-
Churchill Downs Incorporated Reports 2023 First Quarter Results
المصدر: Nasdaq GlobeNewswire / 26 أبريل 2023 15:05:59 America/Chicago
LOUISVILLE, Ky., April 26, 2023 (GLOBE NEWSWIRE) -- Churchill Downs Incorporated (Nasdaq: CHDN) (the "Company", "CDI") today reported business results for the first quarter ended March 31, 2023.
Company Highlights
- First quarter results:
- Record net revenue of $559.5 million compared to $364.1 million in first quarter 2022
- Net income of $155.7 million compared to $42.1 million in first quarter 2022
- Record Adjusted EBITDA of $222.9 million compared to $128.5 million in first quarter 2022
- Delivered record first quarter Adjusted EBITDA across all three reporting segments:
- Live and Historical Racing up 194% compared to the first quarter of 2022
- TwinSpires up 22% compared to the first quarter of 2022
- Gaming up 42% compared to the first quarter of 2022
- Closed the sale of our Arlington Heights, Illinois property to the Chicago Bears for $197.2 million on February 15, 2023
- Amended our senior secured credit agreement to increase the loans under the existing Term Loan A credit facility due 2027 by $500 million (from $800 million to $1.3 billion) on February 24, 2023
- Closed an offering of $600 million of 6.750% senior notes due 2031 on April 25, 2023
- Announced a two-for-one stock split of the Company's common stock and a proportionate increase in the number of its authorized shares of common stock on April 25, 2023
CONSOLIDATED RESULTS First Quarter (in millions, except per share data) 2023 2022 Net revenue $ 559.5 $ 364.1 Net income $ 155.7 $ 42.1 Diluted EPS $ 4.09 $ 1.08 Adjusted EBITDA(a) $ 222.9 $ 128.5 (a) This is a non-GAAP measure. See explanation of non-GAAP measures below. SEGMENT RESULTS The summaries below present net revenue from external customers and intercompany revenue from each of our reportable segments. All comparisons discussed below are referencing the first quarter of 2023 as compared to the first quarter of 2022.
Live and Historical Racing
First Quarter (in millions) 2023 2022 Net revenue $ 215.8 $ 87.2 Adjusted EBITDA 82.1 27.9
For the first quarter of 2023, net revenue increased $128.6 million due to a $97.7 million increase attributable to the Virginia properties acquired in the P2E Transaction, a $15.6 million increase due to the opening of Turfway Park in Northern Kentucky in September 2022, a $7.5 million increase attributable to properties acquired in the Ellis Park and Chasers Transactions, a $6.2 million increase from our Oak Grove property in Southwestern Kentucky, a $1.2 million increase from our Derby City Gaming property in Louisville, and a $0.4 million increase from Churchill Downs Racetrack.Adjusted EBITDA increased $54.2 million due to a $46.8 million increase attributable to the Virginia properties acquired in the P2E Transaction, a $4.5 million increase due to continued growth at our Oak Grove property in Southwestern Kentucky, and a $2.5 million increase due to the opening of Turfway Park in Northern Kentucky in September 2022. The remaining properties contributed a $0.4 million increase in Adjusted EBITDA.
TwinSpires
First Quarter (in millions) 2023 2022 Net revenue $ 96.3 $ 101.4 Adjusted EBITDA 29.4 24.1
For the first quarter of 2023, net revenue decreased $5.1 million primarily due to the decision to exit the direct online Sports and Casino business in the first quarter of 2022, which was partially offset by incremental revenue from United Tote.Adjusted EBITDA increased $5.3 million primarily due to the decision to exit the direct online Sports and Casino business in the first quarter of 2022 and incremental revenue from TwinSpires business to business agreements, partially offset by higher content related expenses and advance deposit wagering taxes in certain jurisdictions.
Gaming
First Quarter (in millions) 2023 2022 Net revenue $ 251.6 $ 179.2 Adjusted EBITDA 129.5 91.1
For the first quarter of 2023, net revenue increased $72.4 million primarily due to a $69.0 million increase attributable to the New York and Iowa properties acquired in the P2E Transaction. Gaming revenue also increased $5.1 million collectively from our properties in Louisiana, Maryland, and Maine, partially offset by a decline of $1.7 million from our properties in Florida and Pennsylvania.Adjusted EBITDA increased $38.4 million driven by a $26.5 million increase attributable to the New York and Iowa properties acquired in the P2E Transaction, a $13.5 million increase from our equity investments, and a $0.9 million increase from our properties in Maine, Maryland, and Louisiana. Partially offsetting these increases was a $2.5 million decrease from our properties in Pennsylvania, Florida, and Mississippi.
All Other
First Quarter (in millions) 2023 2022 Net revenue $ 0.3 $ 0.5 Adjusted EBITDA (18.1 ) (14.6 )
For the first quarter of 2023, Adjusted EBITDA decreased $3.5 million driven primarily by increased corporate compensation related expenses and legal fees.ACQUISITION / DISPOSITION UPDATE Arlington Land Sale
On February 15, 2023, we closed on the sale of 326-acres of property in Arlington Heights, Illinois, to the Chicago Bears for $197.2 million.
CAPITAL MANAGEMENT Term Loan A Increase
On February 24, 2023, the Company announced an amendment of its senior secured credit agreement to increase the loans under the existing Term Loan A credit facility due 2027 by $500 million (from $800 million to $1.3 billion). The Company used the net proceeds from the borrowings under the increased Term Loan A to repay outstanding loans under its existing senior secured revolving credit facility, pay related transaction fees and expenses, and for general corporate purposes.
2031 Senior Notes
On April 25, 2023, the Company closed an offering of $600 million in aggregate principal amount of its 6.750% senior notes due 2031. The Company used a portion of the net proceeds from the offering to repay indebtedness outstanding under its Term Loan B Facility due 2024 and to fund related transaction fees and expenses, and intends to use the remainder of the proceeds for working capital and other general corporate purposes.
Two-for-One Stock Split
At its regularly scheduled meeting held April 25, 2023, the Board of Directors of the Company approved a two-for-one stock split of the Company's common stock and a proportionate increase in the number of its authorized shares of common stock. The additional shares will be distributed on May 19, 2023 to shareholders of record on May 5, 2023. The Company's common stock will begin trading at the split-adjusted price on May 22, 2023.
NET INCOME The Company's first quarter of 2023 net income was $155.7 million compared to $42.1 million in the prior year quarter.
The following impacted the comparability of the Company's first quarter net income:
- $86.2 million after-tax gain on the sale of the Arlington property.
This was partially offset by:
- $1.2 million after-tax net increase in adjustments related to our unconsolidated affiliates, transaction, pre-opening and other expenses.
Excluding the items above, first quarter 2023 net income increased $28.6 million primarily due to the following:
- $60.5 million after-tax increase driven by the results of our operations and equity in income from our unconsolidated affiliates;
- Partially offset by a $31.9 million after-tax increase in interest expense associated with higher outstanding debt balances.
Conference Call
A conference call regarding this news release is scheduled for Thursday, April 27, 2023 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 http://ir.churchilldownsincorporated.com/events.cfm, or by registering in advance via teleconference here. Once registration is completed, participants will be provided with a dial-in number containing a personalized conference code to access the call. All participants are encouraged to dial-in 15 minutes prior to the start time. An online replay will be available by noon ET on Thursday, April 27, 2023. A copy of the Company’s news release announcing quarterly results and relevant financial and statistical information about the period will be accessible at www.churchilldownsincorporated.com.
Use of Non-GAAP Measures
In addition to the results provided in accordance with GAAP, the Company also uses non-GAAP measures, including adjusted net income, adjusted diluted EPS, EBITDA (earnings before interest, taxes, depreciation and amortization), and Adjusted EBITDA.
The Company uses non-GAAP measures as a key performance measure of the results of operations for purposes of evaluating performance internally. These measures facilitate comparison of operating performance between periods and help investors to better understand the operating results of the Company by excluding certain items that may not be indicative of the Company's core business or operating results. The Company believes the use of these measures enables management and investors to evaluate and compare, from period to period, the Company’s operating performance in a meaningful and consistent manner. The non-GAAP measures are 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 or diluted EPS (as determined in accordance with GAAP) as a measure of our operating results.
We use Adjusted EBITDA to evaluate segment performance, develop strategy, and allocate resources. We utilize the Adjusted EBITDA metric to provide a more accurate measure of our core operating results and enable 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.
Adjusted net income and adjusted diluted EPS exclude discontinued operations net income or loss; net income or loss attributable to noncontrolling interest; changes in fair value for interest rate swaps related to Rivers Des Plaines; Rivers Des Plaines' legal reserves and transaction costs; transaction expense, which includes acquisition and disposition related charges, as well as legal, accounting, and other deal-related expense; pre-opening expense; and certain other gains, charges, recoveries, and expenses.
Adjusted EBITDA includes our portion of EBITDA from our equity investments.
Adjusted EBITDA excludes:
- Transaction expense, net which includes:
- Acquisition, disposition, and land sale related charges;
- Direct online Sports and Casino business exit costs; and
- Other transaction expense, including legal, accounting, and other deal-related expense;
- Stock-based compensation expense;
- Rivers Des Plaines' impact on our investments in unconsolidated affiliates from:
- The impact of changes in fair value of interest rate swaps; and
- Legal reserves and transaction costs;
- Asset impairments;
- Gain on property sales;
- Legal reserves;
- Pre-opening expense; and
- Other charges, recoveries, and expenses
As of December 31, 2021, Arlington ceased racing and simulcast operations and the property was sold on February 15, 2023 to the Chicago Bears. Arlington's results in 2022 and 2023 are treated as an adjustment to EBITDA and are included in Other expenses, net in the Reconciliation of Comprehensive Income to Adjusted EBITDA.
For segment reporting, Adjusted EBITDA includes intercompany revenue and expense totals that are eliminated in the Consolidated Statements of Comprehensive Income. See the Reconciliation of Comprehensive Income to Adjusted EBITDA included herewith for additional information.
About Churchill Downs Incorporated
Churchill Downs Incorporated (NASDAQ: CHDN) has been creating extraordinary entertainment experiences for nearly 150 years, beginning with the company’s most iconic and enduring asset, the Kentucky Derby. Headquartered in Louisville, Kentucky, CDI has expanded through the development of live and historical racing entertainment venues, the growth of the TwinSpires horse racing online wagering business and the operation and development of regional casino gaming properties. More information is available at http://www.churchilldownsincorporated.com.
This news release contains various “forward-looking statements” within the meaning of the “safe harbor” provisions of the Private Securities Litigation Reform Act of 1995. 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 or similar expressions (or negative versions of such words or expressions).
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, among others, that may materially affect actual results or outcomes include the following: the occurrence of extraordinary events, such as terrorist attacks, public health threats, civil unrest, and inclement weather, including as a result of climate change; the effect of economic conditions on our consumers' confidence and discretionary spending or our access to credit, including the impact of inflation; additional or increased taxes and fees; the impact of the novel coronavirus (COVID-19) pandemic, including the emergence of variant strains, and related economic matters on our results of operations, financial conditions and prospects; lack of confidence in the integrity of our core businesses or any deterioration in our reputation; loss of key or highly skilled personnel, as well as disruptions in the general labor market; the impact of significant competition, and the expectation the competition levels will increase; changes in consumer preferences, attendance, wagering, and sponsorships; risks associated with equity investments, strategic alliances and other third-party agreements; inability to respond to rapid technological changes in a timely manner; concentration and evolution of slot machine and historical racing machine (HRM) manufacturing or other technology conditions that could impose additional costs; failure to enter into or maintain agreements with industry constituents, including horsemen and other racetracks; inability to successfully focus on market access and retail operations for our TwinSpires Sports and Casino business and effectively compete; online security risk, including cyber-security breaches, or loss or misuse of our stored information as a result of a breach; reliance on our technology services and catastrophic events and system failures disrupting our operations; inability to identify and / or complete, or fully realize the benefits of acquisitions, divestitures, development of new venues or the expansion of existing facilities on time, on budget, or as planned; difficulty in integrating recent or future acquisitions into our operations; cost overruns and other uncertainties associated with the development of new venues and the expansion of existing facilities; general risks related to real estate ownership and significant expenditures, including risks related to environmental liabilities; personal injury litigation related to injuries occurring at our racetracks; compliance with the Foreign Corrupt Practices Act or other similar laws and regulations, or applicable anti-money laundering regulations; payment-related risks, such as risk associated with fraudulent credit card or debit card use; work stoppages and labor problems; risks related to pending or future legal proceedings and other actions; highly regulated operations and changes in the regulatory environment could adversely affect our business; restrictions in our debt facilities limiting our flexibility to operate our business; failure to comply with the financial ratios and other covenants in our debt facilities and other indebtedness; increases to interest rates (due to inflation or otherwise), disruption in the credit markets or changes to our credit ratings may adversely affect our business; increase in our insurance costs, or inability to obtain similar insurance coverage in the future, and any inability to recover under our insurance policies for damages sustained at our properties in the event of inclement weather and casualty events; and other factors described under the heading “Risk Factors” in our most recent Annual Report on Form 10-K and other filings we make with the Securities and Exchange Commission.
We do not undertake any obligation to update or revise any forward-looking statements, whether as a result of new information, future events or otherwise, except as required by law.
CHURCHILL DOWNS INCORPORATED
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
(Unaudited)Three Months Ended March 31, (in millions, except per common share data) 2023 2022 Net revenue: Live and Historical Racing $ 214.4 $ 86.0 TwinSpires 94.8 100.3 Gaming 250.0 177.3 All Other 0.3 0.5 Total net revenue 559.5 364.1 Operating expense: Live and Historical Racing 143.3 67.7 TwinSpires 65.7 74.9 Gaming 173.5 125.2 All Other 5.0 3.1 Selling, general and administrative expense 52.3 35.9 Asset impairments — 4.9 Transaction expense, net (0.2 ) 5.0 Total operating expense 439.6 316.7 Operating income 119.9 47.4 Other income (expense): Interest expense, net (64.7 ) (21.3 ) Equity in income of unconsolidated affiliates 38.3 32.5 Gain on sale of Arlington 114.0 — Miscellaneous, net 1.4 — Total other income 89.0 11.2 Income from operations before provision for income taxes 208.9 58.6 Income tax provision (53.2 ) (16.5 ) Net income $ 155.7 $ 42.1 Net income per common share data: Basic net income $ 4.14 $ 1.10 Diluted net income $ 4.09 $ 1.08 Weighted average shares outstanding: Basic 37.6 38.3 Diluted 38.1 38.8 CHURCHILL DOWNS INCORPORATED
CONSOLIDATED BALANCE SHEETS
(Unaudited)(in millions) March 31, 2023 December 31, 2022 ASSETS Current assets: Cash and cash equivalents $ 173.9 $ 129.8 Restricted cash 63.5 74.9 Accounts receivable, net 74.0 81.5 Income taxes receivable — 14.0 Other current assets 66.1 44.3 Total current assets 377.5 344.5 Property and equipment, net 2,095.4 1,978.3 Investment in and advances to unconsolidated affiliates 651.9 659.4 Goodwill 724.1 723.8 Other intangible assets, net 2,390.6 2,391.8 Other assets 34.0 27.0 Long-term assets held for sale — 82.0 Total assets $ 6,273.5 $ 6,206.8 LIABILITIES AND SHAREHOLDERS' EQUITY Current liabilities: Accounts payable $ 145.3 $ 145.5 Accrued expenses and other current liabilities 348.2 361.0 Income taxes payable 7.6 2.1 Current deferred revenue 120.8 39.0 Current maturities of long-term debt 72.0 47.0 Dividends payable 0.5 27.0 Total current liabilities 694.4 621.6 Long-term debt, net of current maturities and loan origination fees 1,872.8 2,081.6 Notes payable, net of debt issuance costs 2,477.9 2,477.1 Non-current deferred revenue 11.8 11.8 Deferred income taxes 374.0 340.8 Other liabilities 138.4 122.4 Total liabilities 5,569.3 5,655.3 Commitments and contingencies Shareholders' equity: Preferred stock — — Common stock 4.7 — Retained earnings 700.4 552.4 Accumulated other comprehensive loss (0.9 ) (0.9 ) Total shareholders' equity 704.2 551.5 Total liabilities and shareholders' equity $ 6,273.5 $ 6,206.8 CHURCHILL DOWNS INCORPORATED
CONSOLIDATED STATEMENTS OF CASH FLOWS
(unaudited)Three Months Ended March 31, (in millions) 2023 2022 Cash flows from operating activities: Net income $ 155.7 $ 42.1 Adjustments to reconcile net income to net cash provided by operating activities: Depreciation and amortization 37.9 25.1 Distributions from unconsolidated affiliates 45.8 40.6 Equity in income of unconsolidated affiliates (38.3 ) (32.5 ) Stock-based compensation 8.6 7.0 Deferred income taxes 33.2 10.2 Asset impairments — 4.9 Amortization of operating lease assets 2.2 1.3 Gain on sale of Arlington (114.0 ) — Other 0.8 1.2 Changes in operating assets and liabilities: Income taxes 19.9 6.4 Deferred revenue 81.8 56.3 Other assets and liabilities (17.7 ) (27.4 ) Net cash provided by operating activities 215.9 135.2 Cash flows from investing activities: Capital maintenance expenditures (11.8 ) (10.0 ) Capital project expenditures (122.9 ) (45.5 ) Proceeds from sale of Arlington 195.7 — Other (6.5 ) (7.3 ) Net cash provided by (used in) investing activities 54.5 (62.8 ) Cash flows from financing activities: Proceeds from borrowings under long-term debt obligations 615.5 — Repayments of borrowings under long-term debt obligations (797.5 ) (1.8 ) Payment of dividends (26.7 ) (25.7 ) Repurchase of common stock (0.5 ) (24.3 ) Taxes paid related to net share settlement of stock awards (11.3 ) (13.1 ) Debt issuance costs (2.5 ) — Change in bank overdraft (14.2 ) (3.0 ) Other (0.5 ) (0.1 ) Net cash used in financing activities (237.7 ) (68.0 ) Net increase in cash, cash equivalents and restricted cash 32.7 4.4 Cash, cash equivalents and restricted cash, beginning of period 204.7 355.6 Cash, cash equivalents and restricted cash, end of period $ 237.4 $ 360.0 CHURCHILL DOWNS INCORPORATED
SUPPLEMENTAL INFORMATION
(Unaudited)Three Months Ended March 31, (in millions) 2023 2022 GAAP net income $ 155.7 $ 42.1 Adjustments, continuing operations: Changes in fair value of interest rate swaps related to Rivers Des Plaines — (10.4 ) Legal reserves and transaction costs related to Rivers Des Plaines — 0.3 Other charges 0.3 1.0 Transaction, pre-opening, and other expense 6.7 9.6 Asset impairments — 4.9 Gain on Dispositions (114.0 ) — Income tax impact on net income adjustments (a) 25.9 (1.6 ) Total adjustments (81.1 ) 3.8 Adjusted net income attributable to Churchill Downs Incorporated $ 74.6 $ 45.9 Adjusted diluted EPS $ 1.96 $ 1.18 Weighted average shares outstanding - Diluted 38.1 38.8 (a) The income tax impact for each adjustment is derived by applying the effective tax rate, including current and deferred income tax expense, based upon the jurisdiction and the nature of the adjustment. Three Months Ended March 31, (in millions) 2023 2022 Total Handle TwinSpires Horse Racing(a) 410.5 394.9 (a) Total handle generated by Velocity is not included in total handle from TwinSpires Horse Racing. CHURCHILL DOWNS INCORPORATED
SUPPLEMENTAL INFORMATION
(Unaudited)Three Months Ended March 31, (in millions) 2023 2022 Net revenue from external customers: Live and Historical Racing: Churchill Downs Racetrack $ 2.4 $ 2.0 Louisville 44.0 42.8 Northern Kentucky 26.3 10.8 Southwestern Kentucky 36.5 30.4 Western Kentucky 4.8 — Virginia 97.7 — New Hampshire 2.7 — Total Live and Historical Racing $ 214.4 $ 86.0 TwinSpires: $ 94.8 $ 100.3 Gaming: Florida $ 26.1 $ 27.0 Iowa 24.5 — Louisiana 44.1 41.5 Maine 27.7 26.8 Maryland 23.3 21.3 Mississippi 27.5 27.5 New York 44.5 — Pennsylvania 32.3 33.2 Total Gaming $ 250.0 $ 177.3 All Other 0.3 0.5 Net revenue from external customers $ 559.5 $ 364.1 Intercompany net revenues: Live and Historical Racing $ 1.4 $ 1.2 TwinSpires 1.6 1.1 Gaming 1.5 1.9 All Other 0.2 — Eliminations (4.7 ) (4.2 ) Intercompany net revenue $ — $ — CHURCHILL DOWNS INCORPORATED
SUPPLEMENTAL INFORMATION
(Unaudited)Three Months Ended March 31, 2023 (in millions) Live and Historical Racing TwinSpires Gaming Total Segments All Other Total Net revenue from external customers Pari-mutuel: Live and simulcast racing $ 11.0 $ 79.4 $ 11.6 $ 102.0 $ — $ 102.0 Historical racing(a) 185.3 — 6.0 191.3 — 191.3 Racing event-related services 1.0 — 1.9 2.9 — 2.9 Gaming(a) 2.6 4.4 205.5 212.5 — 212.5 Other(a) 14.5 11.0 25.0 50.5 0.3 50.8 Total $ 214.4 $ 94.8 $ 250.0 $ 559.2 $ 0.3 $ 559.5 Three Months Ended March 31, 2022 (in millions) Live and Historical Racing TwinSpires Gaming Total Segments All Other Total Net revenue from external customers Pari-mutuel: Live and simulcast racing $ 5.6 $ 81.5 $ 12.9 $ 100.0 $ — $ 100.0 Historical racing(a) 73.6 — — 73.6 — 73.6 Racing event-related services 0.5 — 0.4 0.9 — 0.9 Gaming(a) — 10.3 150.9 161.2 — 161.2 Other(a) 6.3 8.5 13.1 27.9 0.5 28.4 Total $ 86.0 $ 100.3 $ 177.3 $ 363.6 $ 0.5 $ 364.1 (a) Food and beverage, hotel, and other services furnished to customers for free as an inducement to wager or through the redemption of our customers' loyalty points are recorded at the estimated standalone selling prices in Other revenue with a corresponding offset recorded as a reduction in historical racing pari-mutuel revenue for HRMs or gaming revenue for our casino properties. These amounts were $12.1 million for the three months ended March 31, 2023 and $7.0 million for the three months ended March 31, 2022. CHURCHILL DOWNS INCORPORATED
SUPPLEMENTAL INFORMATION
(Unaudited)Adjusted EBITDA by segment is comprised of the following:
Three Months Ended March 31, 2023 (in millions) Live and Historical Racing TwinSpires Gaming Total Segments All Other Eliminations Total Net revenue $ 215.8 $ 96.3 $ 251.6 $ 563.7 $ 0.3 $ (4.5 ) $ 559.5 Taxes and purses (56.5 ) (5.0 ) (83.6 ) (145.1 ) — — (145.1 ) Marketing and advertising (8.2 ) (1.4 ) (8.6 ) (18.2 ) — 0.2 (18.0 ) Salaries and benefits (21.8 ) (6.2 ) (34.5 ) (62.5 ) — — (62.5 ) Content expense (1.5 ) (43.0 ) (1.8 ) (46.3 ) — 3.9 (42.4 ) Selling, general and administrative expense (8.7 ) (2.3 ) (12.2 ) (23.2 ) (18.3 ) 0.1 (41.4 ) Other operating expense (37.0 ) (10.0 ) (30.0 ) (77.0 ) (0.1 ) 0.3 (76.8 ) Other income — 1.0 48.6 49.6 — — 49.6 Adjusted EBITDA $ 82.1 $ 29.4 $ 129.5 $ 241.0 $ (18.1 ) $ — $ 222.9 Three Months Ended March 31, 2022 (in millions) Live and Historical Racing TwinSpires Gaming Total Segments All Other Eliminations Total Net revenue $ 87.2 $ 101.4 $ 179.2 $ 367.8 $ 0.1 $ (4.2 ) $ 363.7 Taxes and purses (26.8 ) (7.5 ) (67.3 ) (101.6 ) — — (101.6 ) Marketing and advertising (2.9 ) (5.1 ) (3.5 ) (11.5 ) — — (11.5 ) Salaries and benefits (10.9 ) (6.7 ) (23.9 ) (41.5 ) — — (41.5 ) Content expense (0.6 ) (43.1 ) (1.5 ) (45.2 ) — 3.9 (41.3 ) Selling, general and administrative expense (3.3 ) (2.6 ) (6.6 ) (12.5 ) (14.5 ) 0.3 (26.7 ) Other operating expense (14.8 ) (12.3 ) (20.0 ) (47.1 ) (0.2 ) — (47.3 ) Other income — — 34.7 34.7 — — 34.7 Adjusted EBITDA $ 27.9 $ 24.1 $ 91.1 $ 143.1 $ (14.6 ) $ — $ 128.5 CHURCHILL DOWNS INCORPORATED
SUPPLEMENTAL INFORMATION
(Unaudited)Three Months Ended March 31, (in millions) 2023 2022 Reconciliation of Comprehensive Income to Adjusted EBITDA: Net income and comprehensive income $ 155.7 $ 42.1 Additions: Depreciation and amortization 37.9 25.1 Interest expense 64.7 21.3 Income tax provision 53.2 16.5 EBITDA $ 311.5 $ 105.0 Adjustments to EBITDA: Stock-based compensation expense $ 8.6 $ 7.0 Pre-opening expense 3.2 2.1 Other expenses, net 3.7 2.5 Asset impairments — 4.9 Transaction expense, net (0.2 ) 5.0 Other income, expense: Interest, depreciation and amortization expense related to equity investments 9.8 11.1 Changes in fair value of Rivers Des Plaines' interest rate swaps — (10.4 ) Rivers Des Plaines' legal reserves and transaction costs — 0.3 Other charges and recoveries, net 0.3 1.0 Gain on Arlington sale (114.0 ) — Total adjustments to EBITDA (88.6 ) 23.5 Adjusted EBITDA $ 222.9 $ 128.5 Adjusted EBITDA by segment: Live and Historical Racing $ 82.1 $ 27.9 TwinSpires 29.4 24.1 Gaming 129.5 91.1 Total segment Adjusted EBITDA 241.0 143.1 All Other (18.1 ) (14.6 ) Total Adjusted EBITDA $ 222.9 $ 128.5 CHURCHILL DOWNS INCORPORATED
SUPPLEMENTAL JOINT VENTURE FINANCIAL STATEMENTS
(Unaudited)Summarized financial information for our equity investments is comprised of the following:
Summarized Income Statement Three Months Ended March 31, (in millions) 2023 2022 Net revenue $ 220.6 $ 177.2 Operating and SG&A expense 137.2 118.2 Depreciation and amortization 5.7 5.3 Total operating expense 142.9 123.5 Operating income 77.7 53.7 Interest and other expense, net (10.9 ) 4.1 Net income $ 66.8 $ 57.8 Summarized Balance Sheet (in millions) March 31, 2023 December 31, 2022 Assets Current assets $ 103.2 $ 91.0 Property and equipment, net 343.9 345.7 Other assets, net 264.4 265.0 Total assets $ 711.5 $ 701.7 Liabilities and Members' Deficit Current liabilities $ 121.8 $ 97.9 Long-term debt 838.0 838.6 Other liabilities 0.2 0.2 Members' deficit (248.5 ) (235.0 ) Total liabilities and members' deficit $ 711.5 $ 701.7 CHURCHILL DOWNS INCORPORATED
SUPPLEMENTAL INFORMATION
(Unaudited)Planned capital projects for the Company are as follows:
(in millions) Project Target Completion Planned Spend Live and Historical Racing Segment Churchill Downs Racetrack First Turn Experience May 2023 $90 Paddock Project May 2024 $185 - $200 Derby City Gaming Expansion and Hotel Late 2022 / Second Quarter 2023 $80 Derby City Gaming Downtown Property Build Out Second Half 2023 $90 Rosie's Emporia HRM Entertainment Venue Property Build Out Third Quarter 2023 $30 Ellis Park and Owensboro Annex Property Build Out 2024 $75 Dumfries Project Property Build Out 2024 $400 New Hampshire HRM Facility Property Build Out 2024 Up to $150 Gaming Segment Fair Grounds and VSI HRMs in OTBs 2023 $35 Terre Haute Casino Resort Property Build Out Early 2024 Up to $290 Contact: Phil Forbis
(502) 394-1094
Philip.Forbis@kyderby.com
- First quarter results: