XML 91 R79.htm IDEA: XBRL DOCUMENT v3.25.3
Segment Information - Schedule of Segment Information (Details) - USD ($)
$ in Millions
 3 Months Ended 9 Months Ended
Apr. 24, 2025
Sep. 30, 2025
Sep. 30, 2024
Sep. 30, 2025
Sep. 30, 2024
Dec. 31, 2024
Revenues            
Revenues   $ 1,717.3 $ 1,639.2 $ 5,154.8 $ 4,909.1  
Gaming taxes   (630.7) (568.5) (1,900.0) (1,700.0)  
Media and advertising   (85.1) (99.1) (270.5) (347.4)  
Segment Adjusted EBITDAR   389.2 380.8 1,184.8 1,057.6  
Adjusted EBITDAR:            
Other category   (36.2) (32.4) (110.5) (86.0)  
Rent expense associated with triple net operating lease   (158.1) (154.9) (470.0) (464.6)  
Stock-based compensation   (16.8) (12.9) (48.5) (39.0)  
Cash-settled stock-based awards variance   2.9 3.8 9.2 14.9  
Gain on disposal of assets   1.5 0.1 1.2 (8.8)  
Pre-opening expenses   (9.6)   (14.5)    
Depreciation and amortization   (114.2) (108.7) (332.7) (326.5)  
Impairment loss   (825.0) 0.0 (840.0) 0.0  
Non-operating items of equity method investments   (1.1) (1.1) (3.3) (3.2)  
Interest expense, net   (97.2) (118.4) (303.9) (356.9)  
Interest income   2.3 6.3 7.6 19.2  
Gain on REIT transaction, net   3.3 0.0 3.3 0.0  
Loss on early extinguishment of debt   0.0 0.0 (11.8) 0.0  
Other   (0.8) 2.7 1.5 0.8  
Loss before income taxes   (859.8) (34.7) (712.5) (192.5)  
Income tax benefit (expense)   (5.3) (2.8) (59.4) 13.0  
Net loss   (865.1) (37.5) (771.9) (179.5)  
Corporate overhead costs   34.0 29.1 108.7 78.5  
Proxy related costs for legal and advisory   3.9   21.0    
Gain on financing arrangement   0.0 0.0 215.1 0.0  
Capital expenditures:            
Capital expenditures   172.7 132.1 457.3 261.7  
Assets:            
Investment in and advances to unconsolidated affiliates   80.4   80.4   $ 86.2
Total assets   14,310.5   14,310.5   15,261.7
Sportsbook Agreement            
Adjusted EBITDAR:            
Marketing expenses   37.5 41.7 112.5 141.7  
Investment Agreement            
Adjusted EBITDAR:            
Marketing expenses   14.5 15.9 43.0 53.4  
Operating Segments            
Revenues            
Revenues   1,717.3 1,639.2 5,154.8 4,909.1  
Operating Segments | Northeast            
Revenues            
Revenues   690.5 684.8 2,083.0 2,065.8  
Gaming taxes   (281.8) (277.0) (851.7) (836.9)  
Compensation and benefits   (104.0) (100.5) (311.1) (307.7)  
Other segment items   (106.8) (108.0) (318.6) (314.6)  
Segment Adjusted EBITDAR   197.9 199.3 601.6 606.6  
Capital expenditures:            
Capital expenditures   29.5 18.9 74.4 37.8  
Assets:            
Investment in and advances to unconsolidated affiliates   0.1   0.1   0.1
Total assets   1,771.1   1,771.1   1,808.1
Operating Segments | South            
Revenues            
Revenues   291.0 288.1 881.5 884.8  
Gaming taxes   (58.3) (58.7) (187.5) (191.7)  
Compensation and benefits   (60.8) (55.9) (177.2) (166.4)  
Other segment items   (74.2) (67.1) (211.0) (195.4)  
Segment Adjusted EBITDAR   97.7 106.4 305.8 331.3  
Capital expenditures:            
Capital expenditures   16.0 30.5 46.8 65.9  
Assets:            
Investment in and advances to unconsolidated affiliates   0.0   0.0   0.0
Total assets   1,296.7   1,296.7   1,301.7
Operating Segments | West            
Revenues            
Revenues   138.3 131.8 405.7 395.9  
Gaming taxes   (25.3) (22.9) (74.4) (70.8)  
Compensation and benefits   (31.8) (31.2) (94.2) (92.4)  
Other segment items   (30.1) (30.2) (86.8) (88.7)  
Segment Adjusted EBITDAR   51.1 47.5 150.3 144.0  
Capital expenditures:            
Capital expenditures   35.7 22.0 119.0 34.9  
Assets:            
Investment in and advances to unconsolidated affiliates   0.0   0.0   0.0
Total assets   566.3   566.3   453.2
Operating Segments | Midwest            
Revenues            
Revenues   298.3 292.2 878.2 881.5  
Gaming taxes   (78.2) (76.7) (231.7) (233.0)  
Compensation and benefits   (46.9) (43.2) (135.7) (129.6)  
Other segment items   (54.1) (53.8) (156.1) (153.5)  
Segment Adjusted EBITDAR   119.1 118.5 354.7 365.4  
Capital expenditures:            
Capital expenditures   88.0 58.0 204.2 115.4  
Assets:            
Investment in and advances to unconsolidated affiliates   77.9   77.9   80.9
Total assets   1,509.1   1,509.1   1,503.7
Total Reduction in Fair Value Recorded $ 15.0          
Operating Segments | Interactive            
Revenues            
Revenues   297.7 244.6 903.9 684.9  
Gaming taxes   (187.1) (133.2) (540.2) (396.7)  
Compensation and benefits   (31.9) (39.5) (106.2) (133.1)  
Media and advertising   (73.0) (86.5) (235.0) (309.4)  
Other segment items   (82.3) (76.3) (250.1) (235.4)  
Segment Adjusted EBITDAR   (76.6) (90.9) (227.6) (389.7)  
Adjusted EBITDAR:            
Tax gross up   139.5 104.1 405.6 302.8  
Capital expenditures:            
Capital expenditures   0.2 0.8 3.9 1.8  
Assets:            
Investment in and advances to unconsolidated affiliates   0.0   0.0   0.0
Total assets   1,554.6   1,554.6   2,385.6
Other            
Revenues            
Revenues   4.1 4.0 15.1 15.9  
Capital expenditures:            
Capital expenditures   3.3 1.9 9.0 5.9  
Assets:            
Investment in and advances to unconsolidated affiliates   2.4   2.4   5.2
Total assets   7,612.7   7,612.7   $ 7,809.4
Intersegment Eliminations            
Revenues            
Revenues   $ (2.6) $ (6.3) $ (12.6) $ (19.7)