TREASURE BAY GAMING & RESORTS INC
10-Q, 1999-11-16
MEMBERSHIP SPORTS & RECREATION CLUBS
Previous: DARLING INTERNATIONAL INC, 10-Q, 1999-11-16
Next: METASOLV SOFTWARE INC, 8-A12G, 1999-11-16





                         COMPANY IS NOT A SEC REGISTRANT
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549
                                    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 SEPTEMBER 30, 1999

         (     )  TRANSITION REPORT PURSUANT TO SECTION 13 OR 15 (d) OF THE
                                  SECURITIES EXCHANGE ACT OF 1934.

                                    Commission File Number 22-27770

                                 TREASURE BAY GAMING & RESORTS, INC.
                  (EXACT NAME OF REGISTRANT AS SPECIFIED IN ITS CHARTER)


                           Delaware                  64-0835173

           (State of Incorporation) (IRS Employer Identification No.)

                  1983 Beach Blvd., Biloxi, Mississippi                39531

                  (Address of principal executive office)
Shares of Common Stock outstanding at September 30, 1999:  10,000,000.
<PAGE>

<TABLE>
<CAPTION>
                        TREASURE BAY GAMING AND RESORTS, INC. AND SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEETS



<S>                                                          <C>                        <C>
                                                               Unaudited                 Audited
                                                               Sept. 30, 1999           Dec. 31, 1998
                                                             -------------------        -------------
CURRENT ASSETS
      Cash and cash equivalents                                          $2,580                 $5,014
      Restricted Cash                                                        58                     57
      Accounts receivable, net of allowance for doubtful
          accounts                                                        1,173                  2,680
      Inventories                                                           235                    412
      Prepaid expenses                                                      827                    697
                                                             -------------------       ----------------

       Total current assets                                               4,873                  8,860
                                                             -------------------       ----------------

      PROPERTY AND EQUIPMENT, net                                        49,188                 46,489
                                                             -------------------       ----------------

      OTHER ASSETS                                                          851                  1,077
                                                             -------------------       ----------------

                                                                        $54,912                $56,426
                                                             ===================       ================


LIABILITIES AND STOCKHOLDERS' EQUITY

      Accounts payable                                                   $2,095                 $3,586
      Accrued Salaries and benefits                                       1,873                  1,539
      Accrued Jackpots                                                      799                    893
      Accrued taxes payable                                               1,233                  1,796
      Other accrued expenses                                              1,057                  1,930
      Accrued Interest                                                      711                    679
      Current Portion LTD                                                 2,043                  1,627
                                                             -------------------       ----------------
      Total Current Liabilities                                           9,811                 12,050
                                                             -------------------       ----------------

      LONG-TERM DEBT                                                     44,257                 39,823

           Total liabilities                                             54,068                 51,873
                                                             -------------------       ----------------

STOCKHOLDERS' EQUITY
      Common stock, $.01 par value,  20,000,000 shares authorized,
        10,000,000 shares issued and outstanding                            100                    100
      Additional paid in capital                                         47,382                 47,382
      Accumulated deficit                                               (46,638)               (42,929)
                                                             -------------------       ----------------

         Total stockholders' equity                                        $844                 $4,553
                                                             -------------------       ----------------

           Total liabilities and stockholders' equity                   $54,912                $56,426
                                                             ===================       ================
</TABLE>
<PAGE>
<TABLE>
<CAPTION>

                TREASURE BAY GAMING & RESORTS, INC & SUBSIDIARIES
                       CONSOLIDATED STATEMENTS OF EARNINGS
                                   (unaudited)
                    (IN THOUSANDS, EXCEPT EARNINGS PER SHARE)

<S>                                    <C>                                      <C>
                                               Three Months Ended                         Nine Months Ended
                                      --------------------------------------    --------------------------------------
                                       September 30, 1999   September 30, 1998  September 30, 1999   September 30,
                                                                                                          1998
REVENUES:
   Casino                                        13,580              16,920               43,967               45,806
   Rooms                                            981               1,035                2,886                2,835
   Food and beverages                             2,993               3,173                8,787                8,497
   Other                                            362                 225                1,114                  699
                                      ------------------    ----------------    -----------------   ------------------
Gross Revenues                                   17,916              21,353               56,754               57,837
     Less:  Promotional allowances              (2,401)             (2,633)              (6,983)              (6,818)
                                      ------------------    ----------------    -----------------   ------------------
NET REVENUES                                     15,515              18,720               49,771               51,019
                                      ------------------    ----------------    -----------------   ------------------

