XML 51 R40.htm IDEA: XBRL DOCUMENT v3.8.0.1
Segment Information Adjusted EBITDA by Segment (Details) - USD ($)
$ in Millions
3 Months Ended 9 Months Ended
Sep. 30, 2017
Sep. 30, 2016
Sep. 30, 2017
Sep. 30, 2016
Segment Reporting Information [Line Items]        
Net revenue from external customers $ 314.8 $ 303.4 $ 1,046.2 $ 1,030.3
Research & development (9.7) (8.8) (29.9) (29.3)
Adjusted EBITDA 76.0 71.1 306.3 278.0
Racing Segment [Member]        
Segment Reporting Information [Line Items]        
Net revenue from external customers 41.9 41.3 243.7 234.5
Taxes & purses (11.2) (11.2) (54.3) (52.7)
Platform & development fees 0.0 0.0 0.0 0.0
Marketing & advertising (1.0) (1.1) (3.9) (3.8)
Salaries & benefits (10.3) (10.3) (32.4) (31.4)
Content expense (3.8) (3.9) (11.7) (12.0)
SG&A expense (3.9) (4.0) (11.9) (11.9)
Research & development 0.0 0.0 0.0 0.0
Other operating expense 10.1 10.5 39.4 38.8
Other income (expense) 0.1 0.1 0.6 0.4
Adjusted EBITDA 1.7 0.4 90.7 84.3
Casino Segment [Member]        
Segment Reporting Information [Line Items]        
Net revenue from external customers 87.5 83.0 263.3 253.9
Taxes & purses (28.9) (28.1) (87.7) (84.6)
Platform & development fees 0.0 0.0 0.0 0.0
Marketing & advertising (3.1) (3.0) (9.1) (9.5)
Salaries & benefits (13.5) (13.4) (40.0) (38.2)
Content expense 0.0 0.0 0.0 0.0
SG&A expense (5.5) (5.4) (16.3) (15.8)
Research & development 0.0 0.0 0.0 0.0
Other operating expense 9.8 10.0 31.0 29.4
Other income (expense) 12.8 7.3 33.1 21.6
Adjusted EBITDA 39.5 30.4 112.3 98.0
TwinSpires [Member]        
Segment Reporting Information [Line Items]        
Net revenue from external customers 66.1 55.5 199.2 174.1
Taxes & purses (4.5) (4.0) (11.6) (8.8)
Platform & development fees 0.0 0.0 0.0 0.0
Marketing & advertising (1.1) (1.0) (6.7) (5.2)
Salaries & benefits (2.3) (2.3) (7.1) (6.9)
Content expense (30.9) (26.0) (96.5) (83.4)
SG&A expense (3.2) (3.0) (8.9) (8.6)
Research & development 0.0 0.0 0.0 0.0
Other operating expense 5.3 4.5 17.1 15.6
Other income (expense) 0.0 0.0 0.0 0.0
Adjusted EBITDA 18.8 14.7 51.3 45.6
Big Fish Games [Member]        
Segment Reporting Information [Line Items]        
Net revenue from external customers 117.9 122.3 342.5 369.6
Taxes & purses 0.0 0.0 0.0 0.0
Platform & development fees (42.1) (45.2) (124.0) (135.2)
Marketing & advertising (31.8) (26.3) (84.3) (106.2)
Salaries & benefits (6.8) (6.2) (20.7) (18.4)
Content expense 0.0 0.0 0.0 0.0
SG&A expense (5.3) (4.4) (15.1) (13.6)
Research & development (9.7) (8.8) (29.9) (29.3)
Other operating expense 4.0 3.9 11.3 11.8
Other income (expense) (1.2) (0.3) (1.6) (1.2)
Adjusted EBITDA 17.0 27.2 55.6 53.9
Other Segments [Member]        
Segment Reporting Information [Line Items]        
Net revenue from external customers 5.7 5.2 17.7 15.9
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 (2.9) (2.7) (9.1) (8.2)
Content expense 0.0 0.0 0.0 0.0
SG&A expense (0.8) (0.9) (2.3) (2.5)
Research & development 0.0 0.0 0.0 0.0
Other operating expense 1.1 0.9 3.6 2.6
Other income (expense) 0.2 0.1 0.3 0.3
Adjusted EBITDA 1.1 0.8 3.0 2.9
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 (2.2) (2.2) (6.2) (6.2)
Research & development 0.0 0.0 0.0 0.0
Other operating expense (0.1) 0.2 0.4 0.5
Other income (expense) 0.0 0.0 0.0 0.0
Adjusted EBITDA $ (2.1) $ (2.4) $ (6.6) $ (6.7)