XML 24 R13.htm IDEA: XBRL DOCUMENT v3.5.0.2
FAIR VALUE
6 Months Ended
Jun. 30, 2016
Ares Management L.P.  
FAIR VALUE

5. FAIR VALUE

GAAP establishes a hierarchal disclosure framework prioritizing the inputs used in measuring financial instruments at fair value into three levels based on their market observability. Market price observability is affected by a number of factors, including the type of instrument and the characteristics specific to the instrument. Financial instruments with readily available quoted prices from an active market or where fair value can be measured based on actively quoted prices generally have a higher degree of market price observability and a lesser degree of judgment inherent in measuring fair value.

Financial assets and liabilities measured and reported at fair value are classified as follows:

·

Level I—Quoted prices in active markets for identical instruments.

·

Level II—Quoted prices for similar instruments in active markets; quoted prices for identical or similar instruments in inactive markets; and model‑derived valuations with directly or indirectly observable significant inputs. Level II inputs include prices in markets with few transactions, non-current prices that are not current, prices for which little public information exists or prices that vary substantially over time or among brokered market makers. Other inputs include interest rates, yield curves, volatilities, prepayment risks, loss severities, credit risks and default rates.

·

Level III—Valuations that rely on one or more significant unobservable inputs. These inputs reflect the Company’s assessment of the assumptions that market participants would use to value the instrument based on the best information available.  In some instances, an instrument may fall into more than one level of the fair value hierarchy. In such instances, the instrument’s level within the fair value hierarchy is based on the lowest of the three levels (with Level III being the lowest) that is significant to the fair value measurement. The Company’s assessment of the significance of an input requires judgment and considers factors specific to the instrument.

 

Fair Value of Financial Instruments Held by the Company and Consolidated Funds

The tables below summarize the financial assets and financial liabilities measured at fair value for the Company and Consolidated Funds as of June 30, 2016:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investments of the Company, at fair value

    

Level I 

    

Level II 

    

Level III 

    

Investments
Measured
at NAV

    

Total 

 

Fixed income-collateralized loan obligations

 

$

 —

 

$

 —

 

$

54,155

 

$

 —

 

$

54,155

 

Equity securities

 

 

87

 

 

 —

 

 

 —

 

 

 —

 

 

87

 

Partnership interests

 

 

 —

 

 

 —

 

 

44,746

 

 

364,542

 

 

409,288

 

Total investments, at fair value

 

 

87

 

 

 —

 

 

98,901

 

 

364,542

 

 

463,530

 

Derivative assets of the Company, at fair value

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign exchange contracts

 

 

 —

 

 

3,366

 

 

 —

 

 

 —

 

 

3,366

 

Total derivative assets, at fair value

 

 

 —

 

 

3,366

 

 

 —

 

 

 —

 

 

3,366

 

Total

 

$

87

 

$

3,366

 

$

98,901

 

$

364,542

 

$

466,896

 

Derivative liabilities of the Company, at fair value

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign exchange contracts

 

$

 —

 

$

(729)

 

$

 —

 

$

 —

 

$

(729)

 

Interest rate contracts

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

Total derivative liabilities, at fair value

 

$

 —

 

$

(729)

 

$

 —

 

$

 —

 

$

(729)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investments of Consolidated Funds, at fair value

    

Level I 

    

Level II 

    

Level III 

    

Total 

 

Bonds

 

$

 —

 

$

112,590

 

$

79,545

 

$

192,135

 

Loans

 

 

 —

 

 

1,857,441

 

 

151,641

 

 

2,009,082

 

Collateralized loan obligations

 

 

 —

 

 

 —

 

 

6,186

 

 

6,186

 

Total fixed income

 

 

 —

 

 

1,970,031

 

 

237,372

 

 

2,207,403

 

Equity securities

 

 

44,494

 

 

18,479

 

 

143,334

 

 

206,307

 

Partnership interests

 

 

 —

 

 

 —

 

 

115,440

 

 

115,440

 

Other

 

 

 —

 

 

23

 

 

 —

 

 

23

 

Total investments, at fair value

 

$

44,494

 

$

1,988,533

 

$

496,146

 

$

2,529,173

 

Derivative assets of Consolidated Funds, at fair value

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign exchange contracts

 

 

 —

 

 

289

 

 

 —

 

 

289

 

Total derivative assets, at fair value

 

 

 —

 

 

289

 

 

 —

 

 

289

 

Total

 

$

44,494

 

$

1,988,822

 

$

496,146

 

$

2,529,462

 

Foreign exchange contracts

 

$

 —

 

$

(297)

 

$

 —

 

$

(297)

 

Others

 

 

 —

 

 

 —

 

 

(2,076)

 

 

(2,076)

 

Total derivative liabilities, at fair value

 

 

 —

 

 

(297)

 

 

(2,076)

 

 

(2,373)

 

Loan obligations of CLOs

 

 

 —

 

 

(2,168,346)

 

 

 —

 

 

(2,168,346)

 

Total

 

$

 —

 

$

(2,168,643)

 

$

(2,076)

 

$

(2,170,719)

 

 

The tables below summarize the financial assets and financial liabilities measured at fair value for the Company and Consolidated Funds as of December 31, 2015:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investments of the Company, at fair value

    

Level I 

    

Level II 

    

Level III 

    

Investments
Measured
at NAV

    

Total 

 

Fixed income-collateralized loan obligations

 

$

 —

 

$

 —

 

$

55,752

 

$

 —

 

$

55,752

 

Equity securities

 

 

81

 

 

 —

 

 

 —

 

 

 —

 

 

81

 

Partnership interests

 

 

 —

 

 

 —

 

 

51,703

 

 

339,243

 

 

390,946

 

Total investments, at fair value

 

 

81

 

 

 —

 

 

107,455

 

 

339,243

 

 

446,779

 

Derivative assets of the Company, at fair value

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign exchange contracts

 

 

 —

 

 

1,339

 

 

 —

 

 

 —

 

 

1,339

 

Total derivative assets, at fair value

 

 

 —

 

 

1,339

 

 

 —

 

 

 —

 

 

1,339

 

Total

 

$

81

 

$

1,339

 

$

107,455

 

$

339,243

 

$

448,118

 

Derivative liabilities of the Company, at fair value

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign exchange contracts

 

$

 —

 

$

(176)

 

$

 —

 

$

 —

 

$

(176)

 

Interest rate contracts

 

 

 —

 

 

(214)

 

 

 —

 

 

 —

 

 

(214)

 

Total derivative liabilities, at fair value

 

$

 —

 

$

(390)

 

$

 —

 

$

 —

 

$

(390)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investments of Consolidated Funds, at fair value

    

Level I 

    

Level II 

    

Level III 

    

Total 

 

Bonds

 

$

 —

 

$

126,289

 

$

109,023

 

$

235,312

 

Loans

 

 

 —

 

 

1,875,341

 

 

134,346

 

 

2,009,687

 

Collateralized loan obligations

 

 

 —

 

 

 —

 

 

6,121

 

 

6,121

 

Total fixed income

 

 

 —

 

 

2,001,630

 

 

249,490

 

 

2,251,120

 

Equity securities

 

 

76,033

 

 

15,760

 

 

129,809

 

 

221,602

 

Partnership interests

 

 

 —

 

 

 —

 

 

86,902

 

 

86,902

 

Other

 

 

 —

 

 

159

 

 

 —

 

 

159

 

Total investments, at fair value

 

$

76,033

 

$

2,017,549

 

$

466,201

 

$

2,559,783

 

Derivative liabilities of Consolidated Funds, at fair value

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign exchange contracts

 

$

 —

 

$

(369)

 

$

 —

 

$

(369)

 

Others

 

 

 —

 

 

 —

 

 

(10,307)

 

 

(10,307)

 

Total derivative liabilities, at fair value

 

 

 —

 

 

(369)

 

 

(10,307)

 

 

(10,676)

 

Loan obligations of CLOs

 

 

 —

 

 

 —

 

 

(2,174,352)

 

 

(2,174,352)

 

Total

 

$

 —

 

$

(369)

 

$

(2,184,659)

 

$

(2,185,028)

 

 

The following tables set forth a summary of changes in the fair value of the Level III measurements for the three months ended June 30, 2016:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investments and Derivatives of the Company

Fixed Income

 

Partnership Interests 

    

Total

 

Balance, beginning of period

$

54,118

 

$

58,203

 

$

112,321

 

Purchases(1)

 

4

 

 

1,667

 

 

1,671

 

Sales(2)

 

(1,517)

 

 

 —

 

 

(1,517)

 

Realized and unrealized appreciation (depreciation), net

 

1,550

 

 

(15,124)

 

 

(13,574)

 

Balance, end of period

$

54,155

 

$

44,746

 

$

98,901

 

Increase (decrease) in unrealized appreciation/depreciation included in earnings related to financial assets still held at the reporting date

$

718

 

$

(15,123)

 

$

(14,405)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  

 

 

  

 

 

  

 

 

  

Other

  

 

 

 

 

 

 

 

 

 

 

 

Partnership

 

Financial

 

 

 

 

Investments and Derivatives of Consolidated Funds

    

Equity Securities 

    

Fixed Income 

    

Interests

    

Instruments

    

Total 

 

Balance, beginning of period

 

$

141,805

 

$

212,209

 

$

103,621

 

$

(4,127)

 

$

453,508

 

Transfer in

 

 

 —

 

 

83,608

 

 

 —

 

 

 —

 

 

83,608

 

Transfer out

 

 

(15,384)

 

 

(31,290)

 

 

 —

 

 

 —

 

 

(46,674)

 

Purchases(1)

 

 

9,668

 

 

32,622

 

 

5,800

 

 

 —

 

 

48,090

 

Sales(2)

 

 

 —

 

 

(48,276)

 

 

 —

 

 

88

 

 

(48,188)

 

Amortized discounts/premiums

 

 

 —

 

 

255

 

 

 —

 

 

(206)

 

 

49

 

Realized and unrealized appreciation (depreciation), net

 

 

7,245

 

 

(11,756)

 

 

6,019

 

 

2,169

 

 

3,677

 

Balance, end of period

 

$

143,334

 

$

237,372

 

$

115,440

 

$

(2,076)

 

$

494,070

 

Increase (decrease) in unrealized appreciation/depreciation included in earnings related to financial assets still held at the reporting date

 

$

7,245

 

$

(2,340)

 

$

6,020

 

$

1,967

 

$

12,892

 


(1)

Purchases include paid‑in‑kind interest and securities received in connection with restructurings.

(2)

Sales include distributions, principal redemptions and securities disposed of in connection with restructurings.

The following tables set forth a summary of changes in the fair value of the Level III measurements for the three months ended June 30, 2015:

 

 

 

 

 

 

 

 

 

 

Investments and Derivatives of the Company

Fixed Income

 

Partnership Interests 

 

Total

 

Balance, beginning of period

$

15,823

 

$

50,348

 

$

66,171

 

Purchases(1)

 

 -

 

 

6,000

 

 

6,000

 

Sales(2)

 

(492)

 

 

 —

 

 

(492)

 

Realized and unrealized appreciation (depreciation), net

 

132

 

 

 —

 

 

132

 

Balance, end of period

$

15,463

 

$

56,348

 

$

71,811

 

Decrease in unrealized appreciation/depreciation included in earnings related to financial assets still held at the reporting date

$

(27)

 

$

 —

 

$

(27)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  

 

 

  

 

 

  

 

Other

 

  

 

 

 

 

 

 

 

 

Financial

 

 

 

Investments and Derivatives of Consolidated Funds

    

Equity Securities

    

Fixed Income

    

Instruments

    

Total

    

Balance, beginning of period

 

$

174,035

 

$

234,121

 

$

(14,393)

 

$

393,763

 

Transfer in

 

 

 —

 

 

65,683

 

 

 —

 

 

65,683

 

Transfer out

 

 

(13,662)

 

 

(40,887)

 

 

 —

 

 

(54,549)

 

Purchases(1)

 

 

98,002

 

 

10,363

 

 

1,947

 

 

110,312

 

Sales(2)

 

 

 —

 

 

(9,590)

 

 

 —

 

 

(9,590)

 

Amortized discounts/premiums

 

 

 —

 

 

667

 

 

(226)

 

 

441

 

Realized and unrealized appreciation (depreciation), net

 

 

16,974

 

 

8,609

 

 

(958)

 

 

24,625

 

Balance, end of period

 

$

275,349

 

$

268,966

 

$

(13,630)

 

$

530,685

 

Increase (decrease) in unrealized appreciation/depreciation included in earnings related to financial assets still held at the reporting date

 

$

3,650

 

$

(564)

 

$

(621)

 

$

2,465

 


(1)

Purchases include paid‑in‑kind interest and securities received in connection with restructurings.

(2)

Sales include distributions, principal redemptions and securities disposed of in connection with restructurings.

 

The following tables set forth a summary of changes in the fair value of the Level III measurements for the six months ended June 30, 2016:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investments and Derivatives of the Company

    

Fixed Income

  

Partnership Interests 

    

Total 

  

Balance, beginning of period

 

$

55,752

 

$

51,703

 

$

107,455

 

Purchases(1)

 

 

7

 

 

8,167

 

 

8,174

 

Sales(2)

 

 

(2,293)

 

 

 —

 

 

(2,293)

 

Realized and unrealized appreciation (depreciation), net

 

 

689

 

 

(15,124)

 

 

(14,435)

 

Balance, end of period

 

$

54,155

 

$

44,746

 

$

98,901

 

Decrease in unrealized appreciation/depreciation included in earnings related to financial assets still held at the reporting date

 

$

(455)

 

$

(15,123)

 

$

(15,578)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  

 

 

  

 

 

  

 

 

  

Other

 

 

 

 

 

 

 

 

 

 

 

 

Partnership

 

Financial

 

 

 

 

Investments and Derivatives of Consolidated Funds

    

Equity Securities

    

Fixed Income

    

Interests

    

Instruments

    

Total 

 

Balance, beginning of period

 

$

129,809

 

$

249,490

 

$

86,902

 

$

(10,307)

 

$

455,894

 

Transfer in

 

 

 —

 

 

72,636

 

 

 —

 

 

 —

 

 

72,636

 

Transfer out

 

 

(344)

 

 

(68,427)

 

 

 —

 

 

 —

 

 

(68,771)

 

Purchases(1)

 

 

9,668

 

 

45,951

 

 

13,100

 

 

 —

 

 

68,719

 

Sales(2)

 

 

 —

 

 

(46,865)

 

 

(300)

 

 

589

 

 

(46,576)

 

Amortized discounts/premiums

 

 

 —

 

 

696

 

 

 —

 

 

84

 

 

780

 

Realized and unrealized appreciation (depreciation), net

 

 

4,201

 

 

(16,109)

 

 

15,738

 

 

7,558

 

 

11,388

 

Balance, end of period

 

$

143,334

 

$

237,372

 

$

115,440

 

$

(2,076)

 

$

494,070

 

Increase (decrease) in unrealized appreciation/depreciation included in earnings related to financial assets still held at the reporting date

 

$

4,202

 

$

(7,566)

 

$

15,654

 

$

6,878

 

$

19,168

 

 

The following tables set forth a summary of changes in the fair value of the Level III measurements for the six months ended June 30, 2015:

 

 

 

 

 

 

 

 

 

 

 

Investments and Derivatives of the Company

    

 

Fixed Income

 

 

Partnership Interests

 

 

Total

 

Balance, beginning of period

 

$

 —

 

$

45,348

 

$

45,348

 

Investment in deconsolidated fund(3)

 

 

17,815

 

 

 —

 

 

17,815

 

Purchases(1)

 

 

3

 

 

11,000

 

 

11,003

 

Sales(2)

 

 

(1,255)

 

 

 —

 

 

(1,255)

 

Realized and unrealized depreciation, net

 

 

(1,100)

 

 

 —

 

 

(1,100)

 

Balance, end of period

 

$

15,463

 

$

56,348

 

$

71,811

 

Decrease in unrealized appreciation/depreciation included in earnings related to financial assets still held at the reporting date

 

$

(27)

 

$

 —

 

$

(27)

 

 

 

 

 

 

 

 

 

 


(1)

Purchases include paid‑in‑kind interest and securities received in connection with restructurings.

(2)

Sales include distributions, principal redemptions and securities disposed of in connection with restructurings.

