Attached files

file filename
8-K - 8-K - Churchill Downs Incd246942d8k.htm

Exhibit 99.1

LOGO

 

FOR IMMEDIATE RELEASE   

Contact: Julie Koenig Loignon

(502) 636-4502 (office)

(502) 262-5461 (mobile)

Julie.Koenig@kyderby.com

CHURCHILL DOWNS INCORPORATED REPORTS

2011 THIRD-QUARTER RESULTS

 

   

Net Revenues from Continuing Operations Grow 13 Percent, Reach New Q3 High

   

EBITDA More Than Doubles From Prior-Year Period

   

Growth in Gaming and Online Business Segments Fuels Higher Earnings

LOUISVILLE, Ky. (Wednesday, Oct. 26, 2011) – Churchill Downs Incorporated (“CDI” or “the Company”) (NASDAQ: CHDN) today reported business results for the third quarter and nine months ended Sept. 30, 2011.

Net revenues from continuing operations set a new record for the third quarter, $166.3 million, up 13 percent from the $147.5 million recorded during the third quarter of 2010. The increase was due primarily to the inclusion of net revenues of $13.4 million generated by Harlow’s Casino Resort & Hotel (“Harlow’s”), which the Company acquired in December 2010, as well as the improved quarter-over-quarter performance of the Calder Casino and the Company’s Online business segment. CDI’s online-wagering company, TwinSpires.com, experienced a handle increase of 4.2 percent as compared to the prior-year period, which was partially due to growth in new customers and an increase in average-daily wagering through the platform. During the third quarter of 2011, total wagering on U.S. Thoroughbred races declined an average of 7.4 percent compared to the same period in 2010, according to statistics released by the Equibase Company.

EBITDA (earnings before interest, taxes, depreciation and amortization) for the third quarter more than doubled to $43.0 million from the $17.1 million recorded during the third quarter of 2010. Significant items affecting CDI’s EBITDA growth include the impact of the receipt of $19.3 million in Illinois Horse Racing Equity Trust Fund proceeds recorded as miscellaneous other income during the quarter. The Trust Fund monies were related to Illinois riverboat casino impact fees that had been held in escrow pending the resolution of litigation. CDI’s share of the Trust Fund monies contributed to higher Racing Operations EBITDA for the third quarter of 2011. Gaming EBITDA also increased $5.3 million quarter-over-quarter, due to the inclusion of $4.0 million of EBITDA from Harlow’s and an increase of $0.9 million of EBITDA from the Calder Casino. EBITDA from CDI’s Online business grew $4.0 million compared to the year-earlier quarter, due to an increase of $2.2 million in pari-mutuel revenue as well as the impact of charges related to the integration of Youbet.com that were recorded during the third quarter of 2010.

Net earnings from continuing operations for the period were $19.7 million, or $1.16 per diluted common share, versus $3.7 million, or $0.22 per diluted common share, in the third quarter of 2010. Net earnings from continuing operations were positively impacted by the continued growth of the Company’s Gaming and Online business segments and the inclusion of Illinois Horse Racing Equity Trust Fund monies during the quarter.

CDI Chairman and Chief Executive Officer Robert L. Evans said, “It was a very good quarter, even when we exclude the impact of the Illinois Horse Racing Equity Trust Fund proceeds. Once again, the decline in net revenues and EBITDA, excluding those Trust Fund proceeds, in our Racing Operations was more than offset by significant gains in our Online and Gaming businesses. We used the resulting cash flow to pay down another $28.6 million in long-term debt

 

-MORE -


Churchill Downs Incorporated Reports 2011 Third-Quarter Results

Page 2 of 11

Wednesday, October 26, 2011

during the third quarter, bringing our debt reduction for the first nine months of the year to $108.8 million.”

A conference call regarding this news release is scheduled for Thursday, Oct. 27, 2011, at 9 a.m. EDT. Investors and other interested parties may listen to the teleconference by accessing the online, real-time webcast and broadcast of the call at http://ir.churchilldownsincorporated.com/events.cfm or by dialing (877) 372-0878 and entering the conference ID number 52962986 at least 10 minutes before the appointed time. International callers should dial (253) 237-1169. An online replay of the call will be available at http://ir.churchilldownsincorporated.com/events.cfm by noon EDT. A copy of the Churchill Downs Incorporated’s news release announcing quarterly results and relevant financial and statistical information about the period will be accessible at www.churchilldownsincorporated.com.

