GREATE BAY HOTEL & CASINO INC
10-Q, 1998-05-15
HOTELS & MOTELS
Previous: QUICKRESPONSE SERVICES INC, 10-Q, 1998-05-15
Next: HI RISE RECYCLING SYSTEMS INC, 10QSB, 1998-05-15



<PAGE>
 
                      SECURITIES AND EXCHANGE COMMISSION
                               WASHINGTON, D.C.

                                   FORM 10-Q

(Mark One)
[X]  QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES 
     EXCHANGE ACT OF 1934

For the quarterly period ended                  MARCH 31, 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 number             33-69716
                       -------------------------------

                           GB PROPERTY FUNDING CORP.
                               GB HOLDINGS, INC.
                       GREATE BAY HOTEL AND CASINO, INC.
- --------------------------------------------------------------------------------
          (Exact name of each Registrant as specified in its charter)

            DELAWARE                                             75-2502290
            DELAWARE                                             75-2502293
           NEW JERSEY                                            22-2242014
- ---------------------------------                          ---------------------
(States or other jurisdictions of                            (I.R.S. Employer
 incorporation or organization)                            Identification No.'s)
 
        C/O SANDS HOTEL & CASINO
INDIANA AVENUE & BRIGHTON PARK, 9TH FLOOR
        ATLANTIC CITY, NEW JERSEY                                   08401
- -----------------------------------------                  ---------------------
(Address of principal executive offices)                         (Zip Code)
 
(Registrants' telephone number, including area code):       (609) 441-0704
                                                      --------------------------
 
                               (NOT APPLICABLE)
- --------------------------------------------------------------------------------
                   (Former name, former address, and former
                  fiscal year, if changed since last report.)

     Indicate by check mark whether each of the Registrants (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
Registrants were required to file such reports), and (2) has been subject to
such filing requirements for the past 90 days.  YES  X     NO
                                                    ---       ---

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

<TABLE> 
<CAPTION> 
            REGISTRANT                            CLASS                 OUTSTANDING AT MAY 12, 1998
- ---------------------------------     -----------------------------     ---------------------------
<S>                                   <C>                               <C> 
    GB Property Funding Corp.         Common stock, $1.00 par value            1,000 shares
        GB Holdings, Inc.             Common stock, $1.00 par value            1,000 shares
Greate Bay Hotel and Casino, Inc.      Common stock, no par value                100 shares
</TABLE> 

                                       1
<PAGE>
 
PART I:  FINANCIAL INFORMATION
- ------------------------------


INTRODUCTORY NOTES TO FINANCIAL STATEMENTS
- ------------------------------------------

   The outstanding securities consist of 10 7/8% First Mortgage Notes (the "10
7/8% First Mortgage Notes") in the original principal amount of $185,000,000 due
January 15, 2004 issued by GB Property Funding Corp. ("GB Property Funding").
GB Property Funding's obligations are unconditionally guaranteed by GB Holdings,
Inc. ("Holdings"), a Delaware corporation with principal executive offices at
Indiana Avenue and Brighton Park, 9th Floor, Atlantic City, New Jersey 08401 and
by Greate Bay Hotel and Casino, Inc. ("GBHC"), a New Jersey corporation and a
wholly owned subsidiary of Holdings with principal offices at 136 South Kentucky
Avenue, Atlantic City, New Jersey  08401.

   GB Property Funding is wholly owned by Holdings.  Holdings is a wholly owned
subsidiary of Pratt Casino Corporation ("PCC"), which is an indirect, wholly
owned subsidiary of Greate Bay Casino Corporation ("GBCC").  GBCC's common stock
is listed on the OTC Bulletin Board Service under the trading symbol "GEAA".

   GB Property Funding was organized during September 1993 as a special purpose
subsidiary of Holdings for the purpose of borrowing funds through the issuance
of the 10 7/8% First Mortgage Notes for the benefit of GBHC.  GBHC owns the
Sands Hotel and Casino located in Atlantic City, New Jersey (the "Sands") .
Substantially all of Holdings' assets and operations relate to the Sands.  New
Jersey Management, Inc. ("NJMI"), which is also an indirect, wholly owned
subsidiary of PCC, is responsible for the operations of the Sands under a
management agreement with GBHC.

   On January 5, 1998, Holdings, GB Property Funding and GBHC filed petitions
for relief under Chapter 11 of the United States Bankruptcy Code (the
"Bankruptcy Code") in the United States Bankruptcy Court for the District of New
Jersey (the "Bankruptcy Court").  Each company continues to operate in the
ordinary course of business, as set forth in the Bankruptcy Code, and each
company's officers and directors as of the date of the filing remain in office,
subject to the supervision of the Bankruptcy Court.  On May 11, 1998, the
Bankruptcy Court extended the exclusive period of the debtors to file a plan of
reorganization for 90 days and, as such, the exclusivity period expires as of
August 10, 1998.

   Historically, the Sands' gaming operations have been highly seasonal in
nature, with the peak activity occurring from May to September.  Consequently,
the results of operations for the three month period ended March 31, 1998 are
not necessarily indicative of the operating results to be reported for the full
year.

   The financial statements of GB Property Funding and the consolidated
financial statements of Holdings as of March 31, 1998 and for the three month
periods ended March 31, 1998 and 1997 have been prepared without audit, pursuant
to the rules and regulations of the Securities and Exchange Commission. In the
opinion of management, their respective financial statements contain all
adjustments (consisting of only normal recurring adjustments) necessary to
present fairly their respective financial positions as of March 31, 1998, and
their respective results of operations for the three month periods ended March
31, 1998 and 1997 and their respective cash flows for the three month periods
ended March 31, 1998 and 1997.

   Certain information and footnote disclosures normally included in financial
statements prepared in accordance with generally accepted accounting principles
have been condensed or omitted.  These financial statements should be read in
conjunction with the financial statements and notes thereto included in GB
Property Funding, Holdings and GBHC's 1997 Annual Report on Form 10-K.

                                       2
<PAGE>
 
                           GB PROPERTY FUNDING CORP.
           (DEBTOR-IN-POSSESSION, WHOLLY OWNED BY GB HOLDINGS, INC.)

                                BALANCE SHEETS
                                  (UNAUDITED)


                                    ASSETS
<TABLE>
<CAPTION>
                                               MARCH 31,   DECEMBER 31,
                                                 1998          1997
                                             ------------  ------------
<S>                                          <C>           <C>
Current asset:                         
 Cash                                        $      1,000  $      1,000
                                       
Interest receivable from affiliate              9,373,000     9,152,000
                                       
Note receivable from affiliate                182,500,000   182,500,000
                                             ------------  ------------
                                       
                                             $191,874,000  $191,653,000
                                             ============  ============
 
                      LIABILITIES AND SHAREHOLDER'S EQUITY

Accrued interest payable, non-current        $        -    $  9,152,000
                                             ------------  ------------
 
Long-term debt                                        -     182,500,000
                                             ------------  ------------
 
Liabilities subject to compromise:
 Accrued interest payable                       9,373,000           -
 Long-term debt                               182,500,000           -
                                             ------------  ------------
 
                                              191,873,000           -
                                             ------------  ------------
 
Shareholder's equity (Note 1):
 Common stock, $1.00 par value per share,
  1,000 shares authorized and outstanding           1,000         1,000
                                             ------------  ------------
 
                                             $191,874,000  $191,653,000
                                             ============  ============
</TABLE>

     The accompanying introductory notes and notes to financial statements
                 are an integral part of these balance sheets.

                                       3
<PAGE>
 
                           GB PROPERTY FUNDING CORP.
           (DEBTOR-IN-POSSESSION, WHOLLY OWNED BY GB HOLDINGS, INC.)

                           STATEMENTS OF OPERATIONS
                                  (UNAUDITED)
<TABLE>
<CAPTION>
                                                                    THREE MONTHS ENDED
                                                                         MARCH 31,
                                                                   ---------------------
                                                                     1998        1997
                                                                   ---------  ----------
<S>                                                                <C>        <C>
Revenues:
 Interest income (Note 2)                                           $221,000  $5,030,000
 
Expenses:
  Interest expense (contractual interest of $4,962,000 in 1998)      221,000   5,030,000
                                                                    --------  ----------
 
 Net income                                                         $    -    $      -
                                                                    ========  ==========
 
</TABLE>

     The accompanying introductory notes and notes to financial statements
              are an integral part of these financial statements.

                                       4
<PAGE>
 
                           GB PROPERTY FUNDING CORP.
           (DEBTOR-IN-POSSESSION, WHOLLY OWNED BY GB HOLDINGS, INC.)

