XML 51 R40.htm IDEA: XBRL DOCUMENT v3.7.0.1
Segment Information Adjusted EBITDA by Segment (Details) - USD ($)
$ in Millions
3 Months Ended 6 Months Ended
Jun. 30, 2017
Jun. 30, 2016
Jun. 30, 2017
Jun. 30, 2016
Segment Reporting Information [Line Items]        
Net revenue from external customers $ 451.9 $ 438.5 $ 731.4 $ 726.9
Research & development (9.9) (9.7) (20.2) (20.5)
Adjusted EBITDA 173.0 160.2 230.3 206.9
Racing Segment [Member]        
Segment Reporting Information [Line Items]        
Net revenue from external customers 175.7 164.7 201.8 193.2
Taxes & purses (32.9) (30.3) (43.1) (41.5)
Platform & development fees 0.0 0.0 0.0 0.0
Marketing & advertising (2.2) (1.9) (2.9) (2.7)
Salaries & benefits (13.5) (12.7) (22.1) (21.1)
Content expense (4.7) (4.8) (7.9) (8.1)
SG&A expense (4.2) (4.0) (8.0) (7.9)
Research & development 0.0 0.0 0.0 0.0
Other operating expense 20.0 19.9 29.3 28.3
Other income (expense) 0.5 0.2 0.5 0.3
Adjusted EBITDA 98.7 91.3 89.0 83.9
Casino Segment [Member]        
Segment Reporting Information [Line Items]        
Net revenue from external customers 88.3 84.4 175.8 170.9
Taxes & purses (29.7) (28.1) (58.8) (56.5)
Platform & development fees 0.0 0.0 0.0 0.0
Marketing & advertising (3.0) (3.1) (6.0) (6.5)
Salaries & benefits (13.4) (12.7) (26.5) (24.8)
Content expense 0.0 0.0 0.0 0.0
SG&A expense (5.6) (5.3) (10.8) (10.4)
Research & development 0.0 0.0 0.0 0.0
Other operating expense 9.8 9.7 21.2 19.4
Other income (expense) 10.7 7.8 20.3 14.3
Adjusted EBITDA 37.5 33.3 72.8 67.6
TwinSpires [Member]        
Segment Reporting Information [Line Items]        
Net revenue from external customers 80.8 68.7 133.1 118.6
Taxes & purses (4.1) (2.0) (7.1) (4.8)
Platform & development fees 0.0 0.0 0.0 0.0
Marketing & advertising (4.6) (3.2) (5.6) (4.2)
Salaries & benefits (2.6) (2.3) (4.8) (4.6)
Content expense (40.2) (33.5) (65.6) (57.4)
SG&A expense (3.0) (2.8) (5.7) (5.6)
Research & development 0.0 0.0 0.0 0.0
Other operating expense 7.0 6.1 11.8 11.1
Other income (expense) 0.0 0.0 0.0 0.0
Adjusted EBITDA 19.3 18.8 32.5 30.9
Big Fish Games [Member]        
Segment Reporting Information [Line Items]        
Net revenue from external customers 112.6 125.2 224.6 247.3
Taxes & purses 0.0 0.0 0.0 0.0
Platform & development fees (40.4) (45.9) (81.9) (90.0)
Marketing & advertising (28.0) (37.1) (52.5) (79.9)
Salaries & benefits (6.9) (6.1) (13.9) (12.2)
Content expense 0.0 0.0 0.0 0.0
SG&A expense (5.1) (4.3) (9.8) (9.2)
Research & development (9.9) (9.7) (20.2) (20.5)
Other operating expense 3.6 4.0 7.3 7.9
Other income (expense) (0.4) (0.3) (0.4) (0.9)
Adjusted EBITDA 18.3 17.8 38.6 26.7
Other Segments [Member]        
Segment Reporting Information [Line Items]        
Net revenue from external customers 6.5 5.8 12.0 10.7
Taxes & purses 0.0 0.0 0.0 0.0
Platform & development fees 0.0 0.0 0.0 0.0
Marketing & advertising 0.0 0.0 0.0 0.0
Salaries & benefits (3.3) (2.8) (6.2) (5.5)
Content expense 0.0 0.0 0.0 0.0
SG&A expense (0.7) (0.9) (1.5) (1.6)
Research & development 0.0 0.0 0.0
Other operating expense 1.2 1.0 2.5 1.7
Other income (expense) 0.0 0.2 0.1 0.2
Adjusted EBITDA 1.3 1.3 1.9 2.1
Corporate        
Segment Reporting Information [Line Items]        
Net revenue from external customers 0.0 0.0 0.0 0.0
Taxes & purses 0.0 0.0 0.0 0.0
Platform & development fees 0.0 0.0 0.0 0.0
Marketing & advertising 0.0 0.0 0.0 0.0
Salaries & benefits 0.0 0.0 0.0 0.0
Content expense 0.0 0.0 0.0 0.0
SG&A expense (1.8) (2.2) (4.0) (4.0)
Research & development 0.0 0.0 0.0 0.0
Other operating expense 0.3 0.0 0.5 0.3
Other income (expense) 0.0 (0.1) 0.0 0.0
Adjusted EBITDA $ (2.1) $ (2.3) $ (4.5) $ (4.3)