In addition to the results provided in accordance with U.S. Generally Accepted Accounting Principles (“GAAP”), CDI has provided a non-GAAP measurement, which presents a financial measure of earnings before interest, taxes, depreciation and amortization (“EBITDA”). CDI uses EBITDA as a key performance measure of results of operations for purposes of evaluating performance internally. CDI believes the use of this measure enables management and investors to evaluate and compare, from period to period, CDI’s operating performance in a meaningful and consistent manner. This non-GAAP measurement is not intended to replace the presentation of CDI’s financial results in accordance with GAAP. A reconciliation of EBITDA to net earnings is included in the Supplemental Information by Operating Unit table within this news release.

Churchill Downs Incorporated (“CDI”) (NASDAQ: CHDN), headquartered in Louisville, Ky., owns and operates the world-renowned Churchill Downs Racetrack, home of the Kentucky Derby and Kentucky Oaks, as well as racetrack and casino operations and a poker room in Miami Gardens, Fla.; racetrack, casino and video poker operations in New Orleans,. La.; racetrack operations in Arlington Heights, Ill.; and a casino resort in Greenville, Miss. CDI also owns the country’s premier account wagering company, TwinSpires.com, and other advance-deposit wagering providers; the totalizator company, United Tote; and a collection of racing-related telecommunications and data companies. Information about CDI can be found online at www.churchilldownsincorporated.com.

Information set forth in this discussion and analysis contains various “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. The Private Securities Litigation Reform Act of 1995 (the “Act”) provides certain “safe harbor” provisions for forward-looking statements. All forward-looking statements made in this Quarterly Report on Form 10-Q are made pursuant to the Act. The reader is cautioned that such forward-looking statements are based on information available at the time and/or management’s good faith belief with respect to future events, and are subject to risks and uncertainties that could cause actual performance or results to differ materially from those expressed in the statements. Forward-looking statements speak only as of the date the statement was made. We assume no obligation to update forward-looking information to reflect actual results, changes in assumptions or changes in other factors affecting forward-looking information. Forward-looking statements are typically identified by the use of terms such as “anticipate,” “believe,” “could,” “estimate,” “expect,” “intend,” “may,” “might,” “plan,” “predict,” “project,” “should,” “will,” and similar words, although some forward-looking statements are expressed differently. Although we believe that the expectations reflected in such forward-looking statements are reasonable, we can give no assurance that such expectations will prove to be correct. Important factors that could cause actual results to differ materially from

 

-MORE -


Churchill Downs Incorporated Reports 2011 Third-Quarter Results

Page 3 of 11

Wednesday, October 26, 2011

expectations include: the effect of global economic conditions, including any disruptions in the credit markets; a decrease in consumers’ discretionary income; the effect (including possible increases in the cost of doing business) resulting from future war and terrorist activities or political uncertainties; the overall economic environment; the impact of increasing insurance costs; the impact of interest rate fluctuations; the effect of any change in our accounting policies or practices; the financial performance of our racing operations; the impact of gaming competition (including lotteries, online gaming and riverboat, cruise ship and land-based casinos) and other sports and entertainment options in the markets in which we operate; our ability to maintain racing and gaming licenses to conduct our businesses; the impact of live racing day competition with other Florida, Illinois and Louisiana racetracks within those respective markets; the impact of higher purses and other incentives in states that compete with our racetracks; costs associated with our efforts in support of alternative gaming initiatives; costs associated with customer relationship management initiatives; a substantial change in law or regulations affecting pari-mutuel and gaming activities; a substantial change in allocation of live racing days; changes in Kentucky, Florida, Illinois or Louisiana law or regulations that impact revenues or costs of racing operations in those states; the presence of wagering and gaming operations at other states’ racetracks and casinos near our operations; our continued ability to effectively compete for the country’s horses and trainers necessary to achieve full field horse races; our continued ability to grow our share of the interstate simulcast market and obtain the consents of horsemen’s groups to interstate simulcasting; our ability to enter into agreements with other industry constituents for the purchase and sale of racing content for wagering purposes; our ability to execute our acquisition strategy and to complete or successfully operate planned expansion projects; our ability to successfully complete any divestiture transaction; market reaction to our expansion projects; the inability of our totalisator company, United Tote, to maintain its processes accurately or keep its technology current; our accountability for environmental contamination; the ability of our online business to prevent security breaches within its online technologies; the loss of key personnel; the impact of natural and other disasters on our operations and our ability to obtain insurance recoveries in respect of such losses (including losses related to business interruption); our ability to integrate any businesses we acquire into our existing operations, including our ability to maintain revenues at historic levels and achieve anticipated cost savings; the impact of wagering laws, including changes in laws or enforcement of those laws by regulatory agencies; the outcome of pending or threatened litigation; changes in our relationships with horsemen’s groups and their memberships; our ability to reach agreement with horsemen’s groups on future purse and other agreements (including, without limiting, agreements on sharing of revenues from gaming and advance deposit wagering); the effect of claims of third parties to intellectual property rights; and the volatility of our stock price.

The reader should read this discussion in conjunction with the Condensed Consolidated Financial Statements included in this Quarterly Report on Form 10-Q and the Company’s Annual Report on Form 10-K for the year ended Dec. 31, 2010, for further information, including Part I – Item 1A, “Risk Factors” for a discussion regarding some of the reasons that actual results may be materially different from those we anticipate, as modified by Part II – Item 1A, “Risk Factors” of this Quarterly Report on Form 10-Q.

 

-MORE -


Churchill Downs Incorporated Reports 2011 Third-Quarter Results

Page 4 of 11

Wednesday, October 26, 2011

CHURCHILL DOWNS INCORPORATED

CONDENSED CONSOLIDATED STATEMENTS OF NET EARNINGS

For the three months ended September 30, 2011, and 2010

(Unaudited)

(in thousands, except per common share data)

 

     Three Months Ended
     September 30,
     2011     2010     % Change

Net revenues

      

Racing

   $ 66,539      $ 67,348      (1)

Gaming

     51,922        34,667      50

Online

     42,015        39,232      7

Other

     5,873        6,299      (7)
  

 

 

   

 

 

   
     166,349        147,546      13

Operating expenses

      

Racing

     64,681        67,083      (4)

Gaming

     39,051        27,978      40

Online

     30,584        28,559      7

Other

     5,808        5,350      9

Selling, general and administrative expenses

     16,138        15,281      6
  

 

 

   

 

 

   

Operating income

     10,087        3,295      F

Other income (expense):

      

Interest income

     116        30      F

Interest expense

     (1,576     (1,625   (3)

Equity in loss of unconsolidated investments

     (467     (470   (1)

Miscellaneous, net

     19,934        1,832      F
  

 

 

   

 

 

   
     18,007        (233   F
  

 

 

   

 

 

   

Earnings from continuing operations before provision for income taxes

     28,094        3,062      F

Income tax provision

     (8,374     638      U
  

 

 

   

 

 

   

Earnings from continuing operations

     19,720        3,700      F

Discontinued operations, net of income taxes

     60        (4,389   F
  

 

 

   

 

 

   

Net earnings (loss)

   $ 19,780      $ (689   F
  

 

 

   

 

 

   

Net earnings (loss) per common share data:

      

Basic

      

Earnings from continuing operations

   $ 1.17      $ 0.22      F

Discontinued operations

     —          (0.26   F
  

 

 

   

 

 

   

Net earnings (loss)

   $ 1.17      $ (0.04   F
  

 

 

   

 

 

   

Diluted

      

Earnings from continuing operations

   $ 1.16      $ 0.22      F

Discontinued operations

     0.01        (.26   F
  

 

 

   

 

 

   

Net earnings (loss)

   $ 1.17      $ (.04   F
  

 

 

   

 

 

   

Weighted average shares outstanding

      

Basic

     16,858        16,311     

Diluted

     16,974        16,768     

NM: Not meaningful U: > 100% unfavorable F: > 100% favorable

 

-MORE -


Churchill Downs Incorporated Reports 2011 Third-Quarter Results

Page 5 of 11

Wednesday, October 26, 2011

CHURCHILL DOWNS INCORPORATED

CONDENSED CONSOLIDATED STATEMENTS OF NET EARNINGS

For the nine months ended September 30, 2011, and 2010

(Unaudited)

(in thousands, except per common share data)

 

     Nine Months Ended
     September 30,
     2011     2010     % Change

Net revenues

      

Racing

   $ 246,372      $ 247,801      (1)

Gaming

     160,468        104,263      54

Online

     125,344        87,374      43

Other

     15,405        8,666      78
  

 

 

   

 

 

   
     547,589        448,104      22

Operating expenses

      

Racing

     201,356        209,918      (4)

Gaming

     118,690        88,502      34

Online

     85,800        61,950      38

Other

     16,591        7,961      U

Selling, general and administrative expenses

     50,443        43,937      15
  

 

 

   

 

 

   

Operating income

     74,709        35,836      F

Other income (expense):

      

Interest income

     240        158      52

Interest expense

     (7,497     (4,303   74

Equity in earnings of unconsolidated investments

     (423     (317   33

Miscellaneous, net

     23,549        2,485      F
  

 

 

   

 

 

   
     15,869        (1,977   F
  

 

 

   

 

 

   

Earnings from continuing operations before provision for income taxes

     90,578        33,859      F

Income tax provision

     (34,054     (10,034   U
  

 

 

   

 

 

   

Earnings from continuing operations

     56,524        23,825      F

Discontinued operations, net of income taxes:

      

Earnings (loss) from operations

     61        (5,577   F

Gain on sale of assets

     157        —        F
  

 

 

   

 

 

   

Net earnings

   $ 56,742      $ 18,248      F
  

 

 

   

 

 

   

Net earnings per common share data:

      

Basic

      

Earnings from continuing operations

   $ 3.36      $ 1.56      F

Discontinued operations

     0.01        (0.36   F
  

 

 

   

 

 

   

Net earnings

   $ 3.37      $ 1.20      F
  

 

 

   

 

 

   

Diluted

      

Earnings from continuing operations

   $ 3.34      $ 1.56      F

Discontinued operations

     0.01        (0.36   F
  

 

 

   

 

 

   

Net earnings

   $ 3.35      $ 1.20      F
  

 

 

   

 

 

   

Weighted average shares outstanding

      

Basic

     16,555        14,796     

Diluted

     16,939        15,257     

NM: Not meaningful U: > 100% unfavorable F: > 100% favorable

 

-MORE -


Churchill Downs Incorporated Reports 2011 Third-Quarter Results

Page 6 of 11

Wednesday, October 26, 2011

CHURCHILL DOWNS INCORPORATED

SUPPLEMENTAL INFORMATION BY OPERATING UNIT

For the three months ended September 30, 2011, and 2010

(in thousands, except per common share data)

 

     Three Months Ended
     September 30,
     2011     2010     % Change

Net revenues from external customers:

      

Churchill Downs

   $ 5,911      $ 6,005      (2)

Arlington Park

     30,875        30,208      2

Calder

     23,673        24,396      (3)

Fair Grounds

     6,080        6,739      (10)
  

 

 

   

 

 

   

Total Racing Operations

     66,539        67,348      (1)

Calder Casino

     20,251        17,089      19

Fair Grounds Slots

     9,880        9,329      6

VSI

     8,350        8,249      1

Harlow’s Casino

     13,441        —        F
  

 

 

   

 

 

   

Total Gaming

     51,922        34,667      50

Online Business

     42,015        39,232      7

Other Investments

     5,820        6,235      (7)

Corporate

     53        64      (17)
  

 

 

   

 

 

   

Net revenues

   $ 166,349      $ 147,546      13
  

 

 

   

 

 

   

Intercompany net revenues:

      

Churchill Downs

   $ 381      $ 336      13

Arlington Park

     1,468        1,199      22

Calder

     582        557      4

Fair Grounds

     21        39      (46)
  

 

 

   

 

 

   

Total Racing Operations

     2,452        2,131      15

Online Business

     186        152      22

Other Investments

     1,148        589      95

Eliminations

     (3,786     (2,872   32
  

 

 

   

 

 

   

Net revenues

   $ —        $ —       
  

 

 

   

 

 

   

Reconciliation of Segment EBITDA to net earnings:

      

Racing

   $ 20,414      $ 1,254      F

Gaming

     13,148        7,892      67

Online

     9,818        5,818      69

Other Investments

     1,157        1,792      (35)

