Churchill Downs Incorporated Reports 2016 SECOND QUARTER RESULTS

The following excerpt is from the company's SEC filing.

LOUISVILLE, Ky. (August 3, 2016)

- Churchill Downs Incorporated (NASDAQ: CHDN) (CDI or Company) today reported business results for the second quarter ended June 30, 2016.

Second Quarter 2016 Highlights

Record net revenue of $438.5 million, up 7% over the prior year

Record Adjusted EBITDA of $162.9 million, 3% higher than the prior year

Record net income of $69.8 million, a 27% increase over the prior year

Record diluted net income per share of $4.11, 33% higher than the prior year

Record breaking Kentucky Derby and Oaks week Adjusted EBITDA within the Racing segment, up $5.2 million over prior year

“We delivered record net revenue, net income and Adjusted EBITDA this quarter driven by a 7

consecutive record-setting Kentucky Derby week,” says Bill Carstanjen, CDI’s Chief Executive Officer. “Each of our operating segments showed top-line net revenue growth this quarter and we continue to maintain focus and discipline on our cost structure.”


(in millions, except per share data):

Net revenue

Net income

Diluted net income per share

(a- Non-GAAP measure. See explanation of non-GAAP measures below.

Net revenue growth was driven by a $20.7 million increase from Big Fish Games primarily from casual and mid-core free-to-play game growth, a $7.5 million increase from TwinSpires and a $1.3 million increase from our Racing and Casinos segments.

Adjusted EBITDA increased $4.0 million driven by:

$6.1 million increase from Racing

$3.8 million increase from Casinos

$2.3 million increase from TwinSpires

Partially offsetting these increases was a $7.8 million decrease from Big Fish Games

The increase in net income and diluted net income per share was primarily a result of:

$11.5 million increase in operating income

$1.9 million increase in income from our equity investments related to Saratoga Casino Holdings LLC (“SCH”) and Miami Valley Gaming (“MVG”)

$4.9 million reduction in our income tax provision primarily from a decrease in our effective tax rate from lower non-deductible acquisition-related charges in the current year

Partially offsetting these increases was a $4.0 million increase in net interest expense associated with higher outstanding debt balances

Operating Segment Summaries:

We use Adjusted EBITDA to evaluate segment performance, develop strategy and allocate resources. We utilize the Adjusted EBITDA metric because we believe the inclusion or exclusion of certain recurring items is necessary to provide a more accurate measure of our core operating results and enables management and investors to evaluate and compare from period to period our operating performance in a meaningful and consistent manner. Adjusted EBITDA should not be considered as an alternative to operating income as an indicator of performance, as an alternative to cash flows from operating activities as a measure of liquidity, or as an alternative to any other measure provided in accordance with GAAP. Our calculation of Adjusted EBITDA may be different from the calculation used by other companies and, therefore, comparability may be limited.

The operating segment summaries below present net revenue from external customers and intercompany revenue from each of our operating segments:


(in millions):

Net revenue increased $2.5 million, or 2% driven by:

A successful Kentucky Derby and Oaks week which benefited from increased ticket sales revenue associated with its new premium indoor seating and Turf Club venues, increased media revenue and record attendance

Partially offset by decreases at Churchill Downs and Arlington from a shift in the racing calendar which resulted in five fewer race days

Adjusted EBITDA increased $6.1 million primarily driven by:

$5.2 million increase from the Kentucky Derby and Oaks week

$1.5 million decrease in corporate allocated expense

Partially offset by a racing calendar shift that resulted in a $1.3 million decrease at Churchill Downs and Arlington from five fewer race days

Kentucky Derby and Oaks week highlights:

consecutive record year for Adjusted EBITDA growth

Record total Derby week attendance - up 3% over 2015’s record

Record all sources Derby week handle - up 1% over 2015’s record


Net revenue increased $0.6 million, or 1% driven primarily by a refined marketing program at Calder that led to new member sign-ups and increased slot handle.

Adjusted EBITDA grew $3.8 million primarily driven by:

$1.4 million increase in SCH management fee and equity income

$1.1 million increase at our Mississippi properties from operational expense improvements

$1.0 million increase in MVG equity income driven by successful promotional activities driving market share growth

$0.5 million increase at Calder primarily from the implementation of successful marketing and promotional campaigns

Partially offset by a $0.7 million increase in corporate allocated expense


Net revenue increased $7.5 million, or 12%, primarily due to a 26% increase in active players. TwinSpires handle grew 16.4%, outpacing the U.S. thoroughbred industry performance by 16.7 percentage points.

