Hotel Online  Special Report
.


advertisement



..
The Reorganized Trump Entertainment Resorts, Inc. Reports 2nd Qtr 2006
Net Loss of $4.9 million; Trump Taj Mahal Adding New 800-room Hotel Tower 
.
ATLANTIC CITY, N.J. - Aug. 1, 2006 -- Trump Entertainment Resorts, Inc. (the "Company") (NASDAQ NMS: TRMP) today reported its operating results for the second quarter and six months ended June 30, 2006. The Company's loss from continuing operations was ($4.9) million or ($0.16) per share for the quarter ended June 30, 2006 and ($14.7) million or ($0.48) per share for the six months ended June 30, 2006. As a result of the Company's reorganization completed on May 20, 2005 and the application of fresh-start accounting principles, the financial results for 2005 are presented separately for the Predecessor Company (through May 19, 2005) and the Reorganized Company (period from May 20, 2005 through June 30, 2005). As such, the financial statements for the quarter and six months ended June 30, 2006 are not comparable to the results for a similar period in 2005, except for the purpose of comparing property level operating performance as discussed herein. A summary of results follows: 
 
                                                          Predecessor
                                  Reorganized Company        Company
                              --------------------------- ------------
                                                            For the 
                                           For the Period  Period From
                              Three Months  From May 20,    April 1, 
                               Ended June   2005 Through  2005 Through
                                30, 2006   June 30, 2005  May 19, 2005
                              ------------ -------------- ------------
                               (unaudited)   (unaudited)  (unaudited)

(in millions except share and per share data)

Net revenues                  $     256.0  $       115.9  $     130.2
Income from operations               24.4            3.4         41.9
Adjusted EBITDA                      44.4           19.4         23.3
(Loss) income from continuing
 operations                          (4.9)          (8.9)         9.6
Income from discontinued
 operations                             -            1.3        117.3
Extraordinary gain on
 extinguishment of debt                 -              -        196.9
Net (loss) income                    (4.9)          (7.6)       323.8
Basic share data
 Continuing operations        $     (0.16) $       (0.29) $      0.32
 Discontinued operations                -           0.04         3.92
 Extraordinary gain on
  extinguishment of debt                -              -         6.59
                              ------------ -------------- ------------
Basic net (loss) Income per
 share                        $     (0.16) $       (0.25) $     10.83
                              ============ ============== ============
Diluted share data
 Continuing operations        $     (0.16) $       (0.29) $      0.22
 Discontinued operations                -           0.04         2.68
 Extraordinary gain on
  extinguishment of debt                -              -         4.49
                              ------------ -------------- ------------
Diluted net (loss) income per
 share                        $     (0.16) $       (0.25) $      7.39
                              ============ ============== ============
Weighted average shares
 outstanding:
 Basic                         30,986,181     30,520,249   29,904,764
 Diluted                       30,986,181     30,520,249   43,823,487

                                                          Predecessor
                                  Reorganized Company        Company
                              --------------------------- ------------
                                                             For the 
                                          For the Period   Period From
                              Six Months   From May 20,     January 1,
                              Ended June   2005 Through   2005 Through
                               30, 2006    June 30, 2005  May 19, 2005
                              ------------ -------------- ------------
                              (unaudited)   (unaudited)   (unaudited)

(in millions except share and per share data)

Net revenues                  $     493.6  $       115.9  $     364.4
Income from operations               42.7            3.4         50.8
Adjusted EBITDA                      81.6           19.4         61.2
(Loss) from continuing 
 operations                         (14.7)          (8.9)       (37.3)
Income from discontinued 
 operations                             -            1.3        118.7
Extraordinary gain on 
 extinguishment of debt                 -               -       196.9
Net (loss) income                   (14.7)          (7.6)       278.4
Basic and diluted share data 
 Continuing operations        $     (0.48) $       (0.29) $     (1.25)
 Discontinued operations                -           0.04         3.97
 Extraordinary gain on 
  extinguishment of debt                -              -         6.59
                              ------------ -------------- ------------
Basic and diluted net (loss)
 income per share             $     (0.48) $       (0.25) $      9.31
                              ============ ============== ============
Weighted average shares
 outstanding:
 Basic and diluted             30,857,259     30,520,249   29,904,764

