XML 61 R51.htm IDEA: XBRL DOCUMENT v3.21.1
Segment Information - Adjusted EBITDA by Segment (Details) - USD ($)
$ in Millions
3 Months Ended
Mar. 31, 2021
Mar. 31, 2020
Segment Reporting Information [Line Items]    
Net revenue $ 324.3 $ 252.9
Net income (loss) and comprehensive income (loss) attributable to Churchill Downs Incorporated 36.1 (23.4)
Net loss attributable to noncontrolling interest 0.0 0.1
Net income (loss) 36.1 (23.5)
Loss from discontinued operations, net of tax 0.0 0.9
Income (loss) from continuing operations, net of tax 36.1 (22.6)
Depreciation and amortization 26.0 22.0
Interest expense 19.4 19.3
Income tax provision (benefit) 16.2 (11.6)
EBITDA 97.7 7.1
Stock-based compensation expense 5.5 4.3
Pre-opening expense and other expense 0.6 1.7
Impairment of intangible assets 0.0 17.5
Transaction expense, net 0.1 0.3
Interest, depreciation and amortization expense related to equity investments 9.6 9.5
Changes in fair value of Rivers Des Plaines' interest rate swaps (4.2) 14.9
Rivers Des Plaines' legal reserves and transaction costs 1.3 0.0
Total adjustments to EBITDA 12.9 48.2
Adjusted EBITDA 110.6 55.3
Operating Segments    
Segment Reporting Information [Line Items]    
Net revenue 324.3 252.9
Adjusted EBITDA 123.2 64.9
Segment Reconciling Items    
Segment Reporting Information [Line Items]    
Net revenue 9.4 9.8
Adjusted EBITDA (12.6) (9.6)
Live and Historical Racing    
Segment Reporting Information [Line Items]    
Net revenue 64.7 29.1
Adjusted EBITDA 18.3 1.0
Live and Historical Racing | Operating Segments    
Segment Reporting Information [Line Items]    
Net revenue 63.2 28.1
Taxes and purses (20.0) (9.5)
Marketing and advertising (2.1) (1.2)
Salaries and benefits (10.0) (7.2)
Content expense (0.6) (0.7)
Selling, general and administrative expense (3.0) (1.7)
Other operating expense (10.7) (7.8)
Other income 0.0 0.0
Adjusted EBITDA 18.3 1.0
TwinSpires    
Segment Reporting Information [Line Items]    
Net revenue 100.1 69.4
Adjusted EBITDA 22.5 16.0
TwinSpires | Operating Segments    
Segment Reporting Information [Line Items]    
Net revenue 99.7 69.1
Taxes and purses (6.4) (4.3)
Marketing and advertising (8.5) (3.5)
Salaries and benefits (3.1) (3.5)
Content expense (46.5) (32.6)
Selling, general and administrative expense (2.2) (1.4)
Other operating expense (10.9) (8.1)
Other income 0.0 0.0
Adjusted EBITDA 22.5 16.0
Gaming    
Segment Reporting Information [Line Items]    
Net revenue 154.0 147.4
Adjusted EBITDA 82.4 47.9
Gaming | Operating Segments    
Segment Reporting Information [Line Items]    
Net revenue 152.0 145.9
Taxes and purses (59.3) (58.7)
Marketing and advertising (1.4) (5.3)
Salaries and benefits (19.9) (29.5)
Content expense (1.0) (1.0)
Selling, general and administrative expense (6.0) (6.7)
Other operating expense (15.5) (19.5)
Other income 31.5 21.2
Adjusted EBITDA $ 82.4 $ 47.9