ELSINORE CORP
10-Q, 2000-08-14
MISCELLANEOUS AMUSEMENT & RECREATION
Previous: OPTICARE HEALTH SYSTEMS INC, 10-Q, EX-27, 2000-08-14
Next: ELSINORE CORP, 10-Q, EX-27, 2000-08-14







                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                    FORM 10-Q
     (MARK ONE)

     [X]  Quarterly  Report  Pursuant  to Section 13 or 15(d) of the  Securities
     Exchange Act of 1934 for the quarterly period ended June 30, 2000
                                       or

     [ ]  Transition  Report  Pursuant to Section 13 or 15(d) of the  Securities
     Exchange Act of 1934 for the transition period from _____ to _____

                          Commission File Number 1-7831

                              ELSINORE CORPORATION
             (Exact name of registrant as specified in its charter)


               Nevada                                        88 0117544
      (State or Other Jurisdiction                        (IRS Employer
       of Incorporation or Organization)                Identification No.)


                202 FREMONT STREET, LAS VEGAS, NEVADA          89101
              (Address of Principal Executive Offices)      (Zip Code)


     Registrant's Telephone Number (Including Area Code): 702/385-4011


     Indicate  by check mark  whether the  registrant  (1) has filed all reports
     required to be filed by Section 13 or 15(d) of the Securities  Exchange Act
     of 1934 during the preceding 12 months (or for such shorter period that the
     registrant was required to file such reports),  and (2) has been subject to
     such filing requirements for the past ninety (90) days.

                          YES X          NO

     APPLICABLE ONLY TO ISSUERS,  INVOLVED IN BANKRUPTCY  PROCEEDINGS DURING THE
     PRECEDING FIVE YEARS:

     Indicate by check mark whether the  registrant  has filed all documents and
     reports  required to be filed by Section 12, 13 or 15(d) of the  Securities
     Exchange Act of 1934 subsequent to the  distribution of securities  under a
     plan confirmed by a court.

                          YES X          NO





     Indicate the number of shares  outstanding of each of the issuer's  classes
     of common stock, as of the latest practicable date.



      TITLE OF STOCK                                       NUMBER OF SHARES
          CLASS                      DATE                     OUTSTANDING
          Common                August 11, 2000                4,993,965






                      Elsinore Corporation and Subsidiaries
                                    Form 10-Q
                       For the Quarter Ended June 30, 2000



                                      INDEX

PART I.  FINANCIAL INFORMATION:                                           PAGE
     Item 1.      Unaudited Condensed Consolidated Financial Statements:

                  Condensed Consolidated Balance Sheets at                4-5
                   June 30, 2000 and December 31, 1999

                  Condensed Consolidated Statements of Income             6-7
                   for the Three Months Ended June 30, 2000 and
                   Three Months Ended June 30, 1999

                  Condensed Consolidated Statements of Income             8-9
                   for the Six Months Ended June 30, 2000 and
                   Six Months Ended June 30, 1999

                  Condensed Consolidated Statement of Shareholders        10
                   Equity for the Six Months Ended June 30, 2000

                  Condensed Consolidated Statements of Cash Flows         11-12
                   for the Six Months Ended June 30, 2000 and
                   Six Months Ended June 30, 1999

                 Notes to Condensed Consolidated Financial Statements     13-17

     Item 2.     Management's Discussion and Analysis of                  17-28
                 Financial Condition and Results of
                 Operations

     Item 3.     Quantitative and Qualitative Disclosures                 28
                 About Market Risk




PART II. OTHER INFORMATION:
         Item 1.  Legal Proceedings                                       29

         Item 6.  Exhibits and Reports                                    30

 SIGNATURES                                                               31

PART 1.  FINANCIAL INFORMATION
Item 1.  Consolidated Financial Statements
<TABLE>
<CAPTION>


                      Elsinore Corporation and Subsidiaries
                      Condensed Consolidated Balance Sheets
                       June 30, 2000 and December 31, 1999
                                    Unaudited
                             (Dollars in Thousands)



                                              June 30,           December 31,
                                                2000                1999
                                          ------------------  ------------------

                  Assets
Current Assets:
<S>                                          <C>                  <C>

 Cash and cash equivalents                    $4,146               $3,547
  Accounts receivable, less allowance for
    doubtful accounts of $254 and $249,
    respectively                                  769                  694
  Inventories                                     307                  594
  Prepaid expenses                              1,872                1,187
                                          ------------------  ------------------
     Total current assets                       7,094                6,022
                                          ------------------  ------------------
Property and equipment, net                    39,766               40,815

Reorganization value in excess of amounts
    allocable to identifiable                     300                  313
assets

Other assets                                    1,853                1,643
                                          ------------------  ------------------
    Total assets                              $49,013              $48,793
                                          ==================  ==================
</TABLE>



See accompanying notes to condensed consolidated financial statements.








<TABLE>
<CAPTION>


                      Elsinore Corporation and Subsidiaries
                Condensed Consolidated Balance Sheets (continued)
                       June 30, 2000 and December 31, 1999
                                    Unaudited
                             (Dollars in Thousands)





                                               June 30,           December 31,
                                                 2000                1999
                                          ------------------  ------------------

     Liabilities and Shareholders' Equity
Current liabilities:
<S>                                            <C>                  <C>
  Accounts payable                                $804               $1,803
  Accrued interest                                 496                  735
  Accrued expenses                               4,905                4,573
  Current portion of long-term debt              1,574                2,079
                                          ------------------  ------------------
     Total current liabilities                   7,779                9,190
                                          ------------------  ------------------
Long-term debt, less current portion            13,543               14,264
                                          ------------------  ------------------
     Total liabilities                          21,322               23,454
                                          ------------------  ------------------

Commitments and contingencies

Shareholders' equity:
6% cumulative convertible preferred stock, no
  par value.  Authorized, issued and
  outstanding 50,000,000 shares.  Liquidation
  preference of $19,939 and $19,366, at
  June 30, 2000 and December 31, 1999,
  respectively.                                 19,939               19,366
Common stock, $.001 par value per share.
  Authorized 100,000,000 shares.  Issued
  and outstanding 4,929,313 shares.                  5                    5

Additional paid-in capital                       7,697                8,270
Retained earnings (accumulated deficit)             50               (2,302)
                                          ------------------  ------------------
     Total shareholders' equity                 27,691               25,339
                                          ------------------  ------------------
     Total liabilities and shareholders'
     equity                                    $49,013              $48,793
                                          ==================  ==================
</TABLE>







See accompanying notes to condensed consolidated financial statements.

<TABLE>
<CAPTION>
                      Elsinore Corporation and Subsidiaries
                 Condensed Consolidated Statements of Operations
                                    Unaudited
                             (Dollars in Thousands)


                                                Three               Three
                                                Months              Months
                                                Ended               Ended
                                               June 30,            June 30,
                                                 2000                1999
                                          ------------------  ------------------
Revenues, net:
<S>                                            <C>                 <C>
 Casino                                         $9,180             $10,139
 Hotel                                           2,479               2,118
 Food and beverage                               2,562               2,356
 Other                                           1,454               1,052
                                          ------------------  ------------------
   Total revenues                               15,675              15,665
 Promotional allowances                         (1,145)               (906)
                                          ------------------  ------------------
   Net revenues                                 14,530              14,759
                                          ------------------  ------------------
Costs and expenses:
 Casino                                          3,188               3,634
 Hotel                                           2,247               2,231
 Food and beverage                               1,676               1,543
 Taxes and licenses                              1,469               1,508
 Selling, general and
  administrative                                 2,853               2,671
 Rents                                           1,040               1,003
 Depreciation and
  amortization                                     962                 793
 Interest                                          449                 498
 Merger and litigation costs                         8                 296
                                          ------------------  ------------------

   Total costs and
    expenses                                     13,892              14,177
                                          ------------------  ------------------
   Net income before income taxes and
    undeclared dividends on cumulative
    convertible Preferred Stock                     638                 582

 Provision for income taxes                           -                  20
                                          ------------------  ------------------

   Net income before
    undeclared dividends on cumulative
    convertible Preferred Stock                     638                 562

Undeclared dividends on
 cumulative convertible Preferred
 Stock                                              288                 270
                                          ------------------  ------------------

Net income applicable
 to common shares                                  $350                $292
                                          ==================  ==================
</TABLE>

<TABLE>
<CAPTION>

                      Elsinore Corporation and Subsidiaries
           Condensed Consolidated Statements of Operations (continued)
                                    Unaudited

                                                Three               Three
                                                Months              Months
                                                Ended               Ended
                                               June 30,            June 30,
                                                 2000                1999
                                          ------------------  ------------------

Basic and diluted income
 per share:
<S>                                          <C>                 <C>

Basic income per share                           $.07                $.06
                                          ==================  ==================
Weighted average number of
 common shares outstanding                     4,929,313           4,929,313
                                          ==================  ==================
Diluted income per share                         $.01                $.01
                                          ==================  ==================
Weighted average number of
 common  and common
 equivalent shares
 outstanding                                  97,993,963          97,993,963
                                          ==================  ==================




</TABLE>

See accompanying notes to condensed consolidated financial statements.

<TABLE>
<CAPTION>

                      Elsinore Corporation and Subsidiaries
                 Condensed Consolidated Statements of Operations
                                    Unaudited
                             (Dollars in Thousands)


                                                 Six                 Six
                                                Months              Months
                                                Ended               Ended
                                               June 30,            June 30,
                                                 2000                1999
                                          ------------------  ------------------
Revenues, net:
<S>                                             <C>                 <C>
 Casino                                         $19,320             $20,718
 Hotel                                            5,050               4,518
 Food and beverage                                5,345               4,943
 Other                                            2,975               1,801
                                          ------------------  ------------------
   Total revenues                                32,690              31,980
 Promotional allowances                          (2,388)             (2,036)
                                          ------------------  ------------------
   Net revenues                                  30,302              29,944
                                          ------------------  ------------------
Costs and expenses:
 Casino                                           6,469               6,996
 Hotel                                            4,413               4,350
 Food and beverage                                3,473               3,385
 Taxes and licenses                               2,993               3,097
 Selling, general and
  administrative                                  5,787               5,352
 Rents                                            2,077               1,976
 Depreciation and
  amortization                                    1,900               1,614
 Interest                                           851               1,004
 Merger and litigation costs                        (13)                393
                                          ------------------  ------------------

   Total costs and
    expenses                                     27,950              28,167
                                          ------------------  ------------------
   Net income before income taxes and
    undeclared dividends on cumulative
    convertible Preferred Stock                   2,352               1,777

 Provision for income taxes                           -                  40
                                          ------------------  ------------------

   Net income before
    undeclared dividends on cumulative
    convertible Preferred Stock                   2,352               1,737

Undeclared dividends on
 cumulative convertible Preferred
 Stock                                              573                 540
                                          ------------------  ------------------

Net income applicable
 to common shares                                $1,779              $1,197
                                          ==================  ==================
</TABLE>

<TABLE>
<CAPTION>

                      Elsinore Corporation and Subsidiaries
           Condensed Consolidated Statements of Operations (continued)
                                    Unaudited





                                                 Six                 Six
                                                Months              Months
                                                Ended               Ended
                                               June 30,            June 30,
                                                 2000                1999
                                          ------------------  ------------------

Basic and diluted income
 per share:
<S>                                          <C>                 <C>
Basic income per share                           $.36                $.24
                                          ==================  ==================
Weighted average number of
 common shares outstanding                     4,929,313           4,929,313
                                          ==================  ==================
Diluted income per share                         $.02                $.02
                                          ==================  ==================
Weighted average number of
 common  and common
 equivalent shares
 outstanding                                  97,993,963          97,993,963
                                          ==================  ==================



</TABLE>

See accompanying notes to condensed consolidated financial statements.

<TABLE>
<CAPTION>

                      Elsinore Corporation and Subsidiaries
            Condensed Consolidated Statements of Shareholders' Equity
                         Six Months Ended June 30, 2000
                             (Dollars in thousands)
                                    Unaudited


           Common Stock    Preferred Stock
         --------------------------------------

            Out-             Out-           Additional                Total
          Standing         Standing          Paid-In-  Accumulated Shareholders'
           Shares  Amount   Shares   Amount  Capital     Deficit     Equity
         -----------------------------------------------------------------------

Balance,
January 1, 2000
<S>       <C>          <C><C>         <C>      <C>        <C>        <C>
           4,929,313   $5  50,000,000 $19,366  $8,270    ($2,302)    $25,339

Net income                                                 2,352      2,352

Undeclared
preferred
stock
dividends                              573     (573)                  -
           ---------------------------------------------------------------------
Balance,
June 30, 2000
           4,929,313   $5  50,000,000 $19,939  $7,697     $50        $27,691
           =====================================================================


</TABLE>

See accompanying notes to condensed consolidated financial statements.





<TABLE>
<CAPTION>
                      Elsinore Corporation and Subsidiaries
                 Condensed Consolidated Statements of Cash Flows
                                    Unaudited
                             (Dollars in Thousands)


                                                 Six                 Six
                                                Months              Months
                                                Ended               Ended
                                               June 30,            June 30,
                                                 2000                1999
                                          ------------------  ------------------
Cash flows from operating  activities:
<S>                                              <C>                 <C>
 Net income                                      $2,352              $1,737
 Adjustments to reconcile
   net income to net
   cash provided by
   operating activities:
   Depreciation and
     amortization                                 1,900               1,614
 Changes in assets and
   liabilities:
   Accounts receivable                              (75)                (35)
   Inventories                                      287                 100
   Prepaid expenses                                (685)               (193)
   Other assets                                    (197)                (19)
   Accounts payable                                (999)                 59
   Accrued expenses                                 332               1,087
   Accrued interest                                (239)             (1,780)
                                          ------------------  ------------------
 Net cash provided by
   operating activities                           2,676               2,570
                                          ------------------  ------------------

Cash flows used in investing
   activities - capital
   expenditures                                    (792)               (750)
                                          ------------------  ------------------

Cash flows used in financing
   activities - principal
   payments on long-term debt                    (1,285)               (975)
                                          ------------------  ------------------

Net increase in
 Cash and cash equivalents                          599                 845

Cash and cash equivalents at
 beginning of period                              3,547               5,604
                                          ------------------  ------------------

Cash and cash equivalents at
 end of period                                   $4,146              $6,449
                                           ==================  ==================
See accompanying notes to condensed consolidated financial statements.
</TABLE>

<TABLE>
<CAPTION>
                      Elsinore Corporation and Subsidiaries
           Condensed Consolidated Statements of Cash Flows (continued)
                                    Unaudited
                             (Dollars in Thousands)




                                               Six Months           Six Months
                                                 Ended                Ended
                                                June 30,             June 30,
                                                  2000                 1999
                                              (unaudited)          (unaudited)
                                          ------------------  ------------------
                                              (Dollars in          (Dollars in
                                               thousands)           thousands)


Supplemental disclosure of non-cash
investing and financing activities:
  Equipment purchased with
<S>                                            <C>                  <C>
  capital lease financing                         $59                  $87

Supplemental disclosure of cash activities:
  Cash paid for interest                       $1,146               $2,783
  Cash paid for income taxes                        -                   54

</TABLE>

See accompanying notes to condensed consolidated financial statements.

                      Elsinore Corporation and Subsidiaries
              Notes to Condensed Consolidated Financial Statements
                                  June 30, 2000

1.       Summary of Significant Accounting Policies

(a) Principles of Consolidation

The  consolidated   financial   statements  include  the  accounts  of  Elsinore
Corporation  and  its  wholly-owned  subsidiaries.   All  material  intercompany
balances and transactions have been eliminated in consolidation.

(b) Basis of Presentation

The Company has prepared the accompanying  financial  statements  without audit,
pursuant to rules and  regulations of the  Securities  and Exchange  Commission.
Certain information and footnote  disclosures normally included in the financial
statements prepared in accordance with accounting  principles generally accepted
in the United States of America have been condensed or omitted  pursuant to such
rules and  regulations.  It is suggested that this report be read in conjunction
with the Company's audited  consolidated  financial  statements  included in the
annual  report  for  the  year  ended  December  31,  1999.  In the  opinion  of
Management,  the  accompanying  financial  statements  contain all  adjustments,
consisting only of normal recurring adjustments, necessary to present fairly the
Company's  financial position as of June 30, 2000, the results of operations for
the three  months  ended June 30,  2000 and June 30,  1999,  and the  results of
operations  and cash flows for the six months  ended June 30,  2000 and June 30,
1999. The operating results and cash flows for these periods are not necessarily
indicative  of the results that will be achieved for the full year or for future
periods.

(c) Use of Estimates

The preparation of financial statements in conformity with accounting principles
generally  accepted in the United States of America requires  Management to make
estimates generally accepted and assumptions that affect the reported amounts of
assets and liabilities at the date of the financial  statements and the reported
amounts of  revenues  and  expenses  during the  reporting  period.  Significant
estimates used by the Company include the estimated useful lives for depreciable
and  amortizable   assets,   the  estimated   allowance  for  doubtful  accounts
receivable,  the  estimated  valuation  allowance  for deferred tax assets,  and
estimated cash flows used in assessing the  recoverability of long-lived assets.
Actual results may differ from those estimates.

(d) Recently Issued Accounting Standards

In December 1999, the Securities and Exchange Commission issued Staff Accounting
Bulletin No. 101, "Revenue Recognition in Financial Statements" ("SAB 101"). SAB
101 clarifies existing  accounting  principles related to revenue recognition in
financial  statements.  The Company is required to comply with the provisions of
SAB 101 by the  fourth  quarter  of 2000.  Due to the  nature  of the  Company's
operations,  Management  does not believe  that SAB 101 will have a  significant
impact on the Company's financial statements.

(e) Net Income Per Common Share

Basic per share  amounts are computed by dividing  net income by average  shares
outstanding  during the  period.  Diluted  per share  amounts  are  computed  by
dividing net income by average shares  outstanding  plus the dilutive  effect of
common share  equivalents.  The effect of the warrants  outstanding  to purchase
1,125,000  shares  of  common  stock  were not  included  in  diluted  per share
calculations  during the three and six month  periods  ended June 30, 1999 since
the exercise  price of such  warrants was greater than the average  price of the
Company's common stock during these periods.

<TABLE>
<CAPTION>
                                                 Three Months Ended
                                                    June 30, 2000
                                                     (unaudited)
                                       -----------------------------------------
                                         Income         Shares       Per Share
                                                                      Amounts
Basic EPS:
  Net income available to common
<S>                                      <C>         <C>                <C>
  Shareholders                           $350,000      4,929,313        $0.07
Effect of Dilutive Securities:
  Cumulative convertible preferred
  Stock                                   288,000     93,000,000        (0.06)
  Common stock required to be issued
  to shareholders                            -            64,650            -
Diluted EPS:
                                       -----------------------------------------
  Net income available to common
  shareholders plus assumed conversions  $638,000     97,993,963        $0.01
                                       =========================================
</TABLE>

<TABLE>
<CAPTION>
                                                 Three Months Ended
                                                    June 30, 1999
                                                     (unaudited)
                                       -----------------------------------------
                                         Income         Shares       Per Share
                                                                      Amounts
Basic EPS:
  Net income available to common
<S>                                      <C>         <C>                <C>
  Shareholders                           $292,000      4,929,313        $0.06
Effect of Dilutive Securities:
  Cumulative convertible preferred
  Stock                                   270,000     93,000,000        (0.05)
  Common stock required to be issued
  to shareholders                            -            64,650            -
Diluted EPS:
                                       -----------------------------------------
  Net income available to common
  shareholders plus assumed conversions  $562,000     97,993,963        $0.01
                                       =========================================
</TABLE>

<TABLE>
<CAPTION>
                                                  Six Months Ended
                                                    June 30, 2000
                                                     (unaudited)
                                       -----------------------------------------
                                         Income         Shares       Per Share
                                                                      Amounts
Basic EPS:
  Net income available to common
<S>                                     <C>           <C>               <C>
  Shareholders                          $1,779,000      4,929,313       $0.36
Effect of Dilutive Securities:
  Cumulative convertible preferred
  Stock                                    573,000     93,000,000       (0.34)
  Common stock required to be issued
  to shareholders                             -            64,650           -
Diluted EPS:
                                       -----------------------------------------
  Net income available to common
  shareholders plus assumed conversions $2,352,000     97,993,963       $0.02
                                       =========================================
</TABLE>

<TABLE>
<CAPTION>
                                                  Six Months Ended
                                                    June 30, 1999
                                                     (unaudited)
                                       -----------------------------------------
                                         Income         Shares       Per Share
                                                                      Amounts
Basic EPS:
  Net income available to common
<S>                                     <C>           <C>               <C>
  Shareholders                          $1,197,000      4,929,313       $0.24
Effect of Dilutive Securities:
  Cumulative convertible preferred
  Stock                                    540,000     93,000,000       (0.22)
  Common stock required to be issued
  to shareholders                             -            64,650           -
Diluted EPS:
                                       -----------------------------------------
  Net income available to common
  shareholders plus assumed conversions $1,737,000     97,993,963       $0.02
                                       =========================================
</TABLE>


2.       Income Taxes

The  Company's  effective tax rate will be  approximately  0% until its net
operating losses expire or are used.

3. Commitments and Contingencies


RGME managed the Four Queens Casino in accordance with a Management  Arrangement
among the Company,  Four  Queens,  Inc.  and RGME  effective  April 1, 1997 (the
"Management  Arrangement").  RGME  received an annual fee of $1 million in equal
monthly  installments.  The  Management  Arrangement  terminated on December 31,
1999.

The Company is a party to litigation involving a proposed merger with R&E Gaming
Corp. as discussed in Note 4 below.

Under the Plan of  Reorganization  that became effective  following the close of
business on February  28,  1997,  the Company was  required to issue  additional
shares of New Common Stock to the following  creditor  groups or to a disbursing
agent on behalf of such creditor groups:

<TABLE>
<CAPTION>
<S>                                              <C>
     Unsecured Creditors of Four Queens, Inc.     50,491
     Unsecured Creditors of Elsinore Corporation  14,159
                                                  ------
            Total                                 64,650
                                                  ======
</TABLE>

The Company issued these shares on July 10, 2000.

The Company is a party to other claims and  lawsuits.  Management  believes that
such matters are either covered by insurance,  or if not insured,  will not have
a material adverse effect on the financial  statements of the Company taken as a
whole.

4.  Proposed Merger

In the  first  half of  1998,  Elsinore  and Mr.  Allen E.  Paulson  ("Paulson")
commenced  discussions  which culminated in an Agreement and Plan of Merger (the
"Merger  Agreement"),  dated as of  September  15,  1998,  between  Elsinore and
entities  controlled  by Paulson,  namely R&E Gaming Corp.  ("R&E") and Elsinore
Acquisition  Sub,  Inc.  ("EAS"),  to  acquire  by  merger  (the  "Merger")  the
outstanding  Common  Stock  for  $3.16  per  share  in cash  plus an  amount  of
additional  consideration  in cash equal to the daily  portion of the accrual on
$3.16 at 9.43%  compounded  annually,  from June 1, 1998 to the date immediately
preceding  the date  such  acquisition  is  consummated.  The  Merger  Agreement
provided for EAS to merge into  Elsinore,  and Elsinore to become a wholly owned
subsidiary of R&E.

Contemporaneously  with the Merger Agreement,  R&E executed an Option and Voting
Agreement (the "Option Agreement") with MWV, on behalf of the MWV Accounts which
owned 94.3% of the outstanding Common Stock prior to the Recapitalization. Under
certain conditions and  circumstances,  the Option Agreement provided for, among
other things,  (i) the grant by the MWV Accounts to R&E of an option to purchase
all of their Common Stock;  (ii) an obligation by R&E to purchase all of the MWV
Accounts' Common Stock, and (iii) the MWV Accounts to vote their Common Stock in
favor of the  Merger  Agreement.  Elsinore's  shareholders  approved  the Merger
Agreement at a special meeting of shareholders held on February 4, 1999.

Paulson  also  entered into  discussions  with Riviera to acquire a  controlling
interest in that company as well.  Riviera  owns and operates the Riviera  Hotel
and Casino in Las Vegas and is the parent  corporation of RGME. On September 16,
1998, R&E and Riviera  Acquisition Sub, Inc. ("RAS") (another entity  controlled
by Paulson)  entered into an Agreement and Plan of Merger (the  "Riviera  Merger
Agreement") with Riviera, which provided for the merger of RAS into Riviera (the
"Riviera  Merger"),  and for Riviera to become a wholly owned subsidiary of R&E.
R&E also  entered  into an Option  and Voting  Agreement  with  certain  Riviera
shareholders,  including  MWV acting on behalf of the MWV  Accounts,  containing
terms similar to those described above with respect to the Option Agreement.

The Merger  Agreement  contained  conditions  precedent to  consummation  of the
Merger,  including (i) the Option  Agreement  being in full force and effect and
MWV having  complied in all respects with the terms thereof,  (ii) all necessary
approvals from gaming authorities and (iii) consummation of the Riviera Merger.

On March 20, 1998,  Elsinore was notified by R&E, through  Paulson,  that it was
R&E's position that the Merger Agreement was void and unenforceable  against R&E
and  EAS,  or  alternatively,  R&E and EAS  intended  to  terminate  the  Merger
Agreement. R&E alleged, among other things, violations by Elsinore of the Merger
Agreement,  violations of law and  misrepresentations  by MWV in connection with
the Option and Voting Agreement and the  non-satisfaction  of certain conditions
precedent to completing the merger. The Company denied the allegations and asked
that R&E complete the merger.  Thereafter,  in April 1998, Paulson, R&E, EAS and
certain other entities  filed a lawsuit  against  eleven  defendants,  including
Elsinore  and MWV  (Paulson,  et al. v Jeffries & Company et al.) (the  "Paulson
lawsuit").  On January 25, 2000, the Court granted  Plaintiffs' motion for leave
to file a  Fourth  Amended  Complaint.  Plaintiffs'  allegations  in the  Fourth
Amended  Complaint against the Company include breach of the Merger Agreement by
Elsinore, as well as fraud and various violations of the federal securities laws
in connection with the proposed  merger.  Plaintiffs are seeking (i) unspecified
actual damages in excess of $20 million,  (ii) $20 million in exemplary damages,
and (iii) rescission of the Merger  Agreement and other relief.  The lawsuit was
filed  in  the  United  States  District  Court  for  the  Central  District  of
California.

On March 1, 2000, the Company filed its Answer to the Fourth Amended  Complaint,
denying the  material  allegations  thereof.  In addition,  the Company  alleged
various  counterclaims  against  Plaintiffs for breach of the Merger  Agreement,
fraud and violations of the federal securities laws. On May 5, 2000, the Company
filed  its  First  Amended   Counterclaims.   The  counterclaims  seek  specific
performance of the Merger Agreement,  compensatory damages, punitive damages and
other  relief.  On June 6,  2000,  Plaintiffs  filed  their  Answer to the First
Amended Counterclaims.

Discovery is only now beginning,  and the Company is currently unable to form an
opinion as to the amount of its  exposure,  if any.  Mr.  Paulson  has  recently
passed away,  and the effect on the lawsuit,  if any, of his death is uncertain.
Although the Company intends to defend the lawsuit  vigorously,  there can be no
assurance  that it will be successful  in such defense or that future  operating
results will not be materially adversely affected by the final resolution of the
lawsuit.

Item 2:  Management's Discussion and Analysis of Financial Condition and
         Results of Operation

This  discussion and analysis  should be read in conjunction  with the Condensed
Consolidated Financial Statements and notes thereto set forth elsewhere herein.

The following tables set forth certain operating information for the Company for
the three  months ended June 30, 2000 and 1999 and the six months ended June 30,
2000 and 1999. Revenues and promotional  allowances are shown as a percentage of
net  revenues.  Departmental  costs are shown as a  percentage  of  departmental
revenues. All other percentages are based on net revenues.


<TABLE>
<CAPTION>
                              Three Months Ended          Three Months Ended
                                June 30, 2000               June 30, 1999
                                 (unaudited)                 (unaudited)
                                 -----------                 -----------
                              (Dollars in                (Dollars in
                               thousands)       %         thousands)       %
                              -----------   ---------    -----------   ---------
                                                                                                                 ---------------
Revenues, net:
<S>                              <C>         <C>            <C>         <C>
   Casino                         $9,180       63.2%        $10,139       68.7%
   Hotel                           2,479       17.1%          2,118       14.4%
   Food & beverage                 2,562       17.6%          2,356       16.0%
   Other                           1,454       10.0%          1,052        7.1%
                              -----------   ---------    -----------   ---------
     Total revenue                15,675      107.9%         15,665      106.1%
   Promotional allowances         (1,145)      (7.9%)          (906)      (6.1%)
                              -----------   ---------    -----------   ---------
     Net revenues                 14,530      100.0%         14,759      100.0%
                              -----------   ---------    -----------   ---------

Costs and expenses:
   Casino                          3,188       34.7%          3,634      35.8%
   Hotel                           2,247       90.6%          2,231     105.3%
   Food and beverage               1,676       65.4%          1,543      65.5%
   Taxes and licenses              1,469       10.1%          1,508      10.2%
   Selling, general and
     administrative                2,853       19.6%          2,671      18.1%

   Rents                           1,040        7.2%          1,003       6.8%
   Depreciation and
     amortization                    962        6.6%            793       5.4%
   Interest                          449        3.1%            498       3.4%
   Merger and litigation costs         8         .1%            296       2.0%
                              -----------   ---------    -----------   ---------
     Total costs and expenses     13,892       95.6%         14,177      96.1%
                              -----------   ---------    -----------   ---------

   Net income before income
    taxes and undeclared
    dividends on cumulative          638        4.4%            582       3.9%
    convertible Preferred Stock
   Provision for income taxes         -           -              20        .1%
                              -----------   ---------    -----------   ---------

   Net income before
    undeclared dividends on
    cumulative convertible
    Preferred Stock                   638        4.4%           562       3.8%

    Undeclared dividends on
      cumulative convertible
      Preferred Stock                 288        2.0%           270       1.8%

   Net income applicable      -----------   ---------    -----------   ---------
    to common shares                  350        2.4%           292       2.0%
                              -----------   ---------    -----------   ---------
</TABLE>


<TABLE>
<CAPTION>
                              Three Months Ended          Three Months Ended
                                June 30, 2000               June 30, 1999
                                 (unaudited)                 (unaudited)
                                 -----------                 -----------
                              (Dollars in                (Dollars in
                               thousands)       %         thousands)       %
                              -----------   ---------    -----------   ---------
Other Data:
Net income applicable
<S>                                <C>         <C>           <C>        <C>
  to common shares                    350        2.4%           292       5.9%
  Interest                            449        3.1%           498       3.4%
  Income taxes                         -           -             20        .1%
  Depreciation and amortization       962        6.6%           793       5.4%
  Rents                             1,040        7.2%         1,003       6.8%
  Merger and litigation costs           8         .1%           296       2.0%
  Undeclared dividends                288        2.0%           270       1.8%
                              -----------   ---------    -----------   ---------


Earnings before interest,
  taxes, depreciation and
  amortization, rents, merger
  and litigation costs, and
  undeclared dividends (EBITDA)    $3,097       21.3%        $3,172      21.5%
                              ===========   =========    ===========   =========


</TABLE>

<TABLE>
<CAPTION>
                              Six Months Ended            Six Months Ended
                                June 30, 2000               June 30, 1999
                                 (unaudited)                 (unaudited)
                                 -----------                 -----------
                              (Dollars in                (Dollars in
                               thousands)       %         thousands)       %
                              -----------   ---------    -----------   ---------                                       %
                                                                                                                 ---------------
Revenues, net:
<S>                               <C>         <C>           <C>        <C>
   Casino                         $19,320       63.8%       $20,718      69.2%
   Hotel                            5,050       16.7%         4,518      15.1%
   Food & beverage                  5,345       17.6%         4,943      16.5%
   Other                            2,975        9.8%         1,801       6.0%
                              -----------   ---------    -----------   ---------
     Total revenue                 32,690      107.9%        31,980     106.8%
   Promotional allowances          (2,388)      (7.9%)       (2,036)     (6.8%)
                              -----------   ---------    -----------   ---------
     Net revenues                  30,302      100.0%        29,944     100.0%
                              -----------   ---------    -----------   ---------

Costs and expenses:
   Casino                           6,469       33.5%         6,996      33.8%
   Hotel                            4,413       87.4%         4,350      96.3%
   Food and beverage                3,473       65.0%         3,385      68.5%
   Taxes and licenses               2,993        9.9%         3,097      10.3%
   Selling, general and
                                    5,787       19.1%         5,352      17.9%
     administrative
   Rents                            2,077        6.9%         1,976       6.6%
   Depreciation and
     amortization                   1,900        6.3%         1,614       5.4%
   Interest                           851        2.8%         1,004       3.4%
   Merger and litigation costs        (13)         0%           393       1.3%
                              -----------   ---------    -----------   ---------
     Total costs and expenses      27,950       92.2%        28,167      94.1%
                              -----------   ---------    -----------   ---------

   Net income before income
    taxes and undeclared
    dividends on cumulative         2,352        7.8%         1,777       5.9%
    convertible Preferred Stock

   Provision for income taxes         -            -             40        .1%
                              -----------   ---------    -----------   ---------

   Net income before
    undeclared dividends on
    cumulative convertible
    Preferred Stock                 2,352        7.8%         1,737       5.8%

    Undeclared dividends on
      cumulative convertible
      Preferred Stock                 573        1.9%           540       1.8%

   Net income applicable      -----------   ---------    -----------   ---------
    to common shares                1,779        5.9%         1,197       4.0%
                              -----------   ---------    -----------   ---------
</TABLE>


<TABLE>
<CAPTION>
                              Six Months Ended            Six Months Ended
                                June 30, 2000               June 30, 1999
                                 (unaudited)                 (unaudited)
                                 -----------                 -----------
                              (Dollars in                (Dollars in
                               thousands)       %         thousands)       %
                              -----------   ---------    -----------   ---------                                       %
Other Data:
Net income applicable
<S>                                <C>         <C>           <C>        <C>
  to common shares                  1,779        5.9%         1,197       4.0%
  Interest                            851        2.8%         1,004       3.4%
  Income taxes                          -           -            40        .1%
  Depreciation and amortization     1,900        6.3%         1,614       5.4%
  Rents                             2,077        6.9%         1,976       6.6%
  Merger and litigation costs         (13)         0%           393       1.3%
  Undeclared dividends                573        1.9%           540       1.8%
                              -----------   ---------    -----------   ---------

Earnings before interest,
  taxes, depreciation and
  amortization, rents, merger
  and litigation costs, and
  undeclared dividends (EBITDA)    $7,167       23.7%        $6,764      22.6%
                              ===========   =========    ===========   =========

Cash flows provided by
 operating activities               2,676                    $2,570
                              ===========                ===========
Cash flows used in investing
   activities                      ($792)                     ($750)
                              ===========                ===========
Cash flows used in financing
   activities                    ($1,285)                    ($975)
                              ===========                ===========

</TABLE>

EBITDA  consists  of  earnings  before   interest,   taxes,   depreciation   and
amortization,  rents,  merger and litigation  costs,  and undeclared  dividends.
While EBITDA should not be construed as a substitute  for operating  income or a
better  indicator of liquidity than cash flow from operating  activities,  which
are  determined in accordance  with  generally  accepted  accounting  principles
("GAAP"),  it is included herein to provide additional  information with respect
to the  ability  of the  Company  to  meet  its  future  debt  service,  capital
expenditure,   and  working  capital   requirements.   Although  EBITDA  is  not
necessarily  a  measure  of the  Company's  ability  to  fund  its  cash  needs,
Management  believes that certain  investors find EBITDA to be a useful tool for
measuring  the  ability of the  Company to service  its debt.  EBITDA  margin is
EBITDA as a percent of net revenues.  The Company's definition of EBITDA may not
be comparable to other companies' definitions.


                    THREE MONTHS ENDED JUNE 30, 2000 COMPARED
                       TO THREE MONTHS ENDED JUNE 30, 1999


REVENUES

Net revenues  decreased by  approximately  $229,000,  or 1.6%, from  $14,759,000
during the 1999 period,  to $14,530,000  for the 2000 period.  This decrease was
primarily due to a decline of casino  revenues,  as discussed  below,  partially
offset by payments  received under a settlement  agreement with the  Twenty-Nine
Palms Band of Mission Indians (the "Band").

Casino revenues decreased by approximately  $959,000,  or 9.5%, from $10,139,000
during the 1999 period to $9,180,000  during the 2000 period.  This decrease was
primarily due to a $729,000,  or 100%,  decrease in slot  promotion  revenue,  a
$260,000,  or 3.3%,  decrease in slot machine revenue,  and a $18,000, or 11.6%,
decrease in keno revenue,  partially offset by a $47,000,  or 3.2%,  increase in
table  games  revenue.  The  decrease in slot  promotion  revenue was due to the
termination of a license agreement on December 1, 1999,  regarding a promotional
program  known as $40 of Slot Play for $20SM  ("$40 for $20").  The  decrease in
slot machine  revenue is  attributable  to a decrease in hold percentage of 0.2%
partially  offset by an  increase  in slot  coin-in  of  $590,000  or 0.5%.  The
increase  in table  games  revenue is  attributable  to an  increase  in drop of
$2,801,000, or 26.3%, offset by a decrease in the win percentage of 2.5%.

Hotel revenues  increased by approximately  $361,000,  or 17.0%, from $2,118,000
during the 1999 period to $2,479,000  during the 2000 period.  This increase was
primarily  due to an  increase  in the  average  daily room rate of $7.71,  from
$30.47 in the 1999 period to $38.18 in the 2000 period, while room occupancy, as
a percentage of total rooms  available for sale,  decreased from 97.5%,  for the
1999  period,  to  93.6%,  for the 2000  period.  Cash  room  revenue  increased
$288,000, or 17.4%, from the 1999 period.

Food and beverage  revenues  increased  approximately  $206,000,  or 8.7%,  from
$2,356,000  during the 1999 period to  $2,562,000  during the 2000 period.  This
increase was primarily due to an increase in  complimentary  beverages  given to
patrons  during their play in the casino.  In addition,  cash  beverage  revenue
increased as a result of a higher average check.

Other revenues  increased by approximately  $402,000,  or 38.2%, from $1,052,000
during the 1999 period to $1,454,000  during the 2000 period.  This increase was
primarily due to payments received under a settlement agreement with the Band.

Promotional  allowances  increased by  approximately  $239,000,  or 26.4%,  from
$906,000  during the 1999 period to $1,145,000  during the 2000 period due to an
increase in complimentary  rooms,  food, and beverage resulting from an increase
in casino complimentaries due, in part, to increased play in the casino.

DIRECT COSTS AND EXPENSES OF OPERATING DEPARTMENTS

Total direct costs and expenses of operating  departments,  including  taxes and
licenses,  decreased by approximately $336,000, or 3.8%, from $8,916,000 for the
1999 period to $8,580,000 for the 2000 period  primarily due to the  termination
of the $40 for $20 slot promotion on December 1, 1999.

Casino expenses  decreased  $446,000,  or 12.3%, from $3,634,000 during the 1999
period to  $3,188,000  during the 2000 period,  and expenses as a percentage  of
revenue  decreased from 35.8% to 34.7%,  due primarily to the termination of the
slot promotion, as discussed above.

Hotel  expenses  increased by  approximately  $16,000,  or 0.7% from  $2,231,000
during the 1999 period to $2,247,000  during the 2000 period,  and expenses as a
percentage  of revenues  decreased  from 105.3% to 90.6%,  primarily  due to the
allocation of hotel costs,  associated  with  complimentary  room sales,  to the
casino department.

Food and beverage costs and expenses  increased by  approximately  $133,000,  or
8.6%,  from  $1,543,000  during the 1999  period to  $1,676,000  during the 2000
period,  and expenses as a percentage of revenues decreased from 65.5% to 65.4%,
primarily due to the  allocation  of food and beverage  costs,  associated  with
complimentary food and beverage sales, to the casino department.

Taxes and licenses  decreased  $39,000,  or 2.6%,  from  $1,508,000  in the 1999
period to  $1,469,000  in the 2000 as a result  of  corresponding  decreases  in
casino revenues.

OTHER OPERATING EXPENSES

Selling, general and administrative expenses increased $182,000, from $2,671,000
during the 1999 period to $2,853,000 during the 2000 period, and as a percentage
of total net revenues,  expenses  increased from 18.1% to 19.6% primarily due to
the implementation of a new marketing promotion in February 2000.

The Company  believes that city-wide  competition for experienced  employees may
increase employee turnover and lead to increased payroll costs.

EBITDA

Earnings before interest,  taxes,  depreciation and amortization,  rents, merger
and  litigation  costs,  and  undeclared   dividends   ("EBITDA")  decreased  by
approximately  $75,000,  or 2.4%,  from  $3,172,000  during  the 1999  period to
$3,097,000 during the 2000 period.  The decrease was due primarily to a decrease
in revenues as discussed above.

While EBITDA should not be construed as a substitute  for operating  income or a
better  indicator of liquidity than cash flow from operating  activities,  which
are  determined  in  accordance  with  GAAP,  it is  included  herein to provide
additional  information  with  respect to the ability of the Company to meet its
future debt  service,  capital  expenditure  and working  capital  requirements.
Although  EBITDA is not  necessarily a measure of the Company's  ability to fund
its cash needs,  Management  believes that certain investors find EBITDA to be a
useful tool for measuring the ability of the Company to service its debt. EBITDA
margin is EBITDA as a percent  of net  revenues.  The  Company's  definition  of
EBITDA may not be comparable to other companies' definitions.

OTHER EXPENSES

Rent expense increased by approximately $37,000, or 3.7%, from $1,003,000 during
the  1999  period  to  $1,040,000  during  the 2000  period,  due  primarily  to
corresponding  annual  Consumer  Price Index  ("CPI")  increases  for land lease
agreements.

Depreciation and amortization increased by approximately $169,000, or 21.3% from
$793,000  during the 1999 period to $962,000  during the 2000 period,  primarily
due to the acquisition of new slot and other equipment,  and the completion of a
room remodel project.

Interest  expense  decreased by  approximately  $49,000,  or 9.8% from  $498,000
during the 1999 period to  $449,000  for the 2000  period,  due to the payoff of
certain  bankruptcy  notes that  resulted  from the  February  28,  1997 Plan of
Reorganization.

During 2000, the Company incurred approximately $53,000 in merger and litigation
costs  related  to the Merger  Agreement.  This cost was  partially  offset by a
reimbursement from the Company's  directors' and officers'  insurance carrier in
the amount of $45,000.

NET  INCOME  BEFORE  PROVISION  FOR INCOME  TAXES AND  UNDECLARED  DIVIDENDS  ON
CUMULATIVE CONVERTIBLE PREFERRED STOCK

As a result of the factors  discussed above, the Company  experienced net income
in the 2000 period of $638,000  compared to a net income of $582,000 in the 1999
period, an improvement of $56,000 or 9.6%.


                     SIX MONTHS ENDED JUNE 30, 2000 COMPARED
                        TO SIX MONTHS ENDED JUNE 30, 1999


REVENUES

Net revenues  increased by  approximately  $358,000,  or 1.2%, from  $29,944,000
during the 1999 period,  to $30,302,000  for the 2000 period.  This increase was
primarily due to payments  received under a settlement  agreement with the Band,
offset primarily by a decrease in casino revenues as discussed below.

Casino revenues decreased by approximately $1,398,000, or 6.7%, from $20,718,000
during the 1999 period to $19,320,000 during the 2000 period.  This decrease was
primarily due to a $1,441,000,  or 100%,  decrease in slot promotion  revenue, a
$60,000,  or 0.4%,  decrease in slot machine revenue,  and a $50,000,  or 14.3%,
decrease in keno revenue,  partially offset by a $152,000,  or 4.5%, increase in
table games revenue.  Slot promotion revenue decreased due to the termination of
a license agreement on December 1, 1999, for the $40 for $20 slot promotion. The
decrease  in  slot  machine  revenue  is  attributable  to a  decrease  in  hold
percentage of 0.3%  partially  offset by an increase in slot coin-in of $378,000
or 0.1%. The increase in table games revenue is  attributable  to an increase in
drop of  $6,169,000,  or 26.1%,  offset by a decrease in the win  percentage  of
2.5%.

Hotel revenues  increased by approximately  $532,000,  or 11.8%, from $4,518,000
during the 1999 period to $5,050,000  during the 2000 period.  This increase was
primarily  due to an  increase  in the  average  daily room rate of $6.16,  from
$33.35 in the 1999 period to $39.51 in the 2000 period, while room occupancy, as
a percentage of total rooms  available for sale,  decreased from 96.8%,  for the
1999  period,  to  92.6%,  for the 2000  period.  Cash  room  revenue  increased
$497,000, or 14.3%, from the 1999 period.

Food and beverage  revenues  increased  approximately  $402,000,  or 8.1%,  from
$4,943,000  during the 1999 period to  $5,345,000  during the 2000 period.  This
increase was primarily due to an increase in  complimentary  beverages  given to
patrons  during their play in the casino.  In addition,  cash  beverage  revenue
increased as a result of a higher average check.

Other revenues increased by approximately  $1,174,000, or 65.2%, from $1,801,000
during the 1999 period to $2,975,000  during the 2000 period.  This increase was
primarily due to payments received under a settlement agreement with the Band.

Promotional  allowances  increased by  approximately  $352,000,  or 17.3%,  from
$2,036,000 during the 1999 period to $2,388,000 during the 2000 period due to an
increase in complimentary  rooms,  food, and beverage resulting from an increase
in casino complimentaries due, in part, to increased play in the casino.

DIRECT COSTS AND EXPENSES OF OPERATING DEPARTMENTS

Total direct costs and expenses of operating  departments,  including  taxes and
licenses, decreased by approximately $480,000, or 2.7%, from $17,828,000 for the
1999 period to $17,348,000 for the 2000 period  primarily due to the termination
of the $40 for $20 slot promotion on December 1, 1999.

Casino expenses  decreased  $527,000,  or 7.5%, from $6,996,000  during the 1999
period to  $6,469,000  during the 2000 period,  and expenses as a percentage  of
revenue  increased from 32.2% to 32.4%,  due primarily to the termination of the
slot promotion as discussed above.

Hotel  expenses  increased by  approximately  $63,000,  or 1.4% from  $4,350,000
during the 1999 period to $4,413,000  during the 2000 period,  and expenses as a
percentage  of  revenues  decreased  from 96.3% to 87.4%,  primarily  due to the
allocation of hotel costs,  associated  with  complimentary  room sales,  to the
casino department.

Food and beverage  costs and expenses  increased by  approximately  $88,000,  or
2.6%,  from  $3,385,000  during the 1999  period to  $3,473,000  during the 2000
period,  and expenses as a percentage of revenues decreased from 68.5% to 65.0%,
primarily due to the  allocation  of food and beverage  costs,  associated  with
complimentary food and beverage sales, to the casino department.

Taxes and licenses  decreased  $104,000,  or 3.4%,  from  $3,097,000 in the 1999
period to  $2,993,000  in the 2000 as a result  of  corresponding  decreases  in
casino revenues.

OTHER OPERATING EXPENSES

Selling,  general and administrative  expenses increased $435,000, or 8.1%, from
$5,352,000 during the 1999 period to $5,787,000 during the 2000 period, and as a
percentage of total net  revenues,  expenses  increased  from 17.9% to 19.1% due
primarily to the implementation of a slot promotion in February 2000.

The Company  believes that city-wide  competition for experienced  employees may
increase employee turnover and lead to increased payroll costs.

EBITDA

EBITDA,  as  defined,   increased  by  approximately  $403,000,  or  6.0%,  from
$6,764,000  during the 1999 period to  $7,167,000  during the 2000  period.  The
increase was due primarily to an increase in revenues as discussed above.

OTHER EXPENSES

Rent expense  increased by  approximately  $101,000,  or 5.1%,  from  $1,976,000
during the 1999 period to  $2,077,000  during the 2000 period,  due primarily to
corresponding annual CPI increases for land lease agreements.

Depreciation and amortization increased by approximately $286,000, or 17.7% from
$1,614,000  during  the 1999  period  to  $1,900,000  during  the  2000  period,
primarily  due to the  acquisition  of new slot  and  other  equipment,  and the
completion of a room remodel project.

Interest expense decreased by approximately  $153,000,  or 15.2% from $1,004,000
during the 1999 period to $851,000  for the 2000  period,  due  primarily to the
payoff of certain bankruptcy notes that resulted from the February 28, 1997 Plan
of Reorganization.

During  2000,  the  Company  incurred   approximately  $215,000  in  merger  and
litigation costs related to the Merger Agreement. This cost was partially offset
by a reimbursement from the Company's directors' and officers' insurance carrier
in the amount of $228,000.

NET  INCOME  BEFORE  PROVISION  FOR INCOME  TAXES AND  UNDECLARED  DIVIDENDS  ON
CUMULATIVE CONVERTIBLE PREFERRED STOCK

As a result of the factors  discussed above, the Company  experienced net income
in the 2000 period of  $2,352,000  compared to a net income of $1,777,000 in the
1999 period, an improvement of $575,000 or 32.4%.

LIQUIDITY AND CAPITAL RESOURCES

The Company had cash and cash equivalents of approximately  $4.1 million at June
30, 2000, as compared to approximately $3.5 million at December 31, 1999.

For the first six months of 2000,  the  Company's net cash provided by operating
activities was $2,676,000  compared to $2,570,000 in 1999. EBITDA, for the first
six months of 2000 and 1999,  was $7.2 million and $6.8  million,  respectively.
While EBITDA should not be construed as a substitute  for operating  income or a
better  indicator of liquidity than cash flow from operating  activities,  which
are  determined  in  accordance  with  GAAP,  it is  included  herein to provide
additional  information  with  respect to the ability of the Company to meet its
future debt  service,  capital  expenditure  and working  capital  requirements.
Although  EBITDA is not  necessarily a measure of the Company's  ability to fund
its cash needs,  Management  believes that certain investors find EBITDA to be a
useful tool for measuring the ability of the Company to service its debt. EBITDA
margin is EBITDA as a percent  of net  revenues.  The  Company's  definition  of
EBITDA may not be comparable to other companies' definitions.

Significant  debt service on the Company's  12.83%  Mortgage Notes  ("Notes") is
paid in August and  February,  during  each  fiscal  year,  which  significantly
affects  the  Company's  cash and cash  equivalents  in the  second  and  fourth
quarters and should be considered in evaluating  cash  increases or decreases in
the second and fourth  quarters.  Scheduled  interest  payments on the Notes and
other  indebtedness is $2.0 million in 2000,  declining to $1.9 million in 2001.
Management  believes  that  sufficient  cash flow will be available to cover the
Company's  debt  service for the next  twelve  months and enable  investment  in
forecasted  capital  expenditures  of  approximately  $2.1 million for 2000. The
Company's ability to service its debt is dependent on future performance,  which
will be affected by, among other  things,  prevailing  economic  conditions  and
financial, business and other factors, certain of which are beyond the Company's
control.

The Notes are due in full on August 20, 2001.  The Notes are  redeemable  by the
Company at any time at 100% of par, without premium.

