STATION CASINOS INC
10-Q, 1997-08-14
MISCELLANEOUS AMUSEMENT & RECREATION
Previous: FRANKLIN OPHTHALMIC INSTRUMENTS CO INC, 10-Q, 1997-08-14
Next: CASINO DATA SYSTEMS, 10-Q, 1997-08-14



<PAGE>
                               UNITED STATES
                    SECURITIES AND EXCHANGE COMMISSION
                     Washington, D.C. 20549
                                 FORM 10-Q
[X]
            QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
                   SECURITIES EXCHANGE ACT OF 1934
              FOR THE QUARTERLY PERIOD ENDED JUNE 30, 1997

                                    OR

[  ]       TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d)
           OF THE SECURITIES EXCHANGE ACT OF 1934 FOR THE TRANSITION
                         PERIOD FROM______TO _____

Commission file number 000-21640
                       ---------

                          STATION CASINOS, INC.
                          ---------------------
        (Exact name of registrant as specified in its charter)

                 Nevada                                        88-0136443
                 ------                                        ----------
(State or other jurisdiction of                          (I.R.S. Employer
 incorporation or organization)                        Identification No.)
                                    
                 2411 West Sahara Avenue, Las Vegas, Nevada
                 ------------------------------------------
                  (Address of principal executive offices)
                                    
                                  89102
                                  -----
                               (Zip Code)
                                    
                             (702) 367-2411
                             --------------
           Registrant's telephone number, including area code
                                    
                                   N/A
                                   ---
                   (Former name, former address and former fiscal
                        year, if changed since last report)

       Indicate   by  check mark whether the registrant (1) has   filed
all  reports   required  to be filed by Section 13  or  15(d)  of   the
Securities Exchange Act of 1934 during the preceding 12 months (or  for
such  shorter  period  that the registrant was required  to  file  such
reports), and (2) has been subject to such filing requirements for  the
past 90 days.
Yes     X    No 
    --------    -------

      Indicate  the number of shares outstanding of each of the issuer's
classes of common stock, as of the latest practicable date.
           
           Class                               Outstanding at July 31, 1997
- ----------------------------                   ---------------------------
Common stock, $.01 par value                               35,306,657

                                    1
                                    
<PAGE>
                            STATION CASINOS, INC.
                                   INDEX

PART I.   FINANCIAL INFORMATION

Item 1.   Financial Statements
             Condensed Consolidated Balance Sheets (unaudited)-               3 
             June 30, 1997 and March 31, 1997
            
             Condensed Consolidated Statements of Operations (unaudited)-     4
             Three months ended June 30, 1997 and 1996
             
             Condensed Consolidated Statements of Cash  Flows (unaudited)-    5
             Three months ended June 30, 1997 and 1996
            
             Notes to Condensed Consolidated Financial Statements (unaudited)-6

Item  2.   Management's Discussion and Analysis of Financial Condition and    9
           Results of Operations


PART II.   OTHER INFORMATION

Item  1.   Legal Proceedings                                                 20

Item  2.   Changes in Securities                                             21

Item  3.   Defaults Upon Senior Securities                                   21

Item  4.   Submission of Matters to a Vote of Security Holders               21

Item  5.   Other Information                                                 21

Item  6.   Exhibits and Reports on Form 8-K                                  21


Signature                                                                    22





                                    2 

<PAGE>

PART I.  FINANCIAL INFORMATION
ITEM 1.  FINANCIAL STATEMENTS




                            STATION CASINOS, INC. 
                      CONDENSED CONSOLIDATED BALANCE SHEETS
                    (amounts in thousands, except share data)
                                    (unaudited)
<TABLE>
<CAPTION>

                                                        June 30,    March 31,
                                                          1997         1997
                                                       ---------   ----------
<S>                                                    <C>         <C>
                              ASSETS

CURRENT ASSETS:
  Cash and cash equivalents.........................   $   49,018  $   42,522 
  Accounts and notes receivable, net................       12,802       7,852
  Inventories.......................................        4,308       3,473
  Prepaid gaming taxes..............................        5,453       4,291
  Prepaid expenses and other........................       14,417      11,231
                                                       ----------  ----------
     TOTAL CURRENT ASSETS...........................       85,998      69,369

Property and equipment, net.........................    1,130,127   1,069,052
Land held for development...........................       26,354      26,354
Other assets, net...................................       61,361      69,343
                                                       ----------  ----------
     TOTAL ASSETS...................................   $1,303,840  $1,234,118
                                                       ==========  ==========

                    LIABILITIES AND STOCKHOLDERS' EQUITY

CURRENT LIABILITIES:
  Current portion of long-term debt.................   $   19,186  $   18,807
  Accounts payable..................................       22,786      21,106
  Accrued payroll and related.......................       15,548      13,460
  Construction contracts payable....................       49,679      94,835
  Accrued interest payable..........................       14,180      10,625
  Accrued expenses and other........................       30,828      26,433
                                                       ----------  ----------
     TOTAL CURRENT LIABILITIES......................      152,207     185,266

Long-term debt, less current portion................      853,407     742,156
Deferred income taxes, net..........................        9,393       7,848
                                                       ----------   ---------
     TOTAL LIABILITIES..............................    1,015,007     935,270
                                                       ----------   ---------
COMMITMENTS AND CONTINGENCIES         

STOCKHOLDERS' EQUITY:
  Preferred stock, par value $.01; authorized 
    5,000,000 shares; 2,070,000 convertible 
    preferred shares issued and outstanding.........      103,500     103,500
  Common stock, par value $.01; authorized 90,000,000 
    shares; 35,306,657 and 35,318,057 shares issued 
    and outstanding.................................          353         353
  Additional paid-in capital........................      167,155     167,397
  Deferred compensation - restricted stock..........         (897)     (1,225)
  Retained earnings.................................       18,722      28,823
                                                       ----------  ----------
    TOTAL STOCKHOLDERS' EQUITY......................      288,833     298,848
                                                       ----------  ----------
    TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY.....    $1,303,840  $1,234,118
                                                       ==========  ==========
</TABLE>
               The accompanying notes are an integral part of these
                   condensed consolidated financial statements.


                                    3

<PAGE>

                            STATION CASINOS, INC.
               CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
                (amounts in thousands, except per share data)
                                (unaudited)
<TABLE>                                                         
<CAPTION>
                                                         THREE MONTHS ENDED
                                                               JUNE 30,
                                                            1997      1996
                                                         --------   --------
<S>                                                      <C>        <C>
OPERATING REVENUES:
   Casino............................................    $ 133,275  $ 104,660
   Food and beverage.................................       28,855     21,166
   Room..............................................        8,039      6,444
   Other.............................................       14,208     11,301
                                                         ---------  ---------
      Gross revenues.................................      184,377    143,571
   Less promotional allowances.......................      (10,861)    (8,131)
                                                         ---------  ---------
      Net revenues...................................      173,516    135,440
                                                         ---------  ---------
OPERATING COSTS AND EXPENSES:
   Casino............................................       64,291     45,314
   Food and beverage.................................       21,281     16,085
   Room..............................................        3,101      2,558
   Other.............................................        7,162      5,795
   Selling, general and administrative...............       38,656     28,522
   Corporate expenses................................        3,894      4,213
   Development expenses..............................          104        317
   Depreciation and amortization.....................       15,983      9,823
   Preopening expenses...............................       10,866         - 
                                                         ---------  ---------
                                                           165,338    112,627
                                                         ---------  ---------
OPERATING INCOME.....................................        8,178     22,813
                                                         ---------  ---------
OTHER INCOME (EXPENSE):
   Interest expense, net.............................      (16,007)    (8,293)
   Other.............................................       (5,017)        61
                                                         ---------  ---------
                                                           (21,024)    (8,232)
                                                         ---------  ---------

INCOME (LOSS) BEFORE INCOME TAXES....................      (12,846)    14,581
Income tax (provision) benefit.......................        4,556     (5,122)
                                                          --------  ---------
NET INCOME (LOSS)....................................       (8,290)     9,459
PREFERRED STOCK DIVIDENDS............................       (1,811)    (1,811)
                                                          --------  ---------
NET INCOME (LOSS) APPLICABLE TO COMMON STOCK.........     $(10,101) $   7,648
                                                          ========  =========

EARNINGS (LOSS) PER COMMON SHARE.....................     $  (0.29) $    0.22
                                                          ========  =========
                                            
WEIGHTED AVERAGE COMMON SHARES OUTSTANDING...........       35,314     35,308
                                                          ========  =========

</TABLE>
               The accompanying notes are an integral part of these
                   condensed consolidated financial statements.

                                    4


<PAGE>

                             STATION CASINOS, INC.
                CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                             (amounts in thousands)
                                  (unaudited)
<TABLE>
<CAPTION>
                                                                      THREE MONTHS ENDED
                                                                             JUNE 30,  
                                                                    ------------------------
                                                                       1997          1996
                                                                    ----------    ----------
<S>                                                                 <C>           <C>
CASH FLOWS FROM OPERATING ACTIVITIES:
Net income (loss)................................................   $   (8,290)   $    9,459
                                                                    ----------    ----------
Adjustments to reconcile net income (loss) to net cash provided
   by operating activities:
   Depreciation and amortization.................................       15,983         9,823
   Increase in deferred income taxes.............................          839         3,498
   Preopening expenses...........................................       10,866             -
   Changes in assets and liabilities:
     Increase in accounts and notes receivable, net..............         (920)       (1,313)
     Increase in inventories and prepaid expenses and other......       (4,477)       (3,248)
     Increase (decrease) in accounts payable.....................        1,680          (385)
     Increase in accrued expenses and other......................        8,506            68
   Other, net....................................................        7,397         2,016
                                                                    ----------    ----------
          Total adjustments......................................       39,874        10,459
                                                                    ----------    ----------
     Net cash provided by operating activities...................       31,584        19,918
                                                                    ----------    ----------

CASH FLOWS FROM INVESTING ACTIVITIES:
   Capital expenditures..........................................      (72,569)     (102,696)
   (Decrease) increase in construction contracts payable.........      (45,156)       21,601 
   Preopening expenses...........................................       (8,550)            -
   Other, net....................................................          (31)        2,945 
                                                                    ----------    ----------
     Net cash used in investing activities.......................     (126,306)      (78,150)
                                                                    ----------    ----------

CASH FLOWS FROM FINANCING ACTIVITIES:
   Payments under bank facility, net.............................      (89,000)            -
   Borrowings under Sunset loan agreement, net...................       43,500             -
   Proceeds from the issuance of notes payable...................       15,732             -
   Principal payments on notes payable...........................       (6,715)       (8,396)
   Proceeds from the issuance of senior subordinated notes, net..      144,287             - 
   Proceeds from the issuance of preferred stock, net............            -        13,095
   Dividends paid................................................       (1,811)       (1,550)
   Other, net....................................................       (4,775)          (23) 
                                                                    ----------    ----------
     Net cash provided by financing activities...................      101,218         3,126
                                                                    ----------    ----------
CASH AND CASH EQUIVALENTS:
   Increase (decrease) in cash and cash equivalents..............        6,496       (55,106)
   Balance, beginning of period..................................       42,522       114,868
                                                                    ----------    ----------
   Balance, end of period........................................   $   49,018    $   59,762
                                                                    ----------    ----------
SUPPLEMENTAL CASH FLOW DISCLOSURES:
   Cash paid for interest, net of amounts capitalized............   $   11,084    $    7,216 
   Cash paid for income taxes....................................   $        -    $      250
   Property and equipment purchases financed by debt.............   $    3,532    $      361

</TABLE>

               The accompanying notes are an integral part of these
                   condensed consolidated financial statements.

                                    5 


<PAGE>
                      STATION CASINOS, INC.
      NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                           (UNAUDITED)


1.   BASIS OF PRESENTATION

      Station Casinos, Inc. (the "Company"), a Nevada Corporation, is
an established multi-jurisdicitional gaming enterprise that currently
owns  and  operates four casino properties in Las  Vegas,  Nevada,  a
gaming  and  entertainment complex in St.  Charles,  Missouri  and  a
gaming  and  entertainment  complex in Kansas  City,  Missouri.   The
Company  also  owns  and provides slot route management  services  in
Southern Nevada and Louisiana.

      The  accompanying  condensed consolidated financial  statements
include  the  accounts of Station Casinos, Inc. and its  wholly-owned
subsidiaries,   Palace  Station  Hotel  &  Casino,   Inc.    ("Palace
Station"),  Boulder  Station, Inc. ("Boulder Station"),  St.  Charles
Riverfront  Station,  Inc.  ("Station  Casino  St.  Charles"),  Texas
Station,  Inc.  ("Texas  Station"), Kansas City  Station  Corporation
("Station  Casino  Kansas  City"),  Sunset  Station,  Inc.   ("Sunset
Station")  and the Southwest Companies.  All significant intercompany
accounts and transactions have been eliminated.

      The  accompanying  condensed consolidated financial  statements
included  herein  have been prepared by the Company,  without  audit,
pursuant  to the rules and regulations of the Securities and Exchange
Commission.   Certain  information and footnote disclosures  normally
included   in  financial  statements  prepared  in  accordance   with
generally  accepted  accounting principles  have  been  condensed  or
omitted  pursuant to such rules and regulations, although the Company
believes  that  the disclosures are adequate to make the  information
presented  not  misleading.   In  the  opinion  of  management,   all
adjustments  (which  include normal recurring adjustments)  necessary
for  a fair presentation of the results for the interim periods  have
been made.  The results for the three months ended June 30, 1997  are
not  necessarily indicative of results to be expected  for  the  full
fiscal   year.   These  financial  statements  should  be   read   in
conjunction  with  the  consolidated financial statements  and  notes
thereto included in the Company's Annual Report on Form 10-K for  the
fiscal year ended March 31, 1997.

                                
                                6
<PAGE>
                        STATION CASINOS, INC.
        NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                             (unaudited)

2.   LONG-TERM DEBT

Long-term debt consists of the following (amounts in thousands):
                                                
<TABLE>                                                

                                                                             June 30,     March 31,
                                                                               1997         1997
                                                                            ----------   -----------
<S>                                                                         <C>          <C>
STATION CASINOS, INC. (EXCLUDING SUNSET STATION):
- ------------------------------------------------
Reducing revolving credit facility, secured by substantially all of the
    assets of Palace Station, Boulder Station, Texas Station, Station
    Casino St. Charles and Station Casino Kansas City, $360 million
    limit at June 30, 1997, reducing quarterly by varying amounts until
    September 2000 when the remaining principal balance is due,
    interest at a margin above the bank's prime rate or the Eurodollar
    Rate (8.15% at June 30, 1997).......................................   $  188,000     $  277,000
9 5/8% senior subordinated notes, payable interest only semi-annually,
    principal due June 1, 2003, net of unamortized discount of $6.6
    million at June 30, 1997............................................      186,440        186,248
9 3/4% senior subordinated notes, payable interest only semi-annually,
    principal due April 15, 2007, net of unamortized discount of $5.6
    million at June 30, 1997............................................      144,368              -
10 1/8% senior subordinated notes, payable interest only semi-annually,
    principal due March 15, 2006, net of unamortized discount of $1.2
    million at June 30, 1997............................................      196,840        196,818
Notes payable to banks and others, collateralized by slot machines,
    furniture and equipment, monthly installments including interest
    ranging from 7.69% to 9.00% at June 30, 1997........................       40,067         27,564
Capital lease obligations, collateralized by furniture and equipment....        5,539          7,703
Other long-term debt....................................................       21,839         19,630
                                                                           ----------     ----------
               Sub-total................................................      783,093        714,963


SUNSET STATION, INC.:                            
- ---------------------
$110 million Sunset Station first mortgage construction/term loan
    agreement, secured by substantially all of the assets of Sunset Station,
    interest at a margin of 375 basis points above the Eurodollar Rate                                        
    (9.53% at June 30, 1997), due September 2000........................       89,500         46,000
                                                                           ----------     ----------
               Total long-term debt.....................................      872,593        760,963
Current portion of long-term debt.......................................      (19,186)       (18,807)
                                                                           ----------     ----------
               Total long-term debt, less current portion...............   $  853,407     $  742,156
                                                                           ==========     ==========
</TABLE>

     In April 1997, the Company completed an offering of $150 million
of  senior subordinated notes due in April 2007, that rank pari passu
with  the  Company's existing senior subordinated  notes.   The  $150
million  senior subordinated notes have a coupon rate of 9  3/4%  and
were  priced to yield 10.37% to maturity.  The discount on  the  $150
million senior subordinated notes has been recorded as a reduction to
long-term  debt.  Proceeds from the offering were used  to  pay  down
amounts outstanding under the reducing revolving credit facility.

