UNITED STATES
                      SECURITIES AND EXCHANGE COMMISSION
                            Washington, D.C. 20549

                                   FORM 10-Q

(Mark One)

[X]  QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
     SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended January 24, 1999
 
[_]  TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
     SECURITIES EXCHANGE ACT OF 1934
 
For the transition period from
 
Commission File Number:       0-20538
 

                          Isle of Capri Casinos, Inc.
- --------------------------------------------------------------------------------
            (Exact name of registrant as specified in its charter)

 
       Delaware                                          41-1659606
- --------------------------------------------------------------------------------
(State of Incorporation)                       (IRS Employer Identification No.)


 
711 Washington Loop, Second Floor, Biloxi, Mississippi                39530
- --------------------------------------------------------------------------------
      (Address of principal executive offices)                      (Zip Code)


 
                                (228) 436-7000
- -----------------------------------------------------------------------------
             (Registrant's telephone number, including area code)

Indicate by check mark whether the registrant (a) 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 (b) has been subject to such filing
requirements for the past 90 days.

                                 Yes  [X]            No  [_]

Shares of Common Stock outstanding at March 3, 1999:  23,568,562

 
                          ISLE OF CAPRI CASINOS, INC.
                                   FORM 10-Q
                                     INDEX


Part I -  FINANCIAL  INFORMATION
 
          Item 1.  Financial Statements
                   Consolidated Balance Sheets, January 24, 1999
                     (unaudited) and April 26, 1998                   1-2 
                   Consolidated Statements of Operations
                     for the Three Months and Nine Months Ended  
                     January 24, 1999 and January 25, 1998 
                     (unaudited)                                        3
                   Consolidated Statement of Stockholders' Equity 
                     (unaudited)                                        4
                   Consolidated Statements of Cash Flows for the 
                     Nine Months Ended January 24, 1999 and
                     January 25, 1998 (unaudited)                       5
                   Notes to Unaudited Consolidated Financial 
                     Statements                                      6-11
 
          Item 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF 
                   FINANCIAL CONDITION AND RESULTS OF OPERATIONS    12-20
 
Part II - OTHER INFORMATION
 
          Item 1.  Legal Proceedings                                21-22
          Item 2.  Changes in Securities                               22
          Item 3.  Defaults Upon Senior Securities                     22
          Item 4.  Submission of Matters to a Vote of
                   Security Holders                                    22
          Item 5.  Other Information                                   22
          Item 6.  Exhibits and Reports on Form 8-K                    22
 
          SIGNATURES                                                   23
 
          EXHIBIT LIST                                                 24

 
                 ISLE OF CAPRI CASINOS, INC. AND SUBSIDIARIES

                          CONSOLIDATED BALANCE SHEETS
                                (In Thousands)




                                                                                JANUARY 24, 1999          April 26, 1998
                                                                                ----------------          --------------
                                                                                   (UNAUDITED)
                                                                                                     
ASSETS
CURRENT ASSETS:
 Cash and cash equivalents                                                            $ 68,735                $ 52,460
 Accounts receivable                                                                     7,177                   5,715
 Income taxes receivable                                                                   ---                   3,563
 Deferred income taxes                                                                   3,279                   3,279
 Prepaid expenses and other assets                                                       4,252                   4,240
                                                                                      --------                --------
TOTAL CURRENT ASSETS                                                                    83,443                  69,257
Property and equipment, net                                                            387,093                 333,811
OTHER ASSETS:
 Other investments                                                                       1,762                   1,709
 Property held for development or sale                                                   5,542                   7,943
 Licenses, and other intangible assets net of accumulated
  amortization of $8,235 and $6,058, respectively                                       64,134                  66,311
 Goodwill, net of accumulated amortization of $7,993 and $6,023,
  respectively                                                                          58,579                  60,550
 Berthing, concession and leasehold rights, net of accumulated
  amortization of $2,071 and $1,836, respectively                                        4,198                   4,432
 Deferred financing costs, net of accumulated amortization of
  $4,808 and $3,073, respectively                                                       13,592                  15,313
 Restricted cash                                                                        12,880                  50,341
 Prepaid expenses, deposits and other                                                    5,834                   6,068
                                                                                      --------                --------
TOTAL ASSETS                                                                          $637,057                $615,735
                                                                                      ========                ========



           See Notes to Unaudited Consolidated Financial Statements.

                                       1

 
                  ISLE OF CAPRI CASINOS, INC. AND SUBSIDIARIES

                          CONSOLIDATED BALANCE SHEETS
                                 (In Thousands)




                                                                                     January 24, 1999    April 26, 1998
                                                                                     ----------------    --------------
                                                                                        (Unaudited)
                                                                                                   
Liabilities and stockholders' equity
Current liabilities:
 Current maturities of long-term debt                                                    $ 12,458             $ 12,453
 Accounts payable - trade                                                                  15,219               14,365
 Accrued liabilities:
  Interest                                                                                 23,647               11,771
  Payroll and related                                                                      19,541               17,854
  Property and other taxes                                                                  9,525               10,095
  Progressive jackpots and slot club awards                                                 4,041                3,505
  Other                                                                                    10,596                7,912
                                                                                         --------             --------
Total current liabilities                                                                  95,027               77,955
                                                                                         --------             --------
LONG-TERM DEBT, NET OF CURRENT MATURITIES                                                 429,924              429,642
DEFERRED INCOME TAXES                                                                      16,155               16,155
Minority interest                                                                           4,155                5,852
Stockholders' equity
 Preferred stock, $0.01 par value; 2,050,000 shares authorized; none
  issued                                                                                      ---                  ---
 Common stock, $0.01 par value; 45,000,000 shares authorized;
  23,568,562 shares issued and outstanding                                                    236                  236
 Class B common stock, $0.01 par value; 3,000,000 shares authorized;
  none issued                                                                                 ---                  ---
 Additional paid-in capital                                                                63,146               63,146
 Retained earnings                                                                         28,414               22,749
                                                                                         --------             --------
TOTAL STOCKHOLDERS' EQUITY                                                                 91,796               86,131
                                                                                         --------             --------
Total Liabilities and Stockholders' Equity                                               $637,057             $615,735
                                                                                         ========             ========


           See notes to unaudited consolidated financial statements.

                                       2

 
                  ISLE OF CAPRI CASINOS, INC. AND SUBSIDIARIES

                     CONSOLIDATED STATEMENTS OF OPERATIONS
                                  (UNAUDITED)
                     (In Thousands, except per share data)
                                        


                                                            Three Months Ended                       Nine Months Ended
                                                   ------------------------------------    ------------------------------------     
                                                   January 24, 1999    January 25, 1998    January 24, 1999    January 25, 1998
                                                   ----------------    ----------------    ----------------    ----------------
                                                                                                   
Revenue
 Casino                                                    $101,893            $ 93,052            $297,744            $288,020
 Rooms                                                        2,167               1,943               7,988               6,716
 Pari-mutuel commissions and fees                             5,542               6,047              13,514              14,373
 Food, beverage and other                                     5,518               4,777              16,879              14,720
                                                           --------            --------            --------            --------
Total revenue                                               115,120             105,819             336,125             323,829
 
Operating expenses:
 Casino                                                      19,629              20,548              55,821              58,409
 Rooms                                                          798                 646               2,793               2,327
 Gaming taxes                                                20,912              19,539              61,288              58,433
 Pari-mutuel                                                  4,083               4,366              10,193              10,781
 Food, beverage and other                                     3,262               2,285              10,429               9,740
 Marine and facilities                                        7,227               6,558              20,577              19,650
 Pre-opening                                                  3,320                 ---               3,320                 ---
 Valuation allowance                                          5,097                 ---               5,097                 ---
 Accrued litigation settlement (reversal)                    (4,215)                ---              (4,215)                ---
 Marketing and administrative                                34,343              31,267             101,417              97,497
 Depreciation and amortization                                8,762               8,391              25,894              24,813
                                                           --------            --------            --------            --------
Total operating expenses                                    103,218              93,600             292,614             281,650
                                                           --------            --------            --------            --------
Operating income                                             11,902              12,219              43,511              42,179

Interest expense, net of capitalized interest
 of $2,422, $688, $6,263 and $1,360,
 respectively                                               (11,676)            (13,059)            (35,701)            (37,693)
Interest income                                                 710                 954               2,349               2,472
Minority interest                                             1,670                 498               2,197                 819
Equity in loss of unconsolidated joint venture                 (479)                ---              (1,140)                ---
                                                           --------            --------            --------            --------
Income before taxes                                           2,127                 612              11,216               7,777
Income tax expense                                            1,082                 352               5,551               3,491
                                                           --------            --------            --------            --------
Net income                                                 $  1,045            $    260            $  5,665            $  4,286
                                                           ========            ========            ========            ========
Net income per share - basic/diluted                          $0.04               $0.01               $0.24               $0.18
                                                           ========            ========            ========            ======== 
Weighted average common shares - diluted                     23,684              23,523              23,663              23,427 
                                                                                                                                



           See notes to unaudited consolidated financial statements.

