XML 68 R59.htm IDEA: XBRL DOCUMENT v3.22.2.2
Segment Information - Reconciliation of Comprehensive Income to Adjusted EBITDA by Segment (Details) - USD ($)
$ in Millions
3 Months Ended 9 Months Ended
Sep. 30, 2022
Mar. 31, 2022
Sep. 30, 2021
Jun. 30, 2021
Sep. 30, 2022
Sep. 30, 2021
Segment Reporting Information [Line Items]            
Net revenue $ 383.1   $ 393.0   $ 1,329.7 $ 1,232.4
Adjusted EBITDA 163.2   156.1   582.9 500.0
Net income and comprehensive income 57.0   61.4   438.4 205.8
Depreciation and amortization 27.5   25.9   78.7 77.9
Interest expense 36.2   21.7   92.6 63.1
Income tax provision 16.4   26.3   173.5 84.1
EBITDA 137.1   135.3   783.2 430.9
Stock-based compensation expense 9.1   7.8   23.5 20.4
Pre-opening expense 4.2   1.7   8.9 3.8
Other expenses, net 1.4   0.0   5.7 0.2
Asset impairments 0.0   0.0   4.9 11.2
Transaction expense, net 1.2   2.0   7.4 2.1
Interest, depreciation and amortization expense related to equity investments 10.1   10.7   31.7 30.8
Changes in fair value of Rivers Des Plaines' interest rate swaps 0.0   (2.0)   (12.6) (8.0)
Other charges 0.0   0.0   1.0 0.0
Gain on Calder land sale 0.0   0.0   (274.6) 0.0
Total adjustments to EBITDA 26.1   20.8   (200.3) 69.1
Operating Segments            
Segment Reporting Information [Line Items]            
Net revenue 383.1   393.0   1,329.7 1,232.4
Adjusted EBITDA 177.2   160.5   624.9 527.1
All Other            
Segment Reporting Information [Line Items]            
Net revenue 1.2   20.5   2.2 38.5
Adjusted EBITDA (14.0)   (4.4)   (42.0) (27.1)
Live and Historical Racing:            
Segment Reporting Information [Line Items]            
Net revenue 102.4   81.5   465.5 336.7
Taxes and purses (31.6)   (24.6)   (118.0) (95.4)
Marketing and advertising (3.6)   (2.9)   (12.9) (9.9)
Salaries and benefits (13.3)   (10.9)   (43.1) (36.2)
Content expense (0.6)   (0.5)   (2.2) (1.9)
Selling, general and administrative expense (3.4)   (3.1)   (9.7) (9.2)
Other operating expense (15.6)   (11.8)   (53.6) (39.8)
Other income 0.2   0.0   0.3 0.1
Adjusted EBITDA 34.5   27.7   226.3 144.4
Asset impairments       $ 11.2    
Live and Historical Racing: | Operating Segments            
Segment Reporting Information [Line Items]            
Net revenue 92.3   79.7   439.2 318.8
Adjusted EBITDA 34.5   27.7   226.3 144.4
TwinSpires            
Segment Reporting Information [Line Items]            
Net revenue 107.4   109.0   347.3 356.6
Taxes and purses (6.6)   (8.0)   (21.3) (22.7)
Marketing and advertising (1.3)   (10.6)   (11.4) (35.8)
Salaries and benefits (6.3)   (7.0)   (19.9) (20.0)
Content expense (49.3)   (47.1)   (160.5) (162.1)
Selling, general and administrative expense (2.7)   (2.6)   (7.9) (8.1)
Other operating expense (10.1)   (11.6)   (37.2) (38.1)
Other income 0.0   0.0   0.0 0.0
Adjusted EBITDA 31.1   22.1   89.1 69.8
Asset impairments   $ 4.9        
TwinSpires | Operating Segments            
Segment Reporting Information [Line Items]            
Net revenue 106.2   107.5   343.3 351.8
Adjusted EBITDA 31.1   22.1   89.1 69.8
Gaming            
Segment Reporting Information [Line Items]            
Net revenue 185.9   185.6   549.6 525.6
Taxes and purses (70.6)   (71.8)   (206.1) (201.1)
Marketing and advertising (4.1)   (3.6)   (11.3) (7.5)
Salaries and benefits (24.6)   (22.5)   (72.0) (63.0)
Content expense (2.7)   (1.2)   (6.4) (3.5)
Selling, general and administrative expense (7.1)   (7.1)   (20.4) (19.0)
Other operating expense (21.7)   (19.7)   (63.9) (52.9)
Other income 56.5   51.0   140.0 134.3
Adjusted EBITDA 111.6   110.7   309.5 312.9
Gaming | Operating Segments            
Segment Reporting Information [Line Items]            
Net revenue 183.4   185.3   545.0 523.3
Adjusted EBITDA 111.6   110.7   309.5 312.9
Rivers Des Plaines            
Segment Reporting Information [Line Items]            
Legal reserve 0.1   0.6   0.6 8.6
All Other            
Segment Reporting Information [Line Items]            
Legal reserve $ 0.0   $ 0.0   $ 3.2 $ 0.0