Dover Motorsports, Inc. (NYSE: DVD) today reported results for the three
months ended June 30, 2015.
The Company promoted a NASCAR triple-header and hosted the Firefly Music
Festival in Dover during the second quarter of 2015 and 2014. In
addition, the Company also hosted the inaugural Big Barrel Country Music
Festival during the second quarter of 2015. The Company leases a portion
of its Dover facility to the promoter of Firefly and Big Barrel,
provides logistical assistance and handles certain concessions for which
the Company retains a certain percent of the gross sales.
Revenues for the second quarter of 2015 increased 4.6% to $25,380,000
compared with $24,273,000 in the second quarter of 2014. The increase in
revenues was primarily due to the contracted increase in broadcasting
revenue for the Dover NASCAR weekend and by rental and concession
revenue from Big Barrel, partially offset by lower admissions and
revenue from track rentals.
Operating and marketing expenses were $13,629,000 in the second quarter
of 2015 compared to $13,268,000 in the second quarter of 2014. The
increase was primarily due to the scheduled increase in purse and
sanction fees for the Dover NASCAR weekend.
General and administrative expenses increased slightly to $1,811,000 in
the second quarter of 2015 from $1,776,000 in the second quarter of 2014.
Depreciation expense increased to $1,422,000 in the second quarter of
2015 compared to $818,000 in the second quarter of 2014. The increase is
due to the decision earlier in 2015 to remove certain grandstand seats
and structures after our 2015 race season. We changed the estimated
useful lives of the impacted assets resulting in a $655,000 increase in
our second quarter 2015 depreciation expense.
Net interest expense decreased to $86,000 in the second quarter of 2015
from $99,000 in the second quarter of 2014 as a result of lower
outstanding borrowings.
Earnings before income tax expense for the second quarter of 2015 were
$9,163,000 compared with $8,256,000 in the second quarter of 2014. The
results for the second quarter of 2015 include the $655,000 of
accelerated depreciation and $606,000 of income from assets held for
sale (see below). On an adjusted basis, excluding these items, earnings
before income tax expense for the second quarter of 2015 were
$9,212,000, an 11.6% increase from the second quarter of 2014.
Net earnings for the second quarter of 2015 were $5,494,000 or $0.15 per
diluted share compared to $4,844,000 or $0.13 per diluted share for the
second quarter of 2014. Net earnings, adjusted for the aforementioned
items, increased 13.3% to $5,489,000.
At June 30, 2015, the Company’s total indebtedness was $2,800,000
compared with $16,920,000 at June 30, 2014.
Income from assets held for sale of $606,000 represents non-refundable
payments made in 2015 to extend the closing date under a now expired
agreement to sell our Nashville facility. On May 29, 2014, we entered
into an agreement to sell the Nashville facility for $27 million in cash
and the assumption by the buyer of obligations of ours under certain
Variable Rate Tax Exempt Infrastructure Revenue Bonds. The sales
agreement was amended several times extending the closing date. In
consideration for these amendments, during 2014 we received $1,700,000
in non-refundable deposits from the buyer which was to be applied
against the purchase price at closing. In the first six months of 2015,
we received $1,200,000 in non-refundable deposits to extend closing
under the agreement, a portion of which was to be applied against the
purchase price depending on the closing date. During the three and
six-month periods ended June 30, 2015, $606,000 and $1,033,000,
respectively, was recorded as income from assets held for sale in our
consolidated statements of earnings as those amounts were not to be
applied against the purchase price at closing based on the terms of the
amendments. On June 1, 2015, the buyer defaulted under the agreement and
did not subsequently cure the default. The amended closing date under
the agreement was July 27, 2015; therefore, the agreement has now
expired by its terms. Accordingly, we will record as income the
remaining deposits of $1,867,000 in the third quarter of 2015, which are
recorded in accrued liabilities in our consolidated balance sheet at
June 30, 2015. We have expanded our sales efforts and are in discussions
with additional prospective buyers. The assets of Nashville
Superspeedway are reported as assets held for sale in our consolidated
balance sheet at June 30, 2015 and December 31, 2014.
This release contains or may contain forward-looking statements based on
management's beliefs and assumptions. Such statements are subject to
various risks and uncertainties which could cause results to vary
materially. Please refer to the Company's SEC filings for a discussion
of such factors.
Dover Motorsports, Inc. is a leading promoter of NASCAR sanctioned and
other motorsports events in the United States whose subsidiaries own and
operate Dover International Speedway in Dover, Delaware and Nashville
Superspeedway near Nashville, Tennessee. For further information, log on
to dovermotorsports.com.
|
|
|
|
|
|
|
|
|
DOVER MOTORSPORTS, INC.
|
CONSOLIDATED STATEMENTS OF EARNINGS
|
In Thousands, Except Per Share Amounts
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
Six Months Ended
|
|
|
June 30,
|
|
June 30,
|
|
|
2015
|
|
2014
|
|
2015
|
|
2014
|
Revenues:
|
|
|
|
|
|
|
|
|
Admissions
|
|
$
|
4,212
|
|
|
$
|
4,473
|
|
|
$
|
4,212
|
|
|
$
|
4,473
|
|
Event-related
|
|
|
4,681
|
|
|
|
4,194
|
|
|
|
4,691
|
|
|
|
4,367
|
|
Broadcasting
|
|
|
16,486
|
|
|
|
15,606
|
|
|
|
16,486
|
|
|
|
15,606
|
|
Other
|
|
|
1
|
|
|
|
-
|
|
|
|
1
|
|
|
|
10
|
|
|
|
|
25,380
|
|
|
|
24,273
|
|
|
|
25,390
|
|
|
|
24,456
|
|
|
|
|
|
|
|
|
|
|
Expenses:
|
|
|
|
|
|
|
|
|
Operating and marketing
|
|
|
13,629
|
|
|
|
13,268
|
|
|
|
14,738
|
|
|
|
14,303
|
|
General and administrative
|
|
|
1,811
|
|
|
|
1,776
|
|
|
|
3,751
|
|
|
|
3,636
|
|
Loss on disposal of long-lived assets
|
|
|
-
|
|
|
|
-
|
|
|
|
40
|
|
|
|
-
|
|
Depreciation
|
|
|
1,422
|
|
|
|
818
|
|
|
|
2,967
|
|
|
|
1,643
|
|
|
|
|
16,862
|
|
|
|
15,862
|
|
|
|
21,496
|
|
|
|
19,582
|
|
|
|
|
|
|
|
|
|
|
Income from assets held for sale
|
|
|
606
|
|
|
|
-
|
|
|
|
1,033
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
Operating earnings
|
|
|
9,124
|
|
|
|
8,411
|
|
|
|
4,927
|
|
|
|
4,874
|
|
|
|
|
|
|
|
|
|
|
Interest expense, net
|
|
|
(86
|
)
|
|
|
(99
|
)
|
|
|
(233
|
)
|
|
|
(264
|
)
|
Benefit (provision) for contingent obligation
|
|
|
125
|
|
|
|
(70
|
)
|
|
|
102
|
|
|
|
8
|
|
Other income
|
|
|
-
|
|
|
|
14
|
|
|
|
1
|
|
|
|
17
|
|
|
|
|
|
|
|
|
|
|
Earnings before income taxes
|
|
|
9,163
|
|
|
|
8,256
|
|
|
|
4,797
|
|
|
|
4,635
|
|
|
|
|
|
|
|
|
|
|
Income tax expense
|
|
|
(3,669
|
)
|
|
|
(3,412
|
)
|
|
|
(1,907
|
)
|
|
|
(1,909
|
)
|
|
|
|
|
|
|
|
|
|
Net earnings
|
|
$
|
5,494
|
|
|
$
|
4,844
|
|
|
$
|
2,890
|
|
|
$
|
2,726
|
|
|
|
|
|
|
|
|
|
|
Net earnings per common share:
|
|
|
|
|
|
|
|
|
Basic
|
|
$
|
0.15
|
|
|
$
|
0.13
|
|
|
$
|
0.08
|
|
|
$
|
0.07
|
|
Diluted
|
|
$
|
0.15
|
|
|
$
|
0.13
|
|
|
$
|
0.08
|
|
|
$
|
0.07
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares outstanding:
|
|
|
|
|
|
|
|
|
Basic
|
|
|
36,157
|
|
|
|
36,042
|
|
|
|
36,155
|
|
|
|
36,052
|
|
Diluted
|
|
|
36,157
|
|
|
|
36,042
|
|
|
|
36,155
|
|
|
|
36,052
|
|
|
|
|
|
|
|
|
|
|
|
DOVER MOTORSPORTS, INC.
|
RECONCILIATION OF GAAP EARNINGS BEFORE INCOME TAXES TO ADJUSTED
EARNINGS BEFORE INCOME TAXES
|
AND RECONCILIATION OF GAAP NET EARNINGS TO ADJUSTED NET EARNINGS
|
In Thousands, Except Per Share Amounts
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
Six Months Ended
|
|
|
June 30,
|
|
June 30,
|
|
|
2015
|
|
2014
|
|
2015
|
|
2014
|
|
|
|
|
|
|
|
|
|
GAAP earnings before income taxes
|
|
$
|
9,163
|
|
|
$
|
8,256
|
|
$
|
4,797
|
|
|
$
|
4,635
|
|
|
|
|
|
|
|
|
|
Accelerated depreciation (1)
|
|
|
655
|
|
|
|
-
|
|
|
1,384
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
Income from assets held for sale (2)
|
|
|
(606
|
)
|
|
|
-
|
|
|
(1,033
|
)
|
|
|
-
|
|
|
|
|
|
|
|
|
|
Loss on disposal of long-lived assets (3)
|
|
|
-
|
|
|
|
-
|
|
|
40
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
Adjusted earnings before income taxes
|
|
$
|
9,212
|
|
|
$
|
8,256
|
|
$
|
5,188
|
|
|
$
|
4,635
|
|
|
|
|
|
|
|
|
|
GAAP net earnings
|
|
$
|
5,494
|
|
|
$
|
4,844
|
|
$
|
2,890
|
|
|
$
|
2,726
|
|
|
|
|
|
|
|
|
|
Accelerated depreciation, net of income taxes (1)
|
|
|
389
|
|
|
|
-
|
|
|
822
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
Income from assets held for sale, net of income taxes (2)
|
|
|
(394
|
)
|
|
|
|
|
(672
|
)
|
|
|
|
|
|
|
|
|
|
|
|
Loss on disposal of long-lived assets, net of income taxes (3)
|
|
|
-
|
|
|
|
-
|
|
|
24
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
Adjusted net earnings
|
|
$
|
5,489
|
|
|
$
|
4,844
|
|
$
|
3,064
|
|
|
$
|
2,726
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP net earnings per common share - basic and diluted
|
|
$
|
0.15
|
|
|
$
|
0.13
|
|
$
|
0.08
|
|
|
$
|
0.07
|
|
|
|
|
|
|
|
|
|
Accelerated depreciation, net of income taxes (1)
|
|
|
0.01
|
|
|
|
-
|
|
|
0.02
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
Income from assets held for sale, net of income taxes (2)
|
|
|
(0.01
|
)
|
|
|
-
|
|
|
(0.02
|
)
|
|
|
-
|
|
|
|
|
|
|
|
|
|
Loss on disposal of long-lived assets, net of income taxes (3)
|
|
|
-
|
|
|
|
-
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
Adjusted net earnings per common share - basic and diluted
|
|
$
|
0.15
|
|
|
$
|
0.13
|
|
$
|
0.08
|
|
|
$
|
0.07
|
_________________________
|
(1)
|
|
During the first quarter of 2015, we made the decision to remove
certain grandstand seating at our Dover International Speedway
facility. These assets will remain in service until the end of
the 2015 race season. As a result, we shortened the service lives
of these assets which resulted in accelerated depreciation being
recorded in the first six months of 2015.
|
|
|
|
(2)
|
|
On May 29, 2014, we entered into an agreement to sell our
Nashville Superspeedway facility. Income from assets held for
sale relates to payments we received in 2015 from the potential
buyer to extend the closing date of settlement that were not to be
applied to the purchase price at closing based on the terms of the
related amendments to the agreement. The sale agreement expired
on July 27, 2015.
|
|
|
|
(3)
|
|
Loss on disposal of long-lived assets is attributable to the
decision to remove and dispose of certain grandstand seating at
our Dover International Speedway facility.
|
|
|
|
|
|
The above financial information is presented using other than
generally accepted accounting principles ("non-GAAP"), and is
reconciled to comparable information presented using
GAAP. Non-GAAP adjusted earnings before income taxes, adjusted
net earnings and adjusted net earnings per common share - basic
and diluted are derived by adjusting amounts determined in
accordance with GAAP for the aforementioned accelerated
depreciation, income from assets held for sale and loss on
disposal of long-lived assets. We believe such non-GAAP
information is useful and meaningful to investors, and is used by
investors and us to assess core operations. This non-GAAP
financial information may not be comparable to similarly titled
measures used by other entities and should not be considered as an
alternative to earnings before income taxes, net earnings or net
earnings per common share - basic and diluted, which are
determined in accordance with GAAP.
|
|
|
|
|
|
|
|
|
|
|
DOVER MOTORSPORTS, INC.
|
CONSOLIDATED BALANCE SHEETS
|
In Thousands
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30,
|
|
June 30,
|
|
December 31,
|
|
|
2015
|
|
2014
|
|
2014
|
|
|
|
|
|
|
|
ASSETS
|
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
|
Cash
|
|
$
|
480
|
|
|
$
|
49
|
|
|
$
|
24
|
|
Accounts receivable
|
|
|
1,299
|
|
|
|
11,930
|
|
|
|
139
|
|
Inventories
|
|
|
116
|
|
|
|
117
|
|
|
|
70
|
|
Prepaid expenses and other
|
|
|
1,162
|
|
|
|
1,070
|
|
|
|
1,042
|
|
Prepaid income taxes
|
|
|
-
|
|
|
|
-
|
|
|
|
170
|
|
Deferred income taxes
|
|
|
82
|
|
|
|
87
|
|
|
|
79
|
|
Assets held for sale
|
|
|
26,000
|
|
|
|
26,000
|
|
|
|
26,000
|
|
Total current assets
|
|
|
29,139
|
|
|
|
39,253
|
|
|
|
27,524
|
|
|
|
|
|
|
|
|
Property and equipment, net
|
|
|
55,698
|
|
|
|
58,270
|
|
|
|
58,236
|
|
Other assets
|
|
|
903
|
|
|
|
945
|
|
|
|
925
|
|
Deferred income taxes
|
|
|
561
|
|
|
|
310
|
|
|
|
580
|
|
Total assets
|
|
$
|
86,301
|
|
|
$
|
98,778
|
|
|
$
|
87,265
|
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS' EQUITY
|
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
|
Accounts payable
|
|
$
|
554
|
|
|
$
|
458
|
|
|
$
|
889
|
|
Accrued liabilities
|
|
|
5,630
|
|
|
|
4,733
|
|
|
|
4,944
|
|
Payable to Dover Downs Gaming & Entertainment, Inc.
|
|
|
22
|
|
|
|
39
|
|
|
|
22
|
|
Income taxes payable
|
|
|
1,840
|
|
|
|
1,328
|
|
|
|
-
|
|
Deferred revenue
|
|
|
4,107
|
|
|
|
4,035
|
|
|
|
1,348
|
|
Total current liabilities
|
|
|
12,153
|
|
|
|
10,593
|
|
|
|
7,203
|
|
|
|
|
|
|
|
|
Revolving line of credit
|
|
|
2,800
|
|
|
|
16,920
|
|
|
|
10,760
|
|
Liability for pension benefits
|
|
|
4,132
|
|
|
|
1,414
|
|
|
|
4,231
|
|
Provision for contingent obligation
|
|
|
1,711
|
|
|
|
1,835
|
|
|
|
1,813
|
|
Deferred income taxes
|
|
|
14,354
|
|
|
|
16,835
|
|
|
|
15,163
|
|
Total liabilities
|
|
|
35,150
|
|
|
|
47,597
|
|
|
|
39,170
|
|
|
|
|
|
|
|
|
Stockholders' equity:
|
|
|
|
|
|
|
Common stock
|
|
|
1,822
|
|
|
|
1,812
|
|
|
|
1,812
|
|
Class A common stock
|
|
|
1,851
|
|
|
|
1,851
|
|
|
|
1,851
|
|
Additional paid-in capital
|
|
|
101,622
|
|
|
|
101,394
|
|
|
|
101,508
|
|
Accumulated deficit
|
|
|
(50,859
|
)
|
|
|
(52,337
|
)
|
|
|
(53,749
|
)
|
Accumulated other comprehensive loss
|
|
|
(3,285
|
)
|
|
|
(1,539
|
)
|
|
|
(3,327
|
)
|
Total stockholders' equity
|
|
|
51,151
|
|
|
|
51,181
|
|
|
|
48,095
|
|
Total liabilities and stockholders' equity
|
|
$
|
86,301
|
|
|
$
|
98,778
|
|
|
$
|
87,265
|
|
|
|
|
|
|
|
|
|
|
|
|
|
DOVER MOTORSPORTS, INC.
|
CONSOLIDATED STATEMENTS OF CASH FLOWS
|
In Thousands
|
(Unaudited)
|
|
|
|
|
|
|
|
Six Months Ended
|
|
|
June 30,
|
|
|
2015
|
|
2014
|
|
|
|
|
|
Operating activities:
|
|
|
|
|
Net earnings
|
|
$
|
2,890
|
|
|
$
|
2,726
|
|
Adjustments to reconcile net earnings to net cash provided by
(used in) operating activities:
|
|
|
|
|
Depreciation
|
|
|
2,967
|
|
|
|
1,643
|
|
Amortization of credit facility fees
|
|
|
48
|
|
|
|
48
|
|
Stock-based compensation
|
|
|
196
|
|
|
|
164
|
|
Deferred income taxes
|
|
|
(772
|
)
|
|
|
(93
|
)
|
Benefit for contingent obligation
|
|
|
(102
|
)
|
|
|
(8
|
)
|
Income from assets held for sale
|
|
|
(1,033
|
)
|
|
|
-
|
|
Changes in assets and liabilities:
|
|
|
|
|
Accounts receivable
|
|
|
(1,160
|
)
|
|
|
(11,902
|
)
|
Inventories
|
|
|
(46
|
)
|
|
|
(3
|
)
|
Prepaid expenses and other
|
|
|
(132
|
)
|
|
|
(64
|
)
|
Accounts payable
|
|
|
348
|
|
|
|
433
|
|
Accrued liabilities
|
|
|
519
|
|
|
|
1,846
|
|
Payable to/receivable from Dover Downs Gaming & Entertainment, Inc.
|
|
|
-
|
|
|
|
43
|
|
Income taxes payable/prepaid income taxes
|
|
|
2,006
|
|
|
|
1,351
|
|
Deferred revenue
|
|
|
2,759
|
|
|
|
2,292
|
|
Liability for pension benefits
|
|
|
(36
|
)
|
|
|
(77
|
)
|
Net cash provided by (used in) operating activities
|
|
|
8,452
|
|
|
|
(1,601
|
)
|
|
|
|
|
|
Investing activities:
|
|
|
|
|
Capital expenditures
|
|
|
(1,112
|
)
|
|
|
(322
|
)
|
Purchases of available-for-sale securities
|
|
|
(8
|
)
|
|
|
(45
|
)
|
Proceeds from sale of available-for-sale securities
|
|
|
5
|
|
|
|
42
|
|
Non-refundable payments received related to assets held for sale
|
|
|
1,200
|
|
|
|
-
|
|
Net cash provided by (used in) investing activities
|
|
|
85
|
|
|
|
(325
|
)
|
|
|
|
|
|
Financing activities:
|
|
|
|
|
Borrowings from revolving line of credit
|
|
|
12,640
|
|
|
|
16,540
|
|
Repayments on revolving line of credit
|
|
|
(20,600
|
)
|
|
|
(14,440
|
)
|
Repurchase of common stock
|
|
|
(121
|
)
|
|
|
(129
|
)
|
Net cash (used in) provided by financing activities
|
|
|
(8,081
|
)
|
|
|
1,971
|
|
|
|
|
|
|
Net increase in cash
|
|
|
456
|
|
|
|
45
|
|
Cash, beginning of period
|
|
|
24
|
|
|
|
4
|
|
Cash, end of period
|
|
$
|
480
|
|
|
$
|
49
|
|
|
|
|
|
|
|
|
|
|
View source version on businesswire.com: http://www.businesswire.com/news/home/20150730005264/en/
Copyright Business Wire 2015