                                       3

 
                 ISLE OF CAPRI CASINOS, INC. AND SUBSIDIARIES

                CONSOLIDATED STATEMENT OF STOCKHOLDERS' EQUITY
                                  (UNAUDITED)
                                (IN THOUSANDS)



 
                                                                                                                                
                                                                                                                     Total      
                                   Shares of                          Additional Paid-In                         Stockholders'  
                                  Common Stock         Common Stock         Capital          Retained Earnings       Equity    
                                  ------------         ------------   -------------------    -----------------   -------------
                                                                                                 
Balance, April 26, 1998               23,569               $236              $63,146              $22,749             $86,131      
Net income                               ---                ---                  ---                5,665               5,665      
                                      ------               ----              -------              -------             -------      
Balance, January 24, 1999             23,569               $236              $63,146              $28,414             $91,796      
                                      ======               ====              =======              =======             =======      

                                                                                

           See notes to unaudited consolidated financial statements.

                                       4

 
                  ISLE OF CAPRI CASINOS, INC. AND SUBSIDIARIES

                     CONSOLIDATED STATEMENTS OF CASH FLOWS
                                  (UNAUDITED)
                                 (In Thousands)


                                                                                              Nine Months Ended
                                                                                    -------------------------------------
                                                                                    January 24, 1999    January 25, 1998
                                                                                    -----------------   -----------------
                                                                                                  
Cash flows from operating activities
Net income                                                                                  $  5,665           $   4,286
Adjustments to reconcile net income to net cash provided by operating activities:
 Depreciation and amortization                                                                25,894              24,813
 Amortization of bond discount and deferred financing costs                                    1,736               1,332
 Valuation allowance                                                                           5,097                 ---
 Equity in loss of unconsolidated joint venture                                                1,140                 ---
 Changes in current assets and liabilities:
   Accounts receivable                                                                        (4,164)             (1,778)
   Income tax receivable                                                                       6,265               6,315
   Prepaid expenses and other                                                                    266              (1,675)
   Accounts payable and accrued liabilities                                                   17,495              11,951
                                                                                            --------           ---------
Net cash provided by operating activities                                                     59,394              45,244

Cash flows from investing activities
Purchases of property and equipment                                                          (73,243)            (40,228)
Net cash paid for acquisitions                                                                   500                (795)
Minority interest                                                                             (2,197)               (819)
Decrease (increase) in restricted cash                                                        37,461             (67,337)
Other                                                                                         (2,726)              1,118
                                                                                            --------           ---------
Net cash used in investing activities                                                        (40,205)           (108,061)

Cash flows from financing activities
Proceeds from debt                                                                             6,589              72,017
Principal payments on debt                                                                    (9,496)            (11,477)
Deferred financing costs                                                                          (7)             (2,449)
Proceeds from sale of stock and options                                                          ---                 508
                                                                                            --------           ---------
Net cash provided by (used in) financing activities                                           (2,914)             58,599

Net increase (decrease) in cash and cash equivalents                                          16,275              (4,218)
Cash and cash equivalents at beginning of period                                              52,460              51,846
                                                                                            --------           ---------
CASH AND CASH EQUIVALENTS AT END OF PERIOD                                                  $ 68,735           $  47,628
                                                                                            ========           =========
 
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION
Cash payments for:
  Interest                                                                                    28,353              24,311
  Income taxes, net of refunds received                                                        2,663              (1,721)
Supplemental schedule of noncash investing and financing activities:
Notes Payable and Debt Issued For:
  Underwriting fees on first mortgage notes                                                      ---               3,000
  Land                                                                                           ---               1,398
Capital Contributions:
  Land, net of mortgage of $396,000                                                              ---               7,504
  Financing fees                                                                                 ---                 137
  Property and equipment                                                                         ---                 180
Other:
   Property and equipment funded through accounts payable                                         43               3,798
   Discount on note payable                                                                       95                 ---



                                        
           See notes to unaudited consolidated financial statements.

                                       5

 
                          ISLE OF CAPRI CASINOS, INC.

             NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS


Note 1.  Summary of Significant Accounting Policies

          Basis of Presentation

          Isle of Capri Casinos, Inc. (the "Company") was incorporated as a
          Delaware corporation named Casino America, Inc. on February 14, 1990
          and changed its name to Isle of Capri Casinos, Inc. on October 1,
          1998. The Company, through its subsidiaries, is engaged in the
          business of developing, owning and operating riverboat, dockside and
          land-based casinos and related facilities. The Company has licenses to
          conduct and currently conducts gaming operations in Biloxi and
          Vicksburg, Mississippi, in Bossier City and Lake Charles, Louisiana,
          and in Black Hawk, Colorado through its subsidiaries.

          The accompanying unaudited consolidated financial statements have been
          prepared in accordance with generally accepted accounting principles
          for interim financial information and with the instructions to Form
          10-Q and Article 10 of Regulation S-X. Accordingly, they do not
          include all of the information and footnotes required by generally
          accepted accounting principles for complete financial statements.  In
          the opinion of management, all adjustments, consisting of normal
          recurring adjustments, considered necessary for a fair presentation
          have been included.  Operating results for the nine-month period ended
          January 24, 1999 are not necessarily indicative of the results that
          may be expected for the fiscal year ending April 25, 1999.  For
          further information, refer to the consolidated financial statements
          and footnotes thereto included in the Company's annual report on Form
          10-K for the year ended April 26, 1998.

          Other Assets

          Licenses and other intangible assets - principally represent the
          license value attributed to the Louisiana gaming licenses acquired
          through the Company's acquisition of St. Charles Gaming Company, Inc.
          ("SCGC"), Grand Palais Riverboat, Inc. ("GPRI") and Louisiana
          Riverboat Gaming Partnership ("LRGP"). These assets are being
          amortized over a twenty-five year period using the straight-line
          method.

          Goodwill - reflects the excess purchase price the Company paid in
          acquiring the net identifiable tangible assets of SCGC, GPRI and LRGP.
          Goodwill is being amortized over a twenty-five year period using the
          straight line method.

          Restricted cash - represents cash proceeds from the 13% First Mortgage
          Notes due 2004 with Contingent Interest issued by Isle of Capri Black
          Hawk L.L.C. (the "First Mortgage Notes") held in trust by IBJ Schroder
          Bank and Trust in New York, as trustee for Isle of Capri Black Hawk
          L.L.C. ("ICBH"), a majority owned subsidiary of the Company of which
          the company owns a 57% equity interest. These funds are held in three
          separate accounts (Construction Disbursement, Completion Reserve and
          Interest Reserve), with usage restricted by an indenture between ICBH
          and the trustee, dated August 20, 1997 in connection with the issuance
          of the First Mortgage Notes (the "Indenture"). Amounts in the
          Construction Disbursement Account as of January 24, 1999,
          approximately $4.1 million, will be used to complete the construction
          of a casino entertainment complex by ICBH in Black Hawk, Colorado
          which opened on December 30, 1998. Amounts in the Completion Reserve
          Account, approximately $0.9 million, will be used in the event there
          are insufficient funds in the Construction Disbursement Account to
          complete the casino entertainment complex. The amount in the Interest
          Reserve Account, approximately $4.5 million, were subsequently used to
          pay the
                                       6

 
          February 28, 1999 interest payment on the First Mortgage Notes. The
          complex was opened for business on December 30, 1998. In addition, the
          Company has other restricted cash totaling $3.4 million related to
          various operating deposits.

          Earnings per Share

          In February 1997, the Financial Accounting Standards Board issued
          Statement of Financial Accounting Standards No. 128, "Earnings per
          Share" ("SFAS No. 128").  SFAS No. 128 replaced the calculation of
          primary and fully diluted earnings per share with basic and diluted
          earnings per share.  Unlike primary earnings per share, basic earnings
          per share excludes any dilutive effects of options, warrants and
          convertible securities.  Diluted earnings per share is very similar to
          the previously reported fully diluted earnings per share.  Earnings
          per share amounts for all periods have been presented, and where
          appropriate, restated to conform to the SFAS No. 128 requirements.


