STATION CASINOS INC
10-Q, 1997-11-14
MISCELLANEOUS AMUSEMENT & RECREATION
Previous: NSD BANCORP INC, 10-Q, 1997-11-14
Next: ELECTRONIC RETAILING SYSTEMS INTERNATIONAL INC, 10-Q, 1997-11-14



<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 SEPTEMBER 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 October 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 
             September 30, 1997 and March 31, 1997
            
             Condensed Consolidated Statements of Operations (unaudited)-     4
             Three and six months ended September 30, 1997 and 1996
             
             Condensed Consolidated Statements of Cash  Flows (unaudited)-    5
             Six months ended September 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                                                 21

Item  2.   Changes in Securities                                             22

Item  3.   Defaults Upon Senior Securities                                   22

Item  4.   Submission of Matters to a Vote of Security Holders               22

Item  5.   Other Information                                                 22

Item  6.   Exhibits and Reports on Form 8-K                                  22


Signature                                                                    23





                                    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>

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

CURRENT ASSETS:
  Cash and cash equivalents.........................   $   43,923  $   42,522
  Accounts and notes receivable, net................       12,487       7,852
  Inventories.......................................        4,360       3,473
  Prepaid gaming taxes..............................        6,657       4,291
  Prepaid expenses and other........................       14,920      11,231
                                                       ----------  ----------
     TOTAL CURRENT ASSETS...........................       82,347      69,369

Property and equipment, net.........................    1,138,825   1,069,052
Land held for development...........................       26,449      26,354
Other assets, net...................................       61,054      69,343
                                                       ----------  ----------
     TOTAL ASSETS...................................   $1,308,675  $1,234,118
                                                       ==========  ==========

                    LIABILITIES AND STOCKHOLDERS' EQUITY

CURRENT LIABILITIES:
  Current portion of long-term debt.................   $   14,302  $   18,807
  Accounts payable..................................       16,383      21,106
  Accrued payroll and related.......................       16,015      13,460
  Construction contracts payable....................       19,931      94,835
  Accrued interest payable..........................       18,932      10,625
  Accrued expenses and other........................       31,000      26,433
                                                       ----------  ----------
     TOTAL CURRENT LIABILITIES......................      116,563     185,266

Long-term debt, less current portion................      885,692     742,156
Deferred income taxes, net..........................       16,919       7,848
                                                       ----------   ---------
     TOTAL LIABILITIES..............................    1,019,174     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........................      167,154     167,397
  Deferred compensation - restricted stock..........         (774)     (1,225)
  Retained earnings.................................       19,268      28,823
                                                       ----------  ----------
    TOTAL STOCKHOLDERS' EQUITY......................      289,501     298,848
                                                       ----------  ----------
    TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY.....    $1,308,675  $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        SIX MONTHS ENDED
                                                             SEPTEMBER 30,           SEPTEMBER 30,
                                                            1997      1996          1997        1996
                                                         --------   --------      --------   --------
<S>                                                      <C>        <C>           <C>        <C>
OPERATING REVENUES:
   Casino............................................    $ 149,425  $ 107,412     $ 282,700  $ 212,072
   Food and beverage.................................       34,722     21,460        63,577     42,626
   Room..............................................        9,179      6,214        17,218     12,658
   Other.............................................       14,468     11,451        28,676     22,752
                                                         ---------  ---------     ---------  ---------
      Gross revenues.................................      207,794    146,537       392,171    290,108
   Less promotional allowances.......................      (13,697)    (8,503)      (24,558)   (16,634)
                                                         ---------  ---------     ---------  ---------
      Net revenues...................................      194,097    138,034       367,613    273,474
                                                         ---------  ---------     ---------  ---------
OPERATING COSTS AND EXPENSES:
   Casino............................................       73,301     47,964       137,592     93,278
   Food and beverage.................................       23,581     16,190        44,862     32,275
   Room..............................................        3,380      2,539         6,481      5,097
   Other.............................................        6,319      5,465        13,481     11,260
   Selling, general and administrative...............       43,240     27,084        81,896     55,606
   Corporate expenses................................        3,750      4,429         7,644      8,642
   Development expenses..............................            -        285           104        602
   Depreciation and amortization.....................       17,186     10,269        33,169     20,092
   Preopening expenses...............................            -         -         10,866          -
                                                         ---------  ---------     ---------  ---------
                                                           170,757    114,225       336,095    226,852
                                                         ---------  ---------     ---------  ---------
OPERATING INCOME.....................................       23,340     23,809        31,518     46,622
                                                         ---------  ---------     ---------  ---------
OTHER INCOME (EXPENSE):
   Interest expense, net.............................      (19,706)    (7,967)      (35,713)   (16,260)
   Other.............................................           21          5        (4,996)        66
                                                         ---------  ---------     ---------  ---------
                                                           (19,685)    (7,962)      (40,709)   (16,194)
                                                         ---------  ---------     ---------  ---------

INCOME (LOSS) BEFORE INCOME TAXES....................        3,655     15,847        (9,191)    30,428
Income tax (provision) benefit.......................       (1,298)    (5,729)        3,258    (10,851)
                                                          --------  ---------     ---------  ---------
NET INCOME (LOSS)....................................        2,357     10,118        (5,933)    19,577
PREFERRED STOCK DIVIDENDS............................       (1,811)    (1,811)       (3,622)    (3,622)
                                                          --------  ---------     ---------  ---------
NET INCOME (LOSS) APPLICABLE TO COMMON STOCK.........     $    546  $   8,307     $  (9,555) $  15,955
                                                          ========  =========     =========  =========

EARNINGS (LOSS) PER COMMON SHARE.....................     $   0.02  $    0.24     $   (0.27) $    0.45
                                                          ========  =========     =========  =========
                                            
WEIGHTED AVERAGE COMMON SHARES OUTSTANDING...........       35,307     35,318        35,310     35,314
                                                          ========  =========     =========  =========

</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>
                                                                        SIX MONTHS ENDED   
                                                                          SEPTEMBER 30, 
                                                                       1997           1996
                                                                    ----------    ----------
<S>                                                                 <C>           <C>
CASH FLOWS FROM OPERATING ACTIVITIES:
Net income (loss)................................................   $   (5,933)   $   19,577
                                                                    ----------    ----------
Adjustments to reconcile net income (loss) to net cash provided
   by operating activities:
   Depreciation and amortization.................................       33,169        20,092
   Increase in deferred income taxes.............................        7,290         4,621
   Preopening expenses...........................................       10,866             -
   Changes in assets and liabilities:
     Increase in accounts and notes receivable, net..............       (4,635)       (1,392)
     Increase in inventories and prepaid expenses and other......       (5,161)       (3,377)
     (Decrease) increase in accounts payable.....................       (4,723)        6,481 
     Increase in accrued expenses and other......................       13,896         3,006
   Other, net....................................................        9,875         3,169
                                                                    ----------    ----------
          Total adjustments......................................       60,577        32,600
                                                                    ----------    ----------
     Net cash provided by operating activities...................       54,644        52,177
                                                                    ----------    ----------

CASH FLOWS FROM INVESTING ACTIVITIES:
   Capital expenditures..........................................     (100,029)     (218,436)
   (Decrease) increase in construction contracts payable.........      (74,904)       27,193 
   Preopening expenses...........................................       (8,550)            -
   Other, net....................................................          525        (4,610)
                                                                    ----------    ----------
     Net cash used in investing activities.......................     (182,958)     (195,853)
                                                                    ----------    ----------

CASH FLOWS FROM FINANCING ACTIVITIES:
   (Payments) borrowings under bank facility, net................      (63,000)       73,000
   Borrowings under Sunset loan agreement, net...................       57,000             -
   Proceeds from the issuance of notes payable...................       15,730             -
   Principal payments on notes payable...........................      (19,631)      (19,482)
   Proceeds from the issuance of senior subordinated notes, net..      144,287             - 
   Proceeds from the issuance of preferred stock, net............            -        13,095
   Dividends paid................................................       (3,622)       (3,362)
   Other, net....................................................       (1,049)       (3,819) 
                                                                    ----------    ----------
     Net cash provided by financing activities...................      129,715        59,432
                                                                    ----------    ----------
CASH AND CASH EQUIVALENTS:
   Increase (decrease) in cash and cash equivalents..............        1,401       (84,244)
   Balance, beginning of period..................................       42,522       114,868
                                                                    ----------    ----------
   Balance, end of period........................................   $   43,923    $   30,624
                                                                    ==========    ==========
SUPPLEMENTAL CASH FLOW DISCLOSURES:
   Cash paid for interest, net of amounts capitalized............   $   24,510    $   13,832 
   Cash paid for income taxes....................................   $        -    $    4,450
   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  Southwest
Gaming  Services, Inc. Material 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 and six months ended September 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>                                                

                                                                           September 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, $330 million
    limit at September 30, 1997, due September 2000, interest at a margin 
    above the bank's prime rate or the Eurodollar Rate (7.87% at 
    September 30, 1997).................................................   $  214,000     $  277,000
9 5/8% senior subordinated notes, payable interest only semi-annually,
    principal due June 1, 2003, net of unamortized discount of $6.4
    million at September 30, 1997.......................................      186,638        186,248
9 3/4% senior subordinated notes, payable interest only semi-annually,
    principal due April 15, 2007, net of unamortized discount of $5.5
    million at September 30, 1997.......................................      144,452              -
10 1/8% senior subordinated notes, payable interest only semi-annually,
    principal due March 15, 2006, net of unamortized discount of $1.1
    million at September 30, 1997.......................................      196,862        196,818
Notes payable to banks and others, collateralized by slot machines,
    furniture and equipment, monthly installments including interest
    ranging from 7.66% to 9.00% at September 30, 1997...................       32,717         27,564
Capital lease obligations, collateralized by furniture and equipment....        5,096          7,703
Other long-term debt....................................................       17,229         19,630
                                                                           ----------     ----------
               Sub-total................................................      796,994        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                                        
    (9.52% at September 30, 1997), due September 2000...................      103,000         46,000
                                                                           ----------     ----------
               Total long-term debt.....................................      899,994        760,963
Current portion of long-term debt.......................................      (14,302)       (18,807)
                                                                           ----------     ----------
               Total long-term debt, less current portion...............   $  885,692     $  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  is  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 debt
to  EBITDA ratio as follows: 5.75 to 1.00 for the fiscal quarter ended 
June 30, 1997,  5.85 to 1.00 for the fiscal quarter ended September 30,  
1997, 5.75 to 1.00 for the fiscal quarters ending December 31, 
                                
                                    7


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

2.   LONG-TERM DEBT (CONTINUED)

1997 and 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 September 30, 1997, the Company's funded  debt  to
EBITDA ratio was 5.74 to 1.00.  In addition, in July 1997, the Company
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.  The Company expenses preopening 
expenses  upon  the  opening  of the related facility.  In June  1997,  
Sunset  Station Hotel  &  Casino opened.   During the six months ended  
September  30, 1997, $10.9  million  of preopening  expenses primarily 
related to  Sunset Station were expensed.

EXPIRED OPTION PAYMENTS

      In  June 1997, $5 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 accompanying condensed consolidated  statements
of operations for the six months ended September 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 its fiscal year 1998
annual financial statements.  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              SIX MONTHS ENDED
                                                           SEPTEMBER 30,                  SEPTEMBER 30,
                                                       -----------------------      --------------------------
                                                          1997           1996          1997            1996
                                                       ---------     ----------     -----------     ----------
<S>                                                    <C>           <C>            <C>             <C>
NEVADA OPERATIONS:
- ------------------
PALACE STATION
Net revenues........................................   $   30,500    $   34,180     $   63,390      $   68,500
Operating income....................................   $    6,218    $    8,292     $   13,988      $   16,185
EBITDA (1)..........................................   $    8,311    $   10,299     $   18,214      $   20,230

BOULDER STATION
Net revenues........................................   $   33,187    $   35,645     $   69,083      $   70,044
Operating income....................................   $    8,463    $    9,390     $   18,846      $   18,213
EBITDA (1)..........................................   $   11,453    $   12,053     $   24,742      $   23,467

TEXAS STATION 
Net revenues........................................   $   21,516    $   20,016     $   42,657      $   39,804
Operating income....................................   $    2,302    $      536     $    4,656      $    1,848
EBITDA (1)..........................................   $    4,556    $    2,332     $    9,068      $    5,339

SUNSET STATION
Net revenues........................................   $   32,607    $        -     $   42,150      $        -
Operating income (loss).............................   $    5,450    $        -     $   (3,386)     $        -
EBITDAR (1).........................................   $    9,041    $        -     $   11,827      $        -
EBITDA (1)..........................................   $    7,011    $        -     $    9,276      $        -

TOTAL NEVADA OPERATIONS:
Net revenues........................................   $  117,810    $   89,841     $  217,280      $  178,348
Operating income....................................   $   22,433    $   18,218     $   34,104      $   36,246
EBITDA (1)..........................................   $   31,331    $   24,684     $   61,300      $   49,036

MISSOURI OPERATIONS:
- --------------------
STATION CASINO ST. CHARLES
Net revenues........................................   $   29,796    $   41,292     $   61,150      $   80,817
Operating income....................................   $    3,212    $    9,690     $    6,590      $   18,230
EBITDA (1)..........................................   $    6,483    $   12,762     $   13,147      $   24,082

