XML 15 R7.htm IDEA: XBRL DOCUMENT v3.21.1
Recast Segment Information - Reconciliation of Comprehensive Income to Adjusted EBITDA (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]            
Comprehensive (loss) income $ 17.1 $ 43.2 $ (118.8) $ (23.4) $ (81.9) $ 137.5
Net loss attributable to noncontrolling interest 0.0 0.1 0.0 0.1 0.2 0.3
Net (loss) income before noncontrolling interest 17.1 43.1 (118.8) (23.5) (82.1) 137.2
Loss (income) from discontinued operations, net of tax (0.7) 0.0 95.2 0.9 95.4 2.4
(Loss) income from continuing operations, net of tax 16.4 43.1 (23.6) (22.6) 13.3 139.6
Depreciation and amortization 26.4 22.4 22.1 22.0 92.9 96.4
Interest expense 20.7 19.7 20.3 19.3 80.0 70.9
Income tax (benefit) provision 0.3 13.9 (7.9) (11.6) (5.3) 56.8
EBITDA 63.8 99.1 10.9 7.1 180.9 363.7
Stock-based compensation expense 6.4 6.9 6.1 4.3 23.7 23.8
Legal reserves 0.0 0.0 0.0 0.0 0.0 3.6
Other charges 0.1 0.8 (0.1) 0.0 0.8 0.4
Pre-opening expense and other expense 1.4 6.2 1.9 1.7 11.2 5.1
Interest, depreciation and amortization expense related to equity investments 9.3 9.9 9.8 9.5 38.5 32.6
Changes in fair value of Rivers Des Plaines' interest rate swaps (1.8) (1.5) 1.3 14.9 12.9 12.4
Rivers Des Plaines' legal reserves and transaction costs 0.0 0.0 0.0 0.0 0.0 4.7
Other 0.0 0.0 0.0 0.0 0.0 (0.2)
Transaction expense, net 0.0 0.5 0.2 0.3 1.0 5.3
Impairment of tangible and other intangible assets 0.0 0.0 0.0 17.5 17.5 0.0
Total adjustments to EBITDA 15.4 22.8 19.2 48.2 105.6 87.7
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
Operating Segments | Live and Historical Racing            
Segment Reporting Information [Line Items]            
Adjusted EBITDA 10.4 24.1 3.6 1.0 39.1 135.6
Operating Segments | TwinSpires            
Segment Reporting Information [Line Items]            
Adjusted EBITDA 25.6 32.6 38.7 16.0 112.9 69.3
Operating Segments | Gaming            
Segment Reporting Information [Line Items]            
Adjusted EBITDA 52.3 74.7 (1.8) 47.9 173.1 277.9
All Other            
Segment Reporting Information [Line Items]            
Adjusted EBITDA $ (9.1) $ (9.5) $ (10.4) $ (9.6) $ (38.6) $ (31.4)