FORM 10-Q

                       SECURITIES AND EXCHANGE COMMISSION

                             Washington, D.C. 20549

                                   (Mark One)

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

              For the quarterly period ended September 30, 1996

                                       OR

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

            For the transition period from ________ to ___________

                         Commission file number: 0-24206


                           Penn National Gaming, Inc.
                    (Exact name of registrant in its charter)


                             Pennsylvania 23-2234473
                (State or other jurisdiction of (I.R.S. Employer
              incorporation or organization) Identification No.)

                           Penn National Gaming, Inc.
                          825 Berkshire Blvd. Suite 203
                              Wyomissing, PA 19610
                                  610-373-2400
                   (Address of Principal Executive Offices)


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

                  (APPLICABLE ONLY TO CORPORATE REGISTRANTS)

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

Title of Each Class                 Outstanding Shares as of November 13, 1996
Common Stock par value .01 per share                                6,665,145






                  PENN NATIONAL GAMING, INC. AND SUBSIDIARIES

                                      INDEX




PART I - FINANCIAL INFORMATION                                    Page

Item 1. - Financial Statements

Consolidated Balance Sheets -
   September 30, 1996 (unaudited) and December 31, 1995            3 - 4

Consolidated  Statements of Income Nine Months Ended 
   September 30, 1996 and 1995 (unaudited)                           5

Consolidated Statements of Income Three Months Ended 
   September 30, 1996 and 1995 (unaudited)                           6

Consolidated Statement of Shareholders= Equity -
   Nine months ended September 30, 1996 (unaudited)                  7

Consolidated Statements of Cash Flows -
    Nine Months Ended September 30, 1996
    and 1995 (unaudited)                                             8

Notes to Consolidated Financial Statement                          9 - 11

Item 2 - Managements Discussion and Analysis of Financial
         Condition and Results of Operations                      12 - 16





PART II - OTHER INFORMATION
Item 1 - Legal Proceedings                                           17

Item 6 - Exhibits and Reports on Form 8 - K                          17






Part I.  Financial Information

Item 1.  Financial Statements


                    PENN NATIONAL GAMING, INC. AND SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEET
                        (IN THOUSANDS, EXCEPT SHARE DATA)



                                                  September 30,    December 31,
                                                      1996             1995
                                                  --------------  --------------
                                                     (Unaudited)
                                                                   
Assets
Current
   Cash                                                  $5,602           $7,514
   Accounts and notes receivable                          1,968            1,618
   Prepaid expenses and other current assets              1,332              600
   Deferred income taxes                                     62              104
                                                        -------          -------

Total current assets                                      8,964            9,836
                                                        -------          -------

Property, plant and equipment, at cost
   Land and improvements                                  4,225            3,336
   Building and improvements                              8,740            8,651
   Furniture, fixtures and equipment                      5,660            4,696
   Transportation equipment                                 322              309
   Leasehold improvements                                 6,388            4,363
   Leased equipment under capitalized lease                 824              824
   Construction in progress                               1,059              255
                                                        -------          -------
                                                         27,218           22,434
   Less Accumulated depreciation and amortization         7,589            6,728
                                                        -------          -------

Net property and equipment                               19,629           15,706
                                                        -------          -------

Other assets
   Excess of cost over fair market value of net 
   assets acquired (net of accumulated amortization)      1,848            1,898
   Prepaid Acquisition Costs                              3,001                -
   Miscellaneous                                            291               92
                                                        -------          -------

Total other assets                                        5,140            1,990
                                                        -------          -------

                                                        $33,733          $27,532
                                                        =======          =======


            See accompanying notes to consolidated financial statements






                        PENN NATIONAL GAMING, INC. AND SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEET
                        (IN THOUSANDS, EXCEPT SHARE DATA)


                                               September 30,        December 31,
                                                   1996                 1995
                                              -------------       --------------
                                                (Unaudited)

                                                                   
Liabilities and Shareholders' Equity
Current
     Maturities of long-term debt and 
        captial lease obligation                      $222                  $250
     Accounts payable                                1,868                 1,395
     Purses due horsemen                             1,329                 1,293
     Uncashed pari-mutuel tickets                      617                   704
     Accrued expenses                                  618                   702
     Customer deposits                                 515                   315
     Taxes, other than income taxes                    328                   246
     Income Taxes                                      473                   797
                                                   -------               -------

Total current liabilities                            5,970                 5,702
                                                   -------               -------

Long term liabilities
     Long-term debt and capital lease obligations,
       net of current maturities                        80                   140
     Deferred income taxes                             989                   888
                                                   -------               -------

Total long-term liabilities                          1,069                 1,028
                                                   -------               -------

Commitments and contingencies

Shareholders' equity
     Preferred stock, $.01 par value, 1,000,000 shares
        authorized; none issued                         -                     -
     Common stock, $.01 par value, 10,000,000 shares
        authorized; 6,665,145 and 6,472,500 issued and
        outstanding                                     46                    43
Additional paid in capital                          14,304                12,821
Retained Earnings                                   12,344                 7,938
                                                   -------               -------

Total Shareholders' Equity                          26,694                20,802
                                                   -------               -------

                                                   $33,733               $27,532
                                                   =======               =======



                See accompanying notes to consolidated financial statements




                PENN NATIONAL GAMING, INC. AND SUBSIDIARIES
                        CONSOLIDATED STATEMENT OF INCOME
                      (IN THOUSANDS, EXCEPT PER SHARE DATA)
                                   (Unaudited)


                                                             Nine Months Ended
                                                                September 30,
                                                              1996        1995
                                                           -------      --------
                                                                   
Revenues
   Pari-mutuel revenues
      Penn National races                                  $14,495       $16,578
      Import simulcasting                                   23,596        20,412
      Export simulcasting                                    2,479         1,447
   Admissions, programs and other racing revenues            3,403         2,978
   Concession Revenues                                       2,501         2,478
                                                            ------        ------

Total revenues                                              46,474        43,893
                                                            ------        ------

Operating expenses
   Purses, stakes and trophies                               9,744         9,329
   Direct salaries, payroll taxes and employee benefits      6,211         5,823
   Simulcast expenses                                        6,920         6,905
   Pari-mutuel taxes                                         3,954         3,773
   Other direct meeting expenses                             6,932         6,249
   Off-track wagering concessions expenses                   1,766         1,689
   Other operating expenses                                  3,710         3,750
                                                            ------        ------
Total operating expenses                                    39,237        37,518
                                                            ------        ------

Income from operations                                       7,237         6,375
                                                            ------        ------

Other income (expenses)
   Interest (expense)                                         (44)          (55)
   Interest income                                             229           201
   Other                                                         -             4
                                                            ------        ------
Total other income                                             185           150
                                                            ------        ------

Income before income taxes                                   7,422         6,525
Taxes on income                                              3,016         2,680
                                                            ------        ------

Net Income                                                  $4,406        $3,845
                                                            ======        ======

Earnings per share                                           $0.64         $0.59
                                                            ======        ======

Weighted average number of common shares outstanding         6,877         6,522
                                                            ======        ======

         See accompanying notes to consolidated financial statements






                 PENN NATIONAL GAMING, INC. AND SUBSIDIARIES
                       CONSOLIDATED STATEMENT OF INCOME
                     (IN THOUSANDS, EXCEPT PER SHARE DATA)
                                  (Unaudited)


                                                           Three Months Ended
                                                              September 30,
                                                            1996          1995
                                                         --------       --------

                                                                    
Revenues
   Pari-mutuel revenues
      Penn National races                                   $4,823        $5,611
      Import simulcasting                                    8,087         7,269
      Export simulcasting                                      704           445
   Admissions, programs and other racing revenues            1,356         1,187
   Concession Revenues                                         900           918
                                                            ------        ------

Total revenues                                              15,870        15,430
                                                            ------        ------

Operating expenses
   Purses, stakes and trophies                               3,296         3,209
   Direct salaries, payroll taxes and employee benefits      2,244         2,037
   Simulcast expenses                                        2,240         2,364
   Pari-mutuel taxes                                         1,323         1,335
   Other direct meeting expenses                             2,454         2,105
   Off-track wagering concessions expenses                     721           630
   Other operating expenses                                  1,224         1,429
                                                            ------        ------
Total operating expenses                                    13,502        13,109
                                                            ------        ------

Income from operations                                       2,368         2,321
                                                            ------        ------

Other income (expenses)
   Interest (expense)                                          (7)          (25)
   Interest income                                              76            62
   Other                                                         -            4
                                                            ------        ------
Total other income                                              69            41
                                                            ------        ------

Income before income taxes                                   2,437         2,362
Taxes on income                                                992           963
                                                            ------        ------

Net Income                                                  $1,445        $1,399
                                                            ======        ======


Earnings per share                                           $0.21         $0.21
                                                            ======        ======

Weighted average number of common shares outstanding         6,997         6,522
                                                            ======        ======


          See accompanying notes to consolidated financial statements







                   PENN NATIONAL GAMING, INC. AND SUBSIDIARIES
                  CONSOLIDATED STATEMENT OF SHAREHOLDERS' EQUITY
                        (IN THOUSANDS, EXCEPT SHARE DATA)
                                   (Unaudited)



                                               Additional
                             Common Stock       Paid-In      Retained
                            Shares   Amounts    Capital      Earnings     Total

                                                        
Balance, at 
    January 1, 1996       6,472,500 $    43   $ 12,821    $   7,938    $ 20,802

Issuance of common stock    192,645       3      1,483            -       1,486

Net income for the nine months
      ended September 30, 1996
      (unaudited)                 -       -          -        4,406       4,406
                           --------  -------   --------    --------    --------

Balance at 
     September 30, 1996 
     (unaudited)          6,665,145 $     46   $ 14,304    $ 12,344    $ 26,694
                          ========= ========   ========    ========    ========
      









            See accompanying notes to consolidated financial statements





                 PENN NATIONAL GAMING, INC. AND SUBSIDIARIES
                     CONSOLIDATED STATEMENT OF CASH FLOW
                               (IN THOUSANDS)
                                 (Unaudited)



                                                        Nine Months Ended
                                                          September 30,
                                                       1996         1995
                                                 ------------  -----------

                                                             
Cash flows from operating activities
    Net Income                                        $4,406       $3,845
    Adjustments to reconcile net income to net cash
       provided by operating activities
    Depreciation and amortization                        911          648
    Deferred income taxes                                144           (2)
Decrease (Increase) in
    Accounts and notes receivable                       (350)          16
    Prepaid expenses                                    (732)        (263)
    Miscellaneous other assets                          (197)         (29)
Increase (decrease) in
    Accounts payable                                     473          182
    Purses due horsemen                                   36          701
    Uncashed pari-mutuel tickets                         (88)          14
    Accrued expenses                                     (85)        (539)
    Customer deposits                                    200          205
    Taxes other than income payable                       81          132
    Income taxes payable                                (324)         234
                                                      ------       ------

Net cash provided by operating activities              4,475        5,144
                                                      ------       ------

Cash flows from investing activities
    Expenditures for property and equipment           (4,784)      (3,690)
    Prepaid acquisition costs                         (3,001)           -
                                                      ------       ------
Net cash (used) by investing activities               (7,785)      (3,690)

Cash flows from financing activities
    Proceeds of sale common stock                      1,486            -
    Principal payments on long-term debt and
       capital lease obligations                         (88)         (91)
                                                      ------       ------
Net cash provided by (used) in financing activities    1,398          (91)
                                                      ------       ------

Net increase in cash                                  (1,912)       1,363

Cash, at beginning of period                           7,514        5,502
                                                      ------       ------

Cash, at end of period                                $5,602       $6,865
                                                      ======       ======



         See accompanying notes to consolidated financial statements






                 PENN NATIONAL GAMING , INC. AND SUBSIDIARIES
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)


1.  Basis of Presentation

      The  consolidated  financial  statements  include  the  accounts  of  Penn
National   Gaming,   Inc.  and  its  wholly-owned   subsidiaries,   Mountainview
Thoroughbred  Racing  Association,  Pennsylvania  National Turf Club, Inc., Penn
National Speedway, Inc., Sterling Aviation, Inc., Penn National Holding Company,
Penn  National  Gaming of West  Virginia,  Inc.,  and PNGI  Charles  Town Gaming
Limited Liability Company (collectively, the "Company").

