XML 90 R63.htm IDEA: XBRL DOCUMENT v3.25.0.1
Business Segments - Reportable Segment (Details) - USD ($)
$ in Millions
12 Months Ended
Dec. 31, 2024
Dec. 31, 2023
Dec. 31, 2022
Segment Reporting Information [Line Items]      
Total revenue $ 3,188 $ 2,902 $ 2,512
Cost of revenues (931) [1] (872) [2] (738) [3]
Payroll and Related Expenses 493 [4] 435 [5] 413 [6]
Other segment reconciling items(4) (520) [7] (477) [8] (448) [9]
AEBITDA 1,244 [10] 1,118 [11] 913 [12]
Restructuring and other (94) (92) (146)
D&A (361) (384) (420)
Interest expense (293) (309) (327)
Loss on debt financing transactions (2) (15) (147)
Gain on remeasurement of debt and other 0 0 27
Other income (expense), net 37 5 6
Stock-based compensation (110) (118) (69)
Net income (loss) from continuing operations before income taxes 421 205 (163)
Assets 5,421 5,552  
Capital expenditures for year ended 294 242 216
Gaming      
Segment Reporting Information [Line Items]      
Total revenue 2,068 1,850 1,601
SciPlay      
Segment Reporting Information [Line Items]      
Total revenue 821 777 671
iGaming      
Segment Reporting Information [Line Items]      
Total revenue 299 275 240
Operating Segments      
Segment Reporting Information [Line Items]      
Total revenue 3,188 2,902 2,512
Cost of revenues 931 [1] 872 [2] 738 [3]
Payroll and Related Expenses 493 [4] 435 [5] 413 [6]
Other segment reconciling items(4) (367) [7] (339) [8] (327) [9]
AEBITDA 1,397 [10] 1,256 [11] 1,034 [12]
Restructuring and other (7) (46) (34)
Assets 5,143 5,208  
Capital expenditures for year ended 280 229 195
Operating Segments | Gaming      
Segment Reporting Information [Line Items]      
Total revenue 2,068 1,850 1,601
Cost of revenues 603 [1] 553 [2] 462 [3]
Payroll and Related Expenses 321 [4] 274 [5] 273 [6]
Other segment reconciling items(4) (117) [7] (105) [8] (99) [9]
AEBITDA 1,027 [10] 918 [11] 767 [12]
Restructuring and other (2) (11) (6)
Assets 3,964 4,023  
Capital expenditures for year ended 238 181 151
Operating Segments | SciPlay      
Segment Reporting Information [Line Items]      
Total revenue 821 777 671
Cost of revenues 231 [1] 235 [2] 204 [3]
Payroll and Related Expenses 102 [4] 98 [5] 80 [6]
Other segment reconciling items(4) (216) [7] (201) [8] (200) [9]
AEBITDA 272 [10] 243 [11] 187 [12]
Restructuring and other (1) (10) (5)
Assets 444 473  
Capital expenditures for year ended 18 18 12
Operating Segments | iGaming      
Segment Reporting Information [Line Items]      
Total revenue 299 275 240
Cost of revenues 97 [1] 84 [2] 72 [3]
Payroll and Related Expenses 70 [4] 63 [5] 60 [6]
Other segment reconciling items(4) (34) [7] (33) [8] (28) [9]
AEBITDA 98 [10] 95 [11] 80 [12]
Restructuring and other (4) (25) (23)
Assets 735 712  
Capital expenditures for year ended 24 30 32
Unallocated and Reconciling Items      
Segment Reporting Information [Line Items]      
Total revenue 0 [13] 0 [14] 0 [15]
Cost of revenues 0 [1],[13] 0 [2],[14] 0 [3],[15]
Payroll and Related Expenses 0 [4],[13] 0 [5],[14] 0 [6],[15]
Other segment reconciling items(4) (153) [7],[13] (138) [8],[14] (121) [9],[15]
AEBITDA (153) [10],[13] (138) [11],[14] (121) [12],[15]
Restructuring and other (87) [13] (46) [14] (112) [15]
D&A 361 [13] 384 [14] 420 [15]
Interest expense 293 [13] (309) [14] (327) [15]
Loss on debt financing transactions (2) [13] (15) [14] (147) [15]
Gain on remeasurement of debt and other [15]     27
Other income (expense), net 37 [13] 5 [14] 6 [15]
Stock-based compensation (110) [13] (118) [14] (69) [15]
Assets 278 [13] 344 [14]  
Capital expenditures for year ended $ 14 [13] $ 13 [14] $ 21 [15]
[1] (2) Excludes D&A.
[2] (2) Excludes D&A.
[3] (2) Excludes D&A.
[4] (3) Excludes stock-based compensation.
[5] (3) Excludes stock-based compensation.
[6] (3) Excludes stock-based compensation.
[7] (4) Primarily represents various other non-payroll related operating expenses, including but not limited to, professional and legal services, marketing, facilities and operating leases, maintenance, and other operating expenses.
[8] (4) Primarily represents various other non-payroll related operating expenses, including but not limited to, professional and legal services, marketing, facilities and operating leases, maintenance, and other operating expenses.
[9] (4) Primarily represents various other non-payroll related operating expenses, including but not limited to, professional and legal services, marketing, facilities and operating leases, maintenance, and other operating expenses.
[10] (5) AEBITDA is reconciled to net income (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- and disposition-related costs and other unusual items; (3) interest expense; (4) loss on debt refinancing transactions; (5) change in fair value of investments and remeasurement of debt and other; (6) other income (expense), net, including foreign currency gains or losses and earnings (loss) from equity investments; and (7) stock-based compensation. AEBITDA is presented as our primary segment measure of profit or loss.
[11]
(5) AEBITDA is described in footnote (5) to the first table in this Note 2.
[12]
(5) AEBITDA is described in footnote (5) to the first table in this Note 2.
[13] (1) Includes amounts not allocated to the business segments (including corporate costs) and items to reconcile the total reportable business segments AEBITDA to our consolidated net income from continuing operations before income taxes.
[14]
(1) Includes amounts not allocated to the business segments (including corporate costs) and reconciling items to reconcile the total reportable business segments AEBITDA to our consolidated net loss from continuing operations before income taxes.
[15] (1) Includes amounts not allocated to the business segments (including corporate costs) and reconciling items to reconcile the total reportable business segments AEBITDA to our consolidated net loss from continuing operations before income taxes.