XML 50 R39.htm IDEA: XBRL DOCUMENT v3.7.0.1
Segment Information - Information About Reported Segments (Details)
3 Months Ended 6 Months Ended
Jun. 30, 2017
USD ($)
Segments
Jun. 30, 2016
USD ($)
Jun. 30, 2017
USD ($)
Jun. 30, 2016
USD ($)
Segment Reporting Information [Line Items]        
Racing $ 165,300,000 $ 156,100,000 $ 189,200,000 $ 182,300,000
Casinos 88,300,000 84,400,000 175,800,000 170,900,000
TwinSpires 80,500,000 68,400,000 132,500,000 118,000,000
Big Fish Games 112,600,000 125,200,000 224,600,000 247,300,000
Other Investments $ 5,200,000 4,400,000 9,300,000 8,400,000
Number of Operating Segments | Segments 6      
Property, Plant and Equipment, Additions     64,000,000 34,500,000
Intercompany net revenues $ 0 0 0 0
Adjusted EBITDA 173,000,000 160,200,000 230,300,000 206,900,000
Stock-based compensation 6,700,000 5,300,000 11,700,000 9,400,000
Other income, expense: 0 (300,000) (100,000) (300,000)
Interest, depreciation and amortization expense related to equity investments 3,100,000 2,500,000 6,600,000 5,000,000
Other charges and recoveries, net 0 0 0 400,000
Acquisition expense, net 800,000 1,100,000 1,000,000 3,800,000
Calder exit costs 200,000 1,500,000 600,000 1,900,000
Total adjustments to EBITDA (10,800,000) (10,700,000) (20,000,000) (20,800,000)
Adjusted Earnings Before Interest, Tax, Depreciation, and Amortization 173,000,000 160,200,000 230,300,000 206,900,000
Total adjustments to EBITDA 24,800,000 26,900,000 49,300,000 53,900,000
Adjusted EBITDA 11,600,000 11,100,000 23,400,000 21,700,000
Income (loss) from operations before provision for income taxes 125,800,000 111,500,000 137,600,000 110,500,000
Income tax (provision) benefit 47,500,000 41,700,000 52,000,000 37,900,000
Earnings Before Interest Taxes Depreciation and Amortization 162,200,000 149,500,000 210,300,000 186,100,000
Net income 78,300,000 69,800,000 85,600,000 72,600,000
Foreign currency translation, net of tax 300,000 (200,000) 400,000 (200,000)
Comprehensive income 78,000,000 70,000,000 85,200,000 72,800,000
Racing Segment [Member]        
Segment Reporting Information [Line Items]        
Racing 165,300,000 156,100,000 189,200,000 182,300,000
Property, Plant and Equipment, Additions     38,400,000 20,700,000
Intercompany net revenues 10,400,000 8,600,000 12,600,000 10,900,000
Adjusted EBITDA 98,700,000 91,300,000 89,000,000 83,900,000
Racing Segment [Member] | Churchill Downs        
Segment Reporting Information [Line Items]        
Racing 136,700,000 129,100,000 139,000,000 131,400,000
Intercompany net revenues 8,400,000 7,000,000 8,700,000 7,300,000
Racing Segment [Member] | Arlington Park        
Segment Reporting Information [Line Items]        
Racing 18,000,000 16,800,000 26,500,000 25,800,000
Intercompany net revenues 1,900,000 1,600,000 2,900,000 2,600,000
Racing Segment [Member] | Fair Grounds        
Segment Reporting Information [Line Items]        
Racing 10,000,000 9,500,000 22,500,000 23,800,000
Intercompany net revenues 100,000 0 1,000,000 1,000,000
Racing Segment [Member] | Calder        
Segment Reporting Information [Line Items]        
Racing 600,000 700,000 1,200,000 1,300,000
Casino Segment [Member]        
Segment Reporting Information [Line Items]        
Casinos 88,300,000 84,400,000 175,800,000 170,900,000
Property, Plant and Equipment, Additions     15,600,000 6,800,000
Adjusted EBITDA 37,500,000 33,300,000 72,800,000 67,600,000
Casino Segment [Member] | Oxford Casino        
Segment Reporting Information [Line Items]        
Casinos 23,100,000 21,100,000 44,000,000 41,000,000
Casino Segment [Member] | Riverwalk Casino        
Segment Reporting Information [Line Items]        
Casinos 12,000,000 12,400,000 23,500,000 25,100,000
Casino Segment [Member] | Harlows Casino        
Segment Reporting Information [Line Items]        
Casinos 12,500,000 11,900,000 26,000,000 24,900,000
Casino Segment [Member] | Calder Casinos        
Segment Reporting Information [Line Items]        
Casinos 21,800,000 20,500,000 43,200,000 40,800,000
Casino Segment [Member] | Fair Grounds Slots        
Segment Reporting Information [Line Items]        
Casinos 8,800,000 8,800,000 19,000,000 19,400,000
Casino Segment [Member] | VSI        
Segment Reporting Information [Line Items]        
Casinos 9,800,000 9,500,000 19,500,000 19,300,000
Casino Segment [Member] | Saratoga Casino Holdings, LLC [Member]        
Segment Reporting Information [Line Items]        
Casinos 300,000 200,000 600,000 400,000
TwinSpires [Member]        
Segment Reporting Information [Line Items]        
TwinSpires 80,500,000 68,400,000 132,500,000 118,000,000
Property, Plant and Equipment, Additions     5,200,000 3,700,000
Intercompany net revenues 300,000 300,000 600,000 600,000
Adjusted EBITDA 19,300,000 18,800,000 32,500,000 30,900,000
Big Fish Games [Member]        
Segment Reporting Information [Line Items]        
Big Fish Games 112,600,000 125,200,000 224,600,000 247,300,000
Property, Plant and Equipment, Additions     3,500,000 2,200,000
Adjusted EBITDA 18,300,000 17,800,000 38,600,000 26,700,000
Other Investments Segment [Member]        
Segment Reporting Information [Line Items]        
Other Investments 5,200,000 4,400,000 9,300,000 8,400,000
Property, Plant and Equipment, Additions     700,000 500,000
Intercompany net revenues 1,300,000 1,400,000 2,700,000 2,300,000
Corporate        
Segment Reporting Information [Line Items]        
Property, Plant and Equipment, Additions     600,000 600,000
Adjusted EBITDA (2,100,000) (2,300,000) (4,500,000) (4,300,000)
Intersegment Eliminations [Member]        
Segment Reporting Information [Line Items]        
Intercompany net revenues (12,000,000) (10,300,000) (15,900,000) (13,800,000)
Social casino | Big Fish Games [Member]        
Segment Reporting Information [Line Items]        
Big Fish Games 49,500,000 46,500,000 95,700,000 94,000,000
Casual and mid-core free-to-play | Big Fish Games [Member]        
Segment Reporting Information [Line Items]        
Big Fish Games 43,900,000 56,000,000 89,200,000 106,400,000
Premium | Big Fish Games [Member]        
Segment Reporting Information [Line Items]        
Big Fish Games 19,200,000 22,700,000 39,700,000 46,900,000
Saratoga Harness Racing Inc Joint Venture [Member]        
Segment Reporting Information [Line Items]        
Adjusted Corporate EBITDA (2,100,000.0) (2,300,000.0) (4,500,000.0) (4,300,000.0)
Saratoga Harness Racing Inc Joint Venture [Member] | Racing Segment [Member]        
Segment Reporting Information [Line Items]        
Adjusted EBITDA 98,700,000.0 91,300,000.0 89,000,000 83,900,000.0
Saratoga Harness Racing Inc Joint Venture [Member] | Casino Segment [Member]        
Segment Reporting Information [Line Items]        
Adjusted EBITDA 37,500,000.0 33,300,000.0 72,800,000.0 67,600,000.0
Saratoga Harness Racing Inc Joint Venture [Member] | TwinSpires [Member]        
Segment Reporting Information [Line Items]        
Adjusted EBITDA 19,300,000.0 18,800,000.0 32,500,000.0 30,900,000.0
Saratoga Harness Racing Inc Joint Venture [Member] | Big Fish Games [Member]        
Segment Reporting Information [Line Items]        
Adjusted EBITDA 18,300,000.0 17,800,000.0 38,600,000.0 26,700,000.0
Saratoga Harness Racing Inc Joint Venture [Member] | Other Investments Segment [Member]        
Segment Reporting Information [Line Items]        
Adjusted EBITDA $ 1,300,000.0 $ 1,300,000.0 $ 1,900,000.0 $ 2,100,000.0