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
|
|
|
|
|
Emerging growth 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
|
|
•
|
Negative economic conditions and the persistence of elevated levels of unemployment can impact consumers’ disposable incomes and, therefore, impact the demand for entertainment and leisure activities.
|
|
•
|
Declines in the residential real estate market, increases in individual tax rates and other factors that we cannot accurately predict may reduce the disposable income of our customers.
|
|
•
|
Decreases in consumer discretionary spending could affect us even if such decreases occur in other markets. For example, reduced wagering levels and profitability at racetracks from which we carry racing content could cause certain racetracks to cancel races or cease operations and therefore reduce the content we could provide to our customers.
|
|
•
|
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 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.
|
|
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 VSI and Fair Grounds Race Course in New Orleans, LA
|
|
•
|
Churchill Downs Racetrack in Louisville, KY
|
|
•
|
Arlington - We lease ten OTBs in Illinois.
|
|
•
|
Fair Grounds - We lease ten OTBs in Louisiana.
|
|
•
|
Harlow's Casino in Greenville, MS - We lease the land on which the casino is located.
|
|
•
|
TwinSpires.com and Bloodstock Research Information Services in Lexington, KY
|
|
•
|
United Tote in Louisville, KY; San Diego, CA and Portland, OR
|
|
•
|
Corporate and TwinSpires 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
|
|
|
|
2017
|
|
2016
|
||||||||||||
|
Quarter Ended
|
|
High
|
|
Low
|
|
High
|
|
Low
|
||||||||
|
First Quarter
|
|
$
|
160.00
|
|
|
$
|
141.00
|
|
|
$
|
148.18
|
|
|
$
|
121.56
|
|
|
Second Quarter
|
|
$
|
186.05
|
|
|
$
|
154.60
|
|
|
$
|
149.05
|
|
|
$
|
118.76
|
|
|
Third Quarter
|
|
$
|
208.55
|
|
|
$
|
178.85
|
|
|
$
|
151.48
|
|
|
$
|
121.75
|
|
|
Fourth Quarter
|
|
$
|
239.50
|
|
|
$
|
204.25
|
|
|
$
|
157.15
|
|
|
$
|
131.70
|
|
|
Period
|
|
Total Number of Shares Purchased
|
|
Average Price Paid Per Share
|
|
Total Number of Shares Purchased as Part of Publicly Announced Plans or Programs
|
|
Approximate Dollar Value of Shares That May Yet Be Purchased under the Plans or Programs
(in millions)
(1)
|
|
||||||
|
10/1/17-10/31/2017
|
|
978
|
|
|
$
|
208.30
|
|
|
—
|
|
|
$
|
78.3
|
|
|
|
11/1/17-11/30/2017
|
|
48
|
|
|
$
|
213.45
|
|
|
—
|
|
|
78.3
|
|
|
|
|
12/1/17-12/31/2017
|
|
41,246
|
|
|
$
|
232.70
|
|
|
—
|
|
|
78.3
|
|
|
|
|
Total
|
|
42,272
|
|
|
$
|
232.11
|
|
|
—
|
|
|
|
|
|
|
|
(1)
|
On April 25, 2017, the Board of Directors of the Company approved a new common stock repurchase program of up to $250.0 million. The repurchase program has no time limit and may be suspended or discontinued at any time.
|
|
|
12/31/2012
|
|
12/31/2013
|
|
12/31/2014
|
|
12/31/2015
|
|
12/31/2016
|
|
12/31/2017
|
||||||||||||
|
Churchill Downs Inc.
|
$
|
100.00
|
|
|
$
|
136.26
|
|
|
$
|
146.35
|
|
|
$
|
219.00
|
|
|
$
|
234.87
|
|
|
$
|
365.63
|
|
|
Russell 2000 Index
|
$
|
100.00
|
|
|
$
|
138.82
|
|
|
$
|
145.62
|
|
|
$
|
139.19
|
|
|
$
|
168.85
|
|
|
$
|
193.58
|
|
|
S&P 500 Index
|
$
|
100.00
|
|
|
$
|
132.39
|
|
|
$
|
150.51
|
|
|
$
|
152.59
|
|
|
$
|
170.84
|
|
|
$
|
208.14
|
|
|
ITEM 6.
|
SELECTED FINANCIAL DATA
|
|
|
Years Ended December 31,
|
||||||||||||||||||
|
(In millions, except per common share data)
|
2017
(a)(b)
|
|
2016
(b)(c)
|
|
2015
(b)
|
|
2014
(b)
|
|
2013
(d)
|
||||||||||
|
Operations:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Net revenue
|
$
|
882.6
|
|
|
$
|
822.4
|
|
|
$
|
798.6
|
|
|
$
|
798.3
|
|
|
$
|
779.0
|
|
|
Operating income
|
$
|
145.7
|
|
|
$
|
172.5
|
|
|
$
|
126.3
|
|
|
$
|
103.4
|
|
|
$
|
90.1
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Income from continuing operations, net of tax
|
$
|
122.4
|
|
|
$
|
96.7
|
|
|
$
|
70.8
|
|
|
$
|
56.9
|
|
|
$
|
55.0
|
|
|
Income (loss) from discontinued operations, net of tax
|
18.1
|
|
|
11.4
|
|
|
(5.6
|
)
|
|
(10.5
|
)
|
|
(0.1
|
)
|
|||||
|
Net income
|
$
|
140.5
|
|
|
$
|
108.1
|
|
|
$
|
65.2
|
|
|
$
|
46.4
|
|
|
$
|
54.9
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Net income from continuing operations per common share:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Basic
|
$
|
7.76
|
|
|
$
|
5.83
|
|
|
$
|
4.08
|
|
|
$
|
3.28
|
|
|
$
|
3.13
|
|
|
Diluted
|
$
|
7.64
|
|
|
$
|
5.74
|
|
|
$
|
4.03
|
|
|
$
|
3.24
|
|
|
$
|
3.07
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Balance sheet data at period end:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Total assets
|
$
|
2,359.4
|
|
|
$
|
2,254.4
|
|
|
$
|
2,277.4
|
|
|
$
|
2,356.3
|
|
|
$
|
1,352.3
|
|
|
Total debt
|
1,129.2
|
|
|
921.7
|
|
|
781.8
|
|
|
764.1
|
|
|
369.2
|
|
|||||
|
Total liabilities
|
1,719.1
|
|
|
1,569.4
|
|
|
1,660.2
|
|
|
1,656.3
|
|
|
647.5
|
|
|||||
|
Shareholders’ equity
|
640.3
|
|
|
685.0
|
|
|
617.2
|
|
|
700.0
|
|
|
704.8
|
|
|||||
|
Shareholders’ equity per common share
|
$
|
41.55
|
|
|
$
|
41.56
|
|
|
$
|
37.18
|
|
|
$
|
40.06
|
|
|
$
|
39.27
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Other Data:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Cash flows from operating activities
|
$
|
218.2
|
|
|
$
|
226.8
|
|
|
$
|
264.5
|
|
|
$
|
141.6
|
|
|
$
|
144.9
|
|
|
Capital maintenance expenditures
|
33.3
|
|
|
30.9
|
|
|
31.1
|
|
|
22.7
|
|
|
16.9
|
|
|||||
|
Capital project expenditures
|
83.6
|
|
|
23.8
|
|
|
12.4
|
|
|
31.8
|
|
|
31.8
|
|
|||||
|
Dividends declared per common share
|
$
|
1.52
|
|
|
$
|
1.32
|
|
|
$
|
1.15
|
|
|
$
|
1.00
|
|
|
$
|
0.87
|
|
|
Common stock repurchases
|
$
|
179.5
|
|
|
$
|
27.6
|
|
|
$
|
138.1
|
|
|
$
|
61.6
|
|
|
$
|
—
|
|
|
(a)
|
2017 includes a $21.7 million impairment of tangible and intangible assets and a $20.7 million loss on extinguishment of debt. 2017 also includes a $57.7 million income tax benefit resulting primarily from the re-measurement of our net deferred tax liabilities as a result of the Tax Act.
|
|
(b)
|
Due to the Big Fish Transaction, Big Fish Games is accounted for as discontinued operations from the date of acquisition on December 16, 2014 through December 31, 2017.
|
|
(c)
|
2016 includes a $23.7 million gain on Calder land sale.
|
|
(d)
|
The results from Oxford are included from the date of acquisition on July 17, 2013 through December 31, 2013.
|
|
ITEM 7.
|
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
|
|
•
|
Transaction expense, net which includes:
|
|
◦
|
Acquisition and disposition related charges, including fair value adjustments related to earnouts and deferred payments; and
|
|
◦
|
Other transaction expense, including legal, accounting and other deal-related expense;
|
|
•
|
Stock-based compensation expense;
|
|
•
|
Asset impairments;
|
|
•
|
Gain on Calder land sale;
|
|
•
|
Calder exit costs;
|
|
•
|
Loss on extinguishment of debt; and
|
|
•
|
Other charges, recoveries and expenses
|
|
•
|
We delivered growth in revenue and record net income, diluted EPS, and Adjusted EBITDA.
|
|
◦
|
Net revenue grew
7.3%
to
$882.6 million
;
|
|
◦
|
Net income grew
30.0%
to
$140.5 million
;
|
|
◦
|
Diluted net income per share grew
36.6%
to
$8.77
; and
|
|
◦
|
Adjusted EBITDA grew
9.6%
to
$366.5 million
.
|
|
•
|
Our Kentucky Derby and Oaks week set all time-records for attendance and all sources handle. We announced two capital projects during 2017 reflecting our commitment to grow this iconic event, to expand the Derby capacity and pricing, and to enhance customer experiences.
|
|
•
|
Our wholly-owned Casino properties delivered strong organic growth from successful marketing and promotional activities. Our Casino equity investments also had strong performance. On January 3, 2017, we acquired an effective 62.5% equity interest in the casino and racetrack at Ocean Downs in Maryland.
|
|
•
|
Our TwinSpires.com handle grew to $1.3 billion, up 16.9% compared to 2016 as we outpaced the industry growth by 15.3 percentage points. Our TwinSpires.com handle represented 11.8% of all pari-mutuel industry handle in 2017, up 1.6 percentage points from 2016.
|
|
•
|
On November 29, 2017, the Company entered into the Stock Purchase Agreement to sell its mobile gaming subsidiary, Big Fish Games to Aristocrat Technologies, Inc. (the “Purchaser”). On January 9, 2018, the Company completed the Big Fish Transaction and the Purchaser paid the Company an aggregate consideration of $990.0 million in cash.
|
|
•
|
We redeemed our $600.0 million 5.375% Senior Notes due in 2021 and issued $500.0 million 4.75% Senior Notes due in 2028 in December 2017. In addition, we re-financed our 2014 Senior Secured Credit Agreement (the "2014 Credit Agreement") into a new $700.0 million revolving credit facility (the "Revolver") and a $400.0 million Senior Secured Term Loan B due 2024 (the "Term Loan B") (collectively, the "2017 Credit Agreement") in December 2017.
|
|
•
|
We maintained our focus on cost reductions across all properties and continued to be disciplined in our maintenance and project capital expenditures.
|
|
|
Years Ended December 31,
|
|
'17 vs. '16 Change
|
|
'16 vs. '15 Change
|
||||||||||||||
|
(in millions)
|
2017
|
|
2016
|
|
2015
|
|
|
||||||||||||
|
Net revenue
|
$
|
882.6
|
|
|
$
|
822.4
|
|
|
$
|
798.6
|
|
|
$
|
60.2
|
|
|
$
|
23.8
|
|
|
Operating income
|
145.7
|
|
|
172.5
|
|
|
126.3
|
|
|
(26.8
|
)
|
|
46.2
|
|
|||||
|
Operating income margin
|
16.5%
|
|
21.0%
|
|
15.8%
|
|
|
|
|
|
|
||||||||
|
Net income
|
140.5
|
|
|
108.1
|
|
|
65.2
|
|
|
32.4
|
|
|
42.9
|
|
|||||
|
Adjusted EBITDA
|
366.5
|
|
|
334.5
|
|
|
302.5
|
|
|
32.0
|
|
|
32.0
|
|
|||||
|
•
|
Our net revenue increased $60.2 million driven by a $34.0 million increase from TwinSpires due to a 34.8% increase in active players and 16.9% increase in handle, a $17.7 million increase from Casino due to successful marketing and promotional activities, a $6.2 million increase in Racing primarily due to a strong Kentucky Derby and Oaks week performance, and a $2.3 million increase from Other Investments.
|
|
•
|
Our operating income decreased $26.8 million driven by a $23.7 million gain on Calder land sale in 2016 that did not recur in 2017, a $21.7 million impairment of our i-Gaming and intangible assets associated with TwinSpires and Arlington recorded in the fourth quarter of 2017, a $3.8 million increase in other expenses primarily due to the elimination of our Bluff contingent liability in 2016 that did not recur in 2017, a $3.7 million increase in selling, general and administrative expense, and a $0.2 million increase from other sources. Partially offsetting these decreases were an $11.7 million increase from our Casino segment performance, a $10.5 million increase at TwinSpires driven by an increase in active players and handle growth, a $1.7 million decrease in our Calder exit costs, a $1.4 million increase from Racing and a $1.0 million increase from Other Investments.
|
|
•
|
Our net income increased $32.4 million due to a $70.6 million decrease in our income tax provision primarily driven by a $57.7 million provisional benefit recorded in the fourth quarter of 2017 primarily for the re-measurement of our net deferred tax liabilities associated with the Tax Act signed into law on December 22, 2017, which reduced the maximum federal corporate income tax rate from 35% to 21% effective January 1, 2018, an $8.1 million increase in equity in income of unconsolidated investments due to our acquisition of an effective 62.5% interest in Ocean Downs, a $6.7 million increase in income from discontinued operations, net of tax related to Big Fish Games, and a $0.1 million increase from other sources. Partially offsetting these increases were a $26.8 million decrease in operating income, a $20.7 million loss on extinguishment of debt in 2017, and a $5.6 million increase in interest expense associated with higher outstanding debt balances.
|
|
•
|
Our Adjusted EBITDA increased $32.0 million driven by a $20.2 million increase in Casino due to our unconsolidated investments and organic growth at certain properties, an $8.2 million increase from TwinSpires due to an increase in active players and increase in handle, a $4.8 million increase from Racing driven by a strong Kentucky Derby and Oaks week performance, and a $1.0 million increase from Other Investments. Partially offsetting these increases were a $1.9 million decrease from Big Fish Games primarily due to an increase in personnel and related benefits expense and a $0.3 million decrease from Corporate.
|
|
•
|
Our net revenue increased $23.8 million driven primarily by a $20.5 million increase from TwinSpires due to a 13.7% increase in handle, a $3.1 million increase in Racing due to a strong Kentucky Derby and Oaks week performance and a $0.2 million net increase in other sources of revenue.
|
|
•
|
Our operating income increased $46.2 million driven by a $23.7 million gain on sale of Calder excess land, an $11.4 million decrease in Calder exit costs, a $9.2 million increase from TwinSpires primarily from handle growth, a $5.3 million increase in Racing due to a strong Kentucky Derby and Oaks week, and a $2.3 million benefit associated with the elimination of our Bluff contingent liability in 2016. Partially offsetting these improvements was a $3.8 million increase in selling, general and administrative expense, a $1.7 million increase in Corporate expenses, and a $0.2 million decrease from other sources.
|
|
•
|
Our net income increased $42.9 million driven by a $46.2 million increase in operating income, a $17.0 million increase in income from discontinued operations, net of tax related to Big Fish Games, a $6.2 million increase in income from
|
|
•
|
Our Adjusted EBITDA increased $32.0 million driven by a $10.9 million increase in Casino as a result of our MVG and SCH investments, as well as organic growth and operational efficiencies within certain owned properties, a $10.7 million increase from Big Fish Games driven by the growth in our casual and mid-core free-to-play games, a $7.9 million increase from Racing primarily associated with Churchill Downs, and a $6.7 million increase from TwinSpires as a result of handle growth. Partially offsetting these increases were a $4.0 million increase in Corporate expenses driven primarily by a non-recurring 2015 benefit associated with our deferred compensation program and a $0.2 million decline from our Other Investments.
|
|
|
Years Ended December 31,
|
|
'17 vs. '16 Change
|
|
'16 vs. '15 Change
|
||||||||||||||
|
(in millions)
|
2017
|
|
2016
|
|
2015
|
|
|
||||||||||||
|
Racing:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Churchill Downs
|
$
|
172.7
|
|
|
$
|
165.2
|
|
|
$
|
158.9
|
|
|
$
|
7.5
|
|
|
$
|
6.3
|
|
|
Arlington
|
63.5
|
|
|
60.8
|
|
|
59.5
|
|
|
2.7
|
|
|
1.3
|
|
|||||
|
Fair Grounds
|
37.9
|
|
|
39.5
|
|
|
41.1
|
|
|
(1.6
|
)
|
|
(1.6
|
)
|
|||||
|
Calder
|
2.5
|
|
|
2.6
|
|
|
2.7
|
|
|
(0.1
|
)
|
|
(0.1
|
)
|
|||||
|
Total Racing
|
276.6
|
|
|
268.1
|
|
|
262.2
|
|
|
8.5
|
|
|
5.9
|
|
|||||
|
Casino:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Oxford Casino
|
90.8
|
|
|
84.6
|
|
|
80.4
|
|
|
6.2
|
|
|
4.2
|
|
|||||
|
Calder Casino
|
85.4
|
|
|
79.1
|
|
|
77.4
|
|
|
6.3
|
|
|
1.7
|
|
|||||
|
Harlow's Casino
|
50.0
|
|
|
48.4
|
|
|
49.0
|
|
|
1.6
|
|
|
(0.6
|
)
|
|||||
|
Riverwalk Casino
|
48.2
|
|
|
46.1
|
|
|
49.8
|
|
|
2.1
|
|
|
(3.7
|
)
|
|||||
|
Fair Grounds Slots
|
36.5
|
|
|
36.9
|
|
|
39.0
|
|
|
(0.4
|
)
|
|
(2.1
|
)
|
|||||
|
VSI
|
38.3
|
|
|
36.9
|
|
|
36.9
|
|
|
1.4
|
|
|
—
|
|
|||||
|
Saratoga
|
1.3
|
|
|
0.8
|
|
|
0.4
|
|
|
0.5
|
|
|
0.4
|
|
|||||
|
Total Casino
|
350.5
|
|
|
332.8
|
|
|
332.9
|
|
|
17.7
|
|
|
(0.1
|
)
|
|||||
|
TwinSpires
|
256.7
|
|
|
222.9
|
|
|
202.2
|
|
|
33.8
|
|
|
20.7
|
|
|||||
|
Other Investments
|
23.7
|
|
|
20.8
|
|
|
20.1
|
|
|
2.9
|
|
|
0.7
|
|
|||||
|
Corporate
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Eliminations
|
(24.9
|
)
|
|
(22.2
|
)
|
|
(18.8
|
)
|
|
(2.7
|
)
|
|
(3.4
|
)
|
|||||
|
Net Revenue
|
$
|
882.6
|
|
|
$
|
822.4
|
|
|
$
|
798.6
|
|
|
$
|
60.2
|
|
|
$
|
23.8
|
|
|
•
|
Racing revenue increased $8.5 million driven by a $7.5 million increase at Churchill Downs primarily from a successful Kentucky Derby and Oaks week performance and a $2.7 million increase at Arlington driven by an increase in handle and admissions. Partially offsetting these increases were a $1.6 million decrease in Fair Grounds revenue primarily due to the impact of a contagious equine disease outbreak which quarantined horses causing limited field sizes in the first quarter of 2017 and a $0.1 million decrease from other sources.
|
|
•
|
Casino revenue increased $17.7 million driven by a $6.3 million increase in Calder, a $6.2 million increase at Oxford, a $2.1 million increase at Riverwalk, a $1.6 million increase at Harlow's, a $1.4 million increase in VSI, and a $0.1 million increase from other sources, all of which resulted from successful marketing and promotional activities.
|
|
•
|
TwinSpires revenue increased $33.8 million primarily due to a 34.8% increase in active players and handle growth of $185.7 million, or 16.9%.
|
|
•
|
Other Investments revenue increased $2.9 million due to increased equipment sales and higher totalisator fees from new customers at United Tote.
|
|
•
|
Eliminations increased $2.7 million driven primarily by higher Churchill Downs intercompany revenue from increased wagering by TwinSpires customers on Kentucky Derby and Oaks week.
|
|
•
|
Racing revenue increased $5.9 million due to a $6.3 million increase at Churchill Downs primarily due to a successful Kentucky Derby and Oaks week and a $1.3 million increase at Arlington due to an additional 37 host days during 2016 as compared to 2015. Partially offsetting these increases was a decrease of $1.7 million primarily at Fair Grounds driven by five fewer race days.
|
|
•
|
Casino revenue decreased $0.1 million due to a $3.7 million decrease at Riverwalk resulting from a loss of market share within an overall declining market, a $2.1 million decrease at Fair Grounds Slots as it maintained market share despite a decline in the overall New Orleans gaming market associated with stronger competition from the Mississippi Gulf Coast gaming market, and a $0.6 million decrease at Harlow's due to a declining market which was negatively impacted by adverse weather conditions during 2016. Partially offsetting these decreases were a $4.2 million increase in Oxford due to successful promotional activities, favorable weather conditions and strong local economy, a $1.7 million increase at Calder Casino due to growth in the overall market as well as successful marketing and promotional activities, and a $0.4 million increase at Saratoga from a full year of management fee revenue in 2016.
|
|
•
|
TwinSpires revenue increased $20.7 million primarily due to a 23.3% increase in active players who were acquired from marketing efforts primarily during big horse racing events. Handle growth of $131.8 million, or 13.7%, outpaced the U.S. thoroughbred industry performance by 13.1 percentage points.
|
|
•
|
Other Investments revenue increased $0.7 million at United Tote due to incremental international equipment sales and higher totalisator fees from new customers.
|
|
•
|
Eliminations increased $3.4 million driven primarily by higher Churchill Downs intercompany revenue from increased wagering by TwinSpires customers on Kentucky Derby and Oaks week.
|
|
|
Years Ended December 31,
|
||||||||||
|
($ in millions)
|
2017
|
|
2016
|
|
2015
|
||||||
|
Racing
|
|
|
|
|
|
||||||
|
Churchill Downs
|
|
|
|
|
|
||||||
|
Race days
|
70
|
|
|
70
|
|
|
70
|
|
|||
|
Total handle
|
$
|
614.9
|
|
|
$
|
593.7
|
|
|
$
|
585.2
|
|
|
Net pari-mutuel revenue
|
$
|
63.1
|
|
|
$
|
61.5
|
|
|
$
|
60.9
|
|
|
Commission %
|
10.3
|
%
|
|
10.4
|
%
|
|
10.4
|
%
|
|||
|
Arlington
|
|
|
|
|
|
||||||
|
Race days
|
71
|
|
|
74
|
|
|
77
|
|
|||
|
Total handle
|
$
|
385.3
|
|
|
$
|
375.2
|
|
|
$
|
373.8
|
|
|
Net pari-mutuel revenue
|
$
|
49.9
|
|
|
$
|
48.2
|
|
|
$
|
46.0
|
|
|
Commission %
|
13.0
|
%
|
|
12.8
|
%
|
|
12.3
|
%
|
|||
|
Fair Grounds
|
|
|
|
|
|
||||||
|
Race days
|
83
|
|
|
78
|
|
|
83
|
|
|||
|
Total handle
|
$
|
274.5
|
|
|
$
|
289.5
|
|
|
$
|
296.9
|
|
|
Net pari-mutuel revenue
|
$
|
28.1
|
|
|
$
|
29.3
|
|
|
$
|
30.4
|
|
|
Commission %
|
10.2
|
%
|
|
10.1
|
%
|
|
10.2
|
%
|
|||
|
Total Racing
|
|
|
|
|
|
||||||
|
Race days
|
224
|
|
|
222
|
|
|
230
|
|
|||
|
Total handle
|
$
|
1,274.7
|
|
|
$
|
1,258.4
|
|
|
$
|
1,255.9
|
|
|
Net pari-mutuel revenue
|
$
|
141.1
|
|
|
$
|
139.0
|
|
|
$
|
137.3
|
|
|
Commission %
|
11.1
|
%
|
|
11.0
|
%
|
|
10.9
|
%
|
|||
|
TwinSpires
|
|
|
|
|
|
||||||
|
Total handle
|
$
|
1,282.6
|
|
|
$
|
1,096.9
|
|
|
$
|
965.1
|
|
|
Net pari-mutuel revenue
|
$
|
234.8
|
|
|
$
|
201.8
|
|
|
$
|
183.6
|
|
|
Commission %
|
18.3
|
%
|
|
18.4
|
%
|
|
19.0
|
%
|
|||
|
Eliminations
(2)
|
|
|
|
|
|
||||||
|
Total handle
|
$
|
(148.8
|
)
|
|
$
|
(128.4
|
)
|
|
$
|
(106.0
|
)
|
|
Net pari-mutuel revenue
|
$
|
(18.8
|
)
|
|
$
|
(16.6
|
)
|
|
$
|
(14.0
|
)
|
|
Total
|
|
|
|
|
|
||||||
|
Handle
|
$
|
2,408.5
|
|
|
$
|
2,226.9
|
|
|
$
|
2,115.0
|
|
|
Net pari-mutuel revenue
|
$
|
357.1
|
|
|
$
|
324.2
|
|
|
$
|
306.9
|
|
|
Commission %
|
14.8
|
%
|
|
14.6
|
%
|
|
14.5
|
%
|
|||
|
(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.
|
|
|
Years Ended December 31,
|
||||||||||
|
(in millions)
|
2017
|
|
2016
|
|
2015
|
||||||
|
Oxford Casino
|
|
|
|
|
|
||||||
|
Slot handle
|
$
|
828.2
|
|
|
$
|
774.0
|
|
|
$
|
722.6
|
|
|
Net slot revenue
|
68.9
|
|
|
64.9
|
|
|
62.1
|
|
|||
|
Net gaming revenue
|
86.3
|
|
|
80.4
|
|
|
76.5
|
|
|||
|
Riverwalk Casino
|
|
|
|
|
|
|
|
||||
|
Slot handle
|
$
|
616.2
|
|
|
$
|
485.6
|
|
|
$
|
522.2
|
|
|
Net slot revenue
|
41.1
|
|
|
38.7
|
|
|
42.5
|
|
|||
|
Net gaming revenue
|
46.0
|
|
|
43.7
|
|
|
47.2
|
|
|||
|
Harlow’s Casino
|
|
|
|
|
|
||||||
|
Slot handle
|
$
|
553.3
|
|
|
$
|
535.1
|
|
|
$
|
538.6
|
|
|
Net slot revenue
|
43.5
|
|
|
42.0
|
|
|
42.6
|
|
|||
|
Net gaming revenue
|
47.3
|
|
|
45.7
|
|
|
46.4
|
|
|||
|
Calder Casino
|
|
|
|
|
|
||||||
|
Slot handle
|
$
|
1,191.7
|
|
|
$
|
1,044.7
|
|
|
$
|
986.2
|
|
|
Net slot revenue
|
81.8
|
|
|
75.8
|
|
|
74.4
|
|
|||
|
Net gaming revenue
|
81.7
|
|
|
75.7
|
|
|
74.3
|
|
|||
|
Fair Grounds Slots and Video Poker
|
|
|
|
|
|
||||||
|
Slot handle
|
$
|
411.4
|
|
|
$
|
405.5
|
|
|
$
|
417.1
|
|
|
Net slot revenue
|
35.5
|
|
|
35.8
|
|
|
38.0
|
|
|||
|
Net gaming revenue
|
73.6
|
|
|
72.5
|
|
|
74.7
|
|
|||
|
|
|
|
|
|
|
||||||
|
Total net gaming revenue
|
$
|
334.9
|
|
|
$
|
318.0
|
|
|
$
|
319.1
|
|
|
|
Years Ended December 31,
|
|
'17 vs. '16 Change
|
|
'16 vs. '15 Change
|
||||||||||||||
|
(in millions)
|
2017
|
|
2016
|
|
2015
|
|
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Taxes & purses
|
$
|
197.1
|
|
|
$
|
186.7
|
|
|
$
|
184.1
|
|
|
$
|
10.4
|
|
|
$
|
2.6
|
|
|
Content expense
|
117.8
|
|
|
103.0
|
|
|
95.3
|
|
|
14.8
|
|
|
7.7
|
|
|||||
|
Salaries & benefits
|
116.8
|
|
|
112.0
|
|
|
109.9
|
|
|
4.8
|
|
|
2.1
|
|
|||||
|
Selling, general and administrative expense
|
83.1
|
|
|
79.4
|
|
|
75.6
|
|
|
3.7
|
|
|
3.8
|
|
|||||
|
Depreciation and amortization
|
56.0
|
|
|
58.4
|
|
|
58.0
|
|
|
(2.4
|
)
|
|
0.4
|
|
|||||
|
Marketing & advertising expense
|
24.8
|
|
|
23.1
|
|
|
23.0
|
|
|
1.7
|
|
|
0.1
|
|
|||||
|
Impairment of tangible and other intangible assets
|
21.7
|
|
|
—
|
|
|
—
|
|
|
21.7
|
|
|
—
|
|
|||||
|
Calder land sale
|
—
|
|
|
(23.7
|
)
|
|
—
|
|
|
23.7
|
|
|
(23.7
|
)
|
|||||
|
Calder exit costs
|
0.8
|
|
|
2.5
|
|
|
13.9
|
|
|
(1.7
|
)
|
|
(11.4
|
)
|
|||||
|
Other, net
|
1.5
|
|
|
(2.3
|
)
|
|
—
|
|
|
3.8
|
|
|
(2.3
|
)
|
|||||
|
Other operating expense
|
117.3
|
|
|
110.8
|
|
|
112.5
|
|
|
6.5
|
|
|
(1.7
|
)
|
|||||
|
Total expense
|
$
|
736.9
|
|
|
$
|
649.9
|
|
|
$
|
672.3
|
|
|
$
|
87.0
|
|
|
$
|
(22.4
|
)
|
|
Percent of revenue
|
83
|
%
|
|
79
|
%
|
|
84
|
%
|
|
|
|
|
|||||||
|
•
|
Taxes and purses increased
$10.4 million
driven by a $5.2 million increase in taxes for our casinos associated with an increase in slot handle, a $3.1 million increase in pari-mutuel taxes for TwinSpires due to the increase in handle and a $2.1 million increase from other sources.
|
|
•
|
Content expense increased
$14.8 million
driven by the 34.8% increase in active players and
16.9%
increase in handle growth at TwinSpires.
|
|
•
|
Salaries and benefits expense increased
$4.8 million
primarily driven by additional personnel cost and related benefits.
|
|
•
|
Selling, general and administrative expense increased
$3.7 million
driven primarily by a $2.7 million increase in stock-based compensation expense and $2.5 million from other sources. Partially offsetting these increases was a $1.5 million decrease associated with 2016 expense from potential federal tax penalties from untimely submission of informational returns which did not recur in 2017.
|
|
•
|
Depreciation and amortization expense decreased
$2.4 million
driven primarily by a decrease at Harlow's associated with fully amortized intangible assets.
|
|
•
|
Marketing and advertising expense increased
$1.7 million
driven by increased spend in the TwinSpires segment associated with an increase in active players and handle growth.
|
|
•
|
Impairment of tangible and intangible assets increased
$21.7 million
driven by a $13.7 million non-cash impairment charge related to certain i-Gaming assets, a $4.7 million non-cash impairment charge related to our Bluff trademark, and a $3.3 million non-cash impairment charge related to our Illinois Horseracing Equity Trust.
|
|
•
|
Gain on Calder land sale decreased
$23.7 million
from the 2016 sale of 61 acres of excess land at Calder, which represented proceeds of $25.6 million less the book value of $1.9 million.
|
|
•
|
Calder exit costs decreased
$1.7 million
driven by lower costs associated with the grandstand demolition.
|
|
•
|
Other, net increased
$3.8 million
driven by a $2.3 million benefit recognized in 2016 related to the elimination of a contingent liability established in 2012 for the acquisition of Bluff and a $1.5 million increase relating to our acquisition of BetAmerica in April 2017.
|
|
•
|
Other operating expense includes utilities, maintenance, food and beverage costs, property taxes and insurance and other operating expense. Other operating expense increased
$6.5 million
primarily driven by a $2.2 million increase
|
|
•
|
Taxes and purses increased $2.6 million due to a $1.1 million increase in casino gaming taxes as a result of casino revenue growth at Oxford, a $0.9 million increase in purses primarily associated with 37 additional host days at Arlington and a $0.6 million increase in pari-mutuel taxes primarily related to TwinSpires.
|
|
•
|
Content expense increased $7.7 million due to a $7.1 million increase in third-party pari-mutuel content fees at TwinSpires associated with an increase in handle and a $0.6 million increase in other expense.
|
|
•
|
Salaries and benefits expense increased $2.1 million primarily due to a $1.6 million increase in contract services related to Churchill Downs and a $0.5 million increase from other sources.
|
|
•
|
Selling, general and administrative expense increased $3.8 million primarily due to a $1.5 million expense within our Casino segment arising from potential tax penalties associated with the untimely submission of certain informational tax returns, a $0.8 million increase in stock-based compensation expense, a $0.6 million increase in professional fees, and an increase of $0.9 million in employee benefits for severance.
|
|
•
|
Gain on Calder land sale increased $23.7 million from the sale of 61 acres of excess land at Calder, which represents proceeds of $25.6 million less the book value $1.9 million.
|
|
•
|
Calder exit costs decreased $11.4 million due to the 2015 non-cash impairment of $12.7 million to reduce the net book value of Calder’s grandstand and ancillary facilities to zero, partially offset by an increase in ongoing grandstand demolition costs of $1.3 million during 2016 compared to 2015.
|
|
•
|
Other, net decreased $2.3 million due to a benefit recognized in 2016 related to the elimination of a contingent liability established in 2012 for the acquisition of Bluff.
|
|
•
|
Other operating expense decreased $1.7 million in 2016. Other operating expense includes utilities, maintenance, food and beverage costs, property taxes and insurance and other operating expense. The decrease in other operating expenses was driven by a $4.0 million decrease in our insurance and property primarily from the cessation of pari-mutuel racing and demolition of property at Calder and $0.1 million decrease from other sources. Partially offsetting the decrease was a $1.7 million increase in corporate deferred compensation expense and a $0.7 million increase in TwinSpires third party processing expense related to handle growth.
|
|
|
Years Ended December 31,
|
|
'17 vs. '16 Change
|
|
'16 vs. '15 Change
|
||||||||||||||
|
(in millions)
|
2017
|
|
2016
|
|
2015
|
|
|
||||||||||||
|
Racing
|
$
|
(6.1
|
)
|
|
$
|
(6.0
|
)
|
|
$
|
(6.6
|
)
|
|
$
|
(0.1
|
)
|
|
$
|
0.6
|
|
|
Casino
|
(7.5
|
)
|
|
(6.9
|
)
|
|
(8.4
|
)
|
|
(0.6
|
)
|
|
1.5
|
|
|||||
|
TwinSpires
|
(5.5
|
)
|
|
(5.4
|
)
|
|
(5.0
|
)
|
|
(0.1
|
)
|
|
(0.4
|
)
|
|||||
|
Other Investments
|
(1.5
|
)
|
|
(1.6
|
)
|
|
(0.5
|
)
|
|
0.1
|
|
|
(1.1
|
)
|
|||||
|
Corporate allocated expense
|
20.6
|
|
|
19.9
|
|
|
20.5
|
|
|
0.7
|
|
|
(0.6
|
)
|
|||||
|
Total Corporate allocated expense
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
|
Year Ended December 31,
|
|
'17 vs. '16 Change
|
|
'16 vs. '15 Change
|
||||||||||||||
|
(in millions)
|
2017
|
|
2016
|
|
2015
|
|
|
||||||||||||
|
Racing
|
$
|
84.5
|
|
|
$
|
79.7
|
|
|
$
|
71.8
|
|
|
$
|
4.8
|
|
|
$
|
7.9
|
|
|
Casino
|
146.0
|
|
|
125.8
|
|
|
114.9
|
|
|
20.2
|
|
|
10.9
|
|
|||||
|
TwinSpires
|
64.4
|
|
|
56.2
|
|
|
49.5
|
|
|
8.2
|
|
|
6.7
|
|
|||||
|
Other Investments
|
3.7
|
|
|
2.7
|
|
|
2.9
|
|
|
1.0
|
|
|
(0.2
|
)
|
|||||
|
Corporate
(a)
|
(12.4
|
)
|
|
(12.1
|
)
|
|
(8.1
|
)
|
|
(0.3
|
)
|
|
(4.0
|
)
|
|||||
|
Adjusted EBITDA from continuing operations
|
286.2
|
|
|
252.3
|
|
|
231.0
|
|
|
33.9
|
|
|
21.3
|
|
|||||
|
Big Fish Games
|
80.3
|
|
|
82.2
|
|
|
71.5
|
|
|
(1.9
|
)
|
|
10.7
|
|
|||||
|
Adjusted EBITDA
|
$
|
366.5
|
|
|
$
|
334.5
|
|
|
$
|
302.5
|
|
|
$
|
32.0
|
|
|
$
|
32.0
|
|
|
•
|
Racing Adjusted EBITDA increased
$4.8 million
due to a $4.5 million increase at Churchill Downs primarily from a successful Kentucky Derby and Oaks week performance and a $1.7 million increase at Arlington driven by increased handle and admissions. Partially offsetting these increases were a $0.7 million decrease at Fair Grounds primarily from a contagious equine disease which quarantined horses causing limited fields and remediation expenses and a $0.7 million decrease from Calder due to increased expenses.
|
|
•
|
Casino Adjusted EBITDA increased
$20.2 million
driven by a $5.1 million increase from our wholly-owned properties, including a $2.1 million increase at our Mississippi properties, a $1.9 million increase at Oxford, and a $1.3 million increase at Calder, all of which resulted from successful marketing and promotional activities, partially offset by a $0.2 million decrease from all other wholly-owned properties combined. Also contributing to the increase was a $15.1 million increase in our equity investments, which was partially attributable to the addition of Ocean Downs in January 2017.
|
|
•
|
TwinSpires Adjusted EBITDA increased
$8.2 million
driven by the 34.8% increase in active players and handle growth of 16.9%.
|
|
•
|
Other Investments increased $1.0 million driven primarily by incremental international equipment sales and higher totalisator fees from new customers of United Tote.
|
|
•
|
Big Fish Games Adjusted EBITDA decreased $1.9 million driven by an $8.0 million decrease in revenue less platform and developments fees and a $5.3 million increase in expense related to increased headcount and associated benefits and bonuses. These decreases were partially offset by an $11.4 million decrease in user acquisition spending.
|
|
•
|
Racing Adjusted EBITDA increased $7.9 million due to a $5.2 million increase at Churchill Downs in profitability from the Kentucky Derby and Oaks week driven by increased ticket sales revenue, increased media revenue and record attendance, a $1.8 million increase at Calder from reduced property taxes and insurance savings from the cessation of pari-mutuel operations, a $0.8 million increase at Arlington on higher pari-mutuel revenue associated with 37 additional host days during 2016, a $0.8 million increase at Churchill Downs from non-Kentucky Derby and Oaks week handle increases during the racing meets and a $0.6 million increase from a decrease in corporate allocated expense. Partially offsetting these improvements was a $1.3 million decrease at Fair Grounds from a decline in revenue associated with five fewer live race days in 2016 and unfavorable development of general liability insurance claims.
|
|
•
|
Casino Adjusted EBITDA increased $10.9 million driven by a $5.1 million increase at Saratoga from a full year of management fee revenue and equity income, a $3.3 million increase at MVG from higher equity income driven primarily
|
|
•
|
TwinSpires Adjusted EBITDA increased $6.7 million driven by a $7.3 million favorable impact of increased wagering, net of content costs, associated with handle growth of 13.7% and a 23.3% increase in active players, a $1.0 million increase at Velocity driven by handle growth of 7.2% and a $0.5 million increase in other TwinSpires income. These increases were partially offset by a $0.6 million increase in net taxes and purses, which included the benefit of a $1.7 million Pennsylvania tax refund in 2016, and a $1.5 million increase in marketing and advertising costs primarily associated with the addition and retention of customers acquired during Kentucky Derby and Oaks week.
|
|
•
|
Corporate Adjusted EBITDA decreased $4.0 million driven by a $1.3 million benefit in 2015 related to deferred compensation expense which did not recur in 2016, a $0.9 million increase in salary expense, a $0.9 million increase in professional expense, a $0.6 million decrease in expenses allocated to the other operating segments, and a $0.3 million increase in expenses from other sources.
|
|
•
|
Big Fish Games Adjusted EBITDA increased $10.7 million driven by a $72.5 million increase in revenue primarily from our casual and mid-core free-to-play growth, partially offset by a $36.3 million increase in platform and developer fees, a $20.2 million increase in user acquisition fees and a $5.3 million increase in other expenses.
|
|
|
Years Ended December 31,
|
|
'17 vs. '16 Change
|
|
'16 vs. '15 Change
|
||||||||||||||
|
(in millions)
|
2017
|
|
2016
|
|
2015
|
|
|
||||||||||||
|
Comprehensive income
|
$
|
140.4
|
|
|
$
|
107.5
|
|
|
$
|
64.7
|
|
|
$
|
32.9
|
|
|
$
|
42.8
|
|
|
Foreign currency translation, net of tax
|
0.1
|
|
|
(0.2
|
)
|
|
0.5
|
|
|
0.3
|
|
|
(0.7
|
)
|
|||||
|
Net change in pension benefits, net of tax
|
—
|
|
|
0.8
|
|
|
—
|
|
|
(0.8
|
)
|
|
0.8
|
|
|||||
|
Net income
|
140.5
|
|
|
108.1
|
|
|
65.2
|
|
|
32.4
|
|
|
42.9
|
|
|||||
|
Additions - continuing operations:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Depreciation and amortization
|
56.0
|
|
|
58.4
|
|
|
58.0
|
|
|
(2.4
|
)
|
|
0.4
|
|
|||||
|
Interest expense
|
49.3
|
|
|
43.7
|
|
|
28.6
|
|
|
5.6
|
|
|
15.1
|
|
|||||
|
Loss on extinguishment of debt
|
20.7
|
|
|
—
|
|
|
—
|
|
|
20.7
|
|
|
—
|
|
|||||
|
Income tax (benefit) provision
|
(19.9
|
)
|
|
50.7
|
|
|
44.6
|
|
|
(70.6
|
)
|
|
6.1
|
|
|||||
|
Additions - discontinued operations:
|
|
|
|
|
|
|
—
|
|
|
—
|
|
||||||||
|
Depreciation and amortization
|
41.1
|
|
|
50.2
|
|
|
51.7
|
|
|
(9.1
|
)
|
|
(1.5
|
)
|
|||||
|
Income tax provision
|
5.1
|
|
|
9.3
|
|
|
2.3
|
|
|
(4.2
|
)
|
|
7.0
|
|
|||||
|
EBITDA
|
292.8
|
|
|
320.4
|
|
|
250.4
|
|
|
(27.6
|
)
|
|
70.0
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Adjustments to EBITDA - continuing operations:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Selling, general and administrative:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Stock-based compensation expense
|
16.0
|
|
|
13.3
|
|
|
12.5
|
|
|
2.7
|
|
|
0.8
|
|
|||||
|
Other charges
|
1.2
|
|
|
2.5
|
|
|
—
|
|
|
(1.3
|
)
|
|
2.5
|
|
|||||
|
Other income, expense:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Interest, depreciation and amortization expense related to equity investments
|
16.7
|
|
|
10.0
|
|
|
8.5
|
|
|
6.7
|
|
|
1.5
|
|
|||||
|
Other charges and recoveries, net
|
—
|
|
|
0.5
|
|
|
(5.8
|
)
|
|
(0.5
|
)
|
|
6.3
|
|
|||||
|
Impairment of tangible and other intangible assets
|
21.7
|
|
|
—
|
|
|
—
|
|
|
21.7
|
|
|
—
|
|
|||||
|
Gain on Calder land sale
|
—
|
|
|
(23.7
|
)
|
|
—
|
|
|
23.7
|
|
|
(23.7
|
)
|
|||||
|
Calder exit costs
|
0.8
|
|
|
2.5
|
|
|
13.9
|
|
|
(1.7
|
)
|
|
(11.4
|
)
|
|||||
|
Other, net
|
1.5
|
|
|
(2.4
|
)
|
|
—
|
|
|
3.9
|
|
|
(2.4
|
)
|
|||||
|
Adjustments to EBITDA - discontinued operations:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Stock-based compensation expense
|
11.1
|
|
|
5.6
|
|
|
1.3
|
|
|
5.5
|
|
|
4.3
|
|
|||||
|
Transaction expense, net
|
4.7
|
|
|
5.8
|
|
|
21.7
|
|
|
(1.1
|
)
|
|
(15.9
|
)
|
|||||
|
Total adjustments to EBITDA
|
73.7
|
|
|
14.1
|
|
|
52.1
|
|
|
59.6
|
|
|
(38.0
|
)
|
|||||
|
Adjusted EBITDA
|
$
|
366.5
|
|
|
$
|
334.5
|
|
|
$
|
302.5
|
|
|
$
|
32.0
|
|
|
$
|
32.0
|
|
|
|
Years Ended December 31,
|
|
'17 vs. '16 Change
|
||||||||
|
(in millions)
|
2017
|
|
2016
|
|
|||||||
|
Total assets
|
$
|
2,359.4
|
|
|
$
|
2,254.4
|
|
|
$
|
105.0
|
|
|
Total liabilities
|
1,719.1
|
|
|
1,569.4
|
|
|
149.7
|
|
|||
|
Total shareholders’ equity
|
640.3
|
|
|
685.0
|
|
|
(44.7
|
)
|
|||
|
•
|
Total assets increased $105.0 million driven by a $47.4 million increase in property and equipment, net due to our capital project and maintenance expenditures partially offset by depreciation expense, a $32.2 million increase in investments in unconsolidated affiliates primarily due to the acquired interest of Ocean Downs, a $28.0 million increase in income tax receivable related to estimated payments in 2017, and a $16.1 million increase in goodwill due to the
|
|
•
|
Total liabilities increased $149.7 million driven by a $207.5 million increase in long-term debt primarily due to share repurchases, a $11.5 million increase in deferred revenue primarily due to advance sales revenue associated with the 2018 Kentucky Derby and Oaks, a $4.6 million increase in accounts payable primarily due to simulcast payables, and a $5.6 million increase in all other liabilities. Partially offsetting these increases were a $35.5 million decrease in non-current liabilities of discontinued operations held for sell primarily due to a decrease in deferred income tax associated with the Tax Act, a $24.6 million decrease in deferred income tax primarily due to the Tax Act and a $19.4 million decrease in current liabilities of discontinued operations held for sell primarily due to a decrease in the Big Fish Games earnout liability.
|
|
•
|
Total shareholders’ equity decreased $44.7 million driven by $190.9 million in repurchases of common stock and $23.6 million from our annual dividend declared. Partially offsetting these decreases were $140.5 million in current year net income, $27.1 million in stock-based compensation, $2.1 million in issuance of common stock, and a $0.1 million change in other equity components.
|
|
|
Year Ended December 31,
|
|
'17 vs. '16 Change
|
|
'16 vs. '15 Change
|
||||||||||||||
|
(in millions)
|
2017
|
|
2016
|
|
2015
|
|
|
||||||||||||
|
Cash Flows from:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Operating activities
|
$
|
218.2
|
|
|
$
|
226.8
|
|
|
$
|
264.5
|
|
|
$
|
(8.6
|
)
|
|
$
|
(37.7
|
)
|
|
Investing activities
|
(153.6
|
)
|
|
(50.7
|
)
|
|
(65.5
|
)
|
|
(102.9
|
)
|
|
14.8
|
|
|||||
|
Financing activities
|
(59.5
|
)
|
|
(201.9
|
)
|
|
(190.6
|
)
|
|
142.4
|
|
|
(11.3
|
)
|
|||||
|
•
|
Cash provided by operating activities decreased $8.6 million driven by a $28.0 million increase to income tax receivable related to estimated payments in 2017, a $15.1 million increase in accounts receivable primarily driven by Big Fish Games platform fees and a $6.3 million increase in other operating activities. Partially offsetting these decreases were a $23.5 million decrease in gain on sale of assets from the Calder land sale in 2016 and a $17.3 million decrease in Big Fish Games earnout payments. 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 increased $102.9 million driven by $59.8 million in higher capital project expenditures primarily related to projects at Churchill Downs and the hotel at Oxford, a $16.0 million increase in equity investment due to Ocean Downs, a $24.2 million increase for the acquisition of BetAmerica, and a $2.9 million increase from other investing activities.
|
|
•
|
Cash used in financing activities decreased $142.4 million primarily driven by a $230.1 million reduction in the Big Fish Games earnout payment, a $75.9 million increase in net borrowings and repayments under long-term debt obligations, and a $26.4 million increase as a result of the 2016 Big Fish Games deferred payment. Partially offsetting these decreases were a $151.9 million increase in stock repurchases, a $16.1 increase related to the call premium on the redemption of our 2021 Senior Notes, a $13.0 million increase in debt issuance costs, and a $9.0 million increase from other financing activities.
|
|
•
|
Cash provided by operating activities decreased $37.7 million driven by a $39.6 million decrease in the change in deferred revenue associated with Big Fish Games which benefited 2015, and a $19.7 million decrease in the fair value of the Big Fish Games earnout payment in related to 2015 earnout milestones. Partially offsetting these decreases were
|
|
•
|
Cash used in investing activities decreased $14.8 million driven by the $12.0 million in net proceeds from the Calder land sale and the $24.5 million prior year SCH payment for the 25% equity investment for Saratoga's New York facility. Partially offsetting these decreases were an $11.4 million increase in capital project expenditures primarily related to Churchill Downs, $6.0 million of prior year proceeds related to the sale of our remaining investment in HRTV and a $4.3 million increase in all other investing activities.
|
|
•
|
Cash used in financing activities increased $11.3 million driven by $300.0 million associated with our 2015 tack-on unsecured notes offering and a $261.9 outflow in 2016 related to the payment of the Big Fish Games earnout liability. Partially offsetting these increases were a $420.3 million change in net repayments under our 2014 Credit Agreement, $108.6 million less in common stock repurchase activity and $21.7 million in other financing activities.
|
|
|
Years Ended December 31,
|
|
'17 vs. '16 Change
|
||||||||
|
(in millions)
|
2017
|
|
2016
|
|
|||||||
|
2017 Credit Agreement:
|
|
|
|
|
|
||||||
|
Term Loan B due 2024
|
$
|
400.0
|
|
|
$
|
—
|
|
|
$
|
400.0
|
|
|
Revolving Credit Facility
|
239.0
|
|
|
—
|
|
|
239.0
|
|
|||
|
Swing line of credit
|
3.0
|
|
|
—
|
|
|
3.0
|
|
|||
|
Total 2017 Credit Agreement
|
642.0
|
|
|
—
|
|
|
642.0
|
|
|||
|
2014 Credit Agreement:
|
|
|
|
|
|
||||||
|
Senior Secured Credit Facility due 2021
|
—
|
|
|
135.0
|
|
|
(135.0
|
)
|
|||
|
Term Loan A due 2021
|
—
|
|
|
179.3
|
|
|
(179.3
|
)
|
|||
|
Swing line of credit
|
—
|
|
|
13.2
|
|
|
(13.2
|
)
|
|||
|
Total Senior Secured Credit Facility
|
—
|
|
|
327.5
|
|
|
(327.5
|
)
|
|||
|
2028 Senior Notes
|
500.0
|
|
|
—
|
|
|
500.0
|
|
|||
|
2021 Senior Notes
|
—
|
|
|
600.0
|
|
|
(600.0
|
)
|
|||
|
Total debt
|
1,142.0
|
|
|
927.5
|
|
|
214.5
|
|
|||
|
Current maturities of long-term debt
|
4.0
|
|
|
14.2
|
|
|
(10.2
|
)
|
|||
|
Total debt, net of current maturities
|
1,138.0
|
|
|
913.3
|
|
|
224.7
|
|
|||
|
Bond premium and debt issuance costs, net
|
(12.8
|
)
|
|
(5.8
|
)
|
|
(7.0
|
)
|
|||
|
Net debt
|
$
|
1,125.2
|
|
|
$
|
907.5
|
|
|
$
|
217.7
|
|
|
|
Actual
|
|
Requirement
|
|
Interest coverage ratio
|
6.8 to 1.0
|
|
> 2.5 to 1.0
|
|
Consolidated total secured net leverage ratio
|
1.8 to 1.0
|
|
< 4.0 to 1.0
|
|
(in millions)
|
2018
|
|
2019-2020
|
|
2021-2022
|
|
Thereafter
|
|
Total
|
||||||||||
|
Dividends
|
$
|
23.7
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
23.7
|
|
|
Big Fish Games earnout
|
34.2
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
34.2
|
|
|||||
|
Big Fish Games deferred payment
|
28.4
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
28.4
|
|
|||||
|
Revolving Credit Facility
|
—
|
|
|
—
|
|
|
242.0
|
|
|
—
|
|
|
242.0
|
|
|||||
|
Interest on Revolving Credit Facility
(1)
|
8.5
|
|
|
17.0
|
|
|
16.9
|
|
|
—
|
|
|
42.4
|
|
|||||
|
Term Loan B
|
4.0
|
|
|
8.0
|
|
|
8.0
|
|
|
380.0
|
|
|
400.0
|
|
|||||
|
Interest on Term Loan B
(1)
|
14.4
|
|
|
28.4
|
|
|
27.8
|
|
|
124.6
|
|
|
195.2
|
|
|||||
|
Senior Unsecured Notes
|
—
|
|
|
—
|
|
|
—
|
|
|
500.0
|
|
|
500.0
|
|
|||||
|
Interest on 2028 Senior Notes
|
24.0
|
|
|
47.5
|
|
|
47.5
|
|
|
119.7
|
|
|
238.7
|
|
|||||
|
Operating leases
|
5.2
|
|
|
8.1
|
|
|
5.3
|
|
|
3.2
|
|
|
21.8
|
|
|||||
|
Total
|
$
|
142.4
|
|
|
$
|
109.0
|
|
|
$
|
347.5
|
|
|
$
|
1,127.5
|
|
|
$
|
1,726.4
|
|
|
(1)
|
Interest includes the estimated contractual payments under our Senior Secured Credit Facility assuming no change in the weighted average borrowing rate of 3.47%, which was the rate in place as of December 31, 2017.
|
|
•
|
revenue recognition;
|
|
•
|
goodwill and indefinite intangible assets; and
|
|
•
|
property and equipment.
|
|
•
|
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;
|
|
•
|
whether 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.
|
|
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 SUPPLEMENTAL DATA
|
|
(in millions, except per common share data)
|
2017
|
|
2016
|
|
2015
|
||||||
|
Net revenue:
|
|
|
|
|
|
||||||
|
Racing
|
$
|
257.3
|
|
|
$
|
251.1
|
|
|
$
|
248.0
|
|
|
Casino
|
350.5
|
|
|
332.8
|
|
|
332.9
|
|
|||
|
TwinSpires
|
255.6
|
|
|
221.6
|
|
|
201.1
|
|
|||
|
Other Investments
|
19.2
|
|
|
16.9
|
|
|
16.6
|
|
|||
|
Total net revenue
|
882.6
|
|
|
822.4
|
|
|
798.6
|
|
|||
|
Operating expense:
|
|
|
|
|
|
||||||
|
Racing
|
192.5
|
|
|
187.7
|
|
|
189.9
|
|
|||
|
Casino
|
247.3
|
|
|
241.3
|
|
|
241.1
|
|
|||
|
TwinSpires
|
170.2
|
|
|
146.7
|
|
|
135.4
|
|
|||
|
Other Investments
|
17.8
|
|
|
16.5
|
|
|
16.3
|
|
|||
|
Corporate
|
2.0
|
|
|
1.8
|
|
|
0.1
|
|
|||
|
Selling, general and administrative expense
|
83.1
|
|
|
79.4
|
|
|
75.6
|
|
|||
|
Impairment of tangible and other intangible assets
|
21.7
|
|
|
—
|
|
|
—
|
|
|||
|
Gain on Calder land sale
|
—
|
|
|
(23.7
|
)
|
|
—
|
|
|||
|
Calder exit costs
|
0.8
|
|
|
2.5
|
|
|
13.9
|
|
|||
|
Other, net
|
1.5
|
|
|
(2.3
|
)
|
|
—
|
|
|||
|
Total operating expense
|
736.9
|
|
|
649.9
|
|
|
672.3
|
|
|||
|
Operating income
|
145.7
|
|
|
172.5
|
|
|
126.3
|
|
|||
|
Other income (expense):
|
|
|
|
|
|
||||||
|
Interest expense
|
(49.3
|
)
|
|
(43.7
|
)
|
|
(28.6
|
)
|
|||
|
Loss on extinguishment of debt
|
(20.7
|
)
|
|
—
|
|
|
—
|
|
|||
|
Equity in income of unconsolidated investments
|
25.5
|
|
|
17.4
|
|
|
11.2
|
|
|||
|
Miscellaneous, net
|
1.3
|
|
|
1.2
|
|
|
6.5
|
|
|||
|
Total other expense
|
(43.2
|
)
|
|
(25.1
|
)
|
|
(10.9
|
)
|
|||
|
Income from continuing operations before provision for income taxes
|
102.5
|
|
|
147.4
|
|
|
115.4
|
|
|||
|
Income tax benefit (provision)
|
19.9
|
|
|
(50.7
|
)
|
|
(44.6
|
)
|
|||
|
Income from continuing operations, net of tax
|
122.4
|
|
|
96.7
|
|
|
70.8
|
|
|||
|
Income (loss) from discontinued operations, net of tax
|
18.1
|
|
|
11.4
|
|
|
(5.6
|
)
|
|||
|
Net income
|
$
|
140.5
|
|
|
$
|
108.1
|
|
|
$
|
65.2
|
|
|
|
|
|
|
|
|
||||||
|
Net income (loss) per common share data - basic:
|
|
|
|
|
|
||||||
|
Continuing operations
|
$
|
7.76
|
|
|
$
|
5.83
|
|
|
$
|
4.08
|
|
|
Discontinued operations
|
1.15
|
|
|
0.69
|
|
|
(0.33
|
)
|
|||
|
Net income per common share - basic
|
$
|
8.91
|
|
|
$
|
6.52
|
|
|
$
|
3.75
|
|
|
|
|
|
|
|
|
||||||
|
Net income (loss) per common share data - diluted:
|
|
|
|
|
|
||||||
|
Continuing operations
|
$
|
7.64
|
|
|
$
|
5.74
|
|
|
$
|
4.03
|
|
|
Discontinued operations
|
1.13
|
|
|
0.68
|
|
|
(0.32
|
)
|
|||
|
Net income per common share - diluted
|
$
|
8.77
|
|
|
$
|
6.42
|
|
|
$
|
3.71
|
|
|
|
|
|
|
|
|
||||||
|
Weighted average shares outstanding:
|
|
|
|
|
|
||||||
|
Basic
|
15.7
|
|
|
16.4
|
|
|
17.2
|
|
|||
|
Diluted
|
16.0
|
|
|
16.8
|
|
|
17.6
|
|
|||
|
|
|
|
|
|
|
||||||
|
Other comprehensive loss:
|
|
|
|
|
|
||||||
|
Foreign currency translation, net of tax
|
(0.1
|
)
|
|
0.2
|
|
|
(0.5
|
)
|
|||
|
Change in pension benefits, net of tax
|
—
|
|
|
(0.8
|
)
|
|
—
|
|
|||
|
Other comprehensive loss
|
(0.1
|
)
|
|
(0.6
|
)
|
|
(0.5
|
)
|
|||
|
Comprehensive income
|
$
|
140.4
|
|
|
$
|
107.5
|
|
|
$
|
64.7
|
|
|
(in millions)
|
2017
|
|
2016
|
||||
|
ASSETS
|
|
|
|
||||
|
Current assets:
|
|
|
|
||||
|
Cash and cash equivalents
|
$
|
51.7
|
|
|
$
|
45.3
|
|
|
Restricted cash
|
31.2
|
|
|
34.3
|
|
||
|
Accounts receivable, net of allowance for doubtful accounts of $3.6 in 2017 and $3.5 in 2016
|
49.6
|
|
|
56.6
|
|
||
|
Receivable from escrow
|
—
|
|
|
13.6
|
|
||
|
Income taxes receivable
|
35.6
|
|
|
7.6
|
|
||
|
Other current assets
|
18.9
|
|
|
17.8
|
|
||
|
Current assets of discontinued operations held for sale
|
69.1
|
|
|
70.8
|
|
||
|
Total current assets
|
256.1
|
|
|
246.0
|
|
||
|
Property and equipment, net
|
608.0
|
|
|
560.6
|
|
||
|
Investment in and advances to unconsolidated affiliates
|
171.3
|
|
|
139.1
|
|
||
|
Goodwill
|
317.6
|
|
|
301.5
|
|
||
|
Other intangible assets, net
|
169.4
|
|
|
174.0
|
|
||
|
Other assets
|
13.6
|
|
|
9.9
|
|
||
|
Long-term assets of discontinued operations held for sale
|
823.4
|
|
|
823.3
|
|
||
|
Total assets
|
$
|
2,359.4
|
|
|
$
|
2,254.4
|
|
|
LIABILITIES AND SHAREHOLDERS' EQUITY
|
|
|
|
||||
|
Current liabilities:
|
|
|
|
||||
|
Accounts payable
|
$
|
54.1
|
|
|
$
|
49.5
|
|
|
Purses payable
|
12.5
|
|
|
12.5
|
|
||
|
Account wagering deposit liabilities
|
24.0
|
|
|
25.0
|
|
||
|
Accrued expense
|
75.8
|
|
|
73.2
|
|
||
|
Deferred revenue
|
70.9
|
|
|
64.3
|
|
||
|
Current maturities of long-term debt
|
4.0
|
|
|
14.2
|
|
||
|
Dividends payable
|
23.7
|
|
|
21.8
|
|
||
|
Current liabilities of discontinued operations held for sale
|
188.2
|
|
|
207.6
|
|
||
|
Total current liabilities
|
453.2
|
|
|
468.1
|
|
||
|
Long-term debt (net of current maturities and loan origination fees of $5.1 in 2017 and $0.5 in 2016)
|
632.9
|
|
|
312.8
|
|
||
|
Notes payable (including premium of $2.5 in 2016 and net of debt issuance costs of $7.7 in 2017 and $7.8 in 2016)
|
492.3
|
|
|
594.7
|
|
||
|
Deferred revenue
|
29.3
|
|
|
24.4
|
|
||
|
Deferred income taxes
|
40.6
|
|
|
63.2
|
|
||
|
Other liabilities
|
16.0
|
|
|
13.9
|
|
||
|
Non-current liabilities of discontinued operations held for sale
|
54.8
|
|
|
92.3
|
|
||
|
Total liabilities
|
1,719.1
|
|
|
1,569.4
|
|
||
|
Commitments and contingencies
|
|
|
|
|
|
||
|
Shareholders' equity:
|
|
|
|
||||
|
Preferred stock, no par value; 0.3 shares authorized; no shares issued or outstanding
|
—
|
|
|
—
|
|
||
|
Common stock, no par value; 50.0 shares authorized; 15.4 shares issued and outstanding in 2017 and 16.5 in 2016
|
7.3
|
|
|
116.5
|
|
||
|
Retained earnings
|
634.3
|
|
|
569.7
|
|
||
|
Accumulated other comprehensive loss
|
(1.3
|
)
|
|
(1.2
|
)
|
||
|
Total shareholders' equity
|
640.3
|
|
|
685.0
|
|
||
|
Total liabilities and shareholders' equity
|
$
|
2,359.4
|
|
|
$
|
2,254.4
|
|
|
|
Common Stock
|
|
Retained
Earnings
|
|
Accumulated Other Comprehensive Loss
|
|
Total Shareholders' Equity
|
|||||||||||
|
(in millions, except per common share data)
|
Shares
|
|
Amount
|
|
|
|
||||||||||||
|
Balance, December 31, 2014
|
17.5
|
|
|
$
|
262.3
|
|
|
$
|
437.9
|
|
|
$
|
(0.1
|
)
|
|
$
|
700.1
|
|
|
Net income
|
|
|
|
|
65.2
|
|
|
|
|
65.2
|
|
|||||||
|
Issuance of common stock
|
—
|
|
|
3.5
|
|
|
|
|
|
|
3.5
|
|
||||||
|
Tax windfall from stock-based compensation
|
|
|
5.5
|
|
|
|
|
|
|
5.5
|
|
|||||||
|
Repurchase of common stock
|
(1.1
|
)
|
|
(151.1
|
)
|
|
|
|
|
|
(151.1
|
)
|
||||||
|
Issuance of restricted stock awards, net of forfeitures
|
0.2
|
|
|
—
|
|
|
|
|
|
|
—
|
|
||||||
|
Stock-based compensation
|
|
|
13.8
|
|
|
|
|
|
|
13.8
|
|
|||||||
|
Cash & stock unit dividends, $1.15 per share
|
|
|
|
|
(19.3
|
)
|
|
|
|
(19.3
|
)
|
|||||||
|
Foreign currency translation adjustment, net of ($0.2) tax
|
|
|
|
|
|
|
(0.5
|
)
|
|
(0.5
|
)
|
|||||||
|
Balance, December 31, 2015
|
16.6
|
|
|
134.0
|
|
|
483.8
|
|
|
(0.6
|
)
|
|
617.2
|
|
||||
|
Net income
|
|
|
|
|
108.1
|
|
|
|
|
108.1
|
|
|||||||
|
Issuance of common stock
|
0.1
|
|
|
2.6
|
|
|
|
|
|
|
2.6
|
|
||||||
|
Repurchase of common stock
|
(0.3
|
)
|
|
(39.0
|
)
|
|
|
|
|
|
(39.0
|
)
|
||||||
|
Issuance of restricted stock awards, net of forfeitures
|
0.1
|
|
|
—
|
|
|
|
|
|
|
—
|
|
||||||
|
Stock-based compensation
|
|
|
18.9
|
|
|
|
|
|
|
18.9
|
|
|||||||
|
Cash & stock unit dividends, $1.32 per share
|
|
|
|
|
(22.2
|
)
|
|
|
|
(22.2
|
)
|
|||||||
|
Foreign currency translation adjustment, net of ($0.1) tax
|
|
|
|
|
|
|
0.2
|
|
|
0.2
|
|
|||||||
|
Change in pension benefits, net of ($0.5) tax
|
|
|
|
|
|
|
(0.8
|
)
|
|
(0.8
|
)
|
|||||||
|
Balance, December 31, 2016
|
16.5
|
|
|
116.5
|
|
|
569.7
|
|
|
(1.2
|
)
|
|
685.0
|
|
||||
|
Net income
|
|
|
|
|
|
|
140.5
|
|
|
|
|
140.5
|
|
|||||
|
Issuance of common stock
|
—
|
|
|
2.1
|
|
|
|
|
|
|
2.1
|
|
||||||
|
Repurchase of common stock
|
(1.2
|
)
|
|
(138.4
|
)
|
|
(52.5
|
)
|
|
|
|
(190.9
|
)
|
|||||
|
Issuance of restricted stock awards, net of forfeitures
|
0.1
|
|
|
—
|
|
|
|
|
|
|
—
|
|
||||||
|
Stock-based compensation
|
|
|
|
27.1
|
|
|
|
|
|
|
27.1
|
|
||||||
|
Cash & stock unit dividends, $1.52 per share
|
|
|
|
|
|
|
(23.4
|
)
|
|
|
|
(23.4
|
)
|
|||||
|
Foreign currency translation, net of less than ($0.1) tax
|
|
|
|
|
|
|
(0.1
|
)
|
|
(0.1
|
)
|
|||||||
|
Balance, December 31, 2017
|
15.4
|
|
|
$
|
7.3
|
|
|
$
|
634.3
|
|
|
$
|
(1.3
|
)
|
|
$
|
640.3
|
|
|
CHURCHILL DOWNS INCORPORATED
for the years ended December 31,
|
|||||||||||
|
(in millions)
|
2017
|
|
2016
|
|
2015
|
||||||
|
Cash flows from operating activities:
|
|
|
|
|
|
||||||
|
Net income
|
$
|
140.5
|
|
|
$
|
108.1
|
|
|
$
|
65.2
|
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
|
|
||||||
|
Depreciation and amortization
|
97.1
|
|
|
108.6
|
|
|
109.7
|
|
|||
|
Game software development amortization
|
17.5
|
|
|
17.2
|
|
|
9.7
|
|
|||
|
Acquisition expenses, net
|
3.9
|
|
|
3.4
|
|
|
34.7
|
|
|||
|
Gain on sale of equity investments
|
—
|
|
|
—
|
|
|
(5.8
|
)
|
|||
|
Earnings from equity investments, net
|
(25.5
|
)
|
|
(17.4
|
)
|
|
(11.2
|
)
|
|||
|
Distributed earnings from equity investments
|
18.0
|
|
|
15.6
|
|
|
15.2
|
|
|||
|
Stock-based compensation
|
27.1
|
|
|
18.9
|
|
|
13.8
|
|
|||
|
Deferred income taxes
|
(65.0
|
)
|
|
35.4
|
|
|
(3.4
|
)
|
|||
|
Loss on impairment of assets
|
21.7
|
|
|
—
|
|
|
—
|
|
|||
|
Loss on extinguishment of debt
|
20.7
|
|
|
—
|
|
|
—
|
|
|||
|
(Gain) loss on sale of assets
|
0.1
|
|
|
(23.6
|
)
|
|
0.3
|
|
|||
|
Big Fish Games earnout payment
|
(2.4
|
)
|
|
(19.7
|
)
|
|
—
|
|
|||
|
Big Fish Games deferred payment
|
—
|
|
|
(2.0
|
)
|
|
—
|
|
|||
|
Other
|
1.7
|
|
|
2.0
|
|
|
4.6
|
|
|||
|
Increase (decrease) in cash resulting from changes in operating assets and liabilities, net of business acquisitions:
|
|
|
|
|
|
||||||
|
Other current assets and liabilities
|
(10.4
|
)
|
|
(10.2
|
)
|
|
(15.3
|
)
|
|||
|
Game software development
|
(22.1
|
)
|
|
(22.1
|
)
|
|
(19.8
|
)
|
|||
|
Income taxes
|
(27.4
|
)
|
|
(6.6
|
)
|
|
28.5
|
|
|||
|
Deferred revenue
|
17.2
|
|
|
17.9
|
|
|
38.3
|
|
|||
|
Other assets and liabilities
|
5.5
|
|
|
1.3
|
|
|
—
|
|
|||
|
Net cash provided by operating activities
|
218.2
|
|
|
226.8
|
|
|
264.5
|
|
|||
|
Cash flows from investing activities:
|
|
|
|
|
|
||||||
|
Capital maintenance expenditures
|
(33.3
|
)
|
|
(30.9
|
)
|
|
(31.1
|
)
|
|||
|
Capital project expenditures
|
(83.6
|
)
|
|
(23.8
|
)
|
|
(12.4
|
)
|
|||
|
Receivable from escrow
|
13.6
|
|
|
(13.6
|
)
|
|
—
|
|
|||
|
Acquisition of businesses, net of cash acquired
|
(24.2
|
)
|
|
—
|
|
|
(0.9
|
)
|
|||
|
Investment in joint ventures
|
(24.0
|
)
|
|
(8.0
|
)
|
|
(25.0
|
)
|
|||
|
Proceeds from sale of assets
|
—
|
|
|
25.6
|
|
|
0.2
|
|
|||
|
Other
|
(2.1
|
)
|
|
—
|
|
|
3.7
|
|
|||
|
Net cash used in investing activities
|
(153.6
|
)
|
|
(50.7
|
)
|
|
(65.5
|
)
|
|||
|
Cash flows from financing activities:
|
|
|
|
|
|
||||||
|
Proceeds from borrowings under long-term debt obligations
|
2,050.4
|
|
|
727.1
|
|
|
1,004.2
|
|
|||
|
Repayments of borrowings under long-term debt obligations
|
(1,835.8
|
)
|
|
(588.4
|
)
|
|
(985.8
|
)
|
|||
|
Call premium on 2021 Senior Notes
|
(16.1
|
)
|
|
—
|
|
|
—
|
|
|||
|
Debt issuance costs
|
(14.4
|
)
|
|
(1.4
|
)
|
|
(4.6
|
)
|
|||
|
Repurchase of common stock
|
(190.9
|
)
|
|
(39.0
|
)
|
|
(147.6
|
)
|
|||
|
Payment of dividends
|
(21.5
|
)
|
|
(19.1
|
)
|
|
(17.4
|
)
|
|||
|
Common stock issued
|
2.1
|
|
|
2.2
|
|
|
1.2
|
|
|||
|
Big Fish Games earnout payment
|
(31.8
|
)
|
|
(261.9
|
)
|
|
—
|
|
|||
|
Big Fish Games deferred payment
|
—
|
|
|
(26.4
|
)
|
|
(28.5
|
)
|
|||
|
Tax refund payments to Big Fish Games equity holders
|
—
|
|
|
(0.4
|
)
|
|
(17.7
|
)
|
|||
|
Other
|
(1.5
|
)
|
|
5.4
|
|
|
5.6
|
|
|||
|
Net cash used in financing activities
|
(59.5
|
)
|
|
(201.9
|
)
|
|
(190.6
|
)
|
|||
|
Net increase (decrease) in cash and cash equivalents
|
5.1
|
|
|
(25.8
|
)
|
|
8.4
|
|
|||
|
Effect of exchange rate changes on cash
|
0.5
|
|
|
—
|
|
|
(1.8
|
)
|
|||
|
Cash and cash equivalents, beginning of year
|
48.7
|
|
|
74.5
|
|
|
67.9
|
|
|||
|
Cash and cash equivalents, end of year
|
$
|
54.3
|
|
|
$
|
48.7
|
|
|
$
|
74.5
|
|
|
(in millions)
|
2017
|
|
2016
|
|
2015
|
||||||
|
Supplemental disclosures of cash flow information:
|
|
|
|
|
|
||||||
|
Cash paid during the period for:
|
|
|
|
|
|
||||||
|
Interest
|
$
|
47.7
|
|
|
$
|
40.0
|
|
|
$
|
25.2
|
|
|
Income taxes
|
75.9
|
|
|
32.4
|
|
|
41.5
|
|
|||
|
|
|
|
|
|
|
||||||
|
Schedule of non-cash investing and financing activities:
|
|
|
|
|
|
||||||
|
Dividends payable
|
$
|
23.7
|
|
|
$
|
21.8
|
|
|
$
|
19.1
|
|
|
Property and equipment additions included in accounts payable and accrued expense
|
9.6
|
|
|
4.2
|
|
|
1.5
|
|
|||
|
Repurchase of common stock in payment of income taxes on stock-based compensation included in accrued expense
|
1.3
|
|
|
6.4
|
|
|
3.6
|
|
|||
|
•
|
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;
|
|
•
|
whether 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.
|
|
(i)
|
The first area relates to accounting for breakage revenue for the outstanding premium game club credits for Big Fish Games; however, due to the Big Fish Transaction, this will not have an impact on our revenues prospectively. Currently, Big Fish Games records breakage revenue for outstanding premium game credits when the credits have legally expired. Under the new standard, Big Fish Games will be required to recognize the expected breakage related to outstanding premium game club credits as revenue in proportion to the pattern of game club credits redeemed by customers.
|
|
(ii)
|
The second area relates to accounting for loyalty points under our various rewards programs which are earned by customers at our casinos. Our accumulated loyalty points are redeemable for free complimentaries, including free game play, food and beverage. The estimated liability for unredeemed points is currently accrued based on expected redemption rates and the estimated costs of the services or merchandise to be provided. Under the new standard, we will defer the standalone selling price of the complimentaries until the future revenue transaction occurs. Although the exact amount of the increase to our point liabilities has not yet been determined, we do not anticipate it will result in a significant cumulative effect adjustment nor a significant impact on our revenues prospectively.
|
|
(iii)
|
The third area relates to our presentation of accounts receivable and deferred revenue related to advanced billings in our Racing segment. Under the current standard, we recognize an accounts receivable asset and related deferred revenue liability at the time of billing. The new standard requires recognition of an accounts receivable asset and related deferred revenue liability when we have a right to consideration under the contract. This change will not result in a cumulative adjustment upon adoption or timing of revenue recognition.
|
|
|
Years Ended December 31,
|
||||||||||
|
(in millions)
|
2017
|
|
2016
|
|
2015
|
||||||
|
Net revenue
|
$
|
466.0
|
|
|
$
|
486.2
|
|
|
$
|
413.7
|
|
|
Operating expenses
|
369.0
|
|
|
398.9
|
|
|
340.1
|
|
|||
|
Selling, general and administrative expense
|
27.8
|
|
|
20.9
|
|
|
15.2
|
|
|||
|
Research and development
|
39.6
|
|
|
39.0
|
|
|
39.4
|
|
|||
|
Transaction expense, net
|
4.7
|
|
|
5.8
|
|
|
21.7
|
|
|||
|
Total operating expense
|
441.1
|
|
|
464.6
|
|
|
416.4
|
|
|||
|
Operating income (loss)
|
24.9
|
|
|
21.6
|
|
|
(2.7
|
)
|
|||
|
Other expense
|
(1.7
|
)
|
|
(0.9
|
)
|
|
(0.6
|
)
|
|||
|
Income (loss) from discontinued operations before provision for income taxes
|
23.2
|
|
|
20.7
|
|
|
(3.3
|
)
|
|||
|
Income tax provision
|
(5.1
|
)
|
|
(9.3
|
)
|
|
(2.3
|
)
|
|||
|
Income (loss) from discontinued operations, net of tax
|
$
|
18.1
|
|
|
$
|
11.4
|
|
|
$
|
(5.6
|
)
|
|
|
December 31,
|
||||||
|
(in millions)
|
2017
|
|
2016
|
||||
|
ASSETS
|
|
|
|
||||
|
Current assets:
|
|
|
|
||||
|
Cash and cash equivalents
|
$
|
2.6
|
|
|
$
|
3.4
|
|
|
Accounts receivable
|
42.9
|
|
|
24.7
|
|
||
|
Game software development, net
|
6.9
|
|
|
9.6
|
|
||
|
Other current assets
|
16.7
|
|
|
33.1
|
|
||
|
Current assets of discontinued operations held for sale
|
69.1
|
|
|
70.8
|
|
||
|
Property and equipment, net
|
16.4
|
|
|
13.8
|
|
||
|
Game software development, net
|
13.5
|
|
|
6.3
|
|
||
|
Goodwill
|
530.7
|
|
|
530.7
|
|
||
|
Other intangible assets, net
|
238.8
|
|
|
271.7
|
|
||
|
Other assets
|
24.0
|
|
|
0.8
|
|
||
|
Long-term assets of discontinued operations held for sale
|
823.4
|
|
|
823.3
|
|
||
|
Total assets
|
$
|
892.5
|
|
|
$
|
894.1
|
|
|
LIABILITIES
|
|
|
|
||||
|
Current liabilities:
|
|
|
|
||||
|
Accounts payable
|
$
|
5.5
|
|
|
$
|
3.7
|
|
|
Accrued expense
|
35.0
|
|
|
26.9
|
|
||
|
Deferred revenue
|
85.1
|
|
|
81.3
|
|
||
|
Big Fish Games deferred payment
|
28.4
|
|
|
27.8
|
|
||
|
Big Fish Games earnout liability
|
34.2
|
|
|
67.9
|
|
||
|
Current liabilities of discontinued operations held for sale
|
188.2
|
|
|
207.6
|
|
||
|
Deferred income taxes
|
47.6
|
|
|
90.0
|
|
||
|
Other liabilities
|
7.2
|
|
|
2.3
|
|
||
|
Non-current liabilities of discontinued operations held for sale
|
54.8
|
|
|
92.3
|
|
||
|
Total liabilities
|
$
|
243.0
|
|
|
$
|
299.9
|
|
|
|
Level 3
|
||||||
|
(in millions)
|
December 31, 2017
|
|
December 31, 2016
|
||||
|
Big Fish Games deferred payments
|
$
|
28.4
|
|
|
$
|
27.8
|
|
|
Big Fish Games earnout liability
|
34.2
|
|
|
67.9
|
|
||
|
Total
|
$
|
62.6
|
|
|
$
|
95.7
|
|
|
|
Fair Value Measurements Using Significant Unobservable Inputs (Level 3)
|
||||||||||
|
(in millions)
|
Big Fish Games Deferred Payments
|
|
Big Fish Games Earnout Liability
|
|
Total
|
||||||
|
Balance as of December 31, 2016
|
$
|
27.8
|
|
|
$
|
67.9
|
|
|
$
|
95.7
|
|
|
Payments
|
—
|
|
|
(34.2
|
)
|
|
(34.2
|
)
|
|||
|
Change in fair value
|
0.6
|
|
|
0.5
|
|
|
1.1
|
|
|||
|
Balance as of December 31, 2017
|
$
|
28.4
|
|
|
$
|
34.2
|
|
|
$
|
62.6
|
|
|
|
As of December 31,
|
||||||
|
(in millions)
|
2017
|
|
2016
|
||||
|
Trade receivables
|
$
|
5.5
|
|
|
$
|
7.0
|
|
|
Derby-related receivables
|
22.3
|
|
|
27.1
|
|
||
|
Simulcast and mobile and online wagering receivables
|
20.5
|
|
|
21.0
|
|
||
|
Other receivables
|
4.9
|
|
|
5.0
|
|
||
|
|
53.2
|
|
|
60.1
|
|
||
|
Allowance for doubtful accounts
|
(3.6
|
)
|
|
(3.5
|
)
|
||
|
Total
|
$
|
49.6
|
|
|
$
|
56.6
|
|
|
|
As of December 31,
|
||||||
|
(in millions)
|
2017
|
|
2016
|
||||
|
Grandstands and buildings
|
$
|
439.8
|
|
|
$
|
410.5
|
|
|
Equipment
|
286.7
|
|
|
258.3
|
|
||
|
Tracks and other improvements
|
177.9
|
|
|
157.3
|
|
||
|
Land
|
131.7
|
|
|
117.5
|
|
||
|
Furniture and fixtures
|
60.3
|
|
|
54.4
|
|
||
|
Construction in progress
|
23.5
|
|
|
26.7
|
|
||
|
Artwork
|
2.2
|
|
|
2.1
|
|
||
|
|
1,122.1
|
|
|
1,026.8
|
|
||
|
Accumulated depreciation
|
(514.1
|
)
|
|
(466.2
|
)
|
||
|
Total
|
$
|
608.0
|
|
|
$
|
560.6
|
|
|
|
December 31,
|
||||||
|
(in millions)
|
2017
|
|
2016
|
||||
|
Assets
|
|
|
|
||||
|
Current assets
|
$
|
64.5
|
|
|
$
|
38.8
|
|
|
Property and equipment, net
|
234.6
|
|
|
198.0
|
|
||
|
Other assets, net
|
236.5
|
|
|
165.0
|
|
||
|
Total assets
|
$
|
535.6
|
|
|
$
|
401.8
|
|
|
|
|
|
|
||||
|
Liabilities and Members' Equity
|
|
|
|
||||
|
Current liabilities
|
$
|
100.3
|
|
|
$
|
77.5
|
|
|
Long-term debt
|
110.1
|
|
|
69.2
|
|
||
|
Other liabilities
|
0.1
|
|
|
0.1
|
|
||
|
Members' equity
|
325.1
|
|
|
255.0
|
|
||
|
Total liabilities and members' equity
|
$
|
535.6
|
|
|
$
|
401.8
|
|
|
|
Years Ended December 31,
|
||||||||||
|
(in millions)
|
2017
|
|
2016
|
|
2015
|
||||||
|
Net revenue
|
$
|
303.3
|
|
|
$
|
216.1
|
|
|
$
|
195.2
|
|
|
Operating and SG&A expense
|
204.9
|
|
|
142.8
|
|
|
137.2
|
|
|||
|
Depreciation and amortization
|
25.9
|
|
|
18.5
|
|
|
15.2
|
|
|||
|
Operating income
|
72.5
|
|
|
54.8
|
|
|
42.8
|
|
|||
|
Interest and other expense, net
|
(8.5
|
)
|
|
(6.9
|
)
|
|
(6.2
|
)
|
|||
|
Net income
|
$
|
64.0
|
|
|
$
|
47.9
|
|
|
$
|
36.6
|
|
|
|
Years Ended December 31,
|
||||||||||
|
(in millions)
|
2017
|
|
2016
|
|
2015
|
||||||
|
Equity in income of unconsolidated investments
|
$
|
16.7
|
|
|
$
|
14.2
|
|
|
$
|
10.6
|
|
|
(in millions)
|
Racing
|
|
Casino
|
|
TwinSpires
|
|
Total
|
||||||||
|
Balances as of December 31, 2016
|
$
|
51.7
|
|
|
$
|
117.7
|
|
|
$
|
132.1
|
|
|
$
|
301.5
|
|
|
Additions
|
—
|
|
|
—
|
|
|
16.1
|
|
|
16.1
|
|
||||
|
Balances as of December 31, 2017
|
$
|
51.7
|
|
|
$
|
117.7
|
|
|
$
|
148.2
|
|
|
$
|
317.6
|
|
|
|
December 31, 2017
|
|
December 31, 2016
|
||||||||||||||||||||
|
(in millions)
|
Gross
Carrying
Amount
|
|
Accumulated
Amortization
|
|
Net
Carrying
Amount
|
|
Gross
Carrying
Amount
|
|
Accumulated
Amortization
|
|
Net
Carrying
Amount
|
||||||||||||
|
Definite-lived intangible assets:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Customer relationships
|
$
|
16.7
|
|
|
$
|
(10.6
|
)
|
|
$
|
6.1
|
|
|
$
|
27.1
|
|
|
$
|
(22.4
|
)
|
|
$
|
4.7
|
|
|
Favorable contracts
|
11.0
|
|
|
(6.8
|
)
|
|
4.2
|
|
|
11.0
|
|
|
(6.2
|
)
|
|
4.8
|
|
||||||
|
Other
|
7.1
|
|
|
(1.5
|
)
|
|
5.6
|
|
|
3.7
|
|
|
(1.0
|
)
|
|
2.7
|
|
||||||
|
Table games license
|
2.7
|
|
|
(0.6
|
)
|
|
2.1
|
|
|
2.7
|
|
|
(0.4
|
)
|
|
2.3
|
|
||||||
|
Slots gaming license
|
2.3
|
|
|
(1.1
|
)
|
|
1.2
|
|
|
2.3
|
|
|
(1.1
|
)
|
|
1.2
|
|
||||||
|
|
$
|
39.8
|
|
|
$
|
(20.6
|
)
|
|
$
|
19.2
|
|
|
$
|
46.8
|
|
|
$
|
(31.1
|
)
|
|
$
|
15.7
|
|
|
Indefinite-lived intangible assets:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Trademarks
|
|
|
|
|
21.2
|
|
|
|
|
|
|
25.7
|
|
||||||||||
|
Slots gaming rights
|
|
|
|
|
128.9
|
|
|
|
|
|
|
128.9
|
|
||||||||||
|
Illinois Horseracing Equity Trust
|
|
|
|
|
—
|
|
|
|
|
|
|
3.3
|
|
||||||||||
|
Other
|
|
|
|
|
0.1
|
|
|
|
|
|
|
0.4
|
|
||||||||||
|
Total
|
|
|
|
|
$
|
169.4
|
|
|
|
|
|
|
$
|
174.0
|
|
||||||||
|
Years Ended December 31,
|
|
Estimated Amortization Expense
|
||
|
2018
|
|
$
|
4.8
|
|
|
2019
|
|
2.1
|
|
|
|
2020
|
|
1.9
|
|
|
|
2021
|
|
1.8
|
|
|
|
2022
|
|
1.8
|
|
|
|
|
Years Ended December 31,
|
||||||||||
|
(in millions)
|
2017
|
|
2016
|
|
2015
|
||||||
|
Current provision:
|
|
|
|
|
|
||||||
|
Federal
|
$
|
29.5
|
|
|
$
|
33.6
|
|
|
$
|
33.3
|
|
|
State and local
|
3.0
|
|
|
3.3
|
|
|
3.2
|
|
|||
|
|
32.5
|
|
|
36.9
|
|
|
36.5
|
|
|||
|
Deferred (benefit) provision:
|
|
|
|
|
|
||||||
|
Federal
|
(53.0
|
)
|
|
12.7
|
|
|
6.0
|
|
|||
|
State and local
|
0.8
|
|
|
1.1
|
|
|
2.1
|
|
|||
|
Foreign
|
(0.2
|
)
|
|
—
|
|
|
—
|
|
|||
|
|
(52.4
|
)
|
|
13.8
|
|
|
8.1
|
|
|||
|
|
$
|
(19.9
|
)
|
|
$
|
50.7
|
|
|
$
|
44.6
|
|
|
|
Years Ended December 31,
|
||||||||||
|
(in millions)
|
2017
|
|
2016
|
|
2015
|
||||||
|
Domestic
|
$
|
102.2
|
|
|
$
|
146.4
|
|
|
$
|
114.1
|
|
|
Foreign
|
0.3
|
|
|
1.0
|
|
|
1.3
|
|
|||
|
|
$
|
102.5
|
|
|
$
|
147.4
|
|
|
$
|
115.4
|
|
|
|
Years Ended December 31,
|
||||||||||
|
(in millions)
|
2017
|
|
2016
|
|
2015
|
||||||
|
Federal statutory tax on earnings before income taxes
|
$
|
35.9
|
|
|
$
|
51.6
|
|
|
$
|
40.4
|
|
|
State income taxes, net of federal income tax benefit
|
2.5
|
|
|
4.0
|
|
|
2.0
|
|
|||
|
Non-deductible officer's compensation
|
4.7
|
|
|
2.3
|
|
|
2.0
|
|
|||
|
Change in enacted tax rates
|
(57.7
|
)
|
|
0.1
|
|
|
0.7
|
|
|||
|
Windfall deduction from equity compensation
|
(5.2
|
)
|
|
(4.9
|
)
|
|
—
|
|
|||
|
Other
|
(0.1
|
)
|
|
(2.4
|
)
|
|
(0.5
|
)
|
|||
|
|
$
|
(19.9
|
)
|
|
$
|
50.7
|
|
|
$
|
44.6
|
|
|
•
|
We have estimated the impact of non-deductible officer’s compensation and recognized provisional tax expense of
$4.7 million
. This estimate considers certain performance compensation plans to be tax-deductible due to their establishment before enactment of the Tax Act. We are continuing our consideration of the new rules and any additional information that needs to be acquired for this section of the Tax Act.
|
|
•
|
We have made a reasonable estimate of tax depreciation, providing a
$19.7 million
provisional tax benefit which includes the accelerated cost recovery allowance granted by the Tax Act effective September 27, 2017. However, our inventory of capital expenditures requires further analysis to finalize the deductibility allowed by the Tax Act.
|
|
•
|
We have made a reasonable estimate of the tax consequences of mandatory deemed repatriation required by the Tax Act and recorded provisional tax expense of
$0.9 million
. We are continuing to evaluate certain applications related to this section of the Tax Act and the application of ASC 740.
|
|
•
|
We have re-measured our deferred taxes as of December 22, 2017 at a reduced corporate tax rate of 21% and recognized a provisional future tax benefit of
$56.9 million
. While we are able to make a reasonable estimate of this impact, it may be affected by other elements of the Tax Act including, but not limited to capital expensing and non-deductible officer’s compensation.
|
|
|
As of December 31,
|
||||||
|
(in millions)
|
2017
|
|
2016
|
||||
|
Deferred tax assets:
|
|
|
|
||||
|
Deferred compensation plans
|
$
|
6.5
|
|
|
$
|
10.7
|
|
|
Deferred income
|
4.7
|
|
|
4.3
|
|
||
|
Allowance for uncollectible receivables
|
0.8
|
|
|
1.2
|
|
||
|
Deferred liabilities
|
2.1
|
|
|
3.0
|
|
||
|
Net operating losses and credit carryforward
|
5.1
|
|
|
8.1
|
|
||
|
Deferred tax assets
|
19.2
|
|
|
27.3
|
|
||
|
Valuation allowance
|
(0.2
|
)
|
|
(0.4
|
)
|
||
|
Net deferred tax asset
|
19.0
|
|
|
26.9
|
|
||
|
Deferred tax liabilities:
|
|
|
|
||||
|
Intangible assets in excess of tax basis
|
29.2
|
|
|
41.2
|
|
||
|
Property and equipment in excess of tax basis
|
22.4
|
|
|
34.8
|
|
||
|
Equity investments in excess of tax basis
|
6.8
|
|
|
11.1
|
|
||
|
Other
|
1.2
|
|
|
3.0
|
|
||
|
Deferred tax liabilities
|
59.6
|
|
|
90.1
|
|
||
|
Net deferred tax liability
|
$
|
(40.6
|
)
|
|
$
|
(63.2
|
)
|
|
(in millions)
|
2017
|
|
2016
|
|
2015
|
||||||
|
Balance as of January 1
|
$
|
2.3
|
|
|
$
|
1.8
|
|
|
$
|
1.5
|
|
|
Additions for tax positions related to the current year
|
0.5
|
|
|
0.5
|
|
|
0.3
|
|
|||
|
Additions for tax positions of prior years
|
0.3
|
|
|
0.1
|
|
|
0.2
|
|
|||
|
Reductions for tax positions of prior years
|
(0.2
|
)
|
|
(0.1
|
)
|
|
(0.2
|
)
|
|||
|
Balance as of December 31
|
$
|
2.9
|
|
|
$
|
2.3
|
|
|
$
|
1.8
|
|
|
|
As of December 31, 2017
|
||||||||||||||
|
|
|
|
Unamortized Premium, Debt Issuance Costs and Loan Origination Fees
|
|
|
||||||||||
|
(in millions)
|
Outstanding Principal
|
|
Premium
|
|
Issuance Costs and Fees
|
|
Long-Term Debt, Net
|
||||||||
|
2017 Credit Agreement:
|
|
|
|
|
|
|
|
||||||||
|
Term Loan B due 2024
|
$
|
400.0
|
|
|
$
|
—
|
|
|
$
|
5.1
|
|
|
$
|
394.9
|
|
|
Revolving Credit Facility
|
239.0
|
|
|
—
|
|
|
—
|
|
|
239.0
|
|
||||
|
Swing line of credit
|
3.0
|
|
|
—
|
|
|
—
|
|
|
3.0
|
|
||||
|
Total 2017 Credit Agreement
|
642.0
|
|
|
—
|
|
|
5.1
|
|
|
636.9
|
|
||||
|
2028 Senior Notes
|
500.0
|
|
|
—
|
|
|
7.7
|
|
|
492.3
|
|
||||
|
Total debt
|
1,142.0
|
|
|
—
|
|
|
12.8
|
|
|
1,129.2
|
|
||||
|
Current maturities of long-term debt
|
4.0
|
|
|
—
|
|
|
—
|
|
|
4.0
|
|
||||
|
Total debt, net of current maturities
|
$
|
1,138.0
|
|
|
$
|
—
|
|
|
$
|
12.8
|
|
|
$
|
1,125.2
|
|
|
|
As of December 31, 2016
|
||||||||||||||
|
|
|
|
Unamortized Premium, Debt Issuance Costs and Loan Origination Fees
|
|
|
||||||||||
|
(in millions)
|
Outstanding Principal
|
|
Premium
|
|
Issuance Costs and Fees
|
|
Long-Term Debt, Net
|
||||||||
|
2014 Credit Agreement:
|
|
|
|
|
|
|
|
||||||||
|
Senior Secured Credit Facility due 2021
|
$
|
135.0
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
135.0
|
|
|
Term Loan A due 2021
|
179.3
|
|
|
—
|
|
|
0.5
|
|
|
178.8
|
|
||||
|
Swing line of credit
|
13.2
|
|
|
—
|
|
|
—
|
|
|
13.2
|
|
||||
|
Total 2014 Credit Agreement
|
327.5
|
|
|
—
|
|
|
0.5
|
|
|
327.0
|
|
||||
|
2021 Senior Notes
|
600.0
|
|
|
2.5
|
|
|
7.8
|
|
|
594.7
|
|
||||
|
Total debt
|
927.5
|
|
|
2.5
|
|
|
8.3
|
|
|
921.7
|
|
||||
|
Current maturities of long-term debt
|
14.2
|
|
|
—
|
|
|
—
|
|
|
14.2
|
|
||||
|
Total debt, net of current maturities
|
$
|
913.3
|
|
|
$
|
2.5
|
|
|
$
|
8.3
|
|
|
$
|
907.5
|
|
|
Years Ended December 31,
|
||||
|
|
|
|
||
|
2018
|
|
$
|
4.0
|
|
|
2019
|
|
4.0
|
|
|
|
2020
|
|
4.0
|
|
|
|
2021
|
|
4.0
|
|
|
|
2022
|
|
246.0
|
|
|
|
Thereafter
|
|
880.0
|
|
|
|
Total
|
|
$
|
1,142.0
|
|
|
Years Ended December 31,
|
||||
|
|
|
|
||
|
2018
|
|
$
|
5.2
|
|
|
2019
|
|
4.3
|
|
|
|
2020
|
|
3.8
|
|
|
|
2021
|
|
3.4
|
|
|
|
2022
|
|
1.9
|
|
|
|
Thereafter
|
|
3.2
|
|
|
|
Total
|
|
$
|
21.8
|
|
|
Grant Year
|
|
Award Type
|
|
Number of Units Awarded
(1)
|
|
Vesting Terms
|
|
2015
|
|
RSU
|
|
23
|
|
Majority vest equally over two service periods ending December 31 of 2016 and 2017
|
|
2015
|
|
PSU
|
|
17
|
|
Three year performance and service period ending December 31, 2017
|
|
2016
|
|
RSU
|
|
20
|
|
Vest equally over three service periods ending December 31 of 2016, 2017, and 2018
|
|
2016
|
|
PSU
|
|
20
|
|
Three year performance and service period ending December 31, 2018
|
|
2017
|
|
RSU
|
|
22
|
|
Vest equally over three service periods ending December 31 of 2017, 2018, and 2019
|
|
2017
|
|
PSU
|
|
21
|
|
Three year performance and service period ending December 31, 2019
|
|
Grant Year
|
|
Award Type
|
|
Number of Shares/Units Awarded
|
|
Vesting Terms
|
|
2015
|
|
RSA
|
|
137
|
|
Vest over service periods ranging from seven months to three years
|
|
2015
|
|
RSU
|
|
6
|
|
Vest over service period ending in April 2016
|
|
2016
|
|
RSA
|
|
35
|
|
Majority vest equally over three service periods ending in January of 2017, 2018, and 2019
|
|
2016
|
|
RSU
|
|
8
|
|
Vest over service period ending in April 2017
|
|
2017
|
|
RSA
|
|
29
|
|
Vest equally over three service periods ending in February of 2018, 2019, and 2020
|
|
2017
|
|
RSU
|
|
6
|
|
Vest over service period ending in April 2018
|
|
|
Market Condition & Performance-Based Awards
|
|
Service Period Awards
|
|
Total
|
|||||||||||||||
|
(in thousands, except grant date values)
|
Number of
Shares/Units
|
|
Weighted
Average
Grant Date
Fair Value
|
|
Number of
Shares/Units
|
|
Weighted
Average
Grant Date
Fair Value
|
|
Number of
Shares/Units
|
|
Weighted
Average
Grant Date
Fair Value
|
|||||||||
|
Balance as of December 31, 2014
|
85
|
|
|
$
|
54.32
|
|
|
264
|
|
|
$
|
57.07
|
|
|
349
|
|
|
$
|
56.40
|
|
|
Granted
|
17
|
|
|
$
|
153.01
|
|
|
166
|
|
|
$
|
102.34
|
|
|
183
|
|
|
$
|
107.06
|
|
|
Vested
|
(85
|
)
|
|
$
|
48.31
|
|
|
(157
|
)
|
|
$
|
65.89
|
|
|
(242
|
)
|
|
$
|
57.24
|
|
|
Canceled/forfeited
|
—
|
|
|
$
|
—
|
|
|
(5
|
)
|
|
$
|
91.14
|
|
|
(5
|
)
|
|
$
|
91.14
|
|
|
Balance as of December 31, 2015
|
17
|
|
|
$
|
153.01
|
|
|
268
|
|
|
$
|
71.98
|
|
|
285
|
|
|
$
|
83.71
|
|
|
Granted
|
20
|
|
|
$
|
141.02
|
|
|
63
|
|
|
$
|
134.04
|
|
|
83
|
|
|
$
|
135.71
|
|
|
Vested
|
—
|
|
|
$
|
—
|
|
|
(167
|
)
|
|
$
|
67.61
|
|
|
(167
|
)
|
|
$
|
67.61
|
|
|
Canceled/forfeited
|
—
|
|
|
$
|
—
|
|
|
(4
|
)
|
|
$
|
88.92
|
|
|
(4
|
)
|
|
$
|
88.92
|
|
|
Balance as of December 31, 2016
|
37
|
|
|
$
|
146.57
|
|
|
160
|
|
|
$
|
110.71
|
|
|
197
|
|
|
$
|
111.69
|
|
|
Granted
|
21
|
|
$
|
167.25
|
|
|
58
|
|
$
|
156.92
|
|
|
79
|
|
$
|
159.75
|
|
|||
|
Adjustments
(1)
|
15
|
|
$
|
153.01
|
|
|
—
|
|
|
$
|
—
|
|
|
15
|
|
$
|
153.01
|
|
||
|
Vested
|
(32
|
)
|
|
$
|
153.01
|
|
|
(111
|
)
|
|
$
|
110.38
|
|
|
(143
|
)
|
|
$
|
119.94
|
|
|
Canceled/forfeited
|
—
|
|
|
$
|
—
|
|
|
(1
|
)
|
|
$
|
125.75
|
|
|
(1
|
)
|
|
$
|
125.75
|
|
|
Balance as of December 31, 2017
|
41
|
|
$
|
154.78
|
|
|
106
|
|
$
|
136.54
|
|
|
147
|
|
$
|
130.75
|
|
|||
|
(in millions, except years)
|
December 31, 2017
|
|
Weighted Average Remaining Vesting Period (Years)
|
||
|
Unrecognized RSA expense
|
$
|
3.0
|
|
|
1.3
|
|
Unrecognized RSU expense
|
2.0
|
|
|
1.3
|
|
|
Unrecognized PSU expense
|
3.4
|
|
|
1.7
|
|
|
Total
|
$
|
8.4
|
|
|
1.5
|
|
(in thousands, except per average exercise price)
|
Number of Shares Under Option
|
|
Weighted Average Exercise Price
|
|||
|
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
|
|
|
Granted
|
—
|
|
|
$
|
—
|
|
|
Exercises
|
(5
|
)
|
|
$
|
52.58
|
|
|
Canceled/forfeited
|
—
|
|
|
$
|
—
|
|
|
Balance as of December 31, 2016
|
4
|
|
|
$
|
43.74
|
|
|
Granted
|
—
|
|
|
$
|
—
|
|
|
Exercises
|
(4
|
)
|
|
$
|
43.74
|
|
|
Canceled/forfeited
|
—
|
|
|
$
|
—
|
|
|
Balance as of December 31, 2017
|
—
|
|
|
$
|
—
|
|
|
|
Level 1
|
||||||
|
(in millions)
|
December 31, 2017
|
|
December 31, 2016
|
||||
|
Cash equivalents and restricted cash
|
$
|
31.2
|
|
|
$
|
34.3
|
|
|
|
Years Ended December 31,
|
||||||||||
|
(in millions, except per share data)
|
2017
|
|
2016
|
|
2015
|
||||||
|
Numerator for basic net income per common share:
|
|
|
|
|
|
||||||
|
Net income from continuing operations
|
$
|
122.4
|
|
|
$
|
96.7
|
|
|
$
|
70.8
|
|
|
Net income from continuing operations allocated to participating securities
|
(0.1
|
)
|
|
(1.0
|
)
|
|
(0.6
|
)
|
|||
|
Net income from discontinued operations
|
18.1
|
|
|
11.4
|
|
|
(5.6
|
)
|
|||
|
Numerator for basic net income per common share
|
$
|
140.4
|
|
|
$
|
107.1
|
|
|
$
|
64.6
|
|
|
|
|
|
|
|
|
||||||
|
Numerator for diluted net income from continuing operations per common share
|
$
|
122.4
|
|
|
$
|
96.7
|
|
|
$
|
70.8
|
|
|
|
|
|
|
|
|
||||||
|
Numerator for diluted net income per common share
|
$
|
140.5
|
|
|
$
|
108.1
|
|
|
$
|
65.2
|
|
|
|
|
|
|
|
|
||||||
|
Denominator for net income per common share:
|
|
|
|
|
|
||||||
|
Basic
|
15.7
|
|
|
16.4
|
|
|
17.2
|
|
|||
|
Plus dilutive effect of stock awards
|
0.2
|
|
|
0.2
|
|
|
0.1
|
|
|||
|
Plus dilutive effect of participating securities
|
0.1
|
|
|
0.2
|
|
|
0.3
|
|
|||
|
Diluted
|
16.0
|
|
|
16.8
|
|
|
17.6
|
|
|||
|
|
|
|
|
|
|
||||||
|
Net income (loss) per common share data:
|
|
|
|
|
|
||||||
|
Basic
|
|
|
|
|
|
||||||
|
Continuing operations
|
$
|
7.76
|
|
|
$
|
5.83
|
|
|
$
|
4.08
|
|
|
Discontinued operations
|
$
|
1.15
|
|
|
$
|
0.69
|
|
|
$
|
(0.33
|
)
|
|
Net income per common share - basic
|
$
|
8.91
|
|
|
$
|
6.52
|
|
|
$
|
3.75
|
|
|
|
|
|
|
|
|
||||||
|
Diluted
|
|
|
|
|
|
|
|
||||
|
Continuing operations
|
$
|
7.64
|
|
|
$
|
5.74
|
|
|
$
|
4.03
|
|
|
Discontinued operations
|
$
|
1.13
|
|
|
$
|
0.68
|
|
|
$
|
(0.32
|
)
|
|
Net income per common share - diluted
|
$
|
8.77
|
|
|
$
|
6.42
|
|
|
$
|
3.71
|
|
|
•
|
Racing, which includes Churchill Downs, Arlington International Race Course ("Arlington"), Fair Grounds Race Course ("Fair Grounds") and Calder;
|
|
•
|
Casino, which includes Oxford Casino ("Oxford"), Riverwalk Casino ("Riverwalk"), Harlow's Casino ("Harlow’s"), Calder Casino, Fair Grounds Slots, Video Services, LLC ("VSI"),
50%
of EBITDA from our joint venture, MVG, an effective
62.5%
of EBITDA from our equity investment in Ocean Downs and
25%
of EBITDA from our equity investment in SCH.
|
|
•
|
TwinSpires, which includes TwinSpires.com, Fair Grounds Account Wagering, Velocity, BetAmerica, and Bloodstock Research Information Services;
|
|
•
|
Other Investments, which includes United Tote and other minor investments;
|
|
•
|
Corporate, which includes miscellaneous and other revenue, compensation expense, professional fees and other general and administrative expense not allocated to our other operating segments; and
|
|
•
|
Big Fish Games is a global producer and distributor of social casino, casual and mid-core free-to-play and premium paid games for PC, Mac and mobile devices. Big Fish Games is headquartered in Seattle, Washington and has a studio location in Oakland, California, with approximately
700
employees. On November 29, 2017, we entered into a definitive stock purchase agreement to sell Big Fish Games to the Purchaser in the Big Fish Transaction. On January 9, 2018, we closed the Big Fish Transaction, at which time Big Fish Games ceased to be an operating segment.
|
|
•
|
Transaction expense, net which includes:
|
|
◦
|
Acquisition and disposition related charges, including fair value adjustments related to earnouts and deferred payments; and
|
|
◦
|
Other transaction expense, including legal, accounting and other deal-related expense;
|
|
•
|
Stock-based compensation expense;
|
|
•
|
Asset impairments;
|
|
•
|
Gain on Calder land sale;
|
|
•
|
Calder exit costs;
|
|
•
|
Loss on extinguishment of debt; and
|
|
•
|
Other charges, recoveries and expenses
|
|
|
Years Ended December 31,
|
||||||||||
|
(in millions)
|
2017
|
|
2016
|
|
2015
|
||||||
|
Net revenue from external customers:
|
|
|
|
|
|
||||||
|
Racing:
|
|
|
|
|
|
||||||
|
Churchill Downs
|
$
|
161.3
|
|
|
$
|
155.2
|
|
|
$
|
151.1
|
|
|
Arlington
|
57.2
|
|
|
55.3
|
|
|
54.4
|
|
|||
|
Fair Grounds
|
36.3
|
|
|
38.0
|
|
|
39.8
|
|
|||
|
Calder
|
2.5
|
|
|
2.6
|
|
|
2.7
|
|
|||
|
Total Racing
|
257.3
|
|
|
251.1
|
|
|
248.0
|
|
|||
|
Casino:
|
|
|
|
|
|
||||||
|
Oxford Casino
|
90.8
|
|
|
84.6
|
|
|
80.4
|
|
|||
|
Riverwalk Casino
|
48.2
|
|
|
46.1
|
|
|
49.8
|
|
|||
|
Harlow’s Casino
|
50.0
|
|
|
48.4
|
|
|
49.0
|
|
|||
|
Calder Casino
|
85.4
|
|
|
79.1
|
|
|
77.4
|
|
|||
|
Fair Grounds Slots
|
36.5
|
|
|
36.9
|
|
|
39.0
|
|
|||
|
VSI
|
38.3
|
|
|
36.9
|
|
|
36.9
|
|
|||
|
Saratoga
|
1.3
|
|
|
0.8
|
|
|
0.4
|
|
|||
|
Total Casino
|
350.5
|
|
|
332.8
|
|
|
332.9
|
|
|||
|
TwinSpires
|
255.6
|
|
|
221.6
|
|
|
201.1
|
|
|||
|
Other Investments
|
19.2
|
|
|
16.9
|
|
|
16.6
|
|
|||
|
Corporate
|
—
|
|
|
—
|
|
|
—
|
|
|||
|
Net revenue from external customers
|
$
|
882.6
|
|
|
$
|
822.4
|
|
|
$
|
798.6
|
|
|
Intercompany net revenue:
|
|
|
|
|
|
||||||
|
Racing:
|
|
|
|
|
|
||||||
|
Churchill Downs
|
$
|
11.4
|
|
|
$
|
10.0
|
|
|
$
|
7.8
|
|
|
Arlington
|
6.3
|
|
|
5.5
|
|
|
5.1
|
|
|||
|
Fair Grounds
|
1.6
|
|
|
1.5
|
|
|
1.3
|
|
|||
|
Calder
|
—
|
|
|
—
|
|
|
—
|
|
|||
|
Total Racing
|
19.3
|
|
|
17.0
|
|
|
14.2
|
|
|||
|
TwinSpires
|
1.1
|
|
|
1.3
|
|
|
1.1
|
|
|||
|
Other Investments
|
4.5
|
|
|
3.9
|
|
|
3.5
|
|
|||
|
Eliminations
|
(24.9
|
)
|
|
(22.2
|
)
|
|
(18.8
|
)
|
|||
|
Intercompany net revenue
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
|
Year Ended December 31, 2017
|
||||||||||||||||||||||
|
|
Continuing Operations
|
|
Discontinued Operations
|
||||||||||||||||||||
|
(in millions)
|
Racing
|
|
Casino
|
|
TwinSpires
|
|
Other Investments
|
|
Corporate
(a)
|
|
Big Fish Games
|
||||||||||||
|
Net revenue
|
$
|
276.6
|
|
|
$
|
350.5
|
|
|
$
|
256.7
|
|
|
$
|
23.7
|
|
|
$
|
—
|
|
|
$
|
466.0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Taxes & purses
|
(65.4
|
)
|
|
(117.0
|
)
|
|
(14.7
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
Platform & development fees
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(167.8
|
)
|
||||||
|
Marketing & advertising
|
(4.9
|
)
|
|
(12.1
|
)
|
|
(8.2
|
)
|
|
—
|
|
|
—
|
|
|
(116.6
|
)
|
||||||
|
Salaries & benefits
|
(41.7
|
)
|
|
(53.2
|
)
|
|
(9.9
|
)
|
|
(12.0
|
)
|
|
|
|
(27.8
|
)
|
|||||||
|
Content expense
|
(15.2
|
)
|
|
—
|
|
|
(125.0
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
SG&A expense
|
(16.8
|
)
|
|
(22.6
|
)
|
|
(12.4
|
)
|
|
(3.3
|
)
|
|
(12.2
|
)
|
|
(16.6
|
)
|
||||||
|
Research & development
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(39.6
|
)
|
||||||
|
Other operating expense
|
(48.9
|
)
|
|
(41.6
|
)
|
|
(22.1
|
)
|
|
(5.1
|
)
|
|
(0.5
|
)
|
|
(15.6
|
)
|
||||||
|
Other income
|
0.8
|
|
|
42.0
|
|
|
—
|
|
|
0.4
|
|
|
0.3
|
|
|
(1.7
|
)
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Adjusted EBITDA
|
$
|
84.5
|
|
|
$
|
146.0
|
|
|
$
|
64.4
|
|
|
$
|
3.7
|
|
|
$
|
(12.4
|
)
|
|
$
|
80.3
|
|
|
|
Year Ended December 31, 2016
|
||||||||||||||||||||||
|
|
Continuing Operations
|
|
Discontinued Operations
|
||||||||||||||||||||
|
(in millions)
|
Racing
|
|
Casino
|
|
TwinSpires
|
|
Other Investments
|
|
Corporate
(a)
|
|
Big Fish Games
|
||||||||||||
|
Net revenue
|
$
|
268.1
|
|
|
$
|
332.8
|
|
|
$
|
222.9
|
|
|
$
|
20.8
|
|
|
$
|
—
|
|
|
$
|
486.2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Taxes & purses
|
(64.2
|
)
|
|
(110.9
|
)
|
|
(11.6
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
Platform & development fees
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(179.9
|
)
|
||||||
|
Marketing & advertising
|
(4.6
|
)
|
|
(12.7
|
)
|
|
(6.3
|
)
|
|
—
|
|
|
—
|
|
|
(127.9
|
)
|
||||||
|
Salaries & benefits
|
(40.9
|
)
|
|
(50.8
|
)
|
|
(9.4
|
)
|
|
(10.9
|
)
|
|
—
|
|
|
(25.0
|
)
|
||||||
|
Content expense
|
(15.6
|
)
|
|
—
|
|
|
(107.6
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
SG&A expense
|
(16.2
|
)
|
|
(21.2
|
)
|
|
(12.0
|
)
|
|
(3.4
|
)
|
|
(11.7
|
)
|
|
(15.4
|
)
|
||||||
|
Research & development
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(39.0
|
)
|
||||||
|
Other operating expense
|
(47.4
|
)
|
|
(39.1
|
)
|
|
(19.8
|
)
|
|
(4.1
|
)
|
|
(0.6
|
)
|
|
(15.9
|
)
|
||||||
|
Other income
|
0.5
|
|
|
27.7
|
|
|
—
|
|
|
0.3
|
|
|
0.2
|
|
|
(0.9
|
)
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Adjusted EBITDA
|
$
|
79.7
|
|
|
$
|
125.8
|
|
|
$
|
56.2
|
|
|
$
|
2.7
|
|
|
$
|
(12.1
|
)
|
|
$
|
82.2
|
|
|
|
Year Ended December 31, 2015
|
||||||||||||||||||||||
|
|
Continuing Operations
|
|
Discontinued Operations
|
||||||||||||||||||||
|
(in millions)
|
Racing
|
|
Casino
|
|
TwinSpires
|
|
Other Investments
|
|
Corporate
(a)
|
|
Big Fish Games
|
||||||||||||
|
Net revenue
|
$
|
262.2
|
|
|
$
|
332.9
|
|
|
$
|
202.2
|
|
|
$
|
20.1
|
|
|
$
|
—
|
|
|
$
|
413.7
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Taxes & purses
|
(63.6
|
)
|
|
(109.9
|
)
|
|
(10.6
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
Platform & development fees
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(143.6
|
)
|
||||||
|
Marketing & advertising
|
(6.1
|
)
|
|
(12.4
|
)
|
|
(4.8
|
)
|
|
—
|
|
|
—
|
|
|
(107.7
|
)
|
||||||
|
Salaries & benefits
|
(39.2
|
)
|
|
(49.7
|
)
|
|
(9.9
|
)
|
|
(11.1
|
)
|
|
—
|
|
|
(22.3
|
)
|
||||||
|
Content expense
|
(14.6
|
)
|
|
—
|
|
|
(97.9
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
SG&A expense
|
(16.6
|
)
|
|
(24.1
|
)
|
|
(11.5
|
)
|
|
(2.5
|
)
|
|
(9.3
|
)
|
|
(13.8
|
)
|
||||||
|
Research & development
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(39.4
|
)
|
||||||
|
Other operating expense
|
(50.9
|
)
|
|
(41.3
|
)
|
|
(18.0
|
)
|
|
(3.8
|
)
|
|
1.1
|
|
|
(14.8
|
)
|
||||||
|
Other income
|
0.6
|
|
|
19.4
|
|
|
—
|
|
|
0.2
|
|
|
0.1
|
|
|
(0.6
|
)
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Adjusted EBITDA
|
$
|
71.8
|
|
|
$
|
114.9
|
|
|
$
|
49.5
|
|
|
$
|
2.9
|
|
|
$
|
(8.1
|
)
|
|
$
|
71.5
|
|
|
|
Years Ended December 31,
|
||||||||||
|
(in millions)
|
2017
|
|
2016
|
|
2015
|
||||||
|
Reconciliation of Comprehensive Income to Adjusted EBITDA:
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
||||||
|
Comprehensive income
|
$
|
140.4
|
|
|
$
|
107.5
|
|
|
$
|
64.7
|
|
|
Foreign currency translation, net of tax
|
0.1
|
|
|
(0.2
|
)
|
|
0.5
|
|
|||
|
Net change in pension benefits, net of tax
|
—
|
|
|
0.8
|
|
|
—
|
|
|||
|
Net income
|
140.5
|
|
|
108.1
|
|
|
65.2
|
|
|||
|
Additions - continuing operations:
|
|
|
|
|
|
||||||
|
Depreciation and amortization
|
56.0
|
|
|
58.4
|
|
|
58.0
|
|
|||
|
Interest expense
|
49.3
|
|
|
43.7
|
|
|
28.6
|
|
|||
|
Loss on extinguishment of debt
|
20.7
|
|
|
—
|
|
|
—
|
|
|||
|
Income tax (benefit) provision
|
(19.9
|
)
|
|
50.7
|
|
|
44.6
|
|
|||
|
Additions - discontinued operations:
|
|
|
|
|
|
||||||
|
Depreciation and amortization
|
41.1
|
|
|
50.2
|
|
|
51.7
|
|
|||
|
Income tax provision
|
5.1
|
|
|
9.3
|
|
|
2.3
|
|
|||
|
EBITDA
|
$
|
292.8
|
|
|
$
|
320.4
|
|
|
$
|
250.4
|
|
|
|
|
|
|
|
|
||||||
|
Adjustments to EBITDA - continuing operations:
|
|
|
|
|
|
||||||
|
Selling, general and administrative:
|
|
|
|
|
|
||||||
|
Stock-based compensation expense
|
16.0
|
|
|
13.3
|
|
|
12.5
|
|
|||
|
Other charges
|
1.2
|
|
|
2.5
|
|
|
—
|
|
|||
|
Other income, expense:
|
|
|
|
|
|
||||||
|
Interest, depreciation and amortization expense related to equity investments
|
16.7
|
|
|
10.0
|
|
|
8.5
|
|
|||
|
Other charges and recoveries, net
|
—
|
|
|
0.5
|
|
|
(5.8
|
)
|
|||
|
Impairment of tangible and other intangible assets
|
21.7
|
|
|
—
|
|
|
—
|
|
|||
|
Gain on Calder land sale
|
—
|
|
|
(23.7
|
)
|
|
—
|
|
|||
|
Calder exit costs
|
0.8
|
|
|
2.5
|
|
|
13.9
|
|
|||
|
Other, net
|
1.5
|
|
|
(2.4
|
)
|
|
—
|
|
|||
|
Adjustments to EBITDA - discontinued operations:
|
|
|
|
|
|
||||||
|
Stock-based compensation expense
|
11.1
|
|
|
5.6
|
|
|
1.3
|
|
|||
|
Transaction expense, net
|
4.7
|
|
|
5.8
|
|
|
21.7
|
|
|||
|
Total adjustments to EBITDA
|
73.7
|
|
|
14.1
|
|
|
52.1
|
|
|||
|
Adjusted EBITDA
|
$
|
366.5
|
|
|
$
|
334.5
|
|
|
$
|
302.5
|
|
|
|
|
|
|
|
|
||||||
|
Adjusted EBITDA by segment:
|
|
|
|
|
|
||||||
|
Racing
|
$
|
84.5
|
|
|
$
|
79.7
|
|
|
$
|
71.8
|
|
|
Casino
|
146.0
|
|
|
125.8
|
|
|
114.9
|
|
|||
|
TwinSpires
|
64.4
|
|
|
56.2
|
|
|
49.5
|
|
|||
|
Other Investments
|
3.7
|
|
|
2.7
|
|
|
2.9
|
|
|||
|
Corporate
(a)
|
(12.4
|
)
|
|
(12.1
|
)
|
|
(8.1
|
)
|
|||
|
Big Fish Games
|
80.3
|
|
|
82.2
|
|
|
71.5
|
|
|||
|
Adjusted EBITDA
|
$
|
366.5
|
|
|
$
|
334.5
|
|
|
$
|
302.5
|
|
|
|
Years Ended December 31,
|
||||||||||
|
(in millions)
|
2017
|
|
2016
|
|
2015
|
||||||
|
Casino
|
$
|
25.3
|
|
|
$
|
17.4
|
|
|
$
|
10.9
|
|
|
Other Investments
|
0.2
|
|
|
—
|
|
|
0.3
|
|
|||
|
|
$
|
25.5
|
|
|
$
|
17.4
|
|
|
$
|
11.2
|
|
|
|
As of December 31,
|
||||||
|
(in millions)
|
2017
|
|
2016
|
||||
|
Total assets:
|
|
|
|
||||
|
Racing
|
$
|
483.0
|
|
|
$
|
454.6
|
|
|
Casino
|
679.6
|
|
|
628.7
|
|
||
|
TwinSpires
|
215.9
|
|
|
209.9
|
|
||
|
Other Investments
|
15.2
|
|
|
11.1
|
|
||
|
Corporate
|
73.2
|
|
|
56.3
|
|
||
|
Big Fish Games
|
892.5
|
|
|
893.8
|
|
||
|
|
$
|
2,359.4
|
|
|
$
|
2,254.4
|
|
|
|
Years Ended December 31,
|
||||||||||
|
(in millions)
|
2017
|
|
2016
|
|
2015
|
||||||
|
Capital expenditures:
|
|
|
|
|
|
||||||
|
Racing
|
$
|
57.8
|
|
|
$
|
26.1
|
|
|
$
|
12.3
|
|
|
Casino
|
37.5
|
|
|
13.9
|
|
|
18.8
|
|
|||
|
TwinSpires
|
9.0
|
|
|
7.0
|
|
|
4.3
|
|
|||
|
Other Investments
|
3.4
|
|
|
1.0
|
|
|
0.8
|
|
|||
|
Corporate
|
1.3
|
|
|
1.2
|
|
|
0.9
|
|
|||
|
Big Fish Games
|
7.9
|
|
|
5.5
|
|
|
6.4
|
|
|||
|
|
$
|
116.9
|
|
|
$
|
54.7
|
|
|
$
|
43.5
|
|
|
(in millions, except per common share data)
|
For the Year Ended December 31, 2017
|
||||||||||||||
|
|
First Quarter
|
|
Second Quarter
|
|
Third Quarter
|
|
Fourth Quarter
(a)
|
||||||||
|
Net revenues
|
$
|
167.5
|
|
|
$
|
339.3
|
|
|
$
|
196.9
|
|
|
$
|
178.9
|
|
|
Operating income (loss)
|
8.4
|
|
|
123.3
|
|
|
26.8
|
|
|
(12.8
|
)
|
||||
|
Income from continuing operations, net of tax
|
2.2
|
|
|
72.9
|
|
|
12.9
|
|
|
34.4
|
|
||||
|
Income from discontinued operations, net of tax
|
5.1
|
|
|
5.4
|
|
|
3.8
|
|
|
3.8
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Net income per common share - basic
(c)
:
|
|
|
|
|
|
|
|
||||||||
|
Continuing operations
|
$
|
0.13
|
|
|
$
|
4.52
|
|
|
$
|
0.85
|
|
|
$
|
2.25
|
|
|
Discontinued operations
|
0.31
|
|
|
0.34
|
|
|
0.24
|
|
|
0.25
|
|
||||
|
Net income per common share - basic
|
$
|
0.44
|
|
|
$
|
4.86
|
|
|
$
|
1.09
|
|
|
$
|
2.50
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Net income per common share - diluted
(c)
:
|
|
|
|
|
|
|
|
||||||||
|
Continuing operations
|
$
|
0.13
|
|
|
$
|
4.47
|
|
|
$
|
0.84
|
|
|
$
|
2.22
|
|
|
Discontinued operations
|
0.31
|
|
|
0.34
|
|
|
0.24
|
|
|
0.24
|
|
||||
|
Net income per common share - diluted
|
$
|
0.44
|
|
|
$
|
4.81
|
|
|
$
|
1.08
|
|
|
$
|
2.46
|
|
|
(in millions, except per common share data)
|
For the Year Ended December 31, 2016
|
||||||||||||||
|
|
First Quarter
|
|
Second Quarter
|
|
Third Quarter
|
|
Fourth Quarter
(b)
|
||||||||
|
Net revenues
|
$
|
166.3
|
|
|
$
|
313.3
|
|
|
$
|
181.0
|
|
|
$
|
161.8
|
|
|
Operating income
|
12.5
|
|
|
113.6
|
|
|
14.0
|
|
|
32.4
|
|
||||
|
Income from continuing operations, net of tax
|
7.1
|
|
|
66.8
|
|
|
3.4
|
|
|
19.4
|
|
||||
|
(Loss) income from discontinued operations, net of tax
|
(4.3
|
)
|
|
3.0
|
|
|
5.3
|
|
|
7.4
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Net income (loss) per common share - basic
(c)
:
|
|
|
|
|
|
|
|
||||||||
|
Continuing operations
|
$
|
0.43
|
|
|
$
|
3.97
|
|
|
$
|
0.20
|
|
|
$
|
1.17
|
|
|
Discontinued operations
|
(0.26
|
)
|
|
0.19
|
|
|
0.32
|
|
|
0.45
|
|
||||
|
Net income per common share - basic
|
$
|
0.17
|
|
|
$
|
4.16
|
|
|
$
|
0.52
|
|
|
$
|
1.62
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Net income (loss) per common share - diluted
(c)
:
|
|
|
|
|
|
|
|
||||||||
|
Continuing operations
|
$
|
0.42
|
|
|
$
|
3.93
|
|
|
$
|
0.20
|
|
|
$
|
1.16
|
|
|
Discontinued operations
|
(0.26
|
)
|
|
0.18
|
|
|
0.32
|
|
|
0.44
|
|
||||
|
Net income per common share - diluted
|
$
|
0.16
|
|
|
$
|
4.11
|
|
|
$
|
0.52
|
|
|
$
|
1.60
|
|
|
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/ Chad E. Dobson
|
|
William C. Carstanjen
|
|
Marcia A. Dall
|
|
Chad E. Dobson
|
|
Chief Executive Officer
|
|
Executive Vice President and
|
|
Vice President and
|
|
February 28, 2018
|
|
Chief Financial Officer
|
|
Chief Accounting Officer
|
|
|
|
February 28, 2018
|
|
February 28, 2018
|
|
ITEM 9B.
