XML 67 R33.htm IDEA: XBRL DOCUMENT v3.22.0.1
Business Segments (Tables)
12 Months Ended
Dec. 31, 2021
Segment Reporting [Abstract]  
Operating Information by Segment The following tables present our segment information:
Year Ended December 31, 2021
GamingSciPlayiGaming
Unallocated and Reconciling Items(1)
Total
Total revenue
$1,321 $606 $226 $— $2,153 
AEBITDA(2)
659 186 75 (127)$793 
Reconciling items to consolidated Net loss from continuing operations before income taxes:
D&A
(303)(15)(54)(26)(398)
Restructuring and other
(9)(32)(1)(125)(167)
Interest expense
(478)(478)
Gain on remeasurement of debt
41 41 
Other income, net
28 28 
Stock-based compensation
(113)(113)
Net loss from continuing operations before income taxes
$(294)
Assets as of December 31, 2021
$4,112 $696 $633 $468 $5,909 
Capital expenditures for the year ended December 31, 2021
$123 $$23 $16 $171 
(1) Includes amounts not allocated to the business segments (including corporate costs) and items to reconcile the total business segments AEBITDA to our consolidated net loss from continuing operations before income taxes.
(2) AEBITDA is reconciled to net loss from continuing operations before income taxes with the following adjustments: (1) depreciation and amortization expense and impairment charges (including goodwill impairments); (2) restructuring and other, which includes charges or expenses attributable to: (i) employee severance; (ii) management restructuring and related costs; (iii) restructuring and integration; (iv) cost savings initiatives; (v) major litigation; and (vi) acquisition costs and other unusual items; (3) interest expense; (4) loss (gain) on debt financing transactions; (5) change in fair value of investments and remeasurement of debt; (6) other expense (income), net including foreign currency (gains), and losses and earnings (loss) from equity investments; and (7) stock-based compensation. AEBITDA is presented as our primary segment measure of profit or loss.
Year Ended December 31, 2020
GamingSciPlayiGaming
Unallocated and Reconciling Items(1)
Total
Total revenue
$926 $582 $191 $— $1,699 
AEBITDA(2)
240 189 58 (113)$374 
Reconciling items to consolidated Net loss from continuing operations before income taxes:
D&A
(348)(10)(48)(43)(449)
Goodwill impairment(54)— — — (54)
Restructuring and other(30)(2)(4)(20)(56)
Interest expense(503)(503)
Loss on debt financing transactions(1)(1)
Loss on remeasurement of debt(51)(51)
Other expense, net(8)(8)
Stock-based compensation(56)(56)
Net loss from continuing operations before income taxes
$(804)
Assets as of December 31, 2020
$4,364 $564 $423 $714 $6,065 
Capital expenditures for the year ended December 31, 2020
$102 $$14 $14 $137 
(1) Includes amounts not allocated to the business segments (including corporate costs) and reconciling items to reconcile the total business segments AEBITDA to our consolidated net loss from continuing operations before income taxes.
(2) AEBITDA is described in footnote (2) to the first table in this Note 3.
Year Ended December 31, 2019
GamingSciPlayiGaming
Unallocated and Reconciling Items(1)
Total
Total revenue
$1,748 $466 $174 $— $2,388 
AEBITDA(2)(3)
856 122 40 (120)$898 
Reconciling items to consolidated Net loss from continuing operations before income taxes:
D&A
(437)(7)(38)(60)(542)
Restructuring and other
(10)(3)(7)(5)(25)
Interest expense(589)(589)
Loss on debt financing transactions
(100)(100)
Gain on remeasurement of debt
Other income, net
Stock-based compensation
(32)(32)
Net loss from continuing operations before income taxes
$(377)
Capital expenditures for the year ended December 31, 2019
$167 $$26 $22 $224 
(1) Includes amounts not allocated to the business segments (including corporate costs) and reconciling items to reconcile the total business segments AEBITDA to our consolidated net loss from continuing operations before income taxes.
(2) AEBITDA is described in footnote (2) to the first table in this Note 3.
(3) The year ended December 31, 2019 includes a charge of $10 million for intellectual property royalties paid by SciPlay to the Gaming business segment, which is no longer being paid as of May 7, 2019 in connection with the IP License Agreement described in Note 1.
Schedule of the Service and Sales Revenue by Customer Location and Long-Lived Assets by Geographic Segment
The following tables present revenue by customer location and property and equipment by geographic location:
 Year Ended December 31,
202120202019
Revenue:   
U.S.$1,551 $1,181 $1,566 
Other602 518 822 
Total
$2,153 $1,699 $2,388 
 As of December 31,
 20212020
Property and equipment, net:  
U.S.$147 $143 
Other66 99 
Total$213 $242