XML 99 R89.htm IDEA: XBRL DOCUMENT v3.23.2
Segment Information (Details)
$ in Millions
3 Months Ended 6 Months Ended
Feb. 21, 2023
USD ($)
Feb. 17, 2023
USD ($)
Jun. 30, 2023
USD ($)
Jun. 30, 2022
USD ($)
Jun. 30, 2023
USD ($)
segment
Jun. 30, 2022
USD ($)
Dec. 31, 2022
USD ($)
Segment Reporting Information [Line Items]              
Number of reportable segments | segment         5    
Revenues:              
Revenues     $ 1,674.8 $ 1,626.9 $ 3,348.1 $ 3,191.1  
Adjusted EBITDAR:              
Adjusted EBITDAR     476.8 504.5 955.0 999.2  
Rent expense associated with triple net operating leases     (146.4) (28.0) (292.4) (88.1)  
Stock-based compensation     (19.7) (14.5) (36.2) (31.5)  
Cash-settled stock-based awards variance     6.2 9.5 9.1 12.4  
Loss on disposal of assets     0.0 (7.3) 0.0 (7.2)  
Contingent purchase price     (0.2) 0.9 (0.5) 1.0  
Pre-opening expenses     0.0 (2.1) 0.0 (3.6)  
Depreciation and amortization     (110.6) (150.3) (218.1) (268.5)  
Insurance recoveries, net of deductible charges     13.6 0.0 13.6 8.8  
Non-operating items of equity method investments     (0.9) (0.3) (5.4) (2.1)  
Interest expense, net     (115.6) (195.0) (228.6) (356.2)  
Interest income     9.9 1.4 20.3 1.8  
Gain on Barstool Acquisition, net     0.0 0.0 83.4 0.0  
Gain on REIT transactions, net $ 500.8   0.0 0.0 500.8 0.0  
Loss on early extinguishment of debt     0.0 (10.4) 0.0 (10.4)  
Other     (0.3) (26.0) (5.9) (74.0)  
Income before income taxes     112.8 82.4 795.1 181.6  
Income tax expense     (34.7) (56.3) (202.6) (103.9)  
Net income     78.1 26.1 592.5 77.7  
Corporate overhead costs     24.8 23.6 51.1 48.4  
Equity securities, FV-NI, unrealized (loss) gain     6.3 (16.9) 3.1 (55.6)  
Capital expenditures:              
Capital expenditures     69.6 60.0 132.8 125.6  
Assets:              
Investment in and advances to unconsolidated affiliates     86.4   86.4   $ 248.6
Total assets     $ 17,028.0   $ 17,028.0   17,502.1
Barstool Sports, Inc              
Segment Reporting Information [Line Items]              
Ownership interest     64.00%   64.00%    
Operating Segments | Northeast              
Revenues:              
Revenues     $ 688.0 684.9 $ 1,388.5 1,343.4  
Adjusted EBITDAR:              
Adjusted EBITDAR     217.3 214.4 430.2 419.6  
Capital expenditures:              
Capital expenditures     24.7 25.1 47.5 55.7  
Assets:              
Investment in and advances to unconsolidated affiliates     0.1   0.1   0.1
Total assets     1,998.9   1,998.9   2,231.8
Operating Segments | South              
Revenues:              
Revenues     308.3 338.6 623.1 680.0  
Adjusted EBITDAR:              
Adjusted EBITDAR     120.9 143.3 244.5 289.8  
Capital expenditures:              
Capital expenditures     15.4 16.6 29.1 36.3  
Assets:              
Investment in and advances to unconsolidated affiliates     0.0   0.0   0.0
Total assets     1,235.7   1,235.7   1,191.9
Operating Segments | West              
Revenues:              
Revenues     130.0 153.8 259.7 294.7  
Adjusted EBITDAR:              
Adjusted EBITDAR     49.6 59.7 98.7 110.9  
Capital expenditures:              
Capital expenditures     6.5 2.2 10.3 4.0  
Assets:              
Investment in and advances to unconsolidated affiliates     0.0   0.0   0.0
Total assets     367.9   367.9   372.4
Operating Segments | Midwest              
Revenues:              
Revenues     293.3 296.3 588.6 579.2  
Adjusted EBITDAR:              
Adjusted EBITDAR     127.1 131.3 252.7 256.8  
Capital expenditures:              
Capital expenditures     16.9 7.4 29.6 14.2  
Assets:              
Investment in and advances to unconsolidated affiliates     80.7   80.7   81.5
Total assets     1,249.1   1,249.1   1,305.5
Operating Segments | Interactive              
Revenues:              
Revenues     257.5 154.9 491.0 296.4  
Adjusted EBITDAR:              
Adjusted EBITDAR     (12.8) (20.8) (18.5) (30.8)  
Capital expenditures:              
Capital expenditures     2.6 2.1 9.7 3.2  
Assets:              
Investment in and advances to unconsolidated affiliates     0.0   0.0   160.9
Total assets     3,246.2   3,246.2   4,233.7
Other              
Revenues:              
Revenues     6.2 5.9 12.0 13.2  
Adjusted EBITDAR:              
Adjusted EBITDAR     (25.3) (23.4) (52.6) (47.1)  
Capital expenditures:              
Capital expenditures     3.5 6.6 6.6 12.2  
Assets:              
Investment in and advances to unconsolidated affiliates     5.6   5.6   6.1
Total assets     8,930.2   8,930.2   $ 8,166.8
Intersegment eliminations              
Revenues:              
Revenues     $ (8.5) $ (7.5) $ (14.8) $ (15.8)  
Barstool Acquisition              
Adjusted EBITDAR:              
Business acquisition, percentage of voting interests acquired   64.00%          
Gain on transaction   $ 66.5          
Gain on disposal of business   $ 16.9