XML 64 R55.htm IDEA: XBRL DOCUMENT v3.22.2
Segment Information - Reconciliation of Comprehensive Income to Adjusted EBITDA by Segment (Details) - USD ($)
$ in Millions
3 Months Ended 6 Months Ended
Jun. 30, 2022
Mar. 31, 2022
Jun. 30, 2021
Jun. 30, 2022
Jun. 30, 2021
Segment Reporting Information [Line Items]          
Net revenue $ 582.5   $ 515.1 $ 946.6 $ 839.4
Adjusted EBITDA 291.2   233.3 419.7 343.9
Net income and comprehensive income 339.3   108.3 381.4 144.4
Depreciation and amortization 26.1   26.0 51.2 52.0
Interest expense 35.1   22.0 56.4 41.4
Income tax provision 140.6   41.6 157.1 57.8
EBITDA 541.1   197.9 646.1 295.6
Stock-based compensation expense 7.4   7.1 14.4 12.6
Pre-opening expense 2.6   1.5 4.7 2.1
Other expenses, net 1.8   0.2 4.3 0.2
Asset impairments 0.0   11.2 4.9 11.2
Transaction expense, net 1.2   0.0 6.2 0.1
Interest, depreciation and amortization expense related to equity investments 10.5   10.5 21.6 20.1
Changes in fair value of Rivers Des Plaines' interest rate swaps (2.2)   (1.8) (12.6) (6.0)
Other charges 0.0   0.0 1.0 0.0
Gain on Calder land sale (274.6)   0.0 (274.6) 0.0
Total adjustments to EBITDA (249.9)   35.4 (226.4) 48.3
Operating Segments          
Segment Reporting Information [Line Items]          
Net revenue 582.5   515.1 946.6 839.4
Adjusted EBITDA 304.6   242.8 447.7 366.6
All Other          
Segment Reporting Information [Line Items]          
Net revenue 0.5   12.4 1.0 18.0
Adjusted EBITDA (13.4)   (9.5) (28.0) (22.7)
Live and Historical Racing          
Segment Reporting Information [Line Items]          
Net revenue 275.9   190.5 363.1 255.2
Taxes and purses (59.6)   (50.8) (86.4) (70.8)
Marketing and advertising (6.4)   (4.9) (9.3) (7.0)
Salaries and benefits (18.9)   (15.3) (29.8) (25.3)
Content expense (1.0)   (0.8) (1.6) (1.4)
Selling, general and administrative expense (3.0)   (3.1) (6.3) (6.1)
Other operating expense (23.2)   (17.3) (38.0) (28.0)
Other income 0.1   0.1 0.1 0.1
Adjusted EBITDA 163.9   98.4 191.8 116.7
Asset impairments 11.2        
Live and Historical Racing | Operating Segments          
Segment Reporting Information [Line Items]          
Net revenue 260.9   175.9 346.9 239.1
Adjusted EBITDA 163.9   98.4 191.8 116.7
TwinSpires          
Segment Reporting Information [Line Items]          
Net revenue 138.5   142.6 239.9 247.6
Taxes and purses (7.2)   (8.3) (14.7) (14.7)
Marketing and advertising (5.0)   (16.7) (10.1) (25.2)
Salaries and benefits (6.9)   (6.8) (13.6) (13.0)
Content expense (68.1)   (68.5) (111.2) (115.0)
Selling, general and administrative expense (2.6)   (2.9) (5.2) (5.5)
Other operating expense (14.8)   (14.8) (27.1) (26.5)
Other income 0.0   0.0 0.0 0.0
Adjusted EBITDA 33.9   24.6 58.0 47.7
Asset impairments   $ 4.9      
TwinSpires | Operating Segments          
Segment Reporting Information [Line Items]          
Net revenue 136.8   140.8 237.1 244.3
Adjusted EBITDA 33.9   24.6 58.0 47.7
Gaming          
Segment Reporting Information [Line Items]          
Net revenue 184.5   186.0 363.7 340.0
Taxes and purses (68.2)   (70.0) (135.5) (129.3)
Marketing and advertising (3.7)   (2.5) (7.2) (3.9)
Salaries and benefits (23.5)   (20.6) (47.4) (40.5)
Content expense (2.2)   (1.3) (3.7) (2.3)
Selling, general and administrative expense (6.7)   (5.9) (13.3) (11.9)
Other operating expense (22.2)   (17.7) (42.2) (33.2)
Other income 48.8   51.8 83.5 83.3
Adjusted EBITDA 106.8   119.8 197.9 202.2
Gaming | Operating Segments          
Segment Reporting Information [Line Items]          
Net revenue 184.3   186.0 361.6 338.0
Adjusted EBITDA 106.8   119.8 197.9 202.2
Rivers Des Plaines          
Segment Reporting Information [Line Items]          
Legal reserve 0.2   6.7 0.5 8.0
All Other          
Segment Reporting Information [Line Items]          
Legal reserve $ 3.2   $ 0.0 $ 3.2 $ 0.0