STATION CASINO KANSAS CITY
Net revenues........................................   $   39,715    $        -     $   74,994      $        -
Operating income (loss).............................   $      956    $        -     $   (2,314)     $        -
EBITDA (1)..........................................   $    5,358    $        -     $    6,518      $        -
                                                                               
TOTAL MISSOURI OPERATIONS:
Net revenues........................................   $   69,511    $   41,292     $  136,144      $   80,817
Operating income....................................   $    4,168    $    9,690     $    4,276      $   18,230
EBITDA (1)..........................................   $   11,841    $   12,762     $   19,665      $   24,082




                                    9

<PAGE>

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


1.    OVERVIEW (CONTINUED)



</TABLE>
<TABLE>
<CAPTION>
                                                         THREE MONTHS ENDED              SIX MONTHS ENDED
                                                            SEPTEMBER 30,                  SEPTEMBER 30,
                                                       -----------------------      --------------------------
                                                          1997           1996          1997            1996
                                                       ---------     ----------     -----------     ----------
<S>                                                    <C>           <C>            <C>             <C>
STATION CASINOS, INC. AND OTHER:
- --------------------------------
Net revenues........................................   $    6,776    $    6,901     $   14,189      $   14,309
Operating loss......................................   $   (3,261)   $   (4,099)    $   (6,862)     $   (7,854)
EBITDA (1)..........................................   $   (2,646)   $   (3,368)    $   (5,412)     $   (6,404)

</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, preopening expenses and rent expense.

                                    10



<PAGE>       
             MANAGEMENT'S DISCUSSION AND ANALYSIS OF
          FINANCIAL CONDITION AND RESULTS OF OPERATIONS
                                
2.    RESULTS OF OPERATIONS
      THREE AND SIX MONTHS ENDED SEPTEMBER 30, 1997 COMPARED TO  THREE
AND SIX MONTHS ENDED SEPTEMBER 30, 1996.

      Consolidated net revenues increased 40.6% to $194.1 million  for
the  three months ended September 30, 1997, from $138.0 million in the
prior  year.   The  Company's  Nevada  Operations  contributed  $117.8
million of net revenues for the three months ended September 30, 1997,
an  increase  of  31.1%  over the prior year.  This  increase  in  net
revenues  is  due primarily to the opening of Sunset Station  in  June
1997,  as  well as the continued improvement at Texas Station.   These
increases were offset by a decline of 10.8% in net revenues at  Palace
Station due to a lower table games hold percentage as compared to  the
prior  year  and competitive market conditions in the tour and  travel
segment  of Palace Station's business which had a negative  impact  on
casino  revenues,  as  well as hotel room  rates  and  occupancy.   In
addition,  net revenues at Boulder Station declined 6.9% due primarily
to  the  opening of Sunset Station.  The Company's Missouri Operations
contributed  $69.5 million of net revenues for the three months  ended
September  30, 1997, an increase of 68.3% 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 of 27.8% 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.  For the six months ended September 30,  1997,
consolidated  net  revenues  increased 34.4%  to  $367.6  million,  as
compared  to $273.5 million in the prior year.  The Nevada  Operations
contributed  $217.3 million of net revenues for the six  months  ended
September 30, 1997, an increase of $38.9 million over the prior  year.
The Missouri Operations contributed $136.1 million of net revenues for
the  six months ended September 30, 1997, an increase of $55.3 million
over  the  prior year.  These net improvements are due to the  factors
noted above.

      Consolidated operating income decreased 2.0% to $23.3 million for
the  three months ended September 30, 1997, from $23.8 million in  the
prior  year.    Operating  income  at  the Company's Nevada Operations
increased  23.1%   to  $22.4  million  for  the  three  months   ended
September  30, 1997, from $18.2 million in the prior year.   Operating
income  at  the Company's Missouri Operations declined 57.0%  to  $4.2
million  for  the  three months ended September 30,  1997,  from  $9.7
million  in  the  prior  year.  The decline in consolidated  operating
income,  together with  an increase in net interest expense  of  $11.7
million  and  a decrease in the income tax provision resulted  in  net
income  applicable to common stock of $0.5 million,  or  earnings  per
common  share of $0.02 for the three months ended September 30,  1997.
For  the  six months ended September 30, 1997, consolidated  operating
income  decreased 32.4% to $31.5 million, from $46.6  million  in  the
prior year.  The Nevada Operations generated operating income of $34.1
million,  a decrease of 5.9% compared to the prior year.  Excluding  a
$10.9  million write-off of preopening expenses primarily  related  to
the  opening  of  Sunset  Station,  the  Nevada  Operations  generated
operating income of $45.0 million, an increase of 24.1% over the prior
year.   The  Missouri Operations generated operating  income  of  $4.3
million,  a  decrease of 76.5% due primarily to a  decrease  of  $11.6
million at Station Casino St. Charles related to increased competition
and  an operating loss of $2.3 million at Station Casino Kansas  City.
The  decline  in  consolidated operating income, an  increase  in  net
interest  expense  of  $19.5 million, and the  expiration  of  certain
option  payments  to  lease  or acquire land  for  future  development
resulting  in  an  expense of $5.0 million, resulted  in  a  net  loss
applicable to common stock of $9.6 million, or a loss per common share
of  $0.27 for the six months ended September 30, 1997, compared to net
income  applicable to common stock of $16.0 million, or  earnings  per
common share of $0.45 in the prior year.

      CASINO.   Casino revenues increased 39.1% to $149.4 million  for
the  three months ended September 30, 1997, from $107.4 million in the
prior  year.   For  the six months ended September  30,  1997,  casino
revenues increased 33.3% to $282.7 million, from $212.1 million in the
prior  year.  These increases are due to the opening of Sunset Station
in  June  1997, the opening of Station Casino Kansas City  in  January
1997  and improvements at Texas Station, offset by decreases at Palace
Station and Station Casino St. Charles due to the factors noted above.

                               11

<PAGE>

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

      Casino  expenses increased 52.8% to $73.3 million for the  three
months ended September 30, 1997, from $48.0 million in the prior year.
For the six months ended September 30, 1997, casino expenses increased
47.5%  to $137.6 million, from $93.3 million in the prior year.  These
increases  in  casino  expenses are consistent with  the  increase  in
casino  revenues noted above.  The casino net profit margin  decreased
to  50.9% for the three months ended September 30, 1997, from 55.3% in
the  prior year.  The Company's 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 which has a lower margin  due  to  the
start-up nature of its operations, and its late entry into the  Kansas
City market.  In addition, the Missouri Operations have a lower margin
than the Company's combined margin, due primarily to higher gaming tax
rates  in  Missouri as compared to Nevada.  For the six  months  ended
September  30,  1997, the casino net profit margin declined  to  51.3%
from 56.0% in the prior year for the same reasons as noted above.

      FOOD AND BEVERAGE.  Food and beverage revenues increased 61.8% to
$34.7  million  for the three months ended September  30,  1997,  from
$21.5  million in the prior year.  For the six months ended  September
30, 1997, food and beverage revenues increased 49.2% to $63.6 million,
from $42.6 million in the prior year.  These increases are due to  the
opening  of  Station Casino Kansas City and Sunset  Station  as  noted
above.

      Food  and beverage net profit margins improved to 32.1% for  the
three  months ended September 30, 1997, from 24.6% in the prior  year.
For  the  six  months ended September 30, 1997, food and beverage  net
profit margins improved to 29.4%, from 24.3% in the prior year.  These
increases  in  margin are due to improvement at the  Company's  Nevada
Operations primarily as a result of continued focus on cost control.

      ROOM.   Room  revenues increased 47.7% to $9.2 million  for  the
three  months ended September 30, 1997, from $6.2 million in the prior
year.   For  the  six months ended September 30, 1997,  room  revenues
increased  36.0%  to $17.2 million, from $12.7 million  in  the  prior
year.   These  increases are due primarily to the opening  of  Station
Casino  Kansas  City and Sunset Station which added 632  rooms  for  a
total  of  2,160  rooms  company-wide.   Room  occupancy  company-wide
decreased to 95% from 97%, while the average daily room rate increased
to $49 from $46 during the six months ended September 30, 1997.

      OTHER.  Other revenues increased 26.3% to $14.5 million for  the
three months ended September 30, 1997, from $11.5 million in the prior
year.   For  the  six months ended September 30, 1997, other  revenues
increased 26.0% to $28.7 million from $22.8 million in the prior year.
These  increases are due primarily to the addition of  Station  Casino
Kansas  City  and  Sunset Station.  Revenues from the  Company's  slot
route  business  increased 20.5% to $5.8 million and  19.3%  to  $12.1
million  for  the  three  and  six months ended  September  30,  1997,
respectively.

      SELLING,  GENERAL  AND  ADMINISTRATIVE.   Selling,  general  and
administrative expenses ("SG&A") increased 59.7% to $43.2 million  for
the  three months ended September 30, 1997, from $27.1 million in  the
prior  year.   For  the  six  months ended September  30,  1997,  SG&A
increased  47.3%  to $81.9 million, from $55.6 million  in  the  prior
year.   These  increases  are due to the addition  of  Station  Casino
Kansas  City and Sunset Station.  SG&A as a percentage of net revenues
increased to 22.3% for the three months ended September 30, 1997, from
19.6% in the prior year.  For the six months ended September 30, 1997,
SG&A as a percentage of net revenues increased to 22.3% from 20.3%  in
the  prior  year.   These  increases are  due  primarily  to  the  new
operations  at  Sunset Station and Kansas City Station which,  as  new
properties, tend to have a higher percentage of SG&A to net revenues.

                               12
                                
<PAGE>
             MANAGEMENT'S DISCUSSION AND ANALYSIS OF
          FINANCIAL CONDITION AND RESULTS OF OPERATIONS
                                
2.    RESULTS OF OPERATIONS (CONTINUED)

      CORPORATE EXPENSES.  Corporate expenses decreased 15.3% to  $3.8
million  for  the  three months ended September 30,  1997,  from  $4.4
million  in  the prior year.  For the six months ended  September  30,
1997, corporate  expenses decreased 11.5% to $7.6 million,  from  $8.6
million in the prior year.  Corporate expenses declined to 1.9% of net
revenues for the three months ended September 30, 1997, from  3.2%  in
the  prior  year.   For  the  six months  ended  September  30,  1997,
corporate expenses declined to 2.1% of net revenues from 3.2%  in  the
prior year.

      DEVELOPMENT EXPENSES.  Development expenses continue to decrease.
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  67.4% to $17.2 million for the three months ended September
30,  1997,  from $10.3 million in the prior year.  For the six  months
ended  September  30,  1997, depreciation and  amortization  increased
65.1%  to $33.2 million, from $20.1 million in the prior year.   These
increases  are 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  six  months  ended
September 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 77.3% to $23.3 million for  the  three  months
ended September 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, borrowings   under  the
Sunset  Station  loan  agreement  and borrowings  under  the  reducing
revolving credit facility.

3.    LIQUIDITY AND CAPITAL RESOURCES

      During  the  six months ended September 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 $54.6 million,  and
borrowings  under  the Sunset Loan Agreement (as  defined  herein)  of
$57.0  million.   At  September 30, 1997, the  Company  had  available
borrowings  of   $116.0  million under its reducing  revolving  credit
facility,  subject  to covenant restrictions, $7.0 million  under  the
Sunset Loan Agreement and $43.9 million in cash and cash equivalents.

      During  the  six months ended September 30, 1997, total  capital
expenditures were approximately $103.6 million, of which approximately
(i) $40.7 million was associated with the development and construction
of  Sunset  Station,  (ii)  $23.9  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)  $32.0
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 $19.9 million as of September

                               13

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

30,  1997, (ii) maintenance capital expenditures,  (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  has constructed a man-made backwater basin that contains  two
new  gaming  vessels, which upon completion 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 $123.5 million  had
been  incurred  at  September 30, 1997.  As  of  September  30,  1997,
construction on the project has slowed and management does not  expect
that any major construction on the project will resume before the  end
of  fiscal year 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  an  additional $50 million to $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 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 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's
ability  to  finance the St. Charles Expansion Project, however,  will
depend  on  the  maximum  funded  debt  to  EBITDA  ratio which limits 
available  borrowings under  the  Company's reducing  revolving credit 
facility or on obtaining other  sources  of capital.     The  Company,  
however,  continually  is  evaluating  its financing  needs.  If  more 
attractive financing  alternatives  become available  to  the Company, 
the Company may amend its financing  plans  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 credit  facility
which  provides for borrowings up to an aggregate principal amount  of
$330  million as of September 30, 1997.  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

                               14
<PAGE>

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

the  Bank  Facility (collectively the "Guarantors"). The Bank Facility
matures on September 30, 2000.   In July 1997, the Company 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.   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 Borrowers'  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  September  30,
1997,  the  Company's margin above the Eurodollar Rate  on  borrowings
under the Bank Facility was 2.25%.  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 September 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 September 30,  1997,  the  Borrowers
funded  debt  to  EBITDA ratio was 1.95 to 1.00 and the  fixed  charge
coverage  ratio for the proceeding four quarters ended  September  30,
1997  was  1.57  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
September  30, 1997, Palace Station's tangible net worth exceeded  the
requirement  by  approximately $7.7 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 indebtedness beyond existing
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
September 30, 1997, the Company's consolidated net worth exceeded  the
requirement by approximately $18.2 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,  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 ended June 30, 1997, 5.85 to 1.00
for the fiscal quarter ended 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 September  30,  1997,  the
Company's  funded  debt  to  EBITDA ratio  was  5.74  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

                               15

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

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 Casinos St. Charles  pursuant  to  an
operating lease.

SENIOR SUBORDINATED NOTES
      
      The  Company has $528.0 million, net of unamortized discount  of
$13.0  million,  of  senior  subordinated  notes  outstanding  as   of
September  30,  1997,  $186.6 million of these  notes  bear  interest,
payable semi-annually, at a rate of 9 5/8% per year, $196.9 million of
these notes bear interest, payable semi-annually, at a rate of 10 1/8%
per  year and $144.5 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 (the "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 (the Line A Commitment), of which no amounts  were
outstanding   as  of  September  30,  1997  and  (h)   certain   other
indebtedness.   At  September  30, 1997,  the  Company's  Consolidated
Coverage  Ratio was 2.17 to 1.00.  Management estimates that  for  the
quarter  ended December 31, 1997, the Company's Consolidated  Coverage
Ratio  may  fall below the 2.00 to 1.00 threshold which will  prohibit
the Company from incurring any additional indebtedness, except as noted
above, specifically the $72 million noted  in (g).  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.

                               16
                                
<PAGE>

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

      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 September 30, 1997, Sunset Station had borrowed
$103 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).  As
of  September  30, 1997, Sunset Station's fixed charge coverage  ratio
was 4.55 to 1.00 and the funded debt to EBITDA ratio was 3.50 to 1.00.
As  of  September  30,  1997, Sunset Station's net  worth  exceed  the
minimum  requirement  by approximately $8 million.  In  addition,  the
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 Indentures 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  $100  million notional amount at September  1997  and  then
decreases  to  $95  million at June 1998.  The  agreement  expires  in
December

                               17

<PAGE>

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

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  September
30, 1997, $35.7 million of this facility had been drawn and no further
draws  pursuant to the lease will be made.   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.

COMMON STOCK

     The Company is authorized to issue up to 90,000,000 shares of its
common   stock,  $0.01  par value  per  share  (the  "Common  Stock"),
35,306,657 shares of which were issued and outstanding as of September
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 other than pursuant to the Rights Plan
described  below.  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.

RIGHTS PLAN

      On  October  6,  1997, the Company declared a  dividend  of  one
preferred share purchase right (a "Right") for each outstanding  share
of  Common  Stock.  The dividend was paid on October 21,  1997.   Each
Right entitles the registered holder to purchase from the Company  one
one-hundredth of a share of Series A Preferred Stock, par value  $0.01
per share ("Preferred Shares") of the Company at a price of $40.00 per
one  one-hundredth of a Preferred Share, subject to  adjustment.   The
Rights are not exercisable until the earlier of 10  days  following  a
public announcement that a person or group of affiliated or associated
persons  have  acquired beneficial ownership of 15%  or  more  of  the
outstanding Common Stock ("Acquiring Person") or 10 business days  (or
such  later  date  as  may be determined by 


                               18
                                
<PAGE>

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

action  of the  Board  of Directors  prior  to  such time as any person 
or group  of  affiliated persons becomes an Acquiring Person) following 
the commencement of, or announcement of an intention to  make, a tender 
offer or exchange offer the consummation of  which would  result in the 
beneficial  ownership  by  a  person  or group of 15%  or  more  of the 
outstanding  Common  Stock.    The  Rights  will  expire on October 21,
2007.    Acquiring   Persons   do   not  have  the  same   rights   to
receive  Common  Stock as other holders upon exercise of  the  Rights.
Because  of  the nature of the Preferred Shares' dividend, liquidation
and  voting  rights,  the  value of one one-hundredth  interest  in  a
Preferred  Share  purchasable  upon  exercise  of  each  Right  should
approximate  the  value of one Common Share.  In the  event  that  any
person  or  group  of  affiliated  or associated  persons  becomes  an
Acquiring  Person,  the proper provisions will be made  so  that  each
holder  of  a  Right,  other  than Rights beneficially  owned  by  the
Acquiring  Person (which will thereafter become void), will thereafter
have  the rights to receive upon exercise that number of Common Shares
having  a  market value of two times the exercise price of the  Right.
In  the  event  that  the Company is acquired in  a  merger  or  other
business  combination transaction or 50% or more of  its  consolidated
assets or earning power are sold after a person or group has become an
Acquiring Person, proper provision will be made so that each holder of
a  Right  will  thereafter have the right to  receive,  upon  exercise
thereof,  that  number  of shares of common  stock  of  the  acquiring
company which at the time of such transaction will have a market value
of  two  times  the  exercise  price of the  Right.   Because  of  the
characteristics of the Rights in connection with a person or group  of
affiliated  or  associated persons becoming an  Acquiring  Person, the
Rights  may  have the effect of making an acquisition of  the  Company
more difficult and may discourage such an acquisition.

PREFERRED STOCK

      The Company is authorized to issue up to 5,000,000 shares of its
preferred stock, $0.01 par value per share (the "Preferred Stock"). As
of September 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


                               19

<PAGE>

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

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
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.


                               20
                                
<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 Complaint 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.  On November 3, 1997, the court held hearings on  the motions
to dismiss.  The court took the motions under advisement and indicated
that a ruling would be forthcoming within 30 days.  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.


      A  suit  seeking status as a class action lawsuit was  filed  by
plaintiff  Nicole  Anderson,  et.  al,  as  class  representative,  on
September  24,  1997,  in the Eastern District  of  Missouri,  Eastern
Division.   The  lawsuit alleges certain racially based discriminatory
action  at  Station  Casino St. Charles.  The  Company  has  not  yet
responded to the complaint.  The Company does not believe the suit has
merit and intends to defend itself vigorously in this suit.


                               21
                                

<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 

         The Company's Annual Meeting of Stockholders was held July 28, 1997.
         At the meeting R. Hal Dean and Lowell M. Lebermann, Jr., were re-
         elected to the Board of Directors to serve for a term of three years
         until the 2000 Annual Meeting of Stockholders.  The result of the 
         stockholder vote for each nominee was as follows:


                                                In Favor        Withheld
                                                ---------       --------
                R. Hal Dean                     32,878,524      272,407       
                Lowell M. Lebermann, Jr.        32,878,477      272,454

         The stockholders also ratified the appointment of Arthur Andersen LLP
         as the Company's independent public accountants for the 1998 fiscal 
         year with 32,942,136 shares in favor, 110,998 shares opposed and 
         97,797 shares abstained.

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 August 7, 1997, the Company filed a 
              current report on Form 8-K dated July 30, 1997.  The Company 
              reported under Item 5 the results of its operations for the 
              first quarter of fiscal year 1998.
                                  

                                    22
                       
<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: November 12, 1997       /s/ Glenn C. Christenson
                              -----------------------------
                              Glenn C. Christenson,
                              Executive Vice President,
                              Chief Financial Officer and
                              Chief Administrative Officer
                              (Principal Accounting Officer)




                                    23



<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 PAGES 3 AND 4 OF THE COMPANY'S FORM 10-Q FOR THE
SIX MONTHS ENDED SEPTEMBER 30, 1997, 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>                   6-MOS
<FISCAL-YEAR-END>                          MAR-31-1998
<PERIOD-START>                             JUL-01-1997
<PERIOD-END>                               SEP-30-1997
<CASH>                                          43,923
<SECURITIES>                                         0
<RECEIVABLES>                                   12,487
<ALLOWANCES>                                         0
<INVENTORY>                                      4,360
<CURRENT-ASSETS>                                82,347
<PP&E>                                       1,275,310
<DEPRECIATION>                                 136,485
<TOTAL-ASSETS>                               1,308,675
<CURRENT-LIABILITIES>                          116,563
<BONDS>                                        527,952
                                0
                                    103,500
<COMMON>                                           353
<OTHER-SE>                                     185,648
<TOTAL-LIABILITY-AND-EQUITY>                 1,308,675
<SALES>                                              0
<TOTAL-REVENUES>                               367,613
<CGS>                                                0
<TOTAL-COSTS>                                  202,416
<OTHER-EXPENSES>                                33,169
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                              35,713
<INCOME-PRETAX>                                (9,191)
<INCOME-TAX>                                   (3,258)
<INCOME-CONTINUING>                            (5,933)
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                   (5,933)
<EPS-PRIMARY>                                   (0.27)
<EPS-DILUTED>                                   (0.27)
        


</TABLE>


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