XML 72 R72.htm IDEA: XBRL DOCUMENT v3.19.3
Segment Information (Details)
$ in Millions
3 Months Ended 9 Months Ended
Sep. 30, 2019
USD ($)
Dec. 31, 2018
USD ($)
segment
Sep. 30, 2018
USD ($)
Sep. 30, 2019
USD ($)
segment
Sep. 30, 2018
USD ($)
Jan. 01, 2019
USD ($)
Segment Reporting Information [Line Items]            
Number of reportable segments | segment       4    
Revenues:            
Total $ 1,354.5   $ 789.7 $ 3,960.2 $ 2,432.6  
Adjusted EBITDAR:            
Adjusted EBITDAR 407.9   229.7 1,205.8 719.3  
Rent expense associated with triple net operating lease (96.3)   0.0 (271.0) 0.0  
Stock-based compensation (3.7)   (2.9) (10.4) (8.8)  
Cash-settled stock-based awards variance 3.4   1.7 6.4 1.3  
Loss on disposal of assets (7.4)   (3.2) (8.3) (3.2)  
Contingent purchase price (1.2)   (0.4) (7.0) (1.7)  
Pre-opening and acquisition costs (7.4)   (5.2) (15.5) (17.2)  
Depreciation and amortization (106.3)   (56.9) (316.4) (175.8)  
Recoveries on loan loss and unfunded loan commitments, net of impairment losses 0.0   0.0 0.0 16.4  
Insurance recoveries, net of deductible charges 1.5   0.0 1.5 0.1  
Non-operating items for Kansas JV (0.9)   (1.3) (2.8) (3.9)  
Interest expense, net (133.5)   (114.6) (400.5) (345.7)  
Loss on early extinguishment of debt 0.0   (0.3) 0.0 (3.8)  
Other 7.2   (1.4) 7.2 (1.5)  
Income before income taxes 63.3   45.2 189.0 175.5  
Income tax expense (19.6)   (9.1) (53.0) (40.0)  
Net income 43.7   36.1 136.0 135.5  
Capital expenditures:            
Capital expenditures 41.7   24.0 136.7 57.0  
Assets:            
Investment in and advances to unconsolidated affiliates 128.5 $ 128.5   128.5    
Total assets 14,318.0 $ 10,961.0   14,318.0   $ 13,424.8
South/West segment            
Segment Reporting Information [Line Items]            
Number of new reportable segments from division of segment | segment   2        
Operating segments | Northeast segment            
Revenues:            
Total 628.9   441.4 1,778.6 1,365.4  
Adjusted EBITDAR:            
Adjusted EBITDAR 189.1   141.3 540.1 434.6  
Capital expenditures:            
Capital expenditures 22.8   11.0 67.3 23.7  
Assets:            
Investment in and advances to unconsolidated affiliates 0.1 $ 0.1   0.1    
Total assets 2,298.9 1,330.2   2,298.9    
Operating segments | South segment            
Revenues:            
Total 276.6   60.4 850.7 186.4  
Adjusted EBITDAR:            
Adjusted EBITDAR 89.0   17.1 279.6 58.8  
Capital expenditures:            
Capital expenditures 5.0   2.3 21.5 5.8  
Assets:            
Investment in and advances to unconsolidated affiliates 0.0 0.0   0.0    
Total assets 1,423.8 1,082.3   1,423.8    
Operating segments | West segment            
Revenues:            
Total 161.5   92.6 484.4 291.2  
Adjusted EBITDAR:            
Adjusted EBITDAR 50.6   21.8 151.0 71.8  
Capital expenditures:            
Capital expenditures 3.7   2.4 17.8 7.6  
Assets:            
Investment in and advances to unconsolidated affiliates 0.0 0.0   0.0    
Total assets 750.5 755.7   750.5    
Operating segments | Midwest segment            
Revenues:            
Total 275.8   185.4 815.3 559.0  
Adjusted EBITDAR:            
Adjusted EBITDAR 104.3   65.4 301.3 201.1  
Capital expenditures:            
Capital expenditures 6.2   7.4 22.6 15.6  
Assets:            
Investment in and advances to unconsolidated affiliates 90.6 89.4   90.6    
Total assets 1,475.9 1,411.5   1,475.9    
Other            
Revenues:            
Total 12.4   9.9 31.9 30.6  
Adjusted EBITDAR:            
Adjusted EBITDAR (25.0)   (15.9) (66.1) (47.0)  
Capital expenditures:            
Capital expenditures 4.0   0.9 7.5 4.3  
Assets:            
Investment in and advances to unconsolidated affiliates 37.8 39.0   37.8    
Total assets 8,368.9 $ 6,381.3   8,368.9    
Intersegment eliminations            
Revenues:            
Total (0.7)   0.0 (0.7) 0.0  
Adjusted EBITDAR:            
Adjusted EBITDAR $ (0.1)   $ 0.0 $ (0.1) $ 0.0