XML 64 R65.htm IDEA: XBRL DOCUMENT v3.19.3
Segment Information - Information About Reported Segments (Details)
3 Months Ended 9 Months Ended
Aug. 31, 2018
USD ($)
Sep. 30, 2019
USD ($)
Segments
Sep. 30, 2018
USD ($)
Sep. 30, 2019
USD ($)
Sep. 30, 2018
USD ($)
Segment Reporting Information [Line Items]          
Number of operating segments | Segments   3      
Net revenue   $ 306,300,000 $ 221,300,000 $ 1,049,100,000 $ 790,000,000.0
Intercompany net revenues   0 0 0 0
Comprehensive income   14,800,000 56,500,000 133,500,000 341,800,000
Foreign currency translation, net of tax   0 0 0 (600,000)
Other Comprehensive (Income) Loss, Defined Benefit Plan, after Tax and Reclassification Adjustment, Attributable to Noncontrolling Interest   0 (200,000) 0 200,000
Net income   14,800,000 56,300,000 133,500,000 341,400,000
Loss (income) from discontinued operations, net of tax   400,000 1,700,000 1,900,000 (166,100,000)
Income from continuing operations, net of tax   15,200,000 58,000,000.0 135,400,000 175,300,000
Depreciation and amortization   22,000,000.0 16,700,000 64,300,000 45,800,000
Interest expense   18,900,000 9,900,000 52,000,000.0 29,200,000
Income tax provision   8,000,000.0 16,700,000 53,100,000 52,100,000
EBITDA   64,100,000 101,300,000 304,800,000 302,400,000
Stock-based compensation expense   5,500,000 3,900,000 17,600,000 13,100,000
Legal reserves   3,300,000 0 3,600,000 0
Pre-opening expense and other expense   1,200,000 2,800,000 3,600,000 4,100,000
Gain on Ocean Downs/Saratoga transaction $ 54,900,000 0 54,900,000 0 54,900,000
Interest, depreciation and amortization expense related to equity investments   9,700,000 3,600,000 22,900,000 12,200,000
Fair Value of Interest Rate Swaps   3,200,000 0 15,400,000 0
Midwest Gaming's recapitalization and transactions costs   0 0 4,700,000 0
Other charges & recoveries, net   100,000 0 0 0
Transaction expense, net   900,000 5,400,000 5,000,000.0 8,900,000
Total adjustments to EBITDA   23,900,000 (39,200,000) 72,800,000 (16,600,000)
Adjusted EBITDA   88,000,000.0 62,100,000 377,600,000 285,800,000
Disclosure of Complimentary Revenue   8,900,000 6,600,000 24,700,000 19,500,000
Churchill Downs          
Segment Reporting Information [Line Items]          
Net revenue   32,700,000 11,800,000 247,200,000 178,400,000
Adjusted Segment EBITDA   5,200,000 (2,800,000) 128,500,000 99,100,000
Online Wagering          
Segment Reporting Information [Line Items]          
Net revenue   70,400,000 72,100,000 229,800,000 229,800,000
Adjusted Segment EBITDA   15,000,000.0 20,800,000 54,100,000 63,100,000
Gaming          
Segment Reporting Information [Line Items]          
Net revenue   178,600,000 110,500,000 526,500,000 331,200,000
Adjusted Segment EBITDA   71,700,000 44,700,000 212,600,000 136,800,000
Operating Segments          
Segment Reporting Information [Line Items]          
Net revenue   306,300,000 221,300,000 1,049,100,000 790,000,000.0
Adjusted Segment EBITDA   91,900,000 62,700,000 395,200,000 299,000,000.0
Operating Segments | Churchill Downs          
Segment Reporting Information [Line Items]          
Net revenue   31,400,000 10,800,000 234,600,000 167,700,000
Intercompany net revenues   1,300,000 1,000,000.0 12,600,000 10,700,000
Adjusted Segment EBITDA   5,200,000 (2,800,000) 128,500,000 99,100,000
Operating Segments | Churchill Downs | Churchill Downs Racetrack          
Segment Reporting Information [Line Items]          
Net revenue   8,900,000 8,500,000 172,200,000 165,400,000
Operating Segments | Churchill Downs | Derby City Gaming          
Segment Reporting Information [Line Items]          
Net revenue   22,500,000 2,300,000 62,400,000 2,300,000
Operating Segments | Online Wagering          
Segment Reporting Information [Line Items]          
Net revenue   70,200,000 71,800,000 228,900,000 228,700,000
Intercompany net revenues   200,000 300,000 900,000 1,100,000
Adjusted Segment EBITDA   15,000,000.0 20,800,000 54,100,000 63,100,000
Operating Segments | Online Wagering | TwinSpires          
Segment Reporting Information [Line Items]          
Net revenue   70,300,000 71,800,000 228,800,000 228,700,000
Operating Segments | Online Wagering | Online Sports Betting and iGaming          
Segment Reporting Information [Line Items]          
Net revenue   (100,000) 0 100,000 0
Operating Segments | Gaming          
Segment Reporting Information [Line Items]          
Net revenue   178,300,000 110,400,000 524,700,000 330,000,000.0
Intercompany net revenues   300,000 100,000 1,800,000 1,200,000
Adjusted Segment EBITDA   71,700,000 44,700,000 212,600,000 136,800,000
Operating Segments | Gaming | Oxford Acquisition [Member]          
Segment Reporting Information [Line Items]          
Net revenue   27,200,000 28,900,000 77,400,000 79,300,000
Operating Segments | Gaming | Calder Casinos [Member]          
Segment Reporting Information [Line Items]          
Net revenue   24,400,000 24,000,000.0 75,400,000 74,900,000
Operating Segments | Gaming | Riverwalk          
Segment Reporting Information [Line Items]          
Net revenue   13,600,000 12,800,000 44,100,000 40,800,000
Operating Segments | Gaming | Harlow’s          
Segment Reporting Information [Line Items]          
Net revenue   13,300,000 12,100,000 41,900,000 37,900,000
Operating Segments | Gaming | Fair Grounds Slots [Member]          
Segment Reporting Information [Line Items]          
Net revenue   25,000,000.0 24,500,000 93,400,000 88,400,000
Operating Segments | Gaming | Ocean Downs LLC and Racing Services LLC [Member]          
Segment Reporting Information [Line Items]          
Net revenue   26,700,000 8,100,000 67,000,000.0 8,100,000
Operating Segments | Gaming | Presque Isle Downs & Casino [Member]          
Segment Reporting Information [Line Items]          
Net revenue   38,100,000 0 104,900,000 0
Operating Segments | Gaming | Lady Luck Nemacolin          
Segment Reporting Information [Line Items]          
Net revenue   10,000,000.0 0 20,600,000 0
Operating Segments | Gaming | Saratoga          
Segment Reporting Information [Line Items]          
Net revenue   0 0 0 600,000
Segment Reconciling Items | All Other          
Segment Reporting Information [Line Items]          
Net revenue   26,400,000 28,300,000 60,900,000 63,600,000
Intercompany net revenues   3,400,000 3,200,000 9,000,000.0 9,200,000
Adjusted Segment EBITDA   (3,900,000) (600,000) (17,600,000) (13,200,000)
Eliminations          
Segment Reporting Information [Line Items]          
Intercompany net revenues   $ (5,200,000) $ (4,600,000) $ (24,300,000) $ (22,200,000)