XML 118 R103.htm IDEA: XBRL DOCUMENT v3.10.0.1
Segment Information - Reconciliation of Comprehensive Income to Adjusted EBITDA (Details) - USD ($)
$ in Millions
3 Months Ended 12 Months Ended
Dec. 31, 2018
Sep. 30, 2018
Jun. 30, 2018
Mar. 31, 2018
Dec. 31, 2017
Sep. 30, 2017
Jun. 30, 2017
Mar. 31, 2017
Dec. 31, 2018
Dec. 31, 2017
Dec. 31, 2016
Segment Reporting Information [Line Items]                      
Comprehensive income                 $ 353.2 $ 140.4 $ 107.5
Foreign currency translation, net of tax                 (0.6) 0.1 (0.2)
Change in pension benefits, net of tax                 0.2 0.0 0.8
Net income                 352.8 140.5 108.1
Income from discontinued operations, net of tax $ (4.1) $ 1.7 $ 0.1 $ (167.9) $ (3.8) $ (3.8) $ (5.4) $ (5.1) (170.2) (18.1) (11.4)
Income from continuing operations, net of tax $ 7.3 58.0 $ 103.2 $ 14.1 34.4 $ 12.9 $ 72.9 $ 2.2 182.6 122.4 96.7
Depreciation and amortization                 63.6 97.1 108.6
Loss on extinguishment of debt         20.7       0.0 20.7 0.0
Income tax provision (benefit)                 51.3 (19.9) 50.7
EBITDA                 337.6 228.5 249.5
Stock-based compensation expense                 21.1 27.1 18.9
Gain on Ocean Downs/Saratoga transaction   $ (54.9)             (54.9) 0.0 0.0
Impairment of tangible and other intangible assets         $ 21.7       0.0 21.7 0.0
Total adjustments to EBITDA                 (8.8) 57.7 2.8
Adjusted EBITDA                 328.8 286.2 252.3
Racing                      
Segment Reporting Information [Line Items]                      
Adjusted EBITDA                 92.4 84.5 79.7
Online Wagering                      
Segment Reporting Information [Line Items]                      
Adjusted EBITDA                 72.8 64.4 56.2
Casino                      
Segment Reporting Information [Line Items]                      
Adjusted EBITDA                 169.5 146.0 125.8
Other Investments                      
Segment Reporting Information [Line Items]                      
Adjusted EBITDA                 5.3 3.7 2.7
Corporate                      
Segment Reporting Information [Line Items]                      
Adjusted EBITDA                 (11.2) (12.4) (12.1)
Big Fish Games | Discontinued Operations, Held-for-sale                      
Segment Reporting Information [Line Items]                      
Adjusted EBITDA corporate and other expenses                     3.1
Big Fish Games | Discontinued Operations, Held-for-sale | Corporate                      
Segment Reporting Information [Line Items]                      
Adjusted EBITDA corporate and other expenses                   3.6 3.1
Continuing Operations                      
Segment Reporting Information [Line Items]                      
Depreciation and amortization                 63.6 56.0 58.4
Interest expense                 40.1 49.3 43.7
Loss on extinguishment of debt                 0.0 20.7 0.0
Income tax provision (benefit)                 51.3 (19.9) 50.7
Stock-based compensation expense                 17.7 16.0 13.3
Other, net                 (0.6) 0.5 2.5
Pre-opening expense                 4.8 0.5 0.0
Interest, depreciation and amortization expense related to equity investments                 13.9 16.7 10.0
Other charges and recoveries, net                 0.0 0.0 0.5
Gain on Ocean Downs/Saratoga transaction                 (54.9) 0.0 0.0
Impairment of tangible and other intangible assets                 10.3 2.3 0.2
Impairment of tangible and other intangible assets                 0.0 21.7 0.0
Gain on Calder land sale                 $ 0.0 $ 0.0 $ (23.7)