XML 175 R66.htm IDEA: XBRL DOCUMENT v3.23.2
Segment Information - Reconciliation of Comprehensive Income to Adjusted EBITDA by Segment (Details) - USD ($)
$ in Millions
3 Months Ended 6 Months Ended
Jun. 30, 2023
Jun. 30, 2022
Jun. 30, 2023
Jun. 30, 2022
Segment Reporting Information [Line Items]        
Net income and comprehensive income $ 143.0 $ 339.3 $ 298.7 $ 381.4
Depreciation and amortization 41.8 26.1 79.7 51.2
Interest expense, net 65.2 35.1 129.9 56.4
Income tax provision 56.2 140.6 109.4 157.1
EBITDA 306.2 541.1 617.7 646.1
Stock-based compensation expense 8.1 7.4 16.7 14.4
Pre-opening expense 3.2 2.6 6.4 4.7
Arlington exit costs 5.9 1.8 9.3 4.3
Other expenses, net 6.6 0.0 6.9 0.0
Transaction expense, net 0.5 1.2 0.3 6.2
Asset impairments 24.5 0.0 24.5 4.9
Interest, depreciation and amortization expense related to equity investments 9.9 10.5 19.7 21.6
Changes in fair value of Rivers Des Plaines' interest rate swaps 0.0 (2.2) 0.0 (12.6)
Other charges and recoveries, net (1.2) 0.0 (0.9) 1.0
Gain on sale of assets 0.0 (274.6) (114.0) (274.6)
Total adjustments to EBITDA 57.5 (249.9) (31.1) (226.4)
Adjusted EBITDA 363.7 291.2 586.6 419.7
Net revenue 768.5 582.5 1,328.0 946.6
Operating Segments        
Segment Reporting Information [Line Items]        
Adjusted EBITDA 380.8 304.6 621.8 447.7
All Other        
Segment Reporting Information [Line Items]        
Adjusted EBITDA (17.1) (13.4) (35.2) (28.0)
Net revenue 0.2 0.5 0.5 1.0
Live and Historical        
Segment Reporting Information [Line Items]        
Adjusted EBITDA 223.5 163.9 305.6 191.8
Net revenue 408.0 275.9 623.8 363.1
Taxes and purses (85.4) (59.6) (141.9) (86.4)
Marketing and advertising (12.1) (6.4) (20.3) (9.3)
Salaries and benefits (30.3) (18.9) (52.1) (29.8)
Content expense (2.0) (1.0) (3.5) (1.6)
Selling, general and administrative expense (7.3) (3.0) (16.0) (6.3)
Other operating expense (47.6) (23.2) (84.6) (38.0)
Other income 0.2 0.1 0.2 0.1
Live and Historical | Operating Segments        
Segment Reporting Information [Line Items]        
Adjusted EBITDA 223.5 163.9 305.6 191.8
Net revenue 385.0 260.9 599.4 346.9
TwinSpires        
Segment Reporting Information [Line Items]        
Adjusted EBITDA 33.9 33.9 63.3 58.0
Net revenue 139.1 138.5 235.5 239.9
Taxes and purses (7.0) (7.2) (12.0) (14.7)
Marketing and advertising (5.3) (5.0) (6.7) (10.1)
Salaries and benefits (7.5) (6.9) (13.7) (13.6)
Content expense (68.7) (68.1) (111.7) (111.2)
Selling, general and administrative expense (2.7) (2.6) (5.1) (5.2)
Other operating expense (14.0) (14.8) (24.0) (27.1)
Other income 0.0 0.0 1.0 0.0
TwinSpires | Operating Segments        
Segment Reporting Information [Line Items]        
Adjusted EBITDA 33.9 33.9 63.3 58.0
Net revenue 137.4 136.8 232.2 237.1
Gaming        
Segment Reporting Information [Line Items]        
Adjusted EBITDA 123.4 106.8 252.9 197.9
Net revenue 247.9 184.5 499.5 363.7
Taxes and purses (81.7) (68.2) (165.3) (135.5)
Marketing and advertising (9.0) (3.7) (17.6) (7.2)
Salaries and benefits (39.5) (23.5) (74.0) (47.4)
Content expense (2.7) (2.2) (4.5) (3.7)
Selling, general and administrative expense (10.3) (6.7) (22.5) (13.3)
Other operating expense (30.0) (22.2) (60.0) (42.2)
Other income 48.7 48.8 97.3 83.5
Gaming | Operating Segments        
Segment Reporting Information [Line Items]        
Adjusted EBITDA 123.4 106.8 252.9 197.9
Net revenue 245.9 184.3 495.9 361.6
Rivers Des Plaines        
Segment Reporting Information [Line Items]        
Rivers Des Plaines' legal reserves and transaction costs 0.0 0.2 0.0 0.5
Other Segments [Member]        
Segment Reporting Information [Line Items]        
Legal reserve $ 0.0 $ 3.2 $ 0.0 $ 3.2