XML 46 R33.htm IDEA: XBRL DOCUMENT
v3.24.2.u1

Segment Information (Tables) | 6 Months Ended
--- | ---
Jun. 30, 2024
Segment Reporting [Abstract] |
Schedule of Segment Information | For financial reporting purposes, we aggregate our operating segments into the following reportable segments:
| Location |  | Real Estate Assets Lease or Ownership Structure
Northeast segment |  |  |
Ameristar East Chicago | East Chicago, Indiana |  | Pinnacle Master Lease
Hollywood Casino Bangor | Bangor, Maine |  | AR PENN Master Lease
Hollywood Casino at Charles Town Races | Charles Town, West Virginia |  | AR PENN Master Lease
Hollywood Casino Columbus | Columbus, Ohio |  | 2023 Master Lease
Hollywood Casino at Greektown | Detroit, Michigan |  | Greektown Lease
Hollywood Casino Lawrenceburg | Lawrenceburg, Indiana |  | AR PENN Master Lease
Hollywood Casino Morgantown | Morgantown, Pennsylvania |  | Morgantown Lease (1)
Hollywood Casino at PENN National Race Course | Grantville, Pennsylvania |  | AR PENN Master Lease
Hollywood Casino Perryville | Perryville, Maryland |  | 2023 Master Lease
Hollywood Casino at The Meadows | Washington, Pennsylvania |  | 2023 Master Lease
Hollywood Casino Toledo | Toledo, Ohio |  | 2023 Master Lease
Hollywood Casino York | York, Pennsylvania |  | Operating Lease (not with REIT Landlord)
Hollywood Gaming at Dayton Raceway | Dayton, Ohio |  | AR PENN Master Lease
Hollywood Gaming at Mahoning Valley Race Course | Youngstown, Ohio |  | AR PENN Master Lease
Marquee by PENN (2) | Pennsylvania |  | N/A
Plainridge Park Casino | Plainville, Massachusetts |  | Pinnacle Master Lease
South segment |  |  |
1 st Jackpot Casino | Tunica, Mississippi |  | AR PENN Master Lease
Ameristar Vicksburg | Vicksburg, Mississippi |  | Pinnacle Master Lease
Boomtown Biloxi | Biloxi, Mississippi |  | AR PENN Master Lease
Boomtown Bossier City | Bossier City, Louisiana |  | Pinnacle Master Lease
Boomtown New Orleans | New Orleans, Louisiana |  | Pinnacle Master Lease
Hollywood Casino Gulf Coast | Bay St. Louis, Mississippi |  | AR PENN Master Lease
Hollywood Casino Tunica | Tunica, Mississippi |  | AR PENN Master Lease
L’Auberge Baton Rouge | Baton Rouge, Louisiana |  | Pinnacle Master Lease
L’Auberge Lake Charles | Lake Charles, Louisiana |  | Pinnacle Master Lease
Margaritaville Resort Casino | Bossier City, Louisiana |  | Margaritaville Lease
West segment |  |  |
Ameristar Black Hawk | Black Hawk, Colorado |  | Pinnacle Master Lease
Cactus Petes and Horseshu | Jackpot, Nevada |  | Pinnacle Master Lease
M Resort Spa Casino | Henderson, Nevada |  | 2023 Master Lease
Zia Park Casino | Hobbs, New Mexico |  | AR PENN Master Lease
Midwest segment |  |  |
Ameristar Council Bluffs | Council Bluffs, Iowa |  | Pinnacle Master Lease
Argosy Casino Alton (3) | Alton, Illinois |  | AR PENN Master Lease
Argosy Casino Riverside | Riverside, Missouri |  | AR PENN Master Lease
Hollywood Casino Aurora | Aurora, Illinois |  | 2023 Master Lease
Hollywood Casino Joliet | Joliet, Illinois |  | 2023 Master Lease
Hollywood Casino at Kansas Speedway (4) | Kansas City, Kansas |  | Owned - Joint Venture
Hollywood Casino St. Louis | Maryland Heights, Missouri |  | AR PENN Master Lease
Prairie State Gaming (2) | Illinois |  | N/A
River City Casino | St. Louis, Missouri |  | Pinnacle Master Lease
(1)Upon termination of the Morgantown Lease, ownership of the constructed building and all tenant improvements will transfer from the Company to GLPI. (2)VGT route operations. (3)The riverboat is owned by us and not subject to the AR PENN Master Lease. (4)Pursuant to a joint venture with NASCAR Holdings LLC (“NASCAR”) and includes the Company’s 50% investment in Kansas Entertainment, LLC (“Kansas Entertainment”), which owns Hollywood Casino at Kansas Speedway. The following table highlights our revenues and Adjusted EBITDAR for each reportable segment and reconciles Adjusted EBITDAR on a consolidated basis to net income (loss).