 
                                                                                                Nine Months Ended
                                                                                      ----------------------------------
                                                                                       01/24/99                 01/25/98
                                                                                      ---------                ---------
                                                                                      (In thousands, except per share data)
                                                                                                          
Numerator:
 Income (loss) before extraordinary item..............................                 $   5,665                $   4,286
 Extraordinary loss...................................................                       ---                      ---
                                                                                       ---------                ---------
 Net income (loss)....................................................                     5,665                    4,286
   Numerator for basic earnings per share - income available to
    common stockholders...............................................                     5,665                    4,286
  Effect of dilutive securities                                                              ---                      ---
                                                                                       ---------                ---------
   Numerator for diluted earnings per share - income available to                                   
   common stockholders after assumed conversions......................                 $   5,665                $   4,286
                                                                                       =========                ========= 
Denominator:
 Denominator for basic earnings per share - weighted - average shares                     23,568                   23,418 
 Effect of dilutive securities
  Employee stock options..............................................                        95                        9
  Warrants............................................................                       ---                      ---
 Dilutive potential common shares.....................................                        95                        9
  Denominator for diluted earnings per share - adjusted weighted -
   average shares and assumed conversions.............................                    23,663                   23,427 
BASIC EARNINGS PER SHARE
 Income (loss) before extraordinary item..............................                 $    0.24                $    0.18
 Extraordinary loss...................................................                       ---                      ---
                                                                                       ---------                ---------
 Net income (loss)....................................................                 $    0.24                $    0.18
DILUTED EARNINGS PER SHARE
 Income (loss) before extraordinary item..............................                 $    0.24                $    0.18
 Extraordinary loss...................................................                       ---                      ---
                                                                                       ---------                ---------
 Net income (loss)....................................................                 $    0.24                $    0.18


                                       7

 
          Reclassifications

          Certain prior period amounts have been reclassified to conform with
          the current presentation.

Note 2.   Isle of Capri Black Hawk L.L.C.

          On April 25, 1997, a wholly owned subsidiary of the Company, Casino
          America of Colorado, Inc. formed ICBH, a limited liability company,
          with Blackhawk Gold, Ltd., a wholly owned subsidiary of Nevada Gold
          and Casino, Inc. The primary purpose of ICBH is to develop a casino
          entertainment complex in Black Hawk, Colorado (the "Isle-Black Hawk"),
          which opened on December 30, 1998. ICBH plans to construct a hotel
          containing a minimum of 100 rooms at the site of the Isle-Black Hawk,
          and the Company is assisting ICBH in its efforts to secure financing
          for the development of a hotel; however, as of the date of this
          filing, no definitive arrangements have been made with respect to
          financing the hotel and ICBH commenced operations without a hotel. The
          Company has a majority ownership interest in ICBH, making it a
          consolidated subsidiary of the Company. As such, the operating results
          of ICBH are reflected in the consolidated operating results of the
          Company.

Note 3.   Capri Cruises L.L.C.

          On April 20, 1998, the Company signed an agreement with Commodore
          Holdings Limited, parent company of Commodore Cruise Line, to create a
          joint venture named Capri Cruises to operate cruise ships in strategic
          markets.  Cruise operations began in early June, 1998.  As of January
          24, 1999, the Company had invested $2.9 million into this 50/50 joint
          venture, which is operating one cruise ship from the Port of New
          Orleans.

Note 4.   Long-term Debt

          On August 6, 1996, the Company issued $315,000,000 of 12 1/2% Senior
          Secured Notes due 2003 (the "Senior Secured Notes").  Interest on the
          Senior Secured Notes is payable semi-annually on each February 1 and
          August 1 through maturity.  The Senior Secured Notes are redeemable at
          the option of the Company, in whole or in part, at any time on or
          after August 1, 2000 at the redemption prices (expressed as
          percentages of principal amount) set forth below plus accrued and
          unpaid interest to the redemption date, if redeemed during the 12-
          month period beginning on August 1, of the years indicated below:


                      Year                     Percentage
                      ----                     ----------
                      2000...................  106.250%
                      2001...................  103.125%
                      2002 and thereafter....  100.000%

          The Senior Secured Notes restrict, among other things:  (i) the
          incurrence of additional debt, except under certain circumstances
          including meeting certain pro forma coverage tests; (ii) the payment
          of dividends on and redemptions of capital stock; (iii) the businesses
          in which the Company may engage; (iv) the use of proceeds from the
          sale of assets; (v) transactions with affiliates; (vi) the creation of
          liens; and (vii) sale and leaseback transactions.  At January 24,
          1999, no dividends were permitted to be paid under these restrictions.

          The Company has $6,500,000 available in bank lines of credit.  As of
          January 24, 1999, the Company had no outstanding balances under these
          lines of credit.

                                       8

 
          Substantially all of the Company's assets are pledged as collateral
          for long-term debt. At January 24, 1999, the Company was in compliance
          with all debt covenants.

          On August 20, 1997, ICBH issued $75 million of 13% First Mortgage
          Notes due 2004 with Contingent Interest (the "ICBH First Mortgage
          Notes"), which is non-recourse debt to the members of ICBH.  Interest
          on the ICBH First Mortgage Notes is payable semiannually on February
          28 and August 31 of each year, commencing February 28, 1998.
          Additionally, contingent interest is payable on the ICBH First
          Mortgage Notes on each interest payment date, in an aggregate
          principal amount of 5% of ICBH's Consolidated Cash Flow (as defined in
          the Indenture), beginning with respect to the two fiscal quarters
          ending July, 1999. The ICBH First Mortgage Notes are redeemable at the
          option of ICBH, in whole or in part, at any time on or after August 1,
          2001 at the redemption prices (expressed as percentages of principal
          amount) set forth below plus accrued and unpaid interest to the
          redemption date, if redeemed during the 12-month period beginning on
          August 31 of the years indicated below:

                    Year                             Percentage
                    ----                             ----------
                    2001......................         106.5%
                    2002......................         103.2%
                    2003 and thereafter.......         100.0%

          Beginning with respect to the four fiscal quarters ending in January,
          2000, ICBH will be required to offer to purchase, at the price of 101%
          of the aggregate principal amount thereof, the maximum principal
          amount of the ICBH First Mortgage Notes that may be purchased with 50%
          of the Isle-Black Hawk's Excess Cash Flow, as defined in the
          indenture.

          Substantially all of ICBH's assets are pledged as collateral for long-
          term debt.

          ICBH posted a letter of credit as a requirement to obtain a building
          permit from the City of Black Hawk (the "City").  The letter of
          credit, totaling $2.1 million, can be drawn upon by the City if for
          any reason ICBH fails to fulfill its obligations under its subdivision
          agreement with the City, which includes making certain public
          improvements and constructing a hotel containing a minimum of 100
          rooms within specified time periods.  The letter of credit is secured
          by a deposit held in trust of $1.1 million, which was funded by the
          Company, and the balance is secured by the Company's open line of
          credit with a bank.

          As of April 26, 1998, the Company had secured financing to fund the
          development of an all-suite hotel at the Isle-Bossier City, not to
          exceed $19 million, of which $5.5 million had been drawn as of January
          24, 1999. The Company plans to fund the balance in excess of $19
          million of the Isle-Bossier City hotel project from existing cash
          flows.

          On July 31, 1998, ICBH secured financing from a third party in the
          amount of $1.6 million to purchase furniture, fixtures and equipment
          for the entertainment complex for the Isle-Black Hawk. The remainder
          of the furniture, fixtures and equipment needed for the Isle-Black
          Hawk was acquired through operating leases from the same third party.

Note 5.   Contingencies

          A subsidiary of the Company has been named, along with numerous
          manufacturers, distributors and gaming operators, including many of
          the country's largest gaming

                                       9

 
          operators (the "Gaming Industry Defendants"), in a consolidated class
          action lawsuit pending in Las Vegas, Nevada. The suit alleges that the
          Gaming Industry Defendants violated the Racketeer Influenced and
          Corrupt Organizations Act by engaging in a course of fraudulent and
          misleading conduct intended to induce people to play their gaming
          machines based upon a false belief concerning how those gaming
          machines actually operate, as well as the extent to which there is
          actually an opportunity to win on any given play. The suit seeks
          unspecified compensatory and punitive damages. The actions are in the
          discovery and preliminary motion stages. The Company is unable at this
          time to determine what effect, if any, the suit would have on its
          financial position or results of operations. However, the Gaming
          Industry Defendants are committed to vigorously defend all claims
          asserted in the consolidated action.

