XML 109 R95.htm IDEA: XBRL DOCUMENT v3.6.0.2
Segment Information - Reconciliation of Comprehensive Income to Adjusted EBITDA (Details) - USD ($)
$ in Millions
12 Months Ended
Dec. 31, 2016
Dec. 31, 2015
Dec. 31, 2014
Segment Reporting Information [Line Items]      
Comprehensive income $ 107.5 $ 64.7 $ 46.3
Foreign currency translation, net of tax (0.2) 0.5 0.1
Net change in pension benefits, net of tax 0.8 0.0 0.0
Net income 108.1 65.2 46.4
Depreciation and amortization 108.6 109.7 68.3
Interest expense 43.7 28.6 20.8
Income tax provision 60.0 46.9 30.1
EBITDA 320.4 250.4 165.6
Stock-based compensation expense 18.9 13.8 11.9
Other charges 2.5 0.0 (0.4)
Segment Operating Expense 0.0 0.0 3.2
Interest, depreciation and amortization expense related to equity investments 10.0 8.5 8.7
Other charges and recoveries, net 0.5 (5.8) 2.6
Acquisition expense, net 3.4 21.7 10.2
Gain on Calder land sale (23.7) 0.0 0.0
Calder exit costs 2.5 13.9 2.3
Total adjustments to EBITDA 14.1 52.1 38.5
Adjusted EBITDA 334.5 302.5 204.1
Racing      
Segment Reporting Information [Line Items]      
Adjusted EBITDA 79.7 71.8 61.2
Casinos      
Segment Reporting Information [Line Items]      
Adjusted EBITDA 125.8 114.9 107.2
TwinSpires      
Segment Reporting Information [Line Items]      
Adjusted EBITDA 55.2 48.6 39.8
Big Fish Games      
Segment Reporting Information [Line Items]      
Adjusted EBITDA 79.1 68.5 (0.7)
Other Investments      
Segment Reporting Information [Line Items]      
Adjusted EBITDA 2.7 2.9 1.6
Corporate      
Segment Reporting Information [Line Items]      
Adjusted EBITDA $ (8.0) $ (4.2) $ (5.0)