XML 42 R28.htm IDEA: XBRL DOCUMENT v3.3.1.900
Fair Value Measurements
12 Months Ended
Dec. 31, 2015
Fair Value Measurements  
Fair Value Measurements

 

19.   Fair Value Measurements

        ASC 820, "Fair Value Measurements and Disclosures," establishes a hierarchy that prioritizes fair value measurements based on the types of inputs used for the various valuation techniques (market approach, income approach, and cost approach). The levels of the hierarchy are described below:

·

Level 1: Observable inputs such as quoted prices in active markets for identical assets or liabilities.

·

Level 2: Inputs other than quoted prices that are observable for the asset or liability, either directly or indirectly; these include quoted prices for similar assets or liabilities in active markets, such as interest rates and yield curves that are observable at commonly quoted intervals.

·

Level 3: Unobservable inputs that reflect the reporting entity's own assumptions, as there is little, if any, related market activity.

        The Company's assessment of the significance of a particular input to the fair value measurement requires judgment, and may affect the valuation of assets and liabilities and their placement within the fair value hierarchy.

        The following methods and assumptions are used to estimate the fair value of each class of financial instruments for which it is practicable to estimate:

Cash and cash equivalents

        The fair value of the Company's cash and cash equivalents approximates the carrying value of the Company's cash and cash equivalents, due to the short maturity of the cash equivalents.

Long-term debt

        The fair value of the Company's Term Loan A and B components of its senior secured credit facility and senior unsecured notes is estimated based on quoted prices in active markets and as such is a Level 1 measurement. The fair value of the remainder of the Company's senior secured credit facility approximates its carrying value as it is revolving, variable rate debt and as such is a Level 2 measurement.

        Other long term obligations at December 31, 2015 include the relocation fees for Hollywood Gaming at Dayton Raceway and Hollywood Gaming at Mahoning Valley Race Course, and the repayment obligation of a hotel and event center located near Hollywood Casino Lawrenceburg. The fair value of the relocation fees for Hollywood Gaming at Dayton Raceway and Hollywood Gaming at Mahoning Valley Race Course approximates its carrying value as the discount rate of 5.0% approximates the market rate of similar debt instruments and as such is a Level 2 measurement. Finally, the fair value of the repayment obligation for the hotel and event center is estimated based on a rate consistent with comparable municipal bonds and as such is a Level 2 measurement.

Other Liabilities

        Other liabilities at December 31, 2015, include the contingent purchase price consideration related to the purchase of Plainridge Racecourse. The fair value of the Company's contingent purchase price consideration related to its Plainridge Racecourse acquisition is estimated based on an income approach using a discounted cash flow model and as such is a Level 3 measurement. At each reporting period, the Company assesses the fair value of this obligation and changes in its value are recorded in earnings. The amount included in general and administrative expenses related to the change in fair value of this obligation was a credit of $5.4 million for the year ended December 31, 2015 and a charge of $0.7 million for the year ended December 31, 2014.

        The carrying amounts and estimated fair values by input level of the Company's financial instruments during the years ended December 31, 2015 and 2014 are as follows (in thousands):

                                                                                                                                                                                    

 

 

December 31, 2015

 

 

 

Carrying
Amount

 

Fair Value

 

Level 1

 

Level 2

 

Level 3

 

Financial assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

237,009 

 

$

237,009 

 

$

237,009 

 

$

 

$

 

Financial liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Long-term debt

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Senior secured credit facility

 

 

1,239,049 

 

 

1,251,975 

 

 

1,251,975 

 

 

 

 

 

Senior unsecured notes

 

 

296,252 

 

 

291,000 

 

 

291,000 

 

 

 

 

 

Other long-term obligations

 

 

146,992 

 

 

147,358 

 

 

 

 

147,358 

 

 

 

Other liabilities

 

 

13,815 

 

 

13,815 

 

 

 

 

 

 

 

 

13,815 

 

 

                                                                                                                                                                                    

 

 

December 31, 2014

 

 

 

Carrying
Amount

 

Fair Value

 

Level 1

 

Level 2

 

Level 3

 

Financial assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

208,673 

 

$

208,673 

 

$

208,673 

 

$

 

$

 

Financial liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Long-term debt

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Senior secured credit facility          

 

 

785,683 

 

 

799,556 

 

 

714,556 

 

 

85,000 

 

 

 

Senior unsecured notes

 

 

295,610 

 

 

276,000 

 

 

276,000 

 

 

 

 

 

Other long-term obligations

 

 

135,000 

 

 

135,000 

 

 

 

 

135,000 

 

 

 

Other liabilities

 

 

19,189 

 

 

19,189 

 

 

 

 

 

 

19,189 

 

        The following table summarizes the changes in fair value of the Company's Level 3 liabilities (in thousands):

                                                                                                                                                                                    

 

 

Twelve Months Ended
December 31, 2015

 

 

 

Liabilities

 

 

 

Contingent
Purchase Price

 

Balance at December 31, 2014

 

$

19,189

 

Total (gains) (realized or unrealized):

 

 

 

 

Included in earnings

 

 

(5,374

)

​  

​  

Balance at December 31, 2015

 

$

13,815

 

​  

​  

​  

​  

        The following table summarizes the significant unobservable inputs used in calculating fair value for our Level 3 liabilities:

                                                                                                                                                                                    

 

 

Valuation
Technique

 

Unobservable
Input

 

Rate

 

Contingent purchase price

 

Discounted cash flow

 

Discount rate

 

 

8.30 

%

        The following tables set forth the assets measured at fair value on a non-recurring basis during the years ended December 31, 2015 and 2014 (in thousands):

                                                                                                                                                                                    

 

 

Balance Sheet Location

 

Level 1

 

Level 2

 

Level 3

 

Balance at
December 31,
2015 Total

 

Total Reduction
in Fair Value
Recorded during
the year ended
December 31,
2015

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Intangible assets

 

Other intangible assets

 

$

 

$

 

$

110,436

 

$

110,436

 

$

(40,042

)

​  

​  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(40,042

)

​  

​  

​  

​  

 

                                                                                                                                                                                    

 

 

Balance Sheet Location

 

Level 1

 

Level 2

 

Level 3

 

Balance at
December 31,
2014 Total

 

Total Reduction
in Fair Value
Recorded during
the year ended
December 31,
2014

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Goodwill

 

Goodwill

 

$

 

$

 

$

9,863

 

$

9,863

 

$

(80,821

)

Intangible assets

 

Other intangible assets

 

 

 

 

 

 

66,703

 

 

66,703

 

 

(74,603

)

Long-lived assets

 

Other assets

 

 

 

 

 

 

300

 

 

300

 

 

(4,560

)

​  

​  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

(159,984

)

​  

​  

​  

​  

Goodwill and intangible assets

        The valuation technique used to measure the fair value of goodwill and intangible assets was the income approach. See Note 4 for a description of the inputs and the information used to develop the inputs in calculating the fair value measurements of goodwill and indefinite-life intangible assets.

        For the year ended December 31, 2015, the Company recorded other intangible assets impairment charges of $40.0 million, as of the valuation date of October 1, 2015, related to the write-off of our Plainridge Park Casino gaming license and a partial write-down of the gaming license at Hollywood Gaming at Dayton Raceway due to a reduction in the long term earnings forecast at both of these locations.

        For the year ended December 31, 2014, the Company recorded goodwill and other intangible assets impairment charges of $80.8 million and $74.5 million, respectively, as of the valuation date of October 1, 2014, as it determined that a portion of the value of its goodwill and other intangible assets was impaired due to the Company's outlook of continued challenging regional gaming conditions at certain properties which persisted in 2014 in its Southern Plains segment, as well as for the write-off of a trademark intangible asset in the West segment.

Long-lived assets

        The valuation technique used to measure the fair value of long-lived assets was the market approach. See Note 4 for a description of the inputs and the information used to develop the inputs in calculating the fair value measurements of long-lived assets.

        During the second quarter of 2014, the Company recorded an impairment charge of $4.6 million to write-down certain idle assets to their estimated salvage value of $0.3 million.