's results of operations; the timing for economic recovery, its effect on the Company's business and the local economies where the Company's properties are located; the receipt of legislative, and other state, federal and local approvals for the Company's development projects; whether online gaming will become legalized in various states, the Company's ability to operate online gaming profitably, or otherwise; consumer reaction to fluctuations in the stock market and economic factors; the fact that the Company's expansion, development and renovation projects (including enhancements to improve property performance) are subject to many risks inherent in expansion, development or construction of a new or existing project; the effects of events adversely impacting the economy or the regions from which the Company draws a significant percentage of its customers; competition; litigation; financial community and rating agency perceptions of the Company and its subsidiaries; changes in laws and regulations, including increased taxes; the availability and price of energy, weather, regulation, economic, credit and capital market conditions; and the effects of war, terrorist or similar activity. Additional factors that could cause actual results to differ are discussed under the heading "Risk Factors" and in other sections of the Company's Annual Report on Form 10-K, its Quarterly Reports on Form 10-Q, and in the Company's other current and periodic reports filed from time to time with the SEC. All forward-looking statements in this press release are made as of the date hereof, based on information available to the Company as of the date hereof, and the Company assumes no obligation to update any forward-looking statement.

About Boyd Gaming

Headquartered in Las Vegas, Boyd Gaming Corporation (NYSE: BYD) is a leading diversified owner and operator of 22 gaming entertainment properties located in Nevada, Illinois, Indiana, Iowa, Kansas, Louisiana, Mississippi and New Jersey. Boyd Gaming press releases are available at www.prnewswire.com. Additional news and information on Boyd Gaming can be found at www.boydgaming.com.

Logo - http://photos.prnewswire.com/prnh/20030219/BOYDLOGO

To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/boyd-gaming-reports-second-quarter-2015-results-300118026.html

SOURCE Boyd Gaming Corporation