XML 53 R72.htm IDEA: XBRL DOCUMENT v3.3.0.814
FAIR VALUE OF FINANCIAL INSTRUMENTS (Details 4)
$ / shares in Units, $ in Thousands
9 Months Ended 12 Months Ended
Sep. 30, 2015
USD ($)
$ / barrel
Dec. 31, 2014
USD ($)
$ / shares
$ / barrel
Successor Company | Minimum    
Valuation techniques used for assets, measured at fair value    
Weight ascribed to each valuation technique 0.00% 0.00%
Successor Company | Maximum    
Valuation techniques used for assets, measured at fair value    
Weight ascribed to each valuation technique 100.00% 100.00%
Successor Company | Significant Unobservable Inputs (Level 3) | Collateralized loan obligation secured notes    
Valuation techniques used for assets, measured at fair value    
Liabilities, fair value (in dollars)   $ 5,501,099
Successor Company | Significant Unobservable Inputs (Level 3) | Corporate Debt Securities    
Valuation techniques used for assets, measured at fair value    
Assets, fair value (in dollars) $ 208,116 317,034
Successor Company | Significant Unobservable Inputs (Level 3) | Residential Mortgage- Backed Securities    
Valuation techniques used for assets, measured at fair value    
Assets, fair value (in dollars) 50,139 55,184
Successor Company | Significant Unobservable Inputs (Level 3) | Corporate loans, at estimated fair value    
Valuation techniques used for assets, measured at fair value    
Assets, fair value (in dollars) 331,626 347,077
Successor Company | Significant Unobservable Inputs (Level 3) | Equity Investments, at Estimated Fair Value    
Valuation techniques used for assets, measured at fair value    
Assets, fair value (in dollars) $ 158,877 $ 81,719
Successor Company | Significant Unobservable Inputs (Level 3) | Equity Investments, at Estimated Fair Value | Minimum    
Valuation techniques used for assets, measured at fair value    
Illiquidity discount 5.00% 5.00%
Successor Company | Significant Unobservable Inputs (Level 3) | Interests in Joint Ventures and Partnerships    
Valuation techniques used for assets, measured at fair value    
Assets, fair value (in dollars) $ 655,655 $ 718,772
Successor Company | Significant Unobservable Inputs (Level 3) | Options    
Valuation techniques used for assets, measured at fair value    
Assets, fair value (in dollars) $ 481 $ 5,212
Successor Company | Significant Unobservable Inputs (Level 3) | Yield analysis | Weighted Average | Collateralized loan obligation secured notes    
Valuation techniques used for assets, measured at fair value    
Discount margin   2.55%
Successor Company | Significant Unobservable Inputs (Level 3) | Yield analysis | Minimum | Collateralized loan obligation secured notes    
Valuation techniques used for assets, measured at fair value    
Discount margin   0.95%
Successor Company | Significant Unobservable Inputs (Level 3) | Yield analysis | Maximum | Collateralized loan obligation secured notes    
Valuation techniques used for assets, measured at fair value    
Discount margin   10.00%
Successor Company | Significant Unobservable Inputs (Level 3) | Yield analysis | Corporate Debt Securities | Weighted Average    
Valuation techniques used for assets, measured at fair value    
Yield 19.00% 17.00%
Net leverage 7 6
EBITDA multiple 6 7
Discount margin 8.45% 9.05%
Successor Company | Significant Unobservable Inputs (Level 3) | Yield analysis | Corporate Debt Securities | Minimum    
Valuation techniques used for assets, measured at fair value    
Yield 6.00% 3.00%
Net leverage 6 5
EBITDA multiple 5 4
Discount margin 7.50% 6.25%
Successor Company | Significant Unobservable Inputs (Level 3) | Yield analysis | Corporate Debt Securities | Maximum    
Valuation techniques used for assets, measured at fair value    
Yield 23.00% 19.00%
Net leverage 12 12
EBITDA multiple 10 11
Discount margin 14.25% 11.00%
Successor Company | Significant Unobservable Inputs (Level 3) | Yield analysis | Corporate loans, at estimated fair value | Weighted Average    
Valuation techniques used for assets, measured at fair value    
Yield 12.00% 12.00%
Net leverage 6 6
EBITDA multiple 8 9
Successor Company | Significant Unobservable Inputs (Level 3) | Yield analysis | Corporate loans, at estimated fair value | Minimum    
Valuation techniques used for assets, measured at fair value    
Yield 3.00% 3.00%
Net leverage 1 1
EBITDA multiple 4 5
