XML 139 R107.htm IDEA: XBRL DOCUMENT v3.25.0.1
Segment Information - Schedule of Adjusted EBITDA by Segment (Details) - USD ($)
$ in Millions
12 Months Ended
Dec. 31, 2024
Dec. 31, 2023
Dec. 31, 2022
Segment Reporting Information [Line Items]      
Marketing and advertising $ (90.7) $ (83.4) $ (52.9)
Equity in income of unconsolidated affiliates 144.9 146.3 152.7
Adjusted EBITDA 1,159.2 1,023.9 763.6
Operating Segments      
Segment Reporting Information [Line Items]      
Adjusted EBITDA 1,247.1 1,096.1 823.5
Live and Historical | Operating Segments      
Segment Reporting Information [Line Items]      
Net revenue 1,267.0 1,084.6 646.4
Pari-mutuel taxes and purses (300.0) (262.5) (167.1)
Gaming taxes (5.7) (5.2) (1.5)
Marketing and advertising (42.1) (37.6) (19.8)
Salaries and benefits (127.0) (107.0) (63.4)
Content expense (6.4) (6.5) (3.4)
Selling, general and administrative expense (40.1) (31.9) (18.6)
Maintenance, insurance and utilities (46.5) (43.2) (24.3)
Gaming equipment rental and technology costs (41.6) (48.7) (18.6)
Food and beverage costs (12.9) (11.3) (6.0)
Other operating expense (70.6) (56.6) (36.6)
Equity in income of unconsolidated affiliates 0.0 0.0 0.0
Other income 0.5 1.3 0.4
Adjusted EBITDA 574.6 475.4 287.5
Wagering Services and Solutions | Operating Segments      
Segment Reporting Information [Line Items]      
Net revenue 500.7 458.4 441.6
Pari-mutuel taxes and purses (19.7) (19.9) (18.7)
Gaming taxes (2.4) (2.7) (8.3)
Marketing and advertising (8.9) (9.8) (13.0)
Salaries and benefits (32.8) (29.3) (26.8)
Content expense (205.8) (205.1) (203.3)
Selling, general and administrative expense (15.5) (12.4) (9.7)
Maintenance, insurance and utilities (4.2) (3.8) (3.0)
Gaming equipment rental and technology costs (3.5) (3.7) (3.4)
Food and beverage costs 0.0 0.0 0.0
Other operating expense (42.6) (40.6) (41.4)
Equity in income of unconsolidated affiliates 0.0 0.0 0.0
Other income 0.3 1.0 0.1
Adjusted EBITDA 165.6 132.1 114.1
Gaming | Operating Segments      
Segment Reporting Information [Line Items]      
Net revenue 1,045.4 974.6 761.8
Pari-mutuel taxes and purses (43.5) (39.2) (36.4)
Gaming taxes (291.6) (283.6) (241.7)
Marketing and advertising (35.4) (35.4) (18.9)
Salaries and benefits (164.6) (146.0) (102.7)
Content expense (8.5) (8.8) (8.3)
Selling, general and administrative expense (46.1) (42.7) (31.3)
Maintenance, insurance and utilities (42.1) (40.0) (31.1)
Gaming equipment rental and technology costs (15.4) (15.6) (11.8)
Food and beverage costs (16.7) (14.9) (10.0)
Other operating expense (62.9) (53.2) (38.6)
Equity in income of unconsolidated affiliates 186.4 191.6 184.5
Other income 1.9 1.8 6.4
Adjusted EBITDA $ 506.9 $ 488.6 $ 421.9