PENN NATIONAL GAMING INC - 10-Q Quarterly Report

PENN NATIONAL GAMING, INC.
(Exact name of registrant as specified in its charter)

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes ý No o

Indicate by check mark whether the registrant is an accelerated filer (as defined in Rule 12b-2 of the Exchange Act).
Yes ý No o

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

This report includes "forward-looking statements" within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934, as amended. All statements other than statements of historical facts included in this report regarding our operations, financial position and business strategy may constitute forward-looking terminology. These statements may be identifiable by words such as "may," "will," "expect," "intend," "estimate," "anticipate," "believe" or "continue" or the negative thereof or variations thereon or similar terminology. Although we believe that the expectations reflected in such forward-looking statements are reasonable at this time, we can give no assurance that such expectations will prove to have been correct and, therefore, you should not rely on any such forward-looking statements. Important factors that could cause actual results to differ materially from our expectations ("cautionary statements") are disclosed in this report and in other materials filed with the Securities and Exchange Commission. All subsequent written and oral forward-looking statements attributable to us or persons acting on our behalf are expressly qualified in their entirety by the cautionary statements. We do not intend to update publicly any forward-looking statements, except as required by law. This discussion is permitted by the Private Securities Litigation Reform Act of 1995.

PART I—FINANCIAL INFORMATION		Page
ITEM 1—FINANCIAL STATEMENTS
Consolidated Balance Sheets—
	December 31, 2001 and September 30, 2002 (unaudited)		3
Consolidated Statements of Income (unaudited)—
	Nine Months Ended September 30, 2001 and 2002		4
Consolidated Statements of Income (unaudited)—
	Three Months Ended September 30, 2001 and 2002		5
Consolidated Statement of Shareholders' Equity (unaudited)—
	Nine Months Ended September 30, 2002		6
Consolidated Statements of Cash Flow (unaudited)—
	Nine Months Ended September 30, 2001 and 2002		7
Notes to Consolidated Financial Statements		8-14
ITEM 2—MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS		15-32
ITEM 3—QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK		32
ITEM 4—CONTROLS AND PROCEDURES		33
PART II—OTHER INFORMATION		34
ITEM 1—LEGAL PROCEEDINGS		34
ITEM 6—EXHIBITS AND REPORTS ON FORM 8-K		35
SIGNATURES		36
CERTIFICATIONS		37-38

Penn National Gaming, Inc. and Subsidiaries
Consolidated Balance Sheet
(In thousands, except share and per share data)

Penn National Gaming, Inc. and Subsidiaries
Consolidated Statements of Income
(In thousands, except per share data)
(Unaudited)

Penn National Gaming, Inc. and Subsidiaries
Consolidated Statements of Shareholders' Equity and Comprehensive Income
(Unaudited)
(In thousands, except share data)

Penn National Gaming, Inc. and Subsidiaries
Consolidated Statements of Cash Flows
(In thousands)
(Unaudited)

The consolidated financial statements are unaudited and include the accounts of Penn National Gaming, Inc., and its wholly owned subsidiaries (collectively, the "Company"). The Company owns or operates, through its subsidiaries, six gaming properties in West Virginia, Mississippi, Louisiana, Colorado and Ontario, Canada. The Company also owns two racetracks and eleven off-track wagering facilities in Pennsylvania and, through its interest in Pennwood Racing, Inc., Freehold Raceway in New Jersey. All significant intercompany accounts and transactions have been eliminated in consolidation. Certain prior year amounts have been reclassified to conform to current year presentation.

In the opinion of management, all adjustments (consisting of normal recurring accruals) have been made that are necessary to present fairly the financial position of the Company as of September 30, 2002 and the results of its operations for the three and nine months periods ended September 30, 2001 and 2002. The results of operations experienced for the three and nine months periods ended September 30, 2002 are not necessarily indicative of the results to be experienced for the fiscal year ended December 31, 2002.

The statements and related notes have been prepared pursuant to the rules and regulations of the Securities and Exchange Commission. Accordingly, certain information and footnote disclosures normally included in financial statements prepared in accordance with generally accepted accounting principles have been omitted pursuant to such rules and regulations. The accompanying notes should therefore be read in conjunction with the Company's December 31, 2001 annual consolidated financial statements.

2. Excess of the Cost over Fair Value of Net Assets Acquired (Goodwill) and Other Intangible Assets

In June 2001, the Financial Accounting Standards Board ("FASB") issued Statement No. 141 "Business Combinations" ("SFAS 141") and Statement No. 142 "Goodwill and Other Intangible Assets" ("SFAS 142"). SFAS 141 requires that the purchase method of accounting be used for business combinations initiated after September 30, 2001. SFAS 141 also specifies the types of acquired intangible assets that are required to be recognized and reported separately from goodwill. SFAS 142 eliminated the requirement to amortize goodwill and indefinite-lived intangible assets, addresses the amortization of assets with a defined life, and addresses the impairment testing and recognition for goodwill and intangible assets.

Goodwill amortization, which was $3.5 million in the year, ended December 31, 2001, ceased when the Company implemented SFAS 142 on January 1, 2002. To comply with the transition provisions of SFAS 142, the Company has determined its reporting units. Goodwill attributable to each of its reporting units is tested for impairment by comparing the fair value of each reporting unit with its carrying value. Fair value is determined through independent appraisals of the reporting units. On June 18, 2002, the Company received its fair value study report prepared by an independent valuation consulting firm. Based on the results of the study, the fair value of the reporting units is greater than the carrying value as reported in the financial statements as of December 31, 2001 and, accordingly, there is no impairment charge to record under SFAS 142.

The following table presents a comparison of income before extraordinary item, net income and earnings per share for the three and nine months ended September 30, 2002 to the respective adjusted

amounts for the three and nine months ended September 30, 2001 that would have been reported had SFAS 142 been in effect during 2001 (in thousands, except per share amounts):

As part of the CRC Holdings, Inc. ("CRC") acquisition in April 2001, the Company acquired the management contract for Casino Rama, a gaming facility in Orillia, Canada. This intangible asset is being amortized over its contractual life on the straight-line method through July 31, 2011, the expiration date of the contract. The gross carrying amount of the contract is $25.7 million and the accumulated amortization is $3.6 million as of September 30, 2002. Aggregate amortization expense related to this intangible asset was $1.7 million for the nine months ended September 30, 2002. Annual amortization expense for each of the five years in the period ending December 31, 2006 is estimated to be $2.5 million.

Cash paid during the nine months ended September 30, 2001 and 2002 for interest was $29,740,000 and $38,387,000, respectively.

Cash paid during the nine months ended September 30, 2001 and 2002 for income taxes was $1,040,000 and $8,732,000, respectively.

Noncash debt discount of $1.3 million related to the 8⁷/8% senior subordinated notes is included in deferred financing costs, net on the accompanying consolidated balance sheet at September 30, 2002.

The Company currently operates in two segments: gaming and racing. The accounting policies for each segment are the same as those described in the "Summary of Significant Accounting Policies" for the year ended December 31, 2001. The Company, and in many cases the gaming industry, uses EBITDA as a means to evaluate performance. EBITDA should not be considered as an alternative to, or more meaningful than, net income (as determined in accordance with accounting principles generally accepted in the United States) as a measure of operating results or cash flows (as determined in accordance with accounting principles generally accepted in the United States), or as a measure of the Company's limitations.

On February 20, 2002, the Company completed a public offering of 9,200,000 shares of its common stock at a public offering price of $15.25 per share. Of the common stock sold in the offering, the Company sold 6,700,000 shares and The Carlino Family Trust, a related party, sold 2,500,000 shares. The Company used its net proceeds from the offering, totaling approximately $96.1 million after deducting underwriting discounts and related expenses, to repay term loan indebtedness under its existing senior secured credit facility. The Company did not receive any proceeds from the offering by The Carlino Family Trust. The shares and offering price were adjusted to reflect the 2-for-1 stock dividend distributed on June 25, 2002.

On February 28, 2002, the Company completed an offering of $175,000,000 of its 8⁷/8% senior subordinated notes due 2010. Interest on the 8⁷/8% notes is payable on March 15 and September 15 of each year, beginning September 15, 2002. The 8⁷/8% notes mature on March 15, 2010. The Company used the net proceeds from the offering, totaling approximately $170.6 million after deducting underwriting discounts and related expenses, to repay term loan indebtedness under its existing senior secured credit facility.

The Company may redeem all or part of the 8⁷/8% notes on or after March 15, 2006 at certain specified redemption prices. Prior to March 15, 2005, the Company may redeem up to 35% of the 8⁷/8% notes from proceeds of certain sales of its equity securities. The 8⁷/8% notes also are subject to redemption requirements imposed by state and local gaming laws and regulations.

The 8⁷/8% notes are general unsecured obligations and are guaranteed on a senior subordinated basis by certain of the Company's current and future wholly owned domestic subsidiaries. The 8⁷/8% notes rank equally with the Company's future senior subordinated debt and the 11¹/8% senior subordinated notes, and junior to its senior debt, including debt under the Company's senior credit facility. In addition, the 8⁷/8% notes will be effectively junior to any indebtedness of our non-U.S. or unrestricted subsidiaries, none of which have guaranteed the 8⁷/8% notes.

As a result of the prepayment of the Company's term loan, the Company charged to operations deferred financing costs of $5.9 million related to the repayment of existing outstanding debt. In addition, the Company paid a prepayment penalty of $2.0 million. The total, $7.9 million, has been reflected as an extraordinary item, net of income tax benefit of $2.8 million, in the consolidated statement of income for the nine months ended September 30, 2002.

Unaudited pro forma financial information for the nine months periods ended September 30, 2001 and 2002, as though the CRC acquisition had occurred on January 1, 2001, is as follows (in thousands, except per share data): There are no pro forma adjustments for the three months periods ended September 30, 2001 and 2002 because the results of operations for CRC are included in the consolidated results of operations for these periods.

In July 2001, a lawsuit was filed against the Company in the Circuit Court of Jefferson County, West Virginia by certain surveillance employees at the Charles Town facility claiming that the Company's surveillance of those employees during working hours was improper. The lawsuit claims damages of $7.0 million and punitive damages of $15.0 million. In August 2002, summary judgment was granted in the Company's favor on all counts. The plaintiffs have until December 2002 to appeal.

In January 2002, an employee at the Company's Charles Town facility initiated a suit against the Company in the Circuit Court of Jefferson County, West Virginia alleging invasion of privacy. The employee claims in the suit that she was subjected to an involuntary strip search by other Charles Town employees as part of a theft investigation. The lawsuit claims compensatory damages of $.5 million and punitive damages of $3.5 million. The Company believes it has meritorious defenses and intends to vigorously defend itself against this suit. The case is in the discovery phase at this time.

In May 2002, a father, mother, and son injured in an automobile accident commenced an action against the Company in the Circuit Court of Jefferson County, West Virginia alleging that the driver of the automobile that hit the plaintiffs was intoxicated at the time as a result of alcoholic beverages that were allegedly served to the driver at the Company's Charles Town facility. The lawsuit claims medical expenses of $1.0 million and compensatory and punitive damages of $20.0 million dollars. The Company believes it has defenses and intends to vigorously defend itself against this suit. The case is in the discovery phase at this time.

In August 2002, Capital Lake Properties, Inc., the lessor under the ground lease on which the Company operates its Baton Rouge, Louisiana gaming interests, filed a lawsuit against the Company in the 19^th Judicial District Court for the Parish of East Baton Rouge, Louisiana seeking a declaratory judgment that the plaintiff is entitled to terminate the lease and/or void its renewal and purchase options due to certain alleged past defaults by the Company. Plaintiff asserts no new defaults by the Company in this pleading. The Company has filed exceptions seeking dismissal on alternative grounds. The court has set these exceptions for hearing on December 16, 2002. In the interim the parties continue to pursue an amicable settlement of the matter.

In September 2002, in response to the Company's plans to relocate Boomtown Casino, the owner of a majority of the property where the Boomtown Casino is located commenced a declaratory judgment action against the Company in the United States District Court for the Southern District of Mississippi, seeking a declaration that (i) the Company must use the leased premises for a gaming use, or, in the alternative, (ii) after the move the Company will remain obligated to make the revenue based rent payments to plaintiff set forth in the lease. On November 4, 2002, the Company filed a motion to dismiss the compliant. The plaintiff has not yet responded to the motion.

As of September 30, 2002, the Company is a party to certain other litigation but does not believe there will be a material adverse effect on its financial condition or results of operations if any of these legal proceedings were adversely adjudicated or settled. Furthermore, the nature of the Company's business subjects it to the risk of lawsuits filed by customers and others. In general, litigation can be expensive and time consuming to defend and could result in settlements or damages that could significantly impact results of the Company's operations or financial condition.

On April 25, 2002, the Company acquired all of the assets of the Bullwhackers Casino operations, in Black Hawk, Colorado, from Colorado Gaming and Entertainment Co., a subsidiary of Hilton Group plc, for $6.5 million in cash, which acquisition was accounted for as a purchase in accordance with SFAS 141. The Bullwhackers assets consist of the Bullwhackers Casino, the adjoining Bullpen Sports Casino, the Silver Hawk Saloon and Casino, an administrative building and a 475-car parking area, all

located in the Black Hawk, Colorado gaming jurisdiction. The Bullwhackers properties comprise a total of 63,800 square feet of interior space, 20,700 square feet of which is devoted to gaming, consisting of 980 slot machines. The properties are located on leased land as well as 3.25 acres of land included in the acquisition, much of which is utilized for parking. The Company also incurred an additional $.6 million in pre-acquisition costs related to audit, legal and licensing expenses required to complete the purchase. Revenues from Bullwhackers' operations since April 25, 2002 of $7.1 million and $12.4 million are included in gaming revenues in the accompanying Consolidated Statements of Income for the three and nine months ended September 30, 2002, respectively.

The Board of Directors authorized a two-for-one stock split of the Company's common stock on May 22, 2002 to shareholders of record on June 4, 2002. The stock dividend was distributed on June 25, 2002. All references in the financial statements to number of shares and net income per share amounts of the Company's common stock have been retroactively restated to reflect the increased number of common stock shares outstanding.

The weighted average number of shares of common stock and common stock equivalents used in the computation of basic and diluted earnings per share are set forth in the table below. For the three and nine months ended September 30, 2001 and 2002 (in thousands), the effect of all outstanding stock options have been included in the calculation of diluted earnings per share.

As of September 30, 2002, the Company had $136 million notional amounts outstanding in interest rate swap agreements that mature in 2003 and 2004. The interest rate swap agreements were required by the financial institutions that provided the $350 million senior secured credit facility of August 8, 2000. This credit facility provided for a $75 million revolving credit facility and $275 million in variable rate term loans. The term loans were repaid in March 2002, but the related interest rate swap agreements were not canceled. Pursuant to SFAS 133, the change in fair value of the swaps must be recognized in the Company's income statement as if they were settled at the end of each reporting period. Accordingly, the Company recorded an unrealized pre-tax loss of $2.4 million, or $.03 per share after tax, for the three months ended September 30, 2002. The amount of the change in liability was caused by the decrease in the forward looking interest rate yield curve from June 30, 2002 to September 30, 2002. The Company has recorded an unrealized pre-tax loss of $5.4 million, or $.08 per share after tax, for the nine months ended September 30, 2002. To the extent the fair values of these swaps continue to change prior to maturity, the amount to be recognized in the income statement as an unrealized gain or loss will also change at the end of each quarter.

On August 7, 2002, the Company entered into a definitive agreement to acquire Hollywood Casino Corporation (HWD:AMEX) ("Hollywood Casino") for total consideration of approximately $780.0 million. The total consideration is net of Hollywood Casino's cash and cash equivalents of approximately $136.0 million and includes approximately $569.0 million of long-term debt of Hollywood Casino and its subsidiaries that will be assumed by the Company. Under the terms of the agreement, Hollywood Casino will merge with a wholly-owned subsidiary of the Company, and Hollywood Casino stockholders will receive cash in the amount of $12.75 per share at closing or approximately $323.4 million and holders of Hollywood Casino stock options will receive approximately $24 million (representing the aggregate difference between $12.75 per share and the option exercise prices).

The transaction has been approved by the Boards of Directors of both companies. The transaction is subject to vote by stockholders of Hollywood Casino at the special stockholders meeting to be held December 18, 2002, gaming and other regulatory approvals, the Hart-Scott Rodino Act (for which the waiting period has expired) and other customary closing conditions, and is expected to be consummated in the first half of 2003. Certain stockholders of Hollywood Casino who control approximately 50.3% of its outstanding shares have agreed to vote in favor of the transaction.

The Company has received financing commitments to consummate the transaction, which commitments are subject to several customary conditions.

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

We are a leading regional gaming company owning and operating facilities located in Charles Town, West Virginia, Baton Rouge, Louisiana, Bay St. Louis and Biloxi, Mississippi, Black Hawk, Colorado and Orillia, Ontario. In addition, we operate Penn National Race Course, located outside of Harrisburg, Pennsylvania, one of only two thoroughbred racetracks in Pennsylvania, and Pocono Downs, located outside of Wilkes-Barre, Pennsylvania, one of only two harness racetracks in Pennsylvania. We also operate eleven off-track wagering facilities (OTWs) in Pennsylvania and hold a 50% interest in Pennwood Racing, Inc., a joint venture that owns and operates Freehold Raceway in New Jersey.

Our business strategy is to create a diversified base of gaming and pari-mutuel properties that provides our customers with high quality experiences that build significant customer loyalty. We continue to focus on improving gaming operations to take advantage of higher margins and less seasonal cash flow compared to pari-mutuel operations, while seeking to expand in the more profitable areas of pari-mutuel operations, such as OTWs and internet and telephone wagering.

Over the past few years, revenues from our gaming machines at the Charles Town Entertainment Complex, our gaming operations in Colorado, Mississippi and Louisiana and our management contract in Orillia, Ontario have accounted for an increasingly larger share of our total revenues. Gaming revenues are primarily derived from slot machines and table games. Other revenues from gaming operations include food and beverage sales, hotel revenue, golf course fees and pro shop sales, gift shop sales and certain other ancillary revenues. Racing revenues are derived from wagering on our live races, wagering on import simulcasts at our racetracks and off-track wagering facilities, telephone account wagering, and fees from wagering on export simulcasts of our races at out-of-state locations. Other revenues from racing operations are derived from food and beverage sales, concessions and certain other ancillary activities. For the nine months ended September 30, 2001 and 2002, gaming revenue represented approximately 80.6% and 84.1% of our total revenue, respectively.

Financing activities completed in February 2002 included an equity offering of 9,200,000 shares of our common stock at an offering price of $15.25 per share and a debt offering of $175,00,000 of 8⁷/8% senior subordinated notes due in 2010. The proceeds from both offerings were used to payoff all remaining term loan debt under our existing credit facility.

On April 25, 2002, we completed the acquisition of all of the assets of the Bullwhackers Casino operations in Black Hawk, Colorado, from a subsidiary of Hilton Group plc for $6.5 million cash plus pre-acquisition costs of approximately $.6 million. This acquisition provided us with a strategic asset in the Black Hawk market.

On August 7, 2002, we entered into a definitive agreement to acquire Hollywood Casino Corporation (HWD:AMEX) ("Hollywood Casino") for total consideration of approximately $780.0 million. The total consideration is net of Hollywood Casino's cash and cash equivalents of approximately $136.0 million and includes approximately $569.0 million of long-term debt of Hollywood Casino and its subsidiaries that will be assumed by the Company. Under the terms of the agreement, Hollywood Casino will merge with a wholly-owned subsidiary of the Company, and Hollywood Casino stockholders will receive cash in the amount of $12.75 per share at closing or approximately $323.4 million and holders of Hollywood Casino stock options will receive approximately $24 million (representing the aggregate difference between $12.75 per share and the option exercise prices). The transaction has been approved by the Boards of Directors of both companies. The transaction is subject to vote by stockholders of Hollywood Casino at a special stockholders meeting to be held December 18, 2002, gaming authorities and other regulatory approvals, including the Hart-Scott-Rodino Act (for which the waiting period has expired) and other customary closing conditions, and is expected

to be consummated in the first quarter of 2003. Certain stockholders of Hollywood Casino who control approximately 50.3% of its outstanding shares have agreed to vote in favor of the transaction. We have received financing commitments to consummate the transaction, which commitments are subject to several customary conditions.

Financial Reporting Release No. 60, which was recently released by the Securities and Exchange Commission, requires all companies to include a discussion of critical accounting policies or methods used in the preparation of financial statements. Our significant accounting policies are described in Note 1 of the Notes to the Consolidated Financial Statements in our Annual Report or Form 10-K for the year ended December 31, 2001. The significant accounting policies that we believe are the most critical to aid in fully understanding our reported financial results include the following:

In accordance with common industry practice, our casino revenues are the net of gaming wins less losses. Racing revenues include our share of pari-mutuel wagering on live races after payment of amounts returned as winning wagers, our share of wagering from import and export simulcasting and our share of wagering from our OTWs. The vast majority of wagers for both businesses are in the form of cash and we do not grant credit to our customers to a significant extent. Our receivables consist principally of amounts due from simulcasting of our races to other racetracks and their OTWs. We also have receivables due under our management contract with Casino Rama for management fees and for expenses, primarily salaries and wages, payable in accordance with our contract. Historically, we have not experienced any significant bad debts from uncollected receivables.

As a result of our acquisitions of the Mississippi properties in 2000 and CRC Holdings, Inc. in 2001, intangible assets and goodwill increased significantly. Two issues arise with respect to these assets that require significant management estimates and judgment: a) the valuation in connection with the initial purchase price allocation and b) the ongoing evaluation for impairment.

In connection with these acquisitions, a valuation was completed to determine the allocation of the purchase prices. Upon completion of the valuation process, approximately $146.9 million was allocated to goodwill and $25.7 million to the management service contract. The management services contract is amortizable under Financial Accounting Standards Board Statement No. 142 "Goodwill and Other Intangible Assets" ("SFAS 142"). The purchase price allocation process requires management estimates and judgments as to the remaining useful lives of the assets purchased and present value computations for the management services contract. If growth rates, operating margins, or useful lives, among other assumptions, differ from the estimates and judgments used in the purchase price allocation, the amounts recorded in the financial statements could result in a possible impairment of the intangible assets and goodwill or require an acceleration in amortization expense.

At September 30, 2002, we had a net property and equipment balance of $455.9 million, representing 60.6% of total assets. We depreciate property and equipment on a straight-line basis over their estimated useful lives. The estimated useful lives are based on the nature of the assets as well as our current operating strategy. Future events such as property expansions, new competition and new regulations, could result in a change in the manner in which we are using certain assets requiring a change in the estimated useful lives of such assets. In assessing the recoverability of the carrying value of property and equipment, we must make assumptions regarding future cash flows and other factors. If these estimates or the related assumptions change in the future, we may be required to record

impairment loss for these assets. Such an impairment loss would be recognized as a non-cash component of operating income.

We account for income taxes in accordance with SFAS No. 109, "Accounting for Income Taxes" which requires that deferred tax assets and liabilities be recognized using enacted tax rates for the effect of temporary differences between the book and tax basis of recorded assets and liabilities. SFAS No. 109 also requires that deferred tax assets be reduced by a valuation allowance if it is more likely than not that some portion or all of the deferred tax asset will not be realized.

The realizability of the deferred tax assets is evaluated quarterly by assessing the valuation allowance and by adjusting the amount of the allowance, if necessary. The factors used to assess the likelihood of realization are the forecast of future taxable income and available tax planning strategies that could be implemented to realize the net deferred tax assets. We have used tax-planning strategies to realize or renew net deferred tax assets in order to avoid the potential loss of future tax benefits.

In addition, we operate within multiple taxing jurisdictions and are subject to audit in each jurisdiction. These audits can involve complex issues that may require an extended period of time to resolve. In our opinion, adequate provisions for income taxes have been made for all periods.

In June 2001, the Financial Accounting Standards Board finalized FASB Statements No. 141, "Business Combinations" ("SFAS 141") and No. 142, "Goodwill and Other Intangibles Assets" ("SFAS 142"). SFAS 141 requires the use of the purchase method accounting and prohibits the use of pooling-of-interests method of accounting for business combinations initiated after September 30, 2001. SFAS 141 also requires that the Company recognize acquired intangible assets apart from goodwill if the acquired intangible assets meet certain criteria. SFAS 141 applies to all business combinations initiated after September 30, 2001 and for purchase business combinations completed on or after July 1, 2001. It also requires, upon adoption of SFAS 142 that the Company reclassify the carrying amounts of intangible assets and goodwill based on certain criteria in SFAS 141.

SFAS 142 requires, among other things, that companies no longer amortize goodwill, but instead test goodwill for impairment at least annually. In addition, SFAS 142 requires that the Company identify reporting units for the purpose of assessing potential future impairments of goodwill, reassess the useful lives of the other existing recognized intangible assets, and cease amortization of intangible assets with an indefinite useful life. Any intangible asset with an indefinite useful life should be tested for impairment in accordance with the guidance in SFAS 142. SFAS 142 is required to be applied in fiscal years beginning after December 15, 2001 to all goodwill and other intangible assets recognized at that date, regardless of when those assets were initially recognized. SFAS 142 requires the Company to complete a transitional goodwill impairment test nine months from the date of adoption. The Company is also required to reassess the useful lives of the other intangible assets within the first interim quarter after adoption of SFAS 142.

Our previous business combinations were accounted for using the purchase method. As of September 30, 2002, the net carrying amount of goodwill was $160.2 million and other intangible assets (consisting of the management service contract for Casino Rama) was $23.4 million. Amortization expense for other intangible assets for the three months ending September 30, 2002 was $.8 million. Goodwill amortization, which was $3.5 million in 2001, ceased when we implemented SFAS 142 on January 1, 2002. To comply with the transition provisions of SFAS 142, we have determined our reporting units. Goodwill attributable to each of our reporting units is tested for impairment by comparing the fair value of each reporting unit with its carrying value. Fair value is determined through independent appraisals of the reporting units. On June 18, 2002, we received our fair value study report

prepared by an independent valuation consulting firm. Based on the results of the study, the fair value of the reporting units is greater than the carrying value as reported in the financial statements as of December 31, 2001 and there is no impairment charge to record under SFAS 142. Goodwill amortization, net of income tax benefit, was $1.7 million for the nine months ended September 30, 2001.

In October 2001, the FASB issued SFAS No. 144, "Accounting for the Impairment or Disposal of Long-Lived Assets" ("SFAS 144"). SFAS 144 addresses financial accounting and reporting for the impairment or disposal of long-lived assets. This statement supersedes SFAS Statement No. 121, "Accounting for the Impairment of Long-Lived Assets and for Long-Lived Assets to Be Disposed Of," and the accounting and reporting provisions of APB Opinion No. 30, "Reporting the Results of Operations—Reporting the Effects of Disposal of a Segment of a Business, and Extraordinary, Unusual and Infrequently Occurring Events and Transactions." This new pronouncement also amends ARB No. 51 "Consolidated Financial Statements," to eliminate the exception to consolidation for a subsidiary for which control is likely to be temporary. SFAS 144 requires that one accounting model be used for long-lived assets to be disposed of by sale, whether previously held and used or newly acquired and also broadens the presentation of discontinued operations to include more disposal transactions. SFAS 144 is effective for fiscal years beginning after December 15, 2001 and interim periods within those fiscal years. Adoption of SFAS 144 on January 1, 2002, did not have any impact on our financial position or results of operations for the three and nine months ended September 30, 2002. We do not anticipate that the implementation of this standard will have any significant effect throughout 2002.

In April 2002, the FASB issued SFAS No. 145, "Rescission of FASB Statements No. 4, 44 and 64, Amendment of FASB Statement No. 13, and Technical Corrections" ("SFAS 145"). The rescission of FASB No. 4, "Reporting Gains and Losses from Extinguishment of Debt" applies to us. FASB No. 4 required that gains and losses from extinguishment of debt that were included in the determination of net income be aggregated and, if material, classified as an extraordinary item, net of related income tax effect. SFAS 145 is effective for our fiscal year beginning January 1, 2003. We had losses on early extinguishment of debt, net of income taxes of $5.2 million in the nine months ended September 30, 2002. These losses reflect the write-off of deferred finance fees and pre-payment fees associated with bank debt that was repaid with the proceeds of new financing. Effective January 1, 2003, pursuant to SFAS 145, the treatment of the early extinguishment of debt will be included in "other expenses" in the financial statements.

Three months ended September 30, 2002 compared to three months ended September 30, 2001

The results of operations by property level for the three months ended September 30, 2001 and 2002 are summarized below (in thousands):

	Revenues						EBITDA
	2001			2002			2001			2002
Charles Town Entertainment Complex	$	54,182		$	69,471		$	14,311		$	18,626
Casino Magic Bay St. Louis		22,331			24,991			4,778			5,019
Boomtown Biloxi		17,414			18,272			3,418			3,648
Casino Rouge ⁽¹⁾		22,881			26,292			5,317			6,885
Casino Rama Management Contract ⁽¹⁾		3,499			3,436			3,258			3,162
Bullwhackers ⁽²⁾		—			7,084			—			595
Pennsylvania Racing operations ⁽³⁾		25,184			26,310			3,711			3,047
Pennwood Racing, Inc.		—			—			459			437
Corporate eliminations ⁽⁴⁾		(513	)		(464	)		—			—
Corporate operations		28			7			(3,001	)		(3,308	)

Total	$	145,006		$	175,399		$	32,251		$	38,111

Revenues for the three months ended September 30, 2002 increased by $30.4 million, or 21.0%, to $175.4 million in 2002 from $145.0 million in 2001. Revenues increased at the Charles Town Entertainment Complex by $15.3 million, or 28.2%, to $69.5 million in 2002 from $54.2 million in 2001. Revenues increased at the Casino Magic Bay St. Louis and Boomtown Biloxi properties by $3.6 million, or 9.1%, to $43.3 million in 2002 from $39.7 million in 2001. Revenues increased at the Casino Rouge and the Casino Rama management contract by $3.3 million, or 12.5%, to $29.7 million in 2002 from $26.4 million in 2001. Revenues at Bullwhackers, which was acquired on April 25, 2002, accounted for $7.1 million of the increase. Revenues increased at the Pennsylvania racetracks and OTWs by approximately $1.1 million due to an increase in wagering.

Operating expenses for the three months ended September 30, 2002 increased by $24.5 million, or 21.6%, to $137.7 million in 2002 from $113.2 million in 2001. Operating expenses increased at the Charles Town Entertainment Complex by $11.0 million, or 27.6%, to $50.9 million in 2002 from $39.9 million in 2001. Operating expenses increased at Casino Magic Bay St. Louis and Boomtown Biloxi by $3.2 million, or 10.2%, to $34.7 million in 2002 from $31.5 million in 2001. Operating expenses increased at Casino Rouge and the Casino Rama management contract by $1.9 million, or 10.7%, to $19.7 million in 2002 from $17.8 million in 2001. Operating expenses at Bullwhackers, which was acquired on April 25, 2002, accounted for $6.5 million of the increase. Operating expenses at the Pennsylvania racetracks and OTWs increased by $1.8 million, or 8.4%, to $23.3 million in 2002 from $21.5 million in 2001. Corporate overhead increased by $.2 million, or 6.5%, to $3.3 million in 2002 from $3.1 million in 2001.

EBITDA increased by $5.8 million, or 18.0%, to $38.1 million in 2002 from $32.3 million in 2001. EBITDA at the Charles Town facility increased by $4.3 million, or 30.1%, to $18.6 million in 2002 from $14.3 million in 2001. EBITDA increased at the Mississippi properties by $.4 million, or 4.9%, to

$8.6 million in 2002 from $8.2 million in 2001. EBITDA increased at the Casino Rouge and the Casino Rama management contract by $1.4 million, or 16.3%, to $10.0 in 2002 from $8.6 in 2001. Bullwhackers accounted for $.6 million of the increase. The Pennsylvania racetracks and OTWs and New Jersey joint venture EBITDA accounted for a decrease of $.8 million over the last three months.

Interest expense decreased $1.6 million in 2002 due primarily to the borrowing in February 2002 of $175.0 million, which repaid the current term loan, offset by a reduction in the term loan amount of $96.1 million paid from the proceeds of the February 2002 equity offering.

During the third quarter, we completed Phase I of the $73.5 million Charles Town expansion project. Phase I cost $52.0 million and includes a 22,000 square foot expansion of our gaming floor, 587 new slot machines and a 4-story parking facility with 1,500 spaces for customers which opened on July 1, 2002 and "Slot City™", which opened on September 23, 2002. Slot City™ is a 20,000 square foot, themed gaming venue which holds approximately 500 slot machines that used to be in the tent, our temporary gaming facility. The tent is now closed and will be removed in the fourth quarter so that Phase II of the expansion project can begin.

Total revenues for the three months ended September 30, 2002 increased by $15.3 million, or 28.2%, to $69.5 million in 2002 from $54.2 million in 2001. Gaming revenues increased by $15.7 million, or 33.9%, to $62.0 million in 2002 from $46.3 million in 2001. The slot win per machine per day increased to $256 in 2002 from $249 in 2001. Slot revenue per machine continued to grow at a rate in excess of 31% this period even with the addition of 592 new machines on the floor. This revenue growth was primarily due to an increase in patronage as a result of the property expansion and a new media-based marketing program for targeted markets located within a 60-mile radius of Charles Town. Racing revenues decreased by $.4 million, or 6.6%, to $5.6 million in 2002 from $6.0 million in 2001. Export simulcast revenue continues to increase due to additional wagering facilities taking our signal. Live racing and import simulcast revenue (wagering at our facility) decreased by approximately 10% due to the ongoing construction activity at the property. We had 66 live race days and average race field sizes of approximately 9 horses in each year.

Total operating expenses for the three months ended September 30, 2002 increased by $11.0 million, or 27.6%, to $50.9 million in 2002 from $39.9 million in 2001. The increase was primarily due to an increase in gaming and racing related taxes of $9.5 million, attributed to higher gaming revenues and an increase in the gaming tax rate and the administrative fee paid to the West Virginia Lottery Commission. Payroll and benefits increased by $1.1 million primarily due to an increase in staffing levels to accommodate the increased customer volumes and the expanded gaming area that opened in July 2002. Other operating costs increased primarily due to costs associated with the operations in the new gaming area such as cleaning and maintenance, property and casualty insurance and utilities. EBITDA for the three months ended September 30, 2002 increased by $4.3 million, or 30.1%, to $18.6 million from $14.3 million in 2001. Operating margins increased to 26.8% in 2002 compared to 26.4% in 2001.

Total revenues for the three months ended September 30, 2002 increased by $2.7 million, or 12.1%, to $25.0 million in 2002 from $22.3 million in 2001. The opening of the new hotel tower on May 27, 2002 was the primary factor for increases in gaming revenue and hotel revenue. Gaming revenues increased by $1.6 million, or 8.0%, to $21.7 million in 2002 from $20.1 million in June 2001. We were able to achieve these results by implementing a marketing program that emphasized group sales for the hotel and convention center, headliner entertainment and aggressive play-based promotions. As a result, our operations had an increase of 14.1% in slot play, a 6.2% increase in table

game win and a 46.4% increase in hotel, food and beverage, golf and other revenue compared to the previous year. Tropical Storm Isidore hit the area during the last week of September resulting in a very slow Wednesday and a shutdown on Thursday of that week, resulting in a decrease of September's revenue by $.5 million.

Total operating expenses for the three months ended September 30, 2002 increased by $2.5 million, or 14.3%, to $20.0 million in 2002 from $17.5 million in 2001. The primary factor contributing to the increase is the opening of the hotel tower and convention center. We had increases in administrative expenses for increased executive compensation, including management incentives, property and casualty insurance premiums, human resources expenses, hotel pre-opening expenses and grounds expenses. In addition to operating expenses for the quarter ended September 30, 2002, we incurred an additional $.4 million in pre-opening expenses relating to the new hotel. EBITDA increased by $.2 million, or 4.2%, to $5.0 million in 2002 from $4.8 million in 2001. Operating margins decreased to 20.0% in 2002 compared to 21.5% in 2001 due to the costs incurred in the start-up of the hotel and the additional marketing costs to increase hotel occupancy.

Total revenues for the three months ended September 30, 2002, increased by $.9 million, or 5.2%, to $18.3 million in 2002 from $17.4 million in 2001. Gaming revenues increased by $.9 million, or 5.8%, to $16.0 million from $15.1 million, primarily as a result of a 5.2% increase in slot machine play. The increase in slot machine play appears to have been driven by our refined marketing strategy which is focusing on direct mail marketing to known customers and new mass marketing campaigns highlighting new "loose" slots and quality, value-focused restaurants. Tropical Storm Isidore hit the area during the last week of September resulting in a very slow Wednesday and a shutdown on Thursday of that week, resulting in a decrease of September's revenue by $.3 million.

Total operating expenses for the three months ended September 30, 2002, increased by $.7 million, or 5.0%, to $14.7 million in 2002 from $14.0 million in 2001. Gaming expenses increased by $.3 million, or 4.1%, to $7.7 million from $7.4 million. This is directly related to higher gaming revenue, which creates higher gaming taxes and slot machine participation fees. Food and beverage expenses of $1.8 million were lower than prior year's total of $2.0 million by $.2 million, or 9.8%. This decrease is due to a more efficient operation creating a lower cost of goods sold. Administrative expenses increased by $.5 million, or 11.7%, to $4.8 million in 2002 from $4.3 million in 2001. This is directly related to the increase in business volumes creating an increase in lease expenses (which are tied to gaming revenues), and an increase in property and casualty insurance premiums. EBITDA increased by $.2 million, or 5.9% to $3.6 million in 2002 from $3.4 million in 2001. Operating margins increased to 19.7% in 2002 compared to 19.5% in 2001.

The acquisition of Casino Rouge in Baton Rouge, Louisiana and a management contract to operate Casino Rama in Orillia, Canada, was completed on April 27, 2001. This is the first quarter that full-period comparisons can be made for these properties while under our management.

Management service fees earned under the Casino Rama management contract for the three months ended September 30, 2002, decreased by $.1 million, or 2.9%, to $3.4 million in 2002 from $3.5 million in 2001. The decrease in management service fees is a direct result of new competition in locations between Toronto and Casino Rama. EBITDA decreased by $.2 million, or 6.1%, to $3.1 million in 2002 from $3.3 million in 2001.

Casino Rouge had total revenues for the three months ended September 30, 2002 increase by $3.4 million, or 14.8%, to $26.3 million in 2002 from $22.9 million in 2001. Gaming revenues increased by $3.4 million, or 15.2%, to $25.8 million from $22.4 million, primarily as a result of a 3.3% increase

in slot machine play. The revenue gain is a result of changes made to the gaming machine mix and a marketing program that is focused on increasing market share in patron counts and revenues. Casino Rouge increased its market share by 1.9% to 57.6% in September 2002 from 55.7% in December 2001.

Operating expenses at Casino Rouge for the three months ended September 30, 2002, increased by $1.8 million, or 10.2%, to $19.4 million in 2002 from $17.6 million in 2001. Gaming expenses increased by $2.2 million, or 20.2%, to $13.1 million from $10.9 million. This is directly related to higher gaming revenue which creates higher gaming taxes and the increase in the Louisiana gaming tax rate that allows our boat to remain dockside. EBITDA increased by $1.6 million, or 30.2%, to $6.9 million in 2002 from $5.3 million in 2001. Operating margins increased to 26.2% in 2002 compared to 23.1% in 2001.

The acquisition of Bullwhackers was completed on April 25, 2002. For the three months ended September 30, 2002, Bullwhackers had revenues of $7.1 million consisting mainly of gaming revenue. Operating expenses for the period totaled $6.5 million. EBITDA was $.6 million for period. Operating margins were 8.4%.

Operating results have been adversely affected by a major road construction project on the main highway leading into Black Hawk. This project started in early September 2002 and is expected to be completed in early December 2002. Since the purchase we have implemented a new player tracking system to assist with our marketing programs, evaluated employee performance and staffing levels and reviewed operations for cost effectiveness. A number of new initiatives will be implemented in the fourth quarter to improve operating margins. For 2003, we are planning renovations to the interior and exterior of our casinos to improve the quality of the customer experience and increase our market share.

Revenues for the three months ended September 30, 2002 increased by $1.1 million, or 4.4%, to $26.3 million in 2002 from $25.2 million in 2001. The call center accounts for approximately 90% of this increase with the remaining 10% attributable to wagering at the facilities. Wagering increased at our facilities due to an increase in the average number of horses per race at Penn National Race Course, which improved the quality of our race program. With a better race program, we also had increases in wagering on our export simulcasts. Last summer we opened the call center in Grantville and focused on telephone account wagering growth through our Players' Choice™ programs and on internet wagering growth through joint ventures with eBetUSA and Playboy. These programs have resulted in a 30.4% growth in telephone account activity and a 294.0% growth in internet wagering. Other factors that contributed to increased revenues include a change in our marketing approach from a focus on increasing attendance to increasing the frequency of visits from our existing customers and customer service improvements.

Operating expenses for the three months ended September 30, 2002 increased by $1.8 million, or 8.4%, to $23.3 million from $21.5 million in 2001. Direct racing related expenses (purses, simulcasting fees, pari-mutuel taxes, etc.) increased as a direct result of the increase in wagering. At Pocono Downs and its OTWs an increase in the pari-mutuel tax rate and a contractual purse increase for the horsemen purses increased expenses by approximately $.3 million. Expenses also increased for call center internet connectivity, property and casualty insurance premiums and marketing. EBITDA for the three months ended September 30, 2002 decreased by $.7 million, or 18.9%, to $3.0 million from $3.7 million in 2001. Operating margins decreased to 11.4% in 2002 compared to 14.7% in 2001.

Total operating expenses for corporate overhead for the three months ended September 30, 2002 increased by $.3 million, or 10.0%, to $3.3 million in 2002 from $3.0 million in 2001. Salaries and wages, payroll taxes, and employee benefits increased by $.6 million as a result of additional staff at the corporate office necessary to support recent acquisitions, severance payments and additional payroll expense due to the accelerated vesting of stock options. Additional expenses incurred for the month were offset by a decrease in operating expenses due to closing the CRC Miami office in the third quarter of 2002.

Nine months ended September 30, 2002 compared to nine months ended September 30, 2001

The results of operations by property level for the nine months ended September 30, 2001 and 2002 are summarized below (in thousands):

Revenues for the nine months ended September 30, 2002 increased by $112.4 million, or 29.5%, to $494.0 million in 2002 from $381.6 million in 2001. Revenues increased at the Charles Town Entertainment Complex by $44.2 million, or 30.8%, to $187.5 million in 2002 from $143.3 million in 2001. Revenues increased at the Casino Magic Bay St. Louis and Boomtown Biloxi properties by $9.0 million, or 7.5%, to $128.5 million in 2002 from $119.5 million in 2001. The Casino Rouge and the Casino Rama management contract, which were acquired on April 27, 2001, accounted for $42.7 million of the increase. Revenues at Bullwhackers, which was acquired on April 25, 2002, accounted for $12.4 million of the increase. Revenues increased at the Pennsylvania racetracks and OTWs by approximately $4.4 million due to an increase in wagering.

Operating expenses for the nine months ended September 30, 2002 increased by $89.0 million, or 30.0%, to $388.0 million in 2002 from $299.0 million in 2001. Operating expenses increased at the Charles Town Entertainment Complex by $33.6 million, or 32.2%, to $137.9 million in 2002 from $104.3 million in 2001. Operating expenses increased at Casino Magic Bay St. Louis and Boomtown Biloxi by $8.2 million, or 8.7%, to $102.1 million in 2002 from $93.9 million in 2001. The Casino Rouge and the Casino Rama management contract, which were acquired on April 27, 2001, accounted for $28.7 million of the increase. Operating expenses at Bullwhackers, which was acquired on April 25, 2002, accounted for $10.8 million of the increase. Operating expenses at the Pennsylvania racetracks and OTWs increased by $5.1 million. Corporate overhead increased by $2.8 million, or 33.7%, to $11.1 million in 2002 from $8.3 million in 2001.

EBITDA increased by $23.2 million, or 27.4%, to $107.8 million in 2002 from $84.6 million in 2001. EBITDA at the Charles Town facility increased by $10.6 million, or 27.2%, to $49.6 million in 2002 from $39.0 million in 2001. EBITDA increased at the Mississippi properties by $.8 million, or 3.1%, to $26.4 million in 2002 from $25.6 million in 2001. EBITDA at the Casino Rouge and the

Casino Rama management contract accounted for $14.0 million of the increase. Bullwhackers accounted for $1.6 million of the increase. The Pennsylvania racetracks and OTWs decreased by $.7 million, or 6.0%, to $10.9 million in 2002 from $11.6 million in 2001. New Jersey joint venture EBITDA accounted for a decrease of $.2 million over the last nine months.

Interest expense had a net decrease of $2.9 million in 2002 as a result of restructuring our debt. By using the proceeds of our February equity offering and the $175 million senior subordinated note offering we were able to reduce our outstanding debt by approximately $70 million.

In 2002, we incurred an extraordinary charge, net of taxes, of $5.2 million from the write off of deferred financing costs and prepayment fees related to the early extinguishment of debt. After giving effect to this change, our net income was $23.2 million for the nine months ending September 30, 2002.

Last winter, we began a $73.5 million expansion project at Charles Town. This project includes a new parking garage, food court, lounge and additional gaming floor space for 2,000 machines. The gaming floor space allows us to relocate the 500 machines from the tent, our temporary gaming facility, and have space for the additional 1,500 slot machines that have been approved for Charles Town. When the expansion is complete, we will have 3,500 machines in operation. During the third quarter, we completed Phase I of the project at a cost of $52.0 million which includes a 22,000 square foot expansion of our gaming floor, 587 new slot machines, a 4-story parking facility with 1,500 spaces for customers, all of which opened on July 1, 2002, and "Slot City™", which opened on September 23, 2002. Slot City™ is a 20,000 square foot, themed gaming venue that holds approximately 500 slot machines that used to be in the tent. The tent is now closed and will be removed in the fourth quarter so that Phase II of the expansion project can begin.

Total revenues for the nine months ended September 30, 2002 increased by 44.2 million, or 30.8%, to $187.5 million in 2002 from $143.2 million in 2001. Gaming revenues increased by $44.2 million, or 36.4%, to $165.7 million in 2002 from $121.5 million in 2001. This increase was primarily due to a win per day increase of $51 to $271 in 2002 from $220 in 2001 and an increase in the average number of machines in operation of 2,196 in 2002 compared to 2,000 in 2001. Another factor in revenue growth was an increase in patronage as a result of the property expansion and a new media-based marketing program for targeted markets located within a 60-mile radius of Charles Town. We also changed the mix of slot machines by offering more of the popular $.05 and $1.00 machines and decreasing the number of other, less popular denomination machines. Racing revenues increased by $.2 million, or 1.2%, to $16.8 million in 2002 from $16.6 million in 2001. This increase was primarily due to 27 additional racing days in 2002 which increased live wagering, and export wagering, at Charles Town, and was offset by a decrease in import wagering on other racetracks. Other revenues decreased slightly due to changing the mix of food services and the elimination of some of the buffets that were offered.

Total operating expenses for the nine months ended September 30, 2002 increased by $33.6 million, or 32.2%, to $137.9 million in 2002 from $104.3 million in 2001. The increase was primarily due to an increase in gaming and racing related taxes of $27.9 million, attributed to higher gaming and racing revenues and a change in the gaming tax rate and administrative fees paid to the West Virginia Lottery Commission. Payroll and benefits increased by $3.9 million primarily due to an increase in staffing levels to accommodate the increased customer volumes and higher than expected medical insurance expenses. Other expenses for the period increased due to an increase in operating costs associated with the expanded capacity of the facility such as property taxes, risk insurance, utilities and maintenance contracts. EBITDA for the nine months ended September 30, 2002 increased by $10.6 million, or 27.2%, to $49.6 million in 2002 from $39.0 million in 2001. Operating margins decreased to 26.4% in 2002 compared to 27.2% in 2001 due to construction and pre-opening costs of Phase I and the increased gaming tax rates.

During the summer of 2001 we began construction on a $39.4 million project that is to include a 14-story, 291 room hotel tower, three new restaurant venues, a spa and fitness center, renovations to the existing buffet restaurant and 10,000 square feet of meeting space and convention facilities. Through December of 2001, we spent approximately $18.0 million on the project. During 2002, we have spent an additional $20.0 million to complete the project. On May 27, 2002, we opened the new Bay Tower Hotel and Convention Center. All of our revenue centers have experienced year over year increases as a result of the opening of the new hotel and convention center.

Total revenues for the nine months ended September 30, 2002 increased by $5.4 million, or 8.1%, to $72.0 million in 2002 from $66.6 million in 2001. Changes in our marketing program and the opening of the hotel tower on May 27, 2002 were contributing factors in revenue increases. Gaming revenues increased by $3.5 million, or 5.8%, to $63.3 million in 2002 from $59.8 million in 2001. We were able to achieve these results by implementing a marketing program that emphasized group sales for the hotel and convention center, headliner entertainment and aggressive play-based promotions. As a result, slot machine plays increased by 9.3% and table game win increased by 9.6%. Other non-gaming revenues also increased due to the opening of the Bay Tower and Convention Center.

Total operating expenses for the nine months ended September 30, 2002 increased by $5.5 million, or 10.6%, to $57.2 million in 2002 from $51.7 million in June 2001. Gaming and related expenses increased by $.9 million due to increased gaming taxes and marketing expenditures, primarily advertising costs. Non-gaming operational expenses increased by $1.5 million as a result of the opening of new hotel and restaurant venues. Administrative expenses increased by $1.2 million. The primary factors contributing to the increase in administrative expenses over the prior year were increased executive administration compensation, including management incentive, and increased property insurance premiums. Other reasons for the increase were additional human resources expenses, including the cost of the on-site medical clinic, which opened in March 2002, a higher accrual for general liability claims due to a greater incidence of slips and falls, and increased facilities expenses, such as maintenance and utilities. An increase in casino grounds maintenance expenses in the first nine months of 2002 contributed to the increase in administrative expenses. In addition to recurring operating expenses for the nine months ended September 30, 2002, we incurred $1.2 million in pre-opening expenses relating to the new hotel, which opened the last weekend in May 2002. EBITDA for the nine months ended September 30, 2002 decreased by $.1 million, or .7%, to $14.8 million in 2002 from $14.9 million in 2001. Operating margins decreased to 20.5% in 2002 compared to 22.3% in 2001 due to construction and pre-opening costs of the Bay Tower and Convention Center.

Total revenues for the nine months ended September 30, 2002, increased by $3.6 million, or 6.8%, to $56.5 million in 2002 from $52.9 million in 2001. Gaming revenues increased by $3.5 million, or 7.7%, primarily as a result of a 7.2% increase in slot machine play. The increase in slot machine play appears to have been driven by our refined marketing strategy which focuses on direct mail marketing to known customers and new mass marketing campaigns highlighting new "loose" slots and quality, value-focused restaurants. Tropical Storm Isidore hit the area during the last week of September resulting in a very slow Wednesday and a shutdown on Thursday of that week, affecting September's final operating results.

Total operating expenses increased by $2.7 million, or 6.4%, to $44.9 million in 2002 from $42.2 million in 2001. Gaming expenses increased by $1.5 million or 6.5%. This increase is directly related to higher gaming revenue which creates higher gaming taxes and an increase in slot machine participation fees. Food and beverage expenses of $5.5 million were lower than the prior year's total of $5.9 million by $.4 million, or 6.8%. This decrease is partially due to lower cost of goods sold as a

result of joint purchasing efforts with the Bay St. Louis property. Administrative expenses increased by $1.6 million, or 12.6%. This variance is due to the increase in business volumes creating a $.4 million increase in the land lease expense (which is a percentage of gaming revenues), an increase in health insurance costs, and an increase in property insurance. EBITDA for the nine months ended September 30, 2002 increased by $.9 million, or 8.4%, to $11.6 million in 2002 from $10.7 million in 2001. Operating margins increased to 20.5% in 2002 compared to 20.2% in 2001.

The acquisition of Casino Rouge in Baton Rouge, Louisiana, and the management contract to operate Casino Rama in Orillia, Canada, was completed on April 27, 2001. Results for the nine months ended September 30, 2002 will compare a nine-month period in 2002 to a five-month period in 2001.

Management service fees earned under the Casino Rama management contract for the nine months ended September 30, 2002 was $8.5 million in 2002 and $5.5 million for five months in 2001. The opening of the new entertainment center in July of 2001 and the new hotel and convention center in July of 2002 have positively impacted the management service fees. The new facilities have helped to offset the negative impact of the opening of new competition in locations between Toronto and Casino Rama. EBITDA was $7.8 million in 2002 and $5.0 million in 2001.

Casino Rouge had total revenues for the nine months ended September 30, 2002 of $78.6 million in 2002 and $38.9 million for the five-month period 2001. At September 30, 2002 our market share was 57.6% compared to a market share of 53.6% at September 30, 2001. Our market share increased as a result of changes made to the gaming machine mix and a marketing program that is focused on increasing market share in patron counts and revenues. As a result, enrollment in our player's club has increased as well as the number of visits being tracked. During the summer, we had a strong increase in market share due to our marketing program and construction and renovations at our main competitor's operation.

Operating expenses at Casino Rouge for the nine months ended September 30, 2002 were $58.0 million and $29.5 million in the five month period 2001. Gaming taxes as a percent of gaming expenses increased as a result of the increase in the Louisiana gaming tax rate and admissions tax rate that allows our boat to remain dockside. Since the hiring of a new general manager in March, our management team has been reviewing the operations and staffing to develop a more efficient operation. These efforts have resulted in an increase in our operating margins to 26.2% on EBITDA of $20.6 million 2002 compared to an operating margin of 24.1% on EBITDA of $9.4 million in 2001.

The acquisition of Bullwhackers was completed on April 25, 2002. For the period April 25 to September 30, 2002, Bullwhackers had revenues of $12.4 million consisting mainly of gaming revenue. Operating expenses totaled $10.8 million; EBITDA was $1.6 million and operating margins were 12.9% for the period.

Since the purchase we have implemented a new player tracking system to assist with our marketing programs, evaluated employee performance and staffing levels and reviewed operations for cost effectiveness. A number of new initiatives will be implemented in the fourth quarter to improve operating margins. For 2003, we are planning renovations to the interior and exterior of our casinos to improve the quality of the customer experience and increase our market share. Operating results have also been adversely affected by a major road construction project on the main highway leading into Black Hawk. This project started in early September 2002 and is expected to be completed in early December 2002.

Revenues for the nine months ended September 30, 2002 increased by $4.4 million, or 5.8%, to $79.9 million in 2002 from $75.5 million in 2001. The call center accounts for approximately 75% of this increase with the remaining 25% attributable to the facilities. Wagering increased at our facilities due to a 1.0% increase in attendance and increases in the average number of horses per race at Penn National Race Course, which improved the quality of our race program. With a better race program, we also had a significant increase in wagering on our export simulcasts. Last summer we opened the call center in Grantville and focused on telephone account wagering growth through our Players' Choice™ programs and on Internet wagering growth through joint ventures with eBetUSA and Playboy. These programs have resulted in a 56.7% growth in telephone account activity and growth in internet wagering. Other factors that contributed to increased revenues include a change in our marketing approach from a focus on increasing attendance to increasing the frequency of visits from our existing customers, customer service improvements, and a food and beverage menu change at our off-track wagering facilities.

Operating expenses for the nine months ended September 30, 2002 increased by $5.1 million, or 8.0%, to $69.0 million from $63.9 million in 2001. Direct racing related expenses (purses, simulcasting fees, pari-mutuel taxes, etc.) increased as a result of the increase in wagering. At Pocono Downs and its OTWs an increase in the pari-mutuel tax rate and a contractual purse increase for the horsemen purses increased expenses by approximately $.8 million. Expenses associated with the call center and the internet segment of our business increased by $2.8 million. EBITDA for the nine months ended September 30, 2002 decreased by $.7 million, or 6.0%, to $10.9 million in 2002 from $11.6 million in 2001. Operating margins decreased to 13.6% in 2002 compared to 15.3% in 2001.

Total operating expenses for the nine months ended September 30, 2002, increased by $2.8 million, or 33.7%, to $11.1 million in 2002 from $8.3 million in 2001. Salaries and wages, payroll taxes, and employee benefits increased by $2.3 million as a result of additional staff at the corporate office necessary to support recent acquisitions, severance payments and additional payroll expense due to the accelerated vesting of stock options. Legal expenses increased by approximately $.6 million due to an increase in litigation and regulatory compliance.

We have an investment in Pennwood Racing, Inc., which operates Freehold Raceway in New Jersey and, until May 2001, operated Garden State Park. In May 2001, Garden State Park was sold and the joint venture ceased operating Garden State Park. Our 50% share of Pennwood's net income was $1.8 million in the nine months ended September 30, 2002, compared to $2.0 million in 2001, and was recorded as other income on the income statement. The decrease in the joint venture's net income in 2002 is a result of the lost revenue from wagering that took place at Garden State Park offset by the savings in operating expenses that were realized by closing the facility.

Historically, our primary sources of liquidity and capital resources have been cash flow from operations, borrowings from banks and proceeds from the issuance of securities.

Net cash provided by operating activities was $68.1 million for the nine months ended September 30, 2002 compared to $57.5 million in 2001. The increase was primarily due to the inclusion of nine months of operations for Casino Rouge and the Casino Rama management contract in 2002 compared to approximately five months of operations in 2001.

Net cash used in investing activities totaled $92.6 million for the nine months ended September 30, 2002. Our investments included $11.3 in maintenance capital expenditure, $72.2 million in capital projects and $7.1 million on the Bullwhackers acquisition. All of our expenditures were in accordance with our budget plans for 2002.

Net cash provided by financing activities was $31.3 million for the nine months ended September 30, 2002. Aggregate proceeds from the issuance of notes were $175.0 million, portions of which were used to pay financing costs associated with the issuance ($3.3 million). Proceeds from the line of credit total

$13.3 million. Principal payments on long-term debt under our existing credit facility, net of additional borrowings on the revolving line of credit, were $258.9 million. Proceeds from the exercise of stock options totaled $10.5 million. Proceeds from sale of common stock were $96.0 million.

The following table summarizes our planned capital expenditures, other than maintenance capital expenditures, by property level, for 2002 (in thousands):

Beginning in late 2001, we expended, and through the end of 2002 we expect to expend, significant amounts on capital expenditures at the Charles Town Entertainment Complex and Casino Magic Bay St. Louis. At Charles Town we completed construction of a structured parking facility and opened it to the public on July 1, 2002, at a cost of $12.7 million in 2002. On September 23, 2002, we opened "Slot City™", a 20,000 square foot themed gaming venue with 587 slot machines at a cost of $36.6 million in 2002, which includes the purchase of 587 additional gaming machines. In the fourth quarter of 2002, we expect to expend approximately $2.2 million for the start of Phase II of the expansion project which will provide space for 913 additional gaming machines. In 2003, we expect to expend approximately $10.0 million to purchase and install the 913 gaming machines. On February 28, 2002, the West Virginia Lottery Commission approved our request to add up to 1,500 additional gaming machines to the 2,000 machines already in place at Charles Town.

At Casino Magic, we completed construction of a 300-room hotel with meeting and conference facilities, three new restaurant venues, renovations to the existing buffet restaurant and certain amenities to the gaming floor. The hotel opened on May 27, 2002. Through September 30, 2002, we have spent approximately $39.4 million on these projects.

In January 2002, we signed an option to purchase approximately 4 acres of land adjacent to our Boomtown Biloxi property for $4.0 million. The purchase is contingent upon receiving certain governmental and third-party consents, authorizations, approvals and licenses which we expect could not occur until 2003. We expect to use the land for additional development for our Boomtown facility. In addition, we expect to make certain property improvements in 2003 at Boomtown at a cost of approximately $.5 million.

On April 25, 2002, we completed our acquisition of all of the assets of the Bullwhackers Casino operations, in Black Hawk, Colorado, from Colorado Gaming and Entertainment Co., a subsidiary of Hilton Group plc, for $6.5 million in cash plus an additional $.6 million in pre-acquisition costs related to audit, legal, and licensing expenses required to complete the purchase. In the fourth quarter of 2002, we expect to spend an additional $1.1 million in certain improvements to the Bullwhackers Casino.

On August 8, 2000, we entered into a $350.0 million senior secured credit facility with a syndicate of lenders led by Lehman Brothers Inc. and CIBC World Markets Corp. that replaced our then-existing credit facilities.

The credit facility is comprised of a $75.0 million revolving credit facility maturing on August 8, 2005, a $75.0 million Tranche A term loan maturing on August 8, 2005 and a $200 million Tranche B term loan maturing on August 8, 2006. Up to $10.0 million of the revolving credit facility may be used for the issuance of standby letters of credit. In addition, up to $10.0 million of the revolving credit facility also may be used for short-term credit to be provided to us on a same-day basis, which must be repaid within five days. In connection with our equity and debt financing transactions in February 2002, we repaid the entire

then-outstanding balances under the Tranche A and Tranche B term loans. These term loans are not available for future reborrowing. As of September 30, 2002, there was a $13.3 million outstanding balance on the revolving credit facility and $57.6 million was available for reborrowing (after giving effect to outstanding letters of credit as of September 30, 2002).

At our option, the revolving credit facility may bear interest at (1) the highest of ¹/2 of 1% in excess of the federal funds effective rate or the rate that the bank group announces from time to time as its prime lending rate plus an applicable margin of up to 2.25%, or (2) a rate tied to a eurodollar rate plus an applicable margin up to 3.25%, in either case with the applicable rate based on our total leverage. The eurodollar rate is defined as the rate that appears on page 3750 of the Dow Jones Telerate Screen as of 11:00 a.m. London time two days before the applicable funding date (adjusted for statutory reserve requirements for eurocurrency liabilities) at which eurodollar deposits for one, two, three or nine months, as selected by us, are offered in the interbank eurodollar market. In addition, as of December 22, 2000, we entered into a $100.0 million interest rate swap contract obligating us to pay a fixed rate of 5.825% against a variable interest rate based on the 90-day LIBOR rate, which expires on December 22, 2003. On August 3, 2001, we entered into a $36.0 million interest rate swap contract obligating us to pay a fixed rate of 4.8125% against a variable interest rate based on the 90-day LIBOR rate, which expires on September 30, 2004.

The terms of our senior secured credit facility require us to satisfy certain financial covenants such as leverage and fixed charge coverage ratios, minimum EBITDA and net worth requirements and limitations on capital expenditures. We have experienced significant growth and expansion since the signing of the senior secured credit facility in August 2000. The limitations placed on our capital expenditures in 2000 are no longer adequate to meet our short and long range plans for the remainder of 2002 and beyond. Therefore we have requested an amendment that increases the limits placed on capital expenditures. Our lenders have approved this amendment. As of November 13, 2002, we are in compliance with all required financial covenants.

On March 12, 2001, we completed a private offering of $200.0 million of our 11¹/8% senior subordinated notes due 2008. The net proceeds of the 11¹/8% notes were used, in part, to finance our acquisition of Casino Rouge and the management contract at Casino Rama, including the repayment of certain existing indebtedness of CRC Holdings. Interest on the 11¹/8% notes is payable on March 1 and September 1 of each year. The 11¹/8% notes mature on March 1, 2008.

We may redeem all or part of the 11¹/8% notes on or after March 1, 2005 at certain specified redemption prices. Prior to March 1, 2004, we may redeem up to 35% of the 11¹/8% notes from proceeds of certain sales of our equity securities. The 11¹/8% notes also are subject to redemption requirements imposed by state and local gaming laws and regulations.

The 11¹/8% notes are general unsecured obligations and are guaranteed on a senior subordinated basis by certain of our current and future wholly owned domestic subsidiaries. The 11¹/8% notes rank equally with our future senior subordinated debt and junior to our senior debt, including debt under our senior credit facility. In addition, the 11¹/8% notes will be effectively junior to any indebtedness of our non-U.S. or unrestricted subsidiaries, none of which have guaranteed the 11¹/8% notes.

The 11¹/8% notes and guarantees were originally issued in a private placement pursuant to an exemption from the registration requirements of the Securities Act of 1933. On July 30, 2001, we completed an offer to exchange the 11¹/8% notes and guarantees for 11¹/8% notes and guarantees registered under the Securities Act of 1933 having substantially identical terms.

On February 20, 2002, we completed a public offering of 9,200,000 shares of our common stock at a public offering price of $15.25 per share. Of the common shares sold in the offering, we sold 6,700,000 shares and The Carlino Family Trust, a related party, sold 2,500,000 shares. We used our net proceeds from the offering, totaling approximately $96.1 million after deducting underwriting discounts and related expenses, to repay term loan indebtedness under the existing senior secured credit facility. We did not

receive any proceeds from the offering by The Carlino Family Trust. The shares and offering price were adjusted to reflect the 2-for-1 stock dividend distributed on June 25, 2002.

On February 28, 2002, we completed a public offering of $175,000,000 of our 8⁷/8% senior subordinated notes due 2010. Interest on the 8⁷/8% notes is payable on March 15 and September 15 of each year, beginning September 15, 2002. The 8⁷/8% notes mature on March 15, 2010. We have used the net proceeds from the offering, totaling approximately $170.1 million after deducting underwriting discounts and related expenses, to repay term loan indebtedness under the existing senior secured credit facility.

We may redeem all or part of the 8⁷/8% notes on or after March 15, 2006 at certain specified redemption prices. Prior to March 15, 2005, we may redeem up to 35% of the 8⁷/8% notes from proceeds of certain sales of our equity securities. The 8⁷/8% notes also are subject to redemption requirements imposed by state and local gaming laws and regulations.

The 8⁷/8% notes are general unsecured obligations and are guaranteed on a senior subordinated basis by certain of our current and future wholly owned domestic subsidiaries. The 8⁷/8% notes rank equally with our future senior subordinated debt, including the 11¹/8% senior subordinated notes, and junior to our senior debt, including debt under our senior credit facility. In addition, the 8⁷/8% notes will be effectively junior to any indebtedness of our non-U.S. or unrestricted subsidiaries, none of which have guaranteed the 8⁷/8% notes.

As discussed above, in February 2002 we completed public offerings of common stock and 8⁷/8% senior subordinated notes and used the proceeds of those offerings to repay the outstanding term loan indebtedness under the senior secured credit facility. As of September 30, 2002, there was indebtedness outstanding under the credit facility and there was approximately $57.6 million available for borrowing under the revolving credit portion of the credit facility (after giving effect to outstanding letters of credit). The following table is as of September 30, 2002 and reflects these recent offerings and the repayment of the senior secured credit facility.

The following table presents our material commercial commitments as of September 30, 2002 for the following future periods:

Based on our current level of operations, and anticipated revenue growth, we believe that cash generated from operations and amounts available under our credit facility will be adequate to meet our anticipated debt service requirements, capital expenditures and working capital needs for the foreseeable future. We cannot assure you, however, that our business will generate sufficient cash flow from operations, that our anticipated revenue growth will be realized, or that future borrowings will be available under our credit facility or otherwise will be available to enable us to service our indebtedness, including the credit facility and the notes, to retire or redeem our outstanding indebtedness when required or to make anticipated capital expenditures. In addition, if we consummate significant acquisitions in the future, our cash requirements may increase significantly. We may need to refinance all or a portion of our debt on or before maturity. Our future operating performance and our ability to service or refinance our debt will be subject to future economic conditions and to financial, business and other factors, many of which are beyond our control.

On December 20, 2000, and August 3, 2001, in order to satisfy the requirements of our existing credit facility, we entered into two interest rate swap agreements with financial institutions in the aggregate notional amount of $136 million. The interest rate swap agreements hedged our exposure on our outstanding floating rate obligations. We replaced the floating rate debt with fixed rate debt in March 2002. The purpose of the interest rate swaps was to convert a portion of our floating rate interest obligations to obligations having a fixed rate of 5.835% and 4.8125% plus an applicable margin up to 4.00% per annum through September 30, 2004. The fixing of interest rates reduced in part our exposure to the uncertainty of floating interest rates. The differentials paid or received by us on the interest rate swap agreements are recognized as adjustments to interest expense in the period incurred. We are exposed to credit loss in the event of nonperformance by our counter parties to the interest rate swap agreements. We do not anticipate nonperformance by such financial institutions, and no material loss would be expected from the nonperformance by such financial institutions. Our interest rate swap agreements expire in December 2003 and June 2004.

Although we replaced the variable term indebtedness under the existing senior secured credit facility with fixed rate debt, we did not cancel the related interest rate swap agreements. We continue to maintain these agreements. The changes in the fair values of the interest rate swaps as well as the amortization of the amounts recorded in other comprehensive income are recognized as components of interest expense subsequent to the payoff of the floating rate debt. In addition, we estimate that $1.8 million of net derivative

losses included in other comprehensive income will be reclassified into interest expense within the next twelve months.

As of September 30, 2002, the Company had $136 million notional amounts outstanding in interest rate swap agreements that mature in 2003 and 2004. The amount of the change in liability was caused by the decrease in the forward looking interest rate yield curve at September 30, 2002. To the extent the fair values of these swaps continues to change prior to maturity, the amount to be recognized in the income statement as an unrealized gain or loss will also change at the end of each quarter. In general, litigation can be expensive and time consuming to defend and could result in settlements or damages that could significantly impact results of operations or financial condition.

We maintain disclosure controls and procedures that are designed to ensure that information required to be disclosed in our Exchange Act reports is recorded, processed, summarized and reported within the time periods specified in the SEC's rules and forms, and that such information is accumulated and communicated to our management, including our chief executive officer and chief financial officer, as appropriate, to allow timely decisions regarding required disclosure. In designing and evaluating the disclosure controls and procedures, management recognized that any controls and procedures, no matter how well designed and operated, can provide only reasonable assurance of achieving the desired control objectives, and management necessarily was required to apply its judgment in evaluating the cost-benefit relationship of possible controls and procedures.

As of November 13, 2002, we completed an evaluation, under the supervision and with the participation of our management, including our chief executive officer and chief financial officer, of the effectiveness of the design and operation of our disclosure controls and procedures. Based on the foregoing, our chief executive officer and chief financial officer concluded that the Company's disclosure controls and procedures were effective.

There have not been any significant changes in the Company's internal controls or in other factors that could significantly affect these controls subsequent to the date of their evaluation.

In July 2001, a lawsuit was filed against the Company in the Circuit Court of Jefferson County, West Virginia by certain surveillance employees at the Charles Town facility claiming that the Company's surveillance of those employees during working hours was improper. The lawsuit claims damages of $7.0 million and punitive damages of $15.0 million. In August 2002, a summary judgment was granted in the Company's favor on all counts. The plaintiffs have until December 2002 to appeal.

In August 2002, Capital Lake Properties, Inc., the lessor under the ground lease on which the Company operates its Baton Rouge gaming interests, filed a lawsuit against the Company in the 19^th Judicial District Court for the Parish of East Baton Rouge, Louisiana seeking a declaratory judgment that the plaintiff is entitle to terminate the lease and/or void its renewal and purchase options due to certain alleged past defaults by the Company. Plaintiff asserts no new defaults by the Company in this pleading. The Company has filed exceptions seeking dismissal on alternative grounds. The court has set these exceptions for hearing on December 16, 2002. In the interim the parties continue to pursue an amicable settlement of the matter.

10.64 Amendment No. 3 dated as of February 22, 2002 to Credit Agreement among Penn National Gaming, Inc., as Borrower, the Lenders under the Credit Agreement, Lehman Commercial Paper Inc., as syndication agent for the Lenders, and Canadian Imperial Bank of Commerce, as administrative agent for the Lenders.

10.65 Amendment No. 4 dated as of April 25, 2002 to Credit Agreement among Penn National Gaming, Inc., as Borrower, the Lenders under the Credit Agreement, Lehman Commercial Paper Inc., as syndication agent for the Lenders, and Canadian Imperial Bank of Commerce, as administrative agent for the Lenders.

10.66 Amendment No. 5 dated as of November 13, 2002 to Credit Agreement among Penn National Gaming, Inc., as Borrower, the Lenders under the Credit Agreement, Lehman Commercial Paper Inc., as syndication agent for the Lenders, and Canadian Imperial Bank of Commerce, as administrative agent for the Lenders.

99.1 Certification Pursuant to 18 U.S.C. Section 1350, As Adopted Pursuant to Section 906 Of The Sarbanes-Oxley Act of 2002.

99.2 Certification Pursuant to 18 U.S.C. Section 1350, As Adopted Pursuant to Section 906 Of The Sarbanes-Oxley Act of 2002.

The Company filed Current Reports on Form 8-K during the three months ended September 30, 2002 as follows:

On August 9, 2002, the Company filed a Current Report on Form 8-K that reflected the Company entered into an Agreement and Plan of Merger with Hollywood Casino Corporation.

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.

CERTIFICATION PURSUANT TO RULE 13A-14 AND 15D-14 OF
THE SECURITIES AND EXCHANGE ACT OF 1934

(Mark One)
ý	QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended September 30, 2002
OR
o	TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

Pennsylvania (State or other jurisdiction of incorporation or organization)		23-2234473 (I.R.S. Employer Identification No.)
825 Berkshire Blvd., Suite 200 Wyomissing, PA 19610 (Address of principal executive offices)
610-373-2400 (Registrant's telephone number including area code)
Not Applicable (Former name, former address, and former fiscal year, if changed since last report)

Title		Outstanding as of November 6, 2002
Common Stock, par value $.01 per share		40,038,684 shares

		December 31, 2001			September 30, 2002
					(unaudited)
Assets
Current assets
	Cash and cash equivalents	$	38,378		$	45,251
	Receivables		19,367			19,172
	Prepaid expenses and other current assets		7,751			10,598
	Deferred income taxes		4,610			4,421

Total current assets			70,106			79,442

Property, plant and equipment, at cost
	Land and improvements		82,981			84,806
	Building and improvements		226,478			289,166
	Furniture, fixtures and equipment		104,215			139,048
	Transportation equipment		1,175			1,235
	Leasehold improvements		11,795			14,517
	Construction in progress		21,338			8,439

			447,982			537,211
	Less accumulated depreciation and amortization		58,063			81,314

			389,919			455,897

Other assets
	Investment in and advances to unconsolidated affiliates		14,187			15,948
	Cash in escrow		500			—
	Excess of cost over fair market value of net assets acquired		160,210			160,299
	Management service contract (net of accumulated amortization of $1,695 and $3,578, respectively)		24,050			22,167
	Deferred financing costs, net		14,090			10,936
	Miscellaneous		6,315			8,180

Total other assets			219,352			217,530

		$	679,377		$	752,869

Liabilities and Shareholders' Equity
Current liabilities
	Current maturities of long-term debt	$	15,141		$	18
	Accounts payable		18,975			19,520
	Accrued expenses		19,623			24,258
	Accrued interest		14,263			9,564
	Accrued salaries and wages		13,533			17,343
	Taxes, other than income taxes		5,272			6,737
	Income taxes		180			1,573
	Other current liabilities		5,108			4,593

Total current liabilities			92,095			83,606

Long term liabilities
	Long-term debt, net of current maturities		443,768			388,250
	Deferred income taxes		40,249			42,369

Total long-term liabilities			484,017			430,619

Commitments and contingencies
Shareholders' equity
	Preferred stock, $.01 par value, authorized 1,000,000 shares; no shares issued		—			—
	Common stock, $.01 par value, authorized 200,000,000 shares; Shares issued 31,866,850 and 39,989,684, respectively		160			403
	Treasury stock, at cost 849,400 shares		(2,379	)		(2,379	)
	Additional paid-in capital		43,605			153,701
	Retained earnings		65,721			88,962
	Accumulated other comprehensive loss		(3,842	)		(2,043	)

Total shareholders' equity			103,265			238,644

		$	679,377		$	752,869

			Nine Months Ended September 30,
			2001			2002
Revenues
	Gaming		$	265,615		$	367,724
	Racing			85,484			89,369
	Management service fee			5,480			8,513
	Other revenue			25,053			28,422

Total revenues				381,632			494,028

Operating Expenses
	Gaming			150,078			206,497
	Racing			59,511			65,118
	Other			23,811			31,750
	General and administrative			65,618			84,638
	Depreciation and amortization			23,305			25,725

Total operating expenses				322,323			413,728

Income from operations				59,309			80,300

Other income (expenses)
	Interest expense			(34,237	)		(31,378	)
	Interest income			2,654			1,210
	Earnings from joint venture			2,020			1,761
	Other			(729	)		(780	)
	Loss on change in fair values of interest rate swaps			—			(5,411	)

Total other expenses				(30,292	)		(34,598	)

Income before income taxes and extraordinary item				29,017			45,702
Taxes on income				10,204			17,310

Income before extraordinary Item				18,813			28,392
Extraordinary item, loss on early extinguishment of debt, net of income tax benefit of $2,773				—			(5,151	)

Net income			$	18,813		$	23,241

Per share data
	Basic
		Income before extraordinary item	$	.62		$	.76
		Extraordinary item		—			(.14	)

		Net income	$	.62		$	.62

Diluted
		Income before extraordinary item	$	.59		$	.73
		Extraordinary item		—			(.13	)

		Net income	$	.59		$	.60

Weighted shares outstanding
	Basic			30,542			37,304
	Diluted			31,672			38,672

	Common Stock											Accumulated Other Comprehensive Income (Loss)
	Common Stock			Treasury Stock			Additional Paid-in Capital			Retained Earnings							Comprehensive Income
	Shares	Amount		Treasury Stock			Additional Paid-in Capital			Retained Earnings					Total		Comprehensive Income
Balance, December 31, 2001	31,866,850	$	160	$	(2,379	)	$	43,605		$	65,721	$	(3,842	)	$	103,265	$	—
Exercise of stock options including tax benefit of $3,414	1,422,834		15		—			13,849			—		—			13,864		—
Equity offering	6,700,000		68					95,973								96,041		—
Stock option accelerated vesting	—		—		—			434			—		—			434		—
Change in fair value of interest rate swap agreements, net of income taxes of $495	—		—		—			—			—		918			918		918
Amortization of unrealized loss on interest rate swap agreements, net of income taxes of $468	—		—		—			—			—		869			869		—
Stock dividend	—		160		—			(160	)		—		—			—		—
Foreign currency translation adjustment	—		—		—			—			—		12			12		12
Net income for the nine months ended September 30, 2002	—		—		—			—			23,241		—			23,241		23,241

Balance, September 30, 2002	39,989,684	$	403	$	(2,379	)	$	153,701		$	88,962	$	(2,043	)	$	238,644	$	24,171

			Nine Months Ended September 30,
			2001			2002
Cash flows from operating activities
	Net income		$	18,813		$	23,241
	Adjustments to reconcile net income to net cash provided by operating activities
		Depreciation and amortization		23,303			25,725
		Amortization of deferred financing costs charged to interest expense		1,776			1,559
		Amortization of the unrealized loss on interest rate swap contracts charged to interest expense.		—			869
		Earnings from joint venture		(2,020	)		(1,761	)
		Loss on sale of fixed assets		731			681
		Extraordinary loss relating to early extinguishment of debt, before income tax benefit		—			5,906
		Deferred income taxes		3,793			2,309
		Accelerated vesting of stock options		—			434
		Tax benefit from stock options exercised		1,875			3,414
		Increase in unrealized loss on fair values of interest rate swap contracts		—			5,411
		Foreign currency translation adjustment		32			12
	Decrease (increase), net of businesses acquired, in Receivables			792			1,406
		Prepaid expenses and other current assets		(1,441	)		(2,533	)
		Prepaid income taxes		1,905			—
		Miscellaneous other assets		(1,108	)		(1,750	)
	Increase (decrease), net of business acquired, in Accounts payable			(7,206	)		525
		Accrued expenses		11,290			3,481
		Accrued interest		1,702			(6,654	)
		Accrued salaries and wages		2,069			3,810
		Taxes payable, other than income taxes		1,239			1,144
		Income taxes payable		1,210			1,393
		Other current liabilities		(1,254	)		(515	)

	Net cash provided by operating activities			57,501			68,107

	Cash flows from investing activities
		Expenditures for property, plant and equipment		(22,967	)		(83,635	)
		Net payments under interest rate swaps		—			(2,538	)
		Proceeds from sale of property and equipment		237			247
		Distributions from joint venture		1,178			—
		Cash in escrow		4,607			470
		Acquisition of businesses, net of cash acquired		(182,961	)		(7,114	)

	Net cash (used) in investing activities			(199,906	)		(92,570	)

	Cash flows from financing activities Proceeds from exercise of options and warrants			2,995			10,451
		Proceeds from sale of common stock		211,000			96,041
		Proceeds from long-term debt		(51,576	)		187,002
		Principal payments on long-term debt		—			(258,891	)
		(Increase) in unamortized financing cost		(6,900	)		(3,267	)

	Net cash provided by financing activities			155,519			31,336

	Net increase in cash and cash equivalents			13,114			6,873
	Cash and cash equivalents, at beginning of period			23,287			38,378

	Cash and cash equivalents, at end of period		$	36,401		$	45,251

		Gaming(1)		Racing		Eliminations			Total
Nine months ended September 30, 2001
	Revenue	$	307,523	$	75,458	$	(1,349)	⁽²⁾	$	381,632
	EBITDA⁽³⁾		71,015		13,619		—			84,634
	Depreciation and Amortization		20,269		3,036		—			23,305
	Capital Expenditures		21,377		1,590		—			22,968
Nine months ended September 30, 2002
	Revenue	$	415,551	$	79,898	$	(1,421	)⁽²⁾	$	494,028
	EBITDA⁽³⁾		94,327		13,459					107,786
	Depreciation and Amortization		23,067		2,658					25,725
	Capital Expenditures		89,906		843					90,749
December 31, 2001
	Total Assets	$	1,092,400	$	90,014	$	(503,037	)⁽⁴⁾	$	679,377
September 30, 2002
	Total Assets	$	1,186,839	$	98,280	$	(532,250	)⁽⁴⁾	$	752,869

Property	Budget 2002		Expenditures Through September 30, 2002		Balance To Expend
Charles Town Entertainment Complex	$	52,200	$	50,000	$	2,200
Casino Magic Bay St. Louis		21,000		21,400		—
Bullwhackers(1)		9,000		7,900		1,100

Total	$	82,200	$	79,300	$	3,300

				Payments Due By Period
(in thousands)		Total		October 1, 2002 to December 31, 2002		2003—2004		2005—2006		2007 and After
Revolving credit line		$	13,250	$	—	$	—	$	13,250	$	—
11¹/8% senior subordinated notes due 2008⁽¹⁾
	Principal		200,000		—		—		—		200,000
	Interest		137,208		—		44,500		44,500		48,208
8⁷/8% senior subordinated notes due 2010⁽²⁾
	Principal		175,000		—		—		—		175,000
	Interest		116,482		—		31,063		31,063		54,356
Operating leases			45,613		1,559		10,458		6,618		26,978

	Total	$	687,553	$	1,559	$	86,021	$	95,431	$	504,542

			Amount of Commitment Expiration Per Period
(in thousands)	Total Amounts Committed		2002		2003—2004		2005—2006		2007 and After
Revolving Credit Facility⁽¹⁾	$	61,750	$	—	$	—	$	61,750	$	—
Letters of Credit⁽¹⁾		4,231		4,231		—		—		—
Guarantees of New Jersey Joint Venture Obligations⁽²⁾		9,775		334		9,441		—		—

Total	$	75,756	$	4,565	$	9,441	$	61,750	$	—

		PENN NATIONAL GAMING, INC.
November 14, 2002		By:	/s/ WILLIAM J. CLIFFORD William J. Clifford Chief Financial Officer