XML 41 R13.htm IDEA: XBRL DOCUMENT v3.8.0.1
FAIR VALUE
9 Months Ended
Sep. 30, 2017
Fair Value Disclosures [Abstract]  
FAIR VALUE
FAIR VALUE
Fair Value Measurements
GAAP establishes a hierarchal disclosure framework that prioritizes 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 for which 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, 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. The Company accounts for the transfer of assets into or out of each fair value hierarchy level as of the beginning of the reporting period.
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 September 30, 2017:
Financial Instruments of the Company
 
Level I 
 
Level II 
 
Level III 
 
Investments
Measured
at NAV
 
Total 
Assets, at fair value
 
 
 
 
 
 
 
 
 
 
Investments:
 
 
 
 
 
 
 
 
 
 
Fixed income-collateralized loan obligations
 
$

 
$

 
$
162,261

 
$

 
$
162,261

Equity securities
 
300

 
1,004

 

 

 
1,304

Partnership interests
 

 

 
36,439

 
381,610

 
418,049

Total investments, at fair value
 
300


1,004


198,700


381,610


581,614

Derivatives—foreign exchange contracts
 

 
1,310

 

 

 
1,310

Total assets, at fair value
 
$
300


$
2,314


$
198,700


$
381,610


$
582,924

Liabilities, at fair value
 
 
 
 
 
 
 
 
 
 
Derivatives—foreign exchange contracts
 
$

 
$
(4,194
)
 
$

 
$

 
$
(4,194
)
Total liabilities, at fair value
 
$


$
(4,194
)

$


$


$
(4,194
)
Financial Instruments of the Consolidated Funds
 
Level I 
 
Level II 
 
Level III 
 
Total 
Assets, at fair value
 
 
 
 
 
 
 
 
Investments:
 
 
 
 
 
 
 
 
Fixed income investments:
 
 
 
 
 
 
 
 
Bonds
 
$

 
$
91,683

 
$
7,373

 
$
99,056

Loans
 

 
4,037,594

 
312,203

 
4,349,797

Collateralized loan obligations
 

 
20,000

 

 
20,000

Total fixed income investments
 


4,149,277


319,576


4,468,853

Equity securities
 
65,150

 
158

 
156,858

 
222,166

Partnership interests
 

 

 
224,010

 
224,010

Total investments, at fair value
 
65,150


4,149,435


700,444


4,915,029

Derivatives—other
 

 

 
1,328

 
1,328

Total assets, at fair value
 
$
65,150


$
4,149,435


$
701,772


$
4,916,357

Liabilities, at fair value
 
 
 
 
 
 
 
 
Derivatives—other
 
$

 
$

 
$
(201
)
 
$
(201
)
Loan obligations of CLOs
 

 
(4,476,643
)
 

 
(4,476,643
)
Total liabilities, at fair value
 
$


$
(4,476,643
)

$
(201
)

$
(4,476,844
)
The tables below summarize the financial assets and financial liabilities measured at fair value for the Company and Consolidated Funds as of December 31, 2016:
Financial Instruments of the Company
 
Level I 
 
Level II 
 
Level III 
 
Investments
Measured
at NAV
 
Total 
Assets, at fair value
 
 
 
 
 
 
 
 
 
 
Investments:
 
 
 
 
 
 
 
 
 
 
Fixed income-collateralized loan obligations
 
$

 
$

 
$
89,111

 
$

 
$
89,111

Equity securities
 
100

 

 

 

 
100

Partnership interests
 

 

 
33,410

 
325,715

 
359,125

Total investments, at fair value
 
100




122,521


325,715


448,336

Derivatives—foreign exchange contracts
 

 
3,171

 

 

 
3,171

Total assets, at fair value
 
$
100


$
3,171


$
122,521


$
325,715


$
451,507

Liabilities, at fair value
 
 

 
 

 
 

 
 

 
 

Contingent considerations
 
$

 
$

 
$
(22,156
)
 
$

 
$
(22,156
)
Total liabilities, at fair value
 
$


$


$
(22,156
)

$


$
(22,156
)

Financial Instruments of the Consolidated Funds
 
Level I
 
Level II
 
Level III
 
Total
Assets, at fair value
 
 
 
 
 
 
 
 
Investments:
 
 
 
 
 
 
 
 
Fixed income investments:
 
 
 
 
 
 
 
 
Bonds
 
$

 
$
104,886

 
$
37,063

 
$
141,949

Loans
 

 
2,606,423

 
199,217

 
2,805,640

Collateralized loan obligations
 

 

 
5,973

 
5,973

Total fixed income investments
 


2,711,309


242,253


2,953,562

Equity securities
 
56,662

 
17,569

 
130,690

 
204,921

Partnership interests
 

 

 
171,696

 
171,696

Other
 

 
24

 

 
24

Total investments, at fair value
 
56,662


2,728,902


544,639


3,330,203

Derivatives:
 
 
 
 
 
 
 
 
Foreign exchange contracts
 

 
529

 

 
529

Other
 

 

 
291

 
291

Total derivative assets, at fair value
 


529


291


820

Total assets, at fair value
 
$
56,662


$
2,729,431


$
544,930


$
3,331,023

Liabilities, at fair value
 
 
 
 
 
 
 
 
Derivatives—other
 
$

 
$

 
$
(2,999
)
 
$
(2,999
)
Loan obligations of CLOs
 

 
(3,031,112
)
 

 
(3,031,112
)
Total liabilities, at fair value
 
$


$
(3,031,112
)

$
(2,999
)

$
(3,034,111
)

The following tables set forth a summary of changes in the fair value of the Level III measurements for the three months ended September 30, 2017:
 
 
Level III Assets
 
Level III Liabilities
Level III Assets and Liabilities of the Company
 
Fixed Income
 
Partnership 
Interests
 
Total
 
Contingent Considerations
Balance, beginning of period
 
$
164,807

 
$
33,410

 
$
198,217

 
$
1,940

Purchases(1)
 
29,911

 

 
29,911

 

Sales/settlements(2)
 
(33,062
)
 

 
(33,062
)
 
(1,000
)
Expired contingent considerations
 

 

 

 
(1,000
)
Realized and unrealized appreciation, net
 
605

 
3,029

 
3,634

 
60

Balance, end of period
 
$
162,261


$
36,439


$
198,700


$

Increase in unrealized appreciation/depreciation included in earnings related to financial assets and liabilities still held at the reporting date
 
$
442

 
$
3,029

 
$
3,471

 
$


Level III Assets of Consolidated Funds
 
Equity Securities
 
Fixed Income
 
Partnership
Interests
 
Derivatives, Net
 
Total
Balance, beginning of period
 
$
146,274

 
$
187,579

 
$
217,740

 
$
2,809

 
$
554,402

Transfer in
 

 
86,420

 

 

 
86,420

Transfer out
 
(271
)
 
(60,550
)
 

 
(4
)
 
(60,825
)
Purchases(1)
 

 
139,903

 
15,000

 

 
154,903

Sales(2)
 
(3,701
)
 
(49,783
)
 
(15,000
)
 

 
(68,484
)
Additions(3)
 

 
14,479

 

 
1,393

 
15,872

Settlements, net
 

 

 

 
(3,127
)
 
(3,127
)
Amortized discounts/premiums
 

 
63

 

 
101

 
164

Realized and unrealized appreciation, net
 
14,556

 
1,465

 
6,270

 
(45
)
 
22,246

Balance, end of period
 
$
156,858


$
319,576


$
224,010


$
1,127


$
701,571

Increase (decrease) in unrealized appreciation/depreciation included in earnings related to financial assets still held at the reporting date
 
$
12,830

 
$
920

 
$
6,270

 
$
(2,021
)
 
$
17,999

 
(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)
Additions relate a CLO that was refinanced and restructured that is now consolidated.
The following tables set forth a summary of changes in the fair value of the Level III measurements for the three months ended September 30, 2016:
 
 
Level III Assets
 
Level III Liabilities
Level III Assets and Liabilities of the Company
 
Fixed Income
 
Partnership 
Interests
 
Total
 
Contingent Considerations
Balance, beginning of period
 
$
54,155

 
$
44,746

 
$
98,901

 
$
41,035

Purchases(1)
 
4

 
833

 
837

 

Sales/settlements(2)
 
(943
)
 

 
(943
)
 
(1,000
)
Realized and unrealized appreciation (depreciation), net
 
2,721

 
(12,169
)
 
(9,448
)
 
(17,690
)
Balance, end of period
 
$
55,937

 
$
33,410

 
$
89,347

 
$
22,345

Increase (decrease) in unrealized appreciation/depreciation included in earnings related to financial assets and liabilities still held at the reporting date
 
$
2,479

 
$
(6,237
)
 
$
(3,758
)
 
$
(17,690
)
Level III Assets of Consolidated Funds
 
Equity Securities
 
Fixed Income
 
Partnership Interests
 
Derivatives, Net
 
Total
Balance, beginning of period
 
$
143,334

 
$
237,372

 
$
115,440

 
$
(2,076
)
 
$
494,070

Transfer in
 
18,135

 
54,202

 

 

 
72,337

Transfer out
 

 
(70,910
)
 

 

 
(70,910
)
Purchases(1)
 
6,171

 
94,527

 
21,433

 

 
122,131

Sales(2)
 
(290
)
 
(45,002
)
 
(2,933
)
 

 
(48,225
)
Settlements, net
 

 

 

 
(543
)
 
(543
)
Amortized discounts/premiums
 

 
374

 

 
214

 
588

Realized and unrealized appreciation (depreciation), net
 
(2,374
)
 
2,077

 
5,260

 
2,275

 
7,238

Balance, end of period
 
$
164,976

 
$
272,640

 
$
139,200

 
$
(130
)
 
$
576,686

Increase (decrease) in unrealized appreciation/depreciation included in earnings related to financial assets still held at the reporting date
 
$
(59
)
 
$
(2,977
)
 
$
5,261

 
$
2,143

 
$
4,368

 
(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 nine months ended September 30, 2017:
 
 
Level III Assets
 
Level III Liabilities
Level III Assets and Liabilities of the Company
 
Fixed Income
 
Partnership 
Interests
 
Total
 
Contingent Considerations
Balance, beginning of period
 
$
89,111

 
$
33,410

 
$
122,521

 
$
22,156

Purchases(1)
 
110,595

 
169

 
110,764

 

Sales/settlements(2)
 
(38,303
)
 

 
(38,303
)
 
(1,000
)
Expired contingent considerations
 

 

 

 
(1,000
)
Realized and unrealized appreciation (depreciation), net
 
858

 
2,860

 
3,718

 
(20,156
)
Balance, end of period
 
$
162,261

 
$
36,439

 
$
198,700

 
$

Increase (decrease) in unrealized appreciation/depreciation included in earnings related to financial assets and liabilities still held at the reporting date
 
$
29

 
$
3,029

 
$
3,058

 
$

Level III Assets of Consolidated Funds
 
Equity Securities
 
Fixed Income
 
Partnership
Interests
 
Derivatives, Net
 
Total
Balance, beginning of period
 
$
130,690

 
$
242,253

 
$
171,696

 
$
(2,708
)
 
$
541,931

Transfer in
 

 
48,646

 

 

 
48,646

Transfer out
 
(6,581
)
 
(100,228
)
 

 
(4
)
 
(106,813
)
Purchases(1)
 
6,692

 
224,600

 
88,000

 

 
319,292

Sales(2)
 
(3,701
)
 
(114,286
)
 
(45,000
)
 

 
(162,987
)
Additions(3)
 

 
14,479

 

 
1,393

 
15,872

Settlements, net
 

 

 

 
(976
)
 
(976
)
Amortized discounts/premiums
 

 
132

 

 
317

 
449

Realized and unrealized appreciation, net
 
29,758

 
3,980

 
9,314

 
3,105

 
46,157

Balance, end of period
 
$
156,858

 
$
319,576

 
$
224,010

 
$
1,127

 
$
701,571

Increase (decrease) in unrealized appreciation/depreciation included in earnings related to financial assets still held at the reporting date
 
$
19,175

 
$
(429
)
 
$
9,314

 
$
(787
)
 
$
27,273

 
(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)
Additions relate to a CLO that was refinanced and restructured that is now consolidated.
The following tables set forth a summary of changes in the fair value of the Level III measurements for the nine months ended September 30, 2016:
 
 
Level III Assets
 
Level III Liabilities
Level III Assets and Liabilities of the Company
 
Fixed Income
 
Partnership 
Interests
 
Total
 
Contingent Considerations
Balance, beginning of period
 
$
55,752

 
$
51,703

 
$
107,455

 
$
40,831

Purchases(1)
 
11

 
9,000

 
9,011

 

Sales/settlements(2)
 
(3,236
)
 

 
(3,236
)
 
(1,000
)
Realized and unrealized appreciation (depreciation), net
 
3,410

 
(27,293
)
 
(23,883
)
 
(17,486
)
Balance, end of period
 
$
55,937

 
$
33,410

 
$
89,347

 
$
22,345

Increase (decrease) in unrealized appreciation/depreciation included in earnings related to financial assets and liabilities still held at the reporting date
 
$
2,043

 
$
(7,293
)
 
$
(5,250
)
 
$
(17,486
)
Level III Assets of Consolidated Funds
 
Equity Securities
 
Fixed Income
 
Partnership Interests
 
Derivatives, Net
 
Total
Balance, beginning of period
 
$
129,809

 
$
249,490

 
$
86,902

 
$
(10,307
)
 
$
455,894

Transfer in
 
15,760

 
64,796

 

 

 
80,556

Transfer out
 
(344
)
 
(75,192
)
 

 

 
(75,536
)
Purchases(1)
 
15,839

 
132,958

 
34,533

 

 
183,330

Sales(2)
 
(290
)
 
(85,430
)
 
(3,233
)
 

 
(88,953
)
Settlements, net
 

 

 

 
45

 
45

Amortized discounts/premiums
 

 
1,103

 

 
298

 
1,401

Realized and unrealized appreciation (depreciation), net
 
4,202

 
(15,085
)
 
20,998

 
9,834

 
19,949

Balance, end of period
 
$
164,976

 
$
272,640

 
$
139,200

 
$
(130
)
 
$
576,686

Increase (decrease) in unrealized appreciation/depreciation included in earnings related to financial assets still held at the reporting date
 
$
4,385

 
$
(10,760
)
 
$
20,998

 
$
8,617

 
$
23,240

 
(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 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. Two of the Company's investments were transferred from a Level II to a Level I fair value measurement as of June 30, 2017 at their fair values totaling $7.5 million as of the transfer date. The investments transferred are equity securities that were previously thinly traded that began to have significant levels of market activity to support quoted market prices during the second quarter of 2017. For the nine months ended September 30, 2016, there were no transfers between Level I and Level II fair value measurements.
The following table summarizes the quantitative inputs and assumptions used for the Company’s Level III measurements as of September 30, 2017:
 
Fair Value
 
Valuation Technique(s)
 
Significant Unobservable Input(s)
 
Range
Assets
 
 
 
 
 
 
 
Partnership interests
$
36,439

 
Other
 
N/A
 
N/A
Collateralized loan obligations
162,261

 
Broker quotes and/or 3rd party pricing services
 
N/A
 
N/A
Total
$
198,700

 
 
 
 
 
 

The following table summarizes the quantitative inputs and assumptions used for the Company’s Level III measurements as of December 31, 2016:
 
Fair Value 
 
Valuation Technique(s) 
 
Significant Unobservable Input(s)
 
Range
Assets
 
 
 
 
 
 
 
Partnership interests
$
33,410

 
Other
 
N/A
 
N/A
Collateralized loan obligations
89,111

 
Broker quotes and/or 3rd party pricing services
 
N/A
 
N/A
Total
$
122,521

 
 
 
 
 
 
Liabilities
 
 
 
 
 
 
 
Contingent consideration liabilities
 
 
 
 
 
 
 
 
$
20,278

 
Other
 
N/A
 
N/A
 
1,878

 
Discounted cash flow
 
Discount rate
 
6.5%
Total
$
22,156

 
 
 
 
 
 

The following table summarizes the quantitative inputs and assumptions used for the Consolidated Funds’ Level III measurements as of September 30, 2017:
 
Fair Value
 
Valuation Technique(s)
 
Significant Unobservable Input(s)
 
Range
 
Weighted
Average
Assets
 
 
 
 
 
 
 
 
 
Equity securities
 
 
 
 
 
 
 
 
 
 
$
57,562

 
Enterprise value market multiple analysis
 
EBITDA multiple(2)
 
2.8x
 
2.8x
 
61,215

 
Market approach (comparable companies)
 
Net income multiple
Illiquidity discount
 
30.0x - 45.0x
25.0%
 
34.7x
25.0%
 
224,010

 
Discounted cash flow
 
Discount rate
 
18.5%
 
18.5%
 
38,081

 
Recent transaction price(1)
 
N/A
 
N/A
 
N/A
Fixed income securities
 
 
 
 
 
 
 
 
 
 
238,764

 
Broker quotes and/or 3rd party pricing services
 
N/A
 
N/A
 
N/A
 
80,590

 
Income approach
 
Yield
 
4.9% - 14.3%
 
9.4%
 
222

 
Market approach (comparable companies)
 
EBITDA multiple(2)
 
5.6x
 
5.6x
Derivative instruments of Consolidated Funds
1,328

 
Broker quotes and/or 3rd party pricing services
 
N/A
 
N/A
 
N/A
Total assets
$
701,772

 
 
 
 
 
 
 
 
Liabilities
 
 
 
 
 
 
 
 
 
Derivatives instruments of Consolidated Funds
$
(201
)
 
Broker quotes and/or 3rd party pricing services
 
N/A
 
N/A
 
N/A
Total liabilities
$
(201
)
 
 
 
 
 
 
 
 
 
(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 is a non-GAAP financial measure and 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, 2016:
 
Fair Value 
 
Valuation Technique(s) 
 
Significant Unobservable Input(s) 
 
Range
 
Weighted
Average
Assets
 
 
 
 
 
 
 
 
 
Equity securities
 
 
 
 
 
 
 
 
 
 
$
43,011

 
Enterprise value market multiple analysis
 
EBITDA multiple(2)
 
2.0x - 11.2x
 
2.3x
 
32,598

 
Market approach (comparable companies)
 
Net income multiple
Illiquidity discount
 
30.0x - 40.0x
25.0%
 
35.0x
25.0%
 
421

 
Broker quotes and/or 3rd party pricing services
 
N/A
 
N/A
 
N/A
 
171,696

 
Discounted cash flow
 
Discount rate
 
20%
 
20%
 
54,660

 
Recent transaction price(1)
 
N/A
 
N/A
 
N/A
Fixed income securities
 
 
 
 
 
 
 
 
 
 
170,231

 
Broker quotes and/or 3rd party pricing services
 
N/A
 
N/A
 
N/A
 
6,693

 
Enterprise value market multiple analysis
 
EBITDA multiple(2)
 
7.1x
 
7.1x
 
5,473

 
Income approach
 
Collection rates
 
1.2x
 
1.2x
 
28,595

 
Income approach
 
Yield
 
6.0% - 13.6%
 
10.9%
 
24,052

 
Discounted cash flow
 
Discount rate
 
7.8% - 15.3%
 
11.1%
 
1,776

 
Market approach (comparable companies)
 
EBITDA multiple(2)
 
6.5x
 
6.5x
 
4,887

 
Recent transaction price(1)
 
N/A
 
N/A
 
N/A
 
546

 
Market approach
 
EBITDA multiple(2)
 
6.1x
 
6.1x
Derivative instruments of Consolidated Funds
291

 
Broker quotes and/or 3rd party pricing services
 
N/A
 
N/A
 
N/A
Total assets
$
544,930

 
 
 
 
 
 
 
 
Liabilities
 
 
 
 
 
 
 
 
 
Derivatives instruments of Consolidated Funds
$
(2,999
)
 
Broker quotes and/or 3rd party pricing services
 
N/A
 
N/A
 
N/A
Total liabilities
$
(2,999
)
 
 
 
 
 
 
 
 
 
(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 is a non-GAAP financial measure and refers to earnings before interest, tax, depreciation and amortization.

The Company's investments valued using net asset value (“NAV”) per share have terms and conditions that do not allow for redemption without certain events or approvals that are outside the Company's control. A summary of fair value by segment and the remaining unfunded commitments are presented below:
 
 
As of September 30, 2017
 
As of December 31, 2016
Segment
 
Fair Value 
 
Unfunded 
Commitments
 
Fair Value
 
Unfunded 
Commitments
Credit Group
 
$
77,220

 
$
79,303

 
$
53,131

 
$
30,896

Private Equity Group
 
188,615

 
91,311

 
181,096

 
96,687

Real Estate Group
 
83,484

 
48,816

 
71,669

 
35,708

Non-core investments(1)
 
32,291

 
20,023

 
19,819

 
34,500

Totals
 
$
381,610


$
239,453


$
325,715


$
197,791

 

(1) Non-core investments are reported within the Company's Operations Management Group ("OMG").