XML 69 R46.htm IDEA: XBRL DOCUMENT v3.25.1
Business Segments - Reportable Segment (Details) - USD ($)
$ in Millions
3 Months Ended
Mar. 31, 2025
Mar. 31, 2024
Dec. 31, 2024
Segment Reporting Information [Line Items]      
Total revenue $ 774 $ 756  
Cost of revenue(2) 211 [1] 219 [2]  
Payroll and related(3) 126 [3] 121 [4]  
Other segment reconciling items(4) (126) [5] (135) [6]  
AEBITDA 311 [7] 281 [8]  
Restructuring and other (20) (6)  
Depreciation, amortization and impairments (91) (86)  
Interest expense (68) (75)  
Loss on debt financing transactions (1) 0  
Other income (expense), net 1 (8)  
Stock-based compensation (27) (22)  
Net income before income taxes 105 100  
Capital expenditures for year ended 61 66  
Total assets 5,455   $ 5,421
Gaming      
Segment Reporting Information [Line Items]      
Total revenue 495 476  
SciPlay      
Segment Reporting Information [Line Items]      
Total revenue 202 206  
Operating Segments      
Segment Reporting Information [Line Items]      
Total revenue 774 756  
Cost of revenue(2) (211) [1] 219 [2]  
Payroll and related(3) (126) [3] 121 [4]  
Other segment reconciling items(4) (92) [5] (97) [6]  
AEBITDA 345 [7] 319 [8]  
Restructuring and other (12) (3)  
Capital expenditures for year ended 59 64  
Total assets 5,196   5,143
Operating Segments | Gaming      
Segment Reporting Information [Line Items]      
Total revenue 495 476  
Cost of revenue(2) (131) [1] 137 [2]  
Payroll and related(3) 83 [3] 77 [4]  
Other segment reconciling items(4) (27) [5] 30 [6]  
AEBITDA 254 [7] 232 [8]  
Restructuring and other (5) 0  
Capital expenditures for year ended 49 53  
Total assets 3,973   3,964
Operating Segments | SciPlay      
Segment Reporting Information [Line Items]      
Total revenue 202 206  
Cost of revenue(2) (55) [1] 60 [2]  
Payroll and related(3) (27) [3] 26 [4]  
Other segment reconciling items(4) (56) [5] 58 [6]  
AEBITDA 64 [7] 62 [8]  
Restructuring and other 0 0  
Capital expenditures for year ended 5 4  
Total assets 450   444
Operating Segments | iGaming      
Segment Reporting Information [Line Items]      
Total revenue 77 74  
Cost of revenue(2) (25) [1] 22 [2]  
Payroll and related(3) (16) [3] 18 [4]  
Other segment reconciling items(4) (9) [5] 9 [6]  
AEBITDA 27 [7] 25 [8]  
Restructuring and other (7) (3)  
Capital expenditures for year ended 5 7  
Total assets 773   735
Unallocated and Reconciling Items      
Segment Reporting Information [Line Items]      
Total revenue 0 [9] 0 [10]  
Cost of revenue(2) 0 [1],[9] 0 [2],[10]  
Payroll and related(3) 0 [3],[9] 0 [4],[10]  
Other segment reconciling items(4) (34) [5],[9] (38) [6],[10]  
AEBITDA (34) [7],[9] (38) [8],[10]  
Restructuring and other (8) [9] (3) [10]  
Depreciation, amortization and impairments (91) [9] 86 [10]  
Interest expense (68) [9] (75) [10]  
Loss on debt financing transactions [9] (1)    
Other income (expense), net 1 [9] (8) [10]  
Stock-based compensation (27) [9] (22) [10]  
Capital expenditures for year ended 2 $ 2 [10]  
Total assets [11] $ 259   $ 278
[1] (2) Excludes D&A.
[2]
(5) AEBITDA is described in footnote (5) to the first table in this Note 3.
[3] (3) Excludes stock-based compensation.
[4] (3) Excludes stock-based compensation.
[5] (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.
[6] (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.
[7] (5) AEBITDA is reconciled to net income before income taxes with the following adjustments, as applicable: (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, strategic review and other unusual items; (3) interest expense; (4) gain (loss) on debt financing 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 from equity investments; and (7) stock-based compensation. AEBITDA is presented as our primary segment measure of profit or loss.
[8]
(5) AEBITDA is described in footnote (5) to the first table in this Note 3.
[9] (1) Includes amounts not allocated to the reportable segments (including corporate costs) and items to reconcile the total reportable segments AEBITDA to our consolidated net income before income taxes.
[10] (1) Includes amounts not allocated to the reportable segments (including corporate costs) and items to reconcile the total reportable segments AEBITDA to our consolidated net income before income taxes.
[11] (1) Includes amounts not allocated to the reportable segments (including corporate amounts) and items to reconcile the total reportable segments assets to our consolidated assets.