Q2-2013 8-K Exhibt 99.1

Exhibit 99.1

Financial Contact:

Josh Hirsberg

(702) 792-7234

joshhirsberg@boydgaming.com

Media Contact:

David Strow

(702) 792-7386

davidstrow@boydgaming.com

BOYD GAMING REPORTS SECOND-QUARTER RESULTS

- Las Vegas Locals Segment Posts 12% EBITDA Gain -

LAS VEGAS - JULY 30, 2013 - Boyd Gaming Corporation (NYSE: BYD) today reported financial results for the second quarter ended June 30, 2013.

Boyd Gaming reported net revenues of $738.7 million, an increase of 20.3% from $614.1 million during the same quarter in 2012. Total Adjusted EBITDA⁽¹⁾ grew 40.7% to $160.2 million, compared to $113.8 million in the year-ago quarter. Results reflect the addition of the operations of Peninsula Gaming, LLC, which was acquired by the Company on November 20, 2012.

Boyd Gaming's wholly-owned business reported second-quarter 2013 net revenues of $565.9 million, up 29.0% from $438.7 million in the second quarter of 2012. Wholly-owned Adjusted EBITDA was $132.3 million, an increase of 59.3% from $83.1 million in the second quarter of 2012. Borgata, the Company's 50% joint venture, reported second-quarter 2013 net revenues of $172.9 million, compared to $175.4 million in the year-ago period, while Adjusted EBITDA was $27.8 million, down from $30.7 million in the second quarter of 2012.

Adjusted Earnings⁽¹⁾ for the second quarter 2013 reflect a loss of $0.1 million, breakeven on a per-share basis, compared to income of $4.2 million, or $0.05 per share, for the same period in 2012. The calculations of Adjusted Earnings and Adjusted Earnings per share are presented in a table at the end of this press release.

During the second quarter of 2013, the Company completed the sale of Dania Jai-Alai, realizing a pretax gain of $18.9 million. As a result of the sale, both the gain and the historical operating results of the Dania business are now presented as discontinued operations. For the second quarter of 2013, the discontinued operations reported income, net of tax, of $11.8 million, as compared to an after-tax loss of $0.7 million in the second quarter of 2012.

On a GAAP basis, and including the discontinued operations, the Company reported net income of $11.6 million, or $0.13 per share, for the second quarter 2013, compared to net income of $1.0 million, or $0.01 per share, for the year-ago period.

“We are making significant progress toward our strategic goals of strengthening our balance sheet and positioning ourselves for continued growth,” said Keith Smith, President and Chief Executive Officer of Boyd Gaming. “Operating efficiencies and effective marketing programs drove solid growth across our Las Vegas properties. And Borgata posted year-over-year gains as well, after factoring out the impact of a tax charge. Our Company is moving in the right direction, and I am optimistic about the outlook for our business.”


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

Year-To-Date Results

For the six months ended June 30, 2013, Boyd Gaming reported net revenues of $1.47 billion, an increase of 18.3% from the $1.25 billion in net revenues reported in the year-ago period. Total Adjusted EBITDA was $323.7 million, up 30.7% from $247.6 million in the prior year.

During the six months ended June 30, 2013, the Company's wholly-owned operations generated net revenues of $1.14 billion, up 27.0% from $894.2 million in the year-ago period, while wholly-owned Adjusted EBITDA increased 50.2% to $267.4 million, compared to $178.0 million in the comparable period 2012. Borgata reported net revenues of $338.5 million and Adjusted EBITDA of $56.3 million during the six-month period ended June 30, 2013, compared to $351.6 million in revenues and $69.6 million in Adjusted EBITDA in the year-ago period.

Adjusted Earnings for the six months ended June 30, 2013, were $1.3 million, or $0.01 per share, compared to $13.2 million, or $0.15 per share, during the six months ended June 30, 2012.

The discontinued operations reported income, net of tax, of $10.8 million for the six months ended June 30, 2013, as compared to an after-tax loss of $1.5 million in the first six months of 2012.

On a GAAP basis, and including the discontinued operations, the Company reported net income of $4.3 million, or $0.05 per share. By comparison, Boyd Gaming reported net income of $6.8 million, or $0.08 per share, for the six months ended June 30, 2012.

Key Operations Review

Las Vegas Locals

In the Las Vegas Locals segment, second-quarter 2013 net revenues were $149.7 million, up slightly from $149.0 million in the second quarter of 2012. Second-quarter 2013 Adjusted EBITDA rose 12.1% to $38.7 million, compared to $34.5 million in the year-ago period, as EBITDA grew for the second consecutive quarter. EBITDA margins improved by nearly 270 basis points due to refinements in our operations. We also continued to benefit from new slot marketing initiatives, which drove increased gaming revenue in the Locals segment.

