XML 67 R29.htm IDEA: XBRL DOCUMENT v3.8.0.1
FAIR VALUE (Tables)
3 Months Ended
Mar. 31, 2018
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 March 31, 2018:
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
 
$

 
$

 
$
242,984

 
$

 
$
242,984

Equity securities
 
377

 
1,019

 

 

 
1,396

Partnership interests
 

 

 
44,769

 
37,266

 
82,035

Total investments, at fair value
 
377


1,019


287,753


37,266


326,415

Derivatives—foreign exchange contracts
 

 
230

 

 

 
230

Total assets, at fair value
 
$
377


$
1,249


$
287,753


$
37,266


$
326,645

Liabilities, at fair value
 
 
 
 
 
 
 
 
 
 
Derivatives—foreign exchange contracts
 
$

 
$
(4,229
)
 
$

 
$

 
$
(4,229
)
Total liabilities, at fair value
 
$


$
(4,229
)

$


$


$
(4,229
)
Financial Instruments of the Consolidated Funds
 
Level I 
 
Level II 
 
Level III 
 
Total 
Assets, at fair value
 
 
 
 
 
 
 
 
Investments:
 
 
 
 
 
 
 
 
Fixed income investments:
 
 
 
 
 
 
 
 
Bonds
 
$

 
$
67,741

 
$
6,570

 
$
74,311

Loans
 

 
4,648,235

 
234,193

 
4,882,428

Collateralized loan obligations
 

 
51,054

 

 
51,054

Total fixed income investments
 


4,767,030


240,763


5,007,793

Equity securities
 
58,221

 

 
160,422

 
218,643

Partnership interests
 

 

 
252,700

 
252,700

Total investments, at fair value
 
58,221


4,767,030


653,885


5,479,136

Derivatives:
 
 
 
 
 
 
 
 
Asset swaps - other
 

 

 
834

 
834

Total assets, at fair value
 
$
58,221


$
4,767,030


$
654,719


$
5,479,970

Liabilities, at fair value
 
 
 
 
 
 
 
 
Asset swaps - other
 
$

 
$

 
$
(748
)
 
$
(748
)
Loan obligations of CLOs
 

 
(4,937,264
)
 

 
(4,937,264
)
Total liabilities, at fair value
 
$


$
(4,937,264
)

$
(748
)

$
(4,938,012
)
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 the 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
)
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 three months ended March 31, 2018:
 
 
Level III Assets
 
Level III Assets and Liabilities of the Company
 
Fixed Income
 
Partnership 
Interests
 
Total
 
Balance, beginning of period
 
$
195,158

 
$
44,769

 
$
239,927

 
Deconsolidation of fund
 
78

 

 
78

 
Purchases(1)
 
48,731

 

 
48,731

 
Sales/settlements(2)
 
(827
)
 

 
(827
)
 
Realized and unrealized depreciation, net
 
(156
)
 

 
(156
)
 
Balance, end of period
 
$
242,984


$
44,769


$
287,753


Decrease in unrealized appreciation/depreciation included in earnings related to financial assets and liabilities still held at the reporting date
 
$
(610
)
 
$

 
$
(610
)
 


Level III Assets of Consolidated Funds
 
Equity Securities
 
Fixed Income
 
Partnership
Interests
 
Derivatives, Net
 
Total
Balance, beginning of period
 
$
162,577

 
$
267,889

 
$
232,332

 
$
904

 
$
663,702

Deconsolidation of fund
 

 
(233
)
 

 

 
(233
)
Transfer in
 

 
73,814

 

 

 
73,814

Transfer out
 

 
(102,045
)
 

 

 
(102,045
)
Purchases(1)
 

 
52,984

 
10,000

 

 
62,984

Sales(2)
 

 
(50,935
)
 

 

 
(50,935
)
Settlements, net
 

 

 

 
(177
)
 
(177
)
Amortized discounts/premiums
 

 
96

 

 
7

 
103

Realized and unrealized appreciation (depreciation), net
 
(2,155
)
 
(807
)
 
10,368

 
(648
)
 
6,758

Balance, end of period
 
$
160,422


$
240,763


$
252,700


$
86


$
653,971

Increase (decrease) in unrealized appreciation/depreciation included in earnings related to financial assets still held at the reporting date
 
$
(2,156
)
 
$
(1,831
)
 
$
10,368

 
$
(749
)
 
$
5,632

 
(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.

The following tables set forth a summary of changes in the fair value of the Level III measurements for the three months ended March 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)
 
20,442

 
169

 
20,611

 

Sales/settlements(2)
 
(1,917
)
 

 
(1,917
)
 

Realized and unrealized appreciation (depreciation), net
 
617

 
(169
)
 
448

 
(20,247
)
Balance, end of period
 
$
108,253

 
$
33,410

 
$
141,663

 
$
1,909

Increase in unrealized appreciation/depreciation included in earnings related to financial assets and liabilities still held at the reporting date
 
$
470

 
$

 
$
470

 
$
30

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
 

 
86,197

 

 

 
86,197

Transfer out
 
(6,581
)
 
(66,805
)
 

 

 
(73,386
)
Purchases(1)
 
6,692

 
50,069

 
23,000

 
1,690

 
81,451

Sales(2)
 

 
(33,297
)
 

 
1,104

 
(32,193
)
Amortized discounts/premiums
 

 
118

 

 
310

 
428

Realized and unrealized appreciation, net
 
11,557

 
294

 
1,994

 
449

 
14,294

Balance, end of period
 
$
142,358

 
$
278,829

 
$
196,690

 
$
845

 
$
618,722

Increase (decrease) in unrealized appreciation/depreciation included in earnings related to financial assets still held at the reporting date
 
$
(3,488
)
 
$
(42
)
 
$
1,994

 
$
(125
)
 
$
(1,661
)
 
(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 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 March 31, 2018:
 
Fair Value
 
Valuation Technique(s)
 
Significant Unobservable Input(s)
 
Range
Assets
 
 
 
 
 
 
 
Partnership interests
$
44,769

 
Other
 
N/A
 
N/A
Collateralized loan obligations
242,984

 
Broker quotes and/or 3rd party pricing services
 
N/A
 
N/A
Total
$
287,753

 
 
 
 
 
 

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
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 Consolidated Funds’ Level III measurements as of March 31, 2018:
 
Fair Value
 
Valuation Technique(s)
 
Significant Unobservable Input(s)
 
Range
 
Weighted
Average
Assets
 
 
 
 
 
 
 
 
 
Equity securities
 
 
 
 
 
 
 
 
 
 
$
61,065

 
Enterprise value market multiple analysis
 
EBITDA multiple(2)
 
3.0x
 
3.0
 
61,216

 
Market approach (comparable companies)
 
Net income multiple
 
24.2x - 35.8x
 
32.7
 


 

 
Illiquidity discount
 
25.0%
 
25.0%
 
60

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

 
Recent transaction price(1)
 
N/A
 
N/A
 
N/A
Partnership interest
252,700

 
Discounted cash flow
 
Discount rate
 
17.0%
 
17.0%
Fixed income securities
 
 
 
 
 
 
 
 
 
 
192,660

 
Broker quotes and/or 3rd party pricing services
 
N/A
 
N/A
 
N/A
 
48,103

 
Income approach
 
Yield
 
7.6% - 14.9%
 
11.1%
Derivative instruments
834

 
Broker quotes and/or 3rd party pricing services
 
N/A
 
N/A
 
N/A
Total assets
$
654,719

 
 
 
 
 
 
 
 
Liabilities
 
 
 
 
 
 
 
 
 
Derivatives instruments
$
(748
)
 
Broker quotes and/or 3rd party pricing services
 
N/A
 
N/A
 
N/A
Total liabilities
$
(748
)
 
 
 
 
 
 
 
 
 
(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, 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

 
Recent Transaction price(1)
 
N/A
 
N/A
 
N/A
Partnership interest
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 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
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 March 31, 2018
 
As of December 31, 2017
Segment
 
Fair Value 
 
Unfunded 
Commitments
 
Fair Value
 
Unfunded 
Commitments
Non-core investments(1)
 
$
37,266

 
$
16,317

 
$
35,998

 
$
16,492

Total
 
$
37,266


$
16,317


$
35,998


$
16,492

 

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