Condensed Consolidating Financial Information | CONDENSED CONSOLIDATING FINANCIAL INFORMATION Separate condensed consolidating financial information for our subsidiary guarantors and non-guarantors of our 9.00% Senior Notes due July 2020 and our 6.875% Senior Notes due May 2023 is presented below. The notes are fully and unconditionally guaranteed, on a joint and several basis, by certain of our current and future domestic restricted subsidiaries, all of which are 100% owned by us. The non-guarantors primarily represent those entities comprising our Peninsula segment, special purpose entities, tax holding companies, our less significant operating subsidiaries and our less than wholly owned subsidiaries. Condensed Consolidating Balance Sheets September 30, 2015 Non- Non- Guarantor Guarantor Subsidiaries Subsidiaries Guarantor (100% (Not 100% (In thousands) Parent Subsidiaries Owned) Owned) Eliminations Consolidated Assets Cash and cash equivalents $ 3 $ 94,342 $ 30,481 $ 219 $ — $ 125,045 Other current assets 13,726 75,154 32,967 — (18,724 ) 103,123 Property and equipment, net 60,815 1,746,830 417,998 — — 2,225,643 Investments in subsidiaries 3,531,500 153,970 — — (3,434,337 ) 251,133 Intercompany receivable — 1,833,571 — — (1,833,571 ) — Other assets, net 44,084 9,247 51,339 — — 104,670 Intangible assets, net — 424,301 489,927 — — 914,228 Goodwill, net — 212,794 472,516 — — 685,310 Total assets $ 3,650,128 $ 4,550,209 $ 1,495,228 $ 219 $ (5,286,632 ) $ 4,409,152 Liabilities and Stockholders' Equity Current maturities of long-term debt $ 21,500 $ — $ 6,188 $ — $ — $ 27,688 Other current liabilities 92,761 160,714 72,666 — (283 ) 325,858 Accumulated losses of subsidiaries in excess of investment — — 293 — (293 ) — Intercompany payable 846,906 — 1,004,007 475 (1,851,388 ) — Long-term debt, net of current maturities 2,140,372 — 1,162,315 — — 3,302,687 Other long-term liabilities 42,468 143,864 60,416 — — 246,748 Boyd Gaming Corporation stockholders' equity (deficit) 506,121 4,245,631 (810,657 ) (256 ) (3,434,718 ) 506,121 Noncontrolling interest — — — — 50 50 Total stockholders' equity (deficit) 506,121 4,245,631 (810,657 ) (256 ) (3,434,668 ) 506,171 Total liabilities and stockholders' equity $ 3,650,128 $ 4,550,209 $ 1,495,228 $ 219 $ (5,286,632 ) $ 4,409,152 Condensed Consolidating Balance Sheets - continued December 31, 2014 Non- Non- Guarantor Guarantor Subsidiaries Subsidiaries Guarantor (100% (Not 100% (In thousands) Parent Subsidiaries Owned) Owned) Eliminations Consolidated Assets Cash and cash equivalents $ 2 $ 111,452 $ 33,668 $ 219 $ — $ 145,341 Other current assets 10,234 69,012 21,980 — (4,617 ) 96,609 Property and equipment, net 65,365 1,775,486 445,257 — — 2,286,108 Investments in subsidiaries 3,345,735 150,694 — — (3,273,712 ) 222,717 Intercompany receivable — 1,637,101 — — (1,637,101 ) — Other assets, net 36,600 9,149 62,841 — — 108,590 Intangible assets, net — 425,083 509,166 — — 934,249 Goodwill, net — 212,794 472,516 — — 685,310 Total assets $ 3,457,936 $ 4,390,771 $ 1,545,428 $ 219 $ (4,915,430 ) $ 4,478,924 Liabilities and Stockholders' Equity Current maturities of long-term debt $ 21,500 $ — $ 8,253 $ — $ — $ 29,753 Other current liabilities 82,711 160,542 84,427 — (238 ) 327,442 Accumulated losses of subsidiaries in excess of investment — — 3,619 — (3,619 ) — Intercompany payable 668,310 — 972,425 397 (1,641,132 ) — Long-term debt, net of current maturities 2,207,490 — 1,224,148 — — 3,431,638 Other long-term liabilities 39,888 169,824 42,292 — — 252,004 Boyd Gaming Corporation stockholders' equity (deficit) 438,037 4,060,405 (789,736 ) (178 ) (3,270,491 ) 438,037 Noncontrolling interest — — — — 50 50 Total stockholders' equity (deficit) 438,037 4,060,405 (789,736 ) (178 ) (3,270,441 ) 438,087 Total liabilities and stockholders' equity $ 3,457,936 $ 4,390,771 $ 1,545,428 $ 219 $ (4,915,430 ) $ 4,478,924 Condensed Consolidating Statements of Operations Three Months Ended September 30, 2015 Non- Non- Guarantor Guarantor Subsidiaries Subsidiaries Guarantor (100% (Not 100% (In thousands) Parent Subsidiaries Owned) Owned) Eliminations Consolidated Net revenues $ 28,946 $ 413,962 $ 137,854 $ — $ (34,449 ) $ 546,313 Costs and expenses Operating 450 224,649 74,767 — — 299,866 Selling, general and administrative 11,083 54,334 14,537 — — 79,954 Maintenance and utilities — 24,977 4,053 — — 29,030 Depreciation and amortization 1,657 31,327 18,361 — — 51,345 Corporate expense 13,503 50 1,456 — — 15,009 Preopening expenses 5 19 1,402 8 — 1,434 Asset transactions costs — 60 20 — — 80 Other operating items, net 136 36 — — — 172 Intercompany expenses 301 29,036 5,112 — (34,449 ) — Total costs and expenses 27,135 364,488 119,708 8 (34,449 ) 476,890 Equity in earnings of subsidiaries 57,937 25,974 (8 ) — (52,796 ) 31,107 Operating income (loss) 59,748 75,448 18,138 (8 ) (52,796 ) 100,530 Other expense (income) Interest expense, net 33,883 130 22,085 — — 56,098 Loss on early extinguishments of debt 444 — 419 — — 863 Other, net (2 ) 1,660 95 — — 1,753 Boyd's share of Borgata's non-operating items, net — 12,681 — — — 12,681 Total other expense, net 34,325 14,471 22,599 — — 71,395 Income (loss) before income taxes 25,423 60,977 (4,461 ) (8 ) (52,796 ) 29,135 Income taxes benefit (provision) 2 859 (4,571 ) — — (3,710 ) Net income (loss) $ 25,425 $ 61,836 $ (9,032 ) $ (8 ) $ (52,796 ) $ 25,425 Comprehensive income (loss) $ 26,067 $ 62,478 $ (8,390 ) $ (8 ) $ (54,080 ) $ 26,067 Condensed Consolidating Statements of Operations - continued Three Months Ended September 30, 2014 Non- Non- Guarantor Guarantor Subsidiaries Subsidiaries Guarantor (100% (Not 100% (In thousands) Parent Subsidiaries Owned) Owned) Eliminations Consolidated Net revenues $ 28,690 $ 398,573 $ 135,380 $ 209,946 $ (33,746 ) $ 738,843 Costs and expenses Operating 450 220,640 76,790 105,982 — 403,862 Selling, general and administrative 11,665 55,703 14,164 31,973 (69 ) 113,436 Maintenance and utilities — 25,967 3,967 15,116 — 45,050 Depreciation and amortization 1,246 31,475 19,309 14,138 — 66,168 Corporate expense 14,060 57 947 — — 15,064 Preopening expense 2 — 1,245 15 — 1,262 Impairments of assets — 12,098 6,181 — — 18,279 Asset transactions costs (1 ) 1,852 838 375 — 3,064 Other operating items, net 592 — 1 (1,709 ) — (1,116 ) Intercompany expenses 301 28,398 4,978 — (33,677 ) — Total costs and expenses 28,315 376,190 128,420 165,890 (33,746 ) 665,069 Equity in earnings of subsidiaries 18,973 12 (15 ) — (18,970 ) — Operating income (loss) 19,348 22,395 6,945 44,056 (18,970 ) 73,774 Other expense (income) Interest expense, net 33,230 1,254 22,661 17,809 — 74,954 Loss on early extinguishments of debt — — 71 — — 71 Other, net — — 116 — — 116 Total other expense, net 33,230 1,254 22,848 17,809 — 75,141 Income (loss) before income taxes (13,882 ) 21,141 (15,903 ) 26,247 (18,970 ) (1,367 ) Income taxes benefit (provision) (1,223 ) 5,829 (3,858 ) (2,709 ) — (1,961 ) Net income (loss) (15,105 ) 26,970 (19,761 ) 23,538 (18,970 ) (3,328 ) Net loss attributable to noncontrolling interest — — — — (11,777 ) (11,777 ) Net income (loss) attributable to controlling interest $ (15,105 ) $ 26,970 $ (19,761 ) $ 23,538 $ (30,747 ) $ (15,105 ) Comprehensive income (loss) $ (14,424 ) $ 27,651 $ (19,080 ) $ 23,538 $ (20,332 ) $ (2,647 ) Condensed Consolidating Statements of Operations - continued Nine Months Ended September 30, 2015 Non- Non- Guarantor Guarantor Subsidiaries Subsidiaries Guarantor (100% (Not 100% (In thousands) Parent Subsidiaries Owned) Owned) Eliminations Consolidated Net revenues $ 91,048 $ 1,255,657 $ 417,906 $ — $ (107,853 ) $ 1,656,758 Costs and expenses Operating 1,350 669,541 224,957 — — 895,848 Selling, general and administrative 35,828 162,718 44,110 — — 242,656 Maintenance and utilities — 69,643 11,322 — — 80,965 Depreciation and amortization 4,446 96,381 54,424 — — 155,251 Corporate expense 48,032 174 3,807 — — 52,013 Preopening expenses 7 69 2,615 78 — 2,769 Impairments of assets — — 1,065 — — 1,065 Asset transactions costs (43 ) 293 1,199 — — 1,449 Other operating items, net 136 106 100 — — 342 Intercompany expenses 903 91,226 15,724 — (107,853 ) — Total costs and expenses 90,659 1,090,151 359,323 78 (107,853 ) 1,432,358 Equity in earnings of subsidiaries 162,729 46,495 (78 ) — (151,276 ) 57,870 Operating income (loss) 163,118 212,001 58,505 (78 ) (151,276 ) 282,270 Other expense (income) Interest expense, net 101,302 1,251 66,675 — — 169,228 Loss on early extinguishments of debt 30,452 — 1,881 — — 32,333 Other, net 415 2,660 566 — — 3,641 Boyd's share of Borgata's non-operating items, net — 29,454 — — — 29,454 Total other expense, net 132,169 33,365 69,122 — — 234,656 Income (loss) before income taxes 30,949 178,636 (10,617 ) (78 ) (151,276 ) 47,614 Income taxes benefit (provision) 23,154 (3,091 ) (13,574 ) — — 6,489 Net income (loss) $ 54,103 $ 175,545 $ (24,191 ) $ (78 ) $ (151,276 ) $ 54,103 Comprehensive income (loss) $ 53,982 $ 175,424 $ (24,312 ) $ (78 ) $ (151,034 ) $ 53,982 Condensed Consolidating Statements of Operations - continued Nine Months Ended September 30, 2014 Non- Non- Guarantor Guarantor Subsidiaries Subsidiaries Guarantor (100% (Not 100% (In thousands) Parent Subsidiaries Owned) Owned) Eliminations Consolidated Net revenues $ 87,719 $ 1,215,918 $ 410,235 $ 559,064 $ (103,210 ) $ 2,169,726 Costs and expenses Operating 1,350 660,321 229,844 290,005 — 1,181,520 Selling, general and administrative 35,010 169,837 42,859 101,930 (142 ) 349,494 Maintenance and utilities — 72,855 11,271 47,211 — 131,337 Depreciation and amortization 4,399 94,351 57,366 42,129 — 198,245 Corporate expense 49,884 167 2,554 — — 52,605 Preopening expense 44 6 3,389 397 — 3,836 Impairments of assets 320 13,116 6,769 — — 20,205 Asset transactions costs 57 3,341 1,306 374 — 5,078 Other operating items, net 164 84 (2,111 ) — (1,863 ) Intercompany expenses 903 86,946 15,219 — (103,068 ) — Total costs and expenses 92,131 1,100,940 370,661 479,935 (103,210 ) 1,940,457 Equity in earnings of subsidiaries 84,689 (9,127 ) (128 ) — (75,434 ) — Operating income (loss) 80,277 105,851 39,446 79,129 (75,434 ) 229,269 Other expense (income) Interest expense, net 99,045 4,542 67,893 53,327 — 224,807 Loss on early extinguishments of debt — — 1,129 — — 1,129 Other, net — — 498 — — 498 Total other expense, net 99,045 4,542 69,520 53,327 — 226,434 Income (loss) before income taxes (18,768 ) 101,309 (30,074 ) 25,802 (75,434 ) 2,835 Income taxes provision (1,850 ) 