XML 97 R61.htm IDEA: XBRL DOCUMENT v3.24.0.1
Business Segments - Reportable Segment (Details) - USD ($)
$ in Millions
12 Months Ended
Dec. 31, 2023
Dec. 31, 2022
Dec. 31, 2021
Segment Reporting Information [Line Items]      
Total revenue $ 2,902 $ 2,512 $ 2,153
AEBITDA 1,118 [1] 913 [2] 793 [3]
D&A (384) (420) (398)
Restructuring and other (92) (146) (167)
Interest expense (309) (327) (478)
Loss on debt financing transactions (15) (147) 0
Gain on remeasurement of debt and other 0 27 41
Other income (expense), net 5 6 28
Stock-based compensation (118) (69) (113)
Net income from continuing operations before income taxes 205 (163) (294)
Assets 5,552 6,009  
Capital expenditures for year ended 242 216 171
Continuing Operations      
Segment Reporting Information [Line Items]      
Assets 5,552 6,009  
Gaming      
Segment Reporting Information [Line Items]      
Total revenue 1,850 1,601 1,321
SciPlay      
Segment Reporting Information [Line Items]      
Total revenue 777 671 606
iGaming      
Segment Reporting Information [Line Items]      
Total revenue 275 240 226
Operating Segments | Gaming      
Segment Reporting Information [Line Items]      
Total revenue 1,850 1,601 1,321
AEBITDA 918 [1] 767 [2] 659 [3]
D&A (281) (327) (303)
Restructuring and other (11) (6) (9)
Assets 4,023 4,073  
Capital expenditures for year ended 181 151 123
Operating Segments | SciPlay      
Segment Reporting Information [Line Items]      
Total revenue 777 671 606
AEBITDA 243 [1] 187 [2] 186 [3]
D&A (30) (21) (15)
Restructuring and other (10) (5) (32)
Assets 473 761  
Capital expenditures for year ended 18 12 9
Operating Segments | iGaming      
Segment Reporting Information [Line Items]      
Total revenue 275 240 226
AEBITDA 95 [1] 80 [2] 75 [3]
D&A (49) (48) (54)
Restructuring and other (25) (23) (1)
Assets 712 626  
Capital expenditures for year ended 30 32 23
Unallocated and Reconciling Items      
Segment Reporting Information [Line Items]      
Total revenue 0 [4] 0 [5] 0 [6]
AEBITDA (138) [1],[4] (121) [2],[5] (127) [3],[6]
D&A (24) [4] (24) [5] (26) [6]
Restructuring and other (46) [4] (112) [5] (125) [6]
Interest expense (309) [4] (327) [5] (478) [6]
Loss on debt financing transactions (15) [4] (147) [5]  
Gain on remeasurement of debt and other   27 [5] 41 [6]
Other income (expense), net 5 [4] 6 [5] 28 [6]
Stock-based compensation (118) [4] (69) [5] (113) [6]
Assets 344 [4] 549 [5]  
Capital expenditures for year ended $ 13 [4] $ 21 [5] $ 16 [6]
[1] (2) 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.
[2]
(2) AEBITDA is described in footnote (2) to the first table in this Note 3.
[3]
(2) AEBITDA is described in footnote (2) to the first table in this Note 3.
[4] (1) Includes amounts not allocated to the business segments (including corporate costs) and items to reconcile the total business segments AEBITDA to our consolidated net income from continuing operations before income taxes.
[5]
(1) Includes amounts not allocated to the business segments (including corporate costs) and reconciling items to reconcile the total business segments AEBITDA to our consolidated net loss from continuing operations before income taxes.
[6] (1) Includes amounts not allocated to the business segments (including corporate costs) and reconciling items to reconcile the total business segments AEBITDA to our consolidated net loss from continuing operations before income taxes.