COSTS AND EXPENSES:
   Casino                                         7,061               7,942               23,565               22,664
   Rooms                                            510                 548                1,593                1,486
   Food and beverages                             2,707               2,869                8,525                7,608
   General and administrative                     3,633               3,246               10,415               10,313
   Utilities                                        396                 402                1,081                1,048
   Depreciation and amortization                    411               1,003                2,516                2,929
   Other                                            225                 220                  668                  556
                                      ------------------    ----------------    -----------------   ------------------
       Total Operating Expenses                  14,943              16,230               48,363               46,604
                                      ------------------    ----------------    -----------------   ------------------
    Operating Income before
           Corporate Expense                        572               2,490                1,408                4,415
                                      ------------------    ----------------    -----------------   ------------------
      Corporate Expense                           (420)                (430)              (1,182)              (1,127)
                                      ------------------    ----------------    -----------------   ------------------
    Operating Income after Corporate               152                2,060                  226                3,288
                                      ------------------    ----------------    -----------------   ------------------


Other income/expense:
   Gain/loss sale off assets                       (66)                (18)                 (65)                   72
   Interest expense,                            (1,352)             (1,187)              (3,923)              (3,578)
   Other income, principally interest                 5                   6                   53                   35
                                      ------------------    ----------------    -----------------   ------------------
      Total other income (expense)              (1,413)             (1,199)              (3,935)              (3,471)

   Income/(loss) before provision for income
      Taxes and Extraordinary Items:            (1,261)                 861              (3,709)                (183)
   Provision for Income Tax                          0                   0                     0                   0
   Net Income/(loss)                           ($1,032)                 861             ($3,709)               ($183)
                                      =================    ================     =================   ==================

   Average common shares outstanding             10,000              10,000               10,000               10,000

   Income (loss) per common share               ($0.10)                $.01              ($0.37)               ($.00)
</TABLE>
<PAGE>


               TREASURE BAY GAMING & RESORTS, INC. AND SUBSIDIARY

                 CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY

 FOR THE YEARS ENDED DECEMBER 31, 1998(AUDITED)
 and the NINE MONTHS ENDED SEPTEMBER 30, 1999 (UNAUDITED)
<TABLE>


<S>                                                      <C>                      <C>            <C>             <C>
                                                                                          Additional
                                                                Common Stock           Paid-In     Accumulated
                                                          ----------------------
                                                              Shares      Amount        Capital        Deficit         Total
                                                                                  -------------- -------------- ---------------

BALANCE, December 31, 1998                                 10,000,000    100,000     47,382,000    (42,929,000)     4,553,000

Net loss for the Nine months ended Sept. 30, 1999                  0           0             0      (3,709,000)    (3,709,000)
                                                         ------------ ----------  -------------- -------------- ---------------
BALANCE,  September 30, 1999                               10,000,000   $100,000     $47,382,000    (46,638,000)    $ 844,000
                                                        ------------ ----------  -------------- -------------- ---------------
</TABLE>
<PAGE>


              TREASURE BAY GAMING & RESORTS, INC. AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
      For the Nine Month Period Ended September 30, 1999 and the Year Ended
                                December 31, 1998
<TABLE>
<S>                                                                   <C>                            <C>
                                                                           (Unaudited)
                                                                          Nine Months Ended               (Audited)
                                                                          September 30,                  December 31,
                                                                              1999                           1998
                                                                       --------------------           -------------------
Cash Flows from Operating Activities:
        Net income  (loss)                                                     $   (3,709)                     $ (2,358)
        Adjustments to reconcile net loss to net cash used
              in operating activities:
              Depreciation and amortization                                          2,516                         3,968
              Accretion of discount on first mortgage notes payable                    144                           232
              (Decrease) Increase in receivables                                     1,507                       (1,657)
              (Decrease) Increase in inventories                                       177                         (141)
              (Decrease) Increase in prepaid expense                                 (129)                          (82)
              (Increase) Decrease in other Assets                                      226                         (662)
              (Decrease) in liabilities not subj. to compromise                    (2,655)                         2,183
              Net (gain) loss on disposal of assets                                   (65)                          (64)
                                                                       --------------------           -------------------
              Total adjustments                                                    (1,988)                         1,419

Cash Flows from Investing Activities:
        Purchases of property and equipment                                        (5,150)                       (2,879)

        Proceeds from sale of assets, net of transaction costs                          33                          200
                                                                       --------------------           ------------------
Net cash used in investing activities                                              (5,117)                       (2,679)

Cash Flows from Financing Activities:
        Proceeds from issuance of notes payable                                      5,756                         2,638
        Repayments of notes payable                                                (1,084)                        (2,194)
        Proceeds from sale of capital stock                                              0                             0
                                                                       --------------------           -------------------
Net cash provided by financing activities                                            4,672                           444

Net increase in cash and cash equivalents                                          (2,433)                         (816)
Cash and Cash equivalents, at beginning of period                                    5,071                         5,887
                                                                       ====================           ===================
Cash and cash equivalents, at end of period                                          2,638                         5,071
                                                                       ====================           ===================
</TABLE>

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

             TREASURE BAY CASINO & RESORTS, INC. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (UNAUDITED)

NOTE 1.   ORGANIZATIONAL STRUCTURE AND BASIS OF PRESENTATION:

The  accompanying   unaudited  consolidated  financial  statements  include  the
accounts  of  Treasure  Bay  Gaming &  Resorts,  Inc.,  a  Delaware  corporation
incorporated  in August 1993, and its  wholly-owned  subsidiaries,  Treasure Bay
Corp.  ("TBC,  a Mississippi  corporation  incorporated  in February  1993,  and
Shoreline  Development  Inc. a corporation  assumed  through the  reorganization
process.  The Company was organized to develop,  own and operate  casinos in the
State of  Mississippi  and other  emerging  gaming  jurisdictions.  The  Company
currently  owns  and  operates  a casino  in  Biloxi,  Mississippi  and is under
agreement to manage Casinos in Aruba and U.S. Virgin Island.

The accompanying  interim  unaudited  condensed  financial  statements have been
prepared in accordance with generally accepted accounting principles for interim
financial  information  and with the  instructions to Form 10Q and Article 10 of
Regulation S-X. They should be read in conjunction with the audited Shareholders
report for the years ended December 31, 1998, 1997, and 1996. Therefore, they do
not include all of the  information  and notes  required by  generally  accepted
accounting  principles for complete financial  statements.  Management  believes
that all  adjustments,  necessary for a fair  presentation  have been  included.
Operating  results  for  the  nine-months  ended  September  30,  1999  are  not
necessarily  indicative  of the results that can be expected for the fiscal year
ended December 31, 1999.

August 8, 1997,  Treasure Bay Gaming & Resorts,  Inc. (the  "Company")  received
confirmation  of its  reorganization  plan that was filed  February 6, 1997. The
company had been operating as a debtor-in-possession since November 18, 1994.


The approved plan provided that all  outstanding  Securities  would be canceled,
annulled and extinguished. New Notes and Common Stock shall be issued. Except as
provided in the  Confirmation  Order the plan  discharged  the Company  from all
claims or debts that arose before the bankruptcy date. The new equity investor's
contribution was be $9,000,000 of new value in the form of cash and real estate.
This gave the new  investors  ninety  (90%) of the  Company's  new stock.  First
Mortgage Trust surrendered all of the old notes and were issued new notes in the
amount of  $27,250,000  and ten (10%) of the issued common stock.  An additional
note  for   $2,250,000.00  for  working  capital  was  issued  for  a  total  of
$29,250,000.


Note 2.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Use of Estimates
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 the  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.


Fair Value of Financial Instruments
Cash  Equivalents,  Receivable  and  Accounts  Payable  -  The  carrying  amount
approximates fair value because of the short maturity of these instruments.

Income Taxes
The Company has filed  consolidated  Federal and Mississippi tax returns for the
period  from  inception  through  December  31,  1993,  and for the years  ended
December 31, 1994, 1995, 1996, 1997, and 1998.

The Company has adopted the  provisions  of Statement  of  Financial  Accounting
Standards (FAS) No. 109,  "Accounting for Income Taxes",  which requires,  among
other things,  that deferred tax assets and  liabilities  be recorded  using the
liability  method,  and that  deferred  tax  assets be  recognized,  subject  to
appropriate reserves for realization.

The Company  expects to have a net operating loss  carry-forward  for income tax
purposes  totaling  approximately $73 million which will begin expiring in 2008.
No net tax  benefit for the losses has been  recorded.  The  deferred  tax asset
resulting  from  differences  in the timing of the deduction of asset  valuation
provisions and the  capitalization  and amortization of preopening  expenses for
income tax purposes  account for  substantially  all of the differences  between
book and taxable income.

Earnings Per Share
In February 1997, the Financial  Accounting  Standards Board issued Statement of
Financial  Accounting Standards No. 128, "Earnings per Share." This replaced the
calculation  of  primary  and fully  diluted  earnings  per share with basic and
diluted  earnings  per share.  Basic  earnings  per share  excludes  any diluted
effects of options,  warrants and convertible  securities.  The Company does not
currently have any warrants,  options or  convertible  securities all such items
were  nullified and void as part of the  restructuring  plan. For the periods of
the Earnings per common  share was  determined  by dividing net earnings for the
period.  The Earnings Per Share  calculation for the nine months ended September
30, 1999, is based on the shares outstanding at that time

Litigation and Contingencies
The Company adheres to FAS No. 5, "Accounting for Contingencies," concerning the
recording of liabilities for pending litigation.

Casino Revenues and Complimentaries
In accordance  with  prevailing  industry  practice,  the Company  recognizes as
casino  revenues  the net win from gaming  activities,  which is the  difference
between  gaming wins and  losses.  Revenues  include the retail  value of rooms,
food,  beverage,  and other goods and  services  provided to  customers  without
charge. Such amounts are then deducted as promotional allowances.

Corporate Expenses
Corporate expenses primarily include legal, audit,  professional  services,  and
payroll associated with executive administration.

Consolidated Statement of Cash Flows
The following supplemental  disclosures are provided as part of the consolidated
statement of cash flows.

Accounting Standard
The Financial Accounting Standards Board has issued FAS No. 121, "Accounting for
the Impairment of Long-Lived  Assets and  Long-Lived  Assets to be Disposed Of",
effective for fiscal years beginning after December 15, 1995. Generally, FAS No.
121  requires  that  long-lived  assets that are expected to be held and used in
operations be reported at the lower of cost or fair value.  Long-lived assets to
be disposed of are to be reported at the lower of carrying  amount or fair value
less cost to sell. The Company has employed the  methodology  prescribed by this
standard in evaluating the carrying amounts of its long-lived assets.

Risk Factors
Certain  risk factors  have been  identified  by the Company that may impact its
ability to achieve  ongoing  successful  operations.  Such  factors  include the
following:

Ability to Service Debt  Obligations - The Company has  significant  outstanding
indebtedness  as of September 30, 1999.  Incremental  future  borrowings  may be
necessary to continue successful operations.

Competition -  Competition  on the Gulf Coast is expected to increase as new and
current casino operators  expand their  facilities.  Imperial  Palace,  Biloxi's
first Las Vegas Casino  opened in December  1997.  Beau  Rivage,  an even larger
competitor, opened in March 1999. Many of the Company's competitors have greater
financial resources than the Company.

Licensing  Risk - The Company is  required,  in order to operate its casino,  to
maintain  certain gaming  licenses from the State of  Mississippi.  In addition,
directors  and  certain  stockholders,  officers  and  other key  employees  are
required  to maintain  their  suitability  to own and  operate a casino,  and in
certain cases will be required to maintain their gaming licenses. The failure of
the  Company  or  certain  of the above  referenced  individuals  to retain  the
necessary  licenses or finding of  unsuitability  would have a material  adverse
impact on the Company.  The current casino  operator's  license is valid through
April 2000.

Proposed  Gaming  Referendum-Anti-gaming  interests  have  proposed a  statewide
referendum intended to abolish legalized gaming in the state of Mississippi. The
latest version of that referendum has been dropped,  however,  no assurances can
be that future referendums will not be passed.

Severe  Weather  - A  hurricane,  flood  or other  severe  weather  could  cause
significant  physical  damage to the Company's  casino and on-shore  facilities,
which  could  result in  service  interruption  and  reduction  in the number of
potential customers traveling to the Company's casino market, which could have a
material  adverse impact on the Company's  operating  results.  On September 25,
1998,  the Company  suspended  operations due to Hurricane  Georges.  The Casino
remained  closed  until  October  10,  1998,  and  had an  estimated  impact  of
$2,000,000.00 on the companies  operating income for the year ended December 31,
1998.


PROPERTY AND EQUIPMENT:
Property and equipment consists of the following as of:
<TABLE>
<S>                                                               <C>                <C>
                                                                  Sept. 30,          December 31,
                                                                      1999                1998
       Land                                                       $ 19,044               19,044
       Casino barge, buildings and improvements                     40,289               37,147
       Leasehold acquisition costs                                  19,548               19,548
       Furniture, fixtures and equipment                            25,637               23,571

                                                                   104,518              100,100
       Less:  Accumulated depreciation and amortization            (20,329)             (18,621)
              Valuation reserve                                    (35,000)             (35,000)

                  Total property and equipment, net               $ 49,189             $ 46,489
</TABLE>


In accordance  with FAS No. 121 (see Note 3), the Company  established  reserves
during  1994 to  reduce  the  value  of its  casino  facilities  to the  current
estimated  fair value.  The Treasure  Bay Biloxi  casino was written down to the
lower of cost or market value.  This resulted in a $35,000,000  charge to income
for  Treasure Bay Biloxi for the year ended  December 31, 1994.  The numbers for
the land have been adjusted to reflect the corrected costs.

LONG-TERM DEBT:
Long-term debt,  including capital lease obligations  consists of First Mortgage
Notes and other notes  payable  secured by  furniture  and  fixtures.  The First
Mortgage  Notes  are  balloon  notes  payable  in full on August  1,  2006.  The
Indenture  requires  quarterly  interest due at 12%, but has imputed interest at
13.5%. The vessel,  hotel, and other furniture,  fixtures,  and equipment secure
the Notes. The Indenture requires compliance with many debt covenants, including
among other restrictions, the Company must retain a consolidated net worth of at
least  $3,000,000,  and numerous  restrictions on borrowings.  As of the quarter
ended  September 30, 1999, the Company has dropped below the  $3,000,000  equity
threshold.  This is the second consecutive  quarter that the equity is less than
$3,000,000.  The Indenture requires that the Company shall, made an irrevocable,
unconditional  offer to all the Holders of Notes to purchase  $3,000,000  of the
Notes, at 100% of the Principal  amount plus accrued  interest.  In addition the
Company has failed to meet the fixed coverages ratio for the quarter ended as of
September  30,  1999.  Although  the  Company  is in  default  with on these two
covenants,  the  majority  bondholder  has  agreed  not to  exercisethe  default
provisions of the indenture  through January 31, 2000. The Company is current on
all payment to the Noteholders.

The Company's ability to service its debt will depend on its future performance,
which will be affected by many factors including; prevailing economic conditions
and business, which are beyond the Company's control.

Other Long-Term Debt
The Company has accrued  deferred  rent to normalize  the annual lease  payments
over the initial term of the lease plus the first two renewal periods.

OPERATING LEASES:
The Company  conducts  certain  operations on leased property and leases certain
equipment and machinery. The Company's operating leases, including the Company's
property leases, are executor contracts.

PLAN OF REORGANIZATION:
On May 10, 1995, the Company filed a Plan of Reorganization (the "Reorganization
Plan") for consideration by creditors.  Subsequently,  the Company filed a First
and a Second Amended Plan of  Reorganization  on July 28, 1995, and November 13,
1995, respectively.  The original plan was denied confirmation by the bankruptcy
court in October 1996.  Subsequent to denying the plan the Judge recused himself
from the case and the case was transferred to a different Judge.

On February 6,1997, the Company filed the Amended  Disclosure  statement for the
"Amended Joint Plan of  Reorganization  of Treasure Bay and First Trust National
Association as Indenture  Trustee." This plan  represented an agreement  between
Treasure  Bay,  the First  Mortgage  Noteholders,  and the  Unsecured  Creditors
Committee of Treasure Bay. The plan anticipated a $9,000,000  equity infusion of
cash and property in return for 90% of the new common  stock in the  reorganized
company with the Noteholders obtaining the remaining 10% equity.

The reorganization  plan was confirmed on August 8, 1997. In accordance with the
reorganization plan, all accounting entries have been made.


              TREASURE BAY CASINO & RESORTS, INC. AND SUBSIDIARIES
                MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                       CONDITION AND RESULTS OF OPERATIONS


This Quarterly  report contains  forward-looking  statements about the business.
The actual results could differ  materially  from those  indicated by the by the
forward  looking  statements.   The  following  discussion  should  be  read  in
conjunction with and is qualified in its entirety by, the unaudited Consolidated
Financial Statements and the Notes thereto included elsewhere in this report.

General Overview
The Company develops, constructs and manages land-based and dockside casinos and
related amenities.  The Company is currently operating as a single site facility
in Biloxi,  Mississippi.  On  December 2, 1998,  the  Company  received a gaming
license in St.  Croix,  U.S.  Virgin  Islands.  The Company  has entered  into a
management  agreement to help in the  construction  and managing of a St. Croix,
casino for Grapetree Shores.  The Casino Divi Carina Bay is scheduled to open in
December 1999.  Grapetree Shores is owned by the managing partner of the primary
holder of the  Company's  First  Mortgage  Notes (see Note 5). In addition,  the
Company is managing a Alahambra  Casino,  in Aruba for Divi  Resorts,  a company
owned by the Grapetree Shores.

The Company has a limited  operating  history that may not be  indicative of the
Company's future performance.  Additionally,  comparison of results from year to
year may not be  meaningful  due to changes in the local gaming  markets and the
sale of the Tunica  facility in 1995.  Treasure Bay  contemplates  expanding its
existing operation and establishing additional gaming operations.

RESULTS OF OPERATIONS
THREE  MONTHS  ENDED  SEPTEMBER  30,  1999  COMPARED TO THE THREE  MONTHS  ENDED
SEPTEMBER 30, 1998.

Revenues:
The Company  generated $15.5 million in net operating  revenues during the three
months  ended  September  30, 1999  compared to $18.7 for the three months ended
September 30, 1998, an decrease of 17%. Decreases  occurred in the casino,  food
and beverage, and hotel operations.

The gross  casino  revenue  dropped to $13.5  million and $4.4  million in gross
hotel,  food,  beverage,  retail and other revenue during the three months ended
September 30, 1999.  Compared to the three months ended September 30, 1998, when
the  Company  generated  $ 16.9  million in casino  revenue and $ 4.4 million in
gross hotel, food, beverage, retail and other revenue.

Costs and Expenses:
Overall operating costs before corporate  expenses were $14.9 million during the
three months ended  September  30, 1999,  compared to $16.2 million in the three
months ended  September 30, 1998.  The decrease in the operating cost is because
of the decrease in business  levels and an adjustment to  depreciation  expense.
During the three months ended September 30, 1999, the Company made an adjustment
for depreciation that had been over-expensed in prior quarters.

Total Casino  expenses  decreased from $7.9 million in 1998, to $7.1 million for
the three months ended  September  30, 1999.  The decrease is  attributed to the
reduction in overall business levels.

The food and  beverage  expenses  were $2.7  million for the three  months ended
September  30,  1999,  compared  to $2.9  million  for the  three  months  ended
September 30, 1998.  Although the expenses  have  decreased in the quarter ended
September 30, 1999, the profit margin remains consistent with the prior year.

The Company's  general and  administrative  expenses,  utilities,  depreciation,
lease, and other expenses were $4.6 million for the three months ended September
30, 1999  compared to the $4.9 million for the three months ended  September 30,
1998.  The  reduction  is  primarily  due  to the  adjustment  made  to  correct
overstated depreciation expense.

Other:
Interest  expense  increased  by $165,000 to $1.4  million for the three  months
ended  September  30,  1999.  The  increase  is due to  additional  indebtedness
incurred by the Company during 1998 and 1999.

Capital resources, capital spending, and liquidity:
As of September 30, 1999,  the Company had $2.6 million in  non-restricted  cash
and cash  equivalents.  The decrease of approximately  $2.4 million is primarily
attributed to operating  results being lower than  anticipated and the increased
interest cost.

As of September 30, 1999,  the Company's  long-term debt included First Mortgage
Notes that are balloon  notes  payable in full on August 1, 2006.  The Indenture
requires  quarterly  interest due at 12%, but has imputed interest at 13.5%. The
vessel,  hotel, and other furniture,  fixtures,  and equipment secure the Notes.
The Indenture  requires  compliance  with many debt  covenants,  including among
other restrictions, the Company must retain a consolidated net worth of at least
$3,000,000,  and numerous restrictions on borrowings.  The Company is in default
on two of the convents.  As of the quarter ended September 30, 1999, the Company
has dropped below the  $3,000,000  equity  threshold for the second  consecutive
quarter. In addition to the default in the equity covenant the Company is not in
compliance with its Fixed Coverage's  Ratio. The majority  bondholder has agreed
not to exercise the default  provisions  of the  indenture  through  January 31,
2000.


RESULTS OF OPERATIONS
NINE MONTHS ENDED SEPTEMBER 30, 1999 COMPARED TO THE NINE MONTHS ENDED SEPTEMBER
30, 1998.

Revenues:
The Company  generated  $49.8 million in net operating  revenues during the nine
months  ended  September  30, 1999  compared to $51.0 for the nine months  ended
September 30, 1998, an increase of 2%. All of the major revenue producing venues
had decreases in revenues during the nine months ended September 30, 1999.

The gross casino  revenue  decreased to $44.0 million and $12.8 million in gross
hotel,  food,  beverage,  retail and other revenue  during the nine months ended
September 30, 1999. During the nine months ended September 30, 1998, the Company
generated $ 45.8  million in casino  revenue and $ 12.0  million in gross hotel,
food, beverage, retail and other revenue.

Promotional  allowances  are the  estimated  value  of the  complimentary  food,
beverages,  hotel rooms and other goods and services  given to casino  customers
under various marketing programs.  The value of these items are deducted against
gross revenue in accordance with generally accepted accounting  principals.  The
cost of  promotional  allowances  increased  to $6.9 million for the nine months
ended  September 30, 1999,  compared to $6.8 for the nine months ended September
30,  1998.  The  increase is  primarily a result of the  increase in the quarter
ended March 31, 1999.

Costs and Expenses:
Overall operating costs before corporate  expenses were $48.3 million during the
nine months  ended  September  30, 1999,  compared to $46.6  million in the nine
months ended September 30, 1998. The Company had increases in payroll  primarily
due to the changes in the labor market. The Company has had to pay premium wages
and  incur  the  cost of  using  temporary  services  to meet  the  needs of our
customers.

Total Casino expenses increased from $22.6 million in 1998, to $23.6 million for
the nine months ended  September 30, 1999.  The increase is primarily due to the
increase in promotional expenses and the increase payroll costs. In an effort to
offset ongoing  casino  construction  and  anticipated  competition  the Company
launched several innovative marketing programs.

The food and  beverage  expenses  were $ 8.5 million  for the nine months  ended
September 30, 1999, compared to $7.6 million for the nine months ended September
30, 1998. The increase is primarily related to increased costs of goods sold and
increased  labor costs and to the costs expensed when opening the new brewpub in
the Casino.

The Company's  general and  administrative  expenses,  utilities,  depreciation,
lease, and other expenses were $14.7 million for the nine months ended September
30, 1999 compared to the $14.8  million for the nine months ended  September 30,
1998. The decrease is primarily due to the adjustment in depreciation expense.

Other:
Interest expense increased by $345,000 to $3.9 million for the nine months ended
September 30, 1999. The increase is due to additional  indebtedness  incurred by
the Company during 1998 and 1999.

Capital resources, capital spending, and liquidity:
The Company expects that future borrowings may be necessary to fund current debt
service  and working  capital.  The  Company's  ability to service its debt will
depend  on its  future  performance,  which  will be  affected  by many  factors
including;  prevailing  economic  conditions and business,  which are beyond the
Company's control.

Hurricane Georges:
On September 25, 1998,  the  Mississippi  Gaming  Commission  required all Coast
casinos  to close  gaming  operations  to prepare  for  Hurricane  Georges.  The
hurricane  caused  water and wind  damage to the casino and hotel.  The  Company
maintains  property,  liability,  and  business  interruption  insurance to help
offset the costs of hurricane damages.  The Company estimates that the operating
loss resulting from the hurricane was $2 million.

Earning Per Common Share and Net Earnings:
The Company  incurred a net loss of $3.7 million  during the nine months  period
ended  September  30, 1999,  compared to a net loss of $ 0.1 million  during the
nine months period ended September 30, 1998.

Year 2000
The Company is  continually  evaluating  and resolving  any  potential  problems
associated  with the Year 2000. The Year 2000 problem  exists  because  computer
applications were historically  designed to use two digit fields instead of four
to designate a year,  and date  sensitive  systems may not properly  account for
2000, which could result in miscalculations or system failures.  The Company has
established  a  Year  2000  team  composed  of  members  of  the  management  in
conjunction with the management  information department to identify and evaluate
Year 2000 issues, with respect to the Company's information systems,  suppliers,
and facilities.  The Company has already updated its financial  reporting,  cage
and table games and slot tracking system,  payroll processing systems,  and most
of its hardware to be Year 2000 compatible.

Given the inherent risks for a project such as this and the resources  required,
the timing and costs involved could differ  materially from those anticipated by
the Company.  There can be no assurances that these assumptions are correct, the
projects  will be  completed on schedule,  or within  budget and actual  results
could  differ  materially.  Any  failure  of third  party  systems  could have a
material adverse affect on the Company.

Inflation
The Company believes the increased competition in the local market will continue
to cause increases in operating expenses, particularly labor cost.


TREASURE BAY CASINO & RESORTS, INC. AND SUBSIDIARIES
PART II
                                OTHER INFORMATION

ITEM 1. LEGAL PROCEEDINGS

Litigation

As a result of the  bankruptcy  filing,  all legal  proceedings  with respect to
prepetition  claims  against the Company was  automatically  stayed  pursuant to
Section 362 of the U. S. Bankruptcy Code.

ITEM 2 - CHANGES INS SECURITIES - None

ITEM 3. - DEFAULTS UPON SENIOR SECURITIES - None

ITEM 4. - SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS- None

ITEM 5. - OTHER INFORMATION - None

ITEM 6- EXHIBITS AND REPORTS ON FORM 8-K
(a) No reports on Form 8-k were filed  during the quarter  ended  September  30,
1999.

<PAGE>
                                   SIGNATURES

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

TREASURE BAY GAMING & RESORTS, INC.

By     /S/ LEE ANN HUNTER
     -------------------------
          LEE ANN HUNTER
     Director of Finance

Dated:   September  30, 1999


<TABLE> <S> <C>


<ARTICLE>                     5





<S>                             <C>
<PERIOD-TYPE>                   9-MOS
<FISCAL-YEAR-END>         Dec-31-1999
<PERIOD-END>              Sep-30-1999
<CASH>                          2,580
<SECURITIES>                        0
<RECEIVABLES>                   1,173
<ALLOWANCES>                        0
<INVENTORY>                       235
<CURRENT-ASSETS>                4,873
<PP&E>                         69,518
<DEPRECIATION>                 20,330
<TOTAL-ASSETS>                 54,912
<CURRENT-LIABILITIES>           9,811
<BONDS>                        27,250
               0
                         0
<COMMON>                          100
<OTHER-SE>                        844
<TOTAL-LIABILITY-AND-EQUITY>   54,912
<SALES>                             0
<TOTAL-REVENUES>               56,454
<CGS>                               0
<TOTAL-COSTS>                  48,363
<OTHER-EXPENSES>                1,182
<LOSS-PROVISION>                    0
<INTEREST-EXPENSE>              3,923
<INCOME-PRETAX>                (3,709)
<INCOME-TAX>                        0
<INCOME-CONTINUING>                 0
<DISCONTINUED>                      0
<EXTRAORDINARY>                     0
<CHANGES>                           0
<NET-INCOME>                   (3,709)
<EPS-BASIC>                   (0.04)
<EPS-DILUTED>                   (0.04)


</TABLE>


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