XML 61 R50.htm IDEA: XBRL DOCUMENT v3.10.0.1
Segment Information - Information About Reported Segments (Details)
3 Months Ended 9 Months Ended
Sep. 30, 2018
USD ($)
Segments
Sep. 30, 2017
USD ($)
Sep. 30, 2018
USD ($)
Sep. 30, 2017
USD ($)
Segment Reporting Information [Line Items]        
Gain on Ocean Downs/Saratoga transaction $ (54,900,000) $ 0 $ (54,900,000) $ 0
Racing 37,600,000 38,800,000 243,800,000 228,000,000
TwinSpires 71,800,000 65,900,000 228,700,000 198,400,000
Casino 105,000,000 87,500,000 301,300,000 263,300,000
Other Investments 6,900,000 4,700,000 16,200,000 14,000,000
Adjusted EBITDA $ 62,100,000 58,100,000 285,800,000 248,400,000
Number of Operating Segments | Segments 5      
Property, Plant and Equipment, Additions     125,500,000 89,100,000
Intercompany net revenues $ 0 0 0 0
Comprehensive income 56,900,000 17,300,000 341,800,000 102,500,000
Foreign currency translation, net of tax (400,000) (500,000) (400,000) (100,000)
Other Comprehensive (Income) Loss, Defined Benefit Plan, after Tax and Reclassification Adjustment, Attributable to Noncontrolling Interest 200,000 100,000 0 100,000
Net income 56,300,000 16,700,000 341,400,000 102,300,000
Income (Loss) from Discontinued Operations, Net of Tax, Attributable to Parent 1,700,000 (3,600,000) (166,100,000) (14,300,000)
Income (Loss) from Continuing Operations, Net of Tax, Attributable to Parent 58,000,000 13,100,000 175,300,000 88,000,000
Depreciation and amortization 16,700,000 13,400,000 45,800,000 73,300,000
Interest expense 9,900,000 12,600,000 29,200,000 36,000,000
Income tax (provision) benefit 16,700,000 10,300,000 52,100,000 57,900,000
Earnings Before Interest Taxes Depreciation and Amortization 101,300,000 49,400,000    
Stock-based compensation 3,900,000 3,900,000 16,500,000 17,500,000
Pre-Opening Costs 2,600,000 0    
Other income, expense: (200,000) 0    
Interest, depreciation and amortization expense related to equity investments 3,600,000 4,000,000    
Acquisition expenses, net 5,400,000 600,000 0 1,700,000
Calder exit costs 0 200,000 0 800,000
Total adjustments to EBITDA (39,200,000) 8,700,000 (16,600,000) 24,500,000
Adjusted EBITDA 62,100,000 58,100,000 285,800,000 248,400,000
Racing Segment [Member]        
Segment Reporting Information [Line Items]        
Racing 37,600,000 38,800,000 243,800,000 228,000,000
Adjusted EBITDA (1,200,000) 1,700,000 98,500,000 90,700,000
Property, Plant and Equipment, Additions     53,600,000 47,800,000
Intercompany net revenues 3,400,000 3,100,000 17,500,000 15,700,000
Racing Segment [Member] | Churchill Downs        
Segment Reporting Information [Line Items]        
Racing 8,500,000 8,100,000 165,400,000 147,100,000
Intercompany net revenues 1,000,000 900,000 10,700,000 9,600,000
Racing Segment [Member] | Arlington Park        
Segment Reporting Information [Line Items]        
Racing 23,700,000 25,000,000 49,700,000 51,500,000
Intercompany net revenues 2,300,000 2,200,000 5,600,000 5,100,000
Racing Segment [Member] | Fair Grounds        
Segment Reporting Information [Line Items]        
Racing 4,800,000 5,000,000 26,800,000 27,500,000
Intercompany net revenues 0 0 1,100,000 1,000,000
Racing Segment [Member] | Calder        
Segment Reporting Information [Line Items]        
Racing 600,000 700,000 1,900,000 1,900,000
Intercompany net revenues 100,000 0 100,000 0
Casino Segment [Member]        
Segment Reporting Information [Line Items]        
Casino 105,000,000 87,500,000 301,300,000 263,300,000
Adjusted EBITDA 45,700,000 39,500,000 133,900,000 112,300,000
Property, Plant and Equipment, Additions     9,200,000 26,000,000
Casino Segment [Member] | Oxford Casino        
Segment Reporting Information [Line Items]        
Casino 28,900,000 25,200,000 79,300,000 69,200,000
Casino Segment [Member] | Riverwalk Casino        
Segment Reporting Information [Line Items]        
Casino 12,800,000 12,200,000 40,800,000 35,700,000
Casino Segment [Member] | Harlows Casino        
Segment Reporting Information [Line Items]        
Casino 12,100,000 12,300,000 37,900,000 38,300,000
Casino Segment [Member] | Calder Casinos        
Segment Reporting Information [Line Items]        
Casino 23,400,000 19,400,000 73,000,000 62,600,000
Casino Segment [Member] | Fair Grounds Slots        
Segment Reporting Information [Line Items]        
Casino 9,100,000 8,700,000 28,900,000 27,700,000
Casino Segment [Member] | Ocean Downs LLC and Racing Services LLC [Member]        
Segment Reporting Information [Line Items]        
Casino 8,100,000 0 8,100,000 0
Casino Segment [Member] | VSI        
Segment Reporting Information [Line Items]        
Casino 10,600,000 9,300,000 32,700,000 28,800,000
Casino Segment [Member] | Saratoga Casino Holdings, LLC [Member]        
Segment Reporting Information [Line Items]        
Casino 0 400,000 600,000 1,000,000
TwinSpires [Member]        
Segment Reporting Information [Line Items]        
TwinSpires 71,800,000 65,900,000 228,700,000 198,400,000
Adjusted EBITDA 19,300,000 18,800,000 58,900,000 51,300,000
Property, Plant and Equipment, Additions     7,100,000 7,300,000
Intercompany net revenues 300,000 200,000 1,100,000 800,000
Other Investments Segment [Member]        
Segment Reporting Information [Line Items]        
Other Investments 6,900,000 4,700,000 16,200,000 14,000,000
Property, Plant and Equipment, Additions     53,800,000 1,300,000
Intercompany net revenues 900,000 1,000,000 3,600,000 3,700,000
Corporate        
Segment Reporting Information [Line Items]        
Adjusted EBITDA (2,800,000) (3,000,000) (8,000,000) (8,900,000)
Property, Plant and Equipment, Additions     1,800,000 1,100,000
Intersegment Eliminations [Member]        
Segment Reporting Information [Line Items]        
Intercompany net revenues (4,600,000) (4,300,000) (22,200,000) (20,200,000)
Saratoga Harness Racing Inc Joint Venture [Member]        
Segment Reporting Information [Line Items]        
Adjusted Corporate EBITDA (2,800,000.0) (3,000,000) (8,000,000) (8,900,000.0)
Saratoga Harness Racing Inc Joint Venture [Member] | Racing Segment [Member]        
Segment Reporting Information [Line Items]        
Adjusted EBITDA (1,200,000.0) 1,700,000.0 98,500,000.0 90,700,000.0
Saratoga Harness Racing Inc Joint Venture [Member] | Casino Segment [Member]        
Segment Reporting Information [Line Items]        
Adjusted EBITDA 45,700,000.0 39,500,000.0 133,900,000.0 112,300,000.0
Saratoga Harness Racing Inc Joint Venture [Member] | TwinSpires [Member]        
Segment Reporting Information [Line Items]        
Adjusted EBITDA 19,300,000.0 18,800,000.0 58,900,000.0 51,300,000.0
Saratoga Harness Racing Inc Joint Venture [Member] | Other Investments Segment [Member]        
Segment Reporting Information [Line Items]        
Adjusted EBITDA 1,100,000.0 1,100,000.0 2,500,000.0 3,000,000.0
Continuing Operations [Member]        
Segment Reporting Information [Line Items]        
Depreciation and amortization     45,800,000 42,000,000
Interest expense     29,200,000 36,000,000
Income tax (provision) benefit     52,100,000 57,900,000
Earnings Before Interest Taxes Depreciation and Amortization     302,400,000 223,900,000
Stock-based compensation $ 3,900,000 $ 3,900,000 13,100,000 11,700,000
Pre-Opening Costs     3,900,000 300,000
Other income, expense:     (200,000) 0
Interest, depreciation and amortization expense related to equity investments     12,200,000 10,600,000
Acquisition expenses, net     8,900,000 1,100,000
Calder exit costs     $ 0 $ 800,000