                           STATEMENTS OF CASH FLOWS
                                  (UNAUDITED)
<TABLE>
<CAPTION>
                                                                    THREE MONTHS ENDED
                                                                         MARCH 31,
                                                                   ---------------------
                                                                     1998        1997
                                                                   ---------  ----------
<S>                                                                <C>        <C>
OPERATING ACTIVITIES:
 Net income                                                        $     -    $       -
 Adjustments to reconcile net income to net cash                             
  provided by operating activities:                                          
  (Increase) decrease in interest receivable from affiliate         (221,000)   5,030,000
  Increase (decrease) in accrued interest payable                    221,000   (5,030,000)
                                                                   ---------  -----------
                                                                             
    Net cash provided by operating activities                            -            -
                                                                             
  Cash at beginning of period                                          1,000        1,000
                                                                   ---------  -----------
                                                                             
  Cash at end of period                                            $   1,000  $     1,000
                                                                   =========  ===========
</TABLE>

     The accompanying introductory notes and notes to financial statements
              are an integral part of these financial statements.

                                       5
<PAGE>
 
                           GB PROPERTY FUNDING CORP.
           (DEBTOR-IN POSSESSION, WHOLLY OWNED BY GB HOLDINGS, INC.)

                         NOTES TO FINANCIAL STATEMENTS
                                  (UNAUDITED)


(1)  ORGANIZATION AND OPERATIONS

     GB Property Funding Corp. ("GB Property Funding"), a Delaware corporation,
was incorporated on September 29, 1993. GB Property Funding is a wholly owned
subsidiary of GB Holdings, Inc. ("Holdings"), a Delaware corporation which is an
indirect, wholly owned subsidiary of Greate Bay Casino Corporation ("GBCC").
Holdings was incorporated in September 1993 and, on February 17, 1994, acquired
through capital contributions by its parent, all of the outstanding capital
stock of Greate Bay Hotel and Casino, Inc. ("GBHC"), which owns the Sands Hotel
and Casino in Atlantic City, New Jersey (the "Sands"). GB Property Funding was
formed for the purpose of borrowing $185,000,000 for the benefit of GBHC; such
debt was issued during February 1994 at the rate of 10 7/8% per annum and the
proceeds were loaned to GBHC (see Note 2).

     GB Property Funding has no operations and is dependent on the repayment of
its note to GBHC for servicing its debt obligations (see Note 2). Administrative
services for GB Property Funding are provided by other GBCC subsidiaries at no
charge. The cost of such services is not significant.

     The operation of an Atlantic City casino/hotel is subject to significant
regulatory control. Under provisions of the New Jersey Casino Control Act, GBHC
is required to maintain a nontransferable license to operate a casino in
Atlantic City.

     The accompanying financial statements have been prepared in accordance with
Statement of Position No. 90-7, "Financial Reporting By Entities in
Reorganization Under the Bankruptcy Code," and include disclosure of liabilities
subject to compromise. On January 5, 1998, GB Property Funding, GBHC and
Holdings filed voluntary petitions for relief under Chapter 11 of the United
States Bankruptcy Code (the "Bankruptcy Code") in the United States Bankruptcy
Court for the District of New Jersey (the "Bankruptcy Court"). GB Property
Funding is dependent on repayment of its note from GBHC to meet its debt
obligations. Management is in the process of developing a plan of reorganization
that will be submitted to the Bankruptcy Court and GB Property Funding's
creditors for their approval. In the event the plan of reorganization is
accepted, continuation of the business thereafter is dependent on GBHC's ability
to achieve successful future operations. The accompanying financial statements
do not include any adjustments relating to the recoverability and classification
of recorded asset amounts or the amounts and classification of liabilities that
might be necessary should GB Property Funding be unable to continue as a going
concern.

     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 reported amounts of revenues and expenses during the
reporting period. Actual results could differ from those estimates.

                                       6
<PAGE>
 
                           GB PROPERTY FUNDING CORP.
           (DEBTOR-IN POSSESSION, WHOLLY OWNED BY GB HOLDINGS, INC.)

                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)


     The Financial Accounting Standards Board has issued a new standard,
"Reporting Comprehensive Income" ("SFAS 130"). SFAS 130 requires the
presentation and disclosure of comprehensive income, which is defined as the
change in a company's equity resulting from non-owner transactions and events.
SFAS 130 became effective December 15, 1997 and requires the restatement of all
prior periods presented. GB Property Funding has adopted the provisions of SFAS
130; however, the statement provides that an enterprise that has no items of
other comprehensive income for any period presented need only report net income.
GB Property Funding has no such other comprehensive income items for any period
presented; accordingly, the presentation and disclosure requirements of SFAS 130
are not applicable.

     The financial statements as of March 31, 1998 and for the three month
periods ended March 31, 1998 and 1997 have been prepared by GB Property Funding
without audit. In the opinion of management, these financial statements contain
all adjustments (consisting of only normal recurring adjustments) necessary to
present fairly the financial position of GB Property Funding as of March 31,
1998, and the results of its operations for the three month periods ended March
31, 1998 and 1997 and cash flows for the three month periods ended March 31,
1998 and 1997.

(2)  LONG-TERM DEBT

     On February 17, 1994, GB Property Funding issued $185,000,000 of non-
recourse first mortgage notes due January 15, 2004 (the "10 7/8% First Mortgage
Notes"). Interest on the notes accrues at the rate of 10 7/8% per annum, payable
semiannually commencing July 15, 1994. Interest only was payable during the
first three years. Commencing on July 15, 1997, semiannual principal payments of
$2,500,000 are due on each interest payment date with the balance due at
maturity. Such semiannual payments may be made in cash or by tendering to the
trustee 10 7/8% First Mortgage Notes previously purchased or otherwise acquired
by GB Property Funding. During May 1997, GB Property Funding acquired $2,500,000
face amount of 10 7/8% First Mortgage Notes which were used to make the July 15,
1997 required principal payment. As a result of the filing under Chapter 11, the
debt service payment due in January 1998 was not made. The accrual of interest
on the 10 7/8% First Mortgage Notes for periods subsequent to the filing has
been suspended.

     The indenture for the 10 7/8% First Mortgage Notes contains various
provisions which, among other things, restrict the ability of certain
subsidiaries of GBCC to pay dividends to GBCC, to merge, consolidate or sell
substantially all of their assets or to incur additional indebtedness beyond
certain limitations. In addition, the indenture requires the maintenance of
certain cash balances and requires minimum expenditures, as defined in the
indenture, for property and fixture renewals, replacements and betterments at
the Sands. The proceeds of the 10 7/8% First Mortgage Notes were loaned to GBHC
on the same terms and conditions.

     No interest was paid or received with respect to the 10 7/8% First Mortgage
Notes and the loan to GBHC during the three month period ended March 31, 1998.
Interest paid and received amounted to $10,060,000 during the three month period
ended March 31, 1997. Accrued interest payable and 

                                       7
<PAGE>
 
                           GB PROPERTY FUNDING CORP.
           (DEBTOR-IN POSSESSION, WHOLLY OWNED BY GB HOLDINGS, INC.)

                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)


receivable amounting to $9,373,000 and $9,152,000, respectively, is included on
the accompanying balance sheets at March 31, 1998 and December 31, 1997.
Interest payable and receivable with respect to the notes are included in
noncurrent assets and liabilities subject to compromise as such payments are
subject to terms of a reorganization plan which requires confirmation by the
Bankruptcy Court. As a result of the Chapter 11 filing, any claim for post-
petition interest is unenforceable unless otherwise ordered by the Bankruptcy
Court. Accordingly GB Property Funding has ceased the accrual of interest income
as of the date of the Chapter 11 filing.

(3)  INCOME TAXES

     GB Property Funding is included in the consolidated federal income tax
return of GBCC. Pursuant to agreements between Holdings and GBCC, GB Property
Funding's provision for federal income taxes is calculated as if a separate
federal return were filed. For the three month periods ended March 31, 1998 and
1997, no provision or payments were made under the agreements.

     Beginning in 1998, deferred income taxes result from differences in the
timing of deductions taken and the recognition of income between tax and
financial reporting. The components of the deferred tax asset at March 31, 1998
were as follows:

   Deferred tax asset - post-petition interest income         $1,894,000
   Deferred tax liability - post-petition interest expense    (1,894,000)
                                                              ---------- 

                                                              $      -
                                                              ==========

(4)  LITIGATION

     On January 5, 1998, GB Property Funding, Holdings and GBHC filed petitions
for relief under Chapter 11 of the Bankruptcy Code. Each company continues to
operate in the ordinary course of business, as set forth in the Bankruptcy Code,
and each company's officers and directors as of the date of the filing remain in
office, subject to the supervision of the Bankruptcy Court. On May 11, 1998, the
Bankruptcy Court extended the exclusive period of the debtors to file a plan of
reorganization for 90 days and, as such, the exclusivity period expires as of
August 10, 1998.

                                       8
<PAGE>
 
                      GB HOLDINGS, INC. AND SUBSIDIARIES
       (DEBTORS-IN-POSSESSION, WHOLLY OWNED BY PRATT CASINO CORPORATION)

                          CONSOLIDATED BALANCE SHEETS
                                  (UNAUDITED)

                                    ASSETS
<TABLE>
<CAPTION>
                                                    MARCH 31,     DECEMBER 31,
                                                      1998            1997
                                                  -------------   -------------
<S>                                               <C>             <C>
Current Assets:
 Cash and cash equivalents                        $  19,705,000   $  13,871,000
 Accounts receivable, net of allowances
  of $13,834,000 and $14,955,000, respectively        7,628,000       7,794,000
 Inventories                                          3,248,000       3,372,000
 Due from affiliate                                     314,000         258,000
 Refundable deposits and other current assets         2,659,000       2,793,000
                                                  -------------   -------------
 
  Total current assets                               33,554,000      28,088,000
                                                  -------------   -------------
 
Property and Equipment:
 Land                                                38,093,000      38,093,000
 Buildings and improvements                         185,508,000     185,508,000
 Operating equipment                                 94,922,000      94,501,000
 Construction in progress                             3,775,000       2,433,000
                                                  -------------   -------------
 
                                                    322,298,000     320,535,000
 Less - accumulated depreciation and
  amortization                                     (175,340,000)   (172,819,000)
                                                  -------------   -------------
 
 Net property and equipment                         146,958,000     147,716,000
                                                  -------------   -------------
 
Other Assets:
 Obligatory investments                               8,485,000       7,910,000
 Other assets                                         3,643,000       4,014,000
                                                  -------------   -------------
 
  Total other assets                                 12,128,000      11,924,000
                                                  -------------   -------------
 
                                                  $ 192,640,000   $ 187,728,000
                                                  =============   =============
</TABLE>

    The accompanying introductory notes and notes to consolidated financial
     statements are an integral part of these consolidated balance sheets.

                                       9
<PAGE>
 
                      GB HOLDINGS, INC. AND SUBSIDIARIES
       (DEBTORS-IN-POSSESSION, WHOLLY OWNED BY PRATT CASINO CORPORATION)

                          CONSOLIDATED BALANCE SHEETS
                                  (UNAUDITED)

                     LIABILITIES AND SHAREHOLDER'S DEFICIT
<TABLE>
<CAPTION>
                                                    MARCH 31,    DECEMBER 31,
                                                      1998           1997
                                                  -----------    ------------ 
<S>                                               <C>            <C>
Current Liabilities Not Subject to Compromise:
 Current maturities of long-term debt             $     14,000   $     14,000
 Accounts payable                                    3,109,000      6,366,000
 Accrued liabilities -
  Salaries and wages                                 4,871,000      4,824,000
  Interest                                                 -            4,000
  Insurance                                            396,000      2,984,000
  Other                                              6,992,000      6,510,000
 Due to affiliates                                     394,000        456,000
 Other current liabilities                           2,785,000      3,959,000
                                                  ------------   ------------
 
  Total current liabilities                         18,561,000     25,117,000
                                                  ------------   ------------
 
Liabilities Subject to Compromise (Note 4)         228,319,000            -
                                                  ------------   ------------
 
Accrued Interest Payable                                   -        9,152,000
                                                  ------------   ------------
 
Long-Term Debt                                         415,000    192,918,000
                                                  ------------   ------------
 
Other Noncurrent Liabilities                         1,310,000      1,187,000
                                                  ------------   ------------
 
Due to Affiliates                                          -       17,954,000
                                                  ------------   ------------
 
Commitments and Contingencies
 
Shareholder's Deficit:
 Common stock, $1.00 par value per share;
  1,000 shares authorized and
  outstanding                                            1,000          1,000
 Additional paid-in capital                         18,438,000     18,438,000
 Accumulated deficit                               (74,404,000)   (77,039,000)
                                                  ------------   ------------
 
  Total shareholder's deficit                      (55,965,000)   (58,600,000)
                                                  ------------   ------------
 
                                                  $192,640,000   $187,728,000
                                                  ============   ============
</TABLE>

    The accompanying introductory notes and notes to consolidated financial
     statements are an integral part of these consolidated balance sheets.

                                       10
<PAGE>
 
                      GB HOLDINGS, INC. AND SUBSIDIARIES
       (DEBTORS-IN-POSSESSION, WHOLLY OWNED BY PRATT CASINO CORPORATION)

                     CONSOLIDATED STATEMENTS OF OPERATIONS
                                  (UNAUDITED)
<TABLE>
<CAPTION>
                                                        THREE MONTHS ENDED
                                                            MARCH 31,
                                                    --------------------------
                                                        1998          1997
                                                    ------------  ------------
<S>                                                 <C>           <C>
Revenues:
 Casino                                             $51,433,000   $58,330,000
 Rooms                                                2,037,000     2,237,000
 Food and beverage                                    5,649,000     7,920,000
 Other                                                  877,000       965,000
                                                    -----------   -----------
 
                                                     59,996,000    69,452,000
 Less - promotional allowances                       (4,383,000)   (6,255,000)
                                                    -----------   -----------
 
  Net revenues                                       55,613,000    63,197,000
                                                    -----------   -----------
 
Expenses:
 Casino                                              41,756,000    49,009,000
 Rooms                                                  758,000       596,000
 Food and beverage                                    2,288,000     2,339,000
 Other                                                  428,000       529,000
 General and administrative                           4,036,000     4,660,000
 Depreciation and amortization                        2,899,000     3,874,000
                                                    -----------   -----------
 
  Total expenses                                     52,165,000    61,007,000
                                                    -----------   -----------
 
Income from operations                                3,448,000     2,190,000
                                                    -----------   -----------
 
Non-operating income (expense):
 Interest income                                        528,000       372,000
 Interest expense (contractual interest
  of $5,796,000 in 1998)                               (268,000)   (5,830,000)
 Gain on disposal of assets                              28,000         7,000
                                                    -----------   -----------
 
  Total non-operating income (expense), net             288,000    (5,451,000)
                                                    -----------   -----------
 
Income (loss) before income taxes and other item      3,736,000    (3,261,000)
 Income tax provision                                       -             -
                                                    -----------   -----------
 
Income (loss) before other item                       3,736,000    (3,261,000)
  Reorganization costs                               (1,101,000)          -
                                                    -----------   -----------
 
Net income (loss)                                   $ 2,635,000   $(3,261,000)
                                                    ===========   ===========
</TABLE>

    The accompanying introductory notes and notes to consolidated financial
       statements are an integral part of these consolidated statements.

                                       11
<PAGE>
 
                      GB HOLDINGS, INC. AND SUBSIDIARIES
       (DEBTORS-IN-POSSESSION, WHOLLY OWNED BY PRATT CASINO CORPORATION)

                     CONSOLIDATED STATEMENTS OF CASH FLOWS
                                  (UNAUDITED)
<TABLE>
<CAPTION>
                                                                             THREE MONTHS ENDED
                                                                                 MARCH 31,
                                                                         --------------------------
                                                                             1998          1997
                                                                         ------------  ------------
<S>                                                                      <C>           <C>
OPERATING ACTIVITIES:
 Net income (loss)                                                       $ 2,635,000   $(3,261,000)
 Adjustments to reconcile net income (loss) to net cash
  provided by (used in) operating activities:
  Depreciation and amortization                                            2,899,000     3,874,000
  Gain on disposal of assets                                                 (28,000)       (7,000)
  Provision for doubtful accounts                                            349,000       650,000
  Increase in accounts receivable                                           (183,000)     (158,000)
  Increase (decrease) in accounts payable and accrued expenses             2,508,000    (5,612,000)
  Net change in other current assets and liabilities                        (377,000)   (1,464,000)
  Net change in other noncurrent assets and liabilities                          -        (241,000)
                                                                         -----------   -----------
 
   Net cash provided by (used in) operating activities                     7,803,000    (6,219,000)
                                                                         -----------   -----------
 
INVESTING ACTIVITIES:
 Purchase of property and equipment                                       (1,358,000)     (721,000)
 Proceeds from disposal of assets                                             28,000         7,000
 Obligatory investments                                                     (636,000)     (670,000)
                                                                         -----------   -----------
 
   Net cash used in investing activities                                  (1,966,000)   (1,384,000)
                                                                         -----------   -----------
 
FINANCING ACTIVITIES:
 Repayments on credit facilities                                                 -      (2,000,000)
 Borrowings from affiliates                                                      -       6,500,000
 Repayments of long-term debt                                                 (3,000)       (3,000)
                                                                         -----------   -----------
 
  Net cash (used in) provided by financing activities                         (3,000)    4,497,000
                                                                         -----------   -----------
 
  Net increase (decrease) in cash and cash equivalents                     5,834,000    (3,106,000)
   Cash and cash equivalents at beginning of period                       13,871,000    15,624,000
                                                                         -----------   -----------
 
   Cash and cash equivalents at end of period                            $19,705,000   $12,518,000
                                                                         ===========   ===========
</TABLE>

    The accompanying introductory notes and notes to consolidated financial
       statements are an integral part of these consolidated statements.

