XML 113 R101.htm IDEA: XBRL DOCUMENT v3.22.0.1
Segment Information - Reconciliation of Comprehensive Income to Adjusted EBITDA (Details) - USD ($)
$ in Millions
3 Months Ended 12 Months Ended
Dec. 31, 2021
Jun. 30, 2021
Dec. 31, 2021
Dec. 31, 2020
Dec. 31, 2019
Segment Reporting Information [Line Items]          
Net income (loss) and comprehensive income (loss) attributable to Churchill Downs Incorporated     $ 249.1 $ (81.9) $ 137.5
Net loss attributable to noncontrolling interest     0.0 0.2 0.3
Net income (loss)     249.1 (82.1) 137.2
Income (Loss) from Discontinued Operations, Net of Tax, Attributable to Parent     0.0 95.4 2.4
Income from continuing operations, net of tax     249.1 13.3 139.6
Depreciation and amortization     103.2 92.9 96.4
Interest expense     84.7 80.0 70.9
Income tax provision (benefit)     94.5 (5.3) 56.8
EBITDA     531.5 180.9 363.7
Stock-based compensation expense     27.8 23.7 23.8
Legal reserves     0.0 0.0 3.6
Other charges     0.2 0.8 0.4
Pre-opening expense     5.8 11.2 5.1
Interest, depreciation and amortization expense related to equity investments     41.5 38.5 32.6
Changes in fair value of Rivers Des Plaines' interest rate swaps     (12.9) 12.9 12.4
Rivers Des Plaines' legal reserves and transactions costs     9.9 0.0 4.7
Other charges and recoveries, net     0.0 0.0 (0.2)
Transaction expense, net     7.9 1.0 5.3
Asset impairments     15.3 17.5 0.0
Total adjustments to EBITDA     95.5 105.6 87.7
Adjusted EBITDA     627.0 286.5 451.4
Operating Segments          
Segment Reporting Information [Line Items]          
Adjusted EBITDA     664.9 325.1 482.8
All Other          
Segment Reporting Information [Line Items]          
Adjusted EBITDA     (37.9) (38.6) (31.4)
Live and Historical Racing          
Segment Reporting Information [Line Items]          
Asset impairments   $ 11.2      
Adjusted EBITDA     175.0 39.1 135.6
Live and Historical Racing | Operating Segments          
Segment Reporting Information [Line Items]          
Adjusted EBITDA     175.0 39.1 135.6
TwinSpires          
Segment Reporting Information [Line Items]          
Asset impairments $ 4.1        
Adjusted EBITDA     78.0 112.9 69.3
TwinSpires | Operating Segments          
Segment Reporting Information [Line Items]          
Adjusted EBITDA     78.0 112.9 69.3
Gaming Segment          
Segment Reporting Information [Line Items]          
Adjusted EBITDA     411.9 173.1 277.9
Gaming Segment | Operating Segments          
Segment Reporting Information [Line Items]          
Adjusted EBITDA     $ 411.9 $ 173.1 $ 277.9