LADY LUCK GAMING CORP
10-Q, 1998-11-13
MISCELLANEOUS AMUSEMENT & RECREATION
Previous: PDV AMERICA INC, 10-Q, 1998-11-13
Next: BOYD GAMING CORP, 10-Q, 1998-11-13




                                  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, 1998
                                       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 No. 0-22436





<TABLE>
<S>                             <C>                                                                          <C>

            Delaware                                  Lady Luck Gaming Corporation                                88-0295602
(State or other jurisdiction of          (Exact name of Registrant as specified in its charter)                (I.R.S. employer
 incorporation or organization)                                                                              identification number)

                                          206 North Third Street, Las Vegas, Nevada 89101
                                         (Address of principal executive offices)(Zip code)
                                 Registrant's telephone number, including area code: (702) 477-3000

</TABLE>



         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

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

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

Yes                        No

         Indicate  the  number of  shares  outstanding  of each of the  issuer's
classes of common stock,  as of the latest  practicable  date. As of November 9,
1998,  there were 4,880,613  shares of common stock,  $.006 par value per share,
outstanding.



<PAGE>


PART I      FINANCIAL INFORMATION

      Item 1.     FINANCIAL STATEMENTS


                          LADY LUCK GAMING CORPORATION
                      CONDENSED CONSOLIDATED BALANCE SHEETS
                                 (in thousands)
                                   (Unaudited)

                                     ASSETS

                                              September 30,     December  31,
                                                   1998              1997
Current assets:
   Cash and cash equivalents..............      $  18,191         $  19,552
   Restricted cash........................         15,230            15,388
   Marketable securities..................         15,469                -
   Accounts receivable, net...............          1,069               786
   Inventories............................          1,014               957
   Assets held for sale...................             -              2,791
   Prepaid expenses.......................          1,534             2,456
                                                ---------         ---------
      Total current assets................         52,507            41,930
                                                ---------         ---------

Property and equipment, net of
   accumulated depreciation and
   amortization of $29,883 and $26,525
   as of September 30, 1998 and
   December 31, 1997, respectively........        116,149           128,375


Other assets:
   Deferred financing fees and costs,
      net of accumulated amortization of
      $3,996 and $3,347 as of
      September 30, 1998 and
      December 31, 1997, respectively.....          2,091             2,740
   Investment in unconsolidated
      affiliates, net.....................         13,196             9,313
   Other..................................          3,281             2,948
                                                ---------         ---------
                                                   18,568            15,001
                                                ---------         ---------
TOTAL ASSETS..............................      $ 187,224         $ 185,306
                                                =========         =========

















              The accompanying notes are an integral part of these
                     condensed consolidated balance sheets.


                                        2

<PAGE>




                          LADY LUCK GAMING CORPORATION
                CONDENSED CONSOLIDATED BALANCE SHEETS (continued)
                                 (in thousands)
                                   (Unaudited)


                      LIABILITIES AND STOCKHOLDERS' DEFICIT

                                              September 30,     December  31,
                                                   1998              1997
Current liabilities:
   Current portion of long-term debt......      $     417         $   4,481
   Accrued interest.......................          1,828             1,846
   Accounts payable.......................          3,606             5,178
   Construction and retention payables....          1,952             1,957
   Accrued property taxes.................            995             1,476
   Other accrued liabilities..............          8,040             7,320
                                                ---------         ---------
      Total current liabilities...........         16,838            22,258
                                                ---------         ---------

Long-term debt:
   Mortgage notes payable.................        173,500           173,500
   Other long-term debt...................          2,939             3,314
                                                ---------         ---------
      Total long-term debt................        176,439           176,814
                                                ---------         ---------

         Total liabilities................        193,277           199,072
                                                ---------         ---------

Commitments and contingencies
   (Notes 5 through 11)

Series A mandatory cumulative redeemable
   preferred stock, $46.21 and $42.44,
   as of  September  30,  1998  and
   December  31,  1997,  respectively
   per  share liquidation value,
   1,800,000 shares authorized, 433,638
   shares issued and outstanding..........         20,036            18,402
                                                ---------         ---------

Stockholders' deficit:
   Common stock, $.006 par value,
      75,000,000 shares authorized,
      4,880,613 shares issued and
      outstanding.........................             29                29
   Additional paid-in capital.............         31,382            31,382
   Accumulated deficit....................        (57,500)          (63,579)
                                                ---------         ---------
      Total stockholders' deficit.........        (26,089)          (32,168)
                                                ---------         ---------
TOTAL LIABILITIES AND
   STOCKHOLDERS' DEFICIT..................      $ 187,224         $ 185,306
                                                =========         =========









              The accompanying notes are an integral part of these
                     condensed consolidated balance sheets.

                                        3

<PAGE>
<TABLE>



                                                   LADY LUCK GAMING CORPORATION
                                          CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
                                        (in thousands, except share and per share amounts)
                                                            (Unaudited)

                                                                   Three Months Ended                   Nine Months Ended
                                                                      September 30,                       September 30,
                                                                 1998              1997              1998              1997
                                                                 ----              ----              ----              ----
<S>                                                            <C>               <C>             <C>                <C>      
Revenues:

     Casino..........................................          $ 28,907          $ 32,404        $   97,509         $ 104,246
     Food and beverage...............................             3,368             4,261            12,298            12,851
     Hotel...........................................             1,109             1,102             3,204             3,208
     Equity in net income of
         unconsolidated affiliates...................               787             1,768             3,884             4,144
     Other...........................................               960             1,328             2,865             4,190
                                                              ---------         ---------         ---------         ---------
         Gross revenues..............................            35,131            40,863           119,760           128,639
     Less:  Promotional allowances...................            (2,812)           (3,258)          (10,318)           (9,748)
                                                              ---------         ---------         ---------         ---------
         Net revenues................................            32,319            37,605           109,442           118,891
                                                              ---------         ---------         ---------         ---------

Costs and expenses:
     Casino..........................................            11,613            13,603            40,857            42,802
     Food and beverage...............................             1,115             1,580             3,974             5,064
     Hotel...........................................               245               535             1,210             1,701
     Other...........................................                20                60               120               202
     Selling, general and administrative.............             9,915            12,763            35,260            39,252
     Related party management/license fees...........               255               314               780             1,250
     Depreciation and amortization...................             2,156             2,970             6,760             8,899
     Loss on sale of investment in
         unconsolidated affiliate....................                -              1,912                -              1,912
     Project development cost write-downs
         and reserves................................                -                 50                -                 50
     Gain on sale of assets..........................                -                 -             (2,848)               -
                                                              ---------         ---------         ---------         ---------
         Total costs and expenses....................            25,319            33,787            86,113           101,132
                                                              ---------         ---------         ---------         ---------

Operating income ....................................             7,000             3,818            23,329            17,759

Other income (expense):
     Interest income.................................               584               173             1,341               543
     Interest expense................................            (5,481)           (5,355)          (16,570)          (16,750)
     Other...........................................                -                 25              (342)              113
                                                              ---------         ---------         ---------         ---------
         Total other expense.........................            (4,897)           (5,157)          (15,571)          (16,094)
                                                              ---------         ---------         ---------         ---------
Income (loss) before income tax provision............             2,103            (1,339)            7,758             1,665

Income tax provision (benefit).......................                15               (46)               45                59
                                                              ---------         ---------         ---------         ---------
NET INCOME (LOSS)....................................             2,088            (1,293)            7,713             1,606

Preferred stock dividends............................               561               500             1,634             1,458
                                                              ---------         ---------         ---------         ---------
Income (loss) applicable to
     common stockholders.............................         $   1,527         $  (1,793)        $   6,079         $     148
                                                              =========         =========         =========         =========

NET INCOME (LOSS)PER SHARE
Applicable to common stockholders....................         $    0.31         $   (0.37)        $    1.25         $    0.03
                                                              =========         =========         =========         =========
Weighted average number of common shares
     outstanding.....................................         4,880,613         4,880,613         4,880,613         4,880,613
                                                              =========         =========         =========         =========

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

                                                                 4
</TABLE>

<PAGE>




                          LADY LUCK GAMING CORPORATION
                 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                                 (in thousands)
                                   (Unaudited)



                                                      Nine Months Ended
                                                        September 30,
                                                 1998                 1997
                                                 ----                 ----

Cash flows from operating activities:

   Net income....................             $  7,713             $  1,606

   Adjustments to reconcile net
     income to net cash provided
     by (used in) operating
     activities:
   Depreciation and amortization.                6,760                8,899
   Amortization of bond offering
     fees and costs..............                  649                  649
   Loss on sale of investment in
     unconsolidated affiliate....                   -                 1,912
   Gain on sale of assets........               (2,848)                  -
   Project development cost
     write-downs and reserves....                   -                    50
   Equity in net income of
     unconsolidated affiliates...               (3,883)              (4,144)

   (Increase) decrease in assets:
     Accounts receivable.........                 (285)                (459)
     Inventories.................                  (57)                  20
     Prepaid expenses............                1,112                  744

   Increase (decrease) in
     liabilities:
     Accounts payable............               (1,572)                 783
     Other accrued liabilities...               (1,870)                (955)
                                              --------             --------
Net cash provided by (used in)
   operating activities..........                5,719                9,105
                                              --------             --------

Cash flows from investing
   activities:

   Purchases of property and
     equipment...................               (4,583)              (2,716)
   Proceeds from sale of
     operating assets............               15,127                   -
   Restricted cash...............                  158                   -
   Purchases of marketable
     securities..................              (15,455)                  -
   Other.........................                 (663)                 405
                                              --------             --------
Net cash provided by (used in)
   investing activities..........               (5,416)              (2,311)
                                              --------             --------













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

                                        5

<PAGE>



                          LADY LUCK GAMING CORPORATION
           CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Continued)
                  (in thousands, except supplemental schedule)
                                   (Unaudited)



                                                      Nine Months Ended
                                                        September 30,
                                                 1998                 1997
                                                 ----                 ----

Cash flows from financing activities:

   Payments on debt and
      slot contracts.................           (1,664)              (2,950)
                                              --------             --------
Net cash provided by (used in)
   financing activities..............           (1,664)              (2,950)
                                              --------             --------

Net increase (decrease) in cash and
   cash equivalents..................           (1,361)               3,844
Cash and cash equivalents,
   beginning of period...............           19,552               15,490
                                              --------             --------
Cash and cash equivalents,
   end of period.....................         $ 18,191             $ 19,334
                                              ========             ========


Supplemental disclosures of cash
   flow information:

     Cash paid during the period for
       interest..................             $ 15,939             $ 16,094
                                              ========             ========
     Cash paid during the period for
       taxes.....................             $     -              $     80
                                              ========             ========


Supplemental Schedule of Non-Cash Investing and Financing Activities:

The liquidation value of the Series A mandatory cumulative  redeemable preferred
stock  increased by  approximately  $1,634,000  and $1,458,000 in unpaid accrued
dividends  for the nine  month  periods  ended  September  30,  1998  and  1997,
respectively.

The Company entered into several  contracts with  manufacturers for the purchase
of slot  machines  and other  assets which  totaled  approximately  $689,000 and
$618,000  for the  nine  month  periods  ended  September  30,  1998  and  1997,
respectively.

Effective  February 19, 1998, a subsidiary of the Company sold substantially all
of its real  property and  operating  assets to the holder of a mortgage note in
exchange for  forgiveness of the $2,750,000  mortgage note and the assumption of
certain liabilities.

The Company  entered  into an  agreement  to sell its equity  investment  in the
Bally's Joint Venture effective September 30, 1997 for $15,250,000.  On November
3, 1997,  after receiving  certain  regulatory  approvals,  such sales price was
remitted as cash to the Company and the account receivable was satisfied.






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

                                        6

<PAGE>


                          LADY LUCK GAMING CORPORATION
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)



1.   The Company and Basis of Presentation

    Certain notes and other  information have been condensed or omitted from the
interim  financial  statements  presented in this Quarterly Report on Form 10-Q.
Therefore,  these financial  statements  should be read in conjunction  with the
Company's  1997 Annual  Report on Form 10-K. In the opinion of  management,  all
adjustments  (consisting of normal recurring  adjustments)  considered necessary
for a fair presentation  have been included.  The results for the three and nine
month periods ended September 30, 1998 and 1997 are not  necessarily  indicative
of  future  financial  results.  The  preparation  of  financial  statements  in
conformity with generally accepted accounting  principles requires management to
make estimates and  assumptions  that affect the reported  amounts of assets and
liabilities  and disclosure of contingent  assets and liabilities at the date of
the  financial  statements  and the amounts of revenues and expenses  during the
reporting  period.  Actual results could differ from these estimates.  Among the
estimates  made by management is the  evaluation  of the  recoverability  of the
carrying values of the land held for development and the reserve for disposition
costs related to the sale of Lady Luck Biloxi's  operating  assets as more fully
described below. The Company made certain financial statement  reclassifications
for the  three and nine  month  periods  ended  September  30,  1997 in order to
classify  amounts in a manner  consistent  with the three and nine month periods
ended September 30, 1998.

    The  consolidated  financial  statements  of Lady  Luck  Gaming  Corporation
("LLGC"),  a  Delaware  corporation,  include  the  accounts  of  LLGC  and  its
subsidiaries  (collectively  the  "Company").  For the periods  presented in the
financial statements,  the Company's operations primarily include those of LLGC,
Lady Luck Gaming Finance Corporation  ("LLGFC"),  a Delaware  corporation;  Lady
Luck  Mississippi,  Inc.  ("LLM"),  Magnolia Lady, Inc.  ("MLI"),  and Lady Luck
Tunica ("LLT"),  each a Mississippi  corporation  (collectively the "Mississippi
Companies"); and, L.L. Gaming Reservations, Inc. ("LLGR"), a Nevada corporation.
The Company also owns an interest in a joint venture with Bettendorf  Riverfront
Development  Company  ("BRDC")  which is and has been  accounted  for  under the
equity method.  LLGC and its subsidiaries  were organized to develop and operate
gaming and hotel properties in emerging jurisdictions.

    LLGC and LLGFC were  formed in  February  1993.  LLM began  dockside  casino
operations  on February 26, 1993 in Natchez,  Mississippi  and acquired and took
over operation of the 147-room River Park Hotel in Natchez, Mississippi on April
15,  1996;  Lady Luck  Central  City,  Inc.,  formerly  Gold  Coin  Incorporated
("LLCC"),  a Delaware  corporation and subsidiary of the Company,  opened on May
28, 1993 and sold its real property and operating  assets and ceased  operations
effective  February 19, 1998 (see Note 10); Lady Luck Biloxi,  Inc.  ("LLB"),  a
Mississippi  corporation,  began dockside casino operations on December 13, 1993
in Biloxi,  Mississippi  and sold its real  property  and  operating  assets and
ceased operations  effective June 7, 1998 (see Note 9); MLI, which does business
as Lady Luck Rhythm & Blues,  commenced  dockside gaming  operations on June 27,
1994 in Coahoma County, Mississippi,  commenced operation of a 173-room hotel on
August 16, 1994,  commenced gaming operations of Country Casino and the Pavilion
on May 21, 1996 and acquired and took over operation of the 120-room  Riverbluff
Hotel in Helena,  Arkansas on July 3, 1996; LLT which currently  leases a gaming
vessel to Lady Luck  Bettendorf,  L.C., an Iowa Limited  Liability  Company (see
below);  LLGR began  operating a central  reservations  center for the Company's
hotels on September 3, 1996; Lady Luck Quad Cities,  Inc.  ("LLQC"),  a Delaware
corporation  and  subsidiary  of the Company;  LLQC formed a joint  venture with
BRDC, Lady Luck Bettendorf,  L.C., (the "Bettendorf Joint Venture") to operate a
casino in  Bettendorf,  Iowa which  commenced  operation  on April 21,  1995 and
commenced  operation  of a 256-room  hotel on August 29, 1998 (see Note 4); and,
Old River Development, Inc., a subsidiary of the Company, commenced operation of
a 240-room hotel on August 24, 1994, contributed it to the Bally's Joint Venture
in March 1995 and sold its equity investment to Bally's effective  September 30,
1997 (see Note 4).  Lady Luck  Vicksburg,  Inc.  ("LLV"),  a  subsidiary  of the
Company and Lady Luck Kimmswick,  Inc.  ("LLK"),  a 93% owned  subsidiary of the
Company and a Missouri  corporation,  are in various stages of  development  and
have no operating history.


                                        7

<PAGE>


                          LADY LUCK GAMING CORPORATION
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)




2.   Certain Risks and Uncertainties

    The  Company's  operations  in  Mississippi  and Iowa are  dependent  on the
continued  licensability or  qualifications  of the Company and its subsidiaries
that  hold the  gaming  licenses  in these  jurisdictions.  Such  licensing  and
qualifications  are reviewed  periodically  by the gaming  authorities  in these
states.

    A significant portion of the Company's  consolidated  revenues and operating
income  are  generated  by the  Company's  Coahoma  County,  Mississippi  casino
operations.  These  casinos are highly  dependent  on  patronage by residents in
Arkansas.  A change in  general  economic  conditions,  the  addition  of nearby
competitive  facilities,  closure of the Helena Bridge or a change in the extent
and nature of regulations  enabling  casino gaming in Arkansas  could  adversely
affect these casinos' future operating results.


3.   Reverse Stock Split, NASDAQ Market Listing and Net Income Per Share

    Effective  June 4, 1998, the Company's  shareholders  approved a one-for-six
reverse stock split with regard to its Common Stock (the "Reverse  Split").  The
effects of the Reverse Split were to reduce the number of issued and outstanding
shares of Common  Stock from  29,285,698  to  4,880,613  and to increase the par
value of these  shares  from $0.001 to $0.006 per share.  In lieu of  fractional
shares  resulting from the Reverse Split,  stockholders  received a cash payment
from the sale of the aggregate fractional shares on the open market. The Reverse
Split did not change the number of  authorized  shares of the  Company's  Common
Stock and had no effect on the Company's  Preferred Stock. All references in the
financial statements to number of shares, per share amounts and market prices of
the  Company's  Common  Stock have been  retroactively  restated  to reflect the
decreased number of shares of Common Stock outstanding.

    On October 19,  1998,  the Company was  informed by the Nasdaq  Stock Market
("NASDAQ")  that,  based upon its staff's  review,  the  Company's  common stock
failed to maintain  market  value of public  float,  comprised  of total  shares
outstanding reduced by those held by directors and officers as defined,  greater
than or equal to $15.0 million,  in accordance  with  Marketplace  Rule 4450(b)3
under Maintenance  Standard 2. NASDAQ indicated that it will provide the Company
90 days, or until January 21, 1999, to demonstrate compliance. If the Company is
unable  to  demonstrate  such  compliance,  the  Company's  common  stock may be
delisted  as of January  26,  1999.  In the event that the  Company is unable to
achieve compliance, it may seek further procedural remedies, but the Company can
provide no assurances  that it will be successful in the  employment of any such
remedies. The Company believes,  notwithstanding the foregoing, that it would be
eligible for listing on the Nasdaq Small-Cap tier;  however, no assurance can be
provided that the Company is in fact eligible for such listing.

    As of September  30, 1998,  options to purchase  68,000 and 43,000 shares of
Common  Stock at exercise  prices  ranging  from $15.00 to $18.72 per share were
outstanding and exercisable, respectively, and could potentially dilute earnings
per share in future periods.  The related  weighted  average number of shares of
Common Stock were not included in the computations of earnings per share because
the options'  exercise  prices were greater  than the average  market  prices of
Common Stock during the three and nine month  periods  ended  September 30, 1998
and 1997 and any effect would be antidilutive.


4.   Investment in Unconsolidated Affiliates

    The  Company's  investment  in the joint  ventures  with BRDC and its former
investment  in the joint venture with Bally's are accounted for under the equity
method and the  Company's  portion of income or loss from the joint  ventures is
included  in  Equity  in  Net  Income  of   Unconsolidated   Affiliates  in  the
accompanying Condensed  Consolidated  Statements of Operations for the three and
nine month periods ended September 30, 1998 and 1997.

                                        8

<PAGE>


                          LADY LUCK GAMING CORPORATION
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)



     Bettendorf Joint Venture

     In December  1994, the Company  entered the  Bettendorf  Joint Venture with
BRDC  to  develop  and  operate  a  casino  in  Bettendorf,   Iowa  ("Lady  Luck
Bettendorf").  The joint  venture  agreement  required that the Company and BRDC
each contribute  cash to the Bettendorf  Joint Venture of $3.0 million in return
for a 50% ownership interest. In addition, BRDC is leasing certain real property
to the Bettendorf Joint Venture at a lease rate equal to $150,000 per month. The
Company is leasing a gaming  vessel  with a cost of  $21,635,000  and a carrying
value net of accumulated depreciation as of September 30, 1998 of $19,540,000 to
the Bettendorf Joint Venture for approximately  $189,000 per month, which amount
was determined based upon arms-length negotiations between the Company and BRDC.
In addition, from inception of the Bettendorf Joint Venture through December 31,
1997, the Company had been leasing  certain  gaming  equipment to the Bettendorf
Joint Venture with a cost of $3,705,000  for  approximately  $122,000 per month,
its fair market  rental  value.  Pursuant  to such  equipment  lease,  effective
January 1, 1998, the Company sold the equipment to the Bettendorf  Joint Venture
for a negotiated amount of $712,000 cash.

     The Company's rental income relating to these leases for the three and nine
month periods ended September 30, 1998 and 1997 are as follows (in thousands):

                                 Three Months Ended       Nine Months Ended
                                    September 30,           September 30,
                                  1998        1997        1998          1997
                                  ----        ----        ----          ----

      Gaming vessel lease        $  567      $  566       $1,700       $1,699
      Gaming equipment lease         -          367           -         1,099
                                 ------      ------       ------       ------
        Total Bettendorf lease
          rental income          $  567      $  933       $1,700       $2,798
                                 ======      ======       ======       ======

     Lady  Luck  Bettendorf  commenced  operations  on April 21,  1995.  All net
profits and losses from all  operations  of Lady Luck  Bettendorf  are allocated
equally between the Company and BRDC. Effective January 1, 1996, the Company was
granted the right to manage  Lady Luck  Bettendorf  pursuant to a contract  with
substantially  the same terms and fees as the  Company's  wholly-owned  casinos,
less $37,500 abated per month, with up to $325,000 annually of the fees received
by the Company paid to BRDC as consultants.

     The Company  received  management  fees from Lady Luck  Bettendorf  for the
three and nine month  periods  ended  September 30, 1998 and 1997 as follows (in
thousands):

                                 Three Months Ended       Nine Months Ended
                                    September 30,           September 30,
                                  1998        1997         1998         1997
                                  ----        ----         ----         ----

  Lady Luck Bettendorf
      management fees            $  584      $  416       $1,673       $1,212
                                 ======      ======       ======       ======

     The Bettendorf  Joint Venture  recently  constructed  an expansion  project
pursuant to its master-plan (See Note 8).



                                        9

<PAGE>


                          LADY LUCK GAMING CORPORATION
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)



     Summarized balance sheet information for the Bettendorf Joint Venture as of
September 30, 1998 and December 31, 1997 is as follows (in thousands):

                                         September 30,      December 31,
                                              1998               1997

      Current assets                         $ 8,511          $  4,758
      Other                                      706               732
      Property and equipment, net             50,198            25,459
                                             -------          --------
        Total assets                         $59,415          $ 30,949
                                             =======          ========

      Current liabilities                    $ 6,898          $ 12,276
      Long-term liabilities                   26,124                48
      Members' equity                         26,393            18,625
                                             -------          --------
        Total liabilities and
         members' equity                     $59,415          $ 30,949
                                             =======          ========

     Summarized  results of operations for the Bettendorf  Joint Venture for the
three and nine month  periods  ended  September 30, 1998 and 1997 are as follows
(in thousands):

                                 Three Months Ended       Nine Months Ended
                                    September 30,           September 30,
                                  1998        1997        1998         1997
                                  ----        ----        ----         ----

      Net revenues              $21,446     $17,954     $62,168      $54,427
      Costs and expenses         19,873      15,791      54,401       48,734
                                 ------      ------      ------       ------
      Net income                $ 1,573     $ 2,163     $ 7,767      $ 5,693
                                =======     =======     =======      =======

     A summary of changes in the Company's  investment in the  Bettendorf  Joint
Venture for each of the nine month periods ended September 30, 1998 and 1997 are
as follows (in thousands):

                                               1998              1997
                                               ----              ----

      Investment, beginning of period        $ 9,313          $  5,886
      Equity in net income
        of unconsolidated affiliate            3,883             2,846
                                             -------          --------
      Investment, end of period              $13,196          $  8,732
                                             =======          ========

   Included in the Company's  Retained Earnings at September 30, 1998 is $10,196
of undistributed earnings of the Bettendorf Joint Venture.

     Bally's Joint Venture

     The Company entered an agreement  effective  September 30, 1997 to sell its
35%  minority  interest in Bally's  Saloon,  Gambling  Hall and Hotel in Tunica,
Mississippi to Hilton Hotels Corporation,  the majority owner and manager of the
property (the "Partnership Interest Redemption Agreement") (See Note 5).




                                       10

<PAGE>


                          LADY LUCK GAMING CORPORATION
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)



5.   Long-term Debt

     At September 30, 1998 and December 31, 1997,  long-term  debt  consisted of
the following (in thousands):

                                                 September 30,      December 31,
                                                     1998               1997

11 7/8% First  Mortgage  Notes;  quarterly
     payments of interest only; due
     March 2001; collateralized  by
     substantially  all assets of the
     Company and guaranteed by LLGC..........      $ 173,500         $ 173,500

Note payable to a corporation; monthly
     payments of interest only at 10%;
     principal due July 2001, collateralized
     by a deed of trust (See Note 10)........             -              2,750

Notepayable to a  corporation;  annual
     payments of  principal of $119  plus
     accrued   interest   at  8%;   due
     June   2003; collateralized by a land
     deed of trust (See Note 9)..............             -                714

Notes payable to corporations;  monthly
     payments of principal and interest  at
     rates up to 12 1/2% due  through
     February  1999 secured by the equipment.            228             1,122

Mortgage note  payable to a  corporation;
     quarterly  payments of principal  and
     interest  at prime  plus 1 1/2% based
     on a 20 year amortization; due
     April 2006; collateralized by a
     deed of trust...........................          2,660             2,773

Mortgage note  payable  to an  individual;
     monthly  payments  of principal  and
     interest  at  8  1/2%  based  on  a
     20  year amortization; due March 2018;
     collateralized by a deed of trust.......            346                -

Note payable to a corporation; quarterly
     payments of principal and accrued
     interest at 9%; due October 1998,
     collateralized by a deed of trust.......             -                110

Other........................................            122               326
                                                   ---------         ---------
                                                     176,856           181,295
     Less: current portion...................           (417)           (4,481)
                                                   ---------         ---------
Total long-term debt.........................      $ 176,439         $ 176,814
                                                   =========         =========

      The Indenture, as amended and supplemented (the "Indenture"), covering the
Company's 11 7/8% First Mortgage Notes due 2001 (the "2001 Notes") provides for,
among  other  things,   restrictions   on  the  Company's  and  certain  of  its
subsidiaries'  abilities  (a) to pay  dividends  or other  distributions  on its
capital stock,  (b) to incur additional  indebtedness,  (c) to make asset sales,
(d) to  engage  in other  lines  of  business,  and (e) to  maintain  a  minimum
consolidated net worth, as defined in the Indenture.  The Company believes it is
in compliance with the Indenture,  as amended and supplemented,  as of September
30, 1998.


                                       11

<PAGE>


                          LADY LUCK GAMING CORPORATION
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)



      The 2001 Notes bear  interest  at the rate of 11 7/8% per annum  effective
October 15,  1995 (prior to that time they bore  interest at the rate of 10 1/2%
per  annum).  Interest on the 2001 Notes held by each  holder who  consented  to
certain amendments to and waivers of continuing  defaults under the Indenture in
1996 (the  "Amendments and Waivers") will be payable  quarterly on each March 1,
June 1,  September 1 and  December 1, so long as the 2001 Notes are  outstanding
(interest on the notes held by each holder who did not consent to the Amendments
and Waivers will  continue to be payable  semiannually  on March 1 and September
1). In addition,  the Company is obligated within 180 days after the end of each
year,  commencing with the year ended December 31, 1996, to purchase on the open
market, or to make an offer to purchase from the holders at par, 2001 Notes with
a principal  amount equal to Excess Cash Flow (as defined in the  Indenture) for
such year. However, the Company will be able to credit toward the amount of 2001
Notes  required  to be  purchased  in any year any  amount of 2001  Notes it has
purchased  since January 1, 1996 which it has not previously used as a credit in
any prior year.  There was no Excess Cash Flow for the years ended  December 31,
1997 and 1996. The Company may also  repurchase a portion of the 2001 Notes from
time to time in early satisfaction of any required  repurchase expected pursuant
to the Indenture or otherwise,  the amount of which and the timing of repurchase
cannot currently be estimated and is dependent on adequate cash availability and
market conditions.

      The Company  continues to explore  various  options to refinance  the 2001
Notes.  However,  there  can be no  assurance  as to  the  timing  of  any  such
refinancing  or that the Company will continue  these  pursuits and, if pursued,
that terms acceptable to the Company can be negotiated.

      Sale of Biloxi Operating Assets

      Pursuant to an Asset  Purchase  Agreement  dated June 2, 1998, on June 11,
1998,  the Company  received  approximately  $15.1 million from Grand Casinos of
Mississippi, Inc. and Grand Casinos, Inc. (collectively "Grand Casinos") for the
sale of substantially all of the assets,  excluding gaming equipment and certain
noncontiguous  real property,  associated with its Lady Luck Biloxi casino which
ceased  operations June 7, 1998. In accordance  with the Indenture,  the Company
has 180 days after  receiving  the $15.1  million  (until  December  8, 1998) to
invest the money and any earnings  thereon in a Related  Business (as defined in
the Indenture).  If the Company does not invest the funds in a Related  Business
before such time, under certain circumstances, the Company must make an offer to
repurchase  a portion of the 2001 Notes at a price of 101% of par for the amount
of funds that was not invested in a Related Business.  Accordingly, the proceeds
from the sale and earnings  thereon have been  classified as Restricted Cash (as
defined in the Indenture) as of September 30, 1998. Any remaining funds not used
to repurchase  the 2001 Notes  tendered,  if any, will become  unrestricted  and
available to the Company for general purposes.

      Sale of Interest in Bally's Joint Venture

      Pursuant to a Partnership  Interest Redemption  Agreement,  on November 3,
1997, the Company received  approximately  $15.3 million cash for its investment
in the Bally's Joint Venture.  The Company invested $5.7 million of the proceeds
from the sale of its interest in the Bally's Joint Venture in a Related Business
(as  defined in the  Indenture).  Also in  accordance  with the  Indenture,  the
Company,  on April 16, 1998,  offered to repurchase up to $9.6 million principal
amount of the 2001  Notes  (the  "Tender  Offer") at a price of 101% of par plus
accrued and unpaid  interest  thereon.  The Tender Offer expired on May 14, 1998
and none of the 2001 Notes were tendered.  The remaining  proceeds from the sale
and interest earned thereon became unrestricted and available to the Company for
general purposes at that time.


6.   Employment Agreements

     On October 24, 1994,  LLGC entered Letter  Agreements with Alain J. Uboldi,
LLGC's President, Chief Operating Officer and Director, and Rory J. Reid, LLGC's
Senior   Vice-President,   General   Counsel,   Secretary   and  Director   (the
"Agreements").  The Agreements  provide that in the event of a Change of Control
during  their  employ,  as  defined  in  the  Agreements,   and  the  subsequent
termination of the employment of either Mr. Uboldi or Mr. Reid, under certain

                                       12

<PAGE>


                          LADY LUCK GAMING CORPORATION
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)



circumstances,  LLGC would be required to pay to Mr.  Uboldi and Mr. Reid a lump
sum  severance  payment equal to 2.99 times the sum of their  respective  annual
base  salary  plus the  amount  of any  bonus  paid in the year  preceding  such
termination.  In the event of such  termination,  Mr.  Uboldi and Mr. Reid would
also  receive in cash an amount equal to the product of the  difference  between
subtracting  the  exercise  price of each option held by Mr.  Uboldi or Mr. Reid
(whether  or not fully  exercisable)  from the  current  price of LLGC's  Common
Stock, as defined.  Further,  in connection with the Agreements,  Mr. Uboldi and
Mr. Reid would receive life, disability,  accident and health insurance benefits
substantially  similar to those they are  receiving  immediately  prior to their
termination for a 36-month period after such termination.


7.   Litigation

     Shareholder Class Action Lawsuits

     The Company has been named as a defendant in a purported  shareholder class
action lawsuit alleging violations by the Company of the Securities Exchange Act
of  1933  and  the  Securities   Exchange  Act  of  1934  for  alleged  material
misrepresentations   and  omissions  in  connection   with  the  Company's  1993
prospectus and initial  public  offering of Common Stock.  The complaint  seeks,
inter alia, injunctive relief,  rescission and unspecified compensatory damages.
In addition to the Company,  the complaint  also names as  defendants  Andrew H.
Tompkins, Chairman and Chief Executive Officer of LLGC, Alain Uboldi, President,
Director and Chief Operating Officer of LLGC,  Michael Hlavsa,  the former Chief
Financial Officer of LLGC, Bear Stearns & Co., Inc. and Oppenheimer & Co., Inc.,
who acted as lead underwriters for the initial public offering.  The Company has
retained  outside  counsel to respond to the complaint.  On October 8, 1997, the
Company was served with an order of the court  dismissing all of the Plaintiff's
Section  10(b)  and  eleven of the  Plaintiff's  sixteen  Section  11, 12 and 15
allegations  with prejudice for failing to adequately  state a claim.  The court
also  ordered  the  Plaintiffs  to and the  Plaintiffs  have  filed  an  amended
complaint  regarding  the five  Section  11,  12 and 15  claims  which  were not
dismissed  with  prejudice.  The  Company  subsequently  moved to  dismiss  such
allegations.  On November  5, 1998,  the Company was served with an order of the
court dismissing one additional  Section 11, 12 and 15 claim.  While the outcome
of this matter cannot  presently be  determined,  the Company  believes based in
part on advice of counsel, that it has meritorious defenses.

     Greek Lawsuits

     The Company and certain of its joint venture  partners  (the  "Defendants")
are defendants in a lawsuit brought by the country of Greece and its Minister of
Tourism  before  the Greek  Multi-Member  Court of First  Instance.  The  action
alleges that the Defendants  failed to make certain  payments in connection with
the gaming license bid process for Patras,  Greece.  The payments the Company is
alleged  to have been  required  to make  aggregate  approximately  2.1  billion
drachma (which was approximately  $7.4 million as of October 14, 1998 based upon
published  exchange  rates).  Although it is difficult to determine  the damages
being sought from the lawsuit,  the action may seek damages up to such aggregate
amount. The cases are still in their preliminary stages and their outcome cannot
be predicted with any degree of certainty;  however, the Company believes, based
in part on advice of counsel, that it has meritorious defenses.

     A Greek architect filed an action against the Company  alleging that he was
retained  by the  Company to provide  professional  services  with  respect to a
casino in  Loutraki,  Greece.  The  plaintiff in such action  sought  damages of
approximately $800,000. On July 29, 1996, the Company's Greek counsel was served
with a decision by the Athens Court of First Instance in such matter.  The Greek
Court entered judgment  against the Company in the amount of approximately  87.1
million drachma (which was  approximately  $308,000 as of October 14, 1998 based
upon  published  exchange  rates) plus  interest.  The Company has  appealed the
Court's decision. During the fourth quarter of 1997, the Company's Greek counsel
informed  the Company that it is more likely than not that the  appellate  court
will not overturn the Athens Court of First Instance's  decision.  A reserve has
been provided during the fourth quarter of 1997 and interest is accrued monthly;
however, the Company intends to continue to defend itself in this matter.


                                       13

<PAGE>


                          LADY LUCK GAMING CORPORATION
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)



      Other Matters

      On November 5, 1996, the United States  Bankruptcy  Court for the Northern
District of  Mississippi  dismissed a lawsuit which had been brought by Superior
Boat Works,  Inc.  ("Superior")  against  LLM on or about  September  23,  1993.
Superior had  previously  done  construction  work for LLM on its Natchez  barge
("Lady Luck Natchez"), as well as some minor preparatory work on one other barge
of the Company.  Such proceeding alleged damages of approximately $47.0 million,
of which approximately $3.4 million was alleged for additional construction work
on Lady Luck Natchez and the remaining amount was alleged for unjust enrichment,
for causing the bankruptcy of Superior and for future work Superior  expected to
perform for the  Company.  Superior  has  appealed  the  decision to dismiss the
action. The Company,  based in part on the advice of its counsel,  believes that
it has meritorious defenses and does not believe that the appeal of the decision
will have a material  adverse  effect on the  Company's  financial  condition or
results of operations.


8.    Commitments and Contingencies

      Lease Commitments

      LLGC on its own or through its operating subsidiaries,  has entered into a
series of leases and options to lease in various locations where it is operating
or intends to develop and operate dockside casinos. The leases are primarily for
a term of 40 years from the date of execution  and are  cancelable at the option
of LLGC with a maximum period of notice of 60 days with the exception of certain
leases  entered into by LLB and Lady Luck Gulfport,  Inc.,  also a subsidiary of
the  Company,  which  are  cancelable  upon  six  months  notice  on  the  fifth
anniversary of the  commencement  date of such leases and upon six months notice
on any fifth  anniversary  date  thereafter.  In addition,  LLGC,  on its own or
through its operating  subsidiaries,  has entered into certain options to either
lease or purchase  additional  property in other states.  Most of the leases are
contingent upon regulatory  approval of the lease and all leases contain certain
periodic rent adjustments.

      Construction Commitments

         Bettendorf Joint Venture

         The Bettendorf Joint Venture recently  constructed an expansion project
pursuant  to its  master-plan  at a cost of  approximately  $37.0  million.  The
project includes a 256-room hotel with a fully enclosed walkway to the riverboat
casino,  a 500-car  parking  garage  and a bypass  over the nearby  railroad  to
improve  access.  The hotel  opened  August  29,  1998 with the other  amenities
opening  prior to that date.  In  addition,  the  project  includes a 40-50 slip
marina,  construction  of which is  expected  to be  completed  during the first
quarter of 1999 at a cost not  expected to exceed  $1.0  million.  During  April
1998, the Iowa Racing and Gaming  Commission  approved the addition of up to 230
new slot  machines  and six table games at Lady Luck  Bettendorf,  many of which
were  installed  prior  to the  opening  of the  hotel.  The  expansion  project
financing is non-recourse to the Company and includes a $17.5 million bank first
mortgage  note,  allowed  for up to a  $5.0  million  second  mortgage  from  an
affiliated company of BRDC, and includes $7.5 million in tax increment financing
from the City of Bettendorf to be repaid from property taxes and in exchange for
deeding the overpass to the City of Bettendorf. During October 1998, the Company
repaid the balance of the second mortgage to the affiliated  company of BRDC. As
of September 30, 1998, the  Bettendorf  Joint Venture had  outstanding  the full
amount of the bank first  mortgage note and had received $7.2 million of the tax
increment financing proceeds.  The balance of the expansion project's costs were
paid from the Bettendorf Joint Venture's cash on hand and from operations.


                                       14

<PAGE>


                          LADY LUCK GAMING CORPORATION
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)



         Service Marine Vessel

      The  Company has  entered  into an  agreement  for the  construction  of a
cruising  gaming  vessel in the amount of $16.0  million and as of September 30,
1998,  approximately  $6.0  million has been  expended  under this  contract and
approximately  $1.9 million is included in construction  payables.  Construction
has been  discontinued  and is not  anticipated  to resume  until such time as a
suitable development project proceeds.

         Natchez Site

      Pursuant to its lease, LLM paid the lessor of the Natchez site $500,000 in
liquidated damages as the Company did not make certain  improvements to the site
required by lease.  In addition,  Lady Luck Natchez was required under its lease
to move its casino barge  several  hundred feet to another  docking  facility on
land subject to the lease by February  1998. On August 21, 1998,  management and
the  lessor  amended  the lease to allow  the  barge to  remain  in its  current
location.  Pursuant to such  agreement,  the lessor agreed to allow the barge to
remain at its current location in  consideration  of the Company's  agreement to
pay  liquidated  damages of $1.2 million in the event it terminates the lease at
any  time  during  the 10 year  period  following  the  execution  of the  lease
amendment and the Company's payment of $250,000 to construct  additional parking
spaces on the leased property.

         Country Hotel

      During  August  1998,  MLI  entered  into an  agreement  for and began the
construction of a new 305-room hotel adjacent to its Country Casino. The project
is expected to be complete by March 31, 1999 at a cost  estimated  not to exceed
$17.0 million.  The Company intends to fund the construction  primarily with the
proceeds from the sale of substantially all of LLB's operating assets.

      Development Stage Projects

      In addition to its operating casinos, the Company has riverboat,  dockside
or land-based  casino  projects in various  stages of  development in Kimmswick,
Missouri;   Vicksburg,   Mississippi;   and  Vancouver,  British  Columbia  (the
"Development  Stage Projects").  The current status of each of these Development
Stage Projects is described below.

         Kimmswick, Missouri

      The first two phases of the  project,  as  planned,  include a  land-based
hotel and casinos  onboard two separate  vessels (the "Missouri  Project").  The
proposed site is located on an approximately 45-acre parcel of land in Jefferson
County,  Missouri,  approximately  25 miles south of St.  Louis (the  "Kimmswick
Site"). LLK has entered into an option to lease the Kimmswick Site.

