Hotel Online  Special Report

Discount Hotels
London, Sydney, Rome, AmsterdamParis, Melbourne, Lisbon, Barcelona, Berlin, Hong Kong, New York, Auckland
advertisements



 
 

  First Quarter Net Loss for Trump Hotels & Casino
Resorts Doubles to $48.8 million from $24 million
a Year Earlier, Revenue Falls 1%

.

NEW YORK - --April 30, 2004 -- Trump Hotels & Casino Resorts, Inc. ("THCR" or the "Company") (NYSE:DJT) today reported its first quarter operating results. THCR reported consolidated net revenues (defined as gross revenues less promotional allowances) for the quarter ended March 31, 2004 of $276.2 million, compared to $278.8 million for the quarter ended March 31, 2003. Consolidated income from operations for the quarter ended March 31, 2004 was $27.8 million, compared to $27.3 million for the quarter ended March 31, 2003. Consolidated net loss for the quarter ended March 31, 2004 was $48.8 million, or $1.63 per share (included in net loss is a provision for Indiana state income taxes of $19.1 million or $0.64 per share, reflecting additional Indiana state taxes for the period beginning with the commencement of gaming in 1996 through the first quarter of 2004 as a result of a recent tax court ruling to an Indiana gaming company concerning the deductibility of the Riverboat wagering tax in calculating state income taxes), compared to a net loss of $24.0 million, or $1.09 per share, net of minority interest of $5.1 million, for the quarter ended March 31, 2003. EBITDA (defined as income from operations before depreciation, amortization, non-cash CRDA write-downs, non-recurring debt renegotiation costs and corporate expenses) for the quarter ended March 31, 2004 was $56.7 million, compared to EBITDA of $56.8 million reported for the quarter ended March 31, 2003. Readers are advised that the term "EBITDA" is not a measure of financial performance under generally accepted accounting principles. The Company uses EBITDA because it believes that it is used by certain investors in measuring an entity's operating performance. A reconciliation of EBITDA to income from operations is included in the attached schedules.

Donald J. Trump, Chairman, President and Chief Executive Officer, commented, "The Atlantic City market has become increasingly more competitive. However, the more favorable weather conditions this year helped offset the effects of this increased competition. The Trump brand is as strong as it's ever been. The success of 'The Apprentice' has generated significant exposure for our Company's largest asset, the Trump Taj Mahal. We continue to work on a recapitalization of the Company as contemplated by the proposed $400 million investment by DLJ Merchant Banking Partners III, L.P., which would help the Company reduce its expensive debt and thereby provide additional cash flow to invest back into the properties." Scott C. Butera, Executive Vice President, Director of Corporate & Strategic Development, commented further, "We are making progress in moving this recapitalization process forward. Various stakeholders have selected legal and financial advisors to review proposals and have been engaged with the Company in constructive discussions. We look forward to providing further details on this process as soon as it's appropriate to release such information."

Trump Taj Mahal Associates reported net revenues of $112.7 million for the quarter ended March 31, 2004, compared to $118.5 million for the quarter ended March 31, 2003. Income from operations for the quarter ended March 31, 2004 was $12.1 million, compared to $16.0 million for the quarter ended March 31, 2003. EBITDA was $25.1 million for the quarter ended March 31, 2004, compared to $27.2 million for the quarter ended March 31, 2003. Mark A. Brown, the Company's Chief Operating Officer, commented, "We continue to upgrade our slot product at all our properties. The Taj, and in fact all of our gaming properties, had year-over-year increases in win per position per day for their respective slot products, as a result of reconfiguring the casino floor, removing older machines and adding new cashless equipment to improve our efficiency. A majority of the $2.1 million decrease in EBITDA year-over-year was caused by the decrease in table game hold percentage, notwithstanding the fact that the Taj Mahal's competitive landscape changed not only by the opening of the Borgata, but also by the opening of a 500-room hotel tower next door at the Showboat."

Trump Plaza Associates reported net revenues of $65.6 million for the quarter ended March 31, 2004, compared to $70.0 million for the quarter ended March 31, 2003. Income from operations for the quarter ended March 31, 2004 was $4.5 million, compared to $7.3 million for the quarter ended March 31, 2003. EBITDA was $10.7 million for the quarter ended March 31, 2004, compared to $12.9 million for the quarter ended March 31, 2003. Mr. Brown said, "The Plaza had a similar decrease in table game hold percentage as the Taj and the Marina. The scheduled opening of the Rainforest Cafe will add a fresh new look to the Boardwalk entrance. Like our sister properties, the Plaza is migrating toward a 100% cashless slot product."

