XML 64 R55.htm IDEA: XBRL DOCUMENT v3.22.2.2
Fair Value of Financial Instruments - Unobservable Inputs (Details)
$ in Millions
Sep. 30, 2022
USD ($)
Dec. 31, 2021
USD ($)
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Fair Value $ 15,791.8 [1] $ 16,101.0
Level 3—Significant unobservable inputs    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Fair Value 13,711.0 13,972.0
Level 3—Significant unobservable inputs | Senior Notes | Discounted Cash Flow    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Fair Value $ 9,513.0 $ 8,746.0
Level 3—Significant unobservable inputs | Senior Notes | Discounted Cash Flow | Discount Rate | Minimum    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Measurement input 0.055 0.053
Level 3—Significant unobservable inputs | Senior Notes | Discounted Cash Flow | Discount Rate | Maximum    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Measurement input 0.211 0.303
Level 3—Significant unobservable inputs | Senior Notes | Discounted Cash Flow | Discount Rate | Weighted Average    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Measurement input 0.110 0.085
Level 3—Significant unobservable inputs | Senior Notes | Waterfall    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Fair Value $ 580.0 $ 737.0
Level 3—Significant unobservable inputs | Senior Notes | Waterfall | EBITDA Multiple | Minimum    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Measurement input 0.3 0.1
Level 3—Significant unobservable inputs | Senior Notes | Waterfall | EBITDA Multiple | Maximum    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Measurement input 21.3 11.0
Level 3—Significant unobservable inputs | Senior Notes | Waterfall | EBITDA Multiple | Weighted Average    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Measurement input 6.7 7.0
Level 3—Significant unobservable inputs | Senior Notes | Cost    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Fair Value $ 341.0 $ 1,242.0
Level 3—Significant unobservable inputs | Senior Notes | Other    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Fair Value 108.0 51.0
Level 3—Significant unobservable inputs | Subordinated Debt | Discounted Cash Flow    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Fair Value $ 237.0  
Level 3—Significant unobservable inputs | Subordinated Debt | Discounted Cash Flow | Discount Rate | Minimum    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Measurement input 0.109  
Level 3—Significant unobservable inputs | Subordinated Debt | Discounted Cash Flow | Discount Rate | Maximum    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Measurement input 0.155  
Level 3—Significant unobservable inputs | Subordinated Debt | Discounted Cash Flow | Discount Rate | Weighted Average    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Measurement input 0.126  
Level 3—Significant unobservable inputs | Subordinated Debt | Waterfall    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Fair Value $ 17.0 $ 53.0
Level 3—Significant unobservable inputs | Subordinated Debt | Waterfall | EBITDA Multiple | Minimum    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Measurement input 5.8 7.0
Level 3—Significant unobservable inputs | Subordinated Debt | Waterfall | EBITDA Multiple | Maximum    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Measurement input 5.8 7.8
Level 3—Significant unobservable inputs | Subordinated Debt | Waterfall | EBITDA Multiple | Weighted Average    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Measurement input 5.8 7.8
Level 3—Significant unobservable inputs | Subordinated Debt | Cost    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Fair Value   $ 21.0
Level 3—Significant unobservable inputs | Asset Based Finance | Discounted Cash Flow    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Fair Value $ 859.0 $ 744.0
Level 3—Significant unobservable inputs | Asset Based Finance | Discounted Cash Flow | Discount Rate | Minimum    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Measurement input 0.048 0.042
Level 3—Significant unobservable inputs | Asset Based Finance | Discounted Cash Flow | Discount Rate | Maximum    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Measurement input 0.441 0.162
Level 3—Significant unobservable inputs | Asset Based Finance | Discounted Cash Flow | Discount Rate | Weighted Average    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Measurement input 0.103 0.101
Level 3—Significant unobservable inputs | Asset Based Finance | Waterfall    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Fair Value $ 686.0 $ 1,021.0
Level 3—Significant unobservable inputs | Asset Based Finance | Waterfall | EBITDA Multiple | Minimum    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Measurement input 1.0 1.0
Level 3—Significant unobservable inputs | Asset Based Finance | Waterfall | EBITDA Multiple | Maximum    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Measurement input 21.8 23.1
Level 3—Significant unobservable inputs | Asset Based Finance | Waterfall | EBITDA Multiple | Weighted Average    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Measurement input 3.4 4.1
Level 3—Significant unobservable inputs | Asset Based Finance | Cost    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Fair Value $ 80.0 $ 359.0
Level 3—Significant unobservable inputs | Asset Based Finance | Other    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Fair Value 197.0 117.0
Level 3—Significant unobservable inputs | Asset Based Finance | Indicative Dealer Quotes    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Fair Value $ 4.0 $ 4.0
Level 3—Significant unobservable inputs | Asset Based Finance | Indicative Dealer Quotes | Minimum    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Measurement input 0.418 0.508
Level 3—Significant unobservable inputs | Asset Based Finance | Indicative Dealer Quotes | Maximum    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Measurement input 0.418 0.508
Level 3—Significant unobservable inputs | Asset Based Finance | Indicative Dealer Quotes | Weighted Average    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Measurement input 0.418 0.508
Level 3—Significant unobservable inputs | Equity/Other | Discounted Cash Flow    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Fair Value $ 352.0 $ 111.0
Level 3—Significant unobservable inputs | Equity/Other | Discounted Cash Flow | Discount Rate | Minimum    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Measurement input 0.098 0.073
Level 3—Significant unobservable inputs | Equity/Other | Discounted Cash Flow | Discount Rate | Maximum    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Measurement input 0.250 0.250
Level 3—Significant unobservable inputs | Equity/Other | Discounted Cash Flow | Discount Rate | Weighted Average    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Measurement input 0.146 0.098
Level 3—Significant unobservable inputs | Equity/Other | Waterfall    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Fair Value $ 599.0 $ 737.0
Level 3—Significant unobservable inputs | Equity/Other | Waterfall | EBITDA Multiple | Minimum    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Measurement input 0.0 0.1
Level 3—Significant unobservable inputs | Equity/Other | Waterfall | EBITDA Multiple | Maximum    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Measurement input 15.0 16.0
Level 3—Significant unobservable inputs | Equity/Other | Waterfall | EBITDA Multiple | Weighted Average    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Measurement input 7.6 6.1
Level 3—Significant unobservable inputs | Equity/Other | Cost    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Fair Value $ 127.0 $ 2.0
Level 3—Significant unobservable inputs | Equity/Other | Other    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Fair Value 8.0 22.0
Level 3—Significant unobservable inputs | Equity/Other | Option Pricing Model    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Fair Value $ 3.0 $ 5.0
Level 3—Significant unobservable inputs | Equity/Other | Option Pricing Model | Equity Illiquidity Discount | Minimum    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Measurement input 0.650 0.650
Level 3—Significant unobservable inputs | Equity/Other | Option Pricing Model | Equity Illiquidity Discount | Maximum    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Measurement input 0.650 0.650
Level 3—Significant unobservable inputs | Equity/Other | Option Pricing Model | Equity Illiquidity Discount | Weighted Average    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Measurement input 0.650 0.650
[1] Security may be an obligation of one or more entities affiliated with the named company