XML 14 R7.htm IDEA: XBRL DOCUMENT v3.22.1
Recast Segment Information - Reconciliation of Comprehensive Income to Adjusted EBITDA (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]            
Comprehensive income (loss) $ 43.3 $ 61.4 $ 108.3 $ 36.1 $ 249.1 $ (81.9)
Net loss attributable to noncontrolling interest 0.0 0.0 0.0 0.0 0.0 0.2
Net income (loss) before noncontrolling interest 43.3 61.4 108.3 36.1 249.1 (82.1)
Income (loss) from discontinued operations, net of tax 0.0 0.0 0.0 0.0 0.0 95.4
Income (loss) from continuing operations, net of tax 43.3 61.4 108.3 36.1 249.1 13.3
Depreciation and amortization 25.3 25.9 26.0 26.0 103.2 92.9
Interest expense 21.6 21.7 22.0 19.4 84.7 80.0
Income tax provision (benefit) 10.4 26.3 41.6 16.2 94.5 (5.3)
EBITDA 100.6 135.3 197.9 97.7 531.5 180.9
Stock-based compensation expense 7.4 7.8 7.1 5.5 27.8 23.7
Other charges 0.0 0.0 0.2 0.0 0.2 0.8
Pre-opening expense and other expense 2.0 1.7 1.5 0.6 5.8 11.2
Interest, depreciation and amortization expense related to equity investments 10.7 10.7 10.5 9.6 41.5 38.5
Changes in fair value of Rivers Des Plaines' interest rate swaps (4.9) (2.0) (1.8) (4.2) (12.9) 12.9
Rivers Des Plaines' legal reserves and transaction costs 1.3 0.6 6.7 1.3 9.9 0.0
Transaction expense, net 5.8 2.0 0.0 0.1 7.9 1.0
Impairment of tangible and other intangible assets 4.1 0.0 11.2 0.0 15.3 17.5
Total adjustments to EBITDA 26.4 20.8 35.4 12.9 95.5 105.6
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
Operating Segments | Live and Historical Racing            
Segment Reporting Information [Line Items]            
Adjusted EBITDA 30.6 27.7 98.4 18.3 175.0 39.1
Operating Segments | TwinSpires            
Segment Reporting Information [Line Items]            
Adjusted EBITDA 12.9 22.1 24.6 23.1 82.7 115.9
Operating Segments | Gaming            
Segment Reporting Information [Line Items]            
Adjusted EBITDA 99.0 110.7 119.8 82.4 411.9 173.1
All Other            
Segment Reporting Information [Line Items]            
Adjusted EBITDA $ (15.5) $ (4.4) $ (9.5) $ (13.2) $ (42.6) $ (41.6)