XML 91 R79.htm IDEA: XBRL DOCUMENT v3.3.1.900
FAIR VALUE OF FINANCIAL INSTRUMENTS (Details 4) - Successor Company
$ / shares in Units, $ in Thousands
12 Months Ended
Dec. 31, 2015
USD ($)
$ / shares
$ / barrel
Dec. 31, 2014
USD ($)
$ / shares
$ / barrel
Minimum    
Valuation techniques used for assets, measured at fair value    
Weight ascribed to each valuation technique 0.00% 0.00%
Maximum    
Valuation techniques used for assets, measured at fair value    
Weight ascribed to each valuation technique 100.00% 100.00%
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
Significant Unobservable Inputs (Level 3) | Corporate Debt Securities    
Valuation techniques used for assets, measured at fair value    
Assets, fair value (in dollars) $ 194,986 317,034
Significant Unobservable Inputs (Level 3) | Residential Mortgage- Backed Securities    
Valuation techniques used for assets, measured at fair value    
Assets, fair value (in dollars) 49,621 55,184
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) 298,734 347,077
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) $ 146,648 $ 81,719
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%
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) $ 888,408 $ 718,772
Significant Unobservable Inputs (Level 3) | Foreign Exchange Options, Net    
Valuation techniques used for assets, measured at fair value    
Assets, fair value (in dollars) 2,887  
Significant Unobservable Inputs (Level 3) | Options    
Valuation techniques used for assets, measured at fair value    
Assets, fair value (in dollars) $ 95 $ 5,212
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%
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%
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%
Significant Unobservable Inputs (Level 3) | Yield analysis | Corporate Debt Securities | Weighted Average    
Valuation techniques used for assets, measured at fair value    
Yield 23.00% 17.00%
Net leverage 10 6
EBITDA multiple 7 7
Discount margin 7.50% 9.05%
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 10 5
EBITDA multiple 7 4
Discount margin 7.50% 6.25%
Significant Unobservable Inputs (Level 3) | Yield analysis | Corporate Debt Securities | Maximum    
Valuation techniques used for assets, measured at fair value    
Yield 31.00% 19.00%
Net leverage 12 12
EBITDA multiple 10 11
Discount margin 7.50% 11.00%
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 11.00% 12.00%
Net leverage 7 6
EBITDA multiple 9 9
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 6 5
Significant Unobservable Inputs (Level 3) | Yield analysis | Corporate loans, at estimated fair value | Maximum    
Valuation techniques used for assets, measured at fair value    
Yield 18.00% 21.00%
Net leverage 19 13
EBITDA multiple 15 12
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) $ 17,500  
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 2  
EBITDA multiple 8  
Significant Unobservable Inputs (Level 3) | Yield analysis | Interests in Joint Ventures and Partnerships | Minimum    
Valuation techniques used for assets, measured at fair value    
Yield 16.00%  
Net leverage 2  
EBITDA multiple 8  
Significant Unobservable Inputs (Level 3) | Yield analysis | Interests in Joint Ventures and Partnerships | Maximum    
Valuation techniques used for assets, measured at fair value    
Yield  
Net leverage 2  
EBITDA multiple 8  
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%
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%
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%
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 40.00% 26.00%
Constant prepayment rate 15.00% 12.00%
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 35.00% 12.00%
Constant prepayment rate 12.00% 4.00%
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 45.00% 45.00%
Constant prepayment rate 18.00% 19.00%
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)   $ 9,500
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 8 8
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 0 5
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 9 10
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) $ 164,400 $ 207,600
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 8.00% 12.00%
Average Price Per B O E | $ / barrel 20.61 30.16
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 6.00% 7.00%
Average Price Per B O E | $ / barrel 14.33 21.46
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 23.22 35.67
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 8 11
Significant Unobservable Inputs (Level 3) | Discounted cash flows | Options | Minimum    
Valuation techniques used for assets, measured at fair value    
Weighted average cost of capital 14.00% 14.00%
LTM EBITDA exit multiple 8 11
Significant Unobservable Inputs (Level 3) | Discounted cash flows | Options | Maximum    
Valuation techniques used for assets, measured at fair value    
Weighted average cost of capital 14.00% 14.00%
LTM EBITDA exit multiple 8 11
Significant Unobservable Inputs (Level 3) | Inputs to market comparables, discounted cash flow and broker quotes | Equity Investments, at Estimated Fair Value | Weighted Average    
Valuation techniques used for assets, measured at fair value    
Weight ascribed to market comparables 52.00%  
Weight ascribed to discounted cash flows 42.00%  
Weight ascribed to broker quotes 6.00%  
Illiquidity discount 11.00%  
Significant Unobservable Inputs (Level 3) | Inputs to market comparables, discounted cash flow and broker quotes | Equity Investments, at Estimated Fair Value | Minimum    
Valuation techniques used for assets, measured at fair value    
Weight ascribed to market comparables 0.00%  
Weight ascribed to discounted cash flows 0.00%  
Weight ascribed to broker quotes 0.00%  
Illiquidity discount 0.00%  
Significant Unobservable Inputs (Level 3) | Inputs to market comparables, discounted cash flow and broker quotes | Equity Investments, at Estimated Fair Value | Maximum    
Valuation techniques used for assets, measured at fair value    
Weight ascribed to market comparables 100.00%  
Weight ascribed to discounted cash flows 100.00%  
Weight ascribed to broker quotes 100.00%  
Illiquidity discount 15.00%  
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
Significant Unobservable Inputs (Level 3) | Broker quotes | Corporate Debt Securities | Minimum    
Valuation techniques used for assets, measured at fair value    
Offered quotes (in dollars per share) | $ / shares   101
Significant Unobservable Inputs (Level 3) | Broker quotes | Corporate Debt Securities | Maximum    
Valuation techniques used for assets, measured at fair value    
Offered quotes (in dollars per share) | $ / shares   $ 101
Significant Unobservable Inputs (Level 3) | Broker quotes | Equity Investments, at Estimated Fair Value    
Valuation techniques used for assets, measured at fair value    
Assets, fair value (in dollars) $ 6,400  
Significant Unobservable Inputs (Level 3) | Broker quotes | Equity Investments, at Estimated Fair Value | Weighted Average    
Valuation techniques used for assets, measured at fair value    
Offered quotes (in dollars per share) | $ / shares $ 4  
Significant Unobservable Inputs (Level 3) | Broker quotes | Equity Investments, at Estimated Fair Value | Minimum    
Valuation techniques used for assets, measured at fair value    
Offered quotes (in dollars per share) | $ / shares 0  
Significant Unobservable Inputs (Level 3) | Broker quotes | Equity Investments, at Estimated Fair Value | Maximum    
Valuation techniques used for assets, measured at fair value    
Offered quotes (in dollars per share) | $ / shares $ 5  
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) $ 11,300 $ 67,400
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 8 4
Forward EBITDA multiple 8 7
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 4 1
Forward EBITDA multiple 3 4
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 13 12
Forward EBITDA multiple 11 11
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) $ 98,900 $ 20,400
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 5 11
Control Premium   15.00%
LTM EBITDA multiple   7.00%
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 1 10
Control Premium   15.00%
LTM EBITDA multiple   4.00%
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 9 13
Control Premium   15.00%
LTM EBITDA multiple   15.00%
Significant Unobservable Inputs (Level 3) | Market comparables | Options | Weighted Average    
Valuation techniques used for assets, measured at fair value    
LTM EBITDA multiple 9 9
Forward EBITDA multiple 8  
Significant Unobservable Inputs (Level 3) | Market comparables | Options | Minimum    
Valuation techniques used for assets, measured at fair value    
LTM EBITDA multiple 9 9
Forward EBITDA multiple 8  
Significant Unobservable Inputs (Level 3) | Market comparables | Options | Maximum    
Valuation techniques used for assets, measured at fair value    
LTM EBITDA multiple 9 9
Forward EBITDA multiple 8  
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    
Weight ascribed to market comparables   97.00%
Weight ascribed to discounted cash flows   83.00%
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    
Weight ascribed to market comparables   0.00%
Weight ascribed to discounted cash flows   0.00%
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    
Weight ascribed to market comparables   100.00%
Weight ascribed to discounted cash flows   100.00%
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 43.00% 54.00%
Weight ascribed to discounted cash flows 57.00% 79.00%
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%
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%
Significant Unobservable Inputs (Level 3) | Inputs to both market comparables and discounted cash flow | Options    
Valuation techniques used for assets, measured at fair value    
Weight ascribed to market comparables 50.00% 50.00%
Weight ascribed to discounted cash flows 50.00% 50.00%
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    
Weight ascribed to market comparables 50.00% 50.00%
Weight ascribed to discounted cash flows 50.00% 50.00%
Illiquidity discount 10.00%  
Significant Unobservable Inputs (Level 3) | Inputs to both market comparables and discounted cash flow | Options | Minimum    
Valuation techniques used for assets, measured at fair value    
Weight ascribed to market comparables 50.00% 50.00%
Weight ascribed to discounted cash flows 50.00% 50.00%
Illiquidity discount 10.00%  
Significant Unobservable Inputs (Level 3) | Inputs to both market comparables and discounted cash flow | Options | Maximum    
Valuation techniques used for assets, measured at fair value    
Weight ascribed to market comparables 50.00% 50.00%
Weight ascribed to discounted cash flows 50.00% 50.00%
Illiquidity discount 10.00%  
Significant Unobservable Inputs (Level 3) | Option pricing model | Foreign Exchange Options, Net | Weighted Average    
Valuation techniques used for assets, measured at fair value    
Forward and spot rates 11,500  
Significant Unobservable Inputs (Level 3) | Option pricing model | Foreign Exchange Options, Net | Minimum    
Valuation techniques used for assets, measured at fair value    
Forward and spot rates 6  
Significant Unobservable Inputs (Level 3) | Option pricing model | Foreign Exchange Options, Net | Maximum    
Valuation techniques used for assets, measured at fair value    
Forward and spot rates 14,000  
Crude Oil    
Valuation techniques used for assets, measured at fair value    
Percentage of share in total revenue 25.00% 23.00%
Natural Gas    
Valuation techniques used for assets, measured at fair value    
Percentage of share in total revenue 75.00% 77.00%
Natural Resources    
Valuation techniques used for assets, measured at fair value    
Assets, fair value (in dollars) $ 114,100 $ 176,400