| For the three months ended June 30, |  | For the six months ended June 30,
(in millions) | 2024 |  | 2023 |  | 2024 |  | 2023
Revenues: |  |  |  |  |  |  |
Northeast segment | $ | 696.3 |  |  | $ | 688.0 |  |  | $ | 1,381.0 |  |  | $ | 1,388.5 |
South segment | 298.2 |  |  | 308.3 |  |  | 596.7 |  |  | 623.1 |
West segment | 135.3 |  |  | 130.0 |  |  | 264.1 |  |  | 259.7 |
Midwest segment | 298.1 |  |  | 293.3 |  |  | 589.3 |  |  | 588.6 |
Interactive segment | 232.6 |  |  | 257.5 |  |  | 440.3 |  |  | 491.0 |
Other (1) | 5.9 |  |  | 6.2 |  |  | 11.9 |  |  | 12.0 |
Intersegment eliminations (2) | (3.4) |  |  | (8.5) |  |  | (13.4) |  |  | (14.8) |
Total | $ | 1,663.0 |  |  | $ | 1,674.8 |  |  | $ | 3,269.9 |  |  | $ | 3,348.1 |
Adjusted EBITDAR (3): |  |  |  |  |  |  |
Northeast segment | $ | 204.7 |  |  | $ | 217.3 |  |  | $ | 407.3 |  |  | $ | 430.2 |
South segment | 111.4 |  |  | 120.9 |  |  | 224.9 |  |  | 244.5 |
West segment | 50.6 |  |  | 49.6 |  |  | 96.5 |  |  | 98.7 |
Midwest segment | 129.9 |  |  | 127.1 |  |  | 246.9 |  |  | 252.7 |
Interactive segment | (102.8) |  |  | (12.8) |  |  | (298.8) |  |  | (18.5) |
Other (1) | (26.8) |  |  | (25.3) |  |  | (53.6) |  |  | (52.6) |
Total (3) | 367.0 |  |  | 476.8 |  |  | 623.2 |  |  | 955.0 |
Other operating benefits (costs) and other income (expenses): |  |  |  |  |  |  |
Rent expense associated with triple net operating leases (4) | (154.9) |  |  | (146.4) |  |  | (309.7) |  |  | (292.4) |
Stock-based compensation | (14.2) |  |  | (19.7) |  |  | (26.1) |  |  | (36.2) |
Cash-settled stock-based awards variance | 3.1 |  |  | 6.2 |  |  | 11.1 |  |  | 9.1 |
Loss on disposal of assets | (9.1) |  |  | — |  |  | (8.9) |  |  | — |
Contingent purchase price | — |  |  | (0.2) |  |  | — |  |  | (0.5) |
Depreciation and amortization | (109.1) |  |  | (110.6) |  |  | (217.8) |  |  | (218.1) |
Insurance recoveries, net of deductible charges | 2.7 |  |  | 13.6 |  |  | 2.7 |  |  | 13.6 |
Non-operating items of equity method investments (5) | (1.0) |  |  | (0.9) |  |  | (2.1) |  |  | (5.4) |
Interest expense, net | (119.4) |  |  | (115.6) |  |  | (238.5) |  |  | (228.6) |
Interest income | 5.8 |  |  | 9.9 |  |  | 12.9 |  |  | 20.3 |
Gain on Barstool Acquisition, net (6) | — |  |  | — |  |  | — |  |  | 83.4 |
Gain on REIT transactions, net (7) | — |  |  | — |  |  | — |  |  | 500.8 |
Other (8) | (1.2) |  |  | (0.3) |  |  | (4.6) |  |  | (5.9) |
Income (loss) before income taxes | (30.3) |  |  | 112.8 |  |  | (157.8) |  |  | 795.1 |
Income tax benefit (expense) | 3.2 |  |  | (34.7) |  |  | 15.8 |  |  | (202.6) |
Net income (loss) | $ | (27.1) |  |  | $ | 78.1 |  |  | $ | (142.0) |  |  | $ | 592.5 |
(1)The Other category consists of the Company’s stand-alone racing operations, namely Sanford-Orlando Kennel Club, Sam Houston and Valley Race Park, the Company’s joint venture interests in Freehold Raceway, and our management contract for Retama Park Racetrack. The Other category also includes corporate overhead costs, which consist of certain expenses, such as: payroll, professional fees, travel expenses, and other general and administrative expenses that do not directly relate or have not otherwise been allocated. Corporate overhead costs were $24.5 million and $24.8 million for the three months ended June 30, 2024 and 2023, respectively, and $49.4 million and $51.1 million for the six months ended June 30, 2024 and 2023, respectively. (2)Primarily represents the elimination of intersegment revenues associated with our retail sportsbooks, which are operated by PENN Interactive. (3)We define Adjusted EBITDAR as earnings before interest expense, net, interest income, income taxes, depreciation and amortization, rent expense associated with triple net operating leases (see footnote (4) below), stock-based compensation, debt extinguishment charges, impairment losses, insurance recoveries, net of deductible charges, changes in the estimated fair value of our contingent purchase price obligations, gain or loss on disposal of assets, the difference between budget and actual expense for cash-settled stock-based awards, pre-opening expenses, non-cash gains/losses associated with REIT transactions, loss on disposal of business, non-cash gains/losses associated with partial and step acquisitions as measured in accordance with ASC Topic 805, “Business Combinations”, and other. Adjusted EBITDAR is also inclusive of income or loss from unconsolidated affiliates, with our share of non-operating items (see footnote (5) below) added back for Barstool and our Kansas Entertainment joint