XML 115 R100.htm IDEA: XBRL DOCUMENT v3.20.4
Segment Information - Reconciliation of Comprehensive Income to Adjusted EBITDA (Details) - USD ($)
$ in Millions
3 Months Ended 12 Months Ended
Aug. 31, 2018
Dec. 31, 2020
Sep. 30, 2020
Jun. 30, 2020
Mar. 31, 2020
Dec. 31, 2019
Sep. 30, 2019
Jun. 30, 2019
Mar. 31, 2019
Dec. 31, 2020
Dec. 31, 2019
Dec. 31, 2018
Segment Reporting Information [Line Items]                        
Comprehensive (loss) income attributable to Churchill Downs Incorporated                   $ (81.9) $ 137.5 $ 353.2
Foreign currency translation, net of tax                   0.0 0.0 (0.6)
Change in pension benefits, net of tax                   0.0 0.0 0.2
Net (loss) income attributable to Churchill Downs Incorporated                   (81.9) 137.5 352.8
Net loss attributable to noncontrolling interest                   0.2 0.3 0.0
Net (loss) income before noncontrolling interest                   (82.1) 137.2 352.8
Loss (income) from discontinued operations, net of tax   $ (0.7) $ 0.0 $ 95.2 $ 0.9 $ 0.5 $ 0.4 $ 1.2 $ 0.3 95.4 2.4 (170.2)
(Loss) income from continuing operations, net of tax   $ 16.4 $ 43.1 $ (23.6) $ (22.6) $ 4.2 $ 15.2 $ 108.3 $ 11.9 13.3 139.6 182.6
Depreciation and amortization                   92.9 96.4 63.6
Income tax (benefit) provision                   (5.3) 56.8 51.3
EBITDA                   180.9 363.7 337.6
Stock-based compensation expense                   23.7 23.8 21.1
Legal reserves                   0.0 3.6 0.0
Changes in fair value of Midwest Gaming's interest rate swaps                   12.9 12.4 0.0
Midwest Gaming's recapitalization and transactions costs                   0.0 4.7 0.0
Gain on Ocean Downs/Saratoga transaction $ (54.9)                 0.0 0.0 (54.9)
Impairment of tangible and other intangible assets                   17.5 0.0 0.0
Total adjustments to EBITDA                   105.6 87.7 (8.8)
Adjusted EBITDA                   286.5 451.4 328.8
Operating Segments                        
Segment Reporting Information [Line Items]                        
Adjusted EBITDA                   324.3 484.9 355.4
All Other                        
Segment Reporting Information [Line Items]                        
Adjusted EBITDA                   (37.8) (33.5) (26.6)
Churchill Downs | Operating Segments                        
Segment Reporting Information [Line Items]                        
Adjusted EBITDA                   38.3 137.7 102.4
Online Wagering | Operating Segments                        
Segment Reporting Information [Line Items]                        
Adjusted EBITDA                   109.3 66.3 79.0
Gaming | Operating Segments                        
Segment Reporting Information [Line Items]                        
Adjusted EBITDA                   176.7 280.9 174.0
Continuing Operations                        
Segment Reporting Information [Line Items]                        
Depreciation and amortization                   92.9 96.4 63.6
Interest expense                   80.0 70.9 40.1
Income tax (benefit) provision                   (5.3) 56.8 51.3
Stock-based compensation expense                   23.7 23.8 17.7
Other, net                   0.8 0.4 (0.6)
Pre-opening expense                   11.2 5.1 4.8
Interest, depreciation and amortization expense related to equity investments                   38.5 32.6 13.9
Other charges and recoveries, net                   0.0 (0.2) 0.0
Gain on Ocean Downs/Saratoga transaction                   0.0 0.0 (54.9)
Transaction expense, net                   1.0 5.3 10.3
Impairment of tangible and other intangible assets                   $ 17.5 $ 0.0 $ 0.0