      As of September  30, 1998,  the Company has  invested  approximately  $8.7
million  ($200,000 of which was invested  during the nine months ended September
30, 1998) in the  Missouri  Project,  including  the vessel  construction  noted
above, in the Missouri  Project.  Development costs have been fully reserved and
the vessel  construction  costs have been reduced by a $3.0  million  write-down
recognized  during 1997. The Missouri Project is estimated to cost an additional
$105.0 million to complete.  The proposed  project has received the  appropriate
zoning approval from the Jefferson County Planning Commission and has received a
U.S.  Army  Corps of  Engineers  404  permit.  However,  a new  permit  might be
necessary due to changes in the proposed project design  subsequent to receiving
the permit.



                                       15

<PAGE>


                          LADY LUCK GAMING CORPORATION
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)



      The Company has continued its efforts  towards  obtaining a gaming license
for the Missouri Project and provided updated information to the Missouri Gaming
Commission.  The  Missouri  Gaming  Commission  investigates  applicants  at its
discretion and has not yet selected the Company to be investigated. Furthermore,
there can be no  assurance  that the  Company  will be  selected  or obtain such
approvals  from the Missouri  Gaming  Commission.  While the Company  intends to
continue  seeking  license  approval  by the  Missouri  Gaming  Commission,  the
eventual  development  of the  Missouri  Project  may also be  subject  to:  (i)
satisfactory  resolution of a November  1997 Missouri  Supreme Court ruling that
several existing Missouri gaming facilities are illegal due to not being located
upon the  Mississippi or Missouri rivers (the Kimmswick Site is located upon the
Mississippi  River,  but  resolution  of the decision  could delay  selection of
additional applicants for licensing investigation);  (ii) the selection of three
new Missouri Gaming  Commission  members,  which the Company believes may not be
familiar  with the  Company's  application;  (iii) gaming  revenues in the major
metropolitan  areas of  Missouri  have not  increased  commensurate  with recent
increases in capacity,  causing  concerns of potential  competitive  saturation;
and, (iv)  regulatory  factors,  including loss limits,  have  generally  caused
gaming  operations  to  underperform   relative  to  facilities  in  neighboring
jurisdictions without such restrictions.

         The Vicksburg Project

      The development as planned will include a riverboat casino, an approximate
200-room  hotel,  an 800-car  parking  garage,  and  additional  amenities  (the
"Vicksburg  Project").  The  Vicksburg  Project  is  expected  to be  located on
approximately  23.9 acres of land owned by the Company  immediately south of the
I-20 bridge along the Mississippi  River,  with access to Washington  Street, in
Vicksburg, Mississippi.

     During 1997, the Company  entered into an agreement (the  "Horseshoe  Joint
Venture  Agreement") with Horseshoe  Gaming,  LLC  ("Horseshoe") to form a joint
venture to complete and operate the Vicksburg Project.  During October 1998, the
Company terminated the Horseshoe Joint Venture Agreement.

     A gaming license was granted to LLV on August 18, 1994 and has subsequently
been renewed  through  July 2000.  As of  September  30,  1998,  the Company has
invested  approximately $14.5 million ($200,000 of which was invested during the
nine months  ended  September  30,  1998) in the  Vicksburg  Project  with a net
investment  remaining of  approximately  $8.4 million after project  development
cost  write-downs and reserves for assets which may not be usable in the project
as currently  contemplated.  Management's  estimate of net  realizable  value is
based upon assumptions  regarding future economic,  market and gaming regulatory
conditions  including the viability of the Vicksburg Site for the development of
a casino  project and the ability of the Company to obtain a  replacement  joint
venture partner and capital to develop the project. Changes in these assumptions
could result in changes in the estimated net  realizable  value of the property.
The total cost of the project is initially estimated to be approximately  $100.0
million.

     Casino  developments on the Big Black River could  significantly  adversely
affect operating casinos in Vicksburg, as well as the viability of the Vicksburg
Project.  The Big Black River is located about 13 miles from Vicksburg,  between
Vicksburg and Jackson,  the major  population base from which Vicksburg  casinos
draw their customers.  During the fourth quarter of 1996, the Mississippi Gaming
Commission  found a  proposed  casino  site on the Big Black  River  unsuitable.
However,  an  affected  landowner  on the Big Black  River sued the  Mississippi
Gaming Commission after it rejected the site, and in the fourth quarter of 1997,
a circuit court found the site suitable.  The Mississippi  Gaming Commission and
City of Vicksburg  have appealed the circuit court decision to the State Supreme
Court.  Once the appeal has been perfected,  then the Supreme Court must rule on
it within 270 days.  In  addition,  on July 16,  1998,  the  Mississippi  Gaming
Commission adopted a regulation that prohibits  developments such as projects on
the Big Black River. While the Company believes that adoption of this regulation
will increase the  prospects of a favorable  ruling for the  Mississippi  Gaming
Commission  and the City of  Vicksburg  with  respect  to the  appeal,  which is
currently  being  held in  abeyance  pending  related  rulings,  there can be no
assurances that the circuit court ruling will be overturned.


                                       16

<PAGE>


                          LADY LUCK GAMING CORPORATION
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)




         Lady Luck Vancouver

     The Province of British  Columbia (the  "Province"),  through its Lotteries
Advisory  Committee  (the  "LAC")  invited  interested  parties  to respond to a
Request for Proposal  ("RFP")  relating to a planned  expansion of gaming in the
Province. The gaming expansion is intended to include destination-style casinos,
limited to 30 table games and 300 slots,  with the slot machines  being provided
and owned by the Province.  Pursuant to the RFP, the Provincial  government will
participate in the revenue and net income generated by gaming  operations,  with
an initial  licensing  period of ten years. In addition,  local host governments
will  participate  in the net income  generated by projects in their  respective
jurisdictions for providing requisite services.

     The Company  responded to the RFP during the fourth quarter of 1997, with a
proposed  project to be developed on Tsawwassen  First Nation Band Reserve lands
(the "Vancouver  Project"),  located about 20 miles south of downtown Vancouver.
The Vancouver Project,  which is expected to cost  approximately  $25.0 to $30.0
million,  includes a 55,000 square foot gaming and entertainment facility and an
11,000  square  foot  Aboriginal   cultural   center,   all  to  be  located  on
approximately  20 acres.  The  proposed  gaming  facility  will also  include an
800-seat bingo hall.  During the second  quarter of 1998, the Company  finalized
its development agreement with the Tsawwassen First Nation as host community and
has an  option  to  lease  property  on which  the  Vancouver  Project  is to be
constructed.  As of September 30, 1998,  the Company has invested  approximately
$800,000  ($300,000 of which was invested during the nine months ended September
30, 1998) of capital in the Vancouver Project (which was expensed when incurred)
and does not anticipate  investing  additional material amounts of capital prior
to licensing.

     Out of the 49 original  casino  proposals  submitted last fall,  seven have
been approved in principal by the B.C.  Government,  35 have been rejected,  and
seven remain on the government's short list. The Vancouver Project is one of the
seven on the  government's  short list, that continues to be reviewed.  The B.C.
Government's   Gaming  Minister  has  publically  said  that  additional  casino
approvals  will be announced in the near future.  After a proponent is selected,
it then must  negotiate the various  operating  agreements  with the  Provincial
government and obtain financing for the project. While the Company believes that
it may be selected for a gaming license, there can be no assurances that it will
be selected,  nor that an agreement with the Province of British Columbia can be
successfully negotiated or that financing can be obtained.

     Environmental Matters

     The Company is subject to certain  federal,  state and local  environmental
protection,  health and safety laws,  regulations  and ordinances  that apply to
businesses  generally,  such as the Clean  Air Act,  the Clean  Water  Act,  the
Resource  Conservation  and Recovery Act, CERCLA,  the  Occupational  Safety and
Health Act, and similar state statutes.

     Although the Company  knows of no  pre-existing  conditions at the intended
sites  for the  Development  Stage  Projects  that will  result in any  material
environmental  liability or delay,  there can be no assurance that  pre-existing
conditions  will not be discovered and result in material  liability or delay to
the Company.

     The  Company  has not  made,  and  does  not  anticipate  making,  material
expenditures  with  respect  to such  environmental  protection,  and health and
safety laws and regulations. However, the compliance or cleanup costs associated
with such laws, regulations and ordinances may result in future additional costs
to the Company's operations.

     Leverage

     The Company is highly  leveraged.  As of September 30, 1998,  the Company's
total  indebtedness  was  approximately  $176.4  million  and its  stockholders'
deficit was approximately  $26.1 million.  This level of indebtedness could have
important  consequences to stockholders.  While management  believes the Company
will have sufficient cash flow to meet its debt service  and other cash  outflow

                                       17

<PAGE>


                          LADY LUCK GAMING CORPORATION
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)



requirements  and maintain  compliance  with the  covenants of the  Indenture as
supplemented,  to the extent that a substantial  portion of the  Company's  cash
flow from operations  remains dedicated to the payment of principal and interest
on its indebtedness,  such cash flow is not available for other purposes such as
general  operations,  maintenance and improvement of casino and hotel facilities
or expansion of existing sites or into other gaming  markets.  Furthermore,  the
Company's  ability to obtain  additional  financing  in the  future for  working
capital,  capital  expenditures or acquisitions may be limited and the Company's
level of  indebtedness  could limit its flexibility in planning for, or reacting
to, changes in its industry.


9.   Sale of Biloxi Operating Assets

     Pursuant to an Asset Purchase Agreement, on June 11, 1998, the Company sold
to Grand Casinos substantially all of the assets, excluding gaming equipment and
certain noncontiguous real property, associated with its Lady Luck Biloxi casino
which ceased operations June 7, 1998. The sale resulted in an approximately $2.8
million gain, net of reserves for disposition costs. Consideration received from
Grand Casinos  included the  following:  (i) base sales price of $15.0  million;
(ii)  forgiveness  by Grand  Casinos of the $714,000  balance of a mortgage note
plus  accrued  interest  which had been owed to it by the  Company;  and,  (iii)
certain  other   prorations  and   assumptions  of  liabilities   and  leasehold
obligations by Grand Casinos.


10.  Sale of Lady Luck Central City

     Effective  February  19,  1998,  LLCC  sold  substantially  all of its real
property and operating assets, associated with its Lady Luck Central City casino
to the holder of a mortgage note in exchange for forgiveness of the $2.8 million
note and the  assumption  of  certain  liabilities.  During  1997,  the  Company
recorded a reserve of $7.3 million to write-down  LLCC's assets held for sale to
fair market value less closing  costs,  to reserve for operating  losses in 1998
prior to the  effective  sale date and to reserve  for  estimated  future  lease
payments and write-downs on its parking lot leases which were not assumed by the
purchaser of the assets  sold.  During  March 1998,  LLGC  acquired a portion of
LLCC's leased property with the remainder to be acquired in 1999.


11.  Marketable Securities

     The Company's  marketable  securities  are comprised of federal  agency and
corporate obligations,  all classified as trading securities as of September 30,
1998, under Statement of Financial Accounting Standards No. 115, "Accounting for
Certain Investments in Debt and Equity Securities." Accordingly,  net unrealized
holding gains and losses for trading  securities were included in net income for
the three and nine month periods ended  September 30, 1998.  Unrealized  holding
gains and losses are  determined as the  difference  between cost and fair value
based on quoted market prices or valuation  methods from services believed to be
reliable.

12.  Statement of Position 98-5

     During April 1998, the American  Institute of Certified Public  Accountants
issued   Statement  of  Position  98-5  "Reporting  on  the  Costs  of  Start-up
Activities"  effective for fiscal years  beginning  after December 15, 1998. The
new standard requires that all companies expense costs of "start-up"  activities
as  those  costs  are  incurred.   The  term  "start-up"  includes  pre-opening,
pre-operating  and  organization   activities.   Previously,   the  Company  had
capitalized these items until the property opened at which time these cumulative
costs were expensed. Although the Company has no capitalized "start-up" costs as
of  September  30,  1998,  any  "start-up"  costs  related  to  projects  in the
development stage will be required to be expensed as incurred  beginning January
1, 1999.


                                       18

<PAGE>


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

         All  statements   contained  herein  that  are  not  historical  facts,
including  but not  limited  to,  statements  regarding  the  Company's  current
business  strategy,  the Company's  prospective joint ventures,  asset sales and
expansions of existing projects,  and the Company's plans for future development
and  operations,  are based upon  current  expectations.  These  statements  are
forward-looking  in nature  and  involve  a number  of risks and  uncertainties.
Generally,  the words  "anticipates,"  "believes,"  "estimates,"  "expects"  and
similar  expressions  as they  relate  to the  Company  and its  management  are
intended to  identify  forward  looking  statements.  Actual  results may differ
materially.  Among  the  factors  that  could  cause  actual  results  to differ
materially are the following:  the availability of sufficient capital to finance
the Company's  business plan on terms  satisfactory to the Company;  competitive
factors,  such as legalization of gaming in jurisdictions from which the Company
draws  significant  numbers of patrons  and an increase in the number of casinos
serving  the markets in which the  Company's  casinos  are  located;  changes in
labor, equipment and capital costs; the ability of the Company to consummate its
contemplated  joint ventures on terms  satisfactory to the Company and to obtain
necessary  regulatory approvals therefor;  changes in regulations  affecting the
gaming  industry;  the  ability  of the  Company  to comply  with the  Company's
Indenture  covering  the 2001  Notes;  the  ability of the  Company to retain or
obtain Nasdaq listings;  future acquisitions or strategic partnerships;  general
business  and economic  conditions;  the  Company's  ability to become year 2000
compliant in a timely  manner and within its cost  estimates  including the risk
that one or more of the representations provided to the Company by its suppliers
could  ultimately  prove false if such suppliers  fail to provide  upgrades in a
timely manner or such upgrades are not functional;  and other factors  described
from  time to time in the  Company's  reports  filed  with  the  Securities  and
Exchange  Commission.  The Company wishes to caution  readers not to place undue
reliance  on any such  forward-looking  statements,  which  statements  are made
pursuant to the Private  Litigation  Reform Act of 1995 and, as such, speak only
as of the date made.


RESULTS OF OPERATIONS

             Three Months Ended September 30, 1998 Compared To The
                     Three Months Ended September 30, 1997

         For the  three  month  periods  ended  September  30,  1997  and  1998,
consolidated  gross  revenues  decreased  from $40.9  million to $35.1  million,
respectively, a decrease of $5.8 million or 14%.

         Comparisons  of  the  Company's  consolidated  gross  revenues  between
periods may not be meaningful to the extent they reflect several changes related
to the  Company's  strategy  to  rationalize  its asset base and  dispose of its
underperforming investments. In this pursuit, since September 30, 1997 and prior
to  the  three  months  ended   September  30,  1998,   the  Company  sold:  (i)
substantially  all  of  the  assets,  excluding  gaming  equipment  and  certain
non-contiguous  real  property,  associated  with its Lady  Luck  Biloxi  casino
effective June 11, 1998;(ii)  substantially  all of the operating assets of Lady
Luck Central City effective  February 19, 1998;  (iii) certain gaming  equipment
effective  January 1, 1998 which the Company had been leasing to the  Bettendorf
Joint Venture prior to that date; and, (iv) its 35% partnership  interest in the
Bally's Joint Venture effective September 30, 1997. The Company recognized gross
revenues from  operations  for these items for the three months ended  September
30, 1997 as follows (in millions):

             Lady Luck Biloxi.................                   $ 8.3
             Lady Luck Central City...........                     1.4
             Equipment Lease Income from
                  Equipment Sold..............                     0.4
             Equity in Net Income of the Bally's
                  Joint Venture...............                     0.7

         Comparisons  of  the  Company's  consolidated  gross  revenues  between
periods  have  also been  affected  by the $1.2  million  negative  impact  (the
Company's 50% share of which is $600,000) of  pre-opening  expenses,  related to
the  opening  of the Lady Luck  Bettendorf  hotel on  August  29,  1998,  on the
Bettendorf  Joint Venture's net income which resulted in the Company's 50% share
of such net income during the three month  periods ended  September 30, 1997 and
1998 to decrease from $1.1  million to  $800,000,  respectively,  a decrease  of

                                       19

<PAGE>



$300,000 or 27%.  During the three month  periods  ended  September 30, 1997 and
1998, the Bettendorf  Joint Venture's total gross revenues  increased from $18.9
million to $22.6  million,  an  increase  of $3.7  million or 20%  despite  some
disruption of business due to construction  and expansion at the facility.  This
increase in gross  revenues  was due  primarily  to a $3.1  million  increase in
casino  revenues  driven by a $2.5 million  increase in slot  machine  revenues.
Average  daily net win per slot  machine  increased  4% despite a  constant  win
percentage  and a 13%  increase  in the  average  number  of  slot  machines  in
operation. Lady Luck Bettendorf's market share was 48%, the largest of the three
competitors  in its market,  during the three month period ended  September  30,
1998. Moreover, Lady Luck Bettendorf's gross gaming revenues during the month of
September 1998, the first full month of operating its new hotel, represented the
second highest  grossing  riverboat in the State of Iowa. In addition to the new
hotel and increase in the average  number of slot  machines in operation  during
the three month  period  ended  September  30, 1998  compared to the three month
period ended September,  the Bettendorf Joint Venture:  (i) furnished additional
food complimentaries to its patrons to stimulate casino revenues;  (ii) provided
improved  parking to patrons with the completion in November 1997 of a 500-space
parking garage;  (iii) provided improved access to patrons with the opening of a
bypass over the nearby  railroad;  and,  (iv) reduced rent expense by purchasing
certain gaming equipment from the Company effective January 1, 1998 which it had
been leasing.

         In addition,  comparisons of the Company's  consolidated gross revenues
between  periods have also been affected by a severe access  restriction  at the
Lady Luck Rhythm &  Blues/Country  Casino  Complex  from July 16,  1997  through
August 3, 1997 which has not been  suffered at any time since.  During the dates
noted above,  access was restricted by a temporary  closure of the Helena Bridge
by the Arkansas  Department of  Transportation  due to structural  damage caused
when a barge with a large boom attachment hit the bridge. During the three month
periods  ended  September  30,  1997 and 1998,  gross  revenues at the Lady Luck
Rhythm &  Blues/Country  Casino  Complex  increased  from $20.7 million to $25.2
million, respectively, an increase of $4.5 million or 22% which partially offset
the decreases in consolidated gross revenues which resulted from the asset sales
and incurrence of pre-opening expenses as noted above.

         The effects of items which decreased  consolidated  gross revenues were
also offset  partially  by a $700,000  or 9% increase in gross  revenues at Lady
Luck Natchez from $7.8 million to $8.5 million,  respectively,  during the three
month  periods  ended  September 30, 1997 and 1998.  Lady Luck  Natchez's  gross
revenues increased primarily due to a $500,000 increase in slot machine revenues
and a $300,000 increase in food and beverage revenues.  These increases were due
to the  following:  (i) changes in marketing  strategies  including a shift from
advertising to increased  offerings of hotel rooms, food and beverage to patrons
on a complimentary  basis; (ii) modest  improvement in the local economy between
periods; and, (iii) the addition of a nearby off-site full-service restaurant.

         Casino operating  expenses as a percentage of casino revenues decreased
from 42% in the three month period ended  September 30, 1997 to 40% in the three
month period ended  September 30, 1998 and food and beverage costs and expenses,
prior to reclassifying the cost of  complementaries,  as a percentage of related
revenues  decreased from 91% for the three month period ended September 30, 1997
to 86% for the three month period ended  September 30, 1998.  These increases in
operating  margins  were  primarily  due to the  absence  of  operations  of the
comparatively  underperforming  properties  of Lady  Luck  Biloxi  and Lady Luck
Central  City which  historically  operated at less  favorable  margins than the
Company's  average margin and the effects on the prior year operating results at
the Lady Luck Rhythm &  Blues/Country  Casino Complex  resulting from the access
restriction July 16, 1997 through August 3, 1997 as described above.

         Gross room  revenues  for the River Park Hotel  remained  approximately
constant  during the three month period ended  September  30, 1998 compared with
the prior year three month period.  Approximately  40% of the hotel's rooms were
undergoing  remodeling  during a portion of the current  year three month period
which caused some  inconvenience to guests and resulted in a decrease in average
daily room rates  from $43 to $39, a decrease  of $4 or 9%. The lower  number of
available  rooms  and  increased  offerings  of  hotel  rooms  to  patrons  on a
complimentary basis to customers caused the River Park Hotel's occupancy rate to
increase from 69% to 85%.  Combined gross room revenues at the Riverbluff  Hotel
and the 173-room hotel adjacent to Lady Luck Rhythm & Blues were affected by the
access restriction from July 16, 1997 through August 3, 1997 as described above;
however,  during the three month period ended  September  30, 1998 compared with
the prior  year three  month  period,  combined  gross  room  revenues  remained
approximately constant.  Between comparative periods, the Riverbluff's occupancy
rate  decreased  from  82%  to 76%  while  average  daily  room  rates  remained
relatively  unchanged at $26. The Rhythm & Blues'  occupancy rate increased from
89% to 93% between  comparative  periods and average daily room rates  increased

                                       20

<PAGE>



slightly from $33 to $34. Increased offerings of hotel rooms at these facilities
to patrons on a complimentary  basis  positively  affected  occupancy rates. The
Lady Luck Bettendorf hotel experienced an occupancy rate of 73% from its opening
on August 29, 1998 through September 30, 1998 and achieved an average daily room
rate of $48.

         Selling,  general and administrative  expenses as a percentage of total
gross  revenues  decreased  from 31% to 28% during the three month periods ended
September 30, 1997 and 1998, respectively. The decrease was primarily due to the
following:  (i) the absence of operations of the  comparatively  underperforming
properties  of Lady Luck Biloxi and Lady Luck  Central  City which  historically
operated at less favorable  margins than the Company's  average  margin;  (ii) a
relative  decrease  in  casino  marketing  expenses  at the Lady  Luck  Rhythm &
Blues/Country  Casino  Complex as revenues  increased over the prior year period
during  which  time it had  suffered  the  effects  of  access  restrictions  as
described above and which had required  abnormally  high marketing  expenditures
after access was restored to regenerate  customer  patronage to previous levels;
(iii) a relative  decrease in casino  marketing  expenses at Lady Luck  Natchez;
and,  (iv) a $600,000  downward  adjustment  to  certain  of Lady Luck  Biloxi's
accruals including cash incentives to slot players, chip liabilities,  and other
accruals  which had arisen in the normal  course of business  based on estimates
and for which actual  liabilities  were  calculated  upon expiration of required
redemption periods.

         Operating  income was $7.0 million and $3.8 million for the three month
periods  ended  September 30, 1998 and 1997,  respectively,  an increase of $3.2
million  or 84%.  The net  income  applicable  to common  stockholders  was $1.5
million or $0.31 per share for the three month period ended  September  30, 1998
compared with the net loss applicable to common  stockholders of $1.8 million or
$0.37 per share for the three month period ended September 30, 1997. In addition
to the changes  described  above,  the increases in operating  income and income
applicable to common stockholders were due to the following:  (i) a $1.9 million
loss on the sale of the  Bally's  Joint  Venture  to Hilton  Hotels  Corporation
during the three month  period  ended  September  30,  1997;  (ii) a decrease in
depreciation  expense which was primarily due to an absence of  depreciation  at
Lady Luck Biloxi and Lady Luck Central City due to selling  substantially all of
their assets (more fully described below - see Liquidity); and, (iii) a $400,000
increase  in  interest  income  due to  increases  in cash and  restricted  cash
received from assets sales (also more fully described below - see Liquidity).


              Nine Months Ended September 30, 1998 Compared To The
                      Nine Months Ended September 30, 1997

         For  the  nine  month  periods  ended  September  30,  1997  and  1998,
consolidated  gross revenues  decreased  from $128.6 million to $119.8  million,
respectively, a decrease of $8.8 million or 7%.

         Comparisons  of  the  Company's  consolidated  gross  revenues  between
periods may not be meaningful to the extent they reflect several changes related
to the  Company's  strategy  to  rationalize  its asset base and  dispose of its
underperforming  investments.  In this pursuit,  since  September 30, 1997,  the
Company sold: (i)  substantially  all of the assets,  excluding gaming equipment
and certain  non-contiguous real property,  associated with its Lady Luck Biloxi
casino effective June 11, 1998;(ii) substantially all of the operating assets of
Lady Luck  Central  City  effective  February 19,  1998;  (iii)  certain  gaming
equipment  effective  January 1, 1998 which the Company had been  leasing to the
Bettendorf  Joint  Venture  prior to that date;  and,  (iv) its 35%  partnership
interest  in the  Bally's  Joint  Venture  effective  September  30,  1997.  The
Company's gross revenues from operations  decreased during the nine months ended
September  30,  1998  compared to the nine months  ended  September  30, 1997 as
follows (in millions):

             Lady Luck Biloxi.................                  $ 13.1
             Lady Luck Central City...........                     3.7
             Equipment Lease Income from
                  Equipment Sold..............                     1.1
             Equity in Net Income of the Bally's
                  Joint Venture...............                     1.3



                                       21

<PAGE>



         Comparisons  of  the  Company's  consolidated  gross  revenues  between
periods  have  also been  affected  by the $1.2  million  negative  impact  (the
Company's 50% share of which is $600,000) of  pre-opening  expenses,  related to
the  opening  of the Lady  Luck  Bettendorf  hotel  on  August  29,  1998 on the
Bettendorf Joint Venture's net income. Nevertheless,  the Company's 50% share of
such net income during the nine month periods ended  September 30, 1997 and 1998
increased from $2.8 million to $3.9 million,  respectively,  an increase of $1.1
million or 39%. During the nine month periods ended September 30, 1997 and 1998,
the Bettendorf Joint Venture's total gross revenues increased from $57.6 million
to $65.7 million,  an increase of $8.1 million or 14% despite some disruption of
business due to  construction  and expansion at the  facility.  This increase in
gross revenues was due primarily to a $7.4 million  increase in casino  revenues
driven by a $6.4 million  increase in slot machine  revenues.  Average daily net
win per slot machine  increased 2% despite a constant win  percentage  and a 12%
increase in the average number of slot machines in operation. In addition to its
new hotel and  increase in the  average  number of slot  machines  in  operation
during the nine month period ended September 30, 1998 compared to the nine month
period ended  September 30, 1997,  the Bettendorf  Joint Venture:  (i) furnished
additional food  complimentaries  to its patrons to stimulate  casino  revenues;
(ii) provided  improved  parking to patrons with the completion in November 1997
of a 500-space  parking garage;  (iii) provided  improved access to patrons with
the opening of a bypass  over the nearby  railroad  during the third  quarter of
1998; and, (iv) reduced rent expense by purchasing certain gaming equipment from
the Company effective January 1, 1998 which it had been leasing.

         In addition,  comparisons of the Company's  consolidated gross revenues
between  periods have also been affected by a severe access  restriction  at the
Lady Luck Rhythm &  Blues/Country  Casino  Complex  from July 16,  1997  through
August 3, 1997 which has not been  suffered at any time since.  During the dates
noted above,  access was restricted by a temporary  closure of the Helena Bridge
by the Arkansas  Department of  Transportation  due to structural  damage caused
when a barge with a large boom attachment hit the bridge.  During the nine month
periods  ended  September  30,  1997 and 1998,  gross  revenues at the Lady Luck
Rhythm &  Blues/Country  Casino  Complex  increased  from $70.2 million to $76.5
million,  respectively, an increase of $6.3 million or 9% which partially offset
the decreases in consolidated gross revenues which resulted from the asset sales
and incurrence of pre-opening expenses as noted above.

         The effects of items which decreased  consolidated  gross revenues were
also offset  partially by a $2.9  million or 13%  increase in gross  revenues at
Lady Luck Natchez from $23.1 million to $26.0 million, respectively,  during the
nine month periods ended  September 30, 1997 and 1998. Lady Luck Natchez's gross
revenues  increased  primarily  due to a $1.8  million  increase in slot machine
revenues and a $900,000 increase in food and beverage revenues.  These increases
were due to the following:  (i) an absence of 18 days business  interruption and
continuing  disruption  due to adverse  weather and river  conditions  which had
occurred  during the nine months  ended  September  30,  1997;  (ii)  changes in
marketing  strategies  including a shift from advertising to increased offerings
of hotel rooms,  food and beverage to patrons on a  complimentary  basis;  (iii)
modest improvement in the local economy between periods;  and, (iv) the addition
of a nearby off-site full-service restaurant.

