XML 18 R6.htm IDEA: XBRL DOCUMENT v3.25.3
CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS’ EQUITY - USD ($)
$ in Millions
Total
Common Stock, Non-Exchangeable
Common Stock, Exchangeable
Total PENN Stockholders’ Equity
Preferred Stock
Common Stock
Common Stock, Non-Exchangeable
Common Stock
Common Stock, Exchangeable
Treasury Stock
Additional Paid-In Capital
Accumulated Deficit
Accumulated Other Comprehensive Income (Loss)
Non-Controlling Interest
Beginning balance (in shares) at Dec. 31, 2023         0              
Beginning balance at Dec. 31, 2023 $ 3,199.6     $ 3,202.1 $ 0.0 $ 1.8 $ 0.0 $ (779.5) $ 4,436.6 $ (335.5) $ (121.3) $ (2.5)
Beginning balance (in shares) at Dec. 31, 2023           151,552,694 560,267          
Increase (Decrease) in Stockholders' Equity [Roll Forward]                        
Share-based compensation arrangements (in shares)           440,467            
Share-based compensation arrangements 39.0     39.0         39.0      
Common stock issuance/Exchangeable share issuance (in shares)           4,055 68,048          
Common stock issuance 0.1     0.1         0.1      
Exchangeable share conversions (in shares)           159,372 (159,372)          
Investment Agreement warrants 43.1     43.1         43.1      
Currency translation adjustment (36.9)     (36.9)             (36.9)  
Net loss (179.5)     (178.2)           (178.2)   (1.3)
Other (4.5)     (4.5)         (4.5)      
Ending balance (in shares) at Sep. 30, 2024         0              
Ending balance (in shares) at Sep. 30, 2024           152,156,588 468,943          
Ending balance at Sep. 30, 2024 3,060.9     3,064.7 $ 0.0 $ 1.8 $ 0.0 (779.5) 4,514.3 (513.7) (158.2) (3.8)
Beginning balance (in shares) at Jun. 30, 2024         0              
Beginning balance at Jun. 30, 2024 3,052.9     3,055.9 $ 0.0 $ 1.8 $ 0.0 (779.5) 4,487.4 (477.0) (176.8) (3.0)
Beginning balance (in shares) at Jun. 30, 2024           152,116,584 469,878          
Increase (Decrease) in Stockholders' Equity [Roll Forward]                        
Share-based compensation arrangements (in shares)           39,069            
Share-based compensation arrangements 12.9     12.9         12.9      
Exchangeable share conversions (in shares)           935 (935)          
Investment Agreement warrants 14.4     14.4         14.4      
Currency translation adjustment 18.6     18.6             18.6  
Net loss (37.5)     (36.7)           (36.7)   (0.8)
Other (0.4)     (0.4)         (0.4)      
Ending balance (in shares) at Sep. 30, 2024         0              
Ending balance (in shares) at Sep. 30, 2024           152,156,588 468,943          
Ending balance at Sep. 30, 2024 3,060.9     3,064.7 $ 0.0 $ 1.8 $ 0.0 (779.5) 4,514.3 (513.7) (158.2) (3.8)
Beginning balance (in shares) at Dec. 31, 2024         0              
Beginning balance at Dec. 31, 2024 2,858.4     2,862.7 $ 0.0 $ 1.8 $ 0.0 (779.5) 4,542.4 (647.0) (255.0) (4.3)
Beginning balance (in shares) at Dec. 31, 2024   152,229,171 466,534     152,229,171 466,534          
Increase (Decrease) in Stockholders' Equity [Roll Forward]                        
Share-based compensation arrangements (in shares)           618,060            
Share-based compensation arrangements 48.5     48.5         48.5      
Share repurchases (in shares)           (15,214,631)            
Share repurchases (269.4)     (269.4)       (269.4)        
Exchangeable share conversions (in shares)           86,593 (86,593)          
Investment Agreement warrants 43.0     43.0         43.0      
Currency translation adjustment 53.8     53.8             53.8  
Net loss (771.9)     (770.2)           (770.2)   (1.7)
Other (9.6)     (9.6)       (2.4) (7.2)      
Ending balance (in shares) at Sep. 30, 2025         0              
Ending balance (in shares) at Sep. 30, 2025   137,719,193 379,941     137,719,193 379,941          
Ending balance at Sep. 30, 2025 1,952.8     1,958.8 $ 0.0 $ 1.8 $ 0.0 (1,051.3) 4,626.7 (1,417.2) (201.2) (6.0)
Beginning balance (in shares) at Jun. 30, 2025         0              
Beginning balance at Jun. 30, 2025 2,982.6     2,988.1 $ 0.0 $ 1.8 $ 0.0 (895.8) 4,597.7 (552.6) (163.0) (5.5)
Beginning balance (in shares) at Jun. 30, 2025           145,452,528 380,478          
Increase (Decrease) in Stockholders' Equity [Roll Forward]                        
Share-based compensation arrangements (in shares)           231,410            
Share-based compensation arrangements 16.8     16.8         16.8      
Share repurchases (in shares)           (7,965,282)            
Share repurchases (154.1)     (154.1)       (154.1)        
Exchangeable share conversions (in shares)           537 (537)          
Investment Agreement warrants 14.5     14.5         14.5      
Currency translation adjustment (38.2)     (38.2)             (38.2)  
Net loss (865.1)     (864.6)           (864.6)   (0.5)
Other (3.7)     (3.7)       (1.4) (2.3)      
Ending balance (in shares) at Sep. 30, 2025         0              
Ending balance (in shares) at Sep. 30, 2025   137,719,193 379,941     137,719,193 379,941          
Ending balance at Sep. 30, 2025 $ 1,952.8     $ 1,958.8 $ 0.0 $ 1.8 $ 0.0 $ (1,051.3) $ 4,626.7 $ (1,417.2) $ (201.2) $ (6.0)