          LRGP challenged a statute that purported to permit the Bossier Parish
          Police Jury to levy an additional $.50 boarding fee per passenger
          against LRGP beginning January 1, 1996.  The Company's challenge was
          denied at the state trial court level, and the Company appealed the
          decision.  On June 26, 1998, a Louisiana State Court of Appeals
          reversed the trial court's decision.  On November 6, 1998, the
          Louisiana Supreme Court declined to hear the Bossier Parish Police
          Jury's appeal of the decision by the Louisiana State Court of Appeals.
          The Bossier Parish Police Jury did not appeal to the United States
          Supreme Court, with the result that the matter was finally resolved in
          favor of the Company. As of January 24, 1999, the Company accordingly
          reversed a recorded accrued liability of approximately $4.2 million
          related to this matter.

          On June 11, 1998, a lawsuit was filed which seeks to nullify a
          contract to which LRGP is a party. Pursuant to the contract, LRGP pays
          a fixed amount plus a percentage of revenue to various local
          governmental entities, including the City of Bossier and the Bossier
          Parish School Board, in lieu of payment of a boarding fee per
          passenger. Summary judgment in favor of LRGP was granted on June 4,
          1998.

          In February 1998, the Isle-Vicksburg was named as a defendant in an
          action brought by an individual who owns property adjacent to the Big
          Black River in the eastern part of Warren County, Mississippi and
          several other parties. Also named as defendants in the action are two
          other operators in the Vicksburg market and one of the largest banks
          in the State of Mississippi. As amended, the complaint alleges that
          the defendants entered into an agreement, the effect of which was to
          improperly restrain trade and hinder competition in the gaming
          business by conducting a campaign in opposition to a gaming
          application for a site adjacent to property owned by the plaintiffs on
          the Big Black River (the "Proposed Project"). The plaintiffs further
          allege that the defendants conspired for the purpose of injuring the
          property rights of the plaintiffs. The plaintiffs seek compensatory
          and punitive damages in the amount of $238 million from the
          defendants. The Company denies the allegations contained in the
          amended complaint and intends to vigorously defend all claims and
          allegations in the action.

          On May 29, 1998, the Company was named as a defendant in an action
          brought by several persons who owned property in Cripple Creek,
          Colorado which they sold to a subsidiary of the Company in 1995. The
          Plaintiffs allege that the Company breached its purported agreement to
          construct a casino facility on the property by the end of 1995. In
          December, 1998, the Company's motion to dismiss the complaint was
          granted by the United States District Court in Denver, Colorado. The
          plaintiff has appealed this decision to the Tenth Circuit Court of
          Appeals. The Company intends to vigorously defend all claims and
          allegations in the action.

                                       10

 
          The Company is engaged in various other matters of litigation and has
          a number of unresolved claims pending. While the ultimate liability
          with respect to such litigation and claims cannot be determined at
          this time, it is the opinion of management that such liability is not
          expected to be material to the Company's consolidated financial
          position or results of operations.

Note 6.   Preopening Expenses

          Preopening expenses represent salaries, benefits, training, marketing
          and other non-capitalizable costs, which were incurred prior to and
          expensed in connection with the opening of the Isle-Black Hawk.

Note 7.   Valuation Allowance

          In the third quarter ended January 24, 1999, the Company recorded a
          valuation allowance totaling $5.1 million. The Valuation allowance
          reflects the write-down of assets held for development or sale of $2.4
          million related to its two original riverboat casino vessels and land
          the Company was planning to develop in Cripple Creek, Colorado. During
          the third quarter ended January 24, 1999, the Company entered an
          agreement to sell one of its two original riverboats for less than the
          recorded value. This sale had not closed as of the end of the quarter,
          however, the Company has adjusted the valuation allowance related to
          both riverboats to reflect the fair value, based on the agreed upon
          sales price. Also, management has delayed its plans to develop a
          casino on land it owns in Cripple Creek, Colorado. Accordingly,
          management has established a valuation allowance on the land it owns
          in Cripple Creek to reflect the fair value as the carrying value.
          Additionally, the valuation allowance includes $2.7 million related to
          future obligations under an operating lease related to its Cripple
          Creek, Colorado project.

Note 8.   Subsequent Events

          In February 1999, the Company entered into an agreement with a
          subsidiary of Harrah's Entertainment, Inc. to acquire the original
          Harrah's casino facility in Tunica, Mississippi. The Company received
          approval of the acquisition from the Mississippi Gaming Commission at
          its February meeting and on March 2, 1999, completed the acquisition.
          The Company plans to renovate the facility and commence gaming
          operations as an Isle of Capri Casino (the "Isle-Tunica") during the
          summer of 1999. The total purchase price was $9.5 million, a portion
          of which is seller financed. The Company's aggregate initial cost of
          purchasing, renovating and opening the Isle-Tunica, including the
          purchase price, is estimated to be approximately $33.5 million.

          On February 19, 1999, the Company opened a 124-room hotel at the Isle-
          Vicksburg.

          On March 2, 1999 the Company entered into a joint venture agreement
          with Wayne Newton to develop theaters at the Isle of Capri Casino
          locations.  The joint venture plans to develop and operate its first
          theater complex at the Isle-Tunica, which will include two theaters
          with combined seating for over 2,000 people and a separate residence
          for performers.

                                       11

 
                    MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                 FINANCIAL CONDITION AND RESULTS OF OPERATIONS

The following discussion should be read in conjunction with, and is qualified in
its entirety by, the unaudited consolidated financial statements, including the
notes thereto, included elsewhere in this report.

  The following discussion includes "forward-looking statements" within the
meaning of section 27A of the Securities Act of 1933, as amended, and Section
21E of the Securities Exchange Act of 1934, as amended. In particular,
statements concerning the effects of increased competition in the Company's
markets, the effects of regulatory and legislative matters, the Company's plans
to make capital investments at its facilities, including, without limitation,
plans to develop a hotel at the Isle-Black Hawk and to develop hotels at the
Isle-Bossier City, the Isle-Lake Charles, the Isle-Biloxi and the Isle-Tunica
and the expansion of non-gaming amenities at all facilities, are forward-looking
statements. Although the Company believes that the expectations reflected in
such forward-looking statements are reasonable, there can be no assurance that
such expectations are reasonable or that they will be correct. Actual results
may vary materially from those expected. Important factors that could cause
actual results to differ with respect to the Company's planned capital
expenditures principally include a lack of available capital resources,
construction and development risks such as shortages of materials and labor and
unforeseen delays resulting from a failure to obtain necessary approvals, and
the Company's limited experience in developing hotel operations. Other important
factors that could cause the actual results to differ materially from
expectations are discussed under "Risk Factors" in the prospectus dated August
1, 1996 relating to the issuance of the Company's Senior Secured Notes and the
prospectus dated December 22, 1997 relating to an exchange offer with respect to
the ICBH First Mortgage Notes.


GENERAL

The Company's results of operations for the three fiscal months and nine fiscal
months ended January 24, 1999 and January 25, 1998 reflect the consolidated
operations of all of the Company's subsidiaries, including Isle of Capri Casino
in Biloxi, Mississippi (the "Isle-Biloxi"), Isle of Capri Casino in Vicksburg,
Mississippi (the "Isle-Vicksburg"), Isle of Capri Casino in Bossier City,
Louisiana (the "Isle-Bossier City"), Isle of Capri Casino in Lake Charles,
Louisiana (the "Isle-Lake Charles"), Pompano Park, Inc. ("PPI") and the Isle of
Capri in Black Hawk, Colorado (the "Isle-Black Hawk"). The following discussion
relates to the period for the three fiscal months and the nine fiscal months
ended January 24, 1999 and will be compared with the three fiscal month and the
nine fiscal month periods ending January 25, 1998.

The Company believes that its historical results may not be indicative of future
results of operations because of the substantial present and expected future
increase in gaming competition for gaming customers in each of the Company's
markets as new casinos open and as existing casinos add to or enhance their
facilities. Management believes that the Company's operating results are
affected by seasonality. Seasonality has historically caused the operating
results for the Company's first and fourth fiscal quarters ending July and
April, respectively, to be notably better than the operating results second and
third fiscal quarters ending October and January, respectively.

                                       12

 
RESULTS OF OPERATIONS

Three Fiscal Months Ended January 24, 1999 Compared to the Three Fiscal Months
Ended January 25, 1998 - Consolidated Company

Total revenue for the quarter ended January 24, 1999 was $115.1 million which
included $101.9 million of casino revenue, $2.2 million of rooms revenue, $5.5
of pari-mutuel commissions, and $5.5 million of food, beverage and other
revenue.  Comparably, total revenue for the quarter ended January 25, 1998 was
$105.8 million which included $93.1 million of casino revenue, $1.9 million of
rooms revenue, $6.0 million of pari-mutuel commissions and $4.8 million of
food, beverage and other revenue.  Casino revenue increased primarily as a
result of the opening of the Isle-Black Hawk on December 30, 1998 and improved
market share at the Isle-Lake Charles.  Room revenue and food, beverage and
other revenue have increased as a result of the increased hotel occupancy and
the development of the Company's themed restaurant, Farraddays', which opened at
each of the Company's casino properties during fiscal 1998. Pari-mutuel
commissions have decreased slightly due to increased competition for
simulcasting contracts.  Revenue does not reflect the retail value of any
complimentaries.

Casino operating expenses for the quarter ended January 24, 1999 totaled $19.6
million, or 19% of casino revenue versus $20.5 million, or 22% of casino revenue
for the three months ended January 25, 1998.  These expenses were primarily
comprised of salaries, wages and benefits, and other operating expenses of the
casinos.  Casino operating expenses have decreased primarily as a result of
continued refinement of the Company's payroll and operating cost control
programs.

Operating expenses for the quarter ended January 24, 1999 also included room
expenses of $0.8 million from the hotels at the Isle-Biloxi (the "Isle-Biloxi
Hotel"), the Isle-Bossier City (the "Isle-Bossier City Hotel") and the Isle-Lake
Charles (the "Inn at the Isle").  Comparably, operating expenses for the three
months ended January 25, 1998 included $0.6 million of room expenses from the
hotels at the Isle-Biloxi, the Isle-Bossier City and the Isle-Lake Charles.
These expenses were those directly relating to the cost of providing hotel
rooms.  Other costs of the hotels are shared with the casinos and are presented
in their respective expense categories.  Room expenses increased primarily due
to the increase in room occupancy.

State and local gaming taxes paid in Mississippi, Louisiana and Colorado totaled
$20.9 million for the quarter ended January 24, 1999 versus $19.5 million for
the three months ended January 25, 1998.  The increase is consistent with the
increase in casino revenues, relative to each jurisdiction's applicable gaming
tax.

Food, beverage and other expenses totaled $3.3 million, or 59% of food, beverage
and other revenues, for the quarter ended January 24, 1999 versus $2.3 million,
or 48% of food, beverage and other revenues, for the quarter ended January 25,
1998.  These expenses are comprised primarily of the cost of goods sold,
salaries, wages and benefits, and the operating expenses of these departments.
Food, beverage and other expenses have increased as a result of increased
revenues and start up operations at the Isle-Black Hawk.

Marine and facilities expenses totaled $7.2 million for the three fiscal months
ended January 24, 1999 versus $6.6 million for the fiscal quarter ended January
25, 1998. These expenses included salaries, wages and benefits, operating
expenses of the marine crews, insurance, housekeeping and general maintenance of
the riverboats and floating pavilions. Marine and facilities expenses have
increased due to the maturity of the Company's vessels and facilities and the
inclusion of the Isle-Black Hawk.

Marketing and administrative expenses totaled $34.3 million, or 30% of total
revenues, for the quarter ended January 24, 1999 versus $31.8 million, or 30% of
total revenues, for the quarter 

                                       13

 
ended January 25, 1998. Marketing expenses included salaries, wages and benefits
of the marketing and sales departments as well as promotions, advertising,
special events and entertainment. Administrative expenses included
administration and human resource department expenses, rent, new development
activities, professional fees and property taxes. Marketing and administrative
expenses have increased as a result of increased total revenues and the addition
of the Isle-Black Hawk.

Preopening expenses of $3.3 million in the three months ended January 24, 1999
represent salaries, benefits, training, marketing and other non-capitalizable
costs, which were expensed in connection with the opening of the Isle-Black
Hawk.

The Company's third quarter results of operations include the reversal of an
accrued litigation settlement of $4.2 million related to the boarding tax
liability at the Isle-Bossier City, for which the courts have finally determined
the Company is not liable. The Company has also recorded a write-down of the
assets held for development or sale of $2.4 million related to its two original
riverboat casino vessels and land the Company was planning to develop in Cripple
Creek, Colorado. During the third quarter ended January 24, 1999, the Company
entered an agreement to sell one of its two original riverboats for less than
the recorded value. This sale had not closed as of the end of the quarter,
however, the Company has adjusted the value of both riverboats to reflect the
fair value, based on the agreed upon sales price. Also, management has delayed
its plans to develop a casino on land its owns in Cripple Creek, Colorado.
Accordingly, management has established a valuation allowance on the land it
owns in Cripple Creek to reflect the fair value as the carrying value.
Additionally, the Company wrote-off future obligations under an operating
lease of $2.7 million related to its Cripple Creek, Colorado project.

Depreciation and amortization expense was $8.8 million for the quarter ended
January 24, 1999, versus $8.4 million for the quarter ended January 25, 1998.
These expenses relate to property and equipment, berthing and concession rights,
and intangible assets.  The increase in depreciation and amortization expense is
consistent with the increase in fixed assets placed into service, primarily
related to the commencement of operations at the Isle-Black Hawk.

Interest expense was $11.0 million for the quarter ended January 24, 1999, net
of capitalized interest of $2.4 million and interest income of $0.7 million,
versus $12.1 million for the quarter ended January 25, 1998, net of capitalized
interest of $0.7 million and interest income of $1.0 million. Interest expense
primarily relates to indebtedness incurred in connection with the acquisition of
property, equipment, leasehold improvements and berthing and concession rights,
as well as indebtedness relating to the purchase of the remaining interest in
LRGP. Additionally, interest expense, capitalized interest and interest income
of $2.9 million, $1.6 million and $0.2 million respectively, related to ICBH are
included in the results for the quarter ended January 24, 1999. This compares to
$2.5 million, $0.7 million and $0.6 million for the comparable prior year
quarter ended January 25, 1998.

The Company's effective tax rate for the quarter was approximately 50.9%, which
includes the effects of non-deductible goodwill amortization.

Three Fiscal Months Ended January 24, 1999, Compared to the Three Fiscal Months
Ended January 25, 1998-By Casino Location

Isle-Biloxi

For the quarter ended January 24, 1999, the Isle-Biloxi had total revenue of
$21.9 million of which $19.0 million was casino revenue, compared to total
revenue of $20.9 million of which $18.4 million was casino revenue for the
quarter ended January 25, 1998. Operating income for the three fiscal months
ended January 24, 1999 totaled $4.3 million or 20% of total revenues compared to
$2.4 million or 11% of total revenues for the three months ended January 25,
1998. Operating income and operating income percentage increased, due primarily
to the inclusion of $0.6 million of business

                                       14

 
interruption claim funds collected in the current third quarter related to
Hurricane Georges, a low table hold in the prior year third quarter related to a
few players, and aggressive marketing expenditures in the prior year third
quarter.

Isle-Vicksburg

For the quarter ended January 24, 1999, the Isle-Vicksburg had total revenue of
$12.4 million of which $11.8 million was casino revenue, compared to total
revenue of $11.8 million of which $11.4 million was casino revenue for the
quarter ended January 25, 1998.  Operating income for the three fiscal months
ended January 24, 1999 totaled $2.0 million or 16% of total revenue compared to
$2.5 million or 21% of total revenue for the three months ended January 25,
1998.  The slight increase in revenues is due primarily to overall market
revenue growth.  The decrease in operating income and operating income margin is
primarily due to increased competition from the opening of a competitor's new
hotel and the inclusion of additional maintenance expenses related to the
replacement of carpet in the facility during the current third quarter.

Isle-Bossier City

For the quarter ended January 24, 1999, the Isle-Bossier City had total revenue
of $29.4 million of which $28.2 million was casino revenue, compared to total
revenue of $29.6 million of which $28.3 million was casino revenue for the
quarter ended January 25, 1998. Revenue remained flat while the market revenues
increased, due to decreased market share relating primarily to increased
competition from the opening of a competitor's new hotel and expanded gaming
facility in the market. Operating income for the three fiscal months ended
January 24, 1999 totaled $6.0 million or 20% of total revenue compared to $5.6
million or 19% of total revenue for the three months ended January 25, 1998.
Increased operating income and operating income margin is due primarily to
reduced marketing expenses.

Isle-Lake Charles

For the quarter ended January 24, 1999, the Isle-Lake Charles had total revenue
of $39.6 million of which $38.3 million was casino revenue, compared to total
revenue of $36.2 million of which $34.8 million was casino revenue for the
quarter ended January 25, 1998.  Operating income for the three months ended
January 24, 1999 totaled $6.9 million or 17% of total revenue compared to
operating income of $4.7 million or 13% of total revenue for the three months
ended January 25, 1998.  The increase in revenue, operating income and operating
income margin has resulted primarily from increased market share due to improved
utilization of the 241-room Inn at the Isle during September 1997, increased use
of the casino's player database, and the increased utilization of the Isle-Lake
Charles' entertainment center.

Isle-Black Hawk

For the quarter ended January 24, 1999 (Isle-Black Hawk commenced operations on
December 30, 1998), the Isle-Black Hawk had total revenue of $4.7 million of
which $4.4 million was casino revenue.  Operating income for the period ended
January 24, 1999 was $0.6 million, before a preopening charge of $3.3 million
but after a gaming equipment operating lease expense of $0.3 million.

Nine Fiscal Months Ended January 24, 1999 Compared to the Nine Fiscal Months
Ended January 25, 1998 - Consolidated Company

Total revenue for the nine months ended January 24, 1999 was $336.1 million,
which included $297.7 million of casino revenue, $8.0 million of rooms revenue,
$13.5 million of pari-mutuel commissions, and $16.9 million of food, beverage 
and other revenue. Comparably, total revenue for the nine months ended January
25, 1998 was $323.8 million which included $288.0 million of casino revenue,
$6.7 million of rooms revenue, $14.4 million of pari-mutuel commissions, and
$14.7 million of food, beverage and other revenue. Casino revenue increased
primarily as a result of increased revenue at the Isle-Lake Charles in
connection with the addition of the 241-room Inn at the Isle in Lake Charles,
which opened in September 1997 and the commencement of operations at the Isle-
Black Hawk on December 30, 1998. Room revenue and food, beverage and other
revenue have increased as a result of the increased number of hotel rooms

                                       15

 
and the development of the Company's themed restaurant, branded Farraddays',
which opened at each of the Company's casino properties during fiscal 1998. 
Pari-mutuel commissions and fees have decreased slightly compared to the prior
year as a result of adverse weather conditions and increased competition for
simulcasting contracts at Pompano Park. Revenue does not reflect the retail
value of any complimentaries.

Casino operating expenses for the nine months ended January 24, 1999 totaled
$55.8 million, or 18.7% of casino revenue versus $58.4 million, or 20% of casino
revenue for the nine months ended January 25, 1998.  These expenses were
primarily comprised of salaries, wages and benefits, and other operating
expenses of the casinos.  Casino operating expenses have decreased primarily as
a result of continued refinement of the Company's payroll and operating cost
control programs.

Operating expenses for the nine months ended January 24, 1999 also included room
expenses of $2.8 million from the Isle-Biloxi Hotel, the Isle-Bossier City Hotel
and the Inn at the Isle, Lake Charles.  Comparably, operating expenses for the
nine months ended January 25, 1998 included $2.3 million of room expenses from
the hotels at the Isle-Biloxi, the Isle-Bossier City and the Isle-Lake Charles.
These expenses were those directly relating to the cost of providing hotel
rooms.  Other costs of the hotels are shared with the casinos and are presented
in their respective expense categories.  Room expenses increased in line with
the increase in rooms revenue primarily as a result of the addition of rooms at
the Isle Lake-Charles in September, 1997.

State and local gaming taxes paid in Mississippi, Louisiana and Colorado totaled
$61.2 million for the nine months ended January 24, 1999 versus $58.4 million
for the nine months ended January 25, 1998.  The increase is consistent with the
increase in casino revenues, relative to each jurisdiction's applicable gaming
tax rate.

Food, beverage and other expenses totaled $10.4 million, or 62% of food,
beverage and other revenues, for the nine months ended January 24, 1999 versus
$9.7 million, or 66% of food, beverage and other revenues, for the nine months
ended January 25, 1998.  These expenses are comprised primarily of the cost of
goods sold, salaries, wages and benefits, and the operating expenses of these
departments.  Food, beverage and other expenses have increased as a result of
the opening of the Isle-Black Hawk and were partially offset by the Company's
payroll and inventory cost reduction efforts.

Marine and facilities expenses totaled $20.6 million for the nine months ended
January 24, 1999 versus $19.7 million for the nine months ended January 25,
1998.  These expenses included salaries, wages and benefits, operating expenses
of the marine crews, insurance, housekeeping and general maintenance of the
riverboats and floating pavilions.  Marine and facilities expenses have
increased due to the maturity of the Company's vessels and facilities and the
opening of the Isle-Black Hawk.

Marketing and administrative expenses totaled $101.4 million, or 30% of total
revenues, for the nine months ended January 24, 1999 versus $97.5 million, or
30% of total revenues, for the nine months ended January 25, 1998.  Marketing
expenses included salaries, wages and benefits of the marketing and sales
departments as well as promotions, advertising, special events and
entertainment.  Administrative expenses included administration and human
resource department expenses, rent, new development activities, professional
fees and property taxes.  Marketing and administrative expenses have increased
primarily due to the opening of the Isle-Black Hawk while these expenses as a
percentage of total revenues continue to benefit from the Company's refinement
of its direct response marketing and other expense reduction efforts.

Preopening expenses of $3.3 million for the nine months ended January 24, 1999
represent salaries, benefits, training, marketing and other non-capitalizable
costs, which were expensed in connection with the opening of the Isle-Black
Hawk, during the current year third quarter.

                                       16

 
The nine months ended January 24, 1999 includes the reversal of an accrued
litigation settlement of $4.2 million related to the boarding tax liability at
the Isle-Bossier City, for which the courts have determined the Company is not
liable. The Company has also recorded a write-down of the assets held for
development or sale of $2.4 million related to its two original riverboat casino
vessels and land the Company was planning to develop in Cripple Creek, Colorado.
During the third quarter ended January 24, 1999, the Company entered an
agreement to sell one of its two original riverboats for less than the recorded
value. This sale had not closed as of the end of the quarter, however, the
Company has adjusted the valuation allowance related to both riverboats to
reflect the fair value, based on the agreed upon sales price. Also, management
has delayed its plans to develop a casino on land it owns in Cripple Creek,
Colorado. Accordingly, management has established a valuation allowance on the
land it owns in Cripple Creek to reflect the fair value as the carrying value.
Additionally, the Company wrote-off future obligations under an operating lease
of $2.7 million related to its Cripple Creek, Colorado project. These items
occurred during the third quarter of the current year.

Depreciation and amortization expense was $25.9 million for the nine months
ended January 24, 1999, and $24.8 million for the nine months ended January 25,
1998.  These expenses relate to property and equipment, berthing and concession
rights, and intangible assets.  The increase in depreciation and amortization
expense is consistent with the increase in fixed assets placed into service,
including the assets placed into service upon the commencement of operations at
the Isle-Black Hawk.

Interest expense was $33.4 million for the nine months ended January 24, 1999,
net of capitalized interest of $6.3 million and interest income of $2.3 million,
versus $35.2 million for the nine months ended January 25, 1998, net of
capitalized interest of $1.4 million and interest income of $2.5 million.
Interest expense primarily relates to indebtedness incurred in connection with
the acquisition of property, equipment, leasehold improvements and berthing and
concession rights, as well as indebtedness relating to the purchase of the
remaining interest in LRGP.  Additionally, interest expense, capitalized
interest and interest income of $7.9 million, $4.8 million and $0.8 million,
respectively, related to the ICBH are included in the nine months ended January
24, 1999.  This compares to $4.4 million, $1.1 million and $1.3 million,
respectively, in the comparable prior year nine-month period.

The Company's effective tax rate for the nine-month period was approximately
49.5%, which includes the effects of non-deductible goodwill amortization.

Nine Fiscal Months Ended January 24, 1999, Compared to Nine Fiscal Months Ended
January 25, 1998-By Casino Location

Isle-Biloxi

For the nine months ended January 24, 1999, the Isle-Biloxi had total revenue of
$68.5 million of which $58.0 million was casino revenue, compared to total
revenue of $68.4 million of which $58.7 million was casino revenue for the nine
months ended January 25, 1998. Casino revenues and total revenues were flat
compared to the prior year due to the closing of this location for one week due
to Hurricane Georges offset by an overall increase in hotel, food and beverage
revenues. Operating income for the nine months ended January 24, 1999 totaled
$13.9 million or 20% of total revenues compared to $11.4 million or 17% of total
revenues for the nine months ended January 25, 1998. Increased operating income
margin is due primarily to reduced marketing costs, more efficient management of
payroll costs and decreased depreciation expense, as a result of certain assets
becoming fully depreciated.

Isle-Vicksburg

For the nine months ended January 24, 1999, the Isle-Vicksburg had total revenue
of $37.6 million of which $35.9 million was casino revenue, compared to total
revenue of $37.2 million of which 

                                       17

 
$35.7 million was casino revenue for the nine months ended January 25, 1998.
Operating income for the nine months ended January 24, 1999 totaled $6.9 million
or 18% of total revenue compared to $7.4 million or 20% of total revenues for
the nine months ended January 25, 1998. The slight decrease in operating income
and operating income margin are primarily due to increased competition from the
opening of a competitor's new hotel.

Isle-Bossier City

For the nine months ended January 24, 1999, the Isle-Bossier City had total
revenue of $91.2 million of which $87.1 million was casino revenue, compared to
total revenue of $94.5 million of which $89.9 million was casino revenue for the
nine months ended January 25, 1998.  The decrease in revenue relates primarily
to increased competition from the opening of a competitor's new hotel and
expanded gaming facility in the market.  Operating income for the nine months
ended January 24, 1999 totaled $18.6 million or 20% of total revenue compared to
$18.2 million or 19% of total revenue for the nine months ended January 25,
1998. The slight increase in operating income and operating income margin are a
result of reduced marketing costs and more efficient management of payroll
costs.

Isle-Lake Charles

For the nine months ended January 24, 1999, the Isle-Lake Charles had total
revenue of $117.4 million of which $112.2 million was casino revenue, compared
to total revenue of $106.6 million of which $103.4 million was casino revenue
for the nine months ended January 25, 1998.  Operating income for the nine
months ended January 24, 1999 totaled $20.2 million or 17% of total revenue
compared to operating income of $15.9 million or 15% of total revenue for the
nine months ended January 25, 1998.  The increase in revenue, operating income
and operating income margin are primarily related to increased market share
which has resulted from the addition of the 241-room Inn at the Isle, in
September 1997, increased use of the casino's player database, increased
utilization of the Isle-Lake Charles' entertainment center and lowered cost of
sales related to food and beverage.

Liquidity and Capital Resources

At January 24, 1999, the Company had cash and cash equivalents of $68.7 million
compared to $47.6 million at January 25, 1998.  The increase in cash is
primarily a result of increased cash flows from operating activities including
the commencement of operations of the Isle-Black Hawk. During the nine-month
period ended January 24, 1999, the Company's operating activities provided $59.4
million of cash compared to $45.2 million of cash used in operating activities
in the first nine months of fiscal 1998.

The Company invested $73.2 million in property and equipment in the first nine
months of fiscal 1999, primarily for the development of the Isle-Black Hawk,
which was under construction as of the beginning of the fiscal year and
commenced operations on December 30, 1998.  Additionally, the Company has also
incurred capital expenditures related to the construction of a 305-room all
suite hotel at the Isle-Bossier City which is expected to open in the summer of
1999 and a 124-room hotel at the Isle-Vicksburg, which opened on February 19,
1999.

On August 20, 1997, ICBH, a joint venture of which the Company owns 57%, issued
$75 million of 13% First Mortgage Notes due 2004 with Contingent Interest, which
is non-recourse debt to the Company.  Interest is payable semiannually on each
February 28 and August 31, commencing February 28, 1998.  Additionally,
contingent interest is payable on the First Mortgage Notes on each interest
payment date, in an aggregate principal amount equal to 5% of the ICBH's
Consolidated Cash Flow (as defined in the Indenture), provided that no
Contingent Interest is payable prior to commencement of operations and may be
deferred under certain circumstances.  The net proceeds of the issuance are
being used to fund the development of the Isle of Capri casino complex in Black
Hawk, Colorado.  Interest payments due on February 28, 1998 and August 31, 1998
have been made and an interest payment due February 28, 1999 has been placed in
escrow at the discounted 

                                       18

 
amount. Additionally, the Company had provided a completion capital commitment
of up to $5.0 million, which was required to be paid if the facility had not
commenced operations by April 1, 1999. This commitment expired upon the
commencement of operations at the Isle-Black Hawk on December 30, 1998. No
amounts were required to be funded related to this commitment.

On April 20, 1998, the Company signed an agreement with Commodore Holdings
Limited, parent company of Commodore Cruise Line, to create a joint venture
named Capri Cruises to operate cruise ships in strategic markets. Cruise
operations began in early June 1998. As of January 24, 1999, the Company had
invested $2.9 million into this 50/50 joint venture which is operating one
cruise ship from the Port of New Orleans.

The Company anticipates that its principal near-term capital requirements will
relate to the completion of a 305-room hotel at the Isle-Bossier City and a 124-
room hotel at the Isle-Vicksburg. The Company also anticipates that capital
improvements approximating $10.0 million will be made during fiscal 1999 to
maintain its existing facilities and remain competitive in its markets. On March
2, 1999, the Company acquired an existing, but closed casino facility in Tunica,
Mississippi. The Company intends to re-open this casino facility as an Isle of
Capri Casino (the "Isle-Tunica") during 1999. Total estimated initial cost of
this development is projected to be approximately $33.5 million including the
purchase price of $9.5 million, which is expected to be funded through seller
financing, equipment financing and through the Company's operating cash flows.
Additionally, ICBH plans to construct a hotel containing up to approximately 235
rooms but in no case less than 100 rooms in conjunction with the Isle-Black
Hawk, and the Company is assisting ICBH in its efforts to secure financing for
the development of the hotel, however, as of the date of this filing, no
definitive arrangements have been made with respect to financing construction of
the hotel.

An important component of the Company's operating strategy is to develop, open
and operate, either directly, through a joint venture or otherwise, hotel
facilities at its gaming facilities in order to attract additional gaming
patrons and encourage longer visits to and a greater level of play at the
Company's casinos. The Company has secured financing, not to exceed $19 million
(of which $5.5 million has been drawn as of January 24, 1999), for and is
currently constructing a 305-room all-suite hotel, at an anticipated cost of
approximately $42.5 million, at the Isle-Bossier City. Construction of this
hotel facility began on January 29, 1998. Additionally, the Company's 124-room
hotel at the Isle-Vicksburg opened on February 19, 1999. The hotel at the Isle-
Vicksburg cost approximately $11.5 million, which has been funded through the
Company's operating cash flows. Additionally, the Company has received the final
license from the Mississippi Gaming Commission to operate a dockside casino in
Coahoma County, Mississippi and has applied for permits and approvals to develop
the 138-acre property and build a casino, hotel and a restaurant and
entertainment center. This project is expected to cost approximately $58.0
million to develop. The Company is currently in the process of arranging
financing for the Coahoma project. The Company is currently seeking financing
and/or a joint venture partner or partners, among other alternatives, for the
development of additional hotels or time share facilities at its casino
facilities, and is exploring other financing alternatives with respect to its
existing hotel properties. Construction on any additional hotel facilities are
not expected to begin until such financing and/or a joint venture partner or
partners are obtained.

Although the Company is not presently committed to making any significant
capital expenditures at certain of its existing properties or investment in
new gaming markets, the Company believes that, in addition to developing hotels,
the development of enhancements to its non-gaming amenities will be important to
its operations. The Company may, in the future, also consider building a parking
garage and expanding its casino square footage and hotel capacity at the Isle-
Biloxi and adding hotels at the Isle-Lake Charles and the Isle-Tunica. In
addition, the Company is considering making investments in other gaming
opportunities as well as in jurisdictions in which gaming is not presently
permitted, but in which it believes that gaming may be legalized in the future.

The Company expects that available cash and cash from future operations, as well
as current financing arrangements, will be adequate to fund the hotel expansion
at the Isle-Bossier City and the development and opening of the Isle-Tunica,
planned capital expenditures, debt service and working capital requirements.
However, no assurance can be made that the Company will have sufficient capital
resources to make all of the expenditures described above or such additional
capital investments that may be necessary to remain competitive in the Company's
markets. In addition, the Indenture governing the Senior Secured Notes places
certain
                                       19

 
limits on the Company's ability to incur additional indebtedness and to make
certain investments. The Company is highly leveraged and, as a result, may be
unable to obtain debt or equity financing on terms acceptable to the Company. As
a result, limitations on the Company's capital resources could delay certain
plans with respect to capital improvements at its existing properties.
Furthermore, the Company will continue to evaluate its planned capital
expenditures at each location in light of the operating performance of the
respective facilities at such locations.

YEAR 2000 COMPLIANCE

     The Company is currently in the process of evaluating its information
technology infrastructure for Year 2000 issues (i.e., computer applications that
use only two digits to identify a year and could produce erroneous results after
the year 2000).  The evaluation included inquiries to the vendors of various 
hardware and software products. Most of the Company's information technology
infrastructure is currently Year 2000 compliant, and the Company has received
assurances that it believes to be reasonable from the vendors of material
products used by the Company that their products are compliant. The Company is
currently in the process of changing to a casino player tracking and table
system which is Year 2000 compliant. As of this date, the Company's assessment
does not indicate that any material costs will be incurred to modify its
information technology infrastructure in order to be Year 2000 compliant, as all
software needed will be provided by the respective information technology vendor
at no charge to the Company, excluding the new player tracking and table
management system, which will be implemented at an approximate cost of $0.4
million. The Company expects to have all software modifications in place by mid-
1999. The Company and its results of operations and financial condition could be
materially and adversely affected by a failure of one or more of the third
parties with whom it does business to satisfactorily address and resolve any
Year 2000 issues discovered in the future on a timely basis. In addition, Year
2000 difficulties, if any, experienced by public utilities, the banking system,
the postal system or other similar infrastructure enterprises could adversely
affect the Company. However, the Company believes that the impact of such
problems on the Company would be the same as on other businesses in the same
area or areas. The Company believes these risks range from slight financial
malfunctions, and in a worst case scenario, extensive and costly inability to
communicate with customers and suppliers. The Company can not be certain there
will not be a material adverse effect on the Company's result of operations,
liquidity or financial condition until the Company has substantially completed
the evaluation process. Management of the Company believes it has an effective
program in place to resolve the Year 2000 issues and although all phases of the
program are not yet complete, the Company feels confident this will occur.

     The Company has no contingency plan in place at this time in the event it
does not complete all phases of the Year 2000 program.  The Company plans to
evaluate the status of completion in mid-1999 and determine whether such a plan
is necessary.

                                       20

 
                          PART II - OTHER INFORMATION

Item 1.  Legal Proceedings

     A subsidiary of the Company has been named, along with numerous
     manufacturers, distributors and gaming operators, including many of the
     country's largest gaming operators (the "Gaming Industry Defendants"), in a
     consolidated class action lawsuit pending in Las Vegas, Nevada. The suit
     alleges that the Gaming Industry Defendants violated the Racketeer
     Influenced and Corrupt Organizations Act by engaging in a course of
     fraudulent and misleading conduct intended to induce people to play their
     gaming machines based upon a false belief concerning how those gaming
     machines actually operate, as well as the extent to which there is actually
     an opportunity to win on any given play. The suit seeks unspecified
     compensatory and punitive damages. The actions are in the discovery and
     preliminary motion stages. The Company is unable at this time to determine
     what effect, if any, the suit would have on its financial position or
     results of operations. However, the Gaming Industry Defendants are
     committed to vigorously defend all claims asserted in the consolidated
     action.

     LRGP challenged a statute that purported to permit the Bossier Parish
     Police Jury to levy an additional $.50 boarding fee per passenger against
     LRGP beginning January 1, 1996.  The Company's challenge was denied at the
     state trial court level, and the Company appealed the decision.  On June
     26, 1998, a Louisiana State Court of Appeals reversed the trial court's
     decision.  On November 6, 1998, the Louisiana Supreme Court declined to
     hear the appeal of a decision in which the Louisiana State Court of
     Appeals upheld the Company's challenge to a statute permitting the Bossier
     Parish Police Jury to levy an additional $.50 per passenger boarding fee
     against its Bossier City facility as of January 1, 1996. The Bossier Parish
     did not appeal to the United States Supreme Court, with the result that
     the matter was resolved in favor of the Company. As of January 24, 1999,
     the Company accordingly reversed a recorded accrued liability of
     approximately $4.2 million related to this matter.

     On June 11, 1998, a lawsuit was filed which seeks to nullify a contract to
     which LRGP is a party.  Pursuant to the contract, LRGP pays a fixed amount
     plus a percentage of revenue to various local governmental entities,
     including the City of Bossier and the Bossier Parish School Board, in lieu
     of payment of a boarding fee per passenger. Summary judgment in favor of
     LRGP was granted on June 4, 1998.

     In February 1998, the Isle-Vicksburg was named as a defendant in an action
     brought by an individual who owns property adjacent to the Big Black River
     in the eastern part of Warren County, Mississippi and several other
     parties. Also named as defendants in the action are two other operators in
     the Vicksburg market and one of the largest banks in the State of
     Mississippi. As amended, the complaint alleges that the defendants entered
     into an agreement, the effect of which was to improperly restrain trade and
     hinder competition in the gaming business by conducting a campaign in
     opposition to a gaming application for a site adjacent to property owned by
     the plaintiffs on the Big Black River (the "Proposed Project"). The
     plaintiffs further allege that the defendants conspired for the purpose of
     injuring the property rights of the plaintiffs. The plaintiffs seek
     compensatory and punitive damages in the amount of $238 million from the
     defendants. The Company denies the allegations contained in the amended
     complaint and intends to vigorously defend all claims and allegations in
     the action.

     On May 29, 1998, the Company was named as a defendant in an action brought
     by several persons who owned property in Cripple Creek, Colorado which they
     sold to a subsidiary of the Company in 1995.  The plaintiffs allege that
     the Company breached its purported agreement to construct a casino facility
     on the property by the end of 1995. In December, 1998, the Company's motion
     to dismiss the complaint was granted by the United States 

                                       21

 
     District Court in Denver, Colorado. The Plaintiff has appealed this
     decision to the Tenth Circuit Court of Appeals. The Company intends to
     vigorously defend all claims and allegations in the action.

     The Company is engaged in various other matters of litigation and has a
     number of unresolved claims pending. While the ultimate liability with
     respect to such litigation and claims cannot be determined at this time, it
     is the opinion of management that such liability is not expected to be
     material to the Company's consolidated financial position or results of
     operations.

Item 2.  Changes in Securities - None

Item 3.  Defaults upon Senior Securities - None

Item 4.  Submission of Matters to a Vote of Security Holders  -

     The Annual Meeting of Stockholders was held September 25, 1998 at which
     time the following matters where submitted to a vote of the stockholders:

     (1) To elect seven persons to the Company's Board of Directors;
     (2)  To approve an amendment to the Company's Certificate of Incorporation
          changing the name of the Company to "Isle of Capri Casinos, Inc.";
     (3)  To approve an amendment to the Company's 1993 Stock Option Plan to
          increase the number of shares of the Company's common stock available
          for issuance thereunder by 1,150,000 shares; and
     (4)  To approve the selection of Ernst & Young LLP as the Company's
          independent auditors for the fiscal year ending April 25, 1999.

Item 5.  Other Information - None

Item 6.  Exhibits and Reports on Form 8-K

     A.  Exhibits

          A list of the exhibits included as part of this Form 10-Q is set forth
          in the Exhibit Index that immediately precedes such exhibits, which is
          incorporated herein by reference.

     B.  Reports on Form 8-K

          During the third quarter ended January 24, 1999, the Company filed the
          following reports on Form 8-K for the following dates:

          None

                                       22

 
                                 SIGNATURES

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

                              ISLE OF CAPRI CASINOS, INC.


Dated: March 10, 1999         By:  /s/ Rexford A. Yeisley
       --------------             ------------------------------------------
                                  Rexford A. Yeisley
                                  Chief Financial Officer & Treasurer
                                  (Duly Authorized Officer and
                                  Principal Financial Officer
                                  and Accounting Officer)

                                       23

 
                                 INDEX TO EXHIBITS




EXHIBIT NUMBER                        DESCRIPTION
- --------------                        -----------


10.1                                  Lease by and among R. M. Leatherman, Jr.,
                                      et al. and Isle of Capri-Tunica, Inc.

10.2                                  Asset Purchase Agreement

10.3                                  Amendment No. 1 to Asset Purchase
                                      Agreement

10.4                                  Amendment No. 2 to Asset Purchase
                                      Agreement

10.5                                  Promissory Note

27                                    Financial Data Schedule

                                       24