XML 12 R55.htm IDEA: XBRL DOCUMENT v3.20.1
Segment Information - Information About Reported Segments (Details) - USD ($)
$ in Millions
3 Months Ended
Mar. 31, 2020
Mar. 31, 2019
Segment Reporting Information [Line Items]    
Revenues $ 252.9 $ 265.4
Intercompany net revenues 0.0 0.0
Net (loss) income and comprehensive (loss) income attributable to CDI (23.4) 11.6
Net loss attributable to noncontrolling interest (0.1) 0.0
Net (loss) income (23.5) 11.6
Loss from discontinued operations, net of tax (0.9) (0.3)
(Loss) income from continuing operations, net of tax (22.6) 11.9
Depreciation and amortization 22.0 20.8
Interest expense 19.3 13.7
Income tax (benefit) provision (11.6) 6.5
EBITDA 7.1 52.9
Stock-based compensation expense 4.3 4.7
Other charges 0.0 0.5
Pre-opening expense and other expense 1.7 1.3
Impairment of intangible assets 17.5 0.0
Transaction expense, net 0.3 3.5
Interest, depreciation and amortization expense related to equity investments 9.5 3.5
Fair Value of Interest Rate Swaps 14.9 4.3
Midwest Gaming's recapitalization and transactions costs 0.0 3.9
Total adjustments to EBITDA 48.2 21.7
Adjusted EBITDA 55.3 74.6
Churchill Downs    
Segment Reporting Information [Line Items]    
Revenues 23.8 21.4
Adjusted Segment EBITDA 1.9 1.4
Online Wagering    
Segment Reporting Information [Line Items]    
Revenues 67.7 63.4
Impairment of intangible assets 2.5  
Adjusted Segment EBITDA 15.0 16.9
Gaming    
Segment Reporting Information [Line Items]    
Revenues 149.1 170.1
Adjusted Segment EBITDA 49.0 64.8
Gaming | Presque Isle Downs & Casino    
Segment Reporting Information [Line Items]    
Impairment of intangible assets 12.5  
Operating Segments    
Segment Reporting Information [Line Items]    
Revenues 252.9 265.4
Adjusted Segment EBITDA 65.9 83.1
Operating Segments | Churchill Downs    
Segment Reporting Information [Line Items]    
Revenues 23.5 21.0
Intercompany net revenues 0.3 0.4
Adjusted Segment EBITDA 1.9 1.4
Operating Segments | Churchill Downs | Churchill Downs Racetrack    
Segment Reporting Information [Line Items]    
Revenues 1.9 2.3
Operating Segments | Churchill Downs | Derby City Gaming    
Segment Reporting Information [Line Items]    
Revenues 21.6 18.7
Operating Segments | Online Wagering    
Segment Reporting Information [Line Items]    
Revenues 67.3 63.1
Intercompany net revenues 0.4 0.3
Adjusted Segment EBITDA 15.0 16.9
Operating Segments | Online Wagering | TwinSpires    
Segment Reporting Information [Line Items]    
Revenues 66.6 63.0
Operating Segments | Online Wagering | Online Sports Betting and iGaming    
Segment Reporting Information [Line Items]    
Revenues 0.7 0.1
Operating Segments | Gaming    
Segment Reporting Information [Line Items]    
Revenues 147.6 168.8
Intercompany net revenues 1.5 1.3
Adjusted Segment EBITDA 49.0 64.8
Operating Segments | Gaming | Fair Grounds and VSI    
Segment Reporting Information [Line Items]    
Revenues 31.6 37.5
Operating Segments | Gaming | Presque Isle Downs & Casino    
Segment Reporting Information [Line Items]    
Revenues 27.6 29.7
Operating Segments | Gaming | Calder    
Segment Reporting Information [Line Items]    
Revenues 21.8 25.4
Operating Segments | Gaming | Oxford    
Segment Reporting Information [Line Items]    
Revenues 20.1 23.9
Operating Segments | Gaming | Ocean Downs    
Segment Reporting Information [Line Items]    
Revenues 14.8 18.4
Operating Segments | Gaming | Riverwalk    
Segment Reporting Information [Line Items]    
Revenues 12.7 16.3
Operating Segments | Gaming | Harlow’s    
Segment Reporting Information [Line Items]    
Revenues 11.7 15.3
Operating Segments | Gaming | Lady Luck Nemacolin    
Segment Reporting Information [Line Items]    
Revenues 7.3 2.3
Segment Reconciling Items | All Other    
Segment Reporting Information [Line Items]    
Revenues 14.5 12.5
Intercompany net revenues 3.0 2.2
Adjusted Segment EBITDA (10.6) (8.5)
Eliminations    
Segment Reporting Information [Line Items]    
Intercompany net revenues $ (5.2) $ (4.2)