XML 49 R38.htm IDEA: XBRL DOCUMENT v3.5.0.2
Segment Information - Information About Reported Segments (Details)
$ in Millions
3 Months Ended 9 Months Ended
Sep. 30, 2016
USD ($)
Segments
Sep. 30, 2015
USD ($)
Sep. 30, 2016
USD ($)
Sep. 30, 2015
USD ($)
Segment Reporting Information [Line Items]        
Racing $ 38.5 $ 38.8 $ 220.8 $ 218.0
Casinos 83.0 82.7 253.9 252.5
TwinSpires 54.7 50.4 172.3 156.5
Big Fish Games 122.3 103.6 369.6 300.0
Other Investments 4.5 4.0 12.9 12.1
Corporate $ 0.4 0.3 0.8 0.8
Number of Operating Segments | Segments 6      
Property, Plant and Equipment, Additions     44.1 30.8
Net revenue from external customers $ 303.4 279.8 1,030.3 939.9
Intercompany net revenues 0.0 0.0 0.0 0.0
Total segment Adjusted EBITDA 67.3 72.2 283.0 280.9
Adjusted Corporate EBITDA (2.0) (1.6) (5.9) (5.2)
Change in Big Fish Games deferred revenue 3.8 (10.9) (5.0) (32.0)
Stock-based compensation expense (4.9) (4.5) (14.3) (10.6)
Other charges (3.1) 0.0 (3.4) 0.0
Equity investments - interest, depreciation and amortization expense (2.5) (2.2) (7.5) (6.4)
Other (charges) and recoveries, net 0.0 (0.1) (0.4) 6.0
Big Fish Games acquisition expense (1.1) (2.8) (4.9) (17.4)
Calder exit costs (0.5) (12.7) (2.4) (13.5)
Depreciation and amortization (27.5) (27.4) (81.4) (82.1)
Interest (expense) income, net (11.1) (6.7) (32.8) (21.1)
Income before income tax provision 20.4 4.9 130.9 103.8
Income tax provision (11.7) (0.7) (49.6) (46.1)
Net income 8.7 4.2 81.3 57.7
Foreign currency translation, net of tax 0.0 0.0 0.2 (0.4)
Comprehensive income 8.7 4.2 81.5 57.3
Racing Segment [Member]        
Segment Reporting Information [Line Items]        
Racing 38.5 38.8 220.8 218.0
Property, Plant and Equipment, Additions     23.4 8.3
Net revenue from external customers 41.3 41.2 234.5 229.3
Intercompany net revenues 2.8 2.4 13.7 11.3
Total segment Adjusted EBITDA 0.4 0.3 84.3 76.3
Racing Segment [Member] | Churchill Downs        
Segment Reporting Information [Line Items]        
Racing 8.7 7.9 140.1 136.7
Intercompany net revenues 0.9 0.7 8.2 6.3
Racing Segment [Member] | Arlington Park        
Segment Reporting Information [Line Items]        
Racing 24.0 25.0 49.8 48.9
Intercompany net revenues 1.9 1.7 4.5 4.1
Racing Segment [Member] | Fair Grounds        
Segment Reporting Information [Line Items]        
Racing 5.1 5.3 28.9 30.4
Intercompany net revenues 0.0 0.0 1.0 0.9
Racing Segment [Member] | Calder        
Segment Reporting Information [Line Items]        
Racing 0.7 0.6 2.0 2.0
Casino Segment [Member]        
Segment Reporting Information [Line Items]        
Casinos 83.0 82.7 253.9 252.5
Property, Plant and Equipment, Additions     9.7 15.4
Net revenue from external customers 83.0 82.7 253.9 252.5
Total segment Adjusted EBITDA 30.4 26.7 98.0 86.6
Casino Segment [Member] | Oxford Casino        
Segment Reporting Information [Line Items]        
Casinos 24.4 22.3 65.4 60.8
Casino Segment [Member] | Riverwalk Casino        
Segment Reporting Information [Line Items]        
Casinos 10.6 12.0 35.7 37.7
Casino Segment [Member] | Harlows Casino        
Segment Reporting Information [Line Items]        
Casinos 11.7 11.8 36.6 37.5
Casino Segment [Member] | Calder Casinos        
Segment Reporting Information [Line Items]        
Casinos 19.0 18.5 59.8 58.7
Casino Segment [Member] | Fair Grounds Slots        
Segment Reporting Information [Line Items]        
Casinos 8.5 8.8 27.9 29.9
Casino Segment [Member] | VSI        
Segment Reporting Information [Line Items]        
Casinos 8.6 9.0 27.9 27.6
Casino Segment [Member] | Saratoga Casino Holdings, LLC [Member]        
Segment Reporting Information [Line Items]        
Casinos 0.2 0.3 0.6 0.3
TwinSpires [Member]        
Segment Reporting Information [Line Items]        
TwinSpires 54.7 50.4 172.3 156.5
Property, Plant and Equipment, Additions     5.4 3.1
Net revenue from external customers 55.1 50.7 173.3 157.3
Intercompany net revenues 0.4 0.3 1.0 0.8
Total segment Adjusted EBITDA 14.3 13.1 44.8 39.3
Big Fish Games [Member]        
Segment Reporting Information [Line Items]        
Big Fish Games 122.3 103.6 369.6 300.0
Property, Plant and Equipment, Additions     3.6 3.0
Net revenue from external customers 122.3 103.6 369.6 300.0
Total segment Adjusted EBITDA 23.4 33.2 58.9 81.5
Other Investments Segment [Member]        
Segment Reporting Information [Line Items]        
Other Investments 4.5 4.0 12.9 12.1
Property, Plant and Equipment, Additions     0.8 0.4
Intercompany net revenues 0.7 0.8 3.0 2.7
Total segment Adjusted EBITDA 0.8 0.5 2.9 2.4
Corporate        
Segment Reporting Information [Line Items]        
Corporate 0.4 0.3 0.8 0.8
Property, Plant and Equipment, Additions     1.2 0.6
Net revenue from external customers 0.4 0.3 0.8 0.8
Total segment Adjusted EBITDA (2.0) (1.6) (5.9) (5.2)
Intersegment Eliminations [Member]        
Segment Reporting Information [Line Items]        
Intercompany net revenues (3.9) (3.5) (17.7) (14.8)
Social casino | Big Fish Games [Member]        
Segment Reporting Information [Line Items]        
Big Fish Games 44.3 47.4 138.3 145.4
Casual and mid-core free-to-play | Big Fish Games [Member]        
Segment Reporting Information [Line Items]        
Big Fish Games 56.1 32.6 162.5 86.5
Premium | Big Fish Games [Member]        
Segment Reporting Information [Line Items]        
Big Fish Games 23.7 27.3 75.0 85.6
Fair value adjustments | Big Fish Games [Member]        
Segment Reporting Information [Line Items]        
Big Fish Games $ (1.8) $ (3.7) $ (6.2) $ (17.5)