Adjusted EBITDA grew $2.3 million driven by:

$3.3 million favorable impact of increased wagering, net of content costs, from handle growth and an increase in active players

$0.7 million decrease in taxes and purses due to a $1.7 million Pennsylvania tax refund partially offset by increased taxes in certain other jurisdictions

Partially offsetting these increases were:

$1.2 million increase in marketing and advertising expense efforts associated with the Kentucky Derby and Oaks week

$0.5 million increase in corporate allocated expense



Social casino

Casual and mid-core free-to-play


Total bookings

(a- Bookings is a non-GAAP financial measure equal to the revenue recognized plus the change in deferred revenue for the periods presented. This non-GAAP measure may differ from other companies’ definition of this measure, and it should not be considered a substitute for, or superior to, any other measure provided in accordance with GAAP.

Total bookings grew $15.2 million, or 13%, as our casual and mid-core free-to-play division continued to show strong growth more than offsetting the declines in the social casino and premium divisions.

Social casino bookings declined by $1.9 million compared to the second quarter of 2015 reflecting a 6% increase in average paying users and a 9% decline in average bookings per paying user

Casual and mid-core free-to-play bookings’ growth of $21.1 million was driven by a 45% increase in average paying users and a 9% increase in average bookings per paying user.

Premium bookings declined $4.0 million, or 14%, primarily driven by customers continuing to shift from paid PC games to free-to-play mobile games.

Net revenue increased $20.7 million, driven primarily by:

$23.6 million increase in casual and mid-core free-to-play revenue

The fair value adjustment to Big Fish Games deferred revenue assumed as part of the acquisition was $2.7 million lower than the prior year quarter

Partially offsetting these increases was a $3.7 million decline in premium games revenue and a $1.9 million decrease in social casino revenue driven by a decrease in bookings

Adjusted EBITDA decreased $7.8 million, driven primarily by:

$11.5 million increase in user acquisition spending

$6.5 million increase in platform fees on higher bookings

$2.3 million increase in developer fees

$3.0 million benefit associated with business combination accounting rules that was higher in the prior year than the second quarter of 2016

$1.2 million increase in other expenses

Partially offsetting these decreases were:

$15.2 million of increased bookings

$1.5 million decrease of amortization expense related to the timing of game launches


CDI repurchased 104,045 shares of its common stock in conjunction with its stock repurchase program at a total cost of approximately $12.8 million, based upon settlement date, in the second quarter of 2016.  In February 2016, our Board of Directors approved a continuation of the current stock repurchase program for a total of $150 million with no time limitation.  This repurchase authority includes, and is not in addition to, any unspent amounts remaining under the prior authorization.  CDI had approximately $135.0 million of repurchase authority remaining under this program at June 30, 2016, based upon trade date.

Conference Call

A conference call regarding this news release is scheduled for Thursday, August 4, 2016 at 9 a.m. ET. Investors and other interested parties may listen to the teleconference by accessing the online, real-time webcast and broadcast of the call at

, or by dialing (877) 372-0878 and entering the pass code 53945979 at least 10 minutes before the appointed time. International callers should dial (253) 237-1169. An online replay will be available at approximately noon EDT on Thursday, August 4, 2016 and continue for two weeks. A copy of the Company’s news release announcing quarterly results and relevant financial and statistical information about the period will be accessible at

Non-GAAP Measures

In addition to the results provided in accordance with U.S. Generally Accepted Accounting Principles (“GAAP”), the Company has provided a non-GAAP measurement, which presents a financial measure of

earnings before interest, taxes, depreciation and amortization and certain other items as described in the Company’s Annual Report on Form 10K (“Adjusted EBITDA”).

Adjusted EBITDA includes:

Changes in Big Fish Games deferred revenue;

50% of EBITDA of our joint venture, MVG;

25% of EBITDA of our SCH equity investment; and

Intercompany revenue and expense totals that are eliminated in the Condensed Consolidated Statements of Comprehensive Income

Adjusted EBITDA excludes:

Big Fish Games adjustments which include:

Acquisition-related charges, including the change in fair value of the Big Fish Games earnout and deferred consideration liability recorded each reporting period

Stock-based compensation expense;

Calder exit costs; and

Other charges and recoveries

The Company uses Adjusted EBITDA as a key performance measure of the results of operations for purposes of evaluating performance internally. The Company believes the use of this measure enables management and investors to evaluate and compare, from period to period, the Company’s operating performance in a meaningful and consistent manner. Adjusted EBITDA is a supplemental measure of our performance that is not required by or presented in accordance with GAAP and should not be considered as an alternative to, or more meaningful than, net income (as determined in accordance with GAAP) as a measure of our operating results.

About Churchill Downs Incorporated

Churchill Downs Incorporated (CDI) (NASDAQ: CHDN), headquartered in Louisville, Ky., is an industry-leading racing, gaming and online entertainment company anchored by our iconic flagship event -

The Kentucky Derby

. We are a leader in brick-and-mortar casino gaming with gaming positions in six states, and we are the largest, legal online account wagering platform for horseracing in the U.S., through our ownership of We are also one of the world’s largest producers and distributors of mobile games through Big Fish Games, Inc. Additional information about CDI can be found online at

Information set forth in this news release 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 press release 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,” “seek,” “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 expectations include: the effect of global economic conditions, a decrease in consumers’ discretionary income; additional or increased taxes and fees; restrictions in our debt facilities limiting our flexibility to operate our business; inability to identify and complete acquisition, expansion or divestiture projects on time, on budget or as planned; difficulty in integrating recent or future acquisitions into our operations; legalization of online real money gaming in the United States, and our ability to

capitalize on and predict such legalization; adverse infringement of the intellectual property of others; unauthorized disclosure of our source code; loss of key personnel; catastrophic events and system failures disrupting our operations; work stoppages and labor issues; failure to comply with regulations and other legal obligations relating to receiving, processing, storing and using person information; security breaches and other security risks related to our technology, personal information, and proprietary information; inability to respond to rapid technological changes in a timely manner; payment-related risks, such as chargebacks for fraudulent credit card use; compliance with Foreign Corrupt Practices Act or applicable money-laundering regulations; public perceptions of integrity or other lack of confidence in our business; changes in the regulatory environment of our racing operations; unfavorable economic trends in the horseracing industry; increased competition in the horseracing business; declining popularity in horseracing; seasonal fluctuations in our horseracing business due to geographic concentration of our operations; difficulty in attracting sufficient number of horses and trainers for full field horseraces; weather conditions affecting our ability to conduct live racing; inability to negotiate agreements with industry constituents, including horsemen and other racetracks; personal injury litigation related to injuries occurring at our racetracks; general risks related to real estate ownership, including fluctuations in market values; the inability of our totalisator company, United Tote, to maintain its processes accurately, keep its technology current or maintain its significant customers; changes in regulatory environment related to casino regulations; increased competition in our casino business; geographic concentration in our casino business; development and expansion of casinos is costly and susceptible to delays, cost overruns and other uncertainties; concentration and evolution of slot machine manufacturing and other technology conditions would impose additional costs; changes in regulatory environment for our advanced deposit wagering business; uncertainty and changes in the legal landscape relating to our advanced deposit wagering business; failing to comply with laws requiring us to block access to certain individuals could result in penalties or impairment in our ability to offer advanced deposit wagering; inability to retain current customers or attract new customers to our advanced deposit wagering business; increase in competition in the advanced deposit wagering business; operating in an evolving and highly competitive market related to our Big Fish Games; inability to maintain relationships with third party mobile platforms related to our Big Fish Games; financial volatility quarter-to-quarter relating to our Big Fish Games; failure to develop and publish mobile games that achieve market acceptance; slower than expected growth in use of smartphone and tablet devices to facilitate game platforms; inability to secure new or ongoing content from third party development partners on favorable terms; programming errors or flaws or other technical difficulties, diminishing our customers’ experience; inability to protected our intellectual property; retaining quality personnel; and “cheating” programs, scam offers, black-markets and other actions by third parties that seek to exploit our games and players may affect our reputation and harm our operating results; and 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).




