Part I Financial Information
Item 1. Financial Statements
DOVER MOTORSPORTS, INC.
CONSOLIDATED STATEMENTS OF (LOSS) EARNINGS
AND COMPREHENSIVE (LOSS) INCOME
In Thousands, Except Per Share Amounts
(Unaudited)
|
|
Three Months Ended
September 30,
|
|
Nine Months Ended
September 30,
|
|
|
|
2019
|
|
2018
|
|
2019
|
|
2018
|
|
Revenues:
|
|
|
|
|
|
|
|
|
|
Admissions
|
|
$
|
|
|
$
|
|
|
$
|
2,502
|
|
$
|
2,853
|
|
Event-related
|
|
202
|
|
227
|
|
3,784
|
|
5,283
|
|
Broadcasting
|
|
|
|
|
|
18,878
|
|
18,128
|
|
Other
|
|
|
|
|
|
5
|
|
1
|
|
|
|
202
|
|
227
|
|
25,169
|
|
26,265
|
|
|
|
|
|
|
|
|
|
|
|
Expenses:
|
|
|
|
|
|
|
|
|
|
Operating and marketing
|
|
1,347
|
|
1,599
|
|
16,986
|
|
16,984
|
|
General and administrative
|
|
1,888
|
|
1,798
|
|
5,630
|
|
5,552
|
|
Depreciation
|
|
1,669
|
|
793
|
|
3,256
|
|
2,496
|
|
|
|
4,904
|
|
4,190
|
|
25,872
|
|
25,032
|
|
|
|
|
|
|
|
|
|
|
|
Gain (loss) on sale of land
|
|
4,186
|
|
(99
|
)
|
4,325
|
|
2,413
|
|
|
|
|
|
|
|
|
|
|
|
Operating (loss) earnings
|
|
(516
|
)
|
(4,062
|
)
|
3,622
|
|
3,646
|
|
|
|
|
|
|
|
|
|
|
|
Interest income (expense), net
|
|
20
|
|
(2
|
)
|
4
|
|
(75
|
)
|
(Provision) benefit for contingent obligation
|
|
(121
|
)
|
4
|
|
(367
|
)
|
(132
|
)
|
Other income
|
|
29
|
|
46
|
|
218
|
|
77
|
|
|
|
|
|
|
|
|
|
|
|
(Loss) earnings before income taxes
|
|
(588
|
)
|
(4,014
|
)
|
3,477
|
|
3,516
|
|
|
|
|
|
|
|
|
|
|
|
Income tax benefit (expense)
|
|
174
|
|
1,315
|
|
(880
|
)
|
(699
|
)
|
|
|
|
|
|
|
|
|
|
|
Net (loss) earnings
|
|
(414
|
)
|
(2,699
|
)
|
2,597
|
|
2,817
|
|
|
|
|
|
|
|
|
|
|
|
Change in net actuarial loss and prior service cost, net of income taxes
|
|
29
|
|
28
|
|
80
|
|
81
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive (loss) income
|
|
$
|
(385
|
)
|
$
|
(2,671
|
)
|
$
|
2,677
|
|
$
|
2,898
|
|
|
|
|
|
|
|
|
|
|
|
Net (loss) earnings per common share:
|
|
|
|
|
|
|
|
|
|
Basic
|
|
$
|
(0.01
|
)
|
$
|
(0.07
|
)
|
$
|
0.07
|
|
$
|
0.08
|
|
Diluted
|
|
$
|
(0.01
|
)
|
$
|
(0.07
|
)
|
$
|
0.07
|
|
$
|
0.08
|
|
The Notes to the Consolidated Financial Statements are an integral part of these consolidated financial statements.
2
DOVER MOTORSPORTS, INC.
CONSOLIDATED BALANCE SHEETS
In Thousands, Except Share and Per Share Amounts
(Unaudited)
|
|
September 30,
|
|
December 31,
|
|
|
|
2019
|
|
2018
|
|
ASSETS
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
Cash
|
|
$
|
4,784
|
|
$
|
3,951
|
|
Accounts receivable
|
|
1,866
|
|
676
|
|
Inventories
|
|
20
|
|
21
|
|
Prepaid expenses and other
|
|
6,184
|
|
1,055
|
|
Income taxes receivable
|
|
95
|
|
|
|
Assets held for sale
|
|
|
|
531
|
|
Total current assets
|
|
12,949
|
|
6,234
|
|
|
|
|
|
|
|
Property and equipment, net
|
|
50,743
|
|
48,137
|
|
Nashville Superspeedway facility
|
|
21,292
|
|
23,567
|
|
Right of use asset
|
|
206
|
|
|
|
Other assets
|
|
1,170
|
|
1,015
|
|
Total assets
|
|
$
|
86,360
|
|
$
|
78,953
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS EQUITY
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
Accounts payable
|
|
$
|
1,631
|
|
$
|
187
|
|
Accrued liabilities
|
|
3,184
|
|
3,083
|
|
Payable to Dover Downs Gaming & Entertainment, Inc.
|
|
|
|
9
|
|
Income taxes payable
|
|
|
|
118
|
|
Contract liabilities
|
|
4,526
|
|
1,140
|
|
Total current liabilities
|
|
9,341
|
|
4,537
|
|
|
|
|
|
|
|
Liability for pension benefits
|
|
614
|
|
773
|
|
Lease liability
|
|
131
|
|
|
|
Non-refundable deposit
|
|
500
|
|
|
|
Provision for contingent obligation
|
|
2,751
|
|
2,384
|
|
Deferred income taxes
|
|
7,743
|
|
8,371
|
|
Total liabilities
|
|
21,080
|
|
16,065
|
|
|
|
|
|
|
|
Commitments and contingencies (see Notes to the Consolidated Financial Statements)
|
|
|
|
|
|
|
|
|
|
|
|
Stockholders equity:
|
|
|
|
|
|
Preferred stock, $0.10 par value; 1,000,000 shares authorized; shares issued and outstanding: none
|
|
|
|
|
|
Common stock, $0.10 par value; 75,000,000 shares authorized; shares issued and outstanding: 17,931,403 and 18,045,276, respectively
|
|
1,793
|
|
1,805
|
|
Class A common stock, $0.10 par value; 55,000,000 shares authorized; shares issued and outstanding: 18,509,975 and 18,509,975, respectively
|
|
1,851
|
|
1,851
|
|
Additional paid-in capital
|
|
101,143
|
|
101,416
|
|
Accumulated deficit
|
|
(36,229
|
)
|
(38,826
|
)
|
Accumulated other comprehensive loss
|
|
(3,278
|
)
|
(3,358
|
)
|
Total stockholders equity
|
|
65,280
|
|
62,888
|
|
Total liabilities and stockholders equity
|
|
$
|
86,360
|
|
$
|
78,953
|
|
The Notes to the Consolidated Financial Statements are an integral part of these consolidated financial statements.
3
DOVER MOTORSPORTS, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
In Thousands
(Unaudited)
|
|
Nine Months Ended
September 30,
|
|
|
|
2019
|
|
2018
|
|
Operating activities:
|
|
|
|
|
|
Net earnings
|
|
$
|
2,597
|
|
$
|
2,817
|
|
Adjustments to reconcile net earnings to net cash used in operating activities:
|
|
|
|
|
|
Depreciation
|
|
3,256
|
|
2,496
|
|
Amortization of credit facility fees
|
|
47
|
|
47
|
|
Stock-based compensation
|
|
243
|
|
237
|
|
Deferred income taxes
|
|
(659
|
)
|
(690
|
)
|
Provision for contingent obligation
|
|
367
|
|
132
|
|
Gains on equity investments
|
|
(125
|
)
|
(15
|
)
|
Gain on sale of land
|
|
(4,325
|
)
|
(2,413
|
)
|
Changes in assets and liabilities:
|
|
|
|
|
|
Accounts receivable
|
|
(1,190
|
)
|
(257
|
)
|
Inventories
|
|
1
|
|
(4
|
)
|
Prepaid expenses and other
|
|
(5,159
|
)
|
(4,731
|
)
|
Income taxes receivable/payable
|
|
(213
|
)
|
(290
|
)
|
Accounts payable
|
|
129
|
|
549
|
|
Accrued liabilities
|
|
38
|
|
(145
|
)
|
Payable to Dover Downs Gaming & Entertainment, Inc.
|
|
(9
|
)
|
(1
|
)
|
Contract liabilities
|
|
3,386
|
|
3,279
|
|
Liability for pension benefits
|
|
(48
|
)
|
(1,811
|
)
|
Net cash used in operating activities
|
|
(1,664
|
)
|
(800
|
)
|
|
|
|
|
|
|
Investing activities:
|
|
|
|
|
|
Capital expenditures
|
|
(4,651
|
)
|
(762
|
)
|
Proceeds from sale of land and equipment, net
|
|
7,224
|
|
4,945
|
|
Non-refundable deposit
|
|
500
|
|
|
|
Purchases of equity investments
|
|
(14
|
)
|
(100
|
)
|
Proceeds from sale of equity investments
|
|
1
|
|
90
|
|
Net cash provided by investing activities
|
|
3,060
|
|
4,173
|
|
|
|
|
|
|
|
Financing activities:
|
|
|
|
|
|
Borrowings from revolving line of credit
|
|
4,120
|
|
10,200
|
|
Repayments on revolving line of credit
|
|
(4,120
|
)
|
(12,840
|
)
|
Repurchase of common stock
|
|
(528
|
)
|
(547
|
)
|
Credit facility fees
|
|
(35
|
)
|
|
|
Net cash used in financing activities
|
|
(563
|
)
|
(3,187
|
)
|
|
|
|
|
|
|
Net increase in cash
|
|
833
|
|
186
|
|
Cash, beginning of period
|
|
3,951
|
|
1
|
|
Cash, end of period
|
|
$
|
4,784
|
|
$
|
187
|
|
|
|
|
|
|
|
Supplemental information:
|
|
|
|
|
|
Interest (received) paid
|
|
$
|
(10
|
)
|
$
|
62
|
|
Income tax payments
|
|
$
|
1,752
|
|
$
|
1,679
|
|
Change in accounts payable for capital expenditures
|
|
$
|
1,315
|
|
$
|
128
|
|
The Notes to the Consolidated Financial Statements are an integral part of these consolidated financial statements.
4
DOVER MOTORSPORTS, INC.
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
NOTE 1 Basis of Presentation
References in this document to we, us and our mean Dover Motorsports, Inc. and/or its wholly owned subsidiaries, as appropriate.
The accompanying consolidated financial statements have been prepared in compliance with Rule 10-01 of Regulation S-X and U.S. generally accepted accounting principles, and accordingly do not include all of the information and disclosures required for audited financial statements. These consolidated financial statements should be read in conjunction with the consolidated financial statements and notes thereto included in our latest Annual Report on Form 10-K filed on March 1, 2019. In the opinion of management, these consolidated financial statements include all adjustments (consisting of normal recurring adjustments) considered necessary for a fair presentation of the results of operations, financial position and cash flows for the interim periods presented. Operating results for the three and nine-month periods ended September 30, 2019 are not necessarily indicative of the results that may be expected for the year ending December 31, 2019 due to the seasonal nature of our business.
NOTE 2 Business Operations
Dover Motorsports, Inc. is a public holding company that is a leading marketer and promoter of motorsports entertainment in the United States. Through our subsidiaries, we own and operate Dover International Speedway® in Dover, Delaware and Nashville Superspeedway® near Nashville, Tennessee. In 2019, we celebrate our 50th anniversary of racing and, as of the date of this filing, our Dover facility promoted the following six events during 2019, all of which were under the auspices of the premier sanctioning body in motorsports - the National Association for Stock Car Auto Racing (NASCAR):
· 2 NASCAR Monster Energy Cup Series events (May and October);
· 2 NASCAR Xfinity Series events (May and October);
· 1 NASCAR Gander Outdoors Truck Series event (May); and
· 1 NASCAR K&N Pro Series East event (October).
A NASCAR Monster Energy Cup Series event, a NASCAR Xfinity Series event and a NASCAR Gander Outdoors Truck Series event were held at Dover International Speedway during the second quarter of 2019 and 2018. A NASCAR Monster Energy Cup Series event, a NASCAR Xfinity Series event and a NASCAR K&N Pro Series East event were held at Dover International Speedway during the fourth quarter of 2019 and 2018.
We have hosted the Firefly Music Festival (Firefly) on our property in Dover, Delaware for eight consecutive years and it is scheduled to return on June 18-21, 2020. The inaugural three day festival with 40 musical acts was held in July 2012 and the 2019 event was held on June 21-23, 2019 with over 120 musical acts. In September 2014, Red Frog Events LLC formed RFGV Festivals LLC - a joint venture with Goldenvoice that promotes Firefly. Goldenvoice is a company of AEG Presents, LLC, a subsidiary of Anschutz Entertainment Group, Inc. AEG Presents, one of the worlds largest presenters of live music and entertainment events, announced on July 18, 2018 that it had acquired the remainder of RFGV Festivals LLC from Red Frog. Our amended agreement with RFGV Festivals grants them two 5 year options to extend our facility rental agreement through 2032 in exchange for a rental commitment to secure our property. In addition to the facility rental fee, we also receive a percentage of the concession sales we manage at the events.
Nashville Superspeedway no longer promotes motorsports events and has not entered into sanction agreements with NASCAR since 2011. We lease the facility on a short term basis to third parties from time to time. On August 17, 2017, we entered into an agreement with an entity owned by Panattoni Development Company (buyer)
5
relative to the sale of approximately 147 acres of land at a purchase price of $35,000 per acre. On March 2, 2018, we closed on the sale of the property with proceeds, less closing costs, of $4,945,000. Net proceeds after taxes were approximately $4,150,000. On September 1, 2017, we also awarded to the buyer a three year option for 88.03 additional acres at a purchase price of $55,000 per acre. That option agreement has been amended twice since: first, on February 9, 2018, to extend its term and to add additional acreage; and second, on June 25, 2019, in connection with the purchasers exercise of its option on two parcels, we adjusted the acreage and further extended the term of the option on a third parcel. On July 26, 2019, the purchaser closed on the first two parcels, comprising approximately 133 acres, which yielded to us proceeds, less closing costs, of $6,397,000. Net proceeds after taxes were approximately $5,314,000 resulting in a gain of $4,186,000. One parcel of 97.17 acres remains under the option agreement with a purchase price of $66,685 per acre. The purchaser paid to us $500,000 for the extension of this option until March 1, 2022, and this non-refundable payment would be credited to the purchase price at the closing of that option parcel. While management remains committed to selling the remaining Nashville Superspeedway property which consists of approximately 1,000 acres, we do not believe it is probable that the remaining property will be sold within the next twelve months. At September 30, 2019 and December 31, 2018, $21,292,000 and $23,567,000 was reported as long term assets in our consolidated balance sheets, respectively. At December 31, 2018, $531,000 was reported as assets held for sale in our consolidated balance sheet.
On February 28, 2019, we entered into an agreement to sell 7.63 acres of land at our Nashville facility for proceeds, less closing costs, of $267,000. The sale closed in the first quarter of 2019 and resulted in a gain of $139,000, which we have reported as gain on sale of land in our consolidated statements of (loss) earnings.
During September 2018, we entered into negotiations to sell the last remaining parcel of land we owned near St. Louis. The sale resulted in a loss of $99,000, which we reported as loss on sale of land in our consolidated statements of (loss) earnings. The sale closed in the first quarter of 2019 with proceeds, less closing costs, of $531,000. At December 31, 2018, the fair value of the land was reported as assets held for sale in our consolidated balance sheet.
NOTE 3 Summary of Significant Accounting Policies
Property and equipmentProperty and equipment is stated at cost. Depreciation is provided using the straight-line method over the assets estimated useful life. Accumulated depreciation was $66,232,000 and $63,042,000 as of September 30, 2019 and December 31, 2018, respectively.
In the third quarter of 2019, management approved plans to remove certain grandstand seating following the completion of our 2019 race season. As a result, we adjusted the service lives of those assets to properly reflect their shortened estimated useful life. We recorded accelerated depreciation expense of $879,000 in the three and nine-month periods ended September 30, 2019 related to these assets. We expect to record additional depreciation expense of approximately $293,000 during the fourth quarter of 2019 related to these assets, at which point the assets will be fully depreciated.
LeasesEffective January 1, 2019, we account for leases under Accounting Standards Codification 842, Leases. Under this guidance, arrangements meeting the definition of a lease are recorded on the consolidated balance sheet as both a right of use asset and lease liability, calculated by discounting fixed lease payments over the lease term at the rate implicit in the lease or our incremental borrowing rate.
During the second quarter of 2019, we entered into certain operating leases with 36 month terms. At September 30, 2019, our consolidated balance sheet included a right of use asset of $206,000, a long-term lease liability of $131,000, and a short-term lease liability, which is included in accrued liabilities, of $75,000.
Revenue recognitionWe classify our revenues as admissions, event-related, broadcasting and other. Admissions revenue includes ticket sales for our events. Event-related revenue includes amounts received from sponsorship fees; luxury suite rentals; hospitality tent rentals and catering; concessions and vendor commissions for the right to sell concessions and souvenirs at our events; sales of programs; track rentals; broadcasting rights other than domestic television broadcasting revenue, and other event-related revenues. Additionally, event related revenue includes amounts received for the use of our property and a portion of the concession sales we manage from
6
the Firefly Music Festival. Broadcasting revenue includes rights fees obtained for domestic television broadcasts of events held at our speedway.
All of our revenues are based on contracts with customers and, with the exception of certain track rentals, relate to two NASCAR event weekends and the Firefly Music Festival held at our Dover facility. Our contracts are typically for specific events or a racing season. We have several multi-year sponsorship contracts for our racing events and our contract with the promoter of the Firefly Music Festival is multi-year. Revenues pertaining to specific events are deferred and recorded as contract liabilities in our consolidated balance sheets until the event is held. As of September 30, 2019, contract liabilities in our consolidated balance sheets of $4,279,000 and $247,000 relate to 2019 and 2020 events, respectively. As of December 31, 2018, contract liabilities in our consolidated balance sheets relate to 2019 events. Concession and souvenir revenues are recorded at the time of sale. Revenues and related expenses from barter transactions in which we provide sponsorship packages in exchange for goods or services are recorded at fair value. Barter transactions accounted for $261,000 and $239,000 of total revenues for the nine-month periods ended September 30, 2019 and 2018, respectively.
The following table summarizes the liability activity related to contracts with customers for the three and nine-month periods ended September 30, 2019 and 2018:
|
|
Three Months
Ended September 30,
|
|
Nine Months
Ended September 30,
|
|
|
|
2019
|
|
2018
|
|
2019
|
|
2018
|
|
Balance, beginning of period
|
|
$
|
2,008
|
|
$
|
1,700
|
|
$
|
1,140
|
|
$
|
1,249
|
|
Reductions from beginning balance
|
|
|
|
|
|
(739
|
)
|
(778
|
)
|
Additional liabilities recorded during the period
|
|
2,518
|
|
2,828
|
|
7,715
|
|
8,525
|
|
Reduction of additional liabilities recorded during the period, not from beginning balance
|
|
|
|
|
|
(3,590
|
)
|
(4,468
|
)
|
Balance, end of period
|
|
$
|
4,526
|
|
$
|
4,528
|
|
$
|
4,526
|
|
$
|
4,528
|
|
We have contracted future revenues representing unsatisfied performance obligations. These contracts contain initial terms typically ranging from one to three years, with some for longer periods, excluding renewal options. We have excluded unsatisfied performance obligations for future NASCAR broadcasting revenue with contract terms through 2024. We anticipate recognizing unsatisfied performance obligations for the calendar year ending 2020 and beyond of approximately $3,852,000 at September 30, 2019.
Under the terms of our sanction agreements with NASCAR, we receive a portion of the broadcast revenue NASCAR negotiates with various television networks. NASCAR typically remits payment to us for the broadcast revenue within 30 days of the event being held. NASCAR retains 10% of the gross broadcast rights fees allocated to each NASCAR-sanctioned event as a component of its sanction fee. The remaining 90% is recorded as revenue. We are required to pay 25% of the gross broadcast rights fees to the event as part of the awards to the competitors, which are recorded as operating expenses.
Expense recognitionThe cost of advertising is expensed as incurred. Advertising expenses were $465,000 and $1,011,000, and $539,000 and $1,144,000 for the three and nine-month periods ended September 30, 2019 and 2018, respectively. Certain direct expenses pertaining to specific events, including prize and point fund monies and sanction fees paid to NASCAR, and other expenses associated with our racing events are deferred until the event is held, at which point they are expensed.
7
Net (loss) earnings per common shareNonvested share-based payment awards that include rights to dividends or dividend equivalents, whether paid or unpaid, are considered participating securities, and the two-class method of computing basic and diluted net (loss) earnings per common share (EPS) is applied for all periods presented. The following table sets forth the computation of EPS (in thousands, except per share amounts):
|
|
Three Months Ended
September 30,
|
|
Nine Months Ended
September 30,
|
|
|
|
2019
|
|
2018
|
|
2019
|
|
2018
|
|
Net (loss) earnings per common share basic and diluted:
|
|
|
|
|
|
|
|
|
|
Net (loss) earnings
|
|
$
|
(414
|
)
|
$
|
(2,699
|
)
|
$
|
2,597
|
|
$
|
2,817
|
|
Allocation to nonvested restricted stock awards
|
|
|
|
|
|
42
|
|
45
|
|
Net (loss) earnings available to common stockholders
|
|
$
|
(414
|
)
|
$
|
(2,699
|
)
|
$
|
2,555
|
|
$
|
2,772
|
|
|
|
|
|
|
|
|
|
|
|
Weighted-average shares outstanding basic and diluted
|
|
35,952
|
|
36,102
|
|
35,998
|
|
36,165
|
|
|
|
|
|
|
|
|
|
|
|
Net (loss) earnings per common share basic and diluted
|
|
$
|
(0.01
|
)
|
$
|
(0.07
|
)
|
$
|
0.07
|
|
$
|
0.08
|
|
There were no options outstanding and we paid no dividends during the nine months ended September 30, 2019 or 2018.
On October 23, 2019, our Board of Directors declared an annual cash dividend on both classes of common stock of $.10 per share to be paid on December 10, 2019.
Accounting for stock-based compensationWe recorded total stock-based compensation expense for our restricted stock awards of $67,000 and $243,000, and $66,000 and $237,000 as general and administrative expenses for the three and nine-month periods ended September 30, 2019 and 2018, respectively. We recorded income tax benefits of $19,000 and $57,000, and $18,000 and $64,000 for the three and nine-month periods ended September 30, 2019 and 2018, respectively, related to vesting of our restricted stock awards.
Recent accounting pronouncementsIn August 2018, the Financial Accounting Standards Board (FASB) issued Accounting Standards Update (ASU) No. 2018-14, CompensationRetirement BenefitsDefined Benefit PlansGeneral. This new standard makes changes to the disclosure requirements for sponsors of defined benefit pension and/or other postretirement benefit plans to improve effectiveness of notes to the financial statements. ASU 2018-14 is effective for fiscal years ending after December 15, 2020, and requires retrospective adoption. Early adoption is permitted. We are currently analyzing the impact of this ASU and we do not expect it to have a significant impact on our financial statement disclosures.
NOTE 4 Long-Term Debt
At September 30, 2019, Dover Motorsports, Inc. and its wholly owned subsidiaries Dover International Speedway, Inc. and Nashville Speedway, USA, Inc., as co-borrowers had a $30,000,000 credit agreement with a bank group. On September 24, 2019, we modified the credit agreement to: extend the maturity date to January 1, 2022; and reduce the total available borrowings under the facility from $35,000,000 to $30,000,000. Interest is based upon LIBOR plus a margin that varies between 125 and 175 basis points depending on the leverage ratio. At September 30, 2019, there were no borrowings outstanding under the credit facility. The credit facility contains certain covenants including maximum funded debt to earnings before interest, taxes, depreciation and amortization (leverage ratio) and a minimum fixed charge coverage ratio. Material adverse changes in our results of operations could impact our ability to maintain financial ratios necessary to satisfy these requirements. In addition, the credit agreement includes a material adverse change clause. The credit facility also provides that if we default under any other loan agreement, that would be a default under this facility. At September 30, 2019, we were in compliance with the terms of the credit facility. The credit facility provides for seasonal funding needs, capital improvements, letter of credit requirements and other general corporate purposes. After consideration of stand-by letters of credit outstanding, the remaining maximum borrowings available pursuant to the credit facility were $16,375,000 at September 30, 2019. We expect to be in compliance with the financial covenants, and all other covenants, for all measurement periods during the next twelve months.
8
NOTE 5 Pension Plans
We maintain a non-contributory tax qualified defined benefit pension plan that has been frozen since July 2011. All of our full time employees were eligible to participate in the qualified plan. Benefits provided by our qualified pension plan were based on years of service and employees remuneration over their employment period. Compensation earned by employees up to July 31, 2011 is used for purposes of calculating benefits under our pension plan with no future benefit accruals after this date. We also maintain a non-qualified, non-contributory defined benefit pension plan, the excess plan, for certain employees that has been frozen since July 2011. This excess plan provided benefits that would otherwise be provided under the qualified pension plan but for maximum benefit and compensation limits applicable under federal tax law. The cost associated with the excess plan is determined using similar actuarial methods and assumptions as those used for our qualified pension plan. The assets for the excess plan aggregate $1,134,000 and $995,000 as of September 30, 2019 and December 31, 2018, respectively, and are recorded in other assets in our consolidated balance sheets (see NOTE 7 Fair Value Measurements).
The components of net periodic pension benefit for our defined benefit pension plans are as follows:
|
|
Three Months Ended
September 30,
|
|
Nine Months Ended
September 30,
|
|
|
|
2019
|
|
2018
|
|
2019
|
|
2018
|
|
Interest cost
|
|
$
|
130,000
|
|
$
|
116,000
|
|
$
|
387,000
|
|
$
|
346,000
|
|
Expected return on plan assets
|
|
(183,000
|
)
|
(179,000
|
)
|
(546,000
|
)
|
(519,000
|
)
|
Recognized net actuarial loss
|
|
40,000
|
|
40,000
|
|
111,000
|
|
112,000
|
|
|
|
$
|
(13,000
|
)
|
$
|
(23,000
|
)
|
$
|
(48,000
|
)
|
$
|
(61,000
|
)
|
The net periodic pension benefit is included in other income in our consolidated statements of (loss) earnings.
While we have no minimum required pension contributions for 2019, we will consider making contributions during the remainder of the year. We contributed $750,000 and $1,750,000 to our defined benefit pension plans during the three and nine-month periods ended September 30, 2018, respectively.
We also maintain a non-elective, non-qualified supplemental executive retirement plan (SERP) which provides deferred compensation to certain highly compensated employees that approximates the value of benefits lost by the freezing of the pension plan which are not offset by our enhanced matching contributions in our 401(k) plan. The SERP is a discretionary defined contribution plan and contributions made to the SERP in any given year are not guaranteed and will be at the sole discretion of our Compensation and Stock Incentive Committee. In the three and nine-month periods ended September 30, 2019 and 2018, we recorded expenses of $27,000 and $81,000, and $21,000 and $68,000, respectively, related to the SERP. During the three and nine-month periods ended September 30, 2019 and 2018, we contributed $0 and $108,000, and $0 and $85,000 to the plan, respectively. The liability for SERP pension benefits was $81,000 and $108,000 as of September 30, 2019 and December 31, 2018, respectively, and is included in accrued liabilities in our consolidated balance sheets.
We maintain a defined contribution 401(k) plan that permits participation by substantially all employees. Our matching contributions to the 401(k) plan were $31,000 and $90,000, and $35,000 and $101,000 in the three and nine-month periods ended September 30, 2019 and 2018, respectively.
9
NOTE 6 Stockholders Equity
Changes in the components of stockholders equity for the nine-months ending September 30, 2019 are as follows (in thousands):
|
|
Common
Stock
|
|
Class A
Common
Stock
|
|
Additional
Paid-in
Capital
|
|
Accumulated
Deficit
|
|
Accumulated
Other
Comprehensive
Loss
|
|
Balance at December 31, 2018
|
|
$
|
1,805
|
|
$
|
1,851
|
|
$
|
101,416
|
|
$
|
(38,826
|
)
|
$
|
(3,358
|
)
|
Net loss
|
|
|
|
|
|
|
|
(2,490
|
)
|
|
|
Issuance of restricted stock awards, net of forfeitures
|
|
14
|
|
|
|
(14
|
)
|
|
|
|
|
Stock-based compensation
|
|
|
|
|
|
108
|
|
|
|
|
|
Repurchase and retirement of common stock
|
|
(10
|
)
|
|
|
(190
|
)
|
|
|
|
|
Change in net actuarial loss and prior service cost, net of income tax expense of $10
|
|
|
|
|
|
|
|
|
|
25
|
|
Balance at March 31, 2019
|
|
1,809
|
|
1,851
|
|
101,320
|
|
(41,316
|
)
|
(3,333
|
)
|
Net earnings
|
|
|
|
|
|
|
|
5,501
|
|
|
|
Stock-based compensation
|
|
|
|
|
|
68
|
|
|
|
|
|
Change in net actuarial loss and prior service cost, net of income tax expense of $10
|
|
|
|
|
|
|
|
|
|
26
|
|
Balance at June 30, 2019
|
|
1,809
|
|
1,851
|
|
101,388
|
|
(35,815
|
)
|
(3,307
|
)
|
Net loss
|
|
|
|
|
|
|
|
(414
|
)
|
|
|
Stock-based compensation
|
|
|
|
|
|
67
|
|
|
|
|
|
Repurchase and retirement of common stock
|
|
(16
|
)
|
|
|
(312
|
)
|
|
|
|
|
Change in net actuarial loss and prior service cost, net of income tax expense of $11
|
|
|
|
|
|
|
|
|
|
29
|
|
Balance at September 30, 2019
|
|
$
|
1,793
|
|
$
|
1,851
|
|
$
|
101,143
|
|
$
|
(36,229
|
)
|
$
|
(3,278
|
)
|
Changes in the components of stockholders equity for the nine-months ending September 30, 2018 are as follows (in thousands):
|
|
Common
Stock
|
|
Class A
Common
Stock
|
|
Additional
Paid-in
Capital
|
|
Accumulated
Deficit
|
|
Accumulated
Other
Comprehensive
Loss
|
|
Balance at December 31, 2017
|
|
$
|
1,825
|
|
$
|
1,851
|
|
$
|
101,844
|
|
$
|
(42,858
|
)
|
$
|
(3,440
|
)
|
Adoption of ASU 2016-01
|
|
|
|
|
|
|
|
73
|
|
(73
|
)
|
Net loss
|
|
|
|
|
|
|
|
(992
|
)
|
|
|
Issuance of restricted stock awards, net of forfeitures
|
|
15
|
|
|
|
(15
|
)
|
|
|
|
|
Stock-based compensation
|
|
|
|
|
|
105
|
|
|
|
|
|
Repurchase and retirement of common stock
|
|
(14
|
)
|
|
|
(275
|
)
|
|
|
|
|
Change in net actuarial loss and prior service cost, net of income tax expense of $10
|
|
|
|
|
|
|
|
|
|
27
|
|
Balance at March 31, 2018
|
|
1,826
|
|
1,851
|
|
101,659
|
|
(43,777
|
)
|
(3,486
|
)
|
Net earnings
|
|
|
|
|
|
|
|
6,508
|
|
|
|
Stock-based compensation
|
|
|
|
|
|
66
|
|
|
|
|
|
Repurchase and retirement of common stock
|
|
(5
|
)
|
|
|
(112
|
)
|
|
|
|
|
Change in net actuarial loss and prior service cost, net of income tax expense of $10
|
|
|
|
|
|
|
|
|
|
26
|
|
Balance at June 30, 2018
|
|
1,821
|
|
1,851
|
|
101,613
|
|
(37,269
|
)
|
(3,460
|
)
|
Net loss
|
|
|
|
|
|
|
|
(2,699
|
)
|
|
|
Stock-based compensation
|
|
|
|
|
|
66
|
|
|
|
|
|
Repurchase and retirement of common stock
|
|
(7
|
)
|
|
|
(134
|
)
|
|
|
|
|
Change in net actuarial loss and prior service cost, net of income tax expense of $11
|
|
|
|
|
|
|
|
|
|
28
|
|
Balance at September 30, 2018
|
|
$
|
1,814
|
|
$
|
1,851
|
|
$
|
101,545
|
|
$
|
(39,968
|
)
|
$
|
(3,432
|
)
|
10
As of September 30, 2019 and December 31, 2018, accumulated other comprehensive loss, net of income taxes, consists of the following:
|
|
September 30, 2019
|
|
December 31, 2018
|
|
Net actuarial loss and prior service cost not yet recognized in net periodic benefit cost, net of income tax benefit of $2,319,000 and $2,350,000, respectively
|
|
$
|
(3,278,000
|
)
|
$
|
(3,358,000
|
)
|
|
|
|
|
|
|
|
|
On July 28, 2004, our Board of Directors authorized the repurchase of up to 2,000,000 shares of our outstanding common stock. The purchases may be made in the open market or in privately negotiated transactions as conditions warrant. The repurchase authorization has no expiration date, does not obligate us to acquire any specific number of shares and may be suspended at any time. During the first nine months of 2019 and 2018, we purchased and retired 208,416 and 212,082 shares of our outstanding common stock at an average purchase price of $2.03 and $2.09 per share, respectively, not including nominal brokerage commissions. At September 30, 2019, we had remaining repurchase authority of 492,233 shares.
We have a stock incentive plan, adopted in 2014, which provides for the grant of up to 2,000,000 shares of common stock to our officers and key employees through stock options and/or awards valued in whole or in part by reference to our common stock, such as nonvested restricted stock awards. Under the plan, nonvested restricted stock vests an aggregate of twenty percent each year beginning on the second anniversary date of the grant. The aggregate market value of the nonvested restricted stock at the date of issuance is being amortized on a straight-line basis over the six-year period. We granted 143,000 and 151,000 stock awards under this plan during the nine months ended September 30, 2019 and 2018. As of September 30, 2019, there were 1,327,473 shares available for granting options or stock awards.
During the nine months ended September 30, 2019 and 2018, we purchased and retired 48,457 and 47,236 shares of our outstanding common stock at an average purchase price of $1.99 and $2.00 per share, respectively. These purchases were made from employees in connection with the vesting of restricted stock awards under our Stock Incentive Plan and were not pursuant to the aforementioned repurchase authorization. Since the vesting of a restricted stock award is a taxable event to our employees for which income tax withholding is required, the plan allows employees to surrender to us some of the shares that would otherwise have transferred to the employee in satisfaction of their tax liability. The surrender of these shares is treated by us as a purchase of the shares.
NOTE 7 Fair Value Measurements
Our financial instruments are classified and disclosed in one of the following three categories:
Level 1: Unadjusted quoted prices in active markets that are accessible at the measurement date for identical, unrestricted assets or liabilities;
Level 2: Quoted prices in markets that are not active, or inputs which are observable, either directly or indirectly, for substantially the full term of the asset or liability;
Level 3: Prices or valuation techniques that require inputs that are both significant to the fair value measurement and unobservable (i.e., supported by little or no market activity).
The following table summarizes the valuation of our financial instrument pricing levels as of September 30, 2019 and December 31, 2018:
|
|
Total
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
September 30, 2019
|
|
|
|
|
|
|
|
|
|
Equity investments
|
|
$
|
1,134,000
|
|
$
|
1,134,000
|
|
$
|
|
|
$
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2018
|
|
|
|
|
|
|
|
|
|
Equity investments
|
|
$
|
995,000
|
|
$
|
995,000
|
|
$
|
|
|
$
|
|
|
11
Our equity investments consist of mutual funds. These investments are included in other assets in our consolidated balance sheets. Gains on our equity investments for the three and nine-month periods ended September 30, 2019 and 2018, respectively, are as follows:
|
|
Three Months
Ended September 30,
|
|
Nine Months
Ended September 30,
|
|
|
|
2019
|
|
2018
|
|
2019
|
|
2018
|
|
Net gains recognized during the period on equity investments
|
|
$
|
12,000
|
|
$
|
21,000
|
|
$
|
125,000
|
|
$
|
15,000
|
|
Less: net gains recognized during the period on equity investments sold during the period
|
|
|
|
(2,000
|
)
|
|
|
(15,000
|
)
|
Unrealized gains recognized during the period on equity investments still held at period end
|
|
$
|
12,000
|
|
$
|
19,000
|
|
$
|
125,000
|
|
$
|
|
|
The carrying amounts of other financial instruments reported in our consolidated balance sheets for current assets and current liabilities approximate their fair values because of the short maturity of these instruments.
NOTE 8 Related Party Transactions
During the nine-month period ended September 30, 2019 and the three and nine-month periods ended September 30, 2018, Dover Downs Gaming & Entertainment, Inc. (Gaming), a company previously related through common ownership, allocated costs of $430,000, and $440,000 and $1,325,000, respectively, to us for certain administrative and operating services, including leased space. We allocated certain administrative and operating service costs of $110,000, and $22,000 and $162,000, respectively, to Gaming for the nine-month period ended September 30, 2019 and the three and nine-month periods ended September 30, 2018. The allocations were based on an analysis of each companys share of the costs. In connection with our 2018 spring NASCAR event weekend at Dover International Speedway, Gaming provided certain services, primarily catering, for which we were invoiced $10,000 and $401,000 during the three and nine-month periods ended September 30, 2018. Additionally, we invoiced Gaming $15,000, and $26,000 and $141,000, respectively, during the nine-month period ended September 30, 2019 and the three and nine-month periods ended September 30, 2018 for tickets, our commission for suite catering and other services to the NASCAR events. As of December 31, 2018, our consolidated balance sheets included $9,000 of payables to Gaming for the aforementioned items. We settled this item in January of 2019. Effective March 28, 2019, Gaming became part of Twin River Worldwide Holdings, Inc. as a result of a merger, and therefore, was no longer related through common ownership. The net costs incurred by each company for these services are not necessarily indicative of the costs that would have been incurred if the companies had been unrelated entities and/or had otherwise independently managed these functions; however, management believes that these costs are reasonable.
Prior to the spin-off of Gaming from our company in 2002, both companies shared certain real property in Dover, Delaware. At the time of the spin-off, some of this real property was transferred to Gaming to ensure that the real property holdings of each company was aligned with its past uses and future business needs. During its harness racing season, Gaming has historically used the 5/8-mile harness racing track that is located on our property and is on the inside of our one-mile motorsports superspeedway. In order to continue this historic use, we granted a perpetual easement to the harness track to Gaming at the time of the spin-off. This perpetual easement allows Gaming to have exclusive use of the harness track during the period beginning November 1 of each year and ending April 30 of the following year, together with set up and tear down rights for the two weeks before and after such period. The easement requires that Gaming maintain the harness track but does not require the payment of any rent.
Various easements and agreements relative to access, utilities and parking have also been entered into between us and Gaming relative to our respective Dover, Delaware facilities. We pay rent to Gaming for the lease of our principal executive office space.
Henry B. Tippie, Chairman of our Board of Directors, controls in excess of fifty percent of our voting power. Mr. Tippies voting control emanates from his direct and indirect holdings of common stock and Class A common stock and from his status as a trustee of the RMT Trust, our largest stockholder. This means that Mr. Tippie has the ability to determine the outcome of the election of directors and to determine the outcome of many significant corporate transactions, many of which only require the approval of a majority of our voting power.
12
NOTE 9 Commitments and Contingencies
In September 1999, the Sports Authority of the County of Wilson (Tennessee) issued $25,900,000 in Variable Rate Tax Exempt Infrastructure Revenue Bonds, Series 1999, to acquire, construct and develop certain public infrastructure improvements which benefit Nashville Superspeedway, of which $13,400,000 was outstanding at September 30, 2019. Annual principal payments range from $1,100,000 in September 2020 to $1,600,000 in 2029 and are payable solely from sales taxes and incremental property taxes generated from the facility. These bonds are direct obligations of the Sports Authority, and therefore, have historically not been required to be recorded on our consolidated balance sheets. If the sales taxes and incremental property taxes (applicable taxes) are insufficient for the payment of principal and interest on the bonds, we would become responsible for the difference. In the event we were unable to make the payments, they would be made pursuant to a $13,625,000 irrevocable direct-pay letter of credit issued by our bank group. We are exposed to fluctuations in interest rates for these bonds.
As of September, 2019 and December 31, 2018, $724,000 and $1,052,000, respectively, was available in the sales and incremental property tax fund maintained by the Sports Authority to pay the remaining principal and interest due under the bonds. During the first nine months of 2019, we paid $981,000 into the sales and incremental property tax fund and $1,309,000 was deducted from the fund for debt service. If we fail to maintain the letter of credit that secures the bonds or we allow an uncured event of default to exist under our reimbursement agreement relative to the letter of credit, the bonds would be immediately redeemable.
Nashville Superspeedway no longer promotes motorsports events and has not entered into sanction agreements with NASCAR since 2011. We lease the facility on a short term basis to third parties from time to time. In 2011, we recorded a $2,250,000 provision for contingent obligation reflecting the present value of the estimated portion of the revenue bonds debt service that may not be covered by the projected sales and incremental property taxes from the facility. Due to changing interest rates, the provision for contingent obligation increased (decreased) by $121,000 and $367,000, and ($4,000) and $132,000 in the three and nine-month periods ended September 30, 2019 and 2018, respectively, and is $2,751,000 at September 30, 2019. An increase in the bonds interest rates would result in an increase in the portion of debt service not covered by applicable taxes, and therefore, an increase in our liability.
We are also a party to ordinary routine litigation incidental to our business. Management does not believe that the resolution of any of these matters is likely to have a material adverse effect on our results of operations, financial position or cash flows.
Item 2. Managements Discussion and Analysis of Financial Condition and Results of Operations
The following discussion is based upon and should be read together with the consolidated financial statements and notes thereto included elsewhere in this document.
Results of Operations
Three Months Ended September 30, 2019 vs. Three Months Ended September 30, 2018
We promoted no events during the third quarter of 2019 or 2018; therefore, revenues were minimal.
Operating and marketing expenses were $1,347,000 in the third quarter of 2019 as compared to $1,599,000 in the third quarter of 2018. The decrease was primarily related to lower wages and benefit expenses and the timing of advertising expenses for our fall race weekend.
General and administrative expenses were $1,888,000 in the third quarter of 2019 as compared to $1,798,000 in the third quarter of 2018. The increase was primarily due to higher wages and benefit expenses.
13
Depreciation expense increased to $1,669,000 in the third quarter of 2019 from $793,000 in the third quarter of 2018. The increase was due to shortening of the useful lives of certain track related assets that will be retired at the end of the 2019 racing season as a result of our planned reduction of grandstand seating. We recorded $879,000 of accelerated depreciation expense on these assets in the third quarter of 2019 and expect to record an additional $293,000 of depreciation expense in the fourth quarter of 2019.
Gain on sale of land in the third quarter of 2019 relates to the sales of approximately 133 acres of land at our Nashville facility. The 2018 loss resulted from the sale of a parcel of land we owned near St. Louis, Missouri.
Net interest income was $20,000 in the third quarter of 2019 as compared to net interest expense of $2,000 in the third quarter of 2018 and resulted from lower average outstanding borrowings and interest income on invested cash in 2019.
Provision for contingent obligation was $121,000 in the third quarter of 2019 as compared to a benefit of $4,000 in the third quarter of 2018 primarily as a result of a decrease in the discount rate.
Other income of $29,000 in the third quarter of 2019 primarily represents gains on equity investments of $12,000 and pension benefits of $13,000. Other income of $46,000 in the third quarter of 2018 primarily represents pension benefits of $23,000 and gains on equity investments of $21,000.
Our effective income tax rates for the third quarter of 2019 and 2018 were 29.6% and 32.8%, respectively. The 2018 rate was impacted by deductions for additional contributions made to our pension plan in 2018.
Nine Months Ended September 30, 2019 vs. Nine Months Ended September 30, 2018
Admissions revenue was $2,502,000 in the first nine months of 2019 as compared to $2,853,000 in the first nine months of 2018. The $351,000 decrease was related to lower attendance at our 2019 spring NASCAR event weekend at Dover International Speedway. Inclement weather negatively impacted our Sunday Cup series event causing us to hold it on Monday.
Event-related revenue was $3,784,000 in the first nine months of 2019 as compared to $5,283,000 in the first nine months of 2018. The $1,499,000 decrease was primarily due to lower sponsorship revenues, the hiring of a company to manage our concession sales so that we now receive a percentage of the sales, and lower luxury suite rentals and hospitality at our 2019 spring NASCAR event weekend and lower revenues from the 2019 Firefly Music Festival. We believe the inclement weather negatively impacted our event-related revenue.
Broadcasting revenue increased to $18,878,000 in the first nine months of 2019 as compared to $18,128,000 in the first nine months of 2018 due to contractual increases in NASCARs broadcasting rights agreement.
Operating and marketing expenses were $16,986,000 in the first nine months of 2019 as compared to $16,984,000 in the first nine months of 2018.
General and administrative expenses increased to $5,630,000 in the first nine months of 2019 from $5,552,000 in the first nine months of 2018. The increase was primarily due to higher wages and benefit expenses.
Depreciation expense increased to $3,256,000 in the first nine months of 2019 from $2,496,000 in the first nine months of 2018. The increase was due to shortening of the useful lives of certain track related assets that will be retired at the end of the 2019 racing season as a result of our planned reduction of grandstand seating. We recorded $879,000 of accelerated depreciation expense on these assets in the third quarter of 2019 and expect to record an additional $293,000 of depreciation expense in the fourth quarter of 2019.
Gain on sale of land in the first nine months of 2019 and 2018 relates to the sales of approximately 141 and 147 acres of land at our Nashville facility, respectively. The 2018 gain was partially offset by a loss on the sale of a parcel of land we owned near St. Louis, Missouri.
14
Net interest income was $4,000 in the first nine months of 2019 as compared to net interest expense of $75,000 in the first nine months of 2018 and resulted from lower average outstanding borrowings and interest income on invested cash in 2019.
Provision for contingent obligation increased to $367,000 in the first nine months of 2019 from $132,000 in the first nine months of 2018 primarily as a result of a decrease in the discount rate.
Other income of $218,000 in the first nine months of 2019 primarily represents gains on equity investments of $125,000 and pension benefits of $48,000. Other income of $77,000 in the first nine months of 2018 primarily represents pension benefits of $61,000 and gains on equity investments of $15,000.
Our effective income tax rates for the first nine months of 2019 and 2018 were 25.3% and 19.9%, respectively. The 2018 rate was impacted by deductions for additional contributions made to our pension plan in 2018.
Liquidity and Capital Resources
Our operations and cash flows from operating activities are seasonal in nature.
Net cash used in operating activities was $1,664,000 for the first nine months of 2019 as compared to $800,000 for the first nine months of 2018. The increase was primarily due to the lower earnings, excluding the gain on sale of land, the timing of invoicing to and payments received from customers, and the timing of payments for certain fall race weekend expenses. Partially offsetting these increases were lower pension contributions. We contributed $1,750,000 to our defined benefit pension plan in the first nine months of 2018. We made no pension contributions during the first nine months of 2019.
Net cash provided by investing activities was $3,060,000 for the first nine months of 2019 as compared to $4,173,000 for the first nine months of 2018. Capital expenditures of $4,651,000 in the first nine months of 2019 related primarily to costs associated with replacing our Monster Energy NASCAR Cup Series garage and other improvements at our Dover facility. Capital expenditures of $762,000 in the first nine months of 2018 related primarily to improvements at our Dover facility and equipment purchases. In 2019, we closed on the sale of approximately 141 acres of land at our Nashville Superspeedway facility for proceeds of $6,664,000, net of closing costs. Also in the first quarter of 2019, we closed on the sale of a parcel of land we owned near St. Louis for proceeds of $531,000, net of closing costs. In March 2018, we closed on the sale of approximately 147 acres of land at our Nashville Superspeedway facility for proceeds of $4,945,000, net of closing costs. In June 2019, we extended an option to purchase land at our Nashville facility and received a $500,000 non-refundable deposit in return see further discussion below.
Net cash used in financing activities was $563,000 for the first nine months of 2019 as compared to $3,187,000 for the first nine months of 2018. During the first nine months of 2019, we borrowed $4,120,000 from our revolving line of credit all of which was repaid during the same period. We had net repayments on our outstanding line of credit of $2,640,000 in the first nine months of 2018. During the first nine months of 2019 and 2018, we purchased and retired 208,416 and 212,082 shares of our outstanding common stock for $432,000 and $453,000 from the open market, respectively. Additionally, we purchased and retired 48,457 and 47,236 shares of our outstanding common stock for $96,000 and $94,000 during the first nine months of 2019 and 2018, respectively, from employees in connection with the vesting of restricted stock awards under our stock incentive plan. As a result of amending our credit agreement in September 2019, we paid $35,000 in bank fees.
At September 30, 2019, Dover Motorsports, Inc. and its wholly owned subsidiaries Dover International Speedway, Inc. and Nashville Speedway, USA, Inc., as co-borrowers had a $30,000,000 credit agreement with a bank group. On September 24, 2019, we modified the credit agreement to: extend the maturity date to January 1, 2022; and reduce the total available borrowings under the facility from $35,000,000 to $30,000,000. Interest is based upon LIBOR plus a margin that varies between 125 and 175 basis points depending on the leverage ratio. At September 30, 2019, there were no borrowings outstanding under the credit facility. The credit facility contains certain covenants including maximum funded debt to earnings before interest, taxes, depreciation and amortization (leverage ratio) and a minimum fixed charge coverage ratio. Material adverse changes in our results of operations could impact our ability to maintain financial ratios necessary to satisfy these requirements. In addition, the credit agreement includes
15
a material adverse change clause. The credit facility also provides that if we default under any other loan agreement, that would be a default under this facility. At September 30, 2019, we were in compliance with the terms of the credit facility. The credit facility provides for seasonal funding needs, capital improvements, letter of credit requirements and other general corporate purposes. After consideration of stand-by letters of credit outstanding, the remaining maximum borrowings available pursuant to the credit facility were $16,375,000 at September 30, 2019. We expect to be in compliance with the financial covenants, and all other covenants, for all measurement periods during the next twelve months.
Nashville Superspeedway no longer promotes motorsports events and has not entered into sanction agreements with NASCAR since 2011. We lease the facility on a short term basis to third parties from time to time. On August 17, 2017, we entered into an agreement with an entity owned by Panattoni Development Company (buyer) relative to the sale of approximately 147 acres of land at a purchase price of $35,000 per acre. On March 2, 2018, we closed on the sale of the property with proceeds, less closing costs, of $4,945,000. Net proceeds after taxes were approximately $4,150,000. On September 1, 2017, we also awarded to the buyer a three year option for 88.03 additional acres at a purchase price of $55,000 per acre. That option agreement has been amended twice since: first, on February 9, 2018, to extend its term and to add additional acreage; and second, on June 25, 2019, in connection with the purchasers exercise of its option on two parcels, we adjusted the acreage and further extended the term of the option on a third parcel. On July 26, 2019, the purchaser closed on the first two parcels, comprising approximately 133 acres, which yielded to us proceeds, less closing costs, of $6,397,000. Net proceeds after taxes were approximately $5,314,000 resulting in a gain of $4,186,000. One parcel of 97.17 acres remains under the option agreement with a purchase price of $66,685 per acre. The purchaser paid to us $500,000 for the extension of this option until March 1, 2022, and this non-refundable payment would be credited to the purchase price at the closing of that option parcel. While management remains committed to selling the remaining Nashville Superspeedway property which consists of approximately 1,000 acres, we do not believe it is probable that the remaining property will be sold within the next twelve months. At September 30, 2019 and December 31, 2018, $21,292,000 and $23,567,000 was reported as long term assets in our consolidated balance sheets, respectively. At December 31, 2018, $531,000 was reported as assets held for sale in our consolidated balance sheet.
On February 28, 2019, we entered into an agreement to sell 7.63 acres of land at our Nashville facility for proceeds, less closing costs, of $267,000. The sale closed in the first quarter of 2019 and resulted in a gain of $139,000, which we have reported as gain on sale of land in our consolidated statements of (loss) earnings.
During September 2018, we entered into negotiations to sell the last remaining parcel of land we owned near St. Louis. The sale closed in the first quarter of 2019 with proceeds, less closing costs, of $531,000. At December 31, 2018, the fair value of the land was reported as assets held for sale in our consolidated balance sheet.
We promoted three racing events in the first nine months of 2019 and three more during the fourth quarter of 2019. We promoted six racing events in 2018 (five national series events and one regional series event), all of which were sanctioned by NASCAR and held at our Dover International Speedway facility. We have entered into five year sanction agreements with NASCAR for each of the five national series events for 2016-2020. NASCARs regional series events are sanctioned on an annual basis.
Broadcasting revenues continue to be a significant long-term revenue source for our business. Management believes this long-term contracted revenue helps stabilize our financial strength, earnings and cash flows. Also, NASCAR ratings can impact attendance at our events and sponsorship opportunities. A substantial portion of our profits in recent years has resulted from television revenues received from NASCAR under its agreements with various television networks, which is expected to continue for the foreseeable future. Our share of these television broadcast revenues and purse and sanction fees are fixed under our NASCAR sanction agreements through the year 2020. We are obligated to conduct events in the manner stipulated under the terms and conditions of these sanctioning agreements.
NASCAR is operating under a ten-year, multi-platform agreement with FOX Sports Media Group (FOX) for the broadcasting and digital rights to 16 NASCAR Cup Series races, 14 Xfinity Series races and the entire Gander Outdoors Truck Series (along with practice and qualifying) from 2015 through 2024. The agreement includes TV Everywhere rights that allow live-streaming of all FOX races, before and after race coverage, in-progress and finished race highlights, and replays of FOX-televised races to a Fox Sports-affiliated website which began in 2013.
16
The agreement also allows re-telecast of races on a FOX network and via video-on-demand for 24 hours and other ancillary programming, including a nightly NASCAR news and information show and weekend at-track shows. NASCAR and FOX Deportes, the number one US Latino sports network, have teamed up to provide our sports most expansive Spanish-language broadcast offering ever with coverage of 15 NASCAR Cup Series races which started in 2013.
NASCAR also operates under a ten-year comprehensive agreement with NBC Sports Group granting NBCUniversal (NBC) exclusive rights to 20 NASCAR Cup Series races, 19 NASCAR Xfinity Series events, select NASCAR Regional & Touring Series events and other live content which began in 2015. Further, NBC has been granted Spanish-language rights, certain video-on-demand rights and exclusive TV Everywhere rights for its NASCAR Cup Series and NASCAR Xfinity Series events.
Looking forward, our sanction agreements with NASCAR contain annual increases of between 3 and 4 percent in media rights fees for each sanctioned event conducted, and provide a specific percentage of media rights fees to be paid to competitors. The sanction agreements also provide for annual increases in sanction fees and non-media rights related prize and point fund monies (to be paid to competitors) of between 4 and 4.5 percent annually over the term of the agreements.
We have hosted the Firefly Music Festival (Firefly) on our property in Dover, Delaware for eight consecutive years and it is scheduled to return on June 18-21, 2020. The inaugural three day festival with 40 musical acts was held in July 2012 and the 2019 event was held on June 21-23, 2019 with over 120 musical acts. In September 2014, Red Frog Events LLC formed RFGV Festivals LLC - a joint venture with Goldenvoice that promotes Firefly. Goldenvoice is a company of AEG Presents, LLC, a subsidiary of Anschutz Entertainment Group, Inc. AEG Presents, one of the worlds largest presenters of live music and entertainment events, announced on July 18, 2018 that it had acquired the remainder of RFGV Festivals LLC from Red Frog. Our amended agreement with RFGV Festivals grants them two 5 year options to extend our facility rental agreement through 2032 in exchange for a rental commitment to secure our property. In addition to the facility rental fee, we also receive a percentage of the concession sales we manage at the events.
We believe that our net cash flows from operating activities and funds available from our credit facility will be sufficient to provide for our working capital needs, capital spending requirements, stock repurchases, as well as any cash dividends our Board of Directors may declare at least through the next twelve months and also provide for our long-term liquidity. On October 23, 2019, our Board of Directors declared an annual cash dividend on both classes of common stock of $.10 per share to be paid on December 10, 2019. Based on current business conditions, we expect to spend approximately $1,500,000 on capital expenditures during the remainder of 2019. While we have no minimum required pension contributions for 2019, we will consider making contributions during the remainder of 2019.
Contractual Obligations
At September 30, 2019, we had the following contractual obligations and other commercial commitments:
|
|
|
|
Payments Due by Period
|
|
|
|
Total
|
|
2019
|
|
2020 2021
|
|
2022 2023
|
|
Thereafter
|
|
Contingent obligation(a)
|
|
$
|
2,751,000
|
|
$
|
|
|
$
|
|
|
$
|
|
|
$
|
2,751,000
|
|
Purchase obligation(b)
|
|
1,462,000
|
|
731,000
|
|
731,000
|
|
|
|
|
|
Lease payments
|
|
217,000
|
|
20,000
|
|
163,000
|
|
34,000
|
|
|
|
Total contractual cash obligations
|
|
$
|
4,430,000
|
|
$
|
751,000
|
|
$
|
894,000
|
|
$
|
34,000
|
|
$
|
2,751,000
|
|
(a) In September 1999, the Sports Authority of the County of Wilson (Tennessee) issued $25,900,000 in Variable Rate Tax Exempt Infrastructure Revenue Bonds, Series 1999, to acquire, construct and develop certain public infrastructure improvements which benefit Nashville Superspeedway, of which $13,400,000 was outstanding at September 30, 2019. Annual principal payments range from $1,100,000 in September 2020 to $1,600,000 in 2029 and are payable solely from sales taxes and incremental property taxes generated from the facility. These bonds are direct obligations of the Sports Authority, and therefore, have historically not been required to be recorded on our consolidated balance sheet. If the sales taxes and incremental property taxes (applicable taxes) are
17
insufficient for the payment of principal and interest on the bonds, we would become responsible for the difference. In the event we were unable to make the payments, they would be made pursuant to a $13,625,000 irrevocable direct-pay letter of credit issued by our bank group. We are exposed to fluctuations in interest rates for these bonds.
As of September 30, 2019 and December 31, 2018, $724,000 and $1,052,000, respectively, was available in the sales and incremental property tax fund maintained by the Sports Authority to pay the remaining principal and interest due under the bonds. During the first nine months of 2019, we paid $981,000 into the sales and incremental property tax fund and $1,309,000 was deducted from the fund for debt service. If we fail to maintain the letter of credit that secures the bonds or we allow an uncured event of default to exist under our reimbursement agreement relative to the letter of credit, the bonds would be immediately redeemable.
Nashville Superspeedway no longer promotes motorsports events and has not entered into sanction agreements with NASCAR since 2011. We lease the facility on a short term basis to third parties from time to time. In 2011 we recorded a $2,250,000 provision for contingent obligation reflecting the present value of the estimated portion of the revenue bonds debt service that may not be covered by the projected sales and incremental property taxes from the facility. Due to changing interest rates, the provision for contingent obligation increased (decreased) by $121,000 and $367,000, and ($4,000) and $132,000 in the three and nine-month periods ended September 30, 2019 and 2018, respectively, and is $2,751,000 at September 30, 2019. See NOTE 9 Commitments and Contingencies of the consolidated financial statements included elsewhere in this document for further discussion.
(b) In the third quarter of 2019, management approved plans to remove certain grandstand seating following the completion of our 2019 race season and entered into a contract for the removal of that grandstand seating, which is occurring in the fourth quarter of 2019 and first quarter of 2020.
Related Party Transactions
See NOTE 8 Related Party Transactions of the consolidated financial statements included elsewhere in this document.
Critical Accounting Policies
For a summary of our critical accounting policies and the means by which we develop estimates thereon, see Part II - Item 7. Managements Discussion And Analysis Of Financial Condition And Results Of Operations in our 2018 Annual Report on Form 10-K. There have been no material changes to our critical accounting policies from those included in our 2018 Annual Report on Form 10-K.
Recent Accounting Pronouncements
See NOTE 3 Summary of Significant Accounting Policies to our consolidated financial statements included elsewhere in this document for a full description of recent accounting pronouncements that affect us.
Factors That May Affect Operating Results; Forward-Looking Statements
This report and the documents incorporated by reference may contain forward-looking statements. In Item 1A. Risk Factors of our 2018 Annual Report on Form 10-K, we disclose the important factors that could cause our actual results to differ from our expectations. There have been no material changes to our risk factors from those included in our 2018 Annual Report on Form 10-K.
Item 3. Quantitative and Qualitative Disclosures About Market Risk
Not applicable.
18
Item 4. Controls and Procedures
Evaluation of Disclosure Controls and Procedures
We have established disclosure controls and procedures to ensure that relevant, material information is made known to the officers who certify our financial reports and to other members of senior management and the Board of Directors.
Based on their evaluation as of September 30, 2019, our Chief Executive Officer and Chief Financial Officer have concluded that our disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934) are effective to ensure that the information we are required to disclose in the reports that we file or submit under the Securities Exchange Act of 1934 is recorded, processed, summarized and reported within the time periods specified in SEC rules and forms.
Changes in Internal Control Over Financial Reporting
There have been no changes in our internal control over financial reporting during the fiscal quarter ended September 30, 2019 that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.
Part II Other Information
Item 1. Legal Proceedings
We are a party to ordinary routine litigation incidental to our business. Management does not believe that the resolution of any of these matters is likely to have a material adverse effect on our results of operations, financial condition or cash flows.
Item 1A. Risk Factors
Not applicable.
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds
On July 28, 2004, our Board of Directors authorized the repurchase of up to 2,000,000 shares of our outstanding common stock. The purchases may be made in the open market or in privately negotiated transactions as conditions warrant. The repurchase authorization has no expiration date, does not obligate us to acquire any specific number of shares and may be suspended at any time. During the third quarter of 2019 and 2018, we purchased 158,196 and 65,038 shares of our outstanding common stock at an average purchase price of $2.04 and $2.12 per share, respectively, not including nominal brokerage commissions. At September 30, 2019, we had remaining repurchase authority of 492,233 shares.
Item 3. Defaults Upon Senior Securities
None.
Item 4. Mine Safety Disclosures
Not applicable.
Item 5. Other Information
None.
19
Item 6. Exhibits
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.
DATED:
|
November 1, 2019
|
|
Dover Motorsports, Inc.
|
|
Registrant
|
|
|
|
/s/ Denis McGlynn
|
|
Denis McGlynn
|
|
President, Chief Executive Officer
and Director
|
|
(Principal Executive Officer)
|
|
|
|
/s/ Timothy R. Horne
|
|
Timothy R. Horne
|
|
Senior Vice President-Finance,
|
|
Chief Financial Officer
and Director
|
|
(Principal Financial and Accounting Officer)
|
20
Dover Motorsports (NYSE:DVD)
Historical Stock Chart
From Mar 2024 to Apr 2024
Dover Motorsports (NYSE:DVD)
Historical Stock Chart
From Apr 2023 to Apr 2024