XML 70 R47.htm IDEA: XBRL DOCUMENT v3.25.3
Reportable Segments (Details)
$ in Millions
3 Months Ended 9 Months Ended
Sep. 30, 2025
USD ($)
Sep. 30, 2024
USD ($)
Sep. 30, 2025
USD ($)
Segment
Sep. 30, 2024
USD ($)
Dec. 31, 2024
USD ($)
Segment Reporting Information [Line Items]          
Number of reportable segments | Segment     3    
Total revenue $ 841 $ 817 $ 2,424 $ 2,391  
Cost of revenue(2) 217 [1] 246 [2] 647 [3] 701 [4]  
Payroll and related(3) 125 [5] 126 [6] 376 [7] 370 [8]  
Other segment reconciling items(4) (124) [9] (126) [10] (363) [11] (391) [12]  
AEBITDA 375 [13] 319 [14] 1,038 [15] 929 [16]  
Restructuring and other (6) (36) (43) (76)  
Depreciation, amortization and impairments (108) (90) (298) (264)  
Interest expense (84) (73) (229) (223)  
Loss on debt financing transactions (4) (2) (5) (2)  
Other income (expense), net (6) (8) (9) (7)  
Stock-based compensation (28) (29) (87) (82)  
Net income before income taxes 139 81 367 289  
Capital expenditures 79 71 218 224  
Total assets 6,509   6,509   $ 5,421
Gaming          
Segment Reporting Information [Line Items]          
Total revenue 558 537 1,581 1,552  
SciPlay          
Segment Reporting Information [Line Items]          
Total revenue 197 206 599 617  
Operating Segments          
Segment Reporting Information [Line Items]          
Total revenue 841 817 2,424 2,391  
Cost of revenue(2) (217) [1] 246 [2] (647) [3] 701 [4]  
Payroll and related(3) (125) [5] 126 [6] (376) [7] 370 [8]  
Other segment reconciling items(4) (89) [9] (88) [10] (264) [11] (278) [12]  
AEBITDA 410 [13] 357 [14] 1,137 [15] 1,042 [16]  
Restructuring and other (3) (1) (19) (4)  
Capital expenditures 75 66 206 213  
Total assets 6,209   6,209   5,143
Operating Segments | Gaming          
Segment Reporting Information [Line Items]          
Total revenue 558 537 1,581 1,552  
Cost of revenue(2) (138) [1] 166 [2] (407) [3] 457 [4]  
Payroll and related(3) 86 [5] 82 [6] 252 [7] 239 [8]  
Other segment reconciling items(4) (29) [9] 22 [10] (83) [11] 85 [12]  
AEBITDA 305 [13] 267 [14] 839 [15] 771 [16]  
Restructuring and other (1) 0 (7) (1)  
Capital expenditures 64 56 175 182  
Total assets 4,832   4,832   3,964
Operating Segments | SciPlay          
Segment Reporting Information [Line Items]          
Total revenue 197 206 599 617  
Cost of revenue(2) (51) [1] 57 [2] (159) [3] 175 [4]  
Payroll and related(3) (25) [5] 26 [6] (76) [7] 77 [8]  
Other segment reconciling items(4) (50) [9] 57 [10] (155) [11] 167 [12]  
AEBITDA 71 [13] 66 [14] 209 [15] 198 [16]  
Restructuring and other (1) (1) (2) (1)  
Capital expenditures 5 4 15 13  
Total assets 476   476   444
Operating Segments | iGaming          
Segment Reporting Information [Line Items]          
Total revenue 86 74 244 222  
Cost of revenue(2) (28) [1] 23 [2] (81) [3] 69 [4]  
Payroll and related(3) (14) [5] 18 [6] (48) [7] 54 [8]  
Other segment reconciling items(4) (10) [9] 9 [10] (26) [11] 26 [12]  
AEBITDA 34 [13] 24 [14] 89 [15] 73 [16]  
Restructuring and other (1) 0 (10) (2)  
Capital expenditures 6 5 16 18  
Total assets 901   901   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) (35) [9],[17] (38) [10],[18] (99) [11],[19] (113) [12],[20]  
AEBITDA (35) [13] (38) [14],[18] (99) [15],[19] (113) [16],[20]  
Restructuring and other (3) [17] (35) [18] (24) [19] (72) [20]  
Depreciation, amortization and impairments (108) [17] (90) [18] (298) [19] 264 [20]  
Interest expense (84) [17] (73) [18] (229) [19] (223) [20]  
Loss on debt financing transactions (4) [17] (2) [18] (5) [19] (2)  
Other income (expense), net (6) [17] (8) [18] (9) [19] (7) [20]  
Stock-based compensation (28) [17] (29) [18] (87) [19] (82) [20]  
Capital expenditures 4 [17] $ 5 [18] 12 [19] $ 11 [20]  
Total assets [21] $ 300   $ 300   $ 278
[1] (2) Excludes D&A.
[2] (2) Excludes D&A.
[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.