Adjusted EBITDA is income (loss) from operations excluding reorganization expenses and related costs, development costs, expense of ten year warrants and stock compensation. The Company is presenting Adjusted EBITDA in 2006 to highlight differences that exist between the Company and its predecessor due to the reorganization of the Company and new accounting pronouncements. EBITDA and Adjusted EBITDA are not Generally Accepted Accounting Principles ("GAAP") measurements, but are commonly used in the gaming industry as measures of performance and as a basis for valuation of gaming companies. Refer to the selected financial information accompanying this press release for a reconciliation of income (loss) from operations to Adjusted EBITDA. 

For purposes of comparing operating performance we have combined the 2005 results for the Predecessor Company and the Reorganized Company data for the three and six month periods ended June 30, 2005, as we believe it provides the best comparison for the respective periods. The Company reported Adjusted EBITDA of $44.4 million on net revenues of $256.0 million in the second quarter of 2006 compared to Adjusted EBITDA of $42.7 million in 2005 on net revenues of $246.1 million for the Predecessor Company and the Reorganized Company combined in the second quarter of 2005. Before corporate and other expenses, our three operating properties reported Adjusted EBITDA of $50.5 million in the second quarter of 2006 compared to Adjusted EBITDA of $46.9 million in 2005 for the Predecessor Company and the Reorganized Company. 

Mark Juliano, the Company's Chief Operating Officer, commented, "As a Company, we are continuing to alter our marketing programs and operations to focus on growing revenue profitability, and we believe the changes have produced significant results in both reaching higher value customers and eliminating much of our unprofitable business. During the second quarter, net revenues grew at the Taj Mahal and remained stable to slightly decreased at the Plaza and the Marina, as we experienced property level flow through of $3.6 million in adjusted EBITDA on incremental net revenue of $9.9 million resulting in a 60 basis point increase in property level adjusted EBITDA margins. 

In the first half of the year we were able to increase cash room revenues by $3.6 million, a 44.0% increase over last year. Going forward, we are focused on adjusting our offers to mid-tier customers to continue to increase our occupancy and redemption rates, and we believe our upcoming technology upgrades will give us the tools to successfully accomplish this goal. We believe that the completion of our Company-wide data warehouse and the implementation of a hotel yield management system in the third quarter will provide the necessary infrastructure to improve net revenues and EBITDA across all three of our properties. 

The trends were positive at all three properties as the second quarter ended. It is unfortunate that the state-imposed casino shutdown briefly halted that momentum. We estimate the Company-wide impact of this action will cause our net revenue in July to be approximately 6.0% less than July 2005. We are hopeful that legislative action will prevent this type of closure from happening again." 

The Company reported corporate and other costs of $8.8 million for the second quarter of 2006 compared to $4.6 million in 2005. 

Comparable corporate and other costs for the second quarter of 2005 are before consideration of reorganization costs of $50.5 million and $8.0 million for 10 year warrants issued to Mr. Trump in connection with a services agreement. The increase of $4.2 million in corporate and other costs to $8.8 million in the second quarter of 2006 is a result of $1.4 million in expense related to stock based compensation, increased legal expenses and development costs of $1.9 million and $0.9 million for other corporate expenses. 

In addition to the above mentioned items, as a result of our reorganization effective in May 2005, the comparability of our operating results from continuing operations for the second quarter ended June 2006 versus the second quarter ended June 30, 2005 were impacted by the following items: 

1. Overall interest expense decreased $13.9 million from $46.5 million for the quarter ended June 30, 2005 to $32.6 million for the quarter ended June 30, 2006, due to the decreased debt levels and interest rates. 
2. Subsequent to our reorganization, we recorded a minority interest benefit related to our continuing operations of, $1.7 million for the three months ended June 30, 2006 compared to $2.7 million for the period from May 20, 2005 through June 30, 2005, respectively. 
3. Depreciation expense decreased $1.5 million for the three month period ended June 30, 2006 compared to the period ended June 30, 2005 due to the write-down of net fixed assets during 2005 to reflect fresh-start accounting. 