(3)   Balance for the Company was previously eliminated upon consolidation and not reported as Level III investments. 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

 

 

    

 

 

    

 

 

    

Other

    

 

 

 

 

 

 

 

 

 

 

 

Partnership

 

Financial

 

 

 

 

Investments and Derivatives of Consolidated Funds

 

Equity Securities

 

Fixed Income

 

Interests

 

Instruments

 

Total

 

Balance, beginning of period

 

$

3,263,311

 

$

2,192,395

 

$

137,272

 

$

(20,993)

 

$

5,571,985

 

Deconsolidation of funds (3)

 

 

(3,080,402)

 

 

(1,897,304)

 

 

(137,272)

 

 

12,980

 

 

(5,101,998)

 

Transfer in

 

 

 —

 

 

32,849

 

 

 

 

678

 

 

33,527

 

Transfer out

 

 

(17,281)

 

 

(78,020)

 

 

 —

 

 

 —

 

 

(95,301)

 

Purchases(1)

 

 

98,000

 

 

66,300

 

 

 —

 

 

2,116

 

 

166,416

 

Sales(2)

 

 

(772)

 

 

(37,655)

 

 

 —

 

 

 —

 

 

(38,427)

 

Amortized discounts/premiums

 

 

 —

 

 

(285)

 

 

 

 

(501)

 

 

(786)

 

Realized and unrealized appreciation (depreciation), net

 

 

12,493

 

 

(9,314)

 

 

 —

 

 

(7,910)

 

 

(4,731)

 

Balance, end of period

 

$

275,349

 

$

268,966

 

$

 —

 

$

(13,630)

 

$

530,685

 

Increase (decrease) in unrealized appreciation/depreciation included in earnings related to financial assets still held at the reporting date

 

$

10,100

 

$

(12,220)

 

$

 —

 

$

(7,427)

 

$

(9,547)

 


(1)

Purchases include paid‑in‑kind interest and securities received in connection with restructurings.

(2)

Sales include distributions, principal redemptions and securities disposed of in connection with restructurings.

(3)

Represents investment in Consolidated Funds that were deconsolidated during the period.

The Company recognizes transfers between the levels as of the beginning of the period. Transfers out of Level III were generally attributable to certain investments that experienced a more significant level of market activity during the period and thus were valued using observable inputs either from independent pricing services or multiple brokers. Transfers into Level III were generally attributable to certain investments that experienced a less significant level of market activity during the period and thus were only able to obtain one or fewer quotes from a broker or independent pricing service. For the six months ended June 30, 2016 and 2015, there were no transfers between Level I and Level II. 

The following table sets forth a summary of changes in the fair value of the Level III liabilities for the CLO loan obligations for the three and six months ended June 30, 2016 and 2015:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Three Months Ended June 30,

 

For the Six Months Ended June 30,

 

 

    

2016

    

2015

 

2016

    

2015

  

Balance, beginning of period

 

$

 —

 

$

2,299,970

 

$

2,174,352

 

$

12,049,019

 

Accounting change due to the adoption of ASU 2014-13(1)

 

 

 —

 

 

 —

 

 

(2,174,352)

 

 

 —

 

Deconsolidation of funds

 

 

 —

 

 

 —

 

 

 —

 

 

(10,264,884)

 

Borrowings

 

 

 —

 

 

 —

 

 

 —

 

 

602,077

 

Paydowns

 

 

 —

 

 

3

 

 

 —

 

 

(406)

 

Realized and unrealized gains, net

 

 

 —

 

 

24,991

 

 

 —

 

 

(60,842)

 

Balance, end of period

 

$

 —

 

$

2,324,964

 

$

 —

 

$

2,324,964

 


(1)

Upon adoption of ASU 2014-13, the debt obligations of consolidated CLOs are no longer considered Level III financial liabilities under the GAAP fair value hierarchy. As of January 1, 2016, the debt obligations of consolidated CLOs are measured on the basis of the fair value of the financial assets of the CLO and are classified as Level II financial liabilities.

 

The following table summarizes the quantitative inputs and assumptions used for the Company’s Level III measurements as of June 30, 2016:

 

 

 

 

 

 

 

 

 

 

 

  

Fair

  

 

  

Unobservable

  

 

 

    

Value

    

Valuation Technique(s)

    

Input(s)

    

Range

Assets

 

 

 

 

 

 

 

 

 

Partnership interests

 

$

44,746

 

Discounted Cash Flow

 

Discount Rate

 

10% - 50%

Collateralized loan obligations

 

 

54,155

 

Broker quotes and/or 3rd party pricing services

 

N/A

 

N/A

Total

 

$

98,901

 

 

 

 

 

 

 

The following table summarizes the quantitative inputs and assumptions used for the Company’s Level III measurements as of December 31, 2015:

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair

 

 

 

Unobservable

 

 

 

 

    

Value 

    

Valuation Technique(s) 

    

Input(s) 

    

Range 

 

Assets

 

 

 

 

 

 

 

 

 

 

Partnership interests

 

$

40,703

 

Discounted Cash Flow

 

Discount Rate

 

10%

 

Partnership interests

 

 

11,000

 

Recent Transaction Price(1)

 

N/A

 

N/A

 

Collateralized loan obligations

 

 

55,752

 

Broker quotes and/or 3rd party pricing services

 

N/A

 

N/A

 

Total

 

$

107,455

 

 

 

 

 

 

 


(1)

Recent transaction price consists of securities recently purchased or restructured. The Company determined that there was no change to the valuation based on the underlying assumptions used at the closing of such transactions.

 

The following table summarizes the quantitative inputs and assumptions used for the Consolidated Funds’ Level III measurements as of June 30, 2016:

 

 

 

 

 

 

 

 

 

 

 

 

 

  

 

 

  

 

  

 

  

 

Weighted

 

 

    

Fair Value 

 

Valuation Technique(s) 

 

Unobservable Input(s) 

 

Range

    

Average

 

Assets

 

 

 

 

 

 

 

 

 

 

 

Equity securities

 

 

 

 

 

 

 

 

 

 

 

 

$

59,764

 

EV market multiple analysis

 

EBITDA multiple(2)

 

1.9x - 11.2x

 

3.7x

 

 

 

32,598

 

Market approach (comparable companies)

 

Net income multiple
Illiquidity discount

 

30.0x - 40.0x
25%

 

35.0x
25%

 

 

 

115,440

 

Discounted cash flow

 

Discount rate

 

14.0%

 

14.0%

 

 

 

50,972

 

Recent transaction price(1)

 

N/A

 

N/A

 

N/A

 

Fixed income securities

 

 

 

 

 

 

 

 

 

 

 

 

 

139,556

 

Broker quotes and/or 3rd party pricing services

 

N/A

 

N/A

 

N/A

 

 

 

6,971

 

EV market multiple analysis

 

EBITDA multiple(2)

 

9.2x

 

9.2x

 

 

 

70,815

 

Income approach

 

Yield

 

3.3% - 13.3%

 

9.8%

 

 

 

4,359

 

Discounted cash flow

 

Discount rate

 

11.0% - 15.3%

 

13.2%

 

 

 

1,759

 

Market approach (comparable companies)

 

EBITDA multiple(2)

 

6.5x

 

6.5x

 

 

 

2,360

 

Income approach

 

Collection rates

 

1.2x

 

1.2x

 

 

 

11,552

 

Income approach

 

Constant prepayment rate
Constant default rate
Recovery rate

 

5.0% - 10.0%
11.9% - 25.1%
0.0% - 40.0%

 

6.9%
14.2%
15.0%

 

Total assets

$

496,146

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

Derivatives instruments of Consolidated Funds

 

2,076

 

Broker quotes and/or 3rd party pricing services

 

N/A

 

N/A

 

N/A

 

Total liabilities

$

2,076

 

 

 

 

 

 

 

 

 


(1)

Recent transaction price consists of securities recently purchased or restructured. The Company determined that there was no change to the valuation based on the underlying assumptions used at the closing of such transactions.

(2)

“EBITDA” in the table above refers to earnings before interest, tax, depreciation and amortization.

The following table summarizes the quantitative inputs and assumptions used for the Consolidated Funds’ Level III measurements as of December 31, 2015:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

Fair Value 

 

Valuation Technique(s) 

 

Unobservable Input(s) 

 

Range

    

Average

 

Assets

 

 

 

 

 

 

 

 

 

 

   

Equity securities

 

 

 

 

 

 

 

 

 

 

 

 

$

42,887

 

EV market multiple analysis

 

EBITDA multiple(2)

 

1.6x - 10.4x

 

4.1x

 

 

 

73,686

 

Market approach (comparable companies)

 

Net income multiple

 

10.0x - 40.0x

 

21.7x

 

 

 

344

 

Broker quotes and/or 3rd party pricing services

 

N/A

 

N/A

 

N/A

 

 

 

12,891

 

Recent transaction price(1)

 

N/A

 

N/A

 

N/A

 

 

 

86,902

 

Discounted cash flow

 

Discount rate

 

14.0%

 

14.0%

 

Fixed income securities

 

 

 

 

 

 

 

 

 

 

 

 

 

22,934

 

EV market multiple analysis

 

EBITDA multiple(2)

 

1.6x - 11.0x

 

7.8x

 

 

 

1,626

 

Market approach (comparable companies)

 

EBITDA multiple(2)

 

6.5x

 

6.5x

 

 

 

130,131

 

Broker quotes and/or 3rd party pricing services

 

N/A

 

N/A

 

N/A

 

 

 

5,516

 

Discounted cash flow

 

Discount rate

 

11.0% - 15.3%

 

12.7%

 

 

 

84,464

 

Income approach

 

Yield

 

3.3% - 13.3%

 

9.1%

 

 

 

1,133

 

Income approach

 

Collection rates

 

1.2x

 

1.2x

 

 

 

3,687

 

Income approach

 

Constant prepayment rate
Constant default rate
Recovery rate

 

5.0% - 10.0%
11.9% - 25.1%
0.0% - 40.0%

 

7.1%
14.6%
16.8%

 

Total assets

$

466,201

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

Loans payable of Consolidated Funds:

 

 

 

 

 

 

 

 

 

 

 

Fixed income

$

2,146,255

 

Broker quotes and/or 3rd party pricing services

 

N/A

 

N/A

 

N/A

 

 

 

28,097

 

Discounted cash flow

 

Discount rate
Constant prepayment rate
Constant default rate
Recovery rate

 

8.0% - 10.0%
19.7% - 20.0%
2.0%
70.0% - 71.1%

 

8.7%
19.8%
 2.0% 
70.8%

 

Derivatives instruments of Consolidated Funds

 

10,307

 

Broker quotes and/or 3rd party pricing services

 

N/A

 

N/A

 

N/A

 

Total liabilities

$

2,184,659

 

 

 

 

 

 

 

 

 

 


(1)

Recent transaction price consists of securities purchased or restructured. The Company determined that there has been no change to the valuation based on the underlying assumptions used at the closing of such transactions.

(2)

“EBITDA” in the table above refers to earnings before interest, tax, depreciation and amortization.

For investments valued using net asset value (“NAV”) per share, a summary of fair value by segment along with the remaining unfunded commitment and any redemption restrictions of such investments are presented below:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of June 30, 2016

 

 

As of December 31, 2015

 

 

 

Segment

    

 

Fair Value 

    

Unfunded Commitments 

    

 

Fair Value

    

Unfunded Commitments

    

Redemption Restriction(s)

 

Credit Group

 

$

104,855

 

$

78,475

 

 

$

98,251

 

$

89,917

 

(1)(2)(3)

 

Private Equity Group

 

 

156,797

 

 

77,095

 

 

 

157,234

 

 

78,700

 

(1)

 

Real Estate Group

 

 

62,309

 

 

45,031

 

 

 

56,547

 

 

99,802

 

(1)

 

Operations Management Group

 

 

40,581

 

 

37,624

 

 

 

27,211

 

 

22,789

 

(1)(2)

 

Totals

 

$

364,542

 

$

238,225

 

 

$

339,243

 

$

291,208

 

 

 

 

 


(1)

Includes certain closed‑ended funds that do not permit investors to redeem their interests.

(2)

Includes certain open‑ended funds that are subject to a lock‑up period of six months after the closing date; after which an investor has the right to withdraw its capital.

(3)

Includes certain funds that are separately managed investment vehicles, which may be redeemed only upon dissolution or liquidation of the fund at the discretion of a simple majority of investors.