XML 60 R37.htm IDEA: XBRL DOCUMENT v2.4.0.8
FAIR VALUE MEASUREMENTS OF FINANCIAL INSTRUMENTS (Tables)
12 Months Ended
Dec. 31, 2013
Financial Assets and Liabilities at Fair Value

The following tables summarize the valuation of the Partnership’s financial assets and liabilities by the fair value hierarchy:

 

    December 31, 2013  
    Level I     Level II     Level III     Total  

Assets

       

Investments of Consolidated Blackstone Funds (a)

       

Investment Funds

  $ —        $ —        $ 897,843      $ 897,843   

Equity Securities

    51,147        130,816        193,699        375,662   

Partnership and LLC Interests

    —          88,555        1,254,903        1,343,458   

Debt Instruments

    —          1,154,902        45,495        1,200,397   

Assets of Consolidated CLO Vehicles

       

Corporate Loans

      7,537,661        929,228        8,466,889   

Corporate Bonds

    —          161,382        —          161,382   

Freestanding Derivatives—Foreign Currency Contracts

    —          30,830        —          30,830   

Freestanding Derivatives—Interest Rate Contracts

    —          3,726        —          3,726   

Other

    3,477        —          37,584        41,061   
 

 

 

   

 

 

   

 

 

   

 

 

 

Total Investments of Consolidated Blackstone Funds

    54,624        9,107,872        3,358,752        12,521,248   

Blackstone’s Treasury Cash Management Strategies

    19,629        1,041,039        44,132        1,104,800   

Money Market Funds

    173,781        —          —          173,781   

Freestanding Derivatives

       

Interest Rate Contracts

    7,423        1,098        —          8,521   

Foreign Currency Contracts

    —          1,480        —          1,480   

Total Return Swaps

    —          342        —          342   

Loans and Receivables

    —          —          137,788        137,788   

Other Investments

    87,068        17,270        14,466        118,804   
 

 

 

   

 

 

   

 

 

   

 

 

 
  $ 342,525      $ 10,169,101      $ 3,555,138      $ 14,066,764   
 

 

 

   

 

 

   

 

 

   

 

 

 

Liabilities

       

Liabilities of Consolidated CLO Vehicles (a)

       

Senior Secured Notes

  $ —        $ —        $ 8,302,572      $ 8,302,572   

Subordinated Notes

    —          —          610,435        610,435   

Freestanding Derivatives—Foreign Currency Contracts

    —          10,018        —          10,018   

Freestanding Derivatives

       

Interest Rate Contracts

    2,484        192        —          2,676   

Foreign Currency Contracts

    —          1,015        —          1,015   

Credit Default Swaps

    —          591        —          591   

Securities Sold, Not Yet Purchased

    —          76,195        —          76,195   
 

 

 

   

 

 

   

 

 

   

 

 

 
  $ 2,484      $ 88,011      $ 8,913,007      $ 9,003,502   
 

 

 

   

 

 

   

 

 

   

 

 

 

 

     December 31, 2012  
     Level I      Level II      Level III      Total  

Assets

           

Investments of Consolidated Blackstone Funds (a)

           

Investment Funds

   $ —         $ 1,799       $ 890,465       $ 892,264   

Equity Securities

     95,898         28,654         217,060         341,612   

Partnership and LLC Interests

     212         12,375         581,151         593,738   

Debt Instruments

     —           903,123         17,724         920,847   

Assets of Consolidated CLO Vehicles

           

Corporate Loans

     —           9,775,070         1,278,443         11,053,513   

Corporate Bonds

     —           146,625         15,831         162,456   

Freestanding Derivatives—Foreign Currency Contracts

     —           37,898         —           37,898   

Freestanding Derivatives—Interest Rate Contracts

     —           6,132         —           6,132   

Other

     —           1,260         17,025         18,285   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total Investments of Consolidated Blackstone Funds

