XML 25 R14.htm IDEA: XBRL DOCUMENT
v3.24.1.u1

Fair Value Measurements | 3 Months Ended
--- | ---
Mar. 31, 2024
Fair Value Disclosures [Abstract] |
Fair Value Measurements | Fair Value Measurements We use the fair value method to account for (i) certain of our investments and (ii) our derivative instruments. The reported fair values of these investments and derivative instruments as of March 31, 2024 are unlikely to represent the value that will be paid or received upon the ultimate settlement or disposition of these assets and liabilities. GAAP provides for a fair value hierarchy that prioritizes the inputs to valuation techniques used to measure fair value into three broad levels. Level 1 inputs are quoted market prices in active markets for identical assets or liabilities that the reporting entity has the ability to access at the measurement date. Level 2 inputs are inputs other than quoted market prices included within Level 1 that are observable for the asset or liability, either directly or indirectly. Level 3 inputs are unobservable inputs for the asset or liability. We record transfers of assets or liabilities into or out of Levels 1, 2 or 3 at the beginning of the quarter during which the transfer occurred. We use a Monte Carlo based approach to incorporate a credit risk valuation adjustment in our fair value measurements to estimate the impact of both our own nonperformance risk and the nonperformance risk of our counterparties. Our credit risk valuation adjustments with respect to our cross-currency and interest rate swap contracts are quantified and further explained in note 5. Fair value measurements are also used for nonrecurring valuations performed in connection with acquisition accounting and impairment assessments. These nonrecurring valuations include the valuation of reporting units, customer relationships and other intangible assets, property and equipment and the implied value of goodwill. The valuation of reporting units is based on an income-based approach (discounted cash flows) based on assumptions in our long-range business plans or a market-based approach (current multiples of comparable public companies and guideline transactions) and, in some cases, a combination of an income-based approach and a market-based approach. With the exception of certain inputs for our weighted average cost of capital and discount rate calculations that are derived from pricing services, the inputs used in our discounted cash flow analyses, such as forecasts of future cash flows, including inputs with respect to revenue growth and Adjusted EBITDA margin (as defined in note 15), and terminal growth rates, are based on our assumptions. The valuation of customer relationships is primarily based on an excess earnings methodology, which is a form of a discounted cash flow analysis. The excess earnings methodology requires us to estimate the specific cash flows expected from the customer relationship, considering such factors as estimated customer life, the revenue expected to be generated over the life of the customer relationship, contributory asset charges and other factors. Tangible assets are typically valued using a replacement or reproduction cost approach, considering factors such as current prices of the same or similar equipment, the age of the equipment and economic obsolescence. The implied value of goodwill is determined by allocating the fair value of a reporting unit to all of the assets and liabilities of that unit as if the reporting unit had been acquired in a business combination, with the residual amount allocated to goodwill. Most of our nonrecurring valuations use significant unobservable inputs and therefore fall under Level 3 of the fair value hierarchy. During the three months ended March 31, 2024 and 2023, we did not perform any significant nonrecurring fair value measurements. For additional information concerning our fair value measurements, see note 9 to the consolidated financial statements included in our 10-K. A summary of our assets and liabilities that are measured at fair value on a recurring basis is as follows:
|  |  |  | Fair value measurements at March 31, 2024 using:
Description |  | March 31, 2024 |  | Quoted prices in active markets for identical assets (Level 1) |  | Significant other observable inputs (Level 2) |  | Significant unobservable inputs (Level 3)
|  | in millions
Assets: |  |  |  |  |  |  |
Derivative instruments: |  |  |  |  |  |  |
Cross-currency and interest rate derivative contracts | $ | 972.0 |  |  | $ | — |  |  | $ | 972.0 |  |  | $ | — |
Equity-related derivative instruments | 304.5 |  |  | — |  |  | — |  |  | 304.5 |
Foreign currency forward and option contracts | 10.8 |  |  | — |  |  | 10.8 |  |  | — |
Other | 0.2 |  |  | — |  |  | 0.2 |  |  | — |
Total derivative instruments | 1,287.5 |  |  | — |  |  | 983.0 |  |  | 304.5 |
Investments: |  |  |  |  |  |  |
SMAs | 2,029.5 |  |  | 407.0 |  |  | 1,622.5 |  |  | — |
Other investments | 3,195.2 |  |  | 1,623.2 |  |  | 0.1 |  |  | 1,571.9 |
Total investments | 5,224.7 |  |  | 2,030.2 |  |  | 1,622.6 |  |  | 1,571.9 |
Total assets | $ | 6,512.2 |  |  | $ | 2,030.2 |  |  | $ | 2,605.6 |  |  | $ | 1,876.4 |
Liabilities: |  |  |  |  |  |  |
Derivative instruments: |  |  |  |  |  |  |
Cross-currency and interest rate derivative contracts | $ | 802.2 |  |  | $ | — |  |  | $ | 802.2 |  |  | $ | — |
Equity-related derivative instruments | 90.7 |  |  | — |  |  | — |  |  | 90.7 |
Foreign currency forward and option contracts | 9.0 |  |  | — |  |  | 9.0 |  |  | — |
Total liabilities | $ | 901.9 |  |  | $ | — |  |  | $ | 811.2 |  |  | $ | 90.7 |
|  |  |  | Fair value measurements at December 31, 2023 using:
Description |  | December 31, 2023 |  | Quoted prices in active markets for identical assets (Level 1) |  | Significant other observable inputs (Level 2) |  | Significant unobservable inputs (Level 3)
|  | in millions
Assets: |  |  |  |  |  |  |
Derivative instruments: |  |  |  |  |  |  |
Cross-currency and interest rate derivative contracts | $ | 943.1 |  |  | $ | — |  |  | $ | 943.1 |  |  | $ | — |
Equity-related derivative instruments | 310.7 |  |  | — |  |  | — |  |  | 310.7 |
Foreign currency forward and option contracts | 2.9 |  |  | — |  |  | 2.9 |  |  | — |
Other | 0.2 |  |  | — |  |  | 0.2 |  |  | — |
Total derivative instruments | 1,256.9 |  |  | — |  |  | 946.2 |  |  | 310.7 |
Investments: |  |  |  |  |  |  |
SMAs | 2,276.1 |  |  | 483.7 |  |  | 1,792.4 |  |  | — |
Other investments | 3,122.9 |  |  | 1,559.7 |  |  | 0.1 |  |  | 1,563.1 |
Total investments | 5,399.0 |  |  | 2,043.4 |  |  | 1,792.5 |  |  | 1,563.1 |
Total assets | $ | 6,655.9 |  |  | $ | 2,043.4 |  |  | $ | 2,738.7 |  |  | $ | 1,873.8 |
Liabilities: |  |  |  |  |  |  |
Derivative instruments: |  |  |  |  |  |  |
Cross-currency and interest rate derivative contracts | $ | 1,318.4 |  |  | $ | — |  |  | $ | 1,318.4 |  |  | $ | — |
Equity-related derivative instruments | 47.4 |  |  | — |  |  | — |  |  | 47.4 |
Foreign currency forward and option contracts | 14.0 |  |  | — |  |  | 14.0 |  |  | — |
Total liabilities | $ | 1,379.8 |  |  | $ | — |  |  | $ | 1,332.4 |  |  | $ | 47.4 |
A reconciliation of the beginning and ending balances of our assets and liabilities measured at fair value on a recurring basis using significant unobservable, or Level 3, inputs is as follows:
| Investments |  |  |  | Equity-related derivative instruments |  | Total
| in millions
Balance of net assets at January 1, 2024 | $ | 1,563.1 |  |  |  |  | $ | 263.3 |  |  | $ | 1,826.4 |
Gains (losses) included in net earnings (a): |  |  |  |  |  |  |
Realized and unrealized losses on derivative instruments, net | — |  |  |  |  | (43.5) |  |  | (43.5) |
Realized and unrealized gains due to changes in fair values of certain investments, net | 3.4 |  |  |  |  | — |  |  | 3.4 |
Additions | 30.2 |  |  |  |  | — |  |  | 30.2 |
Foreign currency translation adjustments and other, net | (24.8) |  |  |  |  | (6.0) |  |  | (30.8) |
Balance of net assets at March 31, 2024 (b) | $ | 1,571.9 |  |  |  |  | $ | 213.8 |  |  | $ | 1,785.7 |
_______________ (a)Amounts primarily relate to assets and liabilities that we continue to carry on our condensed consolidated balance sheet as of March 31, 2024. (b)As of March 31, 2024, $369.4 million of our Level 3 investments were accounted for under the measurement alternative at cost less impairment, adjusted for observable price changes.

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 The entire disclosure for the fair value of financial instruments (as defined), including financial assets and financial liabilities (collectively, as defined), and the measurements of those instruments as well as disclosures related to the fair value of non-financial assets and liabilities. Such disclosures about the financial instruments, assets, and liabilities would include: (1) the fair value of the required items together with their carrying amounts (as appropriate); (2) for items for which it is not practicable to estimate fair value, disclosure would include: (a) information pertinent to estimating fair value (including, carrying amount, effective interest rate, and maturity, and (b) the reasons why it is not practicable to estimate fair value; (3) significant concentrations of credit risk including: (a) information about the activity, region, or economic characteristics identifying a concentration, (b) the maximum amount of loss the entity is exposed to based on the gross fair value of the related item, (c) policy for requiring collateral or other security and information as to accessing such collateral or security, and (d) the nature and brief description of such collateral or security; (4) quantitative information about market risks and how such risks are managed; (5) for items measured on both a recurring and nonrecurring basis information regarding the inputs used to develop the fair value measurement; and (6) for items presented in the financial statement for which fair value measurement is elected: (a) information necessary to understand the reasons for the election, (b) discussion of the effect of fair value changes on earnings, (c) a description of [similar groups] items for which the election is made and the relation thereof to the balance sheet, the aggregate carrying value of items included in the balance sheet that are not eligible for the election; (7) all other required (as defined) and desired information. + References Reference 1: http://www.xbrl.org/2003/role/exampleRef -Topic 820 -SubTopic 10 -Name Accounting Standards Codification -Section 55 -Paragraph 107 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482078/820-10-55-107 Reference 2: http://www.xbrl.org/2003/role/exampleRef -Topic 820 -SubTopic 10 -Name Accounting Standards Codification -Section 55 -Paragraph 100 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482078/820-10-55-100 Reference 3: http://www.xbrl.org/2003/role/disclosureRef -Topic 820 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (c)(3) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482106/820-10-50-2 Reference 4: http://www.xbrl.org/2003/role/disclosureRef -Topic 820 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 6A -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482106/820-10-50-6A Reference 5: http://www.xbrl.org/2003/role/disclosureRef -Topic 820 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 2E -Publisher FASB -URI https://asc.fasb.org/1943274/2147482106/820-10-50-2E Reference 6: http://www.xbrl.org/2003/role/disclosureRef -Topic 820 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 6A -Subparagraph (h) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482106/820-10-50-6A Reference 7: http://www.xbrl.org/2003/role/disclosureRef -Topic 820 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 6A -Subparagraph (f) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482106/820-10-50-6A Reference 8: http://www.xbrl.org/2003/role/disclosureRef -Topic 820 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 6A -Subparagraph (e) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482106/820-10-50-6A Reference 9: http://www.xbrl.org/2003/role/disclosureRef -Topic 820 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 6A -Subparagraph (d) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482106/820-10-50-6A Reference 10: http://www.xbrl.org/2003/role/disclosureRef -Topic 820 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (h) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482106/820-10-50-2 Reference 11: http://www.xbrl.org/2003/role/disclosureRef -Topic 820 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (g) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482106/820-10-50-2 Reference 12: http://www.xbrl.org/2003/role/disclosureRef -Topic 940 -SubTopic 820 -Name Accounting Standards Codification -Section 50 -Paragraph 1 -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147478119/940-820-50-1 + Details
Name: | us-gaap_FairValueDisclosuresTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration