XML 79 R45.htm IDEA: XBRL DOCUMENT v3.23.2
Fair Value Measurements (Tables)
6 Months Ended
Jun. 30, 2023
Fair Value Disclosures [Abstract]  
Assets and liabilities measured at fair value on a recurring basis
The Company’s assets and liabilities measured at fair value on a recurring basis consisted of the following:
June 30, 2023
(Amounts in millions)
Level 1
Level 2
Level 3
Total
Assets:
Cash equivalents — money market funds and time deposits$$— $— $
Total assets measured at fair value$$— $— $
Liabilities:
Warrant liabilities, net$— $— $— $— 
Other liabilities - contingent consideration relating to acquisitions payable in cash— — — — 
Total liabilities measured at fair value$— $— $— $— 
December 31, 2022
(Amounts in millions)
Level 1
Level 2
Level 3
Total
Assets:
Cash equivalents — money market funds and time deposits
$27 $— $— $27 
Total assets measured at fair value
$27 $— $— $27 
Liabilities:
Warrant Liabilities, net$— $$— $
Other liabilities - contingent consideration relating to acquisitions payable in cash— — 
Total liabilities measured at fair value
$— $$$
Liabilities recorded at fair value classified as Level 3
Six Months Ended June 30, 2023
(Amounts in millions)
Balance at Beginning of PeriodAdditionsReclassificationSettlementsChange in Fair ValueBalance at End of Period
Liabilities:
Other current liabilities - contingent consideration relating to acquisitions payable in common stock$— $— $— $— $— $— 
Other current liabilities - contingent consideration relating to acquisitions payable in cash— — (1)— — 
Other liabilities - contingent consideration relating to acquisitions payable in cash— (1)— — — 
Total$$— $— $(1)$— $— 
Year Ended December 31, 2022
(Amounts in millions)
Balance at Beginning of PeriodAdditionsSettlementsChange in Fair ValueBalance at End of Period
Liabilities:
Other current liabilities - contingent consideration relating to acquisitions payable in common stock$— $$(1)$(2)$— 
Other current liabilities - contingent consideration relating to acquisitions payable in cash— (2)— — 
Other liabilities - contingent consideration relating to acquisitions payable in cash— — — 
Total$— $$(3)$(2)$
Change in fair value and unrealized gains (losses)
The total Gain (loss) from change in fair value of warrant liabilities included in the Condensed Consolidated Statements of Operations were as follows:
Three Months Ended June 30,Six Months Ended June 30,
(Amounts in millions)2023202220232022
Selling, general and administrative expenses:
Level 3 liabilities$— $(1)$— $— 
Other income (expense), net:
Level 2 liabilities$$$$10 
Valuation techniques and significant unobservable inputs
The valuation techniques and significant unobservable inputs used in the recurring fair value measurements categorized within Level 3 of the fair value hierarchy were as follows:
June 30, 2023
Fair Value
(in millions)
Valuation TechniqueSignificant Unobservable InputsRange (Weighted Average)
Level 3 Liabilities:
Other current liabilities - contingent consideration relating to acquisitions$— Probability weighted cash flowProbability adjustment100%
Other liabilities - contingent consideration relating to acquisitions$— Probability weighted cash flowProbability adjustment100%
December 31, 2022
Fair Value
(in millions)
Valuation TechniqueSignificant Unobservable InputsRange (Weighted Average)
Level 3 Liabilities:
Other current liabilities - contingent consideration relating to acquisitions$— Probability weighted cash flowProbability adjustment100%
Other liabilities - contingent consideration relating to acquisitions$Probability weighted cash flowProbability adjustment100%
Other liabilities - IndiaCo share pledge$— Discounted cash flowRisk-adjusted discount rate12.3%
Debt fair values As of June 30, 2023, the estimated fair value of the Company’s long-term debt, excluding unamortized debt issuance costs, was approximately:
June 30, 2023
(Amounts in millions)Valuation Technique
Carrying Value(1)
Fair Value
Level 1:
7.875% Senior Notes
Recent trading activity$164 $70 
5.000% Senior Notes
Recent trading activity
Level 3:
First Lien NotesDiscounted cash flow model767 432 
Second Lien NotesDiscounted cash flow model730 259 
Second Lien Exchangeable NotesBinomial lattice model308 79 
Third Lien NotesDiscounted cash flow model27 
Third Lien Exchangeable NotesBinomial lattice model444 57 
(1)Carrying value of Level 3 notes includes premium, net. See Note 12 for details.