         Casino operating  expenses as a percentage of casino revenues increased
from 41% in the nine month  period ended  September  30, 1997 to 42% in the nine
month period ended  September  30, 1998,  primarily  due to the  following:  (i)
decreases in casino revenues at Lady Luck Biloxi in 1998 prior to its closure on
June 7, 1998 which  caused  fixed costs such as gaming  device  license fees and
certain labor  charges to be spread over a lower revenue base;  (ii) an increase
in the cost of  complimentary  rooms,  food and  beverage  furnished  to  casino
customers  in  relation  to casino  revenues;  and,  (iii) an  increase  in cash
incentives  for  slot  machine  players  in  relation  to slot  revenues.  These
decreases in operating  margins were offset partially by the following:  (i) the
ceasing of  operations  during  February 1998 and June 1998 of Lady Luck Central
City and Lady Luck Biloxi, respectively,  which properties historically operated
at less  favorable  margins than the Company's  average  margin;  and, (iii) the
negative  effects on the prior year operating  results at the Lady Luck Rhythm &
Blues/Country Casino Complex resulting from the access restriction July 16, 1997
through August 3, 1997, as described above.

         Food and beverage costs and expenses,  prior to reclassifying  the cost
of  complementaries,  as a percentage of related revenues decreased from 93% for
the nine month period ended  September 30, 1997 to 89% for the nine month period
ended September 30, 1998. This decrease was primarily due to reductions in labor
and food and beverage costs relative to food and beverage  revenues at Lady Luck
Natchez and the Lady Luck Rhythm & Blues/Country Casino Complex offset partially

                                       22

<PAGE>



by increases at Lady Luck Biloxi prior to closing the facility.  Relative  costs
also  decreased  due to Lady Luck Central City ceasing  operations  February 19,
1998 which  historically  operated at less favorable  margins than the Company's
other properties.

         Gross room revenues for the River Park Hotel increased approximately 3%
during the nine month period ended  September  30, 1998  compared with the prior
year nine month period.  Approximately  40% of the hotel's rooms were undergoing
remodeling  during a portion of the current  year nine month period which caused
some  inconvenience  to guests and resulted in a decrease in average  daily room
rates from $43 to $37, a decrease of $6 or 14%.  The lower  number of  available
rooms,  lower room rates and increased  offerings of hotel rooms to patrons on a
complimentary basis to customers caused the River Park Hotel's occupancy rate to
increase from 67% to 84%.  Combined gross room revenues at the Riverbluff  Hotel
and the 173-room hotel adjacent to Lady Luck Rhythm & Blues were affected by the
access restriction from July 16, 1997 through August 3, 1997 as described above;
however, during the nine month period ended September 30, 1998 compared with the
prior year nine month period, combined gross room revenues decreased slightly at
approximately 2%. Between comparative periods,  the Riverbluff's  occupancy rate
decreased  from 84% to 73% while average daily room rates  increased from $22 to
$26.  The  Rhythm & Blues'  occupancy  rate  increased  from 76% to 91%  between
comparative  periods and  average  daily room rates  decreased  from $41 to $32.
Increased  offerings  of  hotel  rooms  at  these  facilities  to  patrons  on a
complimentary  basis  positively  affected  occupancy rates. The Rhythm & Blues'
decrease in average daily room rate was primarily due to  competitive  pressures
from properties which have added a significant  number of rooms in nearby Tunica
County,  Mississippi.  The Lady Luck Bettendorf  hotel  experienced an occupancy
rate of 73% from its opening on August 29, 1998 through  September  30, 1998 and
achieved an average daily room rate of $48.

         Selling,  general and administrative  expenses as a percentage of total
gross  revenues  decreased  from 31% to 29% during the nine month  periods ended
September 30, 1997 and 1998, respectively. The decrease was primarily due to the
following:  (i) the absence of operations of the  comparatively  underperforming
properties  of Lady Luck Biloxi and Lady Luck  Central  City which  historically
operated at less favorable  margins than the Company's  average  margin;  (ii) a
relative  decrease  in  casino  marketing  expenses  at the Lady  Luck  Rhythm &
Blues/Country  Casino  Complex as revenues  increased over the prior year period
during  which  time it had  suffered  the  effects  of  access  restrictions  as
described above and which had required  abnormally  high marketing  expenditures
after access was restored to regenerate  customer  patronage to previous levels;
(iii) reductions in casino marketing and entertainment  costs and an increase in
gross  revenues  at Lady Luck  Natchez  compared  to the prior year  period when
additional  advertising and marketing had been necessary to recapture  customers
subsequent  to the casino  reopening  as  described  above;  and (iv) a $600,000
downward  adjustment to certain of Lady Luck Biloxi's  accruals  including  cash
incentives to slot  players,  chip  liabilities,  and other  accruals  which had
arisen in the normal  course of business  based on  estimates  for which  actual
liabilities  were  calculated upon  expiration of required  redemption  periods.
These decreases were partially offset by the following:  (i) increased insurance
costs  associated  with  employee  medical  claims;  and,  (ii) an  increase  in
development  costs related  primarily to the  Company's  pursuit of a license in
Vancouver and negotiating the ancillary development agreement.

         Operating income was $23.3 million and $17.8 million for the nine month
periods  ended  September 30, 1998 and 1997,  respectively,  an increase of $5.5
million  or 31%.  The net  income  applicable  to common  stockholders  was $6.1
million or $1.25 per share for the nine month  period ended  September  30, 1998
compared with the net income  applicable to common  stockholders  of $100,000 or
$0.03 per share for the nine month period ended  September 30, 1997. In addition
to the changes  described  above,  the increases in operating  income and income
applicable to common stockholders were due to the following:  (i) a $1.9 million
loss on the sale of the  Bally's  Joint  Venture  to Hilton  Hotels  Corporation
during the nine month period ended September 30, 1997; (ii) a $2.8 million gain,
net of reserves for disposition  costs,  recognized on the sale of substantially
all of the assets  associated with the Lady Luck Biloxi casino during June 1998;
(iii) a decrease  in  depreciation  expense at LLB,  both prior to and after the
aforementioned  sale  (the  reduction  prior  to the sale  was the  result  of a
substantial asset impairment  write-down  recognized during December 1997); (iv)
an  absence  of  depreciation  expense  at LLCC,  both  prior to and  after  the
aforementioned  sale ( the absence prior to the sale was due to recording 1998's
depreciation  expense as part of the loss on sale  recorded as of  December  31,
1997); (v) an $800,000  increase in interest income due to increases in cash and
restricted cash received from assets sales;  and, (vi) reduced net related party
license/management fees due primarily to an increase in management fees received
from the  Bettendorf  Joint Venture based on its improved  operating  results as
described above.


                                       23

<PAGE>





Operating Casinos

         Amounts  shown  in  the  following   tables  are  in  millions   except
         percentage,  unit and per unit amounts.  Operating margin is calculated
         as operating income divided by net revenues.
<TABLE>

         Lady Luck Rhythm & Blues/County Casino Complex (a)

                                                                     % Increase                              % Increase
                                                Three months ended    (Decrease)        Nine months ended     (Decrease)
                                                   September 30,       1998 vs.           September 30,        1998 vs.
                                                1998          1997       1997          1998          1997        1997
                                                ----          ----       ----          ----          ----        ----
          <S>                                  <C>           <C>          <C>         <C>           <C>           <C>
           Gross revenues....................  $25.2         $20.7        22          $76.5         $70.2          9
           Net revenues......................   23.1          19.0        22           69.7          64.7          8
           Management/license fee............    0.9           0.6        50            2.5           2.2         14
           Operating income..................    5.0           3.6        39           16.0          15.1          6
           Operating margin..................     22%           19%        3pts          23%           23%         -

           Average daily net win per
               table game....................  $ 603         $ 517        17          $ 633         $ 584          8
           Average number of
               tables in operation...........     49            50        (2)            50            51         (2)
           Average daily net win per
               slot machine..................  $ 141         $ 125        13          $ 153         $ 142          8
           Average number of slot
               machines in operation.........  1,468         1,326        11          1,375         1,347          2

           (a) Amounts may not be comparable as access to the Lady Luck Rhythm &
               Blues/Country  Casino  Complex's two casinos,  hotel and pavilion
               was  severely  restricted  from July 16, 1997  through  August 3,
               1997.
</TABLE>

<TABLE>

           Lady Luck Natchez

                                                                     % Increase                              % Increase
                                                Three months ended    (Decrease)        Nine months ended     (Decrease)
                                                   September 30,       1998 vs.           September 30,        1998 vs.
                                                1998          1997       1997          1998          1997        1997
                                                ----          ----       ----          ----          ----        ----
          <S>                                  <C>           <C>         <C>          <C>           <C>           <C>
           Gross revenues....................  $ 8.5         $ 7.8         9          $26.0         $23.1         13
           Net revenues......................    7.8           7.2         8           23.8          21.5         11
           Management/license fee............    0.3           0.2        50            0.8           0.7         14
           Operating income..................    0.8           1.0       (20)           3.0           2.1         43
           Operating margin..................     10%           14%       (4)pts         13%           10%         3pts

           Average daily net win per
               table game....................  $ 515         $ 556        (7)         $ 661         $ 620          7
           Average number of
               tables in operation...........     16            16         -             16            16          -
           Average daily net win per
               slot machine..................  $ 111         $  98        13          $ 111         $ 106          5
           Average number of slot
               machines in operation.........    611           627        (3)           613           612          -

</TABLE>



                                       24

<PAGE>



<TABLE>

           Lady Luck Bettendorf (a)

                                                                     % Increase                              % Increase
                                                Three months ended    (Decrease)        Nine months ended     (Decrease)
                                                   September 30,       1998 vs.           September 30,        1998 vs.
                                                1998          1997       1997          1998          1997        1997
                                                ----          ----       ----          ----          ----        ----
          <S>                                  <C>           <C>          <C>         <C>           <C>           <C>
           Gross revenues....................  $22.6         $18.9        20          $65.7         $57.6         14
           Net revenues......................   21.4          18.0        19           62.2          54.4         14
           Management/license fee                0.6           0.4        50            1.7           1.2         42
           Operating income..................    2.0           2.1        (5)           8.1           5.7         42
           Operating margin..................      9%           12%       (3)pts         13%           10%         3pts

           Average daily net win per
               table game....................  $ 747          $629        19          $ 763         $ 680         12
           Average number of
               tables in operation...........     39            38         3             38            38          -
           Average daily net win per
               slot machine..................  $ 183          $176         4          $ 189         $ 185          2
           Average number of slot
               machines in operation.........  1,040           922        13            995           889         12

           (a)     Lady  Luck  Bettendorf  is 50%  owned  by LLQC.  The  Company
                   includes  50% of its net  income as  equity in net  income of
                   affiliates using the equity method of accounting.
</TABLE>


LIQUIDITY AND CAPITAL RESOURCES

           During the nine month period ended  September  30, 1998,  the Company
generated  $5.7 million in cash from  operations.  Also during this period,  the
Trustee under the Company's  Indenture  released and  distributed to the Company
$5.7 million of the formerly  restricted proceeds from the sale of the Company's
interest in the Bally's Joint Venture.  The releases  enabled the Company to use
these  proceeds  for  investment  in a  Related  Business  (as  defined  in  the
Indenture).   In  addition,  $9.8  million  was  released  from  the  restricted
classification  upon  expiration,  on May 14, 1998,  of a tender offer which had
been made by the Company to  repurchase up to $9.6 million  principal  amount of
the 2001  Notes,  but for which no amount of the 2001  Notes were  tendered.  In
addition, the $15.1 million proceeds received from the sale of substantially all
of Lady Luck Biloxi's operating assets, as described below, have been classified
as restricted as of September 30, 1998.  Effective  February 19, 1998, LLCC sold
substantially  all of its real property and operating  assets to the holder of a
mortgage  note in exchange for  forgiveness  of the  approximately  $2.8 million
mortgage note and the assumption of certain liabilities. These cash and non-cash
sources and cash on hand at the beginning of the period were the primary sources
of cash and non-cash  resources during the nine month period ended September 30,
1998.  The primary  uses of cash and  non-cash  resources  during the nine month
period ended September 30, 1998,  other than restriction of the Lady Luck Biloxi
sale proceeds,  operating expenditures,  the forgiveness of LLCC's approximately
$2.8 million  mortgage note and the assumption of certain of its liabilities and
forgiveness  by Grand  Casinos  of LLB's  $700,000  mortgage  note plus  accrued
include:

           A.       $15.5 million for the purchase of marketable securities.

           B.       $4.6 million in cash and $700,000 in slot  contracts for the
                    purchase of property and equipment and leasehold,  including
                    the   following:   (i)   addition   of  a  nearby   off-site
                    full-service   restaurant   at  Lady  Luck   Natchez;   (ii)
                    replacement  of  the  Country  Casino's  food  court  with a
                    full-service  restaurant;  (iii)  certain  remodeling of the
                    casinos at Lady Luck Natchez and the Rhythm &  Blues/Country
                    Casino  Complex;  (iv) a  portion  of the costs  related  to
                    replacement  of the  property-wide  phone  system  for  more
                    efficient  communications  and lower  operating costs at the
                    Rhythm & Blues/Country  Casino Complex;  (v) site-work for a
                    hotel addition at the Country Casino including  modification
                    of traffic  patterns and additional  paved parking areas for
                    360 automobiles and 15 tractor-trailers;  (vi) remodeling of


                                       25
<PAGE>




                    approximately  40% of the rooms at the River  Park  Hotel in
                    Natchez;  (vii)  deposit  to  construct  additional  parking
                    spaces  in  Natchez;  and  (vii)  the  acquisition  of  slot
                    machines.

           C.       $1.7 million cash for payment of debt and slot contracts.

           Pursuant to an Asset Purchase  Agreement  dated June 2, 1998, on June
11, 1998,  the Company sold to Grand  Casinos  substantially  all of the assets,
excluding gaming equipment and certain non-contiguous real property,  associated
with its Lady Luck Biloxi casino which ceased  operations June 7, 1998. The sale
resulted in an approximately  $2.8 million gain, net of reserves for disposition
costs.  Consideration  received from Grand Casinos  included the following:  (i)
base sales price of $15.0  million;  (ii)  forgiveness  by Grand  Casinos of the
$700,000 balance of a mortgage note plus accrued interest which had been owed to
it by the Company;  and,  (iii)  certain other  prorations  and  assumptions  of
liabilities and leasehold  obligations by Grand Casinos.  In accordance with the
Indenture,  the  Company  has 180 days  after June 11,  1998,  the date which it
received the approximately $15.1 million (until December 8, 1998), to invest the
money  and any  earnings  thereon  in a  Related  Business  (as  defined  in the
Indenture).  The Company intends to invest these funds in the  construction of a
305- room hotel  adjacent  to the Country  Casino at the Rhythm &  Blues/Country
Casino Complex.  If the Company does not invest the funds in a Related  Business
before such time, under certain circumstances, the Company must make an offer to
repurchase  a portion of the 2001 Notes at a price of 101% of par for the amount
of the funds that was not invested in a Related  Business.  Any remaining  funds
not used to repurchase the 2001 Notes tendered, if any, will become unrestricted
and available to the Company for general purposes.

           In anticipation of the sale of LLCC's assets as described  above, the
Company  recorded  during 1997, a reserve of $7.3 million to  write-down  LLCC's
assets held for sale to fair market  value less  closing  costs,  to reserve for
operating  losses in 1998 prior to the  effective  sale date and to reserve  for
estimated  future lease payments and write-downs on its parking lot leases which
were not assumed by the  purchaser of the assets sold.  During March 1998,  LLGC
acquired a portion of LLCC's  leased  property with the remainder to be acquired
in 1999. LLCC required cash to fund its operating cash shortfall during the nine
month period  ended  September  30, 1998;  required  additional  cash  infusions
related to these leases and property  acquisitions through the nine month period
ended September 30, 1998 and will continue to require approximately $35,000 cash
infusions  related to these  properties  in 1998 and between  $200,000  and $1.0
million in 1999 depending whether the remaining leases are purchased for cash or
are financed by the lessors as provided in the leases.

           Effective  January 1, 1998,  pursuant to an existing gaming equipment
lease,  the gaming  equipment that the Bettendorf Joint Venture had been leasing
from the Company since April 1995 was sold to the Bettendorf Joint Venture.  The
negotiated  sale price of $712,000  was  received  during the nine month  period
ended September 30, 1998. Accordingly, the Company will no longer receive rental
income from such equipment.

           The  Bettendorf  Joint  Venture  recently  constructed  an  expansion
project  pursuant to its master-plan at a cost of  approximately  $37.0 million.
The  project  includes a 256-room  hotel  with a fully  enclosed  walkway to the
riverboat casino, a 500-car parking garage and a bypass over the nearby railroad
to improve  access.  The hotel opened  August 29, 1998 with the other  amenities
opening  prior to that date.  In  addition,  the  project  includes a 40-50 slip
marina,  construction  of which is  expected  to be  completed  during the first
quarter of 1999 at a cost not  expected to exceed $1.0  million.  The  expansion
project  financing is  non-recourse  to the Company and includes a $17.5 million
bank  first  mortgage  note,  up to a  $5.0  million  second  mortgage  from  an
affiliated company of BRDC and $7.5 million in tax increment  financing from the
City of  Bettendorf  to be repaid from  property  taxes.  The  Bettendorf  Joint
Venture is expected to deed the  overpass to the City of  Bettendorf  during the
fourth  quarter of 1998.  During October 1998, the Company repaid the balance of
the second mortgage to the affiliated company of BRDC. As of September 30, 1998,
the Bettendorf  Joint Venture had  outstanding the full amount of the bank first
mortgage  note and had  received  $7.2  million of the tax  increment  financing
proceeds.  The  balance  of the  expansion  project's  costs  were paid from the
Bettendorf Joint Venture's cash on hand and from operations.



                                       26

<PAGE>




           Additionally,   during  April  1998,   the  Iowa  Racing  and  Gaming
Commission  approved the  addition of up to 230 new slot  machines and six table
games at the Bettendorf Joint Venture, many of which were installed prior to the
opening  of  the  hotel.  The  Company  anticipates  further  development  of  a
restaurant at a cost yet to be determined  and offices at the  Bettendorf  Joint
Venture's  conference  center which are not expected to exceed  $500,000  during
1999 using cash from the Bettendorf Joint Venture's operations.  Notwithstanding
these planned expenditures, the Company anticipates the Bettendorf Joint Venture
will begin  distributing up to 45% of its excess cash flows beginning in 1999 to
its owners in relation to their relative ownership percentages.

           Pursuant  to its  lease,  LLM paid the  lessor  of the  Natchez  site
$500,000 in liquidated damages as the Company did not make certain  improvements
to the site required by lease. In addition, Lady Luck Natchez was required under
its lease to move its casino  barge  several  hundred  feet to  another  docking
facility on land  subject to the lease by  February  1998.  On August 21,  1998,
management  and the lessor amended the lease to allow the barge to remain in its
current  location.  Pursuant to such  agreement,  the lessor agreed to allow the
barge to  remain at its  current  location  in  consideration  of the  Company's
agreement to pay  liquidated  damages of $1.2 million in the event it terminates
the lease at any time during the 10 year period  following  the execution of the
lease  amendment.  The amendment also required the Company to pay $250,000 which
the Company  remitted to the lessor during the quarter ended  September 30, 1998
to construct additional parking spaces on the leased property.

           Approximately  $7.0 million of cash is expected to be used during the
remainder of 1998 for the  construction  of a 305-room hotel adjacent to Country
Casino  Lady Luck  Rhythm &  Blues/Country  Casino  Complex.  The $10.0  million
balance of the cost of this  project  is  expected  to be paid  during the first
quarter of 1999. The Company currently  intends to fund  construction  primarily
with the proceeds from the sale of certain of LLB's assets as noted above.

           In  addition,  the Company is  remodeling  the rooms at its  existing
hotel  adjacent  to the  Rhythm  &  Blues  Casino  at its  Lady  Luck  Rhythm  &
Blues/Country  Casino Complex. The remodeling is not expected to exceed $500,000
and is anticipated to be completed by April 1999.

           The Company  responded  to an RFP during the fourth  quarter of 1997,
with a proposed  project to be developed on Tsawwassen First Nation Band Reserve
lands  (the  "Vancouver  Project"),  located  about 20 miles  south of  downtown
Vancouver.  The  Vancouver  Project is expected to cost  approximately  $25.0 to
$30.0  million.  During the second  quarter of 1998,  the Company  finalized its
development agreement with the Tsawwassen First Nation as host community and has
an option to lease property on which the Vancouver Project is to be constructed.
As of  September  30,  1998,  the Company has  invested  approximately  $800,000
($300,000 of which was invested during the nine months ended September 30, 1998)
of capital in this  project  (which was  expensed  when  incurred)  and does not
anticipate  investing additional material amounts of capital prior to licensing.
The Vancouver  Project is one of the seven on the government's  short list, that
continues to be reviewed.  The B.C.  Government's  Gaming  Minister has publicly
said that  additional  casino  approvals  will be  announced in the near future.
After a proponent  is selected,  it then must  negotiate  the various  operating
agreements with the Provincial  government and obtain financing for the project.
While the Company  believes that it may be selected for a gaming license,  there
can be no assurances  that it will be selected,  nor that an agreement  with the
Province of British  Columbia can be  successfully  negotiated or that financing
can be obtained. The Company intends to fund any such development of the project
through a combination of cash on hand, earnings from operations,  cash remaining
from the sale of its interest in Bally's,  remaining proceeds,  if any, from the
sale of LLB's assets after any repurchase of 2001 Notes or construction of hotel
rooms at the Lady Luck  Rhythm &  Blues/Country  Casino  Complex,  and  external
financing. In any case, there can be no assurance that sufficient cash, proceeds
or financing  will be available or, if  available,  that it will be available on
terms  acceptable to the Company.  In addition,  any such  financing may require
consent of the holders of the 2001 Notes.

           The first two  phases  of  another  project,  as  planned,  include a
land-based  hotel and  casinos  onboard  two  separate  vessels  (the  "Missouri
Project").  The proposed site is located on an  approximately  45-acre parcel of
land in Jefferson  County,  Missouri,  approximately 25 miles south of St. Louis
(the  "Kimmswick  Site").  LLK has entered into an option to lease the Kimmswick
Site.  The Company has an agreement for the  construction  of a cruising  gaming
vessel  in  the  amount  of  $16.0   million  and  as  of  September  30,  1998,
approximately  $6.0 million has been paid by the Company under this contract and

                                       27

<PAGE>




approximately  $1.9  million  is  included  in  construction   payables.  It  is
anticipated that this vessel will be utilized by LLK. However,  construction has
been discontinued and is not anticipated to resume until such time as a suitable
development project proceeds. As of September 30, 1998, the Company has invested
approximately  $8.7  million  ($200,000  of which was  invested  during the nine
months ended September 30, 1998), including the vessel construction noted above,
in the  Missouri  Project.  Development  costs have been fully  reserved and the
vessel  construction  costs  have  been  reduced  by a $3.0  million  write-down
recognized  during 1997. The Missouri Project is estimated to cost an additional
$105.0  million to  complete.  The  Company  does not intend to make  additional
substantial expenditures with regard to this project prior to being selected for
investigation.  The Company has continued its efforts towards obtaining a gaming
license  for the  Missouri  Project  and  provided  updated  information  to the
Missouri  Gaming  Commission.   The  Missouri  Gaming  Commission   investigates
applicants  at its  discretion  and has  not  yet  selected  the  Company  to be
investigated.  Furthermore,  there can be no assurance  that the Company will be
selected or obtain such approvals from the Missouri Gaming Commission. While the
Company  intends to continue  seeking  license  approval by the Missouri  Gaming
Commission, the eventual development of the Missouri Project may also be subject
to: (i) satisfactory resolution of a November 1997 Missouri Supreme Court ruling
that several  existing  Missouri gaming  facilities are illegal due to not being
located upon the  Mississippi or Missouri  rivers (the Kimmswick Site is located
upon the Mississippi River, but resolution of the decision could delay selection
of additional  applicants  for licensing  investigation);  (ii) the selection of
three new Missouri Gaming Commission members, which the Company believes may not
be familiar with the Company's  application;  (iii) gaming revenues in the major
metropolitan  areas of  Missouri  have not  increased  commensurate  with recent
increases in capacity,  causing  concerns of potential  competitive  saturation;
and, (iv)  regulatory  factors,  including loss limits,  have  generally  caused
gaming  operations  to  underperform   relative  to  facilities  in  neighboring
jurisdictions  without such  restrictions.  There can be no assurances  that the
Company will be selected for a gaming  license.  The Company intends to fund any
such development of the project through a combination of cash on hand,  earnings
from operations and external  financing.  In any case, there can be no assurance
that  sufficient  cash or financing will be available or, if available,  that it
will be available on terms  acceptable  to the  Company.  In addition,  any such
financing may require consent of the holders of the 2001 Notes.

           A third  development  project as  planned  will  include a  riverboat
casino, an approximate 200-room hotel, an 800-car parking garage, and additional
amenities (the  "Vicksburg  Project").  The Vicksburg  Project is expected to be
located on  approximately  23.9 acres of land owned by the  Company  immediately
south of the I-20 bridge along the Mississippi  River, with access to Washington
Street, in Vicksburg, Mississippi. A gaming license was granted to LLV on August
18, 1994 and has  subsequently  been renewed  through July 2000. As of September
30, 1998,  the Company has invested  approximately  $14.5  million  ($200,000 of
which was  invested  during the nine months  ended  September  30,  1998) in the
Vicksburg Project with a net investment  remaining of approximately $8.4 million
after  project   development  cost  write-downs  and  reserves.   The  remaining
investment primarily includes land and barges to be used in the development. The
total cost of the project is  initially  estimated  to be  approximately  $100.0
million. The Company does not intend to make additional substantial expenditures
with  regard to this  project  prior to the  resolution  of  various  litigation
related to  possible  casino  developments  on the Big Black River as they could
significantly  adversely affect operating  casinos in Vicksburg,  as well as the
viability  of the  Vicksburg  Project.  The Big Black River is located  about 13
miles from Vicksburg,  between Vicksburg and Jackson,  the major population base
from which Vicksburg casinos draw their customers.  During the fourth quarter of
1996, the Mississippi  Gaming Commission found a proposed casino site on the Big
Black River unsuitable.  However,  an affected  landowner on the Big Black River
sued the Mississippi  Gaming  Commission  after it rejected the site, and in the
fourth quarter of 1997, a circuit court found the site suitable. The Mississippi
Gaming Commission and City of Vicksburg have appealed the circuit court decision
to the State Supreme Court. Once the appeal has been perfected, then the Supreme
Court  must rule on it within  270 days.  In  addition,  on July 16,  1998,  the
Mississippi Gaming Commission  adopted a regulation that prohibits  developments
such as  projects  on the Big Black  River.  While  the  Company  believes  that
adoption of this  regulation  will increase the prospects of a favorable  ruling
for the Mississippi  Gaming Commission and the City of Vicksburg with respect to
the appeal,  which is currently being held in abeyance  pending related rulings,
there can be no assurances that the circuit court ruling will be overturned.

           In addition,  various  amounts of cash and non-cash  resources may be
used during the  remainder of 1998 and in 1999 for other  capital  improvements,
expansions  or  acquisitions  which cannot  currently  be  estimated  and may be
contingent upon market  conditions and other factors.  If other significant cash
or other resources become available,  the Company  may  make additional  capital

                                       28

<PAGE>




expenditures. In any case, the amount of capital expenditures will be based upon
cash  available  and  market  conditions  at the  time any  commitment  is made.
However,  no future significant  expenditures for projects under development are
anticipated  to be made by the  Company  from  existing  cash or cash  flow from
operations. If the Company determines it needs additional funds, there can be no
assurance  that such  funds,  whether  from  equity or debt  financing  or other
sources,  will be available,  or if available,  will be on terms satisfactory to
the Company.

           The Company is obligated  within 180 days after the end of each year,
commencing  with the year ended  December  31,  1996,  to  purchase  on the open
market, or to make an offer to purchase from the holders at par, 2001 Notes with
a principal  amount equal to Excess Cash Flow (as defined in the  Indenture) for
such year. However, the Company will be able to credit toward the amount of 2001
Notes  required  to be  purchased  in any year any  amount of 2001  Notes it has
purchased  since January 1, 1996 which it has not previously used as a credit in
any prior year.  There was no Excess Cash Flow for the years ended  December 31,
1997 and 1996 and the Company does not  anticipate  any Excess Cash Flow for the
year ending  December 31, 1998. The Company may also repurchase a portion of the
2001 Notes from time to time in early  satisfaction  of any required  repurchase
expected  pursuant to the  Indenture or  otherwise,  the amount of which and the
timing of repurchase  cannot currently be estimated and is dependent on adequate
cash availability and market conditions.


          The Company  continues to explore  various  options to  refinance  the
2001 Notes.  Such refinancing may include the sale of its marketable  securities
to increase  liquidity.  However,  there can be no assurance as to the timing of
any such  refinancing  or sales or that the  Company  will  continue  to  pursue
refinancing  and,  if  pursued,  that terms  acceptable  to the  Company  can be
negotiated.

          On October 19,  1998,  the Company was  informed by  the  Nasdaq Stock
Market  ("NASDAQ")  that,  based upon its staff's review,  the Company's  common
stock failed to maintain market value of public float, comprised of total shares
outstanding reduced by those held by directors and officers as defined,  greater
than or equal to $15.0 million,  in accordance  with  Marketplace  Rule 4450(b)3
under Maintenance  Standard 2. NASDAQ indicated that it will provide the Company
90 days, or until January 21, 1999, to demonstrate compliance. If the Company is
unable  to  demonstrate  such  compliance,  the  Company's  common  stock may be
delisted  as of January  26,  1999.  In the event that the  Company is unable to
achieve compliance, it may seek further procedural remedies, but the Company can
provide no assurances  that it will be successful in the  employment of any such
remedies. The Company believes,  notwithstanding the foregoing, that it would be
eligible for listing on the Nasdaq Small-Cap tier;  however, no assurance can be
provided that the Company is in fact eligible for such listing.

           The  Company is  involved  in  several  lawsuits  which if  adversely
decided  could have a  material  adverse  effect  upon the  Company's  financial
position and results of  operations  (see Note 7 to the  Condensed  Consolidated
Financial Statements included in Item 1, Part 1).

           The  Company  is  subject  to  certain   federal,   state  and  local
environmental  protection,  health and safety laws,  regulations  and ordinances
that apply to businesses  generally,  such as the Clean Air Act, the Clean Water
Act, the Resource Conservation and Recovery Act, CERCLA, the Occupational Safety
and Health Act, and similar  state  statutes.  Although the Company  knows of no
pre-existing conditions at the intended sites for the Development Stage Projects
that will result in any material environmental  liability or delay, there can be
no assurance that  pre-existing  conditions will not be discovered and result in
material  liability or delay to the Company.  The Company has not made, and does
not anticipate making,  material expenditures with respect to such environmental
protection, and health and safety laws and regulations.  However, the compliance
or cleanup costs  associated  with such laws,  regulations  and  ordinances  may
result in future additional costs to the Company's operations.

           A  significant  portion of the  Company's  consolidated  revenues and
operating  income are  generated  by the  Company's  Rhythm & Blues and  Country
Casino  gaming  operations  in Coahoma  County,  Mississippi.  These casinos are
highly  dependent on  patronage  by  residents of Arkansas.  A change in general
economic conditions,  the addition of nearby competitive facilities,  closure of
the Helena Bridge or a change in the extent and nature of  regulations  enabling
casino gaming in Arkansas could adversely affect these casinos' future operating
results.  In addition,  casino and hotel capacity  has  been added to the nearby

                                       29

<PAGE>



Tunica, Mississippi market, which competition the Company believes has adversely
affected  revenues  and  operating  results at MLI which  trend is  expected  to
continue  although the extent,  materiality  and  permanence  of which cannot be
definitively measured.

           The  Company is highly  leveraged.  As of  September  30,  1998,  the
Company's  total   indebtedness  was   approximately   $176.4  million  and  its
stockholders'   deficit  was   approximately   $26.1  million.   This  level  of
indebtedness could have important consequences to stockholders. While management
believes the Company will have sufficient cash flow to meet its debt service and
other cash outflow  requirements  and maintain  compliance with the covenants of
the Indenture as supplemented,  to the extent that a substantial  portion of the
Company's  cash  flow  from  operations  remains  dedicated  to the  payment  of
principal and interest on its indebtedness,  such cash flow is not available for
other purposes such as general operations, maintenance and improvement of casino
and hotel  facilities  or  expansion  of  existing  sites or into  other  gaming
markets.  Furthermore,  the Company's ability to obtain additional  financing in
the future for working  capital,  capital  expenditures or  acquisitions  may be
limited and the Company's level of  indebtedness  could limit its flexibility in
planning for, or reacting to, changes in its industry.


YEAR 2000

           The Company's  computer  systems may not be year 2000 compliant.  The
year 2000 issue is the  result of  computer  programs  being  written  using two
digits  rather  than four to define  the  applicable  year,  which may result in
systems  failures and  disruptions to operations on or after January 1, 2000. In
order to address this issue,  the Company has retained an outside  consultant to
help it to assess the computer  systems used in the Company's  business that are
not year 2000  compliant,  and  prepare  and  implement  its year 2000  computer
compliance program.

           The Company has divided the systems located at each of its properties
and  corporate  offices  into two  categories:  (i)  systems  that  would have a
significant effect on operations or financial  statements (the "mission critical
systems")  such as slot  systems  and  lodging  and gaming  systems and (ii) low
priority systems (such as individual  personal computers or workstations).  Each
category  included both IT Systems (e.g.  network software and hardware systems)
and Non-IT  Systems (e.g.  devices that are  potentially  date  sensitive due to
their dependency on a built in computer chip or proprietary  software  developed
by a third party).  The Company relied  exclusively upon  representations of the
suppliers of its systems to determine  whether a system was year 2000 compliant.
As of October 30, 1998, the Company has determined  that the total costs related
to the  repair and  replacement  of the  mission  critical  systems  that it has
evaluated  which  are not yet year  2000  compliant  would  not have a  material
adverse  effect on the Company.  In making this  determination,  the Company has
relied upon  written  representations  from  certain of the  Company's  computer
system  suppliers that such  suppliers will provide the Company with  applicable
software  upgrades in a timely manner. As of September 30, 1998, the Company has
not expended  significant funds on year 2000 compliance and expects expenditures
not in excess of $300,000 will be necessary to complete remediation. The Company
expects to fund such costs through  operating cash flows. If such suppliers fail
to provide upgrades in a timely manner or such upgrades are not functional, such
failure or non-functionality  may have a material adverse effect on the Company,
including the loss of the authority to operate  electronic gaming devices in one
or more  jurisdictions  if the  electronic  monitoring  systems  were to  become
non-functional  and waivers  not be granted by the  licensing  authorities.  The
Company  has  not  yet  evaluated  approximately  37% of the  Company's  mission
critical  systems and if such systems are not year 2000  compliant and cannot be
year  2000  compliant  in a cost  efficient  or  timely  manner,  such  costs or
non-compliance  may have a material  adverse effect on the Company.  The Company
has not  adopted  a  written  contingency  plan  in the  event  of a  worst-case
scenario;  however,  based on the timing of completing  evaluations  of critical
systems  and  the  successful   implementation   of  repairs  and  replacements,
management will continue to evaluate the need for a formal contingency plan.

           In addition,  the Company estimates that neither the costs related to
the repair and  replacement  of the low  priority  systems that are not yet year
2000  complaint nor the costs,  if any,  related to not using such systems until
they are year 2000 compliant will have a material adverse effect on the Company.


                                       30

<PAGE>





IMPACT OF INFLATION

           Absent changes in competitive and economic  conditions or in specific
prices  affecting the industry,  management  does not expect that inflation will
have a  significant  impact on the  Company's  operations.  Changes in  specific
prices (such as fuel and transportation  prices) relative to the general rate of
inflation may materially  affect the  hotel-casino  industry.  There has been no
material impact from inflation  during the periods  covered by the  accompanying
financial statements.


SEASONALITY AND WEATHER

           A flood or other severe weather  condition could cause the Company to
lose the use of one or more  dockside  facilities  for an extended  period.  The
inability  to  use a  dockside  facility  during  any  period  could  materially
adversely affect the Company's financial results.  Seasonal revenue fluctuations
may occur at the Company's  existing and proposed casinos in Mississippi,  Iowa,
Missouri and British Columbia.


                                       31

<PAGE>



PART II         OTHER INFORMATION


    Item 1.        LEGAL PROCEEDINGS

                   The  Company  has been named as a  defendant  in a  purported
                   shareholder  class action lawsuit alleging  violations by the
                   Company  of the  Securities  Exchange  Act of  1933  and  the
                   Securities   Exchange  Act  of  1934  for  alleged   material
                   misrepresentations  and  omissions  in  connection  with  the
                   Company's  1993  prospectus  and initial  public  offering of
                   Common Stock.  The complaint  seeks,  inter alia,  injunctive
                   relief,  rescission and unspecified  compensatory damages. In
                   addition  to  the  Company,   the  complaint  also  names  as
                   defendants  Andrew H. Tompkins,  Chairman and Chief Executive
                   Officer of LLGC, Alain Uboldi, President,  Director and Chief
                   Operating Officer of LLGC,  Michael Hlavsa,  the former Chief
                   Financial  Officer  of LLGC,  Bear  Stearns & Co.,  Inc.  and
                   Oppenheimer & Co., Inc., who acted as lead  underwriters  for
                   the initial public offering. The Company has retained outside
                   counsel to respond to the complaint.  On October 8, 1997, the
                   Company was served with an order of the court  dismissing all
                   of  the   Plaintiff's   Section   10(b)  and  eleven  of  the
                   Plaintiff's  sixteen  Section 11, 12 and 15 allegations  with
                   prejudice for failing to adequately  state a claim. The court
                   also ordered the Plaintiffs to and the Plaintiffs  have filed
                   an amended complaint regarding the five Section 11, 12 and 15
                   claims which were not dismissed with  prejudice.  The Company
                   subsequently  moved to dismiss such allegations.  On November
                   5, 1998,  the  Company  was served with an order of the court
                   dismissing one additional  Section 11, 12 and 15 claim. While
                   the outcome of this matter  cannot  presently be  determined,
                   the Company believes based in part on advice of counsel, that
                   it has meritorious defenses.


    Item 2.       CHANGES IN SECURITIES

                           None.


    Item 3.       DEFAULTS UPON SENIOR SECURITIES

                  (a)      None.

                  (b)      None.


    Item 4.       SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

                  (a)      Not applicable.

                  (b)      Not applicable.

                  (c)      Not applicable.

                  (d)      Not applicable.


    Item 5.       OTHER INFORMATION

                           None


                                       32

<PAGE>



    Item 6.       EXHIBITS AND REPORTS ON FORM 8-K

                           (a)      Exhibits.

                        Exhibit
                        Number        Description of Exhibits


                        27            Financial Data Schedule


                                (b)         Reports on Form 8-K.

                                    None.



                                       33

<PAGE>


    SIGNATURES



  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.


                                     Lady Luck Gaming Corporation
  DATE: November 13, 1998            Registrant


                                     By: /s/James D. Bowen
                                     Its: Vice President Finance and
                                            Principal Accounting Officer and
                                            duly authorized officer


                                       34



<TABLE> <S> <C>

<ARTICLE>                              5
<LEGEND>
This  schedule  contains  summary  financial   information  extracted  from  the
Condensed  Consolidated  Statement  of  Financial  Condition  at June  30,  1998
(Unaudited)  and the  Condensed  Consolidated  Statement  of Income  for the Six
Months  Ended June 30, 1998  (Unaudited)  and is  qualified  in its  entirety by
reference to such financial statements.
</LEGEND>
<CIK>                                  0000906527
<NAME>                                 Lady Luck Gaming Corporation
<MULTIPLIER>                           1,000
<CURRENCY>                             USD
       
<S>                                    <C>
<PERIOD-TYPE>                          9-MOS
<FISCAL-YEAR-END>                      DEC-31-1998
<PERIOD-START>                         JAN-01-1998
<PERIOD-END>                           SEP-30-1998
<EXCHANGE-RATE>                                1
<CASH>                                    18,191
<SECURITIES>                              15,469
<RECEIVABLES>                              1,416
<ALLOWANCES>                                 347
<INVENTORY>                                1,014
<CURRENT-ASSETS>                          52,507
<PP&E>                                   146,032
<DEPRECIATION>                            29,883
<TOTAL-ASSETS>                           187,224
<CURRENT-LIABILITIES>                     16,838
<BONDS>                                  176,439
                     20,036
                                    0
<COMMON>                                      29
<OTHER-SE>                               (26,118)
<TOTAL-LIABILITY-AND-EQUITY>             187,224
<SALES>                                  109,442
<TOTAL-REVENUES>                         119,760
<CGS>                                     46,161
<TOTAL-COSTS>                             46,161
<OTHER-EXPENSES>                          39,952
<LOSS-PROVISION>                             158
<INTEREST-EXPENSE>                        16,570
<INCOME-PRETAX>                            7,758
<INCOME-TAX>                                  45
<INCOME-CONTINUING>                        7,713
<DISCONTINUED>                                 0
<EXTRAORDINARY>                                0
<CHANGES>                                      0
<NET-INCOME>                               7,713
<EPS-PRIMARY>                               1.25
<EPS-DILUTED>                               1.25
        


</TABLE>


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