4,377 (11,452 ) (3,125 ) — (12,050 ) Net income (loss) (20,618 ) 105,686 (41,526 ) 22,677 (75,434 ) (9,215 ) Net loss attributable to noncontrolling interest — — — — (11,403 ) (11,403 ) Net income (loss) attributable to controlling interest $ (20,618 ) $ 105,686 $ (41,526 ) $ 22,677 $ (86,837 ) $ (20,618 ) Comprehensive income (loss) $ (19,327 ) $ 106,977 $ (40,235 ) $ 22,677 $ (78,016 ) $ (7,924 ) Condensed Consolidating Statements of Cash Flows Nine Months Ended September 30, 2015 Non- Non- Guarantor Guarantor Subsidiaries Subsidiaries Guarantor (100% (Not 100% (In thousands) Parent Subsidiaries Owned) Owned) Eliminations Consolidated Cash flows from operating activities Net cash from operating activities $ (38,073 ) $ 216,405 $ 49,409 $ (78 ) $ 13,786 $ 241,449 Cash flows from investing activities Capital expenditures (38,068 ) (37,045 ) (11,884 ) — — (86,997 ) Net activity with affiliates — (196,470 ) — — 196,470 — Other investing activities 2,618 — 1,159 — — 3,777 Net cash from investing activities (35,450 ) (233,515 ) (10,725 ) — 196,470 (83,220 ) Cash flows from financing activities Borrowings under bank credit facility 627,000 — 262,100 — — 889,100 Payments under bank credit facility (949,700 ) — (335,550 ) — — (1,285,250 ) Payments on retirements of long-term debt (500,000 ) — — — — (500,000 ) Premium and consent fees paid (24,246 ) — — — — (24,246 ) Proceeds from issuance of senior secured notes 750,000 — — — — 750,000 Debt issue costs (14,001 ) — — — — (14,001 ) Net activity with affiliates 178,596 — 31,582 78 (210,256 ) — Share-based compensation activities, net 5,875 — — — — 5,875 Other financing activities — — (3 ) — — (3 ) Net cash from financing activities 73,524 — (41,871 ) 78 (210,256 ) (178,525 ) Net change in cash and cash equivalents 1 (17,110 ) (3,187 ) — — (20,296 ) Cash and cash equivalents, beginning of period 2 111,452 33,668 219 — 145,341 Cash and cash equivalents, end of period $ 3 $ 94,342 $ 30,481 $ 219 $ — $ 125,045 Condensed Consolidating Statements of Cash Flows - continued Nine Months Ended September 30, 2014 Non- Non- Guarantor Guarantor Subsidiaries Subsidiaries Guarantor (100% (Not 100% (In thousands) Parent Subsidiaries Owned) Owned) Eliminations Consolidated Cash flows from operating activities Net cash from operating activities $ (43,397 ) $ 188,817 $ 54,828 $ 35,866 $ (3,613 ) $ 232,501 Cash flows from investing activities Capital expenditures (24,090 ) (36,269 ) (22,635 ) (11,623 ) — (94,617 ) Deconsolidation of Borgata — — — (26,891 ) — (26,891 ) Net activity with affiliates — (169,594 ) 5,598 98 163,898 — Other investing activities — 1,629 (639 ) 2,197 — 3,187 Net cash from investing activities (24,090 ) (204,234 ) (17,676 ) (36,219 ) 163,898 (118,321 ) Cash flows from financing activities Borrowings under bank credit facility 605,000 — 242,100 410,900 — 1,258,000 Payments under bank credit facility (698,400 ) — (283,350 ) (444,900 ) — (1,426,650 ) Debt financing costs, net (84 ) — — (205 ) — (289 ) Net activity with affiliates 160,285 — — — (160,285 ) — Share-based compensation activities, net 783 — — — — 783 Other financing activities (95 ) — (7 ) (2,850 ) — (2,952 ) Net cash from financing activities 67,489 — (41,257 ) (37,055 ) (160,285 ) (171,108 ) Net change in cash and cash equivalents 2 (15,417 ) (4,105 ) (37,408 ) — (56,928 ) Cash and cash equivalents, beginning of period — 106,445 33,766 37,627 — 177,838 Cash and cash equivalents, end of period $ 2 $ 91,028 $ 29,661 $ 219 $ — $ 120,910 |