Downtown

The Downtown Las Vegas region reported net revenues of $56.1 million for the second quarter of 2013, a slight increase from $55.9 million in the year-ago period. Adjusted EBITDA grew 14.7% to $9.3 million, compared to $8.1 million in the second quarter of 2012. Results reflect improved business volumes driven by increased visitor traffic along Fremont Street, as well as new marketing programs directed to Hawaiian customers. We also posted an improved operating performance at our charter service.

Midwest and South; Peninsula

In the Midwest and South segment, net revenues were $224.3 million, compared to $233.7 million in the second quarter of 2012. Adjusted EBITDA was $48.6 million versus $51.0 million in the year-ago period.

During the second quarter 2013, the Peninsula segment contributed net revenues of $135.8 million, and Adjusted EBITDA of $48.3 million.

Revenues were affected by increased competition throughout the region, particularly at our Gulf Coast properties; however, we were able to mitigate the impact to EBITDA through increased efficiencies in our operations. Despite the impact of severe weather, Kansas Star achieved significant revenue growth during the quarter, driven by new non-gaming amenities.

Borgata

Borgata, the Company's 50% joint venture, reported second-quarter 2013 net revenues of $172.9 million, compared to $175.4 million in the year-ago period. Adjusted EBITDA was $27.8 million, down from $30.7 million in the second quarter of 2012. The decline in EBITDA was attributable to a $4.3 million property tax charge for the first six months of 2013 that was recorded in the second quarter. Absent this charge, Borgata would have generated EBITDA of $32.1 million - up 4.5% over the prior year - due to greater efficiencies throughout the business, including more effective marketing programs.

Conference Call Information

Boyd Gaming will host its second-quarter 2013 conference call today, July 30, at 12:00 p.m. Eastern, on which the Company will provide guidance for the third quarter 2013. The conference call number is (888) 317-6003, passcode 6502739. 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:

http://www.videonewswire.com/event.asp?id=95174

Following the call's completion, a replay will be available by dialing (877) 344-7529 today, July 30, beginning at 2:00 p.m. Eastern and continuing through Tuesday, August 6, at 9 a.m. Eastern. The conference number for the replay will be 10031889. The replay will also be available on the Internet at www.boydgaming.com.

BOYD GAMING CORPORATION

Condensed Consolidated Statements of Operations

(Unaudited)



	Three Months Ended						Six Months Ended
	June 30,						June 30,
(In thousands, except per share data)	2013			2012			2013			2012
Revenues
Gaming	$	627,926		$	514,018		$	1,260,485		$	1,048,554
Food and beverage	112,804			105,187			224,578			211,218
Room	67,154			69,628			131,009			135,625
Other	41,898			35,784			81,209			71,505
Gross revenues	849,782			724,617			1,697,281			1,466,902
Less promotional allowances	111,034			110,547			222,949			221,163
Net revenues	738,748			614,070			1,474,332			1,245,739

Costs and expenses
Gaming	287,801			239,170			585,063			486,942
Food and beverage	64,242			60,250			124,295			114,209
Room	15,955			15,931			29,055			30,066
Other	31,199			26,680			59,373			52,696
Selling, general and administrative	127,000			109,671			251,028			218,318
Maintenance and utilities	41,042			39,387			80,251			77,995
Depreciation and amortization	70,318			50,661			140,356			100,635
Corporate expense	15,148			13,009			30,504			25,880
Preopening expenses	789			2,210			3,154			3,870
Impairments of assets	5,032			—			5,032			—
Asset transactions costs	614			6,242			3,627			6,272
Other operating charges and credits, net	229			(8,438		)	1,795			(8,221		)
Total costs and expenses	659,369			554,773			1,313,533			1,108,662
Operating income	79,379			59,297			160,799			137,077

Other expense (income)
Interest income	(570		)	(408		)	(1,226		)	(412		)
Interest expense, net of amounts capitalized	88,126			64,788			183,808			128,616
Other, net	2,419			—			1,901			—
Total other expense, net	89,975			64,380			184,483			128,204

Income (loss) from continuing operations before income taxes	(10,596		)	(5,083		)	(23,684		)	8,873
Income taxes	4,102			5,080			6,526			(1,623		)
Income (loss) from continuing operations, net of tax	(6,494		)	(3		)	(17,158		)	7,250
Income (loss) from discontinued operations, net of tax	11,753			(688		)	10,790			(1,466		)
Net income (loss)	5,259			(691		)	(6,368		)	5,784
Net loss attributable to noncontrolling interest	6,368			1,668			10,711			1,045
Net income attributable to Boyd Gaming Corporation	$	11,627		$	977		$	4,343		$	6,829

Basic net income (loss) per common share:
Continuing operations	$	—		$	0.02		$	(0.07	)	$	0.09
Discontinued operations	0.13			(0.01		)	0.12			(0.01		)
Basic net income per common share	$	0.13		$	0.01		$	0.05		$	0.08
Weighted average basic shares outstanding	89,230			87,588			88,606			87,559

Diluted net income (loss) per common share:
Continuing operations	$	—		$	0.02		$	(0.07	)	$	0.09
Discontinued operations	0.13			(0.01		)	0.12			(0.01		)
Diluted net income per common share	$	0.13		$	0.01		$	0.05		$	0.08
Weighted average diluted shares outstanding	90,265			87,829			89,447			87,978

BOYD GAMING CORPORATION

SUPPLEMENTAL INFORMATION

Reconciliation of Adjusted EBITDA to Operating Income (Loss)

(Unaudited)



	Three Months Ended						Six Months Ended
	June 30,						June 30,
(In thousands)	2013			2012			2013			2012
Net revenues by Reportable Segment
Las Vegas Locals	$	149,690		$	148,987		$	302,517		$	303,776
Downtown Las Vegas	56,128			55,939			110,211			112,947
Midwest and South	224,273			233,728			453,390			477,450
Peninsula (1)	135,780			—			269,693			—
Atlantic City	172,877			175,416			338,521			351,566
Net revenues	$	738,748		$	614,070		$	1,474,332		$	1,245,739

Adjusted EBITDA by Reportable Segment
Las Vegas Locals	$	38,723		$	34,535		$	77,928		$	73,021
Downtown Las Vegas	9,297			8,109			16,408			16,541
Midwest and South	48,625			51,003			98,307			109,133
Peninsula (1)	48,323			—			99,035			—
Wholly owned property Adjusted EBITDA	144,968			93,647			291,678			198,695
Corporate expense (2)	(12,628		)	(10,547		)	(24,266		)	(20,674		)
Wholly owned Adjusted EBITDA	132,340			83,100			267,412			178,021
Atlantic City	27,847			30,735			56,252			69,616
Adjusted EBITDA	160,187			113,835			323,664			247,637

Other operating costs and expenses
Deferred rent	958			996			1,915			1,992
Depreciation and amortization	70,318			50,661			140,356			100,635
Preopening expenses	789			2,210			3,154			3,870
Share-based compensation expense	2,894			2,837			6,985			5,953
Impairments of assets	5,032			—			5,032			—
Asset transactions costs	614			6,242			3,627			6,272
Other operating charges and credits, net	203			(8,408		)	1,796			(8,162		)
Total other operating costs and expenses	80,808			54,538			162,865			110,560
Operating income	79,379			59,297			160,799			137,077
Other non-operating items
Interest expense, net	87,556			64,380			182,582			128,204
Other, net	2,419			—			1,901			—
Total other non-operating items, net	89,975			64,380			184,483			128,204
Income (loss) from continuing operations before income taxes	(10,596		)	(5,083		)	(23,684		)	8,873
Income taxes	4,102			5,080			6,526			(1,623		)
Income (loss) from continuing operations, net of tax	(6,494		)	(3		)	(17,158		)	7,250
Income (loss) from discontinued operations, net of tax	11,753			(688		)	10,790			(1,466		)
Net income (loss)	5,259			(691		)	(6,368		)	5,784
Net (income) loss attributable to noncontrolling interest	6,368			1,668			10,711			1,045
Net income (loss) attributable to Boyd Gaming Corporation	$	11,627		$	977		$	4,343		$	6,829
________________________________________________ (1) Peninsula Gaming was acquired on November 20, 2012. (2) Reconciliation of corporate expense:



	Three Months Ended						Six Months Ended
	June 30,						June 30,
(In thousands)	2013			2012			2013			2012
Corporate expense as reported on Condensed Consolidated Statements of Operations	$	15,148		$	13,009		$	30,504		$	25,880
Corporate share-based compensation expense	(2,520		)	(2,462		)	(6,238		)	(5,206		)
Corporate expense as reported on the above table	$	12,628		$	10,547		$	24,266		$	20,674

BOYD GAMING CORPORATION

SUPPLEMENTAL INFORMATION

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

Net Income (Loss) Per Share to Adjusted Earnings (Loss) Per Share

(Unaudited)



	Three Months Ended						Six Months Ended
	June 30,						June 30,
(In thousands, except per share data)	2013			2012			2013			2012
Net income attributable to Boyd Gaming Corporation	$	11,627		$	977		$	4,343		$	6,829
Less: (income) loss from discontinued operations, net of tax (1)	(11,753		)	688			(10,790		)	1,466
Adjusted net income (loss) attributable to Boyd Gaming Corporation	(126		)	1,665			(6,447		)	8,295
Pretax adjustments related to Boyd Gaming:
Preopening expenses, excluding impact of LVE	735			4,826			5,033			9,078
Debt modification fees	1,976			—			1,976			—
Accelerated debt fee amortization	396			—			396			—
Asset transactions costs	544			6,256			3,223			6,330
Adjustments to property tax accruals, net	—			—			—			(597		)
Other operating charges and credits, net	229			(6,294		)	1,795			(6,091		)
Other non-operating expense (income)	—			—			(817		)	—

Pretax adjustments related to Borgata:
Preopening expenses	54			108			54			240
Valuation adjustments related to consolidation, net	(243		)	125			(502		)	(19		)
Impairment of assets	5,032			—			5,032			—
Asset transactions costs	70			(14		)	404			(58		)
Other non-operating expense (income)	—			(2,144		)	—			(2,130		)
Total adjustments	8,793			2,863			16,594			6,753

Income tax effect for above adjustments	(6,337		)	(1,306		)	(6,368		)	(2,716		)
Impact on noncontrolling interest, net	(2,458		)	945			(2,496		)	901
Adjusted earnings (loss)	$	(128	)	$	4,167		$	1,283		$	13,233

Net income (loss) per share attributable to Boyd Gaming Corporation	$	0.13		$	0.01		$	0.05		$	0.08
Less: (income) loss from discontinued operations, net of tax (1)	(0.13		)	0.01			(0.12		)	0.01
Adjusted net income (loss) per share attributable to Boyd Gaming Corporation	—			0.02			(0.07		)	0.09
Pretax adjustments related to Boyd Gaming:
Preopening expenses, excluding impact of LVE	0.01			0.05			0.06			0.10
Debt modification fees	0.02			—			0.02			—
Accelerated debt fee amortization	—			—			—			—
Asset transactions costs	0.01			0.07			0.04			0.07
Adjustments to property tax accruals, net	—			—			—			(0.01		)
Other operating charges and credits, net	—			(0.07		)	0.02			(0.07		)
Other non-operating expense (income)	—			—			(0.01		)	—

Pretax adjustments related to Borgata:
Preopening expenses	—			—			—			—
Valuation adjustments related to consolidation, net	—			—			(0.01		)	—
Impairments of assets	0.06			—			0.06			—
Asset transactions costs	—			—			—			—
Other non-operating expense (income)	—			(0.02		)	—			(0.02		)
Total adjustments	0.10			0.03			0.18			0.07

Income tax effect for above adjustments	(0.07		)	(0.01		)	(0.07		)	(0.03		)
Impact on noncontrolling interest, net	(0.03		)	0.01			(0.03		)	0.02
Adjusted earnings (loss) per share	$	—		$	0.05		$	0.01		$	0.15

Weighted average shares outstanding	89,230			87,829			89,447			87,978

____________________________________________________

(1) Results from all periods are adjusted to exclude the financial results of Dania Jai-Alai, which was sold during the second quarter of 2013.



BOYD GAMING CORPORATION
SUPPLEMENTAL INFORMATION
Condensed Consolidating Statement of Operations
Three Months Ended June 30, 2013
(Unaudited)

		Boyd Gaming Wholly Owned
		Excluding
		Peninsula			Peninsula															Boyd Gaming
(In thousands, except per share data)		Segment			Segment			Eliminations			Total			Borgata (1)			Eliminations			Consolidated
Revenues
	Gaming	$	351,927		$	126,617		$	—		$	478,544		$	149,382		$	—		$	627,926
	Food and beverage	67,606			10,075			—			77,681			35,123			—			112,804
	Room	38,679			—			—			38,679			28,475			—			67,154
	Other	31,584			4,570			(5,106		)	31,048			10,850			—			41,898
Gross revenues		489,796			141,262			(5,106		)	625,952			223,830			—			849,782
	Less promotional allowances	54,600			5,481			—			60,081			50,953			—			111,034
	Net revenues	435,196			135,781			(5,106		)	565,871			172,877			—			738,748

Costs and expenses
	Gaming	172,811			59,798			—			232,609			55,192			—			287,801
	Food and beverage	36,369			6,814			—			43,183			21,059			—			64,242
	Room	10,749			—			—			10,749			5,206			—			15,955
	Other	18,457			8,350			(5,106		)	21,701			9,498			—			31,199
	Selling, general and administrative	73,016			14,362			—			87,378			39,622			—			127,000
	Maintenance and utilities	23,348			3,241			—			26,589			14,453			—			41,042
	Depreciation and amortization	32,547			22,268			—			54,815			15,503			—			70,318
	Corporate expense	14,367			781			—			15,148			—			—			15,148
	Preopening expenses	644			91			—			735			54			—			789
	Impairments of assets	—			—			—			—			5,032			—			5,032
	Asset transactions costs	491			53			—			544			70			—			614
	Other, net	94			135			—			229			—			—			229
	Total costs and expenses	382,893			115,893			(5,106		)	493,680			165,689			—			659,369

Operating income from Borgata		3,594			—			—			3,594			—			(3,594		)	—

Operating income (loss)		55,897			19,888			—			75,785			7,188			(3,594		)	79,379

Other expense (income)
	Interest income	(17		)	(553		)	—			(570		)	—			—			(570		)
	Interest expense, net of amounts capitalized	46,469			20,813			—			67,282			20,844			—			88,126
	Other income	(421		)	2,840			—			2,419			—			—			2,419
	Other non-operating expenses from Borgata, net	9,961			—			—			9,961			—			(9,961		)	—
	Total other expense, net	55,992			23,100			—			79,092			20,844			(9,961		)	89,975

Income (loss) from continuing operations before income taxes		(95		)	(3,212		)	—			(3,307		)	(13,656		)	6,367			(10,596		)
	Income taxes	5,381			(2,200		)	—			3,181			921			—			4,102
Income (loss) from continuing operations, net of tax		5,286			(5,412		)	—			(126		)	(12,735		)	6,367			(6,494		)
Income (loss) from discontinued operations, net of tax		11,753			—			—			11,753			—			—			11,753
Net income (loss)		17,039			(5,412		)	—			11,627			(12,735		)	6,367			5,259
	Net (income) loss attributable to noncontrolling interest	—			—			—			—			—			6,368			6,368
Net income (loss) attributable to Boyd Gaming Corporation		$	17,039		$	(5,412	)	$	—		$	11,627		$	(12,735	)	$	12,735		$	11,627



BOYD GAMING CORPORATION
SUPPLEMENTAL INFORMATION
Condensed Consolidating Statement of Operations
Three Months Ended June 30, 2013
(Unaudited)

		Boyd Gaming Wholly Owned
		Excluding
		Peninsula	Peninsula						Boyd Gaming
(In thousands, except per share data)		Segment	Segment	Eliminations	Total		Borgata (1)	Eliminations	Consolidated
Basic net income per common share
	Continuing operations				$	—			$	—
	Discontinued operations				0.13				0.13
	Basic net income (loss) per common share				$	0.13			$	0.13
	Weighted average basic shares outstanding				89,230				89,230

Diluted net income per common share
	Continuing operations				$	—			$	—
	Discontinued operations				0.13				0.13
	Diluted net income (loss) per common share				$	0.13			$	0.13
	Weighted average diluted shares outstanding				90,265				90,265

__________________________________________________

(1) 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 Statement of Operations
Three Months Ended June 30, 2012
(Unaudited)

(In thousands, except per share data)		Boyd Gaming Wholly Owned			Borgata (1)			LVE (Variable Interest Entity)			Eliminations			Boyd Gaming Consolidated
Revenues
	Gaming	$	361,546		$	152,472		$	—		$	—		$	514,018
	Food and beverage	69,317			35,870			—			—			105,187
	Room	39,957			29,671			—			—			69,628
	Other	25,624			10,160			2,724			(2,724		)	35,784
Gross revenues		496,444			228,173			2,724			(2,724		)	724,617
	Less promotional allowances	57,788			52,759			—			—			110,547
	Net revenues	438,656			175,414			2,724			(2,724		)	614,070

Costs and expenses
	Gaming	174,585			64,585			—			—			239,170
	Food and beverage	41,302			18,948			—			—			60,250
	Room	12,180			3,751			—			—			15,931
	Other	18,696			7,984			—			—			26,680
	Selling, general and administrative	74,675			34,989			7			—			109,671
	Maintenance and utilities	24,965			14,422			—			—			39,387
	Depreciation and amortization	34,647			16,014			—			—			50,661
	Corporate expense	13,009			—			—			—			13,009
	Preopening expenses	4,826			108			—			(2,724		)	2,210
	Asset transactions costs	6,256			(14		)	—			—			6,242
	Other, net	(6,294		)	(2,144		)	—			—			(8,438		)
	Total costs and expenses	398,847			158,643			7			(2,724		)	554,773

Operating income from Borgata		8,386			—			—			(8,386		)	—

Operating income (loss)		48,195			16,771			2,717			(8,386		)	59,297

Other expense (income)
	Interest income	(408		)	—			—			—			(408		)
	Interest expense, net of amounts capitalized	41,491			20,649			2,648			—			64,788
	Other non-operating expenses from Borgata, net	10,121			—			—			(10,121		)	—
	Total other expense, net	51,204			20,649			2,648			(10,121		)	64,380

Income (loss) from continuing operations, before income taxes		(3,009		)	(3,878		)	69			1,735			(5,083		)
	Income taxes	4,674			406			—			—			5,080
Income (loss) from continuing operations, net of tax		1,665			(3,472		)	69			1,735			(3		)
Income (loss) from discontinued operations, net of tax		(688		)	—			—			—			(688		)
Net income (loss)		977			(3,472		)	69			1,735			(691		)
	Net income (loss) attributable to noncontrolling interest	—			—			(69		)	1,737			1,668
Net income (loss) attributable to Boyd Gaming Corporation		$	977		$	(3,472	)	$	—		$	3,472		$	977



BOYD GAMING CORPORATION
SUPPLEMENTAL INFORMATION
Condensed Consolidating Statement of Operations
Three Months Ended June 30, 2012
(Unaudited)

(In thousands, except per share data)		Boyd Gaming Wholly Owned			Borgata (1)	LVE (Variable Interest Entity)	Eliminations	Boyd Gaming Consolidated
Basic net income (loss) per common share
	Continuing operations	$	0.02					$	0.02
	Discontinued operations	(0.01		)				(0.01		)
	Basic net income (loss) per common share	$	0.01					$	0.01
	Weighted average basic shares outstanding	87,588						87,588

Diluted net income (loss) per common share
	Continuing operations	$	0.02					$	0.02
	Discontinued operations	(0.01		)				(0.01		)
	Diluted net income (loss) per common share	$	0.01					$	0.01
	Weighted average diluted shares outstanding	87,829						87,829

__________________________________________________________

(1) 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 Statement of Operations
Six Months Ended June 30, 2013
(Unaudited)
		Boyd Gaming Wholly Owned
																	LVE
		Excluding															(Variable
		Peninsula			Peninsula												Interest						Boyd Gaming
(In thousands, except per share data)		Segment			Segment			Eliminations			Total			Borgata (1)			Entity) (2)			Eliminations			Consolidated
Revenues
	Gaming	$	712,896		$	252,527		$	—		$	965,423		$	295,062		$	—		$	—		$	1,260,485
	Food and beverage	135,754			19,766			—			155,520			69,058			—			—			224,578
	Room	75,860			—			—			75,860			55,149			—			—			131,009
	Other	63,179			8,266			(10,277		)	61,168			20,041			1,933			(1,933		)	81,209
Gross revenues		987,689			280,559			(10,277		)	1,257,971			439,310			1,933			(1,933		)	1,697,281
	Less promotional allowances	111,294			10,866			—			122,160			100,789			—			—			222,949
	Net revenues	876,395			269,693			(10,277		)	1,135,811			338,521			1,933			(1,933		)	1,474,332

Costs and expenses
	Gaming	352,168			116,557			—			468,725			116,338			—			—			585,063
	Food and beverage	72,394			13,514			—			85,908			38,387			—			—			124,295
	Room	20,852			—			—			20,852			8,203			—			—			29,055
	Other	37,662			15,813			(10,277		)	43,198			16,175			—			—			59,373
	Selling, general and administrative	147,899			28,732			—			176,631			74,397			—			—			251,028
	Maintenance and utilities	45,162			6,320			—			51,482			28,769			—			—			80,251
	Depreciation and amortization	65,280			43,965			—			109,245			31,111			—			—			140,356
	Corporate expense	28,637			1,867			—			30,504			—			—			—			30,504
	Preopening expenses	4,942			91			—			5,033			54			—			(1,933		)	3,154
	Impairments of assets	—			—			—			—			5,032			—			—			5,032
	Asset transactions costs	3,060			163			—			3,223			404			—			—			3,627
	Other, net	1,662			133			—			1,795			—			—			—			1,795
	Total costs and expenses	779,718			227,155			(10,277		)	996,596			318,870			—			(1,933		)	1,313,533

Operating income from Borgata		9,825			—			—			9,825			—			—			(9,825		)	—

Operating income (loss)		106,502			42,538			—			149,040			19,651			1,933			(9,825		)	160,799

Other expense (income)
	Interest income	(144		)	(1,082		)	—			(1,226		)	—			—			—			(1,226		)
	Interest expense, net of amounts capitalized	96,614			43,199			—			139,813			41,618			2,377			—			183,808
	Other income (expense)	(420		)	2,321			—			1,901			—			—			—			1,901
	Other non-operating expenses from Borgata, net	20,092			—			—			20,092			—			—			(20,092		)	—
	Total other expense, net	116,142			44,438			—			160,580			41,618			2,377			(20,092		)	184,483

Income (loss) from continuing operations before income taxes		(9,640		)	(1,900		)	—			(11,540		)	(21,967		)	(444		)	10,267			(23,684		)
	Income taxes	11,984			(6,891		)	—			5,093			1,433			—			—			6,526
Income (loss) from continuing operations, net of tax		2,344			(8,791		)	—			(6,447		)	(20,534		)	(444		)	10,267			(17,158		)
Income (loss) from discontinued operations, net of tax		10,790			—			—			10,790			—			—			—			10,790
Net income (loss)		13,134			(8,791		)	—			4,343			(20,534		)	(444		)	10,267			(6,368		)
	Net (income) loss attributable to noncontrolling interest	—			—			—			—			—			444			10,267			10,711
Net income (loss) attributable to Boyd Gaming Corporation		$	13,134		$	(8,791	)	$	—		$	4,343		$	(20,534	)	$	—		$	20,534		$	4,343



BOYD GAMING CORPORATION
SUPPLEMENTAL INFORMATION
Condensed Consolidating Statement of Operations
Six Months Ended June 30, 2013
(Unaudited)

		Boyd Gaming Wholly Owned
									LVE
		Excluding							(Variable
		Peninsula	Peninsula						Interest		Boyd Gaming
(In thousands, except per share data)		Segment	Segment	Eliminations	Total			Borgata (1)	Entity) (2)	Eliminations	Consolidated
Basic net income per common share
	Continuing operations				$	(0.07	)				$	(0.07	)
	Discontinued operations				0.12						0.12
	Basic net income (loss) per common share				$	0.05					$	0.05
	Weighted average basic shares outstanding				88,606						88,606

Diluted net income per common share
	Continuing operations				$	(0.07	)				$	(0.07	)
	Discontinued operations				0.12						0.12
	Diluted net income (loss) per common share				$	0.05					$	0.05
	Weighted average diluted shares outstanding				89,447						89,447

__________________________________________________

(2) Boyd Gaming's contractual agreements with LVE were terminated on March 4, 2013, in connection with the sale of the Echelon development site. As a result, Boyd Gaming ceased consolidation of LVE as of that date. The financial results presented for LVE include only that portion of the period that the variable interest entity was consolidated by Boyd Gaming.



BOYD GAMING CORPORATION
SUPPLEMENTAL INFORMATION
Condensed Consolidating Statement of Operations
Six Months Ended June 30, 2012
(Unaudited)

(In thousands, except per share data)		Boyd Gaming Wholly Owned			Borgata (1)			LVE (Variable Interest Entity)			Eliminations			Boyd Gaming Consolidated
Revenues
	Gaming	$	740,629		$	307,925		$	—		$	—		$	1,048,554
	Food and beverage	139,102			72,116			—			—			211,218
	Room	78,797			56,828			—			—			135,625
	Other	52,767			18,738			5,448			(5,448		)	71,505
Gross revenues		1,011,295			455,607			5,448			(5,448		)	1,466,902
	Less promotional allowances	117,121			104,042			—			—			221,163
	Net revenues	894,174			351,565			5,448			(5,448		)	1,245,739

Costs and expenses
	Gaming	359,309			127,633			—			—			486,942
	Food and beverage	77,420			36,789			—			—			114,209
	Room	23,112			6,954			—			—			30,066
	Other	38,381			14,315			—			—			52,696
	Selling, general and administrative	150,779			67,529			10			—			218,318
	Maintenance and utilities	49,266			28,729			—			—			77,995
	Depreciation and amortization	69,491			31,144			—			—			100,635
	Corporate expense	25,880			—			—			—			25,880
	Preopening expenses	9,078			240			—			(5,448		)	3,870
	Asset transactions costs	6,330			(58		)	—			—			6,272
	Other, net	(6,091		)	(2,130		)	—			—			(8,221		)
	Total costs and expenses	802,955			311,145			10			(5,448		)	1,108,662

Operating income from Borgata		20,210			—			—			(20,210		)	—

Operating income (loss)		111,429			40,420			5,438			(20,210		)	137,077

Other expense (income)
	Interest income	(412		)	—			—			—			(412		)
	Interest expense, net of amounts capitalized	81,444			41,131			6,041			—			128,616
	Other non-operating expenses from Borgata, net	20,651			—			—			(20,651		)	—
	Total other expense, net	101,683			41,131			6,041			(20,651		)	128,204

Income (loss) from continuing operations before income taxes		9,746			(711		)	(603		)	441			8,873
	Income taxes	(1,451		)	(172		)	—			—			(1,623		)
Income (loss) from continuing operations, net of tax		8,295			(883		)	(603		)	441			7,250
Income (loss) from discontinued operations, net of tax		(1,466		)	—			—			—			(1,466		)
Net income (loss)		6,829			(883		)	(603		)	441			5,784
	Net income (loss) attributable to noncontrolling interest	—			—			603			442			1,045
Net income (loss) attributable to Boyd Gaming Corporation		$	6,829		$	(883	)	$	—		$	883		$	6,829



BOYD GAMING CORPORATION
SUPPLEMENTAL INFORMATION
Condensed Consolidating Statement of Operations
Six Months Ended June 30, 2012
(Unaudited)

(In thousands, except per share data)		Boyd Gaming Wholly Owned			Borgata (1)	LVE (Variable Interest Entity)	Eliminations	Boyd Gaming Consolidated
Basic net income (loss) per common share
	Continuing operations	$	0.09					$	0.09
	Discontinued operations	(0.01		)				(0.01		)
	Basic net income (loss) per common share	$	0.08					$	0.08
	Weighted average basic shares outstanding	87,559						87,559

Diluted net income (loss) per common share
	Continuing operations	$	0.09					$	0.09
	Discontinued operations	(0.01		)				(0.01		)
	Diluted net income (loss) per common share	$	0.08					$	0.08
	Weighted average diluted shares outstanding	87,978						87,978

__________________________________________________________

(1) 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 Consolidated Statements of Operations of Peninsula Segment (1)

Successor and Predecessor Periods Comprising the Three and Six Month Periods Ended June 30, 2013 and 2012

(Unaudited)



	Successor			Predecessor (2)			Successor			Predecessor (2)
	Three Months			Three Months			Six Months			Six Months
	Ended			Ended			Ended			Ended
(In thousands)	June 30, 2013			June 30, 2012			June 30, 2013			June 30, 2012
Revenues
Gaming	$	126,617		$	125,341		$	252,527		$	252,890
Food and beverage	10,075			8,519			19,766			16,998
Other	4,570			4,197			8,266			7,763
Gross revenues	141,262			138,057			280,559			277,651
Less promotional allowances	5,482			5,100			10,866			10,035
Net revenues	135,780			132,957			269,693			267,616

Costs and expenses
Gaming	59,798			57,516			116,557			113,908
Food and beverage	6,813			5,409			13,514			10,599
Other	3,244			2,988			5,536			5,264
Selling, general and administrative	14,362			12,256			28,732			24,611
Maintenance and utilities	3,241			2,772			6,320			5,264
Depreciation and amortization	22,268			10,334			43,965			20,774
Corporate expense	781			2,487			1,867			5,346
Affiliate management fee	5,107			2,348			10,277			4,761
Preopening expenses	91			3			91			3
Asset transactions costs	53			(18		)	161			(37		)
Other operating items	135			2,173			135			2,173
Total costs and expenses	115,893			98,268			227,155			192,666
Operating income (loss)	19,887			34,689			42,538			74,950

Other expense (income)
Interest income	(553		)	(566		)	(1,082		)	(1,127		)
Interest expense, net of amounts capitalized	20,813			17,988			43,199			36,399
Loss from equity affiliates	47			16			345			44
Other non-operating income	2,793			—			1,976			—
Total other expense, net	23,100			17,438			44,438			35,316

Income (loss) before income taxes	(3,213		)	17,251			(1,900		)	39,634
Income taxes (3)	(2,200		)	—			(6,891		)	—
Net income (loss)	$	(5,413	)	$	17,251		$	(8,791	)	$	39,634

Adjusted EBITDA, after corporate expense	$	47,542		$	49,529		$	97,167		$	102,624

___________________________________

(1)

Peninsula Gaming, LLC ("PGL") was acquired by Boyd Gaming on November 20, 2012. In accordance with Generally Accepted Accounting Principles ("GAAP"), PGL's post acquisition financial results have been prepared on Boyd Gaming's ("Successor") basis of accounting and reflect adjustments resulting from the application of the acquisition method. Financial information for the prior year period has been prepared on PGL's ("Predecessor") basis of accounting. Consequently, the financial statements for the Successor and Predecessor periods are presented on different bases.


(2)	Certain amounts for the prior year have been reclassified to conform with the Successor presentation. These reclassifications had no impact on income from operations or net income as previously reported by the Predecessor.


(3)	The Predecessor was structured as a limited liability company and the members were taxed on their proportionate share of its taxable income. Accordingly, no provision for income taxes was included in the financial statements of the Predecessor.

Footnotes and Safe Harbor Statements

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

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 and other operating charges, net, and our share of Borgata's non-operating expenses, preopening expenses and other items and write-downs, net. In addition, Adjusted EBITDA includes corporate expense. A reconciliation of Adjusted EBITDA to net income (loss), based upon GAAP, is included in the financial schedules accompanying this release.

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, changes in the fair value of derivative instruments, gain or loss on early retirements of debt, other non-recurring adjustments, net, valuation adjustments related to the consolidation of Borgata, and our share of Borgata's preopening expenses and other items and write-downs, net. 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. A reconciliation of net income (loss) based upon GAAP to Adjusted Earnings and Adjusted EPS are included in the financial schedules accompanying this release.

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 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 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, forward-looking statements in this press release include statements regarding: progress towards the Company's strategic goals: strengthening of the Company's balance sheet and positioning itself for continued growth, and that the Company is moving in the right direction, and optimism about the outlook for the Company's business. Forward looking statements also include statements regarding improvements in the Company's Las Vegas Locals business; the potential for online gaming, the Company's online gaming strategy, the status of online gaming in Nevada and New Jersey, the potential for other states to legalize online gaming and that online gaming provides a compelling opportunity to significantly grow and diversify the Company's business; the effect of the Company's new slot initiatives and related marketing programs; and improving trends in certain of the geographic areas where the Company operates. 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 in Florida, California and other jurisdictions; 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.