XML 85 R73.htm IDEA: XBRL DOCUMENT v3.25.2
Segment Information - Schedule of Segment Information (Details) - USD ($)
$ in Millions
3 Months Ended 6 Months Ended
Jun. 30, 2025
Jun. 30, 2024
Jun. 30, 2025
Jun. 30, 2024
Dec. 31, 2024
Revenues          
Revenues $ 1,765.0 $ 1,663.0 $ 3,437.5 $ 3,269.9  
Gaming taxes (644.9) (568.6) (1,300.0) (1,200.0)  
Media and advertising (85.5) (112.3) (185.4) (248.3)  
Segment Adjusted EBITDAR 427.6 393.8 795.6 676.8  
Adjusted EBITDAR:          
Other category (35.5) (26.8) (74.3) (53.6)  
Rent expense associated with triple net operating lease (156.0) (154.9) (311.9) (309.7)  
Stock-based compensation (16.1) (14.2) (31.7) (26.1)  
Cash-settled stock-based awards variance 3.1 3.1 6.3 11.1  
Loss on disposal of assets (0.1) (9.1) (0.3) (8.9)  
Pre-opening expenses (4.4)   (4.9)    
Depreciation and amortization (110.5) (109.1) (218.5) (217.8)  
Impairment loss (15.0) 0.0 (15.0) 0.0  
Insurance recoveries, net of deductible charges   2.7   2.7  
Non-operating items of equity method investments (1.1) (1.0) (2.2) (2.1)  
Interest expense, net (95.9) (119.4) (206.7) (238.5)  
Interest income 2.1 5.8 5.3 12.9  
Gain on financing arrangement 0.0 0.0 215.1 0.0  
Loss on early extinguishment of debt (11.8) 0.0 (11.8) 0.0  
Other 1.7 (1.2) 2.3 (4.6)  
Income (loss) before income taxes (11.9) (30.3) 147.3 (157.8)  
Income tax benefit (expense) (6.4) 3.2 (54.1) 15.8  
Net income (loss) (18.3) (27.1) 93.2 (142.0)  
Corporate overhead costs 38.7 24.5 74.7 49.4  
Proxy related costs for legal and advisory 9.4   17.1    
Capital expenditures:          
Capital expenditures 159.4 88.2 284.6 129.6  
Assets:          
Investment in and advances to unconsolidated affiliates 82.4   82.4   $ 86.2
Total assets 15,206.7   15,206.7   15,261.7
Sportsbook Agreement          
Adjusted EBITDAR:          
Marketing expenses 37.5 50.0 75.0 100.0  
Investment Agreement          
Adjusted EBITDAR:          
Marketing expenses 14.3 18.8 28.5 37.5  
Operating Segments          
Revenues          
Revenues 1,765.0 1,663.0 3,437.5 3,269.9  
Operating Segments | Northeast          
Revenues          
Revenues 711.6 696.3 1,392.5 1,381.0  
Gaming taxes (290.4) (285.0) (569.9) (559.9)  
Compensation and benefits (103.6) (103.0) (207.1) (207.2)  
Other segment items (108.1) (103.6) (211.8) (206.6)  
Segment Adjusted EBITDAR 209.5 204.7 403.7 407.3  
Capital expenditures:          
Capital expenditures 31.4 13.3 44.9 18.9  
Assets:          
Investment in and advances to unconsolidated affiliates 0.1   0.1   0.1
Total assets 1,807.9   1,807.9   1,808.1
Operating Segments | South          
Revenues          
Revenues 302.2 298.2 590.5 596.7  
Gaming taxes (65.8) (66.9) (129.2) (133.0)  
Compensation and benefits (59.6) (54.1) (116.4) (110.5)  
Other segment items (72.0) (65.8) (136.8) (128.3)  
Segment Adjusted EBITDAR 104.8 111.4 208.1 224.9  
Capital expenditures:          
Capital expenditures 17.1 23.6 30.8 35.4  
Assets:          
Investment in and advances to unconsolidated affiliates 0.0   0.0   0.0
Total assets 1,310.8   1,310.8   1,301.7
Operating Segments | West          
Revenues          
Revenues 137.7 135.3 267.4 264.1  
Gaming taxes (25.4) (23.9) (49.1) (47.9)  
Compensation and benefits (31.1) (31.5) (62.4) (61.2)  
Other segment items (27.7) (29.3) (56.7) (58.5)  
Segment Adjusted EBITDAR 53.5 50.6 99.2 96.5  
Capital expenditures:          
Capital expenditures 42.8 11.4 83.3 12.9  
Assets:          
Investment in and advances to unconsolidated affiliates 0.0   0.0   0.0
Total assets 539.0   539.0   453.2
Operating Segments | Midwest          
Revenues          
Revenues 297.0 298.1 579.9 589.3  
Gaming taxes (78.8) (78.9) (153.5) (156.3)  
Compensation and benefits (44.7) (43.4) (88.8) (86.4)  
Other segment items (51.7) (45.9) (102.0) (99.7)  
Segment Adjusted EBITDAR 121.8 129.9 235.6 246.9  
Capital expenditures:          
Capital expenditures 64.5 38.2 116.2 57.4  
Assets:          
Investment in and advances to unconsolidated affiliates 79.9   79.9   80.9
Total assets 1,575.8   1,575.8   1,503.7
Operating Segments | Interactive          
Revenues          
Revenues 316.1 232.6 606.2 440.3  
Gaming taxes (184.5) (113.9) (353.1) (263.5)  
Compensation and benefits (37.6) (41.3) (74.3) (93.6)  
Media and advertising (73.5) (100.1) (162.0) (222.9)  
Other segment items (82.5) (80.1) (167.8) (159.1)  
Segment Adjusted EBITDAR (62.0) (102.8) (151.0) (298.8)  
Adjusted EBITDAR:          
Tax gross up 137.9 82.1 266.1 198.7  
Capital expenditures:          
Capital expenditures 0.1 0.3 3.7 1.0  
Assets:          
Investment in and advances to unconsolidated affiliates 0.0   0.0   0.0
Total assets 2,400.9   2,400.9   2,385.6
Other          
Revenues          
Revenues 5.7 5.9 11.0 11.9  
Capital expenditures:          
Capital expenditures 3.5 1.4 5.7 4.0  
Assets:          
Investment in and advances to unconsolidated affiliates 2.4   2.4   5.2
Total assets 7,572.3   7,572.3   $ 7,809.4
Intersegment Eliminations          
Revenues          
Revenues $ (5.3) $ (3.4) $ (10.0) $ (13.4)