XML 37 R29.htm IDEA: XBRL DOCUMENT v2.4.0.8
CONSOLIDATING SCHEDULES (Ares Holdings, Inc. and Ares Investments LLC)
3 Months Ended
Mar. 31, 2014
Ares Holdings, Inc. and Ares Investments LLC
 
CONSOLIDATING SCHEDULES

14. CONSOLIDATING SCHEDULES

        The following supplemental financial information illustrates the consolidating effects of the Consolidated Funds on the Company's financial condition as of March 31, 2014 and December 31, 2013, and results from operations for the three months ended March 31, 2014 and 2013.

 
  For the Three Months Ended March 31, 2014  
 
  Consolidated
Company Entities
  Consolidated
Funds
  Eliminations   Consolidated  

Assets

                         

Cash and cash equivalents

  $ 36,634   $   $   $ 36,634  

Restricted cash and cash equivalents

    7,657             7,657  

Investments, at fair value

    519,750         (398,142 )   121,608  

Performance fees receivable

    490,883         (354,453 )   136,430  

Derivative assets, at fair value

    1,132             1,132  

Due from affiliates

    136,986         (17,656 )   119,330  

Intangible assets, net

    59,938             59,938  

Goodwill

    60,531             60,531  

Other assets

    93,345         (21,388 )   71,957  

Assets of Consolidated Funds

                         

Cash and cash equivalents

        1,276,657         1,276,657  

Investments, at fair value

        19,485,067         19,485,067  

Due from affiliates

        9,930         9,930  

Dividends and interest receivable        

        170,490         170,490  

Receivable for securities sold

        447,263         447,263  

Derivative assets, at fair value

        8,961         8,961  

Other assets

        21,916         21,916  
                   

Total assets

  $ 1,406,856   $ 21,420,284   $ (791,639 ) $ 22,035,501  
                   
                   

Liabilities

                         

Debt obligations

  $ 172,119   $   $   $ 172,119  

Accounts payable, accrued expenses and other liabilities

    63,621             63,621  

Deferred tax liability, net

    20,793             20,793  

Performance fee compensation payable

    304,015             304,015  

Derivative liabilities, at fair value        

    2,942             2,942  

Accrued compensation

    55,557             55,557  

Due to affiliates

    22,410         902     23,312  

Liabilities of Consolidated Funds

                         

Accounts payable, accrued expenses and other liabilities

        66,010         66,010  

Payable for securities purchased

        601,349         601,349  

Derivative liabilities, at fair value        

        53,643         53,643  

Due to affiliates

        83,649     (81,119 )   2,530  

Deferred tax liability

        20,449         20,449  

CLO loan obligations

        11,330,112     (54,255 )   11,275,857  

Fund borrowings

        1,769,737         1,769,737  

Mezzanine debt

        327,892         327,892  
                   

Total liabilities

    641,457     14,252,841     (134,472 )   14,759,826  
                   

Commitments and contingencies

                         

Redeemable interest in Consolidated Funds

        1,119,585         1,119,585  

Redeemable interest in AHI, AI and consolidated subsidiaries

    43,587             43,587  

Non-controlling interest in Consolidated Funds:

                         

Non-controlling interest in Consolidated Funds

        5,941,100     (657,167 )   5,283,933  

Equity appropriated for Consolidated Funds

        106,758         106,758  
                   

Non-controlling interest in Consolidated Funds

        6,047,858     (657,167 )   5,390,691  
                   

Non-controlling interest in equity of AHI, AI and consolidated subsidiaries

    178,543             178,543  

Controlling interest in equity of AHI, AI and consolidated subsidiaries:

                         

Members' equity

    350,862             350,862  

Common stock (class A shares, 50,000 authorized, 5,010 shares issued and outstanding, $0.001 par value)

    0             0  

Additional paid in capital

    315,553             315,553  

Retained earnings

    (124,408 )           (124,408 )

Accumulated other comprehensive gain

    1,262             1,262  
                   

Total controlling interest in equity of AHI, AI and consolidated subsidiaries

    543,269             543,269  
                   

Total equity

    721,812     6,047,858     (657,167 )   6,112,503  
                   

Total liabilities, redeemable interests, non-controlling interests and equity

  $ 1,406,856   $ 21,420,284   $ (791,639 ) $ 22,035,501  
                   
                   


 

 
  For the Three Months Ended March 31, 2014  
 
  Consolidated
Company Entities
  Consolidated
Funds
  Eliminations   Consolidated  

Revenues

                         

Management fees (includes ARCC Part I Fees of $28,318)

  $ 139,861   $   $ (29,312 ) $ 110,549  

Performance fees

    60,480         (44,266 )   16,214  

Other fees

    6,865             6,865  
                   

Total revenues

    207,206         (73,578 )   133,628  
                   

Expenses

                         

Compensation and benefits

    95,693             95,693  

Performance fee compensation

    40,725             40,725  

General, administrative and other expense

    38,775             38,775  

Consolidated Fund expenses

        40,637     (31,700 )   8,937  
                   

Total expenses

    175,193     40,637     (31,700 )   184,130  
                   

Other income (expense)

                         

Interest and other income

    3,483         (3,359 )   124  

Interest expense

    (1,639 )           (1,639 )

Net realized gain (loss) on investments

    19,281         (19,347 )   (66 )

Net change in unrealized appreciation (depreciation) on investments

    5,565         (1,419 )   4,146  

Interest and other income of Consolidated Funds

        345,476     (131 )   345,345  

Interest expense of Consolidated Funds

        (145,737 )   695     (145,042 )

Net realized gain on investments of Consolidated Funds                

        54,965         54,965  

Net change in unrealized appreciation on investments of Consolidated Funds

        66,413     931     67,344  
                   

Total other income

    26,690     321,117     (22,630 )   325,177  
                   

Income before taxes

    58,703     280,480     (64,508 )   274,675  

Income tax expense (benefit)

    2,514     (9,209 )       (6,695 )
                   

Net income

    56,189     289,689     (64,508 )   281,370  
                   

Less: Net income attributable to non-controlling interests and redeemable non-controlling interests in Consolidated Funds

        289,689     (64,508 )   225,181  

Less: Net income attributable to non-controlling interests in consolidated subsidiaries

    13,342             13,342  
                   

Net income attributable to controlling interests in AHI, AI and consolidated subsidiaries

  $ 42,847   $   $   $ 42,847  
                   
                   


 

 
  For the Year Ended December 31, 2013  
 
  Consolidated
Company Entities
  Consolidated
Funds
  Eliminations   Consolidated  

Assets

                         

Cash and cash equivalents

  $ 89,802   $   $   $ 89,802  

Restricted cash and cash equivalents

    13,344             13,344  

Investments, at fair value

    504,291         (414,853 )   89,438  

Performance fees receivable

    481,751         (344,069 )   137,682  

Derivative assets, at fair value

    1,164             1,164  

Due from affiliates

    130,625         (21,705 )   108,920  

Intangible assets, net

    68,742             68,742  

Goodwill

    58,159             58,159  

Other assets

    96,904         (23,304 )   73,600  

Assets of Consolidated Funds

                         

Cash and cash equivalents

        1,638,003         1,638,003  

Investments, at fair value

        20,823,338         20,823,338  

Due from affiliates

        2,010         2,010  

Dividends and interest receivable        

        133,158         133,158  

Receivable for securities sold

        427,871         427,871  

Derivative assets, at fair value

        14,625         14,625  

Other assets

        27,505     (1,977 )   25,528  
                   

Total assets

  $ 1,444,782   $ 23,066,510   $ (805,908 ) $ 23,705,384  
                   
                   

Liabilities

                         

Debt obligations

  $ 153,119   $   $   $ 153,119  

Accounts payable, accrued expenses and other liabilities

    69,550         (2,064 )   67,486  

Deferred tax liability, net

    21,002             21,002  

Performance fee compensation payable

    295,978             295,978  

Derivative liabilities, at fair value        

    2,907             2,907  

Accrued compensation

    132,917             132,917  

Due to affiliates

    35,149         (2,459 )   32,690  

Liabilities of Consolidated Funds

                         

Accounts payable, accrued expenses and other liabilities

        95,839         95,839  

Payable for securities purchased

        945,115         945,115  

Derivative liabilities, at fair value        

        75,115         75,115  

Due to affiliates

        92,211     (89,516 )   2,695  

Securities sold short, at fair value        

        1,633         1,633  

Deferred tax liability

        35,904         35,904  

CLO loan obligations

        11,838,396     (64,239 )   11,774,157  

Fund borrowings

        2,070,598         2,070,598  

Mezzanine debt

        323,164         323,164  
                   

Total liabilities

    710,622     15,477,975     (158,278 )   16,030,319  
                   

Commitments and contingencies

                         

Redeemable interest in Consolidated Funds

        1,093,770         1,093,770  

Redeemable interest in AHI, AI and consolidated subsidiaries

    40,751             40,751  

Non-controlling interest in Consolidated Funds:

                         

Non-controlling interest in Consolidated Funds

        6,339,504     (647,630 )   5,691,874  

Equity appropriated for Consolidated Funds

        155,261         155,261  
                   

Non-controlling interest in Consolidated Funds

        6,494,765     (647,630 )   5,847,135  
                   

Non-controlling interest in equity of AHI, AI and consolidated subsidiaries

    167,731             167,731  

Controlling interest in equity of AHI, AI and consolidated subsidiaries:

                         

Members' equity

    321,891             321,891  

Common stock (class A shares, 50,000 authorized, 5,010 shares issued and outstanding, $0.001 par value)

    0             0  

Additional paid in capital

    338,375             338,375  

Retained earnings

    (135,573 )           (135,573 )

Accumulated other comprehensive gain

    985             985  
                   

Total controlling interest in equity of AHI, AI and consolidated subsidiaries

    525,678             525,678  
                   

Total equity

    693,409     6,494,765     (647,630 )   6,540,544  
                   

Total liabilities, redeemable interests, non-controlling interests and equity

  $ 1,444,782   $ 23,066,510   $ (805,908 ) $ 23,705,384  
                   
                   

 
  For the Three Months Ended March 31, 2013  
 
  Consolidated
Company Entities
  Consolidated
Funds
  Eliminations   Consolidated  

Revenues

                         

Management fees (includes ARCC Part I Fees of $23,836)

  $ 108,630   $   $ (30,236 ) $ 78,394  

Performance fees

    99,413         (74,259 )   25,154  

Other fees

    4,660         (671 )   3,989  
                   

Total revenues

    212,703         (105,166 )   107,537  
                   

Expenses

                         

Compensation and benefits

    71,975             71,975  

Performance fee compensation

    63,002             63,002  

General, administrative and other expense

    16,982             16,982  

Consolidated Fund expenses

        122,345     (61,237 )   61,108  
                   

Total expenses

    151,959     122,345     (61,237 )   213,067  
                   

Other income (expense)

                         

Interest and other income

    2,208         (1,557 )   651  

Interest expense

    (2,425 )           (2,425 )

Net realized gain (loss) on investments

    19,577         (20,714 )   (1,137 )

Net change in unrealized appreciation on investments           

    3,050         5,235     8,285  

Interest and other income of Consolidated Funds

        311,686     (196 )   311,490  

Interest expense of Consolidated Funds

        (131,178 )   5,220     (125,958 )

Net realized gain on investments of Consolidated Funds                

        57,956         57,956  

Net change in unrealized appreciation (depreciation) on investments of Consolidated Funds                     

        105,225     (973 )   104,252  
                   

Total other income

    22,410     343,689     (12,985 )   353,114  
                   

Income before taxes

    83,154     221,344     (56,914 )   247,584  

Income tax expense

    8,611     15,839         24,450  
                   

Net income

    74,543     205,505     (56,914 )   223,134  
                   

Less: Net income attributable to non-controlling interests and redeemable non-controlling interests in Consolidated Funds

        205,505     (56,914 )   148,591  

Less: Net income attributable to non-controlling interests in consolidated subsidiaries

    12,601             12,601  
                   

Net income attributable to controlling interests in AHI, AI and consolidated subsidiaries

  $ 61,942   $   $   $ 61,942