Successor Company | Significant Unobservable Inputs (Level 3) | Yield analysis | Corporate loans, at estimated fair value | Maximum    
Valuation techniques used for assets, measured at fair value    
Yield 20.00% 21.00%
Net leverage 22 13
EBITDA multiple 17 12
Successor Company | Significant Unobservable Inputs (Level 3) | Yield analysis | Interests in Joint Ventures and Partnerships    
Valuation techniques used for assets, measured at fair value    
Assets, fair value (in dollars) $ 18,400  
Yield 16.00%  
Successor Company | Significant Unobservable Inputs (Level 3) | Yield analysis | Interests in Joint Ventures and Partnerships | Weighted Average    
Valuation techniques used for assets, measured at fair value    
Yield 16.00%  
Net leverage 5  
EBITDA multiple 10  
Successor Company | Significant Unobservable Inputs (Level 3) | Yield analysis | Interests in Joint Ventures and Partnerships | Minimum    
Valuation techniques used for assets, measured at fair value    
Net leverage 1  
EBITDA multiple 8  
Successor Company | Significant Unobservable Inputs (Level 3) | Yield analysis | Interests in Joint Ventures and Partnerships | Maximum    
Valuation techniques used for assets, measured at fair value    
Net leverage 13  
EBITDA multiple 13  
Successor Company | Significant Unobservable Inputs (Level 3) | Broker quotes | Corporate Debt Securities    
Valuation techniques used for assets, measured at fair value    
Offered quotes (in dollars per share) | $ / shares   $ 101
Successor Company | Significant Unobservable Inputs (Level 3) | Broker quotes | Corporate Debt Securities | Weighted Average    
Valuation techniques used for assets, measured at fair value    
Offered quotes (in dollars per share) | $ / shares   $ 101
Successor Company | Significant Unobservable Inputs (Level 3) | Discounted cash flows | Weighted Average | Collateralized loan obligation secured notes    
Valuation techniques used for assets, measured at fair value    
Probability of default   3.00%
Loss severity   32.00%
Successor Company | Significant Unobservable Inputs (Level 3) | Discounted cash flows | Minimum | Collateralized loan obligation secured notes    
Valuation techniques used for assets, measured at fair value    
Probability of default   2.00%
Loss severity   30.00%
Successor Company | Significant Unobservable Inputs (Level 3) | Discounted cash flows | Maximum | Collateralized loan obligation secured notes    
Valuation techniques used for assets, measured at fair value    
Probability of default   3.00%
Loss severity   37.00%
Successor Company | Significant Unobservable Inputs (Level 3) | Discounted cash flows | Corporate Debt Securities    
Valuation techniques used for assets, measured at fair value    
Weighted average cost of capital 17.00%  
Successor Company | Significant Unobservable Inputs (Level 3) | Discounted cash flows | Corporate Debt Securities | Weighted Average    
Valuation techniques used for assets, measured at fair value    
Weighted average cost of capital 17.00%  
Successor Company | Significant Unobservable Inputs (Level 3) | Discounted cash flows | Residential Mortgage- Backed Securities | Weighted Average    
Valuation techniques used for assets, measured at fair value    
Probability of default 1.00% 8.00%
Loss severity 35.00% 26.00%
Constant prepayment rate 16.00% 12.00%
Successor Company | Significant Unobservable Inputs (Level 3) | Discounted cash flows | Residential Mortgage- Backed Securities | Minimum    
Valuation techniques used for assets, measured at fair value    
Probability of default 0.00% 0.00%
Loss severity 30.00% 12.00%
Constant prepayment rate 12.00% 4.00%
Successor Company | Significant Unobservable Inputs (Level 3) | Discounted cash flows | Residential Mortgage- Backed Securities | Maximum    
Valuation techniques used for assets, measured at fair value    
Probability of default 3.00% 21.00%
Loss severity 50.00% 45.00%
Constant prepayment rate 18.00% 19.00%
Successor Company | Significant Unobservable Inputs (Level 3) | Discounted cash flows | Equity Investments, at Estimated Fair Value    
Valuation techniques used for assets, measured at fair value    
Assets, fair value (in dollars) $ 7,000 $ 9,500
Successor Company | Significant Unobservable Inputs (Level 3) | Discounted cash flows | Equity Investments, at Estimated Fair Value | Weighted Average    
Valuation techniques used for assets, measured at fair value    
