XML 62 R51.htm IDEA: XBRL DOCUMENT v3.7.0.1
FAIR VALUE OF FINANCIAL INSTRUMENTS (Details 4)
3 Months Ended 12 Months Ended
Mar. 31, 2017
USD ($)
$ / barrel
Dec. 31, 2016
USD ($)
$ / shares
$ / barrel
Dec. 31, 2015
USD ($)
Crude Oil      
Valuation techniques used for assets, measured at fair value      
Percentage of share in total revenue 24.00% 23.00%  
Natural Gas      
Valuation techniques used for assets, measured at fair value      
Percentage of share in total revenue 76.00% 77.00%  
Natural Resources      
Valuation techniques used for assets, measured at fair value      
Assets, fair value $ 87,200,000   $ 107,300,000
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 $ 227,198,000 $ 175,206,000  
Significant Unobservable Inputs (Level 3) | Residential Mortgage- Backed Securities      
Valuation techniques used for assets, measured at fair value      
Assets, fair value 39,286,000 40,663,000  
Significant Unobservable Inputs (Level 3) | Corporate Loans      
Valuation techniques used for assets, measured at fair value      
Assets, fair value 125,088,000 129,194,000  
Significant Unobservable Inputs (Level 3) | Equity Investments, at Estimated Fair Value      
Valuation techniques used for assets, measured at fair value      
Assets, fair value $ 131,125,000 $ 132,305,000  
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 $ 462,100,000 $ 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 841,733,000 793,996,000  
Significant Unobservable Inputs (Level 3) | Foreign Exchange Options, Net      
Valuation techniques used for assets, measured at fair value      
Assets, fair value 816,000 992,000  
Significant Unobservable Inputs (Level 3) | Options      
Valuation techniques used for assets, measured at fair value      
Assets, fair value 1,464,000 1,001,000  
Significant Unobservable Inputs (Level 3) | Warrants      
Valuation techniques used for assets, measured at fair value      
Assets, fair value $ 1,700,000 $ 1,500,000  
Yield analysis | Significant Unobservable Inputs (Level 3) | Corporate Debt Securities | Weighted Average      
Valuation techniques used for assets, measured at fair value      
Yield 22.00% 14.00%  
Net leverage 30 9  
EBITDA multiple 37 6  
Discount margin 11.51% 11.05%  
Yield analysis | Significant Unobservable Inputs (Level 3) | Corporate Debt Securities | Minimum      
Valuation techniques used for assets, measured at fair value      
Yield 5.00% 5.00%  
Net leverage 15 7  
EBITDA multiple 0 0  
Discount margin 11.00% 11.00%  
Yield analysis | Significant Unobservable Inputs (Level 3) | Corporate Debt Securities | Maximum      
Valuation techniques used for assets, measured at fair value      
Yield 23.00% 15.00%  
Net leverage 31 16  
EBITDA multiple 39 9  
Discount margin 16.00% 11.50%  
Yield analysis | Significant Unobservable Inputs (Level 3) | Corporate Loans | Weighted Average      
Valuation techniques used for assets, measured at fair value      
Yield 12.00% 13.00%  
Net leverage 15 11  
EBITDA multiple 10 6  
Weight ascribed to market comparables 1.00%    
Weight ascribed to discounted cash flows 1.00%    
Weight ascribed to yield analysis 98.00%    
Yield analysis | Significant Unobservable Inputs (Level 3) | Corporate Loans | Minimum      
Valuation techniques used for assets, measured at fair value      
Yield 10.00% 11.00%  
Net leverage 5 5  
EBITDA multiple 7 0  
Weight ascribed to market comparables 0.00%    
Weight ascribed to discounted cash flows 0.00%    
Weight ascribed to yield analysis 0.00%    
Yield analysis | Significant Unobservable Inputs (Level 3) | Corporate Loans | Maximum      
Valuation techniques used for assets, measured at fair value      
Yield 15.00% 16.00%  
Net leverage 91 82  
EBITDA multiple 23 19  
Weight ascribed to market comparables 50.00%    
Weight ascribed to discounted cash flows 50.00%    
Weight ascribed to yield analysis 100.00%    
Yield analysis | Significant Unobservable Inputs (Level 3) | Interests in Joint Ventures and Partnerships      
Valuation techniques used for assets, measured at fair value      
Assets, fair value $ 26,900,000 $ 24,400,000  
Yield analysis | Significant Unobservable Inputs (Level 3) | Interests in Joint Ventures and Partnerships | Weighted Average      
Valuation techniques used for assets, measured at fair value      
Yield 27.00% 19.00%  
Net leverage 2 2  
EBITDA multiple 7 7  
Yield analysis | Significant Unobservable Inputs (Level 3) | Interests in Joint Ventures and Partnerships | Minimum      
Valuation techniques used for assets, measured at fair value      
