Document and Entity Information
Document and Entity Information | 12 Months Ended |
Dec. 31, 2018shares | |
Document And Entity Information [Abstract] | |
Document Type | 40-F |
Amendment Flag | false |
Document Period End Date | Dec. 31, 2018 |
Document Fiscal Year Focus | 2,018 |
Document Fiscal Period Focus | FY |
Trading Symbol | TSG |
Entity Registrant Name | Stars Group Inc. |
Entity Central Index Key | 1,635,327 |
Current Fiscal Year End Date | --12-31 |
Entity Current Reporting Status | Yes |
Entity Common Stock, Shares Outstanding | 147,947,874 |
Consolidated Statements of (Los
Consolidated Statements of (Loss) Earnings - USD ($) $ in Thousands | 12 Months Ended | ||
Dec. 31, 2018 | Dec. 31, 2017 | [1] | |
Income Statement [Abstract] | |||
Revenue | $ 2,029,238 | $ 1,312,315 | |
Cost of revenue (excluding depreciation and amortization) | (459,164) | (247,497) | |
Gross profit (excluding depreciation and amortization) | 1,570,074 | 1,064,818 | |
General and administrative | (984,194) | (437,886) | |
Sales and marketing | (292,963) | (154,358) | |
Research and development | (39,995) | (25,180) | |
Operating income | 252,922 | 447,394 | |
Net earnings (loss) from associates | 1,068 | (2,569) | |
Net financing charges | (363,884) | (158,332) | |
(Loss) earnings before income taxes | (109,894) | 286,493 | |
Income tax recovery (expense) | 988 | (27,208) | |
Net (loss) earnings | (108,906) | 259,285 | |
Net (loss) earnings attributable to | |||
Shareholders of The Stars Group Inc. | (102,452) | 259,231 | |
Non-controlling interest | (6,454) | 54 | |
Net (loss) earnings | $ (108,906) | $ 259,285 | |
(Loss) earnings per Common Share (U.S. dollars) | |||
Basic | $ (0.49) | $ 1.77 | |
Diluted | $ (0.49) | $ 1.27 | |
Weighted average Common Shares outstanding (thousands) | |||
Basic | 208,269,905 | 146,818,764 | |
Diluted | 208,269,905 | 203,707,589 | |
[1] | Certain amounts were reclassified in the comparative period. See note 2. |
Consolidated Statements of Comp
Consolidated Statements of Comprehensive (Loss) Income - USD ($) $ in Thousands | 12 Months Ended | |||
Dec. 31, 2018 | Dec. 31, 2017 | |||
Statement Of Comprehensive Income [Abstract] | ||||
Net (loss) earnings | $ (108,906) | $ 259,285 | [1] | |
Debt instruments at FVOCI – loss in fair value * | [2] | (286) | ||
Debt instruments at FVOCI – reclassified to net earnings * | [2] | (395) | ||
Available-for-sale investments – gain in fair value ** | [3] | 32,474 | ||
Available-for-sale investments – reclassified to net earnings ** | [3] | (37,090) | ||
Foreign operations – unrealized foreign currency translation differences | (95,281) | (189,012) | ||
Cash flow hedges – effective portion of changes in fair value | [4] | 41,201 | (151,311) | |
Cash flow hedges – reclassified to net earnings | [4] | (45,271) | 160,069 | |
Other comprehensive loss | (100,032) | (184,870) | ||
Total comprehensive (loss) income | (208,938) | 74,415 | ||
Total comprehensive (loss) income attributable to: | ||||
Shareholders of The Stars Group Inc. | (200,553) | 74,361 | ||
Non-controlling interest | (8,385) | 54 | ||
Total comprehensive (loss) income | $ (208,938) | $ 74,415 | ||
[1] | Certain amounts were reclassified in the comparative period. See note 2. | |||
[2] | Net of income tax recovery of $53,000 for the year ended December 31, 2018 (December 31, 2017 – net of income tax expense of $nil). | |||
[3] | Net of income tax of $nil for the year ended December 31, 2018 (December 31, 2017 - net of income tax of $160,380). | |||
[4] | *** Net of income tax of $nil for the year ended December 31, 2018 (December 31, 2017 - $nil). |
Consolidated Statements of Co_2
Consolidated Statements of Comprehensive (Loss) Income (Parenthetical) - USD ($) $ in Thousands | 12 Months Ended | |
Dec. 31, 2018 | Dec. 31, 2017 | |
Statement Of Comprehensive Income [Abstract] | ||
Net of income tax recovery expense under debt instrument | $ 53,000,000 | |
Net of income tax recovery under available for sale investment | 160,380 | |
Net of income tax - Cash flow hedges |
Consolidated Statements of Fina
Consolidated Statements of Financial Position - USD ($) $ in Thousands | Dec. 31, 2018 | Dec. 31, 2017 | ||
Current assets | ||||
Cash and cash equivalents | $ 721,076 | $ 510,323 | [1] | |
Restricted cash advances and collateral | 10,819 | 7,862 | [1] | |
Prepaid expenses and other current assets | 43,945 | 29,695 | [1] | |
Current investments - customer deposits | 103,153 | 122,668 | [1] | |
Accounts receivable | 136,347 | 100,409 | [1] | |
Income tax receivable | 26,085 | 16,540 | [1] | |
Derivatives | [1] | 2,037 | ||
Total current assets | 1,041,425 | 789,534 | [1] | |
Non-current assets | ||||
Restricted cash advances and collateral | 10,630 | 45,834 | [1] | |
Prepaid expenses and other non-current assets | 32,760 | 26,551 | [1] | |
Non-current accounts receivable | 14,906 | 11,818 | [1] | |
Property and equipment | 85,169 | 44,837 | [1] | |
Income tax receivable | 15,611 | 14,061 | [1] | |
Deferred income taxes | 1,775 | 5,141 | [1] | |
Derivatives | 54,583 | |||
Intangible assets | 4,742,699 | 1,672,140 | [1] | |
Goodwill | 5,265,980 | 2,805,210 | [1] | |
Total non-current assets | 10,224,113 | 4,625,592 | [1] | |
Total assets | 11,265,538 | 5,415,126 | [1] | |
Current liabilities | ||||
Accounts payable and other liabilities | 424,007 | 194,187 | [1] | |
Customer deposits | 423,739 | 349,766 | [1] | |
Current provisions | 39,189 | 17,590 | [1] | |
Derivatives | 16,493 | |||
Income tax payable | 72,796 | 35,941 | [1] | |
Current portion of long-term debt | 35,750 | 4,990 | [1] | |
Total current liabilities | 1,011,974 | 602,474 | [1] | |
Non-current liabilities | ||||
Long-term debt | 5,411,208 | 2,353,579 | [1] | |
Long-term provisions | 4,002 | 3,093 | [1] | |
Derivatives | 6,068 | 111,762 | [1] | |
Other long-term liabilities | 79,716 | |||
Income tax payable | 18,473 | 24,277 | [1] | |
Deferred income taxes | 580,697 | 16,510 | [1] | |
Total non-current liabilities | 6,100,164 | 2,509,221 | [1] | |
Total liabilities | 7,112,138 | 3,111,695 | [1] | |
EQUITY | ||||
Share capital | 4,116,287 | 1,884,219 | [1] | |
Reserves | (469,629) | (142,340) | [1] | |
Retained earnings | 502,761 | 561,519 | [1] | |
Equity attributable to the Shareholders of The Stars Group Inc. | 4,149,419 | 2,303,398 | [1] | |
Non-controlling interest | 3,981 | 33 | [1] | |
Total equity | 4,153,400 | 2,303,431 | [1] | |
Total liabilities and equity | 11,265,538 | 5,415,126 | [1] | |
Operational | ||||
Current assets | ||||
Cash and cash equivalents | 392,853 | 283,225 | [1] | |
Customer Deposits | ||||
Current assets | ||||
Cash and cash equivalents | $ 328,223 | $ 227,098 | [1] | |
[1] | * Certain amounts were reclassified in the comparative period during the three months ended June 30, 2018. See note 2. See accompanying notes. |
Consolidated Statement of Chang
Consolidated Statement of Changes in Equity - USD ($) $ in Thousands | Total | Common Shares | Preferred Shares | Reserves | Retained Earnings | Equity Attributable to the Shareholders of the Stars Group Inc. | Non-controlling Interests | ||
Beginning balance at Dec. 31, 2016 | $ 2,201,728 | $ 1,178,404 | $ 684,385 | $ 35,847 | $ 302,288 | $ 2,200,924 | $ 804 | ||
Beginning balance, shares at Dec. 31, 2016 | 145,101,127 | 1,139,249 | |||||||
Net (loss) earnings | 259,285 | [1] | 259,231 | 259,231 | 54 | ||||
Other comprehensive loss | (184,870) | (184,870) | (184,870) | ||||||
Total comprehensive (loss) income | 74,415 | (184,870) | 259,231 | 74,361 | 54 | ||||
Issue of Common Shares in relation to stock options and equity awards | 16,665 | $ 21,923 | (5,258) | 16,665 | |||||
Issue of Common Shares in relation to stock options and equity awards, shares | 2,923,184 | ||||||||
Share cancellation | $ (493) | 493 | |||||||
Share cancellation, shares | (76,437) | ||||||||
Stock-based compensation | 10,622 | 10,622 | 10,622 | ||||||
Deferred tax on stock-based compensation | 359 | 359 | 359 | ||||||
Acquisition of non-controlling interest | (358) | 467 | 467 | (825) | |||||
Ending balance (Accounting policy change (IFRS 9)) at Dec. 31, 2017 | 43,907 | 213 | 43,694 | 43,907 | |||||
Ending balance (Restated for IFRS 9) at Dec. 31, 2017 | 2,347,338 | $ 1,199,834 | $ 684,385 | (142,127) | 605,213 | 2,347,305 | 33 | ||
Ending balance at Dec. 31, 2017 | 2,303,431 | [2] | $ 1,199,834 | $ 684,385 | (142,340) | 561,519 | 2,303,398 | 33 | |
Ending balance, shares (Restated for IFRS 9) at Dec. 31, 2017 | 147,947,874 | 1,139,249 | |||||||
Ending balance, shares at Dec. 31, 2017 | 147,947,874 | 1,139,249 | |||||||
Net (loss) earnings | (108,906) | (102,452) | (102,452) | (6,454) | |||||
Other comprehensive loss | (100,032) | (98,101) | (98,101) | (1,931) | |||||
Total comprehensive (loss) income | (208,938) | (98,101) | (102,452) | (200,553) | (8,385) | ||||
Issue of Common Shares in relation to stock options and equity awards | 31,066 | $ 38,048 | (6,982) | 31,066 | |||||
Issue of Common Shares in relation to stock options and equity awards, shares | 1,791,860 | ||||||||
Conversion of Preferred Shares to Common Shares | $ 684,385 | $ (684,385) | |||||||
Conversion of Preferred Shares to Common Shares, shares | 60,013,510 | (1,139,249) | |||||||
Issue of Common Shares in connection with acquired subsidiaries | 1,477,478 | $ 1,477,478 | 1,477,478 | ||||||
Issue of Common Shares in connection with acquired subsidiaries, shares | 41,049,398 | ||||||||
Issue of Common Shares in connection with Equity Offering | 690,353 | $ 690,353 | 690,353 | ||||||
Issue of Common Shares in connection with Equity Offering, shares | 18,875,000 | ||||||||
Issue of Common Shares in connection with market access agreement | 20,661 | $ 20,661 | 20,661 | ||||||
Issue of Common Shares in connection with market access agreement, shares | 1,076,658 | ||||||||
Issue of Common Shares in connection with exercised warrants | $ 14,688 | (14,688) | |||||||
Issue of Common Shares in connection with exercised warrants, shares | 2,422,944 | ||||||||
Stock-based compensation | 12,806 | 12,806 | 12,806 | ||||||
Reversal of deferred tax on stock-based compensation | [3] | (359) | (359) | (359) | |||||
Equity fees | (5,413) | $ (5,413) | (5,413) | ||||||
Reversal of 2014 deferred tax | (3,747) | (3,747) | (3,747) | ||||||
Acquisition of non-controlling interest | (207,845) | (220,178) | (220,178) | 12,333 | |||||
Ending balance at Dec. 31, 2018 | $ 4,153,400 | $ 4,116,287 | $ (469,629) | $ 502,761 | $ 4,149,419 | $ 3,981 | |||
Ending balance, shares at Dec. 31, 2018 | 273,177,244 | ||||||||
[1] | Certain amounts were reclassified in the comparative period. See note 2. | ||||||||
[2] | * Certain amounts were reclassified in the comparative period during the three months ended June 30, 2018. See note 2. See accompanying notes. | ||||||||
[3] | During the year ended December 31, 2018, the Corporation made an adjustment totaling $3.7 million to the amounts recognized in common stock in respect of a previous reversal of deferred tax recognized through the consolidated statements of (loss) earnings. |
Consolidated Statement of Cha_2
Consolidated Statement of Changes in Equity (Parenthetical) $ in Millions | 12 Months Ended |
Dec. 31, 2018USD ($) | |
Statement Of Changes In Equity [Abstract] | |
Adjustment to amounts recognized in common stock | $ 3.7 |
Consolidated Statement of Cash
Consolidated Statement of Cash Flow - USD ($) $ in Thousands | 12 Months Ended | |||
Dec. 31, 2018 | Dec. 31, 2017 | |||
Operating activities | ||||
Net (loss) earnings | $ (108,906) | $ 259,285 | [1] | |
Add (deduct): | ||||
Income tax (recovery) expense recognized in net earnings | (988) | 27,208 | ||
Net financing charges | 363,884 | 156,842 | ||
Depreciation and amortization | 282,806 | 147,186 | ||
Stock-based compensation | 12,806 | 10,622 | ||
Acquisition of market access rights in connection with Eldorado | 20,661 | |||
Unrealized loss (gain) on foreign exchange | (25,336) | 10,324 | ||
Unrealized (gain) on investments | (673) | (170) | ||
Impairment (reversal of impairment) of property and equipment, intangible assets and assets held for sale | 6,156 | (6,799) | ||
Net (earnings) loss from associates | (1,068) | 2,569 | [1] | |
Realized loss (gain) on current investments and promissory note | 2,727 | (50,038) | ||
Income taxes paid | (41,117) | (9,357) | ||
Changes in non-cash operating elements of working capital | (9,403) | (3,801) | ||
Customer deposit liability movement | 7,637 | (30,924) | ||
Other | (14) | 2,301 | ||
Net cash inflows from operating activities | 559,844 | 494,600 | ||
Investing activities | ||||
Acquisition of subsidiaries, net of cash acquired | (1,865,262) | (6,516) | ||
Additions to intangible assets | (28,202) | (1,893) | ||
Additions to property and equipment | (33,952) | (10,997) | ||
Additions to deferred development costs | (51,574) | (23,212) | ||
Net sale of investments utilizing customer deposits | 19,515 | 117,106 | ||
Cash movement from (to) restricted cash | 35,000 | |||
Settlement of promissory note | 8,084 | |||
Net investment in associates | 1,068 | (2,000) | ||
Proceeds on disposal of interest in associate classified as held for sale | 16,127 | |||
Sale of investments | 88,760 | |||
Settlement of minimum revenue guarantee | (7,006) | (9,311) | ||
Other | (3,760) | (1,298) | ||
Net cash (outflows) inflows from investing activities | (1,934,173) | 174,850 | ||
Financing activities | ||||
Issuance of Common Shares | 717,250 | |||
Transaction costs on issuance of Common Shares | (32,312) | |||
Issuance of Common Shares in relation to stock options | 31,066 | 16,665 | ||
Redemption of SBG preferred shares | (663,407) | |||
Repayment of shareholder loan on acquisition | (10,879) | |||
Issuance of long-term debt | 5,957,976 | |||
Transaction costs on long-term debt | (36,559) | (4,719) | ||
Repayment of long-term debt | (2,974,393) | (139,913) | ||
Repayment of long-term debt assumed on business combination | (1,079,729) | |||
Interest paid | (186,162) | (124,627) | ||
Net proceeds on loan from non-controlling interest | 31,730 | |||
Payment of deferred consideration | (197,510) | |||
Settlement of derivatives | (125,822) | 13,904 | ||
Acquisition of further interest in subsidiaries | (48,240) | |||
Settlement of margin | (7,602) | |||
Capital contribution from non-controlling interest | 12,060 | |||
Net cash inflows (outflows) from financing activities | 1,592,579 | (443,802) | ||
Increase in cash and cash equivalents | 218,250 | 225,648 | ||
Unrealized foreign exchange difference on cash and cash equivalents | (7,497) | 16,991 | ||
Cash and cash equivalents – beginning of period | 510,323 | [2] | 267,684 | |
Cash and cash equivalents - end of period | $ 721,076 | $ 510,323 | [2] | |
[1] | Certain amounts were reclassified in the comparative period. See note 2. | |||
[2] | * Certain amounts were reclassified in the comparative period during the three months ended June 30, 2018. See note 2. See accompanying notes. |
Nature of Business
Nature of Business | 12 Months Ended |
Dec. 31, 2018 | |
Nature Of Business [Abstract] | |
Nature of Business | 1. The Stars Group Inc. (“The Stars Group” or the “Corporation”) is a global leader in the online and mobile gaming and interactive entertainment industries, entertaining millions of customers across its online real- and play-money poker, gaming and betting product offerings. The Stars Group offers these products directly or indirectly under several ultimately owned or licensed gaming and related consumer businesses and brands, including, among others, PokerStars Sky Vegas Sky Casino Sky Bingo Sky Poker Oddschecker PokerStars Players No Limit Hold’em Championship European Poker Tour PokerStars Caribbean Adventure Latin American Poker Tour Asia Pacific Poker Tour PokerStars Festival PokerStars MEGASTACK As at December 31, 2018, The Stars Group had three reportable segments, the international business (“International”), the United Kingdom business (“United Kingdom”) and the Australian business (“Australia”), each as described below, as well as a corporate cost center (“Corporate”). There are up to four major lines of operations within the Corporation’s reportable segments, as applicable: real-money online poker (“Poker”), real-money online betting (“Betting”), real-money online casino gaming and bingo (“Gaming”), and other gaming-related revenue, including, without limitation, from social and play-money gaming, live poker events, branded poker rooms, Oddschecker and other nominal sources of revenue (“Other”). As it relates to these lines of operations, online revenue includes revenue generated through the Corporation’s real-money online, mobile and desktop client platforms, as applicable. The Stars Group’s primary business and main source of revenue is its online gaming businesses. These currently consist of the operations of Stars Interactive Holdings (IOM) Limited and its subsidiaries and affiliates (collectively, “Stars Interactive Group”), which it acquired in August 2014 (the ‘‘Stars Interactive Group Acquisition’’), the operations of Cyan Blue Topco Limited and its subsidiaries and affiliates (collectively, “Sky Betting & Gaming” or “SBG”), which it acquired in July 2018 (the “SBG Acquisition”), and TSG Australia Pty Ltd (formerly CrownBet Holdings Pty Limited) and its subsidiaries and affiliates, including TSGA Holdco Pty Limited (formerly William Hill Australia Holdings Pty Ltd) and its subsidiaries and affiliates (“TSGA” and where the context requires, collectively, “BetEasy”), which it acquired an 80% equity interest in between February 2018 and April 2018 (BetEasy acquired TSGA in April 2018) (collectively, the “Australian Acquisitions”). The Stars Interactive Group is headquartered in the Isle of Man and operates globally; SBG is headquartered in and primarily operates in the United Kingdom; and BetEasy is headquartered in and primarily operates in Australia. The International segment currently includes the Stars Interactive Group business, and operates across all lines of operations and in various jurisdictions around the world, including the United Kingdom, under the brands identified above in this note 1; the United Kingdom segment currently consists of the business operations of Sky Betting & Gaming, including those outside of the United Kingdom, and operates across all lines of operations primarily in the United Kingdom; and the Australia segment currently consists of the business operations of BetEasy, and operates within the Betting line of operation and primarily in Australia under the BetEasy The Stars Group was incorporated on January 30, 2004 under the Companies Act (Quebec) and continued under the Business Corporations Act (Ontario) on August 1, 2017. The registered head office is located at 200 Bay Street, South Tower, Suite 3205, Toronto, Ontario, Canada, M5J 2J3 and its common shares (“Common Shares”) are listed on the Toronto Stock Exchange (the “TSX”) under the symbol “TSGI”, and the Nasdaq Global Select Market (“Nasdaq”) under the symbol “TSG”. For reporting purposes, the Corporation prepares its consolidated financial statements in U.S. dollars. Unless otherwise indicated, all dollar (“$”) amounts and references to “USD” or “USD $” in these consolidated financial statements are expressed in U.S. dollars. References to ‘‘EUR’’ or “€” are to European Euros, references to ‘‘CDN’’ or “CDN $” are to Canadian dollars, references to “GBP” or “₤” are to British Pound Sterling and references to “AUD” or “AUD $” are to Australian dollars. Unless otherwise indicated, all references to a specific “note” refer to these notes to the consolidated financial statements of the Corporation for the year ended December 31, 2018. References to “IFRS” and “IASB” are to International Financial Reporting Standards and the International Accounting Standards Board, respectively. |
Summary of Significant Accounti
Summary of Significant Accounting Policies | 12 Months Ended |
Dec. 31, 2018 | |
Disclosure Of Summary Of Significant Accounting Policies [Abstract] | |
Summary of Significant Accounting Policies | 2. Basis of Accounting The Corporation’s consolidated financial statements have been prepared in accordance with IFRS as issued by the IASB and have been approved and authorized for issuance by the Board of Directors on March 6, 2019. The consolidated financial statements of the Corporation have been prepared on the historical cost basis, except derivative financial instruments, financial instruments at fair value through profit or loss as well as financial instruments at fair value through other comprehensive income, each of which are measured at fair value. On January 1, 2018, the Corporation adopted the provisions in Financial Instruments Revenue from Contracts with Customers As previously announced, in response to changes in the business following the Australian Acquisitions (as defined below and further detailed in note 7), and to align with financial measures commonly used in the industry, the Corporation made certain reclassifications during the second quarter to the comparative interim condensed consolidated financial statements to enhance their comparability with the current period’s presentation. Consistent reclassifications have been made to the comparative balances in the consolidated financial statements for the year ended December 31, 2018. As a result, certain line items have been amended in the comparative consolidated statement of earnings and financial position and the related notes to the consolidated financial statements. These reclassifications are outlined below: Consolidated Statements of (Loss) Earnings The following financial statement line items, which the Corporation first introduced during the second quarter of 2018, resulted in a re-classification of the comparative period: Cost of revenue (excluding depreciation and amortization), Gross profit (excluding depreciation and amortization) and Operating income. • Cost of revenue (excluding depreciation and amortization) includes direct costs associated with revenue generating activities such as the following material items: - Gaming duty ($130.8 million for the year ended December 31, 2017), previously reported separately. - Processor costs ($69.5 million for the year ended December 31, 2017), previously reported within General and administrative expenses. - Royalties ($30.2 million for the year ended December 31, 2017) and affiliates costs ($8.1 million for the year ended December 31, 2017) which are directly related to revenue generating activities and previously reported within Selling costs. • The following material expense categories have been categorized as follows: - General and administrative expenses now also include the following: ▪ Foreign exchange ($2.8 million loss for the year ended December 31, 2017) and bank charges ($0.9 million for the year ended December 31, 2017), previously reported within Financial expenses. ▪ Gain on investments in certain equity instruments ($33.6 million for the year ended December 31, 2017), previously reported separately as Gain from investments. - Sales and marketing: ▪ Selling expenses remain as reported in previous periods, except as described above. - Research and development: ▪ Previously reported within General and administrative expenses and now reported separately. - Net financing charges: ▪ Financial expenses remain as previously reported, except for the inclusion of investment income ($0.9 million for the year ended December 31, 2017) previously reported separately on the consolidated statements of (loss) earnings and as noted above). Consolidated Statements of Financial Position The following re-classifications to the comparative period, which the Corporation first made during the second quarter of 2018, include the following: • Current assets: Prepaid expenses and deposits ($29.4 million as at December 31, 2017) and Inventories ($0.3 million as at December 31, 2017) were reported separately in previous periods and are now reported within Prepaid expenses and other current assets. • Non-Current assets: Prepaid expenses and deposits ($16.5 million as at December 31, 2017), Long term investments ($7.0 million as at December 31, 2017) and Investment tax credits receivable ($3.1 million as at December 31, 2017) were reported separately in previous periods and are now reported within Prepaid expenses and other non-current assets. • Current Liabilities: Accounts payable and accrued liabilities ($151.5 million as at December 31, 2017) and Other payables ($42.7 million as at December 31, 2017) were reported separately in previous periods and are now reported within Accounts payable and other liabilities. Consolidated Statements of Cash Flows There were no material reclassifications to the comparative period. Going Concern The Board of Directors of the Corporation (the “Board”) have, at the time of approving the consolidated financial statements, a reasonable expectation that the Corporation has adequate resources to continue in operational existence for the foreseeable future. As such, the Corporation continues to adopt the going concern basis of accounting in preparing the consolidated financial statements. Principles of Consolidation A subsidiary is an entity controlled by the Corporation. As such, the Corporation is exposed, or has rights, to variable returns from its involvement with such entity and has the ability to affect those returns through its current ability to direct such entity’s relevant activities (i.e., control over the entity). The existence and effect of substantive voting rights that the Corporation potentially has the practical ability to exercise (i.e., substantive rights) are considered when assessing whether the Corporation controls another entity. The Corporation’s consolidated financial statements include the accounts of the Corporation and its subsidiaries. Upon consolidation, management eliminated all inter-entity transactions and balances. Non-controlling interests in subsidiaries are identified separately from the Corporation’s equity therein. Those non-controlling interests that are present ownership interests entitling their holders to a proportionate share of net assets upon liquidation may initially be measured at fair value or at the non-controlling interests’ proportionate share of the fair value of the subsidiary’s identifiable net assets. The choice of measurement is made on an acquisition-by-acquisition basis. Other non-controlling interests are initially measured at fair value. Subsequent to acquisition, the carrying amount of non-controlling interests is the amount of those interests at initial recognition plus the non-controlling interests’ share of subsequent changes in equity. “Total comprehensive income” is attributed to non-controlling interests even if this results in the non-controlling interests having a deficit balance. Upon the loss of control of a subsidiary, the Corporation’s profit or loss on disposal is calculated as the difference between (i) the fair value of the consideration received and of any investment retained in the former subsidiary and (ii) the previous carrying amount of the assets (including any goodwill) and liabilities of the subsidiary and any non-controlling interests. Revenue Recognition The Corporation has applied IFRS 15 from January 1, 2018. As permitted, the Corporation applied IFRS 15 using the modified retrospective approach, whereby the cumulative impact of adoption is recognized in opening retained earnings. Comparative information for 2017 has not been restated. See note 4. The adoption of IFRS 15 did not have a material impact on the timing and amount of revenue recognized by the Corporation and the Corporation did not apply the available optional practical expedients. Revenue from contracts with customers is recognized when control of the Corporation’s services is transferred to the customer at an amount that reflects the consideration to which the Corporation expects to be entitled in exchange for those services. The Corporation has concluded that it is the principal in its revenue arrangements because it controls the services before transferring them to the customer. The Corporation has disclosed disaggregated revenue recognized from customers and revenue from other online activities in note 7. The Company evaluates all contractual arrangements it enters into and evaluates the nature of the promised goods or services, and rights and obligations under the arrangement, in determining the nature of its performance obligations. Where such performance obligations are capable of being distinct and are distinct in the context of the contract, the consideration the Corporation expects to be entitled under the arrangement is allocated to each performance obligation based on its relative estimated stand-alone selling prices. Performance obligations that the Corporation concludes are not distinct are combined together into a single combined performance obligation. Revenue is recognized at an amount equal to the transaction price allocated to the specific performance obligation when it is satisfied, either at a point in time or over time, as applicable, based on the pattern of transfer of control. The Company’s principal arrangements include the following sources of revenue: Revenue from customers within the scope of IFRS 15 Poker revenue Poker revenue represents primarily the commission charged at the conclusion of each poker hand in cash games (i.e., rake) and entry fees for participation in poker tournaments, and is net of certain promotional expenses, which are treated as a reduction to the transaction price. In poker tournaments, entry fee revenue is recognized when the tournament has concluded. Gaming revenue Gaming revenue primarily represents the difference between the amounts of bets placed by customers less amounts won (i.e., net house win) and is presented net of certain promotional expenses which are treated as a reduction to the transaction price. Gaming transactions are instantaneously settled and revenue is recognized at a point in time. Poker and Gaming each consist of a single revenue performance obligation, notwithstanding the impact customer loyalty programs as noted below. Revenue is recognized at a point in time upon completion of the performance obligation as noted above. Poker and Gaming are each presented as revenue gross of applicable gaming duties, which are presented within cost of revenue. Conversion margins Revenue from conversion margins is the revenue earned on the processing of real-money deposits and cash outs in specified currencies. Revenue from customer cross currency deposits and withdrawals is recognized when the transaction is complete at a point in time. Revenue is recognized with reference to the underlying arrangement and agreement with the players and represents a single performance obligation and is recorded within the applicable line of operations. Other revenue from customers Play-money gaming revenue - Customers can participate in online poker tournaments and social casino games using play-money, or virtual currency. Customers can purchase additional play-money chips online to participate in the poker tournaments and social casino games. The revenue is recognized at a point in time when the customer has purchased such chips as control has been transferred to the customer and no further performance obligations exist. Once a customer has purchased such chips they are non-refundable and non-cancellable. Other - The Corporation sponsors certain live poker tours and events, uses its industry expertise to provide consultancy and support services to the casinos that operate the events, and has marketing arrangements for branded poker rooms at various locations around the world. The Corporation also provides customers with access to odds comparisons, tips and other information to assist with betting, and provides other media and advertising services, and limited content development services with revenue generated by way of affiliate commissions, revenue share arrangements and advertising income as applicable. Revenue is recognized upon satisfying the applicable performance obligations, at a point in time or over time as applicable. Revenue from customers out of the scope of IFRS 15 Betting revenue The Corporation’s income generated from Betting product offerings does not fall within the scope of IFRS 15. Income generated from these online transactions is disclosed as revenue although these transactions are accounted as derivative instruments in accordance with IFRS 9 where the income meets the definition of gains or losses, as applicable. Betting revenue primarily represents the difference between the amounts of bets placed by customers less amounts won (i.e., net house win). Open betting positions are carried at fair value, and gains and losses arising on these positions are recognized in revenue. Betting is presented as revenue gross of applicable gaming duties, which are presented within cost of revenue. Customer loyalty programs The Corporation operates loyalty programs for its customers within each of its reporting segments that reward customers based on a number of factors, including volume of play, player impact on the overall ecosystem, whether the player is a net withdrawing or net depositing player, and product and game selection. For customer loyalty programs operated by the Corporation, applicable revenue received for which loyalty rights earned by our customers are recorded as a contract liability based on the rewards’ allocated amount and are subsequently recognized as revenue in a future period when the rewards are redeemed. Customer loyalty rewards are included in accounts payable and other liabilities on the consolidated statements of financial position. The estimated selling price of loyalty rewards is determined using an equivalent cash cost approach which uses historical data of award redemption patterns considering the alternative goods or services for which the rewards can be redeemed. The estimated selling price of rewards is adjusted for an estimate of rewards that will not be redeemed based on historical redemption patterns. Historically non-redeemed loyalty rewards have not been significant. Other sources of revenue Income from player funds A portion of customer deposits is held as current investments. Income generated from current investments and dormant accounts does not fall within the scope of IFRS 15. Income generated from investments is disclosed as revenue despite being accounted for in accordance with IFRS 9 where it meets the definition of gains or losses, as applicable. Income (loss) from dormant accounts When a customer deposit account becomes dormant in accordance with Corporation’s terms and conditions, the deposit is removed from customer liabilities and recorded within accounts payable and other liabilities. Income is generated from dormant accounts that are not expected to be re-activated based on historical information and re-activation rates. Losses are recorded on dormant accounts that are re-activated. Income (loss) generated from dormant accounts is disclosed as revenue despite being accounted for in accordance with IFRS 9 where it meets the definition of gains or losses, as applicable. Cost of Revenue Cost of revenue includes direct costs associated with revenue generating activities. Such direct costs include gaming duty, processor costs, and royalties. Cost of revenue does not include depreciation and amortization. Financial Instruments The Corporation applied IFRS 9 retrospectively from January 1, 2018. In accordance with the practical expedients permitted under the standard, comparative information for 2017 has not been restated. As permitted by IFRS 9, the Corporation elected to continue to apply the hedge accounting requirements of International Accounting Standard (“IAS”) 39, Financial Instruments Financial Instruments: Disclosures . For further information regarding the impact of the adoption of IFRS 9, see note 4. Financial Assets Recognition and Measurement At initial recognition, the Corporation measures a financial asset at its fair value plus, in the case of a financial asset not measured at FVTPL (as defined below), transaction costs that are directly attributable to the acquisition of the financial asset. From January 1, 2018, the Corporation classifies financial assets into one of the following measurement categories: • Those to be measured subsequently at fair value through profit or loss (“FVTPL”); • Those to be measured subsequently through other comprehensive income (“FVOCI”); or • Those to be measured at amortized cost. The classification depends on the Corporation’s business model for managing the financial assets and the contractual terms of the cash flows. Except in very limited circumstances, the classification may not be changed subsequent to initial recognition. The Corporation only reclassifies debt instruments when its business model for managing those assets changes. Debt instruments Subsequent measurement of debt instruments depends on the Corporation’s business model for managing the asset and the cash flow characteristics of that asset. There are three measurement categories into which the Corporation classifies its debt instruments: • Amortized cost: debt instruments are measured at amortized cost if they are held within a business model with the objective of collecting the contractual cash flows and those cash flows solely represent payments of principal and interest. A gain or loss on a debt instrument that is subsequently measured at amortized cost and is not part of a hedging relationship is recognized in profit or loss when the debt instrument is derecognized or impaired. Interest income from these debt instruments is recognized using the effective interest rate method. Cash, restricted cash and accounts receivable are classified as amortized cost. • FVOCI: debt instruments are measured at FVOCI if they are held within a business model with the objective of either collecting the contractual cash flows or of selling the debt instrument, and those cash flows solely represent payments of principal and interest. Movements in the carrying amount are recorded in other comprehensive income, with impairment gains or losses, interest income and foreign exchange gains or losses recognized in profit or loss. When the debt instrument is derecognized, the cumulative gain or loss previously recognized in other comprehensive income is reclassified to profit or loss. Bonds recorded within current investments are classified as FVOCI. • FVTPL: debt instruments that are not solely payments of principal and interest are classified and measured at FVTPL, irrespective of the business model. Notwithstanding the criteria for debt instruments to be classified at amortized cost or at FVOCI, as described above, debt instruments may be designated at FVTPL on initial recognition if doing so eliminates, or significantly reduces, an accounting mismatch. A gain or loss on a debt instrument that is subsequently measured at FVTPL and is not part of a hedging relationship is recognized in profit or loss and presented in the consolidated statements of (loss) earnings. Funds recorded within current investments are classified as FVTPL. Equity instruments The Corporation subsequently measures all equity instruments at fair value, except for equity instruments for which equity method accounting is applied. The classification of equity instruments depends on whether the Corporation has made an irrevocable election at the time of initial recognition to account for the equity instruments at FVOCI. There are two measurement categories into which the Corporation classifies its equity instruments: • FVOCI: equity instruments are classified as FVOCI on an instrument-by-instrument basis when the conditions are met based on the nature of the instrument. Where the Corporation’s management makes an irrevocable election to present fair value gains and losses on equity instruments in other comprehensive income, there is no subsequent reclassification of fair value gains and losses to profit or loss upon the derecognition of those instruments. Dividends from such instruments continue to be recognized in profit or loss when the Corporation’s right to receive payment is established. The Corporation does not currently hold any equity instruments classified as FVOCI. • FVTPL: equity instruments are classified as FVTPL if they are held for trading (they are acquired for the purpose of selling or repurchasing in the near term) or equity investments which the Corporation had not irrevocably elected to classify at FVOCI. Changes in the fair value of financial assets at FVTPL are recognized in the consolidated statements of (loss) earnings. Equity in unquoted companies is classified as FVTPL. Impairment of financial assets At the end of each reporting period, the Corporation assesses on a forward-looking basis the expected credit losses associated with its debt instruments carried at amortized cost and FVOCI. The impairment methodology applied depends on whether there has been a significant increase in credit risk. The impairment provision recorded in respect of debt instruments carried at amortized cost and FVOCI is determined at 12-months expected credit losses on the basis that the Corporation considers these instruments as low risk. The Corporation applies the simplified approach permitted by IFRS 9 for trade receivables and other financial assets held at amortized cost, which requires expected lifetime losses to be recognized from initial recognition of the receivables. The forward-looking element in determining impairment for financial assets is derived from comparison of current and projected macroeconomic indicators covering primary markets in which the Corporation operates. Financial Liabilities Recognition and measurement Financial liabilities are classified, at initial recognition, as either financial liabilities at FVTPL or other financial liabilities. • FVTPL: Financial liabilities are classified as FVTPL if they are held for trading or are designated as FVTPL upon initial recognition if such designation eliminates or significantly reduces a measurement or recognition inconsistency that would otherwise arise or the financial liability is managed and its performance is evaluated on a fair value basis. Any gains or losses arising on re-measurement are recognized in the consolidated statements of (loss) earnings. Derivative instruments, the deferred contingent payment and certain other level 3 liabilities (see note 26) are classified as FVTPL. • Other financial liabilities: Financial liabilities, including borrowings, are initially measured at fair value, net of transaction costs. Other financial liabilities are subsequently measured at amortized cost using the effective interest method. The effective interest method calculates the amortized cost of a financial liability and allocates interest expense over the relevant period. The effective interest rate is the rate that exactly discounts estimated future cash payments through the expected life of the financial liability (or a shorter period where appropriate) to the net carrying amount on initial recognition. Long-term debt is classified within other financial liabilities and is measured at amortized cost. Debt modifications The Corporation may pursue amendments to its credit agreements based on, among other things, prevailing market conditions. Such amendments, when completed, are considered by the Corporation to be debt modifications. For debt repayable at par with nominal break costs, the Corporation elected to account for such debt modifications as equivalent to repayment at no cost of the original financial instrument and an origination of a new debt at market conditions. Resetting the debt to market conditions with the same lender has the same economic substance as extinguishing the original financial instrument and originating new debt with a third-party lender at market conditions. The transaction is accounted for as an extinguishment of the original debt instrument, which is derecognized and replaced by the amended debt instrument, with any unamortized costs or fees incurred on the original debt instrument recognized as part of the gain or loss on extinguishment. For all other debt, the accounting treatment of debt modifications depends upon whether the modified terms are substantially different than the previous terms. The terms of an amended debt agreement are considered substantially different when either: (i) the discounted present value of the cash flows under the new terms, discounted using the original effective interest rate, are at least ten percent different from the discounted present value of the remaining cash flows of the original debt or (ii) management determines that other changes to the terms of the amended agreement, such as a change in the environment in which a floating interest rate is determined, are substantially different. If the modification is considered to be substantially different, the transaction is accounted for as an extinguishment of the original debt instrument, which is derecognized and replaced by the amended debt instrument, with any unamortized costs or fees incurred on the original debt instrument recognized as part of the gain or loss on extinguishment. If the modification is not considered to be substantially different, an adjustment to the carrying amount of the original debt instrument is recorded, which is calculated as the difference between the original contractual cash flows and the modified cash flows discounted at the original effective interest rate with the difference recognized in net financing changes on the consolidated statements of (loss) earnings. Transaction costs Transaction costs that are directly attributable to the acquisition or issuance of financial assets and financial liabilities (other than financial assets and financial liabilities that are classified as FVTPL) are added to or deducted from, as applicable, the fair value of the financial instrument on initial recognition. These costs are expensed to financial expenses on the consolidated statements of (loss) earnings over the term of the related interest bearing financial asset or financial liability using the effective interest method. When a debt facility is retired by the Corporation, any remaining balance of related debt transaction costs is expensed to financial expenses in the period that the debt facility is retired. Transaction costs related to financial instruments at FVTPL are expensed when incurred. Classification and impairment of financial assets other than derivatives prior to January 1, 2018 under IAS 39 Financial assets are initially recognized at fair value and are classified as either FVTPL, “available-for-sale” or as “loans and receivables”. The classification depends on the purpose for which the financial instruments were acquired and their respective characteristics. Fair value through profit or loss Financial assets at FVTPL are financial assets held-for-trading. A financial asset is classified in this category if acquired principally for the purpose of selling in the short-term or as otherwise determined by management to be in this category. Financial assets classified at FVTPL are measured at fair value with the realized and unrealized changes in fair value recognized each reporting period in the consolidated statements of (loss) earnings. The Corporation classified certain short-term investments as FVTPL as at December 31, 2017. Available-for-sale Available-for-sale assets are financial assets that are either designated in this category or not classified in any of the other categories. Such assets are included in other non-current financial assets unless management intends to dispose of them within 12 months of the date of the consolidated statements of financial position. Financial assets classified as available-for-sale are carried at fair value with changes in fair value recorded in the consolidated statements of comprehensive (loss) income. Interest on available-for-sale assets is calculated using the effective interest rate method and is recognized in the consolidated statements of (loss) earnings. When a decline in fair value is determined to be significant or prolonged, the cumulative loss included in accumulated other comprehensive income (loss) is reclassified as such and then recognized in the consolidated statements of (loss) earnings. Gains and losses realized on the disposal of available-for-sale assets are recognized in the consolidated statements of (loss) earnings. The Corporation classifies certain current and noncurrent investments as available-for-sale. Loans and receivables Loans and receivables are financial assets with fixed or determinable payments but which are not quoted in an active market. All such assets with maturities equal to or less than 12 months from the date of the consolidated statements of financial position are classified as current assets, while those with maturities greater than 12 months from such date are classified as non-current assets. Financial instruments classified as loans and receivables are initially recorded at fair value and subsequently measured at amortized cost using the effective interest method. The Corporation classifies accounts receivable and promissory notes as loans and receivables. Impairment At the end of each reporting period, the Corporation assesses whether a financial asset or a group of financial assets, other than those classified as FVTPL, is impaired. If there is objective evidence that impairment exists, the loss is recognized in the consolidated statements of (loss) earnings. The impairment loss is measured as the difference between the acquisition cost and the current fair value, less any impairment loss on that financial asset previously recognized in the consolidated statements of (loss) earnings. Derivatives As permitted by IFRS 9, the Corporation elected to continue to apply the hedge accounting requirements of IAS 39 rather than the new requirements of IFRS 9 and will comply with the revised annual hedge accounting disclosures as required by the related amendments to IFRS 7. The Corporation uses derivative instruments for risk management purposes and does not use derivative instruments for speculative trading purposes (except for derivatives with respect to the Corporation’s Betting line of operations, which are transactions within the scope of IFRS 9 but reported as revenue as discussed above). All derivatives are recorded at fair value in the consolidated statements of financial position. The accounting for subsequent changes in fair value depends on whether the derivative is designated as a hedging instrument, and if so, the nature of the item being hedged. For derivatives not designated as hedging instruments, the re-measurement of those derivatives each period is recognized in the consolidated statements of (loss) earnings. Derivatives may be embedded in other financial liabilities and non-financial instruments (i.e., the host instrument). Embedded derivatives are treated as separate derivatives when their economic characteristics and risks are not closely related to those of the host instrument, the terms of the embedded derivative are the same as those of a stand-alone derivative and the combined instrument (i.e., the embedded derivative plus the host instrument) is not held-for-trading or designated at fair value. These embedded derivatives are measured at fair value with subsequent changes recognized in the consolidated statements of (loss) earnings. A derivative embedded within a hybrid contract containing a financial asset host is not accounted for separately under IFRS 9. The financial asset host together with the embedded derivative is required to be classified in its entirety as a financial asset at FVTPL. Hedge accounting The Corporation designates certain derivatives as either: • hedges of a particular risk associated with the cash flows of recognized assets and liabilities and highly probable forecast transactions (cash flow hedges), or • hedges of a net investment in a foreign operation (net investment hedges). At inception of the hedge relationship, the Corporation formally documents how the hedging relationship meets the hedge accounting criteria. It also records the economic relationship between the hedged item and the hedging instrument, including the nature of the risk, the risk management objective and strategy for undertaking the hedge and the method that will be used to assess the effectiveness of the hedging relationship at inception and on an ongoing basis |
Recent Accounting Pronouncement
Recent Accounting Pronouncements | 12 Months Ended |
Dec. 31, 2018 | |
Disclosure Recent Accounting Pronouncements [Abstract] | |
Recent Accounting Pronouncements | 3. New accounting pronouncements - not yet effective IFRS 16, Leases In 2016, the IASB issued IFRS 16, Leases Leases IFRS 16 became effective for the Corporation on January 1, 2019 for reporting periods after that date. The Corporation intends to adopt the standard by applying the requirements of the standard retrospectively with the cumulative effects of initial application recorded in opening retained earnings as at January 1, 2019 using a modified retrospective approach with no restatement of the comparative period. The Corporation will make use of the practical expedient available on transition to IFRS 16, that does not require it to reassess whether a past contract is or contains a lease. Accordingly, the definition of a lease in accordance with IAS 17 and related interpretations will continue to apply to the Corporation’s leases entered into or modified before January 1, 2019. The Corporation will also elect to use the exemptions provided by the standard on lease contracts with durations of 12 months or less as of the date of initial application and for leases of underlying assets with low value. Under IFRS 16, right-of-use assets will be tested for impairment in accordance with IAS 36. This will replace the previous requirement to recognize a provision for onerous lease contracts. However, as a transition practical expedient, the Corporation elected to rely on the assessment of whether leases are onerous by applying IAS 37, Provisions, Contingent Liabilities and Contingent Assets In preparation for the first-time adoption of IFRS 16, the Corporation has also carried out an implementation project which has led management to conclude that that the new definition in IFRS 16 will not change significantly the scope of contracts that meet the definition of a lease for the Corporation. On initial application of IFRS 16, for all leases for which the Corporation is a lessee, the Corporation expects to recognize a right-of-use asset in the range of $54.0 million to $58.0 million and a corresponding lease liability in the range of $57.0 million to $61.0 million in the consolidated statements of financial position, initially measured at the present value of the future lease payments. Subsequent to initial application of IFRS 16, there will be a decrease in rent expense and an increase in depreciation and net finance charges. For short-term leases and leases of low-value assets, the Corporation will opt to recognize a lease expense on a straight-line basis as permitted by IFRS 16. For the year ending December 31, 2019, the corporation currently expects an decrease to net (loss) earnings in the form of a reduction to operating rental expenses of between $14.0 million and $16.0 million and an increase in depreciation expenses of between $12.5 million to $14.5 million, each as reported in general and administrative expenses on the consolidated statements of (loss) earnings as well as an increase to interest accretion expense of between $1.5 million to $2.5 million reported in net financing charges on the consolidated statements of (loss) earnings. At the date of finalizing these consolidated financial statements, management are completing their reviews across certain non-material contracts. Some of these contracts may be identified as leases under IFRS 16 and if so, the right of use asset and lease liability may increase accordingly. As the corporation has no finance leases, there will be no impact as a result of the adoption of IFRS 16 with respect to the same. International Financial Reporting Interpretations Committee 23, Uncertainty over Income Tax Treatments In June 2017, the IASB published IFRIC 23, effective for annual periods beginning on or after January 1, 2019. The interpretation requires an entity to assess whether it is probable that a tax authority will accept an uncertain tax treatment used, or proposed to be used, by an entity in its income tax filings and to exercise judgment in determining whether each tax treatment should be considered independently or whether some tax treatments should be considered together. The decision should be based on which approach provides better predictions of the resolution of the uncertainty. An entity also has to consider whether it is probable that the relevant authority will accept each tax treatment, or group of tax treatments, assuming that the taxation authority with the right to examine any amounts reported to it will examine those amounts and will have full knowledge of all relevant information when doing so. The Corporation intends to adopt the interpretation by applying the requirements retrospectively with the cumulative effects of initial application recorded in opening retained earnings as at January 1, 2019 using a modified retrospective approach with no restatement of the comparative period. The Corporation believes that the adoption of the interpretation will not have a material impact to the consolidated financial statements. |
Adoption of New Accounting Stan
Adoption of New Accounting Standards | 12 Months Ended |
Dec. 31, 2018 | |
Disclosure Of Changes In Accounting Estimates [Abstract] | |
Adoption of New Accounting Standards | 4. ADOPTION OF NEW ACCOUNTING STANDARDS IFRS 9, Financial Instruments As referenced in note 2 above, the Corporation adopted IFRS 9 Classification of financial assets As of January 1, 2018, management assessed which business models apply to the financial assets held by the Corporation and classified those financial assets into the appropriate IFRS 9 categories as follows: Financial assets - January 1, 2018 In thousands of U.S. Dollars Available-for-sale FVTPL FVOCI Total financial assets Opening balance - IAS 39 129,650 — — 129,650 Reclassification of bonds from Available-for-sale to FVOCI (115,343 ) — 115,343 — Reclassification of funds from Available-for-sale to FVTPL (7,045 ) 7,045 — — Reclassification of equity in unquoted companies from Available-for-sale to FVTPL (6,981 ) 6,981 — — Reclassification of equity in quoted companies from Available-for-sale to FVTPL (281 ) 281 — — Opening balance - IFRS 9 — 14,307 115,343 129,650 Impairment of financial assets The Corporation holds three types of financial assets subject to the new expected credit losses model applicable under IFRS 9 as follows: (i) Trade receivables carried at amortized cost; (ii) Debt instruments carried at FVOCI; and (iii) Other financial assets carried at amortized cost. The Corporation was required to revise its impairment methodology upon adoption of IFRS 9 for each of these classes of financial assets. The impact of the change in impairment methodology on the opening carrying amounts of these financial assets and the opening balance of retained earnings is disclosed in the measurement of financial instruments table below. The nature of the Corporation’s business does not generate significant receivables and its investments are considered low risk as it pursues an investment strategy that only permits highly liquid investments with reputable financial institutions. Financial liabilities – debt modification The Corporation was required to adjust the carrying amount of its existing long-term debt in respect of historic debt modifications upon adoption of IFRS 9. The adjustment required in respect of each of the historic debt modifications was calculated as the difference between the present value of the original contractual cash flows and the modified cash flows discounted at the original effective interest rate. This differs from the treatment under IAS 39, which required an adjustment to the prevailing effective interest rate on the loan rather than an adjustment to the carrying amount. The impact of the change in treatment of historic debt modifications on the carrying amount of long-term debt and the opening balance of retained earnings is disclosed in the measurement of financial instruments table below. Measurement of financial instruments The table below illustrates the result of adoption of IFRS 9 as of January 1, 2018, and the measurement impact on the respective categories of financial instruments: Measurement Category Carrying amount In thousands of U.S. Dollars Original (IAS 39) New (IFRS 9) Original (IAS 39) New (IFRS 9) Adjustment to opening retained earnings Bonds Available-for-sale FVOCI 115,343 115,343 213 Funds Available-for-sale FVTPL 7,045 7,045 — Equity in unquoted companies Available-for-sale FVTPL 6,981 8,767 (1,786 ) Equity in quoted companies Available-for-sale FVTPL 281 281 — Trade receivables Loans and receivables Amortized cost 112,227 111,435 792 Cash and restricted cash Loans and receivables Amortized cost 564,018 563,037 981 Long-term debt Amortized cost Amortized cost (2,358,569 ) (2,314,675 ) (43,894 ) (1,552,674 ) (1,508,767 ) (43,694 ) The Corporation has not designated any financial assets that meet the criteria for classification at amortized cost or FVOCI as FVTPL on initial recognition. Prior to the application of IFRS 9, the Corporation did not have a material impairment allowance recorded in respect of financial instruments. The adoption of IFRS 9 did not have a material impact on the impairment allowance recorded. IFRS 15, Revenue from contracts with customers As referenced in note 2 above, the Corporation adopted IFRS 15, Revenue from contracts with customers The Corporation amended the presentation and disclosure of total revenue as a result of the requirement under IFRS 15 to show revenue from contracts with customers separately from other sources of revenue. See note 6. Notwithstanding the presentation and disclosure requirement of IFRS 15 for total revenue, the Corporation presents disaggregated revenue disclosures within the segmental information note including details by segment, major line of operation and geographical region. See note 7. |
