XML 18 R7.htm IDEA: XBRL DOCUMENT v3.24.1.u1
CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
$ in Millions
3 Months Ended
Mar. 31, 2024
Mar. 31, 2023
Operating activities    
Net income (loss) $ (114.9) $ 514.4
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:    
Depreciation and amortization 108.7 107.5
Amortization of debt discount and debt issuance costs 2.2 2.0
Non-cash interest expense 10.6 8.1
Non-cash operating lease expense 77.7 86.5
Gain on Barstool Acquisition, net 0.0 (83.4)
Gain on REIT transactions, net 0.0 (500.8)
Holding loss on equity securities 1.5 3.2
Gain on sale or disposal of property and equipment (0.2) 0.0
Income from unconsolidated affiliates (7.2) (2.6)
Return on investment from unconsolidated affiliates 7.3 8.5
Deferred income taxes (72.3) 80.6
Stock-based compensation 11.9 16.5
Investment Agreement warrant expense 18.7 0.0
Changes in operating assets and liabilities, net of businesses acquired    
Accounts receivable 35.9 31.1
Prepaid expenses and other current assets (0.5) (25.8)
Other assets (6.2) (5.6)
Accounts payable 1.5 (10.3)
Accrued expenses (81.7) (78.5)
Income taxes 58.3 83.2
Operating lease liabilities (72.4) (87.7)
Other current and long-term liabilities (52.5) 0.0
Other 4.9 0.8
Net cash provided by (used in) operating activities (68.7) 147.7
Investing activities    
Capital expenditures (41.4) (63.2)
Consideration paid for Barstool, net of cash acquired 0.0 (314.6)
Other (5.9) (0.4)
Net cash used in investing activities (47.3) (378.2)
Financing activities    
Principal payments on long-term debt (9.4) (9.4)
Debt issuance costs (2.6) 0.0
Payments of other long-term obligations (0.7) (0.7)
Principal payments on financing obligations (10.0) (9.6)
Principal payments on finance leases (12.2) (11.5)
Proceeds from exercise of options 0.5 1.1
Repurchase of common stock 0.0 (50.0)
Payments on insurance financing (12.2) 0.0
Other (3.5) (2.9)
Net cash used in financing activities (50.1) (83.0)
Effect of currency rate changes on cash, cash equivalents, and restricted cash (0.8) 1.5
Change in cash, cash equivalents, and restricted cash (166.9) (312.0)
Cash, cash equivalents, and restricted cash at the beginning of the year 1,094.4 1,644.2
Cash, cash equivalents, and restricted cash at the end of the period 927.5 1,332.2
Reconciliation of cash, cash equivalents and restricted cash:    
Cash and cash equivalents 903.6 1,311.3
Restricted cash included in Other current assets 22.7 19.7
Restricted cash included in Other assets 1.2 1.2
Total cash, cash equivalents, and restricted cash 927.5 1,332.2
Supplemental disclosure:    
Cash paid for interest, net of amounts capitalized 114.0 110.5
Cash payments related to income taxes, net 0.6 1.1
Non-cash activities:    
Accrued capital expenditures $ 12.7 $ 17.4