XML 67 R35.htm IDEA: XBRL DOCUMENT v3.19.3
Fair Value Measurements (Tables)
9 Months Ended
Sep. 30, 2019
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, 2019
(in millions)
Carrying Amount
 
Fair Value
 
Level 1
 
Level 2
 
Level 3
Financial assets:
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
$
406.9

 
$
406.9

 
$
406.9

 
$

 
$

Equity securities
$
28.3

 
$
28.3

 
$

 
$
28.3

 
$

Held-to-maturity securities
$
7.5

 
$
7.8

 
$

 
$
7.8

 
$

Promissory notes
$
16.9

 
$
17.3

 
$

 
$
17.3

 
$

Financial liabilities:
 
 
 
 
 
 
 
 
 
Long-term debt
 
 
 
 
 
 
 
 
 
Senior Secured Credit Facilities
$
1,966.3

 
$
2,000.5

 
$
2,000.5

 
$

 
$

5.625% Notes
$
399.4

 
$
411.0

 
$
411.0

 
$

 
$

Other long-term obligations
$
89.2

 
$
82.5

 
$

 
$
82.5

 
$

Other liabilities
$
20.3

 
$
20.3

 
$

 
$
2.8

 
$
17.5

 
December 31, 2018
(in millions)
Carrying Amount
 
Fair Value
 
Level 1
 
Level 2
 
Level 3
Financial assets:
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
$
479.6

 
$
479.6

 
$
479.6

 
$

 
$

Held-to-maturity securities
$
7.5

 
$
7.9

 
$

 
$
7.9

 
$

Promissory notes
$
16.9

 
$
17.4

 
$

 
$
17.4

 
$

Financial liabilities:
 
 
 
 
 
 
 
 
 
Long-term debt
 
 
 
 
 
 
 
 
 
Senior Secured Credit Facilities
$
1,907.9

 
$
1,886.3

 
$
1,886.3

 
$

 
$

5.625% Notes
$
399.3

 
$
360.0

 
$
360.0

 
$

 
$

Other long-term obligations
$
104.6

 
$
96.3

 
$

 
$
96.3

 
$

Other liabilities
$
21.9

 
$
21.8

 
$

 
$
2.8

 
$
19.0


Summary 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 Consideration
Balance as of January 1, 2019
$
19.0

Payments
(8.5
)
Included in earnings (1)
7.0

Balance as of September 30, 2019
$
17.5

(1)
The expense is included in “General and administrative” within our unaudited Condensed Consolidated Statements of Operations.
Summary 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, 2019:
 
Valuation Technique
 
Unobservable Input
 
Discount Rate
Contingent consideration - Plainridge Park Casino
Discounted cash flow
 
Discount rate
 
6.33%