XML 58 R47.htm IDEA: XBRL DOCUMENT v3.10.0.1
Segment Information - Information About Reported Segments (Details)
3 Months Ended 6 Months Ended
Jun. 30, 2018
USD ($)
Segments
Jun. 30, 2017
USD ($)
Jun. 30, 2018
USD ($)
Jun. 30, 2017
USD ($)
Segment Reporting Information [Line Items]        
Racing $ 182,500,000 $ 165,300,000 $ 206,200,000 $ 189,200,000
TwinSpires 93,700,000 80,500,000 156,900,000 132,500,000
Casino 98,200,000 88,300,000 196,300,000 175,800,000
Other Investments 5,000,000 5,200,000 9,300,000 9,300,000
Adjusted EBITDA $ 174,500,000 154,000,000 223,700,000 190,300,000
Number of Operating Segments | Segments 5      
Property, Plant and Equipment, Additions     72,200,000 64,000,000
Intercompany net revenues $ 0 0 0 0
Comprehensive income 102,900,000 78,000,000 284,900,000 85,200,000
Foreign currency translation, net of tax 0 300,000 0 400,000
Other Comprehensive (Income) Loss, Defined Benefit Plan, after Tax and Reclassification Adjustment, Attributable to Noncontrolling Interest (200,000) 0 (200,000) 0
Net income 103,100,000 78,300,000 285,100,000 85,600,000
Income (Loss) from Discontinued Operations, Net of Tax, Attributable to Parent 100,000 (5,600,000) (167,800,000) (10,700,000)
Income (Loss) from Continuing Operations, Net of Tax, Attributable to Parent 103,200,000 72,700,000 117,300,000 74,900,000
Depreciation and amortization 15,300,000 14,400,000 29,100,000 49,300,000
Interest expense 9,700,000 11,600,000    
Income tax (provision) benefit 32,800,000 47,000,000 35,400,000 47,600,000
Earnings Before Interest Taxes Depreciation and Amortization 161,000,000 145,700,000    
Stock-based compensation 6,400,000 4,400,000 12,600,000 11,700,000
Pre-Opening Costs 700,000 300,000    
Other income, expense: 0 200,000    
Interest, depreciation and amortization expense related to equity investments 4,300,000 3,100,000    
Transaction expense, net 2,100,000 500,000 3,500,000 500,000
Calder exit costs 0 200,000 0 600,000
Total adjustments to EBITDA 13,500,000 8,300,000 22,600,000 15,800,000
Adjusted EBITDA 174,500,000 154,000,000 223,700,000 190,300,000
Racing Segment [Member]        
Segment Reporting Information [Line Items]        
Racing 182,500,000 165,300,000 206,200,000 189,200,000
Adjusted EBITDA 109,100,000 98,700,000 99,700,000 89,000,000
Property, Plant and Equipment, Additions     43,000,000 38,400,000
Intercompany net revenues 11,600,000 10,400,000 14,100,000 12,600,000
Racing Segment [Member] | Churchill Downs        
Segment Reporting Information [Line Items]        
Racing 154,900,000 136,700,000 156,900,000 139,000,000
Intercompany net revenues 9,400,000 8,400,000 9,700,000 8,700,000
Racing Segment [Member] | Arlington Park        
Segment Reporting Information [Line Items]        
Racing 17,700,000 18,000,000 26,000,000 26,500,000
Intercompany net revenues 2,100,000 1,900,000 3,300,000 2,900,000
Racing Segment [Member] | Fair Grounds        
Segment Reporting Information [Line Items]        
Racing 9,200,000 10,000,000 22,000,000 22,500,000
Intercompany net revenues 100,000 100,000 1,100,000 1,000,000
Racing Segment [Member] | Calder        
Segment Reporting Information [Line Items]        
Racing 700,000 600,000 1,300,000 1,200,000
Casino Segment [Member]        
Segment Reporting Information [Line Items]        
Casino 98,200,000 88,300,000 196,300,000 175,800,000
Adjusted EBITDA 43,900,000 37,500,000 88,200,000 72,800,000
Property, Plant and Equipment, Additions     5,900,000 15,600,000
Casino Segment [Member] | Oxford Casino        
Segment Reporting Information [Line Items]        
