CHURCHILL DOWNS INC
10-Q/A, 1999-12-01
RACING, INCLUDING TRACK OPERATION
Previous: MARKETING SERVICES GROUP INC, 4/A, 1999-12-01
Next: LIBERTY FUNDS TRUST III, 485APOS, 1999-12-01



                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                   FORM 10-Q/A


          (X) QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
                        SECURITIES EXCHANGE ACT OF 1934

               For the quarterly period ended September 30, 1999

                                       OR

          ( ) TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
                        SECURITIES EXCHANGE ACT OF 1934

                       For the transition period from to

                         Commission file number 0-1469


                          CHURCHILL DOWNS INCORPORATED
             (Exact name of registrant as specified in its charter)

              Kentucky                                  61-0156015
 (State or other jurisdiction of               (IRS Employer Identification No.)
 incorporation or organization)

                700 Central Avenue, Louisville, KY 40208
                    (Address of principal executive offices)
                                   (Zip Code)

                                 (502) 636-4400
              (Registrant's telephone number, including area code)

Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the  preceding 12 months (or for such  shorter  period that the  registrant  was
required  to file  such  reports),  and  (2) has  been  subject  to such  filing
requirements for the past 90 days.

                                  Yes   X     No____

The number of shares  outstanding of  registrant's  common stock at December 1,
1999 was 9,853,627 shares.



                                        1

<PAGE>



                          CHURCHILL DOWNS INCORPORATED

                                    I N D E X





PART I.  FINANCIAL INFORMATION                                             PAGES

   ITEM 1.  Financial Statements

            Condensed Consolidated Balance Sheets, September 30, 1999,         3
            December 31, 1998 and September 30, 1998

            Condensed Consolidated Statements of Earnings for the nine         4
            and three months ended September 30, 1999 and 1998

            Condensed Consolidated Statements of Cash Flows for the nine       5
            months ended September 30, 1999 and 1998

            Condensed Notes to Consolidated Financial Statements            6-12


   ITEM 3.  Quantitative and Qualitative Disclosures About Market Risk        13






   Signatures                                                                 14





                                        2

<PAGE>




                          PART I. FINANCIAL INFORMATION

ITEM 1.  FINANCIAL STATEMENTS

                          CHURCHILL DOWNS INCORPORATED
                      CONDENSED CONSOLIDATED BALANCE SHEETS
                                   (Unaudited)


                                      September 30,  December 31,  September 30,
                      ASSETS              1999           1998          1998
Current assets:
     Cash and cash equivalents        $ 27,935,299   $  6,379,686  $  8,130,380
     Accounts receivable                14,812,135     11,968,114    10,925,891
     Other current assets                3,110,220      1,049,084       564,286
                                      ------------   ------------   ------------
           Total current assets         45,857,654     19,396,884    19,620,557

Other assets                             6,167,279      3,796,292     4,202,289
Plant and equipment, net               275,630,759     83,088,204    83,949,445
Intangible assets, net                  61,899,268      8,369,395     9,636,961
                                      ------------   ------------   ------------
                                      $389,554,960   $114,650,775  $117,409,252
                                      ============   ============   ============
LIABILITIES AND SHAREHOLDERS' EQUITY

Current liabilities:
     Accounts payable                 $ 14,671,367   $  6,380,785  $ 10,312,702
     Accrued expenses                   21,172,818      8,247,945     8,596,301
     Dividends payable                        -         3,762,521          -
     Income taxes payable                1,529,022        257,588     2,310,085
     Deferred revenue                    3,093,814      8,412,552     5,647,027
     Long-term debt, current portion       465,321        126,812       128,404
                                      ------------   ------------   ------------
          Total current liabilities     40,932,342     27,188,203    26,994,519

Long-term debt, due after one year     186,103,789     13,538,027     9,543,201
Other liabilities                        6,709,702      1,755,760     3,126,132
Deferred income taxes                   15,937,932      6,937,797     8,000,643
Shareholders' equity:
     Preferred stock, no par value;
          authorized, 250,000 shares;
          issued, none                        -              -             -
     Common stock, no par value;
          authorized, 50,000,000 shares,
          issued  9,853,627  shares,
          September 30, 1999,7,525,041
          shares, December 31, 1998
          and September 30, 1998        71,633,498      8,926,975     8,926,975
     Retained earnings                  68,446,412     56,598,957    61,141,469
     Deferred compensation costs          (143,715)      (229,944)     (258,687)
     Note receivable for common stock      (65,000)       (65,000)      (65,000)
                                      ------------   ------------   ------------
                                       139,871,195     65,230,988    69,744,757
                                      ------------   ------------   ------------
                                      $389,554,960   $114,650,775  $117,409,252
                                      ============   ============   ============

The  accompanying  notes  are an  integral  part of the  condensed  consolidated
financial statements.


                                        3

<PAGE>




                          CHURCHILL DOWNS INCORPORATED
                  CONDENSED CONSOLIDATED STATEMENTS OF EARNINGS
         for the nine and three months ended September 30, 1999 and 1998
                                   (Unaudited)
<TABLE>
<CAPTION>

                                         Nine Months Ended             Three Months Ended
                                           September 30,                  September 30,
                                          1999           1998            1999          1998

<S>                                   <C>            <C>              <C>           <C>
Net  revenues                         $164,878,881   $116,058,759     $63,076,130   $33,299,256
Operating expenses                     128,787,641     88,884,904      53,967,962    30,548,256
                                      ------------   ------------     -----------   -----------
     Gross profit                       36,091,240     27,173,855       9,108,168     2,751,000

Selling, general and
     administrative expenses            12,362,704      8,739,883       5,473,203     3,767,288
                                      ------------   ------------     -----------   -----------
     Operating income (loss)            23,728,536     18,433,972       3,634,965    (1,016,288)
                                      ------------   ------------     -----------   -----------
Other income (expense):
          Interest income                  566,410        449,543         204,177        87,238
          Interest expense              (4,162,041)      (646,521)     (1,953,209)     (241,224)
          Miscellaneous, net               293,742        261,545         168,717        95,359
                                      ------------   ------------     -----------   -----------
                                        (3,301,889)        64,567      (1,580,315)      (58,627)
                                      ------------   ------------     -----------   -----------
     Earnings (loss) before income
          tax provision                 20,426,647     18,498,539       2,054,650    (1,074,915)
                                      ------------   ------------     -----------   -----------
Federal and state income tax
          (provision) benefit           (8,579,192)    (7,200,000)       (862,953)      420,000
                                      ------------   ------------     -----------   -----------
     Net earnings (loss)              $ 11,847,455   $ 11,298,539     $ 1,191,697   $  (654,915)
                                      ============   ============     ===========   ===========

Net earnings (loss) per share:
     Basic                                   $1.45          $1.52            $.13         $(.09)
     Diluted                                 $1.43          $1.51            $.12         $(.09)

Weighted average shares
outstanding:
     Basic                               8,175,473      7,438,159       9,455,127     7,522,309
     Diluted                             8,296,761      7,496,524       9,552,088     7,522,309

</TABLE>

The  accompanying  notes  are an  integral  part of the  condensed  consolidated
financial statements.


                                        4

<PAGE>




                          CHURCHILL DOWNS INCORPORATED
                 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
              for the nine months ended September 30, 1999 and 1998
                                   (Unaudited)

                                                 Nine Months Ended September, 30
                                                         1999           1998
Cash flows from operating activities:
     Net earnings                                   $ 11,847,455    $11,298,539
     Adjustments to reconcile net earnings to
          net cash provided by operating activities:
     Depreciation and amortization                     7,724,316      3,972,359
     Deferred compensation                               212,567        126,759
     Deferred income taxes                              (144,918)          -
     Increase (decrease) in cash resulting from
          changes in operating assets and liabilities:
          Accounts receivable                         (2,181,633)       804,593
          Other current assets                        (1,478,667)       102,204
          Accounts payable                             7,997,542      3,448,408
          Accrued expenses                             8,503,278       (950,785)
          Income taxes payable                         1,271,434      2,123,443
          Deferred revenue                            (5,318,738)    (5,454,981)
          Other assets and liabilities                 2,863,755         95,609
                                                    ------------   -------------
          Net cash provided by operating activities   31,296,391     15,566,148
                                                    ------------   -------------

Cash flows from investing activities:
     Additions to plant and equipment, net           (10,340,396)    (2,809,648)
     Acquisition of business, net of cash acquired  (227,857,146)   (17,232,849)
                                                    ------------   -------------
          Net cash used in investing activities     (238,197,542)   (20,042,497)
                                                    ------------   -------------

Cash flows from financing activities:
     Decrease in long-term debt, net                  (1,176,074)      (133,398)
     Borrowings on bank line of credit               267,000,000     17,000,000
     Repayments of bank line of credit               (95,000,000)   (10,000,000)
     Payment of loan origination costs                (2,862,580)          -
     Dividends paid                                   (3,762,521)    (3,658,468)
     Contribution by minority interest in subsidiary   1,551,416           -
     Common stock issued                              62,706,523        118,362
                                                    ------------   -------------
          Net cash provided by financing activities  228,456,764      3,326,496
                                                    ------------   -------------

Net increase (decrease) in cash and cash equivalents  21,555,613     (1,149,853)
Cash and cash equivalents, beginning of period         6,379,686      9,280,233
                                                    ------------   -------------
Cash and cash equivalents, end of period            $ 27,935,299   $  8,130,380
                                                    ============   =============
Supplemental  disclosures of cash flow information:
  Cash paid during the period for:
     Interest                                         $3,031,609       $451,377
     Income taxes                                     $7,996,146     $4,919,540
Noncash investing and financing activities:
    Accrued acquisition costs related
           to Hollywood Park                          $1,704,675           -
    Issuance of common stock related to
           the acquisition of RCA                           -        $4,850,000

The  accompanying  notes  are an  integral  part of the  condensed  consolidated
financial statements.

                                        5

<PAGE>


                          CHURCHILL DOWNS INCORPORATED
              CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
        for the nine months ended September 30, 1999 and 1998
                                   (Unaudited)


1.      Basis of Presentation

        The  accompanying   condensed   consolidated  financial  statements  are
        presented  in  accordance  with  the   requirements  of  Form  10-Q  and
        consequently do not include all of the disclosures  normally required by
        generally  accepted  accounting  principles  or those  normally  made in
        Churchill Downs  Incorporated's  (the  "Company")  annual report on Form
        10-K. The year end condensed consolidated balance sheet data was derived
        from audited financial statements,  but does not include all disclosures
        required by generally accepted accounting principles.  Accordingly,  the
        reader of this Form  10-Q may wish to refer to the  Company's  Form 10-K
        for the period  ended  December  31, 1998 for further  information.  The
        accompanying  condensed  consolidated  financial  statements  have  been
        prepared  in  accordance  with  the  registrant's  customary  accounting
        practices  and have not been  audited.  Certain  prior period  financial
        statement  amounts  have been  reclassified  to conform  to the  current
        period  presentation.  In the  opinion of  management,  all  adjustments
        necessary for a fair presentation of this information have been made and
        all such adjustments are of a normal recurring nature.

        Because of the seasonal nature of the Company's  business,  revenues and
        operating  results for any interim  quarter  are not  indicative  of the
        revenues  and  operating  results  for the year and are not  necessarily
        comparable  with  results for the  corresponding  period of the previous
        year.  The  accompanying  condensed  consolidated  financial  statements
        reflect a  disproportionate  share of annual net earnings as the Company
        normally  earns a substantial  portion of its net earnings in the second
        quarter of each year during which the Kentucky  Derby and Kentucky  Oaks
        are run.  The  Kentucky  Derby  and  Kentucky  Oaks are run on the first
        weekend in May.

2.      Interest Rate Swaps

        The Company  utilizes  interest rate swap contracts to hedge exposure to
        interest rate  fluctuations on its variable rate debt. The  differential
        between the fixed  interest  rate paid and the  variable  interest  rate
        received  under the interest  rate swap  contracts is  recognized  as an
        adjustment to interest  expense in the period in which the  differential
        occurs.  Differential  amounts  incurred  under the  interest  rate swap
        contracts  but not settled in cash at the end of a reporting  period are
        recorded as receivables  or payables in the balance sheet.  Any gains or
        losses realized on the early termination of interest rate swap contracts
        are deferred and amortized as an adjustment to interest expense over the
        remaining term of the underlying debt instrument.

3.      Long-Term Debt

        On April 23,  1999,  the  Company  increased  its line of credit to $250
        million under a new revolving loan facility through a syndicate of banks
        headed  by its  principal  lender  to meet  working  capital  and  other
        short-term  requirements and to provide funding for  acquisitions.  This
        credit  facility  replaced a $100 million line of credit obtained during
        the third  quarter of 1998.  The interest rate on the borrowing is based
        upon LIBOR plus 75 to 250 additional basis points, which is determined


                                        6

<PAGE>


                          CHURCHILL DOWNS INCORPORATED
              CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
        for the nine months ended September 30, 1999 and 1998 (continued)
                                   (Unaudited)

3.      Long-Term Debt (cont'd)

        by  certain  Company   financial   ratios.   There  was  $183.0  million
        outstanding  on the line of credit at  September  30,  1999  compared to
        $11.0  million  outstanding  at  December  31,  1998  and  $7.0  million
        outstanding at September 30, 1998 under  previous  lines of credit.  The
        line of credit is  secured  by  substantially  all of the  assets of the
        Company and its wholly owned subsidiaries, and matures in 2004.

        During  the third  quarter of 1999 we entered  into  interest  rate swap
        contracts  with a major  financial  institution  which have  termination
        dates  through  August 31, 2000. Under  the terms of  the  contracts we
        receive a LIBOR based  variable  interest rate and pay a fixed  interest
        rate of 5.89% and 5.92% on notional amounts  of $35.0 and $70.0 million,
        respectively.  The  variable interest  rate  paid on the  contracts is
        determined  based  on  LIBOR on  the last day of each  month,  which is
        consistent with the variable  rate determination on the underlying debt.

4.      Common Stock Issuance

        On July 20, 1999 the  Company issued  2,300,000  shares of the Company's
        common  stock at a price of $29  per share.  The total  proceeds net of
        offering expenses were $62.1 million, and were used for the repayment of
        bank borrowings.

5.  Acquisitions


        On September 10, 1999, the Company  acquired the assets of the Hollywood
        Park Race Track and the Hollywood Park Casino in Inglewood,  California,
        including  approximately  240 acres of land upon which the racetrack and
        casino  are  located,  for a  purchase  price  of  $140.0  million  plus
        approximately  $2.5 million in transaction costs. The Company leases the
        Hollywood  Park  Casino to the seller  under a  ten-year  lease with one
        ten-year  renewal  option.  The lease  provides  for annual rent of $3.0
        million,  subject to adjustment  during the renewal  period.  The entire
        purchase  price of $142.5  million was allocated to the acquired  assets
        and liabilities  based on their fair values on the acquisition date. The
        acquisition  was accounted for by the Company as an asset  purchase and,
        accordingly,  the  financial  position  and  results  of  operations  of
        Hollywood   Park  Race  Track  have  been   included  in  the  Company's
        consolidated  financial  statements  since the date of acquisition.  The
        allocation  of  the  purchase  price  is  preliminary  and  may  require
        adjustment in the Company's future financial statements based on a final
        determination of the fair value of assets assumed in the acquisition.

        On April 23, 1999, the Company acquired all of the outstanding  stock of
        Calder Race Course,  Inc. and Tropical  Park,  Inc. from KE  Acquisition
        Corp.  for a  purchase  price of $86  million  cash plus a  closing  net
        working capital  adjustment of approximately  $2.9 million cash and $0.6
        million in transaction  costs. The purchase  included Calder Race Course
        in Miami and the licenses held by Calder Race Course,  Inc. and Tropical
        Park,  Inc. to conduct  horse racing at Calder Race Course.  Calder Race
        Course, one of four Thoroughbred  tracks in Florida,  offers live racing
        and simulcast-  only days during two consecutive  race meets,  which run
        from late May through early January. The purchase price, plus additional
        costs,  of $89.5  million  was  allocated  to the  acquired  assets  and
        liabilities  based on their fair values on the acquisition date with the
        excess of $48.7  million  being  recorded  as  goodwill,  which is being
        amortized  over 40  years.  The  acquisition  was  accounted  for by the
        Company under the purchase  method of accounting and,  accordingly,  the
        financial position

                                        7

<PAGE>


                          CHURCHILL DOWNS INCORPORATED
              CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
              for the nine months ended September 30, 1999 and 1998
                                   (Unaudited)


5.      Acquisitions (cont'd)


        and results of operations of Calder Race Course, Inc. and Tropical Park,
        Inc.  have  been  included   in  the  Company's  consolidated  financial
        statements since the date of acquisition. The allocation of the purchase
        price is preliminary and may require  adjustment in the Company's future
        financial  statements  based on  a final  determination  of  liabilities
        assumed in the acquisition.

        On April 21, 1998,  the Company  acquired from TVI Corp.  ("TVI") all of
        the  outstanding  stock of Racing  Corporation of America  ("RCA") for a
        purchase price of $22.6 million,  which  includes  transaction  costs of
        $0.6 million. The acquisition was accounted for by the Company under the
        purchase  method  of  accounting  and,  accordingly,  the  results  of
        operations of RCA subsequent to April 20,  1998,  are  included  in  the
        Company's  consolidated  results  of  operations.

        Following  are the  unaudited  pro forma results of operations as if the
        September 10, 1999  acquisition   of  Hollywood Park  Race Track, the
        July 20, 1999 stock issuance, the April 23, 1999  acquisition  of Calder
        Race  Course  and the April 21,  1998 acquisition of RCA had occurred on
        January 1, 1998 (in thousands, except per share and share amounts):


                                        Nine Months Ended     Nine Months Ended
                                       September 30, 1999    September 30, 1998
         Net revenues                       $241,820             $226,693
         Net earnings                        $14,956              $12,272
         Earnings per common share:
             Basic                           $1.52                $1.25
             Diluted                         $1.50                $1.24
         Weighted average shares
             Basic                         9,826,729            9,798,433
             Diluted                       9,948,017            9,856,798

        This  unaudited  pro  forma  financial  information  is not  necessarily
        indicative  of the  operating  results that would have  occurred had the
        transactions  been  consummated  as  of  January  1,  1998,  nor  is  it
        necessarily indicative of future operating results.


                                        8

<PAGE>


                          CHURCHILL DOWNS INCORPORATED
              CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
              for the nine months ended September 30, 1999 and 1998
                                   (Unaudited)


5.      Acquisitions (cont'd)


        On January 13,  1999,  the Company  acquired a 60%  interest in Charlson
        Broadcast  Technologies,  LLC  ("CBT")  for  $3.1  million  and  made an
        additional  equity  contribution  to CBT in the amount of $2.3  million.
        CBT's total assets and  liabilities  were $2.1 million and $2.2 million,
        respectively,  on the  date  of  acquisition.  The  purchase  price  was
        allocated to the fair value of net assets  acquired,  with the excess of
        $3.2 million being amortized over periods of 5 and 20 years based on the
        nature of the intangibles acquired. The acquisition was accounted for by
        the Company under the purchase  method of accounting  and,  accordingly,
        the financial  position and results of operations  have been included in
        the  Company's  consolidated  financial  statements  since  the  date of
        acquisition.


6.      Earnings Per Share


        The following is a  reconciliation  of the numerator and  denominator of
        the basic and diluted per share computations:

<TABLE>
<CAPTION>

                                                  Nine months              Three months
                                              ended September 30,       ended September 30,
                                              1999          1998          1999          1998
<S>                                        <C>           <C>           <C>          <C>
Earnings (loss) (numerator) amounts
used for basic and diluted per share
computations:                              $11,847,455   $11,298,539   $1,191,697   $(654,915)
                                           -----------   -----------   ----------   ---------

Weighted average shares (denominator) of
common stock outstanding per share:
     Basic                                   8,175,473     7,438,159    9,455,127   7,522,309
     Plus dilutive effect of outstanding
          stock options                        121,288        58,365       96,961         -
                                             ---------     ---------    ---------   ---------
     Diluted                                 8,296,761     7,496,524    9,552,088   7,522,309

Basic net earnings (loss) per share              $1.45         $1.52         $.13        (.09)
Diluted net earnings per share                   $1.43         $1.51         $.12        (.09)

</TABLE>

        Options to purchase  69,266  shares for the three months and nine months
        ended September 30, 1999 were not included in the computation of diluted
        net earnings per common share because the options'  exercise prices were
        greater than the average market price of the common share.  In addition,
        options to purchase  426,532 shares for the three months ended September
        30, 1998 are  excluded  from the  computation  of diluted  net  earnings
        (loss) per common  share since their effect is  antidilutive  because of
        the net loss for the period.


                                        9

<PAGE>


                          CHURCHILL DOWNS INCORPORATED
              CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
              for the nine months ended September 30, 1999 and 1998
                                   (Unaudited)



7.      Segment Information


        The Company has adopted SFAS No. 131  "Disclosures  about Segments of an
        Enterprise and Related  Information." The Company has determined that it
        currently  operates in the following six segments:  (1) Churchill  Downs
        racetrack,   the  Louisville  Sports  Spectrum  simulcast  facility  and
        Churchill  Downs  corporate  expenses (2) Hollywood  Park Race Track (3)
        Calder Race Course (4) Ellis Park  racetrack  and its on-site  simulcast
        facility,  (5) Hoosier Park racetrack and its on-site simulcast facility
        and  the  other  three  Indiana  simulcast   facilities  and  (6)  Other
        operations,  including  Kentucky  Horse  Center,  CBT and the  Company's
        investments  in  various  equity  interests  in the net income of equity
        method  investees,  which are not  material.  Eliminations  include  the
        elimination of management fees and other intersegment transactions.

        Most  of the  Company's  revenues  are  generated  from  commissions  on
        pari-mutuel  wagering at the Company's racetracks and simulcast wagering
        facilities,  plus Indiana riverboat admissions revenue,  simulcast fees,
        admissions and concessions revenue and other sources.

        The accounting  policies of the segments are the same as those described
        in the "Summary of  Significant  Accounting  Policies" in the  Company's
        annual  report to  stockholders  for the year ended  December  31, 1998.
        EBITDA 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 of cash flows (as  determined in accordance  with
        GAAP) or as a measure of our liquidity.


                                       10

<PAGE>


                          CHURCHILL DOWNS INCORPORATED
              CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
              for the nine months ended September 30, 1999 and 1998
                                   (Unaudited)



7.      Segment Information (cont'd)


The table below presents information about reported segments for the nine months
and three months ended September 30, 1999 and 1998 ($ in thousands):


                              Nine Months            Three Months
                          Ended September 30,      Ended September 30,
                           1999        1998          1999       1998

Net revenues:
  Churchill Downs        $ 66,653    $ 64,712      $ 5,520    $ 5,483
    including corporate
    expenses
  Hollywood Park            1,117        -           1,117       -
  Calder Race Course       39,053        -          27,352       -
  Hoosier Park             37,514      34,540       13,256     12,648
  Ellis Park               18,491      16,039       15,528     14,741
  Other Operations          4,378       1,677        1,667        730
                         --------    --------      -------    -------
                          167,206     116,968       64,440     33,602
  Eliminations             (2,327)       (909)      (1,364)      (303)
                         --------    --------      -------    -------
                         $164,879    $116,059      $63,076    $33,299
                         ========    ========      =======    =======

EBITDA:
  Churchill Downs         $14,052     $14,738      $(5,417)   $(4,425)
    including corporate
    expenses
  Hollywood Park             (542)       -            (542)      -
  Calder Race Course        8,865        -           6,977       -
  Hoosier Park              5,131       4,391        1,744      1,384
  Ellis Park                2,834       2,890        3,637      3,318
  Other Operations          1,115         649          454        223
                         --------    --------      -------    -------
                          $31,455     $22,668      $ 6,853    $   500
                         ========    ========      =======    =======
Operating income (loss):
  Churchill Downs         $11,379     $11,952      $(6,287)   $(5,344)
    including corporate
    expenses
  Hollywood Park             (795)       -            (795)      -
  Calder Race Course        7,364        -           6,062       -
  Hoosier Park              4,183       3,566        1,417      1,109
  Ellis Park                1,842       2,517        3,292      3,145
  Other Operations           (244)        399          (54)        74
                         --------    --------      -------    -------
                          $23,729     $18,434      $ 3,635    $(1,016)
                         ========    ========      =======    =======


                                       11

<PAGE>


                          CHURCHILL DOWNS INCORPORATED
            CONDENSED NOTES TO CONSOLIDATED FINANCIAL STATEMENTS for
          the nine months ended September 30, 1999 and 1998 (continued)
                                   (Unaudited)




7.      Segment Information (cont'd)



                                As of            As of           As of
                             September 30,    December 31,    September 30,
                                1999             1998            1998
Total Assets:
  Churchill Downs              $329,293         $ 89,427        $ 87,247
  Hollywood Park                144,137             -               -
  Calder Race Course            111,421             -               -
  Hoosier Park                   35,333           31,732          33,753
  Ellis Park                     26,742           23,038          20,849
  Other Operations              171,116           71,109          70,208
                               ---------        --------        --------
                                818,042          215,306         212,057
  Eliminations                 (428,487)        (100,655)        (94,648)
                               ---------        --------        --------
                               $389,555         $114,651        $117,409
                               =========        ========        ========



 Following is a  reconciliation  of total EBITDA to income before  provision for
income taxes:


                                      Nine Months         Three Months
                                  ended September 30,   ended September 30,
(in thousands)                      1999       1998      1999       1998

Total EBITDA                      $31,455    $22,668    $6,853    $   500
Depreciation and amortization      (7,433)    (3,972)   (3,049)    (1,421)
Interest income (expense), net     (3,595)      (197)   (1,749)      (154)
                                  -------    -------    ------    -------
Earnings before provision
     for income taxes             $20,427    $18,499    $2,055    $(1,075)
                                  =======    =======    ======    =======




                                       12


<PAGE>






                          CHURCHILL DOWNS INCORPORATED

ITEM 3.        Quantitative and Qualitative Disclosures about Market Risk

               Since  December 31, 1998 we have increased the amount of variable
               rate debt  outstanding  under our  revolving  loan  facility.  At
               September  30, 1999,  we had $183.0  million of debt  outstanding
               under this facility  which bears interest at LIBOR based variable
               rates.  We are exposed to market risk on this  variable rate debt
               due to potential adverse changes in the LIBOR rate.  Assuming the
               outstanding  balance  on  the  revolving  loan  facility  remains
               constant, a one percentage point increase in the LIBOR rate would
               reduce pre-tax earnings and cash flows by $1.8 million.


               In order to mitigate a portion of the market risk associated with
               our  variable  rate debt,  we  entered  into  interest  rate swap
               contracts with a major financial institution.  Under terms of the
               contracts we receive a LIBOR based variable interest rate and pay
               a fixed  interest  rate on a notional  amount of $105.0  million.
               Assuming  the  notional  amounts  under  the  interest  rate swap
               contracts remain constant, a one percentage point increase in the
               LIBOR rate would increase pre-tax earnings and cash flows by $1.1
               million.





                                       13

<PAGE>
                                   SIGNATURES


Pursuant  to the  requirements  of the  Securities  Exchange  Act of  1934,  the
registrant  has duly  caused  this  report  to be  signed  on its  behalf by the
undersigned thereunto duly authorized.


                                 CHURCHILL DOWNS INCORPORATED



        December 1, 1999             \s\Thomas H. Meeker
                                      Thomas H. Meeker
                                      President and Chief Executive Officer
                                      (Director and Principal Executive Officer)


        December 1, 1999             \s\Robert L. Decker
                                      Robert L. Decker
                                      Executive Vice President and Chief
                                      Financial Officer
                                      (Principal Financial Officer)



        December 1, 1999             \s\Vicki L. Baumgardner
                                      Vicki L. Baumgardner
                                      Vice President, Finance and Treasurer
                                      (Principal Accounting Officer)







                                       14



© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission