XML 44 R31.htm IDEA: XBRL DOCUMENT v3.21.2
Fair Value Measurements (Tables)
6 Months Ended
Jun. 30, 2021
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:
June 30, 2021
(in millions)Carrying AmountFair ValueLevel 1Level 2Level 3
Financial assets:
Cash and cash equivalents$2,274.7 $2,274.7 $2,274.7 $— $— 
Equity securities$161.9 $161.9 $— $161.9 $— 
Held-to-maturity securities$6.7 $6.7 $— $6.7 $— 
Promissory notes$15.1 $15.1 $— $15.1 $— 
Puts and calls related to certain Barstool Sports shares$2.8 $2.8 $— $2.8 $— 
Financial liabilities:
Long-term debt
Senior Secured Credit Facilities$1,572.4 $1,588.7 $1,588.7 $— $— 
5.625% Notes
$399.5 $415.0 $415.0 $— $— 
Convertible Notes$246.5 $1,093.9 $1,093.9 $— $— 
Other long-term obligations$141.9 $139.7 $— $62.0 $77.7 
Other liabilities$14.4 $14.2 $— $2.6 $11.6 
December 31, 2020
(in millions)Carrying AmountFair ValueLevel 1Level 2Level 3
Financial assets:
Cash and cash equivalents$1,853.8 $1,853.8 $1,853.8 $— $— 
Equity securities$143.1 $143.1 $— $143.1 $— 
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$1,600.3 $1,609.3 $1,609.3 $— $— 
5.625% Notes
$399.5 $418.0 $418.0 $— $— 
Convertible notes$239.8 $1,274.5 $1,274.5 $— $— 
Other long-term obligations$73.0 $72.8 $— $72.8 $— 
Other liabilities$10.1 $10.1 $— $2.8 $7.3 
Puts and calls related to certain Barstool Sports shares$0.3 $0.3 $— $0.3 $— 
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:
(in millions)Other Liabilities
Balance as of January 1, 2021$7.3 
Additions75.5 
Interest5.2 
Included in earnings (1)
1.3 
Balance as of June 30, 2021$89.3 
(1)The expense is included in “General and administrative” within our unaudited Consolidated Statements of Operations and Comprehensive Income (Loss).
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 June 30, 2021:
 Valuation TechniqueUnobservable InputDiscount Rate
Other long-term obligationDiscounted cash flowDiscount rate27.00%
Contingent purchase price - Plainridge Park CasinoDiscounted cash flowDiscount rate4.91%