James B. Perry, Chief Executive Officer and President, added, "I believe that we have made significant progress in the turnaround of our business during the year I have served as the Company's CEO. As we indicated last year, such a turnaround requires at least an 18-month to two-year process, necessitating the continued diligence of our management team and employees. Today, I believe that we are on track to accomplish our goal of reaching industry-average margins during the second half of 2007. 

Our renovation and development plans for Atlantic City continue to move forward. At the Trump Taj Mahal, the construction of the new, nearly 800-room hotel tower has officially commenced. Additionally, we have recently announced the opening of several new amenities at the Taj Mahal including EGO Bar and Lounge on the casino floor, a new Asian gaming area, The Rim noodle bar and a new retail outlet, Trump Exchange. Further, the promenade renovation project, which will reinvent the entrance experience to the Taj Mahal from the parking garage, is underway and several new venues will open throughout the summer. 

The extensive casino floor renovations at Trump Plaza were completed in June, ending the construction disruption that impacted the Plaza's results. We are currently developing plans for Phase II of our renovation projects, including a master plan for Trump Marina, and expect we will have an announcement before the end of the year. 

In addition to our Atlantic City development progress, we continue to pursue opportunities to introduce the Trump brand to other gaming markets and to diversify our cash flows. We believe that our recent option for additional acreage for our proposed Trump Street facility in Philadelphia makes our proposal to the Pennsylvania Gaming Control Board both stronger and more compelling, and we continue to be excited about the prospect of a casino in Philadelphia. The recent legislative action in Rhode Island has ended our efforts in the Town of Johnston, as the state government has acted to preclude an open bidding process for a gaming license. The addition of a senior development professional to coordinate existing and future opportunities in non-Atlantic City gaming markets remains a priority for the Company." 

The Company reported that as of June 30, 2006 it had cash of $152.9 million excluding $46.1 million of cash restricted in use by the agreement governing the sale of Trump Indiana. The Company indicated that debt had decreased by $18.6 million since December 31, 2005 to $1,419.4 million at June 30, 2006. Capital expenditures through June 30, 2006 were approximately $54.2 million and the Company expects capital expenditures for the rest of 2006 to be approximately $100.0 million. 
 
 

TRUMP ENTERTAINMENT RESORTS, INC.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(dollars in thousands, except share data)

                                                          Predecessor
                                  Reorganized Company       Company
                               --------------------------------------
                                              For the       For the
                                             Period From  Period From
                               Three Months May 20, 2005 April 1, 2005
                                 Ended June  Through June Through May
                                  30, 2006    30, 2005      19, 2005
                               ------------ ------------- ------------
                                (unaudited)  (unaudited)  (unaudited)
Revenues:
  Gaming                        $   272,915  $   124,276  $   141,865
  Rooms                              19,145        8,728        9,908
  Food and beverage                  30,585       15,240       16,647
  Other                              10,044        5,068        4,606
                                ------------ ------------ ------------
                                    332,689      153,312      173,026
  Less promotional allowances       (76,663)     (37,457)     (42,824)
                                ------------ ------------ ------------
Net revenues                        256,026      115,855      130,202

Costs and expenses:
  Gaming                            122,738       58,876       66,107
  Rooms                               7,816        3,178        3,722
  Food and beverage                  11,162        5,203        5,588
  General and administrative         71,910       28,888       31,572
  General and administrative-
   related party                        658        8,385          235
  Depreciation and amortization      17,322        6,015       12,744
  Reorganization expense
   (income) and related costs             -        1,930      (31,637)
                                ------------ ------------ ------------
                                    231,606      112,475       88,331
                                ------------ ------------ ------------
Income from operations               24,420        3,380       41,871

Non-operating income (expense):
  Interest income                     2,909          222          392
  Interest expense                  (32,592)     (14,622)     (31,878)
  Other non-operating income,
   net                                    -           65          (65)
                                ------------ ------------ ------------
                                    (29,683)     (14,335)     (31,551)
                                ------------ ------------ ------------
(Loss) income before income 
 taxes, minority interest,
 discontinued operations and
 extraordinary item                  (5,263)     (10,955)      10,320
Provision for income taxes           (1,339)        (711)        (711)
Minority interest                     1,668        2,742            -
                                ------------ ------------ ------------
(Loss) income from continuing
 operations                          (4,934)      (8,924)       9,609
                                ------------ ------------ ------------
Income from discontinued
 operations:
   Trump Indiana                          -        2,151      138,047
   Provision for income taxes             -         (441)     (20,811)
   Minority interest                      -         (402)           -
                                ------------ ------------ ------------
Income from discontinued
 operations                               -        1,308      117,236
                                ------------ ------------ ------------
(Loss) income before
 extraordinary item                  (4,934)      (7,616)     126,845
Extraordinary gain on
 extinguishment of debt                   -            -      196,932
                                ------------ ------------ ------------
Net (loss) income               $    (4,934) $    (7,616) $   323,777
                                ============ ============ ============

Continuing operations           $     (0.16) $     (0.29) $      0.32
Discontinued operations                   -         0.04         3.92
Extraordinary gain on
 extinguishment of debt                   -            -         6.59
                                ------------ ------------ ------------
Basic net (loss) income per
 share                          $     (0.16) $     (0.25) $     10.83
                                ============ ============ ============
Continuing operations           $     (0.16) $     (0.29) $      0.22
Discontinued operations                   -         0.04         2.68
Extraordinary gain on
 extinguishment of debt                   -            -         4.49
                                ------------ ------------ ------------
Diluted net (loss) income per
 share                          $     (0.16) $     (0.25) $      7.39
                                ============ ============ ============
Weighted average shares
 outstanding:
  Basic                          30,986,181   30,520,249   29,904,764
  Diluted                        30,986,181   30,520,249   43,823,487
 

                   TRUMP ENTERTAINMENT RESORTS, INC.
            CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
               (dollars in thousands, except share data)

                                                           Predecessor
                                   Reorganized Company      Company
                                ------------------------- ------------
                                               For the      For the
                                             Period From  Period From
                                 Six Months  May 20, 2005  January 1,
                                 Ended June    Through    2005 Through
                                  30, 2006  June 30, 2005 May 19, 2005
                                ----------- ------------- ------------
                                (unaudited)  (unaudited)

Revenues:
  Gaming                        $   520,859  $   124,276  $   398,409
  Rooms                              36,233        8,728       26,360
  Food and beverage                  57,191       15,240       44,198
  Other                              17,797        5,068       12,809
                                ------------ ------------ ------------
                                    632,080      153,312      481,776
  Less promotional allowances      (138,456)     (37,457)    (117,337)
                                ------------ ------------ ------------
Net revenues                        493,624      115,855      364,439

Costs and expenses:
  Gaming                            239,197       58,876      186,545
  Rooms                              15,372        3,178        9,805
  Food and beverage                  20,332        5,203       13,767
  General and administrative        140,739       28,888       92,957
  General and administrative-
   related party                      1,320        8,385          775
  Depreciation and amortization      33,932        6,015       35,753
  Reorganization expense
   (income) and related costs             -        1,930      (25,967)
                                ------------ ------------ ------------
                                    450,892      112,475      313,635
                                ------------ ------------ ------------
Income from operations               42,732        3,380       50,804

Non-operating income (expense):
  Interest income                     5,858          222          836
  Interest expense                  (65,071)     (14,622)     (86,862)
  Other non-operating income,
   net                                    -           65            -
                                ------------ ------------ ------------
                                    (59,213)     (14,335)     (86,026)
                                ------------ ------------ ------------
Loss before income taxes, 
 minority interest, discontinued 
 operations and extraordinary 
 item                               (16,481)     (10,955)     (35,222)
Provision for income taxes           (2,831)        (711)      (2,074)
Minority interest                     4,655        2,742            -
                                ------------ ------------ ------------
Loss from continuing operations     (14,657)      (8,924)     (37,296)
                                ------------ ------------ ------------
Income from discontinued
 operations:
   Trump Indiana                          -        2,151      142,959
   Provision for income taxes             -         (441)     (24,211)
   Minority interest                      -         (402)           -
                                ------------ ------------ ------------
Income from discontinued
 operations                               -        1,308      118,748
                                ------------ ------------ ------------
(Loss) income before
 extraordinary item                 (14,657)      (7,616)      81,452
Extraordinary gain on
 extinguishment of debt                   -            -      196,932
                                ------------ ------------ ------------
Net (loss) income               $   (14,657) $    (7,616) $   278,384
                                ============ ============ ============

Continuing operations           $     (0.48) $     (0.29) $     (1.25)
Discontinued operations                   -         0.04         3.97
Extraordinary gain on
 extinguishment of debt                   -            -         6.59
                                ------------ ------------ ------------
Basic net (loss) income per 
 share                          $     (0.48) $     (0.25) $      9.31
                                ============ ============ ============
Continuing operations           $     (0.48) $     (0.29) $     (1.25)
Discontinued operations                   -         0.04         3.97
Extraordinary gain on
 extinguishment of debt                   -            -         6.59
                                ------------ ------------ ------------
Diluted net (loss) income per
 share                          $     (0.48) $     (0.25) $      9.31
                                ============ ============ ============
Weighted average shares
 outstanding:
  Basic                          30,857,259   30,520,249   29,904,764
  Diluted                        30,857,259   30,520,249   29,904,764
 

                   TRUMP ENTERTAINMENT RESORTS, INC.
                 CONDENSED CONSOLIDATED BALANCE SHEETS
        (dollars in thousands except share and per share data)

                                                 Reorganized Company
                                               -----------------------
                                                June 30,  December 31,
                                                  2006        2005
                                               ---------- ------------
                                               (unaudited)
Current assets:
     Cash and cash equivalents                 $  152,850  $  228,554
     Restricted cash                               46,070      45,005
     Accounts receivable, net                      34,811      36,024
     Accounts receivable, other                    10,485       9,716
     Inventories                                   11,541      10,716
     Deferred income taxes                          2,289       2,289
     Prepaid expenses and other current assets     20,152      12,178
                                               ----------- -----------
          Total current assets                    278,198     344,482
                                               ----------- -----------

Net property and equipment                      1,485,090   1,463,142

Other assets:
     Intangible assets, net                       205,448     206,345
     Goodwill                                     230,136     238,045
     Deferred financing costs,  net                18,637      20,725
     Other assets, net                             59,806      57,024
                                               ----------- -----------
          Total other assets                      514,027     522,139
                                               ----------- -----------
Total assets                                   $2,277,315  $2,329,763
                                               =========== ===========
Current liabilities:
     Accounts payable                          $   25,497  $   38,739
     Accrued payroll and related expenses          29,806      26,553
     Income taxes payable                          32,596      36,765
     Partnership distribution payable                   -       3,041
     Accrued interest payable                      13,154      11,517
     Self-insurance reserves                       13,539      12,398
     Other current liabilities                     40,399      43,145
     Current maturities of long-term debt          20,321      30,007
                                               ----------- -----------
          Total current liabilities               175,312     202,165
                                               ----------- -----------

Long-term debt, net of current maturities       1,399,052   1,407,952
Deferred income taxes                             144,352     144,352
Other long-term liabilities                        17,392      18,428
Minority Interest                                 126,269     129,708

Stockholders' equity:
   Preferred stock, $1 par value; 1,000,000
    shares authorized, -0- shares issued and 
    outstanding                                         -           -
   Common stock, $.001 par value; 75,000,000
    shares authorized at June 30, 2006 and
    December 31, 2005, 30,952,329 issued and
    outstanding at June 30, 2006, and 27,177,696 
    issued and outstanding at December 31, 2005        31          27
   Class B Common stock, $0.001 par value; 1,000 
    shares authorized, 900 shares issued and 
    outstanding                                         -           -
   Additional paid-in capital                     456,092     453,659
   Accumulated deficit                            (41,185)    (26,528)
                                               ----------- -----------
     Total stockholders' equity                   414,938     427,158
                                                ----------  ----------
Total liabilities and stockholders' equity     $2,277,315  $2,329,763
                                               =========== ===========
 

                   TRUMP ENTERTAINMENT RESORTS, INC.
                    SELECTED FINANCIAL INFORMATION
                        SUMMARY OPERATING DATA
                       (unaudited, in millions)

                 Three Months  Three Months  Six Months   Six Months
                    Ended         Ended         Ended        Ended
               June 30, 2006 June 30, 2005 June 30, 2006 June 30, 2005
               ------------- ------------- ------------- -------------
Gaming revenues
 Trump Taj Mahal       $132.1    $    123.7       $253.1       $246.4
 Trump Plaza             76.9          77.0        144.3        147.9
 Trump Marina            64.0          65.4        123.5        128.4
                       -------   -----------      -------      -------
  Total                $273.0    $    266.1       $520.9       $522.7
                       =======   ===========      =======      =======

Net revenues
 Trump Taj Mahal       $125.3    $    114.5       $242.6       $227.1
 Trump Plaza             70.0          70.0        133.4        133.9
 Trump Marina            60.7          61.6        117.6        119.3
                       -------   -----------      -------      -------
  Total                $256.0    $    246.1       $493.6       $480.3
                       =======   ===========      =======      =======

Income (loss)
 from operations
 Trump Taj Mahal       $ 19.8    $    118.9       $ 36.5       $129.8
 Trump Plaza              4.7          23.4          7.7         26.0
 Trump Marina             8.7         (33.9)        15.3        (28.8)
 Corporate and other     (8.8)        (63.1)       (16.8)       (72.8)
                       -------   -----------      -------      -------
  Total                $ 24.4    $     45.3       $ 42.7       $ 54.2
                       =======   ===========      =======      =======

Adjusted EBITDA
 Trump Taj Mahal       $ 28.3          24.1       $ 53.4       $ 47.3
 Trump Plaza              9.9          10.5         17.5         18.4
 Trump Marina            12.3          12.3         22.4         22.8
 Corporate and other     (6.1)         (4.2)       (11.7)        (7.9)
                       -------   -----------      -------      -------
  Total                $ 44.4          42.7       $ 81.6       $ 80.6
                       =======   ===========      =======      =======
 

                      TRUMP ENTERTAINMENT RESORTS
                    SELECTED FINANCIAL INFORMATION
   RECONCILATION OF INCOME (LOSS) FROM OPERATIONS TO ADJUSTED EBITDA
                       (unaudited, in millions)

                                  Three Months Ended June 30, 2006
                              ----------------------------------------
                                 Income    Depreciation  Stock Based
                               (Loss) From      and       Compensation
                                Operations  Amortization    Expense
                              ------------ ------------- -------------
Trump Taj Mahal                     $ 19.8         $ 8.5         $  -
Trump Plaza                            4.7           5.2            -
Trump Marina                           8.7           3.6            -
Corporate and other                   (8.8)            -          1.5
                                    -------        ------        -----
 Total                              $ 24.4         $17.3         $1.5
                                    =======        ======        =====

                             Reorganization
                                (Income) 
                              Expense and                     Adjusted
                              Related Costs Development Costs  EBITDA
                             -------------- ----------------- --------
Trump Taj Mahal                  $       -         $      -    $ 28.3
Trump Plaza                              -                -       9.9
Trump Marina                             -                -      12.3
Corporate and other                      -              1.2      (6.1)
                                 ----------        ---------   -------
 Total                           $       -         $    1.2    $ 44.4
                                 ==========        =========   =======

                                  Three Months Ended June 30, 2005
                              ----------------------------------------
                                 Income    Depreciation    Expense of
                               (Loss) From      and         Ten Year
                                Operations  Amortization    Warrants
                              ------------ ------------- -------------
Trump Taj Mahal                     $118.9         $10.0         $  -
Trump Plaza                           23.4           4.5            -
Trump Marina                         (33.9)          4.2            -
Corporate and other                  (63.1)          0.1          8.0
                                    -------        ------        -----
 Total                              $ 45.3         $18.8         $8.0
                                    =======        ======        =====

                             Reorganization
                                (Income) 
                              Expense and                     Adjusted
                              Related Costs Development Costs  EBITDA
                             -------------- ----------------- --------
Trump Taj Mahal                  $  (104.8)        $      -    $ 24.1
Trump Plaza                          (17.4)               -      10.5
Trump Marina                          42.0                -      12.3
Corporate and other                   50.5              0.3      (4.2)
                                 ----------        ---------   -------
 Total                           $   (29.7)        $    0.3    $ 42.7
                                 ==========        =========   =======

                                    Six Months Ended June 30, 2006
                              ----------------------------------------
                                 Income    Depreciation  Stock Based
                               (Loss) From      and       Compensation
                                Operations  Amortization    Expense
                              ------------ ------------- -------------
Trump Taj Mahal                     $ 36.5         $16.9         $  -
Trump Plaza                            7.7           9.8            -
Trump Marina                          15.3           7.1            -
Corporate and other                  (16.8)          0.1          3.0
                                    -------        ------        -----
 Total                              $ 42.7         $33.9         $3.0
                                    =======        ======        =====

                             Reorganization
                                (Income) 
                              Expense and                     Adjusted
                              Related Costs Development Costs  EBITDA
                             -------------- ----------------- --------
Trump Taj Mahal                  $       -         $      -    $ 53.4
Trump Plaza                              -                -      17.5
Trump Marina                             -                -      22.4
Corporate and other                      -              2.0     (11.7)
                                 ----------        ---------   -------
 Total                           $       -         $    2.0    $ 81.6
                                 ==========        =========   =======

                                   Six Months Ended June 30, 2005
                              ----------------------------------------
                                 Income    Depreciation    Expense of
                               (Loss) From      and         Ten Year
                                Operations  Amortization    Warrants
                              ------------ ------------- -------------
Trump Taj Mahal                     $129.8         $22.3         $  -
Trump Plaza                           26.0           9.8            -
Trump Marina                         (28.8)          9.6            -
Corporate and other                  (72.8)          0.1          8.0
                                    -------        ------        -----
 Total                              $ 54.2         $41.8         $8.0
                                    =======        ======        =====

                             Reorganization
                                (Income) 
                              Expense and                     Adjusted
                              Related Costs Development Costs  EBITDA
                             -------------- ----------------- --------
Trump Taj Mahal                  $  (104.8)        $      -    $ 47.3
Trump Plaza                          (17.4)               -      18.4
Trump Marina                          42.0                -      22.8
Corporate and other                   56.2              0.6      (7.9)
                                 ----------        ---------   -------
 Total                           $   (24.0)        $    0.6    $ 80.6
                                 ==========        =========   =======
 

                      TRUMP ENTERTAINMENT RESORTS
                    SELECTED FINANCIAL INFORMATION
   RECONCILATION OF INCOME (LOSS) FROM OPERATIONS TO ADJUSTED EBITDA
                       (unaudited, in millions)

                                       Reorganized Company
                            For the Period From May 20, 2005 Through
                                          June 30, 2005
                           -------------------------------------------
                             Income (Loss) Depreciation
                                 From          and      Expense of Ten
                              Operations   Amortization  Year Warrants
                             ------------- ------------ --------------
Trump Taj Mahal              $        7.6   $      3.4   $          -
Trump Plaza                           2.4          1.4              -
Trump Marina                          5.5          1.2              -
Corporate and other                 (12.1)           -            8.0
                             -------------  -----------  -------------
 Total                       $        3.4   $      6.0   $        8.0
                             =============  ===========  =============

                                Reorganization
                                (Income) Expense  Development Adjusted
                                and Related Costs    Costs     EBITDA
                                ----------------- ----------- --------
Trump Taj Mahal                 $              -   $       -    $11.0
Trump Plaza                                    -           -      3.8
Trump Marina                                   -           -      6.7
Corporate and other                          1.9         0.1     (2.1)
                                -----------------  ----------   ------
 Total                          $            1.9   $     0.1    $19.4
                                =================  ==========   ======

                                        Predecessor Company
                             For the Period From April 1, 2005 Through
                                           May 19, 2005
                             -----------------------------------------
                             Income (Loss) Depreciation
                                 From          and      Expense of Ten
                              Operations   Amortization  Year Warrants
                             ------------- ------------ --------------
Trump Taj Mahal              $      111.3   $      6.6   $          -
Trump Plaza                          21.0          3.1              -
Trump Marina                        (39.4)         3.0              -
Corporate and other                 (51.0)         0.1              -
                             -------------  -----------  -------------
 Total                       $       41.9   $     12.8   $          -
                             =============  ===========  =============

                                Reorganization
                                (Income) Expense Development Adjusted
                                and Related Costs    Costs     EBITDA
                               ---------------------------------------
Trump Taj Mahal                 $         (104.8)  $       -    $13.1
Trump Plaza                                (17.4)          -      6.7
Trump Marina                                42.0           -      5.6
Corporate and other                         48.6         0.2     (2.1)
                                -----------------  ----------   ------
 Total                          $          (31.6)  $     0.2    $23.3
                                =================  ==========   ======

                                        Predecessor Company
                           For the Period From January 1, 2005 Through
                                           May 19, 2005
                           -------------------------------------------
                             Income (Loss) Depreciation
                                 From          and      Expense of Ten
                              Operations   Amortization  Year Warrants
                             ------------- ------------ --------------
Trump Taj Mahal              $      122.2   $     18.9   $          -
Trump Plaza                          23.6          8.4              -
Trump Marina                        (34.3)         8.4              -
Corporate and other                 (60.7)         0.1              -
                             -------------  -----------  -------------
 Total                       $       50.8   $     35.8   $          -
                             =============  ===========  =============

                                Reorganization
                                (Income) Expense  Development Adjusted
                                and Related Costs    Costs     EBITDA
                               ------------------ ----------- --------
Trump Taj Mahal                 $         (104.8)  $       -    $36.3
Trump Plaza                                (17.4)          -     14.6
Trump Marina                                42.0           -     16.1
Corporate and other                         54.3         0.5     (5.8)
                                -----------------  ----------   ------
 Total                          $          (25.9)  $     0.5    $61.2
                                =================  ==========   ======

About Our Company: 
Trump Entertainment Resorts, Inc. is a leading gaming company that owns and operates three properties. The Company's properties include Trump Taj Mahal Casino Resort and Trump Plaza Hotel and Casino, located on the Boardwalk in Atlantic City, New Jersey, and Trump Marina Hotel Casino, located in Atlantic City's Marina District. The Company is the sole vehicle through which Donald J. Trump, the Company's Chairman and largest stockholder, conducts gaming activities and strives to provide customers with outstanding casino resort and entertainment experiences consistent with the Donald J. Trump standard of excellence. Trump Entertainment Resorts, Inc. is separate and distinct from Mr. Trump's real estate and other holdings. 

PSLRA Safe Harbor for Forward-Looking Statements and Additional Available Information 

The Private Securities Litigation Reform Act of 1995 provides a "safe harbor" for forward-looking statements so long as those statements are identified as forward-looking and are accompanied by meaningful cautionary statements identifying important factors that could cause actual results to differ materially from those projected in such statements. 

All statements, trend analysis and other information contained in this release relative to the Company's or its subsidiaries' performance, trends in the Company's or its subsidiaries' operations or financial results, plans, expectations, estimates and beliefs, as well as other statements including words such as "anticipate," "believe," "plan," "estimate," "expect," "intend," "will," "could," "can" and other similar expressions, constitute forward-looking statements under the Private Securities Litigation Reform Act of 1995. 

.
Contact:

Trump Entertainment Resorts, Inc. 
Dale Black
609-449-5556
www.trumpcasinos.com

.
Also See: Trump Entertainment Resorts, Inc. Reports a Net Loss of $26.5 million from Date of Reorganization through December 31, 2005; Operating and Cultural Changes at the Proerties Will Take 18 months Before Benefits Seen / March 2006
Trump Entertainment Resorts and Diamondhead Casino Corporation Sign Letter of Intent for Mississippi Casino Development; Diamondhead Owns 404 Acres on the Bay of St. Louis / June 2006


To search Hotel Online data base of News and Trends Go to Hotel.Online Search

Home | Welcome! | Hospitality News | Classifieds | Catalogs & Pricing | Viewpoint Forum | Ideas/Trends
Please contact Hotel.Online with your comments and suggestions.