XML 51 R40.htm IDEA: XBRL DOCUMENT v3.5.0.2
Segment Information Adjusted EBITDA by Segment (Details) - USD ($)
$ in Millions
3 Months Ended 9 Months Ended
Sep. 30, 2016
Sep. 30, 2015
Sep. 30, 2016
Sep. 30, 2015
Segment Reporting Information [Line Items]        
Net revenue from external customers $ 303.4 $ 279.8 $ 1,030.3 $ 939.9
Research & development (8.8) (9.9) (29.3) (30.0)
Total segment Adjusted EBITDA 67.3 72.2 283.0 280.9
Racing Segment [Member]        
Segment Reporting Information [Line Items]        
Net revenue from external customers 41.3 41.2 234.5 229.3
Taxes & purses (11.2) (11.2) (52.7) (52.3)
Platform & development fees 0.0 0.0 0.0 0.0
Marketing & advertising (1.1) (1.1) (3.8) (5.4)
Salaries & benefits (10.3) (9.5) (31.4) (30.3)
Content expense (3.9) (3.6) (12.0) (11.3)
SG&A expense (4.0) (4.3) (11.9) (13.0)
Research & development 0.0 0.0 0.0 0.0
Other Cost and Expense, Operating 10.5 11.4 38.8 41.2
Other income (expense) 0.1 0.2 0.4 0.5
Total segment Adjusted EBITDA 0.4 0.3 84.3 76.3
Casino Segment [Member]        
Segment Reporting Information [Line Items]        
Net revenue from external customers 83.0 82.7 253.9 252.5
Taxes & purses (28.1) (27.5) (84.6) (83.4)
Platform & development fees 0.0 0.0 0.0 0.0
Marketing & advertising (3.0) (3.2) (9.5) (9.4)
Salaries & benefits (13.4) (12.8) (38.2) (38.2)
Content expense 0.0 0.0 0.0 0.0
SG&A expense (5.4) (6.9) (15.8) (17.9)
Research & development 0.0 0.0 0.0 0.0
Other Cost and Expense, Operating 10.0 10.0 29.4 31.3
Other income (expense) 7.3 4.4 21.6 14.3
Total segment Adjusted EBITDA 30.4 26.7 98.0 86.6
TwinSpires [Member]        
Segment Reporting Information [Line Items]        
Net revenue from external customers 55.1 50.7 173.3 157.3
Taxes & purses (4.0) (3.6) (8.8) (8.2)
Platform & development fees 0.0 0.0 0.0 0.0
Marketing & advertising (1.0) (0.7) (5.2) (3.7)
Salaries & benefits (2.3) (2.6) (6.9) (7.5)
Content expense (26.0) (23.6) (83.4) (75.9)
SG&A expense (3.0) (3.1) (8.6) (8.6)
Research & development 0.0 0.0 0.0 0.0
Other Cost and Expense, Operating 4.5 4.2 15.6 14.1
Other income (expense) 0.0 0.2 0.0 0.0
Total segment Adjusted EBITDA 14.3 13.1 44.8 39.3
Big Fish Games [Member]        
Segment Reporting Information [Line Items]        
Net revenue from external customers 122.3 103.6 369.6 300.0
Taxes & purses 0.0 0.0 0.0 0.0
Platform & development fees (45.2) (36.1) (135.2) (103.0)
Marketing & advertising (26.3) (21.9) (106.2) (76.7)
Salaries & benefits (6.2) (5.4) (18.4) (16.5)
Content expense 0.0 0.0 0.0 0.0
SG&A expense (4.4) (3.8) (13.6) (12.6)
Research & development (8.8) (9.9) (29.3) (30.0)
Other Cost and Expense, Operating 3.9 3.9 11.8 10.9
Other income (expense) (0.3) (0.3) (1.2) (0.8)
Change in deferred revenue(1) (3.8) 10.9 5.0 32.0
Total segment Adjusted EBITDA 23.4 33.2 58.9 81.5
Other Segments [Member]        
Segment Reporting Information [Line Items]        
Net revenue from external customers 5.2 4.8 15.9 14.8
Taxes & purses 0.0 0.0 0.0 0.0
Platform & development fees 0.0 0.0 0.0 0.0
Marketing & advertising 0.0 0.0 0.0 0.0
Salaries & benefits (2.7) (2.8) (8.2) (8.3)
Content expense 0.0 0.0 0.0 0.0
SG&A expense (0.9) (0.7) (2.5) (1.8)
Research & development 0.0 0.0 0.0 0.0
Other Cost and Expense, Operating 0.9 0.8 2.6 2.4
Other income (expense) 0.1 0.0 0.3 0.1
Total segment Adjusted EBITDA 0.8 0.5 2.9 2.4
Corporate        
Segment Reporting Information [Line Items]        
Net revenue from external customers 0.4 0.3 0.8 0.8
Taxes & purses 0.0 0.0 0.0 0.0
Platform & development fees 0.0 0.0 0.0 0.0
Marketing & advertising 0.0 0.0 0.0 0.0
Salaries & benefits 0.0 0.0 0.0 0.0
Content expense 0.0 0.0 0.0 0.0
SG&A expense (2.2) (1.7) (6.2) (4.5)
Research & development 0.0 0.0 0.0 0.0
Other Cost and Expense, Operating 0.2 0.2 0.5 1.5
Other income (expense) 0.0 0.0 0.0 0.0
Total segment Adjusted EBITDA $ (2.0) $ (1.6) $ (5.9) $ (5.2)