XML 134 R73.htm IDEA: XBRL DOCUMENT v3.7.0.1
FAIR VALUE OF FINANCIAL INSTRUMENTS (Details 4) - Successor Company
12 Months Ended
Dec. 31, 2016
USD ($)
$ / shares
$ / barrel
Dec. 31, 2015
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) | Corporate Debt Securities    
Valuation techniques used for assets, measured at fair value    
Assets, fair value (in dollars) $ 175,206,000 $ 194,986,000
Significant Unobservable Inputs (Level 3) | Residential Mortgage- Backed Securities    
Valuation techniques used for assets, measured at fair value    
Assets, fair value (in dollars) 40,663,000 49,621,000
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) 129,194,000 298,734,000
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) $ 132,305,000 $ 146,648,000
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) | Corporate Debt Securities and Equity Investments    
Valuation techniques used for assets, measured at fair value    
Assets, fair value (in dollars) $ 408,100,000  
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) 793,996,000 $ 888,408,000
Significant Unobservable Inputs (Level 3) | Options    
Valuation techniques used for assets, measured at fair value    
Assets, fair value (in dollars) 1,001,000 $ 95,000
Significant Unobservable Inputs (Level 3) | Common stock warrants    
Valuation techniques used for assets, measured at fair value    
Assets, fair value (in dollars) $ 1,500,000  
Significant Unobservable Inputs (Level 3) | Yield analysis | Corporate Debt Securities | Weighted Average    
Valuation techniques used for assets, measured at fair value    
Yield 14.00% 23.00%
Net leverage 9 10
EBITDA multiple 6 7
Discount margin 11.05% 7.50%
Significant Unobservable Inputs (Level 3) | Yield analysis | Corporate Debt Securities | Minimum    
Valuation techniques used for assets, measured at fair value    
Yield 5.00% 6.00%
Net leverage 7 10
EBITDA multiple 0 7
Discount margin 11.00% 7.50%
Significant Unobservable Inputs (Level 3) | Yield analysis | Corporate Debt Securities | Maximum    
Valuation techniques used for assets, measured at fair value    
Yield 15.00% 31.00%
Net leverage 16 12
EBITDA multiple 9 10
Discount margin 11.50% 7.50%
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 13.00% 11.00%
Net leverage 11 7
EBITDA multiple 6 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 11.00% 3.00%
Net leverage 5 1
EBITDA multiple 0 6
Significant Unobservable Inputs (Level 3) | Yield analysis | Corporate loans, at estimated fair value | Maximum    
Valuation techniques used for assets, measured at fair value    
Yield 16.00% 18.00%
Net leverage 82 19
EBITDA multiple 19 15
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) $ 24,400,000 $ 17,500,000
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 19.00% 16.00%
Net leverage 2 2
EBITDA multiple 7 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 19.00% 16.00%
Net leverage 2 2
EBITDA multiple 7 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 19.00% 16.00%
Net leverage 2 2
EBITDA multiple 7 8
Significant Unobservable Inputs (Level 3) | Market comparables | Corporate Debt Securities | Weighted Average    
Valuation techniques used for assets, measured at fair value    
LTM EBITDA multiple 12  
Significant Unobservable Inputs (Level 3) | Market comparables | Corporate Debt Securities | Minimum    
Valuation techniques used for assets, measured at fair value    
LTM EBITDA multiple 12  
Significant Unobservable Inputs (Level 3) | Market comparables | Corporate Debt Securities | Maximum    
Valuation techniques used for assets, measured at fair value    
LTM EBITDA multiple 12  
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) $ 20,000,000 $ 11,300,000
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 11 8
Forward EBITDA multiple 9 8
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 0 4
Forward EBITDA multiple 0 3
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 14 13
Forward EBITDA multiple 13 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) $ 9,800,000 $ 98,900,000
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 4 5
Forward EBITDA multiple 9  
Capitalization Rate 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 1
Forward EBITDA multiple 9  
Capitalization Rate 3.00%  
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 9
Forward EBITDA multiple 9  
Capitalization Rate 12.00%  
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 7 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 7 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 7 8
Significant Unobservable Inputs (Level 3) | Black Scholes Options Pricing Model | Corporate Debt Securities | Weighted Average    
Valuation techniques used for assets, measured at fair value    
Risk-Free Rate 1.00%  
Volatility 85.00%  
Significant Unobservable Inputs (Level 3) | Black Scholes Options Pricing Model | Corporate Debt Securities | Minimum    
Valuation techniques used for assets, measured at fair value    
Risk-Free Rate 1.00%  
Volatility 85.00%  
Significant Unobservable Inputs (Level 3) | Black Scholes Options Pricing Model | Corporate Debt Securities | Maximum    
Valuation techniques used for assets, measured at fair value    
Risk-Free Rate 1.00%  
Volatility 85.00%  
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 $ 102  
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 $ 103  
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) $ 14,500,000 $ 6,400,000
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) | Discounted cash flows | Residential Mortgage- Backed Securities | Weighted Average    
Valuation techniques used for assets, measured at fair value    
Probability of default 2.00% 1.00%
Loss severity 43.00% 40.00%
Constant prepayment rate 18.00% 15.00%
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% 35.00%
Constant prepayment rate 12.00% 12.00%
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% 3.00%
Loss severity 50.00% 45.00%
Constant prepayment rate 23.00% 18.00%
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% 9.00%
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% 7.00%
LTM EBITDA exit multiple 7 0
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% 14.00%
LTM EBITDA exit multiple 10 9
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) $ 43,500,000 $ 164,400,000
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% 8.00%
Average Price Per B O E | $ / barrel 20.26 20.61
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% 6.00%
Average Price Per B O E | $ / barrel 18.81 14.33
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 22.38 23.22
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 15.00% 14.00%
LTM EBITDA exit multiple 5 8
Significant Unobservable Inputs (Level 3) | Discounted cash flows | Options | Minimum    
Valuation techniques used for assets, measured at fair value    
Weighted average cost of capital 15.00% 14.00%
LTM EBITDA exit multiple 5 8
Significant Unobservable Inputs (Level 3) | Discounted cash flows | Options | Maximum    
Valuation techniques used for assets, measured at fair value    
Weighted average cost of capital 15.00% 14.00%
LTM EBITDA exit multiple 5 8
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%
Illiquidity discount   11.00%
Weight ascribed to broker quotes   6.00%
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%
Illiquidity discount   0.00%
Weight ascribed to broker quotes   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%
Illiquidity discount   15.00%
Weight ascribed to broker quotes   100.00%
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 47.00%  
Weight ascribed to discounted cash flows 53.00%  
Illiquidity discount 8.00%  
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%  
Illiquidity discount 5.00%  
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%  
Illiquidity discount 15.00%  
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 27.00% 43.00%
Weight ascribed to discounted cash flows 45.00% 57.00%
Weight ascribed to yield analysis 28.00%  
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%
Weight ascribed to yield analysis 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%
Weight ascribed to yield analysis 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% 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% 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% 10.00%
Crude Oil    
Valuation techniques used for assets, measured at fair value    
Percentage of share in total revenue 23.00% 25.00%
Natural Gas    
Valuation techniques used for assets, measured at fair value    
Percentage of share in total revenue 77.00% 75.00%
Natural Resources    
Valuation techniques used for assets, measured at fair value    
Assets, fair value (in dollars) $ 107,300,000 $ 114,100,000
Foreign Exchange Options, Net | Significant Unobservable Inputs (Level 3)    
Valuation techniques used for assets, measured at fair value    
Assets, fair value (in dollars) 992,000 2,887,000
Foreign Exchange Options, Net | Significant Unobservable Inputs (Level 3) | Option pricing model | Weighted Average    
Valuation techniques used for assets, measured at fair value    
Forward and spot rates 10,301 11,500
Foreign Exchange Options, Net | Significant Unobservable Inputs (Level 3) | Option pricing model | Minimum    
Valuation techniques used for assets, measured at fair value    
Forward and spot rates 6 6
Foreign Exchange Options, Net | Significant Unobservable Inputs (Level 3) | Option pricing model | Maximum    
Valuation techniques used for assets, measured at fair value    
Forward and spot rates $ 13,550 $ 14,000