XML 109 R95.htm IDEA: XBRL DOCUMENT v3.8.0.1
Segment Information - Schedule of Adjusted EBITDA by Segment (Details) - USD ($)
$ in Millions
3 Months Ended 12 Months Ended
Dec. 31, 2017
Sep. 30, 2017
Jun. 30, 2017
Mar. 31, 2017
Dec. 31, 2016
Sep. 30, 2016
Jun. 30, 2016
Mar. 31, 2016
Dec. 31, 2017
Dec. 31, 2016
Dec. 31, 2015
Segment Reporting Information [Line Items]                      
Net revenues $ 178.9 $ 196.9 $ 339.3 $ 167.5 $ 161.8 $ 181.0 $ 313.3 $ 166.3 $ 882.6 $ 822.4 $ 798.6
Other operating expense                 (1.5) 2.3 0.0
Adjusted EBITDA                 366.5 334.5 302.5
Racing                      
Segment Reporting Information [Line Items]                      
Net revenues                 257.3 251.1 248.0
Adjusted EBITDA                 84.5 79.7 71.8
Casino                      
Segment Reporting Information [Line Items]                      
Net revenues                 350.5 332.8 332.9
Adjusted EBITDA                 146.0 125.8 114.9
TwinSpires                      
Segment Reporting Information [Line Items]                      
Net revenues                 255.6 221.6 201.1
Adjusted EBITDA                 64.4 56.2 49.5
Other Investments                      
Segment Reporting Information [Line Items]                      
Net revenues                 19.2 16.9 16.6
Adjusted EBITDA                 3.7 2.7 2.9
Corporate                      
Segment Reporting Information [Line Items]                      
Net revenues                 0.0 0.0 0.0
Adjusted EBITDA                 (12.4) (12.1) (8.1)
Operating Segments | Racing                      
Segment Reporting Information [Line Items]                      
Net revenues                 276.6 268.1 262.2
Taxes & purses                 (65.4) (64.2) (63.6)
Platform & development fees                 0.0 0.0 0.0
Marketing & advertising                 (4.9) (4.6) (6.1)
Salaries & benefits                 (41.7) (40.9) (39.2)
Content expense                 (15.2) (15.6) (14.6)
SG&A expense                 (16.8) (16.2) (16.6)
Research & development                 0.0 0.0 0.0
Other operating expense                 (48.9) (47.4) (50.9)
Other income                 0.8 0.5 0.6
Adjusted EBITDA                 84.5 79.7 71.8
Operating Segments | Casino                      
Segment Reporting Information [Line Items]                      
Net revenues                 350.5 332.8 332.9
Taxes & purses                 (117.0) (110.9) (109.9)
Platform & development fees                 0.0 0.0 0.0
Marketing & advertising                 (12.1) (12.7) (12.4)
Salaries & benefits                 (53.2) (50.8) (49.7)
Content expense                 0.0 0.0 0.0
SG&A expense                 (22.6) (21.2) (24.1)
Research & development                 0.0 0.0 0.0
Other operating expense                 (41.6) (39.1) (41.3)
Other income                 42.0 27.7 19.4
Adjusted EBITDA                 146.0 125.8 114.9
Operating Segments | TwinSpires                      
Segment Reporting Information [Line Items]                      
Net revenues                 256.7 222.9 202.2
Taxes & purses                 (14.7) (11.6) (10.6)
Platform & development fees                 0.0 0.0 0.0
Marketing & advertising                 (8.2) (6.3) (4.8)
Salaries & benefits                 (9.9) (9.4) (9.9)
Content expense                 (125.0) (107.6) (97.9)
SG&A expense                 (12.4) (12.0) (11.5)
Research & development                 0.0 0.0 0.0
Other operating expense                 (22.1) (19.8) (18.0)
Other income                 0.0 0.0 0.0
Adjusted EBITDA                 64.4 56.2 49.5
Operating Segments | Other Investments                      
Segment Reporting Information [Line Items]                      
Net revenues                 23.7 20.8 20.1
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                 (12.0) (10.9) (11.1)
Content expense                 0.0 0.0 0.0
SG&A expense                 (3.3) (3.4) (2.5)
Research & development                 0.0 0.0 0.0
Other operating expense                 (5.1) (4.1) (3.8)
Other income                 0.4 0.3 0.2
Adjusted EBITDA                 3.7 2.7 2.9
Operating Segments | Corporate                      
Segment Reporting Information [Line Items]                      
Net revenues                 0.0 0.0 0.0
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
Content expense                 0.0 0.0 0.0
SG&A expense                 (12.2) (11.7) (9.3)
Research & development                 0.0 0.0 0.0
Other operating expense                 (0.5) (0.6) 1.1
Other income                 0.3 0.2 0.1
Adjusted EBITDA                 (12.4) (12.1) (8.1)
Discontinued Operations, Held-for-sale | Big Fish Games                      
Segment Reporting Information [Line Items]                      
Taxes & purses                 0.0 0.0 0.0
Platform & development fees                 (167.8) (179.9) (143.6)
Marketing & advertising                 (116.6) (127.9) (107.7)
Salaries & benefits                 (27.8) (25.0) (22.3)
Content expense                 0.0 0.0 0.0
SG&A expense                 (16.6) (15.4) (13.8)
Research & development                 (39.6) (39.0) (39.4)
Other operating expense                 (15.6) (15.9) (14.8)
Other income                 (1.7) (0.9) (0.6)
Adjusted EBITDA                 80.3 82.2 71.5
Discontinued Operations, Held-for-sale | Operating Segments | Big Fish Games                      
Segment Reporting Information [Line Items]                      
Net revenues                 466.0 486.2 413.7
Big Fish Games | Discontinued Operations, Held-for-sale                      
Segment Reporting Information [Line Items]                      
Adjusted EBITDA                 80.3 82.2 71.5
Adjusted EBITDA corporate and other expenses                   3.1 3.0
Big Fish Games | Discontinued Operations, Held-for-sale | Corporate                      
Segment Reporting Information [Line Items]                      
Adjusted EBITDA corporate and other expenses                 $ 3.6 $ 3.1 $ 3.0