Trump Marina reported net revenues of $58.2 million for the quarter ended March 31, 2004, compared to $58.5 million for the quarter ended March 31, 2003. Income from operations for the quarter ended March 31, 2004 was $4.0 million, compared to $2.6 million for the quarter ended March 31, 2003. EBITDA was $9.8 million for the quarter ended March 31, 2004, compared to $8.2 million for the quarter ended March 31, 2003. Mr. Brown commented, "Our marketing programs at the Marina and the opening of the return ramp from the Borgata have helped the property show a year-over-year increase in operating income and EBITDA despite the decrease in table game hold percentage."

Trump Indiana reported net revenues of $37.4 million for the quarter ended March 31, 2004, compared to $30.8 million for the quarter ended March 31, 2003. Income from operations for the quarter ended March 31, 2004 was $5.5 million, compared to $4.1 million for the quarter ended March 31, 2003. EBITDA was $8.9 million for the quarter ended March 31, 2004, compared to $7.6 million for the quarter ended March 31, 2003. Mr. Brown commented, "Our targeted marketing programs and the introduction of poker have helped drive higher revenues, operating income and EBITDA." The ongoing dispute over the deductibility of Indiana gaming taxes for state income tax purposes has resulted in an initial judgment by the Indiana tax court in favor of the Indiana Department of Revenue on this matter against another Indiana gaming company. The Company has estimated its obligation will be $19.1 million to cover the assessment of taxes and interest for the period beginning with the commencement of gaming in 1996 through the first quarter 2004 and has recorded a cumulative charge during the quarter ended March 31, 2004. We, along with our industry peers in the Indiana gaming market, intend to continue to vigorously defend our position. It is possible that the Company's estimates related to this matter may change based upon the ultimate findings of the tax court related to the proposed assessments.

THCR Management Services during the quarter ended March 31, 2004, earned $2.3 million, compared to $1.0 million for the quarter ended March 31, 2003, in management fees under its five-year management agreement with the Twenty-Nine Palms Band of Luiseno Mission Indians of California for Trump 29 Casino and incurred $0.1 million in associated general and administrative costs for each of the quarters ended March 31, 2004 and March 31, 2003. Mr. Brown said, "Our higher management fee is reflective of the higher operating results at Trump 29 resulting from our successful marketing programs which have increased our customer base."

For the quarter ended March 31, 2004, Trump Atlantic City Associates ("TACA") reported combined net revenues of Trump Plaza and Trump Taj Mahal of $178.3 million, compared to net revenues of $188.5 million for the quarter ended March 31, 2003. Income from operations for the quarter ended March 31, 2004 was $16.6 million, compared to $23.2 million for the quarter ended March 31, 2003. EBITDA was $35.8 million for the quarter ended March 31, 2004, compared to $40.1 million for the quarter ended March 31, 2003. TACA anticipates making the next interest payment on its 11-1/4% First Mortgage Notes due 2006 before May 30, 2004, as permitted by the indentures governing such indebtedness.

For the quarter ended March 31, 2004, Trump Casino Holdings, LLC ("TCH") reported combined net revenues of Trump Marina and Trump Indiana and for Trump 29 of $97.9 million, compared to net revenues of $90.3 million for the quarter ended March 31, 2003. Income from operations for the quarter ended March 31, 2004 was $12.9 million, compared to $7.3 million for the quarter ended March 31, 2003. EBITDA was $20.9 million for the quarter ended March 31, 2004, compared to $16.7 million for the quarter ended March 31, 2003.
 
 

 

TRUMP HOTELS & CASINO RESORTS, INC.
Condensed Consolidated Statements of Operations
(Unaudited)
(In thousands, except share data)



                                                    3 MONTHS
                                              31-Mar-04  31-Mar-03
                                          ------------------------
REVENUES
CASINO                                        $290,699   $293,708
ROOMS                                           17,277     17,915
FOOD & BEVERAGE                                 28,774     28,693
MANAGEMENT FEE                                   2,285        964
OTHER                                            9,203      7,573
PROMOTIONAL ALLOWANCES                         (72,033)   (70,079)
                                          ------------------------
NET REVENUES                                  $276,205   $278,774
                                          ------------------------

COSTS & EXPENSES
GAMING                                        $138,107   $140,716
ROOMS                                            6,864      7,436
FOOD & BEVERAGE                                  9,876     10,232
GENERAL & ADMIN                                 64,665     63,632
                                          ------------------------
   TOTAL EXPENSES                             $219,512   $222,016
                                          ------------------------

EBITDA (a)                                     $56,693    $56,758
Less:
CRDA                                             1,077      1,429
DEPRECIATION & AMORTIZATION                     25,476     22,686
CORPORATE EXPENSES                               2,294      2,719
DEBT RENEGOTIATION COSTS                             -      2,628
                                          ------------------------
INCOME FROM OPERATIONS                         $27,846    $27,296
                                          ------------------------

INTEREST INCOME                                    (85)      (633)
INTEREST EXPENSE                                55,948     58,053
GAIN ON DEBT RETIREMENT, NET (b)                     -     (2,892)
OTHER NON-OPERATING (INCOME)EXPENSE, NET           (39)        20
                                          ------------------------
  TOTAL NON-OPERATING EXPENSE,  NET            $55,824    $54,548
                                          ------------------------

INCOME(LOSS) BEFORE LOSS IN JOINT VENTURE,
   INCOME TAXES & MINORITY INTEREST           ($27,978)  ($27,252)
LOSS IN JOINT VENTURE                             (613)      (615)
PROVISION FOR INCOME TAXES (c)                 (20,199)    (1,159)
                                          ------------------------
INCOME(LOSS) BEFORE MINORITY INTEREST         ($48,790)  ($29,026)
MINORITY INTEREST (d)                                -      5,061
                                          ------------------------
NET LOSS                                      ($48,790)  ($23,965)
                                          ========================

WEIGHTED AVERAGE # SHARES-BASIC             29,904,764 22,010,027
                                          ========================
WEIGHTED AVERAGE # SHARES-DILUTED           29,904,764 22,010,027
                                          ========================

BASIC AND DILUTED EARNINGS (LOSS) PER SHARE     ($1.63)    ($1.09)
                                          ========================

Note: Certain prior year reclassifications have been made to conform
to current year presentation.

(a) EBITDA (Earnings before interest, taxes, depreciation and
amortization, valuation allowances on casino reinvestment obligations,
corporate expenses and debt renegotiation costs) is a measure of
financial performance commonly used in the casino hotel industry. We
provide EBITDA results to enhance an investor's understanding of our
operating results. EBITDA is a non-GAAP financial statement measure
and should not be construed as an alternative to operating income as
determined under generally accepted accounting principles as an
indicator of operating performance. All companies do not calculate
EBITDA in the same manner; accordingly, the EBITDA results presented
above may not be comparable to EBITDA results as reported by other
companies. Corporate expenses include administrative expenses
associated with the operation of THCR Holdings and lobbying and
developmental costs in other gaming jurisdictions. Debt renegotiation
costs include the costs associated with debt refinancing no longer
pursued and transactional fees earned upon the successful completion
of debt refinancing in 2003.

(b) Includes a net gain of $10.4 million of the Trump Marina PIK Notes
and First Mortgage Notes, which is offset by the $2.8 million call
premium on the retirement of THCR Holdings 15.5% Senior Notes, Trump
Indiana's interest rate swap of approximately $.9 million and
unamortized loan costs of approximately $3.8 million. All of these
transactions occurred on March 25, 2003 in connection with the
Company's issuance of Priority Mortgage Notes and the related use of
proceeds.

(c) Represents New Jersey state income taxes due under the Business
Tax Reform Act passed in July 2002 and the New Jersey Profits Tax
passed in July 2003. 2004 includes $19.1 million due to Indiana state
waging tax add back adjustment, as a result of a ruling in the Indiana
tax court for the period from commencement of operations in June 1996
through the quarter ended March 31, 2004.

(d) Minority interest credit is limited to the Balance Sheet amount at
December 31, 2002.
 

-0-

                    TRUMP ATLANTIC CITY ASSOCIATES
            Condensed Consolidated Statements of Operations
                              (Unaudited)
                            (In thousands)
 

                                                    3 MONTHS
                                              31-Mar-04  31-Mar-03
                                          ------------------------

REVENUES
CASINO                                        $190,154   $198,663
ROOMS                                           12,504     13,073
FOOD & BEVERAGE                                 21,023     21,038
OTHER                                            6,575      5,579
PROMOTIONAL ALLOWANCES                         (51,941)   (49,852)
                                          ------------------------
NET REVENUES                                  $178,315   $188,501
                                          ------------------------

COSTS & EXPENSES
GAMING                                         $89,615    $93,889
ROOMS                                            5,382      6,006
FOOD & BEVERAGE                                  6,783      7,215
GENERAL & ADMIN                                 40,699     41,329
                                          ------------------------
  TOTAL EXPENSES                              $142,479   $148,439
                                          ------------------------

EBITDA (a)                                     $35,836    $40,062
Less:
CRDA                                              $816     $1,171
DEPRECIATION & AMORTIZATION                     18,217     15,447
CORPORATE EXPENSES                                 208        201
                                          ------------------------
INCOME FROM OPERATIONS                         $16,595    $23,243
                                          ------------------------

INTEREST INCOME                                    (81)      (223)
INTEREST EXPENSE                                38,616     38,642
OTHER NON-OPERATING (INCOME)EXPENSE, NET           (39)         6
                                          ------------------------
  TOTAL NON-OPERATING EXPENSE,  NET            $38,496    $38,425
                                          ------------------------

INCOME(LOSS) BEFORE INCOME TAXES               (21,901)   (15,182)

PROVISION FOR INCOME TAXES (b)                  (1,003)      (859)
                                          ------------------------

NET LOSS                                      ($22,904)  ($16,041)
                                          ========================
 

(a) EBITDA (Earnings before interest, taxes, depreciation and
amortization, valuation allowances on casino reinvestment obligations,
corporate expenses and debt renegotiation costs) is a measure of
financial performance commonly used in the casino hotel industry. We
provide EBITDA results to enhance an investor's understanding of our
operating results. EBITDA is a non-GAAP financial statement measure
and should not be construed as an alternative to operating income as
determined under generally accepted accounting principles as an
indicator of operating performance. All companies do not calculate
EBITDA in the same manner; accordingly, the EBITDA results presented
above may not be comparable to EBITDA results as reported by other
companies.

(b) Represents New Jersey state income taxes due under the Business
Tax Reform Act passed in July 2002 and the New Jersey Profits Tax
passed in July 2003.
 

-0-

                      TRUMP CASINO HOLDINGS, LLC
            Condensed Consolidated Statements of Operations
                              (Unaudited)
                            (In thousands)
 

                                                    3 MONTHS
                                              31-Mar-04  31-Mar-03
                                          ------------------------

REVENUES
CASINO                                        $100,545    $95,045
ROOMS                                            4,773      4,842
FOOD & BEVERAGE                                  7,751      7,655
MANAGEMENT FEE                                   2,285        964
OTHER                                            2,628      1,994
PROMOTIONAL ALLOWANCES                         (20,092)   (20,227)
                                          ------------------------
NET REVENUES                                   $97,890    $90,273
                                          ------------------------

COSTS & EXPENSES
GAMING                                         $48,492    $46,827
ROOMS                                            1,482      1,430
FOOD & BEVERAGE                                  3,093      3,017
GENERAL & ADMIN                                 23,966     22,303
                                          ------------------------
  TOTAL EXPENSES                               $77,033    $73,577
                                          ------------------------

EBITDA (a)                                     $20,857    $16,696
Less:
CRDA                                               261        258
DEPRECIATION & AMORTIZATION                      7,252      7,233
CORPORATE EXPENSES                                 414      1,513
DEBT RENEGOTIATION COSTS                             -        378
                                          ------------------------
INCOME FROM OPERATIONS                         $12,930     $7,314
                                          ------------------------

INTEREST INCOME                                     (3)      (401)
INTEREST EXPENSE                                17,332     21,160
GAIN  ON DEBT RETIREMENT, NET (b)                    -     (7,931)
OTHER NON-OPERATING EXPENSE                          -         14
                                          ------------------------
  TOTAL NON-OPERATING EXPENSE,  NET            $17,329    $12,842
                                          ------------------------

INCOME(LOSS) BEFORE LOSS IN JOINT VENTURE
   & INCOME TAXES                               (4,399)    (5,528)
LOSS IN JOINT VENTURE                             (613)      (615)
PROVISION FOR INCOME TAXES (c)                 (19,196)      (300)
                                          ------------------------

NET LOSS                                      ($24,208)   ($6,443)
                                          ========================

Note: Certain prior year reclassifications have been made to conform
to current year presentation.

(a) EBITDA (Earnings before interest, taxes, depreciation and
amortization, valuation allowances on casino reinvestment obligations,
corporate expenses and debt renegotiation costs) is a measure of
financial performance commonly used in the casino hotel industry. We
provide EBITDA results to enhance an investor's understanding of our
operating results. EBITDA is a non-GAAP financial statement measure
and should not be construed as an alternative to operating income as
determined under generally accepted accounting principles as an
indicator of operating performance. All companies do not calculate
EBITDA in the same manner; accordingly, the EBITDA results presented
above may not be comparable to EBITDA results as reported by other
companies.

(b) Includes a net gain of $10.4 million of the Trump Marina PIK Notes
and First Mortgage Notes, which is offset by Trump Indiana's interest
rate swap of approximately $.9 million and unamortized loan costs of
approximately $1.6 million. All of these transactions occurred on
March 25, 2003 in connection with the Company's issuance of Priority
Mortgage Notes and the related use of proceeds.

(c) Represents New Jersey state income taxes due under the Business
Tax Reform Act passed in July 2002 and the New Jersey Profits Tax
passed in July 2003. 2004 includes $19.1 million due to Indiana state
waging tax add back adjustment, as a result of a ruling in the Indiana
tax court for the period from commencement of operations in June 1996
through the quarter ended March 31, 2004.
 

-0-

                      TRUMP TAJ MAHAL ASSOCIATES
                  Condensed Statements of Operations
                              (Unaudited)
            (In thousands, except statistical information)
 

                                                   3 MONTHS
                                              31-Mar-04  31-Mar-03
                                          ------------------------

REVENUES
CASINO                                        $117,723   $123,232

   # of Slots                                    4,368      4,842
   Win per Slot/Day                               $193       $180
Slot Win                                       $76,785    $78,226

   # of Tables                                     127        126
   Win per Table/Day                            $3,052     $3,517
Table Win                                      $35,272    $39,887
Table Drop                                    $206,029   $223,710
Hold %                                            17.1%      17.8%

Poker, Keno, Race Win                           $5,666     $5,119

ROOMS                                           $7,220     $7,653
   # of Rooms Sold                             102,190    103,833
   Avg Room Rates                               $70.65     $73.70
   Occupancy %                                    89.8%      92.3%

FOOD & BEVERAGE                                $12,578    $12,829
OTHER                                            4,660      3,595
PROMOTIONAL ALLOWANCES                         (29,454)   (28,774)
                                          ------------------------

    NET REVENUES                              $112,727   $118,535
                                          ------------------------

COSTS & EXPENSES
GAMING                                         $54,665    $57,158
ROOMS                                            3,275      3,740
FOOD & BEVERAGE                                  4,164      4,687
GENERAL & ADMIN                                 25,535     25,763
                                          ------------------------

  TOTAL EXPENSES                               $87,639    $91,348
                                          ------------------------

EBITDA (a)                                     $25,088    $27,187
                                          ========================
 

A reconciliation of EBITDA to income from
 operations for each of the periods is as follows:

EBITDA                                         $25,088    $27,187
Depreciation and amortization                  (12,490)   (10,359)
Non-cash write-downs and charges related to
  required regulatory obligations (CRDA)          (496)      (850)
                                          ------------------------
Income from operations                         $12,102    $15,978
                                          ========================
 

(a) EBITDA (Earnings before interest, taxes, depreciation and
amortization, valuation allowances on casino reinvestment obligations,
corporate expenses and debt renegotiation costs) is a measure of
financial performance commonly used in the casino hotel industry. We
provide EBITDA results to enhance an investor's understanding of our
operating results. EBITDA is a non-GAAP financial statement measure
and should not be construed as an alternative to operating income as
determined under generally accepted accounting principles as an
indicator of operating performance. All companies do not calculate
EBITDA in the same manner; accordingly, the EBITDA results presented
above may not be comparable to EBITDA results as reported by other
companies.
 

-0-

                        TRUMP PLAZA ASSOCIATES
                  Condensed Statements of Operations
                              (Unaudited)
            (In thousands, except statistical information)
 

                                                    3 MONTHS
                                              31-Mar-04  31-Mar-03
                                          ------------------------

REVENUES
CASINO                                         $72,431    $75,431

   # of Slots                                    2,837      2,962
   Win per Slot/Day                               $202       $198
Slot Win                                       $52,079    $52,819

   # of Tables                                      91         90
   Win per Table/Day                            $2,458     $2,792
Table Win                                      $20,352    $22,612
Table Drop                                    $135,918   $143,924
Hold %                                            15.0%      15.7%

ROOMS                                           $5,284     $5,420
   # of Rooms Sold                              70,260     71,499
   Room Rates                                   $75.31     $75.95
   Occupancy %                                    85.4%      87.9%

FOOD & BEVERAGE                                 $8,445     $8,209
OTHER                                            1,915      1,984
PROMOTIONAL ALLOWANCES                         (22,487)   (21,078)
                                          ------------------------

    NET REVENUES                               $65,588    $69,966
                                          ------------------------

COSTS & EXPENSES
GAMING                                         $34,950    $36,731
ROOMS                                            2,107      2,266
FOOD & BEVERAGE                                  2,619      2,528
GENERAL & ADMIN                                 15,164     15,566
                                          ------------------------

  TOTAL EXPENSES                               $54,840    $57,091
                                          ------------------------

EBITDA (a)                                     $10,748    $12,875
                                          ========================
 

A reconciliation of EBITDA to income from
 operations for each of the periods is as follows:

EBITDA                                         $10,748    $12,875
Depreciation and amortization                   (5,727)    (5,088)
Non-cash write-downs and charges related to
 required regulatory obligations(CRDA)            (320)      (321)
Corporate charges                                 (175)      (180)
                                          ------------------------
Income from operations                          $4,526     $7,286
                                          ========================

(a) EBITDA (Earnings before interest, taxes, depreciation and
amortization, valuation allowances on casino reinvestment obligations,
corporate expenses and debt renegotiation costs) is a measure of
financial performance commonly used in the casino hotel industry. We
provide EBITDA results to enhance an investor's understanding of our
operating results. EBITDA is a non-GAAP financial statement measure
and should not be construed as an alternative to operating income as
determined under generally accepted accounting principles as an
indicator of operating performance. All companies do not calculate
EBITDA in the same manner; accordingly, the EBITDA results presented
above may not be comparable to EBITDA results as reported by other
companies.
 

-0-

                        TRUMP MARINA ASSOCIATES
                  Condensed Statements of Operations
                              (Unaudited)
            (In thousands, except statistical information)

                                                    3 MONTHS
                                              31-Mar-04  31-Mar-03
                                          ------------------------
REVENUES
CASINO                                         $62,069    $62,220

   # of Slots                                    2,501      2,510
   Win per Slot/Day                               $214       $211
Slot Win                                       $48,624    $47,690

   # of Tables                                      75         81
   Win per Table/Day                            $1,952     $1,973
Table Win                                      $13,320    $14,386
Table Drop                                     $82,568    $85,666
Hold %                                            16.1%      16.8%

Poker, Keno, Race Win                             $125       $144

ROOMS                                           $4,045     $4,112
   # of Rooms Sold                              51,075     55,687
   Avg Room Rates                               $79.20     $73.84
   Occupancy %                                    77.1%      85.0%

FOOD & BEVERAGE                                 $6,920     $6,960
OTHER                                            2,156      1,578
PROMOTIONAL ALLOWANCES                         (16,961)   (16,347)
                                          ------------------------

    NET REVENUES                               $58,229    $58,523
                                          ------------------------

COSTS & EXPENSES
GAMING                                         $29,473    $30,485
ROOMS                                              989        955
FOOD & BEVERAGE                                  1,898      1,952
GENERAL & ADMIN                                 16,099     16,901
                                          ------------------------

  TOTAL EXPENSES                               $48,459    $50,293
                                          ------------------------

EBITDA (a)                                      $9,770     $8,230
                                          ========================
 

A reconciliation of EBITDA to income from
 operations for each of the periods is as follows:

EBITDA                                          $9,770     $8,230
Depreciation and amortization                   (5,523)    (5,395)
Non-cash write-downs and charges related to
   required regulatory obligations                (261)      (258)
Debt renegotiation costs                             -         47
                                          ------------------------
Income from operations                          $3,986     $2,624
                                          ========================

Note: Certain prior year reclassifications have been made to conform
to current year presentation.

(a) EBITDA (Earnings before interest, taxes, depreciation and
amortization, valuation allowances on casino reinvestment obligations,
corporate expenses and debt renegotiation costs) is a measure of
financial performance commonly used in the casino hotel industry. We
provide EBITDA results to enhance an investor's understanding of our
operating results. EBITDA is a non-GAAP financial statement measure
and should not be construed as an alternative to operating income as
determined under generally accepted accounting principles as an
indicator of operating performance. All companies do not calculate
EBITDA in the same manner; accordingly, the EBITDA results presented
above may not be comparable to EBITDA results as reported by other
companies.
 

-0-

                          TRUMP INDIANA, INC.
                  Condensed Statements of Operations
                              (Unaudited)
            (In thousands, except statistical information)
 

                                                    3 MONTHS
                                              31-Mar-04  31-Mar-03
                                          ------------------------
REVENUES
CASINO                                         $38,476    $32,825

   # of Slots                                    1,663      1,728
   Win per Slot/Day                               $214       $181
Slot Win                                       $32,344    $28,182

   # of Tables                                      42         46
   Win per Table/Day                            $1,308     $1,121
Table Win                                       $5,001     $4,643
Table Drop                                     $33,879    $27,857
Hold %                                            14.8%      16.7%

Poker (Start 12/16/03)                          $1,131        N/A

ROOMS                                             $728       $730
   # of Rooms Sold                              12,752     13,320
   Avg Room Rates                               $57.00     $55.00
   Occupancy %                                    46.7%      49.3%

FOOD & BEVERAGE                                   $831       $695
OTHER                                              472        416
PROMOTIONAL ALLOWANCES                          (3,131)    (3,880)
                                          ------------------------
    NET REVENUES                               $37,376    $30,786
                                          ------------------------

COSTS & EXPENSES
GAMING                                         $19,019    $16,342
ROOMS                                              493        475
FOOD & BEVERAGE                                  1,195      1,065
GENERAL & ADMIN                                  7,812      5,293
                                          ------------------------
   TOTAL EXPENSES                              $28,519    $23,175
                                          ------------------------

EBITDA (a)                                      $8,857     $7,611
                                          ========================
 

A reconciliation of EBITDA to income from
 operations for each of the periods is as follows:

EBITDA                                          $8,857     $7,611
Depreciation and amortization                   (1,729)    (1,838)
Management and services agreement               (1,601)    (1,650)
                                          ------------------------
Income from operations                          $5,527     $4,123
                                          ========================

(a) EBITDA (Earnings before interest, taxes, depreciation and
amortization, valuation allowances on casino reinvestment obligations,
corporate expenses and debt renegotiation costs) is a measure of
financial performance commonly used in the casino hotel industry. We
provide EBITDA results to enhance an investor's understanding of our
operating results. EBITDA is a non-GAAP financial statement measure
and should not be construed as an alternative to operating income as
determined under generally accepted accounting principles as an
indicator of operating performance. All companies do not calculate
EBITDA in the same manner; accordingly, the EBITDA results presented
above may not be comparable to EBITDA results as reported by other
companies.
 

-0-

                  TRUMP HOTELS & CASINO RESORTS, INC.
                       Supplemental Information
                              (Unaudited)
                            (In thousands)

                                                    3 MONTHS
                                              31-Mar-04  31-Mar-03
CRDA  WRITE-DOWN
   TAJ                                            $496       $850
   PLAZA                                           320        321
   MARINA                                          261        258
                                          ------------------------
               TOTAL CRDA WRITE-DOWN            $1,077     $1,429
                                          ========================
 

DEPRECIATION & AMORTIZATION
  TAJ                                          $12,490    $10,359
  PLAZA                                          5,727      5,088
  THCR HOLDINGS                                      7          6
  MARINA                                         5,523      5,395
  INDIANA                                        1,729      1,838
                                          ------------------------
               TOTAL DEPRECIATION/AMORT        $25,476    $22,686
                                          ========================

INTEREST EXPENSE
  TAJ                                          $24,603    $24,553
  PLAZA                                         14,013     14,089
  THCR HOLDINGS                                      -      4,477
  TRUMP CASINO HOLDINGS                          4,242        299
  MARINA                                        10,968     13,857
  INDIANA                                        2,122        537
  THCR MGMT                                          -        241
                                          ------------------------
               TOTAL INTEREST EXPENSE          $55,948    $58,053
                                          ========================

LOAN COST AMORT/BOND DISC INCL INT EXP
  TAJ                                             $581       $651
  PLAZA                                            382        428
  THCR HOLDINGS                                      -        192
  TRUMP CASINO HOLDINGS                            729         38
  MARINA                                           500      2,091
  INDIANA                                           95         90
  THCR MGMT                                          -        223
                                          ------------------------
         TOTAL LOAN COST AMORT/BOND DISC        $2,287     $3,713
                                          ========================
 

-0-

                  TRUMP HOTELS & CASINO RESORTS, INC.
                       Supplemental Information
                              (Unaudited)
                            (In thousands)
 

Cash & Cash Equivalents                       31-Mar-04  31-Mar-03
Trump Atlantic City Consolidated                 $91.4     $106.9
Trump Casino Holdings Consolidated                32.8       32.0
Trump Hotels & Casino Resorts Holdings, L.P.       0.1        2.8
                                          ------------------------
    Total Cash & Cash Equivalents               $124.3     $141.7
                                          ========================
 

Capital Expenditures            Purchase   Capital Lease/    Total
   (in thousands)             of Property   Financed        Capital
                             & Equipment    Additions    Expenditures

For the Three Months Ended
 March 31, 2004
  TAJ                              $2,981      $11,786    $14,767
  PLAZA                             1,558        4,573      6,131
  MARINA                              898        4,752      5,650
  INDIANA                           1,085            -      1,085
  THCR HOLDINGS                        29            -         29
                            --------------------------------------
               TOTAL               $6,551      $21,111    $27,662
                            ======================================

For the Three Months Ended
 March 31, 2003
  TAJ                              $5,525           $-     $5,525
  PLAZA                               887        1,760      2,647
  MARINA                            1,156            -      1,156
  INDIANA                           1,705            -      1,705
  THCR HOLDINGS                         5            -          5
                            --------------------------------------
               TOTAL               $9,278       $1,760    $11,038
                            ======================================

THCR is a leading gaming company that owns and operates four properties and manages one property under the Trump brand name. THCR's owned assets include Trump Taj Mahal Casino Resort and Trump Plaza Hotel and Casino, located on the Boardwalk in Atlantic City, New Jersey, Trump Marina Hotel Casino, located in Atlantic City's Marina District, and the Trump Casino Hotel, a riverboat casino located in Gary, Indiana. In addition, the Company manages Trump 29 Casino, a Native American owned facility located near Palms Springs, California. Together, the properties comprise approximately 451,280 square feet of gaming space and 3,180 hotel rooms and suites. The Company is the sole vehicle through which Donald J. Trump conducts gaming activities and strives to provide customers with outstanding casino resort and entertainment experiences consistent with the Donald J. Trump standard of excellence. THCR is separate and distinct from Mr. Trump's real estate and other holdings.

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 THCR's or its subsidiaries' performance, trends in THCR'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" and other similar expressions, constitute forward-looking statements under the Private Securities Litigation Reform Act of 1995.


 
 
Contact:
 Trump Hotels & Casino Resorts, Inc.
Scott C. Butera
212-891-1500
www.trump.com
.
Also See: Donald Trump Downplays Auditor's Warning Letter, Believes Bondholders Will Approve Accepting Less than Face Value on $1.3 billion in Bonds / April 2004
Debt-heavy, Trump Hotels & Casino Resorts Seeks to Recapitalize; Reports 2003 Full Year Net Loss of $87.3 million Compared to a Net Loss of $12.0 million for Full Year 2002 / February 2004


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.