XML 165 R100.htm IDEA: XBRL DOCUMENT v3.22.4
Segment Information - Reconciliation of Comprehensive Income to Adjusted EBITDA (Details) - USD ($)
$ in Millions
3 Months Ended 12 Months Ended
Mar. 31, 2022
Dec. 31, 2021
Jun. 30, 2021
Dec. 31, 2022
Dec. 31, 2021
Dec. 31, 2020
Segment Reporting Information [Line Items]            
Net income (loss) and comprehensive income (loss) attributable to Churchill Downs Incorporated       $ 439.4 $ 249.1 $ (81.9)
Net loss attributable to noncontrolling interest       0.0 0.0 0.2
Net income (loss)       439.4 249.1 (82.1)
Loss from discontinued operations, net of tax       0.0 0.0 95.4
Income from continuing operations, net of tax       439.4 249.1 13.3
Depreciation and amortization       113.7 103.2 92.9
Interest expense       147.3 84.7 80.0
Income tax provision (benefit)       169.4 94.5 (5.3)
EBITDA       869.8 531.5 180.9
Stock-based compensation expense       31.8 27.8 23.7
Legal reserves       3.8 0.0 0.0
Other charges       7.4 0.2 0.8
Pre-opening expense and other expense       13.2 5.8 11.2
Interest, depreciation and amortization expense related to equity investments       42.8 41.5 38.5
Changes in fair value of Rivers Des Plaines' interest rate swaps       (12.6) (12.9) 12.9
Rivers Des Plaines' legal reserves and transactions costs       0.6 9.9 0.0
Other charges and recoveries, net       1.0 0.0 0.0
Gain on Calder land sale       (274.6) 0.0 0.0
Transaction expense, net       42.1 7.9 1.0
Asset impairments       38.3 15.3 17.5
Total adjustments to EBITDA       (106.2) 95.5 105.6
Adjusted EBITDA       763.6 627.0 286.5
Operating Segments            
Segment Reporting Information [Line Items]            
Adjusted EBITDA       823.5 669.6 328.1
All Other            
Segment Reporting Information [Line Items]            
Adjusted EBITDA       (59.9) (42.6) (41.6)
Live and Historical Racing            
Segment Reporting Information [Line Items]            
Asset impairments     $ 11.2      
Adjusted EBITDA       287.5 175.0 39.1
Live and Historical Racing | Operating Segments            
Segment Reporting Information [Line Items]            
Adjusted EBITDA       287.5 175.0 39.1
TwinSpires            
Segment Reporting Information [Line Items]            
Asset impairments $ 4.9 $ 4.1        
Adjusted EBITDA       114.1 82.7 115.9
TwinSpires | Operating Segments            
Segment Reporting Information [Line Items]            
Adjusted EBITDA       114.1 82.7 115.9
Gaming            
Segment Reporting Information [Line Items]            
Adjusted EBITDA       421.9 411.9 173.1
Gaming | Operating Segments            
Segment Reporting Information [Line Items]            
Adjusted EBITDA       $ 421.9 $ 411.9 $ 173.1