XML 48 R36.htm IDEA: XBRL DOCUMENT v3.20.2
Fair Value Measurements (Tables)
9 Months Ended
Sep. 30, 2020
Fair Value Disclosures [Abstract]  
Schedule of Carrying Amounts and Estimated Fair Values by Input Level
The carrying amounts and estimated fair values by input level of the Company’s financial instruments were as follows:
September 30, 2020
(in millions)Carrying AmountFair ValueLevel 1Level 2Level 3
Financial assets:
Cash and cash equivalents$1,873.1 $1,873.1 $1,873.1 $— $— 
Equity securities$112.1 $112.1 $— $112.1 $— 
Held-to-maturity securities$6.7 $6.7 $— $6.7 $— 
Promissory notes$15.1 $15.4 $— $15.4 $— 
Financial liabilities:
Long-term debt
Senior Secured Credit Facilities$1,723.7 $1,713.7 $1,713.7 $— $— 
5.625% Notes
$399.4 $415.0 $415.0 $— $— 
Convertible Notes$236.6 $1,057.6 $1,057.6 $— $— 
Other long-term obligations$80.8 $81.1 $— $81.1 $— 
Other liabilities$9.8 $9.8 $— $2.8 $7.0 
December 31, 2019
(in millions)Carrying AmountFair ValueLevel 1Level 2Level 3
Financial assets:
Cash and cash equivalents$437.4 $437.4 $437.4 $— $— 
Equity securities$40.5 $40.5 $— $40.5 $— 
Held-to-maturity securities$6.7 $6.7 $— $6.7 $— 
Promissory notes$15.1 $15.1 $— $15.1 $— 
Financial liabilities:
Long-term debt
Senior Secured Credit Facilities$1,896.5 $1,930.6 $1,930.6 $— $— 
5.625% Notes
$399.4 $426.0 $426.0 $— $— 
Other long-term obligations$89.2 $89.7 $— $89.7 $— 
Other liabilities$20.3 $20.3 $— $2.8 $17.5 
Schedule of the Changes in Fair Value of Level 3 Liabilities
The following table summarizes the changes in fair value of our Level 3 liabilities measured on a recurring basis:
 Other Liabilities
(in millions)Contingent Purchase Price
Balance as of January 1, 2020$17.5 
Payments(9.1)
Included in loss (1)
(1.4)
Balance as of September 30, 2020$7.0 
(1)The reduction in expense is included in “General and administrative” within our unaudited Condensed Consolidated Statements of Operations and Comprehensive Income (Loss).
Schedule of Assets Measured at Fair Value on a Nonrecurring
The following table sets forth the assets measured at fair value on a non-recurring basis during the nine months ended September 30, 2020:
(in millions)Valuation DateValuation TechniqueLevel 1Level 2Level 3Total BalanceTotal Reduction in Fair Value
Recorded
Goodwill3/31/2020Discounted cash flow and market approach$— $— $160.5 $160.5 $(113.0)
Gaming licenses3/31/2020Discounted cash flow$— $— $568.0 $568.0 $(437.0)
Trademarks3/31/2020Discounted cash flow$— $— $216.5 $216.5 $(61.5)
Schedule of Significant Unobservable Inputs Used in Calculating Level 3 Assets and Liabilities
The following table summarizes the significant unobservable inputs used in calculating fair value for our Level 3 liabilities on a recurring basis as of September 30, 2020:
 Valuation TechniqueUnobservable InputDiscount Rate
Contingent purchase price - Plainridge Park CasinoDiscounted cash flowDiscount rate5.67%
The following table presents quantitative information about the significant unobservable inputs used in the fair value measurements of other indefinite-lived intangible assets as of the valuation date below:
(in millions)Fair ValueValuation TechniqueUnobservable InputRange or Amount
As of March 31, 2020
Gaming licenses$568.0 Discounted cash flowDiscount rate
13.25% - 14.0%
Long-term revenue growth rate2.0 %
Trademarks$216.5 Discounted cash flowDiscount rate
13.25% - 14.0%
Long-term revenue growth rate2.0 %
Pretax royalty rate
1.0% - 2.0%