XML 114 R19.htm IDEA: XBRL DOCUMENT v2.4.0.6
FAIR VALUE
12 Months Ended
Dec. 31, 2012
FAIR VALUE
NOTE  9 FAIR VALUE

The table below presents information about items, which are carried at fair value on a recurring basis at December 31, 2012 and 2011:

 

     Fair Value Measurement as of December 31, 2012  

Description

   Balance      Level 1      Level 2      Level 3  
Assets:            

Derivatives (a)

   $ 15.2      $       $ 15.2      $   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 15.2      $       $ 15.2      $   
  

 

 

    

 

 

    

 

 

    

 

 

 
Liabilities:            

Derivatives (a)

   $ 2.4      $       $ 2.4      $   

Contingent consideration arising from acquisitions (b)

     9.0                        9.0  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 11.4      $       $ 2.4      $ 9.0  
  

 

 

    

 

 

    

 

 

    

 

 

 

 

     Fair Value Measurement as of December 31, 2011  

Description

   Balance      Level 1      Level 2      Level 3  
Assets:            

Derivatives (a)

   $ 12.6      $       $ 12.6      $   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 12.6      $       $ 12.6      $   
  

 

 

    

 

 

    

 

 

    

 

 

 
Liabilities:            

Derivatives (a)

   $ 6.8      $       $ 6.8      $   

Contingent consideration arising from acquisitions (b)

     9.1                        9.1  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 15.9      $       $ 6.8      $ 9.1  
  

 

 

    

 

 

    

 

 

    

 

 

 

 

(a) Represents interest rate swaps and FX forwards on certain assets and liabilities as well as on certain non U.S. dollar net investments in certain foreign subsidiaries more fully discussed in Note 5.
(b) Represents contingent consideration liabilities pursuant to the agreements for certain MA acquisitions which are more fully discussed in Note 7.

The following table summarizes the changes in the fair value of the Company’s Level 3 liabilities:

 

     Contingent Consideration
Year Ended December 31,
 
     2012     2011  
Balance as of January 1    $ 9.1     $ 2.1  
Issuances             7.4  
Settlements      (0.5     (0.3
Losses included in earnings      0.1       0.3  
Foreign currency translation adjustments      0.3       (0.4
  

 

 

   

 

 

 
Balance as of December 31    $ 9.0     $ 9.1  
  

 

 

   

 

 

 

 

The losses included in earnings in the table above are recorded within SG&A expenses in the Company’s consolidated statements of operations. During the year ended December 31, 2012, there were immaterial gains relating to contingent consideration obligations that were settled during the year. The remaining losses of $0.1 million relate to contingent consideration obligations outstanding at December 31, 2012.

Of the $9.0 million in contingent consideration obligations as of December 31, 2012, $2.5 million is classified within accounts payable and accrued liabilities with the remaining $6.5 million classified in other liabilities within the Company’s consolidated balance sheet.

The following are descriptions of the methodologies utilized by the Company to estimate the fair value of its derivative contracts and contingent consideration obligations:

Derivatives:

In determining the fair value of the derivative contracts in the table above, the Company utilizes industry standard valuation models. Where applicable, these models project future cash flows and discount the future amounts to a present value using spot rates, forward points, currency volatilities, interest rates as well as the risk of non-performance of the Company and the counterparties with whom it has derivative contracts. The Company established strict counterparty credit guidelines and only enters into transactions with financial institutions that adhere to these guidelines. Accordingly, the risk of counterparty default is deemed to be minimal.

Contingent Consideration:

At December 31, 2012, the Company has contingent consideration obligations related to the acquisitions of CSI and Copal which are based on certain financial and non-financial metrics set forth in the acquisition agreements. These obligations are measured using Level 3 inputs as defined in the ASC. The Company has recorded the obligations for these contingent consideration arrangements on the date of each respective acquisition based on management’s best estimates of the achievement of the metrics and the value of the obligations are adjusted quarterly.

The contingent consideration obligation for CSI is based on the achievement of a certain contractual milestone by January 2016. The Company utilizes a discounted cash flow methodology to value this obligation. The future expected cash flow for this obligation is discounted using an interest rate available to borrowers with similar credit risk profiles to that of the Company. The most significant unobservable input involved in the measurement of this obligation is the probability that the milestone will be reached by January 2016. At December 31, 2012, the Company expects that this milestone will be reached by the aforementioned date.

There are several contingent consideration obligations relating to the acquisition of Copal which are more fully discussed in Note 7. The Company utilizes discounted cash flow methodologies to value these obligations. The expected future cash flows for these obligations are discounted using a risk-free interest rate plus a credit spread based on the option adjusted spread of the Company’s publicly traded debt as of the valuation date. The most significant unobservable input involved in the measurement of these obligations is the projected future financial results of the applicable Copal entities. Also, for the portion of the obligations which are dependent upon the exercise of the call/put option, the Company has utilized a Monte Carlo simulation model to estimate when the option will be exercised, thus triggering the payment of contingent consideration.

A significant increase or decrease in any of the aforementioned significant unobservable inputs related to the fair value measurement of the Company’s contingent consideration obligations would result in a significantly higher or lower reported fair value for these obligations.