XML 35 R24.htm IDEA: XBRL DOCUMENT v3.4.0.3
Segment Information (Tables)
3 Months Ended
Mar. 31, 2016
Segment Reporting [Abstract]  
Schedule of Segment Reporting Information, by Segment
 
Three Months Ended March 31,
(in millions)
2016
 
2015
Net revenue from external customers:
 
 
 
Racing:
 
 
 
Churchill Downs
$
2.3

 
$
2.0

Arlington
9.0

 
5.8

Fair Grounds
14.3

 
15.3

Calder
0.6

 
0.7

Total Racing
26.2

 
23.8

Casinos:
 
 
 
Oxford Casino
19.9

 
17.5

Riverwalk Casino
12.7

 
13.2

Harlow’s Casino
13.0

 
13.7

Calder Casino
20.3

 
20.3

Fair Grounds Slots
10.6

 
12.1

VSI
9.8

 
9.2

Saratoga
0.2

 

Total Casinos
86.5

 
86.0

TwinSpires
49.4

 
45.4

Big Fish Games:
 
 
 
Social casino
47.5

 
49.6

Casual and mid-core free-to-play
50.4

 
21.5

Premium
26.7

 
30.0

Fair value adjustments
(2.5
)
 
(9.2
)
Total Big Fish Games
122.1

 
91.9

Other Investments
4.0

 
3.6

Corporate
0.2

 
0.2

Net revenue from external customers
$
288.4

 
$
250.9

 
 
 
 
Intercompany net revenue:
 
 
 
Racing:
 
 
 
Churchill Downs
$
0.3

 
$
0.2

Arlington
1.0

 
1.0

Fair Grounds
1.0

 
0.9

Total Racing
2.3

 
2.1

TwinSpires
0.3

 
0.2

Other Investments
0.9

 
0.8

Eliminations
(3.5
)
 
(3.1
)
Net revenue
$

 
$


 
Three Months Ended March 31,
(in millions)
2016
 
2015
Reconciliation of segment Adjusted EBITDA to comprehensive income (loss):
 
 
 
Racing
$
(7.4
)
 
$
(9.2
)
Casinos
34.3

 
30.4

TwinSpires
12.1

 
10.1

Big Fish Games
15.0

 
20.0

Other Investments
0.8

 
0.4

Corporate
(2.0
)
 
(1.9
)
Total segment Adjusted EBITDA
52.8

 
49.8

Change in Big Fish Games deferred revenue
(6.1
)
 
(12.9
)
Big Fish Games adjustments
(2.7
)
 
(6.4
)
Stock-based compensation expense
(4.1
)
 
(2.7
)
Equity investments - interest, depreciation and amortization expense
(2.5
)
 
(2.0
)
Calder exit costs
(0.4
)
 

Other (charges) and recoveries, net
(0.4
)
 
6.1

Depreciation and amortization
(27.0
)
 
(27.4
)
Interest income (expense), net
(10.6
)
 
(7.3
)
Income tax benefit
3.8

 
1.2

Net income (loss)
2.8

 
(1.6
)
Foreign currency translation, net of tax

 
(0.3
)
Comprehensive income (loss)
$
2.8

 
$
(1.9
)
Reconciliation of Assets from Segment to Consolidated
 
Three Months Ended March 31,
(in millions)
2016
 
2015
Casinos
$
4.1

 
$
2.6

Other Investments
(0.3
)
 
0.4

 
$
3.8

 
$
3.0

 
Three Months Ended March 31,
(in millions)
2016
 
2015
Capital expenditures:
 
 
 
Racing
$
9.4

 
$
3.3

Casinos
3.3

 
3.6

TwinSpires
1.9

 
1.6

Big Fish Games
1.2

 
1.2

Other Investments
0.2

 
0.1

Corporate
0.4

 

 
$
16.4

 
$
9.8

(in millions)
March 31, 2016
 
December 31, 2015
Total assets:
 
 
 
Racing
$
416.8

 
$
437.1

Casinos
625.9

 
631.3

TwinSpires
204.6

 
202.4

Big Fish Games
946.7

 
947.1

Other Investments
10.4

 
12.2

Corporate
33.9

 
47.3

 
$
2,238.3

 
$
2,277.4