XML 61 R35.htm IDEA: XBRL DOCUMENT
v3.10.0.1

Business Segments (Tables) | 12 Months Ended
--- | ---
Dec. 31, 2018
Segment Reporting [Abstract] |
Operating Information by Segment | The following tables present our recast segment information:
| Year Ended December 31, 2018
| Gaming |  | Lottery |  | Social |  | Digital |  | Unallocated and Reconciling Items(1) |  | Total
Total revenue | $ | 1,831.4 |  |  | $ | 846.3 |  |  | $ | 415.9 |  |  | $ | 269.6 |  |  | $ | — |  |  | $ | 3,363.2 |
AEBITDA(2) | 919.5 |  |  | 390.8 |  |  | 106.7 |  |  | 54.1 |  |  | (141.4 | ) |  | $ | 1,329.7 |
Reconciling items to consolidated net loss before income taxes:
D&A | (493.0 | ) |  | (58.6 | ) |  | (17.4 | ) |  | (66.5 | ) |  | (54.2 | ) |  | (689.7 | )
Restructuring and other | (7.4 | ) |  | (1.5 | ) |  | (29.1 | ) |  | (20.2 | ) |  | (195.2 | ) |  | (253.4 | )
EBITDA from equity investments(2) |  |  |  |  |  |  |  |  | (67.3 | ) |  | (67.3 | )
Earnings from equity investments |  |  |  |  |  |  |  |  | 24.9 |  |  | 24.9 |
Interest expense |  |  |  |  |  |  |  |  | (597.2 | ) |  | (597.2 | )
Loss on debt financing transactions |  |  |  |  |  |  |  |  | (93.2 | ) |  | (93.2 | )
Gain on remeasurement of debt |  |  |  |  |  |  |  |  | 43.4 |  |  | 43.4 |
Other income, net |  |  |  |  |  |  |  |  | 7.4 |  |  | 7.4 |
Stock-based compensation |  |  |  |  |  |  |  |  | (43.9 | ) |  | (43.9 | )
Net loss before income taxes |  |  |  |  |  |  |  |  |  |  | $ | (339.3 | )
Assets as of December 31, 2018 | $ | 5,094.4 |  |  | $ | 1,299.9 |  |  | $ | 182.6 |  |  | $ | 883.1 |  |  | $ | 257.8 |  |  | $ | 7,717.8 |
Capital expenditures for the year ended December 31, 2018 | $ | 248.4 |  |  | $ | 75.7 |  |  | $ | 3.3 |  |  | $ | 28.3 |  |  | $ | 35.1 |  |  | $ | 390.8 |
(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 before income taxes.
(2) AEBITDA is net income (loss) before the following adjustments: (1) restructuring and other, which includes charges or expenses attributable to: (i) employee severance; (ii) management changes; (iii) restructuring and integration; (iv) M&A and other, which includes: (a) M&A transaction costs, (b) purchase accounting, (c) unusual items (including certain litigation), and (d) other non-cash items; and (v) cost savings initiatives; (2) depreciation and amortization expense and impairment charges (including goodwill impairment charges); (3) change in fair value of investments and remeasurement of debt; (4) interest expense; (5) income taxes expense (benefit); (6) stock-based compensation; and (7) loss (gain) on debt financing transactions. In addition to the preceding adjustments, we exclude earnings from equity method investments and add (without duplication) our pro rata share of EBITDA of our equity investments, which represents our share of earnings (whether or not distributed to us) before income tax expense, depreciation and amortization expense, and interest (income) expense, net.
| Year Ended December 31, 2017
| Gaming |  | Lottery |  | Social |  | Digital |  | Unallocated and Reconciling Items(1) |  | Total
Total revenue | $ | 1,844.3 |  |  | $ | 811.5 |  |  | $ | 362.0 |  |  | $ | 65.8 |  |  | $ | — |  |  | $ | 3,083.6 |
AEBITDA(2) | 895.6 |  |  | 364.7 |  |  | 81.7 |  |  | 16.0 |  |  | (133.1 | ) |  | $ | 1,224.9 |
Reconciling items to consolidated net loss before income taxes:
D&A | (520.8 | ) |  | (50.1 | ) |  | (17.7 | ) |  | (8.6 | ) |  | (85.6 | ) |  | (682.8 | )
Restructuring and other | (7.7 | ) |  | (5.9 | ) |  | (2.0 | ) |  | (0.2 | ) |  | (30.1 | ) |  | (45.9 | )
EBITDA from equity investments(2) |  |  |  |  |  |  |  |  | (67.1 | ) |  | (67.1 | )
Earnings from equity investments |  |  |  |  |  |  |  |  | 26.7 |  |  | 26.7 |
Interest expense |  |  |  |  |  |  |  |  | (609.7 | ) |  | (609.7 | )
Loss on debt financing transactions |  |  |  |  |  |  |  |  | (38.1 | ) |  | (38.1 | )
Other expense, net |  |  |  |  |  |  |  |  | (8.6 | ) |  | (8.6 | )
Stock-based compensation |  |  |  |  |  |  |  |  | (27.2 | ) |  | (27.2 | )
Net loss before income taxes |  |  |  |  |  |  |  |  |  |  | $ | (227.8 | )
Assets as of December 31, 2017 | $ | 5,401.6 |  |  | $ | 1,070.6 |  |  | $ | 219.1 |  |  | $ | 61.2 |  |  | $ | 972.8 |  |  | $ | 7,725.3 |
Capital expenditures for the year ended December 31, 2017 | $ | 194.1 |  |  | $ | 37.9 |  |  | $ | 4.5 |  |  | $ | 3.9 |  |  | $ | 53.3 |  |  | $ | 293.7 |
(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 before income taxes.
(2) AEBITDA is described in footnote (2) to the first table in this Note 2.
| Year Ended December 31, 2016
| Gaming |  | Lottery |  | Social |  | Digital |  | Unallocated and Reconciling Items(1) |  | Total
Total revenue | $ | 1,772.7 |  |  | $ | 777.9 |  |  | $ | 274.4 |  |  | $ | 58.4 |  |  | $ | — |  |  | $ | 2,883.4 |
AEBITDA(2) | 821.6 |  |  | 333.1 |  |  | 55.5 |  |  | 11.4 |  |  | (118.0 | ) |  | $ | 1,103.6 |
Reconciling items to consolidated net loss before income taxes:
D&A | (585.2 | ) |  | (66.5 | ) |  | (9.1 | ) |  | (5.8 | ) |  | (72.1 | ) |  | (738.7 | )
Goodwill impairment | — |  |  | (69.0 | ) |  | — |  |  | — |  |  | — |  |  | (69.0 | )
Restructuring and other | (14.6 | ) |  | (8.7 | ) |  | (0.5 | ) |  | (1.1 | ) |  | (32.1 | ) |  | (57.0 | )
EBITDA from equity investments(2) |  |  |  |  |  |  |  |  | (70.2 | ) |  | (70.2 | )
Earnings from equity investments |  |  |  |  |  |  |  |  | 13.0 |  |  | 13.0 |
Interest expense |  |  |  |  |  |  |  |  | (661.4 | ) |  | (661.4 | )
Gain on debt financing transactions |  |  |  |  |  |  |  |  | 25.2 |  |  | 25.2 |
Other income, net |  |  |  |  |  |  |  |  | 11.1 |  |  | 11.1 |
Stock-based compensation |  |  |  |  |  |  |  |  | (35.3 | ) |  | (35.3 | )
Net loss before income taxes |  |  |  |  |  |  |  |  |  |  | $ | (478.7 | )
Assets as of December 31, 2016 | $ | 5,506.6 |  |  | $ | 1,032.0 |  |  | $ | 169.8 |  |  | $ | 36.0 |  |  | $ | 343.0 |  |  | $ | 7,087.4 |
Capital expenditures for the year ended December 31, 2016 | $ | 184.4 |  |  | $ | 40.5 |  |  | $ | 4.9 |  |  | $ | 4.0 |  |  | $ | 39.1 |  |  | $ | 272.9 |
(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 before income taxes.
(2) AEBITDA is described in footnote (2) to the first table in this Note 2.
Schedule of the Service and Sales Revenue by Customer Location and Long-Lived Assets by Geographic Segment | The following tables present revenue by customer location and property and equipment by geographic location:
|  | Year Ended December 31,
|  | 2018 |  | 2017 |  | 2016
Revenue: |  |  |  |  |  |
U.S. |  | $ | 2,190.5 |  |  | $ | 2,118.1 |  |  | $ | 1,959.0 |
Other |  | 1,172.7 |  |  | 965.5 |  |  | 924.4 |
Total |  | $ | 3,363.2 |  |  | $ | 3,083.6 |  |  | $ | 2,883.4 |
|  | As of December 31,
|  | 2018 |  | 2017
Property and equipment, net: |  |  |  |
U.S. |  | $ | 334.5 |  |  | $ | 390.1 |
Other |  | 212.5 |  |  | 178.1 |
Total |  | $ | 547.0 |  |  | $ | 568.2 |

X
- Definition Tabular disclosure of information concerning material long-lived assets (excluding financial instruments, customer relationships with financial institutions, mortgage and other servicing rights, deferred policy acquisition costs, and deferred taxes assets) located in identified geographic areas and/or the amount of revenue from external customers attributed to that country from which revenue is material. An entity may also provide subtotals of geographic information about groups of countries. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 280 -SubTopic 10 -Section 50 -Paragraph 41 -URI http://asc.fasb.org/extlink&oid=115929826&loc=d3e9038-108599 Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 220 -SubTopic 10 -Section S99 -Paragraph 2 -Subparagraph (SX 210.5-03.1) -URI http://asc.fasb.org/extlink&oid=115205541&loc=SL114868664-224227 + Details
Name: | us-gaap_ScheduleOfRevenuesFromExternalCustomersAndLongLivedAssetsByGeographicalAreasTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of the profit or loss and total assets for each reportable segment. An entity discloses certain information on each reportable segment if the amounts (a) are included in the measure of segment profit or loss reviewed by the chief operating decision maker or (b) are otherwise regularly provided to the chief operating decision maker, even if not included in that measure of segment profit or loss. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 280 -SubTopic 10 -Section 50 -Paragraph 22 -URI http://asc.fasb.org/extlink&oid=115929826&loc=d3e8736-108599 Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 280 -SubTopic 10 -Section 50 -Paragraph 25 -URI http://asc.fasb.org/extlink&oid=115929826&loc=d3e8813-108599 Reference 3: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 350 -SubTopic 20 -Section 50 -Paragraph 1 -URI http://asc.fasb.org/extlink&oid=108376223&loc=d3e13816-109267 Reference 4: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 280 -SubTopic 10 -Section 50 -Paragraph 21 -Subparagraph (b) -URI http://asc.fasb.org/extlink&oid=115929826&loc=d3e8721-108599 Reference 5: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 280 -SubTopic 10 -Section 50 -Paragraph 30 -URI http://asc.fasb.org/extlink&oid=115929826&loc=d3e8906-108599 + Details
Name: | us-gaap_ScheduleOfSegmentReportingInformationBySegmentTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- References No definition available. + Details
Name: | us-gaap_SegmentReportingAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration