XML 50 R39.htm IDEA: XBRL DOCUMENT v3.8.0.1
Segment Information - Information About Reported Segments (Details)
3 Months Ended 9 Months Ended
Sep. 30, 2017
USD ($)
Segments
Sep. 30, 2016
USD ($)
Sep. 30, 2017
USD ($)
Sep. 30, 2016
USD ($)
Segment Reporting Information [Line Items]        
Racing $ 38,800,000 $ 38,500,000 $ 228,000,000 $ 220,800,000
Casinos 87,500,000 83,000,000 263,300,000 253,900,000
TwinSpires 65,900,000 55,100,000 198,400,000 173,100,000
Big Fish Games 117,900,000 122,300,000 342,500,000 369,600,000
Other Investments $ 4,700,000 4,500,000 14,000,000 12,900,000
Number of Operating Segments | Segments 6      
Property, Plant and Equipment, Additions     89,100,000 44,100,000
Intercompany net revenues $ 0 0 0 0
Adjusted EBITDA 76,000,000 71,100,000 306,300,000 278,000,000
Stock-based compensation 5,800,000 4,900,000 17,500,000 14,300,000
Other income, expense: (400,000) (3,100,000) (500,000) (3,400,000)
Interest, depreciation and amortization expense related to equity investments 4,000,000 2,500,000 10,600,000 7,500,000
Other charges and recoveries, net 0 0 0 400,000
Acquisition expense, net 700,000 1,100,000 1,700,000 4,900,000
Calder exit costs 200,000 500,000 800,000 2,400,000
Total adjustments to EBITDA 11,100,000 12,100,000 31,100,000 32,900,000
Adjusted Earnings Before Interest, Tax, Depreciation, and Amortization 76,000,000 71,100,000 306,300,000 278,000,000
Total adjustments to EBITDA 24,000,000 27,500,000 73,300,000 81,400,000
Adjusted EBITDA 12,600,000 11,100,000 36,000,000 32,800,000
Income (loss) from operations before provision for income taxes 28,300,000 20,400,000 165,900,000 130,900,000
Income tax (provision) benefit 11,600,000 11,700,000 63,600,000 49,600,000
Earnings Before Interest Taxes Depreciation and Amortization 64,900,000 59,000,000 275,200,000 245,100,000
Net income 16,700,000 8,700,000 102,300,000 81,300,000
Foreign currency translation, net of tax (500,000) 0 (100,000) (200,000)
Other Comprehensive (Income) Loss, Defined Benefit Plan, after Tax and Reclassification Adjustment, Attributable to Noncontrolling Interest (100,000) 0 (100,000) 0
Comprehensive income 17,300,000 8,700,000 102,500,000 81,500,000
Racing Segment [Member]        
Segment Reporting Information [Line Items]        
Racing 38,800,000 38,500,000 228,000,000 220,800,000
Property, Plant and Equipment, Additions     47,800,000 23,400,000
Intercompany net revenues 3,100,000 2,800,000 15,700,000 13,700,000
Adjusted EBITDA 1,700,000 400,000 90,700,000 84,300,000
Racing Segment [Member] | Churchill Downs        
Segment Reporting Information [Line Items]        
Racing 8,100,000 8,700,000 147,100,000 140,100,000
Intercompany net revenues 900,000 900,000 9,600,000 8,200,000
Racing Segment [Member] | Arlington Park        
Segment Reporting Information [Line Items]        
Racing 25,000,000 24,000,000 51,500,000 49,800,000
Intercompany net revenues 2,200,000 1,900,000 5,100,000 4,500,000
Racing Segment [Member] | Fair Grounds        
Segment Reporting Information [Line Items]        
Racing 5,000,000 5,100,000 27,500,000 28,900,000
Intercompany net revenues 0 0 1,000,000 1,000,000
Racing Segment [Member] | Calder        
Segment Reporting Information [Line Items]        
Racing 700,000 700,000 1,900,000 2,000,000
Casino Segment [Member]        
Segment Reporting Information [Line Items]        
Casinos 87,500,000 83,000,000 263,300,000 253,900,000
Property, Plant and Equipment, Additions     26,000,000 9,700,000
Adjusted EBITDA 39,500,000 30,400,000 112,300,000 98,000,000
Casino Segment [Member] | Oxford Casino        
Segment Reporting Information [Line Items]        
Casinos 25,200,000 24,400,000 69,200,000 65,400,000
Casino Segment [Member] | Riverwalk Casino        
Segment Reporting Information [Line Items]        
Casinos 12,200,000 10,600,000 35,700,000 35,700,000
Casino Segment [Member] | Harlows Casino        
Segment Reporting Information [Line Items]        
Casinos 12,300,000 11,700,000 38,300,000 36,600,000
Casino Segment [Member] | Calder Casinos        
Segment Reporting Information [Line Items]        
Casinos 19,400,000 19,000,000 62,600,000 59,800,000
Casino Segment [Member] | Fair Grounds Slots        
Segment Reporting Information [Line Items]        
Casinos 8,700,000 8,500,000 27,700,000 27,900,000
Casino Segment [Member] | VSI        
Segment Reporting Information [Line Items]        
Casinos 9,300,000 8,600,000 28,800,000 27,900,000
Casino Segment [Member] | Saratoga Casino Holdings, LLC [Member]        
Segment Reporting Information [Line Items]        
Casinos 400,000 200,000 1,000,000 600,000
TwinSpires [Member]        
Segment Reporting Information [Line Items]        
TwinSpires 65,900,000 55,100,000 198,400,000 173,100,000
Property, Plant and Equipment, Additions     7,300,000 5,400,000
Intercompany net revenues 200,000 400,000 800,000 1,000,000
Adjusted EBITDA 18,800,000 14,700,000 51,300,000 45,600,000
Big Fish Games [Member]        
Segment Reporting Information [Line Items]        
Big Fish Games 117,900,000 122,300,000 342,500,000 369,600,000
Property, Plant and Equipment, Additions     5,600,000 3,600,000
Adjusted EBITDA 17,000,000 27,200,000 55,600,000 53,900,000
Other Investments Segment [Member]        
Segment Reporting Information [Line Items]        
Other Investments 4,700,000 4,500,000 14,000,000 12,900,000
Property, Plant and Equipment, Additions     1,300,000 800,000
Intercompany net revenues 1,000,000 700,000 3,700,000 3,000,000
Corporate        
Segment Reporting Information [Line Items]        
Property, Plant and Equipment, Additions     1,100,000 1,200,000
Adjusted EBITDA (2,100,000) (2,400,000) (6,600,000) (6,700,000)
Intersegment Eliminations [Member]        
Segment Reporting Information [Line Items]        
Intercompany net revenues (4,300,000) (3,900,000) (20,200,000) (17,700,000)
Social casino | Big Fish Games [Member]        
Segment Reporting Information [Line Items]        
Big Fish Games 53,400,000 44,300,000 149,100,000 138,300,000
Casual and mid-core free-to-play | Big Fish Games [Member]        
Segment Reporting Information [Line Items]        
Big Fish Games 46,100,000 56,100,000 135,300,000 162,500,000
Premium | Big Fish Games [Member]        
Segment Reporting Information [Line Items]        
Big Fish Games 18,400,000 21,900,000 58,100,000 68,800,000
Saratoga Harness Racing Inc Joint Venture [Member]        
Segment Reporting Information [Line Items]        
Adjusted Corporate EBITDA (2,100,000.0) (2,400,000.0) (6,600,000.0) (6,700,000.0)
Saratoga Harness Racing Inc Joint Venture [Member] | Racing Segment [Member]        
Segment Reporting Information [Line Items]        
Adjusted EBITDA 1,700,000.0 400,000.0 90,700,000.0 84,300,000.0
Saratoga Harness Racing Inc Joint Venture [Member] | Casino Segment [Member]        
Segment Reporting Information [Line Items]        
Adjusted EBITDA 39,500,000.0 30,400,000.0 112,300,000.0 98,000,000
Saratoga Harness Racing Inc Joint Venture [Member] | TwinSpires [Member]        
Segment Reporting Information [Line Items]        
Adjusted EBITDA 18,800,000.0 14,700,000.0 51,300,000.0 45,600,000.0
Saratoga Harness Racing Inc Joint Venture [Member] | Big Fish Games [Member]        
Segment Reporting Information [Line Items]        
Adjusted EBITDA 17,000,000 27,200,000.0 55,600,000.0 53,900,000.0
Saratoga Harness Racing Inc Joint Venture [Member] | Other Investments Segment [Member]        
Segment Reporting Information [Line Items]        
Adjusted EBITDA $ 1,100,000.0 $ 800,000.0 $ 3,000,000 $ 2,900,000.0