XML 134 R113.htm IDEA: XBRL DOCUMENT v3.25.0.1
Segment Information - Segment Information (Details) - USD ($)
$ in Millions
12 Months Ended
Feb. 17, 2023
Dec. 31, 2024
Dec. 31, 2023
Dec. 31, 2022
Aug. 08, 2023
Revenues [Abstract]          
Revenues   $ 6,578.1 $ 6,362.9 $ 6,401.7  
Gaming taxes   (2,300.0) (2,300.0) (2,200.0)  
Media and advertising   (456.4) (173.3) (94.8)  
ADJUSTED EBITDAR   1,409.0 1,623.4 2,037.0  
Other operating benefits (costs) and other income (expenses):          
Other category   (116.7) (110.8) (97.6)  
Rent expense associated with triple net operating lease   (620.1) (591.1) (149.6)  
Stock-based compensation   (52.9) (85.9) (58.1)  
Cash-settled stock-based awards variance   18.7 13.8 15.5  
Loss on disposal of assets   (10.0) (0.1) (7.9)  
Contingent purchase price   1.2 (1.9) 0.6  
Pre-opening expenses       (4.1)  
Depreciation and amortization   (433.6) (435.1) (567.5)  
Impairment losses   (89.1) (130.6) (118.2)  
Insurance recoveries, net of deductible charges   5.5 13.9 10.7  
Non-operating items of equity method investments   (4.4) (7.4) (7.9)  
Interest expense, net   (470.5) (464.7) (758.2)  
Interest income   23.6 40.3 18.3  
Loss on disposal of Barstool   0.0 (923.2) 0.0  
Gain on Barstool Acquisition, net     83.4    
Gain on REIT transactions, net   0.0 500.8 0.0  
Loss on early extinguishment of debt   (0.3) 0.0 (10.4)  
Other   (1.7) (24.4) (127.3)  
Income (loss) before income taxes   (341.3) (499.6) 175.3  
Income tax benefit   28.0 8.2 46.4  
Net income (loss)   (313.3) (491.4) 221.7  
Corporate overhead costs   104.8 106.7 98.5  
Unrealized holding losses on equity securities   0.1 6.4 69.9  
Non-recurring acquisition and transaction cost     25.0 52.1  
Capital expenditures:          
Capital expenditures   482.7 360.0 263.4  
Assets:          
Investment in and advances to unconsolidated affiliates   86.2 84.9 248.6  
Total assets   15,261.7 16,064.2 17,502.1  
Sportsbook Agreement          
Other operating benefits (costs) and other income (expenses):          
Marketing expenses   179.2 33.3    
Investment Agreement          
Other operating benefits (costs) and other income (expenses):          
Marketing expenses   67.9 12.5    
Disposal Group, Disposed of by Sale, Not Discontinued Operations | Barstool Sports, Inc          
Other operating benefits (costs) and other income (expenses):          
Loss on disposal of Barstool     (923.2)    
Disposal group, percentage of ownership interest sold         100.00%
Northeast          
Other operating benefits (costs) and other income (expenses):          
Impairment losses       (116.4)  
Operating segments          
Revenues [Abstract]          
Revenues   6,578.1 6,362.9 6,401.7  
Operating segments | Northeast          
Revenues [Abstract]          
Revenues   2,755.7 2,738.4 2,695.9  
Gaming taxes   (1,113.2) (1,115.5) (1,120.1)  
Compensation and benefits   (414.5) (388.4) (366.7)  
Other segment items   (427.0) (403.5) (366.6)  
ADJUSTED EBITDAR   801.0 831.0 842.5  
Capital expenditures:          
Capital expenditures   81.9 113.7 110.6  
Assets:          
Investment in and advances to unconsolidated affiliates   0.1 0.0 0.1  
Total assets   1,808.1 1,827.4 2,231.8  
Operating segments | South          
Revenues [Abstract]          
Revenues   1,169.0 1,216.4 1,314.2  
Gaming taxes   (251.9) (263.1) (286.5)  
Compensation and benefits   (222.6) (215.3) (219.0)  
Other segment items   (261.3) (243.9) (260.6)  
ADJUSTED EBITDAR   433.2 494.1 548.1  
Capital expenditures:          
Capital expenditures   97.5 93.0 70.7  
Assets:          
Investment in and advances to unconsolidated affiliates   0.0 0.0 0.0  
Total assets   1,301.7 1,244.5 1,191.9  
Operating segments | West          
Revenues [Abstract]          
Revenues   525.3 528.5 581.9  
Gaming taxes   (94.2) (93.6) (91.5)  
Compensation and benefits   (123.5) (114.7) (142.6)  
Other segment items   (120.1) (116.0) (127.7)  
ADJUSTED EBITDAR   187.5 204.2 220.1  
Capital expenditures:          
Capital expenditures   64.8 30.3 11.5  
Assets:          
Investment in and advances to unconsolidated affiliates   0.0 0.0 0.0  
Total assets   453.2 388.6 372.4  
Operating segments | Midwest          
Revenues [Abstract]          
Revenues   1,172.2 1,172.6 1,159.6  
Gaming taxes   (305.1) (309.4) (311.3)  
Compensation and benefits   (174.6) (165.4) (153.8)  
Other segment items   (205.7) (201.2) (193.3)  
ADJUSTED EBITDAR   486.8 496.6 501.2  
Capital expenditures:          
Capital expenditures   222.9 73.6 35.8  
Assets:          
Investment in and advances to unconsolidated affiliates   80.9 80.8 81.5  
Total assets   1,503.7 1,241.1 1,305.5  
Operating segments | Interactive          
Revenues [Abstract]          
Revenues   959.9 718.8 663.1  
Gaming taxes   (566.3) (498.6) (346.5)  
Compensation and benefits   (168.3) (176.7) (112.8)  
Media and advertising   (407.0) (144.9) (76.1)  
Other segment items   (317.8) (301.1) (202.6)  
ADJUSTED EBITDAR   (499.5) (402.5) (74.9)  
Other operating benefits (costs) and other income (expenses):          
Tax gross up   435.6 390.4 251.6  
Capital expenditures:          
Capital expenditures   2.5 33.2 19.7  
Assets:          
Investment in and advances to unconsolidated affiliates   0.0 0.0 160.9  
Total assets   2,385.6 2,549.9 4,233.7  
Operating segments | Interactive | Online Sports Betting And ICasino          
Revenues [Abstract]          
Revenues     390.4 251.6  
Other          
Revenues [Abstract]          
Revenues   19.6 20.2 21.3  
Capital expenditures:          
Capital expenditures   13.1 16.2 15.1  
Assets:          
Investment in and advances to unconsolidated affiliates   5.2 4.1 6.1  
Total assets   7,809.4 8,812.7 8,166.8  
Intersegment eliminations          
Revenues [Abstract]          
Revenues   $ (23.6) $ (32.0) $ (34.3)  
Barstool Acquisition          
Other operating benefits (costs) and other income (expenses):          
Business acquisition, percentage of voting interests acquired 64.00%        
Gain on transaction $ 66.5        
Gain on disposition of business $ 16.9