XML 106 R79.htm IDEA: XBRL DOCUMENT v3.25.0.1
Acquisitions - Schedule of Business Acquisitions (Details)
$ in Millions
1 Months Ended 12 Months Ended
Mar. 31, 2022
USD ($)
Dec. 31, 2023
USD ($)
Dec. 31, 2022
USD ($)
Dec. 31, 2024
USD ($)
Business Combination, Consideration Transferred [Abstract]        
Contingent consideration   $ 59   $ 15
Alictus        
Business Combination, Consideration Transferred [Abstract]        
Maximum contingent consideration payout $ 200      
Minimum        
Business Combination, Consideration Transferred [Abstract]        
Business combination, contingent consideration, discount rate     0.02  
Maximum        
Business Combination, Consideration Transferred [Abstract]        
Business combination, contingent consideration, discount rate     0.16  
Maximum | Acquisitions During Period        
Business Combination, Consideration Transferred [Abstract]        
Maximum contingent consideration payout     $ 213  
Measurement Input, Discount Rate | Minimum        
Business Combination, Consideration Transferred [Abstract]        
Discount rate   16.00%    
Measurement Input, Discount Rate | Maximum        
Business Combination, Consideration Transferred [Abstract]        
Discount rate   18.00%    
Game Content and Technology | Royalty | Minimum        
Business Combination, Consideration Transferred [Abstract]        
Royalty rate   20.00%    
Game Content and Technology | Royalty | Maximum        
Business Combination, Consideration Transferred [Abstract]        
Royalty rate   21.00%    
Trade names | Royalty | Minimum        
Business Combination, Consideration Transferred [Abstract]        
Royalty rate   1.00%    
Trade names | Royalty | Maximum        
Business Combination, Consideration Transferred [Abstract]        
Royalty rate   3.00%    
Continuing Operations        
Business Combination, Consideration Transferred [Abstract]        
Business Combination, Consideration Transferred     171  
Cash paid, net of cash acquired [1]     133  
Contingent consideration [2]     25  
Allocation of purchase price to Intangible assets, net [3]     $ 64  
Acquired Finite-Lived Intangible Assets, Weighted Average Useful Life     6 years  
Excess purchase price allocated to Goodwill [4]     $ 101  
Consideration, short term investments     $ 6  
Continuing Operations | Acquisitions During Period        
Business Combination, Consideration Transferred [Abstract]        
Contingent consideration       $ 15
Continuing Operations | Alictus        
Business Combination, Consideration Transferred [Abstract]        
Business Combination, Consideration Transferred $ 108      
[1]
(1) Exclusive of $6 million acquired in short term investments.
[2]
(2) Fair values were determined using an income approach primarily based on reaching certain revenue and earnings-based metrics, with discount rates ranging between 2% and 16% and a maximum payout of up to $213 million, of which an estimated $15 million remains.
[3]
(3) Intangible assets primarily consist of intellectual property, consisting of games technology and content platforms, and trade names. For those acquired in business combinations, the fair value of these intangible assets was determined using an income approach method and level 3 inputs in the hierarchy as established by ASC 820. The discount rates used in the valuation analyses ranged between 16% and 18%. Royalty rates used for the trade names as well as acquired game content and related technology ranged between 1% and 3% and 20% and 21%, respectively.
[4] (4) The factors contributing to the recognition of acquisition goodwill are based on game portfolio and platform diversification, expected synergies, assembled workforce and other strategic benefits. None of the resultant goodwill is expected to be deductible for income tax purposes.