XML 110 R96.htm IDEA: XBRL DOCUMENT v3.8.0.1
Segment Information - Reconciliation of Comprehensive Income to Adjusted EBITDA (Details) - USD ($)
$ in Millions
12 Months Ended
Dec. 31, 2017
Dec. 31, 2016
Dec. 31, 2015
Segment Reporting Information [Line Items]      
Comprehensive income $ 140.4 $ 107.5 $ 64.7
Foreign currency translation, net of tax 0.1 (0.2) 0.5
Net change in pension benefits, net of tax 0.0 0.8 0.0
Net income 140.5 108.1 65.2
Depreciation and amortization 97.1 108.6 109.7
Loss on extinguishment of debt 20.7 0.0 0.0
Income tax (benefit) provision (19.9) 50.7 44.6
EBITDA 292.8 320.4 250.4
Stock-based compensation expense 27.1 18.9 13.8
Impairment of tangible and other intangible assets 21.7 0.0 0.0
Calder exit costs 0.8 2.5 13.9
Total adjustments to EBITDA 73.7 14.1 52.1
Adjusted EBITDA 366.5 334.5 302.5
Racing      
Segment Reporting Information [Line Items]      
Adjusted EBITDA 84.5 79.7 71.8
Casino      
Segment Reporting Information [Line Items]      
Adjusted EBITDA 146.0 125.8 114.9
TwinSpires      
Segment Reporting Information [Line Items]      
Adjusted EBITDA 64.4 56.2 49.5
Other Investments      
Segment Reporting Information [Line Items]      
Adjusted EBITDA 3.7 2.7 2.9
Corporate      
Segment Reporting Information [Line Items]      
Adjusted EBITDA (12.4) (12.1) (8.1)
Discontinued Operations, Held-for-sale | Big Fish Games      
Segment Reporting Information [Line Items]      
Adjusted EBITDA 80.3 82.2 71.5
Big Fish Games | Discontinued Operations, Held-for-sale      
Segment Reporting Information [Line Items]      
Adjusted EBITDA corporate and other expenses   3.1 3.0
Transaction expense, net 4.7 5.8 21.7
Adjusted EBITDA 80.3 82.2 71.5
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
Continuing Operations      
Segment Reporting Information [Line Items]      
Depreciation and amortization 56.0 58.4 58.0
Interest expense 49.3 43.7 28.6
Loss on extinguishment of debt 20.7 0.0 0.0
Income tax (benefit) provision (19.9) 50.7 44.6
Stock-based compensation expense 16.0 13.3 12.5
Other charges 1.2 2.5 0.0
Interest, depreciation and amortization expense related to equity investments 16.7 10.0 8.5
Other charges and recoveries, net 0.0 0.5 (5.8)
Impairment of tangible and other intangible assets 21.7 0.0 0.0
Gain on Calder land sale 0.0 (23.7) 0.0
Calder exit costs 0.8 2.5 13.9
Other, net 1.5 (2.4) 0.0
Discontinued Operations      
Segment Reporting Information [Line Items]      
Depreciation and amortization 41.1 50.2 51.7
Income tax (benefit) provision 5.1 9.3 2.3
Stock-based compensation expense 11.1 5.6 1.3
Transaction expense, net $ 4.7 $ 5.8 $ 21.7