XML 73 R47.htm IDEA: XBRL DOCUMENT v3.25.2
Reportable Segments (Details)
$ in Millions
3 Months Ended 6 Months Ended
Jun. 30, 2025
USD ($)
Jun. 30, 2024
USD ($)
Jun. 30, 2025
USD ($)
Segment
Jun. 30, 2024
USD ($)
Dec. 31, 2024
USD ($)
Segment Reporting Information [Line Items]          
Number of reportable segments | Segment     3    
Total revenue $ 809 $ 818 $ 1,582 $ 1,575  
Cost of revenue(2) 219 [1] 236 [2] 430 [3] 456 [4]  
Payroll and related(3) 124 [5] 124 [6] 250 [7] 245 [8]  
Other segment reconciling items(4) (114) [9] (128) [10] (239) [11] (264) [12]  
AEBITDA 352 [13] 330 [14] 663 [15] 610 [16]  
Restructuring and other (17) (34) (37) (40)  
Depreciation, amortization and impairments (99) (87) (190) (173)  
Interest expense (77) (75) (146) (150)  
Loss on debt financing transactions 0 0 (1) 0  
Other income (expense), net (4) 5 (2) (14)  
Stock-based compensation (31) (31) (59) (53)  
Net income before income taxes 124 108 228 208  
Capital expenditures 78 86 139 153  
Total assets 6,490   6,490   $ 5,421
Gaming          
Segment Reporting Information [Line Items]          
Total revenue 528 539 1,022 1,016  
SciPlay          
Segment Reporting Information [Line Items]          
Total revenue 200 205 402 411  
Operating Segments          
Segment Reporting Information [Line Items]          
Total revenue 809 818 1,582 1,575  
Cost of revenue(2) (219) [1] 236 [2] (430) [3] 456 [4]  
Payroll and related(3) (124) [5] 124 [6] (250) [7] 245 [8]  
Other segment reconciling items(4) (84) [9] (92) [10] (175) [11] (190) [12]  
AEBITDA 382 [13] 366 [14] 727 [15] 684 [16]  
Restructuring and other (3) 0 (17) (3)  
Capital expenditures 72 85 131 147  
Total assets 6,226   6,226   5,143
Operating Segments | Gaming          
Segment Reporting Information [Line Items]          
Total revenue 528 539 1,022 1,016  
Cost of revenue(2) (139) [1] 156 [2] (269) [3] 293 [4]  
Payroll and related(3) 83 [5] 80 [6] 166 [7] 157 [8]  
Other segment reconciling items(4) (26) [9] 31 [10] (53) [11] 62 [12]  
AEBITDA 280 [13] 272 [14] 534 [15] 504 [16]  
Restructuring and other (1) (1) (7) (1)  
Capital expenditures 62 74 111 126  
Total assets 4,902   4,902   3,964
Operating Segments | SciPlay          
Segment Reporting Information [Line Items]          
Total revenue 200 205 402 411  
Cost of revenue(2) (53) [1] 57 [2] (108) [3] 117 [4]  
Payroll and related(3) (24) [5] 25 [6] (51) [7] 51 [8]  
Other segment reconciling items(4) (49) [9] 53 [10] (105) [11] 111 [12]  
AEBITDA 74 [13] 70 [14] 138 [15] 132 [16]  
Restructuring and other 0 0 (1) 0  
Capital expenditures 5 4 10 8  
Total assets 481   481   444
Operating Segments | iGaming          
Segment Reporting Information [Line Items]          
Total revenue 81 74 158 148  
Cost of revenue(2) (27) [1] 23 [2] (53) [3] 46 [4]  
Payroll and related(3) (17) [5] 19 [6] (33) [7] 37 [8]  
Other segment reconciling items(4) (9) [9] 8 [10] (17) [11] 17 [12]  
AEBITDA 28 [13] 24 [14] 55 [15] 48 [16]  
Restructuring and other (2) 1 (9) (2)  
Capital expenditures 5 7 10 13  
Total assets 843   843   735
Unallocated and Reconciling Items          
Segment Reporting Information [Line Items]          
Total revenue 0 [17] 0 [18] 0 [19] 0 [20]  
Cost of revenue(2) 0 [1],[17] 0 [2],[18] 0 [3],[19] 0 [4],[20]  
Payroll and related(3) 0 [5],[17] 0 [6],[18] 0 [7],[19] 0 [8],[20]  
Other segment reconciling items(4) (30) [9],[17] (36) [10],[18] (64) [11],[19] (74) [12],[20]  
AEBITDA (30) [13] (36) [14],[18] (64) [15],[19] (74) [16],[20]  
Restructuring and other (14) [17] (34) [18] (20) [19] (37) [20]  
Depreciation, amortization and impairments (99) [17] (87) [18] (190) [19] 173 [20]  
Interest expense (77) [17] (75) [18] (146) [19] (150) [20]  
Loss on debt financing transactions [19]     (1)    
Other income (expense), net (4) [17] 5 [18] (2) [19] (14) [20]  
Stock-based compensation (31) [17] (31) [18] (59) [19] (53) [20]  
Capital expenditures 6 [17] $ 1 [18] 8 [19] $ 6 [20]  
Total assets [21] $ 264   $ 264   $ 278
[1] (2) Excludes D&A.
[2]
(5) AEBITDA is described in footnote (5) to the first table in this Note 3.
[3] (2) Excludes D&A.
[4] (2) Excludes D&A.
[5] (3) Excludes stock-based compensation.
[6] (3) Excludes stock-based compensation.
[7] (3) Excludes stock-based compensation.
[8] (3) Excludes stock-based compensation.
[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] (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.
[11] (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.
[12] (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.
[13] (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.
[14]
(5) AEBITDA is described in footnote (5) to the first table in this Note 3.
[15]
(5) AEBITDA is described in footnote (5) to the first table in this Note 3.
[16]
(5) AEBITDA is described in footnote (5) to the first table in this Note 3.
[17] (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.
[18] (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.
[19] (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.
[20] (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.
[21] (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.