Corporate

     (1,540     296      U
  

 

 

   

 

 

   

Total EBITDA

     42,997        17,052      F

Depreciation and amortization

     (13,443     (12,395   8

Interest (expense) income, net

     (1,460     (1,595   (8)

Income tax expense

     (8,374     638      U
  

 

 

   

 

 

   

Earnings from continuing operations

     19,720        3,700      F

Discontinued operations, net of income taxes

     60        (4,389   F
  

 

 

   

 

 

   

Net earnings

   $ 19,780      $ (689   F
  

 

 

   

 

 

   

NM: Not meaningful U: > 100% unfavorable F: > 100% favorable

 

-MORE -


Churchill Downs Incorporated Reports 2011 Third-Quarter Results

Page 7 of 11

Wednesday, October 26, 2011

CHURCHILL DOWNS INCORPORATED

SUPPLEMENTAL INFORMATION BY OPERATING UNIT

For the nine months ended September 30, 2011, and 2010

(in thousands, except per common share data)

 

     Nine Months Ended  
     September 30,  
     2011     2010     % Change  

Net revenues from external customers:

      

Churchill Downs

   $ 104,072      $ 100,609        3   

Arlington Park

     62,273        63,994        (3

Calder

     45,753        48,015        (5

Fair Grounds

     34,274        35,183        (3
  

 

 

   

 

 

   

Total Racing Operations

     246,372        247,801        (1

Calder Casino

     62,574        48,848        28   

Fair Grounds Slots

     31,510        29,979        5   

VSI

     26,566        25,436        4   

Harlow’s Casino

     39,818        —          F   
  

 

 

   

 

 

   

Total Gaming

     160,468        104,263        54   

Online Business

     125,344        87,374        43   

Other Investments

     15,143        8,599        76   

Corporate

     262        67        F   
  

 

 

   

 

 

   

Net revenues

   $ 547,589      $ 448,104        22   
  

 

 

   

 

 

   

Intercompany net revenues:

      

Churchill Downs

   $ 3,993      $ 2,872        39   

Arlington Park

     3,160        2,542        24   

Calder

     1,129        932        21   

Fair Grounds

     799        586        36   
  

 

 

   

 

 

   

Total Racing Operations

     9,081        6,932        31   

Online Business

     601        533        13   

Other Investments

     2,900        1,604        81   

Eliminations

     (12,582     (9,069     39   
  

 

 

   

 

 

   

Net revenues

   $ —        $ —       
  

 

 

   

 

 

   

Reconciliation of Segment EBITDA to net earnings:

      

Racing

   $ 66,223      $ 37,819        75   

Gaming

     43,479        19,537        F   

Online

     28,671        14,467        98   

Other Investments

     2,110        2,918        (28

Corporate

     (1,329     (2,327     (43
  

 

 

   

 

 

   

Total EBITDA

     139,154        72,414        92   

Depreciation and amortization

     (41,319     (34,410     20   

Interest (expense) income, net

     (7,257     (4,145     75   

Income tax expense

     (34,054     (10,034     U   
  

 

 

   

 

 

   

Earnings from continuing operations

     56,524        23,825        F   

Discontinued operations, net of income taxes

     218        (5,577     F   
  

 

 

   

 

 

   

Net earnings

   $ 56,742      $ 18,248        F   
  

 

 

   

 

 

   

 

-MORE -


Churchill Downs Incorporated Reports 2011 Third-Quarter Results

Page 8 of 11

Wednesday, October 26, 2011

CHURCHILL DOWNS INCORPORATED

SUPPLEMENTAL INFORMATION BY OPERATING UNIT

For the three and nine months ended September 30, 2011, and 2010

(in thousands, except per common share data)

 

     Three Months Ended
September 30,
    Change  
Management fee expense (income):    2011     2010     $     %  

Racing Operations

   $ 2,830      $ 1,676      $ 1,154        69

Gaming

     2,053        809        1,244        U   

Online Business

     1,659        1,258        401        32

Other Investments

     595        244        351        U   

Corporate Income

     (7,137     (3,987     (3,150     79
  

 

 

   

 

 

   

 

 

   

Total management fees

   $ —        $ —        $ —       
  

 

 

   

 

 

   

 

 

   

 

     Nine Months Ended
September 30,
    Change  
Management fee expense (income):    2011     2010     $     %  

Racing Operations

   $ 8,820      $ 9,148      $ (328     -4

Gaming

     5,540        3,123        2,417        77

Online Business

     4,349        3,284        1,065        32

Other Investments

     951        387        564        U   

Corporate Income

     (19,660     (15,942     (3,718     23
  

 

 

   

 

 

   

 

 

   

Total management fees

   $ —        $ —        $ —       
  

 

 

   

 

 

   

 

 

   

 

- MORE -


Churchill Downs Incorporated Reports 2011 Third-Quarter Results

Page 9 of 11

Wednesday, October 26, 2011

CHURCHILL DOWNS INCORPORATED

SUPPLEMENTAL INFORMATION BY OPERATING UNIT

For the three and nine months ended September 30, 2011, and 2010

(in thousands, except per common share data)

 

     Three Months Ended September 30, 2010  
     Previously
Reported
     Revised      Effect of
Change
 

Net revenues from external customers:

        

Churchill Downs

   $ 5,449       $ 6,005       $ 556   

Arlington Park

     29,445         30,208         763   

Calder

     21,604         24,396         2,792   

Fair Grounds

     5,942         6,739         797   
  

 

 

    

 

 

    

 

 

 

Total Racing Operations

     62,440         67,348         4,908   

Calder Casino

     13,161         17,089         3,928   

Fair Grounds Slots

     8,600         9,329         729   

VSI

     6,545         8,249         1,704   
  

 

 

    

 

 

    

 

 

 

Total Gaming

     28,306         34,667         6,361   

Online Business

     38,739         39,232         493   

Other Investments

     6,195         6,235         40   

Corporate

     64         64         —     
  

 

 

    

 

 

    

 

 

 

Net revenues from external customers

   $ 135,744       $ 147,546       $ 11,802   
  

 

 

    

 

 

    

 

 

 

 

     Nine Months Ended September 30, 2010  
     Previously
Reported
     Revised      Effect of
Change
 

Net revenues from external customers:

        

Churchill Downs

   $ 96,979       $ 100,609       $ 3,630   

Arlington Park

     61,533         63,994         2,461   

Calder

     42,848         48,015         5,167   

Fair Grounds

     32,367         35,183         2,816   
  

 

 

    

 

 

    

 

 

 

Total Racing Operations

     233,727         247,801         14,074   

Calder Casino

     34,906         48,848         13,942   

Fair Grounds Slots

     27,716         29,979         2,263   

VSI

     20,202         25,436         5,234   
  

 

 

    

 

 

    

 

 

 

Total Gaming

     82,824         104,263         21,439   

Online Business

     86,089         87,374         1,285   

Other Investments

     8,599         8,599         —     

Corporate

     67         67         —     
  

 

 

    

 

 

    

 

 

 

Net revenues from external customers

   $ 411,306       $ 448,104       $ 36,798   
  

 

 

    

 

 

    

 

 

 

 

- MORE -


Churchill Downs Incorporated Reports 2011 Third-Quarter Results

Page 10 of 11

Wednesday, October 26, 2011

CHURCHILL DOWNS INCORPORATED

CONDENSED, CONSOLIDATED BALANCE SHEETS

(in thousands)

 

     September 30,
2011
     December 31,
2010
 
ASSETS      

Current assets:

     

Cash and cash equivalents

   $ 26,883       $ 26,901   

Restricted cash

     50,472         61,891   

Accounts receivable, net of allowance for doubtful accounts of $4,164 in 2011 and $4,098 in 2010

     33,083         33,307   

Deferred income taxes

     16,417         16,136   

Income taxes receivable

     —           11,674   

Other current assets

     18,782         20,086   
  

 

 

    

 

 

 

Total current assets

     145,637         169,995   

Property and equipment, net

     482,005         507,476   

Goodwill

     213,712         214,528   

Other intangible assets, net

     106,729         113,436   

Other assets

     8,787         12,284   
  

 

 

    

 

 

 

Total assets

   $ 956,870       $ 1,017,719   
  

 

 

    

 

 

 
LIABILITIES AND SHAREHOLDERS’ EQUITY      

Current liabilities:

     

Accounts payable

   $ 42,512       $ 47,703   

Bank overdraft

     10,279         5,660   

Purses payable

     23,315         12,265   

Accrued expenses

     47,826         49,754   

Income taxes payable

     16,120         —     

Dividends payable

     —           8,165   

Deferred revenue

     18,750         24,512   

Deferred riverboat subsidy

     —           40,492   
  

 

 

    

 

 

 

Total current liabilities

     158,802         188,551   

Long-term debt

     156,270         265,117   

Convertible note payable, related party

     —           15,075   

Other liabilities

     30,181         17,775   

Deferred revenue

     17,025         15,556   

Deferred income taxes

     8,803         9,431   
  

 

 

    

 

 

 

Total liabilities

     371,081         511,505   

Commitments and contingencies

     

Shareholders’ equity:

     

Preferred stock, no par value; 250 shares authorized; no shares issued

     —           —     

Common stock, no par value; 50,000 shares authorized; 17,166 shares issued at September 30, 2011 and 16,571 shares issued at December 31, 2010

     259,336         236,503   

Retained earnings

     326,453         269,711   
  

 

 

    

 

 

 

Total shareholders’ equity

     585,789         506,214   
  

 

 

    

 

 

 

Total liabilities and shareholders’ equity

   $ 956,870       $ 1,017,719   
  

 

 

    

 

 

 

 

- MORE -


Churchill Downs Incorporated Reports 2011 Third-Quarter Results

Page 11 of 11

Wednesday, October 26, 2011

CHURCHILL DOWNS INCORPORATED

CONDENSED, CONSOLIDATED STATEMENT OF CASH FLOWS

For the nine months ended September 30, 2011, and 2010

(unaudited)

(in thousands)

 

     2011     2010  

Cash flows from operating activities:

    

Net earnings

   $ 56,742      $ 18,248   

Adjustments to reconcile net earnings to net cash provided by

    

operating activities:

    

Depreciation and amortization

     41,319        34,410   

Asset impairment loss

     482        1,598   

Gain on sale of business

     (271     —     

Equity in losses of unconsolidated investments

     423        317   

Gain on derivative instruments

     (3,096     (612

Share-based compensation

     4,332        2,388   

Other

     2,139        1,192   

Increase (decrease) in cash resulting from changes in operating assets and liabilities, net of business acquisitions:

    

Restricted cash

     11,536        (20,395

Accounts receivable

     1,825        2,099   

Other current assets

     (3,865     (1,549

Accounts payable

     229        (6,656

Purses payable

     11,051        4,367   

Accrued expenses

     3,099        7,250   

Deferred revenue

     2,121        (3,225

Deferred riverboat subsidy

     (40,492     14,648   

Income taxes payable

     27,560        (554

Other assets and liabilities

     16,498        1,815   
  

 

 

   

 

 

 

Net cash provided by operating activities

     131,632        55,341   
  

 

 

   

 

 

 

Cash flows from investing activities:

    

Additions to property and equipment

     (16,802     (56,493

Acquisition of business, net of cash acquired

     —          (32,408

Purchases of minority investements

     (158     (400

Acquisition of gaming license

     (2,250     (2,750

Proceeds on sale of property and equipment

     50        16   

Change in deposit wagering asset

     (117     (37
  

 

 

   

 

 

 

Net cash used in investing activities

     (19,277     (92,072
  

 

 

   

 

 

 

Cash flows from financing activities:

    

Borrowings on bank line of credit

     230,311        204,260   

Repayments on bank line of credit

     (339,158     (141,849

Repayment of note payable, related party

     —          (24,043

Change in book overdraft

     4,618        6,929   

Payment of dividends

     (8,165     (6,777

Repurchase of common stock

     (732     (1,354

Common stock issued

     635        459   

Change in deposit wagering liability

     118        (4
  

 

 

   

 

 

 

Net cash (used in) provided by financing activities

     (112,373     37,621   
  

 

 

   

 

 

 

Net (decrease) increase in cash and cash equivalents

     (18     890   

Cash and cash equivalents, beginning of period

     26,901        13,643   
  

 

 

   

 

 

 

Cash and cash equivalents, end of period

   $ 26,883      $ 14,533   
  

 

 

   

 

 

 

 

- END -