XML 63 R29.htm IDEA: XBRL DOCUMENT v3.10.0.1
FAIR VALUE (Tables)
9 Months Ended
Sep. 30, 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 September 30, 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
 
$

 
$

 
$
22,648

 
$

 
$
22,648

Equity securities
 
397

 
1,034

 
10,397

 

 
11,828

Partnership interests
 

 

 
41,829

 
39,985

 
81,814

Total investments, at fair value
 
397


1,034


74,874


39,985


116,290

Derivatives—foreign exchange contracts
 

 
55

 

 

 
55

Total assets, at fair value
 
$
397


$
1,089


$
74,874


$
39,985


$
116,345

Liabilities, at fair value
 
 
 
 
 
 
 
 
 
 
Derivatives—foreign exchange contracts
 
$

 
$
(1,780
)
 
$

 
$

 
$
(1,780
)
Total liabilities, at fair value
 
$


$
(1,780
)

$


$


$
(1,780
)
Financial Instruments of the Consolidated Funds
 
Level I 
 
Level II 
 
Level III 
 
Total 
Assets, at fair value
 
 
 
 
 
 
 
 
Investments:
 
 
 
 
 
 
 
 
Fixed income investments:
 
 
 
 
 
 
 
 
Bonds
 
$

 
$
103,245

 
$
2,402

 
$
105,647

Loans
 

 
6,530,353

 
381,631

 
6,911,984

Collateralized loan obligations
 

 

 

 

Total fixed income investments
 


6,633,598


384,033


7,017,631

Equity securities
 
47,611

 

 
180,359

 
227,970

Partnership interests
 

 

 
269,782

 
269,782

Total investments, at fair value
 
47,611


6,633,598


834,174


7,515,383

Derivatives:
 
 
 
 
 
 
 
 
Asset swaps - other
 

 

 
1,454

 
1,454

Total assets, at fair value
 
$
47,611


$
6,633,598


$
835,628


$
7,516,837

Liabilities, at fair value
 
 
 
 
 
 
 
 
Asset swaps - other
 
$

 
$

 
$
(633
)
 
$
(633
)
Loan obligations of CLOs
 

 
(6,884,696
)
 

 
(6,884,696
)
Total liabilities, at fair value
 
$


$
(6,884,696
)

$
(633
)

$
(6,885,329
)

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

Total investments, at fair value
 
72,558


4,847,486


662,798


5,582,842

Derivatives:
 
 
 
 
 
 
 
 
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 September 30, 2018:
 
 
 
 
Level III Assets
 
Level III Assets and Liabilities of the Company
 
Equity Securities
 
Fixed Income
 
Partnership 
Interests
 
Total
 
Balance, beginning of period
 

 
$
22,125

 
$
47,219

 
$
69,344

 
Transfer in
 
500

 

 

 
500

 
Purchases(1)
 
750

 
2,314

 

 
3,064

 
Sales/settlements(2)
 

 
(1,976
)
 

 
(1,976
)
 
Realized and unrealized appreciation (decrease), net
 
9,147

 
185

 
(5,390
)
 
3,942

 
Balance, end of period
 
$
10,397

 
$
22,648


$
41,829


$
74,874


Increase (decrease) in unrealized appreciation/depreciation included in earnings related to financial assets and liabilities still held at the reporting date
 
$
9,147

 
$
220

 
$
(5,390
)
 
$
3,977

 

Level III Assets of Consolidated Funds
 
Equity Securities
 
Fixed Income
 
Partnership
Interests
 
Derivatives, Net
 
Total
Balance, beginning of period
 
$
184,583

 
$
482,375

 
$
251,608

 
$
230

 
$
918,796

Transfer in
 

 
118,624

 

 
124

 
118,748

Transfer out
 

 
(264,659
)
 

 

 
(264,659
)
Purchases(1)
 

 
124,784

 
9,000

 

 
133,784

Sales/settlements(2)
 

 
(78,395
)
 

 
799

 
(77,596
)
Amortized discounts/premiums
 

 
(46
)
 

 
4

 
(42
)
Realized and unrealized appreciation (decrease), net
 
(4,224
)
 
1,350

 
9,174

 
(336
)
 
5,964

Balance, end of period
 
$
180,359


$
384,033


$
269,782


$
821


$
834,995

Increase (decrease) in unrealized appreciation/depreciation included in earnings related to financial assets still held at the reporting date
 
$
(13,164
)
 
$
3,468

 
$

 
$
125

 
$
(9,571
)
 
(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 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 consideration
 

 

 

 
(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/settlements(2)
 
(3,701
)
 
(49,783
)
 
(15,000
)
 
(3,127
)
 
(71,611
)
Additions(3)
 

 
14,479

 

 
1,393

 
15,872

Amortized discounts/premiums
 

 
63

 

 
101

 
164

Realized and unrealized appreciation (depreciation), 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/settlements 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, 2018:
 
 
Level III Assets
Level III Assets and Liabilities of the Company
 
Equity Securities
 
Fixed Income
 
Partnership 
Interests
 
Total
Balance, beginning of period
 
$

 
$
195,158

 
$
44,769

 
$
239,927

Deconsolidation of fund
 

 
78

 

 
78

Transfer in
 
250

 

 

 
250

Purchases(1)
 
1,000

 
51,045

 

 
52,045

Sales/settlements(2)
 

 
(222,546
)
 

 
(222,546
)
Realized and unrealized appreciation (decrease), net
 
9,147

 
(1,087
)
 
(2,940
)
 
5,120

Balance, end of period
 
$
10,397

 
$
22,648

 
$
41,829

 
$
74,874

Increase (decrease) in unrealized appreciation/depreciation included in earnings related to financial assets and liabilities still held at the reporting date
 
$
9,147

 
$
(648
)
 
$
(2,940
)
 
$
5,559

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
 

 
68,665

 

 

 
68,665

Transfer out
 

 
(49,463
)
 

 

 
(49,463
)
Purchases(1)
 

 
262,278

 
25,000

 

 
287,278

Sales/settlements(2)
 

 
(163,559
)
 

 
606

 
(162,953
)
Amortized discounts/premiums
 

 
(62
)
 

 
(10
)
 
(72
)
Realized and unrealized appreciation (decrease), net
 
17,782

 
(1,482
)
 
12,450

 
(679
)
 
28,071

Balance, end of period
 
$
180,359

 
$
384,033

 
$
269,782

 
$
821

 
$
834,995

Increase (decrease) in unrealized appreciation/depreciation included in earnings related to financial assets still held at the reporting date
 
$
17,782

 
$
593

 
$
12,450

 
$
(863
)
 
$
29,962

 
(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 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 (decrease), net
 
858

 
2,860

 
3,718

 
(20,156
)
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
 
$
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/settlements(2)
 
(3,701
)
 
(114,286
)
 
(45,000
)
 
(976
)
 
(163,963
)
Additions(3)
 

 
14,479

 

 
1,393

 
15,872

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/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 September 30, 2018:
 
Fair Value
 
Valuation Technique(s)
 
Significant Unobservable Input(s)
 
Range
Assets
 
 
 
 
 
 
 
Equity securities
$
10,397

 
Transaction price(1)
 
N/A
 
N/A
Partnership interests
41,829

 
Other
 
N/A
 
N/A
Collateralized loan obligations
22,648

 
Broker quotes and/or 3rd party pricing services
 
N/A
 
N/A
Total
$
74,874

 
 
 
 
 
 
 
(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.

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 September 30, 2018:
 
Fair Value
 
Valuation Technique(s)
 
Significant Unobservable Input(s)
 
Range
 
Weighted
Average
Assets
 
 
 
 
 
 
 
 
 
Equity securities
 
 
 
 
 
 
 
 
 
 
$
49,894

 
Enterprise value market multiple analysis
 
EBITDA multiple(1)
 
7.7x
 
7.7x
 
44,637

 
Market approach (comparable companies)
 
Net income multiple
 
38.3x
 
38.3x
 


 

 
Illiquidity discount
 
25.0%
 
25.0%
 
45

 
Broker quotes and/or 3rd party pricing services
 
N/A
 
N/A
 
N/A
 
85,783

 
Transaction price(2)
 
N/A
 
N/A
 
N/A
Partnership interest
269,782

 
Discounted cash flow
 
Discount rate
 
17.0%
 
17.0%
Fixed income securities
 
 
 
 
 
 
 
 
 
 
354,818

 
Broker quotes and/or 3rd party pricing services
 
N/A
 
N/A
 
N/A
 
29,215

 
Income approach
 
Yield
 
0.9% - 12.7%
 
11.1%
Derivative instruments
1,454

 
Broker quotes and/or 3rd party pricing services
 
N/A
 
N/A
 
N/A
Total assets
$
835,628

 
 
 
 
 
 
 
 
Liabilities
 
 
 
 
 
 
 
 
 
Derivatives instruments
$
(633
)
 
Broker quotes and/or 3rd party pricing services
 
N/A
 
N/A
 
N/A
Total liabilities
$
(633
)
 
 
 
 
 
 
 
 
 
(1)
“EBITDA” in the table above is a non-GAAP financial measure and refers to earnings before interest, tax, depreciation and amortization.
(2)
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 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(1)
 
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(2)
 
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(1)
 
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)
“EBITDA” in the table above is a non-GAAP financial measure and refers to earnings before interest, tax, depreciation and amortization.
(2)
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.

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 September 30, 2018
 
As of December 31, 2017
 
 
Fair Value 
 
Unfunded 
Commitments
 
Fair Value
 
Unfunded 
Commitments
Non-core investments(1)
 
$
39,985

 
$
15,975

 
$
35,998

 
$
16,492

Total
 
$
39,985


$
15,975


$
35,998


$
16,492

 

(1) Non-core investments are reported within OMG.