Acquisition of Subsidiaries
Acquisition of Subsidiaries | 12 Months Ended |
Dec. 31, 2018 | |
Disclosure Of Business Combinations [Abstract] | |
Acquisition of Subsidiaries | 5. BetEasy As previously announced on February 27, 2018, a subsidiary of the Corporation acquired a 62% controlling equity interest in BetEasy, which it increased to an 80% controlling equity interest on April 24, 2018 as described below. Pursuant to a shareholders agreement (the “Shareholders Agreement”), the Corporation is entitled to, among other things, appoint a majority of the directors on the board of directors of BetEasy. The Corporation therefore obtained control through acquiring the majority equity interest in combination with such rights. The non-controlling interest in BetEasy is measured at the proportionate share of net assets of the subsidiary. The Corporation believes the Australian Acquisitions provide the Corporation with a strong market position in Australia and creates an opportunity for cost synergies. In connection with the 62% equity interest in BetEasy, the Corporation entered into a put option deed with an exercise price equal to the purchase price of the 62% equity interest in BetEasy, $117.7 million (AUD$150.0 million), plus interest. The put option was set to expire on the earlier of February 28, 2019 or the completion of BetEasy’s purchase of TSGA (the latter occurred on April 24, 2018 as described above). On expiration, the $0.6 million mark to market of this put option previously recognized was derecognized and recorded in general and administrative in the consolidated statements of (loss) earnings. On April 24, 2018, the Corporation acquired a further 18% equity interest in BetEasy for a total consideration of $229.2 million, comprising cash of $48.2 million (AUD$63.2 million), newly issued Common Shares valued at $96.4 million, see note 24, and deferred contingent payment valued at $84.6 million (AUD$111.0 million) at acquisition, which is included in other long-term liabilities on the consolidated statements of financial position. See note 26 for details regarding the valuation of the deferred contingent payment. To finance the cash portion of the purchase price for the transaction, the Corporation obtained incremental financing as part of the April 2018 Amend and Extend. In addition, a shareholder loan was issued to certain non-controlling shareholders of BetEasy. See note 17. The acquisition of the additional equity interest in BetEasy had no impact on the fair values of the goodwill and intangible assets acquired on February 27, 2018; however, the excess of the total consideration compared to the carrying value of the 18% non-controlling interest was recognized directly in equity as acquisition reserve. See note 25. Also on April 24, 2018, in connection with the Corporation’s acquisition of the additional 18% interest in BetEasy, the Corporation entered into a non-controlling interest put-call option in relation to the 20% interest in BetEasy held by its minority interest shareholders, with an exercise price based on certain future operating performance conditions of the acquired business. This was determined to be a non-controlling interest put-call option with a variable settlement amount that can be settled in either cash or shares or a combination of both, and because the put-call option does not clearly grant the Corporation with present access to returns associated with the remaining 20% ownership interest, the Corporation recognized this put-call option as a net liability derivative. As at each of the acquisition date and December 31, 2018, the Corporation determined that the fair value of this non-controlling interest derivative was $nil. The provisional amounts recognized in respect of the identifiable assets acquired and liabilities assumed upon acquisition of BetEasy are set out in the table below: In thousands of U.S. Dollars As at February 27, 2018 Financial assets 29,062 Property and equipment 6,079 Identifiable intangible assets (note 11) 102,406 Financial liabilities (59,327 ) Deferred tax liability (19,444 ) Total identifiable assets 58,776 Non-controlling interest (956 ) Goodwill (note 11) 59,887 Total consideration 117,707 Satisfied by: Cash 117,707 Less: Cash and cash equivalent balances acquired (17,003 ) Net cash outflow arising on acquisition 100,704 The fair value of the financial assets includes receivables with a fair value of $4.7 million and a gross contractual value of $7.8 million. The Corporation’s best estimate at the acquisition date of the contractual cash flows not to be collected is $3.1 million. Included in the amounts recognized is a deferred tax liability of $19.4 million, comprised of a $26.1 million deferred tax liability related to acquired intangible assets as well as a deferred tax asset of $6.7 million wholly related to other temporary differences. The main factors leading to the recognition of goodwill as a result of the acquisition are the value inherent in the acquired business that cannot be recognized as a separate asset under IFRS, including future incremental earnings potential resulting from further diversification of the Corporation’s business geographically and the expansion of its online betting product offerings. The goodwill is not deductible for tax purposes. The Corporation has not completed its assessment or valuation of certain assets acquired and liabilities assumed in connection with the acquisition. Therefore, the information disclosed above for identifiable intangible assets, financial assets, financial liabilities and deferred tax liability is completed on a provisional basis and is subject to change based on further review of assumptions and if any new information is obtained about facts and circumstances that existed as of the acquisition date. TSGA On April 24, 2018, BetEasy acquired 100% of TSGA. The provisional amounts recognized in respect of the identifiable assets acquired and liabilities assumed are set out in the table below: In thousands of U.S. Dollars As at April 24, 2018 Financial assets 41,142 Property and equipment 2,048 Identifiable intangible assets (note 11) 267,346 Financial liabilities (71,024 ) Deferred tax liability (76,600 ) Total identifiable assets 162,912 Goodwill (note 11) 78,290 Total consideration 241,202 Satisfied by: Cash 241,202 Less: Cash and cash equivalent balances acquired (32,352 ) Net cash outflow arising on acquisition 208,850 The fair value of the financial assets includes receivables with a fair value of $16.7 million and a gross contractual value of $33.1 million. The Corporation’s best estimate at the acquisition date of the contractual cash flows not to be collected is $16.4 million. Included in the amounts recognized is a deferred tax liability of $76.6 million, comprised of a $79.0 million deferred tax liability related to acquired intangible assets and a $0.4 million deferred tax liability related to other temporary differences as well as a deferred tax asset of $2.8 million wholly related to other temporary differences. The main factors leading to the recognition of goodwill as a result of the acquisition are the value inherent in the acquired business that cannot be recognized as a separate asset under IFRS, including future incremental earnings potential resulting from further diversification of the Corporation’s business geographically and the expansion of its online betting product offerings. The goodwill is not deductible for tax purposes. Acquisition-related costs directly related to the Australian Acquisitions were $11.5 million and were included within general and administrative expenses in the consolidated statements of (loss) earnings. The Corporation has not completed its assessment or valuation of certain assets acquired and liabilities assumed in connection with the acquisition. Therefore, the information disclosed above for identifiable intangible assets, financial assets, financial liabilities and deferred tax liability is completed on a provisional basis and is subject to change based on further review of assumptions and if any new information is obtained about facts and circumstances that existed as of the acquisition date. During the quarter ended September 30, 2018, the Corporation made an adjustment totalling $31.7 million as a reduction to the amounts recognized as non-controlling interest in relation to the acquisition of TSGA with a corresponding reduction to goodwill. During the third quarter, the Corporation substantially completed its migration and integration of TSGA into BetEasy. As a result, revenue and earnings cannot be attributed to the individual acquired entities for the period subsequent to the migration and integration. On a combined basis, BetEasy contributed $196.9 million of revenue and a loss of $16.7 million to the Corporation for the period between the respective dates of acquisition and December 31, 2018. BetEasy revenue has been reported in Betting revenue in the Australia segment. See note 7. SBG As previously announced, on July 10, 2018, the Corporation completed the SBG Acquisition, acquiring 100% of SBG. The Corporation believes that this acquisition improves the Corporation’s revenue diversity across its major lines of operations; increases the Corporation’s presence in locally regulated or taxed markets; develops sports betting as a second customer acquisition channel and creates an opportunity to cross-sell customers across multiple lines of operations; and enhances the Corporation’s products and technology. The provisional amounts recognized in respect of the identifiable assets acquired and liabilities assumed are set out in the table below: In thousands of U.S. Dollars As at July 10, 2018 Financial assets 416,359 Property and equipment 18,086 Identifiable intangible assets (note 11) 3,043,953 Other financial liabilities (394,177 ) Derivatives (5,031 ) Shareholder loans (663,407 ) Long-term debt (1,080,478 ) Preferred shares (10,879 ) Other non-current liabilities (1,453 ) Deferred tax liability (514,278 ) Total identifiable assets 808,695 Goodwill (note 11) 2,431,100 Total consideration 3,239,795 Satisfied by: Non-cash consideration: Common Shares Issued 1,381,044 Cash consideration: Cash 1,858,751 Less: Cash and cash equivalent balances acquired (304,053 ) Net cash outflow arising on acquisition 1,554,698 Total consideration, net of cash acquired 2,935,742 The fair value of the financial assets includes receivables with a fair value of $2.9 million and a gross contractual value of $3.0 million. The Corporation’s best estimate at the acquisition date of the contractual cash flows not to be collected is $0.1 million. Financial liabilities include assumed liabilities for long-term debt and shareholder loans payable of $1.08 billion and $663.4 million, respectively, SBG preferred shares of $10.9 million. Included in derivatives are cross-currency swap and interest rate swap instruments with an aggregate fair value of $(5.0) million. The Corporation redeemed the preferred shares and repaid the long-term debt and shareholder loans payable immediately upon closing of the SBG Acquisition. Subsequently during the quarter, the applicable cross-currency and interest rate swaps were settled for a net cash payment of $1.0 million. Included in the amounts recognized is a deferred tax liability of $514.3 million, comprised of $515.7 million deferred tax liability related to acquired intangible assets and deferred tax assets of $1.0 million related to plant and equipment and $0.4 million related to other temporary differences. As at July 10, 2018, SBG had future financial commitments for marketing, technology and IT contracts of $110.2 million. The main factors leading to the recognition of goodwill as a result of the acquisition are the value inherent in the acquired business that cannot be recognized as a separate asset under IFRS, including future incremental earnings potential resulting from further diversification of the Corporation’s business geographically, expansion of its online betting, primarily sports betting, gaming and other product offerings, the ability to cross-sell across these product offerings, and the ability to achieve cost synergies across the Corporation. The goodwill is not deductible for tax purposes. Acquisition-related costs directly related to the SBG Acquisition were $42.8 million and were included within general and administrative expenses on the consolidated statements of (loss) earnings. SBG contributed $394.1 million of revenue and a loss of $121.9 million to the Corporation for the period between the date of acquisition and December 31, 2018. SBG revenue has been reported as part of the United Kingdom segment across all revenue categories in the segmental reporting. See note 7. The Corporation has not completed its assessment or valuation of certain assets acquired and liabilities assumed in connection with the acquisition. Therefore, the information disclosed above for identifiable intangible assets, financial assets, financial liabilities and deferred tax liability is completed on a provisional basis and is subject to change based on further review of assumptions and if any new information is obtained about facts and circumstances that existed as of the acquisition date. Other During the year ended December 31, 2018, a subsidiary of the Corporation also acquired 100% of the equity interests in two subsidiaries, Publipoker S.R.L. and Keiem Ltd, for a total consideration, net of cash acquired, of $2.6 million , satisfied by cash consideration of $1.0 million and deferred consideration of $1.6 million. The balance outstanding on the deferred consideration as at December 31, 2018 is $0.3 million. If the above noted acquisitions had been completed on the first day of the financial year, the Corporation’s revenue for the year ended December 31, 2018 would have been $2.6 billion and net loss for the year ended December 31, 2018 would have been $188.0 million. The following tables shows acquired intangibles by asset class: In thousands of U.S. Dollars Software Technology Acquired through Business Combinations Other Intangibles Customer Relationships Brands Brands (licensed) Total BetEasy 34,684 10,908 56,814 — — 102,406 TSGA 1,432 22,094 243,820 — — 267,346 SBG 264,709 13,666 2,233,235 22,447 509,896 3,043,953 Total 300,825 46,668 2,533,869 22,447 509,896 3,413,705 |
Revenue
Revenue | 12 Months Ended |
Dec. 31, 2018 | |
Revenue [Abstract] | |
Revenue | 6. REVENUE Year Ended December 31, In thousands of U.S. Dollars 2018 2017 Poker revenue 892,557 877,296 Gaming revenue 585,846 334,781 Betting revenue 491,139 49,231 Other revenue from customers 56,419 34,155 Other sources of revenue 3,277 16,852 Total revenue 2,029,238 1,312,315 Revenue from contracts with customers have not been further disaggregated As at December 31, 2018, there are no significant contract assets or liabilities and no significant unsatisfied performance obligations. In addition, there are no significant capitalized costs to obtain a contract. |
Segmental Information
Segmental Information | 12 Months Ended |
Dec. 31, 2018 | |
Disclosure Of Operating Segments [Abstract] | |
Segmental Information | 7. As a result of its previously announced Australian Acquisitions and SBG Acquisition, the Corporation revised the composition of its reporting segments and the manner in which it has reported its operating results beginning with the unaudited interim condensed consolidated financial statements for the second quarter of 2018. The Corporation believes that the new presentation better reflects its current and expected management and operational structure. Earlier periods have been presented in a manner consistent with the revised segmentation. The segmentation reflects the way the CODM evaluates performance of, and allocates resources within, the business. The CODM considers the Corporation’s business from both a geographic and product offering or lines of operation perspective. Giving effect to the reporting segment changes, for the years ended December 31, 2018 and 2017, the Corporation had three reportable segments: International, United Kingdom and Australia, as well as a Corporate cost center. Revenue within these operating segments is further divided into the Poker, Gaming, Betting and Other lines of operation, as applicable. The CODM receives geographic and lines of operation revenue information throughout the year for the purpose of assessing their respective performance. Certain costs are included in Corporate. “Corporate” in itself is not a reporting segment, but it comprises costs which are not directly allocable to any of the operating segments or relate to a corporate function (tax and treasury). Further, each reporting segment incurs certain costs, which are not segregated among major lines of operations within each reporting segment as they share the same office infrastructure, the same workforce and the same administrative resources. The Corporation cannot develop or produce reports that provide the true costs by major lines of operations within each reporting segment without unreasonable effort or expense. The primary measure used by the CODM for the purpose of decision making and/or evaluation of a segment is Adjusted EBITDA. The Corporation defines Adjusted EBITDA as net earnings before financial expenses, income taxes expense (recovery), depreciation and amortization, stock-based compensation, restructuring, net earnings (loss) on associate and certain other items as set out in the reconciliation table below. However, the CODM also uses other key measures as inputs, including, without limitation, revenue and capital expenditures, to supplement the decision-making process. Segmental net earnings for the year ended December 31, 2018: Year Ended December 31, 2018 In thousands of U.S. Dollars International United Kingdom Australia Corporate Intercompany eliminations ** Consolidated Revenue 1,440,177 394,131 196,930 — (2,000 ) 2,029,238 Poker 886,628 5,929 — — — 892,557 Gaming 428,364 157,482 — — — 585,846 Betting 79,117 215,921 196,101 — — 491,139 Other 46,068 14,799 829 — (2,000 ) 59,696 Adjusted EBITDA (*) 700,887 99,960 21,072 (40,970 ) — 780,949 Net financing charges — — — 363,884 — 363,884 Depreciation and amortization 144,304 108,879 29,476 147 — 282,806 Capital expenditures 81,189 18,971 12,386 1,182 — 113,728 Segmental net earnings for the year ended December 31, 2017: Year Ended December 31, 2017 In thousands of U.S. Dollars International United Kingdom Australia Corporate Intercompany eliminations Consolidated Revenue 1,312,315 — — — — 1,312,315 Poker 877,296 — — — — 877,296 Gaming 334,781 — — — — 334,781 Betting 49,231 — — — — 49,231 Other 51,007 — — — — 51,007 Adjusted EBITDA (*) 636,404 — — (36,098 ) — 600,306 Net financing charges — — — 158,332 — 158,332 Depreciation and amortization 147,027 — — 159 — 147,186 Capital expenditures 35,939 — — 163 — 36,102 * Adjusted EBITDA is used internally by the CODM when analyzing underlying segment performance. ** The Corporation has excluded from its consolidated results $2.0 million of Other revenue included in the International segment related to certain non-gaming related transactions with the United Kingdom segment. A corresponding exclusion in the consolidated results is recorded to sales and marketing expense in the United Kingdom segment. A reconciliation of Adjusted EBITDA to Net earnings (loss) is as follows: Year Ended December 31, In thousands of U.S. Dollars 2018 2017 Consolidated Adjusted EBITDA 780,949 600,306 Add (deduct) the impact of the following: Acquisition-related costs and deal contingent forwards (115,569 ) — Stock-based compensation (12,806 ) (10,622 ) (Loss) gain from investments and associates (1,667 ) 33,598 (Impairment) reversal of intangibles assets and assets held for sale (6,223 ) 6,799 Other costs (108,956 ) (35,501 ) Total adjusting items (245,221 ) (5,726 ) Depreciation and amortization (282,806 ) (147,186 ) Operating income 252,922 447,394 Net financing charges (363,884 ) (158,332 ) Net earnings (loss) from associates 1,068 (2,569 ) (Loss) earnings before income taxes (109,894 ) 286,493 Income tax recovery (expense) 988 (27,208 ) Net (loss) earnings (108,906 ) 259,285 The distribution of the Corporation’s assets by reporting segment is as follows: International United Kingdom Australia Corporate Total Total assets as at December 31, 2018 5,248,115 5,430,110 510,805 76,508 11,265,538 Total assets as at December 31, 2017 5,398,392 — — 16,734 5,415,126 The distribution of some of the Corporation’s non-current assets (goodwill, intangible assets and property and equipment) by geographic region is as follows: As at December 31, In thousands of U.S. Dollars 2018 2017 Geographic Area Canada 66,830 53,394 Isle of Man 4,346,599 4,446,503 Italy 30 35 United Kingdom 5,191,994 6,511 Australia 456,422 — Other licensed or approved jurisdictions 31,973 15,744 10,093,848 4,522,187 The Corporation also evaluates revenue performance by geographic region based on the primary jurisdiction where the Corporation is licensed or approved to offer, or offers through third party licenses or approvals, its products and services. The following tables set out the proportion of revenue attributable to each gaming license or approval (as opposed to the jurisdiction where the customer was located) that either generated a minimum of 5% of total consolidated revenue for the year ended December 31, 2018 or 2017, or that the Corporation otherwise deems relevant based on its historical reporting of the same or otherwise: Year Ended December 31, 2018 In thousands of U.S. Dollars International United Kingdom Australia Intercompany eliminations * Total Geographic Area Isle of Man 377,702 — — (2,000 ) 375,702 Malta 497,126 — — — 497,126 Italy 156,946 1,144 — — 158,090 United Kingdom 73,969 388,421 — — 462,390 Spain 121,776 86 — — 121,862 Australia — 190 196,930 — 197,120 Other licensed or approved jurisdictions 212,658 4,290 — — 216,948 1,440,177 394,131 196,930 (2,000 ) 2,029,238 Year Ended December 31, 2017 In thousands of U.S. Dollars International United Kingdom Australia Intercompany eliminations * Total Geographic Area Isle of Man 378,714 — — — 378,714 Malta 434,845 — — — 434,845 Italy 134,965 — — — 134,965 United Kingdom 71,553 — — — 71,553 Spain 83,423 — — — 83,423 France 61,132 — — — 61,132 Other licensed or approved jurisdictions 147,683 — — — 147,683 1,312,315 — — — 1,312,315 * The Corporation has excluded from its consolidated results $2.0 million of Isle of Man revenue included in the International segment related to certain non-gaming related transactions with the United Kingdom segment. A corresponding exclusion in the consolidated results is recorded to sales and marketing expense in the United Kingdom segment. |
Expenses Classified By Nature
Expenses Classified By Nature | 12 Months Ended |
Dec. 31, 2018 | |
Disclosure Of Expenses Classified By Nature [Abstract] | |
Expenses Classified By Nature | 8. Year Ended December 31, In thousands of U.S. Dollars 2018 2017 Cost of revenue (excluding depreciation and amortization) Direct selling costs 99,642 38,421 Gaming duty, levies and fees 268,857 137,953 Processor and other operating costs 90,665 71,123 459,164 247,497 General and administrative Salaries and wages 285,234 179,929 Legal and professional fees 84,288 69,499 Impairment (reversal of impairment) of property and equipment, intangible assets and assets held for sale (note 11) 6,156 (6,799 ) Loss (gain) on disposal of investments and other assets 1,992 (32,999 ) Acquisition-related costs 54,209 — Acquisition of market access rights in connection with Eldorado 20,661 — Foreign exchange (gain) loss 68,406 2,838 IT and software costs 74,334 20,599 Other operational costs 106,108 57,633 Depreciation and amortization 282,806 147,186 984,194 437,886 Net financing charges Interest on long-term debt 186,720 109,624 Re-measurement of deferred contingent payment 1 (342 ) — Re-measurement of Embedded Derivatives 2 6,100 — Ineffectiveness on cash flow hedges (14,909 ) — Accretion expense 42,431 40,793 Loss on debt extinguishment 146,950 — Interest income (3,066 ) 1,056 Interest on deferred purchase price — 6,859 363,884 158,332 1 2 During the year ended December 31, 2017, the Corporation received $5.8 million in indemnification proceeds from the sellers of Stars Interactive Group for gaming duty, professional fees and taxes owed for periods prior to the Stars Interactive Group Acquisition. The amounts received from the sellers were classified as gaming duty, professional fees and income taxes. In addition, the Corporation received a refund of $2.9 million in taxes and penalties from the Belgian tax authorities, and insurance indemnification proceeds of $2.9 million in respect of Autorité des marchés financiers (AMF) and other investigation professional fees. During the year ended December 31, 2018, the Corporation received an additional $8.0 million in insurance indemnification proceeds in respect of AMF and other investigation professional fees. The amount received from the Belgian tax authorities was classified as income taxes and the insurance indemnification was classified as professional fees. The Corporation participates in defined contribution retirement plans for all qualifying employees, as applicable, across its segments. The assets of the plans are held separate from those of the Corporation in funds under the control of the Corporation’s pension providers. The obligations of the Corporation are limited to make the specified contributions in accordance with the plans. Included within salaries and wages is $9.2 million recorded in respect of these plans. |
Income Taxes
Income Taxes | 12 Months Ended |
Dec. 31, 2018 | |
Disclosure Of Income Taxes [Abstract] | |
Income Taxes | 9. Details of income tax expense were as follows: Year Ended December 31, In thousands of U.S. Dollars 2018 2017 Current income tax expense 19,813 9,391 Current income tax expense (recovery) - provision true up (2,155 ) 21,923 Deferred income tax recovery relating to the origination and reversal of temporary differences (17,971 ) (3,568 ) Deferred income tax (recovery) expense - provision true up (675 ) (538 ) Income tax (recovery) expense (988 ) 27,208 The Corporation’s applicable Canadian statutory tax rate is equal to the Federal and Provincial combined tax rate for the period applicable in the jurisdiction within Canada where the Corporation’s head office is registered (i.e., Ontario where the provincial tax rate is 11.5%, and Quebec, where the provincial tax rate is 11.7%) which resulted in a decrease of 0.2% in the statutory tax rate in 2018 compared to the prior year. The Corporations primary operations were previously in the Isle of Man and Malta and subsequent to the Australian Acquisitions and SBG Acquisition, are now also in Australia and the United Kingdom. Income taxes reported differ from the amount computed by applying the Canadian statutory rates to earnings before income taxes primarily due to differences in statutory rates across the countries where the Corporation operates and where the Corporation is incorporated, among other factors. The reconciliation is as follows: Year Ended December 31, In thousands of U.S. Dollars 2018 2017 Net (loss) earnings before income taxes (109,894 ) 286,493 Canadian statutory tax rate 26.5 % 26.7 % Income taxes at Canadian statutory tax rate (29,122 ) 76,494 Non-taxable income (9,030 ) (143 ) Non-deductible expenses 34,815 3,590 Differences in effective income tax rates in foreign jurisdictions (97,919 ) (117,153 ) Deferred tax assets not recognized 103,098 43,035 Provision true up (2,830 ) 21,385 Income tax (recovery) expense (988 ) 27,208 The Corporation’s effective income tax rate for the year ended December 31, 2018, was 0.9% (December 31, 2017 – 9.5%) The income tax recovery for the year ended December 31, 2018 includes $27.3 million (December 31, 2017 – nil) in relation to the income tax recovery on the amortization expense of acquired intangible assets from the Australian Acquisitions and the SBG Acquisition. The Corporation’s income taxes for the current year ended December 31, 2018 were impacted by the tax recovery on amortization of intangible assets and the geographic diversity of its taxable earnings. The Corporation expects that this will continue in future periods following the Australia Acquisitions and the SBG Acquisition, which have operations primarily in Australia and the United Kingdom, respectively, where statutory corporate income tax rates are higher than the corporate income tax rates in the Isle of Man and Malta, where the Corporation primarily operated from prior to these acquisitions. During the year ended December 31, 2017, the Corporation received notification of a proposed tax assessment from the Canadian tax authorities relating to transfer pricing. The proposed assessment covered periods prior to the Stars Interactive Group Acquisition covering the 2003 to 2007 tax years. For the year ended December 31, 2017 the Corporation recorded a tax provision based on the proposed assessments for both Federal and Provincial tax of $26.5 million including interest. During the year ended December 31, 2018 the Corporation received the Federal and Provincial tax assessments and submitted an objection to the relevant authorities regarding the same. The Corporation intends to vigorously defend its position against the assessments. During the year ended December 31, 2018 the provision was reduced to $24.2 million as a result of adjustments for interest, foreign exchange movements and a pre-payment made in relation to the provincial assessment. Deferred Tax Recognized deferred tax assets and liabilities Significant components of the Corporation’s deferred income tax asset balance at December 31, 2018 and 2017 are as follows: In thousands of U.S. Dollars Property & Equipment Intangibles Tax Losses Other Total * At January 1, 2017 25 — 139 976 1,140 Credited to net earnings 131 — 170 3,378 3,679 Credited to other comprehensive income — — — 146 146 Credited directly to equity - share-based payment transactions — — — 359 359 Foreign exchange on translation — — (1 ) (13 ) (14 ) At December 31, 2017 156 — 308 4,846 5,310 Reclassifications (8 ) — (134 ) (362 ) (504 ) At January 1, 2018 148 — 174 4,484 4,806 Credited (charged) to net earnings 41 — 1,051 (1,008 ) 84 Credited to other comprehensive income — — — 53 53 Charged directly to equity - share-based payment transactions — — — (359 ) (359 ) Acquisition of subsidiary 1,016 — — 9,921 10,937 Foreign exchange on translation (61 ) — (34 ) (1,177 ) (1,272 ) At December 31, 2018 1,144 — 1,191 11,914 14,249 Significant components of the Corporation’s deferred income tax liability balance at December 31, 2018 and 2017 are as follows: In thousands of U.S. Dollars Property & Equipment Intangibles Tax Losses Other Total * At January 1, 2017 — (17,300 ) — — (17,300 ) Credited to net earnings — 426 — — 426 Credited to other comprehensive income — 14 — — 14 Acquisition of subsidiary — (72 ) — — (72 ) Foreign exchange on translation — 253 — — 253 At December 31, 2017 — (16,679 ) — — (16,679 ) Reclassifications (45 ) 549 — — 504 At January 1, 2018 (45 ) (16,130 ) — — (16,175 ) (Charged) credited to net earnings (82 ) 15,525 — (513 ) 14,930 Acquisition of subsidiary — (620,796 ) — (465 ) (621,261 ) Foreign exchange on translation 6 29,278 — 51 29,335 At December 31, 2018 (121 ) (592,123 ) — (927 ) (593,171 ) * Deferred taxes by category above are presented on a gross basis. The statements of financial position present deferred taxes net for amounts included within the same jurisdiction. Unrecognized deferred tax assets Deferred tax assets have not been recognized in respect of the items shown below. The amounts shown are the gross temporary differences and to calculate the potential deferred asset it is necessary to multiply the amounts by the tax rates in each case. As at December 31, In thousands of U.S. Dollars 2018 2017 Tax losses 1,619,702 1,293,846 Other temporary differences 82,814 19,567 Total deferred tax asset unrecognized 1,702,516 1,313,413 Deferred tax assets have not been recognized in respect of these items because it is not probable that future taxable profits will be available in these jurisdictions against which the Corporation can utilize the benefit from them. Included in tax losses not recognized as at December 31, 2018 are Canadian non-capital tax losses of $129.2 million (December 31, 2017 - $100.2 million) that may be applied against earnings for up to 20 years from the end of the year the losses were generated and the first year of expiry is 2034 for $13.9 million of the carried forward tax losses. Tax losses also include foreign subsidiary non-capital losses of $1.49 billion (December 31, 2017 - $1.19 billion) that may be applied against future years. The majority of these losses of $1.44 billion (December 31, 2017 - $1.17 billion) can be carried forward for up to 9 years from the end of the year the tax losses were generated and the first year of expiry is 2023 for $401.5 million of the carried forward tax losses. As a result of exemptions from taxation (corporate tax and withholding tax) applicable to dividends from subsidiaries, there are no significant taxable temporary differences associated with investments in subsidiaries, branches, associates and interests in joint arrangements and no material deferred tax liability arises on unremitted earnings totaling $1.87 billion (December 31, 2017 - $1.13 billion). |
Earnings Per Share
Earnings Per Share | 12 Months Ended |
Dec. 31, 2018 | |
Earnings Per Share [Abstract] | |
Earnings Per Share | 10. The following table sets forth the computation of basic and diluted earnings per Common Share for the following periods: Year Ended December 31, 2018 2017 Numerator Numerator for basic and diluted earnings per Common Share - net earnings (loss) attributable to shareholders of The Stars Group Inc. $ (102,452,000 ) $ 259,231,000 Denominator Denominator for basic earnings per Common Share – weighted average number of Common Shares 208,269,905 146,818,764 Effect of dilutive securities Stock options 1,371,177 558,996 Performance share units 246,813 18,748 Deferred share units 7,593 — Restricted share units 72,673 17,076 Warrants 569,304 717,792 Convertible Preferred Shares 32,231,301 55,576,213 Effect of dilutive securities * 34,498,861 56,888,825 Dilutive potential for diluted earnings per Common Share 208,269,905 203,707,589 Basic earnings (loss) per Common Share $ (0.49 ) $ 1.77 Diluted earnings (loss) per Common Share $ (0.49 ) $ 1.27 |
Goodwill and Intangible Assets
Goodwill and Intangible Assets | 12 Months Ended |
Dec. 31, 2018 | |
Disclosure Of Reconciliation Of Changes In Intangible Assets And Goodwill [Abstract] | |
Goodwill and Intangible Assets | 11. GOODWILL AND INTANGIBLE ASSETS For the year ended December 31, 2018: In thousands of U.S. Dollars Software Technology Acquired through Business Combinations Customer Relationships Brands Brands (licensed) Deferred Development Costs Other Intangibles Goodwill Total Cost Balance – January 1, 2018 117,492 1,423,719 485,253 — 71,819 18,712 2,810,681 4,927,676 Additions 6,808 — — — 51,574 21,394 — 79,776 Additions through business combination 300,825 2,533,869 22,447 509,896 — 46,668 2,571,350 5,985,055 Disposals (2,336 ) — — — — (550 ) (4,944 ) (7,830 ) Translation (16,150 ) (110,218 ) (1,028 ) (23,345 ) (607 ) (3,830 ) (109,781 ) (264,959 ) Balance – December 31, 2018 406,639 3,847,370 506,672 486,551 122,786 82,394 5,267,306 10,719,718 Accumulated amortization and impairments Balance – January 1, 2018 91,072 324,292 — — 20,107 9,384 5,471 450,326 Amortization 53,159 172,241 — 14,346 14,656 11,769 — 266,171 Disposals (2,171 ) — — — — (550 ) (4,944 ) (7,665 ) Impairment — — — — 4,178 396 799 5,373 Translation (911 ) (1,836 ) — (269 ) (12 ) (138 ) — (3,166 ) Balance – December 31, 2018 141,149 494,697 — 14,077 38,929 20,861 1,326 711,039 Net carrying amount At January 1, 2018 26,420 1,099,427 485,253 — 51,712 9,328 2,805,210 4,477,350 At December 31, 2018 265,490 3,352,673 506,672 472,474 83,857 61,533 5,265,980 10,008,679 For the year ended December 31, 2017: In thousands of U.S. Dollars Software Technology Acquired through Business Combinations Customer Relationships Brands Deferred Development Costs Other Intangibles Goodwill Total Cost Balance – January 1, 2017 116,079 1,423,719 485,253 48,808 15,673 2,810,681 4,900,213 Additions — — — 23,212 1,893 — 25,105 Additions through business combination 1,413 — — — — — 1,413 Reclassification — — — (201 ) — — (201 ) Translation — — — — 1,146 — 1,146 Balance – December 31, 2017 117,492 1,423,719 485,253 71,819 18,712 2,810,681 4,927,676 Accumulated amortization and impairments Balance – January 1, 2017 61,163 229,377 — 9,832 5,798 5,471 311,641 Amortization 29,909 94,915 — 10,275 3,162 — 138,261 Translation — — — — 424 — 424 Balance – December 31, 2017 91,072 324,292 — 20,107 9,384 5,471 450,326 Net carrying amount At January 1, 2017 54,916 1,194,342 485,253 38,976 9,875 2,805,210 4,588,572 At December 31, 2017 26,420 1,099,427 485,253 51,712 9,328 2,805,210 4,477,350 Impairment Testing During the year ended December 31, 2018 the Corporation recognized impairment losses (classified in general and administrative expenses) of $4.8 million for deferred development costs and other intangibles, related to discontinued development and other projects within the International and United Kingdom segments and $0.8 million for Goodwill in certain of the Corporation’s subsidiaries within the International segment (December 31, 2017 - $nil). The Corporation performed an annual impairment test for its operations in connection with the preparation of its consolidated financial statements for the year ended December 31, 2018. Goodwill is monitored at the operating segment and this is consistent with the lowest level of CGU except as noted below. As at December 31, 2018 As at December 31, 2017 In thousands of U.S. Dollars Goodwill Brand (Indefinite) Goodwill Brand (Indefinite) International 2,806,485 485,253 2,805,210 485,253 United Kingdom * 2,333,476 21,419 — — Australia 126,019 — — — Total 5,265,980 506,672 2,805,210 485,253 * The United Kingdom segment includes a non-significant CGU which includes the indefinite lived brand as noted in the table above. The Corporation has not identified any impairment in relation to the indefinite lived brand. The recoverable amount of each CGU tested for impairment is determined from value in use calculations which are categorized as Level 3 fair value measures and use discounted cash flow projections. The key assumptions for the value in use calculations are the future cash flow and growth projections (including estimates of future capital expenditures), discount rates, and perpetual growth rates. Management estimates discount rates using post-tax rates that reflect current market assessments of the time value of money and the risks specific to the CGU, including economic risk assumptions and estimates of the likelihood of achieving forecasted cash flow results. The pre tax discount rate is then inferred by recalculation. The Corporation considers a range of reasonably possible amounts to use for key assumptions and applies amounts that represent management’s best estimate of future outcomes. The Corporation prepares cash flow forecasts derived from the most recent financial budgets approved by management for the next five years. • For the International segment, the sixth year (2024) cash flow assumes a revenue growth rate of 7.8% before a steady growth rate of 3.0% is applied to the perpetual net cash flows. • For the UK segment, the sixth year (2024) cash flow assumes a revenue growth rate of 4.0% before a steady growth rate of 3.0% is applied to the perpetual net cash flows; • For the Australian segment, the year five cash flow is steadily reduced across 2024 to 2028 from a revenue growth rate of 7.9% in 2024 to a perpetual growth rate of 2.0% applied to net cash flows from 2028 onwards to take into account known changes in the segment’s customer base; and The cash flows are discounted based on the discount rates as presented below. The estimated perpetual growth rates are based on independent country specific market reports for online gaming growth projections. The following table shows key assumptions used in the value in use calculations: Assumptions used in value in use calculation International United Kingdom Australia Discount Rate (pre-tax) 11.2 % 9.3 % 14.1 % Discount Rate (after-tax) 11.0 % 8.2 % 10.5 % Perpetual Growth Rate 3.0 % 3.0 % 2.0 % Revenue Growth Rate 6.6% - 11.5% 4.0% - 13.4% 3.9% - 11.5% Adjusted EBITDA Margin as % of Revenue 38.9% - 43.0% 26.9% - 30.5% 16.5% - 19.4% CAPEX as % of Revenue 4.5 % 4.5 % 4.4% - 5.4% Based on the impairment test performed, the recoverable amount of the CGUs were in excess of their carrying amount and accordingly, there is no impairment of the carrying value of the goodwill (except as noted above in respect of in certain of the Corporation’s subsidiaries). The Corporation believes that a reasonable change to the key assumptions applied to International would not cause its carrying value to exceed its recoverable amounts. With respect to the United Kingdom and Australia, the recoverable amount exceeds the carrying amount by $111 million and $152 million, respectively. The impairment assessment is highly sensitive to reasonably possible changes in a number of key assumptions in the value in use calculation. The following table shows the changes to key assumptions used in the impairment review that would be required for the carrying amount to equal the recoverable amount: Change required for carrying value to equal recoverable amount United Kingdom Australia pps pps Discount Rate (pre-tax) 0.1 4.7 Discount Rate (after-tax) 0.1 3.3 Perpetual Growth Rate (0.2 ) (8.9 ) Revenue Growth Rate across the five year forecast (0.6 ) (5.4 ) Adjusted EBITDA Margin as % of Revenue across the five year forecast (0.6 ) (4.0 ) CAPEX as % of Revenue 0.7 3.5 A combination of reasonably possible changes in assumptions as set out in the table above could result in impairment in either or both of the United Kingdom and Australia. |
Property and Equipment
Property and Equipment | 12 Months Ended |
Dec. 31, 2018 | |
Disclosure Of Property Plant And Equipment [Abstract] | |
Property and Equipment | 12. For the year ended December 31, 2018: In thousands of U.S. Dollars Furniture and Fixtures Computer Equipment Building Total Cost Balance – January 1, 2018 12,497 26,155 23,928 62,580 Additions 11,283 22,669 — 33,952 Additions through business combinations 24,582 1,642 — 26,224 Disposals (338 ) (26 ) — (364 ) Impairment (1,521 ) — — (1,521 ) Translation (870 ) (634 ) (1,991 ) (3,495 ) Balance – December 31, 2018 45,633 49,806 21,937 117,376 Accumulated depreciation Balance – January 1, 2018 5,324 9,402 3,017 17,743 Depreciation 7,682 7,960 991 16,633 Disposals (57 ) (12 ) — (69 ) Impairment (954 ) — — (954 ) Translation (528 ) (246 ) (372 ) (1,146 ) Balance – December 31, 2018 11,467 17,104 3,636 32,207 Net carrying amount Balance – January 1, 2018 7,173 16,753 20,911 44,837 At December 31, 2018 34,166 32,702 18,301 85,169 For the year ended December 31, 2017: In thousands of U.S. Dollars Revenue- Producing Assets Furniture and Fixtures Computer Equipment Building Total Cost Balance – January 1, 2017 84 9,356 18,627 21,605 49,672 Additions — 2,724 8,273 — 10,997 Disposals (84 ) (571 ) (1,251 ) — (1,906 ) Translation — 988 506 2,323 3,817 Balance – December 31, 2017 — 12,497 26,155 23,928 62,580 Accumulated depreciation Balance – January 1, 2017 24 2,017 5,239 1,592 8,872 Depreciation — 3,198 4,764 963 8,925 Disposals (24 ) (301 ) (860 ) — (1,185 ) Translation — 410 259 462 1,131 Balance – December 31, 2017 — 5,324 9,402 3,017 17,743 Net carrying amount At January 1, 2017 60 7,339 13,388 20,013 40,800 At December 31 2017 — 7,173 16,753 20,911 44,837 |
Investments
Investments | 12 Months Ended |
Dec. 31, 2018 | |
Disclosure Of Investments [Abstract] | |
Investments | 13. The Corporation held the following investments: As at December 31, 2018 2017 In thousands of U.S. Dollars Carrying value & fair value Carrying value & fair value Bonds – Available-for-sale — 115,343 Funds – Available-for-sale — 7,045 Equity in quoted companies – Available-for-sale — 280 Equity in unquoted companies – Available-for-Sale — 6,981 Bonds – FVOCI 103,153 — Equity in unquoted companies – FVTPL (note 16) 6,773 — Total investments 109,926 129,649 Current portion 103,153 122,668 Non-current portion 6,773 6,981 Investments relate primarily to customer deposits held in accounts segregated from investments held for operational purposes. Investments held in relation to customer deposits are liquid investments and are classified as current assets consistent with the current classification of customer deposits to which the investments relate. Management’s investment strategy for the portfolio results in many of the bonds being held to maturity. As of December 31, 2018, Customer deposits were covered by $103.2 million in investments and $328.2 million in cash. There were no impairments recognized on investments during the year ended December 31, 2018 (December 31, 2017: $nil). See note 29 for details on credit risk. During the year ended December 31, 2017, the Corporation completed the disposition of all its securities of NYX Gaming Group Limited (“NYX Gaming Group”) for net cash proceeds of $27.9 million resulting in a gain of $14.0 million. During the year ended December 31, 2017, the Corporation also completed the sale of its ordinary shares in Jackpotjoy plc (LSE: JPJ) for net cash proceeds of $59.8 million resulting in a gain of $15.0 million. These gains were recorded within l oss (gain) on disposal of investments and other assets included in general and administrative expenses The Corporation’s investments held by maturity date are as follows: 1 year or less $000’s 1 to 5 years $000’s Greater than 5 years $000’s Bonds 41,664 61,489 — Total 41,664 61,489 — For the year ended December 31, 2018, the Corporation recognized gains (losses) from investments as follows: Bonds $000’s Equity in private companies $000’s Total $000’s Investment income earned 2,592 — 2,592 Realized (losses) gains (311 ) — (311 ) Unrealized (losses) gains (339 ) — (339 ) Re-measurement of financial assets at FVTPL — (1,897 ) (1,897 ) Total 1,942 (1,897 ) 45 Investment income from bonds includes interest income and premium and discount amortization. There was neither investment income nor gains or losses in the year ended December 31, 2018 for available for sale funds or equity in quoted companies. Subsidiaries As at December 31, 2018, the Corporation had the following significant subsidiaries: Name of principal subsidiary Country of incorporation Principal business Percentage of ownership Stars Group Holdings B.V. Netherlands Intermediate holding company and investment vehicle 100 % Stars Group Holdings Cooperatieve U.A Netherlands Intermediate holding company 100 % Stars Interactive Holdings (IOM) Limited Isle of Man Intermediate holding company 100 % Worldwide Independent Trust Limited Isle of Man Treasury 100 % Rational Entertainment Enterprises Limited Isle of Man Gaming services 100 % Naris Limited Isle of Man Treasury 100 % Stars Interactive Limited Isle of Man Intermediate holding company 100 % RG Cash Plus Limited Isle of Man Treasury 100 % Rational Gaming Europe Limited Malta Various 100 % REEL Spain Plc Malta Gaming services 100 % Hestview Limited England and Wales Gaming services 100 % Bonne Terre Limited Alderney Gaming services 100 % BetEasy Pty Limited Australia Gaming services 80 % |
Accounts Receivable
Accounts Receivable | 12 Months Ended |
Dec. 31, 2018 | |
Trade And Other Current Receivables [Abstract] | |
Accounts Receivable | 14. ACCOUNTS RECEIVABLE The Corporation’s accounts receivable balances at December 31, 2018 and December 31, 2017 consist of the following; As at December 31, In thousands of U.S. Dollars 2018 2017 Balances held with processors 92,971 75,147 Balances due from live events 13,983 10,260 VAT receivable 11,029 6,684 Other receivables 18,364 8,318 Total accounts receivable balance 136,347 100,409 Long-term VAT receivable 14,906 11,818 Total non-current receivable balance 14,906 11,818 |
Cash and Cash Equivalents, Rest
Cash and Cash Equivalents, Restricted Cash Advances and Collateral | 12 Months Ended |
Dec. 31, 2018 | |
Restricted Cash Advances And Collateral [Abstract] | |
Cash and Cash Equivalents, Restricted Cash Advances and Collateral | 15. Cash and cash equivalents Cash and cash equivalents – operational includes an amount of $40.1 million (2017 - $24.7 million) held by a subsidiary of the Corporation that is subject to exchange controls in the country of operation. This balance is not available for general use by the Corporation or any of its other subsidiaries. Restricted cash advances and collateral Restricted cash held by the Corporation consists of the following components: As at December 31, In thousands of U.S. Dollars 2018 2017 Guarantees in connection with licenses held 4,312 4,333 Funds in connection with hedging contracts 2,836 5,113 Segregated funds in respect of payment processors 2,030 2,749 Guarantee in connection with acquisition of a subsidiary 1,146 1,201 Cash portion of Kentucky Bond Collateral * 5,000 40,000 Funds held in term deposits 5,837 — Other 288 300 Restricted cash advances and collateral – total 21,449 53,696 Restricted cash advances and collateral – current portion 10,819 7,862 Restricted cash advances and collateral – non-current portion 10,630 45,834 * As at December 31, 2018, $5 million of restricted cash was collateralized as part of the Kentucky Bond Collateral (as defined in note 28 below). The Kentucky Bond Collateral will be held until a court order is issued authorizing the release of the bonds. |
Prepaid Expenses and Other Asse
Prepaid Expenses and Other Assets | 12 Months Ended |
Dec. 31, 2018 | |
Prepaid Expenses And Other Assets [Abstract] | |
Prepaid Expenses and Other Assets | 16. As at December 31, In thousands of U.S. Dollars Note 2018 2017 Prepaid royalties 987 5,704 Prepaid expenses 38,688 22,281 Vendor deposits 1,297 1,408 Other current assets 2,973 302 Total current portion of prepaid expenses and other assets 43,945 29,695 Prepaid royalties 15,963 16,444 Vendor deposits 758 70 Long term investments 13 6,773 6,981 Investment tax credits receivable 2,483 3,056 Deferred financing costs 17 6,783 — Total non-current portion of prepaid expenses and other assets 32,760 26,551 Prepaid royalties include prepaid revenue share paid to business partners. Prepaid expenses are included within selling and general and administrative expenses when recognized as an expense. Deferred financing costs relate to capitalized transaction costs in respect of the Revolving Credit Facility. |
Long-Term Debt
Long-Term Debt | 12 Months Ended |
Dec. 31, 2018 | |
Disclosure Of Long Term Debt [Abstract] | |
Long-Term Debt | 17. The following is a summary of long-term debt outstanding at December 31, 2018, and 2017 (all capitalized terms used in the table below relating to such long-term debt are defined below in this note): In thousands of U.S. Dollars (except as noted) Interest rate December 31, 2018, Principal outstanding balance in currency of borrowing December 31, 2018 Carrying amount in USD December 31, 2017, Principal outstanding balance in currency of borrowing December 31, 2017 Carrying amount in USD Revolving Facility 5.64% — — — — USD First Lien Term Loan 5.89% 3,557,125 3,479,823 — — EUR First Lien Term Loan 3.75% 850,000 951,980 — — Senior Notes 7.00% 1,000,000 980,008 — — Loan payable to non-controlling interests 0.00% 49,936 35,147 — — Previous USD first lien term loan 5.32% — — 1,895,654 1,848,397 Previous EUR first lien term loan 3.25% — — 382,222 453,540 USD second lien term loan 8.69% — — 95,000 56,632 Total long-term debt 5,446,958 2,358,569 Current portion 35,750 4,990 Non-current portion 5,411,208 2,353,579 During the year ended December 31, 2018, the Corporation incurred the following interest on its then-outstanding long-term debt excluding its loan payable to non-controlling interests In thousands of U.S. Dollars Effective interest rate * Interest Interest Accretion Total Interest Revolving Facility 5.66% 4,006 699 4,705 USD First Lien Term Loan 6.54% 75,988 7,799 83,787 EUR First Lien Term Loan 4.26% 17,792 1,365 19,157 Senior Notes 7.47% 33,250 1,000 34,250 Previous USD first lien term loan ** 6.07% 42,885 112,135 155,020 Previous EUR first lien term loan ** 3.87% 9,693 41,502 51,195 USD second lien term loan ** 13.78% 2,216 4,643 6,859 Total 185,830 169,143 354,973 During the year ended December 31, 2017, the Corporation incurred the following interest on its then-outstanding long-term debt: In thousands of U.S. Dollars Effective interest rate Interest Interest Accretion Total Interest Previous USD first lien term loan 5.54 % 76,851 11,817 88,668 Previous EUR first lien term loan 4.37 % 16,824 1,271 18,095 USD second lien term loan 16.05 % 14,340 5,179 19,519 Total 108,015 18,267 126,282 * The effective interest rate calculation excludes the impact of the debt extinguishments in respect of the April 2018 Amend and Extend and the repayment of the previous first lien term loans as well as the impact of the Swap Agreements. ** Interest accretion for the year ended December 31, 2018 includes a loss on debt extinguishment of $147.0 million included within net financing charges in respect of the amendment and extension and subsequent repayment of the Corporation’s prior first lien term loans. The Corporation’s debt balance for the year ended December 31, 2018 was as follows: In thousands of U.S. Dollars Opening Balance Adjustment on adoption of IFRS 9 New debt Debt repayments Adjustments to amortized cost * Interest Accretion ** Translation Closing Revolving Facility — — 100,000 (100,000 ) (699 ) 699 — — USD First Lien Term Loan — — 3,575,000 (17,875 ) (85,101 ) 7,799 — 3,479,823 EUR First Lien Term Loan — — 999,535 — (23,823 ) 1,365 (25,097 ) 951,980 Senior Notes — — 1,000,000 — (20,992 ) 1,000 — 980,008 Loan payable to non-controlling interests — — 52,357 (6,167 ) (8,517 ) — (2,526 ) 35,147 Previous USD first lien term loan 1,848,397 (46,894 ) 268,921 (2,164,575 ) (17,984 ) 112,135 — — Previous EUR first lien term loan 453,540 (30,725 ) 144,627 (585,450 ) (5,077 ) 41,502 (18,417 ) — USD second lien term loan 56,632 33,725 — (95,000 ) — 4,643 — — Total 2,358,569 (43,894 ) 6,140,440 (2,969,067 ) (162,193 ) 169,143 (46,040 ) 5,446,958 The Corporation’s debt balance for the year ended December 31, 2017 was as follows: In thousands of U.S. Dollars Opening Balance New debt Debt repayments Adjustments to amortized cost * Interest Accretion ** Translation Closing Previous USD first lien term loan 1,965,928 — (125,442 ) (3,906 ) 11,817 — 1,848,397 Previous EUR first lien term loan 296,198 103,973 (3,444 ) (829 ) 1,271 56,371 453,540 USD second lien term loan 166,453 — (115,000 ) — 5,179 — 56,632 Total 2,428,579 103,973 (243,886 ) (4,735 ) 18,267 56,371 2,358,569 * Adjustments to amortized cost includes transaction costs incurred on the issuance or incurrence of each of the financial instruments and, with respect to the Senior Notes (as defined below), the bifurcation of embedded features in 2018 as described below and debt forgiveness in relation to the loan payable to non-controlling interests. In addition, unamortized deferred financing costs of $6.8 million were reclassified to prepaid expenses and other non-current assets on the consolidated statements of financial position following the repayment of $100.0 million previously drawn on the Revolving Facility. ** Interest accretion represents interest expense calculated at the effective interest rate less interest expense calculated at the contractual interest rate and is recorded in net financing charges in the consolidated statements of (loss) earnings. As at December 31, 2018, the contractual principal repayments of the Corporation’s outstanding long-term debt over the next five years amount to the following: In thousands of U.S. Dollars <1 Year 1-2 Years 2-3 Years 3-4 Years 4-5 Years >5 Years Revolving Facility — — — — — — USD First Lien Term Loan 35,750 35,750 35,750 35,750 35,750 3,378,375 EUR First Lien Term Loan — — — — — 973,803 Senior Notes — — — — — 1,000,000 Loan payable to non-controlling interests — 35,147 — — — — Total 35,750 70,897 35,750 35,750 35,750 5,352,178 (a) Revolving Facility, First Lien Term Loans and Senior Notes As previously disclosed, on July 10, 2018, the Corporation completed the SBG Acquisition. To finance the cash portion of the purchase price, repay the Corporation’s previous first lien term loans and repay SBG’s existing long-term debt, which was assumed by the Corporation as part of the acquisition, the Corporation used existing cash resources and raised $4.567 billion in First Lien Term Loans, $1.00 billion in Senior Notes (each as defined below) and $621.8 million of net proceeds (before expenses), excluding the overallotment, from the issuance of additional Common Shares as a result of the Equity Offering (as defined below). The Corporation also obtained a new Revolving Facility (as defined below) of $700.0 million, of which it had drawn $100 million as of completion of the acquisition (collectively with the foregoing, the “SBG Financing”). The debt portion of the SBG Financing is described below. For further details on the Equity Offering portion of the SBG Financing, see note 24. Revolving Facility On July 10, 2018, as part of the SBG Financing, the Corporation replaced its previous revolving facility with a new first lien revolving facility of $700 million (the “Revolving Facility”). Maturing on July 10, 2023, the Revolving Facility includes a margin of 3.25% for borrowings which is subject to leverage-based step-downs. The commitment fee on the Revolving Facility varies from 0.250% to 0.375% based on first lien leverage. Borrowings under the Revolving Facility are subject to the satisfaction of customary conditions, including the absence of a default and compliance with certain representations and warranties. The Revolving Facility requires, subject to a testing threshold, that the Corporation comply on a quarterly basis with a maximum net first lien senior secured leverage ratio of 6.75 to 1.00. The Revolving Facility can be used for working capital needs and for general corporate purposes. As at December 31, 2018 and December 31, 2017 there were no amounts outstanding under the Revolving Facility and the Corporation’s previous revolving facility, respectively. The Corporation had $74.2 million of letters of credit issued but undrawn as of December 31, 2018. Availability under the Revolving Facility as of December 31, 2018 was $625.8 million. First Lien Term Loans On July 10, 2018, as part of the SBG Financing, the Corporation repaid its previous first lien term loans and issued new First Lien Term Loans of $3.575 billion priced at LIBOR plus 3.50% (the “USD First Lien Term Loan”) and new EUR first lien term loans of €850 million priced at EURIBOR plus 3.75% (the “EUR First Lien Term Loan” and, together with the USD First Lien Term Loan, the “First Lien Term Loans”), each with a maturity date of July 10, 2025 and a LIBOR and EURIBOR floor, as applicable, of 0%. Starting on the last day of the first fiscal quarter ending after July 10, 2018, the USD First Lien Term Loan requires scheduled quarterly principal payments in amounts equal to 0.25% of the aggregate principal amount of the USD First Lien Term Loan, with the balance due at maturity. There is no amortization on the EUR First Lien Term Loan and the principal is due at maturity. The Corporation, its lenders, Deutsche Bank AG New York Branch, as administrative agent, and certain other parties also entered into a new credit agreement (the “Credit Agreement”) for the First Lien Term Loans and the Revolving Facility to, among other things, reflect the foregoing transactions and add certain operational and financial flexibility, particularly as it relates to the Corporation on a combined basis following the SBG Acquisition. The Credit Agreement limits Stars Group Holdings B.V. and its subsidiaries’ ability to, among other things, (i) incur additional debt, (ii) grant additional liens on their assets and equity, (iii) distribute equity interests and/or distribute any assets to third parties, (iv) make certain loans or investments (including acquisitions), (v) consolidate, merge, sell or otherwise dispose of all or substantially all assets, (vi) pay dividends on or make distributions in respect of capital stock or make restricted payments, (vii) enter into certain transactions with affiliates, (viii) change lines of business, and (ix) modify the terms of certain debt or organizational documents, in each case subject to certain exceptions. The Credit Agreement also provides for customary mandatory prepayments, including a customary excess cash flow sweep if certain conditions are met. Senior Notes Also in connection with the SBG Financing, two of the Corporation’s subsidiaries, Stars Group Holdings B.V. and Stars Group (US) Co-Borrower, LLC (the “Issuers”), issued 7.00% Senior Notes due 2026 (the “Senior Notes”) on July 10, 2018 at par in an aggregate principal amount of $1.00 billion. The Senior Notes mature on July 15, 2026. Interest on the Senior Notes is payable semi-annually on January 15 and July 15 of each year, commencing on January 15, 2019. The Senior Notes are guaranteed by each of the Issuers’ restricted subsidiaries that guarantees the Revolving Facility. The Senior Notes are the Issuers’ senior unsecured obligations and rank equally in right of payment with all of the Issuers’ existing and future senior unsecured indebtedness. The Senior Notes include the following features which were collectively identified as the Embedded Derivative (as defined below) that required bifurcation from the carrying value of the Senior Notes. • Upon certain events constituting a change of control under the indenture governing the Senior Notes (the “Indenture”), the holders of the Senior Notes have the right to require Stars Group Holdings B.V. to offer to repurchase the Senior Notes at a purchase price equal to 101% of their principal amount, plus accrued and unpaid interest, to (but not including) the date of purchase (the “Change of Control Put”). • Prior to July 15, 2021, the Issuers may redeem up to 40% of the original aggregate principal of the Senior Notes with proceeds from an equity offering at a redemption price of 107%, plus accrued and unpaid interest, if any, to (but not including) the applicable redemption date (the “Equity Clawback”). • Prior to July 15, 2021, the Issuers may redeem some or all of the Senior Notes at a redemption price equal to 100% of the principal amount of the Senior Notes, plus accrued and unpaid interest, if any, to (but not including) the applicable redemption date, plus an applicable ‘‘make-whole’’ premium. On or after July 15, 2021, the Issuers may redeem some or all of the Senior Notes at declining redemption prices as set forth in the Indenture (collectively the “Redemption Option” and together with the Change of Control Put and the Equity Clawback, the “Embedded Derivative”). The fair value of the Embedded Derivative at issuance of the Senior Notes and at December 31, 2018 was $17.7 million and $11.6 million, respectively. See notes 19 and 26 . The Senior Notes include, among other terms and conditions, limitations on the Issuers’ ability to create, incur or allow certain liens; create, assume, incur or guarantee additional indebtedness of certain of the Issuers’ subsidiaries; and consolidate or merge with, or convey, transfer or lease all or substantially all of the Issuers’ and their subsidiaries’ assets, to another person. (b) Minority shareholder loan In connection with the acquisition of a 62% equity interest in BetEasy, the Corporation acquired financial liabilities of $59.2 million, which included a loan of $15.5 million (AUD$19.7 million) from the minority shareholders of BetEasy. During the year ended December 31, 2018 a subsidiary of the Corporation repaid $6.2 million (AUD$8.2 million) of such loan and entered into an agreement with such minority shareholders to forgive and discharge $8.6 million (AUD$11.5 million) of the outstanding loan balance. As previously reported, on March 6, 2018, a subsidiary of the Corporation entered into agreement with the holders of the non-controlling interest in BetEasy to increase its equity interest from 62% to 80% and for BetEasy to acquire TSGA. According to the agreement, the non-controlling interest of BetEasy made a loan of $35.1 million (AUD$47.4 million) and equity contribution of $12.1 million (AUD$15.8 million). During the year ended December 31, 2018, the non-controlling interest provided an additional shareholder loan of $1.8 million (AUD$2.5 million). As at December 31, 2018, the outstanding loan balance was $36.1 million (AUD$49.9 million). The loan is non-interest bearing and repayable on the earlier of 9 years and 364 days from the date of advance and the date of completion of the 20% put-call option. See note 19. (b) Previous first lien term loans, USD second lien term loan and previous revolving facility On April 6, 2018, the Corporation successfully increased, repriced and extended its previous first lien term loans and previous revolving facility and repaid its USD second lien term loan. The transaction was recorded as an extinguishment for accounting purposes. No termination costs were incurred. The transaction was recorded as an extinguishment for accounting purposes. No termination costs were incurred upon repayment. |
Capital Management
Capital Management | 12 Months Ended |
Dec. 31, 2018 | |
Capital Management [Abstract] | |
Capital Management | 18. The Corporation’s objective in managing capital is to ensure it has sufficient liquidity to manage its business and growth objectives while maximizing return to shareholders through the optimization of the use of debt and equity. Liquidity is necessary to meet the Corporation’s existing general capital needs, fund the Corporation’s growth and expansion plans, and undertake certain capital markets activities, including the repayment of debt. The Corporation has historically met its liquidity needs through cash flow generated from operations and capital markets activities, including the incurrence and issuance of debt and issuance of capital stock. The Corporation’s current objective is to meet all of its current liquidity and existing general capital requirements from the cash flow generated from operations. The capital structure of the Corporation and its subsidiaries consists of long-term debt, which is offset by cash balances, and total equity attributable to shareholders. The Corporation’s capital management objectives are to optimize its capital structure and cost of capital. The Corporation intends to deleverage by focusing on improving profitability and repaying of debt. For additional information regarding the Corporation’s liquidity risks, see note 29. |
Derivative and Hedge Accounting
Derivative and Hedge Accounting | 12 Months Ended |
Dec. 31, 2018 | |
Disclosure Of Derivatives [Abstract] | |
Derivative and Hedge Accounting | The Corporation is exposed to interest rate and currency risk, refer to note 29. The Corporation uses derivative financial instruments for risk management purposes and anticipates that such instruments will mitigate interest rate and currency risk, as applicable. As such, any change in cash flows associated with derivative instruments is expected to be offset by changes in cash flows related to the hedged position. Upon completion of the SBG Acquisition, the Corporation made a net cash payment of $1.0 million to unwind and settle certain previously existing cross-currency swap agreements and interest rate swap agreements related to the hedging of SBG’s previously outstanding long-term debt that were no longer required following the repayment of the same. Subsequent to the SBG Financing, and as part of managing the Corporation’s exposure to foreign exchange risk and interest rate risk, the Corporation entered into cross-currency interest rate swap agreements and interest rate swap agreements (collectively, the “Swap Agreements”), each as discussed below. At the time of entering into the Swap Agreements, the Corporation made a cash payment of $61.1 million to unwind and settle its previously existing swap agreements (the “Previous Swap Agreements)” as discussed below. Derivatives Swap Agreements During the year ended December 31, 2018, a subsidiary of the Corporation Previous Swap Agreements The Previous Swap Agreements hedged the interest rate and foreign exchange risk on the Corporation’s previous first lien term loans. Therefore, in connection with the repayment of the previous first lien term Loans, Embedded Derivative See note 17 for a discussion of the features embedded in the Senior Notes that the Corporation bifurcated as it determined that the features were derivatives to be classified and recorded at fair value through profit or loss. The fair value of the Embedded Derivative at issuance of the Senior Notes and at December 31, 2018 was $17.7 million and $11.6 million, respectively. The fair value of the Embedded Derivative was determined using an interest rate option pricing valuation model. The key assumptions include the implied credit spread of 3.8% at issuance and 4.6% at December 31, 2018. The Embedded Derivative is categorized as a Level 3 within the fair value hierarchy. The Corporation did not account for the Embedded Derivative as a qualifying hedge. Unsettled bets Unsettled bets represent bets that are staked but the event to which the bet relates have not yet concluded. See note 2 for further details regarding Betting revenue. The principal assumption used in the fair value determination of unsettled bets is the anticipated gross win margin on the outcome of the events to which the bets relate. The Embedded Derivative is categorized as a Level 3 within the fair value hierarchy. Put and call options on 20% non-controlling interest in BetEasy On April 24, 2018, in connection with the Corporation’s acquisition of the additional 18% interest in BetEasy, the Corporation entered into a non-controlling interest put-call option in relation to the 20% interest in BetEasy held by its minority interest shareholders, with an exercise price based on certain future operating performance conditions of the acquired business. This was determined to be a non-controlling interest put-call option with a variable settlement amount that can be settled in either cash or shares or a combination of both, and because the put-call option does not clearly grant the Corporation with present access to returns associated with the remaining 20% ownership interest, the Corporation recognized this put-call option as a net liability derivative. As at each of the acquisition date and December 31, 2018, the Corporation determined that the fair value of this non-controlling interest derivative was $nil as the fundamentals of the underlying business operations remain consistent with the acquisition date. Deal contingent forwards In connection with the SBG Acquisition and the Australian Acquisitions, to economically hedge its risk of foreign exchange fluctuations leading up to the acquisitions, the Corporation entered into deal contingent forward contracts. At the time of completion of the acquisitions, the Corporation settled the deal contingent forwards and recognized an aggregate realized loss of $61.5 million included in foreign exchange within the general and administrative category in the consolidated statements of (loss) earnings. The Corporation did not account for the deal contingent forward contracts as qualifying hedges under IAS 39. The following table summarizes the fair value of derivatives as at December 31, 2018 and 2017: Year ended December 31, 2018 Year ended December 31, 2017 In thousands of U.S. Dollars Assets Liabilities Assets Liabilities Derivatives held for hedging Derivatives designated in cash flow hedges Cross currency interest rate swaps 41,117 1,096 — 111,762 Interest rate swap — 4,972 — — Total derivatives designated in cash flow hedges 41,117 6,068 — 111,762 Derivatives designated in net investment hedges Cross currency interest rate swaps 1,866 — — — Total derivatives designated in net investment hedge 1,866 — — — Total derivatives held for hedging 42,983 6,068 — 111,762 Derivatives held for risk management not designated in hedges Forward contracts — 208 2,037 — Unsettled bets * — 16,285 — 779 Embedded derivative 11,600 — — — Total derivatives held for risk management not designated in hedges 11,600 16,493 2,037 779 * The unsettled bets liability is recorded in accounts payable and other liabilities on the consolidated statement of financial position as at December 31, 2017 and is recorded in derivatives on the consolidated statement of financial position as at December 31, 2018. Hedge Accounting The Corporation’s exposure to market risks including interest rate risk (such as benchmark interest rates) and foreign exchange risk and its approach to managing those risks is discussed in note 29. Cash flow hedge accounting In accordance with the Corporation’s current risk management strategy, the Corporation entered into the Swap Agreements to mitigate the risk of fluctuation of coupon and principal cash flows due to changes in foreign currency rates and interest rates related to the USD First Term Lien Loan. The Corporation assesses hedge effectiveness by comparing the changes in fair value of a hypothetical derivative reflecting the terms of the debt instrument issued due to movements in the applicable foreign currency exchange rate and benchmark interest rate with the changes in fair value of the cross-currency interest rate swaps and interest rate swaps used to hedge the exposure, as applicable. The Corporation uses the hypothetical derivative method to determine the changes in fair value of the hedged item. The Corporation has identified the following possible sources of ineffectiveness in its cash flow hedge relationships: • The use of derivatives as a protection against currency and interest rate risk creates an exposure to the derivative counterparty’s credit risk which is not offset by the hedged item. This risk is minimized by entering into derivatives with high credit quality counterparties. • Difference in tenor of hedged items and hedging instruments. • Use of different discounting curves for hedged item and hedging instrument, because for cross currency interest rate swaps the discounting curve used depends on collateralization and the type of collateral used. • Difference in timing of settlement of the hedging instrument and hedged item. • Designation of off-market hedging instruments. The EUR Cross-Currency Interest Rate Swaps and the Interest Rate Swap were designated in cash flow hedge relationships to hedge the foreign exchange risk and/or interest rate risk on the USD First Lien Term Loan bearing a minimum floating interest rate of 3.5% (USD three-month LIBOR plus a 3.5% margin, with a LIBOR floor of 0%). As at December 31, 2018, $11.6 million of accumulated other comprehensive loss is included in the cash flow hedging reserve (see note 25) related to de-designated cash flow hedges and is reclassified to the statements of (loss) earnings as the hedged cash flows impact (loss) earnings. Net investment hedge accounting In accordance with the Corporation’s current risk management strategy, the Corporation designates certain cross currency interest rate swap contracts and the carrying amount of certain debt instruments in net investment hedging relationships to mitigate the risk of changes in foreign currency rates with respect to the translation of assets and liabilities of subsidiaries with foreign functional currencies. Upon entering into the GBP Cross-Currency Interest Rate Swaps, the Corporation designated these instruments as a hedge of the forward foreign exchange risk of its net investment in its GBP foreign operations. The Corporation assesses hedge effectiveness by comparing the changes in fair value of the net assets designated, due to movements in the foreign currency rate with the changes in fair value of the hedging instruments used to hedge the exposure. The Corporation uses the hypothetical derivative method to determine the changes in fair value of the hedged item. The only source of ineffectiveness is the effect of the counterparty and the Corporation’s own credit risk on the fair value of the derivative, which is not reflected in the fair value of the hypothetical derivative. Upon completion of the SBG Financing, the Corporation designated the carrying amount of the USD First Lien Term Loan (excluding the carrying amount subject to the Swap Agreements) and the carrying amount of the Senior Notes as a hedge of the spot foreign exchange risk of its net investment in its USD functional subsidiaries. The Corporation assesses hedge effectiveness by comparing the currency and the carrying amount of the USD First Lien Term Loan with the currency and the net assets of its USD functional subsidiaries. As at December 31, 2018, $60.6 million of accumulated other comprehensive income is included in the cumulative translation reserve (see note 25) related to de-designated net investment hedges and is reclassified to the statements of (loss) earnings upon disposition of the net investment in the applicable foreign subsidiaries. Effects of hedge accounting The following tables presents the effects of cash flow hedges and net investment hedges on the Corporation’s financial position and performance. Change in value of hedged items for ineffectiveness measurement Change in fair value of hedging instruments for ineffectiveness measurement Hedge ineffectiveness gain (loss) * Hedging gains (losses) recognized in other comprehensive income Amount reclassified from accumulated other comprehensive income (loss) to earnings ** Net change in other comprehensive income (loss) Cash flow hedges Interest rate risk Floating rate debt (4,972 ) 4,972 — (4,972 ) — (4,972 ) Interest rate risk and foreign exchange risk Floating rate, foreign currency debt and other 105,592 (90,683 ) 14,909 46,173 (45,271 ) 902 100,620 (85,711 ) 14,909 41,201 (45,271 ) (4,070 ) Net investment hedges (104,029 ) 104,029 — (104,029 ) — (104,029 ) * Hedge ineffectiveness is recorded within net financing charges on the consolidated statements of (loss) earnings. ** For cash flow hedges that address interest rate risk and/or foreign currency exchange risk, the amount reclassified from accumulated other comprehensive income (loss) to earnings is recorded within interest expense included in net financing charges or foreign exchange (gain) loss included in general and administrative expenses Reconciliation of accumulated other comprehensive income (loss): Accumulated other comprehensive income (loss), beginning of year Net changes in other comprehensive income (loss) Accumulated other comprehensive income (loss), end of year Accumulated other comprehensive income (loss) on designated hedges Accumulated other comprehensive income (loss) on de-designated hedges Cash flow hedges * Interest rate risk Floating rate debt — (4,972 ) (4,972 ) (4,972 ) — Interest rate risk and foreign exchange risk Floating rate, foreign currency debt and other (33,983 ) 902 (33,081 ) (21,507 ) (11,574 ) (33,983 ) (4,070 ) (38,053 ) (26,479 ) (11,574 ) Net investment hedges ** 86,430 (104,029 ) (17,599 ) (66,749 ) 49,150 * Net changes in other comprehensive income (loss) is recorded through the cash flow hedging reserve. See note 25. ** Net changes in other comprehensive income (loss) is recorded through the cumulative translation reserve. See note 25. |
Commitments
Commitments | 12 Months Ended |
Dec. 31, 2018 | |
Disclosure Of Operating Lease [Abstract] | |
Commitments | 20. The Corporation as lessee and other contractual commitments At December 31, 2018, the Corporation’s future minimum lease payments under non-cancellable operating leases and other obligations aggregate to $346.4 million and are payable as follows: In thousands of U.S. Dollars Within one year Later than one year but not later than 5 years More than 5 years Lease obligations 61,423 154,374 26,013 Other contractual commitments 40,011 54,054 10,561 Total 101,434 208,428 36,574 The Corporation as lessor At December 31, 2018, the Corporation’s future minimum lease receipts under non-cancellable operating leases aggregate to $14.8 million and are receivable as follows; In thousands of U.S. Dollars Within one year Later than one year but not later than 5 years More than 5 years Lease obligations 1,863 7,452 5,533 Total 1,863 7,452 5,533 Other commitments The Corporation had $74.2 million of letters of credit issued but undrawn as of December 31, 2018. See note 17. |
Accounts Payable And Other Liab
Accounts Payable And Other Liabilities | 12 Months Ended |
Dec. 31, 2018 | |
Disclosure Of Other Payables [Abstract] | |
Accounts Payable And Other Liabilities | 21. The Corporation’s accounts payable and other liabilities comprise the following: As at December 31, In thousands of U.S. Dollars 2018 2017 Accounts payable and accrued liabilities 282,630 98,493 VAT payable 18,792 18,757 Customer loyalty rewards 24,787 29,508 Employee benefits payable 57,143 39,050 Dormant funds 7,308 8,379 Accrued interest on Senior Notes 33,347 — Total accounts payable and other current liabilities 424,007 194,187 Long-term lease liability 2,088 — Deferred contingent payment (note 26) 77,628 — Total long-term payables 79,716 — VAT Payable A significant portion of the VAT payable relates to amounts owing for VAT for prior periods as a result of engagement with the Swiss tax authority on the application of the law. This is due to be settled by the end of first quarter of 2019. |
Provisions
Provisions | 12 Months Ended |
Dec. 31, 2018 | |
Disclosure Of Other Provisions [Abstract] | |
Provisions | 22. The carrying amounts and the movements in the provisions during the year ended December 31, 2018 and 2017 are as follows: In thousands of U.S. Dollars Player bonuses and jackpots Deferred payment provision Restructuring provision Other Total Balance at January 1, 2017 1,571 202,515 — 17,636 221,722 Adjustment to provision recognized 48,146 (815 ) — (121 ) 47,210 Payments (44,121 ) (197,510 ) — (9,311 ) (250,942 ) Accretion of discount — 2,048 — 839 2,887 Reclassification (1,444 ) — — — (1,444 ) Foreign exchange translation losses 113 62 — 1,075 1,250 Balance at December 31, 2017 4,265 6,300 — 10,118 20,683 Provisions acquired in business combinations 8,349 — 1,614 5,297 15,260 Recognized — — 8,164 — 8,164 Adjustment to provision recognized 55,734 — — 654 56,388 Payments (48,902 ) — — (7,006 ) (55,908 ) Accretion of discount — — — 411 411 Foreign exchange translation losses (862 ) — (65 ) (880 ) (1,807 ) Balance at December 31, 2018 18,584 6,300 9,713 8,594 43,191 Current portion at December 31, 2017 4,265 6,300 — 7,025 17,590 Non-current portion at December 31, 2017 — — — 3,093 3,093 Current portion at December 31, 2018 18,584 6,300 9,713 4,592 39,189 Non-current portion at December 31, 2018 — — — 4,002 4,002 Provision for jackpots The Corporation offers progressive jackpot games. Each time a progressive jackpot game is played, a portion of the amount wagered by the player is contributed to the jackpot for that specific game or group of games. Once a jackpot is won, the progressive jackpot is reset with a predetermined base amount. The Corporation maintains a provision for the reset of each jackpot and the progressive element added as the jackpot game is played. The Corporation believes that its provisions are sufficient to cover the full amount of any required payout. Deferred payment The acquisition-date fair value of any deferred payment is recognized as part of the consideration transferred by the Corporation in exchange for the acquiree. The Corporation estimates, based on expected future cash flows, the amount that would be required to settle the applicable obligation and recognizes the present value of the same. The provision for the then-outstanding deferred payment primarily related to the Stars Interactive Group Acquisition. The Corporation paid the remaining balance in full during the year ended December 31, 2017. The remaining deferred payment provision at December 31, 2018 relates to the previously disclosed acquisition of Diamond Game and is contingent on future events. Restructuring provision The Corporation recorded restructuring provisions during the year ended December 31, 2018 following the Australian Acquisitions and the SBG Acquisition in response to certain reorganizations as the Corporation focuses on enacting synergies. The provision primarily consists of personnel and facilities related costs and the Corporation believes that its provisions are sufficient to cover the full amount of any required payout. Other The other provisions consist of a minimum revenue guarantee, provisions for lease retirement costs, and other provisions for onerous contracts. |
Customer Deposits
Customer Deposits | 12 Months Ended |
Dec. 31, 2018 | |
Deposits From Customers [Abstract] | |
Customer Deposits | 23. The Corporation holds customer deposits, along with winnings and any bonuses in trust accounts from which money may not be removed if it would result in a shortfall of such deposits. These deposits are included in current assets in the consolidated statements of financial position under Cash - customer deposits and Current investments – customer deposits and includes cash and short term, highly liquid investments. Customer deposits are segregated as follows: As at December 31, In thousands of U.S. Dollars 2018 2017 Cash - customer deposits 328,223 227,098 Current investments - customer deposits (note 13) 103,153 122,668 Total 431,376 349,766 Customer deposits liability 423,739 349,766 Customer deposit liabilities relate to customer deposits which are held in multiple bank and investment accounts that are segregated from those holding operational funds. |
Share Capital
Share Capital | 12 Months Ended |
Dec. 31, 2018 | |
Disclosure Of Classes Of Share Capital [Abstract] | |
Shares Capital | The authorized share capital of the Corporation consists of an unlimited number of Common Shares, with no par value, and an unlimited number of convertible preferred shares (“Preferred Shares”), with no par value, issuable in series. As at December 31, 2018, 273,177,244 shares were issued and fully paid (December 31, 2017 - 147,947,874). Common Shares Number Preferred Shares Number Common Shares $000’s Preferred Shares $000’s Opening balance, as at January 1, 2017 145,101,127 1,139,249 1,178,404 684,385 Exercise of stock options and other equity awards 2,923,184 — 21,923 — Repurchase of Common Shares (76,437 ) — (493 ) — Ending balance, as at December 31, 2017 147,947,874 1,139,249 1,199,834 684,385 Exercise of stock options and other equity awards 1,791,860 — 38,048 — Exercise of warrants 2,422,944 — 14,688 — Conversion of Preference Shares 60,013,510 (1,139,249 ) 684,385 (684,385 ) Issuance of Common Shares in connection with acquired subsidiaries 41,049,398 — 1,477,478 — Issuance of Common Shares in connection with Equity Offering 18,875,000 — 690,353 — Issue of Common Shares in connection with market access agreement 1,076,658 — 20,661 — Equity Fees — — (5,413 ) — Reversal of 2014 deferred tax — — (3,747 ) — Ending balance, as at December 31, 2018 273,177,244 — 4,116,287 — Equity Offering On June 26, 2018, the Corporation closed an underwritten public offering of Common Shares (the “Equity Offering”) at a price of $38.00 per Common Share. The Corporation sold a total of 17,000,000 Common Shares and certain selling shareholders of the Corporation sold 8,000,000 Common Shares. The net proceeds to the Corporation (excluding the over-allotment proceeds), after underwriting discounts and commissions, but before expenses of the Equity Offering payable by the Corporation, were $621.8 million. The Equity Offering also included an over-allotment option granted to the underwriters to purchase an additional 1,875,000 Common Shares from the Corporation and 1,875,000 Common Shares from the selling shareholders at a price of $38.00 per Common Share. The underwriters exercised this over-allotment option in full on July 20, 2018, which closed on July 24, 2018 and resulted in additional net proceeds to the Corporation after underwriting discounts and commissions, but before expenses of the over-allotment option payable by the Corporation, of $68.6 million. Preferred Share Conversion On June 5, 2018, the Corporation announced that it elected to effect the conversion of all Preferred Shares pursuant to their terms (the “Preferred Share Conversion”) as a result of meeting the applicable price and liquidity conditions with respect to the same. As a result, on July 18, 2018, all of the Corporation’s outstanding Preferred Shares were converted into Common Shares at a rate of 52.7085 Common Shares per Preferred Share, resulting in the cancellation of all of the Preferred Shares and the issuance of 51,999,623 million Common Shares to the holders thereof. All the Preferred Shares were cancelled and all rights associated therewith were terminated. Prior to completion of the Preferred Share Conversion, Polar Multi-Strategy Master Fund (and certain affiliated funds) and Verition Canada Master Fund Ltd. applied to the Ontario Superior Court of Justice for a declaration that the mandatory conversion would contravene the Corporation’s articles of continuance. On July 17, 2018 the Superior Court ruled in favor of the Corporation and dismissed the application. As a result, the Corporation proceeded with the conversion as indicated above. The applicants subsequently appealed the Superior Court decision and in the appeal are seeking, among other things, rescission of the conversion or potential damages. In addition to the Common Shares issued in connection with the Equity Offering and Preferred Share Conversion as described above, during the year ended December 31, 2018: • The Corporation issued 1,731,761 Common Shares for cash consideration of $31.0 million as a result of the exercise of stock options. The exercised stock options were initially valued at $5.8 million. Upon exercise, the values originally allocated to the stock options in the Equity reserve were reallocated to the Common Shares so issued. • The Corporation issued 60,099 Common Shares in connection with the settlement of other equity-based awards, initially valued at $1.2 million. Upon settlement of such equity-based awards, the values originally allocated to the equity-based awards in the Equity reserve were reallocated to the Common Shares issued. • The Corporation issued 2,422,944 Common Shares as a result of the exercise of 4,000,000 warrants. There are no further outstanding warrants as at December 31, 2018. The exercised warrants were initially valued at $14.7 million. Upon the exercise of such warrants, the value originally allocated to the Warrants reserve was reallocated to the Common Shares so issued. • The Corporation issued 8,013,887 Common Shares as a result of the voluntary conversion of 152,698 Preferred Shares prior to the Preferred Share Conversion. The converted Preferred Shares were initially valued at $114.9 million. Upon the conversion of the Preferred Shares, the value originally allocated to the Preferred Shares was reallocated to the Common Shares so issued. 8,000,000 of the Common Shares issued as a result of such voluntary conversion were then sold by the holders thereof in the Equity Offering. • The Corporation issued 3,115,344 Common Shares, valued at $96.4 million, to the sellers of BetEasy as partial consideration for the acquisition of an additional 18% of the equity interests in BetEasy. • The Corporation issued 37,934,054 Common Shares, valued at $1.38 billion, to the sellers of SBG as partial consideration for the SBG Acquisition. • The Corporation issued 1,076,658 Common Shares, valued at $20.7 million, to Eldorado Resorts, Inc. (“Eldorado”) in connection with an agreement with Eldorado which, among other things, grants the Corporation an option to operate online betting and gaming in certain states where Eldorado currently or in the future owns or operates casino properties. During the year ended December 31, 2017: • The Corporation issued 2,899,184 Common Shares for cash consideration of $16.6 million as a result of the exercise of stock options and the settlement of other equity awards. The exercised stock options and other equity awards were initially valued at $5.3 million. Upon the exercise of stock options and the settlement of other equity awards, the values originally allocated to the stock options and other equity awards in the Equity reserve were reallocated to the Common Shares so issued. • The Corporation cancelled 76,437 common shares related to the previously disclosed acquisition of Amaya (Alberta) Inc. (formerly Chartwell Technology Inc.) (“Chartwell”) in 2011 that were unclaimed and surrendered to the Corporation. These securities were cancelled due to the expiration of the “sunset” provisions set forth in the arrangement agreement for the purchase, which provided for the cancellation of a right of the holder to receive cash consideration, for any certificates formerly representing Chartwell shares that were not deposited with all other documents as required by the applicable plan arrangement on or before the fourth anniversary of the date of purchase. The difference between the aggregate purchase price and the book value of the reclaimed shares was accounted for in the Treasury Reserve. |
Reserves
Reserves | 12 Months Ended |
Dec. 31, 2018 | |
Disclosure Of Reserves Within Equity [Abstract] | |
Reserves | 25. The following table highlights the classes of reserves included in the Corporation’s equity: In thousands of U.S. Dollars Acquisition reserve Warrants Equity Treasury Cumulative translation Available for sale investments Financial assets at FVOCI Cash flow hedging Other Total Balance – January 1, 2017 — 14,638 31,142 (30,035 ) 77,171 (9,983 ) — (48,335 ) 1,249 35,847 Cumulative translation adjustments — — — — (189,012 ) — — — — (189,012 ) Stock-based compensation — — 10,622 — — — — — — 10,622 Exercise of equity awards — — (5,258 ) — — — — — — (5,258 ) Realized (losses) gains — — — — — (37,090 ) — 160,069 — 122,979 Unrealized gains (losses) — — — — — 32,474 — (151,311 ) — (118,837 ) Reclassification * — 50 — — (8,868 ) 9,197 — — (379 ) — Deferred tax on stock-based compensation — — 359 — — — — — — 359 Other — — — 493 — — — 5,594 (5,127 ) 960 Balance – December 31, 2017 — 14,688 36,865 (29,542 ) (120,709 ) (5,402 ) — (33,983 ) (4,257 ) (142,340 ) Impact of adoption of IFRS 9 — — — — — 45 168 — — 213 Reclassification ** — — — — 15 5,357 — — (5,372 ) — Balance - January 1, 2018 (restated) (note 4) — 14,688 36,865 (29,542 ) (120,694 ) — 168 (33,983 ) (9,629 ) (142,127 ) Cumulative translation adjustments — — — — (93,350 ) — — — — (93,350 ) Stock-based compensation — — 12,806 — — — — — — 12,806 Exercise of stock options and release of equity awards — — (6,982 ) — — — — — — (6,982 ) Re-allocation from warrants reserve to share capital for exercised warrants — (14,688 ) — — — — — — — (14,688 ) Realized gains (losses) — — — — — — (311 ) (45,271 ) — (45,582 ) Unrealized (losses) gains — — — — — — (339 ) 41,201 — 40,862 Deferred Tax on Re-measurements — — — — — — 53 — — 53 Reversal of deferred tax on stock-based compensation — — (359 ) — — — — — — (359 ) Impairment of debt instruments at FVOCI — — — — — — (84 ) — — (84 ) Further acquisition of subsidiary (220,023 ) — — — — — — — (155 ) (220,178 ) Balance – December 31, 2018 (220,023 ) — 42,330 (29,542 ) (214,044 ) — (513 ) (38,053 ) (9,784 ) (469,629 ) * During the year ended December 31, 2017, the principal reclassification made by the Corporation was $9.2 million from the Cumulative translation adjustments reserve to the “Available-for-sale investments” reserve to correct an error in a previous period. ** Upon adoption of IFRS 9, the Corporation reclassified amounts in the available for sale investments reserve to the financial assets at FVOCI reserve. The Corporation identified $5.4 million of other reserves not directly related to available for sale investments and reclassified this balance the other reserve. Acquisition reserve On February 27, 2018, a subsidiary of the Corporation completed its acquisition of a 62% interest in BetEasy. On April 24, 2018, a subsidiary of the Corporation acquired an additional 18% interest in BetEasy and on the same date, BetEasy completed its acquisition of 100% of TSGA. The carrying amounts of the controlling and non-controlling interest were adjusted to reflect the changes in the Corporation’s equity interest in BetEasy. The change in carrying amounts were recognized directly in equity in acquisition reserve and any difference between the amount by which the non-controlling interest was adjusted and the fair value of the consideration paid was attributed to the Corporation. Cumulative translation adjustments Exchange differences relating to the translation of the net assets of the Corporation’s foreign operations from their functional currency into the Corporation’s presentational currency are recognized directly in the Cumulative translation adjustment reserve. This reserve also recognizes the realized and unrealized gains and losses in derivative instruments designated as net investment hedges. See note 19. Cash flow hedging reserve This reserve recognizes realized and unrealized gains and losses in derivative instruments designated as cash flow hedges. See note 19. Stock Options The following table provides information about outstanding stock options issued under the Plans: As at December 31, 2018 As at December 31, 2017 Number of options Weighted Average exercise price CDN $ Number of options Weighted Average exercise price CDN $ Beginning balance 6,875,616 25.24 10,358,475 20.54 Transactions during the period: Issued — — 202,000 18.30 Exercised (1,731,761 ) 23.23 (2,899,184 ) 7.47 Forfeited (401,925 ) 19.17 (785,675 ) 27.56 Ending balance 4,741,930 26.49 6,875,616 25.24 No stock options were granted during the year ended December 31, 2018 (December 31, 2017 - the Corporation granted an aggregate of 202,000 stock options under the Plans). The outstanding stock options issued under the Plans are exercisable at prices ranging from CDN$2.85 to CDN$35.30 per share and have a weighted average contractual term of 3.17 years. The weighted average exercise price of options exercised during the year ended December 31, 2018 was CDN$23.23 (December 31, 2017 – CDN$7.47). A summary of exercisable options per stock option grant under the Plans is as follows: Outstanding options Exercisable options Exercise price CDN $ Number of options Weighted average outstanding maturity period (years) Number of options Weighted average outstanding maturity period (years) 0.01 to 8.00 36,500 0.81 36,500 0.81 8.01 to 16.00 40,000 4.03 20,000 4.03 16.01 to 24.00 1,470,150 3.60 1,123,325 3.40 24.01 to 32.00 2,336,328 2.88 2,198,128 2.84 32.01 to 40.00 858,952 3.30 690,677 3.26 4,741,930 3.17 4,068,630 3.05 The Corporation recorded a compensation expense for the year ended December 31, 2018 of $12.8 million (December 31, 2017 – $10.6 million). As at December 31, 2018, the Corporation had $0.7 million of unrecognized compensation expense related to the issuance of stock options to be recorded in future periods. The stock options issued during the year ended December 31, 2017 were accounted for at their grant date fair value of $579,000 as determined by the Black-Scholes-Merton valuation model using the following weighted-average assumptions: 2017 Expected volatility 55 % Expected life 4.75 years Expected forfeiture rate 17 % Risk-free interest rate 1.02 % Dividend yield Nil Weighted average share price CDN $18.30 Weighted average fair value of options at grant date CDN $4.46 The expected life of the options was estimated using the average of the vesting RSUs The following table provides information about outstanding RSUs issued by the Corporation under the 2015 Equity Incentive Plan. 2018 No. of units Weighted Average Fair Value 2017 No. of units Weighted Average Fair Value Balance as at January 1 141,064 $22.46 — — Issued 123,833 $31.92 153,064 $22.41 Vested and settled (35,268 ) $22.47 (12,000 ) $21.80 Forfeited (9,429 ) $22.58 — — Balance as at December 31 220,200 $29.72 141,064 $22.46 PSUs The following table provides information about outstanding PSUs issued by the Corporation under the 2015 Equity Incentive Plan. In addition to the issued and outstanding PSUs, the Corporation will issue additional PSUs of up to 50% upon the achievement of market vesting conditions. 2018 No. of units Weighted Average Fair Value 2017 No. of units Weighted Average Fair Value Balance as at January 1 282,036 $22.47 — — Issued 423,374 $30.09 282,036 $22.47 Vested and settled — — — — Forfeited (19,464 ) $22.58 — — Balance as at December 31 685,946 $27.17 282,036 $22.47 DSUs The following table provides information about outstanding DSUs issued by the Corporation under the 2015 Equity Incentive Plan. 2018 No. of units Weighted Average Fair Value 2017 No. of units Weighted Average Fair Value Balance as at January 1 92,703 $15.26 — — Issued 133,383 $22.96 92,703 $15.26 Vested and settled (24,831 ) $23.17 — — Forfeited — — — — Balance as at December 31 201,255 $19.39 92,703 $15.26 Dividend Equivalents During the years ended December 31, 2018 and 2017, no dividends were declared. Warrants The following table provides information about outstanding warrants at December 31, 2018 and 2017: As at December 31, 2018 As at December 31, 2017 Number of warrants Weighted Average exercise price CDN $ Number of warrants Weighted Average exercise price CDN $ Beginning balance 4,000,000 19.17 4,000,000 19.17 Issued — — — — Exercised (4,000,000 ) 19.17 — — Expired — — — — Ending balance — — 4,000,000 19.17 |
Fair Value
Fair Value | 12 Months Ended |
Dec. 31, 2018 | |
Disclosure Of Fair Value Measurement Of Assets And Liabilities [Abstract] | |
Fair Value | 26. The Corporation determined that the carrying values of its short-term financial assets and liabilities approximate their fair value because of the relatively short periods to maturity of these instruments and low risk of credit. Certain of the Corporation’s financial assets and liabilities are measured at fair value at the end of each reporting period. The following table provides information about how the fair values of these financial assets and liabilities are determined as at each of December 31, 2018 and December 31, 2017: As at December 31, 2018 In thousands of U.S. Dollars Fair value & carrying value Level 1 Level 2 Level 3 Bonds - FVOCI 103,153 103,153 — — Equity in unquoted companies - FVTPL 6,773 — — 6,773 Derivatives 54,583 — 42,983 11,600 Total financial assets 164,509 103,153 42,983 18,373 Derivatives 22,561 — 6,276 16,285 Deferred contingent payment - FVTPL 77,628 — — 77,628 Other long-term liabilities - FVTPL 2,740 — — 2,740 Total financial liabilities 102,929 — 6,276 96,653 As at December 31, 2017 In thousands of U.S. Dollars Fair value & carrying value Level 1 Level 2 Level 3 Bonds - Available-for-sale 115,343 115,343 — — Funds - Available-for-sale 7,045 7,045 — — Equity in unquoted companies - Available-for-sale 6,981 — — 6,981 Equity in quoted companies - Available-for-sale 281 281 — — Total available-for-sale 129,650 122,669 — 6,981 Derivatives 2,037 — 2,037 — Total financial assets 131,687 122,669 2,037 6,981 Derivatives 121,881 — 111,762 10,119 Total financial liabilities 121,881 — 111,762 10,119 Refer to note 29 for details on credit risk for the above financial assets. The fair values of other financial assets and liabilities measured at amortized cost on the consolidated statements of financial position as at each of December 31, 2018, and December 31, 2017 are as follows: As at December 31, 2018 In thousands of U.S. Dollars Fair value Level 1 Level 2 Level 3 First Lien Term Loans 4,414,525 — 4,414,525 — Senior Notes 969,370 — 969,370 — Total financial liabilities 5,383,895 — 5,383,895 — As at December 31, 2017 In thousands of U.S. Dollars Fair value Level 1 Level 2 Level 3 Previous First Lien Term Loans 2,370,335 — 2,370,335 — USD Second Lien Term Loan 95,713 — 95,713 — Total financial liabilities 2,466,048 — 2,466,048 — Transfers between levels of the fair value hierarchy are recognized by the Corporation at the end of the reporting period during which the transfer occurred as part of its periodic review of fair values. There were no transfers between levels of the fair value hierarchy during the year ended December 31, 2018. During the year end December 31, 2017, the Corporation reassessed the fair value hierarchy of its long-term debt and reclassified it from Level 1 to Level 2 fair value hierarchy. In addition, the Corporation reassessed the fair value hierarchy in respect of its previously held preferred shares of a subsidiary of NYX Gaming Group and reclassified it transferred it from Level 3 to Level 2. Following this transfer, the Corporation sold all of its securities of NYX Gaming Group. Valuation of Level 2 fair values Long-Term Debt The Corporation estimates the fair value of its long-term debt by using a composite price derived from observable market data for a basket of similar instruments. Derivative Financial Instruments Currently, the Corporation uses cross currency swap and interest rate swap agreements to manage its interest rate and foreign currency risk and foreign currency forward and option contracts to manage foreign currency risk. The valuation of these instruments is determined using widely accepted valuation techniques including discounted cash flow analysis on the expected cash flows of each derivative. This analysis reflects the contractual terms of the derivatives, including the period to maturity, and uses observable market-based inputs, including interest rate curves, as well as spot and forward rates. To comply with the provisions of IFRS 13, Fair value measurement Reconciliation of Level 3 fair values Some of the Corporation’s financial assets and liabilities are classified as Level 3 of the fair value hierarchy because the respective fair value determinations use inputs that are not based on observable market data. As at December 31, 2018 and December 31, 2017, for each Level 3 asset or liability the valuation techniques and key inputs used by the Corporation were as follows: - Equity in private companies (Level 3 Asset): The Corporation values its equity investment in private companies with reference to earnings measures from similar businesses in the same or similar industry and adjusts for any significant changes in the earnings multiple and the valuation. Changes in the fair value of equity in private companies are recorded in loss (gain) on disposal of investments and other assets within general and administrative expense on the consolidated statements of (loss) earnings. - Promissory note (Level 3 Asset): The Corporation recognized a promissory note in connection with the sale of a former subsidiary. The Corporation received the full balance of the promissory note during the year ended December 31, 2017. - Deferred contingent payment (Level 3 Liability) in connection with the acquisition of the additional 18% equity interest in BetEasy (see note 5): The Corporation used a risk-neutral derivative-based simulation of the underlying EBITDA forecast to determine the fair value of the deferred contingent payment, used a discount rate of 10.5% and an EBITDA forecast with an estimated volatility of 25% of the historic EBITDA of comparable companies. A five percentage point increase or decrease in the estimated volatility would have a $3.8 million or $0.7 million impact on fair value, respectively. Changes in the fair value of the deferred contingent payment are recorded in net financing changes on the consolidated statements of (loss) earnings. - Embedded Derivative (Level 3 Asset) in connection with the Senior Notes issuance: The Corporation used an interest rate option pricing valuation model to determine the fair value of the Redemption option using an implied credit spread of 3.8% at issuance and 4.6% at December 31, 2018. A 10 basis point increase or decrease in the implied credit spread would have a $1.0 million or $0.9 million impact on fair value, respectively. Changes in the fair value of the Embedded Derivative are recorded in net financing changes on the consolidated statements of (loss) earnings. - Unsettled bets (Level 3 Liability): The principal assumptions used in the valuation of unsettled bets is the anticipated outcomes for the events related to the unsettled bets (gross win margin). A reasonable change in the gross win margin would not have a material impact on fair value. Changes in the fair value of the deferred contingent payment are recorded in revenue on the consolidated statements of (loss) earnings. - Included within other level 3 liabilities: o EBITDA support agreement (Level 3 Liability): As previously disclosed, in connection with the initial public offering Innova Gaming Group Inc. (TSX: IGG) (“Innova”), the Corporation entered into an EBITDA support agreement with Innova. The Corporation uses a net present value approach for the EBITDA support agreement using a 5.7% discount rate (2017 – 5.7% discount rate). A reasonable change in the discount rate would not have a material impact on fair value. The fair value of the support agreement as at December 31, 2018 was $2.7 million and is included in accounts payable and other liabilities. Changes in the fair value of the EBITDA support agreement are recorded in net financing changes on the consolidated statements of (loss) earnings. o Licensing Agreement (Level 3 Liability): As previously disclosed, a subsidiary of the Corporation entered into a supplier licensing agreement with NYX Gaming Group (the “Licensing Agreement”). The Licensing Agreement expired during the year ended December 31, 2018. The following table shows a reconciliation from opening balances to the closing balances for Level 3 fair values: In thousands of U.S Dollars Level 3 Equity Level 3 Promissory note Level 3 Embedded Derivative Balance – January 1, 2017 15,249 4,827 — Transfers into Level 3 (8,526 ) — — Re-measurement of fair value 258 3,257 — Settlement — (8,084 ) — Balance – December 31, 2017 6,981 — — Adjustment on adoption of IFRS 9 1,787 — — Balance – January 1, 2018 (restated) 8,768 — — Recognized — — 17,700 Re-measurement of fair value (1,974 ) — (6,100 ) Translation (22 ) — — Balance – December 31, 2018 6,772 — 11,600 In thousands of U.S Dollars Level 3 Deferred contingent payment Level 3 Unsettled Bets * Other Balance – January 1, 2017 195,506 519 23,230 Settlement (197,510 ) 179 (14,905 ) Re-measurement of fair value 2,004 38 718 Translation — 43 1,076 Balance – December 31, 2017 — 779 10,119 Acquired on business combination 84,662 19,226 — Settlements — 968 (7,006 ) Re-measurement of fair value (342 ) (4,782 ) 215 Translation (6,692 ) 94 (588 ) Balance – December 31, 2018 77,628 16,285 2,740 * The unsettled bets liability is recorded in accounts payable and other liabilities on the consolidated statement of financial position as at December 31, 2017 and is recorded in derivatives on the consolidated statement of financial position as at December 31, 2018. |
Statements of Cash Flows
Statements of Cash Flows | 12 Months Ended |
Dec. 31, 2018 | |
Disclosure Of Cash Flow Statement [Abstract] | |
Statements of Cash Flows | 27. Changes in non-cash operating elements of working capital Year Ended December 31, In thousands of U.S. Dollars 2018 2017 Accounts receivable 90,677 (6,708 ) Prepaid expenses (14,250 ) (6,243 ) Accounts payable and accrued liabilities (112,275 ) 6,931 Provisions 15,652 2,666 Other 10,793 (447 ) Total (9,403 ) (3,801 ) Changes in liabilities arising from financing activities The table below details changes in the Corporation’s liabilities (excluding derivative instruments) arising from financing activities, including both cash and non-cash changes. Liabilities arising from financing activities are those which cash flows were, or future cash flows will be, classified in the Corporation’s consolidated statements of cash flows as net cash flows from financing activities. In thousands of U.S. Dollars January 1, 2018 * Financing cash flows The effect of changes in foreign exchange rates Other changes December 31, 2018 Long-term debt 2,314,675 2,978,754 (46,040 ) 199,569 5,446,958 Balance – December 31, 2018 2,314,675 2,978,754 (46,040 ) 199,569 5,446,958 In thousands of U.S. Dollars January 1, 2017 Financing cash flows The effect of changes in foreign exchange rates Other changes December 31, 2017 Settlement of margin 7,397 (7,602 ) 205 — — Deferred payment provision 195,506 (197,510 ) — 2,004 — Long-term debt 2,428,579 (144,632 ) 56,371 18,251 2,358,569 Balance – December 31, 2017 2,631,482 (349,744 ) 56,576 20,255 2,358,569 * Adjusted on adoption of IFRS 9. See note 4. |
Contingent Liabilities
Contingent Liabilities | 12 Months Ended |
Dec. 31, 2018 | |
Disclosure Of Contingent Liabilities [Abstract] | |
Contingent Liabilities | 28. As part of management’s ongoing regulatory compliance and operational risk assessment process, management monitors legal and regulatory developments and proceedings, and their potential impact on the business. Kentucky Prior to the Stars Interactive Group Acquisition, the Commonwealth of Kentucky, ex. rel. J. Michael Brown, Secretary of the Justice and Public Safety Cabinet, filed a legal proceeding against Oldford Group and certain affiliates thereof (the “Oldford Parties”) and various other defendants (the “Kentucky Proceeding”), pursuant to which the Commonwealth sought to recover alleged gambling losses on behalf of Kentucky residents who played real-money poker on the PokerStars website during the period between October 12, 2006 and April 15, 2011. On August 12, 2015, the trial court in the Kentucky Proceeding entered a default judgment against the Oldford Parties following certain alleged discovery failures, including by certain former owners of Oldford Group., and partial summary judgment on liability in favor of the Commonwealth. On December 23, 2015, the trial court entered an order for damages in the amount of $290 million, which the trial court trebled to $870 million, plus interest at the statutory rate. The Corporation, through certain subsidiaries, filed a notice of appeal to the Kentucky Court of Appeals and posted a $100 million supersedeas bond to stay enforcement of the order for damages during the pendency of the appeals process. In connection with the posting of the bond, the Corporation delivered cash collateral in the amount of $5 million and letters of credit in the aggregate amount of $65 million. On December 21, 2018, the Kentucky Court of Appeals ruled in the Corporation’s favor and reversed in its entirety the $870 million judgment. On January 18, 2018, the Commonwealth filed a motion for discretionary review with the Kentucky Supreme Court asking the Court to determine if it will hear an appeal of the decision issued by the Kentucky Court of Appeals. As of the date of these consolidated financial statements, a decision regarding the Commonwealth’s motion for discretionary review is still pending with the Kentucky Supreme Court. If the Kentucky Supreme Court decides to hear the Commonwealth’s appeal, the Corporation will vigorously dispute the liability as it believes the action is frivolous. To the extent the Oldford Parties may be ultimately obligated to pay any amounts pursuant to a final adjudication following exhaustion of all appeals and other legal options, the Corporation intends to seek recovery against the former owners of Oldford Group. In late-January 2016, pursuant to and in accordance with the procedures set forth in the merger agreement governing the Stars Interactive Group Acquisition, a subsidiary of the Corporation submitted a notice of claim to the sellers’ representative and escrow agent seeking indemnification for losses and potential losses caused by breaches under the merger agreement and requesting, among other things, that the escrow agent retain the then-remaining balance of the escrow fund established under the merger agreement in an aggregate amount equal to $300 million. With the exception of the claim relating to the Kentucky Proceeding, all such claims have since been settled. The escrow fund was reduced accordingly and continues to be held by the escrow agent. The remaining disputed claim regarding the Kentucky Proceedings and release of the outstanding escrow funds will be resolved in accordance with the provisions of the merger and escrow agreements related to the Stars Interactive Group Acquisition, and there can be no assurance that such claim will result in any amounts in the escrow fund being remitted to the Corporation or that any of the Corporation’s estimates of potential losses will reimbursed by the sellers or otherwise. Class Action There is one currently pending class action complaint in Quebec, Canada (the “Quebec Class Action”) against the Corporation and certain other defendants, which was filed during the year ended December 31, 2016 and generally alleges, among other things, that the Corporation violated certain securities laws by misrepresenting or failing to disclose information related to the charges made by the Autorité des marchés financiers against the former Chief Executive Officer and that the Corporation did not properly disclose that it had inadequate or ineffective internal controls and that one or more of its directors and its former Chief Executive Officer were in breach of its Code of Business Conduct. The Corporation believes that the Quebec Class Action is without merit and intends to vigorously defend itself; however, there can be no assurance that the Corporation will be successful in its defense. No provision has been recorded regarding this matter. Given the nature of the legal and regulatory landscape of the industry in which it operates, from time to time the Corporation has also received notices, communications and legal actions from regulatory authorities in various jurisdictions and other parties in respect of its activities. The Corporation has taken legal advice as to the manner in which it should respond and the likelihood of success of such actions. Based on this advice and the nature of the actions, no provisions have been recorded with respect to any such legal or regulatory notices, communications or actions for the year ended December 31, 2018. |
Financial Instruments Risk Mana
Financial Instruments Risk Management | 12 Months Ended |
Dec. 31, 2018 | |
Disclosure Of Financial Instruments [Abstract] | |
Financial Instruments Risk Management | 29. Foreign Exchange Risk The Corporation is subject to foreign currency exposure on its financial instruments and the translation of its subsidiaries with foreign functional currencies to USD. The Corporation primarily manages its foreign currency exposure through its hedging instruments. See note 19. As at December 31, 2018, the Corporation’s significant foreign exchange currency exposure on its financial instruments by currency was as follows (in U.S. dollar equivalents): CDN EUR GBP AUD Cash 10,098 102,757 150,372 3,279 Restricted cash — 998 — 5,837 Equity in unquoted companies – FVTPL — 6,138 — — Accounts receivable 8,884 52,127 48,984 2,681 Derivatives — 42,983 — — Accounts payable and accrued liabilities (10,811 ) (52,457 ) (176,978 ) (46,700 ) Long-term debt — (951,980 ) — — Derivatives — (1,843 ) (12,819 ) — Customer deposits (407 ) (83,582 ) (53,418 ) (39,120 ) The table below details the effect on equity and earnings before tax of a 10% strengthening or weakening of the USD exchange rate at the balance sheet date for balance sheet items denominated in CDN, EUR, GBP and AUD after the effect of the Corporation’s hedging activities: Earnings impact - gain (loss) Equity impact - gain (loss) 10% Strengthening 10% Weakening 10% Strengthening 10% Weakening Currency $000’s $000’s $000’s $000’s CDN (421 ) 421 (355 ) 355 EUR (6,765 ) 6,765 95,251 (95,251 ) GBP 555 (555 ) 3,831 (3,831 ) AUD (43 ) 43 7,445 (7,445 ) The table below details the effect on equity of a 10% strengthening or weakening of the EUR:USD or the EUR:GBP exchange rates on the valuations of the Swap Agreements that hedge the USD First Lien Term Loan. 10% is the sensitivity rate used when reporting foreign currency risk internally to key management personnel and represents management’s assessment of the reasonably possible change in foreign exchange rates. $000's - 10% + 10% USD:EUR exchange rate (242,072 ) 266,280 EUR:GBP exchange rate (133,285 ) 146,614 Interest Rate Risk The Corporation’s exposure to changes in interest rates (particularly, fluctuations in LIBOR) relates primarily to interest paid on the Corporation’s long-term indebtedness, as well as the interest earned on and market value of its cash and investments. The Corporation is also exposed to fair value interest rate risk with respect to its Senior Notes and cash flow interest rate risk on the unhedged elements of the USD First Lien Term Loan, and the EUR First Lien Term Loan which bear interest at variable rates. The Corporation manages its foreign currency exposure through its hedging instruments. See note 19. The table below details the effect on earnings before tax of a 100 basis points strengthening or weakening of the LIBOR and EURIBOR interest rates on these loans after the effect of the Corporation’s hedging activities. 100 basis points sensitivity is the sensitivity rate used when reporting interest rate risk internally to key management personnel and represents management’s assessment of the reasonably possible change in interest rates: Net earnings (loss) $000's - 100 bps + 100 bps USD LIBOR 7,249 (7,886 ) EURIBOR — (4,734 ) The USD First Lien Term Loan has a floor of 0% for the LIBOR and as such, the interest rate cannot decrease below 3.50% respectively. The EUR First Lien Term Loan has a floor of 0% for the EURIBOR and as such, the interest rate cannot decrease below 3.75%. Management monitors movements in the interest rates by reviewing the EURIBOR and LIBOR on a quarterly basis. During the year ended December 31, 2018 the EURIBOR was negative. The table below details the effect on equity of a 100 basis points strengthening or weakening of the LIBOR and EURIBOR interest rates on the valuations of the Swap Agreements that hedge the USD First Lien Term Loan. 100 basis points is the sensitivity rate used when reporting interest rate risk internally to key management personnel and represents management’s assessment of the reasonably possible change in interest rates: $000's - 100 bps + 100 bps LIBOR (6,690 ) 6,097 GBP LIBOR (60,259 ) 57,436 EURIBOR (50,227 ) 47,596 In July 2017, the Financial Conduct Authority (the authority that regulates LIBOR) announced it intends to stop compelling banks to submit rates for the calculation of LIBOR after 2021. The Alternative Reference Rates Committee ("ARRC") has proposed that the Secured Overnight Financing Rate ("SOFR") is the rate that represents best practice as the alternative to USD-LIBOR for use in derivatives and other financial contracts that are currently indexed to USD-LIBOR. ARRC has proposed a paced market transition plan to SOFR from USD-LIBOR and organizations are currently working on industry wide and company specific transition plans as it relates to derivatives and cash markets exposed to USD-LIBOR. The Company has material contracts that are indexed to USD-LIBOR and is monitoring this activity and evaluating the related risks. Credit Risk Credit risk refers to the risk that a counterparty will default on its contractual obligations resulting in financial loss to the Corporation. The Corporation has adopted a policy of only dealing with creditworthy counterparties and obtaining sufficient collateral where appropriate, as a means of mitigating the risk of financial loss from defaults. The Corporation’s policy is to transact wherever possible with investment grade counterparties. This information is supplied by independent rating agencies where available, and if not available, the Corporation uses other publicly available financial information and its own trading records to rate its major customers. The Corporation’s exposure and the credit ratings of its counterparties are continuously monitored and the aggregate value of transactions concluded is spread amongst approved counterparties. Credit exposure is managed by the Corporation’s treasury and finance groups in accordance with the Corporation’s treasury investment policy, which was approved by the Corporation’s Audit Committee. Credit risk arises from cash and cash equivalents, contractual cash flows of investments carried at amortized cost, at FVOCI and at FVTPL, as applicable, favorable derivative financial instruments and deposits with banks and financial institutions, as well as credit exposures on outstanding accounts receivable. The Corporation does not have any significant credit risk exposure to any single counterparty or any group of counterparties having similar characteristics. The Corporation subjects its accounts receivable, investments carried at FVOCI and cash and restricted cash to the expected credit loss model and specifically uses the simplified approach in respect of accounts receivable. The credit risk on cash and cash equivalents, investments and derivative financial instruments is limited because the counterparties are banks with high credit-ratings assigned by international credit-rating agencies. The Corporation’s treasury investment policy and related strategy is focused on the preservation of capital and supporting its liquidity requirements, not on generating trading profits. The Corporation’s receivables are primarily in relation to payment processors Age of receivables that are past due but not impaired: As at December 31, In thousands of U.S. Dollars 2018 2017 Past due less than 181 days 2,103 1,707 Past due more than 181 days 2,309 879 Total 4,412 2,586 The allowance for doubtful accounts is $16.8 million as at December 31, 2018 (December 31, 2017 – $166,000). Age of impaired trade receivables: As at December 31, In thousands of U.S. Dollars 2018 2017 Past due less than 181 days 308 — Past due more than 181 days 16,520 166 Total past due 16,828 166 Liquidity Risk Liquidity risk is the Corporation’s ability to meet its financial obligations when they come due. The Corporation is exposed to liquidity risk with respect to its contractual obligations and financial liabilities. The Corporation manages liquidity risk by continuously monitoring forecasted and actual cash flows and matching maturity profiles of financial assets and liabilities. The Corporation’s objective is to maintain a balance between continuity of funding and flexibility through borrowing facilities available through the Corporation’s banks and other lenders. The Corporation’s policy is to seek to ensure adequate funding is available from operations, established lending facilities and other sources, including the debt and equity capital markets, as required. The Corporation’s principal sources of liquidity are its cash generated from operations, Revolving Facility and certain other currently available funds. Currently available funds consist primarily of cash on deposit with banks and investments, which are comprised primarily of certain highly liquid, short-term investments, including money market funds. The Corporation’s working capital needs are generally minimal over the year as its current gaming business requires customers to deposit funds prior to playing or participating in its real-money product offerings. The Corporation believes that such deposits are typically converted to revenue efficiently and on a timely basis such that operating expenditures are sufficiently covered. Management also believes that investing is a key element necessary for the continued growth of the Corporation’s customer base and the future development of new and innovative product offerings. Based on the Corporation’s currently available funds, funds available from the Revolving Facility and its ability to access the debt and equity capital markets, if necessary, management believes that the Corporation will have the cash resources necessary to satisfy current obligations and working capital needs, and fund currently planned development and integration activities and other capital expenditures, as well as currently planned acquisitions, for at least the next 12 months. Notwithstanding, the state of capital markets and the Corporation’s ability to access them on favorable terms, if at all; micro and macro-economic downturns; and fluctuations of the Corporation’s operations, among other things, may influence its ability to secure the capital resources required to satisfy current or future obligations and fund future projects, strategic initiatives and support growth. Customer deposit liabilities relate to customer deposits which are held in multiple bank accounts and highly liquid investments which are segregated from those holding operational funds. These deposits are included in current assets in the consolidated statements of financial position under Cash and cash equivalents – customer deposits and Current investments – customer deposits (see note 15). The following table provides information about the terms of the Corporation’s financial obligations and liabilities: On Less than 1 2 to 5 Greater than demand year years 5 years $000’s $000’s $000’s $000’s Accounts payable and other liabilities * 131,268 242,108 79,716 — Customer deposits 431,376 — — — Derivatives — 16,493 6,068 — Provisions — 39,189 3,844 158 Long-term debt ** — 349,328 1,363,382 5,816,656 Total 562,644 647,118 1,453,010 5,816,814 * Excludes VAT and other taxes as well as the interest accrual on Senior Notes, which are all included in accounts payable and other liabilities on the statements of financial position ** Includes principal and interest, including the interest accrual on Senior Notes |
Related Party Transactions
Related Party Transactions | 12 Months Ended |
Dec. 31, 2018 | |
Disclosure Of Transactions Between Related Parties [Abstract] | |
Related Party Transactions | 30. Key management of the Corporation includes the members of the Board, the Chief Executive Officer, Chief Financial Officer, Chief Operating Officer, Chief Corporate Development Officer, Executive Vice-President and Chief Legal Officer, Chief Technology Officer, and certain other key members of management. The compensation of such key management for the years ended December 31, 2018 and 2017 included the following: Year Ended December 31, In thousands of U.S. Dollars 2018 2017 Salaries, bonuses and short-term employee benefits 10,320 4,514 Director retainers 796 729 Stock-based payments 6,824 3,799 17,940 9,042 The remuneration of the Chief Executive Officer, Chief Financial Officer, Chief Technology Officer, Chief Operating Officer, Chief Corporate Development Officer, Executive Vice-President and Chief Legal Officer consists primarily of a salary, cash bonuses and share-based awards and was negotiated at arm’s length. Director retainers include both retainers, committee fees and share-based awards. |
Subsequent Events
Subsequent Events | 12 Months Ended |
Dec. 31, 2018 | |
Disclosure Of Nonadjusting Events After Reporting Period [Abstract] | |
Subsequent Events | Prepayment of First Lien Term Loans On February 22, 2019, the Corporation prepaid $100.0 million of its USD First Lien Term Loan (as defined above), including accrued and unpaid interest, using cash on its balance sheet. |
Summary of Significant Accoun_2
Summary of Significant Accounting Policies (Policies) | 12 Months Ended |
Dec. 31, 2018 | |
Disclosure Of Summary Of Significant Accounting Policies [Abstract] | |
Basis of Accounting | Basis of Accounting The Corporation’s consolidated financial statements have been prepared in accordance with IFRS as issued by the IASB and have been approved and authorized for issuance by the Board of Directors on March 6, 2019. The consolidated financial statements of the Corporation have been prepared on the historical cost basis, except derivative financial instruments, financial instruments at fair value through profit or loss as well as financial instruments at fair value through other comprehensive income, each of which are measured at fair value. On January 1, 2018, the Corporation adopted the provisions in Financial Instruments Revenue from Contracts with Customers As previously announced, in response to changes in the business following the Australian Acquisitions (as defined below and further detailed in note 7), and to align with financial measures commonly used in the industry, the Corporation made certain reclassifications during the second quarter to the comparative interim condensed consolidated financial statements to enhance their comparability with the current period’s presentation. Consistent reclassifications have been made to the comparative balances in the consolidated financial statements for the year ended December 31, 2018. As a result, certain line items have been amended in the comparative consolidated statement of earnings and financial position and the related notes to the consolidated financial statements. These reclassifications are outlined below: Consolidated Statements of (Loss) Earnings The following financial statement line items, which the Corporation first introduced during the second quarter of 2018, resulted in a re-classification of the comparative period: Cost of revenue (excluding depreciation and amortization), Gross profit (excluding depreciation and amortization) and Operating income. • Cost of revenue (excluding depreciation and amortization) includes direct costs associated with revenue generating activities such as the following material items: - Gaming duty ($130.8 million for the year ended December 31, 2017), previously reported separately. - Processor costs ($69.5 million for the year ended December 31, 2017), previously reported within General and administrative expenses. - Royalties ($30.2 million for the year ended December 31, 2017) and affiliates costs ($8.1 million for the year ended December 31, 2017) which are directly related to revenue generating activities and previously reported within Selling costs. • The following material expense categories have been categorized as follows: - General and administrative expenses now also include the following: ▪ Foreign exchange ($2.8 million loss for the year ended December 31, 2017) and bank charges ($0.9 million for the year ended December 31, 2017), previously reported within Financial expenses. ▪ Gain on investments in certain equity instruments ($33.6 million for the year ended December 31, 2017), previously reported separately as Gain from investments. - Sales and marketing: ▪ Selling expenses remain as reported in previous periods, except as described above. - Research and development: ▪ Previously reported within General and administrative expenses and now reported separately. - Net financing charges: ▪ Financial expenses remain as previously reported, except for the inclusion of investment income ($0.9 million for the year ended December 31, 2017) previously reported separately on the consolidated statements of (loss) earnings and as noted above). Consolidated Statements of Financial Position The following re-classifications to the comparative period, which the Corporation first made during the second quarter of 2018, include the following: • Current assets: Prepaid expenses and deposits ($29.4 million as at December 31, 2017) and Inventories ($0.3 million as at December 31, 2017) were reported separately in previous periods and are now reported within Prepaid expenses and other current assets. • Non-Current assets: Prepaid expenses and deposits ($16.5 million as at December 31, 2017), Long term investments ($7.0 million as at December 31, 2017) and Investment tax credits receivable ($3.1 million as at December 31, 2017) were reported separately in previous periods and are now reported within Prepaid expenses and other non-current assets. • Current Liabilities: Accounts payable and accrued liabilities ($151.5 million as at December 31, 2017) and Other payables ($42.7 million as at December 31, 2017) were reported separately in previous periods and are now reported within Accounts payable and other liabilities. Consolidated Statements of Cash Flows There were no material reclassifications to the comparative period. |
Going Concern | Going Concern The Board of Directors of the Corporation (the “Board”) have, at the time of approving the consolidated financial statements, a reasonable expectation that the Corporation has adequate resources to continue in operational existence for the foreseeable future. As such, the Corporation continues to adopt the going concern basis of accounting in preparing the consolidated financial statements. |
Principles of Consolidation | Principles of Consolidation A subsidiary is an entity controlled by the Corporation. As such, the Corporation is exposed, or has rights, to variable returns from its involvement with such entity and has the ability to affect those returns through its current ability to direct such entity’s relevant activities (i.e., control over the entity). The existence and effect of substantive voting rights that the Corporation potentially has the practical ability to exercise (i.e., substantive rights) are considered when assessing whether the Corporation controls another entity. The Corporation’s consolidated financial statements include the accounts of the Corporation and its subsidiaries. Upon consolidation, management eliminated all inter-entity transactions and balances. Non-controlling interests in subsidiaries are identified separately from the Corporation’s equity therein. Those non-controlling interests that are present ownership interests entitling their holders to a proportionate share of net assets upon liquidation may initially be measured at fair value or at the non-controlling interests’ proportionate share of the fair value of the subsidiary’s identifiable net assets. The choice of measurement is made on an acquisition-by-acquisition basis. Other non-controlling interests are initially measured at fair value. Subsequent to acquisition, the carrying amount of non-controlling interests is the amount of those interests at initial recognition plus the non-controlling interests’ share of subsequent changes in equity. “Total comprehensive income” is attributed to non-controlling interests even if this results in the non-controlling interests having a deficit balance. Upon the loss of control of a subsidiary, the Corporation’s profit or loss on disposal is calculated as the difference between (i) the fair value of the consideration received and of any investment retained in the former subsidiary and (ii) the previous carrying amount of the assets (including any goodwill) and liabilities of the subsidiary and any non-controlling interests. |
Revenue Recognition | Revenue Recognition The Corporation has applied IFRS 15 from January 1, 2018. As permitted, the Corporation applied IFRS 15 using the modified retrospective approach, whereby the cumulative impact of adoption is recognized in opening retained earnings. Comparative information for 2017 has not been restated. See note 4. The adoption of IFRS 15 did not have a material impact on the timing and amount of revenue recognized by the Corporation and the Corporation did not apply the available optional practical expedients. Revenue from contracts with customers is recognized when control of the Corporation’s services is transferred to the customer at an amount that reflects the consideration to which the Corporation expects to be entitled in exchange for those services. The Corporation has concluded that it is the principal in its revenue arrangements because it controls the services before transferring them to the customer. The Corporation has disclosed disaggregated revenue recognized from customers and revenue from other online activities in note 7. The Company evaluates all contractual arrangements it enters into and evaluates the nature of the promised goods or services, and rights and obligations under the arrangement, in determining the nature of its performance obligations. Where such performance obligations are capable of being distinct and are distinct in the context of the contract, the consideration the Corporation expects to be entitled under the arrangement is allocated to each performance obligation based on its relative estimated stand-alone selling prices. Performance obligations that the Corporation concludes are not distinct are combined together into a single combined performance obligation. Revenue is recognized at an amount equal to the transaction price allocated to the specific performance obligation when it is satisfied, either at a point in time or over time, as applicable, based on the pattern of transfer of control. The Company’s principal arrangements include the following sources of revenue: Revenue from customers within the scope of IFRS 15 Poker revenue Poker revenue represents primarily the commission charged at the conclusion of each poker hand in cash games (i.e., rake) and entry fees for participation in poker tournaments, and is net of certain promotional expenses, which are treated as a reduction to the transaction price. In poker tournaments, entry fee revenue is recognized when the tournament has concluded. Gaming revenue Gaming revenue primarily represents the difference between the amounts of bets placed by customers less amounts won (i.e., net house win) and is presented net of certain promotional expenses which are treated as a reduction to the transaction price. Gaming transactions are instantaneously settled and revenue is recognized at a point in time. Poker and Gaming each consist of a single revenue performance obligation, notwithstanding the impact customer loyalty programs as noted below. Revenue is recognized at a point in time upon completion of the performance obligation as noted above. Poker and Gaming are each presented as revenue gross of applicable gaming duties, which are presented within cost of revenue. Conversion margins Revenue from conversion margins is the revenue earned on the processing of real-money deposits and cash outs in specified currencies. Revenue from customer cross currency deposits and withdrawals is recognized when the transaction is complete at a point in time. Revenue is recognized with reference to the underlying arrangement and agreement with the players and represents a single performance obligation and is recorded within the applicable line of operations. Other revenue from customers Play-money gaming revenue - Customers can participate in online poker tournaments and social casino games using play-money, or virtual currency. Customers can purchase additional play-money chips online to participate in the poker tournaments and social casino games. The revenue is recognized at a point in time when the customer has purchased such chips as control has been transferred to the customer and no further performance obligations exist. Once a customer has purchased such chips they are non-refundable and non-cancellable. Other - The Corporation sponsors certain live poker tours and events, uses its industry expertise to provide consultancy and support services to the casinos that operate the events, and has marketing arrangements for branded poker rooms at various locations around the world. The Corporation also provides customers with access to odds comparisons, tips and other information to assist with betting, and provides other media and advertising services, and limited content development services with revenue generated by way of affiliate commissions, revenue share arrangements and advertising income as applicable. Revenue is recognized upon satisfying the applicable performance obligations, at a point in time or over time as applicable. Revenue from customers out of the scope of IFRS 15 Betting revenue The Corporation’s income generated from Betting product offerings does not fall within the scope of IFRS 15. Income generated from these online transactions is disclosed as revenue although these transactions are accounted as derivative instruments in accordance with IFRS 9 where the income meets the definition of gains or losses, as applicable. Betting revenue primarily represents the difference between the amounts of bets placed by customers less amounts won (i.e., net house win). Open betting positions are carried at fair value, and gains and losses arising on these positions are recognized in revenue. Betting is presented as revenue gross of applicable gaming duties, which are presented within cost of revenue. Customer loyalty programs The Corporation operates loyalty programs for its customers within each of its reporting segments that reward customers based on a number of factors, including volume of play, player impact on the overall ecosystem, whether the player is a net withdrawing or net depositing player, and product and game selection. For customer loyalty programs operated by the Corporation, applicable revenue received for which loyalty rights earned by our customers are recorded as a contract liability based on the rewards’ allocated amount and are subsequently recognized as revenue in a future period when the rewards are redeemed. Customer loyalty rewards are included in accounts payable and other liabilities on the consolidated statements of financial position. The estimated selling price of loyalty rewards is determined using an equivalent cash cost approach which uses historical data of award redemption patterns considering the alternative goods or services for which the rewards can be redeemed. The estimated selling price of rewards is adjusted for an estimate of rewards that will not be redeemed based on historical redemption patterns. Historically non-redeemed loyalty rewards have not been significant. Other sources of revenue Income from player funds A portion of customer deposits is held as current investments. Income generated from current investments and dormant accounts does not fall within the scope of IFRS 15. Income generated from investments is disclosed as revenue despite being accounted for in accordance with IFRS 9 where it meets the definition of gains or losses, as applicable. Income (loss) from dormant accounts When a customer deposit account becomes dormant in accordance with Corporation’s terms and conditions, the deposit is removed from customer liabilities and recorded within accounts payable and other liabilities. Income is generated from dormant accounts that are not expected to be re-activated based on historical information and re-activation rates. Losses are recorded on dormant accounts that are re-activated. Income (loss) generated from dormant accounts is disclosed as revenue despite being accounted for in accordance with IFRS 9 where it meets the definition of gains or losses, as applicable. Cost of Revenue Cost of revenue includes direct costs associated with revenue generating activities. Such direct costs include gaming duty, processor costs, and royalties. Cost of revenue does not include depreciation and amortization. |
Financial Instruments | Financial Instruments The Corporation applied IFRS 9 retrospectively from January 1, 2018. In accordance with the practical expedients permitted under the standard, comparative information for 2017 has not been restated. As permitted by IFRS 9, the Corporation elected to continue to apply the hedge accounting requirements of International Accounting Standard (“IAS”) 39, Financial Instruments Financial Instruments: Disclosures . For further information regarding the impact of the adoption of IFRS 9, see note 4. Financial Assets Recognition and Measurement At initial recognition, the Corporation measures a financial asset at its fair value plus, in the case of a financial asset not measured at FVTPL (as defined below), transaction costs that are directly attributable to the acquisition of the financial asset. From January 1, 2018, the Corporation classifies financial assets into one of the following measurement categories: • Those to be measured subsequently at fair value through profit or loss (“FVTPL”); • Those to be measured subsequently through other comprehensive income (“FVOCI”); or • Those to be measured at amortized cost. The classification depends on the Corporation’s business model for managing the financial assets and the contractual terms of the cash flows. Except in very limited circumstances, the classification may not be changed subsequent to initial recognition. The Corporation only reclassifies debt instruments when its business model for managing those assets changes. Debt instruments Subsequent measurement of debt instruments depends on the Corporation’s business model for managing the asset and the cash flow characteristics of that asset. There are three measurement categories into which the Corporation classifies its debt instruments: • Amortized cost: debt instruments are measured at amortized cost if they are held within a business model with the objective of collecting the contractual cash flows and those cash flows solely represent payments of principal and interest. A gain or loss on a debt instrument that is subsequently measured at amortized cost and is not part of a hedging relationship is recognized in profit or loss when the debt instrument is derecognized or impaired. Interest income from these debt instruments is recognized using the effective interest rate method. Cash, restricted cash and accounts receivable are classified as amortized cost. • FVOCI: debt instruments are measured at FVOCI if they are held within a business model with the objective of either collecting the contractual cash flows or of selling the debt instrument, and those cash flows solely represent payments of principal and interest. Movements in the carrying amount are recorded in other comprehensive income, with impairment gains or losses, interest income and foreign exchange gains or losses recognized in profit or loss. When the debt instrument is derecognized, the cumulative gain or loss previously recognized in other comprehensive income is reclassified to profit or loss. Bonds recorded within current investments are classified as FVOCI. • FVTPL: debt instruments that are not solely payments of principal and interest are classified and measured at FVTPL, irrespective of the business model. Notwithstanding the criteria for debt instruments to be classified at amortized cost or at FVOCI, as described above, debt instruments may be designated at FVTPL on initial recognition if doing so eliminates, or significantly reduces, an accounting mismatch. A gain or loss on a debt instrument that is subsequently measured at FVTPL and is not part of a hedging relationship is recognized in profit or loss and presented in the consolidated statements of (loss) earnings. Funds recorded within current investments are classified as FVTPL. Equity instruments The Corporation subsequently measures all equity instruments at fair value, except for equity instruments for which equity method accounting is applied. The classification of equity instruments depends on whether the Corporation has made an irrevocable election at the time of initial recognition to account for the equity instruments at FVOCI. There are two measurement categories into which the Corporation classifies its equity instruments: • FVOCI: equity instruments are classified as FVOCI on an instrument-by-instrument basis when the conditions are met based on the nature of the instrument. Where the Corporation’s management makes an irrevocable election to present fair value gains and losses on equity instruments in other comprehensive income, there is no subsequent reclassification of fair value gains and losses to profit or loss upon the derecognition of those instruments. Dividends from such instruments continue to be recognized in profit or loss when the Corporation’s right to receive payment is established. The Corporation does not currently hold any equity instruments classified as FVOCI. • FVTPL: equity instruments are classified as FVTPL if they are held for trading (they are acquired for the purpose of selling or repurchasing in the near term) or equity investments which the Corporation had not irrevocably elected to classify at FVOCI. Changes in the fair value of financial assets at FVTPL are recognized in the consolidated statements of (loss) earnings. Equity in unquoted companies is classified as FVTPL. Impairment of financial assets At the end of each reporting period, the Corporation assesses on a forward-looking basis the expected credit losses associated with its debt instruments carried at amortized cost and FVOCI. The impairment methodology applied depends on whether there has been a significant increase in credit risk. The impairment provision recorded in respect of debt instruments carried at amortized cost and FVOCI is determined at 12-months expected credit losses on the basis that the Corporation considers these instruments as low risk. The Corporation applies the simplified approach permitted by IFRS 9 for trade receivables and other financial assets held at amortized cost, which requires expected lifetime losses to be recognized from initial recognition of the receivables. The forward-looking element in determining impairment for financial assets is derived from comparison of current and projected macroeconomic indicators covering primary markets in which the Corporation operates. Financial Liabilities Recognition and measurement Financial liabilities are classified, at initial recognition, as either financial liabilities at FVTPL or other financial liabilities. • FVTPL: Financial liabilities are classified as FVTPL if they are held for trading or are designated as FVTPL upon initial recognition if such designation eliminates or significantly reduces a measurement or recognition inconsistency that would otherwise arise or the financial liability is managed and its performance is evaluated on a fair value basis. Any gains or losses arising on re-measurement are recognized in the consolidated statements of (loss) earnings. Derivative instruments, the deferred contingent payment and certain other level 3 liabilities (see note 26) are classified as FVTPL. • Other financial liabilities: Financial liabilities, including borrowings, are initially measured at fair value, net of transaction costs. Other financial liabilities are subsequently measured at amortized cost using the effective interest method. The effective interest method calculates the amortized cost of a financial liability and allocates interest expense over the relevant period. The effective interest rate is the rate that exactly discounts estimated future cash payments through the expected life of the financial liability (or a shorter period where appropriate) to the net carrying amount on initial recognition. Long-term debt is classified within other financial liabilities and is measured at amortized cost. Debt modifications The Corporation may pursue amendments to its credit agreements based on, among other things, prevailing market conditions. Such amendments, when completed, are considered by the Corporation to be debt modifications. For debt repayable at par with nominal break costs, the Corporation elected to account for such debt modifications as equivalent to repayment at no cost of the original financial instrument and an origination of a new debt at market conditions. Resetting the debt to market conditions with the same lender has the same economic substance as extinguishing the original financial instrument and originating new debt with a third-party lender at market conditions. The transaction is accounted for as an extinguishment of the original debt instrument, which is derecognized and replaced by the amended debt instrument, with any unamortized costs or fees incurred on the original debt instrument recognized as part of the gain or loss on extinguishment. For all other debt, the accounting treatment of debt modifications depends upon whether the modified terms are substantially different than the previous terms. The terms of an amended debt agreement are considered substantially different when either: (i) the discounted present value of the cash flows under the new terms, discounted using the original effective interest rate, are at least ten percent different from the discounted present value of the remaining cash flows of the original debt or (ii) management determines that other changes to the terms of the amended agreement, such as a change in the environment in which a floating interest rate is determined, are substantially different. If the modification is considered to be substantially different, the transaction is accounted for as an extinguishment of the original debt instrument, which is derecognized and replaced by the amended debt instrument, with any unamortized costs or fees incurred on the original debt instrument recognized as part of the gain or loss on extinguishment. If the modification is not considered to be substantially different, an adjustment to the carrying amount of the original debt instrument is recorded, which is calculated as the difference between the original contractual cash flows and the modified cash flows discounted at the original effective interest rate with the difference recognized in net financing changes on the consolidated statements of (loss) earnings. Transaction costs Transaction costs that are directly attributable to the acquisition or issuance of financial assets and financial liabilities (other than financial assets and financial liabilities that are classified as FVTPL) are added to or deducted from, as applicable, the fair value of the financial instrument on initial recognition. These costs are expensed to financial expenses on the consolidated statements of (loss) earnings over the term of the related interest bearing financial asset or financial liability using the effective interest method. When a debt facility is retired by the Corporation, any remaining balance of related debt transaction costs is expensed to financial expenses in the period that the debt facility is retired. Transaction costs related to financial instruments at FVTPL are expensed when incurred. Classification and impairment of financial assets other than derivatives prior to January 1, 2018 under IAS 39 Financial assets are initially recognized at fair value and are classified as either FVTPL, “available-for-sale” or as “loans and receivables”. The classification depends on the purpose for which the financial instruments were acquired and their respective characteristics. Fair value through profit or loss Financial assets at FVTPL are financial assets held-for-trading. A financial asset is classified in this category if acquired principally for the purpose of selling in the short-term or as otherwise determined by management to be in this category. Financial assets classified at FVTPL are measured at fair value with the realized and unrealized changes in fair value recognized each reporting period in the consolidated statements of (loss) earnings. The Corporation classified certain short-term investments as FVTPL as at December 31, 2017. Available-for-sale Available-for-sale assets are financial assets that are either designated in this category or not classified in any of the other categories. Such assets are included in other non-current financial assets unless management intends to dispose of them within 12 months of the date of the consolidated statements of financial position. Financial assets classified as available-for-sale are carried at fair value with changes in fair value recorded in the consolidated statements of comprehensive (loss) income. Interest on available-for-sale assets is calculated using the effective interest rate method and is recognized in the consolidated statements of (loss) earnings. When a decline in fair value is determined to be significant or prolonged, the cumulative loss included in accumulated other comprehensive income (loss) is reclassified as such and then recognized in the consolidated statements of (loss) earnings. Gains and losses realized on the disposal of available-for-sale assets are recognized in the consolidated statements of (loss) earnings. The Corporation classifies certain current and noncurrent investments as available-for-sale. Loans and receivables Loans and receivables are financial assets with fixed or determinable payments but which are not quoted in an active market. All such assets with maturities equal to or less than 12 months from the date of the consolidated statements of financial position are classified as current assets, while those with maturities greater than 12 months from such date are classified as non-current assets. Financial instruments classified as loans and receivables are initially recorded at fair value and subsequently measured at amortized cost using the effective interest method. The Corporation classifies accounts receivable and promissory notes as loans and receivables. Impairment At the end of each reporting period, the Corporation assesses whether a financial asset or a group of financial assets, other than those classified as FVTPL, is impaired. If there is objective evidence that impairment exists, the loss is recognized in the consolidated statements of (loss) earnings. The impairment loss is measured as the difference between the acquisition cost and the current fair value, less any impairment loss on that financial asset previously recognized in the consolidated statements of (loss) earnings. Derivatives As permitted by IFRS 9, the Corporation elected to continue to apply the hedge accounting requirements of IAS 39 rather than the new requirements of IFRS 9 and will comply with the revised annual hedge accounting disclosures as required by the related amendments to IFRS 7. The Corporation uses derivative instruments for risk management purposes and does not use derivative instruments for speculative trading purposes (except for derivatives with respect to the Corporation’s Betting line of operations, which are transactions within the scope of IFRS 9 but reported as revenue as discussed above). All derivatives are recorded at fair value in the consolidated statements of financial position. The accounting for subsequent changes in fair value depends on whether the derivative is designated as a hedging instrument, and if so, the nature of the item being hedged. For derivatives not designated as hedging instruments, the re-measurement of those derivatives each period is recognized in the consolidated statements of (loss) earnings. Derivatives may be embedded in other financial liabilities and non-financial instruments (i.e., the host instrument). Embedded derivatives are treated as separate derivatives when their economic characteristics and risks are not closely related to those of the host instrument, the terms of the embedded derivative are the same as those of a stand-alone derivative and the combined instrument (i.e., the embedded derivative plus the host instrument) is not held-for-trading or designated at fair value. These embedded derivatives are measured at fair value with subsequent changes recognized in the consolidated statements of (loss) earnings. A derivative embedded within a hybrid contract containing a financial asset host is not accounted for separately under IFRS 9. The financial asset host together with the embedded derivative is required to be classified in its entirety as a financial asset at FVTPL. Hedge accounting The Corporation designates certain derivatives as either: • hedges of a particular risk associated with the cash flows of recognized assets and liabilities and highly probable forecast transactions (cash flow hedges), or • hedges of a net investment in a foreign operation (net investment hedges). At inception of the hedge relationship, the Corporation formally documents how the hedging relationship meets the hedge accounting criteria. It also records the economic relationship between the hedged item and the hedging instrument, including the nature of the risk, the risk management objective and strategy for undertaking the hedge and the method that will be used to assess the effectiveness of the hedging relationship at inception and on an ongoing basis. Cash flow hedges The Corporation uses derivatives for cash flow hedges. The effective portion of the change in fair value of the hedging instrument is recorded in other comprehensive income and accumulated in the cash flow hedging reserve, while the ineffective portion is recognized immediately in the consolidated statements of (loss) earnings. Gains and losses on cash flow hedges accumulated in other comprehensive (loss) income are reclassified to the consolidated statements of (loss) earnings in the same period the hedged item affects the consolidated statements of (loss) earnings. If the forecast transaction is no longer expected to occur, the hedge no longer meets the criteria for hedge accounting, the hedging instrument expires or is sold, terminated or exercised, or the designation is revoked, the hedge accounting is discontinued prospectively. If the forecast transaction is no longer expected to occur, then the amount accumulated in equity is reclassified to the consolidated statements of (loss) earnings. Net investment hedges Hedges of net investments in foreign operations are accounted for similarly to cash flow hedges. Any gain or loss on the hedging item relating to the effective portion of the hedge is recognized in other comprehensive income and accumulated under the heading cumulative translation adjustments reserve. The gain or loss relating to the ineffective portion is recognized immediately in the consolidated statements of (loss) earnings. Gains and losses accumulated in other comprehensive income are reclassified to the consolidated statements of (loss) earnings when the foreign operation is partially disposed of or sold. Determination of fair value Fair value is the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the applicable measurement date. When measuring the fair value of an asset or a liability, the Corporation uses market observable data to the extent possible. If the fair value of an asset or a liability is not directly observable, it is estimated by the Corporation using valuation techniques that maximize the use of relevant observable inputs and minimize the use of unobservable inputs (e.g., by the use of the market comparable approach that reflects recent transaction prices for similar items, discounted cash flow analysis, or option pricing models refined to reflect the Corporation’s specific circumstances). Inputs used are consistent with the characteristics of the asset or liability that market participants would take into account. For the Corporation’s financial instruments which are recognized in the consolidated statements of financial position at fair value, the fair value measurements are categorized based on the lowest level input that is significant to the fair value measurement in its entirety and the degree to which the inputs are observable. The significance levels are classified as follows in the fair value hierarchy: Level 1 – Quoted prices (unadjusted) in active markets for identical assets or liabilities; Level 2 – Inputs other than quoted prices included in Level 1 that are observable for the asset or liability, either directly or indirectly; and Level 3 – Inputs for the asset or liability that are not based on observable market data. Transfers between levels of the fair value hierarchy are recognized by the Corporation at the end of the reporting period during which the transfer occurred. |
Cash and Cash Equivalents | Cash and cash equivalents Cash and cash equivalents comprise cash in hand, bank deposits and other short-term highly liquid investments with maturities of three months or less, which are generally used by the Corporation to meet short-term liquidity requirements. |
Leases | Leases Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessee. All other leases are classified as operating leases. The Corporation assessed all its leases to be operating leases. The Corporation as lessor Rental income from operating leases is recognized on a straight-line basis over the term of the relevant lease. Initial direct costs incurred in negotiating and arranging an operating lease are added to the carrying amount of the leased asset and recognized on a straight-line basis over the lease term. The Corporation as lessee Rents payable under operating leases are recognized as an expense on a straight-line basis over the term of the relevant lease except where another more systematic basis is more representative of the time pattern in which economic benefits from the leased asset are consumed. Contingent rentals arising under operating leases are recognized as an expense in the period in which they are incurred. In the event that lease incentives are received to enter into operating leases, such incentives are recognized as a liability. The aggregate benefit of any such incentive is recognized as a reduction of rental expense on a straight-line basis over the lease term, except where another systematic basis is more representative of the time pattern in which economic benefits from the leased asset are consumed. |
Prepaid Expenses and Deposits | Prepaid Expenses and Deposits Prepaid expenses and deposits consist of amounts paid in advance or deposits made for which the Corporation will receive goods or services. |
Property and Equipment | Property and Equipment Property and equipment which have finite lives are recorded at cost less accumulated depreciation and impairment losses. Depreciation is expensed from the month the particular asset is available for use, over the estimated useful life of such asset at the following rates, which in each case are intended to reduce the carrying value of the asset to the estimated residual value: Furniture and fixtures Straight-line 4-10 years Computer equipment Straight-line 2-5 years Building Straight-line 25 years |
Intangible Assets | Intangible Assets Intangible assets which have finite lives are recorded at cost less accumulated amortization and impairment losses. Amortization is expensed from the month the particular asset is available for use, over the estimated useful life of such asset at the following rates, which in each case are intended to reduce the carrying value of the asset to the estimated residual value: Software technology (including deferred development costs) Straight-line 5 years Software technology (Defensive intangible asset) Straight-line 2 years Customer relationships Straight-line 15 years Brands (licensed) Straight-line 22 years Brands N/A Indefinite useful life Other intangibles Straight-line 4-10 years The amortization method, useful life and residual values are assessed annually and the assets are tested for impairment, whenever events or changes in circumstances indicate that the carrying amount may not be recoverable. Upon retirement or disposal, the cost of the asset disposed of and the related accumulated amortization are removed from the consolidated statements of financial position and any gain or loss is reflected in the consolidated statements of (loss) earnings. Expenditures for repairs and maintenance are expensed as incurred. The Corporation determined that its owned brands have indefinite useful lives as they have no foreseeable limit to the period over which such assets are expected to contribute to the Corporation’s cash flows. In addition, the Corporation expects to continue to support its brands with ongoing marketing efforts. The Corporation tests its owned brands for impairment at least annually, or more frequently if circumstances such as significant declines in expected sales, net earnings or cash flows indicate that the cash-generating units (“CGUs”) to which such brands relate might be impaired. |
Goodwill | Goodwill Goodwill represents the excess of the purchase price over the fair value of the identifiable net assets acquired in a business acquisition. After initial recognition, goodwill is measured at cost less any accumulated impairment losses. Goodwill is tested for impairment at least annually, or more frequently if circumstances such as significant declines in expected sales, net earnings or cash flows indicate that that the CGUs or group of CGUs to which goodwill is allocated might be impaired. The Corporation monitors and tests goodwill for impairment at the operating segment level. |
Research and Development | Research and Development Research and development costs are expensed except in cases where development costs meet certain identifiable criteria for deferral. Deferred development costs, which have probable future economic benefits, can be clearly defined and measured, and are incurred for the development of new products or technologies, are capitalized. These development costs, net of related research and development investment tax credits, are not amortized until the products or technologies are commercialized or when the asset is available for use, at which time, they are amortized over the estimated life of the commercial production of such products or technologies. The amortization method and the life of the commercial production are assessed annually and the assets are tested for impairment whenever an indication exists that an asset might be impaired. The Corporation claims research and development investment tax credits as a result of incurring scientific research and experimental development expenditures. Research and development investment tax credits are recognized when the related expenditures are incurred and there is reasonable assurance of their realization. Investment tax credits are accounted for by the cost reduction method whereby the amounts of tax credits are applied as a reduction of the expense or deferred development costs. |
Investments | Investments Investments are stated at the lower of cost and fair market value. Cost is determined on a weighted average basis at a consolidated level. |
Investments in Associates | Investments in Associates An associate is an entity over which the Corporation has significant influence and that is neither a subsidiary nor an interest in a joint venture. Significant influence is the power to participate in the financial and operating policy decisions of the associate but is not the control or joint control over those policy decisions. The results and assets and liabilities of associates are incorporated in these consolidated financial statements using the equity method of accounting, except when the investment is classified as held for sale, in which case it is accounted for in accordance with IFRS 5, Non-current Assets Held for Sale and Discontinued Operations Under the equity method, an investment in an associate is initially recognized in the consolidated statements of financial position at cost and adjusted thereafter to recognize the Corporation’s share of the profit or loss and other comprehensive income of the associate. When the Corporation's share of losses of an associate exceeds the Corporation's interest in that associate (which includes any long-term interests that, in substance, form part of the Corporation's net investment in the associate), the Corporation discontinues recognizing its share of further losses. Additional losses are recognized only to the extent that the Corporation has incurred legal or constructive obligations or made payments on behalf of the associate. An investment in an associate is accounted for using the equity method from the date on which the investee becomes an associate. On acquisition of the investment in an associate, any excess of the cost of the investment over the Corporation's share of the net fair value of the identifiable assets and liabilities of the associate is recognized as goodwill, which is included within the carrying amount of the investment. Any excess of the Corporation's share of the net fair value of the identifiable assets and liabilities over the cost of the investment, after reassessment, is recognized immediately in the consolidated statements of (loss) earnings in the period in which the investment is acquired. The requirements of IAS 36, Impairment of Assets |
Impairment of Non-Current Assets | Impairment of Non-Current Assets Management assesses, at the end of the reporting period, whether there is an indication that an asset may be impaired. If any indication exists, or when annual impairment testing for an asset is required, the Corporation estimates the asset’s recoverable amount. An asset’s or CGU’s recoverable amount is the higher of the asset’s or CGU’s fair value less costs of disposal and its value in use. When the carrying amount of an asset or CGU exceeds its recoverable amount, the asset is considered impaired and is written down to its recoverable amount. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset. In determining fair value less costs of disposal, recent market transactions are taken into account. If no such transactions can be identified, an appropriate valuation model is used. These calculations are corroborated by valuation multiples, quoted share prices for publicly traded companies or other available fair value indicators. The Corporation bases its impairment calculation on detailed budgets and forecast calculations, which are prepared for the Corporation’s assets or CGU to which such assets are allocated. These budgets and forecast calculations generally cover a period of three to five years. A long-term growth rate is calculated and applied to project future cash flows after the final year included in the forecast. Impairment losses of continuing operations are recognized in the consolidated statements of (loss) earnings in expense categories consistent with the function of the impaired asset. An impairment loss recognized for goodwill may not be reversed. At the end of the reporting period, the Corporation assesses if there is an indication that impairment losses recognized in previous periods for other assets have decreased or no longer exist. Where an impairment loss is subsequently reversed, the carrying amount of the asset or CGU is increased to the revised estimate of its recoverable amount provided that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognized in prior years. A reversal of an impairment loss is recognized immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the reversal of the impairment loss is treated as a revaluation increase. |
Taxation | Taxation Income tax expense represents the sum of current and deferred taxes. Current and deferred taxes are recognized in the consolidated statements of (loss) earnings, except to the extent they relate to items recognized in the consolidated statements of comprehensive (loss) income or directly in the consolidated statements of changes in equity. Current tax Current tax payable is based on taxable income for the year. Taxable income differs from earnings as reported in the consolidated statements of (loss) earnings because of items of income or expense that are taxable or deductible in other years and items that are never taxable or deductible. The Corporation’s liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the end of the particular reporting period. Deferred tax Deferred tax is recognized on temporary differences between the carrying amounts of assets and liabilities in the Corporation’s consolidated financial statements and the corresponding tax bases used in the computation of taxable income. Deferred tax liabilities are generally recognized for all taxable temporary differences. Deferred tax assets are recognized for all deductible temporary differences to the extent that it is probable that taxable income will be available against which those deductible temporary differences can be utilized. Such deferred tax assets and liabilities are not recognized if the temporary difference arises from the initial recognition of goodwill or from the initial recognition (other than in a business combination) of other assets and liabilities in a transaction that affects neither the taxable income nor the accounting earnings. Deferred tax liabilities are recognized for taxable temporary differences associated with investments and interests in subsidiaries and associates, except where the Corporation is able to control the reversal of the temporary difference and it is probable that the temporary difference will not reverse in the foreseeable future. Deferred tax assets arising from deductible temporary differences associated with such investments and interests are only recognized to the extent that it is probable that there will be sufficient taxable income against which to utilize the benefits of the temporary differences and they are expected to reverse in the foreseeable future. The carrying amount of deferred tax assets is reviewed at the end of each reporting period and reduced to the extent that it is no longer probable that sufficient taxable income will be available to allow all or part of any such asset to be recovered. Deferred tax assets and liabilities are measured at the tax rates that are expected to apply in the period in which the liability is settled or the asset is realized, in each case based on tax rates and tax laws that have been enacted or substantively enacted by the end of the reporting period. The measurement of deferred tax liabilities and assets reflects the tax consequences that would follow from the manner in which the Corporation expects, at the end of the particular reporting period, to recover or settle the carrying amount of its assets and liabilities. Deferred tax assets and liabilities are offset when there is a legally enforceable right to set off current tax assets against current tax liabilities and when they relate to income taxes levied by the same taxation authority and the Corporation intends to settle its current tax assets and liabilities on a net basis. Deferred tax assets and liabilities are not discounted. Current and deferred tax are recognized in the consolidated statements of (loss) earnings, except when they relate to items that are recognized in other comprehensive income or directly in equity, in which case, the current and deferred tax are also recognized in other comprehensive income or directly in equity, respectively. Where current tax or deferred tax arises from the initial accounting for a business combination, the tax effect is included in the accounting for the business combination. |
Share Based Payments | Share based payments The Corporation maintains an equity-based long-term incentive award program to align interests of its management team with those of its Shareholders by focusing the management team on long-term objectives over a multi-year period, with the value of the award fluctuating based on stock price appreciation. The Corporation has two equity-based award plans and accounts for grants under these plans in accordance with the fair value-based method of accounting for stock-based compensation for the applicable period. The Corporation currently makes its equity grants under its Equity Incentive Plan dated June 22, 2015 (the “2015 Equity Incentive Plan”), which provides for grants of stock options (“Options”), Restricted Share Units (“RSU”), Deferred Share Units (“DSU”), Performance Share Units (“PSU”), Restricted Shares (“RS”), and other Common Share-based awards as the Board may determine. Prior to the Corporation’s 2015 annual shareholder meeting (the “2015 Annual Meeting”), equity-based awards were granted solely under the Corporation’s 2010 stock option plan, as amended from time to time (the “2010 Stock Option Plan” and together with the 2015 Equity Incentive Plan, the “Plans”) and consisted only of Options. The Corporation no longer grants Options under the 2010 Stock Option Plan, but it remains in effect only to govern the terms of outstanding Options granted prior to the date of the 2015 Annual Meeting. Effective for 2017, the Corporation replaced the stock option component of the long-term incentive program for its management team with a regular, annual grant program that is comprised of PSUs and RSUs. The RSUs are subject to service vesting conditions and the PSUs are subject to service, market and non-market vesting conditions. The Corporation also offers DSUs, RSUs and RS for members of its Board of Directors. Non-employee equity-settled share-based payments are measured at the fair value of the goods and services received, except where that fair value cannot be estimated reliably. If the fair value cannot be measured reliably, non-employee equity-settled share-based payments are measured at the fair value of the equity instrument granted as measured at the date the entity obtains the goods or the counterparty renders the service. Stock-based compensation expense is recognized over the contract life of the options or the option settlement date, whichever is earlier. |
Stock Options | Stock Options Compensation expense for equity-settled stock options awarded to participants under the Plans is measured at the fair value at the grant date using the Black-Scholes-Merton valuation model and is recognized using the graded vesting method over the vesting period of the options granted. Stock-based compensation expense recognized is adjusted to reflect the number of options that have been estimated by management for which conditions attaching to service will be fulfilled as of the grant date until the vesting date so that the recognized expense corresponds to the options that have vested. Stock-based compensation expense is recorded in the equity reserve when the expense is recognized in the consolidated statements of (loss) earnings. When options are exercised, any consideration received from participants as well as the related compensation cost recorded within the equity reserve are credited to share capital. |
Other Equity-Settled Share Based payments | Other equity-settled share based payments Restricted Share Units An RSU is a unit equivalent in value to a Common Share which entitles the holder to receive Common Shares after a specified vesting period determined by the Plan Administrator of the 2015 Equity Incentive Plan (the “Plan Administrator”), in its sole discretion. Upon settlement, holders will receive one fully paid Common Share in respect of each vested RSU. Generally, the RSUs vest in equal annual installments over a three or four-year period (graded vesting method), and subject to continued employment through each vesting date. Performance Share Units A PSU is a unit equivalent in value to a Common Share which entitles the holder to receive Common Shares based on the achievement of performance goals established by the Plan Administrator, including in consultation with management, over a performance period. Generally, the PSUs vest on the third anniversary of the date of the grant (cliff vesting), and based on a weighted mix of revenue and Adjusted EBITDA targets of the Corporation for the applicable three-year performance period as well as the individual remaining employed by, or continuing to provide services to, the Corporation. The grantee is eligible for additional PSUs (the “Additional PSUs”) up to 50% of the PSUs granted on the grant date, subject to an additional total shareholder return condition (the “TSR Condition”), and to the extent the other service and performance conditions are met. The Additional PSUs have service, non-market and market (i.e., the TSR Condition) vesting conditions, all of which must be satisfied to vest. Upon settlement, holders will receive fully paid Common Shares in proportion to the number of vested PSUs held and the level of performance achieved. Any unearned PSUs will be forfeited. Deferred Share Units The Corporation offers DSU grants to the members of the Board. Upon settlement, holders will receive one fully paid Common Share in respect of each vested DSU. The Corporation recognizes services received in a share-based payment transaction as an expense over the requisite service period and recognizes a corresponding increase in equity as the services are received. DSUs vest immediately or over either a one-, two- or three-year period. The grant date is the date on which the Corporation and the Directors have a shared understanding of all the terms and conditions of the arrangement. If the grant date occurs after the service commencement date, then the Corporation estimates the grant-date fair value of the DSUs for the purpose of recognizing the expense from the service commencement date until the accounting grant date. All grants are subject to forfeiture if the director ceases to serve as a director prior to vesting and vested DSUs can only be settled at such time. Restricted Shares An RS is a fully paid Common Share that is subject to restrictions on transfer and a risk of forfeiture for a period of time, and which shall be held by the Corporation or its designee in escrow until such time as the restricted period lapses. The Plan Administrator shall have the authority to determine at the time of grant, the duration of the restricted period and other restrictions applicable to the restricted Common Shares. Except for the restrictions applicable to the restricted Common Shares, during the restricted period, the holder shall have all the rights and privileges of a holder of Common Shares as to the restricted Common Shares, including the right to vote. All previously outstanding RS vested and were settled during the year ended December 31, 2017. With respect to RS, RSUs, PSUs and DSUs, the Corporation doesn’t currently expect to pay any dividends during the vesting period. Therefore, the fair market value of a RS, RSU, PSU or DSU is equal to the market price of the underlying Common Share at the grant date. On the grant date, the fair value of the awards is measured using the closing TSX stock price, or the closing Nasdaq stock price if the Common Shares are not traded on the TSX. The fair market value of the Additional PSUs is determined using a simulation based valuation to reflect the probability of the market condition being met. The service and non-market conditions, do not affect the fair value of the awards at grant date. Market conditions are reflected as an adjustment (discount) to the initial estimate of fair value at grant date of the instrument to be received and there is no true-up for differences between estimated and actual vesting due to market conditions. Share-based compensation expense is recognized over the vesting period in the consolidated statements of (loss) earnings with a corresponding increase to the equity reserve. Once the awards vest and are settled with the counterparty, the related amount recorded within the equity reserves is credited to share capital. |
Dividend Equivalents | Dividend Equivalents RS, RSUs, PSUs and DSUs may be credited with dividend equivalents in the form of additional RS, RSUs, PSUs, DSUs and other share-based awards, as applicable. Dividend equivalents shall vest in proportion to the awards to which they relate. Such dividend equivalents shall be computed by dividing: (i) the amount obtained by multiplying the amount of the dividend declared and paid per Common Share by the number of RS, RSUs, PSUs, DSUs or other share-based awards, as applicable, held by the participant on the record date for the payment of such dividend, by (ii) the highest closing price of the Common Shares on any stock exchange on which the Common Shares are then listed on the date of grant, at the close of the first business day immediately following the dividend record-date. |
Provisions | Provisions Provisions represent liabilities of the Corporation for which the amount or timing of payment is uncertain. Provisions are recognized when the Corporation has a present legal or constructive obligation as a result of past events, it is probable that an outflow of resources will be required to settle the obligation, and the amount can be reliably estimated. Provisions are measured at the present value of the expected expenditures required to settle the obligation using a discount rate that reflects current market assessments of the time value of money and the risks specific to the obligation. The increase in provisions due to the passage of time is recognized in interest accretion within net financing charges on the consolidated statements of (loss) earnings. Contingent liabilities Contingent liabilities are possible obligations the existence of which will be confirmed by uncertain future events that are not wholly within the control of the entity. Contingent liabilities also include obligations that are not recognized because their amount cannot be measured reliably or because settlement is not probable. A contingent liability is not recognized in the consolidated statements of financial position. However, unless the possibility of an outflow of economic resources is remote, a contingent liability is disclosed in the notes. |
Translation of Foreign Operations and Foreign Currency Transactions | Translation of Foreign Operations and Foreign Currency Transactions Functional and presentation currency IFRS requires entities to consider primary and secondary indicators when determining functional currency. Primary indicators are closely linked to the primary economic environment in which the entity operates and are given more weight. Secondary indicators provide supporting evidence to determine an entity’s functional currency. Once the functional currency of an entity is determined, it should be used consistently, unless significant changes in economic factors, events and conditions indicate that the functional currency has changed. A change in functional currency is accounted for prospectively from the date of the change by translating all items into the new functional currency using the exchange rate at the date of the change. Based on an analysis of the primary and secondary indicators, the functional currency of each of the Corporation and its subsidiaries have been determined. The functional currency of the Corporation is CDN. The Corporation’s consolidated financial statements are presented in U.S. dollars. Transactions and balances Foreign currency transactions are translated into the applicable functional currency using the exchange rates prevailing on the dates of the transactions or valuation where items are re-measured. Foreign exchange gains and losses resulting from the settlement of such transactions and from the translation at year-end exchange rates of monetary assets and liabilities denominated in foreign currencies are recognized within general and administrative expenses. Group companies The results and financial position of the Corporation’s subsidiaries that have a functional currency different from the Corporation’s presentation currency are translated into the presentation currency as follows: (i) assets and liabilities for each statement of financial position presented are translated at the closing exchange rate on the date of that statement of financial position; (ii) income and expenses for each statement of net (loss) earnings and statement of other comprehensive (loss) income are translated at the rates of exchange prevailing on the dates of the transactions; and (iii) all resulting exchange rate differences are recognized in other comprehensive (loss) income and are transferred to net (loss) earnings upon the sale or disposition of subsidiaries. |
Business Combination | Business Combinations Business combinations are accounted for using the acquisition method. Under this method, the identifiable assets acquired and liabilities assumed, including contingent liabilities, are recognized in the consolidated statements of financial position at their respective fair values. Goodwill is recorded based on the excess of the fair value of the consideration transferred over the fair value of the Corporation’s interest in the acquiree’s net identifiable assets on the date of the acquisition. Any excess of the identifiable net assets over the consideration transferred is immediately recognized in the consolidated statements of (loss) earnings. The consideration transferred by the Corporation to acquire control of an entity is calculated as the sum of the acquisition-date fair values of the assets transferred, liabilities incurred and equity interests issued by the Corporation, including the fair value of all the assets and liabilities resulting from a deferred contingent payment arrangement. Acquisition-related costs are expensed as incurred. |
Operating Segments | Operating Segments Segments are reported in a manner consistent with the internal reporting provided to the Corporation’s Chief Operating Decision Maker (“CODM”). The Corporation’s CODM consists of its Chief Executive Officer, Chief Financial Officer and Chief Corporate Development Officer, as this group is responsible for allocating resources to, and assessing the performance of, the operating segments of the Corporation. |
Key Sources of Estimation Uncertainty | Key sources of estimation uncertainty Determining the carrying amounts of some assets and liabilities requires estimation of the effects of uncertain future events on those assets and liabilities at the end of the reporting period. The following discussion sets forth key sources of estimation uncertainty at the end of the reporting period, that management believes have a significant risk of resulting in a material adjustment to the carrying amounts of assets and liabilities within the next financial year. Goodwill impairment At least annually, the Corporation tests whether goodwill is subject to any impairment in accordance with the applicable accounting policy set forth in note 2. The Corporation applied judgment in the allocation of goodwill to the identified cash-generating units (“CGUs”). Prior to the SBG Acquisition, the Corporation identified potential synergy benefits that management estimated would be realized in both the International and United Kingdom CGUs and accordingly attributed a portion of the goodwill recognized from the SBG Acquisition to the International CGU for impairment testing purposes, given the synergies were taken into account when determining an appropriate purchase price. The annual recurring synergy benefit applicable to each CGU was calculated and the net present value of this recurring benefit to each CGU was used to allocate the appropriate proportion of goodwill accordingly. The recoverable amount for any CGU or group of CGUs is determined based on the higher of fair value less costs to sell and value in use. Both valuation approaches require management to use judgments and estimates. Goodwill impairment exists when the carrying value of a CGU or group of CGUs exceeds its recoverable amount. Estimates used in determining the recoverable amount include but are not limited to expected cash flows, growth rates, capital expenditures and discount rates. A change in future earnings or any other assumptions may have a material impact on the fair value of the CGU or group of CGUs, and could result in an impairment loss. See note 11. Valuation of deferred contingent payment on acquisition of non-controlling interest As part of the incremental acquisition of an 18% equity interest in BetEasy, BetEasy’s management team will be entitled to an additional payment of up to AUD 239 million in 2020, subject to certain performance conditions primarily related to its EBITDA, and payable in cash and/or additional Common Shares at The Stars Group’s discretion. The Corporation considered this additional payment to be a contingent consideration and accounted for it as part of the purchase price related to the acquisition of the 18% equity interest in BetEasy. The deferred contingent payment is subsequently recorded at fair value at each balance sheet date, with re-measurements recorded within net financing charges in the consolidated statements of (loss) earnings. In valuing the deferred contingent payment as at December 31, 2018, the Corporation used a discount rate of 10.5%, considering the term of the deferred contingent payment period and credit risk. The Corporation applied a volatility of historical EBITDA for comparable companies of 25%, which was based on historical performance and market indicators. See notes 5 and 26. Uncertain tax positions Determining the Corporation’s income tax and its provisions for income taxes involves a significant degree of estimation and judgment, particularly in respect of open tax returns relating to prior years where the liabilities remain to be agreed with the local tax authorities. The Corporation is also subject to tax authority audits and has a number of open tax enquiries. As a result, it has recognized a number of provisions against uncertain tax positions that are recognized based on management’s best estimate of the outcome after taking into consideration all available evidence, and where appropriate, after taking external advice. The tax provisions recorded in the Corporation’s consolidated financial statements in respect of prior years relate to intercompany trading and financing arrangements entered into in the normal course of business and tax audits that are currently in progress with fiscal authorities. Due to the uncertainty associated with such tax items it is possible that at a future date, on resolution of the open tax matters, the final outcome may vary significantly and there is the potential for a material adjustment to the carrying amounts of the liability recorded as a result of this estimation uncertainty. |
Critical Accounting Judgments | Critical accounting estimates and judgments The preparation of the Corporation’s consolidated financial statements requires management to make estimates and assumptions concerning the future. It also requires management to exercise its judgment in applying the Corporation’s accounting policies. Estimates and judgments are continuously evaluated and are based on historical experience, general economic conditions, and trends and other factors, including expectations of future events. Estimates and their underlying assumptions are reviewed on a regular basis and the effects of any changes are recognized immediately. Changes in the status of certain facts or circumstances could result in material changes to the estimates used in the preparation of the consolidated financial statements and actual results could differ from the Corporation’s estimates. The following discussion sets forth what management believes to be the most significant estimates and assumptions in determining the value of assets and liabilities and the most significant judgments in applying the Corporation’s accounting policies. Determination of purchase price allocations and deferred contingent payments Management makes certain judgments and estimates in the recognition and measurement of assets and liabilities, including separately identifiable intangibles acquired as part of a business combination. Further, management also makes judgments and estimates in determining the value of deferred contingent payments deferred contingent payments deferred contingent payment relating to the incremental acquisition of an 18% equity interest in BetEasy is Business combinations may result in the recognition of certain intangible assets, recognized at fair value, including but not limited to, software technology, customer relationships, below market significant contracts, and brands. Judgment is applied in the identification of “identifiable” intangible assets which requires that an asset must be separable or must arise from contractual or other legal rights to distinguish it from goodwill. Specifically, customer relationships recognized in respect of the SBG Acquisition and the Australian Acquisitions are primarily in respect of non-contractual relationships from which the acquired companies have a practice and history of establishing contracts (i.e., customers that have previously engaged in online gaming transactions and are expected to engage in future online gaming transactions) Key estimates made by management in connection with the measurement of acquired intangible assets relating to the SBG Acquisition and the Australian Acquisitions, included: (i) Discount rates – The Corporation used discount rates ranging from 7% to 10%. (ii) Attrition rates – The Corporation valued certain intangibles using estimated attrition rates ranging from 3% to 10%. (iii) Technology migration – The Corporation valued technology intangibles using estimated useful lives of 5 to 7 years based on the planned migration towards newer developed technology. (iv) Technology royalty rate – The Corporation valued certain technology intangibles using royalty rates ranging from 5% to 10%. (v) Brand royalty rate – The Corporation valued brands using royalty rates ranging from 2.5% to 5%. (vi) Estimating future cash flows – The Corporation considered historical performance and industry assessments among other sources in the estimation of the cash flows. Significant estimation uncertainty exists with respect to forecasting and growth assumptions used in the valuation of intangibles. Acquisition of BetEasy – Control assessment The Corporation acquired a 62% equity interest in BetEasy on February 27, 2018, and a further 18% equity interest on April 24, 2018. As is typical, the shareholders agreement entered into with the minority shareholders of BetEasy in connection with these transactions includes a number of rights and protections for the minority shareholders in certain circumstances that are directly harmful to the minority, including as it relates to significant changes to business scope, material acquisitions or financing. In the Corporation’s judgment such minority shareholder rights are protective rights and the Corporation has control in accordance with IFRS 3, Business Combinations Useful lives of long-lived assets Estimates are used for each component of an asset’s useful life and is based on an analysis of all pertinent factors including, but not limited to, the expected use of the asset and, in the case of intangible assets, where applicable, contractual provisions that enable the renewal or extension of the asset’s legal or contractual life without substantial cost, as well as renewal history or the expected period of future benefit of the intangible asset. Incorrect estimates of useful lives could result in an increase or decrease in the annual amortization expense and future impairment charges. As noted above, the Corporation acquired significant intangible assets in connection with the SBG Acquisition and the Australian Acquisition. Management used estimates in determining the useful lives for these acquired intangible assets using information regarding, among other things, details of the contractual terms, historical customer activity and attrition, forecasted cash flow information, and market conditions and trends. Debt extinguishment The Corporation applied judgment in determining whether transactions related to its long-term debt during the period should be classified as an extinguishment or modification of such debt. The Corporation considers long-term debt that is pre-payable with no significant termination costs as being extinguished when contractual amendments are made. As discussed in note 17, on April 6, 2018, the Corporation amended its long-term debt in connection with the Australian Acquisitions and recorded the amendment as an extinguishment for accounting purposes as the debt was repayable at par, and no termination costs were incurred. On July 10, 2018, the Corporation’s previous first lien term loans were repaid in full and the transaction was recorded as an extinguishment for accounting purposes. No termination costs were incurred upon repayment. Recognition and valuation of embedded derivatives The Senior Notes (as defined below) include certain embedded features allowing the Corporation to redeem the Senior Notes or allowing the holders to require a redemption of the Senior Notes. The Corporation applied its judgment in determining whether the features represent embedded derivatives required to be bifurcated from the carrying value of the Senior Notes, including in relation to the assessment of whether the features are closely related to the host contract (i.e., the Indenture (as defined below) governing the Senior Notes). The Corporation considers redemption features with fixed redemption prices over a series of redemption dates as a single feature for assessing whether the feature is closely related to the host contract. The Corporation also considers embedded features with the same underlying risk exposure (i.e., interest rate risk exposure) as a combined derivative instrument for measurement, presentation and disclosure. Certain features were bifurcated from the carrying value of the Senior Notes. Management used estimates, including an implied credit spread of 3.8% as at December 31, 2018, in determining the fair value of the embedded derivatives. See notes 17, 19 and 26. Functional currency The Corporation’s worldwide operations expose the Corporation to transactions denominated in a number of different currencies, which are required to be translated into one currency for consolidated financial statement reporting purposes. The Corporation’s foreign currency translation policy is designed to reflect the economic exposure of the Corporation’s operations to various currencies. The functional currencies of the Corporation’s subsidiaries are assessed on a regular basis as the operations of the Corporation evolve or as result of business combinations or expansions. The functional currency of an operation or subsidiary is the currency of the primary economic environment to which it is exposed. Following the SBG Acquisition and the Australian Acquisitions, management applied judgment in determining the functional currencies of the acquired subsidiaries and considered the impact of the acquisitions on the primary economic environment of the acquiring subsidiaries. To determine the functional currencies, management considered the currency that influences sales prices of the goods and services provided by the operations and the currency that influences the costs incurred by the operations. Where as a result of these primary factors, the functional currency was not obvious, management examined secondary factors such as the currency in which funds from financing are obtained, the currency in which cash receipts are retained and the levels of interactions with the parent company. Contingent liabilities The Corporation reviews outstanding legal cases following developments in legal proceedings at each balance sheet date, considering, among other things: the nature of the litigation, claim or assessment; the legal processes and potential level of damages in the jurisdiction in which the litigation, claim or assessment has been brought; the progress of the case (including progress after the date of the consolidated financial statements but before those statements are issued); the opinions or views of legal counsel and other advisors; experience of similar cases; and any decision of the Corporation’s management as to how it will respond to the litigation, claim or assessment. The Corporation assesses the probability of an outflow of resources to settle the obligation as well as if the outflow can be reliably measured. If these conditions are not met, no provision will be recorded and the relevant facts will be disclosed as a contingent liability. To the extent that the Corporation’s assessments at any time do not reflect subsequent developments or the eventual outcome of any claim, its future consolidated financial statements may be materially affected, with a favourable or adverse impact on the Corporation’s business, financial condition or results of operations. See note 28. |
Summary of Significant Accoun_3
Summary of Significant Accounting Policies (Tables) | 12 Months Ended |
Dec. 31, 2018 | |
Disclosure Of Summary Of Significant Accounting Policies [Abstract] | |
Summary of Depreciation Rates and Estimated Useful Life of the Property and Equipment | following rates, which in each case are intended to reduce the carrying value of the asset to the estimated residual value: Furniture and fixtures Straight-line 4-10 years Computer equipment Straight-line 2-5 years Building Straight-line 25 years |
Summary of Estimated Useful Life of the Intangible Assets | Intangible assets which have finite lives are recorded at cost less accumulated amortization and impairment losses. Amortization is expensed from the month the particular asset is available for use, over the estimated useful life of such asset at the following rates, which in each case are intended to reduce the carrying value of the asset to the estimated residual value: Software technology (including deferred development costs) Straight-line 5 years Software technology (Defensive intangible asset) Straight-line 2 years Customer relationships Straight-line 15 years Brands (licensed) Straight-line 22 years Brands N/A Indefinite useful life Other intangibles Straight-line 4-10 years |
Adoption of New Accounting St_2
Adoption of New Accounting Standards (Tables) | 12 Months Ended |
Dec. 31, 2018 | |
Disclosure Of Initial Application Of Standards Or Interpretations [Abstract] | |
Summary of Classification of Financial Assets | As of January 1, 2018, management assessed which business models apply to the financial assets held by the Corporation and classified those financial assets into the appropriate IFRS 9 categories as follows: Financial assets - January 1, 2018 In thousands of U.S. Dollars Available-for-sale FVTPL FVOCI Total financial assets Opening balance - IAS 39 129,650 — — 129,650 Reclassification of bonds from Available-for-sale to FVOCI (115,343 ) — 115,343 — Reclassification of funds from Available-for-sale to FVTPL (7,045 ) 7,045 — — Reclassification of equity in unquoted companies from Available-for-sale to FVTPL (6,981 ) 6,981 — — Reclassification of equity in quoted companies from Available-for-sale to FVTPL (281 ) 281 — — Opening balance - IFRS 9 — 14,307 115,343 129,650 |
Summary of Measurement of Financial Instruments | The table below illustrates the result of adoption of IFRS 9 as of January 1, 2018, and the measurement impact on the respective categories of financial instruments: Measurement Category Carrying amount In thousands of U.S. Dollars Original (IAS 39) New (IFRS 9) Original (IAS 39) New (IFRS 9) Adjustment to opening retained earnings Bonds Available-for-sale FVOCI 115,343 115,343 213 Funds Available-for-sale FVTPL 7,045 7,045 — Equity in unquoted companies Available-for-sale FVTPL 6,981 8,767 (1,786 ) Equity in quoted companies Available-for-sale FVTPL 281 281 — Trade receivables Loans and receivables Amortized cost 112,227 111,435 792 Cash and restricted cash Loans and receivables Amortized cost 564,018 563,037 981 Long-term debt Amortized cost Amortized cost (2,358,569 ) (2,314,675 ) (43,894 ) (1,552,674 ) (1,508,767 ) (43,694 ) |
Acquisition of Subsidiaries (Ta
Acquisition of Subsidiaries (Tables) | 12 Months Ended |
Dec. 31, 2018 | |
Disclosure Of Business Combinations [Line Items] | |
Summary of Acquired Intangible by Assets | The following tables shows acquired intangibles by asset class: In thousands of U.S. Dollars Software Technology Acquired through Business Combinations Other Intangibles Customer Relationships Brands Brands (licensed) Total BetEasy 34,684 10,908 56,814 — — 102,406 TSGA 1,432 22,094 243,820 — — 267,346 SBG 264,709 13,666 2,233,235 22,447 509,896 3,043,953 Total 300,825 46,668 2,533,869 22,447 509,896 3,413,705 |
BetEasy | |
Disclosure Of Business Combinations [Line Items] | |
Summary of Amounts Recognized in Identifiable Assets Acquired and Liabilities Assumed | The provisional amounts recognized in respect of the identifiable assets acquired and liabilities assumed upon acquisition of BetEasy are set out in the table below: In thousands of U.S. Dollars As at February 27, 2018 Financial assets 29,062 Property and equipment 6,079 Identifiable intangible assets (note 11) 102,406 Financial liabilities (59,327 ) Deferred tax liability (19,444 ) Total identifiable assets 58,776 Non-controlling interest (956 ) Goodwill (note 11) 59,887 Total consideration 117,707 Satisfied by: Cash 117,707 Less: Cash and cash equivalent balances acquired (17,003 ) Net cash outflow arising on acquisition 100,704 |
TSGA | |
Disclosure Of Business Combinations [Line Items] | |
Summary of Amounts Recognized in Identifiable Assets Acquired and Liabilities Assumed | The provisional amounts recognized in respect of the identifiable assets acquired and liabilities assumed are set out in the table below: In thousands of U.S. Dollars As at April 24, 2018 Financial assets 41,142 Property and equipment 2,048 Identifiable intangible assets (note 11) 267,346 Financial liabilities (71,024 ) Deferred tax liability (76,600 ) Total identifiable assets 162,912 Goodwill (note 11) 78,290 Total consideration 241,202 Satisfied by: Cash 241,202 Less: Cash and cash equivalent balances acquired (32,352 ) Net cash outflow arising on acquisition 208,850 |
SBG | |
Disclosure Of Business Combinations [Line Items] | |
Summary of Amounts Recognized in Identifiable Assets Acquired and Liabilities Assumed | The provisional amounts recognized in respect of the identifiable assets acquired and liabilities assumed are set out in the table below: In thousands of U.S. Dollars As at July 10, 2018 Financial assets 416,359 Property and equipment 18,086 Identifiable intangible assets (note 11) 3,043,953 Other financial liabilities (394,177 ) Derivatives (5,031 ) Shareholder loans (663,407 ) Long-term debt (1,080,478 ) Preferred shares (10,879 ) Other non-current liabilities (1,453 ) Deferred tax liability (514,278 ) Total identifiable assets 808,695 Goodwill (note 11) 2,431,100 Total consideration 3,239,795 Satisfied by: Non-cash consideration: Common Shares Issued 1,381,044 Cash consideration: Cash 1,858,751 Less: Cash and cash equivalent balances acquired (304,053 ) Net cash outflow arising on acquisition 1,554,698 Total consideration, net of cash acquired 2,935,742 |
Revenue (Tables)
Revenue (Tables) | 12 Months Ended |
Dec. 31, 2018 | |
Revenue [Abstract] | |
Schedule of Revenue | Year Ended December 31, In thousands of U.S. Dollars 2018 2017 Poker revenue 892,557 877,296 Gaming revenue 585,846 334,781 Betting revenue 491,139 49,231 Other revenue from customers 56,419 34,155 Other sources of revenue 3,277 16,852 Total revenue 2,029,238 1,312,315 |
Segmental Information (Tables)
Segmental Information (Tables) | 12 Months Ended |
Dec. 31, 2018 | |
Disclosure Of Operating Segments [Abstract] | |
Summary of Segmental Net Earnings | Segmental net earnings for the year ended December 31, 2018: Year Ended December 31, 2018 In thousands of U.S. Dollars International United Kingdom Australia Corporate Intercompany eliminations ** Consolidated Revenue 1,440,177 394,131 196,930 — (2,000 ) 2,029,238 Poker 886,628 5,929 — — — 892,557 Gaming 428,364 157,482 — — — 585,846 Betting 79,117 215,921 196,101 — — 491,139 Other 46,068 14,799 829 — (2,000 ) 59,696 Adjusted EBITDA (*) 700,887 99,960 21,072 (40,970 ) — 780,949 Net financing charges — — — 363,884 — 363,884 Depreciation and amortization 144,304 108,879 29,476 147 — 282,806 Capital expenditures 81,189 18,971 12,386 1,182 — 113,728 Segmental net earnings for the year ended December 31, 2017: Year Ended December 31, 2017 In thousands of U.S. Dollars International United Kingdom Australia Corporate Intercompany eliminations Consolidated Revenue 1,312,315 — — — — 1,312,315 Poker 877,296 — — — — 877,296 Gaming 334,781 — — — — 334,781 Betting 49,231 — — — — 49,231 Other 51,007 — — — — 51,007 Adjusted EBITDA (*) 636,404 — — (36,098 ) — 600,306 Net financing charges — — — 158,332 — 158,332 Depreciation and amortization 147,027 — — 159 — 147,186 Capital expenditures 35,939 — — 163 — 36,102 * Adjusted EBITDA is used internally by the CODM when analyzing underlying segment performance. ** The Corporation has excluded from its consolidated results $2.0 million of Other revenue included in the International segment related to certain non-gaming related transactions with the United Kingdom segment. A corresponding exclusion in the consolidated results is recorded to sales and marketing expense in the United Kingdom segment. |
Summary of Reconciliation of Adjusted EBITDA to Net Earnings (Loss) | A reconciliation of Adjusted EBITDA to Net earnings (loss) is as follows: Year Ended December 31, In thousands of U.S. Dollars 2018 2017 Consolidated Adjusted EBITDA 780,949 600,306 Add (deduct) the impact of the following: Acquisition-related costs and deal contingent forwards (115,569 ) — Stock-based compensation (12,806 ) (10,622 ) (Loss) gain from investments and associates (1,667 ) 33,598 (Impairment) reversal of intangibles assets and assets held for sale (6,223 ) 6,799 Other costs (108,956 ) (35,501 ) Total adjusting items (245,221 ) (5,726 ) Depreciation and amortization (282,806 ) (147,186 ) Operating income 252,922 447,394 Net financing charges (363,884 ) (158,332 ) Net earnings (loss) from associates 1,068 (2,569 ) (Loss) earnings before income taxes (109,894 ) 286,493 Income tax recovery (expense) 988 (27,208 ) Net (loss) earnings (108,906 ) 259,285 |
Summary of Distribution of Corporation's Assets by Reporting Segment | The distribution of the Corporation’s assets by reporting segment is as follows: International United Kingdom Australia Corporate Total Total assets as at December 31, 2018 5,248,115 5,430,110 510,805 76,508 11,265,538 Total assets as at December 31, 2017 5,398,392 — — 16,734 5,415,126 |
Summary of Segment by Geographic Region | The distribution of some of the Corporation’s non-current assets (goodwill, intangible assets and property and equipment) by geographic region is as follows: As at December 31, In thousands of U.S. Dollars 2018 2017 Geographic Area Canada 66,830 53,394 Isle of Man 4,346,599 4,446,503 Italy 30 35 United Kingdom 5,191,994 6,511 Australia 456,422 — Other licensed or approved jurisdictions 31,973 15,744 10,093,848 4,522,187 |
Summary of Segment by Customer Location | The following tables set out the proportion of revenue attributable to each gaming license or approval (as opposed to the jurisdiction where the customer was located) that either generated a minimum of 5% of total consolidated revenue for the year ended December 31, 2018 or 2017, or that the Corporation otherwise deems relevant based on its historical reporting of the same or otherwise: Year Ended December 31, 2018 In thousands of U.S. Dollars International United Kingdom Australia Intercompany eliminations * Total Geographic Area Isle of Man 377,702 — — (2,000 ) 375,702 Malta 497,126 — — — 497,126 Italy 156,946 1,144 — — 158,090 United Kingdom 73,969 388,421 — — 462,390 Spain 121,776 86 — — 121,862 Australia — 190 196,930 — 197,120 Other licensed or approved jurisdictions 212,658 4,290 — — 216,948 1,440,177 394,131 196,930 (2,000 ) 2,029,238 Year Ended December 31, 2017 In thousands of U.S. Dollars International United Kingdom Australia Intercompany eliminations * Total Geographic Area Isle of Man 378,714 — — — 378,714 Malta 434,845 — — — 434,845 Italy 134,965 — — — 134,965 United Kingdom 71,553 — — — 71,553 Spain 83,423 — — — 83,423 France 61,132 — — — 61,132 Other licensed or approved jurisdictions 147,683 — — — 147,683 1,312,315 — — — 1,312,315 * The Corporation has excluded from its consolidated results $2.0 million of Isle of Man revenue included in the International segment related to certain non-gaming related transactions with the United Kingdom segment. A corresponding exclusion in the consolidated results is recorded to sales and marketing expense in the United Kingdom segment. |
Expenses Classified By Nature (
Expenses Classified By Nature (Tables) | 12 Months Ended |
Dec. 31, 2018 | |
Disclosure Of Expenses Classified By Nature [Abstract] | |
Expenses Classified By Nature | Year Ended December 31, In thousands of U.S. Dollars 2018 2017 Cost of revenue (excluding depreciation and amortization) Direct selling costs 99,642 38,421 Gaming duty, levies and fees 268,857 137,953 Processor and other operating costs 90,665 71,123 459,164 247,497 General and administrative Salaries and wages 285,234 179,929 Legal and professional fees 84,288 69,499 Impairment (reversal of impairment) of property and equipment, intangible assets and assets held for sale (note 11) 6,156 (6,799 ) Loss (gain) on disposal of investments and other assets 1,992 (32,999 ) Acquisition-related costs 54,209 — Acquisition of market access rights in connection with Eldorado 20,661 — Foreign exchange (gain) loss 68,406 2,838 IT and software costs 74,334 20,599 Other operational costs 106,108 57,633 Depreciation and amortization 282,806 147,186 984,194 437,886 Net financing charges Interest on long-term debt 186,720 109,624 Re-measurement of deferred contingent payment 1 (342 ) — Re-measurement of Embedded Derivatives 2 6,100 — Ineffectiveness on cash flow hedges (14,909 ) — Accretion expense 42,431 40,793 Loss on debt extinguishment 146,950 — Interest income (3,066 ) 1,056 Interest on deferred purchase price — 6,859 363,884 158,332 1 2 |
Income Taxes (Tables)
Income Taxes (Tables) | 12 Months Ended |
Dec. 31, 2018 | |
Disclosure Of Income Tax Expense [Abstract] | |
Summary of Income Tax Expense | Details of income tax expense were as follows: Year Ended December 31, In thousands of U.S. Dollars 2018 2017 Current income tax expense 19,813 9,391 Current income tax expense (recovery) - provision true up (2,155 ) 21,923 Deferred income tax recovery relating to the origination and reversal of temporary differences (17,971 ) (3,568 ) Deferred income tax (recovery) expense - provision true up (675 ) (538 ) Income tax (recovery) expense (988 ) 27,208 |
Summary of Effective Income Tax Rate Reconciliation | The reconciliation is as follows: Year Ended December 31, In thousands of U.S. Dollars 2018 2017 Net (loss) earnings before income taxes (109,894 ) 286,493 Canadian statutory tax rate 26.5 % 26.7 % Income taxes at Canadian statutory tax rate (29,122 ) 76,494 Non-taxable income (9,030 ) (143 ) Non-deductible expenses 34,815 3,590 Differences in effective income tax rates in foreign jurisdictions (97,919 ) (117,153 ) Deferred tax assets not recognized 103,098 43,035 Provision true up (2,830 ) 21,385 Income tax (recovery) expense (988 ) 27,208 |
Schedule of Significant Components of the Corporation's Deferred Income Tax Asset Balance | Significant components of the Corporation’s deferred income tax asset balance at December 31, 2018 and 2017 are as follows: In thousands of U.S. Dollars Property & Equipment Intangibles Tax Losses Other Total * At January 1, 2017 25 — 139 976 1,140 Credited to net earnings 131 — 170 3,378 3,679 Credited to other comprehensive income — — — 146 146 Credited directly to equity - share-based payment transactions — — — 359 359 Foreign exchange on translation — — (1 ) (13 ) (14 ) At December 31, 2017 156 — 308 4,846 5,310 Reclassifications (8 ) — (134 ) (362 ) (504 ) At January 1, 2018 148 — 174 4,484 4,806 Credited (charged) to net earnings 41 — 1,051 (1,008 ) 84 Credited to other comprehensive income — — — 53 53 Charged directly to equity - share-based payment transactions — — — (359 ) (359 ) Acquisition of subsidiary 1,016 — — 9,921 10,937 Foreign exchange on translation (61 ) — (34 ) (1,177 ) (1,272 ) At December 31, 2018 1,144 — 1,191 11,914 14,249 |
Schedule of Significant Components of the Corporation's Deferred Income Tax Liability Balance | Significant components of the Corporation’s deferred income tax liability balance at December 31, 2018 and 2017 are as follows: In thousands of U.S. Dollars Property & Equipment Intangibles Tax Losses Other Total * At January 1, 2017 — (17,300 ) — — (17,300 ) Credited to net earnings — 426 — — 426 Credited to other comprehensive income — 14 — — 14 Acquisition of subsidiary — (72 ) — — (72 ) Foreign exchange on translation — 253 — — 253 At December 31, 2017 — (16,679 ) — — (16,679 ) Reclassifications (45 ) 549 — — 504 At January 1, 2018 (45 ) (16,130 ) — — (16,175 ) (Charged) credited to net earnings (82 ) 15,525 — (513 ) 14,930 Acquisition of subsidiary — (620,796 ) — (465 ) (621,261 ) Foreign exchange on translation 6 29,278 — 51 29,335 At December 31, 2018 (121 ) (592,123 ) — (927 ) (593,171 ) |
Schedule of Gross Temporary Differences | Deferred tax assets have not been recognized in respect of the items shown below. The amounts shown are the gross temporary differences and to calculate the potential deferred asset it is necessary to multiply the amounts by the tax rates in each case. As at December 31, In thousands of U.S. Dollars 2018 2017 Tax losses 1,619,702 1,293,846 Other temporary differences 82,814 19,567 Total deferred tax asset unrecognized 1,702,516 1,313,413 |
Earnings Per Share (Tables)
Earnings Per Share (Tables) | 12 Months Ended |
Dec. 31, 2018 | |
Earnings Per Share [Abstract] | |
Schedule of Computation of Basic and Diluted Earnings Per Share | The following table sets forth the computation of basic and diluted earnings per Common Share for the following periods: Year Ended December 31, 2018 2017 Numerator Numerator for basic and diluted earnings per Common Share - net earnings (loss) attributable to shareholders of The Stars Group Inc. $ (102,452,000 ) $ 259,231,000 Denominator Denominator for basic earnings per Common Share – weighted average number of Common Shares 208,269,905 146,818,764 Effect of dilutive securities Stock options 1,371,177 558,996 Performance share units 246,813 18,748 Deferred share units 7,593 — Restricted share units 72,673 17,076 Warrants 569,304 717,792 Convertible Preferred Shares 32,231,301 55,576,213 Effect of dilutive securities * 34,498,861 56,888,825 Dilutive potential for diluted earnings per Common Share 208,269,905 203,707,589 Basic earnings (loss) per Common Share $ (0.49 ) $ 1.77 Diluted earnings (loss) per Common Share $ (0.49 ) $ 1.27 |
Goodwill and Intangible Assets
Goodwill and Intangible Assets (Tables) | 12 Months Ended |
Dec. 31, 2018 | |
Disclosure Of Reconciliation Of Changes In Intangible Assets And Goodwill [Abstract] | |
Schedule of Goodwill and Intangible Assets | For the year ended December 31, 2018: In thousands of U.S. Dollars Software Technology Acquired through Business Combinations Customer Relationships Brands Brands (licensed) Deferred Development Costs Other Intangibles Goodwill Total Cost Balance – January 1, 2018 117,492 1,423,719 485,253 — 71,819 18,712 2,810,681 4,927,676 Additions 6,808 — — — 51,574 21,394 — 79,776 Additions through business combination 300,825 2,533,869 22,447 509,896 — 46,668 2,571,350 5,985,055 Disposals (2,336 ) — — — — (550 ) (4,944 ) (7,830 ) Translation (16,150 ) (110,218 ) (1,028 ) (23,345 ) (607 ) (3,830 ) (109,781 ) (264,959 ) Balance – December 31, 2018 406,639 3,847,370 506,672 486,551 122,786 82,394 5,267,306 10,719,718 Accumulated amortization and impairments Balance – January 1, 2018 91,072 324,292 — — 20,107 9,384 5,471 450,326 Amortization 53,159 172,241 — 14,346 14,656 11,769 — 266,171 Disposals (2,171 ) — — — — (550 ) (4,944 ) (7,665 ) Impairment — — — — 4,178 396 799 5,373 Translation (911 ) (1,836 ) — (269 ) (12 ) (138 ) — (3,166 ) Balance – December 31, 2018 141,149 494,697 — 14,077 38,929 20,861 1,326 711,039 Net carrying amount At January 1, 2018 26,420 1,099,427 485,253 — 51,712 9,328 2,805,210 4,477,350 At December 31, 2018 265,490 3,352,673 506,672 472,474 83,857 61,533 5,265,980 10,008,679 For the year ended December 31, 2017: In thousands of U.S. Dollars Software Technology Acquired through Business Combinations Customer Relationships Brands Deferred Development Costs Other Intangibles Goodwill Total Cost Balance – January 1, 2017 116,079 1,423,719 485,253 48,808 15,673 2,810,681 4,900,213 Additions — — — 23,212 1,893 — 25,105 Additions through business combination 1,413 — — — — — 1,413 Reclassification — — — (201 ) — — (201 ) Translation — — — — 1,146 — 1,146 Balance – December 31, 2017 117,492 1,423,719 485,253 71,819 18,712 2,810,681 4,927,676 Accumulated amortization and impairments Balance – January 1, 2017 61,163 229,377 — 9,832 5,798 5,471 311,641 Amortization 29,909 94,915 — 10,275 3,162 — 138,261 Translation — — — — 424 — 424 Balance – December 31, 2017 91,072 324,292 — 20,107 9,384 5,471 450,326 Net carrying amount At January 1, 2017 54,916 1,194,342 485,253 38,976 9,875 2,805,210 4,588,572 At December 31, 2017 26,420 1,099,427 485,253 51,712 9,328 2,805,210 4,477,350 |
Summary of Impairment Test Operations for CGU | The Corporation performed an annual impairment test for its operations in connection with the preparation of its consolidated financial statements for the year ended December 31, 2018. Goodwill is monitored at the operating segment and this is consistent with the lowest level of CGU except as noted below. As at December 31, 2018 As at December 31, 2017 In thousands of U.S. Dollars Goodwill Brand (Indefinite) Goodwill Brand (Indefinite) International 2,806,485 485,253 2,805,210 485,253 United Kingdom * 2,333,476 21,419 — — Australia 126,019 — — — Total 5,265,980 506,672 2,805,210 485,253 * The United Kingdom segment includes a non-significant CGU which includes the indefinite lived brand as noted in the table above. The Corporation has not identified any impairment in relation to the indefinite lived brand. |
Summary of Cash Flow Forecasts | The following table shows key assumptions used in the value in use calculations: Assumptions used in value in use calculation International United Kingdom Australia Discount Rate (pre-tax) 11.2 % 9.3 % 14.1 % Discount Rate (after-tax) 11.0 % 8.2 % 10.5 % Perpetual Growth Rate 3.0 % 3.0 % 2.0 % Revenue Growth Rate 6.6% - 11.5% 4.0% - 13.4% 3.9% - 11.5% Adjusted EBITDA Margin as % of Revenue 38.9% - 43.0% 26.9% - 30.5% 16.5% - 19.4% CAPEX as % of Revenue 4.5 % 4.5 % 4.4% - 5.4% Change required for carrying value to equal recoverable amount United Kingdom Australia pps pps Discount Rate (pre-tax) 0.1 4.7 Discount Rate (after-tax) 0.1 3.3 Perpetual Growth Rate (0.2 ) (8.9 ) Revenue Growth Rate across the five year forecast (0.6 ) (5.4 ) Adjusted EBITDA Margin as % of Revenue across the five year forecast (0.6 ) (4.0 ) CAPEX as % of Revenue 0.7 3.5 |
Property and Equipment (Tables)
Property and Equipment (Tables) | 12 Months Ended |
Dec. 31, 2018 | |
Disclosure Of Property Plant And Equipment [Abstract] | |
Summary of Property and Equipment | For the year ended December 31, 2018: In thousands of U.S. Dollars Furniture and Fixtures Computer Equipment Building Total Cost Balance – January 1, 2018 12,497 26,155 23,928 62,580 Additions 11,283 22,669 — 33,952 Additions through business combinations 24,582 1,642 — 26,224 Disposals (338 ) (26 ) — (364 ) Impairment (1,521 ) — — (1,521 ) Translation (870 ) (634 ) (1,991 ) (3,495 ) Balance – December 31, 2018 45,633 49,806 21,937 117,376 Accumulated depreciation Balance – January 1, 2018 5,324 9,402 3,017 17,743 Depreciation 7,682 7,960 991 16,633 Disposals (57 ) (12 ) — (69 ) Impairment (954 ) — — (954 ) Translation (528 ) (246 ) (372 ) (1,146 ) Balance – December 31, 2018 11,467 17,104 3,636 32,207 Net carrying amount Balance – January 1, 2018 7,173 16,753 20,911 44,837 At December 31, 2018 34,166 32,702 18,301 85,169 For the year ended December 31, 2017: In thousands of U.S. Dollars Revenue- Producing Assets Furniture and Fixtures Computer Equipment Building Total Cost Balance – January 1, 2017 84 9,356 18,627 21,605 49,672 Additions — 2,724 8,273 — 10,997 Disposals (84 ) (571 ) (1,251 ) — (1,906 ) Translation — 988 506 2,323 3,817 Balance – December 31, 2017 — 12,497 26,155 23,928 62,580 Accumulated depreciation Balance – January 1, 2017 24 2,017 5,239 1,592 8,872 Depreciation — 3,198 4,764 963 8,925 Disposals (24 ) (301 ) (860 ) — (1,185 ) Translation — 410 259 462 1,131 Balance – December 31, 2017 — 5,324 9,402 3,017 17,743 Net carrying amount At January 1, 2017 60 7,339 13,388 20,013 40,800 At December 31 2017 — 7,173 16,753 20,911 44,837 |
Investments (Tables)
Investments (Tables) | 12 Months Ended |
Dec. 31, 2018 | |
Disclosure Of Investments [Abstract] | |
Summary of Investments Held by Corporate | The Corporation held the following investments: As at December 31, 2018 2017 In thousands of U.S. Dollars Carrying value & fair value Carrying value & fair value Bonds – Available-for-sale — 115,343 Funds – Available-for-sale — 7,045 Equity in quoted companies – Available-for-sale — 280 Equity in unquoted companies – Available-for-Sale — 6,981 Bonds – FVOCI 103,153 — Equity in unquoted companies – FVTPL (note 16) 6,773 — Total investments 109,926 129,649 Current portion 103,153 122,668 Non-current portion 6,773 6,981 |
Disclosure of Corporations Investments Held by Maturity Date | The Corporation’s investments held by maturity date are as follows: 1 year or less $000’s 1 to 5 years $000’s Greater than 5 years $000’s Bonds 41,664 61,489 — Total 41,664 61,489 — |
Summary of Recognized Gains (Losses) From Current Investments | For the year ended December 31, 2018, the Corporation recognized gains (losses) from investments as follows: Bonds $000’s Equity in private companies $000’s Total $000’s Investment income earned 2,592 — 2,592 Realized (losses) gains (311 ) — (311 ) Unrealized (losses) gains (339 ) — (339 ) Re-measurement of financial assets at FVTPL — (1,897 ) (1,897 ) Total 1,942 (1,897 ) 45 |
Schedule Significant Subsidiaries of Corporation | As at December 31, 2018, the Corporation had the following significant subsidiaries: Name of principal subsidiary Country of incorporation Principal business Percentage of ownership Stars Group Holdings B.V. Netherlands Intermediate holding company and investment vehicle 100 % Stars Group Holdings Cooperatieve U.A Netherlands Intermediate holding company 100 % Stars Interactive Holdings (IOM) Limited Isle of Man Intermediate holding company 100 % Worldwide Independent Trust Limited Isle of Man Treasury 100 % Rational Entertainment Enterprises Limited Isle of Man Gaming services 100 % Naris Limited Isle of Man Treasury 100 % Stars Interactive Limited Isle of Man Intermediate holding company 100 % RG Cash Plus Limited Isle of Man Treasury 100 % Rational Gaming Europe Limited Malta Various 100 % REEL Spain Plc Malta Gaming services 100 % Hestview Limited England and Wales Gaming services 100 % Bonne Terre Limited Alderney Gaming services 100 % BetEasy Pty Limited Australia Gaming services 80 % |
Accounts Receivable (Tables)
Accounts Receivable (Tables) | 12 Months Ended |
Dec. 31, 2018 | |
Trade And Other Current Receivables [Abstract] | |
Schedule of Accounts Receivable | The Corporation’s accounts receivable balances at December 31, 2018 and December 31, 2017 consist of the following; As at December 31, In thousands of U.S. Dollars 2018 2017 Balances held with processors 92,971 75,147 Balances due from live events 13,983 10,260 VAT receivable 11,029 6,684 Other receivables 18,364 8,318 Total accounts receivable balance 136,347 100,409 Long-term VAT receivable 14,906 11,818 Total non-current receivable balance 14,906 11,818 |
Cash and Cash Equivalents, Re_2
Cash and Cash Equivalents, Restricted Cash Advances and Collateral (Tables) | 12 Months Ended |
Dec. 31, 2018 | |
Restricted Cash Advances And Collateral [Abstract] | |
Schedule Of Restricted Cash Advances and Collateral Explanatory | Restricted cash held by the Corporation consists of the following components: As at December 31, In thousands of U.S. Dollars 2018 2017 Guarantees in connection with licenses held 4,312 4,333 Funds in connection with hedging contracts 2,836 5,113 Segregated funds in respect of payment processors 2,030 2,749 Guarantee in connection with acquisition of a subsidiary 1,146 1,201 Cash portion of Kentucky Bond Collateral * 5,000 40,000 Funds held in term deposits 5,837 — Other 288 300 Restricted cash advances and collateral – total 21,449 53,696 Restricted cash advances and collateral – current portion 10,819 7,862 Restricted cash advances and collateral – non-current portion 10,630 45,834 |
Prepaid Expenses and Other As_2
Prepaid Expenses and Other Assets (Tables) | 12 Months Ended |
Dec. 31, 2018 | |
Prepaid Expenses And Other Assets [Abstract] | |
Components of Prepaid Expenses and Other Assets | As at December 31, In thousands of U.S. Dollars Note 2018 2017 Prepaid royalties 987 5,704 Prepaid expenses 38,688 22,281 Vendor deposits 1,297 1,408 Other current assets 2,973 302 Total current portion of prepaid expenses and other assets 43,945 29,695 Prepaid royalties 15,963 16,444 Vendor deposits 758 70 Long term investments 13 6,773 6,981 Investment tax credits receivable 2,483 3,056 Deferred financing costs 17 6,783 — Total non-current portion of prepaid expenses and other assets 32,760 26,551 |
Long-Term Debt (Tables)
Long-Term Debt (Tables) | 12 Months Ended |
Dec. 31, 2018 | |
Disclosure Of Long Term Debt [Abstract] | |
Disclosure of Principal and Carrying Amount of Long-Term Debt Outstanding | The following is a summary of long-term debt outstanding at December 31, 2018, and 2017 (all capitalized terms used in the table below relating to such long-term debt are defined below in this note): In thousands of U.S. Dollars (except as noted) Interest rate December 31, 2018, Principal outstanding balance in currency of borrowing December 31, 2018 Carrying amount in USD December 31, 2017, Principal outstanding balance in currency of borrowing December 31, 2017 Carrying amount in USD Revolving Facility 5.64% — — — — USD First Lien Term Loan 5.89% 3,557,125 3,479,823 — — EUR First Lien Term Loan 3.75% 850,000 951,980 — — Senior Notes 7.00% 1,000,000 980,008 — — Loan payable to non-controlling interests 0.00% 49,936 35,147 — — Previous USD first lien term loan 5.32% — — 1,895,654 1,848,397 Previous EUR first lien term loan 3.25% — — 382,222 453,540 USD second lien term loan 8.69% — — 95,000 56,632 Total long-term debt 5,446,958 2,358,569 Current portion 35,750 4,990 Non-current portion 5,411,208 2,353,579 |
Disclosure of Interest Outstanding on the Long Term Debt | During the year ended December 31, 2018, the Corporation incurred the following interest on its then-outstanding long-term debt excluding its loan payable to non-controlling interests In thousands of U.S. Dollars Effective interest rate * Interest Interest Accretion Total Interest Revolving Facility 5.66% 4,006 699 4,705 USD First Lien Term Loan 6.54% 75,988 7,799 83,787 EUR First Lien Term Loan 4.26% 17,792 1,365 19,157 Senior Notes 7.47% 33,250 1,000 34,250 Previous USD first lien term loan ** 6.07% 42,885 112,135 155,020 Previous EUR first lien term loan ** 3.87% 9,693 41,502 51,195 USD second lien term loan ** 13.78% 2,216 4,643 6,859 Total 185,830 169,143 354,973 During the year ended December 31, 2017, the Corporation incurred the following interest on its then-outstanding long-term debt: In thousands of U.S. Dollars Effective interest rate Interest Interest Accretion Total Interest Previous USD first lien term loan 5.54 % 76,851 11,817 88,668 Previous EUR first lien term loan 4.37 % 16,824 1,271 18,095 USD second lien term loan 16.05 % 14,340 5,179 19,519 Total 108,015 18,267 126,282 * The effective interest rate calculation excludes the impact of the debt extinguishments in respect of the April 2018 Amend and Extend and the repayment of the previous first lien term loans as well as the impact of the Swap Agreements. ** Interest accretion for the year ended December 31, 2018 includes a loss on debt extinguishment of $147.0 million included within net financing charges in respect of the amendment and extension and subsequent repayment of the Corporation’s prior first lien term loans. |
Disclosure of the Movement of the Corporation's Long-Term Debt Balance | The Corporation’s debt balance for the year ended December 31, 2018 was as follows: In thousands of U.S. Dollars Opening Balance Adjustment on adoption of IFRS 9 New debt Debt repayments Adjustments to amortized cost * Interest Accretion ** Translation Closing Revolving Facility — — 100,000 (100,000 ) (699 ) 699 — — USD First Lien Term Loan — — 3,575,000 (17,875 ) (85,101 ) 7,799 — 3,479,823 EUR First Lien Term Loan — — 999,535 — (23,823 ) 1,365 (25,097 ) 951,980 Senior Notes — — 1,000,000 — (20,992 ) 1,000 — 980,008 Loan payable to non-controlling interests — — 52,357 (6,167 ) (8,517 ) — (2,526 ) 35,147 Previous USD first lien term loan 1,848,397 (46,894 ) 268,921 (2,164,575 ) (17,984 ) 112,135 — — Previous EUR first lien term loan 453,540 (30,725 ) 144,627 (585,450 ) (5,077 ) 41,502 (18,417 ) — USD second lien term loan 56,632 33,725 — (95,000 ) — 4,643 — — Total 2,358,569 (43,894 ) 6,140,440 (2,969,067 ) (162,193 ) 169,143 (46,040 ) 5,446,958 The Corporation’s debt balance for the year ended December 31, 2017 was as follows: In thousands of U.S. Dollars Opening Balance New debt Debt repayments Adjustments to amortized cost * Interest Accretion ** Translation Closing Previous USD first lien term loan 1,965,928 — (125,442 ) (3,906 ) 11,817 — 1,848,397 Previous EUR first lien term loan 296,198 103,973 (3,444 ) (829 ) 1,271 56,371 453,540 USD second lien term loan 166,453 — (115,000 ) — 5,179 — 56,632 Total 2,428,579 103,973 (243,886 ) (4,735 ) 18,267 56,371 2,358,569 * Adjustments to amortized cost includes transaction costs incurred on the issuance or incurrence of each of the financial instruments and, with respect to the Senior Notes (as defined below), the bifurcation of embedded features in 2018 as described below and debt forgiveness in relation to the loan payable to non-controlling interests. In addition, unamortized deferred financing costs of $6.8 million were reclassified to prepaid expenses and other non-current assets on the consolidated statements of financial position following the repayment of $100.0 million previously drawn on the Revolving Facility. ** Interest accretion represents interest expense calculated at the effective interest rate less interest expense calculated at the contractual interest rate and is recorded in net financing charges in the consolidated statements of (loss) earnings. |
Disclosure of Schedule of Principle Repayments of Long-Term Debt Over the Next Five Years | As at December 31, 2018, the contractual principal repayments of the Corporation’s outstanding long-term debt over the next five years amount to the following: In thousands of U.S. Dollars <1 Year 1-2 Years 2-3 Years 3-4 Years 4-5 Years >5 Years Revolving Facility — — — — — — USD First Lien Term Loan 35,750 35,750 35,750 35,750 35,750 3,378,375 EUR First Lien Term Loan — — — — — 973,803 Senior Notes — — — — — 1,000,000 Loan payable to non-controlling interests — 35,147 — — — — Total 35,750 70,897 35,750 35,750 35,750 5,352,178 |
Derivative and Hedge Accounti_2
Derivative and Hedge Accounting (Tables) | 12 Months Ended |
Dec. 31, 2018 | |
Disclosure Of Derivatives [Abstract] | |
Summary of Fair Value of Derivatives | The following table summarizes the fair value of derivatives as at December 31, 2018 and 2017: Year ended December 31, 2018 Year ended December 31, 2017 In thousands of U.S. Dollars Assets Liabilities Assets Liabilities Derivatives held for hedging Derivatives designated in cash flow hedges Cross currency interest rate swaps 41,117 1,096 — 111,762 Interest rate swap — 4,972 — — Total derivatives designated in cash flow hedges 41,117 6,068 — 111,762 Derivatives designated in net investment hedges Cross currency interest rate swaps 1,866 — — — Total derivatives designated in net investment hedge 1,866 — — — Total derivatives held for hedging 42,983 6,068 — 111,762 Derivatives held for risk management not designated in hedges Forward contracts — 208 2,037 — Unsettled bets * — 16,285 — 779 Embedded derivative 11,600 — — — Total derivatives held for risk management not designated in hedges 11,600 16,493 2,037 779 * The unsettled bets liability is recorded in accounts payable and other liabilities on the consolidated statement of financial position as at December 31, 2017 and is recorded in derivatives on the consolidated statement of financial position as at December 31, 2018. |
Summary of Effects of Cash flow Hedges and Net Investment Hedges | The following tables presents the effects of cash flow hedges and net investment hedges on the Corporation’s financial position and performance. Change in value of hedged items for ineffectiveness measurement Change in fair value of hedging instruments for ineffectiveness measurement Hedge ineffectiveness gain (loss) * Hedging gains (losses) recognized in other comprehensive income Amount reclassified from accumulated other comprehensive income (loss) to earnings ** Net change in other comprehensive income (loss) Cash flow hedges Interest rate risk Floating rate debt (4,972 ) 4,972 — (4,972 ) — (4,972 ) Interest rate risk and foreign exchange risk Floating rate, foreign currency debt and other 105,592 (90,683 ) 14,909 46,173 (45,271 ) 902 100,620 (85,711 ) 14,909 41,201 (45,271 ) (4,070 ) Net investment hedges (104,029 ) 104,029 — (104,029 ) — (104,029 ) * Hedge ineffectiveness is recorded within net financing charges on the consolidated statements of (loss) earnings. ** For cash flow hedges that address interest rate risk and/or foreign currency exchange risk, the amount reclassified from accumulated other comprehensive income (loss) to earnings is recorded within interest expense included in net financing charges or foreign exchange (gain) loss included in general and administrative expenses |
Summary of Reconciliation of Accumulated Other Comprehensive Income | Reconciliation of accumulated other comprehensive income (loss): Accumulated other comprehensive income (loss), beginning of year Net changes in other comprehensive income (loss) Accumulated other comprehensive income (loss), end of year Accumulated other comprehensive income (loss) on designated hedges Accumulated other comprehensive income (loss) on de-designated hedges Cash flow hedges * Interest rate risk Floating rate debt — (4,972 ) (4,972 ) (4,972 ) — Interest rate risk and foreign exchange risk Floating rate, foreign currency debt and other (33,983 ) 902 (33,081 ) (21,507 ) (11,574 ) (33,983 ) (4,070 ) (38,053 ) (26,479 ) (11,574 ) Net investment hedges ** 86,430 (104,029 ) (17,599 ) (66,749 ) 49,150 * Net changes in other comprehensive income (loss) is recorded through the cash flow hedging reserve. See note 25. ** Net changes in other comprehensive income (loss) is recorded through the cumulative translation reserve. See note 25. |
Commitments (Tables)
Commitments (Tables) | 12 Months Ended |
Dec. 31, 2018 | |
Disclosure Of Operating Lease [Abstract] | |
Schedule Future Minimum Lease Payments Under Non-cancellable Operating Leases | The Corporation as lessee and other contractual commitments At December 31, 2018, the Corporation’s future minimum lease payments under non-cancellable operating leases and other obligations aggregate to $346.4 million and are payable as follows: In thousands of U.S. Dollars Within one year Later than one year but not later than 5 years More than 5 years Lease obligations 61,423 154,374 26,013 Other contractual commitments 40,011 54,054 10,561 Total 101,434 208,428 36,574 |
Schedule Future Minimum Lease Receipts Under Non-cancellable Operating Leases | The Corporation as lessor At December 31, 2018, the Corporation’s future minimum lease receipts under non-cancellable operating leases aggregate to $14.8 million and are receivable as follows; In thousands of U.S. Dollars Within one year Later than one year but not later than 5 years More than 5 years Lease obligations 1,863 7,452 5,533 Total 1,863 7,452 5,533 |
Accounts Payable And Other Li_2
Accounts Payable And Other Liabilities (Tables) | 12 Months Ended |
Dec. 31, 2018 | |
Disclosure Of Other Payables [Abstract] | |
Schedule of Accounts Payable and other liabilities | As at December 31, In thousands of U.S. Dollars 2018 2017 Accounts payable and accrued liabilities 282,630 98,493 VAT payable 18,792 18,757 Customer loyalty rewards 24,787 29,508 Employee benefits payable 57,143 39,050 Dormant funds 7,308 8,379 Accrued interest on Senior Notes 33,347 — Total accounts payable and other current liabilities 424,007 194,187 Long-term lease liability 2,088 — Deferred contingent payment (note 26) 77,628 — Total long-term payables 79,716 — |
Provisions (Tables)
Provisions (Tables) | 12 Months Ended |
Dec. 31, 2018 | |
Disclosure Of Other Provisions [Abstract] | |
Carrying Amounts and Movements in Provisions | The carrying amounts and the movements in the provisions during the year ended December 31, 2018 and 2017 are as follows: In thousands of U.S. Dollars Player bonuses and jackpots Deferred payment provision Restructuring provision Other Total Balance at January 1, 2017 1,571 202,515 — 17,636 221,722 Adjustment to provision recognized 48,146 (815 ) — (121 ) 47,210 Payments (44,121 ) (197,510 ) — (9,311 ) (250,942 ) Accretion of discount — 2,048 — 839 2,887 Reclassification (1,444 ) — — — (1,444 ) Foreign exchange translation losses 113 62 — 1,075 1,250 Balance at December 31, 2017 4,265 6,300 — 10,118 20,683 Provisions acquired in business combinations 8,349 — 1,614 5,297 15,260 Recognized — — 8,164 — 8,164 Adjustment to provision recognized 55,734 — — 654 56,388 Payments (48,902 ) — — (7,006 ) (55,908 ) Accretion of discount — — — 411 411 Foreign exchange translation losses (862 ) — (65 ) (880 ) (1,807 ) Balance at December 31, 2018 18,584 6,300 9,713 8,594 43,191 Current portion at December 31, 2017 4,265 6,300 — 7,025 17,590 Non-current portion at December 31, 2017 — — — 3,093 3,093 Current portion at December 31, 2018 18,584 6,300 9,713 4,592 39,189 Non-current portion at December 31, 2018 — — — 4,002 4,002 |
Customer Deposits (Tables)
Customer Deposits (Tables) | 12 Months Ended |
Dec. 31, 2018 | |
Deposits From Customers [Abstract] | |
Summary of Customer Deposits Segregation | Customer deposits are segregated as follows: As at December 31, In thousands of U.S. Dollars 2018 2017 Cash - customer deposits 328,223 227,098 Current investments - customer deposits (note 13) 103,153 122,668 Total 431,376 349,766 Customer deposits liability 423,739 349,766 |
Share Capital (Tables)
Share Capital (Tables) | 12 Months Ended |
Dec. 31, 2018 | |
Disclosure Of Classes Of Share Capital [Abstract] | |
Summary of Share Capital | The authorized share capital of the Corporation consists of an unlimited number of Common Shares, with no par value, and an unlimited number of convertible preferred shares (“Preferred Shares”), with no par value, issuable in series. As at December 31, 2018, 273,177,244 shares were issued and fully paid (December 31, 2017 - 147,947,874). Common Shares Number Preferred Shares Number Common Shares $000’s Preferred Shares $000’s Opening balance, as at January 1, 2017 145,101,127 1,139,249 1,178,404 684,385 Exercise of stock options and other equity awards 2,923,184 — 21,923 — Repurchase of Common Shares (76,437 ) — (493 ) — Ending balance, as at December 31, 2017 147,947,874 1,139,249 1,199,834 684,385 Exercise of stock options and other equity awards 1,791,860 — 38,048 — Exercise of warrants 2,422,944 — 14,688 — Conversion of Preference Shares 60,013,510 (1,139,249 ) 684,385 (684,385 ) Issuance of Common Shares in connection with acquired subsidiaries 41,049,398 — 1,477,478 — Issuance of Common Shares in connection with Equity Offering 18,875,000 — 690,353 — Issue of Common Shares in connection with market access agreement 1,076,658 — 20,661 — Equity Fees — — (5,413 ) — Reversal of 2014 deferred tax — — (3,747 ) — Ending balance, as at December 31, 2018 273,177,244 — 4,116,287 — |
Reserves (Tables)
Reserves (Tables) | 12 Months Ended |
Dec. 31, 2018 | |
Disclosure Of Reserves Within Equity [Line Items] | |
Summary of Class of Reserves | The following table highlights the classes of reserves included in the Corporation’s equity: In thousands of U.S. Dollars Acquisition reserve Warrants Equity Treasury Cumulative translation Available for sale investments Financial assets at FVOCI Cash flow hedging Other Total Balance – January 1, 2017 — 14,638 31,142 (30,035 ) 77,171 (9,983 ) — (48,335 ) 1,249 35,847 Cumulative translation adjustments — — — — (189,012 ) — — — — (189,012 ) Stock-based compensation — — 10,622 — — — — — — 10,622 Exercise of equity awards — — (5,258 ) — — — — — — (5,258 ) Realized (losses) gains — — — — — (37,090 ) — 160,069 — 122,979 Unrealized gains (losses) — — — — — 32,474 — (151,311 ) — (118,837 ) Reclassification * — 50 — — (8,868 ) 9,197 — — (379 ) — Deferred tax on stock-based compensation — — 359 — — — — — — 359 Other — — — 493 — — — 5,594 (5,127 ) 960 Balance – December 31, 2017 — 14,688 36,865 (29,542 ) (120,709 ) (5,402 ) — (33,983 ) (4,257 ) (142,340 ) Impact of adoption of IFRS 9 — — — — — 45 168 — — 213 Reclassification ** — — — — 15 5,357 — — (5,372 ) — Balance - January 1, 2018 (restated) (note 4) — 14,688 36,865 (29,542 ) (120,694 ) — 168 (33,983 ) (9,629 ) (142,127 ) Cumulative translation adjustments — — — — (93,350 ) — — — — (93,350 ) Stock-based compensation — — 12,806 — — — — — — 12,806 Exercise of stock options and release of equity awards — — (6,982 ) — — — — — — (6,982 ) Re-allocation from warrants reserve to share capital for exercised warrants — (14,688 ) — — — — — — — (14,688 ) Realized gains (losses) — — — — — — (311 ) (45,271 ) — (45,582 ) Unrealized (losses) gains — — — — — — (339 ) 41,201 — 40,862 Deferred Tax on Re-measurements — — — — — — 53 — — 53 Reversal of deferred tax on stock-based compensation — — (359 ) — — — — — — (359 ) Impairment of debt instruments at FVOCI — — — — — — (84 ) — — (84 ) Further acquisition of subsidiary (220,023 ) — — — — — — — (155 ) (220,178 ) Balance – December 31, 2018 (220,023 ) — 42,330 (29,542 ) (214,044 ) — (513 ) (38,053 ) (9,784 ) (469,629 ) |
Schedule of Outstanding Stock Options | The following table provides information about outstanding stock options issued under the Plans: As at December 31, 2018 As at December 31, 2017 Number of options Weighted Average exercise price CDN $ Number of options Weighted Average exercise price CDN $ Beginning balance 6,875,616 25.24 10,358,475 20.54 Transactions during the period: Issued — — 202,000 18.30 Exercised (1,731,761 ) 23.23 (2,899,184 ) 7.47 Forfeited (401,925 ) 19.17 (785,675 ) 27.56 Ending balance 4,741,930 26.49 6,875,616 25.24 |
Summary of Exercisable Options Per Stock Option | A summary of exercisable options per stock option grant under the Plans is as follows: Outstanding options Exercisable options Exercise price CDN $ Number of options Weighted average outstanding maturity period (years) Number of options Weighted average outstanding maturity period (years) 0.01 to 8.00 36,500 0.81 36,500 0.81 8.01 to 16.00 40,000 4.03 20,000 4.03 16.01 to 24.00 1,470,150 3.60 1,123,325 3.40 24.01 to 32.00 2,336,328 2.88 2,198,128 2.84 32.01 to 40.00 858,952 3.30 690,677 3.26 4,741,930 3.17 4,068,630 3.05 |
Summary of Weighted-Average Assumption for Stock Option Grants | The stock options issued during the year ended December 31, 2017 were accounted for at their grant date fair value of $579,000 as determined by the Black-Scholes-Merton valuation model using the following weighted-average assumptions: 2017 Expected volatility 55 % Expected life 4.75 years Expected forfeiture rate 17 % Risk-free interest rate 1.02 % Dividend yield Nil Weighted average share price CDN $18.30 Weighted average fair value of options at grant date CDN $4.46 |
Warrants | |
Disclosure Of Reserves Within Equity [Line Items] | |
Schedule of Outstanding Other Equity Instruments Issued | The following table provides information about outstanding warrants at December 31, 2018 and 2017: As at December 31, 2018 As at December 31, 2017 Number of warrants Weighted Average exercise price CDN $ Number of warrants Weighted Average exercise price CDN $ Beginning balance 4,000,000 19.17 4,000,000 19.17 Issued — — — — Exercised (4,000,000 ) 19.17 — — Expired — — — — Ending balance — — 4,000,000 19.17 |
RSUs | |
Disclosure Of Reserves Within Equity [Line Items] | |
Schedule of Outstanding Other Equity Instruments Issued | The following table provides information about outstanding RSUs issued by the Corporation under the 2015 Equity Incentive Plan. 2018 No. of units Weighted Average Fair Value 2017 No. of units Weighted Average Fair Value Balance as at January 1 141,064 $22.46 — — Issued 123,833 $31.92 153,064 $22.41 Vested and settled (35,268 ) $22.47 (12,000 ) $21.80 Forfeited (9,429 ) $22.58 — — Balance as at December 31 220,200 $29.72 141,064 $22.46 |
PSUs and Bonus PSUs | |
Disclosure Of Reserves Within Equity [Line Items] | |
Schedule of Outstanding Other Equity Instruments Issued | The following table provides information about outstanding PSUs issued by the Corporation under the 2015 Equity Incentive Plan. In addition to the issued and outstanding PSUs, the Corporation will issue additional PSUs of up to 50% upon the achievement of market vesting conditions. 2018 No. of units Weighted Average Fair Value 2017 No. of units Weighted Average Fair Value Balance as at January 1 282,036 $22.47 — — Issued 423,374 $30.09 282,036 $22.47 Vested and settled — — — — Forfeited (19,464 ) $22.58 — — Balance as at December 31 685,946 $27.17 282,036 $22.47 |
DSUs | |
Disclosure Of Reserves Within Equity [Line Items] | |
Schedule of Outstanding Other Equity Instruments Issued | The following table provides information about outstanding DSUs issued by the Corporation under the 2015 Equity Incentive Plan. 2018 No. of units Weighted Average Fair Value 2017 No. of units Weighted Average Fair Value Balance as at January 1 92,703 $15.26 — — Issued 133,383 $22.96 92,703 $15.26 Vested and settled (24,831 ) $23.17 — — Forfeited — — — — Balance as at December 31 201,255 $19.39 92,703 $15.26 |
Fair Value (Tables)
Fair Value (Tables) | 12 Months Ended |
Dec. 31, 2018 | |
Disclosure Of Fair Value Measurement Of Assets And Liabilities [Abstract] | |
Summary of Fair Values of Financial Assets and Liabilities | The following table provides information about how the fair values of these financial assets and liabilities are determined as at each of December 31, 2018 and December 31, 2017: As at December 31, 2018 In thousands of U.S. Dollars Fair value & carrying value Level 1 Level 2 Level 3 Bonds - FVOCI 103,153 103,153 — — Equity in unquoted companies - FVTPL 6,773 — — 6,773 Derivatives 54,583 — 42,983 11,600 Total financial assets 164,509 103,153 42,983 18,373 Derivatives 22,561 — 6,276 16,285 Deferred contingent payment - FVTPL 77,628 — — 77,628 Other long-term liabilities - FVTPL 2,740 — — 2,740 Total financial liabilities 102,929 — 6,276 96,653 As at December 31, 2017 In thousands of U.S. Dollars Fair value & carrying value Level 1 Level 2 Level 3 Bonds - Available-for-sale 115,343 115,343 — — Funds - Available-for-sale 7,045 7,045 — — Equity in unquoted companies - Available-for-sale 6,981 — — 6,981 Equity in quoted companies - Available-for-sale 281 281 — — Total available-for-sale 129,650 122,669 — 6,981 Derivatives 2,037 — 2,037 — Total financial assets 131,687 122,669 2,037 6,981 Derivatives 121,881 — 111,762 10,119 Total financial liabilities 121,881 — 111,762 10,119 |
Summary of Fair Value of Other Financial Assets and Liabilities Measured at Amortized Cost | The fair values of other financial assets and liabilities measured at amortized cost on the consolidated statements of financial position as at each of December 31, 2018, and December 31, 2017 are as follows: As at December 31, 2018 In thousands of U.S. Dollars Fair value Level 1 Level 2 Level 3 First Lien Term Loans 4,414,525 — 4,414,525 — Senior Notes 969,370 — 969,370 — Total financial liabilities 5,383,895 — 5,383,895 — As at December 31, 2017 In thousands of U.S. Dollars Fair value Level 1 Level 2 Level 3 Previous First Lien Term Loans 2,370,335 — 2,370,335 — USD Second Lien Term Loan 95,713 — 95,713 — Total financial liabilities 2,466,048 — 2,466,048 — |
Schedule of Reconciliation of Level 3 Fair Values | The following table shows a reconciliation from opening balances to the closing balances for Level 3 fair values: In thousands of U.S Dollars Level 3 Equity Level 3 Promissory note Level 3 Embedded Derivative Balance – January 1, 2017 15,249 4,827 — Transfers into Level 3 (8,526 ) — — Re-measurement of fair value 258 3,257 — Settlement — (8,084 ) — Balance – December 31, 2017 6,981 — — Adjustment on adoption of IFRS 9 1,787 — — Balance – January 1, 2018 (restated) 8,768 — — Recognized — — 17,700 Re-measurement of fair value (1,974 ) — (6,100 ) Translation (22 ) — — Balance – December 31, 2018 6,772 — 11,600 In thousands of U.S Dollars Level 3 Deferred contingent payment Level 3 Unsettled Bets * Other Balance – January 1, 2017 195,506 519 23,230 Settlement (197,510 ) 179 (14,905 ) Re-measurement of fair value 2,004 38 718 Translation — 43 1,076 Balance – December 31, 2017 — 779 10,119 Acquired on business combination 84,662 19,226 — Settlements — 968 (7,006 ) Re-measurement of fair value (342 ) (4,782 ) 215 Translation (6,692 ) 94 (588 ) Balance – December 31, 2018 77,628 16,285 2,740 |
Statements of Cash Flows (Table
Statements of Cash Flows (Tables) | 12 Months Ended |
Dec. 31, 2018 | |
Disclosure Of Cash Flow Statement [Abstract] | |
Schedule of Changes in Non Cash Operating Working Capital | Changes in non-cash operating elements of working capital Year Ended December 31, In thousands of U.S. Dollars 2018 2017 Accounts receivable 90,677 (6,708 ) Prepaid expenses (14,250 ) (6,243 ) Accounts payable and accrued liabilities (112,275 ) 6,931 Provisions 15,652 2,666 Other 10,793 (447 ) Total (9,403 ) (3,801 ) |
Schedule of Changes in Liabilities Arising from Financing Activities | The table below details changes in the Corporation’s liabilities (excluding derivative instruments) arising from financing activities, including both cash and non-cash changes. Liabilities arising from financing activities are those which cash flows were, or future cash flows will be, classified in the Corporation’s consolidated statements of cash flows as net cash flows from financing activities. In thousands of U.S. Dollars January 1, 2018 * Financing cash flows The effect of changes in foreign exchange rates Other changes December 31, 2018 Long-term debt 2,314,675 2,978,754 (46,040 ) 199,569 5,446,958 Balance – December 31, 2018 2,314,675 2,978,754 (46,040 ) 199,569 5,446,958 In thousands of U.S. Dollars January 1, 2017 Financing cash flows The effect of changes in foreign exchange rates Other changes December 31, 2017 Settlement of margin 7,397 (7,602 ) 205 — — Deferred payment provision 195,506 (197,510 ) — 2,004 — Long-term debt 2,428,579 (144,632 ) 56,371 18,251 2,358,569 Balance – December 31, 2017 2,631,482 (349,744 ) 56,576 20,255 2,358,569 * Adjusted on adoption of IFRS 9. See note 4. |
Financial Instruments Risk Ma_2
Financial Instruments Risk Management (Tables) | 12 Months Ended |
Dec. 31, 2018 | |
Disclosure Of Financial Instruments [Abstract] | |
Schedule of Foreign Exchange Currency Exposure of Financial Instruments by Currency | Foreign Exchange Risk The Corporation is subject to foreign currency exposure on its financial instruments and the translation of its subsidiaries with foreign functional currencies to USD. The Corporation primarily manages its foreign currency exposure through its hedging instruments. See note 19. As at December 31, 2018, the Corporation’s significant foreign exchange currency exposure on its financial instruments by currency was as follows (in U.S. dollar equivalents): CDN EUR GBP AUD Cash 10,098 102,757 150,372 3,279 Restricted cash — 998 — 5,837 Equity in unquoted companies – FVTPL — 6,138 — — Accounts receivable 8,884 52,127 48,984 2,681 Derivatives — 42,983 — — Accounts payable and accrued liabilities (10,811 ) (52,457 ) (176,978 ) (46,700 ) Long-term debt — (951,980 ) — — Derivatives — (1,843 ) (12,819 ) — Customer deposits (407 ) (83,582 ) (53,418 ) (39,120 ) |
Schedule of Effect on Earnings Before Tax of Exchange Rate | The table below details the effect on equity and earnings before tax of a 10% strengthening or weakening of the USD exchange rate at the balance sheet date for balance sheet items denominated in CDN, EUR, GBP and AUD after the effect of the Corporation’s hedging activities: Earnings impact - gain (loss) Equity impact - gain (loss) 10% Strengthening 10% Weakening 10% Strengthening 10% Weakening Currency $000’s $000’s $000’s $000’s CDN (421 ) 421 (355 ) 355 EUR (6,765 ) 6,765 95,251 (95,251 ) GBP 555 (555 ) 3,831 (3,831 ) AUD (43 ) 43 7,445 (7,445 ) The table below details the effect on equity of a 10% strengthening or weakening of the EUR:USD or the EUR:GBP exchange rates on the valuations of the Swap Agreements that hedge the USD First Lien Term Loan. 10% is the sensitivity rate used when reporting foreign currency risk internally to key management personnel and represents management’s assessment of the reasonably possible change in foreign exchange rates. $000's - 10% + 10% USD:EUR exchange rate (242,072 ) 266,280 EUR:GBP exchange rate (133,285 ) 146,614 The table below details the effect on earnings before tax of a 100 basis points strengthening or weakening of the LIBOR and EURIBOR interest rates on these loans after the effect of the Corporation’s hedging activities. 100 basis points sensitivity is the sensitivity rate used when reporting interest rate risk internally to key management personnel and represents management’s assessment of the reasonably possible change in interest rates: Net earnings (loss) $000's - 100 bps + 100 bps USD LIBOR 7,249 (7,886 ) EURIBOR — (4,734 ) The table below details the effect on equity of a 100 basis points strengthening or weakening of the LIBOR and EURIBOR interest rates on the valuations of the Swap Agreements that hedge the USD First Lien Term Loan. 100 basis points is the sensitivity rate used when reporting interest rate risk internally to key management personnel and represents management’s assessment of the reasonably possible change in interest rates: $000's - 100 bps + 100 bps LIBOR (6,690 ) 6,097 GBP LIBOR (60,259 ) 57,436 EURIBOR (50,227 ) 47,596 |
Schedule of Age of Receivables | Age of receivables that are past due but not impaired: As at December 31, In thousands of U.S. Dollars 2018 2017 Past due less than 181 days 2,103 1,707 Past due more than 181 days 2,309 879 Total 4,412 2,586 |
Schedule of Age of Impaired Trade Receivables | Age of impaired trade receivables: As at December 31, In thousands of U.S. Dollars 2018 2017 Past due less than 181 days 308 — Past due more than 181 days 16,520 166 Total past due 16,828 166 |
Schedule of Information about Terms of Financial Obligations and Liabilities | The following table provides information about the terms of the Corporation’s financial obligations and liabilities: On Less than 1 2 to 5 Greater than demand year years 5 years $000’s $000’s $000’s $000’s Accounts payable and other liabilities * 131,268 242,108 79,716 — Customer deposits 431,376 — — — Derivatives — 16,493 6,068 — Provisions — 39,189 3,844 158 Long-term debt ** — 349,328 1,363,382 5,816,656 Total 562,644 647,118 1,453,010 5,816,814 * Excludes VAT and other taxes as well as the interest accrual on Senior Notes, which are all included in accounts payable and other liabilities on the statements of financial position ** Includes principal and interest, including the interest accrual on Senior Notes |
Related Party Transactions (Tab
Related Party Transactions (Tables) | 12 Months Ended |
Dec. 31, 2018 | |
Disclosure Of Transactions Between Related Parties [Abstract] | |
Summary of Compensation to Key Management Members | The compensation of such key management for the years ended December 31, 2018 and 2017 included the following: Year Ended December 31, In thousands of U.S. Dollars 2018 2017 Salaries, bonuses and short-term employee benefits 10,320 4,514 Director retainers 796 729 Stock-based payments 6,824 3,799 17,940 9,042 |
Nature of Business - Additional
Nature of Business - Additional Information (Details) | 12 Months Ended | |||
Dec. 31, 2018OperationSegment | Dec. 31, 2017Segment | Jul. 10, 2018 | Apr. 24, 2018 | |
Nature Of Business [Line Items] | ||||
Number of reportable segment | Segment | 3 | 3 | ||
Number of major lines of operations | Operation | 4 | |||
Date of incorporation | Jan. 30, 2004 | |||
Stars Interactive Group | ||||
Nature Of Business [Line Items] | ||||
Date of acquisition | August 2,014 | |||
SBG | ||||
Nature Of Business [Line Items] | ||||
Date of acquisition | July 2,018 | |||
Percentage of equity interests acquired | 100.00% | |||
TSGA | ||||
Nature Of Business [Line Items] | ||||
Date of acquisition | April 2,018 | |||
Percentage of equity interests acquired | 100.00% | |||
Australian Acquisition | ||||
Nature Of Business [Line Items] | ||||
Percentage of equity interests acquired | 80.00% |
Summary of Significant Accoun_4
Summary of Significant Accounting Policies - Additional Information (Details) $ in Millions | 12 Months Ended | ||||||
Dec. 31, 2018USD ($)EquityBasedAwardPlan | Dec. 31, 2018AUD ($) | Dec. 31, 2017USD ($) | Dec. 21, 2018 | Apr. 25, 2018 | Apr. 24, 2018 | Feb. 27, 2018 | |
Disclosure Of Summary Of Significant Accounting Policies [Line Items] | |||||||
Gaming Duty | $ 130,800,000 | ||||||
Processor cost | 69,500,000 | ||||||
Royalties | 30,200,000 | ||||||
Affiliates cost | 8,100,000 | ||||||
Foreign exchange loss | 2,800,000 | ||||||
Bank charges | 900,000 | ||||||
Gain on investment in equity instruments | 33,600,000 | ||||||
Investment income | $ 2,592,000 | 900,000 | |||||
Prepaid expenses and deposits current | 29,400,000 | ||||||
Current inventories | 300,000 | ||||||
Prepaid expenses and deposits | 16,500,000 | ||||||
Long term investments | 7,000,000 | ||||||
Investment tax credits receivable | 2,483,000 | 3,056,000 | |||||
Accounts payable and accrued liabilities | 151,500,000 | ||||||
Other payables | $ 42,700,000 | ||||||
Impairment loss, recognized | $ 0 | ||||||
Number of equity based award plans | EquityBasedAwardPlan | 2 | ||||||
Description of vesting requirements for share-based payment arrangement | Generally, the RSUs vest in equal annual installments over a three or four-year period (graded vesting method), and subject to continued employment through each vesting date | Generally, the RSUs vest in equal annual installments over a three or four-year period (graded vesting method), and subject to continued employment through each vesting date | |||||
Implied credit spread | 3.80% | ||||||
Brands | |||||||
Disclosure Of Summary Of Significant Accounting Policies [Line Items] | |||||||
Useful lives for amortisation of intangible assets | Indefinite useful life | Indefinite useful life | |||||
BetEasy | |||||||
Disclosure Of Summary Of Significant Accounting Policies [Line Items] | |||||||
Percentage of equity interests acquired | 18.00% | 80.00% | 18.00% | 62.00% | |||
Payment to accrue business | $ 239 | ||||||
Deferred contingent payment period credit risk | 10.50% | 10.50% | |||||
Volatility rate | 25.00% | 25.00% | |||||
Performance Share Units | |||||||
Disclosure Of Summary Of Significant Accounting Policies [Line Items] | |||||||
Description of vesting requirements for share-based payment arrangement | Generally, the PSUs vest on the third anniversary of the date of the grant (cliff vesting), and based on a weighted mix of revenue and Adjusted EBITDA targets of the Corporation for the applicable three-year performance period as well as the individual remaining employed by, or continuing to provide services to, the Corporation. | Generally, the PSUs vest on the third anniversary of the date of the grant (cliff vesting), and based on a weighted mix of revenue and Adjusted EBITDA targets of the Corporation for the applicable three-year performance period as well as the individual remaining employed by, or continuing to provide services to, the Corporation. | |||||
Performance period | 3 years | 3 years | |||||
Maximum eligible percentage for additional PSUs of PSUs granted subject to conditions | 50.00% | 50.00% | |||||
Minimum | |||||||
Disclosure Of Summary Of Significant Accounting Policies [Line Items] | |||||||
Vesting period | 3 years | 3 years | |||||
Discount rates | 7.00% | ||||||
Attrition rates | 3.00% | ||||||
Useful lives for amortisation of intangible assets | 5 | 5 | |||||
Minimum | Technology [Member] | |||||||
Disclosure Of Summary Of Significant Accounting Policies [Line Items] | |||||||
Royalty rate | 5.00% | 5.00% | |||||
Minimum | Brands | |||||||
Disclosure Of Summary Of Significant Accounting Policies [Line Items] | |||||||
Royalty rate | 2.50% | 2.50% | |||||
Maximum | |||||||
Disclosure Of Summary Of Significant Accounting Policies [Line Items] | |||||||
Vesting period | 4 years | 4 years | |||||
Discount rates | 10.00% | ||||||
Attrition rates | 10.00% | ||||||
Useful lives for amortisation of intangible assets | 7 | 7 | |||||
Maximum | Technology [Member] | |||||||
Disclosure Of Summary Of Significant Accounting Policies [Line Items] | |||||||
Royalty rate | 10.00% | 10.00% | |||||
Maximum | Brands | |||||||
Disclosure Of Summary Of Significant Accounting Policies [Line Items] | |||||||
Royalty rate | 5.00% | 5.00% |
Summary of Significant Accoun_5
Summary of Significant Accounting Policies - Summary of Depreciation Rates and Estimated Useful Life of the Property and Equipment (Details) | 12 Months Ended |
Dec. 31, 2018 | |
Furniture and Fixtures | |
Disclosure Of Summary Of Significant Accounting Policies [Line Items] | |
Depreciation method | Straight-line |
Depreciation percentage or useful lives | 4-10 years |
Computer Equipment | |
Disclosure Of Summary Of Significant Accounting Policies [Line Items] | |
Depreciation method | Straight-line |
Depreciation percentage or useful lives | 2-5 years |
Building | |
Disclosure Of Summary Of Significant Accounting Policies [Line Items] | |
Depreciation method | Straight-line |
Depreciation percentage or useful lives | 25 years |
Summary of Significant Accoun_6
Summary of Significant Accounting Policies - Summary of Estimated Useful Life of the Intangible Assets (Details) | 12 Months Ended |
Dec. 31, 2018 | |
Software Technology (Including Deferred Development Costs) | |
Disclosure Of Summary Of Significant Accounting Policies [Line Items] | |
Amortisation method of intangible assets | Straight-line |
Useful lives for amortisation of intangible assets | 5 years |
Software Technology (Defensive Intangible Asset) | |
Disclosure Of Summary Of Significant Accounting Policies [Line Items] | |
Amortisation method of intangible assets | Straight-line |
Useful lives for amortisation of intangible assets | 2 years |
Customer Relationships | |
Disclosure Of Summary Of Significant Accounting Policies [Line Items] | |
Amortisation method of intangible assets | Straight-line |
Useful lives for amortisation of intangible assets | 15 years |
Brands (Licensed) | |
Disclosure Of Summary Of Significant Accounting Policies [Line Items] | |
Amortisation method of intangible assets | Straight-line |
Useful lives for amortisation of intangible assets | 22 years |
Brands | |
Disclosure Of Summary Of Significant Accounting Policies [Line Items] | |
Amortisation method of intangible assets | N/A |
Useful lives for amortisation of intangible assets | Indefinite useful life |
Other Intangibles | |
Disclosure Of Summary Of Significant Accounting Policies [Line Items] | |
Amortisation method of intangible assets | Straight-line |
Useful lives for amortisation of intangible assets | 4-10 years |
Recent Accounting Pronounceme_2
Recent Accounting Pronouncements - Additional Information (Details) - USD ($) $ in Millions | 12 Months Ended | ||
Dec. 31, 2019 | Dec. 31, 2017 | Dec. 31, 2018 | |
Disclosure Of Changes In Accounting Estimates [Line Items] | |||
Processor cost | $ 69.5 | ||
Minimum | |||
Disclosure Of Changes In Accounting Estimates [Line Items] | |||
Right-of-use asset | $ 54 | ||
Lease liability | 57 | ||
Minimum | Subsequent Event | |||
Disclosure Of Changes In Accounting Estimates [Line Items] | |||
Rental expense | $ 14 | ||
Depreciation expense | 12.5 | ||
Processor cost | 1.5 | ||
Maximum | |||
Disclosure Of Changes In Accounting Estimates [Line Items] | |||
Right-of-use asset | 58 | ||
Lease liability | $ 61 | ||
Maximum | Subsequent Event | |||
Disclosure Of Changes In Accounting Estimates [Line Items] | |||
Rental expense | 16 | ||
Depreciation expense | 14.5 | ||
Processor cost | $ 2.5 |
Adoption of New Accounting St_3
Adoption of New Accounting Standards - Classification of Financial Assets To Appropriate IFRS 9 (Details) $ in Thousands | Dec. 31, 2018USD ($) |
Description Of Expected Impact Of Initial Application Of New Standards Or Interpretations [Line Items] | |
Financial assets | $ 129,650 |
IFRS 9 | |
Description Of Expected Impact Of Initial Application Of New Standards Or Interpretations [Line Items] | |
Financial assets | 129,650 |
Available-for-sale | |
Description Of Expected Impact Of Initial Application Of New Standards Or Interpretations [Line Items] | |
Financial assets | 129,650 |
Available-for-sale | Bonds | |
Description Of Expected Impact Of Initial Application Of New Standards Or Interpretations [Line Items] | |
Financial assets | (115,343) |
Available-for-sale | Funds | |
Description Of Expected Impact Of Initial Application Of New Standards Or Interpretations [Line Items] | |
Financial assets | (7,045) |
Available-for-sale | Equity in Unquoted Companies | |
Description Of Expected Impact Of Initial Application Of New Standards Or Interpretations [Line Items] | |
Financial assets | (6,981) |
Available-for-sale | Equity in Quoted Companies | |
Description Of Expected Impact Of Initial Application Of New Standards Or Interpretations [Line Items] | |
Financial assets | (281) |
FVTPL | IFRS 9 | |
Description Of Expected Impact Of Initial Application Of New Standards Or Interpretations [Line Items] | |
Financial assets | 14,307 |
FVTPL | Funds | |
Description Of Expected Impact Of Initial Application Of New Standards Or Interpretations [Line Items] | |
Financial assets | 7,045 |
FVTPL | Equity in Unquoted Companies | |
Description Of Expected Impact Of Initial Application Of New Standards Or Interpretations [Line Items] | |
Financial assets | 6,981 |
FVTPL | Equity in Quoted Companies | |
Description Of Expected Impact Of Initial Application Of New Standards Or Interpretations [Line Items] | |
Financial assets | 281 |
FVOCI | IFRS 9 | |
Description Of Expected Impact Of Initial Application Of New Standards Or Interpretations [Line Items] | |
Financial assets | 115,343 |
FVOCI | Bonds | |
Description Of Expected Impact Of Initial Application Of New Standards Or Interpretations [Line Items] | |
Financial assets | $ 115,343 |
Adoption of New Accounting St_4
Adoption of New Accounting Standards - Measurement Impact on Financial Instruments (Details) $ in Thousands | 12 Months Ended |
Dec. 31, 2018USD ($) | |
Adjustment to Opening Retained Earnings | |
Description Of Expected Impact Of Initial Application Of New Standards Or Interpretations [Line Items] | |
Carrying amount | $ (43,694) |
IAS 39 | |
Description Of Expected Impact Of Initial Application Of New Standards Or Interpretations [Line Items] | |
Carrying amount | (1,552,674) |
Restated for IFRS 9 | |
Description Of Expected Impact Of Initial Application Of New Standards Or Interpretations [Line Items] | |
Carrying amount | (1,508,767) |
Bonds | Adjustment to Opening Retained Earnings | |
Description Of Expected Impact Of Initial Application Of New Standards Or Interpretations [Line Items] | |
Carrying amount | $ 213 |
Bonds | IAS 39 | |
Description Of Expected Impact Of Initial Application Of New Standards Or Interpretations [Line Items] | |
Measurement Category | Available-for-sale |
Carrying amount | $ 115,343 |
Bonds | Restated for IFRS 9 | |
Description Of Expected Impact Of Initial Application Of New Standards Or Interpretations [Line Items] | |
Measurement Category | FVOCI |
Carrying amount | $ 115,343 |
Funds | IAS 39 | |
Description Of Expected Impact Of Initial Application Of New Standards Or Interpretations [Line Items] | |
Measurement Category | Available-for-sale |
Carrying amount | $ 7,045 |
Funds | Restated for IFRS 9 | |
Description Of Expected Impact Of Initial Application Of New Standards Or Interpretations [Line Items] | |
Measurement Category | FVTPL |
Carrying amount | $ 7,045 |
Equity in Unquoted Companies | Adjustment to Opening Retained Earnings | |
Description Of Expected Impact Of Initial Application Of New Standards Or Interpretations [Line Items] | |
Carrying amount | $ (1,786) |
Equity in Unquoted Companies | IAS 39 | |
Description Of Expected Impact Of Initial Application Of New Standards Or Interpretations [Line Items] | |
Measurement Category | Available-for-sale |
Carrying amount | $ 6,981 |
Equity in Unquoted Companies | Restated for IFRS 9 | |
Description Of Expected Impact Of Initial Application Of New Standards Or Interpretations [Line Items] | |
Measurement Category | FVTPL |
Carrying amount | $ 8,767 |
Equity in Quoted Companies | IAS 39 | |
Description Of Expected Impact Of Initial Application Of New Standards Or Interpretations [Line Items] | |
Measurement Category | Available-for-sale |
Carrying amount | $ 281 |
Equity in Quoted Companies | Restated for IFRS 9 | |
Description Of Expected Impact Of Initial Application Of New Standards Or Interpretations [Line Items] | |
Measurement Category | FVTPL |
Carrying amount | $ 281 |
Trade receivables [member] | Adjustment to Opening Retained Earnings | |
Description Of Expected Impact Of Initial Application Of New Standards Or Interpretations [Line Items] | |
Carrying amount | $ 792 |
Trade receivables [member] | IAS 39 | |
Description Of Expected Impact Of Initial Application Of New Standards Or Interpretations [Line Items] | |
Measurement Category | Loans and receivables |
Carrying amount | $ 112,227 |
Trade receivables [member] | Restated for IFRS 9 | |
Description Of Expected Impact Of Initial Application Of New Standards Or Interpretations [Line Items] | |
Measurement Category | Amortized cost |
Carrying amount | $ 111,435 |
Cash and Restricted Cash | Adjustment to Opening Retained Earnings | |
Description Of Expected Impact Of Initial Application Of New Standards Or Interpretations [Line Items] | |
Carrying amount | $ 981 |
Cash and Restricted Cash | IAS 39 | |
Description Of Expected Impact Of Initial Application Of New Standards Or Interpretations [Line Items] | |
Measurement Category | Loans and receivables |
Carrying amount | $ 564,018 |
Cash and Restricted Cash | Restated for IFRS 9 | |
Description Of Expected Impact Of Initial Application Of New Standards Or Interpretations [Line Items] | |
Measurement Category | Amortized cost |
Carrying amount | $ 563,037 |
Long-term Debt | Adjustment to Opening Retained Earnings | |
Description Of Expected Impact Of Initial Application Of New Standards Or Interpretations [Line Items] | |
Carrying amount | $ (43,894) |
Long-term Debt | IAS 39 | |
Description Of Expected Impact Of Initial Application Of New Standards Or Interpretations [Line Items] | |
Measurement Category | Amortized cost |
Carrying amount | $ (2,358,569) |
Long-term Debt | Restated for IFRS 9 | |
Description Of Expected Impact Of Initial Application Of New Standards Or Interpretations [Line Items] | |
Measurement Category | Amortized cost |
Carrying amount | $ (2,314,675) |
Acquisition of Subsidiaries - A
Acquisition of Subsidiaries - Additional Information (Details) $ in Millions | Jul. 10, 2018USD ($) | Apr. 24, 2018USD ($) | Feb. 27, 2018USD ($) | Feb. 28, 2019USD ($) | Sep. 30, 2018USD ($) | Dec. 31, 2018USD ($) | Dec. 31, 2017USD ($) | Apr. 25, 2018 | Apr. 24, 2018AUD ($) | Feb. 27, 2018AUD ($) | |
Disclosure Of Business Combinations [Line Items] | |||||||||||
Amount recognized as deferred tax asset | $ 10,937,000 | ||||||||||
Acquisition related costs | 54,209,000 | ||||||||||
Long-term debt | 5,411,208,000 | $ 2,353,579,000 | [1] | ||||||||
Revenue | 2,029,238,000 | 1,312,315,000 | [2] | ||||||||
Net (loss) earnings | (108,906,000) | $ 259,285,000 | [2] | ||||||||
Other Temporary Differences | |||||||||||
Disclosure Of Business Combinations [Line Items] | |||||||||||
Amount recognized as deferred tax asset | $ 9,921,000 | ||||||||||
BetEasy | |||||||||||
Disclosure Of Business Combinations [Line Items] | |||||||||||
Percentage of equity interests acquired | 18.00% | 62.00% | 18.00% | 80.00% | 18.00% | 62.00% | |||||
Total consideration | $ 229,200,000 | $ 117,707,000 | |||||||||
Put option deed expiration date | Feb. 28, 2019 | ||||||||||
Percentage of equity interest | 18.00% | ||||||||||
Cash consideration | $ 48,200,000 | $ 63.2 | |||||||||
Newly issued common shares consideration | 96,400,000 | $ 96,400,000 | |||||||||
Deferred contingent payment | 84,600,000 | $ 111 | |||||||||
Fair value of this non-controlling interest | $ (956,000) | ||||||||||
Fair value of acquired receivables | 4,700,000 | ||||||||||
Gross contractual value | 7,800,000 | ||||||||||
Best estimate at the acquisition date of the contractual cash flows not to be collected | 3,100,000 | ||||||||||
Amount recognized as deferred tax liability | 19,400,000 | $ 19,444,000 | |||||||||
deferred tax liability related to acquired intangible assets | 26,100,000 | ||||||||||
Contribution of revenue related to acquisition | 196,900,000 | ||||||||||
Contribution of loss related to acquisition | 16,700,000 | ||||||||||
BetEasy | Other Temporary Differences | |||||||||||
Disclosure Of Business Combinations [Line Items] | |||||||||||
Amount recognized as deferred tax asset | $ 6,700,000 | ||||||||||
BetEasy | Put-call option | |||||||||||
Disclosure Of Business Combinations [Line Items] | |||||||||||
Percentage of equity interest | 20.00% | ||||||||||
Fair value of this non-controlling interest | $ 0 | ||||||||||
BetEasy | Subsequent Event | |||||||||||
Disclosure Of Business Combinations [Line Items] | |||||||||||
Percentage of equity interests acquired | 62.00% | 62.00% | |||||||||
Put option value derecognized in general and administrative | $ 600,000 | ||||||||||
BetEasy | Put Option Deed | |||||||||||
Disclosure Of Business Combinations [Line Items] | |||||||||||
Total consideration | $ 117,700,000 | $ 150 | |||||||||
TSGA | |||||||||||
Disclosure Of Business Combinations [Line Items] | |||||||||||
Percentage of equity interests acquired | 100.00% | 100.00% | |||||||||
Total consideration | $ 241,202,000 | ||||||||||
Fair value of acquired receivables | 16,700,000 | ||||||||||
Gross contractual value | 33,100,000 | ||||||||||
Best estimate at the acquisition date of the contractual cash flows not to be collected | 16,400,000 | ||||||||||
Amount recognized as deferred tax liability | 76,600,000 | ||||||||||
deferred tax liability related to acquired intangible assets | 79,000,000 | ||||||||||
Acquisition related costs | 11,500,000 | ||||||||||
Reduction of amounts recognized as non-controling interest | $ 31,700,000 | ||||||||||
TSGA | Other Temporary Differences | |||||||||||
Disclosure Of Business Combinations [Line Items] | |||||||||||
Amount recognized as deferred tax liability | 400,000 | ||||||||||
Amount recognized as deferred tax asset | $ 2,800,000 | ||||||||||
TSGA | Subsequent Event | |||||||||||
Disclosure Of Business Combinations [Line Items] | |||||||||||
Percentage of equity interests acquired | 100.00% | 100.00% | |||||||||
SBG | |||||||||||
Disclosure Of Business Combinations [Line Items] | |||||||||||
Percentage of equity interests acquired | 100.00% | ||||||||||
Total consideration | $ 3,239,795,000 | ||||||||||
Newly issued common shares consideration | 1,380,000,000 | ||||||||||
Fair value of acquired receivables | 2,900,000 | ||||||||||
Gross contractual value | 3,000,000 | ||||||||||
Best estimate at the acquisition date of the contractual cash flows not to be collected | 100,000 | ||||||||||
Amount recognized as deferred tax liability | 514,278,000 | ||||||||||
Amount recognized as deferred tax asset | 1,000,000 | ||||||||||
Acquisition related costs | 42,800,000 | ||||||||||
Contribution of revenue related to acquisition | 394,100,000 | ||||||||||
Contribution of loss related to acquisition | 121,900,000 | ||||||||||
Long-term debt | 1,080,000,000 | ||||||||||
Shareholders loans payable | 663,400,000 | ||||||||||
Aggregate fair value | (5,000,000) | ||||||||||
Amount recognized as deferred tax liability | 515,700,000 | ||||||||||
SBG | Cross-currency Swap and Interest Rate Swap | |||||||||||
Disclosure Of Business Combinations [Line Items] | |||||||||||
Preferred shares | 10,900,000 | ||||||||||
Settlement for cash payment | 1,000,000 | ||||||||||
SBG | Marketing, Technology and IT Contracts | |||||||||||
Disclosure Of Business Combinations [Line Items] | |||||||||||
Future financial commitments | 110,200,000 | ||||||||||
SBG | Other Temporary Differences | |||||||||||
Disclosure Of Business Combinations [Line Items] | |||||||||||
Amount recognized as deferred tax asset | $ 400,000 | ||||||||||
Other | |||||||||||
Disclosure Of Business Combinations [Line Items] | |||||||||||
Total consideration | $ 2,600,000 | ||||||||||
Percentage of equity interest | 100.00% | ||||||||||
Cash consideration | $ 1,000,000 | ||||||||||
Deferred consideration | 1,600,000 | ||||||||||
Outstanding deferred consideration | 300,000 | ||||||||||
Revenue | 2,600,000,000 | ||||||||||
Net (loss) earnings | $ (188,000,000) | ||||||||||
Other | Equity Interest | |||||||||||
Disclosure Of Business Combinations [Line Items] | |||||||||||
Number of Subsidiaries | two | ||||||||||
[1] | * Certain amounts were reclassified in the comparative period during the three months ended June 30, 2018. See note 2. See accompanying notes. | ||||||||||
[2] | Certain amounts were reclassified in the comparative period. See note 2. |
Acquisition of Subsidiaries - S
Acquisition of Subsidiaries - Summary of Amounts Recognized in Identifiable Assets Acquired and Liabilities Assumed (Details) - USD ($) $ in Thousands | Dec. 31, 2018 | Jul. 10, 2018 | Apr. 24, 2018 | Feb. 27, 2018 | Dec. 31, 2017 | [1] |
Disclosure Of Business Combinations [Line Items] | ||||||
Identifiable intangible assets (note 11) | $ 3,413,705 | |||||
Goodwill | 5,265,980 | $ 2,805,210 | ||||
BetEasy | ||||||
Disclosure Of Business Combinations [Line Items] | ||||||
Financial assets | $ 29,062 | |||||
Property and equipment | 6,079 | |||||
Identifiable intangible assets (note 11) | 102,406 | 102,406 | ||||
Financial liabilities | (59,327) | |||||
Deferred tax liability | $ (19,400) | (19,444) | ||||
Total identifiable assets | 58,776 | |||||
Fair value of this non-controlling interest | (956) | |||||
Goodwill | 59,887 | |||||
Total consideration | 229,200 | 117,707 | ||||
Cash consideration: | ||||||
Cash | 117,707 | |||||
Less: Cash and cash equivalent balances acquired | (17,003) | |||||
Net cash outflow arising on acquisition | 100,704 | |||||
Cash | 117,707 | |||||
Less: Cash and cash equivalent balances acquired | (17,003) | |||||
Net cash outflow arising on acquisition | $ 100,704 | |||||
TSGA | ||||||
Disclosure Of Business Combinations [Line Items] | ||||||
Financial assets | 41,142 | |||||
Property and equipment | 2,048 | |||||
Identifiable intangible assets (note 11) | 267,346 | 267,346 | ||||
Financial liabilities | (71,024) | |||||
Deferred tax liability | (76,600) | |||||
Total identifiable assets | 162,912 | |||||
Goodwill | 78,290 | |||||
Total consideration | 241,202 | |||||
Cash consideration: | ||||||
Cash | 241,202 | |||||
Less: Cash and cash equivalent balances acquired | (32,352) | |||||
Net cash outflow arising on acquisition | 208,850 | |||||
Cash | 241,202 | |||||
Less: Cash and cash equivalent balances acquired | (32,352) | |||||
Net cash outflow arising on acquisition | $ 208,850 | |||||
SBG | ||||||
Disclosure Of Business Combinations [Line Items] | ||||||
Financial assets | $ 416,359 | |||||
Property and equipment | 18,086 | |||||
Identifiable intangible assets (note 11) | $ 3,043,953 | 3,043,953 | ||||
Deferred tax liability | (514,278) | |||||
Total identifiable assets | 808,695 | |||||
Goodwill | 2,431,100 | |||||
Total consideration | 3,239,795 | |||||
Non-cash consideration: | ||||||
Common Shares Issued | 1,381,044 | |||||
Cash consideration: | ||||||
Cash | 1,858,751 | |||||
Less: Cash and cash equivalent balances acquired | (304,053) | |||||
Net cash outflow arising on acquisition | 1,554,698 | |||||
Total consideration, net of cash acquired | 2,935,742 | |||||
Cash | 1,858,751 | |||||
Less: Cash and cash equivalent balances acquired | (304,053) | |||||
Net cash outflow arising on acquisition | 1,554,698 | |||||
Other financial liabilities | (394,177) | |||||
Derivatives | (5,031) | |||||
Shareholder loans | (663,407) | |||||
Long-term debt | (1,080,478) | |||||
Preferred shares | (10,879) | |||||
Other non-current liabilities | $ (1,453) | |||||
[1] | * Certain amounts were reclassified in the comparative period during the three months ended June 30, 2018. See note 2. See accompanying notes. |
Acquisition of Subsidiaries -_2
Acquisition of Subsidiaries - Summary of Acquired Intangible by Assets (Details) - USD ($) $ in Thousands | Dec. 31, 2018 | Jul. 10, 2018 | Apr. 24, 2018 | Feb. 27, 2018 |
Disclosure Of Business Combinations [Line Items] | ||||
Acquired intangibles by asset | $ 3,413,705 | |||
BetEasy | ||||
Disclosure Of Business Combinations [Line Items] | ||||
Acquired intangibles by asset | 102,406 | $ 102,406 | ||
TSGA | ||||
Disclosure Of Business Combinations [Line Items] | ||||
Acquired intangibles by asset | 267,346 | $ 267,346 | ||
SBG | ||||
Disclosure Of Business Combinations [Line Items] | ||||
Acquired intangibles by asset | 3,043,953 | $ 3,043,953 | ||
Software Technology Acquired Through Business Combinations | ||||
Disclosure Of Business Combinations [Line Items] | ||||
Acquired intangibles by asset | 300,825 | |||
Software Technology Acquired Through Business Combinations | BetEasy | ||||
Disclosure Of Business Combinations [Line Items] | ||||
Acquired intangibles by asset | 34,684 | |||
Software Technology Acquired Through Business Combinations | TSGA | ||||
Disclosure Of Business Combinations [Line Items] | ||||
Acquired intangibles by asset | 1,432 | |||
Software Technology Acquired Through Business Combinations | SBG | ||||
Disclosure Of Business Combinations [Line Items] | ||||
Acquired intangibles by asset | 264,709 | |||
Other Intangibles | ||||
Disclosure Of Business Combinations [Line Items] | ||||
Acquired intangibles by asset | 46,668 | |||
Other Intangibles | BetEasy | ||||
Disclosure Of Business Combinations [Line Items] | ||||
Acquired intangibles by asset | 10,908 | |||
Other Intangibles | TSGA | ||||
Disclosure Of Business Combinations [Line Items] | ||||
Acquired intangibles by asset | 22,094 | |||
Other Intangibles | SBG | ||||
Disclosure Of Business Combinations [Line Items] | ||||
Acquired intangibles by asset | 13,666 | |||
Customer Relationships | ||||
Disclosure Of Business Combinations [Line Items] | ||||
Acquired intangibles by asset | 2,533,869 | |||
Customer Relationships | BetEasy | ||||
Disclosure Of Business Combinations [Line Items] | ||||
Acquired intangibles by asset | 56,814 | |||
Customer Relationships | TSGA | ||||
Disclosure Of Business Combinations [Line Items] | ||||
Acquired intangibles by asset | 243,820 | |||
Customer Relationships | SBG | ||||
Disclosure Of Business Combinations [Line Items] | ||||
Acquired intangibles by asset | 2,233,235 | |||
Brands | ||||
Disclosure Of Business Combinations [Line Items] | ||||
Acquired intangibles by asset | 22,447 | |||
Brands | SBG | ||||
Disclosure Of Business Combinations [Line Items] | ||||
Acquired intangibles by asset | 22,447 | |||
Brands (Licensed) | ||||
Disclosure Of Business Combinations [Line Items] | ||||
Acquired intangibles by asset | 509,896 | |||
Brands (Licensed) | SBG | ||||
Disclosure Of Business Combinations [Line Items] | ||||
Acquired intangibles by asset | $ 509,896 |
Revenue - Schedule of Revenue (
Revenue - Schedule of Revenue (Details) - USD ($) $ in Thousands | 12 Months Ended | ||
Dec. 31, 2018 | Dec. 31, 2017 | ||
Disclosure Of Disaggregation Of Revenue From Contracts With Customers [Line Items] | |||
Betting revenue | $ 491,139 | $ 49,231 | |
Other sources of revenue | 3,277 | 16,852 | |
Total revenue | 2,029,238 | 1,312,315 | [1] |
Poker | |||
Disclosure Of Disaggregation Of Revenue From Contracts With Customers [Line Items] | |||
Revenue from customers in scope of IFRS 15 | 892,557 | 877,296 | |
Gaming | |||
Disclosure Of Disaggregation Of Revenue From Contracts With Customers [Line Items] | |||
Revenue from customers in scope of IFRS 15 | 585,846 | 334,781 | |
Other | |||
Disclosure Of Disaggregation Of Revenue From Contracts With Customers [Line Items] | |||
Revenue from customers in scope of IFRS 15 | $ 56,419 | $ 34,155 | |
[1] | Certain amounts were reclassified in the comparative period. See note 2. |
Revenue - Additional Informatio
Revenue - Additional Information (Details) $ in Thousands | Dec. 31, 2018USD ($) |
Revenue [Abstract] | |
Contract assets | $ 0 |
Contract liabilities | 0 |
Unsatisfied Performance Obligation | $ 0 |
Segmental Information - Additio
Segmental Information - Additional Information (Details) - Segment | 12 Months Ended | |
Dec. 31, 2018 | Dec. 31, 2017 | |
Disclosure Of Operating Segments [Abstract] | ||
Number of reportable segment | 3 | 3 |
Minimum | ||
Disclosure Of Operating Segments [Line Items] | ||
Percentage consolidated revenue generated | 5.00% | 5.00% |
Segmental Information - Summary
Segmental Information - Summary of Segmental Net Earnings (Details) - USD ($) $ in Thousands | 12 Months Ended | ||
Dec. 31, 2018 | Dec. 31, 2017 | ||
Disclosure Of Operating Segments [Line Items] | |||
Revenue | $ 2,029,238 | $ 1,312,315 | [1] |
Adjusted EBITDA | 780,949 | 600,306 | |
Net financing charges | 363,884 | 158,332 | |
Depreciation and amortization | 282,806 | 147,186 | |
Operating Segments | International | |||
Disclosure Of Operating Segments [Line Items] | |||
Revenue | 1,440,177 | 1,312,315 | |
Adjusted EBITDA | 700,887 | 636,404 | |
Depreciation and amortization | 144,304 | 147,027 | |
Capital expenditures | 81,189 | 35,939 | |
Operating Segments | United Kingdom | |||
Disclosure Of Operating Segments [Line Items] | |||
Revenue | 394,131 | ||
Adjusted EBITDA | 99,960 | ||
Depreciation and amortization | 108,879 | ||
Capital expenditures | 18,971 | ||
Operating Segments | Australia | |||
Disclosure Of Operating Segments [Line Items] | |||
Revenue | 196,930 | ||
Adjusted EBITDA | 21,072 | ||
Depreciation and amortization | 29,476 | ||
Capital expenditures | 12,386 | ||
Operating Segments | Poker | International | |||
Disclosure Of Operating Segments [Line Items] | |||
Revenue | 886,628 | 877,296 | |
Operating Segments | Poker | United Kingdom | |||
Disclosure Of Operating Segments [Line Items] | |||
Revenue | 5,929 | ||
Operating Segments | Gaming | International | |||
Disclosure Of Operating Segments [Line Items] | |||
Revenue | 428,364 | 334,781 | |
Operating Segments | Gaming | United Kingdom | |||
Disclosure Of Operating Segments [Line Items] | |||
Revenue | 157,482 | ||
Operating Segments | Betting | International | |||
Disclosure Of Operating Segments [Line Items] | |||
Revenue | 79,117 | 49,231 | |
Operating Segments | Betting | United Kingdom | |||
Disclosure Of Operating Segments [Line Items] | |||
Revenue | 215,921 | ||
Operating Segments | Betting | Australia | |||
Disclosure Of Operating Segments [Line Items] | |||
Revenue | 196,101 | ||
Operating Segments | Other | International | |||
Disclosure Of Operating Segments [Line Items] | |||
Revenue | 46,068 | 51,007 | |
Operating Segments | Other | United Kingdom | |||
Disclosure Of Operating Segments [Line Items] | |||
Revenue | 14,799 | ||
Operating Segments | Other | Australia | |||
Disclosure Of Operating Segments [Line Items] | |||
Revenue | 829 | ||
Corporate | |||
Disclosure Of Operating Segments [Line Items] | |||
Adjusted EBITDA | (40,970) | (36,098) | |
Net financing charges | 363,884 | 158,332 | |
Depreciation and amortization | 147 | 159 | |
Capital expenditures | 1,182 | 163 | |
Intercompany Eliminations | |||
Disclosure Of Operating Segments [Line Items] | |||
Revenue | (2,000) | ||
Intercompany Eliminations | Other | |||
Disclosure Of Operating Segments [Line Items] | |||
Revenue | (2,000) | ||
Consolidated | |||
Disclosure Of Operating Segments [Line Items] | |||
Revenue | 2,029,238 | 1,312,315 | |
Adjusted EBITDA | 780,949 | 600,306 | |
Net financing charges | 363,884 | 158,332 | |
Depreciation and amortization | 282,806 | 147,186 | |
Capital expenditures | 113,728 | 36,102 | |
Consolidated | Poker | |||
Disclosure Of Operating Segments [Line Items] | |||
Revenue | 892,557 | 877,296 | |
Consolidated | Gaming | |||
Disclosure Of Operating Segments [Line Items] | |||
Revenue | 585,846 | 334,781 | |
Consolidated | Betting | |||
Disclosure Of Operating Segments [Line Items] | |||
Revenue | 491,139 | 49,231 | |
Consolidated | Other | |||
Disclosure Of Operating Segments [Line Items] | |||
Revenue | $ 59,696 | $ 51,007 | |
[1] | Certain amounts were reclassified in the comparative period. See note 2. |
Segmental Information - Summa_2
Segmental Information - Summary of Segmental Net Earnings (Parenthetical) (Details) - USD ($) $ in Thousands | 12 Months Ended | |
Dec. 31, 2018 | Dec. 31, 2017 | |
Disclosure Of Operating Segments [Line Items] | ||
Other sources of revenue | $ 3,277 | $ 16,852 |
UNITED KINGDOM | ||
Disclosure Of Operating Segments [Line Items] | ||
Other sources of revenue | $ 2,000 |
Segmental Information - Summa_3
Segmental Information - Summary of Reconciliation of Adjusted EBITDA to Net Earnings (Loss) (Details) - USD ($) $ in Thousands | 12 Months Ended | |
Dec. 31, 2018 | Dec. 31, 2017 | |
Disclosure Of Operating Segments [Abstract] | ||
Adjusted EBITDA | $ 780,949 | $ 600,306 |
Acquisition-related costs and deal contingent forwards | (115,569) | |
Stock-based compensation | (12,806) | (10,622) |
(Loss) gain from investments and associates | (1,667) | 33,598 |
(Impairment) reversal of intangibles assets and assets held for sale | (6,223) | 6,799 |
Other costs | (108,956) | (35,501) |
Total adjusting items | (245,221) | (5,726) |
Depreciation and amortization | (282,806) | (147,186) |
Operating income | 252,922 | 447,394 |
Net financing charges | (363,884) | (158,332) |
Net earnings (loss) from associates | 1,068 | (2,569) |
(Loss) earnings before income taxes | (109,894) | 286,493 |
Income tax recovery (expense) | 988 | (27,208) |
Net (loss) earnings | $ (108,906) | $ 259,285 |
Segmental Information - Summa_4
Segmental Information - Summary of Distribution of Corporation's Assets by Reporting Segment (Details) - USD ($) $ in Thousands | 12 Months Ended | |
Dec. 31, 2018 | Dec. 31, 2017 | |
Disclosure Of Operating Segments [Line Items] | ||
Distribution corporation's assets | $ 11,265,538 | $ 5,415,126 |
Corporate | ||
Disclosure Of Operating Segments [Line Items] | ||
Distribution corporation's assets | 76,508 | 16,734 |
International | ||
Disclosure Of Operating Segments [Line Items] | ||
Distribution corporation's assets | 5,248,115 | $ 5,398,392 |
UNITED KINGDOM | ||
Disclosure Of Operating Segments [Line Items] | ||
Distribution corporation's assets | 5,430,110 | |
Australia | ||
Disclosure Of Operating Segments [Line Items] | ||
Distribution corporation's assets | $ 510,805 |
Segmental Information - Summa_5
Segmental Information - Summary of Segment by Geographic Region (Details) - USD ($) $ in Thousands | Dec. 31, 2018 | Dec. 31, 2017 |
Disclosure Of Operating Segments [Line Items] | ||
Goodwill, intangible assets and property and equipment | $ 10,093,848 | $ 4,522,187 |
Canada | ||
Disclosure Of Operating Segments [Line Items] | ||
Goodwill, intangible assets and property and equipment | 66,830 | 53,394 |
Isle of Man | ||
Disclosure Of Operating Segments [Line Items] | ||
Goodwill, intangible assets and property and equipment | 4,346,599 | 4,446,503 |
Italy | ||
Disclosure Of Operating Segments [Line Items] | ||
Goodwill, intangible assets and property and equipment | 30 | 35 |
Australia | ||
Disclosure Of Operating Segments [Line Items] | ||
Goodwill, intangible assets and property and equipment | 456,422 | |
UNITED KINGDOM | ||
Disclosure Of Operating Segments [Line Items] | ||
Goodwill, intangible assets and property and equipment | 5,191,994 | 6,511 |
Other Licensed Or Approved Jurisdictions | ||
Disclosure Of Operating Segments [Line Items] | ||
Goodwill, intangible assets and property and equipment | $ 31,973 | $ 15,744 |
Segmental Information - Summa_6
Segmental Information - Summary of Segment by Customer Location (Details) - USD ($) $ in Thousands | 12 Months Ended | ||
Dec. 31, 2018 | Dec. 31, 2017 | ||
Disclosure Of Operating Segments [Line Items] | |||
Revenue | $ 2,029,238 | $ 1,312,315 | [1] |
Operating Segments | International | |||
Disclosure Of Operating Segments [Line Items] | |||
Revenue | 1,440,177 | 1,312,315 | |
Operating Segments | United Kingdom | |||
Disclosure Of Operating Segments [Line Items] | |||
Revenue | 394,131 | ||
Operating Segments | Australia | |||
Disclosure Of Operating Segments [Line Items] | |||
Revenue | 196,930 | ||
Intercompany Eliminations | |||
Disclosure Of Operating Segments [Line Items] | |||
Revenue | (2,000) | ||
Isle of Man | |||
Disclosure Of Operating Segments [Line Items] | |||
Revenue | 375,702 | 378,714 | |
Isle of Man | Operating Segments | International | |||
Disclosure Of Operating Segments [Line Items] | |||
Revenue | 377,702 | 378,714 | |
Isle of Man | Intercompany Eliminations | |||
Disclosure Of Operating Segments [Line Items] | |||
Revenue | (2,000) | ||
Malta | |||
Disclosure Of Operating Segments [Line Items] | |||
Revenue | 497,126 | 434,845 | |
Malta | Operating Segments | International | |||
Disclosure Of Operating Segments [Line Items] | |||
Revenue | 497,126 | 434,845 | |
Italy | |||
Disclosure Of Operating Segments [Line Items] | |||
Revenue | 158,090 | 134,965 | |
Italy | Operating Segments | International | |||
Disclosure Of Operating Segments [Line Items] | |||
Revenue | 156,946 | 134,965 | |
Italy | Operating Segments | United Kingdom | |||
Disclosure Of Operating Segments [Line Items] | |||
Revenue | 1,144 | ||
UNITED KINGDOM | |||
Disclosure Of Operating Segments [Line Items] | |||
Revenue | 462,390 | 71,553 | |
UNITED KINGDOM | Operating Segments | International | |||
Disclosure Of Operating Segments [Line Items] | |||
Revenue | 73,969 | 71,553 | |
UNITED KINGDOM | Operating Segments | United Kingdom | |||
Disclosure Of Operating Segments [Line Items] | |||
Revenue | 388,421 | ||
Spain | |||
Disclosure Of Operating Segments [Line Items] | |||
Revenue | 121,862 | 83,423 | |
Spain | Operating Segments | International | |||
Disclosure Of Operating Segments [Line Items] | |||
Revenue | 121,776 | 83,423 | |
Spain | Operating Segments | United Kingdom | |||
Disclosure Of Operating Segments [Line Items] | |||
Revenue | 86 | ||
Australia | |||
Disclosure Of Operating Segments [Line Items] | |||
Revenue | 197,120 | ||
Australia | Operating Segments | United Kingdom | |||
Disclosure Of Operating Segments [Line Items] | |||
Revenue | 190 | ||
Australia | Operating Segments | Australia | |||
Disclosure Of Operating Segments [Line Items] | |||
Revenue | 196,930 | ||
Other Licensed Or Approved Jurisdictions | |||
Disclosure Of Operating Segments [Line Items] | |||
Revenue | 216,948 | 147,683 | |
Other Licensed Or Approved Jurisdictions | Operating Segments | International | |||
Disclosure Of Operating Segments [Line Items] | |||
Revenue | 212,658 | 147,683 | |
Other Licensed Or Approved Jurisdictions | Operating Segments | United Kingdom | |||
Disclosure Of Operating Segments [Line Items] | |||
Revenue | $ 4,290 | ||
France | |||
Disclosure Of Operating Segments [Line Items] | |||
Revenue | 61,132 | ||
France | Operating Segments | International | |||
Disclosure Of Operating Segments [Line Items] | |||
Revenue | $ 61,132 | ||
[1] | Certain amounts were reclassified in the comparative period. See note 2. |
Segmental Information - Summa_7
Segmental Information - Summary of Segment by Customer Location (Parenthetical) (Details) - USD ($) $ in Thousands | 12 Months Ended | ||
Dec. 31, 2018 | Dec. 31, 2017 | ||
Disclosure Of Operating Segments [Line Items] | |||
Revenue | $ (2,029,238) | $ (1,312,315) | [1] |
Intercompany Eliminations | |||
Disclosure Of Operating Segments [Line Items] | |||
Revenue | 2,000 | ||
Isle of Man | |||
Disclosure Of Operating Segments [Line Items] | |||
Revenue | (375,702) | $ (378,714) | |
Isle of Man | Intercompany Eliminations | |||
Disclosure Of Operating Segments [Line Items] | |||
Revenue | $ 2,000 | ||
[1] | Certain amounts were reclassified in the comparative period. See note 2. |
Expenses Classified By Nature -
Expenses Classified By Nature - Expenses Classified By Nature (Details) - USD ($) $ in Thousands | 12 Months Ended | |||
Dec. 31, 2018 | Dec. 31, 2017 | |||
Cost of revenue (excluding depreciation and amortization) | ||||
Direct selling costs | $ 99,642 | $ 38,421 | ||
Gaming duty, levies and fees | 268,857 | 137,953 | ||
Processor and other operating costs | 90,665 | 71,123 | ||
Cost of revenues | 459,164 | 247,497 | ||
General and administrative | ||||
Salaries and wages | 285,234 | 179,929 | ||
Legal and professional fees | 84,288 | 69,499 | ||
Impairment (reversal of impairment) of property and equipment, intangible assets and assets held for sale (note 11) | 6,156 | (6,799) | ||
Loss (gain) on disposal of investments and other assets | 1,992 | (32,999) | ||
Acquisition related costs | 54,209 | |||
Acquisition of market access rights in connection with Eldorado | 20,661 | |||
Foreign exchange (gain) loss | 68,406 | 2,838 | ||
IT and software costs | 74,334 | 20,599 | ||
Other operational costs | 106,108 | 57,633 | ||
Depreciation and amortization | 282,806 | 147,186 | ||
General and administrative | 984,194 | 437,886 | ||
Net financing charges | ||||
Interest on long-term debt | 186,720 | 109,624 | ||
Re-measurement of deferred contingent payment | [1] | (342) | ||
Re-measurement of Embedded Derivatives | [2] | 6,100 | ||
Ineffectiveness on cash flow hedges | (14,909) | |||
Accretion expense | 42,431 | 40,793 | ||
Loss on debt extinguishment | 146,950 | |||
Interest income | (3,066) | 1,056 | ||
Interest on deferred purchase price | 6,859 | |||
Net financing charges | $ 363,884 | $ 158,332 | [3] | |
[1] | See notes 5 and 26 for details regarding the recognition and measurement of the deferred contingent payment. | |||
[2] | See notes 17, 19 and 26 for details regarding the recognition and measurement of the Embedded Derivative (as defined below). | |||
[3] | Certain amounts were reclassified in the comparative period. See note 2. |
Expenses Classified By Nature_2
Expenses Classified By Nature - Additional Information (Details) - USD ($) $ in Millions | 12 Months Ended | |
Dec. 31, 2018 | Dec. 31, 2017 | |
Expenses Classified By Nature [Line Items] | ||
Insurance indemnification proceeds | $ 8 | $ 2.9 |
Employer contributions included in salaries and wages | $ 9.2 | |
Stars Interactive Group | Belgium | ||
Expenses Classified By Nature [Line Items] | ||
Indemnification proceeds for gaming duty, professional fees and income taxes | 5.8 | |
Refund of taxes and penalties | $ 2.9 |
Income Taxes - Summary of Incom
Income Taxes - Summary of Income Tax Expense (Details) - USD ($) $ in Thousands | 12 Months Ended | ||
Dec. 31, 2018 | Dec. 31, 2017 | ||
Disclosure Of Summary Of Income Tax Expense [Abstract] | |||
Current income tax expense | $ 19,813 | $ 9,391 | |
Current income tax expense (recovery) - provision true up | (2,155) | 21,923 | |
Deferred income tax recovery relating to the origination and reversal of temporary differences | (17,971) | (3,568) | |
Deferred income tax (recovery) expense - provision true up | (675) | (538) | |
Income tax (recovery) expense | $ (988) | $ 27,208 | [1] |
[1] | Certain amounts were reclassified in the comparative period. See note 2. |
Income Taxes - Additional Infor
Income Taxes - Additional Information (Details) - USD ($) | 12 Months Ended | ||
Dec. 31, 2018 | Dec. 31, 2017 | Dec. 31, 2016 | |
Disclosure Of Deferred Income Taxes [Line Items] | |||
Applicable tax rate | 26.50% | 26.70% | |
Effective tax rate | 0.90% | 9.50% | |
Income tax recovery on the amortization expense of acquired intangible assets | $ 27,300,000 | ||
Tax provision | 24,200,000 | 26,500,000 | |
Unrecognized deferred tax assets | $ 14,249,000 | 4,806,000 | $ 1,140,000 |
Tax Losses Carry Forward First Year of Expiration | 2,023 | ||
Tax Loss Carryforwards Maximum Period | 9 years | ||
Tax losses carried forward subject to expiration during first year | $ 401,500,000 | ||
Deferred tax liabilities for unremitted earnings | 1,870,000,000 | 1,130,000,000 | |
Canadian Non Capital Tax Losses | |||
Disclosure Of Deferred Income Taxes [Line Items] | |||
Unrecognized deferred tax assets | $ 129,200,000 | 100,200,000 | |
Expiry term on non capital loss applied against earnings | 20 years | ||
Tax Losses Carry Forward First Year of Expiration | 2,034 | ||
Carry forward tax losses | $ 13,900,000 | ||
Foreign subsidiary non capital losses [Member] | |||
Disclosure Of Deferred Income Taxes [Line Items] | |||
Unrecognized deferred tax assets | 1,490,000 | 1,190,000 | |
Carried Forward for up to 9 years [Member] | |||
Disclosure Of Deferred Income Taxes [Line Items] | |||
Unrecognized deferred tax assets | $ 1,440,000 | $ 1,170,000 | |
Ontario [Member] | |||
Disclosure Of Deferred Income Taxes [Line Items] | |||
Applicable tax rate | 11.50% | ||
Quebec [Member] | |||
Disclosure Of Deferred Income Taxes [Line Items] | |||
Applicable tax rate | 11.70% | ||
Canada [Member] | |||
Disclosure Of Deferred Income Taxes [Line Items] | |||
Change in statutory tax rate | 0.20% |
Income Taxes - Summary of Recon
Income Taxes - Summary of Reconciliation of Income Tax Expense (Details) - USD ($) $ in Thousands | 12 Months Ended | ||
Dec. 31, 2018 | Dec. 31, 2017 | ||
Reconciliation Of Average Effective Tax Rate And Applicable Tax Rate [Abstract] | |||
Net (loss) earnings before income taxes | $ (109,894) | $ 286,493 | |
Applicable tax rate | 26.50% | 26.70% | |
Income taxes at Canadian statutory tax rate | $ (29,122) | $ 76,494 | |
Non-taxable income | (9,030) | (143) | |
Non-deductible expenses | 34,815 | 3,590 | |
Differences in effective income tax rates in foreign jurisdictions | (97,919) | (117,153) | |
Deferred tax assets not recognized | 103,098 | 43,035 | |
Provision true up | (2,830) | 21,385 | |
Income tax (recovery) expense | $ (988) | $ 27,208 | [1] |
[1] | Certain amounts were reclassified in the comparative period. See note 2. |
Income Taxes - Summary of Signi
Income Taxes - Summary of Significant Components of Deferred Income Tax Asset (Details) - USD ($) $ in Thousands | 12 Months Ended | |
Dec. 31, 2018 | Dec. 31, 2017 | |
Disclosure Of Deferred Income Taxes [Line Items] | ||
Beginning balance | $ 4,806 | $ 1,140 |
Credited / (charged) to net earnings | 84 | 3,679 |
Credited to other comprehensive income | 53 | 146 |
Credited directly to equity - share-based payment transactions | (359) | 359 |
Acquisition of subsidiary | 10,937 | |
Foreign exchange on translation | (1,272) | (14) |
Ending balance | 14,249 | 4,806 |
Reclassifications | (504) | |
Previously Stated | ||
Disclosure Of Deferred Income Taxes [Line Items] | ||
Beginning balance | 5,310 | |
Ending balance | 5,310 | |
Property, plant and equipment [member] | ||
Disclosure Of Deferred Income Taxes [Line Items] | ||
Beginning balance | 148 | 25 |
Credited / (charged) to net earnings | 41 | 131 |
Acquisition of subsidiary | 1,016 | |
Foreign exchange on translation | (61) | |
Ending balance | 1,144 | 148 |
Reclassifications | (8) | |
Property, plant and equipment [member] | Previously Stated | ||
Disclosure Of Deferred Income Taxes [Line Items] | ||
Beginning balance | 156 | |
Ending balance | 156 | |
Tax Losses | ||
Disclosure Of Deferred Income Taxes [Line Items] | ||
Beginning balance | 174 | 139 |
Credited / (charged) to net earnings | 1,051 | 170 |
Foreign exchange on translation | (34) | (1) |
Ending balance | 1,191 | 174 |
Reclassifications | (134) | |
Tax Losses | Previously Stated | ||
Disclosure Of Deferred Income Taxes [Line Items] | ||
Beginning balance | 308 | |
Ending balance | 308 | |
Other | ||
Disclosure Of Deferred Income Taxes [Line Items] | ||
Beginning balance | 4,484 | 976 |
Credited / (charged) to net earnings | (1,008) | 3,378 |
Credited to other comprehensive income | 53 | 146 |
Credited directly to equity - share-based payment transactions | (359) | 359 |
Acquisition of subsidiary | 9,921 | |
Foreign exchange on translation | (1,177) | (13) |
Ending balance | 11,914 | 4,484 |
Reclassifications | (362) | |
Other | Previously Stated | ||
Disclosure Of Deferred Income Taxes [Line Items] | ||
Beginning balance | $ 4,846 | |
Ending balance | $ 4,846 |
Income Taxes - Summary of Sig_2
Income Taxes - Summary of Significant Components of Deferred Income Tax Liability (Details) - USD ($) $ in Thousands | 12 Months Ended | |
Dec. 31, 2018 | Dec. 31, 2017 | |
Disclosure Of Deferred Income Taxes [Line Items] | ||
Beginning balance | $ (16,175) | $ (17,300) |
Credited / (charged) to net earnings | 14,930 | 426 |
Credited to other comprehensive income | 14 | |
Acquisition of subsidiary | (621,261) | (72) |
Foreign exchange on translation | 29,335 | 253 |
Ending balance | (593,171) | (16,175) |
Reclassifications | 504 | |
Previously Stated | ||
Disclosure Of Deferred Income Taxes [Line Items] | ||
Beginning balance | (16,679) | |
Ending balance | (16,679) | |
Property, plant and equipment [member] | ||
Disclosure Of Deferred Income Taxes [Line Items] | ||
Beginning balance | (45) | |
Credited / (charged) to net earnings | (82) | |
Foreign exchange on translation | 6 | |
Ending balance | (121) | (45) |
Reclassifications | (45) | |
Intangibles | ||
Disclosure Of Deferred Income Taxes [Line Items] | ||
Beginning balance | (16,130) | (17,300) |
Credited / (charged) to net earnings | 15,525 | 426 |
Credited to other comprehensive income | 14 | |
Acquisition of subsidiary | (620,796) | (72) |
Foreign exchange on translation | 29,278 | 253 |
Ending balance | (592,123) | (16,130) |
Reclassifications | 549 | |
Intangibles | Previously Stated | ||
Disclosure Of Deferred Income Taxes [Line Items] | ||
Beginning balance | (16,679) | |
Ending balance | $ (16,679) | |
Other | ||
Disclosure Of Deferred Income Taxes [Line Items] | ||
Credited / (charged) to net earnings | (513) | |
Acquisition of subsidiary | (465) | |
Foreign exchange on translation | 51 | |
Ending balance | $ (927) |
Income Taxes - Schedule of Gros
Income Taxes - Schedule of Gross Temporary Differences (Details) - USD ($) $ in Thousands | Dec. 31, 2018 | Dec. 31, 2017 | Dec. 31, 2016 |
Disclosure Of Temporary Difference Unused Tax Losses And Other Temporary Differences [Line Items] | |||
Unrecognized deferred tax assets | $ 14,249 | $ 4,806 | $ 1,140 |
Tax Losses | |||
Disclosure Of Temporary Difference Unused Tax Losses And Other Temporary Differences [Line Items] | |||
Unrecognized deferred tax assets | 1,191 | 174 | 139 |
Other | |||
Disclosure Of Temporary Difference Unused Tax Losses And Other Temporary Differences [Line Items] | |||
Unrecognized deferred tax assets | 11,914 | 4,484 | $ 976 |
Unrecognized Deferred Tax Assets | |||
Disclosure Of Temporary Difference Unused Tax Losses And Other Temporary Differences [Line Items] | |||
Unrecognized deferred tax assets | 1,702,516 | 1,313,413 | |
Unrecognized Deferred Tax Assets | Tax Losses | |||
Disclosure Of Temporary Difference Unused Tax Losses And Other Temporary Differences [Line Items] | |||
Unrecognized deferred tax assets | 1,619,702 | 1,293,846 | |
Unrecognized Deferred Tax Assets | Other | |||
Disclosure Of Temporary Difference Unused Tax Losses And Other Temporary Differences [Line Items] | |||
Unrecognized deferred tax assets | $ 82,814 | $ 19,567 |
Earnings Per Share - Schedule o
Earnings Per Share - Schedule of Computation of Basic and Diluted Earnings Per Share (Details) - USD ($) $ / shares in Units, $ in Thousands | 12 Months Ended | ||
Dec. 31, 2018 | Dec. 31, 2017 | ||
Numerator | |||
Numerator for basic and diluted earnings per Common Share - net earnings (loss) attributable to shareholders of The Stars Group Inc. | $ (102,452,000) | $ 259,231,000 | |
Denominator | |||
Denominator for basic earnings per Common Share – weighted average number of Common Shares | 208,269,905 | 146,818,764 | [1] |
Effect of dilutive securities | |||
Stock options | 1,371,177 | 558,996 | |
Performance share units | 246,813 | 18,748 | |
Deferred share units | 7,593 | ||
Restricted share units | 72,673 | 17,076 | |
Warrants | 569,304 | 717,792 | |
Convertible Preferred Shares | 32,231,301 | 55,576,213 | |
Effect of dilutive securities * | 34,498,861 | 56,888,825 | |
Dilutive potential for diluted earnings per Common Share | 208,269,905 | 203,707,589 | [1] |
Basic earnings (loss) per Common Share | $ (0.49) | $ 1.77 | [1] |
Diluted earnings (loss) per Common Share | $ (0.49) | $ 1.27 | |
[1] | Certain amounts were reclassified in the comparative period. See note 2. |
Goodwill and Intangible Asset_2
Goodwill and Intangible Assets - Schedule of Goodwill and Intangible Assets (Details) - USD ($) | 12 Months Ended | |
Dec. 31, 2018 | Dec. 31, 2017 | |
Disclosure Of Reconciliation Of Changes In Intangible Assets And Goodwill [Line Items] | ||
Beginning balance | $ 4,477,350,000 | $ 4,588,572,000 |
Ending balance | 10,008,679,000 | 4,477,350,000 |
Cost | ||
Disclosure Of Reconciliation Of Changes In Intangible Assets And Goodwill [Line Items] | ||
Beginning balance | 4,927,676,000 | 4,900,213,000 |
Additions | 79,776,000 | 25,105,000 |
Additions through business combination | 5,985,055,000 | 1,413,000 |
Disposals | (7,830,000) | |
Reclassification | (201,000) | |
Translation | (264,959,000) | 1,146,000 |
Ending balance | 10,719,718,000 | 4,927,676,000 |
Accumulated Amortization and Impairments | ||
Disclosure Of Reconciliation Of Changes In Intangible Assets And Goodwill [Line Items] | ||
Beginning balance | 450,326,000 | 311,641,000 |
Amortization | 266,171,000 | 138,261,000 |
Disposals | (7,665,000) | |
Impairment | 5,373,000 | |
Translation | (3,166,000) | 424,000 |
Ending balance | 711,039,000 | 450,326,000 |
Software Technology Acquired Through Business Combinations | ||
Disclosure Of Reconciliation Of Changes In Intangible Assets And Goodwill [Line Items] | ||
Beginning balance | 26,420,000 | 54,916,000 |
Ending balance | 265,490,000 | 26,420,000 |
Software Technology Acquired Through Business Combinations | Cost | ||
Disclosure Of Reconciliation Of Changes In Intangible Assets And Goodwill [Line Items] | ||
Beginning balance | 117,492,000 | 116,079,000 |
Additions | 6,808,000 | |
Additions through business combination | 300,825,000 | 1,413,000 |
Disposals | (2,336,000) | |
Translation | (16,150,000) | |
Ending balance | 406,639,000 | 117,492,000 |
Software Technology Acquired Through Business Combinations | Accumulated Amortization and Impairments | ||
Disclosure Of Reconciliation Of Changes In Intangible Assets And Goodwill [Line Items] | ||
Beginning balance | 91,072,000 | 61,163,000 |
Amortization | 53,159,000 | 29,909,000 |
Disposals | (2,171,000) | |
Translation | (911,000) | |
Ending balance | 141,149,000 | 91,072,000 |
Customer Relationships | ||
Disclosure Of Reconciliation Of Changes In Intangible Assets And Goodwill [Line Items] | ||
Beginning balance | 1,099,427,000 | 1,194,342,000 |
Ending balance | 3,352,673,000 | 1,099,427,000 |
Customer Relationships | Cost | ||
Disclosure Of Reconciliation Of Changes In Intangible Assets And Goodwill [Line Items] | ||
Beginning balance | 1,423,719,000 | 1,423,719,000 |
Additions through business combination | 2,533,869,000 | |
Translation | (110,218,000) | |
Ending balance | 3,847,370,000 | 1,423,719,000 |
Customer Relationships | Accumulated Amortization and Impairments | ||
Disclosure Of Reconciliation Of Changes In Intangible Assets And Goodwill [Line Items] | ||
Beginning balance | 324,292,000 | 229,377,000 |
Amortization | 172,241,000 | 94,915,000 |
Translation | (1,836,000) | |
Ending balance | 494,697,000 | 324,292,000 |
Brands | ||
Disclosure Of Reconciliation Of Changes In Intangible Assets And Goodwill [Line Items] | ||
Beginning balance | 485,253,000 | 485,253,000 |
Ending balance | 506,672,000 | 485,253,000 |
Brands | Cost | ||
Disclosure Of Reconciliation Of Changes In Intangible Assets And Goodwill [Line Items] | ||
Beginning balance | 485,253,000 | 485,253,000 |
Additions through business combination | 22,447,000 | |
Translation | (1,028,000) | |
Ending balance | 506,672,000 | 485,253,000 |
Brands (licensed) | ||
Disclosure Of Reconciliation Of Changes In Intangible Assets And Goodwill [Line Items] | ||
Ending balance | 472,474,000 | |
Brands (licensed) | Cost | ||
Disclosure Of Reconciliation Of Changes In Intangible Assets And Goodwill [Line Items] | ||
Additions through business combination | 509,896,000 | |
Translation | (23,345,000) | |
Ending balance | 486,551,000 | |
Brands (licensed) | Accumulated Amortization and Impairments | ||
Disclosure Of Reconciliation Of Changes In Intangible Assets And Goodwill [Line Items] | ||
Amortization | 14,346,000 | |
Translation | (269,000) | |
Ending balance | 14,077,000 | |
Deferred Development Costs | ||
Disclosure Of Reconciliation Of Changes In Intangible Assets And Goodwill [Line Items] | ||
Beginning balance | 51,712,000 | 38,976,000 |
Ending balance | 83,857,000 | 51,712,000 |
Deferred Development Costs | Cost | ||
Disclosure Of Reconciliation Of Changes In Intangible Assets And Goodwill [Line Items] | ||
Beginning balance | 71,819,000 | 48,808,000 |
Additions | 51,574,000 | 23,212,000 |
Reclassification | (201,000) | |
Translation | (607,000) | |
Ending balance | 122,786,000 | 71,819,000 |
Deferred Development Costs | Accumulated Amortization and Impairments | ||
Disclosure Of Reconciliation Of Changes In Intangible Assets And Goodwill [Line Items] | ||
Beginning balance | 20,107,000 | 9,832,000 |
Amortization | 14,656,000 | 10,275,000 |
Impairment | 4,178,000 | |
Translation | (12,000) | |
Ending balance | 38,929,000 | 20,107,000 |
Other Intangibles | ||
Disclosure Of Reconciliation Of Changes In Intangible Assets And Goodwill [Line Items] | ||
Beginning balance | 9,328,000 | 9,875,000 |
Ending balance | 61,533,000 | 9,328,000 |
Other Intangibles | Cost | ||
Disclosure Of Reconciliation Of Changes In Intangible Assets And Goodwill [Line Items] | ||
Beginning balance | 18,712,000 | 15,673,000 |
Additions | 21,394,000 | 1,893,000 |
Additions through business combination | 46,668,000 | |
Disposals | (550,000) | |
Translation | (3,830,000) | 1,146,000 |
Ending balance | 82,394,000 | 18,712,000 |
Other Intangibles | Accumulated Amortization and Impairments | ||
Disclosure Of Reconciliation Of Changes In Intangible Assets And Goodwill [Line Items] | ||
Beginning balance | 9,384,000 | 5,798,000 |
Amortization | 11,769,000 | 3,162,000 |
Disposals | (550,000) | |
Impairment | 396,000 | |
Translation | (138,000) | 424,000 |
Ending balance | 20,861,000 | 9,384,000 |
Goodwill | ||
Disclosure Of Reconciliation Of Changes In Intangible Assets And Goodwill [Line Items] | ||
Beginning balance | 2,805,210,000 | 2,805,210,000 |
Impairment | 800,000 | |
Ending balance | 5,265,980,000 | 2,805,210,000 |
Goodwill | Cost | ||
Disclosure Of Reconciliation Of Changes In Intangible Assets And Goodwill [Line Items] | ||
Beginning balance | 2,810,681,000 | 2,810,681,000 |
Additions through business combination | 2,571,350,000 | |
Disposals | (4,944,000) | |
Translation | (109,781,000) | |
Ending balance | 5,267,306,000 | 2,810,681,000 |
Goodwill | Accumulated Amortization and Impairments | ||
Disclosure Of Reconciliation Of Changes In Intangible Assets And Goodwill [Line Items] | ||
Beginning balance | 5,471,000 | 5,471,000 |
Disposals | (4,944,000) | |
Impairment | 799,000 | |
Ending balance | $ 1,326,000 | $ 5,471,000 |
Goodwill and Intangible Asset_3
Goodwill and Intangible Assets - Additional Information (Details) - USD ($) | 12 Months Ended | ||
Dec. 31, 2018 | Dec. 31, 2017 | ||
Disclosure Of Reconciliation Of Changes In Intangible Assets And Goodwill [Line Items] | |||
Goodwill | $ 5,265,980,000 | $ 2,805,210,000 | [1] |
Impairment loss recognized in profit or loss, goodwill | $ 0 | ||
International | |||
Disclosure Of Reconciliation Of Changes In Intangible Assets And Goodwill [Line Items] | |||
Revenue growth rate | 7.80% | ||
Steady growth rate | 3.00% | ||
UNITED KINGDOM | |||
Disclosure Of Reconciliation Of Changes In Intangible Assets And Goodwill [Line Items] | |||
Revenue growth rate | 4.00% | ||
Steady growth rate | 3.00% | ||
Excess of recoverable amount over carrying amount | $ 111,000,000 | ||
Australia | |||
Disclosure Of Reconciliation Of Changes In Intangible Assets And Goodwill [Line Items] | |||
Revenue growth rate | 7.90% | ||
Steady growth rate | 2.00% | ||
Excess of recoverable amount over carrying amount | $ 152,000,000 | ||
Deferred Development Costs | |||
Disclosure Of Reconciliation Of Changes In Intangible Assets And Goodwill [Line Items] | |||
Impairment losses | 4,800,000 | ||
Deferred Development Costs | Subsidiaries | |||
Disclosure Of Reconciliation Of Changes In Intangible Assets And Goodwill [Line Items] | |||
Goodwill | |||
Discontinued Development and Other Projects | |||
Disclosure Of Reconciliation Of Changes In Intangible Assets And Goodwill [Line Items] | |||
Impairment losses | $ 4,800,000 | ||
Goodwill | |||
Disclosure Of Reconciliation Of Changes In Intangible Assets And Goodwill [Line Items] | |||
Impairment losses | $ 800,000 | ||
[1] | * Certain amounts were reclassified in the comparative period during the three months ended June 30, 2018. See note 2. See accompanying notes. |
Goodwill and Intangible Asset_4
Goodwill and Intangible Assets - Summary of Impairment Test Operations for CGU (Details) - Cash Generating Unit | 12 Months Ended | |
Dec. 31, 2018 | Dec. 31, 2017 | |
Goodwill | ||
Disclosure Of Reconciliation Of Changes In Intangible Assets And Goodwill [Line Items] | ||
International | 5,265,980 | 2,805,210 |
Brands | ||
Disclosure Of Reconciliation Of Changes In Intangible Assets And Goodwill [Line Items] | ||
International | 506,672 | 485,253 |
International | Goodwill | ||
Disclosure Of Reconciliation Of Changes In Intangible Assets And Goodwill [Line Items] | ||
International | 2,806,485 | 2,805,210 |
International | Brands | ||
Disclosure Of Reconciliation Of Changes In Intangible Assets And Goodwill [Line Items] | ||
International | 485,253 | 485,253 |
UNITED KINGDOM | Goodwill | ||
Disclosure Of Reconciliation Of Changes In Intangible Assets And Goodwill [Line Items] | ||
International | 2,333,476 | — |
UNITED KINGDOM | Brands | ||
Disclosure Of Reconciliation Of Changes In Intangible Assets And Goodwill [Line Items] | ||
International | 21,419 | — |
Australia | Goodwill | ||
Disclosure Of Reconciliation Of Changes In Intangible Assets And Goodwill [Line Items] | ||
International | 126,019 | — |
Australia | Brands | ||
Disclosure Of Reconciliation Of Changes In Intangible Assets And Goodwill [Line Items] | ||
International | — | — |
Goodwill and Intangible Asset_5
Goodwill and Intangible Assets - Summary of Key Assumption Used value in Calculation (Details) | Dec. 31, 2018 |
International | |
Disclosure Of Reconciliation Of Changes In Intangible Assets And Goodwill [Line Items] | |
Discount Rate (pre-tax) | 11.20% |
Discount Rate (after-tax) | 11.00% |
Perpetual Growth Rate | 3.00% |
Revenue growth rate | 7.80% |
International | Minimum | |
Disclosure Of Reconciliation Of Changes In Intangible Assets And Goodwill [Line Items] | |
Revenue growth rate | 6.60% |
Adjusted EBITDA Margin as % of Revenue | 38.90% |
CAPEX as % of Revenue | 4.50% |
International | Maximum | |
Disclosure Of Reconciliation Of Changes In Intangible Assets And Goodwill [Line Items] | |
Revenue growth rate | 11.50% |
Adjusted EBITDA Margin as % of Revenue | 43.00% |
UNITED KINGDOM | |
Disclosure Of Reconciliation Of Changes In Intangible Assets And Goodwill [Line Items] | |
Discount Rate (pre-tax) | 9.30% |
Discount Rate (after-tax) | 8.20% |
Perpetual Growth Rate | 3.00% |
Revenue growth rate | 4.00% |
UNITED KINGDOM | Minimum | |
Disclosure Of Reconciliation Of Changes In Intangible Assets And Goodwill [Line Items] | |
Revenue growth rate | 4.00% |
Adjusted EBITDA Margin as % of Revenue | 26.90% |
CAPEX as % of Revenue | 4.50% |
UNITED KINGDOM | Maximum | |
Disclosure Of Reconciliation Of Changes In Intangible Assets And Goodwill [Line Items] | |
Revenue growth rate | 13.40% |
Adjusted EBITDA Margin as % of Revenue | 30.50% |
Australia | |
Disclosure Of Reconciliation Of Changes In Intangible Assets And Goodwill [Line Items] | |
Discount Rate (pre-tax) | 14.10% |
Discount Rate (after-tax) | 10.50% |
Perpetual Growth Rate | 2.00% |
Revenue growth rate | 7.90% |
Australia | Minimum | |
Disclosure Of Reconciliation Of Changes In Intangible Assets And Goodwill [Line Items] | |
Revenue growth rate | 3.90% |
Adjusted EBITDA Margin as % of Revenue | 16.50% |
CAPEX as % of Revenue | 4.40% |
Australia | Maximum | |
Disclosure Of Reconciliation Of Changes In Intangible Assets And Goodwill [Line Items] | |
Revenue growth rate | 11.50% |
Adjusted EBITDA Margin as % of Revenue | 19.40% |
CAPEX as % of Revenue | 5.40% |
Goodwill and Intangible Asset_6
Goodwill and Intangible Assets - Summary of Change Required for Carrying Value to Equal Recoverable Amount (Details) $ in Millions | Dec. 31, 2018USD ($) |
UNITED KINGDOM | |
Disclosure Of Reconciliation Of Changes In Intangible Assets And Goodwill [Line Items] | |
Discount Rate (pre-tax) | $ 0.1 |
Discount Rate (after-tax) | 0.1 |
Perpetual Growth Rate | (0.2) |
Revenue Growth Rate across the five year forecast | (0.6) |
Adjusted EBITDA Margin as % of Revenue across the five year forecast | (0.6) |
CAPEX as % of Revenue | 0.7 |
Australia | |
Disclosure Of Reconciliation Of Changes In Intangible Assets And Goodwill [Line Items] | |
Discount Rate (pre-tax) | 4.7 |
Discount Rate (after-tax) | 3.3 |
Perpetual Growth Rate | (8.9) |
Revenue Growth Rate across the five year forecast | (5.4) |
Adjusted EBITDA Margin as % of Revenue across the five year forecast | (4) |
CAPEX as % of Revenue | $ 3.5 |
Property and Equipment - Summar
Property and Equipment - Summary of Property and Equipment (Details) - USD ($) $ in Thousands | 12 Months Ended | |||
Dec. 31, 2018 | Dec. 31, 2017 | |||
Disclosure Of Property Plant And Equipment [Line Items] | ||||
Beginning balance | $ 44,837 | [1] | $ 40,800 | |
Ending balance | 85,169 | 44,837 | [1] | |
Cost | ||||
Disclosure Of Property Plant And Equipment [Line Items] | ||||
Beginning balance | 62,580 | 49,672 | ||
Additions | 33,952 | 10,997 | ||
Additions through business combinations | 26,224 | |||
Disposals | (364) | (1,906) | ||
Impairment | (1,521) | |||
Translation | (3,495) | 3,817 | ||
Ending balance | 117,376 | 62,580 | ||
Accumulated Depreciation | ||||
Disclosure Of Property Plant And Equipment [Line Items] | ||||
Beginning balance | 17,743 | 8,872 | ||
Depreciation | 16,633 | 8,925 | ||
Disposals | (69) | (1,185) | ||
Impairment | (954) | |||
Translation | (1,146) | 1,131 | ||
Ending balance | 32,207 | 17,743 | ||
Furniture and Fixtures | ||||
Disclosure Of Property Plant And Equipment [Line Items] | ||||
Beginning balance | 7,173 | 7,339 | ||
Ending balance | 34,166 | 7,173 | ||
Furniture and Fixtures | Cost | ||||
Disclosure Of Property Plant And Equipment [Line Items] | ||||
Beginning balance | 12,497 | 9,356 | ||
Additions | 11,283 | 2,724 | ||
Additions through business combinations | 24,582 | |||
Disposals | (338) | (571) | ||
Impairment | (1,521) | |||
Translation | (870) | 988 | ||
Ending balance | 45,633 | 12,497 | ||
Furniture and Fixtures | Accumulated Depreciation | ||||
Disclosure Of Property Plant And Equipment [Line Items] | ||||
Beginning balance | 5,324 | 2,017 | ||
Depreciation | 7,682 | 3,198 | ||
Disposals | (57) | (301) | ||
Impairment | (954) | |||
Translation | (528) | 410 | ||
Ending balance | 11,467 | 5,324 | ||
Computer Equipment | ||||
Disclosure Of Property Plant And Equipment [Line Items] | ||||
Beginning balance | 16,753 | 13,388 | ||
Ending balance | 32,702 | 16,753 | ||
Computer Equipment | Cost | ||||
Disclosure Of Property Plant And Equipment [Line Items] | ||||
Beginning balance | 26,155 | 18,627 | ||
Additions | 22,669 | 8,273 | ||
Additions through business combinations | 1,642 | |||
Disposals | (26) | (1,251) | ||
Translation | (634) | 506 | ||
Ending balance | 49,806 | 26,155 | ||
Computer Equipment | Accumulated Depreciation | ||||
Disclosure Of Property Plant And Equipment [Line Items] | ||||
Beginning balance | 9,402 | 5,239 | ||
Depreciation | 7,960 | 4,764 | ||
Disposals | (12) | (860) | ||
Translation | (246) | 259 | ||
Ending balance | 17,104 | 9,402 | ||
Building | ||||
Disclosure Of Property Plant And Equipment [Line Items] | ||||
Beginning balance | 20,911 | 20,013 | ||
Ending balance | 18,301 | 20,911 | ||
Building | Cost | ||||
Disclosure Of Property Plant And Equipment [Line Items] | ||||
Beginning balance | 23,928 | 21,605 | ||
Translation | (1,991) | 2,323 | ||
Ending balance | 21,937 | 23,928 | ||
Building | Accumulated Depreciation | ||||
Disclosure Of Property Plant And Equipment [Line Items] | ||||
Beginning balance | 3,017 | 1,592 | ||
Depreciation | 991 | 963 | ||
Translation | (372) | 462 | ||
Ending balance | $ 3,636 | 3,017 | ||
Revenue-Producing Assets | ||||
Disclosure Of Property Plant And Equipment [Line Items] | ||||
Beginning balance | 60 | |||
Revenue-Producing Assets | Cost | ||||
Disclosure Of Property Plant And Equipment [Line Items] | ||||
Beginning balance | 84 | |||
Disposals | (84) | |||
Revenue-Producing Assets | Accumulated Depreciation | ||||
Disclosure Of Property Plant And Equipment [Line Items] | ||||
Beginning balance | 24 | |||
Disposals | $ (24) | |||
[1] | * Certain amounts were reclassified in the comparative period during the three months ended June 30, 2018. See note 2. See accompanying notes. |
Investments - Summary of Invest
Investments - Summary of Investments Held by Corporate (Details) - USD ($) $ in Thousands | Dec. 31, 2018 | Dec. 31, 2017 |
Disclosure Of Investment [Line Items] | ||
Investments | $ 109,926 | $ 129,649 |
Current portion | 103,153 | 122,668 |
Non-current portion | 6,773 | 6,981 |
Funds | Available-for-sale | ||
Disclosure Of Investment [Line Items] | ||
Investments | 7,045 | |
Bonds | Available-for-sale | ||
Disclosure Of Investment [Line Items] | ||
Investments | 115,343 | |
Equity in Unquoted Companies | Available-for-sale | ||
Disclosure Of Investment [Line Items] | ||
Investments | 6,981 | |
Equity in Quoted Companies | Available-for-sale | ||
Disclosure Of Investment [Line Items] | ||
Investments | $ 280 | |
Bonds – FVOCI | ||
Disclosure Of Investment [Line Items] | ||
Investments | 103,153 | |
Equity in Unquoted Companies – FVTPL | ||
Disclosure Of Investment [Line Items] | ||
Investments | $ 6,773 |
Investments - Additional Inform
Investments - Additional Information (Details) - USD ($) | 12 Months Ended | ||
Dec. 31, 2018 | Dec. 31, 2017 | ||
Disclosure Of Investment [Line Items] | |||
Current investments - customer deposits | $ 103,153,000 | $ 122,668,000 | [1] |
Customer deposits covered by cash | 328,200,000 | ||
Impairment loss | $ 0 | ||
Gain on investment in equity instruments | 33,600,000 | ||
Securities of NYX Gaming Group | |||
Disclosure Of Investment [Line Items] | |||
Proceeds from sale of investment in cash | 27,900,000 | ||
Gain on investment in equity instruments | 14,000,000 | ||
Shares of Jackpotjoy | |||
Disclosure Of Investment [Line Items] | |||
Proceeds from sale of investment in cash | 59,800,000 | ||
Gain on investment in equity instruments | $ 15,000,000 | ||
[1] | * Certain amounts were reclassified in the comparative period during the three months ended June 30, 2018. See note 2. See accompanying notes. |
Investments - Summary of Corpor
Investments - Summary of Corporations investments Held by Maturity Date (Details) $ in Thousands | Dec. 31, 2018USD ($) |
Disclosure Of Investment [Line Items] | |
Available for sale securities, debt maturities, next twelve months, fair value | $ 41,664 |
Available for sale securities, debt maturities, year two through five, fair value | 61,489 |
Bonds | |
Disclosure Of Investment [Line Items] | |
Available for sale securities, debt maturities, next twelve months, fair value | 41,664 |
Available for sale securities, debt maturities, year two through five, fair value | $ 61,489 |
Investments - Summary of Recogn
Investments - Summary of Recognized Gains (Losses) From Current Investments (Details) - USD ($) $ in Thousands | 12 Months Ended | |
Dec. 31, 2018 | Dec. 31, 2017 | |
Disclosure Of Investment [Line Items] | ||
Investment income earned | $ 2,592 | $ 900 |
Realized (losses) gains | (311) | |
Unrealized (losses) gains | (339) | |
Re-measurement of financial assets at FVTPL | (1,897) | |
Total | 45 | |
Bonds | ||
Disclosure Of Investment [Line Items] | ||
Investment income earned | 2,592 | |
Realized (losses) gains | (311) | |
Unrealized (losses) gains | (339) | |
Total | 1,942 | |
Equity in Private Companies | ||
Disclosure Of Investment [Line Items] | ||
Re-measurement of financial assets at FVTPL | (1,897) | |
Total | $ (1,897) |
Investments - Schedule Signific
Investments - Schedule Significant Subsidiaries of Corporation (Details) | 12 Months Ended |
Dec. 31, 2018 | |
Stars Group Holdings B.V. | Netherlands | |
Disclosure Of Investment [Line Items] | |
Principal business | Intermediate holding company and investment vehicle |
Percentage of ownership | 100.00% |
Stars Group Holdings Cooperatieve U.A | Netherlands | |
Disclosure Of Investment [Line Items] | |
Principal business | Intermediate holding company |
Percentage of ownership | 100.00% |
Stars Interactive Holdings (IOM) Limited | Isle of Man | |
Disclosure Of Investment [Line Items] | |
Principal business | Intermediate holding company |
Percentage of ownership | 100.00% |
Worldwide Independent Trust Limited | Isle of Man | |
Disclosure Of Investment [Line Items] | |
Principal business | Treasury |
Percentage of ownership | 100.00% |
Rational Entertainment Enterprises Limited | Isle of Man | |
Disclosure Of Investment [Line Items] | |
Principal business | Gaming services |
Percentage of ownership | 100.00% |
Naris Limited | Isle of Man | |
Disclosure Of Investment [Line Items] | |
Principal business | Treasury |
Percentage of ownership | 100.00% |
Stars Interactive Limited | Isle of Man | |
Disclosure Of Investment [Line Items] | |
Principal business | Intermediate holding company |
Percentage of ownership | 100.00% |
RG Cash Plus Limited | Isle of Man | |
Disclosure Of Investment [Line Items] | |
Principal business | Treasury |
Percentage of ownership | 100.00% |
Rational Gaming Europe Limited | Malta | |
Disclosure Of Investment [Line Items] | |
Principal business | Various |
Percentage of ownership | 100.00% |
REEL Spain Plc | Malta | |
Disclosure Of Investment [Line Items] | |
Principal business | Gaming services |
Percentage of ownership | 100.00% |
Hestview Limited | England and Wales | |
Disclosure Of Investment [Line Items] | |
Principal business | Gaming services |
Percentage of ownership | 100.00% |
Bonne Terre Limited | Alderney | |
Disclosure Of Investment [Line Items] | |
Principal business | Gaming services |
Percentage of ownership | 100.00% |
BetEasy Pty Limited | Australia | |
Disclosure Of Investment [Line Items] | |
Principal business | Gaming services |
Percentage of ownership | 80.00% |
Accounts Receivable - Schedule
Accounts Receivable - Schedule of Accounts Receivable (Details) - USD ($) $ in Thousands | Dec. 31, 2018 | Dec. 31, 2017 | |
Trade And Other Current Receivables [Abstract] | |||
Balances held with processors | $ 92,971 | $ 75,147 | |
Balances due from live events | 13,983 | 10,260 | |
VAT receivable | 11,029 | 6,684 | |
Other receivables | 18,364 | 8,318 | |
Total accounts receivable balance | 136,347 | 100,409 | [1] |
Long-term VAT receivable | 14,906 | 11,818 | |
Total non-current receivable balance | $ 14,906 | $ 11,818 | |
[1] | * Certain amounts were reclassified in the comparative period during the three months ended June 30, 2018. See note 2. See accompanying notes. |
Cash and Cash Equivalents, Re_3
Cash and Cash Equivalents, Restricted Cash Advances and Collateral - Additional Information (Details) - USD ($) $ in Thousands | Dec. 31, 2018 | Dec. 31, 2017 | Dec. 31, 2016 | |
Restricted Cash Advances And Collateral [Line Items] | ||||
Cash and cash equivalents | $ 721,076 | $ 510,323 | [1] | $ 267,684 |
Subsidiary | ||||
Restricted Cash Advances And Collateral [Line Items] | ||||
Cash and cash equivalents | $ 40,100 | $ 24,700 | ||
[1] | * Certain amounts were reclassified in the comparative period during the three months ended June 30, 2018. See note 2. See accompanying notes. |
Cash and Cash Equivalents, Re_4
Cash and Cash Equivalents, Restricted Cash Advances and Collateral - Schedule of Restricted Cash Advances and Collateral (Details) - USD ($) $ in Thousands | Dec. 31, 2018 | Dec. 31, 2017 | |
Restricted Cash Advances And Collateral [Line Items] | |||
Restricted cash advances and collateral – total | $ 21,449 | $ 53,696 | |
Restricted cash advances and collateral – current portion | 10,819 | 7,862 | [1] |
Restricted cash advances and collateral – non-current portion | 10,630 | 45,834 | [1] |
Guarantees in Connection With Licenses Held | |||
Restricted Cash Advances And Collateral [Line Items] | |||
Restricted cash advances and collateral – total | 4,312 | 4,333 | |
Funds in Connection With Hedging Contracts | |||
Restricted Cash Advances And Collateral [Line Items] | |||
Restricted cash advances and collateral – total | 2,836 | 5,113 | |
Segregated Funds in Respect of Payment Processors | |||
Restricted Cash Advances And Collateral [Line Items] | |||
Restricted cash advances and collateral – total | 2,030 | 2,749 | |
Guarantee in Connection with Acquisition of a Subsidiary | |||
Restricted Cash Advances And Collateral [Line Items] | |||
Restricted cash advances and collateral – total | 1,146 | 1,201 | |
Cash Portion of Kentucky Bond Collateral | |||
Restricted Cash Advances And Collateral [Line Items] | |||
Restricted cash advances and collateral – total | 5,000 | 40,000 | |
Funds Held In Term Deposits | |||
Restricted Cash Advances And Collateral [Line Items] | |||
Restricted cash advances and collateral – total | 5,837 | ||
Other Restricted Cash Advances and Collateral | |||
Restricted Cash Advances And Collateral [Line Items] | |||
Restricted cash advances and collateral – total | $ 288 | $ 300 | |
[1] | * Certain amounts were reclassified in the comparative period during the three months ended June 30, 2018. See note 2. See accompanying notes. |
Cash and Cash Equivalents, Re_5
Cash and Cash Equivalents, Restricted Cash Advances and Collateral - Schedule of Restricted Cash Advances and Collateral (Parenthetical) (Details) - USD ($) $ in Thousands | Dec. 31, 2018 | Dec. 31, 2017 |
Restricted Cash Advances And Collateral [Line Items] | ||
Restricted cash advances and collateral – total | $ 21,449 | $ 53,696 |
Cash Portion of Kentucky Bond Collateral | ||
Restricted Cash Advances And Collateral [Line Items] | ||
Restricted cash advances and collateral – total | $ 5,000 | $ 40,000 |
Prepaid Expenses and Other As_3
Prepaid Expenses and Other Assets - Components of Prepaid Expenses and Other Assets (Details) - USD ($) $ in Thousands | Dec. 31, 2018 | Dec. 31, 2017 | |
Prepaid Expenses And Other Assets [Abstract] | |||
Prepaid royalties | $ 987 | $ 5,704 | |
Prepaid expenses | 38,688 | 22,281 | |
Vendor deposits | 1,297 | 1,408 | |
Other current assets | 2,973 | 302 | |
Total current portion of prepaid expenses and other assets | 43,945 | 29,695 | [1] |
Prepaid royalties | 15,963 | 16,444 | |
Vendor deposits | 758 | 70 | |
Long term investments | 6,773 | 6,981 | |
Investment tax credits receivable | 2,483 | 3,056 | |
Deferred financing costs | 6,783 | ||
Total non-current portion of prepaid expenses and other assets | $ 32,760 | $ 26,551 | [1] |
[1] | * Certain amounts were reclassified in the comparative period during the three months ended June 30, 2018. See note 2. See accompanying notes. |
Long-Term Debt - Disclosure of
Long-Term Debt - Disclosure of Principal and Carrying Amount of Long-Term Debt Outstanding (Details) - USD ($) $ in Thousands | Dec. 31, 2018 | Dec. 31, 2017 | |
Disclosure Of Long Term Debt [Line Items] | |||
Carrying amount in USD | $ 5,446,958 | $ 2,358,569 | |
Current portion of long term debt | 35,750 | 4,990 | [1] |
Long-term debt | $ 5,411,208 | $ 2,353,579 | [1] |
Revolving Credit Facilities | |||
Disclosure Of Long Term Debt [Line Items] | |||
Interest rate | 5.64% | ||
USD First Lien Term Loan | |||
Disclosure Of Long Term Debt [Line Items] | |||
Interest rate | 5.89% | ||
Principal outstanding balance in currency of borrowing | $ 3,557,125 | ||
Carrying amount in USD | $ 3,479,823 | ||
EUR First Lien Term Loan | |||
Disclosure Of Long Term Debt [Line Items] | |||
Interest rate | 3.75% | ||
Principal outstanding balance in currency of borrowing | $ 850,000 | ||
Carrying amount in USD | $ 951,980 | ||
Senior Notes | |||
Disclosure Of Long Term Debt [Line Items] | |||
Interest rate | 7.00% | ||
Principal outstanding balance in currency of borrowing | $ 1,000,000 | ||
Carrying amount in USD | $ 980,008 | ||
USD Second Lien Term Loan | |||
Disclosure Of Long Term Debt [Line Items] | |||
Interest rate | 8.69% | ||
Principal outstanding balance in currency of borrowing | $ 95,000 | ||
Carrying amount in USD | $ 56,632 | ||
Loan Payable to Non-controlling Interests | |||
Disclosure Of Long Term Debt [Line Items] | |||
Interest rate | 0.00% | ||
Principal outstanding balance in currency of borrowing | $ 49,936 | ||
Carrying amount in USD | $ 35,147 | ||
Previous USD First Lien Term Loan | |||
Disclosure Of Long Term Debt [Line Items] | |||
Interest rate | 5.32% | ||
Principal outstanding balance in currency of borrowing | $ 1,895,654 | ||
Carrying amount in USD | $ 1,848,397 | ||
Previous EUR First Lien Term Loan | |||
Disclosure Of Long Term Debt [Line Items] | |||
Interest rate | 3.25% | ||
Principal outstanding balance in currency of borrowing | $ 382,222 | ||
Carrying amount in USD | $ 453,540 | ||
[1] | * Certain amounts were reclassified in the comparative period during the three months ended June 30, 2018. See note 2. See accompanying notes. |
Long-Term Debt - Disclosure o_2
Long-Term Debt - Disclosure of Interest Outstanding on the Long Term Debt (Details) - USD ($) $ in Thousands | 12 Months Ended | |
Dec. 31, 2018 | Dec. 31, 2017 | |
Disclosure Of Long Term Debt [Line Items] | ||
Interest | $ 185,830 | $ 108,015 |
Interest Accretion | 169,143 | 18,267 |
Total Interest | $ 354,973 | $ 126,282 |
Revolving Credit Facilities | ||
Disclosure Of Long Term Debt [Line Items] | ||
Effective interest rate | 5.66% | |
Interest | $ 4,006 | |
Interest Accretion | 699 | |
Total Interest | $ 4,705 | |
USD First Lien Term Loan | ||
Disclosure Of Long Term Debt [Line Items] | ||
Effective interest rate | 6.54% | |
Interest | $ 75,988 | |
Interest Accretion | 7,799 | |
Total Interest | $ 83,787 | |
EUR First Lien Term Loan | ||
Disclosure Of Long Term Debt [Line Items] | ||
Effective interest rate | 4.26% | |
Interest | $ 17,792 | |
Interest Accretion | 1,365 | |
Total Interest | $ 19,157 | |
USD Second Lien Term Loan | ||
Disclosure Of Long Term Debt [Line Items] | ||
Effective interest rate | 13.78% | 16.05% |
Interest | $ 2,216 | $ 14,340 |
Interest Accretion | 4,643 | 5,179 |
Total Interest | $ 6,859 | $ 19,519 |
Senior Notes | ||
Disclosure Of Long Term Debt [Line Items] | ||
Effective interest rate | 7.47% | |
Interest | $ 33,250 | |
Interest Accretion | 1,000 | |
Total Interest | $ 34,250 | |
Previous USD First Lien Term Loan | ||
Disclosure Of Long Term Debt [Line Items] | ||
Effective interest rate | 6.07% | 5.54% |
Interest | $ 42,885 | $ 76,851 |
Interest Accretion | 112,135 | 11,817 |
Total Interest | $ 155,020 | $ 88,668 |
Previous EUR First Lien Term Loan | ||
Disclosure Of Long Term Debt [Line Items] | ||
Effective interest rate | 3.87% | 4.37% |
Interest | $ 9,693 | $ 16,824 |
Interest Accretion | 41,502 | 1,271 |
Total Interest | $ 51,195 | $ 18,095 |
Long-Term Debt - Additional Inf
Long-Term Debt - Additional Information (Details) € in Millions, $ in Millions | Jul. 10, 2018USD ($) | Apr. 06, 2018USD ($) | Dec. 31, 2018USD ($) | Dec. 31, 2018AUD ($) | Dec. 31, 2018AUD ($) | Jul. 10, 2018EUR (€) | Apr. 25, 2018 | Apr. 24, 2018 | Mar. 06, 2018USD ($) | Mar. 06, 2018AUD ($) | Feb. 27, 2018USD ($) | Feb. 27, 2018AUD ($) | Dec. 31, 2017USD ($) |
Disclosure Of Long Term Debt [Line Items] | |||||||||||||
Loss on debt extinguishment | $ (147,000,000) | ||||||||||||
Carrying amount of long-term debt | 5,446,958,000 | $ 2,358,569,000 | |||||||||||
Percentage of aggregate principal amount | 0.25% | 0.25% | |||||||||||
Loans from noncontrolling interests | $ 35,100,000 | $ 47.4 | |||||||||||
Equity contribution by noncontrolling interest | $ 12,100,000 | $ 15.8 | |||||||||||
Additional shareholder loan by non-controlling interest | 1,800,000 | $ 2.5 | |||||||||||
Loan outstanding balance | $ 36,100,000 | $ 49.9 | |||||||||||
Description for repayment of term loan | The loan is non-interest bearing and repayable on the earlier of 9 years and 364 days from the date of advance and the date of completion of the 20% put-call option | The loan is non-interest bearing and repayable on the earlier of 9 years and 364 days from the date of advance and the date of completion of the 20% put-call option | |||||||||||
BetEasy | |||||||||||||
Disclosure Of Long Term Debt [Line Items] | |||||||||||||
Percentage of equity interests acquired | 18.00% | 18.00% | 80.00% | 18.00% | 62.00% | 62.00% | |||||||
Financial liabilities | $ 59,200,000 | ||||||||||||
Loan from minority shareholders | $ 15,500,000 | $ 19.7 | |||||||||||
Repayment of loan | $ 6,200,000 | $ 8.2 | |||||||||||
Discharged loan from shareholder | $ 8,600,000 | $ 11.5 | |||||||||||
BetEasy | Subsequent Event | |||||||||||||
Disclosure Of Long Term Debt [Line Items] | |||||||||||||
Percentage of equity interests acquired | 62.00% | 62.00% | |||||||||||
Crown Bet Holdings Pty Limited | Subsequent Event | |||||||||||||
Disclosure Of Long Term Debt [Line Items] | |||||||||||||
Percentage of equity interests acquired | 62.00% | 62.00% | 80.00% | 80.00% | |||||||||
Stars Interactive Group | |||||||||||||
Disclosure Of Long Term Debt [Line Items] | |||||||||||||
Date of acquisition | Jul. 10, 2018 | Jul. 10, 2018 | |||||||||||
Senior Notes due 2026 | |||||||||||||
Disclosure Of Long Term Debt [Line Items] | |||||||||||||
Percentage added to reference rate | 101.00% | 101.00% | |||||||||||
Borrowings, maturity date | July 15, 2026 | ||||||||||||
Interest rate | 7.00% | 7.00% | |||||||||||
Aggregate principal amount | $ 1,000,000,000 | ||||||||||||
Senior notes, interest rate basis | Interest on the Senior Notes is payable semi-annually on January 15 and July 15 of each year, commencing on January 15, 2019. | ||||||||||||
Senior Notes | |||||||||||||
Disclosure Of Long Term Debt [Line Items] | |||||||||||||
Carrying amount of long-term debt | $ 980,008,000 | ||||||||||||
Interest rate | 7.00% | 7.00% | |||||||||||
Aggregate principal amount | $ 1,000,000,000 | ||||||||||||
Carrying value of embedded derivative | 17,700 | ||||||||||||
Fair value of embedded derivative | 11,600 | ||||||||||||
USD Second Lien Term Loan | |||||||||||||
Disclosure Of Long Term Debt [Line Items] | |||||||||||||
Carrying amount of long-term debt | $ 56,632,000 | ||||||||||||
Interest rate | 8.69% | ||||||||||||
Aggregate principal amount | $ 95,000,000 | ||||||||||||
USD Second Lien Term Loan | Stars Interactive Group | |||||||||||||
Disclosure Of Long Term Debt [Line Items] | |||||||||||||
Termination costs on debt extinguishment | $ 0 | ||||||||||||
USD First Lien Term Loan | Stars Interactive Group | |||||||||||||
Disclosure Of Long Term Debt [Line Items] | |||||||||||||
Termination costs on debt extinguishment | $ 0 | ||||||||||||
LIBOR | |||||||||||||
Disclosure Of Long Term Debt [Line Items] | |||||||||||||
Floor rate | 0.00% | 0.00% | |||||||||||
EURIBOR | |||||||||||||
Disclosure Of Long Term Debt [Line Items] | |||||||||||||
Floor rate | 0.00% | 0.00% | |||||||||||
First Lien Term Loan | |||||||||||||
Disclosure Of Long Term Debt [Line Items] | |||||||||||||
Carrying amount of long-term debt | $ 4,567,000,000 | ||||||||||||
Senior Notes | |||||||||||||
Disclosure Of Long Term Debt [Line Items] | |||||||||||||
Carrying amount of long-term debt | 1,000,000,000 | ||||||||||||
Proceeds from issue of debt | 621,800,000 | ||||||||||||
Revolving Credit Facilities | |||||||||||||
Disclosure Of Long Term Debt [Line Items] | |||||||||||||
Carrying amount of long-term debt | 700,000,000 | 0 | |||||||||||
Drawings on revolving credit facility | $ 100,000,000 | ||||||||||||
Long term debt repayment date | Jul. 10, 2023 | ||||||||||||
Variation in interest rate margin | 3.25% | 3.25% | |||||||||||
Letter of credit issued | 74,200,000 | ||||||||||||
Current borrowings | 625,800,000 | ||||||||||||
Revolving Credit Facilities | Minimum | |||||||||||||
Disclosure Of Long Term Debt [Line Items] | |||||||||||||
Commitment fee percentage | 0.25% | ||||||||||||
Revolving Credit Facilities | Maximum | |||||||||||||
Disclosure Of Long Term Debt [Line Items] | |||||||||||||
Commitment fee percentage | 0.375% | ||||||||||||
USD First Lien Term Loan | |||||||||||||
Disclosure Of Long Term Debt [Line Items] | |||||||||||||
Carrying amount of long-term debt | $ 3,575,000,000 | ||||||||||||
Secured debt leverage ratio | 675.00% | ||||||||||||
Borrowings, maturity date | July 10, 2025 | ||||||||||||
USD First Lien Term Loan | LIBOR | |||||||||||||
Disclosure Of Long Term Debt [Line Items] | |||||||||||||
Percentage added to reference rate | 3.50% | 3.50% | |||||||||||
Previous Revolving Facility | |||||||||||||
Disclosure Of Long Term Debt [Line Items] | |||||||||||||
Carrying amount of long-term debt | $ 0 | ||||||||||||
EUR First Lien Term Loan | |||||||||||||
Disclosure Of Long Term Debt [Line Items] | |||||||||||||
Borrowings, maturity date | July 10, 2025 | ||||||||||||
EUR First Lien Term Loan | EURIBOR | |||||||||||||
Disclosure Of Long Term Debt [Line Items] | |||||||||||||
Carrying amount of long-term debt | € | € 850 | ||||||||||||
Percentage added to reference rate | 3.75% | 3.75% | |||||||||||
Put-call option | Senior Notes | |||||||||||||
Disclosure Of Long Term Debt [Line Items] | |||||||||||||
Percentage added to reference rate | 107.00% | 107.00% | |||||||||||
Interest rate | 100.00% | 100.00% | |||||||||||
Senior notes, Redemption date | Jul. 15, 2021 | Jul. 15, 2021 | |||||||||||
Put-call option | Maximum | Senior Notes | |||||||||||||
Disclosure Of Long Term Debt [Line Items] | |||||||||||||
Interest rate | 40.00% | 40.00% |
Long-Term Debt - Disclosure o_3
Long-Term Debt - Disclosure of the Movement of the Corporation's Long-Term Debt Balance (Details) - USD ($) $ in Thousands | 12 Months Ended | |
Dec. 31, 2018 | Dec. 31, 2017 | |
Disclosure Of Long Term Debt [Line Items] | ||
Opening Balance | $ 2,358,569 | $ 2,428,579 |
Adjustment on adoption of IFRS 9 | (43,894) | |
New debt | 6,140,440 | 103,973 |
Debt repayments | (2,969,067) | (243,886) |
Adjustments to amortized cost * | (162,193) | (4,735) |
Interest Accretion ** | 169,143 | 18,267 |
Translation | (46,040) | 56,371 |
Closing | 5,446,958 | 2,358,569 |
Revolving Credit Facilities | ||
Disclosure Of Long Term Debt [Line Items] | ||
New debt | 100,000 | |
Debt repayments | (100,000) | |
Adjustments to amortized cost * | (699) | |
Interest Accretion ** | 699 | |
USD First Lien Term Loan | ||
Disclosure Of Long Term Debt [Line Items] | ||
New debt | 3,575,000 | |
Debt repayments | (17,875) | |
Adjustments to amortized cost * | (85,101) | |
Interest Accretion ** | 7,799 | |
Closing | 3,479,823 | |
EUR First Lien Term Loan | ||
Disclosure Of Long Term Debt [Line Items] | ||
New debt | 999,535 | |
Adjustments to amortized cost * | (23,823) | |
Interest Accretion ** | 1,365 | |
Translation | (25,097) | |
Closing | 951,980 | |
Senior Notes | ||
Disclosure Of Long Term Debt [Line Items] | ||
New debt | 1,000,000 | |
Adjustments to amortized cost * | (20,992) | |
Interest Accretion ** | 1,000 | |
Closing | 980,008 | |
Loan Payable to Non-controlling Interests | ||
Disclosure Of Long Term Debt [Line Items] | ||
New debt | 52,357 | |
Debt repayments | (6,167) | |
Adjustments to amortized cost * | (8,517) | |
Translation | (2,526) | |
Closing | 35,147 | |
Previous USD First Lien Term Loan | ||
Disclosure Of Long Term Debt [Line Items] | ||
Opening Balance | 1,848,397 | 1,965,928 |
Adjustment on adoption of IFRS 9 | (46,894) | |
New debt | 268,921 | |
Debt repayments | (2,164,575) | (125,442) |
Adjustments to amortized cost * | (17,984) | (3,906) |
Interest Accretion ** | 112,135 | 11,817 |
Closing | 1,848,397 | |
Previous EUR First Lien Term Loan | ||
Disclosure Of Long Term Debt [Line Items] | ||
Opening Balance | 453,540 | 296,198 |
Adjustment on adoption of IFRS 9 | (30,725) | |
New debt | 144,627 | 103,973 |
Debt repayments | (585,450) | (3,444) |
Adjustments to amortized cost * | (5,077) | (829) |
Interest Accretion ** | 41,502 | 1,271 |
Translation | (18,417) | 56,371 |
Closing | 453,540 | |
USD Second Lien Term Loan | ||
Disclosure Of Long Term Debt [Line Items] | ||
Opening Balance | 56,632 | 166,453 |
Adjustment on adoption of IFRS 9 | 33,725 | |
Debt repayments | (95,000) | (115,000) |
Interest Accretion ** | $ 4,643 | 5,179 |
Closing | $ 56,632 |
Long-Term Debt - Disclosure o_4
Long-Term Debt - Disclosure of the Movement of the Corporation's Long-Term Debt Balance (Parenthetical) (Details) $ in Millions | 12 Months Ended |
Dec. 31, 2018USD ($) | |
Disclosure Of Long Term Debt [Abstract] | |
Deferred financing costs reclassified to prepaid expenses and other non-current assets | $ 6.8 |
Repayment of revolving credit facility | $ 100 |
Long-Term Debt - Disclosure o_5
Long-Term Debt - Disclosure of Schedule of Principle Repayments of Long-Term Debt Over the Next Five Years (Details) $ in Thousands | Dec. 31, 2018USD ($) |
Disclosure Of Long Term Debt [Line Items] | |
Less than 1 Year | $ 35,750 |
1-2 Years | 70,897 |
2-3 Years | 35,750 |
3-4 Years | 35,750 |
4-5 Years | 35,750 |
Greater than 5 Years | 5,352,178 |
USD First Lien Term Loan | |
Disclosure Of Long Term Debt [Line Items] | |
Less than 1 Year | 35,750 |
1-2 Years | 35,750 |
2-3 Years | 35,750 |
3-4 Years | 35,750 |
4-5 Years | 35,750 |
Greater than 5 Years | 3,378,375 |
EUR First Lien Term Loan | |
Disclosure Of Long Term Debt [Line Items] | |
Greater than 5 Years | 973,803 |
Senior Notes | |
Disclosure Of Long Term Debt [Line Items] | |
Greater than 5 Years | 1,000,000 |
Loan Payable to Non-controlling Interests | |
Disclosure Of Long Term Debt [Line Items] | |
1-2 Years | $ 35,147 |
Derivatives and Hedge Accountin
Derivatives and Hedge Accounting - Additional Information (Details) € in Millions, £ in Millions | Jul. 10, 2018USD ($) | Apr. 24, 2018 | Dec. 31, 2018USD ($)€ / $GBP_per_USD | Dec. 31, 2017USD ($) | Dec. 31, 2018EUR (€) | Dec. 31, 2018GBP (£) |
Disclosure Of Derivatives [Line Items] | ||||||
Cross currency swap agreement notional amount | € 1,120 | £ 1,000 | ||||
Swap agreements maturity period | 2023-07 | |||||
Fixed foreign exchange rate | GBP_per_USD | 0.889 | |||||
Euro interest average rate | 5.40% | 5.40% | 5.40% | |||
Cross currency interest rate swap settlement amount | $ 1,390,000,000 | |||||
Derivative liabilities | 22,561,000 | $ 121,881,000 | ||||
Realized loss included in foreign exchange earnings | (68,406,000) | (2,838,000) | ||||
Accumulated other comprehensive loss | 17,599,000 | (86,430,000) | ||||
Cash Flow Hedging Reserve | ||||||
Disclosure Of Derivatives [Line Items] | ||||||
Accumulated other comprehensive loss | 11,600 | |||||
Cumulative Translation Reserve | ||||||
Disclosure Of Derivatives [Line Items] | ||||||
Accumulated other comprehensive loss | 60,600 | |||||
Level 3 | ||||||
Disclosure Of Derivatives [Line Items] | ||||||
Derivative liabilities | 16,285,000 | $ 10,119,000 | ||||
Swap Agreements | ||||||
Disclosure Of Derivatives [Line Items] | ||||||
Cross currency swap agreement notional amount | $ 2,330,000,000 | € 1,990 | ||||
Fixed foreign exchange rate | € / $ | 1.167 | |||||
Euro interest average rate | 3.60% | 3.60% | 3.60% | |||
First Lien Term Loan | ||||||
Disclosure Of Derivatives [Line Items] | ||||||
Cross currency swap agreement notional amount | $ 700,000,000 | |||||
Swap agreements maturity period | 2023-07 | |||||
First Lien Term Loan | LIBOR | ||||||
Disclosure Of Derivatives [Line Items] | ||||||
Interest rate | 2.82% | 2.82% | 2.82% | |||
First Lien Term Loan | LIBOR | EUR Cross-Currency Interest Rate Swaps | ||||||
Disclosure Of Derivatives [Line Items] | ||||||
Percentage added to reference rate | 3.50% | 3.50% | 3.50% | |||
Floor rate | 0.00% | 0.00% | 0.00% | |||
First Lien Term Loan | Floating Interest Rate | EUR Cross-Currency Interest Rate Swaps | Minimum | ||||||
Disclosure Of Derivatives [Line Items] | ||||||
Interest rate | 3.50% | 3.50% | 3.50% | |||
SBG | ||||||
Disclosure Of Derivatives [Line Items] | ||||||
Realized loss included in foreign exchange earnings | $ 61,500,000 | |||||
SBG | Cross-currency Swap and Interest Rate Swap | ||||||
Disclosure Of Derivatives [Line Items] | ||||||
Derivative financial instrument cash settled | $ 1,000,000 | |||||
SBG | Swap Agreement | ||||||
Disclosure Of Derivatives [Line Items] | ||||||
Derivative financial instrument cash payment | $ 61,100,000 | 61,100,000 | ||||
BetEasy | ||||||
Disclosure Of Derivatives [Line Items] | ||||||
Percentage of equity interest | 18.00% | |||||
BetEasy | Put-call option | ||||||
Disclosure Of Derivatives [Line Items] | ||||||
Proportion of additional ownership interest | 18.00% | |||||
Percentage of equity interest | 20.00% | |||||
Percentage of remaining interests held by minority interest shareholders | 20.00% | |||||
BetEasy | Level 3 | ||||||
Disclosure Of Derivatives [Line Items] | ||||||
Implied credit spread at issuance | 3.80% | 4.60% | ||||
Fair value of the Embedded Derivative | $ 17,700,000 | $ 11,600,000 |
Derivatives and Hedge Account_2
Derivatives and Hedge Accounting - Summary of Fair Value of Derivatives (Details) - USD ($) $ in Thousands | Dec. 31, 2018 | Dec. 31, 2017 |
Disclosure Of Financial Instruments [Line Items] | ||
Derivative Assets | $ 54,583 | $ 2,037 |
Derivative Liabilities | 22,561 | 121,881 |
Fair Value Hedges | ||
Disclosure Of Financial Instruments [Line Items] | ||
Derivative Assets | 42,983 | |
Derivative Liabilities | 6,068 | 111,762 |
Fair Value Hedges | Derivatives Designated in Cash Flow Hedges | ||
Disclosure Of Financial Instruments [Line Items] | ||
Derivative Assets | 41,117 | |
Derivative Liabilities | 6,068 | 111,762 |
Fair Value Hedges | Derivatives Designated in Net Investment Hedge | ||
Disclosure Of Financial Instruments [Line Items] | ||
Derivative Assets | 1,866 | |
Fair Value Hedges | Derivatives Held for Risk Management Not Designated in Hedges | ||
Disclosure Of Financial Instruments [Line Items] | ||
Derivative Assets | 11,600 | 2,037 |
Derivative Liabilities | 16,493 | 779 |
Fair Value Hedges | Swap Agreements | Derivatives Designated in Cash Flow Hedges | ||
Disclosure Of Financial Instruments [Line Items] | ||
Derivative Assets | 41,117 | |
Derivative Liabilities | 1,096 | 111,762 |
Fair Value Hedges | Swap Agreements | Derivatives Designated in Net Investment Hedge | ||
Disclosure Of Financial Instruments [Line Items] | ||
Derivative Assets | 1,866 | |
Fair Value Hedges | Interest rate swap | Derivatives Designated in Cash Flow Hedges | ||
Disclosure Of Financial Instruments [Line Items] | ||
Derivative Liabilities | 4,972 | |
Fair Value Hedges | Forward Contracts | Derivatives Held for Risk Management Not Designated in Hedges | ||
Disclosure Of Financial Instruments [Line Items] | ||
Derivative Assets | 2,037 | |
Derivative Liabilities | 208 | |
Fair Value Hedges | Unsettled Bets | Derivatives Held for Risk Management Not Designated in Hedges | ||
Disclosure Of Financial Instruments [Line Items] | ||
Derivative Liabilities | 16,285 | $ 779 |
Fair Value Hedges | Embedded Derivative | Derivatives Held for Risk Management Not Designated in Hedges | ||
Disclosure Of Financial Instruments [Line Items] | ||
Derivative Assets | $ 11,600 |
Derivatives and Hedge Account_3
Derivatives and Hedge Accounting - Summary of Effects of Cash flow Hedges and Net Investment Hedges (Details) $ in Thousands | 12 Months Ended | |
Dec. 31, 2018USD ($) | ||
Disclosure Of Derivatives [Line Items] | ||
Change in value of hedged items for ineffectiveness measurement | $ (104,029) | |
Change in fair value of hedging instruments for ineffectiveness measurement | 104,029 | |
Hedging gains (losses) recognized in other comprehensive income | (104,029) | |
Net change in other comprehensive income (loss) | (104,029) | |
Cash Flow Hedges | ||
Disclosure Of Derivatives [Line Items] | ||
Change in value of hedged items for ineffectiveness measurement | 100,620 | |
Change in fair value of hedging instruments for ineffectiveness measurement | (85,711) | |
Hedge ineffectiveness | 14,909 | [1] |
Hedging gains (losses) recognized in other comprehensive income | 41,201 | |
Amount reclassified from accumulated other comprehensive income (loss) to earnings | 45,271 | [2] |
Net change in other comprehensive income (loss) | (4,070) | |
Cash Flow Hedges | Floating Interest Rate | ||
Disclosure Of Derivatives [Line Items] | ||
Change in value of hedged items for ineffectiveness measurement | (4,972) | |
Change in fair value of hedging instruments for ineffectiveness measurement | 4,972 | |
Hedging gains (losses) recognized in other comprehensive income | (4,972) | |
Net change in other comprehensive income (loss) | (4,972) | |
Cash Flow Hedges | Floating Rate Foreign Currency Debt | ||
Disclosure Of Derivatives [Line Items] | ||
Change in value of hedged items for ineffectiveness measurement | 105,592 | |
Change in fair value of hedging instruments for ineffectiveness measurement | (90,683) | |
Hedge ineffectiveness | 14,909 | [1] |
Hedging gains (losses) recognized in other comprehensive income | 46,173 | |
Amount reclassified from accumulated other comprehensive income (loss) to earnings | 45,271 | [2] |
Net change in other comprehensive income (loss) | $ 902 | |
[1] | Hedge ineffectiveness is recorded within net financing charges on the consolidated statements of (loss) earnings. | |
[2] | For cash flow hedges that address interest rate risk and/or foreign currency exchange risk, the amount reclassified from accumulated other comprehensive income (loss) to earnings is recorded within interest expense included in net financing charges or foreign exchange (gain) loss included in general and administrative expenses on the consolidated statements of (loss) earnings. |
Derivatives and Hedge Account_4
Derivatives and Hedge Accounting - Summary of Reconciliation of Accumulated Other Comprehensive Income (Details) $ in Thousands | 12 Months Ended |
Dec. 31, 2018USD ($) | |
Disclosure Of Derivatives [Line Items] | |
Accumulated other comprehensive income (loss), beginning of year | $ 86,430 |
Net changes in other comprehensive income (loss) | (104,029) |
Accumulated other comprehensive income (loss), end of year | (17,599) |
Accumulated other comprehensive income (loss) on designated hedges | (66,749) |
Accumulated other comprehensive income (loss) on de-designated hedges | 49,150 |
Cash Flow Hedges | |
Disclosure Of Derivatives [Line Items] | |
Accumulated other comprehensive income (loss), beginning of year | (33,983) |
Net changes in other comprehensive income (loss) | (4,070) |
Accumulated other comprehensive income (loss), end of year | (38,053) |
Accumulated other comprehensive income (loss) on designated hedges | (26,479) |
Accumulated other comprehensive income (loss) on de-designated hedges | (11,574) |
Cash Flow Hedges | Floating Interest Rate | |
Disclosure Of Derivatives [Line Items] | |
Net changes in other comprehensive income (loss) | (4,972) |
Accumulated other comprehensive income (loss), end of year | (4,972) |
Accumulated other comprehensive income (loss) on designated hedges | (4,972) |
Cash Flow Hedges | Floating Rate Foreign Currency Debt | |
Disclosure Of Derivatives [Line Items] | |
Accumulated other comprehensive income (loss), beginning of year | (33,983) |
Net changes in other comprehensive income (loss) | 902 |
Accumulated other comprehensive income (loss), end of year | (33,081) |
Accumulated other comprehensive income (loss) on designated hedges | (21,507) |
Accumulated other comprehensive income (loss) on de-designated hedges | $ (11,574) |
Commitments - Additional Inform
Commitments - Additional Information (Details) $ in Millions | Dec. 31, 2018USD ($) |
Disclosure Of Finance Lease And Operating Lease By Lessor [Line Items] | |
Future minimum lease payments under non-cancellable operating leases | $ 346.4 |
Future minimum lease receipts under non-cancellable operating leases | 14.8 |
Revolving Credit Facilities | |
Disclosure Of Finance Lease And Operating Lease By Lessor [Line Items] | |
Letter of credit issued | $ 74.2 |
Commitments - Schedule Future M
Commitments - Schedule Future Minimum Lease Payments Under Non-cancellable Operating Leases (Details) $ in Thousands | Dec. 31, 2018USD ($) |
Disclosure Of Finance Lease And Operating Lease By Lessee [Line Items] | |
Total | $ 346,400 |
Within One Year | |
Disclosure Of Finance Lease And Operating Lease By Lessee [Line Items] | |
Lease obligations | 61,423 |
Other contractual commitments | 40,011 |
Total | 101,434 |
Later Than One Year but Not Later Than 5 Years | |
Disclosure Of Finance Lease And Operating Lease By Lessee [Line Items] | |
Lease obligations | 154,374 |
Other contractual commitments | 54,054 |
Total | 208,428 |
More Than 5 Years | |
Disclosure Of Finance Lease And Operating Lease By Lessee [Line Items] | |
Lease obligations | 26,013 |
Other contractual commitments | 10,561 |
Total | $ 36,574 |
Commitments - Schedule Future_2
Commitments - Schedule Future Minimum Lease Receipts Under Non-cancellable Operating Leases (Details) $ in Thousands | Dec. 31, 2018USD ($) |
Disclosure Of Finance Lease And Operating Lease By Lessor [Line Items] | |
Total | $ 14,800 |
Within One Year | |
Disclosure Of Finance Lease And Operating Lease By Lessor [Line Items] | |
Lease obligations | 1,863 |
Total | 1,863 |
Later Than One Year but Not Later Than 5 Years | |
Disclosure Of Finance Lease And Operating Lease By Lessor [Line Items] | |
Lease obligations | 7,452 |
Total | 7,452 |
More Than 5 Years | |
Disclosure Of Finance Lease And Operating Lease By Lessor [Line Items] | |
Lease obligations | 5,533 |
Total | $ 5,533 |
Accounts Payable And Other Li_3
Accounts Payable And Other Liabilities - Schedule of Accounts Payable and other liabilities (Details) - USD ($) $ in Thousands | Dec. 31, 2018 | Dec. 31, 2017 | |
Disclosure Of Other Payables [Abstract] | |||
Accounts payable and accrued liabilities | $ 282,630 | $ 98,493 | |
VAT payable | 18,792 | 18,757 | |
Customer loyalty rewards | 24,787 | 29,508 | |
Employee benefits payable | 57,143 | 39,050 | |
Dormant funds | 7,308 | 8,379 | |
Accrued interest on Senior Notes | 33,347 | ||
Total accounts payable and other current liabilities | 424,007 | $ 194,187 | [1] |
Long-term lease liability | 2,088 | ||
Deferred contingent payment | 77,628 | ||
Total long-term payables | $ 79,716 | ||
[1] | * Certain amounts were reclassified in the comparative period during the three months ended June 30, 2018. See note 2. See accompanying notes. |
Provisions - Carrying Amounts a
Provisions - Carrying Amounts and Movements in Provisions (Details) - USD ($) $ in Thousands | 12 Months Ended | ||
Dec. 31, 2018 | Dec. 31, 2017 | ||
Disclosure Of Other Provisions [Line Items] | |||
Balance Opening | $ 20,683 | $ 221,722 | |
Provisions acquired in business combinations | 15,260 | ||
Recognized | 8,164 | ||
Adjustment to provision recognized | 56,388 | 47,210 | |
Payments | (55,908) | (250,942) | |
Accretion of discount | 411 | 2,887 | |
Reclassification | (1,444) | ||
Foreign exchange translation losses | (1,807) | 1,250 | |
Balance Ending | 43,191 | 20,683 | |
Current portion | 39,189 | 17,590 | [1] |
Non-current portion | 4,002 | 3,093 | [1] |
Player Bonuses and Jackpots | |||
Disclosure Of Other Provisions [Line Items] | |||
Balance Opening | 4,265 | 1,571 | |
Provisions acquired in business combinations | 8,349 | ||
Adjustment to provision recognized | 55,734 | 48,146 | |
Payments | (48,902) | (44,121) | |
Reclassification | (1,444) | ||
Foreign exchange translation losses | (862) | 113 | |
Balance Ending | 18,584 | 4,265 | |
Current portion | 18,584 | 4,265 | |
Deferred Payment Provision | |||
Disclosure Of Other Provisions [Line Items] | |||
Balance Opening | 6,300 | 202,515 | |
Adjustment to provision recognized | (815) | ||
Payments | (197,510) | ||
Accretion of discount | 2,048 | ||
Foreign exchange translation losses | 62 | ||
Balance Ending | 6,300 | 6,300 | |
Current portion | 6,300 | 6,300 | |
Restructuring Provision | |||
Disclosure Of Other Provisions [Line Items] | |||
Provisions acquired in business combinations | 1,614 | ||
Recognized | 8,164 | ||
Foreign exchange translation losses | (65) | ||
Balance Ending | 9,713 | ||
Current portion | 9,713 | ||
Other | |||
Disclosure Of Other Provisions [Line Items] | |||
Balance Opening | 10,118 | 17,636 | |
Provisions acquired in business combinations | 5,297 | ||
Adjustment to provision recognized | 654 | (121) | |
Payments | (7,006) | (9,311) | |
Accretion of discount | 411 | 839 | |
Foreign exchange translation losses | (880) | 1,075 | |
Balance Ending | 8,594 | 10,118 | |
Current portion | 4,592 | 7,025 | |
Non-current portion | $ 4,002 | $ 3,093 | |
[1] | * Certain amounts were reclassified in the comparative period during the three months ended June 30, 2018. See note 2. See accompanying notes. |
Customer Deposits - Summary of
Customer Deposits - Summary of Customer Deposits Segregation (Details) - USD ($) $ in Thousands | Dec. 31, 2018 | Dec. 31, 2017 | Dec. 31, 2016 | |
Disclosure Of Customer Deposits [Line Items] | ||||
Cash and cash equivalents | $ 721,076 | $ 510,323 | [1] | $ 267,684 |
Current investments | 103,153 | 122,668 | ||
Total | 431,376 | 349,766 | ||
Customer deposits | 423,739 | 349,766 | [1] | |
Customer Deposits | ||||
Disclosure Of Customer Deposits [Line Items] | ||||
Cash and cash equivalents | 328,223 | 227,098 | [1] | |
Current investments | $ 103,153 | $ 122,668 | ||
[1] | * Certain amounts were reclassified in the comparative period during the three months ended June 30, 2018. See note 2. See accompanying notes. |
Share Capital - Additional Info
Share Capital - Additional Information (Details) - USD ($) $ / shares in Units, $ in Thousands | Jun. 26, 2018 | Jun. 16, 2018 | Dec. 31, 2018 | Dec. 31, 2017 | Jul. 10, 2018 | Apr. 25, 2018 | Apr. 24, 2018 | Feb. 27, 2018 |
Disclosure Of Classes Of Share Capital [Line Items] | ||||||||
Number of common shares in the authorized share capital | unlimited | |||||||
Number of convertible preferred shares in the authorized share capital | unlimited | |||||||
Number of shares issued and fully paid | 273,177,244 | 147,947,874 | ||||||
Public offering of common shares | $ 38 | |||||||
Common stock shares sold | 17,000,000 | |||||||
Net proceeds excluding over-allotment | $ 621,800 | |||||||
Purchase additional common shares | 1,875,000 | |||||||
Conversion of preference share into common stock | $ 52.7085 | |||||||
Cancellation of preferred shares | $ 51,999,623,000 | |||||||
Number of common shares issued upon exercise of options | 1,731,761 | 2,899,184 | ||||||
Cash consideration received upon exercise of options | $ 31,000 | $ 16,600 | ||||||
Number of common shares issued upon settlement of equity-based awards | 60,099 | |||||||
Number of common shares issued upon exercise of warrants | 2,422,944 | |||||||
Number of warrants exercised | 4,000,000 | |||||||
Number of outstanding warrants | 0 | |||||||
Fair value of warrants measured using valuation technique | $ 14,700 | |||||||
Common shares issued upon voluntary conversion | 8,013,887 | |||||||
Number of preferred shares convertible into common shares | 152,698 | |||||||
Fair value of converted preferred shares | $ 114,900 | |||||||
Common shares issued upon voluntary conversion sold in equity offering | 8,000,000 | |||||||
BetEasy | ||||||||
Disclosure Of Classes Of Share Capital [Line Items] | ||||||||
Number of common stock issued | 3,115,344 | |||||||
Newly issued common shares consideration | $ 96,400 | $ 96,400 | ||||||
Percentage of equity interests acquired | 18.00% | 80.00% | 18.00% | 62.00% | ||||
SBG | ||||||||
Disclosure Of Classes Of Share Capital [Line Items] | ||||||||
Number of common stock issued | 37,934,054 | |||||||
Newly issued common shares consideration | $ 1,380,000 | |||||||
Percentage of equity interests acquired | 100.00% | |||||||
Chartwell | ||||||||
Disclosure Of Classes Of Share Capital [Line Items] | ||||||||
Cancellation of common stock related to acquisition | 76,437 | |||||||
Black-Scholes Valuation Model | ||||||||
Disclosure Of Classes Of Share Capital [Line Items] | ||||||||
Fair value of options measured using valuation technique | $ 5,800 | $ 5,300 | ||||||
Black-Scholes Valuation Model | Equity-based Award Settlement | ||||||||
Disclosure Of Classes Of Share Capital [Line Items] | ||||||||
Fair value of options measured using valuation technique | $ 1,200 | |||||||
Common Shares | ||||||||
Disclosure Of Classes Of Share Capital [Line Items] | ||||||||
Common stock shares sold | 8,000,000 | |||||||
Net proceeds excluding over-allotment | $ 68,600 | |||||||
Purchase additional common shares | 1,875,000 | |||||||
Issue of Common Shares in connection with market access agreement, shares | 1,076,658 | |||||||
Issue of Common Shares in connection with market access agreement | $ 20,661 | |||||||
Common Shares | Eldorado Resorts Inc | ||||||||
Disclosure Of Classes Of Share Capital [Line Items] | ||||||||
Issue of Common Shares in connection with market access agreement, shares | 1,076,658 | |||||||
Issue of Common Shares in connection with market access agreement | $ 20,700 |
Share Capital - Summary of Shar
Share Capital - Summary of Share Capital (Details) - USD ($) $ in Thousands | 12 Months Ended | |||
Dec. 31, 2018 | Dec. 31, 2017 | |||
Disclosure Of Classes Of Share Capital [Line Items] | ||||
Beginning balance | $ 2,303,431 | [1] | $ 2,201,728 | |
Issue of Common Shares in connection with acquired subsidiaries | 1,477,478 | |||
Equity fees | (5,413) | |||
Reversal of 2014 deferred tax | (3,747) | |||
Ending balance | $ 4,153,400 | $ 2,303,431 | [1] | |
Common Shares | ||||
Disclosure Of Classes Of Share Capital [Line Items] | ||||
Beginning balance, shares | 147,947,874 | 145,101,127 | ||
Exercise of stock options and other equity awards, shares | 1,791,860 | 2,923,184 | ||
Exercise of warrants, shares | 2,422,944 | |||
Repurchase of Common Shares, shares | (76,437) | |||
Conversion of Preference Shares, shares | 60,013,510 | |||
Issuance of Common Shares in connection with acquired subsidiaries, shares | 41,049,398 | |||
Issuance of Common Shares in connection with Equity Offering, shares | 18,875,000 | |||
Issue of Common Shares in connection with market access agreement, shares | 1,076,658 | |||
Ending balance, shares | 273,177,244 | 147,947,874 | ||
Beginning balance | $ 1,199,834 | $ 1,178,404 | ||
Exercise of stock options and other equity awards | 38,048 | 21,923 | ||
Repurchase of Common Shares | (493) | |||
Exercise of warrants | 14,688 | |||
Conversion of Preferred Shares to Common Shares | 684,385 | |||
Issue of Common Shares in connection with acquired subsidiaries | 1,477,478 | |||
Issuance of Common Shares in connection with Equity Offering | 690,353 | |||
Issue of Common Shares in connection with market access agreement | 20,661 | |||
Equity fees | (5,413) | |||
Reversal of 2014 deferred tax | (3,747) | |||
Ending balance | $ 4,116,287 | $ 1,199,834 | ||
Preferred Shares | ||||
Disclosure Of Classes Of Share Capital [Line Items] | ||||
Beginning balance, shares | 1,139,249 | 1,139,249 | ||
Conversion of Preference Shares, shares | (1,139,249) | |||
Ending balance, shares | 1,139,249 | |||
Beginning balance | $ 684,385 | $ 684,385 | ||
Conversion of Preferred Shares to Common Shares | $ (684,385) | |||
Ending balance | $ 684,385 | |||
[1] | * Certain amounts were reclassified in the comparative period during the three months ended June 30, 2018. See note 2. See accompanying notes. |
Reserves - Summary of Class of
Reserves - Summary of Class of Reserves (Details) - USD ($) $ in Thousands | 12 Months Ended | ||||
Dec. 31, 2018 | Dec. 31, 2017 | ||||
Disclosure Of Reserves Within Equity [Line Items] | |||||
Beginning balance | $ 2,303,431 | [1] | $ 2,201,728 | ||
Cumulative translation adjustments | (68,406) | (2,838) | |||
Stock-based compensation | 12,806 | 10,622 | |||
Realized (losses) gains | (311) | ||||
Unrealized (losses) gains | (339) | ||||
Reversal of deferred tax on stock-based compensation | [2] | 359 | |||
Issue of Common Shares in connection with acquired subsidiaries | 1,477,478 | ||||
Ending balance | 4,153,400 | 2,303,431 | [1] | ||
Restated for IFRS 9 | |||||
Disclosure Of Reserves Within Equity [Line Items] | |||||
Beginning balance | 2,347,338 | ||||
Ending balance | 2,347,338 | ||||
Reserves | |||||
Disclosure Of Reserves Within Equity [Line Items] | |||||
Beginning balance | (142,340) | 35,847 | |||
Cumulative translation adjustments | (93,350) | (189,012) | |||
Stock-based compensation | 12,806 | 10,622 | |||
Exercise of equity awards | (5,258) | ||||
Deferred Tax on stock-based compensation | 359 | ||||
Other | 960 | ||||
Re-allocation from warrants reserve to share capital for exercised warrants | (14,688) | ||||
Exercise of stock options | (6,982) | ||||
Realized (losses) gains | (45,582) | 122,979 | |||
Unrealized (losses) gains | 40,862 | (118,837) | |||
Deferred Tax on Re-measurements | 53 | ||||
Reversal of deferred tax on stock-based compensation | (359) | ||||
Impairment of debt instruments at FVOCI | (84) | ||||
Issue of Common Shares in connection with acquired subsidiaries | (220,178) | ||||
Ending balance | (469,629) | (142,340) | |||
Reserves | Impact of adoption of IFRS 9 | |||||
Disclosure Of Reserves Within Equity [Line Items] | |||||
Beginning balance | 213 | ||||
Ending balance | 213 | ||||
Reserves | Restated for IFRS 9 | |||||
Disclosure Of Reserves Within Equity [Line Items] | |||||
Beginning balance | (142,127) | ||||
Ending balance | (142,127) | ||||
Reserves | Cash Flow Hedges | |||||
Disclosure Of Reserves Within Equity [Line Items] | |||||
Beginning balance | (33,983) | (48,335) | |||
Other | 5,594 | ||||
Realized (losses) gains | (45,271) | 160,069 | |||
Unrealized (losses) gains | 41,201 | (151,311) | |||
Ending balance | (38,053) | (33,983) | |||
Reserves | Cash Flow Hedges | Restated for IFRS 9 | |||||
Disclosure Of Reserves Within Equity [Line Items] | |||||
Beginning balance | (33,983) | ||||
Ending balance | (33,983) | ||||
Reserves | Acquisition Reserve | |||||
Disclosure Of Reserves Within Equity [Line Items] | |||||
Issue of Common Shares in connection with acquired subsidiaries | (220,023) | ||||
Ending balance | (220,023) | ||||
Reserves | Warrants | |||||
Disclosure Of Reserves Within Equity [Line Items] | |||||
Beginning balance | 14,688 | 14,638 | |||
Reclassification (see below) | 50 | ||||
Re-allocation from warrants reserve to share capital for exercised warrants | (14,688) | ||||
Ending balance | 14,688 | ||||
Reserves | Warrants | Restated for IFRS 9 | |||||
Disclosure Of Reserves Within Equity [Line Items] | |||||
Beginning balance | 14,688 | ||||
Ending balance | 14,688 | ||||
Reserves | Equity | |||||
Disclosure Of Reserves Within Equity [Line Items] | |||||
Beginning balance | 36,865 | 31,142 | |||
Stock-based compensation | 12,806 | 10,622 | |||
Exercise of equity awards | (5,258) | ||||
Deferred Tax on stock-based compensation | 359 | ||||
Exercise of stock options | (6,982) | ||||
Reversal of deferred tax on stock-based compensation | (359) | ||||
Ending balance | 42,330 | 36,865 | |||
Reserves | Equity | Restated for IFRS 9 | |||||
Disclosure Of Reserves Within Equity [Line Items] | |||||
Beginning balance | 36,865 | ||||
Ending balance | 36,865 | ||||
Reserves | Treasury | |||||
Disclosure Of Reserves Within Equity [Line Items] | |||||
Beginning balance | (29,542) | (30,035) | |||
Other | 493 | ||||
Ending balance | (29,542) | (29,542) | |||
Reserves | Treasury | Restated for IFRS 9 | |||||
Disclosure Of Reserves Within Equity [Line Items] | |||||
Beginning balance | (29,542) | ||||
Ending balance | (29,542) | ||||
Reserves | Cumulative Translation Reserve | |||||
Disclosure Of Reserves Within Equity [Line Items] | |||||
Beginning balance | (120,709) | 77,171 | |||
Cumulative translation adjustments | (93,350) | (189,012) | |||
Reclassification (see below) | (8,868) | ||||
Ending balance | (214,044) | (120,709) | |||
Reserves | Cumulative Translation Reserve | Reclassification | |||||
Disclosure Of Reserves Within Equity [Line Items] | |||||
Beginning balance | 15 | ||||
Ending balance | 15 | ||||
Reserves | Cumulative Translation Reserve | Restated for IFRS 9 | |||||
Disclosure Of Reserves Within Equity [Line Items] | |||||
Beginning balance | (120,694) | ||||
Ending balance | (120,694) | ||||
Reserves | Available for Sale Investments | |||||
Disclosure Of Reserves Within Equity [Line Items] | |||||
Beginning balance | (5,402) | (9,983) | |||
Reclassification (see below) | 9,197 | ||||
Realized (losses) gains | (37,090) | ||||
Unrealized (losses) gains | 32,474 | ||||
Ending balance | (5,402) | ||||
Reserves | Available for Sale Investments | Reclassification | |||||
Disclosure Of Reserves Within Equity [Line Items] | |||||
Beginning balance | 5,357 | ||||
Ending balance | 5,357 | ||||
Reserves | Available for Sale Investments | Impact of adoption of IFRS 9 | |||||
Disclosure Of Reserves Within Equity [Line Items] | |||||
Beginning balance | 45 | ||||
Ending balance | 45 | ||||
Reserves | Financial Assets at FVOCI | |||||
Disclosure Of Reserves Within Equity [Line Items] | |||||
Realized (losses) gains | (311) | ||||
Unrealized (losses) gains | (339) | ||||
Deferred Tax on Re-measurements | 53 | ||||
Impairment of debt instruments at FVOCI | (84) | ||||
Ending balance | (513) | ||||
Reserves | Financial Assets at FVOCI | Impact of adoption of IFRS 9 | |||||
Disclosure Of Reserves Within Equity [Line Items] | |||||
Beginning balance | 168 | ||||
Ending balance | 168 | ||||
Reserves | Financial Assets at FVOCI | Restated for IFRS 9 | |||||
Disclosure Of Reserves Within Equity [Line Items] | |||||
Beginning balance | 168 | ||||
Ending balance | 168 | ||||
Reserves | Other | |||||
Disclosure Of Reserves Within Equity [Line Items] | |||||
Beginning balance | (4,257) | 1,249 | |||
Reclassification (see below) | (379) | ||||
Other | (5,127) | ||||
Issue of Common Shares in connection with acquired subsidiaries | (155) | ||||
Ending balance | (9,784) | (4,257) | |||
Reserves | Other | Reclassification | |||||
Disclosure Of Reserves Within Equity [Line Items] | |||||
Beginning balance | (5,372) | ||||
Ending balance | (5,372) | ||||
Reserves | Other | Restated for IFRS 9 | |||||
Disclosure Of Reserves Within Equity [Line Items] | |||||
Beginning balance | $ (9,629) | ||||
Ending balance | $ (9,629) | ||||
[1] | * Certain amounts were reclassified in the comparative period during the three months ended June 30, 2018. See note 2. See accompanying notes. | ||||
[2] | During the year ended December 31, 2018, the Corporation made an adjustment totaling $3.7 million to the amounts recognized in common stock in respect of a previous reversal of deferred tax recognized through the consolidated statements of (loss) earnings. |
Reserves - Additional Informati
Reserves - Additional Information (Details) | 12 Months Ended | |||||||
Dec. 31, 2018USD ($)sharesyr | Dec. 31, 2018CAD ($)shares$ / shares | Dec. 31, 2017USD ($)sharesyr | Dec. 31, 2017CAD ($)shares$ / shares | Apr. 25, 2018 | Apr. 24, 2018 | Feb. 27, 2018 | ||
Disclosure Of Reserves Within Equity [Line Items] | ||||||||
Reclassification made for correct errors in the reserves | $ 9,200,000 | |||||||
Reserves | $ (469,629,000) | $ (142,340,000) | [1] | |||||
Number of options, Issued | shares | 0 | 0 | 202,000 | 202,000 | ||||
Weighted average remaining contractual life of outstanding share options | yr | 3.17 | 3.17 | ||||||
Weighted average price of options exercised | $ / shares | $ 23.23 | $ 7.47 | ||||||
Compensation expense | $ 12,800,000 | $ 10,600,000 | ||||||
Compensation cost not yet recognized | $ 700,000 | |||||||
Stock option, grant date fair value | 579,000 | |||||||
Public trading history period taken for estimated volatility | 4 years 9 months | 4 years 9 months | ||||||
Performance share unit additional share issued limit | 50.00% | 50.00% | ||||||
Dividends declared | $ 0 | $ 0 | ||||||
2010 Stock Option Plan And 2015 Equity Incentive Plan | Minimum | ||||||||
Disclosure Of Reserves Within Equity [Line Items] | ||||||||
Outstanding stock option exercisable price per share | $ / shares | $ 2.85 | |||||||
2010 Stock Option Plan And 2015 Equity Incentive Plan | Maximum | ||||||||
Disclosure Of Reserves Within Equity [Line Items] | ||||||||
Outstanding stock option exercisable price per share | $ / shares | $ 35.30 | |||||||
BetEasy | ||||||||
Disclosure Of Reserves Within Equity [Line Items] | ||||||||
Percentage of equity interests acquired | 18.00% | 80.00% | 18.00% | 62.00% | ||||
TSGA | ||||||||
Disclosure Of Reserves Within Equity [Line Items] | ||||||||
Percentage of equity interests acquired | 100.00% | |||||||
Subsequent Event | ||||||||
Disclosure Of Reserves Within Equity [Line Items] | ||||||||
Additional equity interest acquired | 18.00% | |||||||
Subsequent Event | BetEasy | ||||||||
Disclosure Of Reserves Within Equity [Line Items] | ||||||||
Percentage of equity interests acquired | 62.00% | |||||||
Subsequent Event | TSGA | ||||||||
Disclosure Of Reserves Within Equity [Line Items] | ||||||||
Percentage of equity interests acquired | 100.00% | |||||||
Restated for IFRS 9 | ||||||||
Disclosure Of Reserves Within Equity [Line Items] | ||||||||
Reserves | $ 5,400,000 | |||||||
[1] | * Certain amounts were reclassified in the comparative period during the three months ended June 30, 2018. See note 2. See accompanying notes. |
Reserves - Schedule of Outstand
Reserves - Schedule of Outstanding Stock Options (Details) | 12 Months Ended | |
Dec. 31, 2018shares$ / shares | Dec. 31, 2017shares$ / shares | |
Disclosure Of Terms And Conditions Of Sharebased Payment Arrangement [Abstract] | ||
Number of options, Beginning balance | shares | 6,875,616 | 10,358,475 |
Number of options, Issued | shares | 0 | 202,000 |
Number of options, Exercised | shares | (1,731,761) | (2,899,184) |
Number of options, Forfeited | shares | (401,925) | (785,675) |
Number of options, Ending balance | shares | 4,741,930 | 6,875,616 |
Weighted average exercise price, Beginning balance | $ / shares | $ 25.24 | $ 20.54 |
Weighted average exercise price, Issued | $ / shares | 18.30 | |
Weighted average exercise price, Exercised | $ / shares | 23.23 | 7.47 |
Weighted average exercise price, Forfeited | $ / shares | 19.17 | 27.56 |
Weighted average exercise price, Ending balance | $ / shares | $ 26.49 | $ 25.24 |
Reserves - Summary of Exercisab
Reserves - Summary of Exercisable Options Per Stock Option (Details) - shares | 12 Months Ended | ||
Dec. 31, 2018 | Dec. 31, 2017 | Dec. 31, 2016 | |
Disclosure Of Terms And Conditions Of Sharebased Payment Arrangement [Line Items] | |||
Number of options, Outstanding options | 4,741,930 | 6,875,616 | 10,358,475 |
Weighted average outstanding maturity period (years), Outstanding options | 3 years 2 months 1 day | ||
Number of options, Exercisable options | 4,068,630 | ||
Minimum | |||
Disclosure Of Terms And Conditions Of Sharebased Payment Arrangement [Line Items] | |||
Exercise price, Exercisable options | 3 years 18 days | ||
0.01 to 8.00 | |||
Disclosure Of Terms And Conditions Of Sharebased Payment Arrangement [Line Items] | |||
Number of options, Outstanding options | 36,500 | ||
Weighted average outstanding maturity period (years), Outstanding options | 9 months 21 days | ||
Number of options, Exercisable options | 36,500 | ||
0.01 to 8.00 | Minimum | |||
Disclosure Of Terms And Conditions Of Sharebased Payment Arrangement [Line Items] | |||
Exercise price, Exercisable options | 9 months 21 days | ||
8.01 to 16.00 | |||
Disclosure Of Terms And Conditions Of Sharebased Payment Arrangement [Line Items] | |||
Number of options, Outstanding options | 40,000 | ||
Weighted average outstanding maturity period (years), Outstanding options | 4 years 10 days | ||
Number of options, Exercisable options | 20,000 | ||
8.01 to 16.00 | Minimum | |||
Disclosure Of Terms And Conditions Of Sharebased Payment Arrangement [Line Items] | |||
Exercise price, Exercisable options | 4 years 10 days | ||
16.01 to 24.00 | |||
Disclosure Of Terms And Conditions Of Sharebased Payment Arrangement [Line Items] | |||
Number of options, Outstanding options | 1,470,150 | ||
Weighted average outstanding maturity period (years), Outstanding options | 3 years 7 months 6 days | ||
Number of options, Exercisable options | 1,123,325 | ||
16.01 to 24.00 | Minimum | |||
Disclosure Of Terms And Conditions Of Sharebased Payment Arrangement [Line Items] | |||
Exercise price, Exercisable options | 3 years 4 months 24 days | ||
24.01 to 32.00 | |||
Disclosure Of Terms And Conditions Of Sharebased Payment Arrangement [Line Items] | |||
Number of options, Outstanding options | 2,336,328 | ||
Weighted average outstanding maturity period (years), Outstanding options | 2 years 10 months 17 days | ||
Number of options, Exercisable options | 2,198,128 | ||
24.01 to 32.00 | Minimum | |||
Disclosure Of Terms And Conditions Of Sharebased Payment Arrangement [Line Items] | |||
Exercise price, Exercisable options | 2 years 10 months 2 days | ||
32.01 to 40.00 | |||
Disclosure Of Terms And Conditions Of Sharebased Payment Arrangement [Line Items] | |||
Number of options, Outstanding options | 858,952 | ||
Weighted average outstanding maturity period (years), Outstanding options | 3 years 3 months 18 days | ||
Number of options, Exercisable options | 690,677 | ||
32.01 to 40.00 | Minimum | |||
Disclosure Of Terms And Conditions Of Sharebased Payment Arrangement [Line Items] | |||
Exercise price, Exercisable options | 3 years 3 months 3 days |
Reserves - Summary of Weighted-
Reserves - Summary of Weighted-Average Assumption for Stock Option Grants (Details) | 12 Months Ended |
Dec. 31, 2017CAD ($) | |
Disclosure Of Terms And Conditions Of Sharebased Payment Arrangement [Abstract] | |
Expected volatility | 55.00% |
Expected life | 4 years 9 months |
Expected forfeiture rate | 17.00% |
Risk-free interest rate | 1.02% |
Weighted average share price | $ 18,300 |
Weighted average fair value of options at grant date | $ 4.46 |
Reserves - Schedule of Outsta_2
Reserves - Schedule of Outstanding RSUs (Details) - Restricted Share Units | 12 Months Ended | |
Dec. 31, 2018USD ($)shares | Dec. 31, 2017USD ($)shares | |
Disclosure Of Reserves Within Equity [Line Items] | ||
Number of units, Beginning Balance | shares | 141,064 | |
Number of units, Issued | shares | 123,833 | 153,064 |
Number of units, Vested and Settled | shares | (35,268) | (12,000) |
Number of units, Forfeited | shares | (9,429) | |
Number of units, Ending Balance | shares | 220,200 | 141,064 |
Weighted average exercise price, Beginning balance | $ | $ 22.46 | |
Weighted average exercise price, Issued | $ | 31.92 | $ 22.41 |
Weighted average exercise price, Vested and Settled | $ | 22.47 | 21.80 |
Weighted average exercise price, Forfeited | $ | 22.58 | |
Weighted average exercise price, Ending balance | $ | $ 29.72 | $ 22.46 |
Reserves - Schedule of Outsta_3
Reserves - Schedule of Outstanding PSUs and Bonus PSUs (Details) - PSUs | 12 Months Ended | |
Dec. 31, 2018USD ($)shares | Dec. 31, 2017USD ($)shares | |
Disclosure Of Reserves Within Equity [Line Items] | ||
Number of units, Beginning Balance | shares | 282,036 | |
Number of units, Issued | shares | 423,374 | 282,036 |
Number of units, Forfeited | shares | (19,464) | |
Number of units, Ending Balance | shares | 685,946 | 282,036 |
Weighted average exercise price, Beginning balance | $ | $ 22.47 | |
Weighted average exercise price, Issued | $ | 30.09 | $ 22.47 |
Weighted average exercise price, Forfeited | $ | 22.58 | |
Weighted average exercise price, Ending balance | $ | $ 27.17 | $ 22.47 |
Reserves - Schedule of Outsta_4
Reserves - Schedule of Outstanding DSUs (Details) - DSUs | 12 Months Ended | |
Dec. 31, 2018USD ($)shares | Dec. 31, 2017USD ($)shares | |
Disclosure Of Reserves Within Equity [Line Items] | ||
Number of units, Beginning Balance | shares | 92,703 | |
Number of units, Issued | shares | 133,383 | 92,703 |
Number of units, Vested and Settled | shares | (24,831) | |
Number of units, Ending Balance | shares | 201,255 | 92,703 |
Weighted average exercise price, Beginning balance | $ | $ 15.26 | |
Weighted average exercise price, Issued | $ | 22.96 | $ 15.26 |
Weighted average exercise price, Vested and Settled | $ | 23.17 | |
Weighted average exercise price, Ending balance | $ | $ 19.39 | $ 15.26 |
Reserves- Schedule of Outstandi
Reserves- Schedule of Outstanding Warrants (Details) - Warrants | 12 Months Ended | |
Dec. 31, 2018CAD ($)shares | Dec. 31, 2017CAD ($)shares | |
Disclosure Of Terms And Conditions Of Sharebased Payment Arrangement [Line Items] | ||
Number of units, Beginning Balance | shares | 4,000,000 | 4,000,000 |
Number of warrants, Exercised | shares | (4,000,000) | |
Number of units, Ending Balance | shares | 4,000,000 | |
Weighted average exercise price, Beginning balance | $ | $ 19.17 | $ 19.17 |
Weighted average exercise price, Vested and Settled | $ | 19.17 | |
Weighted average exercise price, Ending balance | $ | $ 19.17 |
Fair Value - Summary of Fair Va
Fair Value - Summary of Fair Values of Financial Assets and Liabilities (Details) - USD ($) $ in Thousands | Dec. 31, 2018 | Dec. 31, 2017 |
Disclosure Of Fair Value Measurement Of Assets And Liabilities [Line Items] | ||
Financial assets available for sale | $ 129,650 | |
Derivative Assets | $ 54,583 | 2,037 |
Total financial assets | 164,509 | 131,687 |
Derivative Liabilities | 22,561 | 121,881 |
Deferred contingent payment | 77,628 | |
Other long-term liabilities - FVTPL | 2,740 | |
Total financial liabilities | 102,929 | 121,881 |
Level 1 | ||
Disclosure Of Fair Value Measurement Of Assets And Liabilities [Line Items] | ||
Financial assets available for sale | 122,669 | |
Total financial assets | 103,153 | 122,669 |
Level 2 | ||
Disclosure Of Fair Value Measurement Of Assets And Liabilities [Line Items] | ||
Derivative Assets | 42,983 | 2,037 |
Total financial assets | 42,983 | 2,037 |
Derivative Liabilities | 6,276 | 111,762 |
Total financial liabilities | 6,276 | 111,762 |
Level 3 | ||
Disclosure Of Fair Value Measurement Of Assets And Liabilities [Line Items] | ||
Financial assets available for sale | 6,981 | |
Derivative Assets | 11,600 | |
Total financial assets | 18,373 | 6,981 |
Derivative Liabilities | 16,285 | 10,119 |
Deferred contingent payment | 77,628 | |
Other long-term liabilities - FVTPL | 2,740 | |
Total financial liabilities | 96,653 | 10,119 |
Bonds – FVOCI | ||
Disclosure Of Fair Value Measurement Of Assets And Liabilities [Line Items] | ||
Financial assets available for sale | 103,153 | |
Bonds – FVOCI | Level 1 | ||
Disclosure Of Fair Value Measurement Of Assets And Liabilities [Line Items] | ||
Financial assets available for sale | 103,153 | |
Equity in Unquoted Companies – FVTPL | ||
Disclosure Of Fair Value Measurement Of Assets And Liabilities [Line Items] | ||
Financial assets available for sale | 6,773 | |
Equity in Unquoted Companies – FVTPL | Level 3 | ||
Disclosure Of Fair Value Measurement Of Assets And Liabilities [Line Items] | ||
Financial assets available for sale | $ 6,773 | |
Funds | ||
Disclosure Of Fair Value Measurement Of Assets And Liabilities [Line Items] | ||
Financial assets available for sale | 7,045 | |
Funds | Level 1 | ||
Disclosure Of Fair Value Measurement Of Assets And Liabilities [Line Items] | ||
Financial assets available for sale | 7,045 | |
Bonds | ||
Disclosure Of Fair Value Measurement Of Assets And Liabilities [Line Items] | ||
Financial assets available for sale | 115,343 | |
Bonds | Level 1 | ||
Disclosure Of Fair Value Measurement Of Assets And Liabilities [Line Items] | ||
Financial assets available for sale | 115,343 | |
Equity in Unquoted Companies | ||
Disclosure Of Fair Value Measurement Of Assets And Liabilities [Line Items] | ||
Financial assets available for sale | 6,981 | |
Equity in Unquoted Companies | Level 3 | ||
Disclosure Of Fair Value Measurement Of Assets And Liabilities [Line Items] | ||
Financial assets available for sale | 6,981 | |
Equity in Quoted Companies | ||
Disclosure Of Fair Value Measurement Of Assets And Liabilities [Line Items] | ||
Financial assets available for sale | 281 | |
Equity in Quoted Companies | Level 1 | ||
Disclosure Of Fair Value Measurement Of Assets And Liabilities [Line Items] | ||
Financial assets available for sale | $ 281 |
Fair Value - Summary of Fair _2
Fair Value - Summary of Fair Value of Other Financial Assets and Liabilities Measured at Amortized Cost (Details) - USD ($) $ in Thousands | Dec. 31, 2018 | Dec. 31, 2017 |
Disclosure Of Fair Value Measurement Of Assets And Liabilities Measure At Amortized Cost [Line Items] | ||
Total financial liabilities | $ 5,383,895 | $ 2,466,048 |
Level 2 | ||
Disclosure Of Fair Value Measurement Of Assets And Liabilities Measure At Amortized Cost [Line Items] | ||
Total financial liabilities | 5,383,895 | 2,466,048 |
First Lien Term Loan | ||
Disclosure Of Fair Value Measurement Of Assets And Liabilities Measure At Amortized Cost [Line Items] | ||
Total financial liabilities | 4,414,525 | |
First Lien Term Loan | Level 2 | ||
Disclosure Of Fair Value Measurement Of Assets And Liabilities Measure At Amortized Cost [Line Items] | ||
Total financial liabilities | 4,414,525 | |
Senior Notes | ||
Disclosure Of Fair Value Measurement Of Assets And Liabilities Measure At Amortized Cost [Line Items] | ||
Total financial liabilities | 969,370 | |
Senior Notes | Level 2 | ||
Disclosure Of Fair Value Measurement Of Assets And Liabilities Measure At Amortized Cost [Line Items] | ||
Total financial liabilities | $ 969,370 | |
Previous First Lien Term Loans | ||
Disclosure Of Fair Value Measurement Of Assets And Liabilities Measure At Amortized Cost [Line Items] | ||
Total financial liabilities | 2,370,335 | |
Previous First Lien Term Loans | Level 2 | ||
Disclosure Of Fair Value Measurement Of Assets And Liabilities Measure At Amortized Cost [Line Items] | ||
Total financial liabilities | 2,370,335 | |
USD Second Lien Term Loan | ||
Disclosure Of Fair Value Measurement Of Assets And Liabilities Measure At Amortized Cost [Line Items] | ||
Total financial liabilities | 95,713 | |
USD Second Lien Term Loan | Level 2 | ||
Disclosure Of Fair Value Measurement Of Assets And Liabilities Measure At Amortized Cost [Line Items] | ||
Total financial liabilities | $ 95,713 |
Fair Value - Additional Informa
Fair Value - Additional Information (Details) - USD ($) | 12 Months Ended | ||||
Dec. 31, 2018 | Dec. 31, 2017 | Apr. 25, 2018 | Apr. 24, 2018 | Feb. 27, 2018 | |
Disclosure Of Fair Value Measurement Of Assets And Liabilities That Are Classified As Level 3 In Fair Value Hierarchy [Line Items] | |||||
Transfers between levels of fair value hierarchy | $ 0 | ||||
Implied credit spread on fair value | 10 basis point | ||||
Level 3 Liability | Embedded Derivative | |||||
Disclosure Of Fair Value Measurement Of Assets And Liabilities That Are Classified As Level 3 In Fair Value Hierarchy [Line Items] | |||||
Impact on fair value due to increase in estimated volatility rate | $ 1,000,000 | ||||
Impact on fair value due to decrease in estimated volatility rate | $ 900,000 | ||||
Implied credit spread at issuance | 4.60% | 3.80% | |||
Level 3 Liability | Liability Innova EBITDA Support Agreement | |||||
Disclosure Of Fair Value Measurement Of Assets And Liabilities That Are Classified As Level 3 In Fair Value Hierarchy [Line Items] | |||||
Fair value input, discount rate | 5.70% | 5.70% | |||
Level 3 Liability | Support Agreement | |||||
Disclosure Of Fair Value Measurement Of Assets And Liabilities That Are Classified As Level 3 In Fair Value Hierarchy [Line Items] | |||||
Fair value of license agreement | $ 2,700,000 | ||||
BetEasy | |||||
Disclosure Of Fair Value Measurement Of Assets And Liabilities That Are Classified As Level 3 In Fair Value Hierarchy [Line Items] | |||||
Percentage of equity interests acquired | 18.00% | 80.00% | 18.00% | 62.00% | |
BetEasy | Level 3 Liability | Deferred Contingent Payment | |||||
Disclosure Of Fair Value Measurement Of Assets And Liabilities That Are Classified As Level 3 In Fair Value Hierarchy [Line Items] | |||||
Percentage of equity interests acquired | 18.00% | ||||
Fair value input, discount rate | 10.50% | ||||
Estimated fair value input discount rate | 5.00% | ||||
Impact on fair value due to increase in estimated volatility rate | $ 3,800,000 | ||||
Impact on fair value due to decrease in estimated volatility rate | $ 700,000 | ||||
Minimum | BetEasy | Level 3 Liability | Deferred Contingent Payment | |||||
Disclosure Of Fair Value Measurement Of Assets And Liabilities That Are Classified As Level 3 In Fair Value Hierarchy [Line Items] | |||||
Estimated volatility | 25.00% | ||||
Maximum | BetEasy | Level 3 Liability | Deferred Contingent Payment | |||||
Disclosure Of Fair Value Measurement Of Assets And Liabilities That Are Classified As Level 3 In Fair Value Hierarchy [Line Items] | |||||
Estimated volatility | 25.00% |
Fair Value - Schedule of Reconc
Fair Value - Schedule of Reconciliation of Level 3 Fair Values (Details) - USD ($) $ in Thousands | 12 Months Ended | |||
Dec. 31, 2018 | Dec. 31, 2017 | |||
Disclosure Of Fair Value Measurement Of Assets And Liabilities That Are Classified As Level 3 In Fair Value Hierarchy [Line Items] | ||||
Beginning Balance | [1] | $ 5,415,126 | ||
Ending Balance | 11,265,538 | $ 5,415,126 | [1] | |
Cumulative translation adjustments | (68,406) | (2,838) | ||
Beginning Balance | [1] | 3,111,695 | ||
Ending Balance | 7,112,138 | 3,111,695 | [1] | |
Level 3 | Deferred Contingent Payment | ||||
Disclosure Of Fair Value Measurement Of Assets And Liabilities That Are Classified As Level 3 In Fair Value Hierarchy [Line Items] | ||||
Cumulative translation adjustments | (6,692) | |||
Beginning Balance | 195,506 | |||
Settlement | (197,510) | |||
Re-measurement of fair value | (342) | 2,004 | ||
Ending Balance | 77,628 | |||
Acquired on business combination | 84,662 | |||
Level 3 | Unsettled Bets | ||||
Disclosure Of Fair Value Measurement Of Assets And Liabilities That Are Classified As Level 3 In Fair Value Hierarchy [Line Items] | ||||
Cumulative translation adjustments | 94 | 43 | ||
Beginning Balance | 779 | 519 | ||
Settlement | 968 | 179 | ||
Re-measurement of fair value | (4,782) | 38 | ||
Ending Balance | 16,285 | 779 | ||
Acquired on business combination | 19,226 | |||
Level 3 | Other | ||||
Disclosure Of Fair Value Measurement Of Assets And Liabilities That Are Classified As Level 3 In Fair Value Hierarchy [Line Items] | ||||
Cumulative translation adjustments | (588) | 1,076 | ||
Beginning Balance | 10,119 | 23,230 | ||
Settlement | (7,006) | (14,905) | ||
Re-measurement of fair value | 215 | 718 | ||
Ending Balance | 2,740 | 10,119 | ||
Equity | Level 3 | ||||
Disclosure Of Fair Value Measurement Of Assets And Liabilities That Are Classified As Level 3 In Fair Value Hierarchy [Line Items] | ||||
Beginning Balance | 6,981 | 15,249 | ||
Transfers into Level 3 | (8,526) | |||
Re-measurement of fair value | (1,974) | 258 | ||
Ending Balance | 6,772 | 6,981 | ||
Adjustment on adoption of IFRS 9 | 1,787 | |||
Cumulative translation adjustments | (22) | |||
Equity | Level 3 | Restated | ||||
Disclosure Of Fair Value Measurement Of Assets And Liabilities That Are Classified As Level 3 In Fair Value Hierarchy [Line Items] | ||||
Beginning Balance | 8,768 | |||
Ending Balance | 8,768 | |||
Level 3 Promissory Note | Level 3 | ||||
Disclosure Of Fair Value Measurement Of Assets And Liabilities That Are Classified As Level 3 In Fair Value Hierarchy [Line Items] | ||||
Beginning Balance | 4,827 | |||
Re-measurement of fair value | 3,257 | |||
Settlement | $ (8,084) | |||
Embedded Derivative | Level 3 | ||||
Disclosure Of Fair Value Measurement Of Assets And Liabilities That Are Classified As Level 3 In Fair Value Hierarchy [Line Items] | ||||
Re-measurement of fair value | (6,100) | |||
Ending Balance | 11,600 | |||
Recognized | $ 17,700 | |||
[1] | * Certain amounts were reclassified in the comparative period during the three months ended June 30, 2018. See note 2. See accompanying notes. |
Statements of Cash Flows - Sche
Statements of Cash Flows - Schedule of Changes in Non Cash Operating Working Capital (Details) - USD ($) $ in Thousands | 12 Months Ended | |
Dec. 31, 2018 | Dec. 31, 2017 | |
Disclosure Of Changes In Non Cash Operating Working Capital [Abstract] | ||
Accounts receivable | $ 90,677 | $ (6,708) |
Prepaid expenses | (14,250) | (6,243) |
Accounts payable and accrued liabilities | (112,275) | 6,931 |
Provisions | 15,652 | 2,666 |
Other | 10,793 | (447) |
Total | $ (9,403) | $ (3,801) |
Statements of Cash Flows - Sc_2
Statements of Cash Flows - Schedule of Changes in Liabilities Arising from Financing Activities (Details) - USD ($) $ in Thousands | 12 Months Ended | |||
Dec. 31, 2018 | Dec. 31, 2017 | |||
Disclosure Of Reconciliation Of Liabilities Arising From Financing Activities [Line Items] | ||||
Beginning balance | $ 2,314,675 | [1] | $ 2,631,482 | |
Financing cash flows | 2,978,754 | (349,744) | ||
The effect of changes in foreign exchange rates | (46,040) | 56,576 | ||
Other changes | 199,569 | 20,255 | ||
Ending balance | 5,446,958 | 2,314,675 | [1] | |
Long-term Debt | ||||
Disclosure Of Reconciliation Of Liabilities Arising From Financing Activities [Line Items] | ||||
Beginning balance | 2,314,675 | [1] | 2,428,579 | |
Financing cash flows | 2,978,754 | (144,632) | ||
The effect of changes in foreign exchange rates | (46,040) | 56,371 | ||
Other changes | 199,569 | 18,251 | ||
Ending balance | $ 5,446,958 | 2,314,675 | [1] | |
Settlement Of Margin | ||||
Disclosure Of Reconciliation Of Liabilities Arising From Financing Activities [Line Items] | ||||
Beginning balance | 7,397 | |||
Financing cash flows | (7,602) | |||
The effect of changes in foreign exchange rates | 205 | |||
Deferred Payment Provision | ||||
Disclosure Of Reconciliation Of Liabilities Arising From Financing Activities [Line Items] | ||||
Beginning balance | 195,506 | |||
Financing cash flows | (197,510) | |||
Other changes | $ 2,004 | |||
[1] | Adjusted on adoption of IFRS 9. See note 4. |
Contingent Liabilities - Additi
Contingent Liabilities - Additional Information (Details) - USD ($) $ in Millions | Feb. 22, 2016 | Dec. 23, 2015 | Dec. 31, 2018 | Dec. 21, 2018 | Jan. 18, 2018 |
Disclosure Of Contingent Liabilities [Abstract] | |||||
Losses as the part of damage | $ 290 | ||||
Estimated financial losses calculated by the court | $ 870 | ||||
Amount posted in supersedeas bond | $ 100 | ||||
Cash collateral for the amount posted in bonds | 5 | ||||
Description of terms and conditions for collateral | The Corporation, through certain subsidiaries, filed a notice of appeal to the Kentucky Court of Appeals and posted a $100 million supersedeas bond to stay enforcement of the order for damages during the pendency of the appeals process. | ||||
Letter of credit required for posting of the bond | $ 65 | ||||
Remaining credit facility after the letter of credit | $ 870 | ||||
Remaining balance of escrow fund established under merger agreement | $ 300 |
Financial Instruments Risk Ma_3
Financial Instruments Risk Management - Schedule of Foreign Exchange Currency Exposure of Financial Instruments by Currency (Details) € in Thousands, £ in Thousands, $ in Thousands, $ in Thousands, $ in Thousands | Dec. 31, 2018USD ($) | Dec. 31, 2018AUD ($) | Dec. 31, 2018EUR (€) | Dec. 31, 2018GBP (£) | Dec. 31, 2018CAD ($) | Dec. 31, 2017USD ($) | ||
Disclosure Of Financial Instruments [Line Items] | ||||||||
Derivatives | [1] | $ (2,037) | ||||||
Long-term debt | $ (5,411,208) | (2,353,579) | [1] | |||||
Derivatives | 16,493 | |||||||
Customer deposits | $ (423,739) | $ (349,766) | [1] | |||||
Foreign Exchange Risk | ||||||||
Disclosure Of Financial Instruments [Line Items] | ||||||||
Cash | $ 3,279 | € 102,757 | £ 150,372 | $ 10,098 | ||||
Restricted cash | 5,837 | 998 | ||||||
Equity in unquoted companies – FVTPL | € | 6,138 | |||||||
Accounts receivable | 2,681 | 52,127 | 48,984 | 8,884 | ||||
Derivatives | € | 42,983 | |||||||
Accounts payable and accrued liabilities | (46,700) | (52,457) | (176,978) | (10,811) | ||||
Long-term debt | € | (951,980) | |||||||
Derivatives | (1,843) | (12,819) | ||||||
Customer deposits | $ (39,120) | € (83,582) | £ (53,418) | $ (407) | ||||
[1] | * Certain amounts were reclassified in the comparative period during the three months ended June 30, 2018. See note 2. See accompanying notes. |
Financial Instruments Risk Ma_4
Financial Instruments Risk Management - Additional Information (Details) - USD ($) $ in Thousands | 12 Months Ended | |
Dec. 31, 2018 | Dec. 31, 2017 | |
Disclosure Of Financial Instruments [Line Items] | ||
Strengthening or weakening exchange rates | 10.00% | |
Sensitivity rate used when reporting foreign currency risk | 10.00% | |
USD First Lien Term Loan | ||
Disclosure Of Financial Instruments [Line Items] | ||
First lien term loan floor rate | 0.00% | |
EUR First Lien Term Loan | ||
Disclosure Of Financial Instruments [Line Items] | ||
First lien term loan floor rate | 0.00% | |
Foreign Exchange Risk | ||
Disclosure Of Financial Instruments [Line Items] | ||
Effect of exchange rate on earnings before tax, percentage | 10.00% | |
Interest Rate Risk | ||
Disclosure Of Financial Instruments [Line Items] | ||
Description of sensitivity rate | 100 basis points | |
Interest Rate Risk | USD First Lien Term Loan | ||
Disclosure Of Financial Instruments [Line Items] | ||
Borrowings, interest rate basis | interest rate cannot decrease below 3.50% | |
Interest Rate Risk | USD First Lien Term Loan | Minimum | ||
Disclosure Of Financial Instruments [Line Items] | ||
Interest rate | 3.50% | |
Interest Rate Risk | EUR First Lien Term Loan | ||
Disclosure Of Financial Instruments [Line Items] | ||
Borrowings, interest rate basis | the interest rate cannot decrease below 3.75% | |
Interest Rate Risk | EUR First Lien Term Loan | Minimum | ||
Disclosure Of Financial Instruments [Line Items] | ||
Interest rate | 3.75% | |
Credit risk [member] | ||
Disclosure Of Financial Instruments [Line Items] | ||
Allowance for doubtful accounts | $ 16,800 | $ 166,000 |
Financial Instruments Risk Ma_5
Financial Instruments Risk Management - Schedule of Effect on Earnings Before Tax of Exchange Rate (Details) € in Thousands, £ in Thousands, $ in Thousands, $ in Thousands, $ in Thousands | 12 Months Ended | |||||||
Dec. 31, 2018USD ($) | Dec. 31, 2018AUD ($) | Dec. 31, 2018EUR (€) | Dec. 31, 2018GBP (£) | Dec. 31, 2018CAD ($) | Dec. 31, 2017USD ($) | Dec. 31, 2016USD ($) | ||
Disclosure Of Financial Instruments [Line Items] | ||||||||
Equity | $ 4,153,400 | $ 2,303,431 | [1] | $ 2,201,728 | ||||
Net (loss) earnings | (108,906) | 259,285 | [2] | |||||
Foreign Exchange Risk | Strengthening Of L I B O R | ||||||||
Disclosure Of Financial Instruments [Line Items] | ||||||||
Earnings impact - gain (loss) | 10 | $ (43) | € (6,765) | £ 555 | $ (421) | |||
Equity impact - gain (loss) | 10 | 7,445 | 95,251 | 3,831 | (355) | |||
Foreign Exchange Risk | Strengthening Of L I B O R | USD:EUR exchange rate | ||||||||
Disclosure Of Financial Instruments [Line Items] | ||||||||
Equity | 266,280 | |||||||
Foreign Exchange Risk | Strengthening Of L I B O R | EUR:GBP exchange rate | ||||||||
Disclosure Of Financial Instruments [Line Items] | ||||||||
Equity | 146,614 | |||||||
Foreign Exchange Risk | Weakening Of L I B O R | ||||||||
Disclosure Of Financial Instruments [Line Items] | ||||||||
Earnings impact - gain (loss) | 10 | 43 | 6,765 | (555) | 421 | |||
Equity impact - gain (loss) | 10 | $ (7,445) | € (95,251) | £ (3,831) | $ 355 | |||
Foreign Exchange Risk | Weakening Of L I B O R | USD:EUR exchange rate | ||||||||
Disclosure Of Financial Instruments [Line Items] | ||||||||
Equity | (242,072) | |||||||
Foreign Exchange Risk | Weakening Of L I B O R | EUR:GBP exchange rate | ||||||||
Disclosure Of Financial Instruments [Line Items] | ||||||||
Equity | (133,285) | |||||||
Interest Rate Risk | Strengthening Of L I B O R | ||||||||
Disclosure Of Financial Instruments [Line Items] | ||||||||
Equity | 6,097 | |||||||
Interest Rate Risk | Strengthening Of L I B O R | USD:EUR exchange rate | ||||||||
Disclosure Of Financial Instruments [Line Items] | ||||||||
Net (loss) earnings | (7,886) | |||||||
Interest Rate Risk | Weakening Of L I B O R | ||||||||
Disclosure Of Financial Instruments [Line Items] | ||||||||
Equity | (6,690) | |||||||
Interest Rate Risk | Weakening Of L I B O R | USD:EUR exchange rate | ||||||||
Disclosure Of Financial Instruments [Line Items] | ||||||||
Net (loss) earnings | 7,249 | |||||||
Interest Rate Risk | Weakening of EURIBOR | ||||||||
Disclosure Of Financial Instruments [Line Items] | ||||||||
Equity | (50,227) | |||||||
Interest Rate Risk | Strengthening of EURIBOR | ||||||||
Disclosure Of Financial Instruments [Line Items] | ||||||||
Equity | $ 47,596 | |||||||
Net (loss) earnings | (4,734) | |||||||
Interest Rate Risk | Weakening of GBP LIBOR | ||||||||
Disclosure Of Financial Instruments [Line Items] | ||||||||
Equity | (60,259) | |||||||
Interest Rate Risk | Strengthening of GBP LIBOR | ||||||||
Disclosure Of Financial Instruments [Line Items] | ||||||||
Equity | $ 57,436 | |||||||
[1] | * Certain amounts were reclassified in the comparative period during the three months ended June 30, 2018. See note 2. See accompanying notes. | |||||||
[2] | Certain amounts were reclassified in the comparative period. See note 2. |
Financial Instruments Risk Ma_6
Financial Instruments Risk Management - Schedule of Age of Receivables (Details) - Credit risk [member] - Trade receivables [member] - Receivables Past Due But Not Impaired - USD ($) $ in Thousands | Dec. 31, 2018 | Dec. 31, 2017 |
Disclosure Of Financial Assets That Are Either Past Due Or Impaired [Line Items] | ||
Age of receivables past due | $ 4,412 | $ 2,586 |
Past Due Less Than 181 Days | ||
Disclosure Of Financial Assets That Are Either Past Due Or Impaired [Line Items] | ||
Age of receivables past due | 2,103 | 1,707 |
Past Due More Than 181 Days | ||
Disclosure Of Financial Assets That Are Either Past Due Or Impaired [Line Items] | ||
Age of receivables past due | $ 2,309 | $ 879 |
Financial Instruments Risk Ma_7
Financial Instruments Risk Management - Schedule of Age of Impaired Trade Receivables (Details) - Credit risk [member] - Financial Assets Impaired - Trade receivables [member] - USD ($) $ in Thousands | Dec. 31, 2018 | Dec. 31, 2017 |
Disclosure Of Financial Assets That Are Either Past Due Or Impaired [Line Items] | ||
Age of impaired trade receivables | $ 16,828 | $ 166 |
Past Due Less Than 181 Days | ||
Disclosure Of Financial Assets That Are Either Past Due Or Impaired [Line Items] | ||
Age of impaired trade receivables | 308 | |
Past Due More Than 181 Days | ||
Disclosure Of Financial Assets That Are Either Past Due Or Impaired [Line Items] | ||
Age of impaired trade receivables | $ 16,520 | $ 166 |
Financial Instruments Risk Ma_8
Financial Instruments Risk Management - Schedule of Information about Terms of Financial Obligations and Liabilities (Details) - USD ($) $ in Thousands | Dec. 31, 2018 | Dec. 31, 2017 | ||
Schedule Of Information About Terms Of Financial Obligations And Liabilities [Line Items] | ||||
Accounts payable and other liabilities | $ 424,007 | $ 194,187 | [1] | |
Customer deposits | 423,739 | 349,766 | [1] | |
Derivative Liabilities | 22,561 | 121,881 | ||
Long-term debt | 5,411,208 | $ 2,353,579 | [1] | |
Liquidity Risk | On Demand | ||||
Schedule Of Information About Terms Of Financial Obligations And Liabilities [Line Items] | ||||
Accounts payable and other liabilities | [2] | 131,268 | ||
Customer deposits | 431,376 | |||
Total | 562,644 | |||
Liquidity Risk | Within One Year | ||||
Schedule Of Information About Terms Of Financial Obligations And Liabilities [Line Items] | ||||
Accounts payable and other liabilities | [2] | 242,108 | ||
Derivative Liabilities | 16,493 | |||
Provisions | 39,189 | |||
Long-term debt | 349,328 | |||
Total | 647,118 | |||
Liquidity Risk | Later Than One Year but Not Later Than 5 Years | ||||
Schedule Of Information About Terms Of Financial Obligations And Liabilities [Line Items] | ||||
Accounts payable and other liabilities | [2] | 79,716 | ||
Derivative Liabilities | 6,068 | |||
Provisions | 3,844 | |||
Long-term debt | 1,363,382 | |||
Total | 1,453,010 | |||
Liquidity Risk | More Than 5 Years | ||||
Schedule Of Information About Terms Of Financial Obligations And Liabilities [Line Items] | ||||
Provisions | 158 | |||
Long-term debt | 5,816,656 | |||
Total | $ 5,816,814 | |||
[1] | * Certain amounts were reclassified in the comparative period during the three months ended June 30, 2018. See note 2. See accompanying notes. | |||
[2] | * Excludes VAT and other taxes as well as the interest accrual on Senior Notes, which are all included in accounts payable and other liabilities on the statements of financial position |
Related Party Transactions - Su
Related Party Transactions - Summary of Compensation to Key Management Members (Details) - USD ($) $ in Thousands | 12 Months Ended | |
Dec. 31, 2018 | Dec. 31, 2017 | |
Disclosure Of Transactions Between Related Parties [Abstract] | ||
Salaries, bonuses and short-term employee benefits | $ 10,320 | $ 4,514 |
Director retainers | 796 | 729 |
Stock-based payments | 6,824 | 3,799 |
Total key management personnel compensation | $ 17,940 | $ 9,042 |
Subsequent Events - Additional
Subsequent Events - Additional Information (Details) - USD ($) $ in Thousands | Feb. 22, 2019 | Dec. 31, 2018 | Dec. 31, 2017 |
Disclosure Of Nonadjusting Events After Reporting Period [Line Items] | |||
Prepayment of loan including accrued & unpaid interest | $ 2,969,067 | $ 243,886 | |
USD First Lien Term Loan | Events After Reporting Period | |||
Disclosure Of Nonadjusting Events After Reporting Period [Line Items] | |||
Prepayment of loan including accrued & unpaid interest | $ 100,000 |