Casino 26,200,000 23,100,000 50,400,000 44,000,000
Casino Segment [Member] | Riverwalk Casino        
Segment Reporting Information [Line Items]        
Casino 13,600,000 12,000,000 28,000,000 23,500,000
Casino Segment [Member] | Harlows Casino        
Segment Reporting Information [Line Items]        
Casino 12,500,000 12,500,000 25,800,000 26,000,000
Casino Segment [Member] | Calder Casinos        
Segment Reporting Information [Line Items]        
Casino 25,300,000 21,800,000 49,600,000 43,200,000
Casino Segment [Member] | Fair Grounds Slots        
Segment Reporting Information [Line Items]        
Casino 9,200,000 8,800,000 19,800,000 19,000,000
Casino Segment [Member] | VSI        
Segment Reporting Information [Line Items]        
Casino 11,100,000 9,800,000 22,100,000 19,500,000
Casino Segment [Member] | Saratoga Casino Holdings, LLC [Member]        
Segment Reporting Information [Line Items]        
Casino 300,000 300,000 600,000 600,000
TwinSpires [Member]        
Segment Reporting Information [Line Items]        
TwinSpires 93,700,000 80,500,000 156,900,000 132,500,000
Adjusted EBITDA 23,100,000 19,300,000 39,600,000 32,500,000
Property, Plant and Equipment, Additions     4,700,000 5,200,000
Intercompany net revenues 400,000 300,000 800,000 600,000
Other Investments Segment [Member]        
Segment Reporting Information [Line Items]        
Other Investments 5,000,000 5,200,000 9,300,000 9,300,000
Property, Plant and Equipment, Additions     17,600,000 700,000
Intercompany net revenues 1,500,000 1,300,000 2,700,000 2,700,000
Corporate        
Segment Reporting Information [Line Items]        
Adjusted EBITDA (2,700,000) (2,800,000) (5,200,000) (5,900,000)
Property, Plant and Equipment, Additions     1,000,000 600,000
Intersegment Eliminations [Member]        
Segment Reporting Information [Line Items]        
Intercompany net revenues (13,500,000) (12,000,000) (17,600,000) (15,900,000)
Saratoga Harness Racing Inc Joint Venture [Member]        
Segment Reporting Information [Line Items]        
Adjusted Corporate EBITDA (2,700,000.0) (2,800,000.0) (5,200,000.0) (5,900,000.0)
Saratoga Harness Racing Inc Joint Venture [Member] | Racing Segment [Member]        
Segment Reporting Information [Line Items]        
Adjusted EBITDA 109,100,000.0 98,700,000.0 99,700,000.0 89,000,000
Saratoga Harness Racing Inc Joint Venture [Member] | Casino Segment [Member]        
Segment Reporting Information [Line Items]        
Adjusted EBITDA 43,900,000.0 37,500,000.0 88,200,000.0 72,800,000.0
Saratoga Harness Racing Inc Joint Venture [Member] | TwinSpires [Member]        
Segment Reporting Information [Line Items]        
Adjusted EBITDA 23,100,000.0 19,300,000.0 39,600,000.0 32,500,000.0
Saratoga Harness Racing Inc Joint Venture [Member] | Other Investments Segment [Member]        
Segment Reporting Information [Line Items]        
Adjusted EBITDA 1,100,000.0 1,300,000.0 1,400,000.0 1,900,000.0
Continuing Operations [Member]        
Segment Reporting Information [Line Items]        
Depreciation and amortization     29,100,000 28,600,000
Interest expense     19,300,000 23,400,000
Income tax (provision) benefit     35,400,000 47,600,000
Earnings Before Interest Taxes Depreciation and Amortization     201,100,000 174,500,000
Stock-based compensation $ 6,400,000 $ 4,400,000 9,200,000 7,800,000
Pre-Opening Costs     1,300,000 300,000
Other income, expense:     0 0
Interest, depreciation and amortization expense related to equity investments     8,600,000 6,600,000
Transaction expense, net     3,500,000 500,000
Calder exit costs     $ 0 $ 600,000