XML 78 R34.htm IDEA: XBRL DOCUMENT v3.8.0.1
FAIR VALUE (Tables)
12 Months Ended
Dec. 31, 2017
Fair Value Disclosures [Abstract]  
Summary of valuation of investments and other financial instruments by fair value hierarchy levels
The tables below summarize the financial assets and financial liabilities measured at fair value for the Company and Consolidated Funds as of December 31, 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
 
$

 
$

 
$
195,158

 
$

 
$
195,158

Equity securities
 
520

 
1,116

 

 

 
1,636

Partnership interests
 

 

 
44,769

 
35,998

 
80,767

Total investments, at fair value
 
520


1,116


239,927


35,998


277,561

Derivatives-foreign exchange contracts
 

 
498

 

 

 
498

Total assets, at fair value
 
$
520


$
1,614


$
239,927


$
35,998


$
278,059

Liabilities, at fair value
 
 
 
 
 
 
 
 
 
 
Derivatives-foreign exchange contracts
 
$

 
$
(2,639
)
 
$

 
$

 
$
(2,639
)
  Total liabilities, at fair value
 
$


$
(2,639
)

$


$


$
(2,639
)
Financial Instruments of Consolidated Funds
 
Level I 
 
Level II 
 
Level III 
 
Total 
Assets, at fair value
 
 
 
 
 
 
 
 
Investments:
 
 
 
 
 
 
 
 
Fixed income investments:
 
 
 
 
 
 
 
 
Bonds
 
$

 
$
82,151

 
$
7,041

 
$
89,192

Loans
 

 
4,755,335

 
260,848

 
5,016,183

Collateralized loan obligations
 

 
10,000

 

 
10,000

Total fixed income investments
 


4,847,486


267,889


5,115,375

Equity securities
 
72,558

 

 
162,577

 
235,135

Partnership interests
 

 

 
232,332

 
232,332

Other
 

 

 

 

Total investments, at fair value
 
72,558


4,847,486


662,798


5,582,842

   Derivatives:
 
 
 
 
 
 
 
 
Foreign exchange contracts
 

 

 

 

Asset swaps - other
 

 

 
1,366

 
1,366

  Total derivative assets, at fair value
 




1,366


1,366

Total assets, at fair value
 
$
72,558


$
4,847,486


$
664,164


$
5,584,208

Liabilities, at fair value
 
 
 
 
 
 
 
 
Asset swaps - other
 
$

 
$

 
$
(462
)
 
$
(462
)
Loan obligations of CLOs
 

 
(4,963,194
)
 

 
(4,963,194
)
  Total liabilities, at fair value
 
$


$
(4,963,194
)

$
(462
)

$
(4,963,656
)

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(1)
 
Total 
Assets, at fair value
 
 
 
 
 
 
 
 
 
 
Investments:
 
 
 
 
 
 
 
 
 
 
Fixed income - collateralized loan obligations
 
$

 
$

 
$
89,111

 
$

 
$
89,111

Equity securities
 
100

 

 

 

 
100

Partnership interests
 

 

 
33,410

 
19,819

 
53,229

Total investments, at fair value
 
100

 

 
122,521

 
19,819

 
142,440

Derivatives-foreign exchange contracts
 

 
3,171

 

 

 
3,171

Total assets, at fair value
 
$
100

 
$
3,171

 
$
122,521

 
$
19,819

 
$
145,611

Liabilities, at fair value
 
 
 
 
 
 
 
 
 
 
Contingent considerations
 
$

 
$

 
$
(22,156
)
 
$

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

 
$

 
$
(22,156
)
 
$

 
$
(22,156
)
 
(1)
In prior year presentation, certain funds that are equity method investments were included in the column as the carrying value approximates NAV. Current year presentation has been modified to remove those amounts.

Financial Instruments of 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

Asset swaps - other
 

 
24

 

 
24

Total investments, at fair value
 
56,662

 
2,728,902

 
544,639

 
3,330,203

Derivatives:
 
 
 
 
 
 
 
 
Foreign exchange contracts
 

 
529

 

 
529

Asset swaps - 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
 
 
 
 
 
 
 
 
Asset swaps - 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
)
Summary of changes in the fair value of the Level III investments
The following tables set forth a summary of changes in the fair value of the Level III measurements for the year ended December 31, 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)
 
33,053

 
9,000

 
42,053

 

Sales/settlements(2)
 
(3,698
)
 

 
(3,698
)
 
(1,000
)
Realized and unrealized appreciation (depreciation), net
 
4,004

 
(27,293
)
 
(23,289
)
 
(17,675
)
Balance, end of period
 
$
89,111


$
33,410


$
122,521


$
22,156

Increase (decrease) in unrealized appreciation/depreciation included in earnings related to financial assets and liabilities still held at the reporting date
 
$
3,437

 
$
(7,293
)
 
$
(3,856
)
 
$
(17,675
)

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
 

 
59,790

 

 

 
59,790

Transfer out
 
(344
)
 
(90,952
)
 

 

 
(91,296
)
Purchases(1)
 
15,849

 
167,338

 
65,906

 

 
249,093

Sales(2)
 
(18,029
)
 
(125,642
)
 
(3,606
)
 
(81
)
 
(147,358
)
Amortized discounts/premiums
 

 
2,660

 

 
57

 
2,717

Realized and unrealized appreciation (depreciation), net
 
3,405

 
(20,431
)
 
22,494

 
7,623

 
13,091

Balance, end of period
 
$
130,690


$
242,253


$
171,696


$
(2,708
)

$
541,931

Increase (decrease) in unrealized appreciation/depreciation included in earnings related to financial assets still held at the reporting date
 
$
8,333

 
$
(9,391
)
 
$
22,494

 
$
5,660

 
$
27,096


The following tables set forth a summary of changes in the fair value of the Level III measurements for the year ended December 31, 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)
 
143,579

 
169

 
143,748

 

Sales/settlements(2)
 
(39,047
)
 

 
(39,047
)
 
(1,000
)
Expired contingent considerations
 

 

 

 
(1,000
)
Realized and unrealized appreciation (depreciation), net
 
1,515

 
11,190

 
12,705

 
(20,156
)
Balance, end of period
 
$
195,158


$
44,769


$
239,927


$

Increase in unrealized appreciation/depreciation included in earnings related to financial assets and liabilities still held at the reporting date
 
$
2,752

 
$
11,359

 
$
14,111

 
$

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

Additions(3)
 

 
14,479

 

 
1,393

 
15,872

Transfer in
 

 
45,526

 

 

 
45,526

Transfer out
 
(6,581
)
 
(100,643
)
 

 

 
(107,224
)
Purchases(1)
 
6,691

 
240,723

 
88,000

 

 
335,414

Sales(2)
 
(3,701
)
 
(180,248
)
 
(45,000
)
 

 
(228,949
)
Settlement, net
 

 

 

 
(2,192
)
 
(2,192
)
Amortized discounts/premiums
 

 
247

 

 
244

 
491

Realized and unrealized appreciation (depreciation), net
 
35,478

 
5,552

 
17,636

 
4,167

 
62,833

Balance, end of period
 
$
162,577


$
267,889


$
232,332


$
904


$
663,702

Increase (decrease) in unrealized appreciation/depreciation included in earnings related to financial assets still held at the reporting date
 
$
33,990

 
$
31

 
$
17,636

 
$
(705
)
 
$
50,952

 
(1)
Purchases include paid‑in‑kind interest and securities received in connection with restructurings.
(2)
Sales/settlements include distributions, principal redemptions and securities disposed of in connection with restructurings.
(3)
Additions relates to a CLO that was refinanced and restructured that is now consolidated.
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
 

 
59,790

 

 

 
59,790

Transfer out
 
(344
)
 
(90,952
)
 

 

 
(91,296
)
Purchases(1)
 
15,849

 
167,338

 
65,906

 

 
249,093

Sales(2)
 
(18,029
)
 
(125,642
)
 
(3,606
)
 
(81
)
 
(147,358
)
Amortized discounts/premiums
 

 
2,660

 

 
57

 
2,717

Realized and unrealized appreciation (depreciation), net
 
3,405

 
(20,431
)
 
22,494

 
7,623

 
13,091

Balance, end of period
 
$
130,690


$
242,253


$
171,696


$
(2,708
)

$
541,931

Increase (decrease) in unrealized appreciation/depreciation included in earnings related to financial assets still held at the reporting date
 
$
8,333

 
$
(9,391
)
 
$
22,494

 
$
5,660

 
$
27,096


 
(1)
Purchases include paid‑in‑kind interest and securities received in connection with restructurings.
(2)
Sales/settlements include distributions, principal redemptions and securities disposed of in connection with restructurings.

Summary of changes in the fair value of the Level III investments for the CLO loan obligations
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 years ended December 31, 2017 and 2016:
 
For the Year Ended December 31,
 
2017
 
2016
Balance, beginning of period
$

 
$
2,174,352

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

 
(2,174,352
)
Balance, end of period
$

 
$

 
(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.
Summary of quantitative inputs and assumptions used for Level III inputs
The following table summarizes the quantitative inputs and assumptions used for the Company’s Level III measurements as of December 31, 2017:
 
Fair Value
 
Valuation Technique(s)
 
Significant Unobservable Input(s)
 
Range
Assets
 
 
 
 
 
 
 
Partnership interests
$
44,769

 
Other
 
N/A
 
N/A
Fixed income - collateralized loan obligations
195,158

 
Broker quotes and/or 3rd party pricing services
 
N/A
 
N/A
Total
$
239,927

 
 
 
 
 
 


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
Fixed income - 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 December 31, 2017:
 
Fair Value
 
Valuation Technique(s)
 
Significant Unobservable Input(s)
 
Range
 
Weighted
Average
Assets
 
 
 
 
 
 
 
 
 
Equity securities
 
 
 
 
 
 
 
 
 
 
$
63,155

 
Enterprise value market multiple analysis
 
EBITDA multiple(2)
 
2.7x
 
2.7x
 
61,215

 
Market approach (comparable companies)
 
Net income multiple
Illiquidity discount
 
27.0x - 36.2x
25.0%
 
33.7x
25.0%
 
126

 
Broker quotes and/or 3rd party pricing services
 
N/A
 
N/A
 
N/A
 
38,081

 
Transaction price(1)
 
N/A
 
N/A
 
N/A
Partnership interests
232,332

 
Discounted cash flow
 
Discount rate
 
19.0%
 
19.0%
Fixed income securities
 
 
 
 
 
 
 
 
 
 
222,413

 
Broker quotes and/or 3rd party pricing services
 
N/A
 
N/A
 
N/A
 
45,243

 
Income approach
 
Yield
 
10.8% - 22.5%
 
12.1%
 
233

 
Market approach (comparable companies)
 
EBITDA multiple(2)
 
6.5x
 
6.5x
Derivative instruments
1,366

 
Broker quotes and/or 3rd party pricing services
 
N/A
 
N/A
 
N/A
Total assets
$
664,164

 
 
 
 
 
 
 
 
Liabilities
 
 
 
 
 
 
 
 
 
Derivatives instruments
$
(462
)
 
Broker quotes and/or 3rd party pricing services
 
N/A
 
N/A
 
N/A
Total liabilities
$
(462
)
 
 
 
 
 
 
 
 
 
(1)
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

 
EV 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
 
54,660

 
Transaction price(1)
 
N/A
 
N/A
 
N/A
Partnership interests
171,696

 
Discounted cash flow
 
Discount rate
 
20.0%
 
20.0%
Fixed income securities
 
 
 
 
 
 
 
 
 
 
170,231

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

 
EV 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

 
Transaction price(1)
 
N/A
 
N/A
 
N/A
 
546

 
Market approach
 
EBITDA Multiple(2)
 
6.1x
 
6.1x
Derivative instruments
291

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

 
 
 
 
 
 
 
 
Liabilities
 
 
 
 
 
 
 
 
 
Derivatives instruments
$
2,999

 
Broker quotes and/or 3rd party pricing services
 
N/A
 
N/A
 
N/A
Total liabilities
$
2,999

 
 
 
 
 
 
 
 
 
(1)
Transaction price consists of securities recently 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.
Summary of fair value by segment along with the remaining unfunded commitment and any redemption restriction of investments valued using NAV per share
A summary of fair value by segment and the remaining unfunded commitments are presented below:
 
 
As of December 31, 2017
 
As of December 31, 2016
Segment
 
Fair Value 
 
Unfunded 
Commitments
 
Fair Value
 
Unfunded 
Commitments
Non-core investments(1)
 
$
35,998

 
$
16,492

 
$
19,819

 
$
34,500

Totals
 
$
35,998


$
16,492


$
19,819


$
34,500

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