Weighted average cost of capital 9.00% 13.00%
LTM EBITDA exit multiple 9 8
Successor Company | Significant Unobservable Inputs (Level 3) | Discounted cash flows | Equity Investments, at Estimated Fair Value | Minimum    
Valuation techniques used for assets, measured at fair value    
Weighted average cost of capital 7.00% 9.00%
LTM EBITDA exit multiple 3 5
Successor Company | Significant Unobservable Inputs (Level 3) | Discounted cash flows | Equity Investments, at Estimated Fair Value | Maximum    
Valuation techniques used for assets, measured at fair value    
Weighted average cost of capital 14.00% 16.00%
LTM EBITDA exit multiple 10 10
Successor Company | Significant Unobservable Inputs (Level 3) | Discounted cash flows | Interests in Joint Ventures and Partnerships    
Valuation techniques used for assets, measured at fair value    
Assets, fair value (in dollars) $ 168,200 $ 207,600
Successor Company | Significant Unobservable Inputs (Level 3) | Discounted cash flows | Interests in Joint Ventures and Partnerships | Weighted Average    
Valuation techniques used for assets, measured at fair value    
Weighted average cost of capital 10.00% 12.00%
Average Price Per B O E | $ / barrel 21.92 30.16
Successor Company | Significant Unobservable Inputs (Level 3) | Discounted cash flows | Interests in Joint Ventures and Partnerships | Minimum    
Valuation techniques used for assets, measured at fair value    
Weighted average cost of capital 7.00% 7.00%
Average Price Per B O E | $ / barrel 16.85 21.46
Successor Company | Significant Unobservable Inputs (Level 3) | Discounted cash flows | Interests in Joint Ventures and Partnerships | Maximum    
Valuation techniques used for assets, measured at fair value    
Weighted average cost of capital 20.00% 20.00%
Average Price Per B O E | $ / barrel 24.81 35.67
Successor Company | Significant Unobservable Inputs (Level 3) | Discounted cash flows | Options    
Valuation techniques used for assets, measured at fair value    
Weighted average cost of capital 14.00% 14.00%
LTM EBITDA exit multiple 6 11
Successor Company | Significant Unobservable Inputs (Level 3) | Discounted cash flows | Options | Weighted Average    
Valuation techniques used for assets, measured at fair value    
Weighted average cost of capital 14.00% 14.00%
LTM EBITDA exit multiple 6 11
Successor Company | Significant Unobservable Inputs (Level 3) | Market comparables | Equity Investments, at Estimated Fair Value    
Valuation techniques used for assets, measured at fair value    
Assets, fair value (in dollars) $ 46,400 $ 67,400
Successor Company | Significant Unobservable Inputs (Level 3) | Market comparables | Equity Investments, at Estimated Fair Value | Weighted Average    
Valuation techniques used for assets, measured at fair value    
LTM EBITDA multiple 5 4
Forward EBITDA multiple 8 7
Successor Company | Significant Unobservable Inputs (Level 3) | Market comparables | Equity Investments, at Estimated Fair Value | Minimum    
Valuation techniques used for assets, measured at fair value    
LTM EBITDA multiple 1 1
Forward EBITDA multiple 4 4
Successor Company | Significant Unobservable Inputs (Level 3) | Market comparables | Equity Investments, at Estimated Fair Value | Maximum    
Valuation techniques used for assets, measured at fair value    
LTM EBITDA multiple 12 12
Forward EBITDA multiple 10 11
Successor Company | Significant Unobservable Inputs (Level 3) | Market comparables | Interests in Joint Ventures and Partnerships    
Valuation techniques used for assets, measured at fair value    
Assets, fair value (in dollars) $ 33,000 $ 20,400
LTM EBITDA multiple 8  
Successor Company | Significant Unobservable Inputs (Level 3) | Market comparables | Interests in Joint Ventures and Partnerships | Weighted Average    
Valuation techniques used for assets, measured at fair value    
LTM EBITDA multiple 8 11
Control Premium   15.00%
Current capitalization rate 7.00% 7.00%
Successor Company | Significant Unobservable Inputs (Level 3) | Market comparables | Interests in Joint Ventures and Partnerships | Minimum    
Valuation techniques used for assets, measured at fair value    
LTM EBITDA multiple   10
Control Premium   15.00%
Current capitalization rate 6.00% 4.00%
Successor Company | Significant Unobservable Inputs (Level 3) | Market comparables | Interests in Joint Ventures and Partnerships | Maximum    
Valuation techniques used for assets, measured at fair value    
LTM EBITDA multiple   13
Current capitalization rate 11.00% 15.00%
Successor Company | Significant Unobservable Inputs (Level 3) | Market comparables | Options    
Valuation techniques used for assets, measured at fair value    
LTM EBITDA multiple 10 9
Forward EBITDA multiple 9  
Successor Company | Significant Unobservable Inputs (Level 3) | Market comparables | Options | Weighted Average    
Valuation techniques used for assets, measured at fair value    
LTM EBITDA multiple 10 9
Forward EBITDA multiple 9  
Successor Company | Significant Unobservable Inputs (Level 3) | Inputs to both market comparables and discounted cash flow | Equity Investments, at Estimated Fair Value | Weighted Average    
Valuation techniques used for assets, measured at fair value    
Illiquidity discount 10.00%  
Weight ascribed to market comparables 62.00% 97.00%
Weight ascribed to discounted cash flows 38.00% 83.00%
Successor Company | Significant Unobservable Inputs (Level 3) | Inputs to both market comparables and discounted cash flow | Equity Investments, at Estimated Fair Value | Minimum    
Valuation techniques used for assets, measured at fair value    
Illiquidity discount 0.00%  
Weight ascribed to market comparables 0.00% 0.00%
Weight ascribed to discounted cash flows 0.00% 0.00%
Successor Company | Significant Unobservable Inputs (Level 3) | Inputs to both market comparables and discounted cash flow | Equity Investments, at Estimated Fair Value | Maximum    
Valuation techniques used for assets, measured at fair value    
Illiquidity discount 15.00%  
Weight ascribed to market comparables 100.00% 100.00%
Weight ascribed to discounted cash flows 100.00% 100.00%
Successor Company | Significant Unobservable Inputs (Level 3) | Inputs to both market comparables and discounted cash flow | Interests in Joint Ventures and Partnerships | Weighted Average    
Valuation techniques used for assets, measured at fair value    
Weight ascribed to market comparables 34.00% 54.00%
Weight ascribed to discounted cash flows 66.00% 79.00%
Successor Company | Significant Unobservable Inputs (Level 3) | Inputs to both market comparables and discounted cash flow | Interests in Joint Ventures and Partnerships | Minimum    
Valuation techniques used for assets, measured at fair value    
Weight ascribed to market comparables 0.00% 0.00%
Weight ascribed to discounted cash flows 0.00% 0.00%
Successor Company | Significant Unobservable Inputs (Level 3) | Inputs to both market comparables and discounted cash flow | Interests in Joint Ventures and Partnerships | Maximum    
Valuation techniques used for assets, measured at fair value    
Weight ascribed to market comparables 100.00% 100.00%
Weight ascribed to discounted cash flows 100.00% 100.00%
Successor Company | Significant Unobservable Inputs (Level 3) | Inputs to both market comparables and discounted cash flow | Options    
Valuation techniques used for assets, measured at fair value    
Illiquidity discount 10.00%  
Weight ascribed to market comparables 50.00% 50.00%
Weight ascribed to discounted cash flows 50.00% 50.00%
Successor Company | Significant Unobservable Inputs (Level 3) | Inputs to both market comparables and discounted cash flow | Options | Weighted Average    
Valuation techniques used for assets, measured at fair value    
Illiquidity discount 10.00%  
Weight ascribed to market comparables 50.00% 50.00%
Weight ascribed to discounted cash flows 50.00% 50.00%
Crude Oil    
Valuation techniques used for assets, measured at fair value    
Percentage of share in total revenue   23.00%
Crude Oil | Successor Company    
Valuation techniques used for assets, measured at fair value    
Percentage of share in total revenue 25.00%  
Natural Gas    
Valuation techniques used for assets, measured at fair value    
Percentage of share in total revenue   77.00%
Natural Gas | Successor Company    
Valuation techniques used for assets, measured at fair value    
Percentage of share in total revenue 75.00%  
Natural Resources    
Valuation techniques used for assets, measured at fair value    
Assets, fair value (in dollars)   $ 176,400
Natural Resources | Successor Company    
Valuation techniques used for assets, measured at fair value    
Assets, fair value (in dollars) $ 134,400