XML 38 R26.htm IDEA: XBRL DOCUMENT v3.24.3
SEGMENT REPORTING
 9 Months Ended
Sep. 30, 2024
Segment Reporting [Abstract]  
SEGMENT REPORTING
The Company has three operating and reportable segments: Casinos & Resorts, International Interactive and North America Interactive. The “Other” category includes interest expense for the Company and certain unallocated corporate operating expenses and other adjustments, including eliminations of transactions among segments to reconcile to the Company’s consolidated results including, among other expenses, share-based compensation, acquisition and other transaction costs and certain non-recurring charges.

The Company’s three reportable segments as of September 30, 2024 are:

Casinos & Resorts - Includes the Company’s 15 casino and resort properties, one horse racetrack and one golf course.

International Interactive - Gamesys’ European and Asian operations.

North America Interactive - A portfolio of sports betting, iGaming, and free-to-play gaming brands, and the North American operations of Gamesys.

As of September 30, 2024, the Company’s operations were predominately in the US, Europe and Asia with a less substantive footprint in other countries world-wide. For geographical reporting purposes, revenue generated outside of the US has been aggregated into the International Interactive reporting segment, and consists primarily of revenue from the UK and Japan. Revenue generated from the UK and Japan represented approximately 28% and 6% of total revenue, respectively, for the three months ended September 30, 2024, approximately 25% and 11%, respectively, for the three months ended September 30, 2023, approximately 27% and 8%, respectively, for the nine months ended September 30, 2024, and approximately 25% and 11%, respectively, for the nine months ended September 30, 2023. The Company does not have any revenues from any individual customers that exceed 10% of total reported revenues.

Beginning in the third quarter of 2023, the Company updated its measure of segment performance to Adjusted EBITDAR (defined below) from Adjusted EBITDA. The prior year results presented below were reclassified to conform to the new segment presentation. Management believes segment Adjusted EBITDAR is representative of its ongoing business operations including its ability to service debt and to fund capital expenditures, acquisitions and operations, in addition to it being a commonly used measure of performance in the gaming industry and used by industry analysts to evaluate operations and operating performance.

The following table sets forth revenue and Adjusted EBITDAR for the Company’s three reportable segments and reconciles Adjusted EBITDAR on a consolidated basis to net (loss) income. The Other category is included in the following tables in order to reconcile the segment information to the Company’s condensed consolidated financial statements.
Three Months Ended
September 30,		Nine Months Ended
September 30,
(in thousands)2024202320242023
Revenue
Casinos & Resorts$353,358 $359,026 $1,038,738 $1,020,974 
International Interactive230,937 243,884 695,016 737,230 
North America Interactive45,679 29,567 136,359 79,199 
Total$629,974 $632,477 $1,870,113 $1,837,403 
Adjusted EBITDAR(1)
Casinos & Resorts$100,442 $118,184 $289,661 $334,312 
International Interactive90,030 85,477 254,854 250,352 
North America Interactive(10,976)(17,561)(27,891)(45,809)
Other(13,163)(12,883)(40,377)(46,687)
Total166,333 173,217 476,247 492,168 
Operating (expense) income
Rent expense associated with triple net operating leases(2)
(28,602)(31,594)(88,575)(94,152)
Depreciation and amortization(77,800)(77,487)(316,328)(231,235)
Transaction costs(19,788)(20,953)(39,123)(59,405)
Restructuring 1,068 (411)(17,921)(20,673)
Tropicana Las Vegas demolition costs(19,643)— (31,904)— 
Share-based compensation(4,099)(6,257)(11,629)(18,587)
(Loss) gain on sale-leaseback, net(150,000)— (150,000)374,321 
Impairment charges— — (12,757)(9,653)
Merger Agreement costs(3)
(9,802)— (11,791)— 
Payment Service Provider write-off (4)
(6,333)— (6,333)— 
Other(8,989)721 (15,923)(12,834)
Income (loss) from operations(157,655)37,236 (226,037)419,950 
Other (expense) income
Interest expense, net of interest income(73,975)(70,630)(221,306)(200,987)
Other(49,854)15,528 (38,370)24,949 
Total other expense, net(123,829)(55,102)(259,676)(176,038)
(Loss) income before income taxes(281,484)(17,866)(485,713)243,912 
(Benefit) provision for income taxes33,629 (43,936)3,748 (153,029)
Net (loss) income$(247,855)$(61,802)$(481,965)$90,883 
__________________________________
(1)    Adjusted EBITDAR is defined as earnings, or loss, for the Company before interest expense, net of interest income, provision (benefit) for income taxes, depreciation and amortization, non-operating (income) expense, acquisition, integration and restructuring expense, share-based compensation, and certain other gains or losses as well as, when presented for our reporting segments, an adjustment related to the allocation of corporate cost among segments, plus rent expense associated with triple net operating leases. Adjusted EBITDAR should not be construed as an alternative to GAAP net income, its most directly comparable GAAP measure, nor is it directly comparable to similarly titled measures presented by other companies.
(2)    Consists primarily of the operating lease components contained within certain triple net leases with GLPI. Refer to Note 15 “Leases” for further information.
(3)    Costs incurred in connection with the Merger Agreement discussed in Note 1 “General Information.”
(4)    In the third quarter, the Company recorded a $6.3 million charge to reduce amounts due from payment service providers (“PSP”) due to a circumstance whereby the payment processer for certain online sports wagering deposits failed to capture and settle funds with patrons of the Company. The Company was not able to recover the full amount due from the payment service provider, resulting in a write down to the recoverable amount. In addition to amounts recovered, the Company received $5.1 million from the PSP as a signing bonus for entering into an extension agreement.
Three Months Ended September 30,Nine Months Ended September 30,
(in thousands)2024202320242023
Capital Expenditures
Casinos & Resorts$20,768 $40,206 $44,973 $99,908 
International Interactive86 457 444 2,114 
North America Interactive886 79 1,575 1,637 
Other(1)
70,576 105,943 108,765 162,572 
Total$92,316 $146,685 $155,757 $266,231 
__________________________________
(1)    Includes $70.3 million and $108.3 million related to our future Bally’s Chicago permanent facility during the three and nine months ended September 30, 2024, respectively.

Total assets are not regularly reviewed for each operating segment when assessing segment performance or allocating resources and accordingly, are not presented.

As of September 30, 2024 and December 31, 2023, carrying values of goodwill by reportable segment are as follows:

(in thousands)September 30, 2024December 31, 2023
Goodwill
Casinos & Resorts(1)
$313,285 $313,493 
International Interactive1,644,774 1,586,590 
North America Interactive(2)
35,750 35,720 
Total(3)
$1,993,809 $1,935,803 
__________________________________
(1)    Net of accumulated goodwill impairment charges of $5.4 million.
(2)    Net of accumulated goodwill impairment charges of $140.4 million
(3)    The effect of foreign exchange on the change in total goodwill from December 31, 2023 was $58.2 million.