XML 123 R102.htm IDEA: XBRL DOCUMENT v3.24.0.1
Segment Information - Reconciliation of Comprehensive Income to Adjusted EBITDA by Segment (Details) - USD ($)
$ in Millions
3 Months Ended 12 Months Ended
Mar. 31, 2022
Dec. 31, 2021
Jun. 30, 2021
Dec. 31, 2023
Dec. 31, 2022
Dec. 31, 2021
Segment Reporting Information [Line Items]            
Net income and comprehensive income       $ 417.3 $ 439.4 $ 249.1
Depreciation and amortization       169.0 113.7 103.2
Interest expense, net       268.4 147.3 84.7
Income tax provision       144.5 169.4 94.5
EBITDA       999.2 869.8 531.5
Stock-based compensation expense       32.9 31.8 27.8
Legal reserve       (1.2) 3.8 0.0
Pre-opening expense       18.6 13.2 5.8
Arlington exit costs       9.4 5.7 5.3
Other expenses, net       7.0 1.7 0.2
Transaction expense, net       4.8 42.1 2.6
Non-cash impairment charge       24.6 38.3 15.3
Interest, depreciation and amortization expense related to equity investments       40.2 42.8 41.5
Other charges and recoveries, net       2.4 1.0 0.0
Gain on sale of assets       (114.0) (274.6) 0.0
Total adjustments to EBITDA       24.7 (106.2) 95.5
Adjusted EBITDA       1,023.9 763.6 627.0
Rivers Des Plaines            
Segment Reporting Information [Line Items]            
Changes in fair value of Rivers Des Plaines' interest rate swaps       0.0 (12.6) (12.9)
Rivers Des Plaines' legal reserves and transaction costs       0.0 0.6 9.9
Operating Segments            
Segment Reporting Information [Line Items]            
Adjusted EBITDA       1,096.1 823.5 669.6
All Other            
Segment Reporting Information [Line Items]            
Adjusted EBITDA       (72.2) (59.9) (42.6)
Live and Historical Racing            
Segment Reporting Information [Line Items]            
Non-cash impairment charge     $ 11.2      
Live and Historical Racing | Operating Segments            
Segment Reporting Information [Line Items]            
Adjusted EBITDA       475.4 287.5 175.0
TwinSpires            
Segment Reporting Information [Line Items]            
Non-cash impairment charge $ 4.9 $ 4.1        
TwinSpires | Operating Segments            
Segment Reporting Information [Line Items]            
Adjusted EBITDA       132.1 114.1 82.7
Gaming | Operating Segments            
Segment Reporting Information [Line Items]            
Adjusted EBITDA       $ 488.6 $ 421.9 $ 411.9