Three Months Ended June 30,

Six Months Ended June 30,

(in millions, except per common share data)

Net revenue:

Other Investments


Total net revenue

Operating expense:

Selling, general and administrative expense

Research and development

Total operating expense

Operating income

Other income (expense):

Interest income

Interest expense

Equity in income of unconsolidated investments

Miscellaneous, net

Total other income (expense)

Income before income tax provision

Income tax provision

Net income per common share data:

Basic net income

Weighted average shares outstanding:

Other comprehensive income (loss):

Foreign currency translation, net of tax

Comprehensive income



June 30, 2016

December 31, 2015


Current assets:

Cash and cash equivalents

Restricted cash

Accounts receivable, net

Income taxes receivable

Software development, net

Other current assets

Total current assets

Property and equipment, net

Investment in and advances to unconsolidated affiliates


Other intangible assets, net

Other assets

Total assets




Current liabilities:

Accounts payable

Purses payable

Account wagering deposit liabilities

Accrued expenses

Income tax payable

Tax refund due to Big Fish Games former equity holders

Deferred revenue - Big Fish Games

Deferred revenue - all other

Big Fish Games deferred payment, current

Big Fish Games earnout liability, current

Current maturities of long-term debt

Dividends payable

Total current liabilities

Long-term debt, net of current maturities and loan origination fees

Notes payable, including premium and net of debt issuance costs

Big Fish Games deferred payment, net of current amount due

Big Fish Games earnout liability, net of current amount due

Deferred income taxes

Other liabilities

Total liabilities



Commitments and contingencies

Preferred stock, no par value; 0.3 shares authorized; no shares issued

Common stock, no par value; 50.0 shares authorized; 16.6 shares issued at June 30, 2016 and 16.6 shares issued at December 31, 2015

Retained earnings

Accumulated other comprehensive loss

Total shareholders' equity

Total liabilities and shareholders' equity



Cash flows from operating activities:

Adjustments to reconcile net income to net cash provided by operating activities:

Depreciation and amortization

Software development amortization

Gain on sale of equity investment

Dividend from investment in unconsolidated affiliates

Big Fish Games earnout payment

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

Other current assets and liabilities

Other assets and liabilities

Net cash provided by operating activities

Cash flows from investing activities:

Additions to property and equipment

Deferred payments to Big Fish Games former equity holders

Acquisition of gaming licenses

Proceeds from sale of equity investment

Net cash used in investing activities

Cash flows from financing activities:

Borrowings on bank line of credit

Repayments of bank line of credit




Tax refund payments to Big Fish Games equity holders

Payment of dividends

Repurchase of common stock

Windfall tax provision from stock-based compensation

Loan origination fees and debt issuance costs

Net cash used in financing activities



Net decrease in cash and cash equivalents

Effect of exchange rate changes on cash flows

Cash and cash equivalents, beginning of period

Cash and cash equivalents, end of period



Net revenue from external customers:


Fair Grounds

Total Racing


Oxford Casino

Riverwalk Casino

Harlow’s Casino

Calder Casino

Fair Grounds Slots

Total Casinos

Big Fish Games:

Fair value adjustments

Total Big Fish Games

Intercompany net revenue:


Adjusted EBITDA by segment is comprised of the following:

Three Months Ended June 30, 2016

Taxes & purses

Platform & development fees

Marketing & advertising

Salaries & benefits

Content expense

Selling, general & administrative expenses

Research & development

Other operating expense

Other income (expenses)

Change in deferred revenue

Total segment Adjusted EBITDA

Three Months Ended June 30, 2015

Change in deferred revenue is included in Adjusted EBITDA only for Big Fish Games.

Six Months Ended June 30, 2016


Six Months Ended June 30, 2015


Reconciliation of segment Adjusted EBITDA to comprehensive income:


Change in Big Fish Games deferred revenue

Selling, general and administrative:

Stock-based compensation expense

Other income, expense:

Equity investments - interest, depreciation and amortization expense

Other (charges) and recoveries, net

Calder exit costs

Interest (expense) income, net

Comprehensive income

Value of deferred revenue balances assumed as part of acquisitions that are adjusted down to fair value

Value of compensation expense to named executive officers and other key executives based upon restricted stock awards and other awards based on achieving certain key performance metrics

Severance and relocation expenses related to TwinSpires

Interest, depreciation and amortization expense from equity investments

Proceeds from sale of HRTV and other expenses

Demolition costs related to the removal of the Calder grandstand

Corporate allocated expense:

Total Corporate allocated expense


Summarized financial information for Miami Valley Gaming, LLC is comprised of the following:

Casino revenue

Non-casino revenue

Operating and SG&A expense

Depreciation & amortization expense

Interest and other expense, net


Other assets, net

Liabilities and Members' Equity

Current portion of long-term debt

Long-term debt, excluding current portion

Members' equity

Total liabilities and members' equity

The above information was disclosed in a filing to the SEC. To see the filing, click here.

To receive a free e-mail notification whenever Churchill Downs makes a similar move, sign up!

Auto Refresh