                                       12
<PAGE>
 
                       GB HOLDINGS, INC. AND SUBSIDIARIES
       (DEBTORS-IN-POSSESSION, WHOLLY OWNED BY PRATT CASINO CORPORATION)

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  (UNAUDITED)


(1)  ORGANIZATION, BUSINESS AND BASIS OF PRESENTATION

     GB Holdings, Inc. ("Holdings") is a Delaware corporation and a wholly owned
subsidiary of Pratt Casino Corporation ("PCC"), also a Delaware corporation. PCC
was incorporated during September 1993 and is wholly owned by PPI Corporation, a
New Jersey corporation and a wholly owned subsidiary of Greate Bay Casino
Corporation ("GBCC"). On February 17, 1994, Holdings acquired Greate Bay Hotel
and Casino, Inc. ("GBHC"), a New Jersey corporation, through a capital
contribution by its parent. GBHC's principal business activity is its ownership
of the Sands Hotel and Casino in Atlantic City, New Jersey (the "Sands"). New
Jersey Management, Inc. ("NJMI"), also a wholly owned subsidiary of PCC, is
responsible under a management agreement for the operations of the Sands. GB
Property Funding Corp. ("GB Property Funding"), a Delaware corporation and a
wholly owned subsidiary of Holdings, was incorporated in September 1993 for the
purpose of borrowing funds through the issuance of $185,000,000 of ten-year,
nonrecourse first mortgage notes for the benefit of GBHC; such debt was issued
in February 1994 at the rate of 10 7/8% per annum and the proceeds were loaned
to GBHC (see Note 3). Holdings has no operating activities and its only
significant asset is its investment in GBHC. The accompanying consolidated
financial statements include the accounts and operations of Holdings, GBHC and
GB Property Funding; all significant intercompany balances and transactions have
been eliminated.

     GBHC estimates that a significant amount of the Sands' revenues are derived
from patrons living in southeastern Pennsylvania, northern New Jersey and
metropolitan New York City. Competition in the Atlantic City gaming market is
intense and management believes that this competition will continue or intensify
in the future.

     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 reported amounts of revenues and expenses during the
reporting period.  Actual results could differ from those estimates.

     The accompanying consolidated financial statements have been prepared in
accordance with Statement of Position No. 90-7, "Financial Reporting By Entities
in Reorganization under the Bankruptcy Code," and include disclosure of
liabilities subject to compromise (see Note 4).  Holdings has experienced
significant losses over the last two years and has a net capital deficiency of
$55,965,000 at March 31, 1998.  On January 5, 1998, Holdings filed a voluntary
petition for relief under Chapter 11 of the United States Bankruptcy Code (the
"Bankruptcy Code") in the United States Bankruptcy Court for the District of New
Jersey (the "Bankruptcy Court").  Each company continues to operate in the
ordinary course of business, as set forth in the Bankruptcy Code, and each
company's officers and directors as of the date of the filing remain in office,
subject to the supervision of the Bankruptcy Court.  On May 11, 1998, the
Bankruptcy Court extended the exclusive period of the debtors to file a plan of
reorganization for 90 days and, as such, the exclusivity period expires as of
August 10, 1998.  Management is in the process of 

                                       13
<PAGE>
 
                       GB HOLDINGS, INC. AND SUBSIDIARIES
       (DEBTORS-IN-POSSESSION, WHOLLY OWNED BY PRATT CASINO CORPORATION)

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
                                  (UNAUDITED)


developing a plan of reorganization that will be submitted to the Bankruptcy
Court and Holdings' creditors for their approval. In the event the plan of
reorganization is accepted, continuation of the business thereafter is dependent
on Holdings ability to achieve successful future operations. The accompanying
consolidated financial statements do not include any adjustments relating to the
recoverability and classification of recorded asset amounts or the amounts and
classification of liabilities that might be necessary should Holdings be unable
to continue a going concern.

     GBHC is self insured for a portion of its general liability, certain health
care and other liability exposures.  Accrued insurance includes estimates of
such accrued liabilities based on an evaluation of the merits of individual
claims and historical claims experience; accordingly, GBHC's ultimate liability
may differ from the amounts accrued.

     Statement of Financial Accounting Standards No. 121, "Accounting for the
Impairment of Long-Lived Assets and Long-Lived Assets to Be Disposed Of"
requires, among other things, that an entity review its long-lived assets and
certain related intangibles for impairment whenever changes in circumstances
indicate that the carrying amount of an asset may not be fully recoverable.

     The Financial Accounting Standards Board has issued a new standard,
"Reporting Comprehensive Income" ("SFAS 130").  SFAS 130 requires the
presentation and disclosure of comprehensive income, which is defined as the
change in a company's equity resulting from non-owner transactions and events.
SFAS 130 became effective December 15, 1997 and requires the restatement of all
prior periods presented. Holdings has adopted the provisions of SFAS 130;
however, the statement provides that an enterprise that has no items of other
comprehensive income for any period presented need only report net income.
Holdings has no such other comprehensive income items for any period presented;
accordingly, the presentation and disclosure requirements of SFAS 130 are not
applicable.

     As discussed above, GBHC filed for protection under the Bankruptcy Code and
management is currently preparing its plan of reorganization.  Although
management has not determined that an impairment of the carrying value currently
exists, future adjustments to the carrying amount of GBHC's assets are possible
with respect to the fresh-start reporting which would take place at the
confirmation date of a plan of reorganization approved by the Bankruptcy Court.

     The consolidated financial statements as of March 31, 1998 and for the
three month periods ended March 31, 1998 and 1997 have been prepared by Holdings
without audit. In the opinion of management, these consolidated financial
statements contain all adjustments (consisting of only normal recurring
adjustments) necessary to present fairly the consolidated financial position of
Holdings as of March 31, 1998, the results of its operations for the three month
periods ended March 31, 1998 and 1997 and cash flows for the three month periods
ended March 31, 1998 and 1997.

                                       14
<PAGE>
 
                       GB HOLDINGS, INC. AND SUBSIDIARIES
       (DEBTORS-IN-POSSESSION, WHOLLY OWNED BY PRATT CASINO CORPORATION)

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
                                  (UNAUDITED)


(2)  SHORT-TERM CREDIT FACILITIES

     GBHC had a bank line of credit which was guaranteed to the extent of
$2,000,000 by PCC, which pledged a certificate of deposit in the face amount of
$2,000,000 as collateral for the line of credit.  The line of credit was repaid
upon maturity of the certificate of deposit during January 1997 with proceeds
from affiliate borrowings (see Note 6) and the line of credit was cancelled.

(3)  LONG-TERM DEBT AND PLEDGE OF ASSETS

     Substantially all of Holdings' and GBHC's assets are pledged in connection
with their long-term indebtedness.  On January 5, 1998, Holdings, GB Property
Funding and GBHC filed petitions for relief under Chapter 11 of the Bankruptcy
Code in the Bankruptcy Court.  Each company continues to operate in the ordinary
course of business, as set forth in the Bankruptcy Code, and each company's
officers and directors as of the date of the filing remain in office, subject to
the supervision of the Bankruptcy Court. On May 11, 1998, the Bankruptcy Court
extended the exclusive period of the debtors to file a plan of reorganization
for 90 days and, as such, the exclusivity period expires as of August 10, 1998.
<TABLE>
<CAPTION>
                                                MARCH 31,     DECEMBER 31,
                                                   1998           1997
                                              -------------   ------------ 
<S>                                           <C>             <C>
10 7/8% first mortgage notes, due 2004 (a)    $ 182,500,000   $182,500,000
14 5/8% affiliate loan, due 2005 (b)             10,000,000     10,000,000
Other                                               429,000        432,000
                                              -------------   ------------
 
 Total indebtedness                             192,929,000    192,932,000
Less - current maturities                           (14,000)       (14,000)
Less - debt subject to compromise (Note 4)     (192,500,000)             -
                                              -------------   ------------
 
 Total long-term debt                         $     415,000   $192,918,000
                                              =============   ------------
</TABLE>

- --------------------------

(a)  On February 17, 1994, the Sands obtained $185,000,000 from GB Property
     Funding, which issued $185,000,000 of non-recourse first mortgage notes due
     January 15, 2004 (the "10 7/8% First Mortgage Notes"). Interest on the
     notes accrues at the rate of 10 7/8% per annum, payable semiannually
     commencing July 15, 1994. Interest only was payable during the first three
     years. Commencing on July 15, 1997, semiannual principal payments of
     $2,500,000 are due on each interest payment date with the balance due at
     maturity. Such semiannual payments may be made in cash or by tendering 10
     7/8% First Mortgage Notes previously purchased or otherwise acquired by
     Holdings. Holdings acquired $2,500,000 face amount of 10 7/8% First
     Mortgage Notes at a discount during May 1997 which it used during June to
     make its July 15, 1997 required principal 

                                       15
<PAGE>
 
                       GB HOLDINGS, INC. AND SUBSIDIARIES
       (DEBTORS-IN-POSSESSION, WHOLLY OWNED BY PRATT CASINO CORPORATION)

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
                                  (UNAUDITED)


     payment. As a result of the filing under Chapter 11, the debt service
     payment due in January 1998 was not made. The accrual of interest on the 10
     7/8% First Mortgage Notes for periods subsequent to the filing has been
     suspended. 

     The indenture for the 10 7/8% First Mortgage Notes contains various
     provisions which, among other things, restrict the ability of certain
     subsidiaries of GBCC to pay dividends to GBCC, to merge, consolidate or
     sell substantially all of their assets or to incur additional indebtedness
     beyond certain limitations. In addition, the indenture requires the
     maintenance of certain cash balances and requires minimum expenditures, as
     defined in the indenture, for property and fixture renewals, replacements
     and betterments at the Sands.

(b)  On February 17, 1994, GBHC issued a $10,000,000 subordinated promissory
     note to an affiliate. The note bears interest at the rate of 14 5/8% per
     annum, payable semiannually commencing August 17, 1994, subject to
     maintaining average daily cash balances required by the indenture for the
     10 7/8% First Mortgage Notes, with the principal due in February 2005. As a
     result of such payment restrictions, interest has been paid only through
     February 17, 1996. The accrual of interest on the affiliate loan for
     periods subsequent to the filing under Chapter 11 has been suspended.

     As a result of the Chapter 11 filing, principal payments with respect to
the 10 7/8% First Mortgage Notes and the affiliate loan are subject to a plan of
reorganization which requires confirmation by the Bankruptcy Court. Pending such
reorganization, the entire amount of the 10 7/8% First Mortgage Notes and the
affiliate loan are included in liabilities subject to compromise and in long-
term debt on the accompanying consolidated balance sheets at March 31, 1998 and
December 31, 1997, respectively. Scheduled payments of long-term debt as of
March 31, 1998, exclusive of payments on the 10 7/8% First Mortgage Notes and
the affiliate loan, are set forth below:
<TABLE>
<CAPTION>
<S>                                                           <C>
        1998 (nine months)                                    $ 11,000
        1999                                                    14,000
        2000                                                    16,000
        2001                                                    17,000
        2002                                                    19,000
        Thereafter                                             352,000
                                                              --------
                            
          Total                                               $429,000
                                                              ========
</TABLE>

     Interest paid amounted to $11,000 and $10,092,000, respectively, during the
three month periods ended March 31, 1998 and 1997. At December 31, 1997, accrued
interest on the 10 7/8% First Mortgage Notes in the amount of $9,152,000 is
presented as noncurrent accrued interest payable on the accompanying
consolidated balance sheet.

                                       16
<PAGE>
 
                       GB HOLDINGS, INC. AND SUBSIDIARIES
       (DEBTORS-IN-POSSESSION, WHOLLY OWNED BY PRATT CASINO CORPORATION)

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
                                  (UNAUDITED)


(4)  LIABILITIES SUBJECT TO COMPROMISE

     Liabilities subject to compromise under Holdings' reorganization
proceedings consist of the following at March 31, 1998:
<TABLE>
<CAPTION>
<S>                                                           <C>
     Accounts payable and accrued liabilities                 $  7,975,000
     10 7/8% First Mortgage Notes (Note 3)                     182,500,000
     14 5/8% Affiliate Loan (Note 3)                            10,000,000
     Borrowings from affiliates (Note 6)                        13,000,000
     Accrued interest                                           14,363,000
     Due to affiliate                                              481,000
                                                              ------------
                                                              
      Total                                                   $228,319,000
                                                              ============
</TABLE> 

(5)  INCOME TAXES
 
     Components of the provision for income taxes consisted of the following:
<TABLE>
<CAPTION>
                                                         THREE MONTHS ENDED
                                                             MARCH 31,
                                                     --------------------------
                                                         1998          1997
                                                     ------------  ------------
<S>                                                  <C>           <C>
(Provision for) benefit in lieu of federal income 
 taxes:                                           
  Current                                            $  (776,000)  $   948,000
  Deferred                                             1,625,000        67,000
State income tax (provision) benefit:                
  Current                                               (226,000)      265,000
  Deferred                                               473,000        19,000
Valuation allowance                                   (1,096,000)   (1,299,000)
                                                     -----------   -----------
                                                     
                                                     $       -     $       -
                                                     ===========   ===========
</TABLE>

     Holdings is included in the consolidated federal income tax return of GBCC.
Pursuant to agreements between Holdings, PCC and GBCC, Holdings' provision for
federal income taxes is based on the amount of tax which would be provided if a
separate federal income tax return were filed. The payment of taxes in
accordance with the tax allocation agreements is subject to the approval of the
New Jersey Casino Control Commission (the "Casino Commission"). Holdings made no
federal or state income tax payments during the three month periods ended March
31, 1998 and 1997.

     Federal and state income tax provisions or benefits are based upon
estimates of the results of operations for the current period and reflect the
nondeductibility for income tax purposes of certain items, including certain
amortization, meals and entertainment and other expenses.

                                       17
<PAGE>
 
                       GB HOLDINGS, INC. AND SUBSIDIARIES
       (DEBTORS-IN-POSSESSION, WHOLLY OWNED BY PRATT CASINO CORPORATION)

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
                                  (UNAUDITED)


     Deferred income taxes result primarily from the use of the allowance method
rather than the direct write-off method for doubtful accounts, the use of
accelerated methods of depreciation for federal and state income tax purposes
and differences in the timing of deductions taken between tax and financial
reporting purposes for contributions of and adjustments to the carrying value of
certain investment obligations and for other accruals.

     The components of the deferred tax asset as of March 31, 1998 and December
31, 1997 were as follows:
<TABLE>
<CAPTION>
 
                                                        MARCH 31,    DECEMBER 31,
                                                          1998           1997
                                                      ------------   ------------ 
<S>                                                   <C>            <C>
    Deferred tax assets:
      Net operating loss carryforwards                $ 17,307,000   $ 16,303,000
      Allowance for doubtful accounts                    6,144,000      6,201,000
      Valuation allowance on affiliate receivables       3,948,000      3,854,000
      Other liabilities and accruals                     2,767,000      2,615,000
      Write off deferred financing costs                 1,633,000      1,703,000
      Other                                              3,632,000      3,566,000
                                                      ------------   ------------
 
       Total deferred tax assets                        35,431,000     34,242,000
 
    Deferred tax liabilities:
      Post-petition interest                            (2,285,000)           -
                                                      ------------   ------------
 
    Net deferred tax asset                              33,146,000     34,242,000
    Valuation allowance                                (33,146,000)   (34,242,000)
                                                      ------------   ------------
 
                                                      $        -     $        -
                                                      ============   ============
</TABLE>

     At March 31, 1998, Holdings and its subsidiaries have net operating loss
carryforwards ("NOL's") totaling approximately $39 million, none of which expire
before the year 2009 for federal tax purposes and the year 2001 for state tax
purposes. The availability of the NOL's and credit carryforwards will further be
subject to the tax consequences of a plan of reorganization approved by the
Bankruptcy Court. Statement of Financial Accounting Standards No. 109 ("SFAS
109") requires that the tax benefit of NOL's and deferred tax assets resulting
from temporary differences be recorded as an asset and, to the extent that
management can not assess that the utilization of all or a portion of such NOL's
and deferred tax assets is more likely than not, a valuation allowance should be
recorded. As a result of book and tax losses incurred in 1997 and the filing
under Chapter 11 by Holdings in January 1998, management is 

                                       18
<PAGE>
 
                       GB HOLDINGS, INC. AND SUBSIDIARIES
       (DEBTORS-IN-POSSESSION, WHOLLY OWNED BY PRATT CASINO CORPORATION)

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
                                  (UNAUDITED)


unable to determine that realization of Holdings' deferred tax asset is more
likely than not and, thus, has provided a valuation allowance for the entire
amount at March 31, 1998.

     Sales or purchases of Holdings' common stock could cause a "change of
control", as defined in Section 382 of the Internal Revenue Code of 1986, as
amended, which would limit the ability of Holdings to utilize these loss
carryforwards in later tax periods. Should such a change of control occur, the
amount of annual loss carryforwards available for use would most likely be
substantially reduced. Future treasury regulations, administrative rulings or
court decisions may also effect Holdings' future utilization of its loss
carryforwards.

     For periods prior to December 31, 1996, Holdings was included in the
consolidated federal income tax return of Hollywood Casino Corporation ("HCC"),
GBCC's parent prior to that date. The Internal Revenue Service is currently
examining the consolidated federal income tax returns of HCC for the years 1993
and 1994 in which Holdings' was included. Management believes that the results
of such examination will not have a material adverse effect on the consolidated
financial position or results of operations of Holdings.

     Net payables to affiliates representing current federal income taxes in
connection with the aforementioned tax allocation agreements amounted to
$129,000 at both March 31, 1998 and December 31, 1997.

(6)  TRANSACTIONS WITH RELATED PARTIES

     NJMI, under a management agreement with GBHC, is responsible for the
operations of the Sands. NJMI is entitled to receive annually (i) a basic
consulting fee of 1.5% of "adjusted gross revenues," as defined, and (ii)
incentive compensation of between 5% and 7.5% of gross operating profits in
excess of certain stated amounts should annual "gross operating profits," as
defined, exceed $5,000,000. Such fees amounted to $1,166,000 and $1,305,000,
respectively, during the three month periods ended March 31, 1998 and 1997 and
are included in general and administrative expenses on the accompanying
consolidated financial statements. Management fees payable to NJMI and included
on the consolidated balance sheets at March 31, 1998 and December 31, 1997
amounted to $49,000 and $34,000, respectively. On April 30, 1998, GBHC notified
NJMI that the payment of management fees by GBHC to NJMI under the management
agreement after April 30 will be contingent upon the renegotiation and
modification of the fee amounts under the management agreement.

     GBHC licenses the trade name "Sands" from GBCC, which licenses the name
from an unaffiliated third party. Amounts payable by the Sands under this
agreement are equal to the amounts paid to the unaffiliated third party. Such
charges amounted to $61,000 and $67,000, respectively, for the three month
periods ended March 31, 1998 and 1997.

                                       19
<PAGE>
 
                       GB HOLDINGS, INC. AND SUBSIDIARIES
       (DEBTORS-IN-POSSESSION, WHOLLY OWNED BY PRATT CASINO CORPORATION)

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
                                  (UNAUDITED)


     An advance from GBHC to another GBCC subsidiary in the amount of $5,672,000
was outstanding at both March 31, 1998 and December 31, 1997. Interest on the
advance accrues at the rate of 16.5% per annum. The advance, together with
accrued interest amounting to $4,212,000 and $3,978,000, respectively, are fully
reserved as collection of the receivables is uncertain.

     During the third quarter of 1996, GBCC borrowed a total of $6,500,000 from
HCC which it then loaned to GBHC for working capital purposes. Such borrowings
accrue interest at the rate of 13 3/4% per annum payable quarterly commencing
October 1, 1996. During the first quarter of 1997, GBHC borrowed an additional
$1,500,000 from GBCC on similar terms. GBHC also borrowed $5,000,000 from
another subsidiary of GBCC during January 1997 at the rate of 14 5/8% per annum
payable semiannually commencing July 15, 1997. At March 31, 1998 and December
31, 1997, interest accrued on such loans amounted to $2,236,000 and $2,216,000,
respectively, and is included in liabilities subject to compromise and in
noncurrent amounts due to affiliates, respectively, on the accompanying
consolidated balance sheets. Repayment of such borrowings from GBCC and the
payment of the related interest are subject to terms of a plan of reorganization
which requires approval by the Bankruptcy Court and approval by the Casino
Commission. The accrual of interest on the affiliate advances for periods
subsequent to the filing under Chapter 11 has been suspended.

     Net interest expense incurred with respect to affiliate advances and
borrowings is as follows:
<TABLE> 
<CAPTION> 
                                      THREE MONTHS ENDED
                                          MARCH 31,
                                      ------------------
                                        1998      1997
                                      -------   --------
<S>                                   <C>       <C> 
Net advances                          $20,000   $183,000
Affiliate loan (Note 3)                16,000    365,000
</TABLE> 

     Interest accrued on the Affiliate loan (Note 3) of $2,754,000 and
$2,738,000, respectively, is included in liabilities subject to compromise and
in noncurrent amounts due to affiliates, respectively, on the accompanying
consolidated balance sheets at March 31, 1998 and December 31, 1997.

     GBHC performs certain services for other subsidiaries of GBCC and for HCC
and its subsidiaries and invoices those companies for the Sands' cost of
providing those services. Similarly, GBHC is charged 

                                       20
<PAGE>
 
                       GB HOLDINGS, INC. AND SUBSIDIARIES
       (DEBTORS-IN-POSSESSION, WHOLLY OWNED BY PRATT CASINO CORPORATION)

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
                                  (UNAUDITED)


for certain legal, accounting and other expenses incurred by GBCC and HCC and
their respective subsidiaries that relate to the Sands' business. Such affiliate
transactions are summarized below:
<TABLE> 
<CAPTION> 
                                       THREE MONTHS ENDED
                                            MARCH 31,
                                     ----------------------
                                        1998        1997
                                     ----------  ----------
<S>                                  <C>         <C> 
Billings to affiliates               $  70,000   $ 355,000
Charges from affiliates               (231,000)   (291,000)
</TABLE>

(7)  LITIGATION

     On January 5, 1998, Holdings, GB Property Funding and GBHC filed petitions
for relief under Chapter 11 of the Bankruptcy Code.  Each company continues to
operate in the ordinary course of business, as set forth in the Bankruptcy Code,
and each company's officers and directors as of the date of the filing remain in
office, subject to the supervision of the Bankruptcy Court.  On May 11, 1998 the
Bankruptcy Court extended the exclusive period of the debtors to file a plan of
reorganization for 90 days and, as such, the exclusivity period expires as of
August 10, 1998.

     GBHC is a party in various legal proceedings with respect to the conduct of
casino and hotel operations. Although a possible range of loss can not be
estimated, in the opinion of management, based upon the advice of counsel,
settlement or resolution of these proceedings should not have a material adverse
impact upon the consolidated financial position or results of operations of
Holdings and GBHC. The accompanying consolidated financial statements do not
include any adjustments that might result from the outcome of the uncertainties
described above.

                                       21
<PAGE>
 
                               GB HOLDINGS, INC.
       (DEBTORS-IN-POSSESSION, WHOLLY OWNED BY PRATT CASINO CORPORATION)

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


     This Quarterly Report on Form 10-Q contains forward-looking statements
about the business, financial condition and prospects of Holdings. The actual
results could differ materially from those indicated by the forward-looking
statements because of various risks and uncertainties including, among other
things, changes in competition, economic conditions, tax regulations, state
regulations applicable to the gaming industry in general or Holdings in
particular, and other risks indicated in Holdings' filings with the Securities
and Exchange Commission. Such risks and uncertainties are beyond management's
ability to control and, in many cases, can not be predicted by management. When
used in this Quarterly Report on Form 10-Q, the words "believes", "estimates",
"anticipates" and similar expressions as they relate to Holdings or its
management are intended to identify forward-looking statements.

LIQUIDITY AND CAPITAL RESOURCES

     Holdings owns GBHC which owns the Sands Hotel and Casino in Atlantic City.
Prior to 1996, the Sands' cash flow was sufficient to meet debt service
obligations and fund a substantial portion of annual capital expenditures.  The
Sands also used short-term borrowings to fund seasonal cash needs for certain
capital projects.  Beginning in early 1996 and continuing through 1997, declines
in operating cash flow at the Sands resulted in the need for periodic financial
assistance from PCC and GBCC in order to meet debt service obligations.
Substantial additional financial assistance would have been required to make the
January 15, 1998 principal and interest payments due on the 10 7/8% First
Mortgage Notes.

     GBHC was unable to obtain additional borrowings from affiliates or other
sources and, accordingly, on January 5, 1998, Holdings, GB Property Funding and
GBHC filed petitions seeking protection under Chapter 11 of the Bankruptcy Code.
Each company continues to operate in the ordinary course of business, as set
forth in the Bankruptcy Code, and each company's officers and directors as of
the date of filing remain in office, subject to the supervision of the
Bankruptcy Court.  On May 11, 1998, the Bankruptcy Court extended the exclusive
period of the debtors to file a plan of reorganization for 90 days and, as such,
the exclusivity period expires as of August 10, 1998.

     As a result of the filings, the Sands has sufficient cash flow to continue
normal operations while it seeks to develop a plan of reorganization for
submission to its creditors and the Bankruptcy Court. Capital expenditures,
other than normal recurring capital expenditures in the ordinary course of
business, will require prior approval of the Bankruptcy Court. There can be no
assurance at this time that GBHC's plan of reorganization, when submitted, will
be accepted by its creditors or the Bankruptcy Court.

  OPERATING ACTIVITIES

     At March 31, 1998, GBHC had cash and cash equivalents of $19.7 million.
During the three month period ended March 31, 1998, net cash provided by
operating activities was $7.8 million compared with net cash used in operating
activities of $6.2 million during the comparable 1997 period.  The 1997 period
includes the payment of $10.1 million in interest; the payment of such interest
was suspended in 1998 by 

                                       22
<PAGE>
 
                               GB HOLDINGS, INC.
       (DEBTORS-IN-POSSESSION, WHOLLY OWNED BY PRATT CASINO CORPORATION)

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


the Chapter 11 filing. GBHC utilized cash from operations during the first three
months of 1998 to fund capital additions totaling $1.4 million and to make
obligatory investments of $636,000.

     FINANCING ACTIVITIES

     Semiannual principal payments of $2.5 million which became due commencing
in July 1997 with respect to the 10 7/8% First Mortgage Notes have been
suspended as a result of the Chapter 11 filing. Exclusive of the 10 7/8% First
Mortgage Notes and the $10 million affiliate loan which are subject to
reorganization, total scheduled maturities of long-term debt during 1998 are
$11,000.

     CAPITAL EXPENDITURES AND OBLIGATORY INVESTMENTS

     Capital expenditures at the Sands during the three month period ended March
31, 1998 amounted to $1.4 million and management anticipates capital
expenditures during the remainder of 1998 will be approximately $9.2 million. In
addition to capital expenditures in the ordinary course of business totaling
approximately $2 million, capital expenditures during 1998 include approximately
$8.6 million of a $13.6 million, two-year capital expenditure program approved
by the Bankruptcy Court. Such plan consists of approximately $7.1 million for
rooms renovations and $6.5 million for the replacement of slot machines.

     The Sands is required by the New Jersey Casino Control Act to make certain
investments with the Casino Reinvestment Development Authority, a governmental
agency which administers the statutorily mandated investments made by casino
licensees. Deposit requirements for the first three months of 1998 totaled
$636,000 and are anticipated to be approximately $2.3 million during the
remainder of 1998.

     SUMMARY

     On January 5, 1998, Holdings, GB Property Funding and GBHC filed petitions
for relief under Chapter 11 of the United States Bankruptcy Code. Accordingly,
there is significant doubt about Holdings' ability to continue as a going
concern. Management is in the process of developing a reorganization plan that
will be submitted to the Bankruptcy Court and to the companies' creditors for
their approval. On May 11, 1998, the Bankruptcy Court extended the exclusive
period of the debtors to file a plan of reorganization for 90 days and, as such,
the exclusivity period expires as of August 10, 1998. As a result of the filing,
the debt service payment due in January 1998 was not made and the accrual of
interest on the 10 7/8% First Mortgage Notes and on affiliate loans for periods
subsequent to the filing has been suspended.

                                       23
<PAGE>
 
                               GB HOLDINGS, INC.
       (DEBTORS-IN-POSSESSION, WHOLLY OWNED BY PRATT CASINO CORPORATION)

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


RESULTS OF OPERATIONS

     GENERAL

     The Sands earned income from operations of $3.4 million during the three
month period ended March 31, 1998 compared to income from operations of $2.2
million reported for the three month period ended March 31, 1997. Operating
results during the first three months of 1998 were favorably impacted by
operating efficiencies and by management's ongoing effort to discontinue certain
marginally effective marketing programs. Net revenues declined for the three
month period to $55.6 million in 1998 from $63.2 million in 1997. However,
operating expenses also decreased by $8.8 million, most notably (i) marketing
and advertising costs which decreased by $3.8 million (24.3%) during the quarter
as a result of management's efforts to control costs while maintaining positive
gross operating profit and (ii) salaries and related benefits costs which
decreased by $1.7 million (7.6%).

     GAMING OPERATIONS

     The following table sets forth certain unaudited financial and operating
data relating to the Sands' operations:
<TABLE>
<CAPTION>
                                      THREE MONTHS ENDED
                                           MARCH 31,
                                      -------------------
                                        1998       1997
                                      --------   --------
                              (IN THOUSANDS, EXCEPT PERCENTAGES)
<S>                                   <C>        <C>
REVENUES:
 Slot machines                        $ 33,793   $ 38,000
 Table games                            16,953     19,491
 Other (1)                                 687        839
                                      --------   --------
 
  Total                               $ 51,433   $ 58,330
                                      ========   ========
 
SLOT MACHINES:
 Gross Wagering (Handle) (2)          $410,120   $454,190
                                      ========   ========
 
 Hold Percentages: (3, 4)
  Sands                                    8.2%       8.4%
  Atlantic City                            8.3%       8.4%
 
TABLE GAMES:
 Gross Wagering (Drop) (2)            $ 95,645   $131,044
                                      ========   ========
 
 Hold Percentages: (3, 4)
  Sands                                   17.7%      14.9%
  Atlantic City                           15.4%      15.7%
</TABLE>

                                       24
<PAGE>
 
                               GB HOLDINGS, INC.
       (DEBTORS-IN-POSSESSION, WHOLLY OWNED BY PRATT CASINO CORPORATION)

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


____________________________

(1)  Consists of revenues from poker and simulcast horse racing wagering.

(2)  Gross wagering consists of the total value of chips purchased for table
     games (excluding poker) and keno wagering (collectively, the "drop") and
     coins wagered in slot machines ("handle").

(3)  Casino revenues consist of the portion of gross wagering that a casino
     retains and, as a percentage of gross wagering, is referred to as the "hold
     percentage".

(4)  The Sands' hold percentages are reflected on an accrual basis. Comparable
     data for the Atlantic City gaming industry is not available; consequently,
     industry percentages have been calculated based on information available
     from the New Jersey Casino Control Commission.

     Although the quantitative impact on wagering of GBHC's filing for
protection under Chapter 11 can not be estimated, management believes that the
negative publicity resulting from the filing has had an adverse effect on patron
volume.

     Slot machine handle decreased $44.1 million (9.7%) during the three month
period ended March 31, 1998 compared with the same period of 1997. The Sands'
decrease in slot machine handle compares with an increases of 5.9% in handle for
all other Atlantic City casinos. As a result, the Sands' slot machine market
share (expressed as a percentage of the Atlantic City industry aggregate slot
machine handle) decreased to 5.2% during the first quarter of 1998 from 6%
during the same period of 1997. Gaming space and the number of slot machines at
the Sands has remained virtually unchanged since the first quarter of 1997.
Expansions of other Atlantic City casinos resulted in an increase of
approximately 108,000 square feet of gaming space and 2,100 additional slot
machines at March 31, 1998 compared to March 31, 1997. The below industry-wide
performance in handle experienced by the Sands is a result of competitive
pressures resulting from casino expansions and related marketing campaigns at
other properties as well as to management's efforts to control costs by reducing
"coin incentive programs" which directly impact slot handle.

     Table game drop at the Sands declined $35.4 million (27%) during the three
month period ended March 31, 1998 compared with the same period of 1997. The
Sands' decrease compares to an increase of 1% in table drop for all other
Atlantic City casinos during the same period. As a result, the Sands' table game
market share decreased to 5.3% during the three month period ended March 31,
1998 from 7.2% during the same period of 1997. The Sands' table game drop
decrease is attributable to declines in patron volume from the rated segment.
The decline in table game drop during the first quarter of 1998 also reflects
management's efforts to discontinue certain marginally effective promotional
activities directed toward less profitable market segments and to an 8% decrease
in the number of table games at the Sands.

                                       25
<PAGE>
 
                               GB HOLDINGS, INC.
       (DEBTORS-IN-POSSESSION, WHOLLY OWNED BY PRATT CASINO CORPORATION)

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


     REVENUES

     Casino revenues at the Sands, including poker and simulcast horse racing
wagering revenues, decreased by $6.9 million (11.8%) for the three month period
ended March 31, 1998 compared with the same period of 1997. Decreases in both
slot machine and table game wagering were partially offset by an improvement in
the table game hold percentage to 17.7% from 14.9%.

     Rooms revenue decreased $200,000 (8.9%) during the first quarter of 1998
compared to the same period of 1997. Such decrease was primarily due to a
decrease in occupancy levels partially offset by an increase in the average
daily rate charged on rooms. Food and beverage revenues decreased $2.3 million
(28.7%) during the three month period ended March 31,1998 compared with the
prior year period as a result of reduced patron volume reflecting the
curtailment in food and beverage-related promotional programs. Other revenues
decreased $88,000 (9.1%) during the three month period ended March 31, 1998
compared to the 1997 period as a result of replacing ongoing "review show" type
entertainment with less frequent "star show" entertainment.

     Promotional allowances represent the estimated value of goods and services
provided free of charge to casino customers under various marketing programs. As
a percentage of rooms, food and beverage and other revenues at the Sands, these
allowances decreased to 51.2%, during the three month period ended March 31,
1998 from 56.2%, during the three month period ended March 31, 1997. Such
decrease is primarily attributable to reductions in certain marketing programs
and other promotional activities.

     DEPARTMENTAL EXPENSES

     Casino expenses at the Sands decreased $7.3 million (14.8%) during the
three month period ended March 31, 1998 compared with 1997 reflecting the 11.8%
decrease in casino revenues. Such decrease has also resulted in a reduction in
the allocation of rooms, food and beverage and other expenses to casino expense.

     Rooms expense increased $162,000 (27.2%) during the three month period
ended March 31, 1998 compared to the same period of 1997. The increase results
from a lesser percentage of rooms being sold on a complimentary basis which has
reduced the allocation of room costs to the casino department. Food and beverage
expense did not change significantly during the three month period ended March
31, 1998 compared with the same period of 1997. Other expenses decreased by
$101,000 (19.1%) during the first quarter of 1998 compared to the 1997 period
due to cost savings with respect to theater entertainment.

                                       26
<PAGE>
 
                               GB HOLDINGS, INC.
       (DEBTORS-IN-POSSESSION, WHOLLY OWNED BY PRATT CASINO CORPORATION)

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


     GENERAL AND ADMINISTRATIVE

     General and administrative expenses decreased $624,000 (13.4%) during the
three month period ended March 31, 1998 compared to the same period of 1997
primarily due to decreases in payroll and related benefits and to a reduction in
equipment rentals.

     DEPRECIATION AND AMORTIZATION

     Depreciation and amortization expense for the first quarter of 1998
decreased by $975,000 (25.2%) compared to the same period during 1997 as a
significant portion of assets acquired with respect to the Sands' expansion in
1994 became fully depreciated.

     INTEREST

     Interest income increased $156,000 (41.9%) during the three month period
ended March 31, 1998 compared to the same period during 1997. The increase in
interest income results from an increase in interest earned on obligatory
investments. Such increase more than offset the decrease in interest earned on
affiliate advances, which is now being reserved. Interest earned on cash
balances accumulated as a result of the Chapter 11 filing (i.e. from not making
debt service payments) is reflected in the accompanying consolidated financial
statements as a reduction to reorganization costs.

     Interest expense decreased $5.6 million (95.4%) during the 1998 period
compared to the same period of the prior year. As discussed in Notes 3 and 6 to
Holdings' consolidated financial statements, GB Property Funding, Holdings, and
GBHC filed petitions for relief under Chapter 11 of the United States Bankruptcy
Code on January 5, 1998. As a result, the accrual of interest expense on the 10
7/8% First Mortgage Notes, the affiliate loan and other affiliate advances for
periods subsequent to the filing has been suspended. Had the accrual of such
interest expense not been suspended, interest expense for the three month period
ended March 31, 1998 would have been $5.8 million, an amount not significantly
different from the corresponding amount during the 1997 first quarter period.

     INCOME TAX BENEFIT

     Holdings' operations are included in GBCC's consolidated federal income tax
return and, for periods through December 31, 1996, were included in HCC's
consolidated federal income tax return. Pursuant to agreements between Holdings
and GBCC, Holdings' provision for federal income taxes is based on the amount of
tax which would have been provided if a separate return were filed.

     As of March 31, 1998, Holdings and its subsidiaries have net operating loss
carryforwards ("NOL's") totaling approximately $39 million, none of which expire
before the year 2009 for federal tax purposes and the year 2001 for state tax
purposes. Statement of Financial Accounting Standards No. 109, 

                                       27
<PAGE>
 
                               GB HOLDINGS, INC.
       (DEBTORS-IN-POSSESSION, WHOLLY OWNED BY PRATT CASINO CORPORATION)

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


"Accounting for Income Taxes" ("SFAS 109") requires that the tax benefit of
NOL's and deferred tax assets resulting from temporary differences be recorded
as an asset and, to the extent that management can not assess that the
utilization of all or a portion of such NOL's and deferred tax assets is more
likely than not, a valuation allowance should be recorded. Due to the continued
availability of NOL's originating in prior years for federal and state tax
purposes and the book and tax losses sustained in 1998 to date, management is
unable to determine that the realization of such asset is more likely than not
and, thus, has provided a valuation allowance for the entire deferred tax asset
at March 31, 1998.

     REORGANIZATION COSTS

     Reorganization costs include cost associated with Holdings' reorganization
under Chapter 11, including, among other things, professional fees, costs
associated with the termination of agreements and other administrative costs. As
noted previously, interest income on cash accumulated during the reorganization
is reflected as a reduction to reorganization costs ($83,000 for the quarter
ended March 31, 1998).

     YEAR 2000 COMPLIANCE

     Management believes that its information systems are Year 2000 compliant.

     INFLATION

     Management believes that in the near term, modest inflation, together with
increasing competition within the gaming industry for qualified and experienced
personnel, will continue to cause increases in operating expenses, particularly
labor and employee benefits costs.

     SEASONALITY

     Historically, the Sands' operations have been highly seasonal in nature,
with the peak activity occurring from May to September. Consequently, the
results of Holdings' operations for the first and fourth quarters are
traditionally less profitable than the other quarters of the fiscal year. In
addition, the Sands' operations may fluctuate significantly due to a number of
factors, including chance. Such seasonality and fluctuations may materially
affect Holdings' casino revenues and profitability.

                                       28
<PAGE>
 
                               GB HOLDINGS, INC.
       (DEBTORS-IN-POSSESSION, WHOLLY OWNED BY PRATT CASINO CORPORATION)

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


PART II:  OTHER INFORMATION
- ---------------------------

     A report on Form 8-K was filed on January 9, 1998 to report the filing on
January 5, 1998 of petitions for relief under Chapter 11 of the United States
Bankruptcy Code by Holdings, GB Property Funding and GBHC. The Registrants filed
their Annual Report on Form 10-K for the year ended December 31, 1997 with the
Securities and Exchange Commission on March 31, 1998.

SIGNATURES
- ----------

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

                                                       GB HOLDINGS, INC.
                                                  GB PROPERTY FUNDING CORP.
                                             -----------------------------------
                                                           Registrants

Date:  May 13, 1998                          By: /s/  Timothy A. Ebling
       ------------                              -------------------------------
                                                      Timothy A. Ebling
                                                 Executive Vice President, Chief
                                                 Financial Officer and Principal
                                                      Accounting Officer

                                       29

<TABLE> <S> <C>

<PAGE>
<ARTICLE> 5
<LEGEND>
THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM THE
FINANCIAL STATEMENTS OF GB PROPERTY FUNDING CORP. AND IS QUALIFIED IN ITS
ENTIRETY BY REFERENCE TO SUCH FINANCIAL STATEMENTS.
</LEGEND>
<CIK>  0000912906
<NAME>  GB PROPERTY FUNDING CORP.
<MULTIPLIER> 1,000
       
<S>                             <C>
<PERIOD-TYPE>                   3-MOS
<FISCAL-YEAR-END>                          DEC-31-1998
<PERIOD-START>                             JAN-01-1998
<PERIOD-END>                               MAR-31-1998
<CASH>                                               1
<SECURITIES>                                         0
<RECEIVABLES>                                        0
<ALLOWANCES>                                         0
<INVENTORY>                                          0
<CURRENT-ASSETS>                                     1
<PP&E>                                               0
<DEPRECIATION>                                       0
<TOTAL-ASSETS>                                 191,874
<CURRENT-LIABILITIES>                                0
<BONDS>                                        182,500
                                0
                                          0
<COMMON>                                             1
<OTHER-SE>                                           0
<TOTAL-LIABILITY-AND-EQUITY>                   191,874
<SALES>                                              0
<TOTAL-REVENUES>                                     0
<CGS>                                                0
<TOTAL-COSTS>                                        0
<OTHER-EXPENSES>                                     0
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                                   0
<INCOME-PRETAX>                                      0
<INCOME-TAX>                                         0
<INCOME-CONTINUING>                                  0
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                         0
<EPS-PRIMARY>                                        0
<EPS-DILUTED>                                        0
        

</TABLE>

<TABLE> <S> <C>

<PAGE>
<ARTICLE> 5
<LEGEND>
THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM THE
CONSOLIDATED FINANCIAL STATEMENTS OF GB HOLDINGS, INC. AND SUBSIDIARIES AND IS
QUALIFIED IN ITS ENTIRETY BY REFERENCE TO SUCH FINANCIAL STATEMENTS.
</LEGEND>
<CIK>  0000912926
<NAME>  GB HOLDINGS, INC.
<MULTIPLIER> 1,000
       
<S>                             <C>
<PERIOD-TYPE>                   3-MOS
<FISCAL-YEAR-END>                          DEC-31-1998
<PERIOD-START>                             JAN-01-1998
<PERIOD-END>                               MAR-31-1998
<CASH>                                          19,705
<SECURITIES>                                         0
<RECEIVABLES>                                   21,462
<ALLOWANCES>                                    13,834
<INVENTORY>                                      3,248
<CURRENT-ASSETS>                                33,554
<PP&E>                                         322,298
<DEPRECIATION>                                 175,340
<TOTAL-ASSETS>                                 192,640
<CURRENT-LIABILITIES>                           18,561
<BONDS>                                        192,915
                                0
                                          0
<COMMON>                                             1
<OTHER-SE>                                     (55,966)
<TOTAL-LIABILITY-AND-EQUITY>                   192,640
<SALES>                                              0
<TOTAL-REVENUES>                                55,613
<CGS>                                                0
<TOTAL-COSTS>                                   44,881
<OTHER-EXPENSES>                                 8,008
<LOSS-PROVISION>                                   349
<INTEREST-EXPENSE>                                (260)
<INCOME-PRETAX>                                  2,635
<INCOME-TAX>                                         0
<INCOME-CONTINUING>                              2,635
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                     2,635
<EPS-PRIMARY>                                        0
<EPS-DILUTED>                                        0
        

</TABLE>


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