Yield 27.00% 19.00%  
Net leverage 2 2  
EBITDA multiple 7 7  
Yield analysis | Significant Unobservable Inputs (Level 3) | Interests in Joint Ventures and Partnerships | Maximum      
Valuation techniques used for assets, measured at fair value      
Yield 27.00% 19.00%  
Net leverage 2 2  
EBITDA multiple 7 7  
Discounted cash flows | Significant Unobservable Inputs (Level 3) | Residential Mortgage- Backed Securities | Weighted Average      
Valuation techniques used for assets, measured at fair value      
Probability of default 2.00% 2.00%  
Loss severity 43.00% 43.00%  
Constant prepayment rate 16.00% 18.00%  
Discounted cash flows | Significant Unobservable Inputs (Level 3) | 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%  
Discounted cash flows | Significant Unobservable Inputs (Level 3) | 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% 50.00%  
Constant prepayment rate 20.00% 23.00%  
Discounted cash flows | Significant Unobservable Inputs (Level 3) | Corporate Loans | Weighted Average      
Valuation techniques used for assets, measured at fair value      
Weighted average cost of capital 15.00%    
LTM EBITDA exit multiple 6    
Discounted cash flows | Significant Unobservable Inputs (Level 3) | Corporate Loans | Minimum      
Valuation techniques used for assets, measured at fair value      
Weighted average cost of capital 15.00%    
LTM EBITDA exit multiple 6    
Discounted cash flows | Significant Unobservable Inputs (Level 3) | Corporate Loans | Maximum      
Valuation techniques used for assets, measured at fair value      
Weighted average cost of capital 15.00%    
LTM EBITDA exit multiple 6    
Discounted cash flows | Significant Unobservable Inputs (Level 3) | Equity Investments, at Estimated Fair Value      
Valuation techniques used for assets, measured at fair value      
Assets, fair value $ 19,900,000 $ 20,000,000  
Discounted cash flows | Significant Unobservable Inputs (Level 3) | 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  
Discounted cash flows | Significant Unobservable Inputs (Level 3) | 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 5 7  
Discounted cash flows | Significant Unobservable Inputs (Level 3) | Equity Investments, at Estimated Fair Value | Maximum      
Valuation techniques used for assets, measured at fair value      
Weighted average cost of capital 15.00% 14.00%  
LTM EBITDA exit multiple 10 10  
Discounted cash flows | Significant Unobservable Inputs (Level 3) | Interests in Joint Ventures and Partnerships      
Valuation techniques used for assets, measured at fair value      
Assets, fair value $ 47,100,000 $ 43,500,000  
Discounted cash flows | Significant Unobservable Inputs (Level 3) | Interests in Joint Ventures and Partnerships | Weighted Average      
Valuation techniques used for assets, measured at fair value      
Weighted average cost of capital 10.00% 10.00%  
Average price per BOE (in dollars per barrel) | $ / barrel 19.92 20.26  
Discounted cash flows | Significant Unobservable Inputs (Level 3) | 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 BOE (in dollars per barrel) | $ / barrel 18.35 18.81  
Discounted cash flows | Significant Unobservable Inputs (Level 3) | 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 BOE (in dollars per barrel) | $ / barrel 22.35 22.38  
Discounted cash flows | Significant Unobservable Inputs (Level 3) | Options | Weighted Average      
Valuation techniques used for assets, measured at fair value      
Weighted average cost of capital 15.00% 15.00%  
LTM EBITDA exit multiple 6 5  
Discounted cash flows | Significant Unobservable Inputs (Level 3) | Options | Minimum      
Valuation techniques used for assets, measured at fair value      
Weighted average cost of capital 15.00% 15.00%  
LTM EBITDA exit multiple 6 5  
Discounted cash flows | Significant Unobservable Inputs (Level 3) | Options | Maximum      
Valuation techniques used for assets, measured at fair value      
Weighted average cost of capital 15.00% 15.00%  
LTM EBITDA exit multiple 6 5  
Option pricing model | Significant Unobservable Inputs (Level 3) | Weighted Average | Foreign Exchange Options, Net      
Valuation techniques used for assets, measured at fair value      
Forward and spot rates $ 13,309 $ 10,301  
Option pricing model | Significant Unobservable Inputs (Level 3) | Minimum | Foreign Exchange Options, Net      
Valuation techniques used for assets, measured at fair value      
Forward and spot rates 13,309 6  
Option pricing model | Significant Unobservable Inputs (Level 3) | Maximum | Foreign Exchange Options, Net      
Valuation techniques used for assets, measured at fair value      
Forward and spot rates $ 13,309 $ 13,550  
Market comparables | Significant Unobservable Inputs (Level 3) | Corporate Debt Securities | Weighted Average      
Valuation techniques used for assets, measured at fair value      
LTM EBITDA multiple   12  
Market comparables | Significant Unobservable Inputs (Level 3) | Corporate Debt Securities | Minimum      
Valuation techniques used for assets, measured at fair value      
LTM EBITDA multiple   12  
Market comparables | Significant Unobservable Inputs (Level 3) | Corporate Debt Securities | Maximum      
Valuation techniques used for assets, measured at fair value      
LTM EBITDA multiple   12  
Market comparables | Significant Unobservable Inputs (Level 3) | Corporate Loans | Weighted Average      
Valuation techniques used for assets, measured at fair value      
LTM EBITDA multiple 9    
Forward EBITDA multiple 8    
Market comparables | Significant Unobservable Inputs (Level 3) | Corporate Loans | Minimum      
Valuation techniques used for assets, measured at fair value      
LTM EBITDA multiple 9    
Forward EBITDA multiple 8    
Market comparables | Significant Unobservable Inputs (Level 3) | Corporate Loans | Maximum      
Valuation techniques used for assets, measured at fair value      
LTM EBITDA multiple 9    
Forward EBITDA multiple 8    
Market comparables | Significant Unobservable Inputs (Level 3) | Equity Investments, at Estimated Fair Value      
Valuation techniques used for assets, measured at fair value      
Assets, fair value $ 15,200,000 $ 14,500,000  
Market comparables | Significant Unobservable Inputs (Level 3) | Equity Investments, at Estimated Fair Value | Weighted Average      
Valuation techniques used for assets, measured at fair value      
LTM EBITDA multiple 11 11  
Forward EBITDA multiple 10 9  
Market comparables | Significant Unobservable Inputs (Level 3) | Equity Investments, at Estimated Fair Value | Minimum      
Valuation techniques used for assets, measured at fair value      
LTM EBITDA multiple 0 0  
Forward EBITDA multiple 0 0  
Market comparables | Significant Unobservable Inputs (Level 3) | Equity Investments, at Estimated Fair Value | Maximum      
Valuation techniques used for assets, measured at fair value      
LTM EBITDA multiple 16 14  
Forward EBITDA multiple 14 13  
Market comparables | Significant Unobservable Inputs (Level 3) | Interests in Joint Ventures and Partnerships      
Valuation techniques used for assets, measured at fair value      
Assets, fair value $ 8,800,000 $ 9,800,000  
Market comparables | Significant Unobservable Inputs (Level 3) | Interests in Joint Ventures and Partnerships | Weighted Average      
Valuation techniques used for assets, measured at fair value      
LTM EBITDA multiple 1 4  
Capitalization rate 7.00% 7.00%  
Forward EBITDA multiple 1 9  
Market comparables | Significant Unobservable Inputs (Level 3) | Interests in Joint Ventures and Partnerships | Minimum      
Valuation techniques used for assets, measured at fair value      
LTM EBITDA multiple 1 1  
Capitalization rate 4.00% 3.00%  
Forward EBITDA multiple 1 9  
Market comparables | Significant Unobservable Inputs (Level 3) | Interests in Joint Ventures and Partnerships | Maximum      
Valuation techniques used for assets, measured at fair value      
LTM EBITDA multiple 1 9  
Capitalization rate 12.00% 12.00%  
Forward EBITDA multiple 1 9  
Market comparables | Significant Unobservable Inputs (Level 3) | Options | Weighted Average      
Valuation techniques used for assets, measured at fair value      
LTM EBITDA multiple 9 9  
Forward EBITDA multiple 8 7  
Market comparables | Significant Unobservable Inputs (Level 3) | Options | Minimum      
Valuation techniques used for assets, measured at fair value      
LTM EBITDA multiple 9 9  
Forward EBITDA multiple 8 7  
Market comparables | Significant Unobservable Inputs (Level 3) | Options | Maximum      
Valuation techniques used for assets, measured at fair value      
LTM EBITDA multiple 9 9  
Forward EBITDA multiple 8 7  
Inputs to both market comparables and discounted cash flow | Significant Unobservable Inputs (Level 3) | Equity Investments, at Estimated Fair Value | Weighted Average      
Valuation techniques used for assets, measured at fair value      
Weight ascribed to market comparables 47.00% 47.00%  
Weight ascribed to discounted cash flows 53.00% 53.00%  
Illiquidity discount 11.00% 8.00%  
Inputs to both market comparables and discounted cash flow | Significant Unobservable Inputs (Level 3) | Equity Investments, at Estimated Fair Value | 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%  
Illiquidity discount 0.00% 5.00%  
Inputs to both market comparables and discounted cash flow | Significant Unobservable Inputs (Level 3) | Equity Investments, at Estimated Fair Value | 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%  
Illiquidity discount 15.00% 15.00%  
Inputs to both market comparables and discounted cash flow | Significant Unobservable Inputs (Level 3) | Interests in Joint Ventures and Partnerships | Weighted Average      
Valuation techniques used for assets, measured at fair value      
Weight ascribed to market comparables 25.00% 27.00%  
Weight ascribed to discounted cash flows 43.00% 45.00%  
Weight ascribed to yield analysis 32.00% 28.00%  
Inputs to both market comparables and discounted cash flow | Significant Unobservable Inputs (Level 3) | 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% 0.00%  
Inputs to both market comparables and discounted cash flow | Significant Unobservable Inputs (Level 3) | 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% 100.00%  
Inputs to both market comparables and discounted cash flow | Significant Unobservable Inputs (Level 3) | 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%  
Inputs to both market comparables and discounted cash flow | Significant Unobservable Inputs (Level 3) | 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%  
Inputs to both market comparables and discounted cash flow | Significant Unobservable Inputs (Level 3) | 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%  
Inputs to both market comparables and discounted cash flow | Significant Unobservable Inputs (Level 3) | 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%  
Black Scholes Options Pricing Model | Significant Unobservable Inputs (Level 3) | Corporate Debt Securities | Weighted Average      
Valuation techniques used for assets, measured at fair value      
Risk-Free Rate   1.00%  
Volatility   85.00%  
Black Scholes Options Pricing Model | Significant Unobservable Inputs (Level 3) | Corporate Debt Securities | Minimum      
Valuation techniques used for assets, measured at fair value      
Risk-Free Rate   1.00%  
Volatility   85.00%  
Black Scholes Options Pricing Model | Significant Unobservable Inputs (Level 3) | Corporate Debt Securities | Maximum      
Valuation techniques used for assets, measured at fair value      
Risk-Free Rate   1.00%  
Volatility   85.00%  
Black Scholes Options Pricing Model | Significant Unobservable Inputs (Level 3) | Corporate Loans | Weighted Average      
Valuation techniques used for assets, measured at fair value      
Risk-Free Rate 3.00%    
Volatility 28.00%    
Black Scholes Options Pricing Model | Significant Unobservable Inputs (Level 3) | Corporate Loans | Minimum      
Valuation techniques used for assets, measured at fair value      
Risk-Free Rate 3.00%    
Volatility 28.00%    
Black Scholes Options Pricing Model | Significant Unobservable Inputs (Level 3) | Corporate Loans | Maximum      
Valuation techniques used for assets, measured at fair value      
Risk-Free Rate 3.00%    
Volatility 28.00%    
Black Scholes Options Pricing Model | Significant Unobservable Inputs (Level 3) | Options | Weighted Average      
Valuation techniques used for assets, measured at fair value      
Risk-Free Rate 3.00%    
Volatility 28.00%    
Black Scholes Options Pricing Model | Significant Unobservable Inputs (Level 3) | Options | Minimum      
Valuation techniques used for assets, measured at fair value      
Risk-Free Rate 3.00%    
Volatility 28.00%    
Black Scholes Options Pricing Model | Significant Unobservable Inputs (Level 3) | Options | Maximum      
Valuation techniques used for assets, measured at fair value      
Risk-Free Rate 3.00%    
Volatility 28.00%    
Offered Quotes | Significant Unobservable Inputs (Level 3) | Corporate Debt Securities | Weighted Average      
Valuation techniques used for assets, measured at fair value      
Offered quotes (in dollars per share) | $ / shares   $ 102  
Offered Quotes | Significant Unobservable Inputs (Level 3) | Corporate Debt Securities | Minimum      
Valuation techniques used for assets, measured at fair value      
Offered quotes (in dollars per share) | $ / shares   101  
Offered Quotes | Significant Unobservable Inputs (Level 3) | Corporate Debt Securities | Maximum      
Valuation techniques used for assets, measured at fair value      
Offered quotes (in dollars per share) | $ / shares   $ 103