XML 68 R47.htm IDEA: XBRL DOCUMENT
v3.25.0.1

Fair Value Measurements (Tables) | 12 Months Ended
--- | ---
Dec. 31, 2024
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:
| December 31, 2024
(in millions) | Carrying Amount |  | Fair Value |  | Level 1 |  | Level 2 |  | Level 3
Financial assets: |  |  |  |  |  |  |  |  |
Cash and cash equivalents | $ | 706.6 |  |  | $ | 706.6 |  |  | $ | 706.6 |  |  | $ | — |  |  | $ | — |
Equity securities | $ | 10.6 |  |  | $ | 10.6 |  |  | $ | 10.6 |  |  | $ | — |  |  | $ | — |
Available-for-sale debt securities | $ | 31.5 |  |  | $ | 31.5 |  |  | $ | — |  |  | $ | — |  |  | $ | 31.5 |
Held-to-maturity securities | $ | 6.7 |  |  | $ | 6.7 |  |  | $ | — |  |  | $ | 6.7 |  |  | $ | — |
Promissory notes | $ | 7.9 |  |  | $ | 7.9 |  |  | $ | — |  |  | $ | 7.9 |  |  | $ | — |
Financial liabilities: |  |  |  |  |  |  |  |  |
Long-term debt |  |  |  |  |  |  |  |  |
Amended Credit Facilities | $ | 1,437.0 |  |  | $ | 1,453.9 |  |  | $ | — |  |  | $ | 1,453.9 |  |  | $ | — |
5.625% Notes | $ | 399.8 |  |  | $ | 393.0 |  |  | $ | — |  |  | $ | 393.0 |  |  | $ | — |
4.125% Notes | $ | 395.5 |  |  | $ | 356.0 |  |  | $ | — |  |  | $ | 356.0 |  |  | $ | — |
Convertible Notes | $ | 327.9 |  |  | $ | 355.7 |  |  | $ | — |  |  | $ | 355.7 |  |  | $ | — |
Other long-term obligations | $ | 210.5 |  |  | $ | 209.3 |  |  | $ | — |  |  | $ | 8.1 |  |  | $ | 201.2 |
Other liabilities | $ | 44.6 |  |  | $ | 44.6 |  |  | $ | — |  |  | $ | 2.7 |  |  | $ | 41.9 |
| December 31, 2023
(in millions) | Carrying Amount |  | Fair Value |  | Level 1 |  | Level 2 |  | Level 3
Financial assets: |  |  |  |  |  |  |  |  |
Cash and cash equivalents | $ | 1,071.8 |  |  | $ | 1,071.8 |  |  | $ | 1,071.8 |  |  | $ | — |  |  | $ | — |
Equity securities | $ | 10.7 |  |  | $ | 10.7 |  |  | $ | 10.7 |  |  | $ | — |  |  | $ | — |
Available-for-sale debt securities | $ | 24.2 |  |  | $ | 24.2 |  |  | $ | — |  |  | $ | — |  |  | $ | 24.2 |
Held-to-maturity securities | $ | 6.7 |  |  | $ | 6.7 |  |  | $ | — |  |  | $ | 6.7 |  |  | $ | — |
Promissory notes | $ | 7.9 |  |  | $ | 7.9 |  |  | $ | — |  |  | $ | 7.9 |  |  | $ | — |
Financial liabilities: |  |  |  |  |  |  |  |  |
Long-term debt |  |  |  |  |  |  |  |  |
Amended Credit Facilities | $ | 1,471.7 |  |  | $ | 1,483.5 |  |  | $ | 1,483.5 |  |  | $ | — |  |  | $ | — |
5.625% Notes | $ | 399.7 |  |  | $ | 388.0 |  |  | $ | 388.0 |  |  | $ | — |  |  | $ | — |
4.125% Notes | $ | 394.6 |  |  | $ | 340.0 |  |  | $ | 340.0 |  |  | $ | — |  |  | $ | — |
Convertible Notes | $ | 326.1 |  |  | $ | 427.6 |  |  | $ | 427.6 |  |  | $ | — |  |  | $ | — |
Other long-term obligations | $ | 173.5 |  |  | $ | 172.1 |  |  | $ | — |  |  | $ | 18.0 |  |  | $ | 154.1 |
Other liabilities | $ | 79.0 |  |  | $ | 78.9 |  |  | $ | — |  |  | $ | 2.7 |  |  | $ | 76.2 |
Summary of the Changes in Fair Value of Level 3 Assets and Liabilities | The following table summarizes the changes in fair value of our Level 3 assets and liabilities measured on a recurring basis:
(in millions) | Other Assets and Liabilities
Balance as of January 1, 2022 | $ | 100.9 |
Interest | 27.6 |
Payments | (2.7) |
Included in loss (1) | (0.6) |
Balance as of December 31, 2022 | 125.2 |
Additions | 90.0 |
Interest | 36.1 |
Payments | (2.9) |
Included in loss and other comprehensive loss (1)(2) | 6.1 |
Balance as of December 31, 2023 | 254.5 |
Interest | 47.1 |
Payment installments | (33.1) |
Included in loss and other comprehensive loss (1)(2) | 6.1 |
Balance as of December 31, 2024 | $ | 274.6 |
(1)The expense is included in “General and administrative” within our Consolidated Statements of Operations. (2)Includes unrealized gain on debt securities within our Consolidated Statements of Comprehensive Income (Loss).
Schedule of the Assets Measured at Fair Value on a Non-Recurring Basis | The following table sets forth the assets measured at fair value on a non-recurring basis as of December 31, 2024 and 2023:
(in millions) | Valuation Date |  | Valuation Technique |  | Level 1 |  | Level 2 |  | Level 3 |  | Total Balance |  | Total Reduction in Fair Value Recorded
Goodwill | 10/1/2024 |  | Discounted cash flow and market approach |  | $ | — |  |  | $ | — |  |  | $ | 197.0 |  |  | $ | 197.0 |  |  | $ | 12.3 |
Gaming licenses | 10/1/2024 |  | Discounted cash flow |  | $ | — |  |  | $ | — |  |  | $ | 71.0 |  |  | $ | 71.0 |  |  | $ | 69.3 |
Trademarks | 10/1/2024 |  | Discounted cash flow |  | $ | — |  |  | $ | — |  |  | $ | 56.0 |  |  | $ | 56.0 |  |  | $ | 7.5 |
Goodwill | 10/1/2023 |  | Discounted cash flow and market approach |  | $ | — |  |  | $ | — |  |  | $ | — |  |  | $ | — |  |  | $ | 30.0 |
Gaming licenses | 10/1/2023 |  | Discounted cash flow |  | $ | — |  |  | $ | — |  |  | $ | 130.0 |  |  | $ | 130.0 |  |  | $ | 100.6 |
Summary of Significant Unobservable Inputs used in Fair Value Calculations | The following table summarizes the significant unobservable inputs used in calculating fair value for our Level 3 assets and liabilities on a recurring basis as of December 31, 2024:
| Valuation Technique |  | Unobservable Input |  | Discount Rate
Available-for-sale debt securities | Discounted cash flow |  | Discount rate |  | 35.0%
Other long-term obligation | Discounted cash flow |  | Discount rate |  | 27.0%
Contingent purchase price - Plainridge Park Casino | Discounted cash flow |  | Discount rate |  | 6.6%
As discussed in Note 8, “Goodwill and Other Intangible Assets,” we recorded impairment charges on the indefinite-lived intangible asset classes below, following our annual impairment assessments in the Northeast, South, and Midwest segments for the year ended December 31, 2024, and in the Northeast segment for the year ended December 31, 2023. The table below presents quantitative information about the significant unobservable inputs used in the fair value measurements as of the valuation date below:
(in millions) | Fair Value |  | Valuation Technique |  | Unobservable Input |  | Range or Amount
As of December 31, 2024 |  |  |  |  |  |  |
Gaming licenses | $ | 71.0 |  |  | Discounted cash flow |  | Discount rate |  | 12.5 | %
|  |  |  |  | Long-term revenue growth rate |  | 2.0 | %
Trademarks | $ | 56.0 |  |  | Discounted cash flow |  | Discount rate |  | 12.5% - 14.5%
|  |  |  |  | Long-term revenue growth rate |  | 2.0% - 4.0%
|  |  |  |  | Pretax royalty rate |  | 1.5% - 5.0%
As of December 31, 2023 |  |  |  |  |  |  |
Gaming licenses | $ | 130.0 |  |  | Discounted cash flow |  | Discount rate |  | 12.5% - 13.0%
|  |  |  |  | Long-term revenue growth rate |  | 2.0 | %

X
- Definition Tabular disclosure of input and valuation technique used to measure fair value and change in valuation approach and technique for each separate class of asset and liability measured on recurring and nonrecurring basis. + References Reference 1: http://www.xbrl.org/2003/role/exampleRef -Topic 820 -SubTopic 10 -Name Accounting Standards Codification -Section 55 -Paragraph 103 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482078/820-10-55-103 Reference 2: http://www.xbrl.org/2003/role/disclosureRef -Topic 820 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (bbb)(2) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482106/820-10-50-2 Reference 3: http://www.xbrl.org/2003/role/disclosureRef -Topic 820 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (bbb)(1) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482106/820-10-50-2 + Details
Name: | us-gaap_FairValueAssetsAndLiabilitiesMeasuredOnRecurringAndNonrecurringBasisValuationTechniquesTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of assets and liabilities by class, including financial instruments measured at fair value that are classified in shareholders' equity, if any, that are measured at fair value on a nonrecurring basis in periods after initial recognition (for example, impaired assets). Disclosures may include, but are not limited to: (a) the fair value measurements recorded and the reasons for the measurements and (b) the level within the fair value hierarchy in which the fair value measurements are categorized in their entirety (levels 1, 2, 3). + References Reference 1: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 820 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (b) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482106/820-10-50-2 Reference 2: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 820 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482106/820-10-50-2 + Details
Name: | us-gaap_FairValueAssetsMeasuredOnNonrecurringBasisTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of the fair value of financial instruments, including financial assets and financial liabilities, and the measurements of those instruments, assets, and liabilities. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 825 -SubTopic 10 -Section 50 -Paragraph 11 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482907/825-10-50-11 + Details
Name: | us-gaap_FairValueByBalanceSheetGroupingTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- References No definition available. + Details
Name: | us-gaap_FairValueDisclosuresAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of the fair value measurement of liabilities using significant unobservable inputs (Level 3), a reconciliation of the beginning and ending balances, separately presenting changes attributable to the following: (1) total gains or losses for the period (realized and unrealized), segregating those gains or losses included in earnings (or changes in net assets), and gains or losses recognized in other comprehensive income (loss) and a description of where those gains or losses included in earnings (or changes in net assets) are reported in the statement of income (or activities); (2) purchases, sales, issues, and settlements (each type disclosed separately); and (3) transfers in and transfers out of Level 3 (for example, transfers due to changes in the observability of significant inputs) by class of liability. + References Reference 1: http://www.xbrl.org/2003/role/disclosureRef -Topic 820 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 3 -Subparagraph (b) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482106/820-10-50-3 Reference 2: http://www.xbrl.org/2003/role/disclosureRef -Topic 820 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (d) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482106/820-10-50-2 Reference 3: http://www.xbrl.org/2003/role/disclosureRef -Topic 820 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (c) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482106/820-10-50-2 + Details
Name: | us-gaap_FairValueLiabilitiesMeasuredOnRecurringBasisUnobservableInputReconciliationTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration