In lieu thereof, we include the following:



	Pinnacle Entertainment, Inc.			100% Owned Guarantor Subsidiaries(a)			Non- Guarantor Subsidiaries(b)			Consolidating and Eliminating Entries			Pinnacle Entertainment, Inc. Consolidated
	(in millions)
Statements of Operations
For the three months ended June 30, 2015
Revenues:
Gaming	$	—		$	519.3		$	—		$	—		$	519.3
Food and beverage	—			31.5			—			—			31.5
Lodging	—			13.1			—			—			13.1
Retail, entertainment and other	—			18.1			—			—			18.1
	—			582.0			—			—			582.0
Expenses:
Gaming	—			282.0			—			—			282.0
Food and beverage	—			29.0			—			—			29.0
Lodging	—			6.3			—			—			6.3
Retail, entertainment and other	—			8.1			—			—			8.1
General and administrative	23.5			83.5			0.1			—			107.1
Depreciation and amortization	2.0			59.9			—			—			61.9
Pre-opening, development and other costs	6.0			0.1			—			—			6.1
Write-downs, reserves and recoveries, net	—			(8.1		)	8.4			—			0.3
	31.5			460.8			8.5			—			500.8
Operating income (loss)	(31.5		)	121.2			(8.5		)	—			81.2
Equity in earnings of subsidiaries	83.2			—			—			(83.2		)	—
Interest expense, net	(60.0		)	—			—			—			(60.0		)
Income (loss) from continuing operations before inter-company activity and income taxes	(8.3		)	121.2			(8.5		)	(83.2		)	21.2
Management fee and inter-company interest	35.5			(35.5		)	—			—			—
Income tax expense	(5.4		)	—			—			—			(5.4		)
Income (loss) from continuing operations	21.8			85.7			(8.5		)	(83.2		)	15.8
Income from discontinued operations, net of income taxes	—			4.7			—			—			4.7
Net income (loss)	21.8			90.4			(8.5		)	(83.2		)	20.5
Net loss attributable to non-controlling interest	—			—			(1.3		)	—			(1.3		)
Net income (loss) attributable to Pinnacle Entertainment, Inc.	$	21.8		$	90.4		$	(7.2	)	$	(83.2	)	$	21.8



	Pinnacle Entertainment, Inc.			100% Owned Guarantor Subsidiaries(a)			Non- Guarantor Subsidiaries(b)			Consolidating and Eliminating Entries			Pinnacle Entertainment, Inc. Consolidated
	(in millions)
For the six months ended June 30, 2015
Revenues:
Gaming	$	—		$	1,033.7		$	—		$	—		$	1,033.7
Food and beverage	—			63.5			—			—			63.5
Lodging	—			24.6			—			—			24.6
Retail, entertainment and other	—			33.0			—			—			33.0
	—			1,154.8			—			—			1,154.8
Expenses:
Gaming	—			546.8			—			—			546.8
Food and beverage	—			58.2			—			—			58.2
Lodging	—			12.1			—			—			12.1
Retail, entertainment and other	—			13.2			—			—			13.2
General and administrative	45.7			163.6			0.1			—			209.4
Depreciation and amortization	6.3			123.4			—			—			129.7
Pre-opening, development and other costs	7.4			0.2			0.1			—			7.7
Write-downs, reserves and recoveries, net	3.0			(8.0		)	8.4			—			3.4
	62.4			909.5			8.6			—			980.5
Operating income (loss)	(62.4		)	245.3			(8.6		)	—			174.3
Equity in earnings of subsidiaries	171.4			—			—			(171.4		)	—
Interest expense, net	(121.1		)	—			—			—			(121.1		)
Loss from equity method investment	—			—			(0.1		)	—			(0.1		)
Income (loss) from continuing operations before inter-company activity and income taxes	(12.1		)	245.3			(8.7		)	(171.4		)	53.1
Management fee and inter-company interest	71.4			(71.4		)	—			—			—
Income tax expense	(10.3		)	—			—			—			(10.3		)
Income (loss) from continuing operations	49.0			173.9			(8.7		)	(171.4		)	42.8
Income from discontinued operations, net of income taxes	—			4.9			—			—			4.9
Net income (loss)	49.0			178.8			(8.7		)	(171.4		)	47.7
Net loss attributable to non-controlling interest	—			—			(1.3		)	—			(1.3		)
Net income (loss) attributable to Pinnacle Entertainment, Inc.	$	49.0		$	178.8		$	(7.4	)	$	(171.4	)	$	49.0



	Pinnacle Entertainment, Inc.			100% Owned Guarantor Subsidiaries(a)			Non- Guarantor Subsidiaries(b)			Consolidating and Eliminating Entries			Pinnacle Entertainment, Inc. Consolidated
	(in millions)
For the three months ended June 30, 2014
Revenues:
Gaming	$	—		$	493.3		$	—		$	—		$	493.3
Food and beverage	—			30.4			—			—			30.4
Lodging	—			13.8			—			—			13.8
Retail, entertainment and other	—			17.7			—			—			17.7
	—			555.2			—			—			555.2
Expenses:
Gaming	—			266.6			—			—			266.6
Food and beverage	—			28.2			—			—			28.2
Lodging	—			6.5			—			—			6.5
Retail, entertainment and other	—			6.7			—			—			6.7
General and administrative	28.6			83.4			0.1			—			112.1
Depreciation and amortization	1.8			56.9			—			—			58.7
Pre-opening, development and other costs	2.1			4.7			0.2			—			7.0
Write-downs, reserves and recoveries, net	3.0			(0.4		)	—			—			2.6
	35.5			452.6			0.3			—			488.4
Operating income (loss)	(35.5		)	102.6			(0.3		)	—			66.8
Equity in earnings of subsidiaries	65.1			—			—			(65.1		)	—
Interest expense, net	(62.8		)	0.8			—			—			(62.0		)
Loss on early extinguishment of debt	(8.2		)	—			—			—			(8.2		)
Income (loss) from continuing operations before inter-company activity and income taxes	(41.4		)	103.4			(0.3		)	(65.1		)	(3.4		)
Management fee and inter-company interest	38.0			(38.0		)	—			—			—
Income tax benefit	1.1			—			—			—			1.1
Income (loss) from continuing operations	(2.3		)	65.4			(0.3		)	(65.1		)	(2.3		)
Income (loss) from discontinued operations, net of income taxes	—			—			—			—			—
Net income (loss)	$	(2.3	)	$	65.4		$	(0.3	)	$	(65.1	)	$	(2.3	)



	Pinnacle Entertainment, Inc.			100% Owned Guarantor Subsidiaries(a)			Non- Guarantor Subsidiaries(b)			Consolidating and Eliminating Entries			Pinnacle Entertainment, Inc. Consolidated
	(in millions)
For the six months ended June 30, 2014
Revenues:
Gaming	$	—		$	973.4		$	—		$	—		$	973.4
Food and beverage	—			58.0			—			—			58.0
Lodging	—			24.6			—			—			24.6
Retail, entertainment and other	—			32.0			—			—			32.0
	—			1,088.0			—			—			1,088.0
Expenses:
Gaming	—			514.6			—			—			514.6
Food and beverage	—			52.9			—			—			52.9
Lodging	—			11.6			—			—			11.6
Retail, entertainment and other	—			11.3			—			—			11.3
General and administrative	51.3			161.0			0.1			—			212.4
Depreciation and amortization	3.5			113.6			—			—			117.1
Pre-opening, development and other costs	2.6			7.5			0.2			—			10.3
Write-downs, reserves and recoveries, net	3.0			0.2			—			—			3.2
	60.4			872.7			0.3			—			933.4
Operating income (loss)	(60.4		)	215.3			(0.3		)	—			154.6
Equity in earnings of subsidiaries	141.1			—			—			(141.1		)	—
Interest expense, net	(131.2		)	2.4			—			—			(128.8		)
Loss on early extinguishment of debt	(8.2		)	—			—			—			(8.2		)
Income (loss) from continuing operations before inter-company activity and income taxes	(58.7		)	217.7			(0.3		)	(141.1		)	17.6
Management fee and inter-company interest	76.6			(76.6		)	—			—			—
Income tax expense	(1.1		)	—			—			—			(1.1		)
Income (loss) from continuing operations	16.8			141.1			(0.3		)	(141.1		)	16.5
Income (loss) from discontinued operations, net of income taxes	—			0.4			(0.1		)	—			0.3
Net income (loss)	$	16.8		$	141.5		$	(0.4	)	$	(141.1	)	$	16.8



	Pinnacle Entertainment, Inc.			100% Owned Guarantor Subsidiaries(a)		Non- Guarantor Subsidiaries(b)		Consolidating and Eliminating Entries			Pinnacle Entertainment, Inc. Consolidated
	(in millions)
Balance Sheets
As of June 30, 2015
Current assets, excluding discontinued operations	$	45.9		$	144.3	$	16.2	$	—		$	206.4
Property and equipment, net	26.4			2,893.4		5.2		—			2,925.0
Goodwill	—			916.0		—		—			916.0
Intangible assets, net	—			516.4		—		—			516.4
Other non-current assets	54.2			4.2		25.2		—			83.6
Investment in subsidiaries	4,567.6			—		—		(4,567.6		)	—
Assets held for sale and assets of discontinued operations	0.7			9.3		—		—			10.0
Inter-company	—			534.9		—		(534.9		)	—
Total assets	$	4,694.8		$	5,018.5	$	46.6	$	(5,102.5	)	$	4,657.4
Current liabilities, excluding discontinued operations	$	91.8		$	204.9	$	—	$	—		$	296.7
Long-term debt less current portion	3,782.2			0.1		—		—			3,782.3
Other non-current liabilities	(54.7		)	281.0		—		—			226.3
Liabilities held for sale and liabilities of discontinued operations	—			0.1		—		—			0.1
Inter-company	533.6			—		1.3		(534.9		)	—
Total liabilities	4,352.9			486.1		1.3		(534.9		)	4,305.4
Total Pinnacle stockholders' equity	341.9			4,532.4		35.2		(4,567.6		)	341.9
Non-controlling interest	—			—		10.1		—			10.1
Total equity	341.9			4,532.4		45.3		(4,567.6		)	352.0
Total liabilities and stockholders' equity	$	4,694.8		$	5,018.5	$	46.6	$	(5,102.5	)	$	4,657.4
As of December 31, 2014
Current assets, excluding discontinued operations	$	73.4		$	184.5	$	23.3	$	(23.3	)	$	257.9
Property and equipment, net	34.3			2,977.2		5.4		—			3,016.9
Goodwill	—			916.0		3.3		—			919.3
Intangible assets, net	—			524.3		5.0		—			529.3
Other non-current assets	60.0			4.6		24.4		—			89.0
Investment in subsidiaries	4,470.8			—		—		(4,470.8		)	—
Assets held for sale and assets of discontinued operations	3.6			17.7		—		—			21.3
Inter-company	—			352.0		—		(352.0		)	—
Total assets	$	4,642.1		$	4,976.3	$	61.4	$	(4,846.1	)	$	4,833.7
Current liabilities, excluding discontinued operations	$	100.8		$	273.1	$	—	$	(23.3	)	$	350.6
Long-term debt less current portion	3,975.5			0.1		—		—			3,975.6
Other non-current liabilities	(63.0		)	280.7		—		—			217.7
Liabilities held for sale and liabilities of discontinued operations	—			0.4		—		—			0.4
Inter-company	350.8			—		1.2		(352.0		)	—
Total liabilities	4,364.1			554.3		1.2		(375.3		)	4,544.3
Total Pinnacle stockholders' equity	278.0			4,422.0		48.8		(4,470.8		)	278.0
Non-controlling interest	—			—		11.4		—			11.4
Total equity	278.0			4,422.0		60.2		(4,470.8		)	289.4
Total liabilities and stockholders' equity	$	4,642.1		$	4,976.3	$	61.4	$	(4,846.1	)	$	4,833.7



	Pinnacle Entertainment, Inc.			100% Owned Guarantor Subsidiaries(a)			Non- Guarantor Subsidiaries(b)			Consolidating and Eliminating Entries		Pinnacle Entertainment, Inc. Consolidated
	(in millions)
Statements of Cash Flows
For the six months ended June 30, 2015
Cash provided by operating activities	$	161.1		$	7.9		$	17.0		$	—	$	186.0
Capital expenditures	(3.3		)	(38.4		)	—			—		(41.7		)
Net proceeds from dispositions of discontinued operations and assets held for sale	—			25.1			—			—		25.1
Purchase of intangible asset	—			(25.0		)	—			—		(25.0		)
Other	25.1			(24.8		)	(0.9		)	—		(0.6		)
Cash provided by (used in) investing activities	21.8			(63.1		)	(0.9		)	—		(42.2		)
Proceeds from credit facility	73.1			—			—			—		73.1
Repayments under credit facility	(265.1		)	—			—			—		(265.1		)
Other	5.5			—			—			—		5.5
Cash used in financing activities	(186.5		)	—			—			—		(186.5		)
Change in cash and cash equivalents	(3.6		)	(55.2		)	16.1			—		(42.7		)
Cash and cash equivalents, beginning of period	6.4			158.3			—			—		164.7
Cash and cash equivalents, end of period	$	2.8		$	103.1		$	16.1		$	—	$	122.0

For the six months ended June 30, 2014
Cash provided by (used in) operating activities	$	(4.8	)	$	142.3		$	(3.2	)	$	—	$	134.3
Capital expenditures	(7.2		)	(142.6		)	—			—		(149.8		)
Net proceeds from disposition of discontinued operations and assets held for sale	—			252.3			—			—		252.3
Purchase of intangible asset	—			(25.0		)	—			—		(25.0		)
Escrow refund	—			25.0			—			—		25.0
Restricted cash	5.9			—			—			—		5.9
Other	253.0			(252.6		)	0.3			—		0.7
Cash provided by (used in) investing activities	251.7			(142.9		)	0.3			—		109.1
Proceeds from credit facility	194.3			—			—			—		194.3
Repayments under credit facility	(473.3		)	—			—			—		(473.3		)
Other	3.7			—			—			—		3.7
Cash used in financing activities	(275.3		)	—			—			—		(275.3		)
Change in cash and cash equivalents	(28.4		)	(0.6		)	(2.9		)	—		(31.9		)
Cash and cash equivalents, beginning of period	28.6			142.3			27.7			—		198.6
Cash and cash equivalents, end of period	$	0.2		$	141.7		$	24.8		$	—	$	166.7

_______________________

(a)

As of June 30, 2015, the following material subsidiaries are identified as guarantors of our senior and senior subordinated notes: Belterra Resort Indiana, LLC; Boomtown, LLC; Casino Magic, LLC; Louisiana-I Gaming; PNK (Baton Rouge) Partnership; PNK (BOSSIER CITY), Inc.; PNK Development 7, LLC; PNK Development 8, LLC; PNK Development 9, LLC; PNK (LAKE CHARLES), L.L.C.; PNK (Ohio), LLC; PNK (Ohio) II, LLC; PNK (Ohio) III, LLC; PNK (River City), LLC; PNK (SAM), LLC; PNK (SAZ), LLC; Ameristar Casino Black Hawk, Inc.; Ameristar Casino Council Bluffs, Inc.; Ameristar Casino St. Charles, Inc.; Ameristar Casino Kansas City, Inc.; Ameristar Casino Vicksburg, Inc.; Cactus Pete’s, Inc.; Ameristar East Chicago Holdings, LLC; and Ameristar Casino East Chicago, LLC. In addition, certain other immaterial subsidiaries are also guarantors of our senior and senior subordinated notes.


(b)	Guarantor subsidiaries of our senior and senior subordinated notes exclude subsidiaries with approximately $46.6 million in cash and other assets as of June 30, 2015, that include a subsidiary that owns a majority interest in the licensee of Retama Park Racetrack and certain other subsidiaries.