Station Reports EPS of $0.33 Post-Split; Provides Update on Recent Developments

Company Press Release: Station Casinos, Inc.
July 21, 2000
LAS VEGAS, NV -- Station Casinos, Inc. (NYSE: STN) yesterday announced the results of its operations for the second quarter ended June 30, 2000.

Highlights for the second quarter included the following:

Record second quarter cash flow of $71.3 million, up 16 percent

year-over-year;

Record second quarter earnings per share of $0.33 (adjusted for a

3-for-2 stock split, effective July 17, 2000);

Eight percent increase in Nevada cash flow to $53.2 million on a

same-store basis;

32 percent increase in Missouri cash flow to $22.6 million on a

same-store basis;

Agreement to acquire the Santa Fe Hotel & Casino in northwest Las Vegas.

Station Casinos, Inc. (``Station'' or ``the Company'') reported net revenues for the second quarter ended June 30, 2000, of $244.3 million, a four percent increase over the prior year's quarter. Earnings before interest, taxes, depreciation and amortization (EBITDA), adjusted for the Sunset equipment lease, increased 16 percent to $71.3 million compared to $61.6 million in the prior year. Earnings applicable to common stock increased to $20.7 million, or $0.33 per share, from $12.8 million, or $0.20 per share. The prior year's earnings per share exclude the effect on net income of $8.8 million related to a litigation settlement with Crescent Real Estate Equities, Inc. (NYSE: CEI). Including the litigation settlement, the Company reported earnings of $21.6 million, or $0.33 per share in the prior year's quarter.

Balance Sheet Items

The Company's balance sheet reflected a decrease in total long-term debt (including construction payables) to $937.3 million, a $14.6 million decline from the period ended March 31, 2000. In addition to reducing borrowings under its bank revolver, the Company utilized its free cash flow from operations to fund $21.7 million in capital expenditures. The Company's trailing 12-month debt to EBITDA ratio (per the Company's Amended Bank Facility) continued its decline to 3.5. The Company recently completed a $375 million 9 7/8 percent senior subordinated notes offering. Proceeds from this offering reduced all amounts outstanding under the Company's Term Loan Agreement and the balance was used to reduce the Company's revolving credit facility.

Nevada Operations

Combined net revenues for the Company's Nevada operations increased three percent to $152.2 million, while EBITDA, adjusted for the Sunset equipment lease, increased eight percent to $53.2 million. Cash flow margins for the quarter increased to 35 percent from 33 percent in the prior year's quarter. The strong results for the quarter were largely due to a four percent increase in gaming revenue, and continued reduction in operating costs. ``We continue to see the benefits of our brand strategy in appealing to Las Vegas residents. We expect our recent acquisitions to further strengthen our brand and afford our customers even greater convenience and choice,'' said Glenn C. Christenson, executive vice president and chief financial officer.

Missouri Operations

The Company's Missouri operations reported an increase in combined net revenues of four percent from the prior year's quarter to $80.1 million, while EBITDA increased 32 percent to $22.6 million. The increase in EBITDA is primarily attributable to continued improvement in operating margins at both Station Casino Kansas City (SCKC) and Station Casino St. Charles (SCSC). The margin improvement at SCSC is primarily related to the consolidation and streamlining of operations onto a single gaming barge. Net revenues at SCKC increased four percent to $50.1 million for the quarter while EBITDA increased 22 percent to $14.9 million. At SCSC, net revenues increased three percent from the prior year's quarter to $30.0 million, while EBITDA increased 57 percent to $7.7 million.

Recent Developments

The Company announced a repositioning strategy that will focus on the Las Vegas locals' market. (See accompanying release.) Highlights of the repositioning include:

A definitive agreement to acquire the Fiesta Casino Hotel in North Las Vegas, Nevada, from the Fiesta Hotel Corporation, a subsidiary of Joe G. Maloof & Company, Inc. (``Maloof''). The purchase price of $185 million includes a non-compete agreement with Maloof, Fiesta and certain members of the Maloof family. The transaction is expected to close by January 31, 2001.

A definitive agreement to acquire the Santa Fe Hotel & Casino in Las Vegas, Nevada, from Santa Fe Hotel, Inc. (SFHI), a subsidiary of Santa Fe Gaming Corporation (SFGC). The purchase price of $205 million includes substantially all of the assets of the Santa Fe Hotel & Casino, an option to acquire an adjacent 21-acre parcel of real property, and a non-compete agreement with SFGC and SFHI. The transaction is expected to close in the fourth quarter of 2000.

A definitive agreement to sell Station Casino St. Charles and Station Casino Kansas City to a group led by John Finamore, president of Station's Midwest operations, and William W. Warner, the company's vice president of finance.

The appointment of Lorenzo J. Fertitta as president of Station Casinos, Inc. Lorenzo Fertitta has been a member of the board of directors since 1991.

The appointment of Don Marrandino as president of East Las Vegas operations and Kevin Kelley as president of West Las Vegas operations.

Completion of all acquisitions and dispositions is subject to regulatory approvals in Nevada and Missouri.

On July 7, 2000, the Board of Directors of the Company established a special committee of independent members of the Board to monitor the ongoing Missouri investigations of matters relating to Michael Lazaroff. Lazaroff recently pled guilty to three felonies, including defrauding his law firm by withholding bonus payments from his partners, defrauding clients -- including Station Casinos -- through improper billing, and federal election law violations. In connection with the ongoing investigations related to certain bonus payments made between 1994 and 1996 to Lazaroff, Frank J. Fertitta III, chairman and chief executive officer, and Glenn C. Christenson, executive vice president and chief financial officer, recently received subpoenas to testify before a federal grand jury in the western district of Missouri. No date for the testimony is presently scheduled.

Stock Split

On July 17, 2000 the Company's previously announced three-for-two stock split became effective. Adjusted for the stock split, the Company has been authorized to purchase 9,482,484 shares of common stock (of which 3,268,110 have already been purchased) under its stock buy-back program.

Station Casinos, Inc. is a multi-jurisdictional gaming company that owns and operates the Palace Station Hotel & Casino, the Boulder Station Hotel & Casino, the Texas Station Gambling Hall & Hotel, and the Wild Wild West Gambling Hall & Hotel in Las Vegas, Nevada, Sunset Station Hotel & Casino in Henderson, Nevada, as well as slot machine route management services in Clark County, Nevada. Station Casinos, Inc. also owns and operates Station Casino St. Charles, a gaming and entertainment facility in St. Charles, Missouri, and Station Casino Kansas City, a gaming and entertainment facility in Kansas City, Missouri.

This press release may be deemed to contain certain forward-looking statements with respect to the business, financial condition, and results of operations of the Company and its subsidiaries which involve risks and uncertainties including, but not limited to, changes in the financial markets, licensing and other regulatory risks, competition from other gaming operations, and construction risks. Further information on potential factors which could affect the business, financial condition, and results of operations of the Company and its subsidiaries, are included in the filings of the Company with the Securities and Exchange Commission, including, but not limited to the Company's Annual Report on Form 10-K for the year ended December 31, 1999, and its Registration Statement on Form S-4 File No. 333-71227. The Company's 1999 Annual Report is available to view on its website at http://www.stationcasinos.com.

                              Station Casinos, Inc.
                      Consolidated Statements of Operations
                  (amounts in thousands, except per share data)
                                   (unaudited)

                                 Three Months Ended        Six Months Ended
                                      June 30,                 June 30,
                                2000          1999        2000         1999
    Operating revenues:
      Casino                 $199,016     $190,724      $407,926   $376,848
      Food and beverage        34,804       35,305        70,052     71,426
      Room                     11,474       10,399        23,139     21,143
      Other                    16,187       15,687        32,302     30,087
        Gross revenues        261,481      252,115       533,419    499,504
      Promotional
       allowances             (17,153)     (16,744)      (34,248)   (34,202)
        Net revenues          244,328      235,371       499,171    465,302

    Operating costs
     and expenses:
      Casino                   92,399       87,715       185,517    176,803
      Food and beverage        20,777       22,655        41,802     45,074
      Room                      4,076        4,012         7,990      7,867
      Other                     9,003        7,818        17,688     14,806
      Selling, general and
       administrative          40,512       47,896        86,342     96,939
      Corporate expense         6,275        5,644        14,186     10,469
      Depreciation and
       amortization            16,212       18,079        32,266     36,016
                              189,254      193,819       385,791    387,974

    Operating income           55,074       41,552       113,380     77,328

    Other income (expense):
      Interest expense, net   (22,319)     (21,058)      (44,726)   (42,385)
      Merger settlement, net
       of related legal costs      --       14,074            --     12,824
      Other                      (117)         (43)         (563)      (245)
                              (22,436)      (7,027)      (45,289)   (29,806)

    Income before income
     taxes and extraordinary
     item                      32,638       34,525        68,091     47,522
      Income tax provision    (11,913)     (12,933)      (25,030)   (17,814)

    Income before
     extraordinary item        20,725       21,592        43,061     29,708

    Extraordinary item - loss
     on early retirement of
     debt, net of applicable
     income tax benefit            --           --            --    (10,350)

    Net income                 20,725       21,592        43,061     19,358
    Preferred stock
     dividends                     --           --            --     (1,811)

    Net income applicable
     to common stock          $20,725      $21,592       $43,061    $17,547


    Basic and diluted earnings
     per common share:
      Earnings applicable to
       common stock, before
       extraordinary item
         Basic                  $0.34        $0.39         $0.71      $0.51
         Diluted                $0.33        $0.33         $0.68      $0.46
      Earnings applicable
       to common stock
         Basic                  $0.34        $0.39         $0.71      $0.32
         Diluted                $0.33        $0.33         $0.68      $0.30


    Weighted average common
     shares outstanding
         Basic                 60,482       55,682        60,765     54,332
         Diluted               63,742       64,822        63,552     64,227


                              Station Casinos, Inc.
                      Condensed Consolidated Balance Sheets
                              (amounts in thousands)
                                   (unaudited)

                                                     June 30,    December 31,
                                                       2000           1999
    Assets:
      Cash and cash equivalents                      $57,103        $73,072
      Accounts and notes receivable, net              10,385         12,346
      Other current assets                            34,456         34,786
        Total current assets                         101,944        120,204
      Property and equipment, net                  1,023,827      1,025,753
      Other long-term assets                         161,106        130,316
        Total assets                              $1,286,877     $1,276,273


    Liabilities and stockholders' equity:
      Current portion of long-term debt              $11,013         $8,647
      Construction contracts payable                     692            750
      Other current liabilities                       99,639        108,292
        Total current liabilities                    111,344        117,689
      Long-term debt, less current portion           925,576        933,833
      Other long-term liabilities                     10,840          7,950
        Total liabilities                          1,047,760      1,059,472
      Temporary equity                                13,537             --
      Stockholders' equity                           225,580        216,801
        Total liabilities and stockholders'
         equity                                   $1,286,877     $1,276,273


                              Station Casinos, Inc.
                            Summary Information Tables
           (amounts in thousands, except occupancy percentage and ADR)
                                   (unaudited)

                             Three Months Ended          Six Months Ended
                                  June 30,                   June 30,
                             2000          1999         2000           1999

    Total Nevada
     Operations (a):
    Net revenues          $152,245      $147,278     $312,516      $288,467
    Operating income       $43,084       $37,162      $90,987       $69,640
    EBITDA (b)             $53,222       $47,171     $111,175       $89,184
    EBITDA, adjusted for
     the Sunset
      Equipment lease      $53,222       $49,130     $111,175       $93,128

    Occupancy percentage        93%           94%          92%           94%
    ADR                        $55           $50          $57           $51


    Total Missouri
     Operations (a):
    Net revenues           $80,087       $77,017     $162,564      $155,373
    Operating income       $17,341        $9,780      $34,407       $17,736
    EBITDA (b)             $22,628       $17,189      $44,864       $32,872

    Occupancy percentage        81%           79%          81%           79%
    ADR                       $108          $110         $105          $110


    Station Casinos, Inc.
     and other (a):
    Net revenues           $11,996       $11,076      $24,091       $21,462
    Operating loss         $(5,351)      $(5,390)    $(12,014)     $(10,048)
    EBITDA (b)             $(4,564)      $(4,729)    $(10,393)      $(8,712)


    Total Station Casinos, Inc.:
    Net revenues          $244,328      $235,371     $499,171      $465,302
    Operating income       $55,074       $41,552     $113,380       $77,328
    EBITDA (b)             $71,286       $59,631     $145,646      $113,344
    EBITDA, adjusted for
     the Sunset
      Equipment lease      $71,286       $61,590     $145,646      $117,288


    (a) The Nevada Operations include the accounts of: Palace Station, Boulder
        Station, Texas Station and Sunset Station.  The Missouri Operations
        include the accounts of:Station Casino St. Charles and Station Casino
        Kansas City.Station Casinos, Inc. and other includes the operations
        of Wild Wild West, the Company's investment in Barley's, Southwest
        Gaming and Corporate expense.

    (b) EBITDA consists of operating income plus depreciation and
        amortization.  The Company believes that in addition to cash flows and
        net income, EBITDA is a useful financial performance measurement for
        assessing the operating performance of the Company.  Together with net
        income and cash flows, EBITDA provides investors with an additional
        basis to evaluate the ability of the Company to incur and service debt
        and incur capital expenditures.  To evaluate EBITDA and the trends it
        depicts, the components should be considered.  The impact of interest,
        taxes, depreciation and amortization, each of which can significantly
        affect the Company's results of operations and liquidity and should be
        considered in evaluating the Company's operating performance, cannot
        be determined from EBITDA.  Further, EBITDA does not represent net
        income or cash flows from operating, financing and investing
        activities as defined by generally accepted accounting principles
        ("GAAP") and does not necessarily indicate cash flows will be
        sufficient to fund cash needs.It should not be considered as an
        alternative to net income, as an indicator of the Company's operating
        performance or to cash flows as a measure of liquidity.  In addition,
        it should be noted that not all gaming companies that report EBITDA or
        adjustments to such measures may calculate EBITDA or such adjustments
        in the same manner as the Company, and therefore, the Company's
        measure of EBITDA may not be comparable to similarly titled measures
        used by other gaming companies.

SOURCE: Station Casinos, Inc.