XML 108 R94.htm IDEA: XBRL DOCUMENT v3.6.0.2
Segment Information - Schedule of Adjusted EBITDA by Segment (Details) - USD ($)
$ in Millions
3 Months Ended 12 Months Ended
Dec. 31, 2016
Sep. 30, 2016
Jun. 30, 2016
Mar. 31, 2016
Dec. 31, 2015
Sep. 30, 2015
Jun. 30, 2015
Mar. 31, 2015
Dec. 31, 2016
Dec. 31, 2015
Dec. 31, 2014
Segment Reporting Information [Line Items]                      
Net revenue $ 278.3 $ 303.4 $ 438.5 $ 288.4 $ 272.4 $ 279.8 $ 409.2 $ 250.9 $ 1,308.6 $ 1,212.3 $ 812.2
Research & development                 (39.0) (39.4) 0.0
Adjusted EBITDA                 334.5 302.5 204.1
Racing                      
Segment Reporting Information [Line Items]                      
Net revenue                 251.1 248.0 261.4
Taxes & purses                 (64.2) (63.6) (72.7)
Platform & development fees                 0.0 0.0 0.0
Marketing & advertising                 (4.6) (6.1) (6.1)
Salaries & benefits                 (40.9) (39.2) (45.1)
Content expense                 (15.6) (14.6) (19.0)
SG&A expense                 (16.2) (16.6) (18.4)
Research & development                 0.0 0.0 0.0
Other operating expense                 (47.4) (50.9) (54.1)
Other income (expense)                 0.5 0.6 0.6
Adjusted EBITDA                 79.7 71.8 61.2
Casinos                      
Segment Reporting Information [Line Items]                      
Net revenue                 332.8 332.9 328.3
Taxes & purses                 (110.9) (109.9) (108.0)
Platform & development fees                 0.0 0.0 0.0
Marketing & advertising                 (12.7) (12.4) (12.5)
Salaries & benefits                 (50.8) (49.7) (49.1)
Content expense                 0.0 0.0 0.0
SG&A expense                 (21.2) (24.1) (25.5)
Research & development                 0.0 0.0 0.0
Other operating expense                 (39.1) (41.3) (43.5)
Other income (expense)                 27.7 19.4 17.5
Adjusted EBITDA                 125.8 114.9 107.2
TwinSpires                      
Segment Reporting Information [Line Items]                      
Net revenue                 220.6 200.2 191.0
Taxes & purses                 (11.7) (10.6) (9.2)
Platform & development fees                 0.0 0.0 0.0
Marketing & advertising                 (6.3) (4.8) (4.7)
Salaries & benefits                 (9.4) (9.9) (11.5)
Content expense                 (107.6) (97.9) (92.6)
SG&A expense                 (11.9) (11.5) (13.0)
Research & development                 0.0 0.0 0.0
Other operating expense                 (19.8) (18.0) (21.2)
Other income (expense)                 0.0 0.0 0.0
Adjusted EBITDA                 55.2 48.6 39.8
Big Fish Games                      
Segment Reporting Information [Line Items]                      
Net revenue                 486.2 413.7 13.9
Taxes & purses                 0.0 0.0 0.0
Platform & development fees                 (179.9) (143.6) (5.1)
Marketing & advertising                 (127.9) (107.7) (5.7)
Salaries & benefits                 (25.0) (22.3) (2.6)
Content expense                 0.0 0.0 0.0
SG&A expense                 (18.5) (16.8) (0.8)
Research & development                 (39.0) (39.4) 0.0
Other operating expense                 (15.9) (14.8) (0.4)
Other income (expense)                 (0.9) (0.6) 0.0
Adjusted EBITDA                 79.1 68.5 (0.7)
Other Investments                      
Segment Reporting Information [Line Items]                      
Net revenue                 16.9 16.6 16.5
Taxes & purses                 0.0 0.0 0.0
Platform & development fees                 0.0 0.0 0.0
Marketing & advertising                 0.0 0.0 0.0
Salaries & benefits                 (10.9) (11.1) (11.8)
Content expense                 0.0 0.0 0.0
SG&A expense                 (3.4) (2.5) (2.8)
Research & development                 0.0 0.0 0.0
Other operating expense                 (4.1) (3.8) (4.5)
Other income (expense)                 0.3 0.2 0.1
Adjusted EBITDA                 2.7 2.9 1.6
Corporate                      
Segment Reporting Information [Line Items]                      
Net revenue                 1.0 0.9 1.1
Taxes & purses                 0.0 0.0 0.0
Platform & development fees                 0.0 0.0 0.0
Marketing & advertising                 0.0 0.0 0.0
Salaries & benefits                 0.0 0.0 (0.2)
Content expense                 0.0 0.0 0.0
SG&A expense                 (8.6) (6.3) (5.3)
Research & development                 0.0 0.0 0.0
Other operating expense                 (0.6) 1.1 (0.7)
Other income (expense)                 0.2 0.1 0.1
Adjusted EBITDA                 (8.0) (4.2) (5.0)
Operating Segments | Racing                      
Segment Reporting Information [Line Items]                      
Net revenue                 268.1 262.2 276.0
Operating Segments | Casinos                      
Segment Reporting Information [Line Items]                      
Net revenue                 332.8 332.9 328.3
Operating Segments | TwinSpires                      
Segment Reporting Information [Line Items]                      
Net revenue                 221.9 201.3 192.0
Operating Segments | Big Fish Games                      
Segment Reporting Information [Line Items]                      
Net revenue                 486.2 413.7 13.9
Operating Segments | Other Investments                      
Segment Reporting Information [Line Items]                      
Net revenue                 20.8 20.1 20.6
Operating Segments | Corporate                      
Segment Reporting Information [Line Items]                      
Net revenue                 $ 1.0 $ 0.9 $ 1.1