XML 61 R52.htm IDEA: XBRL DOCUMENT v3.22.1
Segment Information - Reconciliation of Comprehensive Income to Adjusted EBITDA by Segment (Details) - USD ($)
$ in Millions
3 Months Ended
Mar. 31, 2022
Mar. 31, 2021
Segment Reporting Information [Line Items]    
Net revenue $ 364.1 $ 324.3
Adjusted EBITDA 128.5 110.6
Net income and comprehensive income 42.1 36.1
Depreciation and amortization 25.1 26.0
Interest expense 21.3 19.4
Income tax provision 16.5 16.2
EBITDA 105.0 97.7
Stock-based compensation expense 7.0 5.5
Pre-opening expense 2.1 0.6
Other expenses, net 2.5 0.0
Asset impairments 4.9 0.0
Transaction expense, net 5.0 0.1
Interest, depreciation and amortization expense related to equity investments 11.1 9.6
Changes in fair value of Rivers Des Plaines' interest rate swaps (10.4) (4.2)
Rivers Des Plaines' legal reserves and transaction costs 0.3 1.3
Other charges 1.0 0.0
Total adjustments to EBITDA 23.5 12.9
Adjusted EBITDA 128.5 110.6
Operating Segments    
Segment Reporting Information [Line Items]    
Net revenue 364.1 324.3
Adjusted EBITDA 143.1 123.8
Adjusted EBITDA 143.1 123.8
All Other    
Segment Reporting Information [Line Items]    
Net revenue 0.5 5.6
Adjusted EBITDA (14.6) (13.2)
Adjusted EBITDA (14.6) (13.2)
Live and Historical Racing    
Segment Reporting Information [Line Items]    
Net revenue 87.2 64.7
Taxes and purses (26.8) (20.0)
Marketing and advertising (2.9) (2.1)
Salaries and benefits (10.9) (10.0)
Content expense (0.6) (0.6)
Selling, general and administrative expense (3.3) (3.0)
Other operating expense (14.8) (10.7)
Other income 0.0 0.0
Adjusted EBITDA 27.9 18.3
Adjusted EBITDA 27.9 18.3
Live and Historical Racing | Operating Segments    
Segment Reporting Information [Line Items]    
Net revenue 86.0 63.2
Adjusted EBITDA 27.9 18.3
Adjusted EBITDA 27.9 18.3
TwinSpires    
Segment Reporting Information [Line Items]    
Net revenue 101.4 105.0
Taxes and purses (7.5) (6.4)
Marketing and advertising (5.1) (8.5)
Salaries and benefits (6.7) (6.2)
Content expense (43.1) (46.5)
Selling, general and administrative expense (2.6) (2.6)
Other operating expense (12.3) (11.7)
Other income 0.0 0.0
Adjusted EBITDA 24.1 23.1
Asset impairments 4.9  
Adjusted EBITDA 24.1 23.1
TwinSpires | Operating Segments    
Segment Reporting Information [Line Items]    
Net revenue 100.3 103.5
Adjusted EBITDA 24.1 23.1
Adjusted EBITDA 24.1 23.1
Gaming    
Segment Reporting Information [Line Items]    
Net revenue 179.2 154.0
Taxes and purses (67.3) (59.3)
Marketing and advertising (3.5) (1.4)
Salaries and benefits (23.9) (19.9)
Content expense (1.5) (1.0)
Selling, general and administrative expense (6.6) (6.0)
Other operating expense (20.0) (15.5)
Other income 34.7 31.5
Adjusted EBITDA 91.1 82.4
Adjusted EBITDA 91.1 82.4
Gaming | Operating Segments    
Segment Reporting Information [Line Items]    
Net revenue 177.3 152.0
Adjusted EBITDA 91.1 82.4
Adjusted EBITDA $ 91.1 $ 82.4