XML 104 R32.htm IDEA: XBRL DOCUMENT v3.20.1
ACQUISITIONS (Tables)
12 Months Ended
Dec. 31, 2019
Business Combinations [Abstract]  
Schedule of Consideration Transferred
(in thousands, except share and per share data)
March 28, 2019
Dover Downs shares outstanding
33,125,997

Closing Dover Downs share price on March 27, 2019
$
2.62

Total fair value of Dover Downs stock purchased *
$
86,790

Cash paid by the Company at closing, including amounts to retire Dover Downs debt, inclusive of accrued interest
$
29,096

Consideration transferred
$
115,886

 
 
*Shares issued at approximately $29.15 per share when considering the fair value of stock purchased and number of Company shares issued in conjunction with the acquisition.

Schedule of Assets Acquired and Liabilities Assumed
The following table summarizes the consideration paid and the fair values of the assets acquired and liabilities assumed based on preliminary and final valuations. The Company has recorded adjustments to the opening balance sheet, as reflected in the table below, as a result of final valuation procedures performed on balance sheet amounts.
 
As of March 28, 2019
(in thousands)
Preliminary as of March 31, 2019
 
Year to Date Adjustments
 
Final as of December 31, 2019
Cash
$
19,500

 
$

 
$
19,500

Accounts receivable
5,674

 

 
5,674

Due from State of Delaware
2,535

 

 
2,535

Inventory
1,891

 
(498
)
 
1,393

Prepaid expenses and other assets
2,586

 
(107
)
 
2,479

Property and equipment
103,657

 
(5,378
)
 
98,279

Right of use asset
1,333

 

 
1,333

Intangible assets
5,110

 

 
5,110

Deferred income tax assets
6,655

 
5,224

 
11,879

Other assets
320

 

 
320

Goodwill

 
1,047

 
1,047

Accounts payable
(7,470
)
 
97

 
(7,373
)
Purses due to horseman
(2,613
)
 

 
(2,613
)
Accrued and other current liabilities
(13,014
)
 
(499
)
 
(13,513
)
Lease obligations
(1,333
)
 

 
(1,333
)
Pension benefit obligations
(6,613
)
 

 
(6,613
)
Other long-term liabilities
(2,332
)
 
114

 
(2,218
)
Total purchase price
$
115,886

 
$

 
$
115,886


Schedule of Supplemental Pro Forma Information
The following table represents unaudited supplemental pro forma consolidated revenue and net income based on Dover Downs’ historical reporting periods as if the acquisition had occurred as of January 1, 2018:
 
Year Ended
(in thousands, except per share data)
December 31, 2019
 
December 31, 2018
Revenue
$
546,634

 
$
534,140

Net income
$
61,945

 
$
62,792

Net income applicable to common stockholders
$
61,945

 
$
63,432

Net income per share, basic
$
1.64

 
$
1.59

Net income per share, diluted
$
1.64

 
$
1.53