XML 44 R99.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Segment Information - Schedule of Adjusted EBITDA by Segment (Details) - USD ($)
$ in Millions
3 Months Ended 12 Months Ended
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]                      
Net revenues $ 280.6 $ 306.3 $ 477.4 $ 265.4 $ 219.0 $ 221.3 $ 379.4 $ 189.3 $ 1,329.7 $ 1,009.0 $ 882.6
Adjusted EBITDA                 451.4 328.8 286.2
Churchill Downs                      
Segment Reporting Information [Line Items]                      
Net revenues                 289.4 208.5 172.7
Adjusted EBITDA                 137.7 102.4 89.0
Online Wagering                      
Segment Reporting Information [Line Items]                      
Net revenues                 291.6 291.5 256.7
Adjusted EBITDA                 66.3 79.0 69.9
Gaming                      
Segment Reporting Information [Line Items]                      
Net revenues                 694.8 451.2 390.9
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)
Operating Segments                      
Segment Reporting Information [Line Items]                      
Net revenues                 1,329.7 1,009.0 882.6
Operating Segments | Churchill Downs                      
Segment Reporting Information [Line Items]                      
Net revenues                 274.2 195.8 161.3
Taxes and purses                 (66.5) (41.3) (34.1)
Marketing and advertising                 (7.1) (5.7) (2.7)
Salaries and benefits                 (32.0) (23.7) (19.3)
Content expense                 (2.4) (2.2) (2.4)
Selling, general and administrative expense                 (8.0) (5.3) (4.0)
Other operating expense                 (35.9) (28.0) (21.3)
Other income                 0.2 0.1 0.1
Adjusted EBITDA                 137.7 102.4 89.0
Operating Segments | Online Wagering                      
Segment Reporting Information [Line Items]                      
Net revenues                 290.5 290.2 255.6
Taxes and purses                 (15.3) (15.2) (14.7)
Marketing and advertising                 (12.2) (6.0) (8.2)
Salaries and benefits                 (11.4) (9.2) (9.9)
Content expense                 (152.8) (152.0) (125.0)
Selling, general and administrative expense                 (7.2) (5.9) (6.9)
Other operating expense                 (26.4) (24.2) (22.1)
Other income                 0.0 0.0 0.0
Adjusted EBITDA                 66.3 79.0 69.9
Operating Segments | Gaming                      
Segment Reporting Information [Line Items]                      
Net revenues                 692.4 449.5 389.3
Taxes and purses                 (270.3) (153.4) (130.7)
Marketing and advertising                 (21.5) (15.5) (13.0)
Salaries and benefits                 (103.3) (68.9) (63.4)
Content expense                 (6.0) (4.1) (4.0)
Selling, general and administrative expense                 (29.0) (18.6) (17.1)
Other operating expense                 (84.1) (60.0) (56.1)
Other income                 100.3 43.3 42.0
Adjusted EBITDA                 $ 280.9 $ 174.0 $ 148.6