| Schedule of Long-term Debt Instruments |
Long-term debt, net of current maturities consists of the following: | | | | | | | | | | | | | | | | | | September 30, 2013 | | | | | | Unamortized | | | | Outstanding | | Unamortized | | Origination | | Long-Term | | Principal | | Discount | | Fees | | Debt, Net | (In thousands) | | Boyd Debt: | | | | | | | | Boyd Gaming Debt: | | | | | | | | New Credit Facility | $ | 1,447,900 |
| | $ | — |
| | $ | (4,500 | ) | | $ | 1,443,400 |
| 9.125% senior notes due 2018 | 500,000 |
| | — |
| | (6,392 | ) | | 493,608 |
| 9.00% senior notes due 2020 | 350,000 |
| | — |
| | — |
| | 350,000 |
| HoldCo Note | 147,800 |
| | (21,773 | ) | | — |
| | 126,027 |
| | 2,445,700 |
| | (21,773 | ) | | (10,892 | ) | | 2,413,035 |
| | | | | | | | | Peninsula Gaming Debt: | | | | | | | | Bank credit facility | 826,213 |
| | — |
| | — |
| | 826,213 |
| 8.375% senior notes due 2018 | 350,000 |
| | — |
| | — |
| | 350,000 |
| Other | 14 |
| | — |
| | — |
| | 14 |
| | 1,176,227 |
| | — |
| | — |
| | 1,176,227 |
| Total Boyd Debt | 3,621,927 |
| | (21,773 | ) | | (10,892 | ) | | 3,589,262 |
| | | | | | | | | Borgata Debt: | | | | | | | | Bank credit facility | 16,300 |
| | — |
| | — |
| | 16,300 |
| 9.50% senior secured notes due 2015 | 358,200 |
| | (1,731 | ) | | (4,064 | ) | | 352,405 |
| 9.875% senior secured notes due 2018 | 393,500 |
| | (1,887 | ) | | (6,837 | ) | | 384,776 |
| | 768,000 |
| | (3,618 | ) | | (10,901 | ) | | 753,481 |
| Less current maturities | 29,759 |
| | — |
| | — |
| | 29,759 |
| Long-term debt, net | $ | 4,360,168 |
| | $ | (25,391 | ) | | $ | (21,793 | ) | | $ | 4,312,984 |
|
| | | | | | | | | | | | | | | | | | December 31, 2012 | | | | | | Unamortized | | | | Outstanding | | Unamortized | | Origination | | Long-Term | | Principal | | Discount | | Fees | | Debt, Net | (In thousands) | | Boyd Debt: | | | | | | | | Boyd Gaming Debt: | | | | | | | | Prior Credit Facility | $ | 1,474,850 |
| | $ | (5,001 | ) | | $ | (3,214 | ) | | $ | 1,466,635 |
| 9.125% senior notes due 2018 | 500,000 |
| | — |
| | (7,320 | ) | | 492,680 |
| 9.00% senior notes due 2020 | 350,000 |
| | — |
| | — |
| | 350,000 |
| 6.75% senior subordinated notes due 2014 | 215,668 |
| | — |
| | — |
| | 215,668 |
| 7.125% senior subordinated notes due 2016 | 240,750 |
| | — |
| | — |
| | 240,750 |
| HoldCo Note and other | 158,141 |
| | (32,666 | ) | | — |
| | 125,475 |
| | 2,939,409 |
| | (37,667 | ) | | (10,534 | ) | | 2,891,208 |
| | | | | | | | | Peninsula Gaming Debt: | | | | | | | | Bank credit facility | 854,400 |
| | — |
| | — |
| | 854,400 |
| 8.375% senior notes due 2018 | 350,000 |
| | — |
| | — |
| | 350,000 |
| Other | 494 |
| | (3 | ) | | — |
| | 491 |
| | 1,204,894 |
| | (3 | ) | | — |
| | 1,204,891 |
| Total Boyd Debt | 4,144,303 |
| | (37,670 | ) | | (10,534 | ) | | 4,096,099 |
| | | | | | | | | Borgata Debt: | | | | | | | | Bank credit facility | 20,000 |
| | — |
| | — |
| | 20,000 |
| 9.50% senior secured notes due 2015 | 398,000 |
| | (2,525 | ) | | (5,928 | ) | | 389,547 |
| 9.875% senior secured notes due 2018 | 393,500 |
| | (2,103 | ) | | (7,620 | ) | | 383,777 |
| | 811,500 |
| | (4,628 | ) | | (13,548 | ) | | 793,324 |
| Less current maturities | 61,570 |
| | — |
| | — |
| | 61,570 |
| Long-term debt, net | $ | 4,894,233 |
| | $ | (42,298 | ) | | $ | (24,082 | ) | | $ | 4,827,853 |
|
|