XML 31 R18.htm IDEA: XBRL DOCUMENT v3.23.1
Fair Value Measurements
3 Months Ended
Mar. 31, 2023
Fair Value Disclosures [Abstract]  
Fair Value Measurements Fair Value Measurements
The carrying amounts and estimated fair values of our financial assets and liabilities were as follows:
March 31, 2023
Hierarchy Level
($ in millions)Carrying
Amount
Level 1Level 3
Assets:
Timeshare financing receivables, net(1)
$1,754 $— $1,880 
Liabilities:
Debt, net(2)
2,940 2,435 369 
Non-recourse debt, net(2)
1,095 898 173 
December 31, 2022
Hierarchy Level
($ in millions)Carrying
Amount
Level 1Level 3
Assets:
Timeshare financing receivables, net(1)
$1,767 $— $1,910 
Liabilities:
Debt, net(2)
2,651 2,413 76 
Non-recourse debt, net(2)
1,102 957 97 
(1)Carrying amount net of allowance for financing receivables losses.
(2)Carrying amount net of unamortized deferred financing costs and discount.
Our estimates of the fair values were determined using available market information and appropriate valuation methods. Considerable judgment is necessary to interpret market data and develop the estimated fair values. The table above excludes cash and cash equivalents, restricted cash, accounts receivable, accounts payable, advance deposits and accrued liabilities, all of which had fair values approximating their carrying amounts due to the short maturities and liquidity of these instruments.
The estimated fair values of our originated and acquired timeshare financing receivables were determined using a discounted cash flow model. Our model incorporates default rates, coupon rates, credit quality and loan terms respective to the portfolio based on current market assumptions for similar types of arrangements.
The estimated fair value of our Level 2 derivative financial instruments was determined utilizing projected future cash flows discounted based on an expectation of future interest rates derived from observable market interest rate curves and market volatility. Refer to Note 10: Debt and Non-recourse Debt above.
The estimated fair value of our Level 1 debt and non-recourse debt were based on prices in active debt markets. The estimated fair value of our Level 3 debt and non-recourse debt were based on the following:
Debt – based on indicative quotes obtained for similar issuances and projected future cash flows discounted at risk-adjusted rates
Non-recourse debt – based on projected future cash flows discounted at risk-adjusted rates.