XML 84 R100.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Segment Information - Reconciliation of Comprehensive Income to Adjusted EBITDA (Details) - USD ($)
$ in Millions
3 Months Ended 12 Months Ended
Aug. 31, 2018
Dec. 31, 2019
Sep. 30, 2019
Jun. 30, 2019
Mar. 31, 2019
Dec. 31, 2018
Sep. 30, 2018
Jun. 30, 2018
Mar. 31, 2018
Dec. 31, 2019
Dec. 31, 2018
Dec. 31, 2017
Segment Reporting Information [Line Items]                        
Comprehensive income attributable to CDI                   $ 137.5 $ 353.2 $ 140.4
Foreign currency translation, net of tax                   0.0 (0.6) 0.1
Change in pension benefits, net of tax                   0.0 0.2 0.0
Net income attributable to CDI                   137.5 352.8 140.5
Net income before noncontrolling interest                   (0.3) 0.0 0.0
Net income                   137.2 352.8 140.5
Loss (income) from discontinued operations, net of tax   $ 0.5 $ 0.4 $ 1.2 $ 0.3 $ (4.1) $ 1.7 $ 0.1 $ (167.9) 2.4 (170.2) (18.1)
Income from continuing operations, net of tax   $ 4.2 $ 15.2 $ 108.3 $ 11.9 $ 7.3 58.0 $ 103.2 $ 14.1 139.6 182.6 122.4
Depreciation and amortization                   96.4 63.6 97.1
Loss on extinguishment of debt                   0.0 0.0 20.7
Income tax provision (benefit)                   56.8 51.3 (19.9)
EBITDA                   363.7 337.6 228.5
Stock-based compensation expense                   23.8 21.1 27.1
Legal reserves                   3.6 0.0 0.0
Changes in fair value of Midwest Gaming's interest rate swaps                   12.4 0.0 0.0
Recapitalization Costs                   4.7 0.0 0.0
Gain on Ocean Downs/Saratoga transaction $ (54.9)           $ (54.9)     0.0 (54.9) 0.0
Impairment of tangible and other intangible assets                   0.0 0.0 21.7
Total adjustments to EBITDA                   87.7 (8.8) 57.7
Adjusted EBITDA                   451.4 328.8 286.2
Churchill Downs                        
Segment Reporting Information [Line Items]                        
Adjusted EBITDA                   137.7 102.4 89.0
Online Wagering                        
Segment Reporting Information [Line Items]                        
Adjusted EBITDA                   66.3 79.0 69.9
Gaming                        
Segment Reporting Information [Line Items]                        
Adjusted EBITDA                   280.9 174.0 148.6
All Other                        
Segment Reporting Information [Line Items]                        
Adjusted EBITDA                   484.9 355.4 307.5
Total Segments                        
Segment Reporting Information [Line Items]                        
Adjusted EBITDA                   (33.5) (26.6) (21.3)
Continuing Operations                        
Segment Reporting Information [Line Items]                        
Depreciation and amortization                   96.4 63.6 56.0
Interest expense                   70.9 40.1 49.3
Loss on extinguishment of debt                   0.0 0.0 20.7
Income tax provision (benefit)                   56.8 51.3 (19.9)
Stock-based compensation expense                   23.8 17.7 16.0
Other, net                   0.4 (0.6) 0.5
Pre-opening expense                   5.1 4.8 0.5
Interest, depreciation and amortization expense related to equity investments                   32.6 13.9 16.7
Other charges and recoveries, net                   (0.2) 0.0 0.0
Gain on Ocean Downs/Saratoga transaction                   0.0 (54.9) 0.0
Transaction expense, net                   5.3 10.3 2.3
Impairment of tangible and other intangible assets                   $ 0.0 $ 0.0 $ 21.7