XML 49 R38.htm IDEA: XBRL DOCUMENT v3.7.0.1
Segment Information - Information About Reported Segments (Details)
3 Months Ended
Mar. 31, 2017
USD ($)
Segments
Mar. 31, 2016
USD ($)
Segment Reporting Information [Line Items]    
Racing $ 23,900,000 $ 26,200,000
Casinos 87,500,000 86,500,000
TwinSpires 52,000,000 49,600,000
Big Fish Games 112,000,000 122,100,000
Other Investments $ 4,100,000 4,000,000
Number of Operating Segments | Segments 6  
Property, Plant and Equipment, Additions $ 37,500,000 16,400,000
Intercompany net revenues 0 0
Adjusted EBITDA 57,300,000 46,700,000
Stock-based compensation 4,900,000 4,100,000
Other income, expense: (200,000) 0
Interest, depreciation and amortization expense related to equity investments 3,500,000 2,500,000
Other charges and recoveries, net 0 400,000
Acquisition expense, net 200,000 2,700,000
Calder exit costs 400,000 400,000
Total adjustments to EBITDA (9,200,000) (10,100,000)
Adjusted Earnings Before Interest, Tax, Depreciation, and Amortization 57,300,000 46,700,000
Total adjustments to EBITDA 24,500,000 27,000,000
Adjusted EBITDA 11,800,000 10,600,000
Income (loss) from operations before provision for income taxes 11,800,000 (1,000,000)
Income tax (provision) benefit 4,500,000 (3,800,000)
Earnings Before Interest Taxes Depreciation and Amortization 48,100,000 36,600,000
Net income 7,300,000 2,800,000
Foreign currency translation, net of tax 100,000 0
Comprehensive income 7,200,000 2,800,000
Racing Segment [Member]    
Segment Reporting Information [Line Items]    
Racing 23,900,000 26,200,000
Property, Plant and Equipment, Additions 23,600,000 9,400,000
Intercompany net revenues 2,200,000 2,300,000
Adjusted EBITDA (9,700,000) (7,400,000)
Racing Segment [Member] | Churchill Downs    
Segment Reporting Information [Line Items]    
Racing 2,300,000 2,300,000
Intercompany net revenues 300,000 300,000
Racing Segment [Member] | Arlington Park    
Segment Reporting Information [Line Items]    
Racing 8,500,000 9,000,000
Intercompany net revenues 1,000,000 1,000,000
Racing Segment [Member] | Fair Grounds    
Segment Reporting Information [Line Items]    
Racing 12,500,000 14,300,000
Intercompany net revenues 900,000 1,000,000
Racing Segment [Member] | Calder    
Segment Reporting Information [Line Items]    
Racing 600,000 600,000
Casino Segment [Member]    
Segment Reporting Information [Line Items]    
Casinos 87,500,000 86,500,000
Property, Plant and Equipment, Additions 8,100,000 3,300,000
Adjusted EBITDA 35,300,000 34,300,000
Casino Segment [Member] | Oxford Casino    
Segment Reporting Information [Line Items]    
Casinos 20,900,000 19,900,000
Casino Segment [Member] | Riverwalk Casino    
Segment Reporting Information [Line Items]    
Casinos 11,500,000 12,700,000
Casino Segment [Member] | Harlows Casino    
Segment Reporting Information [Line Items]    
Casinos 13,500,000 13,000,000
Casino Segment [Member] | Calder Casinos    
Segment Reporting Information [Line Items]    
Casinos 21,400,000 20,300,000
Casino Segment [Member] | Fair Grounds Slots    
Segment Reporting Information [Line Items]    
Casinos 10,200,000 10,600,000
Casino Segment [Member] | VSI    
Segment Reporting Information [Line Items]    
Casinos 9,700,000 9,800,000
Casino Segment [Member] | Saratoga Casino Holdings, LLC [Member]    
Segment Reporting Information [Line Items]    
Casinos 300,000 200,000
TwinSpires [Member]    
Segment Reporting Information [Line Items]    
TwinSpires 52,000,000 49,600,000
Property, Plant and Equipment, Additions 3,200,000 1,900,000
Intercompany net revenues 300,000 300,000
Adjusted EBITDA 13,200,000 12,100,000
Big Fish Games [Member]    
Segment Reporting Information [Line Items]    
Big Fish Games 112,000,000 122,100,000
Property, Plant and Equipment, Additions 2,000,000 1,200,000
Adjusted EBITDA 20,300,000 8,900,000
Other Investments Segment [Member]    
Segment Reporting Information [Line Items]    
Other Investments 4,100,000 4,000,000
Property, Plant and Equipment, Additions 400,000 200,000
Intercompany net revenues 1,400,000 900,000
Corporate    
Segment Reporting Information [Line Items]    
Property, Plant and Equipment, Additions 200,000 400,000
Adjusted EBITDA (2,400,000) (2,000,000)
Intersegment Eliminations [Member]    
Segment Reporting Information [Line Items]    
Intercompany net revenues (3,900,000) (3,500,000)
Social casino | Big Fish Games [Member]    
Segment Reporting Information [Line Items]    
Big Fish Games 46,200,000 47,500,000
Casual and mid-core free-to-play | Big Fish Games [Member]    
Segment Reporting Information [Line Items]    
Big Fish Games 45,300,000 50,400,000
Premium | Big Fish Games [Member]    
Segment Reporting Information [Line Items]    
Big Fish Games 20,500,000 24,200,000
Saratoga Harness Racing Inc Joint Venture [Member]    
Segment Reporting Information [Line Items]    
Adjusted Corporate EBITDA (2,400,000.0) (2,000,000)
Saratoga Harness Racing Inc Joint Venture [Member] | Racing Segment [Member]    
Segment Reporting Information [Line Items]    
Adjusted EBITDA (9,700,000.0) (7,400,000.0)
Saratoga Harness Racing Inc Joint Venture [Member] | Casino Segment [Member]    
Segment Reporting Information [Line Items]    
Adjusted EBITDA 35,300,000.0 34,300,000.0
Saratoga Harness Racing Inc Joint Venture [Member] | TwinSpires [Member]    
Segment Reporting Information [Line Items]    
Adjusted EBITDA 13,200,000.0 12,100,000.0
Saratoga Harness Racing Inc Joint Venture [Member] | Big Fish Games [Member]    
Segment Reporting Information [Line Items]    
Adjusted EBITDA 20,300,000.0 8,900,000.0
Saratoga Harness Racing Inc Joint Venture [Member] | Other Investments Segment [Member]    
Segment Reporting Information [Line Items]    
Adjusted EBITDA $ 600,000.0 $ 800,000.0