      In June 1997, the Company obtained an amendment to the reducing
revolving  credit  facility  (the "Bank Facility").   This  amendment
modified the covenant restricting the maximum consolidated funded


                                7

<PAGE>

                      STATION CASINOS, INC.
      NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                           (UNAUDITED)


2.   LONG-TERM DEBT (CONTINUED)

debt  to  EBITDA ratio to 5.75 to 1.00 for the fiscal  quarter  ended
June  30,  1997, 5.85 to 1.00 for the fiscal quarter ending September
30,  1997,  5.75  to 1.00 for each fiscal quarter through  March  31,
1998, 5.00 to 1.00 for the fiscal quarter ending June 30, 1998,  4.75
to  1.00  for the fiscal quarter ending September 30, 1998,  4.50  to
1.00  for the fiscal quarter ending December 31, 1998, 4.25  to  1.00
for  each fiscal quarter through June 30, 1999, 4.00 to 1.00 for  the
fiscal quarter ending September 30, 1999 and 3.75 to 1.00 thereafter.
As  of  June 30, 1997, the Company's funded debt to EBITDA ratio  was
5.68  to  1.00.   In addition, in July 1997, the Company  voluntarily
reduced  the  total amount available under the Bank Facility  by  $30
million.   As  a result, no additional reductions are required  until
June  30, 1998, at which time the Bank Facility will reduce by  $22.4
million each fiscal quarter through March 31, 2000.

3.   OTHER MATTERS

PREOPENING EXPENSES

      Prior  to  the  opening of a facility, all operating  expenses,
including  incremental  salaries  and  wages,  related  thereto   are
capitalized  as  preopening expenses.  In June 1997,  Sunset  Station
Hotel & Casino opened.   During the three months ended June 30,  1997
$10.9  million  of  preopening expense primarily  related  to  Sunset
Station were expensed.

EXPIRED OPTION PAYMENTS

     In June 1997, approximately $5.0 million of certain expired option 
payments to lease  or  acquire land for future development, which had  
previously been  capitalized, were expensed.  Such amounts are included 
in other income/expense in the accompany condensed consolidated statements  
of operations for the three months ended June 30, 1997.

EARNINGS PER SHARE

     The Financial Accounting Standards Board has issued Statement on
Financial  Accounting  Standards  ("SFAS")  No.  128,  "Earnings  Per
Share," which is effective for fiscal years ending after December 15,
1997.   This  statement replaces primary earnings per  share  ("EPS")
with  basic EPS.  No dilution for potentially dilutive securities  is
included  in  basic EPS.  This statement also requires when  applying
the  treasury  stock method for diluted EPS to compute  dilution  for
options  and  warrants, to use average share price  for  the  period,
rather  than the more dilutive greater of the average share price  or
end-of-period share price.  The Company will adopt SFAS  No.  128  in
the  fiscal  year  ending  March 31, 1998.  Management  believes  the
adoption  of  SFAS  No.  128 will have no  impact  on  the  Company's
previously reported earnings per share.

                                8
                                
      
<PAGE>
ITEM 2.

                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                  FINANCIAL CONDITION AND RESULTS OF OPERATIONS
                              (amounts in thousands)
                                    (unaudited)

1.    OVERVIEW 
 
      The following table highlights the results of operations for the 
Company and its subsidiaries:

<TABLE>
<CAPTION>
                                                         THREE MONTHS ENDED
                                                                JUNE 30,
                                                       -----------------------
                                                          1997           1996
                                                       ---------     ----------
<S>                                                    <C>           <C>
NEVADA OPERATIONS:
- ------------------
PALACE STATION
Net revenues........................................   $   32,890    $   34,320 
Operating income....................................   $    7,770    $    7,893
EBITDA (1)..........................................   $    9,903    $    9,931

BOULDER STATION
Net revenues........................................   $   35,896    $   34,399 
Operating income....................................   $   10,383    $    8,823
EBITDA (1)..........................................   $   13,289    $   11,414

TEXAS STATION 
Net revenues........................................   $   21,141    $   19,788 
Operating income....................................   $    2,354    $    1,312
EBITDA (1)..........................................   $    4,512    $    3,007

SUNSET STATION
Net revenues........................................   $    9,543    $        - 
Operating loss......................................   $   (8,836)   $        -
EBITDAR (1).........................................   $    2,786    $        -
EBITDA (1)..........................................   $    2,265    $        -

TOTAL NEVADA OPERATIONS:
Net revenues........................................   $   99,470    $   88,507 
Operating income....................................   $   11,671    $   18,028
EBITDA (1)..........................................   $   29,969    $   24,352

MISSOURI OPERATIONS:
- --------------------
STATION CASINO ST. CHARLES
Net revenues........................................   $   31,354    $   39,525 
Operating income....................................   $    3,378    $    8,540
EBITDA (1)..........................................   $    6,664    $   11,320

STATION CASINO KANSAS CITY
Net revenues........................................   $   35,279    $        - 
Operating loss......................................   $   (3,270)   $        -
EBITDA (1)..........................................   $    1,160    $        -
                                                                               
TOTAL MISSOURI OPERATIONS:
Net revenues........................................   $   66,633    $   39,525 
Operating income....................................   $      108    $    8,540
EBITDA (1)..........................................   $    7,824    $   11,320




                                    9

<PAGE>

                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                  FINANCIAL CONDITION AND RESULTS OF OPERATIONS
                              (amounts in thousands)
                                    (unaudited)


1.    OVERVIEW (CONTINUED)

      The following table highlights the results of operations for the 
Company and its subsidiaries:



</TABLE>
<TABLE>
<CAPTION>
                                                         THREE MONTHS ENDED
                                                                JUNE 30,
                                                       -----------------------
                                                          1997           1996
                                                       ---------     ----------
<S>                                                    <C>           <C>
STATION CASINOS, INC. AND OTHER
- -------------------------------
Net revenues........................................   $    7,413    $    7,408 
Operating loss......................................   $   (3,601)   $   (3,755)
EBITDA (1)..........................................   $   (2,766)   $   (3,036)

</TABLE>

(1)   "EBITDA" consists of operating income plus depreciation and amortization,
including preopening expenses.  "EBITDAR" consists of operating income plus
depreciation, amortization, preopening expenses and rent expense.  EBITDA and
EBITDAR should not be construed as alternatives to operating income as an 
indicator of the Company's operating performance, or as alternatives to cash 
provided by operating activities as a measure of liquidity.  The Company has 
presented EBITDA and EBITDAR solely as supplemental disclosure because the 
Company believes that certain investors consider this information useful in 
the evaluation of the financial performance of companies with substantial 
depreciation and amortization. 

                                 10

<PAGE>

             MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
          CONDITION AND RESULTS OF OPERATIONS
          
2.   RESULTS OF OPERATIONS

THREE MONTHS ENDED JUNE 30, 1997 COMPARED TO THREE MONTHS ENDED
JUNE 30, 1996.

      Consolidated net revenues increased 28.1% to $173.5 million
for the three months ended June 30, 1997, from $135.4 million  in
the  prior  year.   The  Company's Nevada Operations  contributed
$99.5  million  of net revenues  for the three months ended  June
30,  1997,  an  increase of 12.4%  over  the  prior  year.   This
increase  in net  revenues  is  due primarily  to the opening  of
Sunset  Station in June 1997, as  well  as improved  results   at
both   Boulder  Station  and   Texas   Station.    The  Company's
Missouri   Operations   contributed   $66.6   million   of    net
revenues   for   the  three  months  ended  June  30,  1997,   an
increase   of 68.6%  over the prior year.  This increase  in  net
revenues  is  due  to Station Casino Kansas City which opened  in
January  1997, offset  by  a decline in net revenues  at  Station
Casino  St.  Charles  due to increased  competition in the St. Louis   
Market with  the opening  of a new  hotel/casino in Maryland Heights 
in March 1997.

       Operating income decreased 64.2% to $8.2 million for   the
three  months  ended  June 30, 1997, from $22.8 million  in   the
prior   year. Operating income at the Company's Nevada Operations
decreased  35.3%  to  $11.7  million  due  to  the  write-off  of
preopening   expenses   of  $10.9 million  primarily related to Sunset 
Station. Operating income  at the Company's  Missouri  Operations
decreased  98.7%  due to a decrease of $5.2  million  at  Station
Casino  St.  Charles  related to  increased  competition  and  an
operating  loss  of $3.3 million at Station Casino Kansas   City.
The  decline   in operating income,  an increase in net  interest
expense  of $7.7  million  the expiration of certain option payments
to lease or acquire land for future development resulting in an 
expense of approximately $5.0 million and  dividends  of  $1.8  
million on the convertible preferred  stock, resulted in a net loss
applicable to common stock  of $10.1 million, or a loss per common
share of $0.29 for the three months ended June 30, 1997, compared
to  net  income applicable to common stock of  $7.6  million,  or
earnings per common share of $0.22 in the  prior year.

      CASINO.   Casino revenues increased 27.3% to $133.3 million
for the three months ended June 30, 1997, from $104.7 million  in
the  prior year.  This  increase is due to the opening of Station
Casino   Kansas  City  in  January 1997, the  opening  of  Sunset
Station in June 1997,  and improvements at the Company's   Nevada
Operations offset by a  decrease at Station Casino St. Charles as
a result of the new competition added to the St. Louis Market in
March 1997.

       Casino  expenses increased 41.9% to $64.3 million for  the
three  months  ended  June 30, 1997, from $45.3 million  in   the
prior  year. This  increase in casino expenses is consistent with
the   increase  in casino  revenues discussed above.  Casino  net
profit  margin   decreased to  51.8% for the three  months  ended
June  30,  1997,  from 56.7% in  the prior   year.    The  Nevada
Operations experienced a slight increase  in net  casino  margin,
while  the Missouri Operations  were  negatively impacted  in St.
Charles  due  to  the increased competition and   Station  Casino
Kansas  City has a lower margin due to the start-up   nature   of
the   new  operations,  especially being the  last  entrant  into
this  market.  In addition, the Missouri Operations have a  lower
margin that the Company's combined margin due primarily to higher
gaming tax rates in Missouri as compared to Nevada.

   FOOD   AND  BEVERAGE.   Food and beverage  revenues  increased
36.3%  to $28.9  million for the three months ended June 30, 1997,
from   $21.2  million   in   the prior year.   This  increase  is
primarily  due  to  the opening of Station Casino Kansas City and
Sunset Station as noted above.

      Food  and beverage net profit margins improved to 26.3% for
the  three months ended June 30, 1997, from   24.0% in the  prior
year.    This  increase in margin is due to  improvement  at  the
Nevada properties as a result of continued focus on cost control.

                                 11


<PAGE>
         MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
               CONDITION AND RESULTS OF OPERATIONS
               
2.   RESULTS OF OPERATIONS (CONTINUED)

      ROOM.   Room  revenues increased 24.8% to $8.0 million  for
the  three months ended June 30, 1997, from $6.4 million  in  the
prior year. This  increase  is  due primarily to the addition  of
Station  Casino Kansas  City  and  Sunset  Station.  The Company
wide   room   occupancy  decreased to 96%  from  97%,  while  the
average  daily  room rate increased to $50 from  $47  during  the
three months ended June 30, 1997.

       OTHER.    Other revenues increased 25.7% to $14.2  million
for  the  three  months  ended June 30, 1997, from $11.3  million
in   the   prior  year.  This increase  is  due  primarily to the
addition  of Station Casino Kansas City and Sunset Station.  Revenues
from the Company's slot route business increased 18.1% to $6.3 million
for the three months ended June 30, 1997.

      SELLING,  GENERAL  AND ADMINISTRATIVE.   Selling,  general  and
administrative expenses ("SG&A") increased 35.5% to $38.7 million for
the three months ended June 30, 1997, from $28.5 million in the prior
year.  This increase is  due to the addition of Station Casino Kansas
City  and  Sunset  Station.   SG&A as a percentage  of  net  revenues
increased slightly to 22.3% from 21.1% in the prior year.

      CORPORATE EXPENSES.  Corporate expenses decreased 7.6% to  $3.9
million  for the three months ended June 30, 1997, from $4.2  million
in  the  prior  year.  Corporate expenses declined  to  2.2%  of  net
revenues for the three months ended June 30, 1997, from 3.1%  in  the
prior year.

     DEVELOPMENT EXPENSES.  Development expenses continue to decrease
as   a  result  of  reduced  efforts  to  identify  potential  gaming
opportunities.  Such costs are incurred by the Company in its efforts
to  identify  and pursue potential gaming opportunities  in  selected
jurisdictions, including those in which gaming has not been approved.
The  Company expenses development costs including lobbying, legal and
consulting  until such time as the jurisdiction has  approved  gaming
and  the  Company  has  identified a specific site.   Costs  incurred
subsequent to these criteria being met are capitalized.

      DEPRECIATION  AND AMORTIZATION.  Depreciation and  amortization
increased 62.7% to $16.0 million for the three months ended June  30,
1997,  from  $9.8  million in the prior year.  This increase  is  due
primarily  to the addition of Station Casino Kansas City  and  Sunset
Station.

       PREOPENING  EXPENSES.   The  Company  capitalizes   preopening
expenses associated with its construction projects, including  Sunset
Station which opened June 10, 1997.  These amounts are expensed  upon
the  opening  of the related project.  During the three months  ended
June  30,  1997,  the Company expensed preopening expenses  of  $10.9
million related primarily to Sunset Station.

      INTEREST EXPENSE, NET.   Interest costs incurred (expensed  and
capitalized)  increased 68.2% to $21.9  million for the three  months
ended  June  30,  1997.  This increase is primarily  attributable  to
added  interest costs associated with the 9 3/4% senior  subordinated
notes  issued  by  the Company in April 1997, borrowing's  under  the
Sunset  Loan Agreement (as defined herein) and borrowings  under  the
Company's  reducing  revolving  bank credit  facility  used  for  the
construction  of Station Casino Kansas City, Sunset Station  and  the
expansion at Station Casino St. Charles.  For the three months  ended
June  30,  1996 there were no borrowings under the reducing revolving
credit  facility.  Capitalized interest will  decrease  significantly
with the opening of Sunset Station this quarter.

      RECENTLY  ISSUED ACCOUNTING STANDARD. The Financial  Accounting
Standards   Board  has  issued  Statement  on  Financial   Accounting
Standards  ("SFAS") No. 128, "Earnings Per Share," which is effective
for  fiscal  years  ending after December 15, 1997.   This  statement
replaces  primary  earnings per share ("EPS")  with  basic  EPS.   No
dilution  for  potentially dilutive securities is included  in  basic
EPS.   This statement also requires when applying the treasury  stock
method for diluted EPS to compute dilution for

                               12
                                
<PAGE>

             MANAGEMENT'S DISCUSSION AND ANALYSIS OF
          FINANCIAL CONDITION AND RESULTS OF OPERATIONS

2.   RESULTS OF OPERATIONS (CONTINUED)

options  and  warrants, to use average share price  for  the  period,
rather  than the more dilutive greater of the average share price  or
end-of-period share price.  The Company will adopt SFAS  No.  128  in
the  fiscal  year  ending  March 31, 1998.  Management  believes  the
adoption  of  SFAS  No.  128 will have no  impact  on  the  Company's
previously reported earnings per share.

3.   LIQUIDITY AND CAPITAL RESOURCES

      During  the  three  months ended June 30, 1997,  the  Company's
sources  of capital included net proceeds of $144.3 million from  the
issuance of 9 3/4% senior subordinated notes, which were used to re-pay
amounts  outstanding  under  the Company's  reducing  revolving  bank
credit  facility,  cash  flows  from operating  activities  of  $31.6
million,  and borrowings under the Sunset Loan Agreement (as  defined
herein)  of  $43.5  million.   At June  30,  1997,  the  Company  had
available  borrowings of  $172 million under its  reducing  revolving
bank credit facility, $20.5  million under the Sunset Loan Agreement,
available advances of $23.4 million under the Sunset Operating  Lease  
(as defined herein) and $49.0 million in cash and cash equivalents.

      During  the  three  months ended June 30, 1997,  total  capital
expenditures were approximately $76.1 million, of which approximately
(i)   $33.7   million  was  associated  with  the   development   and
construction  of  Sunset Station, (ii) $12.3 million  was  associated
with  the  development and construction of the expansion  project  at
Station  Casino  St. Charles, (iii) $7.0 million was associated  with
the  acquisition of land adjacent to Boulder Station,  and (iv) $23.1
million  was  associated  with  various other  projects,  maintenance
capital expenditures and net construction period interest.

      The  Company's  primary requirements during  the  remainder  of
fiscal  year  1998  are  expected  to  include  (i)  the  payment  of
construction contracts payable of  approximately $49.7 million as  of
June 30, 1997, (ii) maintenance capital expenditures at the Company's
subsidiaries,  (iii) principal and interest payments on indebtedness,
(iv)  dividend  payments  on convertible preferred  stock,  and   (v)
general  corporate purposes.  In addition, the Company has  commenced
construction  of an expansion project at Station Casino  St.  Charles
(the  "St.  Charles  Expansion Project").  In  connection  with  this
expansion  project, the Company is constructing a man-made  backwater
basin that contains two new gaming vessels, which will be similar  to
the  gaming vessels at Station Casino Kansas City.  The project  also
includes  a transition deck to provide direct access from the  4,000-
space parking garage into the new casino facilities.  This project is
expected  to  cost approximately $190 million (excluding construction
period interest and preopening expenses), of which $111.9 million had
been  incurred at June 30, 1997.  Management estimates that  the  St.
Charles Expansion Project will be completed by mid-summer 1998.   The
scope and timing of this expansion project depend on several factors,
including,  but not limited to, the Company's ability to  draw  under
its  reducing  revolving bank credit facility as  restricted  by  the
maximum  funded debt to EBITDA (as adjusted for preopening  expenses)
ratio described herein.  In addition, the Company had entered into  a
non-binding  letter  of intent with the Gordon Group  Holdings,  Ltd.
(the  "Gordon Group")  to develop a substantial portion  of  the  new
retail and entertainment complex portion of the St. Charles Expansion
Project.   The  letter  of intent is subject to  various  termination
provisions  and a 90-day due diligence period which the parties  have
continued  to conduct beyond the original June 19, 1997 due diligence
expiration date. The Company anticipates that between $50 million and
$70 million of financing will be required by the Gordon Group for the
development  of  a  uniquely styled shopping and entertainment  area,
including  a  variety  of  specialty retail stores,  restaurants  and
entertainment attractions.  If the Gordon Group fails to proceed with
development  of  the  retail and entertainment complex,  the  Company
plans  to  complete  a  smaller-scale build-out  of  the  retail  and
entertainment  complex for an estimated cost of $16 million  (net  of
construction period interest and preopening expenses).  No assurances
can be given that

                               13
                                
                                
<PAGE>
             MANAGEMENT'S DISCUSSION AND ANALYSIS OF
          FINANCIAL CONDITION AND RESULTS OF OPERATIONS
                                
3.   LIQUIDITY AND CAPITAL RESOURCES (CONTINUED)

the  Company  and  the  Gordon Group will  enter  into  a  definitive
development  agreement with respect to the project, that  the  Gordon
Group will be able to obtain the necessary financing, that the Gordon
Group will complete the build-out of the complex within the Company's
estimated completion time of mid-summer 1998 or that the Gordon Group
will be able to develop and operate the project successfully.
                                                                    
     The Company believes that cash flows from operations, borrowings
under  the  reducing revolving bank credit facility, the Sunset  Loan
Agreement,  vendor and lease financing of equipment and existing cash
balances  will be adequate to satisfy the Company's anticipated  uses
of  capital  during the remainder of fiscal year 1998.  The  Company,
however, continually is evaluating the financing needs of its current
and  planned  projects.   If more attractive  financing  alternatives
become  available to the Company, the Company may amend its financing
plans with respect to such projects, assuming such financing would be
permitted  under  its existing debt agreements (see  "Description  of
Certain   Indebtedness  and  Capital  Stock")  and  other  applicable
agreements.

DESCRIPTION OF CERTAIN INDEBTEDNESS AND CAPITAL STOCK

BANK FACILITY

      The  Company's secured, Amended and Restated Reducing Revolving
Loan  Agreement, dated as of March 19, 1996, as amended on  June  27,
1997  (the  "Bank  Facility"), is a reducing  revolving  bank  credit
facility  which provides for borrowings up to an aggregate  principal
amount of $360 million as of June 30, 1997. In July 1997, the Company
voluntarily  reduced  the  total  amount  available  under  the  Bank
Facility  by $30 million.  As a result, no additional reductions  are
required  until  June 30, 1998 at which time the Bank  Facility  will
reduce  by $22.4 million each fiscal quarter through March 31,  2000.
The  Bank  Facility is secured by substantially all of the assets  of
Palace Station, Boulder Station, Texas Station, Station Casino Kansas
City  and Station Casino St. Charles (collectively, the "Borrowers").
The  Company  and  Southwest  Gaming  Services,  Inc.  guarantee  the
borrowings  under the Bank Facility (collectively the  "Guarantors").
The Bank Facility matures on September 30, 2000. Borrowings under the
Bank  Facility bear interest at a margin above the bank's prime  rate
or the Eurodollar Rate, as selected by the Company.  The margin above
such  rates,  and  the  fee  on the unfunded  portions  of  the  Bank
Facility,  will  vary quarterly based on the combined Borrower's  and
the  Company's  consolidated (exclusive of Sunset Station)  ratio  of
funded  debt  to  earnings before interest, taxes,  depreciation  and
amortization ("EBITDA") adjusted for preopening expenses.  As of June
30,  1997,  the  Company's  margin  above  the  Eurodollar  Rate   on
borrowings  under  the  Bank Facility was 2.13%.   Such  margin  will
increase to 2.75% if the maximum funded debt to EBITDA (adjusted  for
preopening expenses) ratio is reached.

       The   Bank  Facility  contains  certain  financial  and  other
covenants.   These include a maximum funded debt to EBITDA  (adjusted
for preopening expenses) ratio for the Borrowers combined of 3.00  to
1.00 for each fiscal quarter through June 30, 1997, 2.75 to 1.00  for
each  fiscal quarter through June 30, 1998, and 2.50 to 1.00 for each
fiscal quarter thereafter, a minimum fixed charge coverage ratio  for
the  preceding four quarters for the Borrowers combined  of  1.35  to
1.00  for the periods March 31, 1996 through  June 30, 1998, and 1.50
to  1.00  for  periods thereafter, a limitation on indebtedness,  and
limitations  on  capital expenditures.  As  of  June  30,  1997,  the
Borrowers funded debt to EBITDA ratio was 1.79 to 1.00 and the  fixed
charge coverage ratio for the proceeding four quarters ended June 30,
1997  was  1.78 to 1.00.  A tranche of the Bank Facility  contains  a
minimum  tangible  net  worth requirement  for  Palace  Station  ($10
million plus 95% of net income determined as of the end of each fiscal
quarter with no reduction for net losses) and certain restrictions on
distributions of cash from Palace Station to the Company.  As of June
30, 1997, Palace Station's tangible net worth exceeded the requirement
by

                                 14
<PAGE>
             MANAGEMENT'S DISCUSSION AND ANALYSIS OF
          FINANCIAL CONDITION AND RESULTS OF OPERATIONS
                                
3.   LIQUIDITY AND CAPITAL RESOURCES (CONTINUED)

approximately $7 million.  These covenants limit Palace Station's
ability to make payments to the COmpany, a significant source of
anticipated cash for the Company.

      In addition, the Bank Facility has financial covenants relating
to  the  Company.   These include prohibitions  on  dividends  on  or
redemptions of the Company's Common Stock, restrictions on  repayment
of any subordinated debt, limitations on the incurrence of additional
indebtedness,  the  Company's  senior subordinated  notes  and  other
specified  indebtedness,  minimum  consolidated  tangible  net  worth
requirements  (adjusted upwards for post October 1,  1995  preopening
expenses,  not  to  exceed $18 million and for  potential  losses  on
disposed or discontinued assets, not to exceed $30 million), for  the
Company  of $165 million plus 95% of post October 1, 1995 net  income
(not reduced by net losses) and 100% of net equity offering proceeds,
and limitations on capital expenditures and investments.  As of June 
30,  1997,  the  Company's  consolidated  net  worth   exceeded  the 
requirement by approximately  $22  million.   In March and June 1997, 
the Company obtained certain amendments to  the Bank  Facility in 
order to enhance its borrowing capacity  under  its Bank Facility.  As 
amended in June 1997, the Bank Facility includes a maximum  funded  
debt  to EBITDA (adjusted for  preopening  expenses) ratio, including 
annualized EBITDA (adjusted for preopening expenses) for  any  new  
venture, as defined, open less than a year,   for  the Company  on  a  
consolidated basis of 5.75 to  1.00  for  the  fiscal quarter  ending  
June 30, 1997, 5.85 to 1.00 for the  fiscal  quarter ending  September  
30,  1997, 5.75 to 1.00 for  each  fiscal  quarter through  March  31, 
1998, 5.00 to 1.00 for the fiscal quarter  ending June  30,  1998, 4.75 
to 1.00 for the fiscal quarter ending September 30,  1998,  4.50 to 
1.00 for the fiscal quarter ending  December  31, 1998,  4.25  to 
1.00 for each fiscal quarter through June  30,  1999, 4.00  to  1.00 
for the fiscal quarter ending September 30,  1999  and 3.75  to 1.00 
thereafter.  As of June 30, 1997, the Company's  funded debt to EBITDA  
ratio  was  5.68  to  1.00.   Such   consolidated calculations  for the  
Company do not include  Sunset  Station.   In addition,  the Bank 
Facility prohibits the Company from holding  cash and cash equivalents 
in excess of the sum of the amounts necessary to make  the  next  
scheduled  interest  or  dividend  payments  on  the Company's senior 
subordinated notes and preferred stock, the  amounts necessary to fund 
casino bankroll in the ordinary course of  business and  $2.0 million.  
The Guarantors waive certain defenses and  rights including rights of 
subrogation and reimbursement.  The Bank Facility contains  customary  
events of default and  remedies  and  is  cross-defaulted  to the 
Company's senior subordinated notes and the  Change of  Control  
Triggering Event as defined in the indentures  governing the senior 
subordinated notes.

      The Company has obtained an amendment to the Bank Facility that
will permit the Company to form a wholly-owned limited partnership to
enter  into  a  financing transaction to lease  the  two  new  gaming
vessels under construction at Station Casino  St. Charles pursuant to
an operating lease.

SENIOR SUBORDINATED NOTES

      The Company has $527.6 million, net of unamortized discount  of
$13.4  million, of senior subordinated notes outstanding as  of  June
30,  1997, $186.4 million of these notes bear interest, payable semi-
annually, at a rate of 9 5/8% per year, $196.8 million of these notes
bear  interest, payable semi-annually, at a rate of 10 1/8% per  year
and  $144.4  million  of  the notes bear interest  ,  payable   semi-
annually,  at  a rate of 9 3/4% per year (collectively the  "Notes").
The  indentures  governing the Notes ("Indentures")  contain  certain
customary  financial and other covenants which prohibit  the  Company
and  its  subsidiaries from incurring indebtedness (including capital
leases)  other  than  (a)  non-recourse debt  for  certain  specified
subsidiaries, (b) certain equipment financings, (c) the Notes, (d) up
to   $15   million   of  additional  indebtedness,   (e)   additional
indebtedness  if,  after giving effect thereto, a 2.00  to  1.00  pro
forma  Consolidated Coverage Ratio (as defined)  has  been  met,  (f)
Permitted Refinancing Indebtedness (as defined), (g) borrowings of up
to  $72  million  under  the Bank Facility,  and  (h)  certain  other
indebtedness. At

                               15

<PAGE>
             MANAGEMENT'S DISCUSSION AND ANALYSIS OF
          FINANCIAL CONDITION AND RESULTS OF OPERATIONS
                                
3.   LIQUIDITY AND CAPITAL RESOURCES (CONTINUED)

June 30, 1997, the Company's Consolidated Coverage Ratio was 2.42  to
1.00.   In addition, the Indentures prohibit the Company from  paying
dividends on any of its capital stock unless at the time of and after
giving  effect  to such dividends, among other things, the  aggregate
amount  of  all  Restricted Payments and Restricted  Investments  (as
defined  in  the indentures, and which include any dividends  on  any
capital  stock of the Company) do not exceed the sum of  (i)  50%  of
Cumulative Consolidated Net Income (as defined) of the Company  (less
100%  of any consolidated net losses), (ii) certain net proceeds from
the  sale  of equity securities of the Company and (iii) $15 million.
The  limitation  on  the  incurrence of additional  indebtedness  and
dividend restrictions in the Indentures may significantly affect  the
Company's  ability  to  pay  dividends on  its  capital  stock.   The
Indentures  also give the holders of the Notes the right  to  require
the Company to purchase the Notes at 101% of the principal amount  of
the  Notes plus accrued interest thereon upon a Change of Control and
Rating Decline (each as defined in the Indentures) of the Company.

SUNSET LOAN AGREEMENT, SUPPLEMENTAL LOAN AGREEMENT AND SUNSET
OPERATING LEASE

     On September 25, 1996, Sunset Station, a wholly-owned subsidiary
of  the Company, entered into a Construction/Term Loan Agreement (the
"Sunset  Loan  Agreement") with Bank of America  National  Trust  and
Savings  Association  ("Bank of America NT&SA"),  Bank  of  Scotland,
Societe  Generale  and  each  of the  other  lenders  party  to  such
agreement, pursuant to which Sunset Station received a commitment for
$110  million  to finance the remaining development and  construction
costs  of Sunset Station.  The Company also entered into an operating
lease  for certain furniture, fixtures and equipment with a  cost  of
$40 million to be subleased to Sunset Station.

     The Sunset Loan Agreement includes a first mortgage term note in
the  amount of $110 million (the "Sunset Note") which is non-recourse
to the Company, except as to certain construction matters pursuant to
a  completion guarantee dated as of September 25, 1996,  executed  by
the  Company on behalf of Sunset Station, and except that the Company
has  pledged all of the stock of Sunset Station as security  for  the
Sunset  Loan  Agreement.   As of June 30, 1997,  Sunset  Station  had
borrowed $89.5 million under the Sunset Note.  The Sunset Note is  to
reduce $1.8 million for each fiscal quarter ending March 1998 through
December  1998,   $2.3 million for each fiscal quarter  ending  March
1999  through December 1999, and $2.0 million for the fiscal quarters
ending  March 2000 and June 2000 and matures in September  2000.   In
addition, the Sunset Note is subject to prepayment subsequent to July
1998 by an amount equal to a specified percentage of Excess Cash Flow
(as  defined).  The Sunset Note carries an interest rate of 375 basis
points  over  the  Eurodollar Rate (as defined  in  the  Sunset  Loan
Agreement).  The Sunset Note is secured by substantially all  of  the
assets  of Sunset Station, including a deed of trust with respect  to
the  real property on which Sunset Station is situated, a portion  of
which  is subject to a lease from the Company to Sunset Station,  and
the  remainder  of which property is owned by Sunset Station,  and  a
security  agreement  as  to  all  tangible  and  intangible  personal
property  including Sunset Station's rights under an operating  lease
for certain furniture, fixtures and equipment.

      The  Sunset Loan Agreement contains certain customary financial
and other covenants (related exclusively to Sunset Station) including
a  minimum fixed charge coverage ratio as of the last day of any full
quarter after the opening of Sunset Station of not less than 1.10  to
1.00,  a  maximum senior funded debt to EBITDA (adjusted for  certain
cash contributions or advances by the Company) ratio after opening of
4.50  to  1.00 for the first full quarter reducing by 0.25 on certain
quarters  thereafter to 3.25 to 1.00 for the tenth quarter  and  each
quarter  thereafter, and a minimum net worth as of  any  quarter  end
after  opening  of not less then $52 million plus 80% of  net  income
(not  reduced by net losses), plus 100% of certain additional  equity
contributions by the Company and Supplemental Loans (as defined).  In
addition, the
                                
                               16
                                
<PAGE>

             MANAGEMENT'S DISCUSSION AND ANALYSIS OF
          FINANCIAL CONDITION AND RESULTS OF OPERATIONS
                                
3.   LIQUIDITY AND CAPITAL RESOURCES (CONTINUED)

agreement   places  restrictions  on  indebtedness  and   guarantees,
dividends, stock redemptions, mergers, acquisitions, sale  of  assets
or   sale  of  stock  in  subsidiaries  and  limitations  on  capital
expenditures.

      In  addition, the Company has provided a funding commitment  to
Sunset  Station  of  up to an additional $25 million  pursuant  to  a
supplemental loan agreement (the "Supplemental Loan Agreement").  The
Sunset  Loan Agreement requires Sunset Station to draw amounts  under
the  Supplemental  Loan  Agreement in the event  of  the  failure  of
certain  financial covenants under the Sunset Loan Agreement.   Loans
under this funding commitment may be drawn down beginning on the last
day  of  the first full calendar quarter ending after Sunset  Station
opens  for  business  in the amount of up to $10 million  during  the
first year after such date, up to $10 million during the second  year
after such date and up to $5 million during the third year after such
date.    The  Supplemental  Loan  Agreement  also  provides  for   an
additional,  separate  funding  commitment  up  to  $40  million   in
connection with a purchase option for certain furniture, fixtures and
equipment  currently  financed under the Sunset Operating  Lease  (as
defined  herein).  Sunset Station  will pay interest at  a  rate  per
annum  equal  to the three month Eurodollar Rate, the interest  being
payable solely in the form of commensurate additions to the principal
of  the  Supplemental Loans.  The Supplemental Loan Agreement expires
in  September  2001.  The funding commitments under the  Supplemental
Loan  Agreement  are subject to limitations imposed by  the  Existing
Indentures, the Indenture and the Bank Facility.

      In  order to manage the interest rate risk associated with  the
Sunset  Note,  Sunset  Station entered into  an  interest  rate  swap
agreement  with  Bank  of America NT&SA.  This  agreement  swaps  the
variable rate interest pursuant to the Sunset Note to a fixed rate of
9.58%  on $90 million notional amount as of June 1997, increasing  to
$100 million at September 1997 and then decreasing to $95 million  at
June  1998.   The agreement expires in December 1998.  The difference
paid  or  received  pursuant  to the swap  agreement  is  accrued  as
interest  rates  change and recognized as an adjustment  to  interest
expense  for  the Sunset Note.  Sunset Station is exposed  to  credit
risk  in  the  event  of non-performance by the counterparty  to  the
agreement.  The Company believes the risk of non-performance  by  the
counterparty is minimal.

      The  Company  has  also  entered into an  operating  lease  for
furniture, fixtures and equipment (the "Equipment") with  a  cost  of
$40  million,  dated as of September 25, 1996 (the "Sunset  Operating
Lease")  between  the  Company and First Security  Trust  Company  of
Nevada.   The  Sunset  Operating Lease expires in  October  2000  and
carries  a lease rate of 225 basis points above the Eurodollar  Rate.
As  of  June 30, 1997, $16.6 million of this facility had been drawn.
The  Company has entered into a sublease  with Sunset Station for the
Equipment  pursuant  to  an  operating  lease  with  financial  terms
substantially similar to the Sunset Operating Lease.   In  the  event
that Sunset Station elects to purchase the Equipment, the Company has
provided  a  funding commitment up to the amount necessary  for  such
purchase  pursuant to the Supplemental Loan Agreement (subject to the
limitations on funding contained in the Supplemental Loan Agreement).

      In connection with the Sunset Operating Lease, the Company also
entered  into  a participation agreement, dated as of  September  25,
1996  (the  "Participation Agreement") with the  trustee,  as  lessor
under the Sunset Operating Lease, and holders of beneficial interests
in  the  Lessor Trust (the "Holders").  Pursuant to the Participation
Agreement,  the  Holders will advance funds to the  trustee  for  the
purchase  by  the  trustee of, or to reimburse the  Company  for  the
purchase, of the Equipment, which will then be leased to the  Company
under  the  Sunset Operating Lease, and in turn subleased  to  Sunset
Station.   Pursuant to the Participation Agreement, the Company  also
agreed  to  indemnify  the  Lessor and the  Holders  against  certain
liabilities.
                                
                               17
                                
<PAGE>
             MANAGEMENT'S DISCUSSION AND ANALYSIS OF
          FINANCIAL CONDITION AND RESULTS OF OPERATIONS
                                
3.   LIQUIDITY AND CAPITAL RESOURCES (CONTINUED)

COMMON STOCK

      The  Company is authorized to issue up to 90,000,000 shares  of
its  common  stock,  $.01 par value per share (the  "Common  Stock"),
35,306,657 shares of which were issued and outstanding as of June 30,
1997.   Each holder of the Common Stock is entitled to one  vote  for
each  share  held of record on each matter submitted  to  a  vote  of
stockholders.  Holders of the Common Stock have no cumulative voting,
conversion,  redemption  or  preemptive rights  or  other  rights  to
subscribe for additional shares.  Subject to any preferences that may
be  granted  to  the holders of the Company's preferred  stock,  each
holder  of Common Stock is entitled to receive ratably such dividends
as  may  be  declared by the Board of Directors out of funds  legally
available  therefor as well as any distributions to the  stockholders
and,  in the event of liquidation, dissolution or winding up  of  the
Company,  is  entitled to share ratably in all assets of the  Company
remaining after payment of liabilities.

PREFERRED STOCK

     The Company is authorized to issue up to 5,000,000 shares of its
preferred  stock,  $.01 par value per share (the "Preferred  Stock").
As  of June 30, 1997, 2,070,000 shares of $3.50 Convertible Preferred
Stock  (the  "Convertible Preferred Stock") has been issued  and  are
outstanding.  The Board of Directors, without further action  by  the
holders of Common Stock or the Convertible Preferred Stock, may issue
shares of Preferred Stock in one or more series and may fix or  alter
the  rights, preferences, privileges and restrictions, including  the
voting   rights,  redemption  provisions  (including   sinking   fund
provisions),  dividend  rights, dividend  rates,  liquidation  rates,
liquidation  preferences, conversion rights and the  description  and
number of shares constituting any wholly unissued series of Preferred
Stock.   Except  as described above, the Board of Directors,  without
further  stockholder approval, may issue shares  of  Preferred  Stock
with rights that could adversely affect the rights of the holders  of
Common  Stock  or the Convertible Preferred Stock.  The  issuance  of
shares of Preferred Stock under certain circumstances could have  the
effect  of delaying or preventing a change of control of the  Company
or other corporate action.
                                
CONVERTIBLE PREFERRED STOCK

      Each of the Convertible Preferred Stock shares outstanding have
a  liquidation preference of $50.00 per share plus an amount equal to
any  accumulated and unpaid dividends at the annual rate of $3.50 per
share, or 7.0% of such liquidation preference.  Such dividends accrue
and  are  cumulative  from  the  date of  issuance  and  are  payable
quarterly.   The  Convertible Preferred Stock is convertible  at  the
option of the holder thereof at any time, unless previously redeemed,
into  shares of Common Stock at an initial conversion rate of  3.2573
shares of Common Stock for each share of Convertible Preferred Stock,
subject  to  adjustment  in certain circumstances.  The  Company  may
reduce the conversion price of the Convertible Preferred Stock by any
amount for any period of at least 20 days, so long as the decrease is
irrevocable during such period.  The Convertible Preferred  Stock  is
redeemable,  at the option of the Company, in whole or in  part,  for
shares  of  Common Stock, at any time after March 15, 1999, initially
at  a  price of $52.45 per share of Convertible Preferred Stock,  and
thereafter  at  prices decreasing annually to  $50.00  per  share  of
Convertible Preferred Stock on and after March 15, 2006, plus accrued
and unpaid dividends. The Common Stock to be issued is determined  by
dividing  the  redemption price by the lower  of  the  average  daily
closing  price  for the Company's Common Stock for the  preceding  20
trading  days or the closing price of the Company's Common  Stock  on
the  first business day preceding the date of the redemption  notice.
Any  fractional shares would be paid in cash.  There is no  mandatory
sinking  fund  obligation with respect to the  Convertible  Preferred
Stock.   The holders of the Convertible Preferred Stock do  not  have
any  voting  rights, except as required by applicable law and  except
that,  among  other things, whenever accrued and unpaid dividends  on
the Convertible Preferred Stock are equal to or exceed the

                               18
                                
<PAGE>
             MANAGEMENT'S DISCUSSION AND ANALYSIS OF
          FINANCIAL CONDITION AND RESULTS OF OPERATIONS
                                
3.   LIQUIDITY AND CAPITAL RESOURCES (CONTINUED)

equivalent  of  six  quarterly dividends payable on  the  Convertible
Preferred  Stock,  the  holders of the Convertible  Preferred  Stock,
voting separately as a class with the holders of any other series  of
parity  stock  upon which like voting rights have been conferred  and
are exercisable, will be entitled to elect two directors to the Board
of  Directors until dividend arrearage has been paid or amounts  have
been set apart for such payment.  The Convertible Preferred Stock  is
senior  to  the  Common  Stock with respect  to  dividends  and  upon
liquidation, dissolution or winding-up.

FORWARD-LOOKING STATEMENTS

      This  document contains forward-looking statements  within  the
meaning  of  Section 21E of the Securities Exchange Act of  1934,  as
amended.   The  forward-looking  statements  in  this  document   are
intended  to  be  subject to the safe harbor protection  provided  by
Section  21E.   All  forward-looking  statements  involve  risks  and
uncertainties.   Although the Company believes that its  expectations
are  based  upon  reasonable assumptions within  the  bounds  of  its
knowledge  of its business and operations, there can be no  assurance
that actual results will not materially differ from its expectations.
Factors  that  could cause actual results to differ  materially  from
expectations  include, among other things, the Company's competition,
the  limitations on capital resources imposed by the  Company's  Bank
Facility  and  the  terms of the Indentures governing  the  Company's
Notes,  the  Company's  ability  to meet  its  interest  expense  and
principal repayment obligations, loss of the Company's riverboat  and
dockside  facilities from service, construction risks, the  Company's
dependence  on  key  gaming markets, the Company's  ability  to  take
advantage   of  new  gaming  development  opportunities  and   gaming
regulations.   For  other factors that may cause  actual  results  to
materially differ from expectations and underlying assumptions, refer
to  the Registration Statement on Form S-4 (File No. 333-30685)  (and
particularly the section labeled "Risk Factors" therein) and periodic
reports, including the Annual Report on Form 10-K for the year  ended
March 31, 1997, filed by the Company with the Securities and Exchange
Commission   (and  particularly  the  section  labeled  "Management's
Discussion  and  Analysis  of  Financial  Condition  and  Results  of
Operations"  therein).   Readers are cautioned  not  to  place  undue
reliance  on any forward-looking statements, which speak only  as  of
the  date  thereof.  The Company undertakes no obligation to publicly
release  any revisions to such forward-looking statements to  reflect
events or circumstances after the date hereof.

                                 19

<PAGE>

PART II - OTHER INFORMATION

ITEM 1.  LEGAL PROCEEDINGS -

       The  Company  and its subsidiaries are defendants  in
various lawsuits  relating to routine matters incidental  to
their   business.  Management  does  not  believe  that  the
outcome of such litigation,  in the aggregate, will  have  a
material adverse effect on the Company.

       A  suit seeking status as a  class action lawsuit was
filed   by plaintiff,  William  H. Poulos, et. al, as  class
representative,   on April  26, 1994, in the  United  States
District  Court, Middle District of   Florida,   naming   41
manufacturers,  distributors  and casino operators of  video
poker  and electronic slot machines, including  the Company.
On  May 10, 1994, a lawsuit alleging substantially identical
claims  was  filed by another plaintiff, William Ahearn, et.
al,    as  class   representative,   in  the  United  States
District  Court,  Middle District  of  Florida,  against  48
manufacturers,   distributors   and  casino   operators   of
video   poker   and   electronic  slot  machines,  including
the   Company   and  most of the  other  major  hotel-casino
companies.   The  lawsuits allege that the  defendants  have
engaged in a course  of  fraudulent  and  misleading conduct
intended  to  induce persons to play such games based  on  a
false belief concerning how the gaming machines operate,  as
well  as  the  extent to which there  is  an opportunity  to
win.   The  two  lawsuits have been  consolidated   into   a
single   action,   and   have   been  transferred   to   the
United  States District Court, for the State of Nevada.   On
September  26,   1995,  a lawsuit   alleging   substantially
identical  claims  was  filed by plaintiff,  Larry Schreier,
et.  al,  as  class representative,  in  the United   States
District  court  for  the District of  Nevada,   naming   45
manufacturers, distributors, and casino operators  of  video
poker   and electronic slot machines, including the Company.
Motions  to  dismiss the  Poulos/Ahearn  and Schreier  cases
were  filed  by  Defendants.  On  April   17,   1996,    the
Poulos/Ahearn  lawsuits   were  dismissed,   but  plaintiffs
were  given leave to file amended Complaints on  or   before
May   31,   1996.    On  May 31, 1996, an amended  Compliant
was  filed, naming  William H. Poulos, et. al, as plaintiff.
Defendants filed a motion to dismiss.  On August 15, 1996, the
Schreier lawsuit was dismissed with leave to amend.  On
September 27, 1996, Schreier filed an Amended Complaint.
Defendants filed motions to dismiss the Amended Complaint.
In December 1996, the Court consolidated the Poulos/Ahearn,
the Schreier, and a third case not involving the Company and
ordered all pending motions be deemed withdrawn without
prejudice, including Defendants' Motions to Dismiss the
Amended Complaints.  The plaintiffs filed a Consolidated
Amended Complaint on February 13, 1997.  The Defendants have
filed motions to dismiss, substantially identical to those
filed in the earlier separate actions.  The motions to dismiss
remain pending before the Court. Management believes that the
claims  are wholly  without merit and does not expect that the
lawsuits will   have   a  material  adverse effect on  the
Company's financial position or results of operations.


                                    20


<PAGE>
Item 2.  Changes in Securities - None.

Item 3.  Defaults Upon Senior Securities - None.

Item 4.  Submission of Matters to a Vote of Security Holders - None.

Item 5.  Other Information - None.

Item 6.  Exhibits and Reports on Form 8-K

         (a)   Exhibits -

         Exhibit
         Number
         -------
         
         27   Financial Data Schedule

         (b)  Reports on Form 8-K - On April 7, 1997, the Company filed a 
              current report on Form 8-K dated April 3, 1997.  The Company 
              reported under Item 5 the issuance of $150 million senior
              subordinated notes due 2007.
                                  

                                    21
                       
<PAGE>
                              SIGNATURE
                                  
Pursuant  to the requirements of the Securities Exchange Act of 1934,  the
Registrant has duly caused this report to be signed on its behalf  by  the
undersigned thereunto duly authorized.

                              Station Casinos, Inc.,
                              Registrant



DATE: August 13, 1997         /s/ Glenn C. Christenson
                              -----------------------------
                              Glenn C. Christenson,
                              Executive Vice President,
                              Chief Financial Officer, and
                              Chief Administrative Officer
                              (Principal Accounting Officer)




                                    22



<TABLE> <S> <C>

<ARTICLE> 5
<LEGEND>
THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM THE
CONDENSED CONSOLIDATED BALANCE SHEETS AND CONDENSED CONSOLIDATED STATEMENTS OF
OPERATIONS FOUND ON PAGE 3 AND 4 OF THE COMPANY'S FORM 10-Q FOR THE
YEAR-TO-DATE, AND IS QUALIFIED IN ITS ENTIRETY BY REFERENCE TO SUCH FINANCIAL
STATEMENTS.
</LEGEND>
<CIK> 0000898660
<NAME> STATION CASINOS, INC.
<MULTIPLIER> 1,000
       
<S>                             <C>
<PERIOD-TYPE>                   3-MOS
<FISCAL-YEAR-END>                          MAR-31-1998
<PERIOD-START>                             APR-01-1997
<PERIOD-END>                               JUN-30-1997
<CASH>                                          49,018
<SECURITIES>                                         0
<RECEIVABLES>                                   12,802
<ALLOWANCES>                                         0
<INVENTORY>                                      4,308
<CURRENT-ASSETS>                                85,998
<PP&E>                                       1,252,308
<DEPRECIATION>                                 122,181
<TOTAL-ASSETS>                               1,303,840
<CURRENT-LIABILITIES>                          152,207
<BONDS>                                        527,648
                                0
                                    103,500
<COMMON>                                           353
<OTHER-SE>                                     184,980
<TOTAL-LIABILITY-AND-EQUITY>                 1,303,840
<SALES>                                              0
<TOTAL-REVENUES>                               173,516
<CGS>                                                0
<TOTAL-COSTS>                                   95,835
<OTHER-EXPENSES>                                15,983
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                              16,007
<INCOME-PRETAX>                               (12,846)
<INCOME-TAX>                                   (4,556)
<INCOME-CONTINUING>                            (8,290)
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                   (8,290)
<EPS-PRIMARY>                                    (.29)
<EPS-DILUTED>                                    (.29)
        


</TABLE>


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