venture. (4)Amounts pertain to the operating lease components contained within the: (i) AR PENN Master Lease; (ii) 2023 Master Lease; (iii) Margaritaville Lease; and (iv) Greektown Lease. (5)Consists principally of interest expense, net, income taxes, depreciation and amortization, and stock-based compensation expense associated with Barstool prior to us acquiring the remaining 64% of Barstool common stock (see Note 5, “Acquisitions and Dispositions”), and our Kansas Entertainment joint venture. (6)Includes a gain of $66.5 million associated with Barstool related to remeasurement of the equity investment immediately prior to the acquisition date of February 17, 2023 and a gain of $16.9 million related to the acquisition of the remaining 64% of Barstool common stock (see Note 5, “Acquisitions and Dispositions”). (7)Upon the execution of the February 21, 2023 AR PENN Master Lease and the 2023 Master Lease, both effective January 1, 2023, we recognized a gain of $500.8 million as a result of the reclassification and remeasurement of lease components (see Note 8, “Leases”). (8)Primarily relates to unrealized holding losses of $3.9 million and unrealized holding gains on our equity securities of $6.3 million for the three months ended June 30, 2024 and 2023, respectively, and unrealized holding losses of $5.4 million and unrealized holding gains of $3.1 million for the six months ended June 30, 2024 and 2023, respectively, which are discussed in Note 14, “Fair Value Measurements.” The table below presents capital expenditures by segment:
| For the three months ended June 30, |  | For the six months ended June 30,
(in millions) | 2024 |  | 2023 |  | 2024 |  | 2023
Capital expenditures: |  |  |  |  |  |  |
Northeast segment | $ | 13.3 |  |  | $ | 24.7 |  |  | $ | 18.9 |  |  | $ | 47.5 |
South segment | 23.6 |  |  | 15.4 |  |  | 35.4 |  |  | 29.1 |
West segment | 11.4 |  |  | 6.5 |  |  | 12.9 |  |  | 10.3 |
Midwest segment | 38.2 |  |  | 16.9 |  |  | 57.4 |  |  | 29.6 |
Interactive segment | 0.3 |  |  | 2.6 |  |  | 1.0 |  |  | 9.7 |
Other | 1.4 |  |  | 3.5 |  |  | 4.0 |  |  | 6.6 |
Total capital expenditures | $ | 88.2 |  |  | $ | 69.6 |  |  | $ | 129.6 |  |  | $ | 132.8 |
The table below presents investment in and advances to unconsolidated affiliates and total assets by segment:
(in millions) | Northeast |  | South |  | West |  | Midwest |  | Interactive |  | Other (1) |  | Total
Balance sheet as of June 30, 2024 |  |  |  |  |  |  |  |  |  |  |  |  |
Investment in and advances to unconsolidated affiliates | $ | — |  |  | $ | — |  |  | $ | — |  |  | $ | 81.7 |  |  | $ | — |  |  | $ | 4.8 |  |  | $ | 86.5 |
Total assets | $ | 1,831.6 |  |  | $ | 1,278.8 |  |  | $ | 399.6 |  |  | $ | 1,355.0 |  |  | $ | 2,379.0 |  |  | $ | 8,294.0 |  |  | $ | 15,538.0 |
Balance sheet as of December 31, 2023 |  |  |  |  |  |  |  |  |  |  |  |  |
Investment in and advances to unconsolidated affiliates | $ | — |  |  | $ | — |  |  | $ | — |  |  | $ | 80.8 |  |  | $ | — |  |  | $ | 4.1 |  |  | $ | 84.9 |
Total assets | $ | 1,827.4 |  |  | $ | 1,244.5 |  |  | $ | 388.6 |  |  | $ | 1,241.1 |  |  | $ | 2,549.9 |  |  | $ | 8,812.7 |  |  | $ | 16,064.2 |
(1)The real estate assets subject to the Master Leases, which are classified as either property and equipment, net, operating lease ROU assets, or finance lease ROU assets, are included within the Other category.

X
- Definition Tabular disclosure of the profit or loss and total assets for each reportable segment. An entity discloses certain information on each reportable segment if the amounts (a) are included in the measure of segment profit or loss reviewed by the chief operating decision maker or (b) are otherwise regularly provided to the chief operating decision maker, even if not included in that measure of segment profit or loss. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 280 -SubTopic 10 -Section 50 -Paragraph 25 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482810/280-10-50-25 Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 280 -SubTopic 10 -Section 50 -Paragraph 22 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482810/280-10-50-22 Reference 3: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 280 -SubTopic 10 -Section 50 -Paragraph 30 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482810/280-10-50-30 + Details
Name: | us-gaap_ScheduleOfSegmentReportingInformationBySegmentTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- References No definition available. + Details
Name: | us-gaap_SegmentReportingAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration