These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
x
|
ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
ACT OF 1934
|
|
o
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
Kentucky
|
|
61-0156015
|
|
(State or other jurisdiction of incorporation or organization)
|
|
(IRS Employer Identification No.)
|
|
|
|
|
|
600 North Hurstbourne Parkway, Suite 400
Louisville, Kentucky 40222
|
|
(502) 636-4400
|
|
(Address of principal executive offices) (zip code)
|
|
(Registrant’s telephone number, including area code)
|
|
Common Stock, No Par Value
|
|
The NASDAQ Stock Market LLC
|
|
(Title of each class registered)
|
|
(Name of each exchange on which registered)
|
|
Large accelerated filer
x
|
Accelerated filer
o
|
Non-accelerated filer
o
|
Smaller reporting company
o
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
||
|
|
||
|
ITEM 1.
|
BUSINESS
|
|
•
|
Ensure that unsuitable individuals and organizations have no role in casino operations;
|
|
•
|
Establish procedures designed to prevent cheating and fraudulent practices;
|
|
•
|
Establish and maintain responsible accounting practices and procedures;
|
|
•
|
Maintain effective controls over financial practices, including establishment of minimum procedures for internal fiscal affairs and the safeguarding of assets and revenue;
|
|
•
|
Maintain systems for reliable record keeping;
|
|
•
|
File periodic reports with casino regulators;
|
|
•
|
Ensure that contracts and financial transactions are commercially reasonable, reflect fair market value and are arms-length transactions;
|
|
•
|
Establish programs to promote responsible gambling and inform patrons of the availability of help for problem gambling; and
|
|
•
|
Enforce minimum age requirements.
|
|
•
|
Adopt rules and regulations under the implementing statutes;
|
|
•
|
Interpret and enforce casino laws;
|
|
•
|
Impose disciplinary sanctions for violations, including fines and penalties;
|
|
•
|
Review the character and fitness of participants in casino operations and make determinations regarding suitability or qualification for licensure;
|
|
•
|
Grant licenses for participation in casino operations;
|
|
•
|
Collect and review reports and information submitted by participants in casino operations;
|
|
•
|
Review and approve transactions, such as acquisitions or change-of-control transactions of casino industry participants, securities offerings and debt transactions engaged in by such participants; and
|
|
•
|
Establish and collect fees and taxes.
|
|
ITEM 1A.
|
RISK FACTORS
|
|
•
|
incur additional debt or issue certain preferred shares;
|
|
•
|
pay dividends on or make distributions in respect of our capital stock, repurchase common shares or make other restricted payments;
|
|
•
|
make certain investments;
|
|
•
|
sell certain assets or consolidate, merge, sell or otherwise dispose of all or substantially all of our assets;
|
|
•
|
create liens on certain assets;
|
|
•
|
enter into certain transactions with our affiliates; and
|
|
•
|
designate our subsidiaries as unrestricted subsidiaries.
|
|
•
|
will not be required to lend any additional amounts to us;
|
|
•
|
could elect to declare all borrowings outstanding, together with accrued and unpaid interest and fees, to be due and payable and terminate all commitments to extend further credit; or
|
|
•
|
require us to apply all of our available cash to repay these borrowings.
|
|
•
|
restructuring charges associated with the acquisitions;
|
|
•
|
non-recurring acquisition costs, including accounting and legal fees, investment banking fees and recognition of transaction-related costs or liabilities; and
|
|
•
|
costs of imposing financial and management controls (such as compliance with Section 404 of the Sarbanes-Oxley Act of 2002) and operating, administrative and information systems.
|
|
•
|
the risk that the acquired business may not further our business strategy or that we paid more than the business was worth;
|
|
•
|
the risk that, despite the application of our business acumen, the financial performance of the acquired business declines or fails to meet our expectations from and after the date of acquisition;
|
|
•
|
the potential adverse impact on our relationships with partner companies or third-party providers of technology or products;
|
|
•
|
the possibility that we have acquired substantial undisclosed liabilities for which we may have no recourse against the sellers or third party insurers;
|
|
•
|
costs and complications in maintaining required regulatory approvals or obtaining further regulatory approvals necessary to implement the acquisition in accordance with our strategy;
|
|
•
|
the risks of acquiring businesses and/or entering markets in which we have limited or no prior experience;
|
|
•
|
the potential loss of key employees or customers;
|
|
•
|
the possibility that we may be unable to retain or recruit managers with the necessary skills to manage the acquired businesses; and
|
|
•
|
changes to legal and regulatory guidelines which may negatively affect acquisitions.
|
|
•
|
free-to-play games have a relatively limited history, and it is unclear how popular this style of game will remain, or its future revenue potential;
|
|
•
|
free-to-play strategy assumes that a large number of players will download our games because the games are free and that we will then be able to effectively monetize the games; and
|
|
•
|
even if our free-to-play games are widely downloaded, a significant portion of the revenue generated from these titles are derived from a relatively small concentration of players and we may fail to retain these or other users, or optimize the monetization of these games.
|
|
•
|
Changes in the amount of money we spend marketing our games in a particular quarter, including the average amount we pay to acquire new users, as well as changes in the timing of other marketing and advertising expenses within the quarter;
|
|
•
|
The popularity and monetization rates of our new mobile games released during the quarter and the ability of games released in prior periods to sustain their popularity and monetization rates;
|
|
•
|
The number and timing of new mobile games and game updates released by us and our competitors, in particular with respect to those games that may represent a significant portion of revenues in a quarter, which timing can be impacted by internal development delays, shifts in product strategy and how quickly app stores review and approve our games for commercial release;
|
|
•
|
The seasonality of our industry; and
|
|
•
|
Changes in accounting rules; such as those governing recognition of revenue, including the period of time over which we recognize revenue for in-app purchases of virtual goods and currency within certain of our mobile games.
|
|
ITEM 1B.
|
UNRESOLVED STAFF COMMENTS
|
|
ITEM 2.
|
PROPERTIES
|
|
•
|
Arlington International Race Course in Arlington Heights, IL
|
|
•
|
Oxford Casino in Oxford, ME
|
|
•
|
Riverwalk Casino in Vicksburg, MS
|
|
•
|
Calder Casino in Miami Gardens, FL
|
|
•
|
Fair Grounds Slots and Video Services, LLC and Fair Grounds Race Course in New Orleans, LA
|
|
•
|
Churchill Downs in Louisville, KY
|
|
•
|
Arlington - We lease nine OTBs in Illinois
|
|
•
|
Fair Grounds - We lease ten OTBs in Louisiana
|
|
•
|
Harlow's Casino in Greenville, MS
|
|
•
|
Twinspires.com in Lexington, KY and Mountain View, CA
|
|
•
|
Bloodstock Research Information Services in Lexington, KY
|
|
•
|
Big Fish Games in Seattle, WA; Oakland, CA and Luxembourg
|
|
•
|
United Tote in Louisville, KY; San Diego, CA and Portland, OR
|
|
•
|
Corporate headquarters in Louisville, KY
|
|
ITEM 3.
|
LEGAL PROCEEDINGS
|
|
ITEM 4.
|
MINE SAFETY DISCLOSURES
|
|
ITEM 5.
|
MARKET FOR REGISTRANT’S COMMON EQUITY, RELATED SHAREHOLDER MATTERS AND ISSUER PURCHASES OF EQUITY SECURITIES
|
|
|
|
2015
|
|
2014
|
||||||||||||
|
Quarter Ended
|
|
High
|
|
Low
|
|
High
|
|
Low
|
||||||||
|
First Quarter
|
|
$
|
115.27
|
|
|
$
|
90.52
|
|
|
$
|
96.74
|
|
|
$
|
85.07
|
|
|
Second Quarter
|
|
$
|
129.01
|
|
|
$
|
111.93
|
|
|
$
|
92.58
|
|
|
$
|
83.71
|
|
|
Third Quarter
|
|
$
|
143.32
|
|
|
$
|
118.33
|
|
|
$
|
99.25
|
|
|
$
|
85.65
|
|
|
Fourth Quarter
|
|
$
|
152.98
|
|
|
$
|
130.74
|
|
|
$
|
105.53
|
|
|
$
|
90.83
|
|
|
Period
|
|
Total Number of Shares Purchased
(1)
|
|
Average Price Paid Per Share
|
|
Total Number of Shares Purchased as Part of Publicly Announced Plans or Programs
|
|
Average Price Per Share Purchased as Part of Publicly Announced Plans or Programs
|
|
Approximate Dollar Value of Shares That May Yet Be Purchased under the Plans or Programs
|
|
||||||||
|
10/1/15-10/31/2015
|
|
808
|
|
|
$
|
141.00
|
|
|
—
|
|
|
—
|
|
|
$
|
150,000,000
|
|
|
|
|
11/1/15-11/30/2015
|
|
—
|
|
|
—
|
|
|
944,756
|
|
|
$
|
146.13
|
|
|
(138,057,194
|
)
|
|
||
|
12/1/15-12/31/2015
|
|
25,350
|
|
|
$
|
141.49
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
||
|
Total
|
|
26,158
|
|
|
$
|
141.47
|
|
|
944,756
|
|
|
$
|
146.13
|
|
|
$
|
11,942,806
|
|
(2)
|
|
(1)
|
Shares of common stock were repurchased from grants of restricted stock in payment of income taxes to satisfy income tax withholding obligations on the related compensation.
|
|
(2)
|
Maximum dollar amount of shares of common stock that may yet be repurchased under our stock repurchase program.
|
|
|
12/31/2010
|
|
12/31/2011
|
|
12/31/2012
|
|
12/31/2013
|
|
12/31/2014
|
|
12/31/2015
|
||||||||||||
|
Churchill Downs Inc.
|
$
|
100.00
|
|
|
$
|
121.55
|
|
|
$
|
156.76
|
|
|
$
|
213.61
|
|
|
$
|
229.42
|
|
|
$
|
343.30
|
|
|
Russell 2000 Index
|
$
|
100.00
|
|
|
$
|
95.82
|
|
|
$
|
111.49
|
|
|
$
|
154.78
|
|
|
$
|
162.35
|
|
|
$
|
155.18
|
|
|
S&P 500 Index
|
$
|
100.00
|
|
|
$
|
102.11
|
|
|
$
|
118.45
|
|
|
$
|
156.82
|
|
|
$
|
178.28
|
|
|
$
|
180.75
|
|
|
ITEM 6.
|
SELECTED FINANCIAL DATA
|
|
|
Years Ended December 31,
|
||||||||||||||||||
|
(In thousands, except per common share data)
|
2015
|
|
2014
(1)
|
|
2013
(2)
|
|
2012
(3)
|
|
2011
|
||||||||||
|
Operations:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Net revenue
|
$
|
1,212,301
|
|
|
$
|
812,218
|
|
|
$
|
779,028
|
|
|
$
|
731,296
|
|
|
$
|
696,854
|
|
|
Operating income
|
123,612
|
|
|
90,393
|
|
|
90,100
|
|
|
96,550
|
|
|
81,010
|
|
|||||
|
Income from continuing operations
|
65,197
|
|
|
46,357
|
|
|
55,033
|
|
|
58,152
|
|
|
60,795
|
|
|||||
|
Net income
|
65,197
|
|
|
46,357
|
|
|
54,900
|
|
|
58,276
|
|
|
64,355
|
|
|||||
|
Basic net income per common share
|
$
|
3.75
|
|
|
$
|
2.67
|
|
|
$
|
3.12
|
|
|
$
|
3.39
|
|
|
$
|
3.80
|
|
|
Diluted net income per common share
|
$
|
3.71
|
|
|
$
|
2.64
|
|
|
$
|
3.06
|
|
|
$
|
3.34
|
|
|
$
|
3.76
|
|
|
Dividends paid per common share
|
$
|
1.15
|
|
|
$
|
1.00
|
|
|
$
|
0.87
|
|
|
$
|
0.72
|
|
|
$
|
0.60
|
|
|
Balance sheet data at period end:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Total assets
|
2,277,444
|
|
|
2,356,253
|
|
|
1,352,261
|
|
|
1,114,337
|
|
|
948,022
|
|
|||||
|
Current maturities of long-term debt
|
16,250
|
|
|
11,250
|
|
|
—
|
|
|
209,728
|
|
|
—
|
|
|||||
|
Long-term debt
|
765,532
|
|
|
752,854
|
|
|
369,191
|
|
|
—
|
|
|
127,563
|
|
|||||
|
Other Data:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Shareholders’ equity
|
617,197
|
|
|
700,001
|
|
|
704,789
|
|
|
644,295
|
|
|
584,030
|
|
|||||
|
Shareholders’ equity per common share
|
$
|
37.18
|
|
|
$
|
40.06
|
|
|
$
|
39.27
|
|
|
$
|
36.93
|
|
|
$
|
34.00
|
|
|
Additions to property and equipment, exclusive of business acquisitions, net
|
43,510
|
|
|
54,486
|
|
|
48,771
|
|
|
41,298
|
|
|
22,667
|
|
|||||
|
Cash flow data at period end:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Net cash provided by operating activities
|
264,526
|
|
|
141,619
|
|
|
144,915
|
|
|
144,098
|
|
|
172,995
|
|
|||||
|
Maintenance-related capital expenditures
|
31,059
|
|
|
22,733
|
|
|
16,879
|
|
|
17,158
|
|
|
14,845
|
|
|||||
|
Free cash flow
(4)
|
$
|
233,467
|
|
|
$
|
118,886
|
|
|
$
|
128,036
|
|
|
$
|
126,940
|
|
|
$
|
158,150
|
|
|
(1)
|
The results from Big Fish Games are included from the date of acquisition on December 16, 2014 through December 31, 2014.
|
|
(2)
|
The results from Oxford are included from the date of acquisition on July 17, 2013 through December 31, 2013.
|
|
(3)
|
The results from Riverwalk are included from the date of acquisition on October 23, 2012 through December 31, 2012.
|
|
(4)
|
Free cash flow, a non-GAAP financial measure, is defined as net cash provided by operating activities less maintenance-related (replacement) capital expenditures. Please refer to the subheading "Liquidity and Capital Resources" in Item 7. "Management’s Discussion and Analysis of Financial Condition and Results of Operations" in this Annual Report on Form 10-K for a further description of free cash flow and a reconciliation to the most closely related U.S. GAAP measure.
|
|
ITEM 7.
|
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
|
|
•
|
Changes in Big Fish Games deferred revenue;
|
|
•
|
50% of the operating income or loss of our joint venture, MVG;
|
|
•
|
25% of the operating income from our Saratoga Casino Holdings, LLC ("SCH") equity investment; and
|
|
•
|
Intercompany revenue and expense totals that are eliminated in the Consolidated Statements of Comprehensive Income.
|
|
•
|
Big Fish Games adjustments which include:
|
|
◦
|
Acquisition-related charges, including the change in fair value of the Big Fish Games earnout and deferred consideration liability recorded each reporting period; and
|
|
◦
|
Transaction expense, including legal, accounting, and other deal-related expense
|
|
•
|
Stock-based compensation expense;
|
|
•
|
Miami Valley Gaming, LLC ("MVG") interest expense, net;
|
|
•
|
Calder exit costs; and
|
|
•
|
Other charges and recoveries
|
|
•
|
successfully completed the integration of Big Fish Games which added $413.7 million of net revenue and $108.0 million of Adjusted EBITDA;
|
|
•
|
set all time-records for virtually every metric for our Kentucky Oaks and Kentucky Derby Week event which resulted in $6.0 million of incremental Adjusted EBITDA;
|
|
•
|
grew TwinSpires.com handle by 7.5%, compared to industry growth of 1.2% which contributed to the $6.3 million of incremental Adjusted EBITDA;
|
|
•
|
grew Adjusted EBITDA within our Casino businesses organically in every market but one and completed the 25% equity investment in SCH which resulted in $7.4 million of incremental Adjusted EBITDA; and
|
|
•
|
remained focused on improving our racing economics outside of Kentucky Oaks and Kentucky Derby week which resulted in $4.7 million of incremental Adjusted EBITDA as we:
|
|
•
|
maintained our focus on cost reductions across all properties and our maintenance capital and capital expenditure discipline; and
|
|
•
|
benefited from the elimination of racing losses at Calder as a result of an agreement with The Stronach Group.
|
|
•
|
revenue recognition;
|
|
•
|
goodwill and indefinite intangible assets;
|
|
•
|
property and equipment; and
|
|
•
|
income tax expense.
|
|
•
|
the terms and conditions of our contracts with the digital storefronts;
|
|
•
|
the party responsible for billing and collecting fees from the end-users, including the resolution of billing disputes;
|
|
•
|
whether we are paid a fixed percentage of the arrangement’s consideration or a fixed fee for each game;
|
|
•
|
the party which sets the pricing with the end-user, has the credit risk and provides customer support; and
|
|
•
|
the party responsible for the fulfillment of the game and that determines the specifications of the game.
|
|
|
Year Ended December 31,
|
|
'15 vs. '14 Change
|
|
'14 vs. '13 Change
|
||||||||||||||
|
(in thousands)
|
2015
|
|
2014
|
|
2013
|
|
$
|
|
$
|
||||||||||
|
Total net revenue
|
$
|
1,212,301
|
|
|
$
|
812,218
|
|
|
$
|
779,028
|
|
|
$
|
400,083
|
|
|
$
|
33,190
|
|
|
Adjusted EBITDA
|
335,618
|
|
|
202,491
|
|
|
176,231
|
|
|
133,127
|
|
|
26,260
|
|
|||||
|
Operating income
|
123,612
|
|
|
90,393
|
|
|
90,100
|
|
|
33,219
|
|
|
293
|
|
|||||
|
Operating income margin
|
10%
|
|
11%
|
|
12%
|
|
|
|
|
|
|
||||||||
|
Net income from continuing operations
|
65,197
|
|
|
46,357
|
|
|
55,033
|
|
|
18,840
|
|
|
(8,676
|
)
|
|||||
|
•
|
Our total net revenue increased $400.1 million in 2015 driven by $399.8 million from the full year impact of the Big Fish Games acquisition, $4.0 million from our Casinos segment as improvements at our Maine, Louisiana and Florida properties were partially offset by regional weakness in Mississippi, and $9.9 million from our TwinSpires segment due to a 7.5% increase in handle. Partially offsetting these increases was a $13.3 million decline in Racing revenue as the cessation of Calder's pari-mutuel operations and declines at Arlington due to reductions of state purse subsidies more than offset higher revenue from a strong Kentucky Oaks and Kentucky Derby week and a $0.3 million decrease in other revenue.
|
|
•
|
Our Adjusted EBITDA increased $133.1 million in 2015 driven by $104.2 million from the full year impact of the Big Fish Games acquisition, $7.4 million from our Casinos segment as a result of organic growth and cost reductions, $6.3 million from our TwinSpires segment as a result of increased handle and lower expense, $10.7 million from our Racing segment as strong Kentucky Oaks and Kentucky Derby week revenue growth and cost reductions offset lower revenue at Calder and Arlington, $3.8 million from improvements within our Other Investments segment and $0.7 million in lower Corporate expense.
|
|
•
|
Our operating income increased $33.2 million in 2015 driven by $18.9 million from the full year impact of the Big Fish Games acquisition, $23.0 million from our Racing and TwinSpires segments as a result of a successful Kentucky Oaks and Kentucky Derby week and the effect of a strong Triple Crown season, $9.5 million from our Casinos segment as a result of revenue growth and operational cost savings at most of our casino properties, $6.4 million of Big Fish Games 2014 transaction expense that did not recur in 2015 and $5.5 million of Luckity and Capital View Casino & Resort ("Capital View") non-cash impairment charges in 2014 that did not recur in 2015. Partially offsetting these improvements were $11.6 million of Calder exit costs, $17.9 million of non-cash Big Fish Games acquisition-related charges associated with the earnout and deferred founder liabilities fair value adjustments, and $0.6 million of other expense.
|
|
•
|
Our net income increased $18.8 million in 2015 driven by a $33.2 million increase in operating income, a $4.9 million increase in income from our equity investments, and a $5.8 million gain from the sale of our remaining HRTV investment. Partially offsetting these increases were $7.8 million of additional interest expense, $11.5 million of additional income tax expense associated with the increase in income from continuing operations, $5.2 million of additional income tax expense as a result of certain non-deductible Big Fish Games acquisition expense, and $0.6 million of other expense.
|
|
•
|
Our total net revenue increased $33.2 million in 2014 driven by $42.2 million from the Oxford acquisition, $13.9 million from the impact of the Big Fish Games acquisition, $5.9 million from our TwinSpires segment due to a 3.3% increase in handle and the return of Illinois wagering which temporarily ceased during 2013. Partially offsetting these increases were $11.1 million of revenue declines at our other Casino properties due to continued regional economic weaknesses, additional competition and inclement weather negatively affecting visitation, a $10.7 million decline in Racing revenue due to the cessation of Calder’s pari-mutuel operations and weaknesses at our other racetracks, partially offset by higher revenue from a strong Kentucky Oaks and Kentucky Derby week and a $7.0 million decline in other revenue primarily due to lower United Tote revenue from declining equipment sales and totalisator services.
|
|
•
|
Our Adjusted EBITDA increased $26.3 million in 2014 driven by $20.5 million from our Casinos segment primarily from the full year impact of the Oxford acquisition, $10.9 million from our Racing segment primarily as a result of a strong Kentucky Oaks and Kentucky Derby week and $3.8 million from Big Fish Games. Partially offsetting these increases were $4.7 million in declines in our Other Investments segment from Internet gaming development expense
|
|
•
|
Our operating income increased $0.3 million in 2014 driven by $7.8 million from the Oxford acquisition and $8.8 million from the impact of a successful Kentucky Oaks and Kentucky Derby week. Partially offsetting these increases were $5.4 million in Luckity and Capital View non-cash impairment expense, $6.4 million of Big Fish Games transaction expense and $3.9 million of higher TwinSpires.com state taxation requirements and $0.6 million in other expense.
|
|
•
|
Our net income decreased $8.7 million in 2014 due to $4.5 million of HRE Trust Fund Proceeds which did not recur in 2014 and $14.6 million of additional interest expense. Partially offsetting these decreases was an increase of $10.4 million of income from our equity investments.
|
|
|
Year Ended December 31,
|
|
'15 vs. '14 Change
|
|
'14 vs. '13 Change
|
||||||||||||||
|
(in thousands)
|
2015
|
|
2014
|
|
2013
|
|
$
|
|
$
|
||||||||||
|
Racing:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Churchill Downs
|
$
|
158,957
|
|
|
$
|
150,229
|
|
|
$
|
139,531
|
|
|
$
|
8,728
|
|
|
$
|
10,698
|
|
|
Arlington
|
59,468
|
|
|
66,079
|
|
|
67,878
|
|
|
(6,611
|
)
|
|
(1,799
|
)
|
|||||
|
Fair Grounds
|
41,649
|
|
|
39,714
|
|
|
41,828
|
|
|
1,935
|
|
|
(2,114
|
)
|
|||||
|
Calder
|
2,730
|
|
|
20,032
|
|
|
37,527
|
|
|
(17,302
|
)
|
|
(17,495
|
)
|
|||||
|
Total Racing
|
262,804
|
|
|
276,054
|
|
|
286,764
|
|
|
(13,250
|
)
|
|
(10,710
|
)
|
|||||
|
Casinos:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Oxford Casino
|
80,405
|
|
|
76,526
|
|
|
34,350
|
|
|
3,879
|
|
|
42,176
|
|
|||||
|
Riverwalk Casino
|
49,758
|
|
|
50,139
|
|
|
53,645
|
|
|
(381
|
)
|
|
(3,506
|
)
|
|||||
|
Harlow's Casino
|
48,978
|
|
|
50,199
|
|
|
52,440
|
|
|
(1,221
|
)
|
|
(2,241
|
)
|
|||||
|
Calder Casino
|
77,421
|
|
|
77,003
|
|
|
78,951
|
|
|
418
|
|
|
(1,948
|
)
|
|||||
|
Fair Grounds Slots
|
38,408
|
|
|
40,774
|
|
|
42,156
|
|
|
(2,366
|
)
|
|
(1,382
|
)
|
|||||
|
VSI
|
36,913
|
|
|
33,653
|
|
|
35,634
|
|
|
3,260
|
|
|
(1,981
|
)
|
|||||
|
Saratoga
|
416
|
|
|
—
|
|
|
—
|
|
|
416
|
|
|
—
|
|
|||||
|
Total Casino
|
332,299
|
|
|
328,294
|
|
|
297,176
|
|
|
4,005
|
|
|
31,118
|
|
|||||
|
TwinSpires
|
201,200
|
|
|
191,291
|
|
|
185,394
|
|
|
9,909
|
|
|
5,897
|
|
|||||
|
Big Fish Games:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Casino
|
193,428
|
|
|
7,627
|
|
|
—
|
|
|
185,801
|
|
|
7,627
|
|
|||||
|
Casual free-to-play
|
125,321
|
|
|
2,098
|
|
|
—
|
|
|
123,223
|
|
|
2,098
|
|
|||||
|
Premium
|
94,936
|
|
|
4,130
|
|
|
—
|
|
|
90,806
|
|
|
4,130
|
|
|||||
|
Total Big Fish Games
|
413,685
|
|
|
13,855
|
|
|
—
|
|
|
399,830
|
|
|
13,855
|
|
|||||
|
Other Investments
|
20,168
|
|
|
21,255
|
|
|
26,308
|
|
|
(1,087
|
)
|
|
(5,053
|
)
|
|||||
|
Corporate
|
910
|
|
|
1,158
|
|
|
1,143
|
|
|
(248
|
)
|
|
15
|
|
|||||
|
Eliminations
|
(18,765
|
)
|
|
(19,689
|
)
|
|
(17,757
|
)
|
|
924
|
|
|
(1,932
|
)
|
|||||
|
Total Net Revenue
|
$
|
1,212,301
|
|
|
$
|
812,218
|
|
|
$
|
779,028
|
|
|
$
|
400,083
|
|
|
$
|
33,190
|
|
|
•
|
Racing revenue decreased $13.3 million in 2015 driven by a $17.3 million decline in Calder revenue as a result of the July 1, 2014 cessation of pari-mutuel operations that was partially offset by rental income from TSG for the use of Calder's racetrack facilities and a $6.6 million decline in Arlington revenue as a result of twelve fewer live race days, smaller field sizes, fewer races per day and inclement weather for the Arlington Million which led to a decline in attendance, pari-mutuel wagering and other operational-based revenue. Partially offsetting these declines was an $8.7
|
|
•
|
Casinos revenue increased $4.0 million in 2015 driven by $3.9 million from Oxford due to successful promotional activities, a strengthening market and improvements in market share; $3.3 million from VSI due to the installation of upgraded video poker machines and the improved performance of OTB facilities that are not included within the Orleans Parish smoking ban limits; and a $0.8 million increase from Saratoga and Calder revenue. Partially offsetting these increases was a $2.4 million decline in Fair Grounds Slots revenue which was negatively impacted by a smoking ban in Orleans Parish which commenced on April 22, 2015 and a $1.6 million decline in our Mississippi properties as a result of aggressive competitors' offerings.
|
|
•
|
TwinSpires revenue increased $9.9 million in 2015, primarily driven by a $12.3 million increase in pari-mutuel and other revenue due to a 7.5% increase in TwinSpires.com handle compared to the industry increase of 1.2% for the period, partially offset by a $2.4 million decline as the result of the cancellation of a low-margin, third-party administrative call center services agreement during the fourth quarter of 2014.
|
|
•
|
Big Fish Games revenue increased $399.8 million in 2015 driven by the full year impact of the Big Fish Games acquisition. Big Fish Games net revenue includes amounts recognized from its social casino games, casual and mid-core free-to-play games and premium paid games. Revenue includes a $20.8 million reduction resulting from the adjustment down to fair value of the deferred revenue balance assumed as part of the Big Fish Games acquisition based on business combination accounting rules.
|
|
•
|
Other Investments revenue decreased $1.1 million in 2015 due to the cessation of the print edition of
BLUFF
Magazine during January 2015 and lower revenue at United Tote.
|
|
•
|
Eliminations decreased $0.9 million in 2015 driven by lower intercompany transactions between Racing and United Tote.
|
|
•
|
Racing revenue decreased $10.7 million in 2014 primarily driven by a $17.5 million decline in Calder revenue primarily as a result of the July 1, 2014 cessation of pari-mutuel operations, a $2.1 million decline in Fair Grounds revenue as inclement weather during the first half of 2014 caused turf races to be removed and negatively impacted wagering and attendance and a $1.8 million decline in Arlington revenue. Partially offsetting these declines was a $10.7 million increase in Churchill Downs revenue primarily related to a strong Kentucky Oaks and Kentucky Derby week.
|
|
•
|
Casinos revenue increased $31.1 million in 2014 driven by $42.2 million from the impact of the Oxford acquisition on July 17, 2013 which was partially offset by a $5.7 million decline at our Mississippi properties due to continued regional economic weakness and heightened competition in the region, a $3.5 million decline at our Louisiana properties as a result of declines in customer visitations due to poor weather conditions and a three-day maintenance closure at Fair Grounds Slots and a $1.9 million decline at Calder primarily due to the closure of its poker room on June 30, 2014.
|
|
•
|
TwinSpires revenue increased $5.9 million in 2014 primarily due to a 3.3% TwinSpires.com handle increase compared to a 2.8% handle decline for the industry.
|
|
•
|
Big Fish Games revenue was $13.9 million in 2014 driven by the Big Fish Games acquisition on December 16, 2014. Big Fish Games net revenue includes amounts recognized from its social casino games, casual and mid-core free-to-play games and premium paid games. Revenue includes a $3.4 million reduction resulting from the adjustment down to fair value of the deferred revenue balance assumed as part of the Big Fish Games acquisition based on business combination accounting rules.
|
|
•
|
Other Investments revenue decreased $5.1 million due to lower United Tote totalisator service revenue as a result of a loss of customers and fewer equipment sales.
|
|
•
|
Eliminations increased $1.9 million in 2014 driven by higher intercompany transactions between Racing and TwinSpires.
|
|
|
Year Ended December 31,
|
||||||||||
|
(in thousands)
|
2015
|
|
2014
|
|
2013
|
||||||
|
Racing:
|
|
|
|
|
|
||||||
|
Churchill Downs
|
|
|
|
|
|
||||||
|
Race Days
|
70
|
|
|
74
|
|
|
75
|
|
|||
|
Total handle
|
$
|
585,241
|
|
|
$
|
580,098
|
|
|
$
|
663,689
|
|
|
Net pari-mutuel revenue
|
$
|
60,917
|
|
|
$
|
60,139
|
|
|
$
|
57,002
|
|
|
Commission %
|
10.4
|
%
|
|
10.4
|
%
|
|
8.6
|
%
|
|||
|
Arlington
|
|
|
|
|
|
||||||
|
Race Days
|
77
|
|
|
89
|
|
|
89
|
|
|||
|
Total handle
|
$
|
373,796
|
|
|
$
|
458,756
|
|
|
$
|
527,339
|
|
|
Net pari-mutuel revenue
|
$
|
46,014
|
|
|
$
|
53,068
|
|
|
$
|
55,509
|
|
|
Commission %
|
12.3
|
%
|
|
11.6
|
%
|
|
10.5
|
%
|
|||
|
Calder
(3)
|
|
|
|
|
|
||||||
|
Race Days
|
—
|
|
|
79
|
|
|
129
|
|
|||
|
Total handle
|
$
|
—
|
|
|
$
|
155,818
|
|
|
$
|
320,036
|
|
|
Net pari-mutuel revenue
|
$
|
40
|
|
|
$
|
16,931
|
|
|
$
|
32,737
|
|
|
Commission %
|
NM
|
|
|
10.9
|
%
|
|
10.2
|
%
|
|||
|
Fair Grounds
|
|
|
|
|
|
||||||
|
Race Days
|
83
|
|
|
82
|
|
|
81
|
|
|||
|
Total handle
|
$
|
296,905
|
|
|
$
|
276,109
|
|
|
$
|
294,991
|
|
|
Net pari-mutuel revenue
|
$
|
30,333
|
|
|
$
|
29,090
|
|
|
$
|
31,123
|
|
|
Commission %
|
10.2
|
%
|
|
10.5
|
%
|
|
10.6
|
%
|
|||
|
Total Racing
|
|
|
|
|
|
||||||
|
Race Days
|
230
|
|
|
324
|
|
|
374
|
|
|||
|
Total handle
|
$
|
1,255,942
|
|
|
$
|
1,470,781
|
|
|
$
|
1,806,055
|
|
|
Net pari-mutuel revenue
|
$
|
137,304
|
|
|
$
|
159,228
|
|
|
$
|
176,371
|
|
|
Commission %
|
10.9
|
%
|
|
10.8
|
%
|
|
9.8
|
%
|
|||
|
TwinSpires.com
|
|
|
|
|
|
||||||
|
Illinois
|
$
|
70,530
|
|
|
$
|
71,591
|
|
|
$
|
40,607
|
|
|
Texas
|
—
|
|
|
—
|
|
|
42,210
|
|
|||
|
All other states
|
894,593
|
|
|
826,115
|
|
|
785,918
|
|
|||
|
Total handle
|
$
|
965,123
|
|
|
$
|
897,706
|
|
|
$
|
868,735
|
|
|
Net pari-mutuel revenue
|
$
|
183,635
|
|
|
$
|
172,221
|
|
|
$
|
166,933
|
|
|
Commission %
|
19.0
|
%
|
|
19.2
|
%
|
|
19.2
|
%
|
|||
|
Eliminations
(2)
|
|
|
|
|
|
||||||
|
Total handle
|
$
|
(106,035
|
)
|
|
$
|
(112,652
|
)
|
|
$
|
(133,746
|
)
|
|
Net pari-mutuel revenue
|
$
|
(14,051
|
)
|
|
$
|
(14,541
|
)
|
|
$
|
(12,495
|
)
|
|
Total
|
|
|
|
|
|
||||||
|
Handle
|
$
|
2,115,030
|
|
|
$
|
2,255,835
|
|
|
$
|
2,541,044
|
|
|
Net pari-mutuel revenue
|
$
|
306,888
|
|
|
$
|
316,908
|
|
|
$
|
330,809
|
|
|
Commission %
|
14.5
|
%
|
|
14.0
|
%
|
|
13.0
|
%
|
|||
|
(1)
|
Total handle and net pari-mutuel revenue generated by Velocity are not included in total handle and net pari-mutuel revenue from TwinSpires.com.
|
|
(2)
|
Eliminations include the elimination of intersegment transactions.
|
|
(3)
|
Calder ceased pari-mutuel operations on July 1, 2014.
|
|
|
Year Ended December 31,
|
||||||||||
|
(in thousands)
|
2015
|
|
2014
|
|
2013
(1)
|
||||||
|
Oxford Casino
|
|
|
|
|
|
||||||
|
Slot handle
|
$
|
722,570
|
|
|
$
|
675,368
|
|
|
$
|
262,699
|
|
|
Net slot revenue
|
62,095
|
|
|
58,368
|
|
|
26,689
|
|
|||
|
Net gaming revenue
|
76,482
|
|
|
72,728
|
|
|
32,649
|
|
|||
|
Riverwalk Casino
|
|
|
|
|
|
||||||
|
Slot handle
|
$
|
522,204
|
|
|
$
|
508,733
|
|
|
$
|
591,975
|
|
|
Net slot revenue
|
42,496
|
|
|
43,567
|
|
|
47,405
|
|
|||
|
Net gaming revenue
|
47,206
|
|
|
47,391
|
|
|
50,513
|
|
|||
|
Harlow’s Casino
|
|
|
|
|
|
||||||
|
Slot handle
|
$
|
538,640
|
|
|
$
|
554,910
|
|
|
$
|
604,433
|
|
|
Net slot revenue
|
42,561
|
|
|
43,326
|
|
|
45,349
|
|
|||
|
Net gaming revenue
|
46,454
|
|
|
47,632
|
|
|
49,577
|
|
|||
|
Calder Casino
|
|
|
|
|
|
||||||
|
Slot handle
|
$
|
986,195
|
|
|
$
|
961,080
|
|
|
$
|
1,010,840
|
|
|
Net slot revenue
|
74,398
|
|
|
73,190
|
|
|
74,008
|
|
|||
|
Net gaming revenue
|
74,295
|
|
|
74,030
|
|
|
76,554
|
|
|||
|
Fair Grounds Slots and Video Poker
|
|
|
|
|
|
||||||
|
Slot handle
|
$
|
417,060
|
|
|
$
|
428,005
|
|
|
$
|
436,188
|
|
|
Net slot revenue
|
38,007
|
|
|
39,622
|
|
|
40,880
|
|
|||
|
Net gaming revenue
|
74,680
|
|
|
73,085
|
|
|
76,368
|
|
|||
|
|
|
|
|
|
|
||||||
|
Total net gaming revenue
|
$
|
319,117
|
|
|
$
|
314,866
|
|
|
$
|
285,661
|
|
|
(1)
|
On July 17, 2013, we completed the acquisition of Oxford, whose results are presented in 2013 from the date of acquisition through December 31, 2013.
|
|
|
Year Ended December 31,
|
||||||
|
(in thousands)
|
2015
|
|
2014
(2)
|
||||
|
Bookings
(1)
|
|
|
|
||||
|
Casino
|
$
|
193,028
|
|
|
$
|
8,981
|
|
|
Casual free-to-play
|
151,216
|
|
|
3,827
|
|
||
|
Premium
|
108,995
|
|
|
5,544
|
|
||
|
Total bookings
|
453,239
|
|
|
18,352
|
|
||
|
|
|
|
|
||||
|
Total revenue
|
413,685
|
|
|
13,855
|
|
||
|
Change in deferred revenue
|
39,554
|
|
|
4,497
|
|
||
|
Total bookings
|
$
|
453,239
|
|
|
$
|
18,352
|
|
|
(1)
|
Bookings is a non-GAAP financial measure equal to the revenue recognized plus the change in deferred revenue for the periods presented. This non-GAAP measure may differ from other companies' definition of this measure, and it should not be considered a substitute for, or superior to, any other measure provided in accordance with U.S. GAAP.
|
|
(2)
|
We completed the acquisition of Big Fish Games on December 16, 2014.
|
|
|
Year Ended December 31,
|
|
'15 vs. '14 Change
|
|
'14 vs. '13 Change
|
||||||||||||||
|
(in thousands)
|
2015
|
|
2014
|
|
2013
|
|
$
|
|
$
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Purses & casino and racing handle-based taxes
|
$
|
184,069
|
|
|
$
|
189,956
|
|
|
$
|
181,679
|
|
|
$
|
(5,887
|
)
|
|
$
|
8,277
|
|
|
Platform & development fees
|
143,556
|
|
|
5,123
|
|
|
—
|
|
|
138,433
|
|
|
5,123
|
|
|||||
|
Salaries & benefits
|
132,246
|
|
|
120,276
|
|
|
119,713
|
|
|
11,970
|
|
|
563
|
|
|||||
|
Marketing & advertising
|
130,696
|
|
|
28,804
|
|
|
23,662
|
|
|
101,892
|
|
|
5,142
|
|
|||||
|
Depreciation & amortization
|
109,706
|
|
|
68,257
|
|
|
61,750
|
|
|
41,449
|
|
|
6,507
|
|
|||||
|
Content expense
|
95,263
|
|
|
93,734
|
|
|
90,661
|
|
|
1,529
|
|
|
3,073
|
|
|||||
|
Research & development
|
39,399
|
|
|
—
|
|
|
—
|
|
|
39,399
|
|
|
—
|
|
|||||
|
Calder exit costs
|
13,854
|
|
|
2,298
|
|
|
—
|
|
|
11,556
|
|
|
2,298
|
|
|||||
|
Acquisition-related charges
|
21,748
|
|
|
3,826
|
|
|
—
|
|
|
17,922
|
|
|
3,826
|
|
|||||
|
SG&A expense
|
90,787
|
|
|
82,385
|
|
|
83,071
|
|
|
8,402
|
|
|
(686
|
)
|
|||||
|
Other operating expense
|
127,365
|
|
|
127,166
|
|
|
128,392
|
|
|
199
|
|
|
(1,226
|
)
|
|||||
|
Total expense
|
$
|
1,088,689
|
|
|
$
|
721,825
|
|
|
$
|
688,928
|
|
|
$
|
366,864
|
|
|
$
|
32,897
|
|
|
Percent of revenue
|
90
|
%
|
|
89
|
%
|
|
88
|
%
|
|
|
|
|
|||||||
|
•
|
Purses and casino and racing handle-based taxes decreased $5.9 million in 2015 primarily as a result of an $8.2 million decline in Calder expense related to the cessation of racing operations. Partially offsetting this decline was a $2.3 million increase in casino gaming taxes as a result of 1.2% casino revenue growth.
|
|
•
|
Platform and development fees increased $138.4 million in 2015 related to digital storefronts and third-party game developers' expenditures based on Big Fish Games revenue.
|
|
•
|
Salaries and benefit expense increased $12.0 million in 2015 driven by $19.8 million of additional expense from the full year impact of Big Fish Games. Partially offsetting this increase was a $3.4 million decline in Calder salaries and benefit expense due to the cessation of pari-mutuel racing and the closure of its poker room and a $4.4 million reduction in salaries across our other segments in response to moderating revenue growth.
|
|
•
|
Marketing and advertising expense increased $101.9 million in 2015 driven primarily by additional user acquisition and advertising expense from the full year impact of Big Fish Games.
|
|
•
|
Depreciation and amortization expense increased $41.4 million in 2015 driven by $49.5 million of additional expense associated with the Big Fish Games acquisition. Partially offsetting this increase was a $3.4 million reduction in depreciation expense at Calder as certain gaming assets were fully depreciated during 2014, $4.2 million in depreciation expense at Calder from the cessation of pari-mutuel operation and $0.5 million of other expense reductions.
|
|
•
|
Content expense increased $1.5 million in 2015 driven by a $5.0 million increase in fees incurred to import third-party pari-mutuel content for our Racing and TwinSpires segments. Partially offsetting this increase was a $3.5 million decline in Calder content expense due to the cessation of pari-mutuel racing and favorable terms obtained under the Calder agreement with TSG.
|
|
•
|
Research and development expense increased $39.4 million in 2015 driven by additional studio and engineering functions salary and benefit related expense from the full year impact of Big Fish Games.
|
|
•
|
Calder exit costs increased $11.6 million in 2015 due to $12.7 million of non-cash impairment charges to reduce the net book value of Calder's grandstand and ancillary facilities to zero and $1.2 million in expenditures for demolition costs at the facility in preparation for future use and to achieve operational cost savings. Partially offsetting this expense was $2.3 million of exit costs that did not recur in 2015.
|
|
•
|
Acquisition-related charges increased $17.9 million in 2015 as a result of the non-cash fair value adjustments related to the Big Fish Games earnout and deferred founder liabilities.
|
|
•
|
Selling, general and administrative expense increased $8.4 million in 2015 driven by $14.4 million of additional expense from the full year impact of Big Fish Games, $2.0 million of increased annual bonus compensation expense due to our financial performance, and $1.0 million of other expense. Partially offsetting these increases were $6.4 million of 2014 Big Fish Games acquisition expense that did not recur in 2015, a $1.4 million decline in Calder expense due to the cessation of pari-mutuel racing, and a $1.2 million decline in corporate contributions and legal expense related to prior year matters which did not recur.
|
|
•
|
Other operating expense increased $0.2 million in 2015. Other operating expense includes utilities, maintenance, food and beverage costs, property taxes and insurance and other operating expense. The increase of $0.2 million was driven by $14.4 million of additional expense from the full year impact of Big Fish Games and $0.3 million of other expense. Partially offsetting these increases were declines of $3.4 million at Calder due to the cessation of pari-mutuel racing, $3.2 million related to 2014 Luckity asset impairment charges that did not recur in 2015, $3.0 million in casino operational efficiencies, $2.3 million in TwinSpires contract service expense, $1.8 million in corporate deferred compensation expense related to prior periods, and $0.8 million in Racing and United Tote bad debt recoveries.
|
|
•
|
Purses and casino and racing handle-based taxes increased $8.3 million in 2014 driven by $15.9 million of additional expense from the full year impact of Oxford and a $3.9 million increase in TwinSpires pari-mutuel taxes due to new taxation requirements in New York. Partially offsetting these increases was an $8.1 million decline in Calder expense due to the cessation of pari-mutuel racing and a $3.4 million decline in taxes and purses at our other properties.
|
|
•
|
Platform and development fees increased $5.1 million in 2014 related to digital storefronts and to third-party game developers based on Big Fish Games revenue.
|
|
•
|
Salaries and benefit expense increased $0.6 million in 2014 driven by $6.2 million of additional expense from the full year impact of Oxford and $2.6 million of additional expense due to the acquisition of Big Fish Games. Partially offsetting these increases were $4.3 million of lower Calder expense due to the cessation of pari-mutuel racing, $3.3 million associated with higher capitalized salaries primarily associated with Internet-gaming operations and $0.6 million of other expense.
|
|
•
|
Marketing and advertising expense increased $5.1 million in 2014 driven by $5.7 million of additional expense due to the acquisition of Big Fish Games which was partially offset by a $0.6 million reduction in all other marketing and advertising expense.
|
|
•
|
Depreciation and amortization expense increased $6.5 million in 2014 due to $2.2 million of additional expense due to the acquisition of Big Fish Games, $3.3 million of incremental Oxford depreciation expense, and $2.8 million driven by the acceleration of depreciation expense for the Calder barns due to the cessation of pari-mutuel operations. Partially offsetting these increases was $1.8 million of lower depreciation expense at our Louisiana and Mississippi properties.
|
|
•
|
Content expense increased $3.1 million in 2014 driven by a $2.1 million increase in fees incurred to import third-party pari-mutuel content for our Racing and TwinSpires segments and $3.3 million in content expense reductions in 2013 from a favorable settlement of Illinois ADW legislation. Partially offsetting these increases was a $2.3 million decline in Calder content expense due to the cessation of pari-mutuel racing.
|
|
•
|
Calder exit costs increased $2.3 million in 2014 driven by severance and other benefit costs related to the cessation of pari-mutuel operations.
|
|
•
|
Acquisition-related charges increased $3.8 million in 2014 as a result of the non-cash fair value adjustments related to the Big Fish Games earnout and deferred founder liabilities.
|
|
•
|
Selling, general and administrative expense decreased $0.7 million in 2014 driven by a $9.6 million decline in stock-based compensation expense. Partially offsetting this decline were $6.4 million of corporate development expense due to the acquisition of Big Fish Games, $1.8 million associated with a full year of Oxford operations and $0.7 million for Big Fish Games expense subsequent to the acquisition.
|
|
•
|
Other operating expense decreased $1.2 million in 2014. Other operating expense includes utilities, maintenance, food and beverage costs, property taxes and insurance and other operating expense. The decrease of $1.2 million was driven by a $5.4 million decline in Calder operating expense due to the cessation of pari-mutuel racing, a $1.7 million reduction in bad debt reserve requirements and $0.9 million in other expenses. Partially offsetting these declines was a $3.2 million asset impairment charge related to our investment in Luckity and $3.6 million in incremental Oxford expense.
|
|
|
Year Ended December 31,
|
|
'15 vs. '14 Change
|
|
'14 vs. '13 Change
|
||||||||||||||
|
(in thousands)
|
2015
|
|
2014
|
|
2013
|
|
$
|
|
$
|
||||||||||
|
Racing
|
$
|
(6,591
|
)
|
|
$
|
(6,821
|
)
|
|
$
|
(8,063
|
)
|
|
$
|
230
|
|
|
$
|
1,242
|
|
|
Casinos
|
(8,360
|
)
|
|
(8,129
|
)
|
|
(5,705
|
)
|
|
(231
|
)
|
|
(2,424
|
)
|
|||||
|
TwinSpires
|
(5,049
|
)
|
|
(4,775
|
)
|
|
(4,679
|
)
|
|
(274
|
)
|
|
(96
|
)
|
|||||
|
Big Fish Games
|
(3,000
|
)
|
|
—
|
|
|
—
|
|
|
(3,000
|
)
|
|
—
|
|
|||||
|
Other Investments
|
(483
|
)
|
|
(495
|
)
|
|
(627
|
)
|
|
12
|
|
|
132
|
|
|||||
|
Corporate allocated expense
|
23,483
|
|
|
20,220
|
|
|
19,074
|
|
|
3,263
|
|
|
1,146
|
|
|||||
|
Total Corporate allocated expense
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
|
Year Ended December 31,
|
|
'15 vs. '14 Change
|
|
'14 vs. '13 Change
|
||||||||||||||
|
(in thousands)
|
2015
|
|
2014
|
|
2013
|
|
$
|
|
$
|
||||||||||
|
Racing
|
$
|
71,841
|
|
|
$
|
61,160
|
|
|
$
|
50,275
|
|
|
$
|
10,681
|
|
|
$
|
10,885
|
|
|
Casinos
|
108,516
|
|
|
101,106
|
|
|
80,631
|
|
|
7,410
|
|
|
20,475
|
|
|||||
|
TwinSpires
|
51,533
|
|
|
45,282
|
|
|
49,122
|
|
|
6,251
|
|
|
(3,840
|
)
|
|||||
|
Big Fish Games
|
108,018
|
|
|
3,837
|
|
|
—
|
|
|
104,181
|
|
|
3,837
|
|
|||||
|
Other Investments
|
(37
|
)
|
|
(3,857
|
)
|
|
809
|
|
|
3,820
|
|
|
(4,666
|
)
|
|||||
|
Corporate
|
(4,253
|
)
|
|
(5,037
|
)
|
|
(4,606
|
)
|
|
784
|
|
|
(431
|
)
|
|||||
|
Total Adjusted EBITDA
|
$
|
335,618
|
|
|
$
|
202,491
|
|
|
$
|
176,231
|
|
|
$
|
133,127
|
|
|
$
|
26,260
|
|
|
•
|
Racing Adjusted EBITDA increased $10.7 million in 2015 due to $6.0 million of increased profitability from the Kentucky Oaks and Kentucky Derby week, $3.8 million primarily due to the cessation of Calder pari-mutuel operations, $1.5 million at Churchill Downs outside of Kentucky Oaks and Kentucky Derby week results and $0.3 million at Fair Grounds. Partially offsetting these increases was a $0.9 million decrease at Arlington resulting from lower live and simulcast racing revenue as a result of lower purse sized due to the depletion of the Horse Racing Equity Trust Fund ("HRE Trust Fund") monies in 2014.
|
|
•
|
Casinos Adjusted EBITDA increased $7.4 million in 2015 driven by a $2.7 million increase at Oxford as a result of strong revenue trends, a $2.5 million increase at Riverwalk as a result of disciplined labor and other variable expense reductions, a $1.4 million increase at MVG from growth that was partially offset by new competition, a $1.2 million increase from VSI market share growth, a $0.6 million increase from Calder primarily from freeplay reductions and a $0.7 million increase from Saratoga from management fee income and equity income. Partially offsetting these increases was a $1.7 million decrease at Fair Grounds Slots primarily driven by the impact from the introduction of a parish-wide smoking ban on April 22, 2015.
|
|
•
|
TwinSpires Adjusted EBITDA increased $6.3 million in 2015 driven by $6.0 million primarily from handle growth of 7.5% which outpaced industry performance by 6.3 percentage points as customers continue to migrate to online wagering and $1.3 million from the discontinuation of Luckity, our online real-money bingo operations. These increases were partially offset by $1.0 million in higher marketing expense related to the 2015 Triple Crown Season and Breeders’ Cup and higher New York taxes due to the cancellation of a service agreement.
|
|
•
|
Big Fish Games Adjusted EBITDA increased $104.2 million in 2015 due to the full year impact of Big Fish Games. Our bookings and revenue are reflective of industry growth in both the iOS and Android marketplaces, continuing success of
Big Fish Casinos
and
Gummy Drop!
and the successful launch of
Dungeon Boss
. Operating expense reflects a full year of user acquisition costs, advertising and marketing, salaries and benefits, and developer and platform fees. In 2015, a shift in the timing of purchases for our casual free-to-play offerings as compared to prior periods generated a favorable impact on Adjusted EBITDA of $2.8 million. Since the decrease in revenue is offset by a corresponding increase in deferred revenue, Adjusted EBITDA is positively affected only by the reduction in operating expense.
|
|
•
|
Other Investments Adjusted EBITDA increased $3.8 million in 2015 due to a $1.9 million reduction of Internet gaming development expense, $1.3 million from United Tote cost control efforts and bad debt expense recoveries and $0.6 million from the elimination of losses from the cessation of the print edition of
BLUFF
Magazine during January 2015.
|
|
•
|
Corporate Adjusted EBITDA increased $0.8 million in 2015 due to a $1.3 million decrease in deferred compensation expense related to prior periods and $3.3 million in corporate expense allocated to the other operating segments. Partially offsetting these increases were $3.4 million in salaries, benefits and bonus compensation and $0.4 million in increased recruiting and professional fees.
|
|
•
|
Racing Adjusted EBITDA increased $10.9 million in 2014 driven by $8.8 million in increased profitability from the Kentucky Oaks and Kentucky Derby week, $3.3 million from Calder cost savings and $0.9 million from Arlington from cost savings. Partially offsetting these increases was a $2.1 million decrease at Churchill Downs, excluding Kentucky Oaks and Kentucky Derby week, from a decline in pari-mutuel revenue.
|
|
•
|
Casinos Adjusted EBITDA increased $20.5 million in 2014 driven by $11.8 million from a full year of Oxford operations and $11.1 million from a full year of MVG operations. Partially offsetting these increases were $1.5 million in declines at Fair Grounds Slots and VSI as market weakness and poor weather conditions hindered visitation and wagering at the Louisiana properties, $0.6 million in declines at Harlow's and Riverwalk as continuing regional economic weakness negatively impacted results, and a $0.3 million decrease in Calder from exiting poker operations.
|
|
•
|
TwinSpires Adjusted EBITDA decreased $3.8 million in 2014 driven by the loss of $5.4 million from Texas wagering, $3.9 million in New York taxation requirements and a $3.3 million reduction in operating expense in 2013 from the settlement of Illinois ADW litigation that did not recur in 2014. These decreases were partially offset by $6.8 million in organic handle growth, $1.2 million from the reinstatement of Illinois wagering and $0.8 million in improvements in our investment in HRTV.
|
|
•
|
Big Fish Games Adjusted EBITDA increased $3.8 million in 2014 due to its acquisition on December 16, 2014.
|
|
•
|
Other Investments Adjusted EBITDA decreased $4.7 million in 2014 driven by a $3.0 million increase in expense associated with the development of our Internet gaming operations and a $1.7 million decrease in United Tote due to a decline in totalisator service revenue and lower equipment sales.
|
|
•
|
Corporate Adjusted EBITDA decreased $0.4 million in 2014 driven by $1.5 million in higher salaries and benefit expense, partially offset by $1.1 million in higher Corporate expense allocated to the other operating segments.
|
|
|
Year Ended December 31,
|
|
'15 vs. '14 Change
|
|
'14 vs. '13 Change
|
||||||||||||||
|
(in thousands)
|
2015
|
|
2014
|
|
2013
|
|
$
|
|
$
|
||||||||||
|
Adjusted EBITDA
|
$
|
335,618
|
|
|
$
|
202,491
|
|
|
$
|
176,231
|
|
|
$
|
133,127
|
|
|
$
|
26,260
|
|
|
Change in Big Fish Games deferred revenue
|
(39,554
|
)
|
|
(4,497
|
)
|
|
—
|
|
|
(35,057
|
)
|
|
(4,497
|
)
|
|||||
|
Big Fish Games adjustments
|
(21,748
|
)
|
|
(10,193
|
)
|
|
—
|
|
|
(11,555
|
)
|
|
(10,193
|
)
|
|||||
|
Stock-based compensation
|
(13,849
|
)
|
|
(11,931
|
)
|
|
(21,482
|
)
|
|
(1,918
|
)
|
|
9,551
|
|
|||||
|
MVG interest expense, net
|
(2,098
|
)
|
|
(2,546
|
)
|
|
(170
|
)
|
|
448
|
|
|
(2,376
|
)
|
|||||
|
Calder exit costs
|
(13,854
|
)
|
|
(2,298
|
)
|
|
—
|
|
|
(11,556
|
)
|
|
(2,298
|
)
|
|||||
|
Other charges and recoveries, net
|
5,833
|
|
|
(5,429
|
)
|
|
(1,204
|
)
|
|
11,262
|
|
|
(4,225
|
)
|
|||||
|
Depreciation and amortization
|
(109,706
|
)
|
|
(68,257
|
)
|
|
(61,750
|
)
|
|
(41,449
|
)
|
|
(6,507
|
)
|
|||||
|
Interest (expense) income, net
|
(28,553
|
)
|
|
(20,822
|
)
|
|
(6,119
|
)
|
|
(7,731
|
)
|
|
(14,703
|
)
|
|||||
|
Income tax provision
|
(46,892
|
)
|
|
(30,161
|
)
|
|
(30,473
|
)
|
|
(16,731
|
)
|
|
312
|
|
|||||
|
Net income from continuing operations
|
65,197
|
|
|
46,357
|
|
|
55,033
|
|
|
18,840
|
|
|
(8,676
|
)
|
|||||
|
Discontinued operations, net of income taxes
|
—
|
|
|
—
|
|
|
(133
|
)
|
|
—
|
|
|
133
|
|
|||||
|
Net income
|
65,197
|
|
|
46,357
|
|
|
54,900
|
|
|
18,840
|
|
|
(8,543
|
)
|
|||||
|
Foreign currency translation, net of tax
|
(463
|
)
|
|
(125
|
)
|
|
—
|
|
|
(338
|
)
|
|
(125
|
)
|
|||||
|
Comprehensive income
|
$
|
64,734
|
|
|
$
|
46,232
|
|
|
$
|
54,900
|
|
|
$
|
18,502
|
|
|
$
|
(8,668
|
)
|
|
•
|
Change in Big Fish Games deferred revenue increased $35.1 million in 2015 driven by deferred revenue adjustments for Big Fish Games resulting from business combination accounting rules when deferred revenue balances assumed as part of acquisitions are adjusted down to fair value, and from bookings exceeding revenue recognized.
|
|
•
|
Big Fish Games adjustments increased $11.5 million in 2015 driven by $17.9 million in non-cash adjustments from the change in fair value of the Big Fish Games earnout and deferred founder liabilities, partially offset by $6.4 million of 2014 Big Fish Games transactions expense which did not recur during 2015.
|
|
•
|
Stock-based compensation expense increased $1.9 million in 2015 driven by $6.9 million in incremental restricted stock award expense and $1.3 million in accelerated restricted stock expense upon the September 30, 2015 retirement of our previous Chief Executive Officer. Partially offsetting these increases was a decline of $6.3 million in stock-based compensation expense associated with grants under the 2013 New Company Long Term Incentive Plan that were substantially recognized during 2014.
|
|
•
|
MVG interest expense, net decreased $0.4 million in 2015 driven by lower outstanding MVG debt balances.
|
|
•
|
Calder exit costs increased $11.6 million in 2015 driven by $12.7 million in non-cash impairment charges to reduce the net book value of Calder's grandstand and ancillary facilities to zero and $1.2 million of barn and grandstand demolition costs in preparation for future use and to achieve operational cost savings. Partially offsetting these increases was $2.3 million in 2014 severance and other benefit costs associated with the cessation of pari-mutuel operations which did not recur in 2015.
|
|
•
|
Other charges and recoveries, net increased $11.3 million in 2015 driven by a $5.8 million gain in 2015 from the sale of our remaining ownership interest in HRTV, $3.2 million in prior year Luckity impairment expense and $2.6 million in prior year impairment expense and equity losses from our unsuccessful attempt to bid on the development of a destination casino and resort in the Capital Region of New York. Partially offsetting these increases were $0.3 million of other expense.
|
|
•
|
Depreciation and amortization expense increased $41.4 million in 2015 driven by $49.5 million of additional expense associated with the Big Fish Games acquisition. Partially offsetting this increase was a $3.4 million reduction in depreciation expense at Calder as certain gaming assets were fully depreciated during 2014, $3.9 million in depreciation expense at Calder from the cessation of pari-mutuel operation and $0.8 million of other expense reductions.
|
|
•
|
Interest (expense) income, net increased $7.7 million in 2015 primarily as a result of higher long-term debt balances outstanding due to the acquisition of Big Fish Games.
|
|
•
|
Income tax provision increased $16.7 million in 2015 driven by $11.5 million of additional income tax expense associated with the increase in income from continuing operations and $5.2 million of additional income tax expense as a result of certain non-deductible Big Fish Games acquisition expense.
|
|
•
|
Change in Big Fish Games deferred revenue increased $4.5 million in 2014 driven by business combination accounting rules when deferred revenue balances assumed as part of acquisitions are adjusted down to fair value, and from bookings exceeding revenue recognized.
|
|
•
|
Big Fish Games adjustments increased $10.2 million in 2014 driven by $3.8 million in non-cash adjustments from the change in fair value of the Big Fish Games earnout and deferred founder liabilities, and $6.4 million of Big Fish Games transactions expense.
|
|
•
|
Stock-based compensation expense decreased $9.6 million in 2014 driven by expense associated with grants made under the 2013 New Company Long Term Incentive Plan which were substantially recognized during 2013.
|
|
•
|
MVG interest expense, net increased $2.4 million in 2014 driven by a full year of interest expense for debt outstanding associated with our Ohio joint venture.
|
|
•
|
Calder exit costs increased $2.3 million in 2014 due to severance and other employee benefits associated with the cessation of pari-mutuel racing.
|
|
•
|
Other charges and recoveries increased $4.2 million in 2014 driven by $3.2 million of impairment expense related to our investment in Luckity, $2.6 million of impairment expense and equity losses associated with our unsuccessful attempt to obtain a license to build and operate a gaming facility in the Capital Region of New York, and $4.5 million related to HRE Trust Fund proceeds recognized as miscellaneous income in 2013 that did not recur in 2014. Partially offsetting these increases were $3.6 million of MVG pre-opening costs and $2.5 million of expense to write-off an uncollectible third-party receivable associated with an Internet gaming license.
|
|
•
|
Depreciation and amortization expense increased $6.5 million in 2014 due to $2.2 million of additional expense due to the acquisition of Big Fish Games, $3.3 million of incremental Oxford depreciation expense, and $2.8 million related to the acceleration of depreciation expense for the Calder barns due to the cessation of pari-mutuel operations. Partially offsetting these increases was $1.8 million of lower depreciation expense at our Louisiana and Mississippi properties.
|
|
•
|
Interest (expense) income, net increased $14.7 million in 2014 driven by higher long-term debt balances outstanding due to the acquisitions of Oxford and Big Fish Games.
|
|
•
|
Income tax provision decreased $0.3 million in 2014 driven by net changes in our taxable income and effective tax rate.
|
|
|
Year Ended December 31,
|
|
'15 vs. '14 Change
|
||||||||
|
(in thousands)
|
2015
|
|
2014
|
|
$
|
||||||
|
Total assets
|
$
|
2,277,444
|
|
|
$
|
2,356,253
|
|
|
$
|
(78,809
|
)
|
|
Total liabilities
|
1,660,247
|
|
|
1,656,252
|
|
|
3,995
|
|
|||
|
Total shareholders’ equity
|
617,197
|
|
|
700,001
|
|
|
(82,804
|
)
|
|||
|
•
|
Total assets decreased $78.8 million in 2015 driven by a $53.8 million reduction in Big Fish Games intangible assets due to 2015 amortization expense, a $26.2 million reduction in our income taxes receivable as a result of the receipt of 2014 federal tax refunds, a $22.1 million decrease in property and equipment and an $8.2 million decrease in net accounts receivable due to the timing of 2016 Kentucky Oaks and Kentucky Derby payments and from the timing of Big Fish Games related digital storefront payments. Partially offsetting these decreases was an increase of $15.4 million in other current assets primarily related to Big Fish Games spending on platform and developer fees, a $9.8 million increase of Big Fish Games game technology and rights expenditures associated with payments made to third-party developers, and a $6.3 million increase in all other assets.
|
|
•
|
Total liabilities increased $4.0 million in 2015 driven by $39.5 million increase in Big Fish Games deferred revenue due to strong growth in bookings, a $21.7 million increase in Big Fish Games earnout and deferred founder’s liabilities as a result of fair value measurement adjustments, and a $17.7 million net increase in total debt. Partially offsetting these increases was a $46.1 million decrease related to tax refund payments and deferred purchase price payments to Big Fish Games equity holders, a $5.8 million decrease in non-Big Fish Games deferred revenue due to the timing of payments received for the 2016 Kentucky Oaks and Kentucky Derby, a $21.6 million decrease in deferred tax liabilities due to utilization of net operating losses and the amortization of intangible assets, and a $1.4 million decrease in all other liabilities.
|
|
•
|
Total shareholders’ equity decreased $82.8 million in 2015 due to a $138.1 million repurchase of common stock and $13.1 million from the cancellation of shares for payment of income taxes owed on vested shares. Partially offsetting these decreases was $65.2 million of current year net income and $3.2 million of other equity changes.
|
|
(in thousands)
|
Year Ended December 31,
|
|
'15 vs. '14 Change
|
|
'14 vs. '13 Change
|
||||||||||||||
|
Cash Flows from:
|
2015
|
|
2014
|
|
2013
|
|
$
|
|
$
|
||||||||||
|
Operating activities
|
$
|
264,526
|
|
|
$
|
141,619
|
|
|
$
|
144,915
|
|
|
$
|
122,907
|
|
|
$
|
(3,296
|
)
|
|
Investing activities
|
(65,485
|
)
|
|
(440,308
|
)
|
|
(277,680
|
)
|
|
374,823
|
|
|
(162,628
|
)
|
|||||
|
Financing activities
|
(190,644
|
)
|
|
322,049
|
|
|
140,296
|
|
|
(512,693
|
)
|
|
181,753
|
|
|||||
|
•
|
Cash provided by operating activities increased $122.9 million in 2015 due to $106.6 million from Big Fish Games cash flows, $15.3 million of dividends from our MVG joint venture and investment in SCH and $1.0 million of other cash flows. We anticipate that cash flows from operations over the next twelve months will be adequate to fund our business operations and capital expenditures.
|
|
•
|
Cash used in investing activities decreased $374.8 million in 2015 due to the $366.0 million purchase of Big Fish Games in 2014, $17.4 million in lower funding requirements for our MVG and Capital View joint ventures, $11.0 million in lower capital expenditures and $6.0 million of proceeds from the sale of our remaining investment in HRTV. Partially offsetting these increases were the $24.5 million payment for the 25% equity investment in SCH and $1.1 million of other cash flows.
|
|
•
|
Cash used in financing activities increased $512.7 million in 2015 primarily due to $682.8 million in net repayments under our Senior Secured Credit Facility, $71.0 million in stock repurchases, $17.7 million of payments made to Big Fish Games' equity holders for the receipt of income tax refunds related to the acquisition, $28.4 million in deferred payments related to the Big Fish Games acquisition and $12.8 million in other activities. Partially offsetting these amounts were $300.0 million associated with our tack-on unsecured notes offering.
|
|
•
|
Cash provided by operating activities decreased $3.3 million in 2014 due to $4.5 million in HRE Trust Fund proceeds received in 2013 which did not recur in 2014, partially offset by $1.2 million in other cash flows.
|
|
•
|
Cash used in investing activities increased $162.6 million in 2014 due to the $366.0 million purchase of Big Fish Games in 2014, $5.7 million in higher property and equipment additions from capital expenditures at Churchill Downs for projects associated with the 2014 Kentucky Oaks and Kentucky Derby and $3.3 million in licensing and development fees for our unsuccessful attempt to secure a New York gaming license. Partially offsetting these increases was the $154.9 million acquisition of Oxford in 2013, $55.9 million in lower capital contributions to our MVG joint venture and $1.6 million in other items.
|
|
•
|
Cash provided by financing activities increased $181.8 million in 2014 due to $541.7 million in net borrowings to fund the 2014 Big Fish Games acquisition and capital contributions to MVG and $6.0 million in other items. Partially offsetting these amounts were $300.0 million from the 2013 unsecured notes offering and $65.9 million in higher stock repurchases in 2014.
|
|
|
Year Ended December 31,
|
|
'15 vs. '14 Change
|
|
'14 vs. '13 Change
|
||||||||||||||
|
(in thousands)
|
2015
|
|
2014
|
|
2013
|
|
$
|
|
$
|
||||||||||
|
Maintenance-related capital expenditures
|
$
|
31,059
|
|
|
$
|
22,733
|
|
|
$
|
16,879
|
|
|
$
|
8,326
|
|
|
$
|
5,854
|
|
|
Capital project expenditures
|
12,451
|
|
|
31,753
|
|
|
31,892
|
|
|
(19,302
|
)
|
|
(139
|
)
|
|||||
|
Additions to property and equipment
|
43,510
|
|
|
54,486
|
|
|
48,771
|
|
|
(10,976
|
)
|
|
5,715
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Net cash provided by operating activities
|
264,526
|
|
|
141,619
|
|
|
144,915
|
|
|
122,907
|
|
|
(3,296
|
)
|
|||||
|
Maintenance-related capital expenditures
|
(31,059
|
)
|
|
(22,733
|
)
|
|
(16,879
|
)
|
|
(8,326
|
)
|
|
(5,854
|
)
|
|||||
|
Free cash flow
|
$
|
233,467
|
|
|
$
|
118,886
|
|
|
$
|
128,036
|
|
|
$
|
114,581
|
|
|
$
|
(9,150
|
)
|
|
|
Year Ended December 31,
|
|
Change
|
||||||||
|
(in thousands)
|
2015
|
|
2014
|
|
$
|
||||||
|
Senior Secured Credit Facility:
|
|
|
|
|
|
||||||
|
Senior Secured Credit Facility due 2018
|
$
|
—
|
|
|
$
|
258,000
|
|
|
$
|
(258,000
|
)
|
|
Term Loan A due 2019
|
188,112
|
|
|
199,213
|
|
|
(11,101
|
)
|
|||
|
Swing line of credit
|
—
|
|
|
12,355
|
|
|
(12,355
|
)
|
|||
|
Total Senior Secured Credit Facility
|
188,112
|
|
|
469,568
|
|
|
(281,456
|
)
|
|||
|
5.375% Senior Unsecured Notes due 2021
|
593,670
|
|
|
294,536
|
|
|
299,134
|
|
|||
|
Total debt
|
781,782
|
|
|
764,104
|
|
|
17,678
|
|
|||
|
Current maturities of long-term debt
|
16,250
|
|
|
11,250
|
|
|
5,000
|
|
|||
|
Total debt, net of current maturities
|
$
|
765,532
|
|
|
$
|
752,854
|
|
|
$
|
12,678
|
|
|
|
Actual
|
|
Requirement
|
|
Interest Coverage Ratio
|
11.4 to 1
|
|
> 3.0 to 1.0
|
|
Total Leverage Ratio
|
2.6 to 1
|
|
< 4.5 to 1.0
|
|
Senior Secured Leverage Ratio
|
0.8 to 1
|
|
< 3.5 to 1.0
|
|
(in thousands)
|
2016
|
|
2017-2018
|
|
2019-2020
|
|
Thereafter
|
|
Total
|
||||||||||
|
Dividends
|
$
|
19,110
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
19,110
|
|
|
Tax refund due to Big Fish Games former equity holders
|
426
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
426
|
|
|||||
|
Big Fish Games earnout
|
281,600
|
|
|
68,400
|
|
|
—
|
|
|
—
|
|
|
350,000
|
|
|||||
|
Big Fish Games deferred payment
|
28,428
|
|
|
28,428
|
|
|
—
|
|
|
—
|
|
|
56,856
|
|
|||||
|
Term Loan A
|
16,250
|
|
|
47,500
|
|
|
125,000
|
|
|
—
|
|
|
188,750
|
|
|||||
|
Interest on Term Loan A
|
10,198
|
|
|
12,562
|
|
|
5,359
|
|
|
—
|
|
|
28,119
|
|
|||||
|
Senior Unsecured Notes
|
—
|
|
|
—
|
|
|
—
|
|
|
600,000
|
|
|
600,000
|
|
|||||
|
Interest on Senior Unsecured Notes
|
30,500
|
|
|
61,000
|
|
|
61,000
|
|
|
15,453
|
|
|
167,953
|
|
|||||
|
Operating leases
|
13,534
|
|
|
16,417
|
|
|
4,733
|
|
|
2,485
|
|
|
37,169
|
|
|||||
|
Total
|
$
|
400,046
|
|
|
$
|
234,307
|
|
|
$
|
196,092
|
|
|
$
|
617,938
|
|
|
$
|
1,448,383
|
|
|
ITEM 7A.
|
QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
|
|
•
|
general economic trends;
|
|
•
|
interest rate and credit risk; and
|
|
•
|
foreign currency exchange risk.
|
|
ITEM 8.
|
FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA
|
|
(in thousands)
|
2015
|
|
2014
|
||||
|
ASSETS
|
|
|
|
||||
|
Current assets:
|
|
|
|
||||
|
Cash and cash equivalents
|
$
|
74,528
|
|
|
$
|
67,936
|
|
|
Restricted cash
|
29,686
|
|
|
26,065
|
|
||
|
Accounts receivable, net of allowance for doubtful accounts of $3,761 in 2015 and $4,246 in 2014
|
67,715
|
|
|
75,890
|
|
||
|
Deferred income taxes
|
—
|
|
|
18,519
|
|
||
|
Income taxes receivable
|
1,037
|
|
|
29,455
|
|
||
|
Game technology and rights, net
|
10,339
|
|
|
530
|
|
||
|
Other current assets
|
39,524
|
|
|
24,135
|
|
||
|
Total current assets
|
222,829
|
|
|
242,530
|
|
||
|
Property and equipment, net
|
573,172
|
|
|
595,315
|
|
||
|
Investment in and advances to unconsolidated affiliates
|
129,746
|
|
|
109,548
|
|
||
|
Goodwill
|
841,724
|
|
|
840,947
|
|
||
|
Other intangible assets, net
|
496,153
|
|
|
549,972
|
|
||
|
Other assets
|
13,820
|
|
|
17,941
|
|
||
|
Total assets
|
$
|
2,277,444
|
|
|
$
|
2,356,253
|
|
|
LIABILITIES AND SHAREHOLDERS’ EQUITY
|
|
|
|
||||
|
Current liabilities:
|
|
|
|
||||
|
Accounts payable
|
$
|
39,120
|
|
|
$
|
45,182
|
|
|
Purses payable
|
12,139
|
|
|
11,169
|
|
||
|
Account wagering deposit liabilities
|
20,351
|
|
|
18,137
|
|
||
|
Accrued expense
|
97,836
|
|
|
93,286
|
|
||
|
Tax refund due to Big Fish Games former equity holders
|
426
|
|
|
18,087
|
|
||
|
Deferred revenue
|
46,029
|
|
|
51,833
|
|
||
|
Deferred revenue - Big Fish Games
|
81,301
|
|
|
41,747
|
|
||
|
Big Fish Games deferred payment, current
|
28,050
|
|
|
28,139
|
|
||
|
Big Fish Games earnout liability, current
|
279,490
|
|
|
—
|
|
||
|
Current maturities of long-term debt
|
16,250
|
|
|
11,250
|
|
||
|
Dividends payable
|
19,110
|
|
|
17,419
|
|
||
|
Total current liabilities
|
640,102
|
|
|
336,249
|
|
||
|
Long-term debt
(net of current maturities and loan origination fees of $638 in 2015 and $787 in 2014)
|
171,862
|
|
|
458,318
|
|
||
|
Notes payable
(including premium of $2,978 in 2015 and net of debt issuance costs of $9,308 in 2015 and $5,464 in 2014)
|
593,670
|
|
|
294,536
|
|
||
|
Big Fish Games deferred payment, net of current amount due
|
26,670
|
|
|
51,620
|
|
||
|
Big Fish Games earnout liability
|
65,710
|
|
|
327,800
|
|
||
|
Deferred revenue
|
16,068
|
|
|
16,489
|
|
||
|
Deferred income taxes
|
127,883
|
|
|
149,522
|
|
||
|
Other liabilities
|
18,282
|
|
|
21,718
|
|
||
|
Total liabilities
|
1,660,247
|
|
|
1,656,252
|
|
||
|
Commitments and contingencies
|
|
|
|
|
|
||
|
Shareholders’ equity:
|
|
|
|
||||
|
Preferred stock, no par value; 250 shares authorized; no shares issued
|
—
|
|
|
—
|
|
||
|
Common stock, no par value; 50,000 shares authorized; 16,600 shares issued at December 31, 2015 and 17,472 shares issued at December 31, 2014
|
134,026
|
|
|
262,280
|
|
||
|
Retained earnings
|
483,759
|
|
|
437,846
|
|
||
|
Accumulated other comprehensive loss
|
(588
|
)
|
|
(125
|
)
|
||
|
Total shareholders’ equity
|
617,197
|
|
|
700,001
|
|
||
|
Total liabilities and shareholders’ equity
|
$
|
2,277,444
|
|
|
$
|
2,356,253
|
|
|
(in thousands, except per common share data)
|
2015
|
|
2014
|
|
2013
|
||||||
|
Net revenue:
|
|
|
|
|
|
||||||
|
Racing
|
$
|
248,603
|
|
|
$
|
261,453
|
|
|
$
|
274,269
|
|
|
Casinos
|
332,299
|
|
|
328,294
|
|
|
297,176
|
|
|||
|
TwinSpires
|
200,168
|
|
|
190,333
|
|
|
184,541
|
|
|||
|
Big Fish Games
|
413,685
|
|
|
13,855
|
|
|
—
|
|
|||
|
Other Investments
|
16,636
|
|
|
17,125
|
|
|
21,899
|
|
|||
|
Corporate
|
910
|
|
|
1,158
|
|
|
1,143
|
|
|||
|
|
1,212,301
|
|
|
812,218
|
|
|
779,028
|
|
|||
|
Operating expense:
|
|
|
|
|
|
||||||
|
Racing
|
190,225
|
|
|
216,269
|
|
|
233,286
|
|
|||
|
Casinos
|
240,868
|
|
|
243,335
|
|
|
222,581
|
|
|||
|
TwinSpires
|
133,302
|
|
|
133,553
|
|
|
123,449
|
|
|||
|
Big Fish Games
|
340,088
|
|
|
15,971
|
|
|
—
|
|
|||
|
Other Investments
|
18,418
|
|
|
22,247
|
|
|
25,079
|
|
|||
|
Corporate
|
—
|
|
|
1,941
|
|
|
1,462
|
|
|||
|
Selling, general and administrative expense
|
90,787
|
|
|
82,385
|
|
|
83,071
|
|
|||
|
Research and development
|
39,399
|
|
|
—
|
|
|
—
|
|
|||
|
Calder exit costs
|
13,854
|
|
|
2,298
|
|
|
—
|
|
|||
|
Acquisition-related charges
|
21,748
|
|
|
3,826
|
|
|
—
|
|
|||
|
Operating income
|
123,612
|
|
|
90,393
|
|
|
90,100
|
|
|||
|
Other income (expense):
|
|
|
|
|
|
||||||
|
Interest income
|
42
|
|
|
20
|
|
|
112
|
|
|||
|
Interest expense
|
(28,595
|
)
|
|
(20,842
|
)
|
|
(6,231
|
)
|
|||
|
Equity in income (losses) of unconsolidated investments
|
11,180
|
|
|
6,328
|
|
|
(4,142
|
)
|
|||
|
Miscellaneous, net
|
5,850
|
|
|
619
|
|
|
5,667
|
|
|||
|
|
(11,523
|
)
|
|
(13,875
|
)
|
|
(4,594
|
)
|
|||
|
Income from continuing operations before provision for income taxes
|
112,089
|
|
|
76,518
|
|
|
85,506
|
|
|||
|
Income tax provision
|
(46,892
|
)
|
|
(30,161
|
)
|
|
(30,473
|
)
|
|||
|
Income from continuing operations
|
65,197
|
|
|
46,357
|
|
|
55,033
|
|
|||
|
Discontinued operations, net of income taxes:
|
|
|
|
|
|
||||||
|
Loss from operations
|
—
|
|
|
—
|
|
|
(50
|
)
|
|||
|
Loss on sale of assets
|
—
|
|
|
—
|
|
|
(83
|
)
|
|||
|
Net income
|
$
|
65,197
|
|
|
$
|
46,357
|
|
|
$
|
54,900
|
|
|
|
|
|
|
|
|
||||||
|
Net income (loss) per common share data:
|
|
|
|
|
|
||||||
|
Basic
|
|
|
|
|
|
||||||
|
Income from continuing operations
|
$
|
3.75
|
|
|
$
|
2.67
|
|
|
$
|
3.13
|
|
|
Discontinued operations
|
—
|
|
|
—
|
|
|
(0.01
|
)
|
|||
|
Net income
|
$
|
3.75
|
|
|
$
|
2.67
|
|
|
$
|
3.12
|
|
|
Diluted
|
|
|
|
|
|
||||||
|
Income from continuing operations
|
$
|
3.71
|
|
|
$
|
2.64
|
|
|
$
|
3.07
|
|
|
Discontinued operations
|
—
|
|
|
—
|
|
|
(0.01
|
)
|
|||
|
Net income
|
$
|
3.71
|
|
|
$
|
2.64
|
|
|
$
|
3.06
|
|
|
Weighted average shares outstanding:
|
|
|
|
|
|
||||||
|
Basic
|
17,225
|
|
|
17,271
|
|
|
17,294
|
|
|||
|
Diluted
|
17,576
|
|
|
17,589
|
|
|
17,938
|
|
|||
|
|
|
|
|
|
|
||||||
|
Other comprehensive loss:
|
|
|
|
|
|
||||||
|
Foreign currency translation, net of tax
|
(463
|
)
|
|
(125
|
)
|
|
—
|
|
|||
|
Other comprehensive loss
|
(463
|
)
|
|
(125
|
)
|
|
—
|
|
|||
|
Comprehensive income
|
$
|
64,734
|
|
|
$
|
46,232
|
|
|
$
|
54,900
|
|
|
|
Common Stock
|
|
Retained
Earnings
|
|
Accumulated Other Comprehensive Loss
|
|
Total Shareholders' Equity
|
|||||||||||
|
(in thousands, except per common share data)
|
Shares
|
|
Amount
|
|
|
|
||||||||||||
|
Balance, December 31, 2012
|
17,448
|
|
|
$
|
274,709
|
|
|
$
|
369,586
|
|
|
$
|
—
|
|
|
$
|
644,295
|
|
|
Net income and comprehensive income
|
|
|
|
|
54,900
|
|
|
|
|
54,900
|
|
|||||||
|
Issuance of common stock
|
198
|
|
|
7,506
|
|
|
|
|
|
|
7,506
|
|
||||||
|
Tax windfall from stock-based compensation
|
|
|
2,981
|
|
|
|
|
|
|
2,981
|
|
|||||||
|
Repurchase of common stock
|
(133
|
)
|
|
(10,723
|
)
|
|
|
|
|
|
(10,723
|
)
|
||||||
|
Grants of restricted stock, net of forfeitures
|
435
|
|
|
|
|
|
|
|
|
—
|
|
|||||||
|
Stock-based compensation
|
|
|
21,482
|
|
|
|
|
|
|
21,482
|
|
|||||||
|
Cash & restricted stock dividends, $0.87 per share
|
|
|
|
|
(15,652
|
)
|
|
|
|
(15,652
|
)
|
|||||||
|
Balance, December 31, 2013
|
17,948
|
|
|
295,955
|
|
|
408,834
|
|
|
—
|
|
|
704,789
|
|
||||
|
Net income
|
|
|
|
|
46,357
|
|
|
|
|
46,357
|
|
|||||||
|
Issuance of common stock
|
358
|
|
|
23,268
|
|
|
|
|
|
|
23,268
|
|
||||||
|
Tax windfall from stock-based compensation
|
|
|
7,708
|
|
|
|
|
|
|
7,708
|
|
|||||||
|
Repurchase of common stock
|
(851
|
)
|
|
(76,582
|
)
|
|
|
|
|
|
(76,582
|
)
|
||||||
|
Grants of restricted stock, net of forfeitures
|
17
|
|
|
|
|
|
|
|
|
—
|
|
|||||||
|
Stock-based compensation
|
|
|
11,931
|
|
|
|
|
|
|
11,931
|
|
|||||||
|
Cash & restricted stock dividends, $1.00 per share
|
|
|
|
|
(17,345
|
)
|
|
|
|
(17,345
|
)
|
|||||||
|
Foreign currency translation adjustment, net of ($70) tax effect
|
|
|
|
|
|
|
(125
|
)
|
|
(125
|
)
|
|||||||
|
Balance, December 31, 2014
|
17,472
|
|
|
262,280
|
|
|
437,846
|
|
|
(125
|
)
|
|
700,001
|
|
||||
|
Net income
|
|
|
|
|
|
|
65,197
|
|
|
|
|
65,197
|
|
|||||
|
Issuance of common stock
|
17
|
|
|
3,484
|
|
|
|
|
|
|
3,484
|
|
||||||
|
Tax windfall from stock-based compensation
|
|
|
|
5,553
|
|
|
|
|
|
|
5,553
|
|
||||||
|
Repurchase of common stock
|
(1,049
|
)
|
|
(151,140
|
)
|
|
|
|
|
|
(151,140
|
)
|
||||||
|
Grants of restricted stock, net of forfeitures
|
160
|
|
|
|
|
|
|
|
|
|
—
|
|
||||||
|
Stock-based compensation
|
|
|
|
13,849
|
|
|
|
|
|
|
13,849
|
|
||||||
|
Cash & restricted stock dividends, $1.15 per share
|
|
|
|
|
|
|
(19,284
|
)
|
|
|
|
(19,284
|
)
|
|||||
|
Foreign currency translation adjustment, net of ($239) tax effect
|
|
|
|
|
|
|
|
|
(463
|
)
|
|
(463
|
)
|
|||||
|
Balance, December 31, 2015
|
16,600
|
|
|
$
|
134,026
|
|
|
$
|
483,759
|
|
|
$
|
(588
|
)
|
|
$
|
617,197
|
|
|
CHURCHILL DOWNS INCORPORATED
for the years ended December 31,
|
|||||||||||
|
(in thousands)
|
2015
|
|
2014
|
|
2013
|
||||||
|
Cash flows from operating activities:
|
|
|
|
|
|
||||||
|
Net income
|
$
|
65,197
|
|
|
$
|
46,357
|
|
|
$
|
54,900
|
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
|
|
||||||
|
Depreciation and amortization
|
109,706
|
|
|
68,257
|
|
|
61,750
|
|
|||
|
Game technology and rights amortization
|
9,678
|
|
|
—
|
|
|
—
|
|
|||
|
Impairment and acquisition charges
|
34,696
|
|
|
7,073
|
|
|
—
|
|
|||
|
Gain on sale of equity investments
|
(5,817
|
)
|
|
—
|
|
|
—
|
|
|||
|
Dividend from investment in unconsolidated affiliates
|
15,250
|
|
|
—
|
|
|
—
|
|
|||
|
Equity in (income) losses of unconsolidated investments
|
(11,180
|
)
|
|
(6,328
|
)
|
|
4,142
|
|
|||
|
Stock-based compensation
|
13,849
|
|
|
11,931
|
|
|
21,482
|
|
|||
|
Deferred tax (benefit) provision
|
(3,444
|
)
|
|
14,839
|
|
|
5,284
|
|
|||
|
Loss (gain) on sale of business and asset dispositions
|
281
|
|
|
(382
|
)
|
|
(366
|
)
|
|||
|
Other
|
4,659
|
|
|
619
|
|
|
689
|
|
|||
|
Increase (decrease) in cash resulting from changes in operating assets and liabilities, net of business acquisitions and dispositions:
|
|
|
|
|
|
||||||
|
Other current assets
|
(15,295
|
)
|
|
(3,255
|
)
|
|
1,372
|
|
|||
|
Game technology and rights
|
(19,800
|
)
|
|
—
|
|
|
—
|
|
|||
|
Income taxes
|
28,488
|
|
|
206
|
|
|
(11,023
|
)
|
|||
|
Deferred revenue
|
38,333
|
|
|
639
|
|
|
6,029
|
|
|||
|
Other assets and liabilities
|
(75
|
)
|
|
1,663
|
|
|
656
|
|
|||
|
Net cash provided by operating activities
|
264,526
|
|
|
141,619
|
|
|
144,915
|
|
|||
|
Cash flows from investing activities:
|
|
|
|
|
|
||||||
|
Additions to property and equipment
|
(43,510
|
)
|
|
(54,486
|
)
|
|
(48,771
|
)
|
|||
|
Acquisition of businesses, net of cash acquired
|
(959
|
)
|
|
(366,045
|
)
|
|
(154,872
|
)
|
|||
|
Acquisition of gaming licenses
|
(2,250
|
)
|
|
(2,250
|
)
|
|
(2,650
|
)
|
|||
|
Investment in joint ventures
|
(460
|
)
|
|
(17,906
|
)
|
|
(70,500
|
)
|
|||
|
Proceeds from sale of equity investment
|
6,000
|
|
|
—
|
|
|
—
|
|
|||
|
Purchases of minority investments
|
(24,519
|
)
|
|
(602
|
)
|
|
(902
|
)
|
|||
|
Proceeds from sale of assets
|
213
|
|
|
981
|
|
|
15
|
|
|||
|
Net cash used in investing activities
|
(65,485
|
)
|
|
(440,308
|
)
|
|
(277,680
|
)
|
|||
|
Cash flows from financing activities:
|
|
|
|
|
|
||||||
|
Borrowings on bank line of credit
|
704,178
|
|
|
804,986
|
|
|
740,131
|
|
|||
|
Repayments of bank line of credit
|
(985,783
|
)
|
|
(403,822
|
)
|
|
(880,667
|
)
|
|||
|
Big Fish Games deferred payment
|
(28,428
|
)
|
|
—
|
|
|
—
|
|
|||
|
Tax refund payments to Big Fish Games equity holders
|
(17,711
|
)
|
|
—
|
|
|
—
|
|
|||
|
Proceeds from note issuance
|
300,000
|
|
|
—
|
|
|
300,000
|
|
|||
|
Payment of dividends
|
(17,419
|
)
|
|
(15,186
|
)
|
|
—
|
|
|||
|
Repurchase of common stock
|
(147,554
|
)
|
|
(76,582
|
)
|
|
(10,723
|
)
|
|||
|
Common stock issued
|
1,213
|
|
|
7,475
|
|
|
1,135
|
|
|||
|
Windfall tax provision from stock-based compensation
|
5,553
|
|
|
7,708
|
|
|
2,981
|
|
|||
|
Loan origination fees and debt issuance costs
|
(4,626
|
)
|
|
(2,101
|
)
|
|
(7,508
|
)
|
|||
|
Other
|
(67
|
)
|
|
(429
|
)
|
|
(5,053
|
)
|
|||
|
Net cash (used in) provided by financing activities
|
(190,644
|
)
|
|
322,049
|
|
|
140,296
|
|
|||
|
Net increase in cash and cash equivalents
|
8,397
|
|
|
23,360
|
|
|
7,531
|
|
|||
|
Effect of exchange rate changes on cash
|
(1,805
|
)
|
|
(132
|
)
|
|
—
|
|
|||
|
Cash and cash equivalents, beginning of year
|
67,936
|
|
|
44,708
|
|
|
37,177
|
|
|||
|
Cash and cash equivalents, end of year
|
$
|
74,528
|
|
|
$
|
67,936
|
|
|
$
|
44,708
|
|
|
(in thousands)
|
2015
|
|
2014
|
|
2013
|
||||||
|
Supplemental disclosures of cash flow information:
|
|
|
|
|
|
||||||
|
Cash paid during the period for:
|
|
|
|
|
|
||||||
|
Interest
|
$
|
63,864
|
|
|
$
|
17,517
|
|
|
$
|
4,032
|
|
|
State tax credits
|
—
|
|
|
—
|
|
|
1,298
|
|
|||
|
Income taxes
|
41,500
|
|
|
16,982
|
|
|
31,324
|
|
|||
|
|
|
|
|
|
|
||||||
|
Schedule of non-cash investing and financing activities:
|
|
|
|
|
|
||||||
|
Issuance of common stock for acquisition of Big Fish Games
|
—
|
|
|
15,793
|
|
|
—
|
|
|||
|
Earnout liability for acquisition of Big Fish Games
|
—
|
|
|
324,747
|
|
|
—
|
|
|||
|
Deferred payment for acquisition of Big Fish Games
|
—
|
|
|
97,073
|
|
|
—
|
|
|||
|
Issuance of common stock in connection with the Company LTIP, the New Company LTIP and other restricted stock plans
|
27,744
|
|
|
2,991
|
|
|
30,678
|
|
|||
|
Dividends payable
|
19,110
|
|
|
17,419
|
|
|
15,186
|
|
|||
|
Repurchase of common stock in payment of income taxes on stock-based compensation
|
3,586
|
|
|
—
|
|
|
—
|
|
|||
|
Property and equipment additions included in accounts payable and accrued expense
|
1,471
|
|
|
1,269
|
|
|
3,769
|
|
|||
|
•
|
the terms and conditions of our contracts with the digital storefronts;
|
|
•
|
the party responsible for billing and collecting fees from the end-users, including the resolution of billing disputes;
|
|
•
|
whether we are paid a fixed percentage of the arrangement’s consideration or a fixed fee for each game;
|
|
•
|
the party which sets the pricing with the end-user, has the credit risk and provides customer support; and
|
|
•
|
the party responsible for the fulfillment of the game and that determines the specifications of the game.
|
|
(in thousands)
|
Total
|
||
|
Accounts receivable
|
$
|
19,361
|
|
|
Income taxes receivable
|
18,107
|
|
|
|
Prepaid expense
|
9,727
|
|
|
|
Deferred income taxes
|
1,682
|
|
|
|
Other assets
|
1,780
|
|
|
|
Property and equipment
|
14,632
|
|
|
|
Goodwill
|
540,306
|
|
|
|
Other intangible assets
|
362,863
|
|
|
|
Total assets acquired
|
968,458
|
|
|
|
Accounts payable
|
9,064
|
|
|
|
Accrued expense
|
19,217
|
|
|
|
Income taxes payable
|
210
|
|
|
|
Deferred revenue
|
37,250
|
|
|
|
Deferred income taxes
|
96,238
|
|
|
|
Other liabilities
|
2,821
|
|
|
|
Total liabilities acquired
|
164,800
|
|
|
|
Purchase price, net of cash acquired
|
$
|
803,658
|
|
|
(in thousands)
|
Fair Value Recognized
|
|
Weighted-Average Useful Life
|
||
|
Tradename
|
$
|
200,000
|
|
|
N/A
|
|
Customer relationships
|
32,663
|
|
|
3.0 years
|
|
|
Developed Technology
|
87,000
|
|
|
4.0 years
|
|
|
In-Process Research & Development
|
12,700
|
|
|
5.0 years
|
|
|
Strategic Developer Relationships
|
30,500
|
|
|
6.0 years
|
|
|
Total intangible assets
|
$
|
362,863
|
|
|
|
|
(in thousands)
|
Year ended December 31,
|
||||||
|
|
2014
|
|
2013
|
||||
|
Net revenue
|
$
|
1,126,592
|
|
|
$
|
1,085,518
|
|
|
Earnings from continuing operations
|
$
|
64,145
|
|
|
$
|
11,182
|
|
|
(in thousands)
|
2013
|
||
|
Net revenue
|
$
|
632
|
|
|
Operating expense
|
857
|
|
|
|
Selling, general and administrative expense
|
—
|
|
|
|
Operating (loss) gain
|
(225
|
)
|
|
|
Other income (expense)
|
145
|
|
|
|
(Loss) earnings from operations before income taxes
|
(80
|
)
|
|
|
Income tax benefit (provision)
|
30
|
|
|
|
(Loss) gain from operations
|
(50
|
)
|
|
|
Loss on sale of assets, net of income taxes
|
(83
|
)
|
|
|
Net (loss) gain
|
$
|
(133
|
)
|
|
(in thousands)
|
2015
|
|
2014
|
||||
|
Trade receivables
|
$
|
33,016
|
|
|
$
|
33,340
|
|
|
Derby-related receivables
|
17,638
|
|
|
24,522
|
|
||
|
Simulcast and ADW receivables
|
14,753
|
|
|
17,282
|
|
||
|
Other receivables
|
6,069
|
|
|
4,992
|
|
||
|
|
71,476
|
|
|
80,136
|
|
||
|
Allowance for doubtful accounts
|
(3,761
|
)
|
|
(4,246
|
)
|
||
|
Total
|
$
|
67,715
|
|
|
$
|
75,890
|
|
|
(in thousands)
|
2015
|
|
2014
|
||||
|
Grandstands and buildings
|
$
|
412,394
|
|
|
$
|
439,625
|
|
|
Equipment
|
252,110
|
|
|
237,867
|
|
||
|
Tracks and other improvements
|
142,774
|
|
|
142,975
|
|
||
|
Land
|
118,694
|
|
|
118,658
|
|
||
|
Furniture and fixtures
|
52,154
|
|
|
49,765
|
|
||
|
Construction in progress
|
22,780
|
|
|
15,427
|
|
||
|
Artwork
|
2,066
|
|
|
2,050
|
|
||
|
|
1,002,972
|
|
|
1,006,367
|
|
||
|
Accumulated depreciation
|
(429,800
|
)
|
|
(411,052
|
)
|
||
|
Total
|
$
|
573,172
|
|
|
$
|
595,315
|
|
|
|
December 31,
|
||||||
|
(in thousands)
|
2015
|
|
2014
|
||||
|
Assets
|
|
|
|
||||
|
Current assets
|
$
|
24,502
|
|
|
$
|
24,096
|
|
|
Property and equipment, net
|
119,675
|
|
|
130,868
|
|
||
|
Other assets, net
|
106,660
|
|
|
105,906
|
|
||
|
Total assets
|
$
|
250,837
|
|
|
$
|
260,870
|
|
|
|
|
|
|
||||
|
Liabilities and Members' Equity
|
|
|
|
||||
|
Current liabilities
|
$
|
21,620
|
|
|
$
|
16,783
|
|
|
Current portion of long-term debt
|
8,333
|
|
|
8,332
|
|
||
|
Long-term debt, excluding current portion
|
20,520
|
|
|
26,584
|
|
||
|
Other liabilities
|
75
|
|
|
75
|
|
||
|
Members' equity
|
200,289
|
|
|
209,096
|
|
||
|
Total liabilities and members' equity
|
$
|
250,837
|
|
|
$
|
260,870
|
|
|
|
Years Ended December 31,
|
||||||||||
|
(in thousands)
|
2015
|
|
2014
|
|
2013
|
||||||
|
Casino revenue
|
$
|
130,327
|
|
|
$
|
126,374
|
|
|
$
|
6,144
|
|
|
Non-casino revenue
|
6,568
|
|
|
6,257
|
|
|
5,479
|
|
|||
|
Net revenue
|
136,895
|
|
|
132,631
|
|
|
11,623
|
|
|||
|
Operating and SG&A expense
|
98,688
|
|
|
97,648
|
|
|
10,926
|
|
|||
|
Depreciation & amortization expense
|
12,816
|
|
|
12,299
|
|
|
935
|
|
|||
|
Pre-opening expense
|
—
|
|
|
54
|
|
|
7,240
|
|
|||
|
Operating income (loss)
|
25,391
|
|
|
22,630
|
|
|
(7,478
|
)
|
|||
|
Interest and other expense, net
|
(4,197
|
)
|
|
(4,829
|
)
|
|
(397
|
)
|
|||
|
Net income (loss)
|
$
|
21,194
|
|
|
$
|
17,801
|
|
|
$
|
(7,875
|
)
|
|
|
Years Ended December 31,
|
||||||||||
|
(in thousands)
|
2015
|
|
2014
|
|
2013
|
||||||
|
Equity in income (losses) of unconsolidated investments
|
$
|
10,597
|
|
|
$
|
8,900
|
|
|
$
|
(3,718
|
)
|
|
(in thousands)
|
Racing
|
|
Casinos
|
|
TwinSpires
|
|
Big Fish Games
|
|
Other
Investments
|
|
Total
|
||||||||||||
|
Balance as of December 31, 2013
|
$
|
51,659
|
|
|
$
|
117,659
|
|
|
$
|
127,364
|
|
|
$
|
—
|
|
|
$
|
3,934
|
|
|
$
|
300,616
|
|
|
Additions
|
—
|
|
|
—
|
|
|
—
|
|
|
540,331
|
|
|
—
|
|
|
540,331
|
|
||||||
|
Balance as of December 31, 2014
|
51,659
|
|
|
117,659
|
|
|
127,364
|
|
|
540,331
|
|
|
3,934
|
|
|
840,947
|
|
||||||
|
Adjustments
|
—
|
|
|
—
|
|
|
802
|
|
|
(25
|
)
|
|
—
|
|
|
777
|
|
||||||
|
Balance as of December 31, 2015
|
$
|
51,659
|
|
|
$
|
117,659
|
|
|
$
|
128,166
|
|
|
$
|
540,306
|
|
|
$
|
3,934
|
|
|
$
|
841,724
|
|
|
|
December 31, 2015
|
|
December 31, 2014
|
||||||||||||||||||||
|
(in thousands)
|
Gross
Carrying
Amount
|
|
Accumulated
Amortization
|
|
Net
Carrying
Amount
|
|
Gross
Carrying
Amount
|
|
Accumulated
Amortization
|
|
Net
Carrying
Amount
|
||||||||||||
|
Definite-lived intangible assets:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Developed technology
|
$
|
87,000
|
|
|
$
|
(23,264
|
)
|
|
$
|
63,736
|
|
|
$
|
87,000
|
|
|
$
|
(931
|
)
|
|
$
|
86,069
|
|
|
Customer relationships
|
75,133
|
|
|
(47,149
|
)
|
|
27,984
|
|
|
89,203
|
|
|
(39,399
|
)
|
|
49,804
|
|
||||||
|
Strategic development
|
30,500
|
|
|
(6,585
|
)
|
|
23,915
|
|
|
30,500
|
|
|
(263
|
)
|
|
30,237
|
|
||||||
|
In-process research & development
|
12,700
|
|
|
(2,622
|
)
|
|
10,078
|
|
|
12,700
|
|
|
(105
|
)
|
|
12,595
|
|
||||||
|
Favorable contracts
|
11,000
|
|
|
(5,554
|
)
|
|
5,446
|
|
|
11,000
|
|
|
(4,907
|
)
|
|
6,093
|
|
||||||
|
Other
|
3,699
|
|
|
(356
|
)
|
|
3,343
|
|
|
3,719
|
|
|
(326
|
)
|
|
3,393
|
|
||||||
|
Slots gaming license
|
2,250
|
|
|
(1,125
|
)
|
|
1,125
|
|
|
2,250
|
|
|
(1,125
|
)
|
|
1,125
|
|
||||||
|
Table games license
|
2,493
|
|
|
(310
|
)
|
|
2,183
|
|
|
2,493
|
|
|
(180
|
)
|
|
2,313
|
|
||||||
|
|
$
|
224,775
|
|
|
$
|
(86,965
|
)
|
|
$
|
137,810
|
|
|
$
|
238,865
|
|
|
$
|
(47,236
|
)
|
|
$
|
191,629
|
|
|
Indefinite-lived intangible assets:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Trademarks
|
|
|
|
|
225,729
|
|
|
|
|
|
|
225,729
|
|
||||||||||
|
Slots gaming rights
|
|
|
|
|
128,890
|
|
|
|
|
|
|
128,890
|
|
||||||||||
|
Illinois Horseracing Equity Trust
|
|
|
|
|
3,307
|
|
|
|
|
|
|
3,307
|
|
||||||||||
|
Other
|
|
|
|
|
417
|
|
|
|
|
|
|
417
|
|
||||||||||
|
Total
|
|
|
|
|
$
|
496,153
|
|
|
|
|
|
|
$
|
549,972
|
|
||||||||
|
Year Ended December 31,
|
|
Estimated Amortization Expense
|
||
|
2016
|
|
$
|
50,687
|
|
|
2017
|
|
$
|
36,760
|
|
|
2018
|
|
$
|
18,716
|
|
|
2019
|
|
$
|
16,638
|
|
|
2020
|
|
$
|
4,586
|
|
|
|
Years Ended December 31,
|
||||||||||
|
(in thousands)
|
2015
|
|
2014
|
|
2013
|
||||||
|
Current provision:
|
|
|
|
|
|
||||||
|
Federal
|
$
|
46,138
|
|
|
$
|
13,236
|
|
|
$
|
22,727
|
|
|
State and local
|
3,822
|
|
|
2,008
|
|
|
2,462
|
|
|||
|
Foreign
|
376
|
|
|
78
|
|
|
—
|
|
|||
|
|
50,336
|
|
|
15,322
|
|
|
25,189
|
|
|||
|
Deferred:
|
|
|
|
|
|
||||||
|
Federal
|
(1,797
|
)
|
|
19,672
|
|
|
5,788
|
|
|||
|
State and local
|
9
|
|
|
81
|
|
|
(504
|
)
|
|||
|
Foreign
|
(1,656
|
)
|
|
(4,914
|
)
|
|
—
|
|
|||
|
|
(3,444
|
)
|
|
14,839
|
|
|
5,284
|
|
|||
|
|
$
|
46,892
|
|
|
$
|
30,161
|
|
|
$
|
30,473
|
|
|
|
Years Ended December 31,
|
||||||||||
|
(in thousands)
|
2015
|
|
2014
|
|
2013
|
||||||
|
Domestic
|
$
|
114,380
|
|
|
$
|
76,023
|
|
|
$
|
84,742
|
|
|
Foreign
|
(2,291
|
)
|
|
495
|
|
|
764
|
|
|||
|
|
$
|
112,089
|
|
|
$
|
76,518
|
|
|
$
|
85,506
|
|
|
|
Years Ended December 31,
|
||||||||||
|
(in thousands)
|
2015
|
|
2014
|
|
2013
|
||||||
|
Federal statutory tax on earnings before income taxes
|
$
|
39,231
|
|
|
$
|
26,782
|
|
|
$
|
29,928
|
|
|
State income taxes, net of federal income tax benefit
|
1,772
|
|
|
1,388
|
|
|
1,514
|
|
|||
|
Non-deductible expense
|
2,629
|
|
|
999
|
|
|
723
|
|
|||
|
Non-deductible acquisition-related charges
|
6,567
|
|
|
1,339
|
|
|
—
|
|
|||
|
Accruals and settlements related to tax audits
|
181
|
|
|
529
|
|
|
(395
|
)
|
|||
|
Change in effective state tax rates
|
93
|
|
|
(401
|
)
|
|
(383
|
)
|
|||
|
Manufacturing deduction
|
(1,960
|
)
|
|
—
|
|
|
—
|
|
|||
|
Tax credits and incentives
|
(999
|
)
|
|
(1,209
|
)
|
|
(663
|
)
|
|||
|
Other
|
(622
|
)
|
|
734
|
|
|
(251
|
)
|
|||
|
|
$
|
46,892
|
|
|
$
|
30,161
|
|
|
$
|
30,473
|
|
|
(in thousands)
|
2015
|
|
2014
|
||||
|
Deferred tax assets:
|
|
|
|
||||
|
Deferred compensation plans
|
$
|
34,080
|
|
|
$
|
31,520
|
|
|
Deferred income
|
14,336
|
|
|
752
|
|
||
|
Allowance for uncollectible receivables
|
1,251
|
|
|
1,323
|
|
||
|
Deferred liabilities
|
1,869
|
|
|
4,625
|
|
||
|
Net operating losses and credit carryforward
|
11,680
|
|
|
32,573
|
|
||
|
Deferred tax assets
|
63,216
|
|
|
70,793
|
|
||
|
Valuation allowance
|
(1,052
|
)
|
|
(1,274
|
)
|
||
|
Net deferred tax asset
|
62,164
|
|
|
69,519
|
|
||
|
Deferred tax liabilities:
|
|
|
|
||||
|
Intangible assets in excess of tax basis
|
142,970
|
|
|
151,210
|
|
||
|
Property and equipment in excess of tax basis
|
31,216
|
|
|
37,827
|
|
||
|
Other
|
15,861
|
|
|
11,485
|
|
||
|
Deferred tax liabilities
|
190,047
|
|
|
200,522
|
|
||
|
Net deferred tax liability
|
$
|
(127,883
|
)
|
|
$
|
(131,003
|
)
|
|
Income taxes are classified in the balance sheet as follows:
|
|
|
|
||||
|
Net current deferred tax asset
|
$
|
—
|
|
|
$
|
18,519
|
|
|
Net non-current deferred tax liability
|
(127,883
|
)
|
|
(149,522
|
)
|
||
|
|
$
|
(127,883
|
)
|
|
$
|
(131,003
|
)
|
|
(in thousands)
|
2015
|
|
2014
|
||||
|
Balance at beginning of the year
|
$
|
1,274
|
|
|
$
|
1,213
|
|
|
Charged to costs and expense
|
(313
|
)
|
|
158
|
|
||
|
Charged to other accounts
|
91
|
|
|
(83
|
)
|
||
|
Deductions
|
—
|
|
|
(14
|
)
|
||
|
Balance at end of the year
|
$
|
1,052
|
|
|
$
|
1,274
|
|
|
(in thousands)
|
2015
|
|
2014
|
|
2013
|
||||||
|
Balance as of January 1
|
$
|
2,926
|
|
|
$
|
582
|
|
|
$
|
8,565
|
|
|
Additions for tax positions related to the current year
|
310
|
|
|
573
|
|
|
190
|
|
|||
|
Additions for tax positions of prior years
|
302
|
|
|
2,097
|
|
|
207
|
|
|||
|
Reductions for tax positions of prior years
|
(1,018
|
)
|
|
(326
|
)
|
|
(8,380
|
)
|
|||
|
Balance as of December 31
|
$
|
2,520
|
|
|
$
|
2,926
|
|
|
$
|
582
|
|
|
|
December 31, 2015
|
||||||||||||||
|
|
|
|
Unamortized Premium, Debt Issuance Costs and Loan Origination Fees
|
|
|
||||||||||
|
(in thousands)
|
Outstanding Principal
|
|
Premium
|
|
Issuance Costs and Fees
|
|
Long-Term Debt, Net
|
||||||||
|
Senior Secured Credit Facility:
|
|
|
|
|
|
|
|
||||||||
|
Senior Secured Credit Facility due 2018
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Term Loan A due 2019
|
188,750
|
|
|
—
|
|
|
638
|
|
|
188,112
|
|
||||
|
Swing line of credit
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Total Senior Secured Credit Facility
|
188,750
|
|
|
—
|
|
|
638
|
|
|
188,112
|
|
||||
|
5.375% Senior Unsecured Notes due 2021
|
600,000
|
|
|
2,978
|
|
|
9,308
|
|
|
593,670
|
|
||||
|
Total debt
|
788,750
|
|
|
2,978
|
|
|
9,946
|
|
|
781,782
|
|
||||
|
Current maturities of long-term debt
|
16,250
|
|
|
—
|
|
|
—
|
|
|
16,250
|
|
||||
|
Total debt, net of current maturities
|
$
|
772,500
|
|
|
$
|
2,978
|
|
|
$
|
9,946
|
|
|
$
|
765,532
|
|
|
|
December 31, 2014
|
||||||||||||||
|
|
|
|
Unamortized Premium, Debt Issuance Costs and Loan Origination Fees
|
|
|
||||||||||
|
|
Outstanding Principal
|
|
Premium
|
|
Issuance Costs and Fees
|
|
Long-Term Debt, Net
|
||||||||
|
Senior Secured Credit Facility:
|
|
|
|
|
|
|
|
||||||||
|
Senior Secured Credit Facility due 2018
|
$
|
258,000
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
258,000
|
|
|
Term Loan A due 2019
|
200,000
|
|
|
—
|
|
|
787
|
|
|
199,213
|
|
||||
|
Swing line of credit
|
12,355
|
|
|
—
|
|
|
—
|
|
|
12,355
|
|
||||
|
Total Senior Secured Credit Facility
|
470,355
|
|
|
—
|
|
|
787
|
|
|
469,568
|
|
||||
|
5.375% Senior Unsecured Notes due 2021
|
300,000
|
|
|
—
|
|
|
5,464
|
|
|
294,536
|
|
||||
|
Total debt
|
770,355
|
|
|
—
|
|
|
6,251
|
|
|
764,104
|
|
||||
|
Current maturities of long-term debt
|
11,250
|
|
|
—
|
|
|
—
|
|
|
11,250
|
|
||||
|
Total debt, net of current maturities
|
$
|
759,105
|
|
|
$
|
—
|
|
|
$
|
6,251
|
|
|
$
|
752,854
|
|
|
Year Ended December 31,
|
||||
|
2016
|
|
$
|
9,437
|
|
|
2017
|
|
14,156
|
|
|
|
2018
|
|
18,876
|
|
|
|
2019
|
|
23,594
|
|
|
|
2020
|
|
28,312
|
|
|
|
Thereafter
|
|
694,375
|
|
|
|
Total
|
|
$
|
788,750
|
|
|
Year Ended December 31,
|
||||
|
(in thousands)
|
|
|
||
|
2016
|
|
$
|
13,534
|
|
|
2017
|
|
11,005
|
|
|
|
2018
|
|
5,412
|
|
|
|
2019
|
|
2,758
|
|
|
|
2020
|
|
1,975
|
|
|
|
Thereafter
|
|
2,485
|
|
|
|
Total
|
|
$
|
37,169
|
|
|
(in thousands, except per average exercise price)
|
Number of Shares Under Option
|
|
Weighted Average Exercise Price
|
|||
|
Balance as of December 31, 2012
|
201
|
|
|
$
|
36.30
|
|
|
Granted
|
—
|
|
|
$
|
—
|
|
|
Exercises
|
(7
|
)
|
|
$
|
42.94
|
|
|
Canceled/forfeited
|
(1
|
)
|
|
$
|
36.12
|
|
|
Balance as of December 31, 2013
|
193
|
|
|
$
|
36.04
|
|
|
Granted
|
—
|
|
|
$
|
—
|
|
|
Exercises
|
(182
|
)
|
|
$
|
35.26
|
|
|
Canceled/forfeited
|
(1
|
)
|
|
$
|
49.95
|
|
|
Balance as of December 31, 2014
|
10
|
|
|
$
|
48.63
|
|
|
Granted
|
—
|
|
|
$
|
—
|
|
|
Exercises
|
(1
|
)
|
|
$
|
49.95
|
|
|
Canceled/forfeited
|
—
|
|
|
$
|
—
|
|
|
Balance as of December 31, 2015
|
9
|
|
|
$
|
48.37
|
|
|
(in thousands, except contractual life and per share data)
|
Shares Under
Option
|
|
Remaining
Contractual
Life
|
|
Average
Exercise Price
Per Share
|
|
Intrinsic
Value per
Share
(1)
|
|
Aggregate
Intrinsic
Value
|
|||||||
|
Options exercisable and vested at December 31, 2015
|
9
|
|
|
2.3
|
|
$
|
48.37
|
|
|
$
|
93.12
|
|
|
$
|
800
|
|
|
(1)
|
Computed based upon the amount by which the fair market value of our common stock on December 31, 2015 of
$141.49
per share exceeded the weighted average exercise price.
|
|
|
Market Condition & Performance-Based Awards
|
|
Service Period Awards
|
|
Total
|
|||||||||||||||
|
(in thousands, except grant date values)
|
Number of
Shares
|
|
Weighted
Average
Grant Date
Fair Value
|
|
Number of
Shares
|
|
Weighted
Average
Grant Date
Fair Value
|
|
Number of
Shares
|
|
Weighted
Average
Grant Date
Fair Value
|
|||||||||
|
Balance as of December 31, 2012
|
60
|
|
|
$
|
45.90
|
|
|
319
|
|
|
$
|
42.42
|
|
|
379
|
|
|
$
|
42.97
|
|
|
Granted
|
324
|
|
|
$
|
53.71
|
|
|
287
|
|
|
$
|
67.55
|
|
|
611
|
|
|
$
|
60.21
|
|
|
Vested
|
(60
|
)
|
|
$
|
45.90
|
|
|
(256
|
)
|
|
$
|
59.54
|
|
|
(316
|
)
|
|
$
|
53.90
|
|
|
Canceled/forfeited
|
—
|
|
|
$
|
—
|
|
|
(1
|
)
|
|
$
|
38.75
|
|
|
(1
|
)
|
|
$
|
38.75
|
|
|
Balance as of December 31, 2013
|
324
|
|
|
$
|
53.71
|
|
|
349
|
|
|
$
|
53.58
|
|
|
673
|
|
|
$
|
53.64
|
|
|
Granted
|
—
|
|
|
$
|
—
|
|
|
26
|
|
|
$
|
88.58
|
|
|
26
|
|
|
$
|
88.58
|
|
|
Vested
|
(239
|
)
|
|
$
|
53.49
|
|
|
(107
|
)
|
|
$
|
54.15
|
|
|
(346
|
)
|
|
$
|
53.70
|
|
|
Canceled/forfeited
|
—
|
|
|
$
|
—
|
|
|
(12
|
)
|
|
$
|
60.41
|
|
|
(12
|
)
|
|
$
|
60.41
|
|
|
Balance as of December 31, 2014
|
85
|
|
|
$
|
54.32
|
|
|
256
|
|
|
$
|
56.24
|
|
|
341
|
|
|
$
|
55.77
|
|
|
Granted
|
27
|
|
|
$
|
154.90
|
|
|
190
|
|
|
$
|
102.09
|
|
|
217
|
|
|
$
|
108.73
|
|
|
Vested
|
(85
|
)
|
|
$
|
48.31
|
|
|
(150
|
)
|
|
$
|
64.87
|
|
|
(235
|
)
|
|
$
|
58.91
|
|
|
Canceled/forfeited
|
—
|
|
|
$
|
—
|
|
|
(9
|
)
|
|
$
|
93.04
|
|
|
(9
|
)
|
|
$
|
93.04
|
|
|
Balance as of December 31, 2015
|
27
|
|
|
$
|
154.90
|
|
|
287
|
|
|
$
|
80.90
|
|
|
314
|
|
|
$
|
87.31
|
|
|
(in thousands)
|
December 31, 2015
|
||||||
|
|
Level 1
|
|
Level 3
|
||||
|
Cash equivalents and restricted cash
|
$
|
30,072
|
|
|
$
|
—
|
|
|
Big Fish Games deferred payments
|
—
|
|
|
54,720
|
|
||
|
Big Fish Games earnout liability
|
—
|
|
|
345,200
|
|
||
|
Bluff contingent consideration liability
|
—
|
|
|
2,331
|
|
||
|
Total
|
$
|
30,072
|
|
|
$
|
402,251
|
|
|
|
December 31, 2014
|
||||||
|
|
Level 1
|
|
Level 3
|
||||
|
Cash equivalents and restricted cash
|
$
|
27,464
|
|
|
$
|
—
|
|
|
Big Fish Games deferred payments
|
—
|
|
|
78,800
|
|
||
|
Big Fish Games earnout liability
|
—
|
|
|
327,800
|
|
||
|
Bluff contingent consideration liability
|
—
|
|
|
2,331
|
|
||
|
Total
|
$
|
27,464
|
|
|
408,931
|
|
|
|
(in thousands)
|
Fair Value Measurements Using Significant Unobservable Inputs (Level 3)
|
||||||||||||||
|
|
Big Fish Games Deferred Payments
|
|
Big Fish Games Earnout Liability
|
|
Bluff Contingent Consideration
|
|
Total
|
||||||||
|
Balance as of December 31, 2014
|
$
|
78,800
|
|
|
$
|
327,800
|
|
|
$
|
2,331
|
|
|
$
|
408,931
|
|
|
Payments
|
(28,428
|
)
|
|
—
|
|
|
—
|
|
|
(28,428
|
)
|
||||
|
Change in fair value
|
4,348
|
|
|
17,400
|
|
|
—
|
|
|
21,748
|
|
||||
|
Balance as of December 31, 2015
|
$
|
54,720
|
|
|
$
|
345,200
|
|
|
$
|
2,331
|
|
|
$
|
402,251
|
|
|
(in thousands, except per share data)
|
Year Ended December 31,
|
||||||||||
|
|
2015
|
|
2014
|
|
2013
|
||||||
|
Numerator for basic income from continuing operations per
common share:
|
|
|
|
|
|
||||||
|
Income from continuing operations
|
$
|
65,197
|
|
|
$
|
46,357
|
|
|
$
|
55,033
|
|
|
Income from continuing operations allocated to participating securities
|
(595
|
)
|
|
(267
|
)
|
|
(873
|
)
|
|||
|
Numerator for basic income from continuing operations per
common share
|
$
|
64,602
|
|
|
$
|
46,090
|
|
|
$
|
54,160
|
|
|
Numerator for basic income per common share:
|
|
|
|
|
|
||||||
|
Net income
|
$
|
65,197
|
|
|
$
|
46,357
|
|
|
$
|
54,900
|
|
|
Net income allocated to participating securities
|
(595
|
)
|
|
(267
|
)
|
|
(870
|
)
|
|||
|
Numerator for basic net income per common share
|
$
|
64,602
|
|
|
$
|
46,090
|
|
|
$
|
54,030
|
|
|
Numerator for diluted income from continuing operations per common share:
|
$
|
65,197
|
|
|
$
|
46,357
|
|
|
$
|
55,033
|
|
|
Numerator for diluted income per common share
|
$
|
65,197
|
|
|
$
|
46,357
|
|
|
$
|
54,900
|
|
|
|
|
|
|
|
|
||||||
|
Denominator for net income per common share:
|
|
|
|
|
|
||||||
|
Basic
|
17,225
|
|
|
17,271
|
|
|
17,294
|
|
|||
|
Plus dilutive effect of stock options and restricted stock
|
121
|
|
|
153
|
|
|
248
|
|
|||
|
Plus dilutive effect of participating securities
|
230
|
|
|
165
|
|
|
396
|
|
|||
|
Diluted
|
17,576
|
|
|
17,589
|
|
|
17,938
|
|
|||
|
Income (loss) per common share:
|
|
|
|
|
|
||||||
|
Basic
|
|
|
|
|
|
||||||
|
Income from continuing operations
|
$
|
3.75
|
|
|
$
|
2.67
|
|
|
$
|
3.13
|
|
|
Discontinued operations
|
—
|
|
|
—
|
|
|
(0.01
|
)
|
|||
|
Net income
|
$
|
3.75
|
|
|
$
|
2.67
|
|
|
$
|
3.12
|
|
|
Diluted
|
|
|
|
|
|
||||||
|
Income from continuing operations
|
$
|
3.71
|
|
|
$
|
2.64
|
|
|
$
|
3.07
|
|
|
Discontinued operations
|
—
|
|
|
—
|
|
|
(0.01
|
)
|
|||
|
Net income
|
$
|
3.71
|
|
|
$
|
2.64
|
|
|
$
|
3.06
|
|
|
•
|
Changes in Big Fish Games deferred revenue;
|
|
•
|
50% of the operating income or loss of our joint venture, MVG;
|
|
•
|
25% of the operating income from our Saratoga Casino Holdings LLC ("SCH") equity investment; and
|
|
•
|
Intercompany revenue and expense totals that are eliminated in the Consolidated Statements of Comprehensive Income
|
|
•
|
Big Fish Games adjustments which include:
|
|
◦
|
Acquisition-related charges, including the change in fair value of the Big Fish Games earnout and deferred consideration liability recorded each reporting period; and
|
|
◦
|
Transaction expense, including legal, accounting, and other deal-related expense
|
|
•
|
Stock-based compensation expense;
|
|
•
|
Miami Valley Gaming, LLC ("MVG") interest expense, net;
|
|
•
|
Calder exit costs; and
|
|
•
|
Other charges and recoveries.
|
|
|
Year Ended December 31,
|
||||||||||
|
(in thousands)
|
2015
|
|
2014
|
|
2013
|
||||||
|
Net revenue from external customers:
|
|
|
|
|
|
||||||
|
Racing:
|
|
|
|
|
|
||||||
|
Churchill Downs
|
$
|
151,125
|
|
|
$
|
143,191
|
|
|
$
|
132,845
|
|
|
Arlington
|
54,405
|
|
|
60,312
|
|
|
64,483
|
|
|||
|
Fair Grounds
|
40,343
|
|
|
38,625
|
|
|
40,677
|
|
|||
|
Calder
|
2,730
|
|
|
19,325
|
|
|
36,264
|
|
|||
|
Total Racing
|
248,603
|
|
|
261,453
|
|
|
274,269
|
|
|||
|
Casinos:
|
|
|
|
|
|
||||||
|
Oxford Casino
|
80,405
|
|
|
76,526
|
|
|
34,350
|
|
|||
|
Riverwalk Casino
|
49,758
|
|
|
50,139
|
|
|
53,645
|
|
|||
|
Harlow’s Casino
|
48,978
|
|
|
50,199
|
|
|
52,440
|
|
|||
|
Calder Casino
|
77,421
|
|
|
77,003
|
|
|
78,951
|
|
|||
|
Fair Grounds Slots
|
38,408
|
|
|
40,774
|
|
|
42,156
|
|
|||
|
VSI
|
36,913
|
|
|
33,653
|
|
|
35,634
|
|
|||
|
Saratoga
|
416
|
|
|
—
|
|
|
—
|
|
|||
|
Total Casinos
|
332,299
|
|
|
328,294
|
|
|
297,176
|
|
|||
|
TwinSpires
|
200,168
|
|
|
190,333
|
|
|
184,541
|
|
|||
|
Big Fish Games:
|
|
|
|
|
|
||||||
|
Casino
|
193,428
|
|
|
7,627
|
|
|
—
|
|
|||
|
Casual free-to-play
|
125,321
|
|
|
2,098
|
|
|
—
|
|
|||
|
Premium
|
94,936
|
|
|
4,130
|
|
|
—
|
|
|||
|
Total Big Fish Games
|
413,685
|
|
|
13,855
|
|
|
—
|
|
|||
|
Other Investments
|
16,636
|
|
|
17,125
|
|
|
21,899
|
|
|||
|
Corporate
|
910
|
|
|
1,158
|
|
|
1,143
|
|
|||
|
Net revenue from external customers
|
$
|
1,212,301
|
|
|
$
|
812,218
|
|
|
$
|
779,028
|
|
|
Intercompany net revenue:
|
|
|
|
|
|
||||||
|
Racing:
|
|
|
|
|
|
||||||
|
Churchill Downs
|
$
|
7,832
|
|
|
$
|
7,038
|
|
|
$
|
6,686
|
|
|
Arlington
|
5,063
|
|
|
5,767
|
|
|
3,395
|
|
|||
|
Fair Grounds
|
1,306
|
|
|
1,089
|
|
|
1,151
|
|
|||
|
Calder
|
—
|
|
|
707
|
|
|
1,263
|
|
|||
|
Total Racing
|
14,201
|
|
|
14,601
|
|
|
12,495
|
|
|||
|
TwinSpires
|
1,032
|
|
|
958
|
|
|
853
|
|
|||
|
Other Investments
|
3,532
|
|
|
4,130
|
|
|
4,409
|
|
|||
|
Eliminations
|
(18,765
|
)
|
|
(19,689
|
)
|
|
(17,757
|
)
|
|||
|
Net revenue
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
|
Year Ended December 31,
|
||||||||||
|
(in thousands)
|
2015
|
|
2014
|
|
2013
|
||||||
|
Reconciliation of segment Adjusted EBITDA to comprehensive income:
|
|
|
|
|
|
||||||
|
Racing
|
$
|
71,841
|
|
|
$
|
61,160
|
|
|
$
|
50,275
|
|
|
Casinos
|
108,516
|
|
|
101,106
|
|
|
80,631
|
|
|||
|
TwinSpires
|
51,533
|
|
|
45,282
|
|
|
49,122
|
|
|||
|
Big Fish Games
|
108,018
|
|
|
3,837
|
|
|
—
|
|
|||
|
Other Investments
|
(37
|
)
|
|
(3,857
|
)
|
|
809
|
|
|||
|
Corporate
|
(4,253
|
)
|
|
(5,037
|
)
|
|
(4,606
|
)
|
|||
|
Total segment Adjusted EBITDA
|
335,618
|
|
|
202,491
|
|
|
176,231
|
|
|||
|
Change in Big Fish Games deferred revenue
|
(39,554
|
)
|
|
(4,497
|
)
|
|
—
|
|
|||
|
Big Fish Games adjustments
|
(21,748
|
)
|
|
(10,193
|
)
|
|
—
|
|
|||
|
Stock-based compensation expense
|
(13,849
|
)
|
|
(11,931
|
)
|
|
(21,482
|
)
|
|||
|
MVG interest expense, net
|
(2,098
|
)
|
|
(2,546
|
)
|
|
(170
|
)
|
|||
|
Calder exit costs
|
(13,854
|
)
|
|
(2,298
|
)
|
|
—
|
|
|||
|
Other charges and recoveries, net
|
5,833
|
|
|
(5,429
|
)
|
|
(1,204
|
)
|
|||
|
Depreciation and amortization
|
(109,706
|
)
|
|
(68,257
|
)
|
|
(61,750
|
)
|
|||
|
Interest income (expense), net
|
(28,553
|
)
|
|
(20,822
|
)
|
|
(6,119
|
)
|
|||
|
Income tax provision
|
(46,892
|
)
|
|
(30,161
|
)
|
|
(30,473
|
)
|
|||
|
Net income from continuing operations
|
65,197
|
|
|
46,357
|
|
|
55,033
|
|
|||
|
Discontinued operations, net of income taxes
|
—
|
|
|
—
|
|
|
(133
|
)
|
|||
|
Net income
|
65,197
|
|
|
46,357
|
|
|
54,900
|
|
|||
|
Foreign currency translation, net of tax
|
(463
|
)
|
|
(125
|
)
|
|
—
|
|
|||
|
Comprehensive income
|
$
|
64,734
|
|
|
$
|
46,232
|
|
|
$
|
54,900
|
|
|
|
Year Ended December 31,
|
||||||||||
|
(in thousands)
|
2015
|
|
2014
|
|
2013
|
||||||
|
Casinos
|
$
|
10,929
|
|
|
$
|
8,900
|
|
|
$
|
(3,718
|
)
|
|
TwinSpires
|
—
|
|
|
(68
|
)
|
|
(848
|
)
|
|||
|
Other Investments
|
251
|
|
|
(2,504
|
)
|
|
424
|
|
|||
|
|
$
|
11,180
|
|
|
$
|
6,328
|
|
|
$
|
(4,142
|
)
|
|
|
As of December 31,
|
||||||
|
(in thousands)
|
2015
|
|
2014
|
||||
|
Total assets:
|
|
|
|
||||
|
Racing
|
$
|
437,070
|
|
|
$
|
456,034
|
|
|
Casinos
|
631,280
|
|
|
621,489
|
|
||
|
TwinSpires
|
177,624
|
|
|
178,694
|
|
||
|
Big Fish Games
|
947,112
|
|
|
996,918
|
|
||
|
Other Investments
|
37,033
|
|
|
34,083
|
|
||
|
Corporate
|
47,325
|
|
|
69,035
|
|
||
|
|
$
|
2,277,444
|
|
|
$
|
2,356,253
|
|
|
|
Year Ended December 31,
|
||||||||||
|
(in thousands)
|
2015
|
|
2014
|
|
2013
|
||||||
|
Capital expenditures, net:
|
|
|
|
|
|
||||||
|
Racing
|
$
|
12,280
|
|
|
$
|
33,919
|
|
|
$
|
20,184
|
|
|
Casinos
|
18,784
|
|
|
7,715
|
|
|
13,643
|
|
|||
|
TwinSpires
|
4,306
|
|
|
5,778
|
|
|
5,908
|
|
|||
|
Big Fish Games
|
6,431
|
|
|
116
|
|
|
—
|
|
|||
|
Other Investments
|
809
|
|
|
5,240
|
|
|
8,375
|
|
|||
|
Corporate
|
900
|
|
|
1,718
|
|
|
661
|
|
|||
|
|
$
|
43,510
|
|
|
$
|
54,486
|
|
|
$
|
48,771
|
|
|
(in thousands, except per common share data)
|
For the Year Ended December 31, 2015
|
||||||||||||||
|
|
First Quarter
|
|
Second Quarter
|
|
Third Quarter
|
|
Fourth Quarter
(1)
|
||||||||
|
Net revenue
|
$
|
250,910
|
|
|
$
|
409,239
|
|
|
$
|
279,765
|
|
|
$
|
272,387
|
|
|
(Loss) income from operations
|
(1,558
|
)
|
|
55,044
|
|
|
4,203
|
|
|
7,508
|
|
||||
|
Basic net (loss) income per common share
|
$
|
(0.09
|
)
|
|
$
|
3.12
|
|
|
$
|
0.24
|
|
|
$
|
0.44
|
|
|
Diluted net (loss) income per common share
|
$
|
(0.09
|
)
|
|
$
|
3.10
|
|
|
$
|
0.24
|
|
|
$
|
0.43
|
|
|
(in thousands, except per common share data)
|
For the Year Ended December 31, 2014
|
||||||||||||||
|
|
First Quarter
|
|
Second Quarter
|
|
Third Quarter
|
|
Fourth Quarter
|
||||||||
|
Net revenue
|
$
|
167,141
|
|
|
$
|
303,472
|
|
|
$
|
173,483
|
|
|
$
|
168,122
|
|
|
(Loss) income from operations
|
(700
|
)
|
|
57,333
|
|
|
3,531
|
|
|
(13,807
|
)
|
||||
|
Basic net (loss) income per common share
|
$
|
(0.04
|
)
|
|
$
|
3.23
|
|
|
$
|
0.21
|
|
|
$
|
(0.81
|
)
|
|
Diluted net (loss) income per common share
|
$
|
(0.04
|
)
|
|
$
|
3.21
|
|
|
$
|
0.20
|
|
|
$
|
(0.81
|
)
|
|
(1)
|
Refer to Note 12—Director and Employee Benefit Plans for discussion of an out of period adjustment during the fourth quarter of 2015.
|
|
ITEM 9.
|
CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL DISCLOSURE
|
|
ITEM 9A.
|
CONTROLS AND PROCEDURES
|
|
/s/ William C. Carstanjen
|
|
/s/ Marcia A. Dall
|
|
/s/ Scott M. Graff
|
|
William C. Carstanjen
|
|
Marcia A. Dall
|
|
Scott M. Graff
|
|
Chief Executive Officer
|
|
Executive Vice President and
|
|
Vice President and Controller
|
|
February 24, 2016
|
|
Chief Financial Officer
|
|
February 24, 2016
|
|
|
|
February 24, 2016
|
|
|
|
ITEM 9B.
|
OTHER INFORMATION
|
|
ITEM 10.
|
DIRECTORS, EXECUTIVE OFFICERS AND CORPORATE GOVERNANCE
|
|
Name
|
|
Age as of 12/31/2015
|
|
Principal Occupation for the Past Five Years
and Position with Churchill Downs Incorporated
|
|
|
|
|
|
|
|
William C. Carstanjen
|
|
48
|
|
Chief Executive Officer since August 2014; President and Chief Operating Officer from March 2011 to August 2014; Chief Operating Officer from January 2009 to March 2011.
|
|
|
|
|
|
|
|
William E. Mudd
|
|
44
|
|
President and Chief Operating Officer since October 2015; President and Chief Financial Officer from August 2014 to October 2015; Executive Vice President and Chief Financial Officer from October 2007 to August 2014.
|
|
|
|
|
|
|
|
Marcia A. Dall
|
|
52
|
|
Executive Vice President and Chief Financial Officer since October 2015; Executive Vice President and Chief Financial Officer of Erie Indemnity Company from March 2009 through October 2015.
|
|
|
|
|
|
|
|
Paul J. Thelen
|
|
48
|
|
President, Big Fish Games since the acquisition in December 2014; Founder and CEO, Big Fish Games 2012 through 2014; Chief Strategy Officer at Big Fish Games, 2008 through 2012.
|
|
ITEM 11.
|
EXECUTIVE COMPENSATION
|
|
ITEM 12.
|
SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT AND RELATED SHAREHOLDER MATTERS
|
|
ITEM 13.
|
CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS, AND DIRECTOR INDEPENDENCE
|
|
ITEM 14.
|
PRINCIPAL ACCOUNTANT FEES AND SERVICES
|
|
ITEM 15.
|
EXHIBITS AND FINANCIAL STATEMENT SCHEDULE
|
|
|
|
|
Pages
|
|
(a)
|
(1)
|
Consolidated Financial Statements
|
|
|
|
|
The following financial statements of Churchill Downs Incorporated for the years ended December 31, 2015, 2014 and 2013 are included in Part II, Item 8:
|
|
|
|
|
||
|
|
|
||
|
|
|
||
|
|
|
||
|
|
|
||
|
|
|
||
|
|
(2)
|
||
|
|
|
All other schedules are omitted because they are not applicable, not significant or not required, or because the required information is included in the consolidated financial statements or notes thereto.
|
|
|
|
(3)
|
For the list of required exhibits, see exhibit index.
|
|
|
(b)
|
|
Exhibits
|
|
|
|
|
|
|
|
(c)
|
|
All financial statements and schedules except those items listed under Items 15(a)(1) and (2) above are omitted because they are not applicable or not required, or because the required information is included in the consolidated financial statements or notes thereto.
|
|
|
|
CHURCHILL DOWNS INCORPORATED
|
|
|
|
|
|
/s/ William C. Carstanjen
|
|
|
William C. Carstanjen
|
|
|
Chief Executive Officer
|
|
|
(Principal Executive Officer)
|
|
|
February 24, 2016
|
|
/s/ William C. Carstanjen
|
|
/s/ William E. Mudd
|
|
/s/ Marcia A. Dall
|
|
William C. Carstanjen
|
|
William E. Mudd
|
|
Marcia A. Dall
|
|
Chief Executive Officer
|
|
President and
|
|
Executive Vice President and
|
|
February 24, 2016
|
|
Chief Operating Officer
|
|
Chief Financial Officer
|
|
(Principal Executive Officer)
|
|
February 24, 2016
|
|
February 24, 2016
|
|
|
|
|
|
(Principal Financial and
Accounting Officer)
|
|
|
|
|
|
|
|
/s/ Robert L. Evans
|
|
/s/ Ulysses L. Bridgeman
|
|
/s/ Craig J. Duchossois
|
|
Robert L. Evans
|
|
Ulysses L. Bridgeman
|
|
Craig J. Duchossois
|
|
February 24, 2016
|
|
February 24, 2016
|
|
February 24, 2016
|
|
(Chairman of the Board)
|
|
(Director)
|
|
(Director)
|
|
|
|
|
|
|
|
/s/ Richard L. Duchossois
|
|
/s/ Robert L. Fealy
|
|
/s/ Aditi J. Gokhale
|
|
Richard L. Duchossois
|
|
Robert L. Fealy
|
|
Aditi J. Gokhale
|
|
February 24, 2016
|
|
February 24, 2016
|
|
February 24, 2016
|
|
(Director)
|
|
(Director)
|
|
(Director)
|
|
|
|
|
|
|
|
/s/ Daniel P. Harrington
|
|
/s/ G. Watts Humphrey, Jr.
|
|
/s/ James F. McDonald
|
|
Daniel P. Harrington
|
|
G. Watts Humphrey, Jr.
|
|
James F. McDonald
|
|
February 24, 2016
|
|
February 24, 2016
|
|
February 24, 2016
|
|
(Director)
|
|
(Director)
|
|
(Director)
|
|
|
|
|
|
|
|
/s/ R. Alex Rankin
|
|
|
|
|
|
R. Alex Rankin
|
|
|
|
|
|
February 24, 2016
|
|
|
|
|
|
(Director)
|
|
|
|
|
|
|
Balance
Beginning
of Year
|
|
Acquired
Balances
|
|
Charged
to
Expense
|
|
Deductions
|
|
Balance
End of
Year
|
||||||||||
|
Allowance for doubtful accounts:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
2015
|
$
|
4,246
|
|
|
$
|
—
|
|
|
$
|
1,265
|
|
|
$
|
(1,750
|
)
|
|
$
|
3,761
|
|
|
2014
|
$
|
4,338
|
|
|
$
|
—
|
|
|
$
|
1,710
|
|
|
$
|
(1,802
|
)
|
|
$
|
4,246
|
|
|
2013
|
$
|
1,885
|
|
|
$
|
—
|
|
|
$
|
3,785
|
|
|
$
|
(1,332
|
)
|
|
$
|
4,338
|
|
|
|
Balance
Beginning
of Year
|
|
Additions
|
|
Deductions
|
|
Balance
End of
Year
|
||||||||
|
Deferred income tax asset valuation allowance:
|
|
|
|
|
|
|
|
||||||||
|
2015
|
$
|
1,274
|
|
|
$
|
(222
|
)
|
|
$
|
—
|
|
|
$
|
1,052
|
|
|
2014
|
$
|
1,213
|
|
|
$
|
75
|
|
|
$
|
(14
|
)
|
|
$
|
1,274
|
|
|
2013
|
$
|
1,334
|
|
|
$
|
168
|
|
|
$
|
(289
|
)
|
|
$
|
1,213
|
|
|
Numbers
|
|
Description
|
|
By Reference To
|
|
|
|
|
|
|
|
|
|
2
|
(a)
|
|
Purchase Agreement dated as of September 10, 2010 among Churchill Downs Incorporated, SWG Holdings, LLC and HCRH, LLC
|
|
Exhibit 10.1 to Current Report on Form 8-K filed September 13, 2010
|
|
|
|
|
|
|
|
|
|
(b)
|
|
Agreement and Plan of Merger, dated as of November 12, 2014, by and among Churchill Downs Incorporated, Ocean Acquisition Corp., Big Fish Games, Inc., and the security holders’ agent party thereto
|
|
Exhibit 2.1 to Current Report on Form 8-K filed November 13, 2014
|
|
|
|
|
|
|
|
|
|
(c)
|
|
Shareholder Agreement, dated as of November 12, 2014, by and between Churchill Downs Incorporated and Paul J. Thelen
|
|
Exhibit 2.2 to Current Report on Form 8-K filed November 13, 2014
|
|
|
|
|
|
|
|
|
3
|
(a)
|
|
Amended and Restated Articles of Incorporation of Churchill Downs Incorporated, as amended July 3, 2012
|
|
Exhibit 3.1 to Current Report on Form 8-K filed July 10, 2012
|
|
|
|
|
|
|
|
|
|
(b)
|
|
Amended and Restated Bylaws of Churchill Downs Incorporated, as amended July 3, 2012
|
|
Exhibit 3.1 to Current Report on Form 8-K filed July 10, 2012
|
|
|
|
|
|
|
|
|
4
|
(a)
|
|
Rights Agreement, dated as of March 19, 2008 by and between Churchill Downs Incorporated and National City Bank
|
|
Exhibit 4.1 to Current Report on Form 8-K filed March 17, 2008
|
|
|
|
|
|
|
|
|
|
(b)
|
|
Second Amended and Restated Credit Agreement dated December 22, 2009, among Churchill Downs Incorporated, the guarantors party thereto, the Lenders party thereto and JPMorgan Chase Bank, N.A., as agent and collateral agent, with PNC Bank, National Association, as Syndication Agent, and Fifth Third Bank, U.S. Bank, National Association and Wells Fargo Bank, National Association, as Documentation Agents
|
|
Exhibit 10.1 to Current Report on Form 8-K filed December 29, 2009
|
|
|
|
|
|
|
|
|
|
(c)
|
|
Amendment No. 1 to the Second Amended and Restated Credit Agreement, dated November 1, 2010 among Churchill Downs Incorporated, the guarantors party thereto, the Lenders party thereto and JPMorgan Chase Bank, N.A., as agent and collateral agent, with PNC Bank, National Association, as Syndication Agent, and Fifth Third Bank, U.S. Bank, National Association and Wells Fargo Bank, National Association, Documentation Agents
|
|
Exhibit 10.1 to Current Report on Form 8-K filed November 1, 2010
|
|
|
|
|
|
|
|
|
|
(d)
|
|
Third Amendment and Restated Credit Agreement, dated May 17, 2013 among Churchill Downs Incorporated, the guarantors party thereto, the Lenders party thereto and JP Morgan Chase Bank, N.A., as agent and collateral agent, with PNC Bank, National Association, as Syndication Agent, and Fifth Third Bank, U.S. Bank, National Association and Wells Fargo Bank, National Association, Documentation Agents
|
|
Exhibit 10(a) to Quarterly Report on Form 10-Q for the fiscal quarter ended June 30, 2013.
|
|
|
|
|
|
|
|
|
|
(e)
|
|
Amendment and Restatement Agreement dated December 1, 2014 with Fourth Amended and Restated Credit Agreement
|
|
Exhibit 4(e) to Annual Report on Form 10-K for the fiscal year ended December 31, 2014
|
|
|
|
|
|
|
|
|
|
(f)
|
|
First Supplemental Indenture dated as of December 15, 2015, among Churchill Downs Incorporated, the Guarantors party hereto, U.S. Bank National Association, as trustee.
|
|
Exhibit 4.1 Current Report on Form 8-K filed December 15, 2015
|
|
|
|
|
|
|
|
|
|
(g)
|
|
Registration Rights Agreement dated as of December 15, 2015 by and among Churchill Downs Incorporated, The Guarantors party hereto and the representatives of the initial purchasers.
|
|
Exhibit 4.2 Current Report on Form 8-K filed December 15, 2015
|
|
|
|
|
|
|
|
|
10
|
(a)
|
|
Churchill Downs Incorporated Amended and Restated Supplemental Benefit Plan dated December 1, 1998*
|
|
Exhibit 10(a) to Annual Report on Form 10-K for the fiscal year ended December 31, 1998
|
|
|
|
|
|
|
|
|
|
(b)
|
|
Churchill Downs Incorporated 2003 Stock Option Plan*
|
|
Exhibit 4(e) to the Registration Statement on Form S-8 dated June 20, 2003 (No. 333-106310)
|
|
|
|
|
|
|
|
|
Numbers
|
|
Description
|
|
By Reference To
|
|
|
|
(c)
|
|
Fourth Amended and Restated Churchill Downs Incorporated 1997 Stock Option Plan*
|
|
Exhibit 10(a) to Quarterly Report on Form 10-Q for the fiscal quarter ended June 30, 2002
|
|
|
|
|
|
|
|
|
|
(d)
|
|
Amended and Restated Lease Agreement dated January 31, 1996
|
|
Exhibit 10(i) to Annual Report on Form 10-K for the fiscal year ended December 31, 1995
|
|
|
|
|
|
|
|
|
|
(e)
|
|
Churchill Downs Incorporated Amended and Restated Deferred Compensation Plan for Employees and Directors*
|
|
Exhibit 10(a) to Quarterly Report on Form 10-Q for the fiscal quarter ended March 31, 2001
|
|
|
|
|
|
|
|
|
|
(f)
|
|
Form of Shareholder’s Agreement, dated September 8, 2000 among Churchill Downs Incorporated and Duchossois Industries, Inc.
|
|
Annex C of the Proxy Statement for a Special Meeting of Shareholders of Churchill Downs Incorporated held September 8, 2000
|
|
|
|
|
|
|
|
|
|
(g)
|
|
Lease Agreement between the City of Louisville, Kentucky and Churchill Downs Incorporated dated January 1, 2003
|
|
Exhibit 2.1 to Current Report on Form 8-K filed January 6, 2003
|
|
|
|
|
|
|
|
|
|
(h)
|
|
Form of Restricted Stock Agreement*
|
|
Exhibit 10.1 to Current Report on Form 8-K filed November 30, 2004
|
|
|
|
|
|
|
|
|
|
(i)
|
|
Stock Redemption Agreement dated as of October 19, 2004, between Churchill Downs Incorporated and Brad M. Kelley
|
|
Exhibit 10.2 to Current Report on Form 8-K filed October 25, 2004
|
|
|
|
|
|
|
|
|
|
(j)
|
|
Churchill Downs Incorporated Amended and Restated Convertible Promissory Note dated March 7, 2005
|
|
Exhibit 10.1 to Current Report on Form 8-K filed March 11, 2005
|
|
|
|
|
|
|
|
|
|
(k)
|
|
2005 Churchill Downs Incorporated Deferred Compensation Plan, as amended*
|
|
Exhibit 10.1 to Current Report on Form 8-K filed June 21, 2005
|
|
|
|
|
|
|
|
|
|
(l)
|
|
Reinvestment Agreement dated as of September 23, 2005, among Bay Meadows Land Company, LLC, Stockbridge HP Holdings Company, LLC, Stockbridge Real Estate Fund II-A, LP, Stockbridge Real Estate Fund II-B, LP, Stockbridge Real Estate Fund II-T, LP, Stockbridge Hollywood Park Co-Investors, LP and Churchill Downs Investment Company
|
|
Exhibit 10.3 to Current Report on Form 8-K filed September 29, 2005
|
|
|
|
|
|
|
|
|
|
(m)
|
|
2006 Amendment to 2005 Churchill Downs Incorporated Deferred Compensation Plan*
|
|
Exhibit 10.1 to Current Report on Form 8-K filed June 8, 2006
|
|
|
|
|
|
|
|
|
|
(n)
|
|
Churchill Downs Incorporated 2007 Omnibus Stock Incentive Plan*
|
|
Exhibit A to Schedule 14A filed April 30, 2007
|
|
|
|
|
|
|
|
|
|
(o)
|
|
Amendment to Churchill Downs Incorporated 2005 Deferred Compensation Plan Adopted June 28, 2007*
|
|
Exhibit 10(b) to Quarterly Report on Form 10-Q for the fiscal quarter ended June 30, 2007
|
|
|
|
|
|
|
|
|
|
(p)
|
|
Amended and Restated Terms and Conditions of Performance Stock Awards Issued Pursuant to the Churchill Downs Incorporated 2007 Omnibus Stock Incentive Plan
|
|
Exhibit 10.1 to Current Report on Form 8-K filed December 19, 2008
|
|
|
|
|
|
|
|
|
|
(q)
|
|
First Amendment to the Churchill Downs Incorporated Amended and Restated Incentive Compensation Plan (1997), effective November 14, 2008*
|
|
Exhibit 10 (vv) to Annual Report on Form 10-K for the fiscal year ended December 31, 2008
|
|
|
|
|
|
|
|
|
|
(r)
|
|
2005 Churchill Downs Incorporated Deferred Compensation Plan (As Amended as of December 1, 2008)*
|
|
Exhibit 10 (ww) to Annual Report on Form 10-K for the fiscal year ended December 31, 2008
|
|
|
|
|
|
|
|
|
|
(s)
|
|
Churchill Downs Incorporated Executive Severance Policy (Amended Effective as of November 12, 2008)*
|
|
Exhibit 10 (xx) to Annual Report on Form 10-K for the fiscal year ended December 31, 2008
|
|
|
|
|
|
|
|
|
|
(t)
|
|
Agreement and Sale of Purchase, dated as of November 30, 2009, between The Duchossois Group, Inc. and Arlington Park Racecourse, LLC
|
|
Exhibit 10.1 to Current Report on Form 8-K filed December 4, 2009
|
|
|
|
|
|
|
|
|
Numbers
|
|
Description
|
|
By Reference To
|
|
|
|
(u)
|
|
Promissory Note, dated as of December 3, 2009, made by Arlington Park Racecourse, LLC to The Duchossois Group, Inc.
|
|
Exhibit 10.2 to Current Report on Form 8-K filed December 4, 2009
|
|
|
|
|
|
|
|
|
|
(v)
|
|
Dissolution Agreement for TrackNet Media Group, LLC by and between Churchill Downs Incorporated and MI Developments, Inc, entered May 14, 2010
|
|
Exhibit 99.1 to Current Report on Form 8-K dated May 19, 2010
|
|
|
|
|
|
|
|
|
|
(w)
|
|
Amended and Restated Employment Agreement dated as of September 27, 2010, by and between Churchill Downs Incorporated and Robert L. Evans
|
|
Exhibit 10(a) to Quarterly Report on Form 10-Q for the fiscal quarter ended September 30, 2010
|
|
|
|
|
|
|
|
|
|
(x)
|
|
Form of Churchill Downs Incorporated Restricted Stock Agreement*
|
|
Exhibit 10(ll) to Annual Report on Form 10-K for the fiscal year ended December 31, 2011
|
|
|
|
|
|
|
|
|
|
(y)
|
|
Limited Liability Company Agreement of Miami Valley Gaming & Racing, LLC, dated as of March 1, 2012, among Miami Valley Gaming & Racing, LLC, Churchill Downs Incorporated, MVGR, LLC (a wholly-owned subsidiary of Churchill Downs Incorporated), Delaware North Companies Gaming & Entertainment, Inc. and DNC Ohio Gaming, Inc. (a wholly-owned subsidiary of Delaware North Companies Gaming & Entertainment, Inc.)
|
|
Exhibit 10.1 to Current Report on Form 8-K filed March 5, 2012
|
|
|
|
|
|
|
|
|
|
(z)
|
|
Asset Purchase Agreement, dated as of March 1, 2012, between Miami Valley Gaming & Racing LLC; Lebanon Trotting Club, Inc.; Miami Valley Trotting, Inc.; Keith Nixon Jr. and John Carlo
|
|
Exhibit 10.2 to Current Report on Form 8-K filed March 5, 2012
|
|
|
|
|
|
|
|
|
|
(aa)
|
|
Indenture dated as of December 16, 2013 by and among Churchill Downs Incorporated, the Guarantors, and US Bank National Association
|
|
Exhibit (4.1) to Current Report on Form 8-K dated December 16, 2013.
|
|
|
|
|
|
|
|
|
|
(bb)
|
|
Registration Rights Agreement dated December 16, 2013 by and among Churchill Downs Incorporated, the Guarantors and the representatives of the initial purchasers
|
|
Exhibit (4.2) to Current Report on Form 8-K dated December 16, 2013.
|
|
|
|
|
|
|
|
|
|
(cc)
|
|
Churchill Downs Incorporated Executive Annual Incentive Plan
|
|
Exhibit A of the Proxy Statement for a Meeting of Shareholders of Churchill Downs Incorporated held June 14, 2012.
|
|
|
|
|
|
|
|
|
|
(dd)
|
|
Amendment to the Churchill Downs Incorporated 2007 Omnibus Stock Incentive Plan
|
|
Exhibit B of the Proxy Statement for a Meeting of Shareholders of Churchill Downs Incorporated held June 14, 2012.
|
|
|
|
|
|
|
|
|
|
(ee)
|
|
Form of Executive Change in Control, Severance and Indemnity Agreement dated as of August 27, 2014 executed between Churchill Downs Incorporated and Robert L. Evans, William C. Carstanjen, William E. Mudd, and Alan K. Tse*
|
|
Exhibit 10.1 to Current Report on Form 8-K filed August 28, 2014
|
|
|
|
|
|
|
|
|
|
(ff)
|
|
Form of Executive Change in Control, Severance and Indemnity Agreement dated as of February 9, 2015 executed between Churchill Downs Incorporated and Robert L. Evans, William C. Carstanjen, William E. Mudd, and Alan K. Tse*
|
|
Exhibit 10.1 to Current Report on Form 8-K filed February 12, 2015
|
|
|
|
|
|
|
|
|
|
(gg)
|
|
Form of Executive Change in Control, Severance and Indemnity Agreement dated as of October 12, 2015 executed between Churchill Downs Incorporated and Marcia A. Dall*
|
|
Exhibit 10.1 to Current Report on Form 8-K filed February 12, 2015
|
|
|
|
|
|
|
|
|
|
(hh)
|
|
First Amendment to the Executive Change in Control, Severance and Indemnity Agreement By and Between Churchill Downs Incorporated and Robert L. Evans*
|
|
Exhibit 10.1 to Current Report on Form 8-K filed July 14, 2015
|
|
|
|
|
|
|
|
|
|
(ii)
|
|
Form of Churchill Downs Incorporated Restricted Stock Unit Agreement
|
|
Exhibit 10.1A to Current Report on Form 8-K filed September 28, 2015
|
|
|
|
|
|
|
|
|
|
(jj)
|
|
First Amendment to Shareholder Agreement, dated as of October 23, 2015, by and between Churchill Downs Incorporated and Paul J. Thelen
|
|
Exhibit 10.1B to Current Report on Form 8-K filed September 28, 2015
|
|
|
|
|
|
|
|
|
Numbers
|
|
Description
|
|
By Reference To
|
|
|
|
(kk)
|
|
Stock Repurchase Agreement, dated November 19, 2015, between Churchill Downs Incorporated and the Duchossois Group, Inc.
|
|
Exhibit 10.1 to Current Report on Form 8-K filed November 5, 2015
|
|
|
|
|
|
|
|
|
|
(ll)
|
|
First Amendment to Shareholder’s Agreement, dated November 19, 2015 between Churchill Downs Incorporated and The Duchossois Group, Inc.
|
|
Stock Repurchase Agreement, dated November 19, 2015, between Churchill Downs Incorporated and the Duchossois Group, Inc.
|
|
|
|
|
|
|
|
|
|
(mm)
|
|
First Amendment to Shareholder’s Agreement, dated November 19, 2015 between Churchill Downs Incorporated and The Duchossois Group, Inc.
|
|
Exhibit 10.2 to Current Report on Form 8-K filed November 19, 2015
|
|
|
|
|
|
|
|
|
14
|
|
|
Churchill Downs Incorporated Code of Ethics as of December 31, 2003
|
|
Exhibit 14 to Annual Report on Form 10-K for the fiscal year ended December 31, 2003
|
|
|
|
|
|
|
|
|
21
|
|
|
Subsidiaries of the Registrant
|
|
Exhibit 21 to Annual Report on Form 10-K for the fiscal year ended December 31, 2014
|
|
|
|
|
|
|
|
|
23
|
|
|
Consent of PricewaterhouseCoopers LLP, Independent Registered Public Accounting Firm
|
|
Exhibit 23 to Annual Report on Form 10-K for the fiscal year ended December 31, 2014
|
|
|
|
|
|
|
|
|
31
|
(a)
|
|
Certification of Chief Executive Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
|
|
Exhibit 31(a) to Annual Report on Form 10-K for the fiscal year ended December 31, 2014
|
|
|
|
|
|
|
|
|
|
(b)
|
|
Certification of Principal Financial Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
|
|
Exhibit 31(b) to Annual Report on Form 10-K for the fiscal year ended December 31, 2014
|
|
|
|
|
|
|
|
|
32
|
|
|
Certification of Chief Executive Officer and Principal Financial Officer Pursuant to 18 U.S.C. Section 1350, As Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (furnished pursuant to Rule 13a-14(b))
|
|
Exhibit 32 to Annual Report on Form 10-K for the fiscal year ended December 31, 2014
|
|
|
|
|
|
|
|
|
101
|
INS
|
|
XBRL Instance Document
|
|
|
|
|
|
|
|
|
|
|
101
|
SCH
|
|
XBRL Taxonomy Extension Schema Document
|
|
|
|
|
|
|
|
|
|
|
101
|
CAL
|
|
XBRL Taxonomy Extension Calculation Linkbase Document
|
|
|
|
|
|
|
|
|
|
|
101
|
DEF
|
|
XBRL Taxonomy Extension Definition Linkbase Document
|
|
|
|
|
|
|
|
|
|
|
101
|
LAB
|
|
XBRL Taxonomy Extension Label Linkbase Document
|
|
|
|
|
|
|
|
|
|
|
101
|
PRE
|
|
XBRL Taxonomy Extension Presentation Linkbase Document
|
|
|
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|