XML 64 R54.htm IDEA: XBRL DOCUMENT v3.20.2
Segment Information - Information About Reported Segments (Details) - USD ($)
$ in Millions
3 Months Ended 9 Months Ended
Sep. 30, 2020
Jun. 30, 2020
Mar. 31, 2020
Sep. 30, 2019
Jun. 30, 2019
Mar. 31, 2019
Sep. 30, 2020
Sep. 30, 2019
Segment Reporting Information [Line Items]                
Net revenue $ 337.8     $ 306.3     $ 775.8 $ 1,049.1
Intercompany net revenues 0.0     0.0     0.0 0.0
Net income (loss) and comprehensive income (loss) attributable to CDI 43.2     14.8     (99.0) 133.5
Net loss attributable to noncontrolling interest 0.1     0.0     0.2 0.0
Net income (loss) 43.1 $ (118.8) $ (23.5) 14.8 $ 107.1 $ 11.6 (99.2) 133.5
Loss from discontinued operations, net of tax 0.0     0.4     96.1 1.9
Income (loss) from continuing operations, net of tax 43.1     15.2     (3.1) 135.4
Depreciation and amortization 22.4     22.0     66.5 64.3
Interest expense 19.7     18.9     59.3 52.0
Income tax provision (benefit) 13.9     8.0     (5.6) 53.1
EBITDA 99.1     64.1     117.1 304.8
Stock-based compensation expense 6.9     5.5     17.3 17.6
Legal reserves 0.0     3.3     0.0 3.6
Other charges 0.8     0.0     0.7 0.0
Pre-opening expense and other expense 6.2     1.2     9.8 3.6
Impairment of intangible assets 0.0     0.0     17.5 0.0
Transaction expense, net 0.5     0.9     1.0 5.0
Interest, depreciation and amortization expense related to equity investments 9.9     9.7     29.2 22.9
Changes in fair value of Midwest Gaming's interest rate swaps (1.5)     3.2     14.7 15.4
Midwest Gaming's recapitalization and transactions costs 0.0     0.0     0.0 4.7
Other charges & recoveries, net 0.0     0.1     0.0 0.0
Total adjustments to EBITDA 22.8     23.9     90.2 72.8
Adjusted EBITDA 121.9     88.0     207.3 377.6
Churchill Downs                
Segment Reporting Information [Line Items]                
Net revenue 68.0     32.7     122.0 247.2
Adjusted Segment EBITDA 23.9     5.2     30.3 128.5
Online Wagering                
Segment Reporting Information [Line Items]                
Net revenue 126.4     70.4     315.7 229.8
Impairment of intangible assets     2.5          
Adjusted Segment EBITDA 31.9     15.0     85.7 54.1
Gaming                
Segment Reporting Information [Line Items]                
Net revenue 134.9     178.6     321.3 526.5
Adjusted Segment EBITDA 75.4     71.7     122.4 212.6
Gaming | Presque Isle                
Segment Reporting Information [Line Items]                
Impairment of intangible assets     $ 12.5          
Operating Segments                
Segment Reporting Information [Line Items]                
Net revenue 337.8     306.3     775.8 1,049.1
Adjusted Segment EBITDA 131.2     91.9     238.4 395.2
Operating Segments | Churchill Downs                
Segment Reporting Information [Line Items]                
Net revenue 60.8     31.4     107.6 234.6
Intercompany net revenues 7.2     1.3     14.4 12.6
Adjusted Segment EBITDA 23.9     5.2     30.3 128.5
Operating Segments | Churchill Downs | Churchill Downs Racetrack                
Segment Reporting Information [Line Items]                
Net revenue 34.9     8.9     52.4 172.2
Operating Segments | Churchill Downs | Derby City Gaming                
Segment Reporting Information [Line Items]                
Net revenue 25.9     22.5     55.2 62.4
Operating Segments | Online Wagering                
Segment Reporting Information [Line Items]                
Net revenue 125.9     70.2     314.4 228.9
Intercompany net revenues 0.5     0.2     1.3 0.9
Adjusted Segment EBITDA 31.9     15.0     85.7 54.1
Operating Segments | Online Wagering | TwinSpires                
Segment Reporting Information [Line Items]                
Net revenue 124.1     70.2     310.6 228.8
Operating Segments | Online Wagering | Online Sports Betting and iGaming                
Segment Reporting Information [Line Items]                
Net revenue 1.8     0.0     3.8 0.1
Operating Segments | Gaming                
Segment Reporting Information [Line Items]                
Net revenue 134.8     178.3     319.7 524.7
Intercompany net revenues 0.1     0.3     1.6 1.8
Adjusted Segment EBITDA 75.4     71.7     122.4 212.6
Operating Segments | Gaming | Fair Grounds and VSI                
Segment Reporting Information [Line Items]                
Net revenue 27.9     25.0     70.6 93.4
Operating Segments | Gaming | Presque Isle                
Segment Reporting Information [Line Items]                
Net revenue 27.7     38.1     57.3 104.9
Operating Segments | Gaming | Calder                
Segment Reporting Information [Line Items]                
Net revenue 6.5     24.4     34.0 75.4
Operating Segments | Gaming | Oxford                
Segment Reporting Information [Line Items]                
Net revenue 12.2     27.2     32.4 77.4
Operating Segments | Gaming | Ocean Downs                
Segment Reporting Information [Line Items]                
Net revenue 24.3     26.7     42.2 67.0
Operating Segments | Gaming | Riverwalk                
Segment Reporting Information [Line Items]                
Net revenue 16.0     13.6     36.1 44.1
Operating Segments | Gaming | Harlow’s                
Segment Reporting Information [Line Items]                
Net revenue 13.0     13.3     30.3 41.9
Operating Segments | Gaming | Lady Luck Nemacolin                
Segment Reporting Information [Line Items]                
Net revenue 7.2     10.0     16.8 20.6
Segment Reconciling Items | All Other                
Segment Reporting Information [Line Items]                
Net revenue 16.3     26.4     34.1 60.9
Intercompany net revenues 4.0     3.4     9.9 9.0
Adjusted Segment EBITDA (9.3)     (3.9)     (31.1) (17.6)
Eliminations                
Segment Reporting Information [Line Items]                
Intercompany net revenues $ (11.8)     $ (5.2)     $ (27.2) $ (24.3)