XML 77 R68.htm IDEA: XBRL DOCUMENT v3.23.3
Segment Information - Reconciliation of Comprehensive Income to Adjusted EBITDA by Segment (Details) - USD ($)
$ in Millions
3 Months Ended 9 Months Ended
Sep. 30, 2023
Sep. 30, 2022
Sep. 30, 2023
Sep. 30, 2022
Segment Reporting Information [Line Items]        
Net income and comprehensive income $ 61.0 $ 57.0 $ 359.7 $ 438.4
Depreciation and amortization 42.1 27.5 121.8 78.7
Interest expense, net 67.9 36.2 197.8 92.6
Income tax provision 20.8 16.4 130.2 173.5
EBITDA 191.8 137.1 809.5 783.2
Stock-based compensation expense 8.1 9.1 24.8 23.5
Legal reserve 0.0 0.0 0.0 3.2
Pre-opening expense 5.0 4.2 11.4 8.9
Arlington exit costs 0.1 1.4 9.4 5.7
Other expenses, net 0.7 0.0 7.6 0.0
Transaction expense, net 1.5 1.2 1.8 7.4
Asset impairments 0.0 0.0 24.5 4.9
Interest, depreciation and amortization expense related to equity investments 10.1 10.1 29.8 31.7
Changes in fair value of Rivers Des Plaines' interest rate swaps 0.0 0.0 0.0 (12.6)
Other charges and recoveries, net 0.9 0.0 0.0 1.0
Gain on sale of assets 0.0 0.0 (114.0) (274.6)
Total adjustments to EBITDA 26.4 26.1 (4.7) (200.3)
Adjusted EBITDA 218.2 163.2 804.8 582.9
Rivers Des Plaines        
Segment Reporting Information [Line Items]        
Rivers Des Plaines' legal reserves and transaction costs 0.0 0.1 0.0 0.6
Operating Segments        
Segment Reporting Information [Line Items]        
Adjusted EBITDA 237.1 177.2 858.9 624.9
All Other        
Segment Reporting Information [Line Items]        
Adjusted EBITDA (18.9) (14.0) (54.1) (42.0)
Live and Historical Racing | Operating Segments        
Segment Reporting Information [Line Items]        
Adjusted EBITDA 80.9 34.5 386.5 226.3
TwinSpires | Operating Segments        
Segment Reporting Information [Line Items]        
Adjusted EBITDA 33.9 31.1 97.2 89.1
Gaming | Operating Segments        
Segment Reporting Information [Line Items]        
Adjusted EBITDA $ 122.3 $ 111.6 $ 375.2 $ 309.5