The Company is  required to make an offer to purchase  all Notes at 101% of face
value upon any  "Change of Control" as defined in the  indenture  governing  the
Notes. The indenture also provides for mandatory  redemption of the Notes by the
Company upon order of the Nevada Gaming Authorities. The Notes are guaranteed by
Elsub Management  Corporation,  Four Queens,  Inc. and Palm Springs East Limited
Partnership  and are  collateralized  by a second deed of trust on, and a pledge
of, substantially all the assets of the Company and the guarantors.

Cash  flow from  operations  is not  expected  to be  sufficient  to pay the $11
million of principal  of the Notes at maturity on August 20, 2001,  in the event
of a Change of Control, or upon a mandatory redemption. Accordingly, the ability
of the Company to repay the Notes at maturity, upon a Change of Control, or upon
a mandatory  redemption,  will be dependent  upon its ability to  refinance  the
Notes.  There can be no assurance that the Company will be able to refinance the
principal amount of the Notes on favorable terms or at all.

The Note Agreement  executed in connection with the issuance of the Notes, among
other things,  places  significant  restrictions on the incurrence of additional
indebtedness by the Company,  the creation of additional liens on the collateral
securing  the  Notes,  transactions  with  affiliates  and  payment  of  certain
restricted payments.  In order for the Company to incur additional  indebtedness
or make a restricted  payment,  the Company  must,  among other  things,  meet a
specified consolidated fixed charges coverage ratio and have earned $1.0 million
in EBITDA.  The Company must also maintain a minimum amount of consolidated  net
worth  not less  than an  amount  equal  to its  consolidated  net  worth on the
Effective Date of the Plan, less $5 million. Pursuant to covenants applicable to
the Company's 12.83% New Second Mortgage Notes and Second Supplemental Indenture
dated  September  29,  1998,  the  Company  is  required  to  maintain a minimum
consolidated  fixed charges  coverage  ratio (the "Ratio") of 1.25 to 1.00.  The
Ratio is defined as the ratio of aggregate  consolidated EBITDA to the aggregate
consolidated  fixed charges for the  twelve-month  reference  period.  As of the
reference  period ended June 30, 2000 the Ratio was 3.75 to 1.00 and the Company
was in compliance.

Management considers it important to the competitive position of the Four Queens
Casino that expenditures be made to upgrade the property.  Uses of cash included
capital  expenditures  of  $792,000  and  $750,000 in the first half of 2000 and
1999,  respectively.  Management has forecasted capital  expenditures to be $2.1
million  for the  year  2000.  The  Company  expects  to  finance  such  capital
expenditures from cash on hand, cash flow, and slot lease financing.  Based upon
current  operating  results  and  cash on hand,  the  Company  estimates  it has
sufficient operating capital to fund its operations and capital expenditures for
the next twelve months.


RGME  managed  the  Four  Queens  Casino  in  accordance   with  the  Management
Arrangement  among the Company,  Four Queens,  Inc. and RGME effective  April 1,
1997.  RGME received an annual fee of $1 million in equal monthly  installments.
The    Management    Arrangement    terminated    on    December    31,    1999.



RECENTLY ISSUED ACCOUNTING STANDARDS





In December 1999, the Securities and Exchange Commission issued Staff Accounting
Bulletin No. 101, "Revenue Recognition in Financial Statements" ("SAB 101"). SAB
101 clarifies existing  accounting  principles related to revenue recognition in
financial  statements.  The Company is required to comply with the provisions of
SAB 101 by the  fourth  quarter  of 2000.  Due to the  nature  of the  Company's
operations,  Management  does not believe  that SAB 101 will have a  significant
impact on the Company's financial statements.

FORWARD-LOOKING STATEMENTS

The Private  Securities  Litigation  Reform Act of 1995 provides a "safe harbor"
for certain  forward-looking  statements.  Certain information  included in this
Form 10-Q and other materials filed with the Securities and Exchange  Commission
(as well as information  included in oral statements or other written statements
made or to be made by the Company) contains statements that are forward looking,
such as statements relating to business strategies, plans for future development
and upgrading,  capital spending,  financing and restructuring sources, existing
and expected  competition and the effects of regulations.  Such  forward-looking
statements  involve  important  known and unknown risks and  uncertainties  that
could  cause  actual  results  and  liquidity  to differ  materially  from those
expressed  or  anticipated  in any  forward-looking  statements.  Such risks and
uncertainties  include,  but are not  limited  to,  those  related to effects of
competition,  leverage and debt  service,  financing  and  refinancing  needs or
efforts,  general  economic  conditions,  changes in gaming laws or  regulations
(including the legalization of gaming in various  jurisdictions),  risks related
to development and upgrading activities, uncertainty of casino customer spending
and vacationing in hotel/casinos in Las Vegas,  occupancy rates and average room
rates in Las Vegas,  the  popularity of Las Vegas as a convention and trade show
destination,  and other  factors  described  from time to time in the  Company's
reports  filed  with the  Securities  and  Exchange  Commission,  including  the
Company's Report on Form 10-K for the year ended December 31, 1999. Accordingly,
actual results may differ materially from those expressed in any forward-looking
statement made by or on behalf of the Company.  Any  forward-looking  statements
are made pursuant to the Private Securities  Litigation Reform Act of 1995, and,
as such, speak only as of the date made. The Company undertakes no obligation to
revise publicly these forward-looking statements to reflect subsequent events or
circumstances.

Item 3.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISKS

The Company's financial instruments include cash and long-term debt. At June 30,
2000 the carrying  values of the Company's  financial  instruments  approximated
their fair values based on current market prices and rates.  It is the Company's
policy not to enter into derivative financial instruments.  The Company does not
currently  have any  significant  foreign  currency  exposure  since it does not
transact  business in foreign  currencies.  Due to this, the Company believes it
does not have significant overall currency exposure at June 30, 2000.

                      Elsinore Corporation and Subsidiaries
                                Other Information

PART II. OTHER INFORMATION

Item 1.  Legal Proceedings:

On March 1, 2000, the Company filed its Answer to the Fourth  Amended  Complaint
to the Paulson lawsuit,  denying the material  allegations thereof. In addition,
the Company alleged various  counterclaims  against Plaintiffs for breach of the
Merger Agreement, fraud and violations of the federal securities laws. On May 5,
2000, the Company filed its First Amended Counterclaims.  The counterclaims seek
specific  performance of the Merger Agreement,  compensatory  damages,  punitive
damages and other relief. On June 6, 2000,  Plaintiffs filed their Answer to the
First Amended Counterclaims.





Item 6.           Exhibits and Reports

         (a)      Exhibits

        27.1      Financial Data Schedule

         (b)      Form 8-K filed during this quarter

                 (1)  Current report on  Form 8-K  was filed on April 24,  2000,
                      relating to  the termination  of the Company's non-binding
                      letter of intent with PDS Financial Corporation.






                                   SIGNATURES


Pursuant to the requirements of the Securities Exchange Act of 1934, as amended,
the  Registrant  has duly  caused  this report to be signed on its behalf by the
undersigned thereunto authorized.


                                         ELSINORE CORPORATION
                                             (Registrant)





                                      By: /s/ Jeffrey T. Leeds
                                            JEFFREY T. LEEDS, President
                                            and Chief Executive Officer


                                      By: /s/ S. Barton Jacka
                                            S. BARTON JACKA, Secretary
                                            and Treasurer and Principal
                                            Financial and Accounting Officer



Dated:  August 11, 2000



                                INDEX TO EXHIBITS


27.1              Financial Data Schedule






© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission