XML 62 R52.htm IDEA: XBRL DOCUMENT v3.21.2
Segment Information - Reconciliation of Comprehensive Income to Adjusted EBITDA by Segment (Details) - USD ($)
$ in Millions
3 Months Ended 6 Months Ended
Jun. 30, 2021
Mar. 31, 2021
Jun. 30, 2020
Mar. 31, 2020
Jun. 30, 2021
Jun. 30, 2020
Segment Reporting Information [Line Items]            
Net revenue $ 515.1   $ 185.1   $ 839.4 $ 438.0
Adjusted EBITDA 233.3   30.1   343.9 85.4
Net income (loss) and comprehensive income (loss) attributable to Churchill Downs Incorporated 108.3   (118.8)   144.4 (142.2)
Net loss attributable to noncontrolling interest 0.0   0.0   0.0 0.1
Net income (loss) 108.3 $ 36.1 (118.8) $ (23.5) 144.4 (142.3)
Loss from discontinued operations, net of tax 0.0   95.2   0.0 96.1
Income (loss) from continuing operations, net of tax 108.3   (23.6)   144.4 (46.2)
Depreciation and amortization 26.0   22.1   52.0 44.1
Interest expense 22.0   20.3   41.4 39.6
Income tax provision (benefit) 41.6   (7.9)   57.8 (19.5)
EBITDA 197.9   10.9   295.6 18.0
Stock-based compensation expense 7.1   6.1   12.6 10.4
Other charges 0.2   (0.1)   0.2 (0.1)
Pre-opening expense and other expense 1.5   1.9   2.1 3.6
Asset impairments 11.2   0.0   11.2 17.5
Transaction expense, net 0.0   0.2   0.1 0.5
Interest, depreciation and amortization expense related to equity investments 10.5   9.8   20.1 19.3
Changes in fair value of Rivers Des Plaines' interest rate swaps (1.8)   1.3   (6.0) 16.2
Rivers Des Plaines' legal reserves and transaction costs 6.7   0.0   8.0 0.0
Total adjustments to EBITDA 35.4   19.2   48.3 67.4
Adjusted EBITDA 233.3   30.1   343.9 85.4
Operating Segments            
Segment Reporting Information [Line Items]            
Net revenue 515.1   185.1   839.4 438.0
Adjusted EBITDA 241.3   40.5   364.5 105.4
Adjusted EBITDA 241.3   40.5   364.5 105.4
All Other            
Segment Reporting Information [Line Items]            
Net revenue 17.6   3.2   27.0 13.0
Adjusted EBITDA (8.0)   (10.4)   (20.6) (20.0)
Adjusted EBITDA (8.0)   (10.4)   (20.6) (20.0)
Live and Historical Racing            
Segment Reporting Information [Line Items]            
Net revenue 190.5   30.3   255.2 59.4
Taxes and purses (50.8)   (14.0)   (70.8) (23.5)
Marketing and advertising (4.9)   (0.3)   (7.0) (1.5)
Salaries and benefits (15.3)   (5.3)   (25.3) (12.5)
Content expense (0.8)   (0.1)   (1.4) (0.8)
Selling, general and administrative expense (3.1)   (1.2)   (6.1) (2.9)
Other operating expense (17.3)   (5.8)   (28.0) (13.6)
Other income 0.1   0.0   0.1 0.0
Adjusted EBITDA 98.4   3.6   116.7 4.6
Asset impairments 11.2          
Adjusted EBITDA 98.4   3.6   116.7 4.6
Live and Historical Racing | Operating Segments            
Segment Reporting Information [Line Items]            
Net revenue 175.9   23.3   239.1 51.4
Adjusted EBITDA 98.4   3.6   116.7 4.6
Adjusted EBITDA 98.4   3.6   116.7 4.6
TwinSpires            
Segment Reporting Information [Line Items]            
Net revenue 135.9   121.7   236.0 191.1
Taxes and purses (8.3)   (6.7)   (14.7) (11.0)
Marketing and advertising (16.7)   (2.9)   (25.2) (6.4)
Salaries and benefits (3.2)   (3.0)   (6.3) (6.5)
Content expense (68.5)   (59.1)   (115.0) (91.7)
Selling, general and administrative expense (2.4)   (1.7)   (4.6) (3.1)
Other operating expense (13.7)   (9.7)   (24.6) (17.8)
Other income 0.0   0.1   0.0 0.1
Adjusted EBITDA 23.1   38.7   45.6 54.7
Adjusted EBITDA 23.1   38.7   45.6 54.7
TwinSpires | Operating Segments            
Segment Reporting Information [Line Items]            
Net revenue 135.6   121.3   235.3 190.4
Adjusted EBITDA 23.1   38.7   45.6 54.7
Adjusted EBITDA 23.1   38.7   45.6 54.7
Gaming            
Segment Reporting Information [Line Items]            
Net revenue 186.0   37.3   340.0 184.7
Taxes and purses (70.0)   (14.3)   (129.3) (73.0)
Marketing and advertising (2.5)   (0.4)   (3.9) (5.7)
Salaries and benefits (20.6)   (9.0)   (40.5) (38.5)
Content expense (1.3)   (0.4)   (2.3) (1.4)
Selling, general and administrative expense (5.9)   (3.9)   (11.9) (10.6)
Other operating expense (17.7)   (11.0)   (33.2) (30.5)
Other income 51.8   (0.1)   83.3 21.1
Adjusted EBITDA 119.8   (1.8)   202.2 46.1
Adjusted EBITDA 119.8   (1.8)   202.2 46.1
Gaming | Operating Segments            
Segment Reporting Information [Line Items]            
Net revenue 186.0   37.3   338.0 183.2
Adjusted EBITDA 119.8   (1.8)   202.2 46.1
Adjusted EBITDA $ 119.8   $ (1.8)   $ 202.2 $ 46.1