XML 74 R28.htm IDEA: XBRL DOCUMENT v3.19.3
FAIR VALUE (Tables)
9 Months Ended
Sep. 30, 2019
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 the Consolidated Funds as of September 30, 2019:
Financial Instruments of the Company
 
Level I 
 
Level II 
 
Level III 
 
Investments
Measured
at NAV
 
Total 
Assets, at fair value
 
 
 
 
 
 
 
 
 
 
Investments:
 
 
 
 
 
 
 
 
 
 
Collateralized loan obligations and other fixed income
 
$

 
$

 
$
82,513

 
$

 
$
82,513

Common stock and other equity securities
 
128

 
1,035

 
12,397

 

 
13,560

Partnership interests
 

 

 
35,192

 
1,573

 
36,765

Total investments, at fair value
 
128


1,035


130,102


1,573


132,838

Derivatives—foreign exchange contracts
 

 
4,201

 

 

 
4,201

Total assets, at fair value
 
$
128


$
5,236


$
130,102


$
1,573


$
137,039

Liabilities, at fair value
 
 
 
 
 
 
 
 
 
 
Derivatives—foreign exchange contracts
 
$

 
$
(163
)
 
$

 
$

 
$
(163
)
Total liabilities, at fair value
 
$


$
(163
)

$


$


$
(163
)
Financial Instruments of the Consolidated Funds
 
Level I 
 
Level II 
 
Level III 
 
Total 
Assets, at fair value
 
 
 
 
 
 
 
 
Investments:
 
 
 
 
 
 
 
 
Fixed income investments:
 
 
 
 
 
 
 
 
Bonds
 
$

 
$
197,204

 
$
8,523

 
$
205,727

Loans
 

 
7,337,934

 
276,637

 
7,614,571

Total fixed income investments
 


7,535,138


285,160


7,820,298

Equity securities
 
37,185

 

 
114,841

 
152,026

Partnership interests
 

 

 
299,157

 
299,157

Total investments, at fair value
 
37,185


7,535,138


699,158


8,271,481

Derivatives:
 
 
 
 
 
 
 
 
Foreign exchange contracts
 

 
1,042

 

 
1,042

Asset swaps - other
 

 

 
236

 
236

Total assets, at fair value
 
$
37,185


$
7,536,180


$
699,394


$
8,272,759

Liabilities, at fair value
 
 
 
 
 
 
 
 
Foreign exchange contracts
 
$

 
$
(1,025
)
 
$

 
$
(1,025
)
Asset swaps - other
 

 

 
(2,788
)
 
(2,788
)
Loan obligations of CLOs
 

 
(7,407,720
)
 

 
(7,407,720
)
Total liabilities, at fair value
 
$


$
(7,408,745
)

$
(2,788
)

$
(7,411,533
)
The tables below summarize the financial assets and financial liabilities measured at fair value for the Company and the Consolidated Funds as of December 31, 2018:
Financial Instruments of the Company
 
Level I 
 
Level II 
 
Level III 
 
Investments
Measured
at NAV
 
Total 
Assets, at fair value
 
 
 
 
 
 
 
 
 
 
Investments:
 
 
 
 
 
 
 
 
 
 
Collateralized loan obligations and other fixed income
 
$

 
$

 
$
60,824

 
$

 
$
60,824

Common stock and other equity securities
 
280

 
1,004

 
10,397

 

 
11,681

Partnership interests
 

 

 
35,192

 
861

 
36,053

Total investments, at fair value
 
280


1,004


106,413


861


108,558

Derivatives-foreign exchange contracts
 

 
1,066

 

 

 
1,066

Total assets, at fair value
 
$
280


$
2,070


$
106,413


$
861


$
109,624

Liabilities, at fair value
 
 

 
 

 
 

 
 

 
 

Derivatives—foreign exchange contracts
 
$

 
$
(869
)
 
$

 
$

 
$
(869
)
Total liabilities, at fair value
 
$


$
(869
)

$


$


$
(869
)

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

 
$
316,850

 
$
1,649

 
$
318,499

Loans
 

 
6,340,440

 
546,309

 
6,886,749

Total fixed income investments
 


6,657,290


547,958


7,205,248

Equity securities
 
45,718

 

 
150,752

 
196,470

Partnership interests
 

 

 
271,447

 
271,447

Total investments, at fair value
 
45,718


6,657,290


970,157


7,673,165

Derivatives:
 
 
 
 
 
 
 
 
Foreign exchange contracts
 

 
1,881

 

 
1,881

Asset swaps - other
 

 

 
1,328

 
1,328

Total derivative assets, at fair value
 


1,881


1,328


3,209

Total assets, at fair value
 
$
45,718


$
6,659,171


$
971,485


$
7,676,374

Liabilities, at fair value
 
 
 
 
 
 
 
 
Foreign exchange contracts
 
$

 
$
(1,864
)
 
$

 
(1,864
)
Asset swaps - other
 

 

 
(648
)
 
(648
)
Loan obligations of CLOs
 

 
(6,678,091
)
 

 
(6,678,091
)
Total liabilities, at fair value
 
$


$
(6,679,955
)

$
(648
)

$
(6,680,603
)

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, 2019:
 
 
Level III Assets
Level III Assets of the Company
 
Equity 
Securities
 
Fixed Income
 
Partnership 
Interests
 
Total
Balance, beginning of period
 
$
12,397

 
$
64,051

 
$
35,192

 
$
111,640

Purchases(1)
 

 
25,010

 

 
25,010

Sales/settlements(2)
 

 
(5,243
)
 

 
(5,243
)
Realized and unrealized depreciation, net
 

 
(1,305
)
 

 
(1,305
)
Balance, end of period
 
$
12,397

 
$
82,513


$
35,192


$
130,102

Increase in net unrealized depreciation included in earnings related to financial assets still held at the reporting date
 
$

 
$
(1,357
)
 
$

 
$
(1,357
)
 
Level III Assets of Consolidated Funds
 
Equity 
Securities
 
Fixed 
Income
 
Partnership
Interests
 
Derivatives, Net
 
Total
Balance, beginning of period
 
$
131,732

 
$
274,412

 
$
293,857

 
$
58

 
$
700,059

Transfer in
 

 
122,554

 

 

 
122,554

Transfer out
 

 
(103,148
)
 

 

 
(103,148
)
Purchases(1)
 
710

 
95,011

 
2,000

 

 
97,721

Sales/settlements(2)
 
(13,597
)
 
(102,198
)
 
(5,000
)
 
(1,848
)
 
(122,643
)
Amortized discounts/premiums
 

 
107

 

 
(17
)
 
90

Realized and unrealized appreciation (depreciation), net
 
(4,004
)
 
(1,578
)
 
8,300

 
(745
)
 
1,973

Balance, end of period
 
$
114,841


$
285,160


$
299,157


$
(2,552
)

$
696,606

Increase (decrease) in net unrealized appreciation/depreciation included in earnings related to financial assets still held at the reporting date
 
$
(3,582
)
 
$
(765
)
 
$
8,300

 
$
(1,023
)
 
$
2,930

 
(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, 2019:
 
 
Level III Assets
Level III Assets of the Company
 
Equity 
Securities
 
Fixed Income
 
Partnership 
Interests
 
Total
Balance, beginning of period
 
$
10,397

 
$
60,824

 
$
35,192

 
$
106,413

Deconsolidation of fund
 

 
10,021

 

 
10,021

Purchases(1)
 
2,000

 
27,157

 

 
29,157

Sales/settlements(2)
 

 
(16,413
)
 

 
(16,413
)
Realized and unrealized appreciation, net
 

 
924

 

 
924

Balance, end of period
 
$
12,397

 
$
82,513

 
$
35,192

 
$
130,102

Increase in net unrealized appreciation included in earnings related to financial assets still held at the reporting date
 
$

 
$
1,121

 
$

 
$
1,121

 
Level III Assets of Consolidated Funds
 
Equity 
Securities
 
Fixed 
Income
 
Partnership
Interests
 
Derivatives, Net
 
Total
Balance, beginning of period
 
$
150,752

 
$
547,958

 
$
271,447

 
$
680

 
$
970,837

Deconsolidation of fund
 
(10,325
)
 
(174,593
)
 

 

 
(184,918
)
Transfer in
 

 
85,179

 

 

 
85,179

Transfer out
 

 
(199,498
)
 

 

 
(199,498
)
Purchases(1)
 
11,595

 
282,190

 
10,000

 

 
303,785

Sales/settlements(2)
 
(18,734
)
 
(260,422
)
 
(7,000
)
 
(2,424
)
 
(288,580
)
Amortized discounts/premiums
 

 
17

 

 
4

 
21

Realized and unrealized appreciation (depreciation), net
 
(18,447
)
 
4,329

 
24,710

 
(812
)
 
9,780

Balance, end of period
 
$
114,841


$
285,160


$
299,157


$
(2,552
)

$
696,606

Increase (decrease) in net unrealized appreciation/depreciation included in earnings related to financial assets still held at the reporting date
 
$
(18,018
)
 
$
1,017

 
$
24,710

 
$
(1,031
)
 
$
6,678

 
(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, 2018:
 
 
Level III Assets
Level III Assets 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 (depreciation), net
 
9,147

 
185

 
(5,390
)
 
3,942

Balance, end of period
 
$
10,397

 
$
22,648

 
$
41,829

 
$
74,874

Increase (decrease) in net unrealized appreciation/depreciation included in earnings related to financial assets 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 (depreciation), 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 net 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 nine months ended September 30, 2018:
 
 
Level III Assets
Level III Assets 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 (depreciation), net
 
9,147

 
(1,087
)
 
(2,940
)
 
5,120

Balance, end of period
 
$
10,397

 
$
22,648

 
$
41,829

 
$
74,874

Increase (decrease) in net unrealized appreciation/depreciation included in earnings related to financial assets 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 (depreciation), 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 net 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.
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 and the Consolidated Funds' Level III measurements as of September 30, 2019:
Level III Measurements of the Company
 
Fair Value
 
Valuation Technique(s)
 
Significant Unobservable Input(s)
 
Range
Assets
 
 
 
 
 
 
 
 
Equity securities
 
$
12,397

 
Transaction price(1)
 
N/A
 
N/A
Partnership interests
 
35,192

 
Discounted cash flow
 
Discount rate
 
8.0%
Collateralized loan obligations
 
23,417

 
Broker quotes and/or 3rd party pricing services
 
N/A
 
N/A
Other fixed income
 
59,096

 
Other
 
N/A
 
N/A
Total
 
$
130,102

 
 
 
 
 
 

Level III Measurements of the Consolidated Funds
 
Fair Value
 
Valuation Technique(s)
 
Significant Unobservable Input(s)
 
Range
 
Weighted Average
Assets
 
 
 
 
 
 
 
 
 
 
Equity securities
 
 
 
 
 
 
 
 
 
 
 
 
$
719

 
Enterprise value market multiple analysis
 
EBITDA multiple(2)
 
9.0x - 21.0x
 
14.6x
 
 
71,056

 
Other
 
Net income multiple
 
35.7x - 39.0x
 
37.1x
 
 


 

 
Illiquidity discount
 
25.0%
 
25.0%
 
 
43,066

 
Transaction price(1)
 
N/A
 
N/A
 
N/A
Partnership interest
 
299,157

 
Discounted cash flow
 
Discount rate
 
20.7%
 
20.7%
Fixed income securities
 
 
 
 
 
 
 
 
 
 
 
 
210,969

 
Broker quotes and/or 3rd party pricing services
 
N/A
 
N/A
 
N/A
 
 
74,191

 
Income approach
 
Yield
 
4.9% - 13.1%
 
9.7%
Derivative instruments
 
236

 
Broker quotes and/or 3rd party pricing services
 
N/A
 
N/A
 
N/A
Total assets
 
$
699,394

 
 
 
 
 
 
 
 
Liabilities
 
 
 
 
 
 
 
 
 
 
Derivatives instruments
 
$
(2,788
)
 
Broker quotes and/or 3rd party pricing services
 
N/A
 
N/A
 
N/A
Total liabilities
 
$
(2,788
)
 
 
 
 
 
 
 
 
 
(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 Company’s and the Consolidated Funds' Level III measurements as of December 31, 2018:
Level III Measurements of the Company
 
Fair Value 
 
Valuation Technique(s) 
 
Significant Unobservable Input(s)
 
Range
Assets
 
 
 
 
 
 
 
 
Equity securities
 
$
10,397

 
Transaction price(1)
 
N/A
 
N/A
Partnership interests
 
35,192

 
Discounted cash flow
 
Discount rate
 
8.0%
Collateralized loan obligations
 
20,824

 
Broker quotes and/or 3rd party pricing services
 
N/A
 
N/A
Other fixed income
 
40,000

 
Other
 
N/A
 
N/A
Total
 
$
106,413

 
 
 
 
 
 


Level III Measurements of the Consolidated Funds
 
Fair Value 
 
Valuation Technique(s) 
 
Significant Unobservable Input(s) 
 
Range
 
Weighted Average
Assets
 
 
 
 
 
 
 
 
 
 
Equity securities
 
 
 
 
 
 
 
 
 
 
 
 
$
23,871

 
Enterprise value market multiple analysis
 
EBITDA multiple(2)
 
7.2x - 22.9x
 
7.7x
 
 
41,562

 
Other
 
Net income multiple
 
38.8x
 
38.8x
 
 


 
 
 
Illiquidity discount
 
25.0%
 
25.0%
 
 
271,447

 
Discounted cash flow
 
Discount rate
 
20.8%
 
20.8%
 
 
85,319

 
Transaction price(1)
 
N/A
 
N/A
 
N/A
Fixed income securities
 


 
 
 
 
 

 

 
 
441,368

 
Broker quotes and/or 3rd party pricing services
 
N/A
 
N/A
 
N/A
 
 
106,590

 
Income approach
 
Yield
 
1.0% - 14.8%
 
9.6%
Derivative instruments
 
1,328

 
Broker quotes and/or 3rd party pricing services
 
N/A
 
N/A
 
N/A
Total assets
 
$
971,485

 
 
 
 
 
 
 
 
Liabilities
 
 
 
 
 
 
 
 
 
 
Derivatives instruments
 
$
(648
)
 
Broker quotes and/or 3rd party pricing services
 
N/A
 
N/A
 
N/A
Total liabilities
 
$
(648
)
 
 
 
 
 
 
 
 
 
(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.