Schedule of Derivative Instruments |
The Company held the following interest rate swaps as of December 31, 2022 and 2021 (dollar amounts in thousands): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | December 31, 2022 | | December 31, 2021 | | | | | | | | | | December 31, 2022 | | December 31, 2021 | Hedged Item | | Notional Amount | | Designation Date | | Effective Date | | Termination Date | | Fixed Interest Rate | | Estimated Fair Value | | | | | | | | | | | | | | | Asset (Liability) | 1-month USD LIBOR Loan | | — | | | 300,000 | | | December 13, 2017 | | January 1, 2018 | | December 31, 2022 | | 2.201 | % | | $ | — | | | $ | (5,268) | | 1-month USD LIBOR Loan | | 150,000 | | | 150,000 | | | December 13, 2017 | | July 1, 2019 | | June 30, 2024 | | 2.423 | % | | 5,012 | | | (5,520) | | 1-month USD LIBOR Loan | | 200,000 | | | 200,000 | | | December 13, 2017 | | January 1, 2018 | | December 31, 2024 | | 2.313 | % | | 8,380 | | | (7,421) | | 1-month USD LIBOR Loan | | 75,000 | | | 75,000 | | | October 10, 2018 | | July 1, 2020 | | June 30, 2025 | | 3.220 | % | | 1,831 | | | (5,512) | | 1-month USD LIBOR Loan | | 75,000 | | | 75,000 | | | October 10, 2018 | | July 1, 2020 | | June 30, 2025 | | 3.199 | % | | 1,905 | | | (5,464) | | 1-month USD LIBOR Loan | | 75,000 | | | 75,000 | | | October 10, 2018 | | July 1, 2020 | | June 30, 2025 | | 3.209 | % | | 1,970 | | | (5,494) | | 1-month USD LIBOR Loan | | 100,000 | | | 100,000 | | | December 18, 2018 | | December 30, 2022 | | December 31, 2027 | | 2.885 | % | | 4,252 | | | (6,886) | | 1-month USD LIBOR Loan | | 100,000 | | | 100,000 | | | December 18, 2018 | | December 30, 2022 | | December 31, 2027 | | 2.867 | % | | 4,153 | | | (6,764) | | 1-month USD LIBOR Loan | | 575,000 | | | 575,000 | | | December 15, 2020 | | July 31, 2025 | | December 31, 2027 | | 1.415 | % | | 23,742 | | | 3,552 | | 1-month USD LIBOR Loan | | 125,000 | | | 125,000 | | | December 15, 2020 | | July 1, 2025 | | December 31, 2027 | | 1.404 | % | | 5,467 | | | 821 | | | | $ | 1,475,000 | | | $ | 1,775,000 | | | | | | | | | | | $ | 56,712 | | | $ | (43,956) | |
The Company held the following cross-currency rate swaps as of December 31, 2022 and 2021 (dollar amounts in thousands): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | December 31, 2022 | December 31, 2021 | | December 31, 2022 | December 31, 2021 | | | Effective Date | | Termination Date | | Fixed Rate | | Aggregate Notional Amount | | Fair Value Asset (Liability) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Pay CHF | | October 2, 2017 | | October 2, 2022 | | 1.95% | | CHF | — | | 145,598 | | | — | | (8,283) | | Receive U.S.$ | | | 4.52% | | $ | — | | 150,000 | | | | | | | | | | | | | | | | | Pay CHF | | December 21, 2020 | | December 22, 2025 | | 3.00% | | CHF | 374,137 | | 397,137 | | | (4,241) | | 41 | | Receive U.S.$ | | | 3.98% | | $ | 420,001 | | 445,821 | | | | | | | | | | | | | | | | | Pay CHF | | September 28, 2022 | | September 29, 2023 | | 1.95% | | CHF | 48,532 | | — | | | (3,528) | | — | | Receive U.S.$ | | | 5.32% | | $ | 49,142 | | — | | | | | | | | | | | | | | | | | Total | | | | | | | | | | | | $ | (7,769) | | $ | (8,242) | |
The Company held the following cross-currency rate swaps designated as net investment hedges as of December 31, 2022 and 2021 (dollar amounts in thousands): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | December 31, 2022 | | December 31, 2021 | | December 31, 2022 | | December 31, 2021 | | | Effective Date | | Termination Date | | Fixed Rate | | Aggregate Notional Amount | | Fair Value Asset (Liability) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Pay EUR | | October 3, 2018 | | September 30, 2023 | | —% | | EUR | 51,760 | | | 51,760 | | | 4,713 | | | 2,503 | | Receive U.S.$ | | | | 2.57% | | $ | 60,000 | | | 60,000 | | | | | | | | | | | | | | | | | | | | Pay EUR | | October 3, 2018 | | September 30, 2025 | | —% | | EUR | 38,820 | | | 38,820 | | | 4,307 | | | 2,147 | | Receive U.S.$ | | | | 2.19% | | $ | 45,000 | | | 45,000 | | | | | | | | | | | | | | | | | | | | Pay CHF | | December 16, 2020 | | December 16, 2027 | | —% | | CHF | — | | | 222,300 | | | — | | | (792) | | Receive USD | | | | 1.10% | | $ | — | | | 250,000 | | | | | | | | | | | | | | | | | | | | Pay CHF | | May 26, 2022 | | December 16, 2028 | | —% | | CHF | 288,210 | | | — | | | (14,663) | | | — | | Receive U.S.$ | | | | 1.94% | | $ | 300,000 | | | — | | | | | | | | | | | | | | | | | | | | Total | | | | | | | | | | | | | $ | (5,643) | | | $ | 3,858 | |
|
Summary of Fair Value in Balance Sheet for Derivatives Designated as Hedging Instruments |
The following table summarizes the fair value for derivatives designated as hedging instruments in the consolidated balance sheets as of December 31, 2022 and 2021: | | | | | | | | | | | | | | | | | Fair Value as of December 31, | | | Dollars in thousands | 2022 | | 2021 | | | | | Location on Balance Sheet (1): | | | | | | Derivatives designated as hedges — Assets: | | | | | | | | Prepaid expenses and other current assets | | | | | | | | Cash Flow Hedges | | | | | | | | Cross-currency swap | 4,497 | | | 4,900 | | | | | | Interest rate swap(2) | 16,682 | | | — | | | | | | Net Investment Hedges | | | | | | | | Cross-currency swap | 11,653 | | | 5,120 | | | | | | Other assets | | | | | | | | Cash Flow Hedges | | | | | | | | Interest rate swap(2) | 40,030 | | | 4,373 | | | | | | Net Investment Hedges | | | | | | | | Cross-currency swap | 3,311 | | | 2,104 | | | | | | Total derivatives designated as hedges — Assets | $ | 76,173 | | | $ | 16,497 | | | | | | | | | | | | | | Derivatives designated as hedges — Liabilities | | | | | | | | Accrued expenses and other current liabilities | | | | | | | | Cash Flow Hedges | | | | | | | | Interest rate swap(2) | $ | — | | | $ | 18,187 | | | | | | Cross-currency swap | 3,528 | | | 8,283 | | | | | | Net Investment Hedges | | | | | | | | Cross-currency swap | — | | | — | | | | | | Other liabilities | | | | | | | | Cash Flow Hedges | | | | | | | | Interest rate swap(2) | — | | | 30,143 | | | | | | Cross-currency swap | 8,738 | | | 4,859 | | | | | | Net Investment Hedges | | | | | | | | Cross-currency swap | 20,608 | | | 3,366 | | | | | | Total derivatives designated as hedges — Liabilities | 32,874 | | | 64,838 | | | | | |
(1)The Company classifies derivative assets and liabilities as current based on the cash flows expected to be incurred within the following 12 months. (2)At December 31, 2022 and 2021, the total notional amounts related to the Company’s interest rate swaps were $1.5 billion and $1.8 billion respectively.
|
Effect of Derivative Instruments Designated as Cash Flow Hedges on Statements of Operations |
The following presents the effect of derivative instruments designated as cash flow hedges and net investment hedges on the accompanying consolidated statement of operations during the years ended December 31, 2022 and 2021: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Dollars in thousands | Balance in AOCI Beginning of Year | | Amount of Gain (Loss) Recognized in AOCI | | Amount of Gain (Loss) Reclassified from AOCI into Earnings | | Balance in AOCI End of Year | | Location in Statements of Operations | Year Ended December 31, 2022 | | | | | | | | | | Cash Flow Hedges | | | | | | | | | | Interest rate swap | $ | (43,956) | | | $ | 93,308 | | | $ | (7,360) | | | $ | 56,712 | | | Interest expense | Cross-currency swap | (9,688) | | | 8,847 | | | 19,430 | | | (20,271) | | | Other income, net | Net Investment Hedges | | | | | | | | | | Cross-currency swap | (2,321) | | | 2,196 | | | 6,789 | | | (6,914) | | | Interest income | | $ | (55,965) | | | $ | 104,351 | | | $ | 18,859 | | | $ | 29,527 | | | | Year Ended December 31, 2021 | | | | | | | | | | Cash Flow Hedges | | | | | | | | | | Interest rate swap | $ | (93,769) | | | $ | 27,402 | | | $ | (22,411) | | | $ | (43,956) | | | Interest expense | Cross-currency swap | (1,073) | | | 24,275 | | | 32,890 | | | (9,688) | | | Other income, net | Net Investment Hedges | | | | | | | | | | Cross-currency swap | (12,291) | | | 16,515 | | | 6,545 | | | (2,321) | | | Interest income | | $ | (107,133) | | | $ | 68,192 | | | $ | 17,024 | | | $ | (55,965) | | | |
|