SANTA ANITA OPERATING CO
10-Q/A, 1997-04-30
RACING, INCLUDING TRACK OPERATION
Previous: SCUDDER TAX FREE MONEY FUND, 485B24E, 1997-04-30
Next: TRANSOCEAN OFFSHORE INC, 8-K, 1997-04-30



<PAGE>
 
               UNITED STATES SECURITIES AND EXCHANGE COMMISSION
                            Washington, D.C. 20549

                                  FORM 10-Q/A
 
(Mark One)
[X]  QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES 
     EXCHANGE ACT OF 1934
               For the quarterly period ended September 30, 1996
 
[ ]  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 0-9109                  Commission file number 0-9110
 
SANTA ANITA REALTY ENTERPRISES, INC.             SANTA ANITA OPERATING COMPANY
- ------------------------------------            -------------------------------
   (Exact name of registrant as                   (Exact name of registrant as
     specified in its charter)                      specified in its charter)
 
 
           Delaware                                        Delaware
- ------------------------------------            -------------------------------
(State or other jurisdiction of                 (State or other jurisdiction of
incorporation or organization)                  incorporation or organization)
 
          95-3520818                                       95-3419438
- ------------------------------------            -------------------------------
       (I.R.S. Employer                                  (I.R.S. Employer
      Identification No.)                               Identification No.)
 
301 West Huntington Drive, Suite 405                285 West Huntington Drive
     Arcadia, California 91007                      Arcadia, California 91007
- ------------------------------------            -------------------------------
  (Address of principal executive               (Address of principal executive
    offices including zip code)                    offices including zip code)
 
         (818) 574-5550                                  (818) 574-7223
- ------------------------------------            -------------------------------
  (Registrant's telephone number                (Registrant's telephone number,
      including area code)                            including area code)

Indicate by check mark whether the registrants (1) have 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
registrants were required to file such reports), and (2) have been subject to
such filing requirements for the past 90 days.  Yes  X    No
                                                    ---     ---

The number of shares outstanding of each of the issuers' classes of common
stock, as of the close of business on November 5, 1996 were:

Santa Anita Realty Enterprises, Inc.            11,497,700
Santa Anita Operating Company                   11,385,200
<PAGE>
 
                   SANTA ANITA REALTY ENTERPRISES, INC. AND
                SANTA ANITA OPERATING COMPANY AND SUBSIDIARIES


          The Companies hereby amend Part I. Financial Information - Item 1.
Financial Statements and Item 2. Managements' Discussion and Analysis of
Financial Condition and Results of Operations of the Quarterly Report on Form
10-Q for the quarter ended September 30, 1996, to reflect the restatements
described in Notes to Financial Statements - Note 2 - Restatement.

                                       2
<PAGE>
 
                   SANTA ANITA REALTY ENTERPRISES, INC. AND
                SANTA ANITA OPERATING COMPANY AND SUBSIDIARIES

                                  FORM 10-Q/A

                                     INDEX
<TABLE>
<CAPTION>
 
 
                                                                                       Page No.
<S>             <C>                                                                    <C>
PART I.         FINANCIAL INFORMATION                                                     4

                THE SANTA ANITA COMPANIES

                    Combined Balance Sheets as of September 30, 1996 and                  5
                       December 31, 1995

                    Combined Statements of Operations for the three months and nine       6
                       months ended September 30, 1996 and 1995

                    Combined Statements of Cash Flows for the nine months                 7
                       ended September 30, 1996 and 1995

                SANTA ANITA REALTY ENTERPRISES, INC.

                    Consolidated Balance Sheets as of September 30, 1996 and              8
                       December 31, 1995                                         
                    
                    Consolidated Statements of Operations for the three months and nine   9
                       months ended September 30, 1996 and 1995                  
                                                                                          
                    Consolidated Statements of Cash Flows for the nine months            10
                       ended September 30, 1996 and 1995                         

                SANTA ANITA OPERATING COMPANY AND SUBSIDIARIES

                    Consolidated Balance Sheets as of September 30, 1996 and             11
                       December 31, 1995                                         

                    Consolidated Statements of Operations for the three months and nine  12
                       months ended September 30, 1996 and 1995                  
                                                                                          
                    Consolidated Statements of Cash Flows for the nine months            13
                       ended September 30, 1996 and 1995                         

                NOTES TO FINANCIAL STATEMENTS                                            14

                MANAGEMENTS' DISCUSSION AND ANALYSIS OF FINANCIAL                        20
                    CONDITION AND RESULTS OF OPERATIONS                      
SIGNATURES                                                                               26
</TABLE>

                                       3
<PAGE>
 
                   SANTA ANITA REALTY ENTERPRISES, INC. AND
                SANTA ANITA OPERATING COMPANY AND SUBSIDIARIES

                                  FORM 10-Q/A

                 FOR THE NINE MONTHS ENDED SEPTEMBER 30, 1996


PART 1.  FINANCIAL INFORMATION

ITEM 1.  FINANCIAL STATEMENTS

   The accompanying balance sheets as of September 30, 1996 and December 31,
1995 of The Santa Anita Companies (the "Companies"), Santa Anita Realty
Enterprises, Inc. ("Realty") and Santa Anita Operating Company and Subsidiaries
("Operating Company"), the statements of operations for the three months and
nine months ended September 30, 1996 and 1995, and the related statements of
cash flows for the nine months ended September 30, 1996 and 1995, were prepared
by management and, except for the balance sheet as of December 31, 1995, are
unaudited. In the opinion of management, the accompanying financial statements
include all adjustments, including normal recurring items, considered necessary
for a fair presentation.

   The following financial statements should be read in conjunction with the
accompanying notes and the Joint Annual Report on Form 10-K of Realty and
Operating Company for the year ended December 31, 1995.

                                       4
<PAGE>
 
                           THE SANTA ANITA COMPANIES

                            COMBINED BALANCE SHEETS
<TABLE>
<CAPTION>
 
                                                                                            SEPTEMBER 30,                
                                                                                                1996        DECEMBER 31, 
                                                                                            (UNAUDITED)         1995     
                                                                                            --------------   -------------
                                                                                                    (Restated)           
<S>                                                                                        <C>              <C>          
                              ASSETS                                                                                     
Real estate assets                                                                                                       
  Santa Anita Racetrack, less accumulated depreciation                                                                   
     of $20,905,000 and $20,216,000                                                        $   9,344,000    $   9,030,000
  Commercial properties, less accumulated depreciation                                                                   
     of $4,164,000 and $3,631,000                                                              9,871,000       10,342,000
  Commercial properties to be sold, less accumulated                                                                     
     depreciation of $3,947,000 and $16,737,000                                               12,222,000       27,337,000
  Investments in and advances to unconsolidated joint ventures                                (1,117,000)         871,000
  Real estate loans receivable                                                                10,795,000       10,954,000
                                                                                           -------------    -------------
                                                                                              41,115,000       58,534,000
                                                                                                                         
Cash and cash equivalents                                                                     17,951,000       13,877,000
Accounts receivable                                                                            2,479,000        3,771,000
Prepaid expenses and other assets                                                              8,856,000        6,494,000
Investment in Pacific Gulf Properties Inc.                                                             -       12,967,000
Property, plant and equipment, less accumulated                                                                          
  depreciation of $27,579,000 and $24,968,000                                                 19,586,000       19,233,000
                                                                                           -------------    -------------
                                                                                                                         
                                                                                           $  89,987,000    $ 114,876,000
                                                                                           =============    ============= 
                                                                                                                         
                      LIABILITIES AND SHAREHOLDERS' EQUITY                                                               
                                                                                                                         
Real estate loans payable                                                                  $  22,188,000    $  28,389,000 
Bank loans payable                                                                             1,091,000       22,685,000 
Accounts payable                                                                               6,051,000       11,208,000 
Other liabilities                                                                             11,839,000       14,495,000 
Income taxes                                                                                           -          326,000 
Dividends payable                                                                              2,451,000        2,254,000 
Deferred revenues                                                                              1,103,000        2,379,000 
Deferred income taxes                                                                          1,229,000        1,239,000 
                                                                                           -------------    ------------- 
                                                                                              45,952,000       82,975,000 
                                                                                           -------------    ------------- 
Series A Redeemable Preferred Stock, $.10 par value; 867,343                                                              
  shares authorized, issued and outstanding                                                   15,387,000                - 
                                                                                           -------------    ------------- 
                                                                                                                          
Shareholders' equity                                                                                                      
  Preferred stock, $.10 par value; authorized 5,132,657 shares                                         -                - 
  Common stock, $.10 par value; authorized 19,000,000                                                                     
     shares; issued and outstanding 11,385,200 and                                            
     11,270,500 shares                                                                         2,277,000        2,253,000 
  Additional paid-in capital                                                                 137,952,000      136,552,000)
  Unearned compensation expense                                                                (676,000)      (1,209,000)
  Retained earnings (deficit)                                                                110,905,000)    (105,695,000 
                                                                                           -------------    ------------- 
                                                                                              28,648,000       31,901,000 
                                                                                           -------------    ------------- 
                                                                                                                          
                                                                                           $  89,987,000    $ 114,876,000 
                                                                                           =============    ============= 
</TABLE>                                                       


See accompanying notes.

