XML 74 R64.htm IDEA: XBRL DOCUMENT v3.19.1
Segment Information - Information About Reported Segments (Details)
3 Months Ended
Mar. 31, 2019
USD ($)
Segments
Mar. 31, 2018
USD ($)
Segment Reporting Information [Line Items]    
Number of operating segments | Segments 3  
Net revenue $ 265,400,000 $ 189,300,000
Intercompany net revenues 0 0
Comprehensive income 11,600,000 182,400,000
Foreign currency translation, net of tax 0 (600,000)
Change in pension benefits, net of tax 0 (200,000)
Net income 11,600,000 182,000,000.0
Loss (income) from discontinued operations, net of tax 300,000 (167,900,000)
Income from continuing operations, net of tax 11,900,000 14,100,000
Depreciation and amortization 20,800,000 13,800,000
Interest expense 13,700,000 9,600,000
Income tax provision 6,500,000 2,600,000
EBITDA 52,900,000 40,100,000
Stock-based compensation expense 4,700,000 2,800,000
Other charges (500,000) 0
Pre-opening expense 1,300,000 600,000
Interest, depreciation and amortization expense related to equity investments 3,500,000 4,300,000
Recapitalization costs related to Midwest Gaming 8,200,000 0
Transaction expense, net 3,500,000 1,400,000
Total adjustments to EBITDA 21,700,000 9,100,000
Adjusted EBITDA 74,600,000 49,200,000
Churchill Downs    
Segment Reporting Information [Line Items]    
Net revenue 21,400,000 2,300,000
Adjusted Segment EBITDA 1,400,000 (6,000,000.0)
Online Wagering    
Segment Reporting Information [Line Items]    
Net revenue 63,400,000 63,600,000
Adjusted Segment EBITDA 16,900,000 17,900,000
Gaming    
Segment Reporting Information [Line Items]    
Net revenue 170,100,000 112,500,000
Adjusted Segment EBITDA 64,800,000 46,400,000
Operating Segments    
Segment Reporting Information [Line Items]    
Net revenue 265,400,000 189,300,000
Adjusted Segment EBITDA 83,100,000 58,300,000
Operating Segments | Churchill Downs    
Segment Reporting Information [Line Items]    
Net revenue 21,000,000.0 2,000,000.0
Intercompany net revenues 400,000 300,000
Adjusted Segment EBITDA 1,400,000 (6,000,000.0)
Operating Segments | Churchill Downs | Churchill Downs Racetrack    
Segment Reporting Information [Line Items]    
Net revenue 2,300,000 2,000,000.0
Operating Segments | Churchill Downs | Derby City Gaming    
Segment Reporting Information [Line Items]    
Net revenue 18,700,000 0
Operating Segments | Online Wagering    
Segment Reporting Information [Line Items]    
Net revenue 63,100,000 63,200,000
Intercompany net revenues 300,000 400,000
Adjusted Segment EBITDA 16,900,000 17,900,000
Operating Segments | Online Wagering | TwinSpires    
Segment Reporting Information [Line Items]    
Net revenue 63,000,000.0 63,200,000
Operating Segments | Online Wagering | Online Sports Betting and iGaming    
Segment Reporting Information [Line Items]    
Net revenue 100,000 0
Operating Segments | Gaming    
Segment Reporting Information [Line Items]    
Net revenue 168,800,000 111,500,000
Intercompany net revenues 1,300,000 1,000,000.0
Adjusted Segment EBITDA 64,800,000 46,400,000
Operating Segments | Gaming | Oxford    
Segment Reporting Information [Line Items]    
Net revenue 23,900,000 24,200,000
Operating Segments | Gaming | Calder    
Segment Reporting Information [Line Items]    
Net revenue 25,400,000 24,900,000
Operating Segments | Gaming | Riverwalk    
Segment Reporting Information [Line Items]    
Net revenue 16,300,000 14,400,000
Operating Segments | Gaming | Harlow’s    
Segment Reporting Information [Line Items]    
Net revenue 15,300,000 13,300,000
Operating Segments | Gaming | Fair Grounds and VSI    
Segment Reporting Information [Line Items]    
Net revenue 37,500,000 34,400,000
Operating Segments | Gaming | Ocean Downs    
Segment Reporting Information [Line Items]    
Net revenue 18,400,000 0
Operating Segments | Gaming | Presque Isle    
Segment Reporting Information [Line Items]    
Net revenue 29,700,000 0
Operating Segments | Gaming | Lady Luck Nemacolin    
Segment Reporting Information [Line Items]    
Net revenue 2,300,000 0
Operating Segments | Gaming | Saratoga    
Segment Reporting Information [Line Items]    
Net revenue 0 300,000
Segment Reconciling Items | All Other    
Segment Reporting Information [Line Items]    
Net revenue 12,500,000 12,600,000
Intercompany net revenues 2,200,000 2,400,000
Adjusted Segment EBITDA (8,500,000) (9,100,000)
Eliminations    
Segment Reporting Information [Line Items]    
Intercompany net revenues $ (4,200,000) $ (4,100,000)