XML 147 R100.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Segment Information (Details)
$ in Millions
3 Months Ended 12 Months Ended
Dec. 31, 2019
USD ($)
Sep. 30, 2019
USD ($)
Jun. 30, 2019
USD ($)
Mar. 31, 2019
USD ($)
Dec. 31, 2018
USD ($)
Sep. 30, 2018
USD ($)
Jun. 30, 2018
USD ($)
Mar. 31, 2018
USD ($)
Dec. 31, 2019
USD ($)
segment
Dec. 31, 2018
USD ($)
Dec. 31, 2017
USD ($)
Jan. 01, 2019
USD ($)
Segment Reporting Information [Line Items]                        
Number of reportable segments | segment                 4      
Revenues:                        
Total $ 1,341.2 $ 1,354.5 $ 1,323.1 $ 1,282.6 $ 1,155.3 $ 789.7 $ 826.9 $ 816.1 $ 5,301.4 $ 3,587.9 $ 3,148.0  
Adjusted EBITDAR:                        
Adjusted EBITDAR                 1,605.2 1,043.2 879.1  
Rent expense associated with triple net operating lease                 (366.4) (3.8) 0.0  
Stock-based compensation                 (14.9) (12.0) (7.8)  
Cash-settled stock-based awards variance                 (0.8) 19.6 (23.4)  
Loss on disposal of assets                 (5.5) (3.2) (0.2)  
Contingent purchase price                 (7.0) (0.5) 6.8  
Pre-opening and acquisition costs                 (22.3) (95.0) (9.7)  
Depreciation and amortization                 (414.2) (269.0) (267.1)  
Impairment losses                 (173.1) (34.9) (18.0)  
Recoveries on (provision for) loan loss and unfunded loan commitments                 0.0 17.0 (89.8)  
Insurance recoveries, net of deductible charges                 3.0 0.1 0.3  
Non-operating items for Kansas JV                 (3.7) (5.1) (5.8)  
Interest expense, net                 (534.2) (538.4) (463.2)  
Loss on early extinguishment of debt         (17.2)       0.0 (21.0) (24.0)  
Other                 20.0 (7.1) (2.3)  
Income (loss) before income taxes                 86.1 89.9 (25.1)  
Income tax benefit (expense)                 (43.0) 3.6 498.5  
Net income (92.9) $ 43.7 $ 51.3 $ 41.0 (42.0) $ 36.1 $ 54.0 $ 45.4 43.1 93.5 473.4  
Capital expenditures:                        
Capital expenditures                 190.6 92.6 99.3  
Assets:                        
Investment in and advances to unconsolidated affiliates 128.3       128.5       128.3 128.5 148.9  
Total assets 14,194.5       10,961.0       14,194.5 10,961.0 5,234.8 $ 13,424.8
Operating segments | Northeast segment                        
Revenues:                        
Total                 2,399.9 1,891.5 1,756.6  
Adjusted EBITDAR:                        
Adjusted EBITDAR                 720.8 583.8 549.3  
Capital expenditures:                        
Capital expenditures                 96.2 38.9 26.3  
Assets:                        
Investment in and advances to unconsolidated affiliates 0.1       0.1       0.1 0.1 0.1  
Total assets 2,273.7       1,330.2       2,273.7 1,330.2 921.0  
Operating segments | South segment                        
Revenues:                        
Total                 1,118.9 394.4 224.3  
Adjusted EBITDAR:                        
Adjusted EBITDAR                 369.8 118.9 62.6  
Capital expenditures:                        
Capital expenditures                 29.8 10.6 6.3  
Assets:                        
Investment in and advances to unconsolidated affiliates 0.0       0.0       0.0 0.0 0.0  
Total assets 1,397.0       1,082.3       1,397.0 1,082.3 169.3  
Operating segments | West segment                        
Revenues:                        
Total                 642.5 437.9 380.4  
Adjusted EBITDAR:                        
Adjusted EBITDAR                 198.8 114.3 72.7  
Capital expenditures:                        
Capital expenditures                 21.2 12.8 35.7  
Assets:                        
Investment in and advances to unconsolidated affiliates 0.0       0.0       0.0 0.0 0.0  
Total assets 752.1       755.7       752.1 755.7 625.0  
Operating segments | Midwest segment                        
Revenues:                        
Total                 1,094.5 823.7 735.0  
Adjusted EBITDAR:                        
Adjusted EBITDAR                 403.6 294.3 249.7  
Capital expenditures:                        
Capital expenditures                 32.7 25.3 26.2  
Assets:                        
Investment in and advances to unconsolidated affiliates 90.9       89.4       90.9 89.4 88.3  
Total assets 1,412.2       1,411.5       1,412.2 1,411.5 970.8  
Other                        
Revenues:                        
Total                 47.5 40.4 51.7  
Adjusted EBITDAR:                        
Adjusted EBITDAR                 (87.8) (68.1) (55.2)  
Capital expenditures:                        
Capital expenditures                 10.7 5.0 4.8  
Assets:                        
Investment in and advances to unconsolidated affiliates 37.3       39.0       37.3 39.0 60.5  
Total assets $ 8,359.5       $ 6,381.3       8,359.5 6,381.3 2,548.7  
Intersegment eliminations                        
Revenues:                        
Total                 $ (1.9) $ 0.0 $ 0.0