                                       5
<PAGE>
 
                           THE SANTA ANITA COMPANIES

                       COMBINED STATEMENTS OF OPERATIONS

                                  (Unaudited)
<TABLE>
<CAPTION>
 
                                                               THREE MONTHS ENDED SEPTEMBER 30,    NINE MONTHS ENDED SEPTEMBER 30,
                                                              ----------------------------------   --------------------------------
                                                                   1996               1995              1996             1995     
                                                              ---------------   ----------------   --------------   ---------------
                                                                          (Restated)                          (Restated)          
<S>                                                           <C>               <C>                <C>              <C>           
Revenues                                                                                                                          
 Horse racing                                                    $ 6,418,000       $  6,133,000       $58,390,000     $ 58,307,000
 Rental property                                                   1,638,000          2,218,000         5,625,000        6,473,000
 Interest and other                                                  384,000            482,000         1,457,000        1,592,000
                                                                 -----------       ------------       -----------     ------------
                                                                   8,440,000          8,833,000        65,472,000       66,372,000
                                                                 -----------       ------------       -----------     ------------
                                                                                                                                  
Costs and expenses                                                                                                                
 Horse racing operating costs                                      5,384,000          4,952,000        40,583,000       39,385,000
 Rental property operating                                                                                                        
     expenses                                                        627,000            686,000         1,999,000        1,921,000
 Depreciation and amortization                                       447,000          1,001,000         3,904,000        5,703,000
 General and administrative                                        2,895,000          1,915,000         8,187,000        7,500,000
 Interest and other                                                  527,000          1,156,000         2,231,000        3,572,000
 Losses from unconsolidated                                                                                                       
     joint ventures                                                  514,000            443,000         1,181,000        1,519,000
 Program for disposition of                                                                                                       
     non-core real estate assets                                      90,000         26,300,000           945,000       26,300,000
 Costs of equity offering                                                  -                  -                 -          750,000
 Card club option write-off                                                -          2,000,000                 -        2,000,000
                                                                 -----------       ------------       -----------     ------------
                                                                  10,484,000         38,453,000        59,030,000       88,650,000
                                                                 -----------       ------------       -----------     ------------
                                                                                                                                  
Net income (loss)                                                 (2,044,000)       (29,620,000)        6,442,000      (22,278,000)
Preferred stock dividends                                          4,865,000                  -         4,865,000                -
                                                                 -----------       ------------       -----------     ------------
                                                                                                                                  
Net income (loss) applicable to common shares                    $(6,909,000)     $ (29,620,000)      $ 1,577,000     $(22,278,000)
                                                                 ===========      =============       ===========     ============
                                                                                                                                  
Weighted average common shares outstanding                        11,302,437         11,270,500        11,281,223       11,194,883
                                                                 ===========      =============       ===========     ============
                                                                                                                                  
Net income (loss) per common share                               $      (.61)     $       (2.63)      $       .14     $      (1.99)
                                                                 ===========      =============       ===========     ============
                                                                                                                                  
Dividends declared per common share                              $      .20       $         .20       $        .60    $        .60
                                                                 ===========      =============       ============    ============
 </TABLE>


See accompanying notes.

                                       6
<PAGE>
 
                           THE SANTA ANITA COMPANIES

                       COMBINED STATEMENTS OF CASH FLOWS

             FOR THE NINE MONTHS ENDED SEPTEMBER 30, 1996 AND 1995

                                  (Unaudited)
<TABLE>
<CAPTION>
 
                                                                                   1996             1995   
                                                                              -------------   --------------
<S>                                                                            <C>             <C>         
                                                                                        (Restated)         
Cash flows from operating activities:                                                                      
  Net income (loss)                                                            $  6,442,000     $(22,278,000)
  Adjustments to reconcile net income (loss) to net                                                                      
     cash provided by operating activities:  
       Depreciation and amortization                                              3,904,000        5,703,000 
       Amortization of unearned compensation expense                                533,000          469,000
       Equity in losses of unconsolidated joint ventures                          1,181,000        1,519,000
       Equity in earnings from investment in                    
           Pacific Gulf Properties Inc.                                                   -         (261,000)    
       Program for disposition of non-core real estate assets                       945,000       26,300,000
       Card club option write-off                                                         -        2,000,000
       Deferred income taxes                                                       (404,000)          68,000
       Net decrease in certain other assets                                         510,000        1,140,000
       Net decrease in certain other liabilities                                 (9,021,000)     (10,157,000)
                                                                                 ----------       ----------  
  Net cash provided by operating activities                                       4,090,000        4,503,000
                                                                                 ----------       ----------
Cash flows from investing activities:                                                                      
  Payments received on loans receivable                                             175,000          343,000
  Additions and improvements to real estate assets                               (1,864,000)      (2,028,000)
  Additions to property, plant and equipment                                     (2,964,000)      (3,246,000)
  Additions to certain other assets                                              (2,306,000)      (4,055,000)
  Investments in and advances to unconsolidated joint ventures                   (1,111,000)      (2,280,000)
  Capital distributions from unconsolidated joint ventures                        1,918,000        1,887,000
  Sale of Pacific Gulf Properties Inc. common stock                              12,139,000                -
  Sale of non-core real estate assets                                            16,436,000                -
  Dividends received from Pacific Gulf Properties Inc. in 1995                            -          918,000
                                                                                 ----------       ----------
  Net cash provided by (used in) investing activities                            22,423,000       (8,461,000)
                                                                                 ----------       ----------
Cash flows from financing activities:                                                                      
  Proceeds from bank loans payable                                                        -        4,400,000
  Repayment of real estate loans payable                                         (6,201,000)        (444,000)
  Repayment of bank loans payable                                               (21,594,000)        (589,000)
  Dividends paid                                                                 (6,763,000)      (6,712,000)
  Issuance of common and preferred stock                                         12,085,000                -
  Exercise of stock options                                                          34,000                -
  Issuance of common stock from restricted stock awards                                   -           13,000
                                                                                 ----------       ---------- 
  Net cash used in financing activities                                         (22,439,000)      (3,332,000)
                                                                                 ----------       ----------
                                                                                                           
Net increase (decrease) in cash and cash equivalents                              4,074,000       (7,290,000)
                                                                                                           
Cash and cash equivalents at beginning of year                                   13,877,000       15,094,000       
                                                                                 ----------       ----------
Cash and cash equivalents at September 30,                                       17,951,000        7,804,000
                                                                                 ==========       ========== 

</TABLE>

See accompanying notes.

                                       7
<PAGE>
 
                      SANTA ANITA REALTY ENTERPRISES, INC.

                          CONSOLIDATED BALANCE SHEETS

<TABLE>
<CAPTION>
 
 
                                                                                           SEPTEMBER 30,
                                                                                               1996         DECEMBER 31,
                                                                                            (UNAUDITED)         1995
                                                                                           --------------   -------------
                                                                                                    (Restated)
<S>                                                                                        <C>              <C>
                                                                                                   
 
                                                              ASSETS
Real estate assets
  Santa Anita Racetrack, less accumulated depreciation
     of $20,905,000 and $20,216,000                                                        $   9,344,000    $  9,030,000
  Commercial properties, less accumulated depreciation
     of $4,646,000 and $4,068,000                                                             12,531,000      13,047,000  
  Commercial properties to be sold, less accumulated 
     depreciation of $5,295,000 and $18,085,000                                               12,537,000      27,652,000
  Investments in and advances to unconsolidated joint ventures                                (1,117,000)        871,000
  Real estate loans receivable                                                                10,795,000      10,954,000
                                                                                           -------------    ------------ 
                                                                                              44,090,000      61,554,000 
                                                                         
Cash and cash equivalents                                                                     15,330,000         167,000 
Accounts receivable                                                                              405,000         658,000 
Prepaid expenses and other assets                                                              8,455,000       5,726,000 
Investment in Pacific Gulf Properties Inc.                                                             -      12,967,000 
                                                                                           -------------    ------------ 
                                                                         
                                                                                           $  68,280,000    $ 81,072,000 
                                                                                           =============    ============ 
                                                                         
                                         LIABILITIES AND SHAREHOLDERS' EQUITY                                     

Real estate loans payable                                                                  $  22,188,000    $ 28,389,000 
Bank loans payable                                                                                     -      20,950,000 
Acccounts payable                                                                                744,000         420,000 
Other liabilities                                                                              2,727,000       2,779,000 
Dividends payable                                                                              2,473,000       2,277,000 
Due to Operating Company                                                                       5,139,000         415,000 
                                                                                           -------------    ------------ 
                                                                                              33,271,000      55,230,000 
                                                                                           -------------    ------------ 
Series A Redeemable Preferred Stock, $.10 par value; 867,343 
  shares authorized, issued and outstanding                                                   14,337,000               - 
                                                                                           -------------    ------------ 
                                                                         
Shareholders' equity                                                     
  Preferred stock, $.10 par value; authorized 5,132,657 shares                                         -               - 
  Common stock, $.10 par value;  authorized 19,000,000                                       
     shares; issued and outstanding 11,497,700 and                                     
     11,383,000 shares                                                                         1,150,000       1,138,000 
  Additional paid-in capital                                                                 120,160,000     118,881,000 
  Retained earnings (deficit)                                                               (100,638,000)    (94,177,000)
                                                                                           -------------    ------------ 
                                                                                              20,672,000      25,842,000 
                                                                                           -------------    ------------ 
                                                                         
                                                                                           $  68,280,000    $ 81,072,000 
                                                                                           =============    ============ 
</TABLE>

See accompanying notes.
                                       8
<PAGE>
 
                     SANTA ANITA REALTY ENTERPRISES, INC.

                     CONSOLIDATED STATEMENTS OF OPERATIONS

                                  (Unaudited)
<TABLE>
<CAPTION>
 
                                            THREE MONTHS ENDED SEPTEMBER 30,    NINE MONTHS ENDED SEPTEMBER 30,
                                            --------------------------------    ------------------------------- 
                                                1996               1995             1996              1995
                                            --------------   ---------------    -------------   --------------- 
                                                        (Restated)                          (Restated)
<S>                                           <C>               <C>               <C>              <C>
Revenues
 Rent from Racetrack                         $    427,000         $    375,000     $  9,134,000      $  9,227,000
 Shopping centers                                 689,000            1,168,000        2,638,000         3,398,000
 Office buildings                                 949,000            1,050,000        2,987,000         3,075,000
 Interest and other                               314,000              416,000        1,182,000         1,170,000
                                               ----------           ----------       ----------        ----------
                                                2,379,000            3,009,000       15,941,000        16,870,000
                                               ----------           ----------       ----------        ----------
 
Costs and expenses
 Shopping centers                                 173,000              204,000          704,000           714,000
 Office buildings                                 454,000              482,000        1,295,000         1,207,000
 Depreciation and amortization                    224,000              811,000        1,338,000         2,944,000
 General and administrative                     1,280,000            1,229,000        3,070,000         2,725,000
 Interest and other                               502,000            1,074,000        2,202,000         3,312,000
 Losses from unconsolidated joint
     ventures                                     514,000              443,000        1,181,000         1,519,000
 Program for disposition of
      non-core real estate assets                  90,000           26,300,000          945,000        26,300,000
 Costs of equity offering                               -                    -                -           700,000
 Card club option write-off                             -            2,000,000                -         2,000,000
                                                ---------           ----------       ----------        ----------
                                                3,237,000           32,543,000       10,735,000        41,421,000
                                                ---------           ----------       ----------        ----------
 
Net income (loss)                                (858,000)         (29,534,000)       5,206,000       (24,551,000)
Preferred stock dividends                       4,813,000                    -        4,813,000                 -
                                               ----------           ----------       ----------        ----------
 
Net income (loss) applicable to
  common shares                              $ (5,671,000)        $(29,534,000)     $   393,000      $(24,551,000)
                                                =========           ==========        =========        ==========         
 
Weighted average common shares             
  outstanding                                  11,414,937           11,383,000       11,393,723        11,307,383
                                               ==========           ==========       ==========        ==========
 
Net income (loss) per common share           $       (.50)        $      (2.59)     $       .03      $      (2.17)
                                               ==========            =========       ==========        ========== 
 
Dividends declared per common              
   share                                     $         20         $        .20      $       .60      $        .60
                                               ==========           ==========       ==========        ========== 
</TABLE>

See accompanying notes.
                                       9
<PAGE>
 
                      SANTA ANITA REALTY ENTERPRISES, INC.

                     CONSOLIDATED STATEMENTS OF CASH FLOWS

             FOR THE NINE MONTHS ENDED SEPTEMBER 30, 1996 AND 1995

                                  (Unaudited)
<TABLE>
<CAPTION>
 
                                                                                                1996           1995     
                                                                                           -------------   --------------
                                                                                                    (Restated)  
<S>                                                                                        <C>              <C>           
                                                                                                    
Cash flows from operating activities:                                                                         
  Net income (loss)                                                                        $   5,206,000    $(24,551,000)
  Adjustments to reconcile net income (loss) to net                                                           
     cash provided by operating activities:                                                                               
       Depreciation and amortization                                                           1,338,000       2,944,000 
       Equity in losses of unconsolidated joint ventures                                       1,181,000       1,519,000 
       Equity in earnings from investment in                                                                 
         Pacific Gulf Properties Inc.                                                                  -        (261,000) 
       Program for disposition of non-core real estate assets                                    945,000      26,300,000 
       Card club option write-off                                                                      -       2,000,000 
       Net increase in certain other assets                                                     (896,000)       (489,000)
       Net increase (decrease) in certain other liabilities                                      271,000        (185,000)
                                                                                            ------------    ------------
  Net cash provided by operating activities                                                    8,045,000       7,277,000 
                                                                                            ------------    ------------ 
Cash flows from investing activities:                                                                         
  Payments received on loans receivable                                                          175,000         343,000 
  Additions and improvements to real estate assets                                            (1,864,000)     (2,028,000)
  Additions to certain other assets                                                           (2,306,000)     (4,055,000)
  Investments in and advances to unconsolidated joint ventures                                (1,111,000)     (2,280,000)
  Capital distributions from unconsolidated joint ventures                                     1,918,000       1,887,000 
  Sale of Pacific Gulf Properties Inc. common stock                                           12,139,000               - 
  Sale of non-core real estate assets                                                         16,436,000               - 
  Dividends received from Pacific Gulf Properties Inc. in 1995                                         -         918,000 
                                                                                            ------------    ------------ 
  Net cash provided by (used in) investing activities                                         25,387,000      (5,215,000)
                                                                                            ------------    ------------ 
                                                                                                              
Cash flows from financing activities:                                                                         
  Proceeds from bank loans payable                                                                     -       4,400,000 
  Repayment of real estate loans payable                                                      (6,201,000)       (444,000)
  Repayment of bank loans payable                                                            (20,950,000)              - 
  Increase in due to Operating Company                                                         4,724,000       1,604,000 
  Dividends paid                                                                              (6,830,000)     (6,779,000)
  Issuance of common and preferred stock                                                      10,957,000               - 
  Exercise of stock options                                                                       31,000               - 
  Issuance of common stock from restricted stock awards                                                -          13,000 
                                                                                            ------------    ------------ 
  Net cash used in financing activities                                                      (18,269,000)     (1,206,000)
                                                                                            ------------    ------------ 
                                                                                                              
Net increase in cash and cash equivalents                                                     15,163,000         856,000 
Cash at beginning of year                                                                        167,000       2,251,000 
                                                                                            ------------    ------------ 
Cash and cash equivalents at September 30,                                                 $  15,330,000    $  3,107,000 
                                                                                            ============    ============  
</TABLE>

See accompanying notes.
                                       10




<PAGE>
 
                 SANTA ANITA OPERATING COMPANY AND SUBSIDIARIES

                          CONSOLIDATED BALANCE SHEETS

<TABLE>
<CAPTION>
                                                                             SEPTEMBER 30,                 
                                                                                 1996                 DECEMBER 31,  
                                                                             (UNAUDITED)                  1995      
                                                                            --------------            ------------- 
<S>                                                                         <C>                       <C>           
                                                                             (Restated)                             
                                                                                                                    
                                                            ASSETS     
Current assets                                                                                                      
   Cash and cash equivalents                                                  $ 2,621,000              $13,710,000  
   Accounts receivable                                                          2,074,000                3,113,000  
   Prepaid expenses and other assets                                              410,000                  777,000  
   Due from Realty                                                              5,139,000                  415,000  
                                                                              -----------              -----------  
   Total current assets                                                        10,244,000               18,015,000  
                                                                                                                    
Investment in common stock of Realty                                            2,122,000                2,122,000  
Property, plant and equipment, less accumulated                                              
   depreciation of $27,579,000 and  $24,968,000                                19,586,000               19,233,000  
                                                                              -----------              -----------  
                                                                              $31,952,000              $39,370,000  
                                                                              ===========              ===========  
                                                                                                                    
                                                LIABILITIES AND SHAREHOLDERS' EQUITY
Current liabilities                                                                                                 
   Accounts payable                                                           $ 5,307,000              $10,788,000  
   Other liabilities                                                            9,090,000               11,693,000  
   Bank loans payable                                                             928,000                  868,000  
   Income taxes                                                                         -                  326,000  
                                                                              -----------              -----------  
   Total current liabilities                                                   15,325,000               23,675,000  
                                                                                                                    
Bank loans payable                                                                163,000                  867,000  
Deferred revenues                                                               1,103,000                2,379,000  
Deferred income taxes                                                           1,229,000                1,239,000  
                                                                              -----------              -----------  
                                                                               17,820,000               28,160,000  
                                                                              -----------              -----------  
                                                                                                                    
Series A Redeemable Preferred Stock, $.10 par value; 867,343                                                       
   shares authorized, isued and outstanding                                     1,050,000                        -  
                                                                              -----------              -----------           
Shareholders' equity                                                                                                
   Preferred stock, $.10 par value; authorized 5,132,657 shares                         -                        -  
   Common stock, $.10 par value; authorized 19,000,000 shares;                                                             
      issued and outstanding 11,385,200 and 11,270,500 shares                   1,139,000                1,127,000  
   Additional paid-in capital                                                  20,857,000               20,736,000  
   Unearned compensation expense                                                 (676,000)              (1,209,000) 
   Retained earnings (deficit)                                                 (8,238,000)              (9,444,000) 
                                                                              -----------              -----------  
                                                                               13,082,000               11,210,000  
                                                                              -----------              -----------  
                                                                                                                    
                                                                              $31,952,000              $39,370,000  
                                                                              ===========              ===========   
</TABLE>



See accompanying notes.

                                       11
<PAGE>
 
                 SANTA ANITA OPERATING COMPANY AND SUBSIDIARIES

                     CONSOLIDATED STATEMENTS OF OPERATIONS

                                  (Unaudited)
<TABLE>
<CAPTION>
 
                                            THREE MONTHS ENDED SEPTEMBER 30,    NINE MONTHS ENDED SEPTEMBER 30,
                                           ----------------------------------   --------------------------------
                                                 1996              1995              1996              1995
                                           ----------------   ---------------   ---------------   --------------
                                              (Restated)                          (Restated)
<S>                                        <C>                <C>               <C>               <C>
Revenues
 Wagering commissions                          $ 3,398,000       $ 3,010,000       $39,009,000       $38,760,000
 Admission related                               3,020,000         3,123,000        19,381,000        19,547,000
 Interest and other                                131,000           136,000           519,000           537,000
                                               -----------       -----------       -----------       -----------
                                                 6,549,000         6,269,000        58,909,000        58,844,000
                                               -----------       -----------       -----------       -----------
 
Costs and expenses
 Horse racing operating costs                    5,384,000         4,952,000        40,583,000        39,385,000
 Depreciation and amortization                     238,000           233,000         2,611,000         2,888,000
 General and administrative                      1,615,000           686,000         5,117,000         4,825,000
 Interest                                           64,000           130,000           206,000           308,000
 Rental expense to Realty                          427,000           375,000         9,134,000         9,227,000
                                               -----------       -----------       -----------       -----------
                                                 7,728,000         6,376,000        57,651,000        56,633,000
                                               -----------       -----------       -----------       -----------
 
Net income (loss)                               (1,179,000)         (107,000)        1,258,000         2,211,000
Preferred stock dividend                            52,000                 -            52,000                 -
                                               -----------       -----------       -----------       -----------
 
Net income (loss) applicable to
 common shares                                 $(1,231,000)      $  (107,000)      $ 1,206,000       $ 2,211,000
                                               ===========       ===========       ===========       ===========
                                                                               
Weighted average common shares      
 outstanding                                    11,302,437        11,270,500        11,281,223        11,194,883
                                               ===========       ===========       ===========       ===========
 
Net income (loss) per common share             $      (.11)      $      (.01)      $       .11       $       .20
                                               ===========       ===========       ===========       ===========
</TABLE>

                                       

See accompanying notes.
                                      12
<PAGE>
 
                 SANTA ANITA OPERATING COMPANY AND SUBSIDIARIES

                     CONSOLIDATED STATEMENTS OF CASH FLOWS

             FOR THE NINE MONTHS ENDED SEPTEMBER 30, 1996 AND 1995

                                  (Unaudited)
<TABLE>
<CAPTION>
 
                                          
                                                                      1996                    1995                      
                                                                  -----------             -----------                            
                                                                  (Restated)           
<S>                                                               <C>                     <C>    
Cash flows from operating activities:                                                               
  Net income                                                      $  1,258,000            $ 2,211,000
  Adjustments to reconcile net income to net                                                
     cash used in operating activities:                                                                                        
       Depreciation and amortization                                 2,611,000              2,888,000                          
       Amortization of unearned compensation expense                   533,000                469,000                           
       Deferred income taxes                                          (404,000)                68,000                            
       Net decrease in certain other assets                          1,406,000              1,629,000                           
       Net decrease in certain other liabilities                    (9,292,000)            (9,972,000)                            
                                                                   -----------             ----------                           
  Net cash used in operating activities                             (3,888,000)            (2,707,000)                         
                                                                   -----------             ----------                          
Cash flows from investing activities:                                                                                         
  Additions to property, plant and equipment                        (2,964,000             (3,246,000                          
                                                                   -----------             ----------                           
Cash flows from financing activities:                                                                                           
  Repayment of bank loans payable                                     (644,000)              (589,000)                         
  Increase in due from Realty                                       (4,724,000)            (1,604,000)                         
  Issuance of common and preferred stock                             1,128,000                      -                           
  Exercise of stock options                                              3,000                      -                          
                                                                   -----------             ----------                           
  Net cash used in financing activities                             (4,237,000)            (2,193,000)                         
                                                                   -----------             ----------                          
Net decrease in cash and cash equivalents                          (11,089,000)            (8,146,000)                        
                                                                                                                                
Cash and cash equivalents at beginning of year                      13,710,000             12,843,000          
                                                                   -----------             ----------                          
Cash and cash equivalents at September 30,                        $  2,621,000            $ 4,697,000                         
                                                                   ===========             ==========                           
                                                                                                                
</TABLE>

                                       13
<PAGE>
 
                   SANTA ANITA REALTY ENTERPRISES, INC. AND
                 SANTA ANITA OPERATING COMPANY AND SUBSIDIARIES

                         NOTES TO FINANCIAL STATEMENTS

Note 1 - Summary of Significant Accounting Policies

Real Estate and Long-Lived Assets

     Effective January 1, 1996, Realty adopted Financial Accounting Standard No.
121 "Accounting for the Impairment of Long-Lived Assets and for Long-Lived
Assets to be Disposed Of" ("FAS No. 121").  FAS No. 121 requires that impairment
losses be recorded on long-lived assets used in operations when events or
changes in circumstances indicate that the undiscounted cash flows to be
generated by these assets are less than their carrying amount.  In this case an
impairment loss is recognized to the extent the carrying amount exceeds the fair
value of the asset.  FAS No. 121 also requires that long-lived assets to be
disposed of be reported at the lower of their carrying amount or fair value,
less cost to sell.  Depreciation of real estate assets held and used in
operations is provided on a straight-line basis over the estimated useful lives
of the properties, ranging primarily from 5 to 45 years.  No depreciation was
provided for assets held for sale.

     Prior to 1996, real estate assets held for investment and used in
operations were carried at depreciated cost, subject to tests for impairment,
and consisted of land, buildings and related improvements.  The carrying values
of such assets were reviewed for impairment when certain events and
circumstances (including operating results and change in use) indicated that
such assets might be impaired if impairment indicators were present.  The sum of
the undiscounted cash flows estimated to be generated by an individual asset
over its remaining estimated useful life was compared to its carrying value.  If
the carrying value exceeded the estimated undiscounted cash flow, then the
carrying value was written down by the amount of the shortfall.  Real estate
assets to be sold were carried at the lower of depreciated cost or estimated
sales price less costs to sell.

Interim Period Accounting Policy

     Operating Company records operating  revenues associated with thoroughbred
horse racing at Santa Anita Racetrack on a daily basis, except for season
admissions which are recorded ratably over the racing season. Costs and expenses
associated with thoroughbred horse racing revenues are charged against income in
those interim periods in which the thoroughbred horse racing revenues are
recognized.  Other costs and expenses are recognized as they actually occur
throughout the year.  The rental fee paid by Operating Company to Realty is
recognized by both Realty and Operating Company as it is earned.  Certain prior
period amounts have been reclassified to conform to current period presentation.

     In the opinion of management, all adjustments (including normal recurring
items) considered necessary for the fair presentation of financial position,
results of operations and cash flows have been included.

Note 2 - Restatement

     Historically, Realty and its partners have viewed Towson Town Center and
the Joppa parcel as a common economic component since the properties had common
ownership, were physically adjacent and were both commercial retail operations.
Prior to Realty's decision to dispose of its non-core real estate assets in
1995, Realty's investments in H-T Associates and Joppa Associates were evaluated
for impairment on a combined basis (see "Note 5 - Investments in Unconsolidated
Joint Ventures").  In addition, Realty historically recorded its share of Joppa
Associates' losses based on Realty's 33 1/3% interest.  During 1996, it was
determined that those two investments should have been evaluated for impairment
on a separate basis.  Also, Realty determined that since it was probable that
one of Realty's partners would not bear its share of losses, Realty should have
been recording 50%, not 33 1/3%, of Joppa Associates losses.  Accordingly, the
impairment loss recorded in the 1995 financial statements related to Joppa
Associates should have been reported

                                       14
<PAGE>
 
NOTES TO FINANCIAL STATEMENTS (Continued)

Note 2 - Restatement (Continued)

in prior years when the investment was impaired as a result of reduced expansion
plans for Towson Town Center and the related Joppa parcel.  Additionally, net
income (loss) as originally reported for the three months and nine months ended
September 30, 1996, did not reflect the loss of $850,000 on the sale of 
Pacific Gulf Properties Inc. ("Pacific") common stock in the 1996 second
quarter, the loss of $5,000 on the sale of the three neighborhood shopping
centers in Phoenix, Arizona, in the 1996 second quarter and the loss of $90,000
on the sale of the two commercial office buildings in Upland and Santa Ana,
California in the 1996 third quarter (see "Note 3 - Disposition of Non-Core Real
Estate Assets"), as these losses had been offset against expected gains on the
other properties remaining to be sold.  Realty has restated its financial
statements to reflect these items in the period in which the transactions
occurred.  In addition, the Series A Redeemable Preferred Stock has been
reflected as a separate caption between liabilities and shareholders' equity
rather than as a component of shareholders' equity and preferred stock accretion
and preferred dividends declared have been reflected as preferred stock
dividends and have been deducted from net income (loss) in calculating net
income (loss) applicable to common shares.  This restatement had an
insignificant effect on Operating Company's net income (loss) applicable to
common shares and related per share amounts for the three months and nine months
ended September 30, 1996.  The effect of the restatements on Realty is as
follows:
<TABLE>
<CAPTION>
 
 
                                                           THREE MONTHS ENDED              NINE MONTHS ENDED
                                                              SEPTEMBER 30,                  SEPTEMBER  30,
                                                     -------------------------------   --------------------------
                                                          1996             1995           1996          1995
                                                     --------------   --------------   ----------   -------------
<S>                                                <C>             <C>                 <C>          <C>
Losses from unconsolidated joint ventures
 As originally reported                            $   451,000     $    378,000         $  989,000   $  1,314,000
 As restated                                           514,000          443,000          1,181,000      1,519,000
Program for disposition of non-core real
  estate assets:
 As originally reported                            $         -     $ 34,500,000         $        -   $ 34,500,000
 As restated                                            90,000       26,300,000            945,000     26,300,000
Net income (loss):
 As originally reported                            $  (705,000)    $(37,669,000)        $6,343,000   $(32,546,000)
 As restated                                          (858,000)     (29,534,000)         5,206,000    (24,551,000)
Preferred stock dividends:
 As originally reported                            $         -     $          -         $        -   $          -
 As restated                                         4,813,000                -          4,813,000              -
Net income (loss) applicable to common shares:
 As originally reported                            $  (705,000)    $(37,669,000)        $6,343,000   $(32,546,000)
 As restated                                        (5,671,000)     (29,534,000)           393,000    (24,551,000)
Net income (loss) per common share:
 As originally reported                            $      (.06)    $      (3.31)        $      .55   $      (2.88)
 As restated                                              (.50)           (2.59)               .03          (2.17)
 
<CAPTION> 
                                                    September 30,    December 31,
                                                       1996             1995
                                                     -----------     ------------
<S>                                                <C>             <C>
Shareholders' equity:
 As originally reported                            $36,519,000     $ 25,642,000
 As restated                                        20,672,000       25,842,000
</TABLE>

                                       15
<PAGE>
 
NOTES TO FINANCIAL STATEMENTS (Continued)

Note 3 - Disposition of Non-core Real Estate Assets

  During 1995, Realty adopted a plan to dispose of its non-core real estate
assets.  The objective of this plan was to reduce Realty's debt levels, improve
financial flexibility and improve capital availability for the construction of a
major commercial development on excess land at Santa Anita Park.  Accordingly,
Realty reduced the book value of the assets intended to be sold to their
estimated sale price less costs of sale, resulting in a nonrecurring charge in
1995 of $30,300,000 (after restatement ), reflected as "Program for disposition
of non-core real estate assets" in The Santa Anita Companies and Realty
statements of operations for the year ended December 31, 1995.  The assets to be
disposed of at December 31, 1995 consisted of six neighborhood shopping centers
in Southern California, and Phoenix, Arizona, two office buildings in Santa Ana
and Upland, California, an investment in Joppa Associates, a partnership which
owns a vacant retail facility and undeveloped land adjacent to Towson Town
Center shopping center in Maryland (see "Note 5 - Investments in Unconsolidated
Joint Ventures" and "Note 2 - Restatement"), an investment in French Valley
Ventures, a partnership which owns undeveloped land in Temecula, California, and
mortgage notes receivable,  During 1996, the disposition plan was expanded to
include an investment in Pacific common stock (see "Note 4 - Investment in
Pacific Gulf Properties Inc.").
<TABLE>
<CAPTION>
 
                                                         NINE MONTHS ENDED SEPTEMBER 30, 1996
                               1995        ----------------------------------------------------------------
                           -------------     BEGINNING
                             NET ASSET       NET BOOK                                              ENDING
                            (REDUCTION)        VALUE        ADDITIONS       SALES      LOSS ON    NET BOOK
                           (AS RESTATED)   (AS RESTATED)   (REDUCTIONS)    PROCEEDS      SALE       VALUE
                           -------------   -------------   ------------   ----------   --------   ---------
                                         
<S>                        <C>             <C>             <C>            <C>          <C>        <C>
                                                           (IN THOUSANDS)
1995 PROGRAM
Neighborhood Shopping
   Centers                     $(14,580)        $19,673          $ 692     $ (8,103)     $  (5)    $12,257
Office Buildings                (13,020)          7,699            724       (8,333)       (90)          -
Investment in French
   Valley                          (200)            280              -            -          -         280
Investment in Joppa
   Associates                         -          (2,235)          (566)           -          -      (2,801)
Notes Receivable                 (2,500)         10,954           (159)           -          -      10,795
 
1996 PROGRAM
Investment in Pacific
   Stock                              -          12,967             22      (12,139)      (850)          -
                               --------         -------          -----     --------      -----     -------     
                               $(30,300)        $49,338          $ 713     $(28,575)     $(945)    $20,531
                               ========         =======          =====     ========      =====     =======
</TABLE>

  During the 1996 second quarter, Realty completed the sale of three
neighborhood shopping centers in Phoenix, Arizona, for net proceeds totaling
$8,103,000, resulting in a loss on the sale of $5,000 and sold its investment in
Pacific common stock for net proceeds of $12,139,000, resulting in a loss of
$850,000.  The total nonrecurring charge for the asset disposal program in the
1996 second quarter was $855,000.  During the 1996 third quarter, Realty
completed the sale of a commercial office building in Upland, California, for
net proceeds of $1,419,000 and completed the sale of a commercial office
building in Santa Ana, California for net proceeds of $6,914,000.  The net loss
on the sale of these two commercial office buildings totaling $90,000 was
recorded as a nonrecurring charge in the 1996 third quarter.  The nonrecurring
charges were reflected as "Program for disposition of non-core real estate
assets" in The Santa Anita Companies and Realty statements of operations.

  Included in the results of operations for the three months ended September 30,
1996, were operating income, net of interest expense, of $223,000 pertaining to
the commercial properties sold and $146,000 pertaining to the commercial
properties to be sold, a loss of $190,000 pertaining to the unconsolidated joint
venture to be sold, a loss of $12,000 pertaining to the consolidated joint
venture to be sold and interest income of $262,000 pertaining to the notes
receivable to be sold.

                                       16
<PAGE>
 
NOTES TO FINANCIAL STATEMENTS (Continued)

Note 3 - Disposition of Non-Core Real Estate Assets (Continued)

  Included in the results of operations for the nine months ended September 30,
1996, were operating income, net of interest expense, of $1,045,000 pertaining
to the commercial properties sold and $351,000 pertaining to the commercial
properties to be sold, a loss of $577,000 pertaining to the unconsolidated joint
venture to be sold, a loss of $44,000 pertaining to the consolidated joint
venture to be sold and interest income of $797,000 pertaining to the notes
receivable to be sold.

Note 4 - Investment in Pacific Gulf Properties Inc.

  As of December 31, 1995, Realty owned 784,419 shares of Pacific common stock
and accounted for its investment under the equity method of accounting.
Effective January 1, 1996, Realty accounted for its investment under the cost
method of accounting.  Realty changed its method of accounting in 1996, since it
no longer had a common board member with Pacific and determined it no longer
had the ability to exercise significant influence.

  On May 30, 1996, Realty sold its shares of Pacific common stock pursuant to
the terms of an underwritten, registered public offering, at a gross selling
price of $16.375 per share.  The loss on the sale of Pacific common stock of
$850,000 was reflected as "Program for disposition of non-core real estate
assets" in The Santa Anita Companies and Realty statements of operations.

Note 5 - Investments in Unconsolidated Joint Ventures

  Realty's investments in unconsolidated joint ventures include investments in
the following commercial real estate ventures at September 30, 1996:


<TABLE>
<CAPTION>
                    NAME           OWNERSHIP       PROJECT
             -------------------   ----------   -------------
            <S>                      <C>        <C>
               Anita Associates       50%        Regional mall
               H-T Associates         50%        Regional mall
               Joppa Associates       50%        Retail
</TABLE>


          The Anita Associates partnership was formed to develop and operate
Santa Anita Fashion Park in Arcadia, California.  The H-T Associates partnership
has a 65% ownership interest in a partnership formed to develop and operate
Towson Town Center in Towson, Maryland.  The Joppa Associates partnership was
formed to develop an adjacent retail building and undeveloped land in an
expansion of the Towson Town Center.

          During the 1995 fourth quarter, Realty reevaluated its consolidation
policy with respect to 50% owned joint ventures that had been previously
consolidated.  Realty determined that it did not have sufficient involvement in
these joint ventures to warrant consolidation and reported these joint ventures
on the equity method at December 31, 1995.  All prior period financial
statements and disclosures have been restated to conform to this presentation.
The restatement had no effect on reported net income for the nine months ended
September 30, 1995 or shareholders' equity as of September 30, 1995, but did
have the effect of reducing Realty's  assets and liabilities by $59,854,000 at
September 30, 1995, and of reducing Realty's revenues and  expenses by
$9,423,000 for the nine months ended September 30, 1995.

          Combined condensed financial statement information for unconsolidated
joint ventures as of September 30, 1996 and December 31, 1995, and for the nine
months ended September 30, 1996 and 1995, is as follows (unaudited except for
financial statement information as of December 31, 1995):

                                       17
<PAGE>
 
NOTES TO FINANCIAL STATEMENTS (Continued)

Note 5 - Investments in Unconsolidated Joint Ventures (continued)
<TABLE>
<CAPTION>
 
                                  SEPTEMBER 30,     DECEMBER 31,
                                      1996              1995
                                 ---------------   ---------------
<S>                              <C>               <C>
                                            (Restated)
 
Real estate assets                 $259,043,000      $259,168,000
                                   ============      ============
 
Liabilities
  Secured real estate loans        $241,727,000      $242,332,000
  Other                              42,592,000        35,558,000
                                   ------------      ------------
                                   $284,319,000      $277,890,000
                                   ============      ============
 
Partners' equity
  Realty                           $(12,656,000)     $ (9,359,000)
  Others                            (12,620,000)       (9,363,000)
                                   ------------      ------------
                                   $(25,276,000)     $(18,722,000)
                                   ============      ============
 
 
                                 Nine Months Ended September 30,
                                      1996              1995
                                   ------------      ------------
                                            (Restated)
 
Revenues                           $ 27,712,000      $ 26,224,000
                                   ============      ============
 
Net Loss
  Realty                           $ (1,181,000)     $ (1,519,000)
  Others                             (2,277,000)       (2,611,000)
                                   ------------      ------------
                                   $ (3,458,000)     $ (4,130,000)
                                   ============      ============
</TABLE>

  A major expansion of Towson Town Center opened in 1991.  Prior to the
development of this expansion, Realty and its partners acquired and planned to
develop the Joppa parcel.  Subsequently, the partners actively pursued
alternative retail/entertainment projects for the Joppa parcel until the 1995
third quarter, when development activities ceased and the parcel was placed for
sale.  Prior to his decision, no impairment loss was recognized since the
expected undiscounted cash flow from the combined Towson/Joppa investment
provided recovery of net book value over a period substantially less than the
remaining useful life of the properties.  During 1996, Realty determined that
the two properties should have been analyzed on a separate basis with respect to
impairment (see "Note 3 - Disposition of Non-Core Real Estate Assets") and
restated prior periods to reflect impairment of the Joppa property.

  During 1996 and 1995, Realty determined that proceeds from the sale of the
Joppa property combined with partnership cash would be insufficient to pay
partnership debts, primarily a mortgage on a partnership property of $16,494,000
due October 31, 1996 (which mortgage was subject to a Realty corporate guarantee
of $8,247,000).

  As a result, it was anticipated that Realty would be required to make an
additional capital contribution to the partnership of approximately $4,350,000,
net of estimated proceeds of $2,500,000 on sale of the Joppa property.  During
the 1995 fourth quarter, Realty funded $1,855,000 of this obligation.  At
September 30, 1996 and December 31, 1995, Realty's investment balance in Joppa
Associates was a credit of $2,801,000 and $2,235,000.

                                       18
<PAGE>
 
NOTES TO FINANCIAL STATEMENTS (Continued)

Note 6 - Santa Anita Commercial Center

  The development, construction and operation of a major commercial center on
excess land at Santa Anita Park has been a corporate strategy of Realty since
1994.  In March 1995, Realty submitted zoning and general plan amendment
applications to the City of Arcadia for the development of a 1.5 million square
foot retail/entertainment project on 125 acres.  In June 1995, Realty filed with
the City of Arcadia a specific plan application for the project.  In April 1996,
Realty made the strategic decision to withdraw the 1.5 million square foot
specific plan application due to mitigation and public use requirements which
were likely to be imposed on the project.  Subsequent to the specific plan
application withdrawal, Realty management continued development plans for the
larger project and continued to pursue a land use designation in the City's
general plan to accommodate the project.  In September 1996, a new City general
plan was adopted which provided for a commercial land use designation allowing
1.1 million square feet of commercial development on the Santa Anita property.

  In July 1996, a petition circulated by a group of citizens of Arcadia that
would have prevented a development on the Realty property without a majority
vote of the Arcadia citizens was certified to be placed on the November ballot.
Realty intends to actively campaign for defeat of this ballot initiative.

  At September 30, 1996 $5,621,000 of Commercial Center development costs
associated with entitlement, planning and leasing activities have been reflected
in "Prepaid expenses and other assets" in The Santa Anita Companies and Realty
balance sheets.

Note 7 - Transaction with Colony Investors II, L.P.

  On August 19, 1996, the Companies announced a major transaction with Colony
Investors II, L.P. ("Colony"), a $625 million, Los Angeles based real estate
investment company administered by Colony Capital, Inc., which pursuant to the
terms of an agreement, will invest, over time, a total of $138 million.  The
transaction is subject to shareholder approval.

  On September 5, 1996, as an initial step of the investment, Colony acquired
112,700 newly issued shares of paired common stock and 867,343 newly issued
paired shares of Series A Redeemable Preferred Stock of Realty and Operating
Company for $12.7 million, resulting in an ownership interest in the Companies
of 8%.

  Upon shareholder approval of the transaction, Realty and Operating Company
will contribute substantially all of their assets into newly formed limited
liability company subsidiaries (LLCs) in exchange for LLC units and Colony will
contribute $125.6 million of cash (which contribution will be made from time to
time, but by no later than October 1, 1998) in exchange for LLC units,
representing an interest in the LLCs of up to 40.2%.  LLC units will be
exchangeable for, at the option of the Companies, paired shares of common stock
on a one-for-one basis, the equivalent in cash or a combination of the two.
Substantially all future business activities of Realty and Operating Company
will be conducted through the LLCs as operating entities.

  In the event shareholder approval of the exchange of preferred shares for
common shares is not obtained, Colony will have the option of exchanging its
paired preferred shares for cash and a six-month note at the then current
trading price of the paired share common stock, including payment of any unpaid
dividends.

  Common and preferred share issuance costs totaling $631,000, charged $573,000
to Realty and $58,000 to Operating Company were reflected in shareholders'
equity in The Santa Anita Companies, Realty and Operating Company balance
sheets.

                                       19
<PAGE>
 
Item 2.  MANAGEMENTS' DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
OF OPERATIONS.

SANTA ANITA REALTY ENTERPRISES, INC.

  The following narrative discusses Realty's results of operations for the third
quarter and nine months ended September 30, 1996 and 1995, together with
liquidity and capital resources as of September 30, 1996.

  Results of Operations - Third Quarter 1996 Compared with Third Quarter 1995

  Realty's revenues are derived principally from the rental of real property.
Total revenues for the three months ended September 30, 1996 were $2,379,000,
compared with $3,009,000 for the three months ended September 30, 1995, a
decrease of 20.9%.  The lower 1996 revenues were due primarily to a decrease in
rental revenues from shopping center and office building real estate
investments.

  Rental revenues from shopping center and office building real estate
investments in 1996 were $1,638,000, a decrease of 26.1% from revenues of
$2,218,000 in 1995.  The decrease in 1996 was due primarily to the sale of the
three neighborhood shopping centers located in Phoenix, Arizona, on June 3,
1996, and the office buildings located in Upland, California, on August 13,
1996, and in Santa Ana, California, on September 27, 1996.

  Costs and expenses for 1996 were $2,918,000 (excluding costs associated with
the program for disposition of non-core real estate assets totaling $90,000 -
see "Note 2 - Restatement" and "Note 3 - Disposition of Non-Core Real Estate
Assets" and executive severance of $229,000 included in general and
administrative expense), a decrease of 31.2% from costs and expenses of
$4,243,000 in 1995, (excluding costs associated with the program for disposition
of non-core real estate assets totaling $26,300,000 - see "Note 2 - Restatement"
and card club option write-off costs of $2,000,000).  The decrease resulted
primarily from decreases in depreciation and amortization expense of $587,000
and interest and other expense of $572,000.

  The decrease in depreciation and amortization expense was due to no
depreciation expense being taken in 1996 on the assets held for sale, which
treatment is in accordance with FAS No. 121.  The decrease in interest expense
is due primarily to payoff of the mortgage loan on the Santa Ana office building
in November 1995, payoff of the mortgage loans on the three Phoenix shopping
centers in May 1996, and pay down of borrowings under the revolving credit
agreement in May 1996, utilizing proceeds from the sale of Pacific common stock.

  Results of Operations - Nine Months Ended September 30, 1996 Compared with
      Nine Months Ended September 30, 1995

  Total revenues for the nine months ended September 30, 1996 were $15,941,000,
compared with $16,870,000 for the nine months ended September 30, 1995, a
decrease of 5.5%.  The lower 1996 revenues were due primarily to a decrease in
rental revenues from shopping center and office building real estate
investments.

  The most significant source of rental revenue is the lease of Santa Anita
Racetrack.  Racetrack rental revenues for 1996 were $9,134,000, a decrease of
1.0% from revenues of $9,227,000 in 1995.  The decrease in rental revenues was
due to a decrease in on-track and California satellite wagering, partially
offset by an increase in total wagering which resulted from an increase in the
number of days Santa Anita Racetrack operated as a satellite wagering facility.

  Rental revenues from shopping center and office building real estate
investments in 1996 were $5,625,000, a decrease of 13.1% from revenues of
$6,473,000 in 1995.  The decrease in 1996 was due primarily to the sale of the
three neighborhood shopping centers located in Phoenix, Arizona, on June 3,
1996, and the office buildings located in Upland, California, on August 13,
1996, and in Santa Ana, California, on September 27, 1996.

                                       20
<PAGE>
 
Item 2.  MANAGEMENTS' DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
RESULTS OF OPERATIONS (Continued)

  Results of Operations - Nine Months Ended September 30, 1996 Compared with
          Nine Months Ended September 30, 1995 (Continued)

  Costs and expenses for 1996 were $9,561,000 (excluding costs associated with
the program for disposition of non-core real estate assets totaling $945,000 -
see "Note 2 - Restatement" and "Note 3 - Disposition of Non-Core Real Estate
Assets" and executive severance of $229,000 included in general and
administrative expense), a decrease of 23.0% from costs and expenses of
$12,421,000 in 1995, (excluding costs associated with the program for
disposition of non-core real estate assets totaling $26,300,000 - see "Note 2 -
Restatement", costs of an equity offering which was withdrawn totaling $700,000
and card club option write-off costs of $2,000,000). The decrease resulted
primarily from decreases in depreciation and amortization expense of $1,606,000,
and interest and other expense of $1,110,000.

  The decrease in depreciation and amortization expense was due to no
depreciation expense being taken in 1996 on the assets held for sale, which
treatment is in accordance with FAS No. 121.  The decrease in interest expense
is due to payoff of the mortgage loan on the Santa Ana office building in
November 1995, payoff of the mortgage loans on the three Phoenix shopping
centers in May 1996, and paydown of borrowings under the revolving credit
agreement in May 1996, utilizing proceeds from the sale of Pacific common stock.

  Liquidity and Capital Resources

  Realty has funds available from a combination of short- and long-term sources.
Short-term sources included cash and cash equivalents of $15,330,000 at
September 30, 1996.

  The increase in cash and cash equivalents for the nine months ended September
30, 1996 was $15,163,000, compared with an increase in cash and cash equivalents
of $856,000 for the nine months ended September 30, 1995.  The comparative
increase in cash and cash equivalents of $14,307,000 was attributable to an
increase of $768,000 in cash provided by operating activities and an increase of
$30,602,000 in cash provided by investing activities, partially offset by an
increase of $17,063,000 in cash used in financing activities.

  The increase in cash provided by operating activities of $768,000 was due
primarily to a decrease in interest expense of $1,110,000, equity offering costs
of $700,000 in 1995, and an increase in other liabilities, primarily accounts
payable and accrued liabilities, of $271,000 in 1996, compared with a decrease
in other liabilities, primarily accounts payable and accrued liabilities, of
$185,000 in 1995.  These increases in cash provided were partially offset by a
decrease in shopping center and office building operating income of $926,000,
due to sale of non-core real estate assets, and an increase in other assets,
primarily accounts receivable and prepaid expenses, of $896,000 in 1996 compared
with an increase in other assets, primarily accounts receivable and prepaid
expenses, of $489,000 in 1995.

  The increase in cash provided by investing activities of $30,602,000 in 1996
was due primarily to cash received on the sale of Pacific common stock of
$12,139,000 and on the sale of non-core real estate assets of $16,436,000, a
decrease of $1,749,000 in additions to certain other assets, primarily the
purchase of the option on the Bell casino in 1995, partially offset by an
increase in expenditures associated with development of the Santa Anita
Commercial Center, and a decrease of $1,169,000 in investments in and advances
to unconsoldiated joint ventures.  The increases in cash provided were partially
offset by dividends of $918,000 received from Pacific in 1995.

  The increase in cash used in financing activities of $17,063,000 in 1996 was
due primarily to repayment of borrowings under the revolving credit agreement of
$20,950,000 in 1996, compared with additional borrowings under the revolving
credit agreement of $4,400,000 in 1995 and to an increase in repayment of
mortgage loans payable of $5,757,000.  These increases in cash used were
partially offset by the issuance of common and preferred stock of $10,957,000 in
connection with the Colony transaction and by an increase in intercompany
payables of $3,120,000.

                                       21
<PAGE>
 
Item 2. MANAGEMENTS' DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
OF OPERATIONS (Continued)

  Liquidity and Capital Resources (Continued)

  In January 1996, Realty's revolving credit agreement with a commercial bank
was extended to June 30, 1996 and available borrowings were reduced to
$20,000,000.  In June 1996, the revolving credit agreement was further extended
to February 1, 1997.  At September 30, 1996, there were no outstanding
borrowings under this facility.  Borrowings bear interest, at Realty's option,
at the prime rate, at LIBOR plus 1%, or at the six-month certificate of deposit
rate plus 1%.  Effective July 1, 1996, the interest rate spread on LIBOR and
certificate of deposit based borrowings was increased to 1 1/4%.  Realty's
Racetrack rental revenues have been pledged as collateral under the credit
agreement.

  The revolving credit agreement contains a restriction on the payment of
dividends, in any twelve-month period, to the greater of $.80 per share or the
minimum amount necessary to maintain Realty's status as a real estate investment
trust or to avoid the imposition of federal income tax or excise tax.  Realty's
current dividend policy is in compliance with this dividend restriction.
Additionally, at September 30, 1996, Realty was in compliance with the other
financial ratio and maintenance restrictions.

SANTA ANITA OPERATING COMPANY AND SUBSIDIARIES

  The following narrative discusses Operating Company's results of operations
for the three and nine months ended September 30, 1996 and 1995 together with
liquidity and capital resources as of September 30, 1996.

  Results of Operations -- Third Quarter 1996 Compared with Third Quarter 1995

  Operating Company derives its revenues from thoroughbred horse racing
activities.  Horse racing revenues in the third quarter of 1996 were $6,418,000,
up 4.6% from $6,133,000 in 1995, primarily due to Santa Anita acting as a
satellite wagering facility for the Los Angeles County Fair Association race
meeting at Fairplex Park in Pomona, California ("Fairplex").

  In the third quarter ended September 30, Santa Anita Racetrack operated  16
days in 1996 and 20  days in 1995 as a satellite wagering facility for Hollywood
Park.  Total attendance as a satellite wagering facility was down 31.5% while
average daily attendance was down 14.4% compared with the year ago period.
Total wagering was down 24.9% while average daily wagering was down 6.2% for the
third quarter of 1996 compared with the same period last year.

  Also, in the third quarter ended September 30, Santa Anita Racetrack operated
43 days in 1996 and 43  days in 1995 as a satellite wagering facility for Del
Mar.  Total and average daily attendance as a satellite wagering facility were
down 6.2%, in the third quarter of 1996 compared with the year ago period.
Total and average daily wagering were up 0.3%, for the third quarter of 1996
compared with the year ago period.

  In addition, in the third quarter ended September 30, Santa Anita Racetrack
operated  19 days in 1996 as a satellite wagering facility for Fairplex.  Total
attendance as a satellite wagering facility was 44,753.  Total wagering was
$12,309,000.  As this is the first year Santa Anita Racetrack has operated as a
satellite wagering facility for Fairplex, there are no comparable amounts for
the year ago period.

  Management anticipates that the movement from on-track attendance and wagering
to off-site is likely to continue.  The growth rate in off-site wagering is
dependent primarily upon such factors as Operating Company's ability to access
new markets and the removal of various legal barriers which inhibit entry into
such markets.

                                       22
<PAGE>
 
Item 2. MANAGEMENTS' DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
OF OPERATIONS (Continued)

 Results of Operations -- Third Quarter 1996 Compared with Third Quarter 1995
                                  (Continued)

  Horse racing operating costs in the third quarter of 1996 were $5,384,000 (or
83.9% of horse racing revenues) compared with $4,952,000 (or 80.7% of horse
racing revenues) in the same period last year.  The operating margin decline in
the third quarter of 1996 compared with the same period last year was primarily
due  to management's decision to enhance the appearance of Santa Anita Racetrack
by performing additional repair and maintenance projects.

  Depreciation expense in the third quarter of 1996 was $238,000, or $5,000
higher than the $233,000 in the comparable period last year.  General and
administrative expenses were $764,000 (excluding $851,000 in executive
severance) in the third quarter of 1996, an increase of 11.4% from the $686,000
in the comparable period last year due to increased shareholder related expenses
and insurance costs for the quarter.  Interest expense decreased to $64,000 in
the third quarter of 1996 from $130,000 in the third quarter of 1995.

  Rental expense to Realty was $427,000 in the third quarter of 1996 compared
with $375,000 in the same period last year.  The 13.9% increase in rental
expense was primarily due to the increase in total wagering which resulted from
an increase in the number of race days Santa Anita Racetrack operated as a
satellite wagering facility.  Under the lease terms between LATC and Realty,
LATC pays to Realty 1.5% of the on-track wagering on live races at Santa Anita
Racetrack and 26.5% of its wagering commissions from all satellite wagering.

  Results of Operations -- Nine Months Ended September 30, 1996 Compared with
         the Nine Months ended September 30, 1995

  Horse racing revenues in the first nine months of 1996 were $58,390,000, up
0.1% from $58,307,000 in 1995, primarily due to an increase in sublease revenues
and an increase in the number of days Santa Anita Racetrack operated as a
satellite wagering facility, partially offset by fewer live race days and lower
on-track attendance and wagering.
 
  In the first nine months of 1996, live thoroughbred horse racing at Santa
Anita Racetrack totaled 82 days compared with 83 days in the same period last
year.  Total and average daily on-track attendance at the live racing events in
the first  nine months of 1996 were down 5.5% and 4.3% from the comparable year
ago period.  Total and average daily wagering in the first nine months of 1996
were up 4.6% and 5.8% compared with the same period last year. The major
components of the wagering mix changed in the first nine months of 1996 compared
with same period last year as follows:  total and average daily on-track
wagering decreased 4.4% and 3.3%;  total and average daily wagering at Southern
California satellite locations decreased 4.5% and 3.3%;  total and average daily
wagering at out-of-state locations increased 35.4% and 37.1%; and total and
average wagering at Northern California locations decreased 5.4% and 4.2%.

  Also, in the first nine months of the year, Santa Anita Racetrack operated 129
days in 1996 and 111 days in 1995 as a satellite wagering facility for Hollywood
Park, Del Mar and Fairplex.  Total attendance as a satellite wagering facility
was up 2.4% while average daily attendance was down 12.6% compared with the year
ago period.  Total wagering was up 6.9% while average daily wagering was down
8.9% for the first nine months of 1996 compared with the same period last year.

  Management anticipates that the movement from on-track attendance and wagering
to off-site is likely to continue.  The growth rate in off-site wagering is
dependent primarily upon such factors as Operating Company's ability to access
new markets and the removal of various legal barriers which inhibit entry into
such markets.

                                       23
<PAGE>
 
Item 2.  MANAGEMENTS' DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
OF OPERATIONS (Continued)

  Results of Operations -- Nine Months Ended September 30, 1996 Compared with
       the Nine Months Ended September 30, 1995 (Continued)

  Horse racing operating costs in the first nine months of 1996 were $40,583,000
(or 69.5% of horse racing revenues) compared with $39,385,000 (or 67.5% of horse
racing revenues) in the same period last year.  The  operating margin decline in
the first nine months of 1996 compared with the same period last year was due to
management's decision to enhance the appearance of Santa Anita Racetrack by
performing additional repair and maintenance projects and to a refinement of
Operating Company's method of determining annual fixed costs and charging those
costs and expenses against income when thoroughbred horse racing revenues are
recognized.

  Depreciation expense in the first nine months of 1996 was $2,611,000, or
$277,000 lower than the $2,888,000 in the comparable period last year.  The 1995
depreciation expense includes an accelerated depreciation charge of $432,000 on
the Santa Anita Racetrack turf course, which was replaced in April 1995.
General and administrative expenses were $4,266,000 (excluding $851,000 of
executive severance) in the first nine months of 1996, a decrease of 11.6% from
$4,825,000 in the comparable period last year due to lower shareholder related
expenses and administrative salaries.  Interest expense decreased to $206,000 in
the first nine months of 1996 from $308,000 in the first nine months of 1995.

  Rental expense to Realty was $9,134,000 in the first nine months of 1996
compared with $9,227,000 in the same period last year.  The decrease in rental
expense of 1.0% was due to a decrease in on-track and California satellite
wagering, partially offset by an increase in total wagering which resulted from
an increase in the number of days Santa Anita Racetrack operated as a satellite
wagering facility. Under the lease terms between LATC and Realty, LATC pays to
Realty 1.5% of the on-track wagering on live races at Santa Anita Racetrack and
26.5% of its wagering commissions from all satellite wagering.

  Seasonality

  Operating Company's operations are subject to seasonal fluctuations. Operating
Company recognizes the majority of its revenues in the first quarter due to live
racing activity at Santa Anita Racetrack.  Therefore, the results of operations
for interim periods are not necessarily indicative of the results that may be
expected for the full year.

  Liquidity and Capital Resources

  At September 30, 1996, Operating Company's sources of liquidity included cash
and cash equivalents of $2,621,000, together with a verbal commitment from
Realty to provide up to $10,000,000 in short-term borrowings.  As a part of this
commitment, Realty has guaranteed an Operating Company capital lease of
$1,091,000.  Operating Company's ability to utilize Realty's line of credit is
dependent upon Realty's liquidity and capital resources.  (See Item 2.
"Managements' Discussion and Analysis of Financial Condition and Results of
Operations - Santa Anita Realty Enterprises, Inc. - Liquidity and Capital
Resources").  For the nine  months ending September 30, 1996, short-term
investments earned interest income of $448,000.

  The cash balances and related interest income from short-term investments
reflect seasonal variations associated with the Santa Anita meet.  During the
meet, large cash balances and short-term investments are maintained by LATC,
including amounts to be disbursed for payment of license fees payable to the
state, purses payable to horse owners and un-cashed winning pari-mutuel tickets
payable to the public.

                                       24
<PAGE>
 
Item 2.  MANAGEMENTS' DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
OF OPERATIONS (Continued)

  Liquidity and Capital Resources (Continued)

  Operating Company generated $1,181,000 less cash from operations in the first
nine months of 1996 compared with the same period last year.  Net cash used by
operating activities was $3,888,000 in 1996 compared with $2,707,000 in 1995.
The decrease in cash from operations was primarily due to decreased revenues and
the payment of California Franchise Taxes.

  Net cash used in investment activities was $2,964,000 in the first nine months
of 1996 compared with $3,246,000 in the same period last year.  The $282,000
decrease in cash used in investment activities was attributable to a lower level
of capital improvements at Santa Anita Racetrack in 1996.

  Net cash used in financing activities was $4,237,000 in the first nine months
of 1996 compared  with net cash used in financing activities of $2,193,000 in
the same period last year.  The $2,044,000 increase in cash used in financing
activities was attributable to the Operating Company prepayment of rent due to
Realty, partially offset by the issuance of common and preferred stock of
$1,128,000 in connection with the Colony transaction.

                                       25
<PAGE>
 
                                  SIGNATURES

      Pursuant to the requirements of Section 13 or 15(d) of the Securities 
Exchange Act of 1934, Realty and Operating Company have duly caused this report
to be signed on their behalf by the undersigned, thereunto duly authorized.

<TABLE>
<CAPTION>
 
SANTA ANITA REALTY ENTERPRISES, INC                       SANTA ANITA OPERATING COMPANY                                 
                                                                                                                      
                                                                                                                      
                                                                                                                      
                                                                                                                      
<S>                                                       <C>     
                                                                                                                      
By:    BRIAN L. FLEMING                                   By:    WILLIAM C. BAKER                                       
       ----------------------                                    ---------------------                                  
       Brian L. Fleming                                          William C. Baker                                       
       Acting President and                                      Chairman of the Board and                              
       Chief Executive Officer and                               Chief Executive Officer                                
       Executive Vice President and                              (Principal Executive Officer)                          
       Chief Financial Officer                                                                                          
       (Principal Executive and Financial Officer)
                                                                                                                      
                                                                                                                      
Date:  April 25, 1997                                     Date:  April 25, 1997                                  
                                                                                                                      
                                                                                                                      
                                                                                                                      
                                                                                                                      
                                                                                                                      
By:    ROGER C. ALLEN                                     By:    ELIZABETH P. HAUG                                      
       ----------------------                                    ----------------------                                 
       Roger C. Allen                                            Elizabeth P. Haug                                      
       Controller                                                Controller                                             
       (Principal Accounting Officer)                            (Principal Financial and Accounting Officer)           
      
                                                                                                                             
                                                                                                                      
Date:  April 25, 1997                                     Date:  April 25, 1997                                   
</TABLE> 

                                      26

<TABLE> <S> <C>

<PAGE>
 
<ARTICLE> 5
<LEGEND>
THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM THE
CONSOLIDATED FINANCIAL STATEMENTS OF SANTA ANITA REALTY ENTERPRISES, INC., FOR
THE QUARTERLY PERIOD ENDED SEPTEMBER 30, 1996, AND IS QUALIFIED IN ITS ENTIRETY
BY REFERENCE TO SUCH FINANCIAL STATEMENTS.
</LEGEND>
<CIK>    0000314661
<NAME>    SANTA ANITA REALTY ENTERPRISES, INC.
       
<S>                             <C>
<PERIOD-TYPE>                   3-MOS
<FISCAL-YEAR-END>                          DEC-31-1996
<PERIOD-END>                               SEP-30-1996
<CASH>                                      15,330,000
<SECURITIES>                                         0
<RECEIVABLES>                                  564,000
<ALLOWANCES>                                  (159,000)
<INVENTORY>                                          0
<CURRENT-ASSETS>                                     0
<PP&E>                                      65,258,000
<DEPRECIATION>                            (30,846,000)
<TOTAL-ASSETS>                              68,280,000
<CURRENT-LIABILITIES>                                0
<BONDS>                                     22,188,000
                                0
                                 14,337,000
<COMMON>                                     1,150,000
<OTHER-SE>                                  19,522,000
<TOTAL-LIABILITY-AND-EQUITY>                68,280,000
<SALES>                                              0
<TOTAL-REVENUES>                            15,941,000
<CGS>                                                0
<TOTAL-COSTS>                                1,999,000
<OTHER-EXPENSES>                             6,534,000
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                           2,202,000
<INCOME-PRETAX>                              5,206,000
<INCOME-TAX>                                         0
<INCOME-CONTINUING>                          5,206,000
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                   393,000
<EPS-PRIMARY>                                     0.03
<EPS-DILUTED>                                        0
        

</TABLE>

<TABLE> <S> <C>

<PAGE>
 
<ARTICLE> 5
<LEGEND>
THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM THE
CONSOLIDATED FINANCIAL STATEMENTS OF SANTA ANITA OPERATING COMPANY, FOR THE
QUARTERLY PERIOD ENDED SEPTEMBER 30, 1996, AND IS QUALIFIED IN ITS ENTIRETY BY
REFERENCE TO SUCH FINANCIAL STATEMENTS.
</LEGEND>
<CIK>    0000313749
<NAME>    SANTA ANITA OPERATING COMPANY
       
<S>                             <C>
<PERIOD-TYPE>                   3-MOS
<FISCAL-YEAR-END>                          DEC-31-1996
<PERIOD-END>                               SEP-30-1996
<CASH>                                       2,621,000
<SECURITIES>                                         0
<RECEIVABLES>                                2,074,000
<ALLOWANCES>                                         0
<INVENTORY>                                          0
<CURRENT-ASSETS>                            10,244,000
<PP&E>                                      47,165,000
<DEPRECIATION>                            (27,579,000)
<TOTAL-ASSETS>                              31,952,000
<CURRENT-LIABILITIES>                       15,325,000 
<BONDS>                                      1,091,000        
                                0
                                  1,050,000        
<COMMON>                                     1,139,000
<OTHER-SE>                                  11,943,000
<TOTAL-LIABILITY-AND-EQUITY>                31,952,000
<SALES>                                              0
<TOTAL-REVENUES>                            58,909,000
<CGS>                                                0
<TOTAL-COSTS>                               49,717,000
<OTHER-EXPENSES>                             7,728,000
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                             206,000
<INCOME-PRETAX>                              1,258,000
<INCOME-TAX>                                         0
<INCOME-CONTINUING>                          1,258,000
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                 1,206,000
<EPS-PRIMARY>                                     0.11
<EPS-DILUTED>                                        0
        

</TABLE>


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