XML 74 R64.htm IDEA: XBRL DOCUMENT v3.19.2
Segment Information - Information About Reported Segments (Details)
3 Months Ended 6 Months Ended
Jun. 30, 2019
USD ($)
Segments
Jun. 30, 2018
USD ($)
Jun. 30, 2019
USD ($)
Jun. 30, 2018
USD ($)
Segment Reporting Information [Line Items]        
Number of operating segments | Segments 3      
Net revenue $ 477,400,000 $ 379,400,000 $ 742,800,000 $ 568,700,000
Intercompany net revenues 0 0 0 0
Comprehensive income 107,100,000 102,900,000 118,700,000 285,300,000
Foreign currency translation, net of tax 0 0 0 (600,000)
Change in pension benefits, net of tax 0 (200,000) 0 (400,000)
Net income 107,100,000 103,100,000 118,700,000 285,100,000
Loss (income) from discontinued operations, net of tax 1,200,000 100,000 1,500,000 (167,800,000)
Income from continuing operations, net of tax 108,300,000 103,200,000 120,200,000 117,300,000
Depreciation and amortization 21,500,000 15,300,000 42,300,000 29,100,000
Interest expense 19,400,000 9,700,000 33,100,000 19,300,000
Income tax provision 38,600,000 32,800,000 45,100,000 35,400,000
EBITDA 187,800,000 161,000,000.0 240,700,000 201,100,000
Stock-based compensation expense 7,400,000 6,400,000 12,100,000 9,200,000
Other charges 0 0 (500,000) 0
Pre-opening expense 900,000 700,000 2,200,000 1,300,000
Interest, depreciation and amortization expense related to equity investments 9,700,000 4,300,000 13,200,000 8,600,000
Fair Value of Interest Rate Swaps 7,900,000 0 12,200,000 0
Midwest Gaming's recapitalization and transactions costs 800,000 0 4,700,000 0
Other charges & recoveries, net (100,000) 0 (100,000) 0
Other 600,000 2,100,000 4,100,000 3,500,000
Total adjustments to EBITDA 27,200,000 13,500,000 48,900,000 22,600,000
Adjusted EBITDA 215,000,000.0 174,500,000 289,600,000 223,700,000
Churchill Downs        
Segment Reporting Information [Line Items]        
Net revenue 193,100,000 164,300,000 214,500,000 166,600,000
Adjusted Segment EBITDA 121,900,000 107,900,000 123,300,000 101,900,000
Online Wagering        
Segment Reporting Information [Line Items]        
Net revenue 96,000,000.0 94,100,000 159,400,000 157,700,000
Adjusted Segment EBITDA 22,200,000 24,400,000 39,100,000 42,300,000
Gaming        
Segment Reporting Information [Line Items]        
Net revenue 177,800,000 108,200,000 347,900,000 220,700,000
Adjusted Segment EBITDA 76,100,000 45,700,000 140,900,000 92,100,000
Operating Segments        
Segment Reporting Information [Line Items]        
Net revenue 477,400,000 379,400,000 742,800,000 568,700,000
Adjusted Segment EBITDA 220,200,000 178,000,000.0 303,300,000 236,300,000
Operating Segments | Churchill Downs        
Segment Reporting Information [Line Items]        
Net revenue 182,200,000 154,900,000 203,200,000 156,900,000
Intercompany net revenues 10,900,000 9,400,000 11,300,000 9,700,000
Adjusted Segment EBITDA 121,900,000 107,900,000 123,300,000 101,900,000
Operating Segments | Churchill Downs | Churchill Downs Racetrack        
Segment Reporting Information [Line Items]        
Net revenue 161,000,000.0 154,900,000 163,300,000 156,900,000
Operating Segments | Churchill Downs | Derby City Gaming        
Segment Reporting Information [Line Items]        
Net revenue 21,200,000 0 39,900,000 0
Operating Segments | Online Wagering        
Segment Reporting Information [Line Items]        
Net revenue 95,600,000 93,700,000 158,700,000 156,900,000
Intercompany net revenues 400,000 400,000 700,000 800,000
Adjusted Segment EBITDA 22,200,000 24,400,000 39,100,000 42,300,000
Operating Segments | Online Wagering | TwinSpires        
Segment Reporting Information [Line Items]        
Net revenue 95,600,000 93,700,000 158,600,000 156,900,000
Operating Segments | Online Wagering | Online Sports Betting and iGaming        
Segment Reporting Information [Line Items]        
Net revenue 0 0 100,000 0
Operating Segments | Gaming        
Segment Reporting Information [Line Items]        
Net revenue 177,600,000 108,100,000 346,400,000 219,600,000
Intercompany net revenues 200,000 100,000 1,500,000 1,100,000
Adjusted Segment EBITDA 76,100,000 45,700,000 140,900,000 92,100,000
Operating Segments | Gaming | Oxford        
Segment Reporting Information [Line Items]        
Net revenue 26,300,000 26,200,000 50,200,000 50,400,000
Operating Segments | Gaming | Calder        
Segment Reporting Information [Line Items]        
Net revenue 25,600,000 26,000,000.0 51,000,000.0 50,900,000
Operating Segments | Gaming | Riverwalk        
Segment Reporting Information [Line Items]        
Net revenue 14,200,000 13,600,000 30,500,000 28,000,000.0
Operating Segments | Gaming | Harlow’s        
Segment Reporting Information [Line Items]        
Net revenue 13,300,000 12,500,000 28,600,000 25,800,000
Operating Segments | Gaming | Fair Grounds and VSI        
Segment Reporting Information [Line Items]        
Net revenue 30,900,000 29,500,000 68,400,000 63,900,000
Operating Segments | Gaming | Ocean Downs        
Segment Reporting Information [Line Items]        
Net revenue 21,900,000 0 40,300,000 0
Operating Segments | Gaming | Presque Isle        
Segment Reporting Information [Line Items]        
Net revenue 37,100,000 0 66,800,000 0
Operating Segments | Gaming | Lady Luck Nemacolin        
Segment Reporting Information [Line Items]        
Net revenue 8,300,000 0 10,600,000 0
Operating Segments | Gaming | Saratoga        
Segment Reporting Information [Line Items]        
Net revenue 0 300,000 0 600,000
Segment Reconciling Items | All Other        
Segment Reporting Information [Line Items]        
Net revenue 22,000,000.0 22,700,000 34,500,000 35,300,000
Intercompany net revenues 3,400,000 3,600,000 5,600,000 6,000,000.0
Adjusted Segment EBITDA (5,200,000) (3,500,000) (13,700,000) (12,600,000)
Eliminations        
Segment Reporting Information [Line Items]        
Intercompany net revenues $ (14,900,000) $ (13,500,000) $ (19,100,000) $ (17,600,000)