XML 65 R55.htm IDEA: XBRL DOCUMENT v3.20.2
Segment Information - Information About Reported Segments (Details) - USD ($)
3 Months Ended 6 Months Ended
Jun. 30, 2020
Mar. 31, 2020
Jun. 30, 2019
Mar. 31, 2019
Jun. 30, 2020
Jun. 30, 2019
Segment Reporting Information [Line Items]            
Net revenue $ 185,100,000   $ 477,400,000   $ 438,000,000.0 $ 742,800,000
Intercompany net revenues 0   0   0 0
Net (loss) income and comprehensive (loss) income attributable to CDI (118,800,000)   107,100,000   (142,200,000) 118,700,000
Net loss attributable to noncontrolling interest 0   0   (100,000) 0
Net (loss) income (118,800,000) $ (23,500,000) 107,100,000 $ 11,600,000 (142,300,000) 118,700,000
Loss from discontinued operations, net of tax (95,200,000)   (1,200,000)   (96,100,000) (1,500,000)
(Loss) income from continuing operations, net of tax (23,600,000)   108,300,000   (46,200,000) 120,200,000
Depreciation and amortization 22,100,000   21,500,000   44,100,000 42,300,000
Interest expense 20,300,000   19,400,000   39,600,000 33,100,000
Income tax (benefit) provision (7,900,000)   38,600,000   (19,500,000) 45,100,000
EBITDA 10,900,000   187,800,000   18,000,000.0 240,700,000
Stock-based compensation expense 6,100,000   7,400,000   10,400,000 12,100,000
Other charges (100,000)   0   (100,000) 500,000
Pre-opening expense and other expense 1,900,000   900,000   3,600,000 2,200,000
Impairment of intangible assets 0   0   17,500,000 0
Transaction expense, net 200,000   600,000   500,000 4,100,000
Interest, depreciation and amortization expense related to equity investments 9,800,000   9,700,000   19,300,000 13,200,000
Fair Value of Interest Rate Swaps 1,300,000   7,900,000   16,200,000 12,200,000
Midwest Gaming's recapitalization and transactions costs 0   800,000   0 4,700,000
Other charges & recoveries, net 0   (100,000)   0 (100,000)
Total adjustments to EBITDA 19,200,000   27,200,000   67,400,000 48,900,000
Adjusted EBITDA 30,100,000   215,000,000.0   85,400,000 289,600,000
Churchill Downs            
Segment Reporting Information [Line Items]            
Net revenue 30,200,000   193,100,000   54,000,000.0 214,500,000
Adjusted Segment EBITDA 4,500,000   121,900,000   6,400,000 123,300,000
Online Wagering            
Segment Reporting Information [Line Items]            
Net revenue 121,600,000   96,000,000.0   189,300,000 159,400,000
Impairment of intangible assets         2,500,000  
Adjusted Segment EBITDA 38,800,000   22,200,000   53,800,000 39,100,000
Gaming            
Segment Reporting Information [Line Items]            
Net revenue 37,300,000   177,800,000   186,400,000 347,900,000
Adjusted Segment EBITDA (2,000,000.0)   76,100,000   47,000,000.0 140,900,000
Gaming | Presque Isle Downs & Casino            
Segment Reporting Information [Line Items]            
Impairment of intangible assets         12,500,000  
Operating Segments            
Segment Reporting Information [Line Items]            
Net revenue 185,100,000   477,400,000   438,000,000.0 742,800,000
Adjusted Segment EBITDA 41,300,000   220,200,000   107,200,000 303,300,000
Operating Segments | Churchill Downs            
Segment Reporting Information [Line Items]            
Net revenue 23,300,000   182,200,000   46,800,000 203,200,000
Intercompany net revenues 6,900,000   10,900,000   7,200,000 11,300,000
Adjusted Segment EBITDA 4,500,000   121,900,000   6,400,000 123,300,000
Operating Segments | Churchill Downs | Churchill Downs Racetrack            
Segment Reporting Information [Line Items]            
Net revenue 15,600,000   161,000,000.0   17,500,000 163,300,000
Operating Segments | Churchill Downs | Derby City Gaming            
Segment Reporting Information [Line Items]            
Net revenue 7,700,000   21,200,000   29,300,000 39,900,000
Operating Segments | Online Wagering            
Segment Reporting Information [Line Items]            
Net revenue 121,200,000   95,600,000   188,500,000 158,700,000
Intercompany net revenues 400,000   400,000   800,000 700,000
Adjusted Segment EBITDA 38,800,000   22,200,000   53,800,000 39,100,000
Operating Segments | Online Wagering | TwinSpires            
Segment Reporting Information [Line Items]            
Net revenue 119,900,000   95,600,000   186,500,000 158,600,000
Operating Segments | Online Wagering | Online Sports Betting and iGaming            
Segment Reporting Information [Line Items]            
Net revenue 1,300,000   0   2,000,000.0 100,000
Operating Segments | Gaming            
Segment Reporting Information [Line Items]            
Net revenue 37,300,000   177,600,000   184,900,000 346,400,000
Intercompany net revenues 0   200,000   1,500,000 1,500,000
Adjusted Segment EBITDA (2,000,000.0)   76,100,000   47,000,000.0 140,900,000
Operating Segments | Gaming | Fair Grounds and VSI            
Segment Reporting Information [Line Items]            
Net revenue 11,100,000   30,900,000   42,700,000 68,400,000
Operating Segments | Gaming | Presque Isle Downs & Casino            
Segment Reporting Information [Line Items]            
Net revenue 2,000,000.0   37,100,000   29,600,000 66,800,000
Operating Segments | Gaming | Calder            
Segment Reporting Information [Line Items]            
Net revenue 5,700,000   25,600,000   27,500,000 51,000,000.0
Operating Segments | Gaming | Oxford            
Segment Reporting Information [Line Items]            
Net revenue 100,000   26,300,000   20,200,000 50,200,000
Operating Segments | Gaming | Ocean Downs            
Segment Reporting Information [Line Items]            
Net revenue 3,100,000   21,900,000   17,900,000 40,300,000
Operating Segments | Gaming | Riverwalk            
Segment Reporting Information [Line Items]            
Net revenue 7,400,000   14,200,000   20,100,000 30,500,000
Operating Segments | Gaming | Harlow’s            
Segment Reporting Information [Line Items]            
Net revenue 5,600,000   13,300,000   17,300,000 28,600,000
Operating Segments | Gaming | Lady Luck Nemacolin            
Segment Reporting Information [Line Items]            
Net revenue 2,300,000   8,300,000   9,600,000 10,600,000
Segment Reconciling Items | All Other            
Segment Reporting Information [Line Items]            
Net revenue 3,300,000   22,000,000.0   17,800,000 34,500,000
Intercompany net revenues 2,900,000   3,400,000   5,900,000 5,600,000
Adjusted Segment EBITDA (11,200,000)   (5,200,000)   (21,800,000) (13,700,000)
Eliminations            
Segment Reporting Information [Line Items]            
Intercompany net revenues $ (10,200,000)   $ (14,900,000)   $ (15,400,000) $ (19,100,000)