XML 14 R6.htm IDEA: XBRL DOCUMENT v3.21.1
Recast Segment Information - Schedule of Recast Adjusted EBITDA by Segment (Details) - USD ($)
$ in Millions
3 Months Ended 12 Months Ended
Dec. 31, 2020
Sep. 30, 2020
Jun. 30, 2020
Mar. 31, 2020
Dec. 31, 2020
Dec. 31, 2019
Segment Reporting Information [Line Items]            
Net revenue $ 278.2 $ 337.8 $ 185.1 $ 252.9 $ 1,054.0 $ 1,329.7
Taxes and purses (74.9) (81.1) (36.6) (75.7) (268.3) (369.7)
Marketing and advertising (6.4) (10.3) (3.6) (9.9) (30.2) (41.7)
Salaries and benefits (37.0) (36.2) (20.3) (45.3) (138.8) (171.2)
Content expense (43.7) (53.8) (50.0) (30.9) (178.4) (139.4)
Selling, general and administrative expense (22.5) (29.2) (15.3) (18.3) (85.3) (90.2)
Other operating expense (36.7) (40.8) (29.4) (38.7) (145.6) (167.1)
Other income 22.2 35.5 0.2 21.2 79.1 101.0
Adjusted EBITDA 79.2 121.9 30.1 55.3 286.5 451.4
Operating Segments            
Segment Reporting Information [Line Items]            
Adjusted EBITDA 88.3 131.4 40.5 64.9 325.1 482.8
All Other            
Segment Reporting Information [Line Items]            
Net revenue 11.0 17.2 6.0 12.2 46.4 81.4
Taxes and purses (1.7) (1.0) (1.6) (3.2) (7.5) (15.4)
Marketing and advertising 0.0 (0.1) 0.0 (0.1) (0.2) (1.3)
Salaries and benefits (4.1) (5.2) (3.0) (5.1) (17.4) (23.7)
Content expense (1.4) (0.9) (0.1) (1.3) (3.7) (7.9)
Selling, general and administrative expense (11.4) (14.8) (9.0) (8.7) (43.9) (46.7)
Other operating expense (1.7) (4.3) (2.9) (3.4) (12.3) (18.3)
Other income 0.2 (0.4) 0.2 0.0 0.0 0.5
Adjusted EBITDA (9.1) (9.5) (10.4) (9.6) (38.6) (31.4)
Eliminations            
Segment Reporting Information [Line Items]            
Net revenue (7.8) (11.8) (10.2) (5.2) (35.0) (30.3)
Taxes and purses 0.0 0.0 0.0 0.0 0.0 0.0
Marketing and advertising 0.0 0.0 0.0 0.2 0.2 0.4
Salaries and benefits 0.0 0.0 0.0 0.0 0.0 0.0
Content expense 7.4 11.2 9.7 4.7 33.0 28.6
Selling, general and administrative expense 0.3 0.5 0.5 0.2 1.5 1.0
Other operating expense 0.1 0.1 0.0 0.1 0.3 0.3
Other income 0.0 0.0 0.0 0.0 0.0 0.0
Adjusted EBITDA 0.0 0.0 0.0 0.0 0.0 0.0
Live and Historical Racing | Operating Segments            
Segment Reporting Information [Line Items]            
Net revenue 58.3 71.1 30.3 29.1 188.8 292.2
Taxes and purses (20.2) (20.4) (14.0) (9.5) (64.1) (68.7)
Marketing and advertising (2.0) (2.7) (0.3) (1.2) (6.2) (7.1)
Salaries and benefits (11.2) (8.8) (5.3) (7.2) (32.5) (32.8)
Content expense (0.5) (0.2) (0.1) (0.7) (1.5) (2.6)
Selling, general and administrative expense (3.0) (2.8) (1.2) (1.7) (8.7) (8.3)
Other operating expense (11.1) (12.1) (5.8) (7.8) (36.8) (37.3)
Other income 0.1 0.0 0.0 0.0 0.1 0.2
Adjusted EBITDA 10.4 24.1 3.6 1.0 39.1 135.6
TwinSpires | Operating Segments            
Segment Reporting Information [Line Items]            
Net revenue 97.3 127.6 121.7 69.4 416.0 296.7
Taxes and purses (5.9) (8.2) (6.7) (4.3) (25.1) (16.2)
Marketing and advertising (3.2) (6.9) (2.9) (3.5) (16.5) (12.3)
Salaries and benefits (3.4) (3.1) (3.0) (3.5) (13.0) (11.4)
Content expense (48.3) (62.7) (59.1) (32.6) (202.7) (152.2)
Selling, general and administrative expense (1.8) (3.9) (1.7) (1.4) (8.8) (7.1)
Other operating expense (9.1) (10.2) (9.7) (8.1) (37.1) (28.2)
Other income 0.0 0.0 0.1 0.0 0.1 0.0
Adjusted EBITDA 25.6 32.6 38.7 16.0 112.9 69.3
Gaming | Operating Segments            
Segment Reporting Information [Line Items]            
Net revenue 119.4 133.7 37.3 147.4 437.8 689.7
Taxes and purses (47.1) (51.5) (14.3) (58.7) (171.6) (269.4)
Marketing and advertising (1.2) (0.6) (0.4) (5.3) (7.5) (21.4)
Salaries and benefits (18.3) (19.1) (9.0) (29.5) (75.9) (103.3)
Content expense (0.9) (1.2) (0.4) (1.0) (3.5) (5.3)
Selling, general and administrative expense (6.6) (8.2) (3.9) (6.7) (25.4) (29.1)
Other operating expense (14.9) (14.3) (11.0) (19.5) (59.7) (83.6)
Other income 21.9 35.9 (0.1) 21.2 78.9 100.3
Adjusted EBITDA $ 52.3 $ 74.7 $ (1.8) $ 47.9 $ 173.1 $ 277.9