      The  financial  information  has  been  prepared  in  accordance  with the
Company's  customary   accounting  practices  and, except for the Balance Sheet
at December 31, 1995,  has  not  been  audited.  All significant intercompany 
balances and transactions have been eliminated.  In the opinion of  management,
the  information  presented  reflects  all  adjustments necessary for a fair 
statement of interim results. All such adjustments are of a normal and recurring
nature.  The foregoing interim results are not necessarily indicative  of the 
results of operations  for the full year ending  December 31, 1996.


 2.    Wagering Information (In Thousands):


                                       Three months ended     Nine months ended
                                          September 30,          September 30,
                                         1996       1995        1996       1995

                                                           
Pari-mutuel wagering in Pennsylvania
   on Penn National races                $23,095    $26,863    $69,200  $79,235
                                            

Pari-mutuel wagering on simulcasting

  Import simulcasting from other
   Pennsylvania racetracks                 6,255      6,860     17,704   22,018

  Import simulcasting from out of
   Pennsylvania racetracks                35,189     30,998    105,191   84,646

  Export simulcasting to out of
   Pennsylvania wagering facilities       24,440     14,913     84,228   48,327
                                          ------    -------     ------   ------


                                          65,884     52,771    207,123  154,991
                                          ------    -------    -------  -------

Total pari-mutuel wagering               $88,979    $79,634   $276,323 $234,226
                                         =======    =======   ======== ========





                 PENN NATIONAL GAMING , INC. AND SUBSIDIARIES
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)

3.    Commitments

      The Company has a $4,200,000  credit facility with a commercial  bank. The
facility  provides  for a  working  capital  line of  credit  in the  amount  of
$2,500,000  at  various  interest  rates  and a letter of  credit  facility  for
$1,700,000.  The credit  facility is unsecured  and contains  typical  financial
covenants  such as  tangible  net  worth,  debt to  tangible  net worth and debt
coverage  ratio. At September 30, 1996, the Company was  contingently  obligated
under the letter of credit  facility with face amounts  aggregating  $1,436,000.
The  $1,436,000  consists  of  $1,336,000  relating  to the  horsemen's  account
balances and $100,000 for Pennsylvania  pari-mutuel taxes. All letters of credit
expire December 31, 1996.

      In February 1996,  the Company  entered into an agreement to purchase land
for its  proposed  Williamsport  OTW  facility.  The  agreement  provides  for a
purchase  price of $555,000 and is subject to numerous  contingencies  including
approval form the Pennsylvania  State Horse Racing  Commission.  On May 22, 1996
the Company received Phase I approval from the  Pennsylvania  State Horse Racing
Commission for the Williamsport OTW facility.

      On February 26, 1996, the Company  entered into a joint venture  agreement
with Bryant Development Company, the holder of an option to purchase the Charles
Town Race Track in Jefferson  County,  West Virginia for a purchase price of $18
million.  In connection  with the joint venture  agreement,  Bryant assigned the
option to the joint  venture.  The  Company  holds an 80%  interest in the joint
venture with Bryant  Development  holding the  remainder.  In November  1996 the
joint venture entered into an amended and restated option agreement with respect
to the Charles Town Race track subject to substantially the same economic terms
and conditions as the original option. On November 5, 1996,  the voters of  
Jefferson  County,  West  Virginia  approved a referendum  permitting  
installation  of video lottery  terminals at the Charles Town Race Track,  and 
thereafter,  the joint  venture  exercised  its option to purchase  Charles Town
Race Track.  The Company intends to fund its 80% interest in the joint venture
operations  through additional  borrowing and the Company's available working 
capital.

      In March 1996,  the Company took an assignment of an agreement to purchase
land for its proposed  Downingtown  OTW facility.  The agreement  provides for a
purchase price of  $1,696,000,  is subject to numerous  contingencies  including
approval from the Pennsylvania State Horse Racing Commission, and expired by its
terms on July 31, 1996. The Company submitted an application to the Pennsylvania
State Horse Racing Commission for approval of the Downingtown OTW facility,  but
such  application  has not yet been  approved.  On July 31, 1996,  Penn National
extended its right to purchase the property for another six months.





                 PENN NATIONAL GAMING , INC. AND SUBSIDIARIES
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)

      On September 13, 1996,  the Company  entered into a definite  agreement to
acquire  the  assets of  Pocono  Downs,  Inc.,  the  owner of the  Pocono  Downs
standardbred  horse racing facility and two off-track  wagering (OTW) facilities
for $47 million.  The company  intends to finance the  acquisition  with cash on
hand and bank debt.  Settlement  for the  acquisition is expected to occur on or
before November 30, 1996.

      On September  24,  1996,  the Company  entered into a second  agreement to
purchase land for its proposed Downingtown OTW facility.  The agreement provides
for a purchase  price of  $1,400,000  and is subject to  numerous  contingencies
including approval from the Pennsylvania  State Horse Racing  Commission.  As of
November 13, 1996, the Company has not amended its  Downingtown  application for
this new proposed location.

4.    Supplemental Disclosures of Cash Flow Information

      Cash paid during the nine  months  ended  September  30, 1996 and 1995 for
interest was $44,000 and $55,000 respectively.

      Cash paid during the nine  months  ended  September  30, 1996 and 1995 for
income taxes was $3,196,000 and $2,475,000 respectively.

5.          Notes Receivable

      On May 13, 1996, the Company loaned $400,000 to a unrelated company in 
Downingtown.  The note bears at a rate of 10% per annum and matures on May 13, 
1997.

      Effective June 4, 1996, the joint venture entered into a Loan and Security
Agreement with Charles Town Races, Inc. The Loan and Security Agreement provides
for a working capital line of credit in the amount of $1,250,000 and will reduce
the  purchase  price under the option by $1.60 for each dollar  borrowed.  As of
November 13, 1996, Charles Town Races, Inc. borrowed $1,155,000 of the available
credit.







Item 2.  Management's Discussion and Analysis of Financial Condition and
Results of Operation


Three months ended  September 30, 1996 compared to three months ended  September
30, 1995

      Total  revenue  increased  by  approximately  $440,000  or 2.9% from $15.4
million for the three months ended  September  30, 1995 to $15.9 million for the
three  months ended  September  30, 1996.  The increase was  attributable  to an
increase  in  import  and  export  simulcasting  revenues,  offset  in part by a
decrease in pari-mutuel  revenues on Penn National races,  and to the opening of
the Lancaster OTW facility on July 11, 1996. The increase in export simulcasting
revenues  of  $259,000  or 58%  from  $445,000  to  $704,000  resulted  from the
Company's  races being  broadcast  to  additional  out-of-state  locations.  The
decrease in  pari-mutuel  revenues on Penn  National  races was due to increased
import simulcasting  revenue from wagering on other race tracks at Penn National
facilities.  For the quarter,  Penn National scheduled and ran 52 live race days
in 1996 and 1995.

      Total operating  expenses  increased by approximately $393,000 or 3.1%from
$13.1 million for the three months ended September 30, 1995 to $13.5 million for
the three months ended September 30, 1996.  The  increase in operating  expenses
resulted from an increase in purses, stakes and trophies, pari-mutuel taxes, and
simulcast   expenses   resulting   from  an  increase  in  revenue  from  import
simulcasting  and three  months of  operating  expenses  for the  Lancaster  OTW
facility.

      Income from  operations  increased by  approximately  $47,000 or 2.0% from
$2.32 million to $2.37 million due to the factors described above.

      Net income from operations increased by approximately $46,000 or 3.3% from
$1,399,000  for the three months ended  September 30, 1995 to $1,445,000 for the
three  months  ended  September  30,  1996.  Income tax expense  increased  from
$963,000 to $992,000 due to the increase in income for the period.

Three months ended  September 30, 1995 compared to three months ended  September
30, 1994.

      Total revenues increased by approximately $2.4 million or 18.8% from $13.0
million to $15.4  million in the three months  ended  September  30,  1995.  The
increase  was  attributable  to an  increase  in import and export  simulcasting
revenue, admissions, programs and other racing revenues and concession revenues,
offset by a  decrease  in  pari-mutuel  revenues  on Penn  National  races.  The
increase in import simulcasting revenues, admissions,  programs and other racing
revenues  was mainly  attributable  to the  opening of the York OTW  facility in
March 1995.  The increase in export  simulcasting  resulted  from the  Company's



races being  broadcast to  additional  out-of-state  locations.  The decrease in
pari-mutuel  revenues  on  Penn  National  races  was a  result  of the  Company
scheduling  less  race  days in the  three  months  ended  September  30,  1995,
partially offset by the opening of the York OTW facility.

      Total operating  expenses increased by approximately $1.8 million or 16.0%
from $11.3  million to $13.1 million in the three  months,  ended  September 30,
1995.  The increase was primarily due to the opening of the York OTW facility in
March 1995,  and an increase in  corporate  overhead  due to a number of factors
including the following,  expansion of the Company's Wyomissing office,  certain
expenses  relating  to  the  Company  being  public  and  payment  of  severance
compensation to the Company's former president. This was offset by a decrease in
simulcast  expenses  because of a decrease in wagering on Penn National races at
other Pennsylvania race tracks.

      Income from operations  increased by approximately  $631,000 or 37.3% from
$1.7  million to $2.3  million in the three  months  ended  September  30, 1995,
reflecting the factors described above.

      Net income  increased by $414,000 or 42% from $985,000 to $1.4 million for
the three months ended September 30, 1995 due to the factors described above.


Nine months ended September 30, 1996 compared to nine months ended September 30,
1995

      Total revenue  increased by approximately  $2.6 million or 5.9% from $43.9
million for the nine months ended  September  30, 1995 to $46.5  million for the
nine months ended  September  30, 1996.  The  increase  was  attributable  to an
increase  in  import  and  export  simulcasting  revenues,  offset  in part by a
decrease in pari-mutuel revenues on Penn National races. Revenues also increased
due to the opening of the Lancaster OTW facility on July 11, 1996.  The increase
in export  simulcasting  revenues of $1.0  million or 71.2% from $1.5 million to
$2.5 million  resulted  from the Company's  races being  broadcast to additional
out-of-state  locations.  The decrease in pari-mutuel  revenues on Penn National
races was due to increased  import  simulcasting  revenue from wagering on other
race tracks at Penn National facilities. For the nine month period in 1996, Penn
National  was  scheduled  to run 165 live race days but  canceled 11 days in the
first quarter due to weather.  In the comparable  period in 1995,  Penn National
ran 154 live race days.

      Total operating  expenses  increased by approximately $1.7 million or 4.9%
from $37.5 million for the nine months ended September 30, 1995 to $39.2 million
for the nine months ended September 30, 1996. The increase in operating expenses
resulted from an increase in purses, stakes and trophies, pari-mutuel taxes, and
simulcast   expenses   resulting   from  an  increase  in  revenue  from  import
simulcasting,  nine months of  operating  expenses  for the York OTW facility in
1996  compared to six months of expenses in 1995,  and three months of operating
expenses for the new Lancaster OTW facility.

      Income from operations  increased by  approximately  $0.9 million or 13.5%
from $6.4 million to $7.2 million due to the factors described above.

      Net income from operations  increased by  approximately  $561,000 or 14.6%
from  $3,845,000 for the nine months ended  September 30, 1995 to $4,406,000 for
the nine months ended  September  30, 1996.  Income tax expense  increased  from
$2,680,000 to $3,016,000 due to the increase in income for the period.



Nine months ended  September 30, 1995,  compared to nine months ended  September
30, 1994.

      Total  revenues  increased by  approximately  $10.3  million or 30.6% from
$33.6 million to $43.9 million in the nine months ended  September 30, 1995. The
increase  was  attributable  to an  increase  in import and export  simulcasting
revenues,  admissions,  programs  and  other  racing  revenues,  and  concession
revenues.  The increase in revenues  primarily  resulted from the opening of the
Chambersburg  and  York  OTW  facilities  in  April,   1994  and  March,   1995,
respectively,  and an increase of approximately  $589,000 or 68.6% from $858,000
to $1.5 million in export simulcasting revenues due to the Company's races being
broadcast to additional out-of-state locations. This was offset by a decrease in
pari-mutuel  revenues  on Penn  National's  races due to a decrease in number of
live race days in 1995.

      Total operating  expenses increased by approximately $6.9 million or 22.6%
from $30.6 million to $37.5 million in the nine months ended September 30, 1995.
The increase,  which was in substantially  all categories of operating  expenses
was caused  primarily by the opening of the Chambersburg and York OTW facilities
in April,  1994 and March,  1995,  respectively  and an  increase  in  corporate
overhead due to a number of factors  including the  following,  expansion of the
Company's  Wyomissing  office,  certain  expenses  relating to the Company being
public and payment of severance  compensation to the Company's former president.
The  decrease  in  management  fees was a result of the  management  fees  being
discontinued when the Company completed the May, 1994 initial public offering.

      Income from operations  increased by approximately  $3.4 million or 112.9%
from $3.0 million to $6.4 million in the nine months ended  September  30, 1995,
reflecting the factors described above.

      Net income  increased  by  approximately  $2.1 million or 119.3% from $1.7
million to $3.8  million in the nine months ended  September  30,1995 due to the
factors  described  above.  Income tax expenses  increased from $755,000 to $2.7
million which was attributable to the increase in income for the period.

Liquidity and Capital Resources

      Historically,  the  Company's  primary  sources of  liquidity  and capital
resources  have been cash flow from  operations  and  borrowing  from  banks and
related parties.  During the nine months ended September 30, 1996, the Company's
cash  position  decreased  by  approximately  $1.9  million from $7.5 million at
December 31, 1995 to $5.6 million as a result of expenditures  for  improvements
and equipment at the race track, construction of the Lancaster OTW facility, the
start of construction for the Williamsport OTW facility, and prepaid acquisition
costs.

      Net cash provided from operating  activities  totaled  approximately  $4.5
million for the nine months ended  September 30, 1996 of which $5.3 million came
from net income and non-cash expenses.


      Cash  flows  used  in  investing  activities  totaled  approximately  $7.8
million.   Capital  expenditures  totaled  $4.8  million  for  improvements  and
equipment at the race track, the construction of the Lancaster OTW facility, and
the start of construction for the  Williamsport  facility.  Prepaid  acquisition
costs  totaled  $1.9  million for Charles  Town Race Track and $1.1  million for
Pocono Downs.

      Cash flows from financing activities totaled approximately $1,486,000 from
the exercise of warrants and the issuance of 192,645 shares of common stock.

      The Company has a $4,200,000  credit facility with a commercial  bank. The
facility  provides  for a  working  capital  line of  credit  in the  amount  of
$2,500,000  at  various  interest  rates  and a letter of  credit  facility  for
$1,700,000.  The credit  facility is unsecured  and contains  typical  financial
covenants  such as  tangible  net  worth,  debt to  tangible  net worth and debt
coverage  ratio. At September 30, 1996, the Company was  contingently  obligated
under the letter of credit  facility with face amounts  aggregating  $1,436,000.
The  $1,436,000  consists  of  $1,336,000  relating  to the  horsemen's  account
balances and $100,000 for Pennsylvania  pari-mutuel taxes. All letters of credit
expire December 31, 1996.

      On February 26, 1996,  construction  began on the  Lancaster OTW facility.
The construction  costs totaled  approximately $2.4 million and were funded from
the Company's cash reserves. The Lancaster OTW facility opened July 11,1996.

      On February 26, 1996, the Company  entered into a joint venture  agreement
with Bryant Development Company, the holder of an option to purchase the Charles
Town Race Track in Jefferson  County,  West Virginia for a purchase price of $18
million.  In connection  wi


h the joint venture  agreement,  Bryant assigned the
option to the joint  venture.  The  Company  holds an 80%  interest in the joint
venture with Bryant  Development  holding the  remainder.  In November  1996 the
joint venture entered into an amended and restated option agreement with respect
to the track subject to substantially the same economic terms and conditions. On
November 5, 1996,  the voters of  Jefferson  County,  West  Virginia  approved a
referendum  permitting  installation  of video lottery  terminals at the Charles
Town Race Track,  and  thereafter,  the joint  venture  exercised  its option to
purchase  Charles Town Race Track.  The Company intends to fund its 80% interest
in the joint venture operations  through additional  borrowing and the Company's
available working capital.

      Effective June 4, 1996, the joint venture entered into a Loan and Security
Agreement with Charles Town Races, Inc. The Loan and Security Agreement provides
for a working capital line of credit in the amount of $1,250,000 and will reduce
the  purchase  price under the option by $1.60 for each dollar  borrowed.  As of
November 13, 1996, Charles Town Races, Inc. borrowed $1,155,000 of the available
credit.


 On May 13, 1996, the Company loaned $400,000 to a unrelated company in 
Downingtown.  The note bears at a rate of 10% per annum and matures on May 13, 
1997.        

      On September 13, 1996,  the Company  entered into a definite  agreement to
acquire  the  assets of  Pocono  Downs,  Inc.,  the  owner of the  Pocono  Downs
standardbred  horse racing facility and two off-track  wagering (OTW) facilities
for $47 million.  The company  intends to finance the  acquisition  with cash on
hand and bank debt.  Settlement  for the  acquisition is expected to occur on or
before November 30, 1996.

      On  October  24,  1996,  the  Company  received a loan  commitment  from a
commercial bank for $75 million to finance the Pocono Downs  acquisition and the
Company's  share of the option  exercise  price for the purchase and  subsequent
renovation of Charles Town Race Track.  The loan  contemplated by the commitment
will be structured as follows:  ( i ) an amortizing  $47.0 million term loan for
the purchase of Pocono Downs,  ( ii ) an amortizing  $23.0 million term loan for
the  purchase  and  renovation  of Charles  Town Race Track,  and ( iii ) a $5.0
million working  capital  revolver which includes a letter of credit facility of
$3.0  million.  The  commitment  provides  for various  interest  rates and will
contain numerous financial and other covenants.

      The  Company   believes  that  the  cash  on  hand,  cash  generated  from
operations,  and the above  credit  facilities  will be  sufficient  to fund its
anticipated future cash requirements.





Part II.  Other Information

Item 1.  Legal Proceedings

      None

Item 6.  Exhibits and Reports on Form 8-K

(a)    Exhibits

      10.53 Agreement dated September 24, 1996 between the Company and Fred
            V. Schubert to purchase land for the Company's Downingtown OTW..

      10.54 Purchase  Agreement dated September 13, 1996 between the Company and
            the Estate of Joseph B. Banks for the  purchase of Pocono Downs Race
            Track and two OTW facilities.

      10.55 Loan Commitment Letter dated October 15, 1996 between the
            Company and Bankers Trust Company.

      10.56 Amended and Restated option agreement dated as of February 17,
            1995 between PNGI Charles Town Gaming Limited Liability Company
            (The Joint Venture)  and Charles Town Racing Limited Partnership
            and Charles Town Races, Inc..

(b)    Current reports on Form 8-K

      None





      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.

Penn National Gaming, Inc.

By: /s/ Robert S. Ippolito
Robert S. Ippolito Chief Financial Officer ,Secretary/Treasurer

Date: November 13, 1996








































                                  EXHIBIT INDEX

Exhibit Nos.                 Description of
Exhibits                                                              Page No.

 10.53  Agreement dated September 24, 1996 between the Company
        and Fred V. Schubert to purchase land for the Company's
        Downingtown OTW.

 10.54  Purchase  Agreement  dated  September 13, 1996 between 
        the Company and the Estate of Joseph B. Banks for the  
        purchase of Pocono Downs Race Track and two related 
        OTW facilities.

 10.55  Loan Commitment Letter dated October 15, 1996 between 
        the Company and Bankers Trust Company.

 10.56  Amended and  Restated  option  agreement  dated as of
        February  17, 1995 between the PNGI Charles Town 
        Gaming Limited Liability Company (The joint venture)
        and Charles Town Racing Limited Partnership and
        Charles Town Races, Inc.