XML 13 R6.htm IDEA: XBRL DOCUMENT v3.22.1
Recast Segment Information - Schedule of Recast Adjusted EBITDA by Segment (Details) - USD ($)
$ in Millions
3 Months Ended 12 Months Ended
Dec. 31, 2021
Sep. 30, 2021
Jun. 30, 2021
Mar. 31, 2021
Dec. 31, 2021
Dec. 31, 2020
Segment Reporting Information [Line Items]            
Net revenue $ 364.8 $ 393.0 $ 515.1 $ 324.3 $ 1,597.2 $ 1,054.0
Taxes and purses (103.4) (109.3) (133.0) (88.8) (434.5) (268.3)
Marketing and advertising (20.9) (17.4) (24.1) (12.1) (74.5) (30.2)
Salaries and benefits (44.5) (43.5) (45.0) (37.3) (170.3) (138.8)
Content expense (40.8) (44.6) (54.0) (43.2) (182.6) (178.4)
Selling, general and administrative expense (29.9) (26.7) (24.9) (23.9) (105.4) (85.3)
Other operating expense (46.1) (46.5) (52.7) (40.0) (185.3) (145.6)
Other income 47.8 51.1 51.9 31.6 182.4 79.1
Adjusted EBITDA 127.0 156.1 233.3 110.6 627.0 286.5
Operating Segments            
Segment Reporting Information [Line Items]            
Adjusted EBITDA 142.5 160.5 242.8 123.8 669.6 328.1
All Other            
Segment Reporting Information [Line Items]            
Net revenue 4.2 23.0 14.8 7.2 49.2 26.8
Taxes and purses (1.2) (4.9) (3.9) (3.1) (13.1) (7.5)
Marketing and advertising (0.1) (0.3) 0.0 (0.1) (0.5) (0.2)
Salaries and benefits (1.2) (3.1) (2.3) (1.2) (7.8) (5.8)
Content expense (1.2) (1.4) (1.8) (1.3) (5.7) (3.7)
Selling, general and administrative expense (14.9) (14.3) (13.4) (12.6) (55.2) (42.3)
Other operating expense (1.4) (3.5) (2.9) (2.2) (10.0) (8.9)
Other income 0.3 0.1 0.0 0.1 0.5 0.0
Adjusted EBITDA (15.5) (4.4) (9.5) (13.2) (42.6) (41.6)
Eliminations            
Segment Reporting Information [Line Items]            
Net revenue (7.3) (6.1) (18.8) (6.6) (38.8) (35.0)
Taxes and purses 0.0 0.0 0.0 0.0 0.0 0.0
Marketing and advertising 0.1 0.0 0.0 0.0 0.1 0.2
Salaries and benefits 0.0 0.0 0.0 0.0 0.0 0.0
Content expense 6.7 5.6 18.4 6.2 36.9 33.0
Selling, general and administrative expense 0.4 0.4 0.4 0.3 1.5 1.5
Other operating expense 0.2 0.1 0.0 0.1 0.4 0.3
Other income (0.1) 0.0 0.0 0.0 (0.1) 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 93.9 81.5 190.5 64.7 430.6 188.8
Taxes and purses (30.9) (24.6) (50.8) (20.0) (126.3) (64.1)
Marketing and advertising (3.0) (2.9) (4.9) (2.1) (12.9) (6.2)
Salaries and benefits (12.2) (10.9) (15.3) (10.0) (48.4) (32.5)
Content expense (0.6) (0.5) (0.8) (0.6) (2.5) (1.5)
Selling, general and administrative expense (3.6) (3.1) (3.1) (3.0) (12.8) (8.7)
Other operating expense (13.2) (11.8) (17.3) (10.7) (53.0) (36.8)
Other income 0.2 0.0 0.1 0.0 0.3 0.1
Adjusted EBITDA 30.6 27.7 98.4 18.3 175.0 39.1
TwinSpires | Operating Segments            
Segment Reporting Information [Line Items]            
Net revenue 101.2 109.0 142.6 105.0 457.8 435.6
Taxes and purses (8.0) (8.0) (8.3) (6.4) (30.7) (25.1)
Marketing and advertising (13.6) (10.6) (16.7) (8.5) (49.4) (16.5)
Salaries and benefits (7.0) (7.0) (6.8) (6.2) (27.0) (24.6)
Content expense (44.5) (47.1) (68.5) (46.5) (206.6) (202.7)
Selling, general and administrative expense (2.9) (2.6) (2.9) (2.6) (11.0) (10.4)
Other operating expense (12.3) (11.6) (14.8) (11.7) (50.4) (40.5)
Other income 0.0 0.0 0.0 0.0 0.0 0.1
Adjusted EBITDA 12.9 22.1 24.6 23.1 82.7 115.9
Gaming | Operating Segments            
Segment Reporting Information [Line Items]            
Net revenue 172.8 185.6 186.0 154.0 698.4 437.8
Taxes and purses (63.3) (71.8) (70.0) (59.3) (264.4) (171.6)
Marketing and advertising (4.3) (3.6) (2.5) (1.4) (11.8) (7.5)
Salaries and benefits (24.1) (22.5) (20.6) (19.9) (87.1) (75.9)
Content expense (1.2) (1.2) (1.3) (1.0) (4.7) (3.5)
Selling, general and administrative expense (8.9) (7.1) (5.9) (6.0) (27.9) (25.4)
Other operating expense (19.4) (19.7) (17.7) (15.5) (72.3) (59.7)
Other income 47.4 51.0 51.8 31.5 181.7 78.9
Adjusted EBITDA $ 99.0 $ 110.7 $ 119.8 $ 82.4 $ 411.9 $ 173.1