|
OTHER INFORMATION
|
|
ITEM 10.
|
DIRECTORS, EXECUTIVE OFFICERS AND CORPORATE GOVERNANCE
|
|
Name
|
|
Age as of 2/28/2018
|
|
Principal Occupation for the Past Five Years
and Position with Churchill Downs Incorporated
|
|
|
|
|
|
|
|
William C. Carstanjen
|
|
50
|
|
Chief Executive Officer since August 2014; President and Chief Operating Officer from March 2011 to August 2014.
|
|
|
|
|
|
|
|
William E. Mudd
|
|
46
|
|
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
|
|
54
|
|
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.
|
|
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 ACCOUNTING 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 2017, 2016 and 2015 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.
|
|
|
Numbers
|
|
Description
|
|
By Reference To
|
||
|
|
|
|
|
|
|
|
|
2
|
(a)
|
|
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 securityholders’ agent party thereto
|
|
Exhibit 2.1 to Current Report on Form 8-K (Commission file number 001-33998) filed November 13, 2014**
|
|
|
|
|
|
|
|
|
|
|
|
(b)
|
|
First Amendment to Agreement and Plan of Merger, dated as of March 27, 2017, by and among Churchill Downs Incorporated, Ocean Acquisition Corp., Big Fish Games, Inc. and the securityholders’ agent party thereto
|
|
Exhibit 2.1 to Current Report on Form 8-K (Commission file number 001-33998) filed on March 27, 2017
|
|
|
|
|
|
|
|
|
|
|
|
(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 (Commission file number 001-33998) filed November 13, 2014
|
|
|
|
|
|
|
|
|
|
|
|
(d)
|
|
First Amendment to Shareholder Agreement, dated as of October 23, 2015, by and between Churchill Downs Incorporated and Paul J. Thelen
|
|
Exhibit 10.1 to Current Report on Form 8-K (Commission file number 001-33998) filed November 5, 2015
|
|
|
|
|
|
|
|
|
|
|
|
(e)
|
|
Stock Purchase Agreement, dated as of November 29, 2017, by and among Aristocrat Technologies, Inc., Churchill Downs Incorporated and Big Fish Games, Inc.
|
|
Exhibit 2.1 to Current Report on Form 8-K (Commission file number 001-33998) filed on November 30, 2017**
|
|
|
|
|
|
|
|
|
|
|
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 (Commission file number 001-33998) filed July 10, 2012
|
|
|
|
|
|
|
|
|
|
|
(b)
|
|
Amended and Restated Bylaws of Churchill Downs Incorporated, as amended July 3, 2012
|
|
Exhibit 3.2 to Current Report on Form 8-K (Commission file number 001-33998) 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 (Commission file number 000-01469) filed March 17, 2008
|
|
|
|
|
|
|
|
|
|
|
(b)
|
|
Indenture dated as of December 16, 2013 by and among Churchill Downs Incorporated, the guarantors named therein, and US Bank National Association
|
|
Exhibit 4.1 to Current Report on Form 8-K (Commission file number 001-33998) filed December 17, 2013.
|
|
|
|
|
|
|
|
|
|
|
|
(c)
|
|
Registration Rights Agreement dated December 16, 2013 by and among Churchill Downs Incorporated, the guarantors named therein and the representatives of the initial purchasers
|
|
Exhibit 4.2 to Current Report on Form 8-K (Commission file number 001-33998) filed December 17, 2013.
|
|
|
|
|
|
|
|
|
|
|
|
(d)
|
|
First Supplemental Indenture dated as of December 15, 2015among Churchill Downs Incorporated, the guarantors party thereto and U.S. Bank National Association, as trustee
|
|
Exhibit 4.1 to Current Report on Form 8-K (Commission file number 001-33998) filed December 15, 2015
|
|
|
|
|
|
|
|
|
|
|
|
(e)
|
|
Registration Rights Agreement dated as of December 15, 2015 by and among Churchill Downs Incorporated, the guarantors party thereto and J.P. Morgan Securities LLC
|
|
Exhibit 4.2 to Current Report on Form 8-K (Commission file number 001-33998) filed December 15, 2015
|
|
|
|
|
|
|
|
|
|
|
|
(f)
|
|
Indenture dated as of December 27, 2017 by and among Churchill Downs Incorporated, the guarantors party thereto and U.S. Bank National Association, as trustee
|
|
Exhibit 4.1 to Current Report on Form 8-K (Commission file number 001-33998) filed December 27, 2017
|
|
|
|
|
|
|
|
|
|
|
|
(g)
|
|
Registration Rights Agreement dated as of December 27, 2017 by and among Churchill Downs Incorporated, the guarantors party thereto and J.P. Morgan Securities LLC
|
|
Exhibit 4.2 to Current Report on Form 8-K (Commission file number 001-33998) filed December 27, 2017
|
|
|
|
|
|
|
|
|
|
|
10
|
|
(a)
|
|
Churchill Downs Incorporated Amended and Restated Supplemental Benefit Plan effective December 1, 1998*
|
|
Exhibit 10(a) to Annual Report on Form 10-K (Commission file number 000-01469) 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 (Commission file number 333-106310) filed June 20, 2003
|
|
|
|
|
|
|
|
|
|
|
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 (Commission file number 000-01469) for the fiscal quarter ended June 30, 2002
|
|
|
|
|
|
|
|
|
|
|
|
(d)
|
|
Churchill Downs Incorporated Amended and Restated Deferred Compensation Plan for Employees and Directors*
|
|
Exhibit 10(a) to Quarterly Report on Form 10-Q (Commission file number 000-01469) for the fiscal quarter ended March 31, 2001
|
|
|
|
|
|
|
|
|
|
|
|
(e)
|
|
Form of Stockholder’s Agreement dated September 8, 2000 among Churchill Downs Incorporated and Duchossois Industries, Inc.
|
|
Annex C to Schedule 14A (Commission file number 000-01469) filed August 10, 2000
|
|
|
|
|
|
|
|
|
|
|
|
(f)
|
|
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 (Commission file number 000-01469) filed January 6, 2003
|
|
|
|
|
|
|
|
|
|
|
|
(g)
|
|
Form of Restricted Stock Agreement*
|
|
Exhibit 10.1 to Current Report on Form 8-K (Commission file number 000-01469) filed November 30, 2004
|
|
|
|
|
|
|
|
|
|
|
|
(h)
|
|
2005 Churchill Downs Incorporated Deferred Compensation Plan, as amended*
|
|
Exhibit 10.1 to Current Report on Form 8-K (Commission file number 000-01469) filed June 21, 2005
|
|
|
|
|
|
|
|
|
|
|
|
(i)
|
|
2006 Amendment to 2005 Churchill Downs Incorporated Deferred Compensation Plan*
|
|
Exhibit 10.1 to Current Report on Form 8-K (Commission file number 000-01469) filed June 8, 2006
|
|
|
|
|
|
|
|
|
|
|
|
(j)
|
|
Churchill Downs Incorporated 2007 Omnibus Stock Incentive Plan*
|
|
Exhibit A to Schedule 14A (Commission file number 000-01469) filed April 30, 2007
|
|
|
|
|
|
|
|
|
|
|
|
(k)
|
|
Amendment to Churchill Downs Incorporated 2005 Deferred Compensation Plan Adopted June 28, 2007*
|
|
Exhibit 10(b) to Quarterly Report on Form 10-Q (Commission file number 000-01469) for the fiscal quarter ended June 30, 2007
|
|
|
|
|
|
|
|
|
|
|
|
(l)
|
|
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 (Commission file number 001-33998) filed December 22, 2008
|
|
|
|
|
|
|
|
|
|
|
|
(m)
|
|
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 (Commission file number 001-33998) for the fiscal year ended December 31, 2008
|
|
|
|
|
|
|
|
|
|
|
|
(n)
|
|
2005 Churchill Downs Incorporated Deferred Compensation Plan (As Amended as of December 1, 2008)*
|
|
Exhibit 10 (ww) to Annual Report on Form 10-K (Commission file number 001-33998) for the fiscal year ended December 31, 2008
|
|
|
|
|
|
|
|
|
|
|
|
(o)
|
|
Churchill Downs Incorporated Executive Severance Policy (Amended Effective as of November 12, 2008)*
|
|
Exhibit 10 (xx) to Annual Report on Form 10-K (Commission file number 001-33998) for the fiscal year ended December 31, 2008
|
|
|
|
|
|
|
|
|
|
|
|
(p)
|
|
Form of Churchill Downs Incorporated Restricted Stock Agreement*
|
|
Exhibit 10(LL) to Annual Report on Form 10-K (Commission file number 001-33998) for the fiscal year ended December 31, 2011
|
|
|
|
|
|
|
|
|
|
|
|
(q)
|
|
Limited Liability Company Agreement of Miami Valley Gaming & Racing, LLC, dated as of March 1, 2012, by and among Miami Valley Gaming & Racing, LLC, Churchill Downs Incorporated, MVGR, LLC, Delaware North Companies Gaming & Entertainment, Inc. and DNC Ohio Gaming, Inc.
|
|
Exhibit 10.1 to Current Report on Form 8-K (Commission file number 001-33998) filed March 5, 2012
|
|
|
|
|
|
|
|
|
|
|
|
(r)
|
|
Asset Purchase Agreement, dated as of March 1, 2012, by and among 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 (Commission file number 001-33998) filed March 5, 2012
|
|
|
|
|
|
|
|
|
|
|
|
(s)
|
|
Churchill Downs Incorporated Executive Annual Incentive Plan*
|
|
Exhibit A to Schedule 14A (Commission file number 001-33998) filed May 3, 2012
|
|
|
|
|
|
|
|
|
|
|
Numbers
|
|
Description
|
|
By Reference To
|
||
|
|
(t)
|
|
Amendment to the Churchill Downs Incorporated 2007 Omnibus Stock Incentive Plan*
|
|
Exhibit B to Schedule 14A (Commission file number 001-33998) filed May 3, 2012
|
|
|
|
|
|
|
|
|
|
|
|
(u)
|
|
Form of Executive Change in Control, Severance and Indemnity Agreement dated as of August 27, 2014 by and 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 (Commission file number 001-33998) filed August 28, 2014
|
|
|
|
|
|
|
|
|
|
|
|
(v)
|
|
Form of Executive Change in Control, Severance and Indemnity Agreement dated as of February 9, 2015 by and 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 (Commission file number 001-33998) filed February 12, 2015
|
|
|
|
|
|
|
|
|
|
|
|
(w)
|
|
Form of Executive Change in Control, Severance and Indemnity Agreement dated as of October 12, 2015 by and between Churchill Downs Incorporated and Marcia A. Dall*
|
|
Exhibit 10.1 to Current Report on Form 8-K (Commission file number 001-33998) filed February 12, 2015
|
|
|
|
|
|
|
|
|
|
|
|
(x)
|
|
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 (Commission file number 001-33998) filed July 14, 2015
|
|
|
|
|
|
|
|
|
|
|
|
(y)
|
|
Form of Churchill Downs Incorporated Restricted Stock Unit Agreement*
|
|
Exhibit 10.1A to Current Report on Form 8-K (Commission file number 001-33998) filed September 28, 2015
|
|
|
|
|
|
|
|
|
|
|
|
(z)
|
|
Form of Churchill Downs Incorporated Performance Share Unit Agreement*
|
|
Exhibit 10.1B to Current Report on Form 8-K (Commission file number 001-33998) filed September 28, 2015
|
|
|
|
|
|
|
|
|
|
|
|
(aa)
|
|
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 (Commission file number 001-33998) filed November 19, 2015
|
|
|
|
|
|
|
|
|
|
|
|
(bb)
|
|
First Amendment to Stockholder’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 (Commission file number 001-33998) filed November 19, 2015
|
|
|
|
(cc)
|
|
Stock Repurchase Agreement, dated June 9, 2017, between Churchill Downs Incorporated and CDI Holdings, LLC
|
|
Exhibit 10.1 to Current Report on Form 8-K (Commission file number 001-33998) filed June 12, 2017
|
|
|
|
(dd)
|
|
Amended and Restated Stockholder’s Agreement, dated June 9, 2017, between Churchill Downs Incorporated and CDI Holdings, LLC
|
|
Exhibit 10.2 to Current Report on Form 8-K (Commission file number 001-33998) filed June 12, 2017
|
|
|
|
|
|
|
|
|
|
|
|
(ee)
|
|
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 (Commission file number 001-33998) for the fiscal year ended December 31, 2014
|
|
|
|
|
|
|
|
|
|
|
|
(ff)
|
|
Amendment No. 1 to the Fourth Amended and Restated Credit Agreement, dated February 17, 2016
|
|
Exhibit 10.1 to Current Report on Form 8-K (Commission file number 001-33998) filed February 18, 2016
|
|
|
|
(gg)
|
|
Credit Agreement dated as of December 27, 2017 by and among Churchill Downs Incorporated, the subsidiary guarantors party thereto, the lenders party thereto, JPMorgan Chase Bank, N.A., as administrative agent and collateral agent and PNC Bank, National Association, as swingline lender
|
|
Exhibit 4.3 to Current Report on Form 8-K (Commission file number 001-33998) filed December 27, 2017
|
|
|
|
|
|
|
|
|
|
|
|
(hh)
|
|
Form of Churchill Downs Incorporated Non-Employee Director Restricted Share Units Agreement*
|
|
Exhibit 10(a) to Quarterly Report on Form 10-Q (Commission file number 001-33998) for the fiscal quarter ended June 30, 2016
|
|
|
|
|
|
|
|
|
|
|
|
(ii)
|
|
Churchill Downs Incorporated 2016 Omnibus Stock Incentive Plan*
|
|
Exhibit 10.1 to Current Report on Form 8-K (Commission file number 001-33998) filed April 29, 2016
|
|
|
|
|
|
|
|
|
|
|
Numbers
|
|
Description
|
|
By Reference To
|
||
|
|
(jj)
|
|
First Amended and Restated Churchill Downs Incorporated 2000 Employee Stock Purchase Plan*
|
|
Exhibit B to Schedule 14A (Commission file number 001-33998) filed March 29, 2016
|
|
|
|
|
|
|
|
|
|
|
14
|
|
|
|
Churchill Downs Incorporated Code of Ethics as of December 31, 2003
|
|
Exhibit 14 to Annual Report on Form 10-K (Commission file number 000-01469) for the fiscal year ended December 31, 2003
|
|
|
|
|
|
|
|
|
|
|
|
|
Subsidiaries of the Registrant***
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consent of PricewaterhouseCoopers LLP, Independent Registered Public Accounting Firm***
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a)
|
|
Certification of Chief Executive Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002***
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Certification of Principal Financial Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002***
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
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))****
|
|
|
|
|
|
|
|
|
|
|
|
|
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***
|
|
|
|
|
ITEM 16.
|
FORM 10-K SUMMARY
|
|
|
CHURCHILL DOWNS INCORPORATED
|
|
|
|
|
|
/s/ William C. Carstanjen
|
|
|
William C. Carstanjen
|
|
|
Chief Executive Officer
|
|
|
(Principal Executive Officer)
|
|
|
February 28, 2018
|
|
/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 28, 2018
|
|
Chief Operating Officer
|
|
Chief Financial Officer
|
|
(Principal Executive Officer)
|
|
February 28, 2018
|
|
February 28, 2018
|
|
|
|
|
|
(Principal Financial and
Accounting Officer)
|
|
|
|
|
|
|
|
/s/ G. Watts Humphrey, Jr.
|
|
/s/ R. Alex Rankin
|
|
/s/ Ulysses L. Bridgeman
|
|
G. Watts Humphrey, Jr.
|
|
R. Alex Rankin
|
|
Ulysses L. Bridgeman
|
|
February 28, 2018
|
|
February 28, 2018
|
|
February 28, 2018
|
|
(Chairman of the Board)
|
|
(Vice Chairman of the Board)
|
|
(Director)
|
|
|
|
|
|
|
|
/s/ Craig J. Duchossois
|
|
/s/ Richard L. Duchossois
|
|
/s/ Robert L. Evans
|
|
Craig J. Duchossois
|
|
Richard L. Duchossois
|
|
Robert L. Evans
|
|
February 28, 2018
|
|
February 28, 2018
|
|
February 28, 2018
|
|
(Director)
|
|
(Director)
|
|
(Director)
|
|
|
|
|
|
|
|
/s/ Robert L. Fealy
|
|
/s/ Douglas C. Grissom
|
|
/s/ Daniel P. Harrington
|
|
Robert L. Fealy
|
|
Douglas C. Grissom
|
|
Daniel P. Harrington
|
|
February 28, 2018
|
|
February 28, 2018
|
|
February 28, 2018
|
|
(Director)
|
|
(Director)
|
|
(Director)
|
|
(in millions)
|
Balance
Beginning
of Year
|
|
Charged
to
Expense
|
|
Deductions
|
|
Balance
End of
Year
|
||||||||
|
Allowance for doubtful accounts:
|
|
|
|
|
|
|
|
||||||||
|
2017
|
$
|
3.5
|
|
|
$
|
1.8
|
|
|
$
|
(1.7
|
)
|
|
$
|
3.6
|
|
|
2016
|
3.8
|
|
|
1.5
|
|
|
(1.8
|
)
|
|
3.5
|
|
||||
|
2015
|
4.2
|
|
|
1.3
|
|
|
(1.7
|
)
|
|
3.8
|
|
||||
|
(in millions)
|
Balance
Beginning
of Year
|
|
Additions
|
|
Deductions
|
|
Balance
End of
Year
|
||||||||
|
Deferred income tax asset valuation allowance:
|
|
|
|
|
|
|
|
||||||||
|
2017
|
$
|
0.4
|
|
|
$
|
—
|
|
|
$
|
(0.2
|
)
|
|
$
|
0.2
|
|
|
2016
|
0.9
|
|
|
—
|
|
|
(0.5
|
)
|
|
0.4
|
|
||||
|
2015
|
1.2
|
|
|
—
|
|
|
(0.3
|
)
|
|
0.9
|
|
||||
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 |
|---|