     96,110         10,912,936         3,017,699         14,026,745   

Blackstone’s Treasury Cash Management Strategies

     672,766         737,708         1,206         1,411,680   

Money Market Funds

     129,549         —           —           129,549   

Freestanding Derivatives

           

Interest Rate Contracts

     486         54,784         —           55,270   

Foreign Currency Contracts

     —           74         —           74   

Loans and Receivables

     —           —           30,663         30,663   

Other Investments

     12,443         6,783         26,898         46,124   
  

 

 

    

 

 

    

 

 

    

 

 

 
   $ 911,354       $ 11,712,285       $ 3,076,466       $ 15,700,105   
  

 

 

    

 

 

    

 

 

    

 

 

 

Liabilities

           

Liabilities of Consolidated CLO Vehicles (a)

           

Senior Secured Notes

   $ —         $ —         $ 10,695,136       $ 10,695,136   

Subordinated Notes

     —           —           846,471         846,471   

Freestanding Derivatives—Foreign Currency Contracts

     —           17,101         —           17,101   

Freestanding Derivatives—Interest Rate Contracts

     —           772         —           772   

Freestanding Derivatives

           

Interest Rate Contracts

     277         3,839         —           4,116   

Foreign Currency Contracts

     —           81         —           81   

Securities Sold, Not Yet Purchased

     —           226,425         —           226,425   
  

 

 

    

 

 

    

 

 

    

 

 

 
   $ 277       $ 248,218       $ 11,541,607       $ 11,790,102   
  

 

 

    

 

 

    

 

 

    

 

 

 

 

(a) Pursuant to GAAP consolidation guidance, the Partnership is required to consolidate all VIEs in which it has been identified as the primary beneficiary, including certain CLO vehicles, and other funds in which a consolidated entity of the Partnership, as the general partner of the fund, is presumed to have control. While the Partnership is required to consolidate certain funds, including CLO vehicles, for GAAP purposes, the Partnership has no ability to utilize the assets of these funds and there is no recourse to the Partnership for their liabilities since these are client assets and liabilities.
Summary of Fair Value Transfers Between Level I and Level II

The following table summarizes the fair value transfers between Level I and Level II for positions that existed as of December 31, 2013 and 2012, respectively:

 

     Year Ended
December 31,
 
     2013      2012  

Transfers from Level I into Level II (a)

   $ 28,670       $ 15,928   

Transfers from Level II into Level I (b)

   $ 1,308       $ 588   

 

(a) Transfers out of Level I represent those financial instruments for which restrictions exist and adjustments were made to an otherwise observable price to reflect fair value at the reporting date.
(b) Transfers into Level I represent those financial instruments for which an unadjusted quoted price in an active market became available for the identical asset.
Summary of Quantitative Inputs and Assumptions for Items Categorized in Level III of Fair Value Hierarchy

The following table summarizes the quantitative inputs and assumptions used for items categorized in Level III of the fair value hierarchy as of December 31, 2013:

 

    Fair Value     Valuation
Techniques
  Unobservable
Inputs
  Ranges   Weighted
Average (a)
 
         

Financial Assets

         

Investments of Consolidated Blackstone Funds

         

Investment Funds

  $ 897,843      NAV as Fair Value   N/A   N/A     N/A   

Equity Securities

    112,117      Discounted Cash Flows   Discount Rate

Revenue CAGR

Exit Multiple-EBITDA

Exit Multiple-P/E

  9.2% - 26.3%

0.9% - 46.2%

5.0x - 14.0x

8.5x - 17.0x

   

 

 

 

12.4

6.8

8.9

9.8


    78,154      Transaction Price   N/A   N/A     N/A   
    275      Market Comparable
Companies
  EBITDA Multiple   6.3x - 7.5x     6.9
    50      Third Party Pricing   N/A   N/A     N/A   
    3,103      Other   N/A   N/A     N/A   

Partnership and LLC Interests

    557,534      Discounted Cash Flows   Discount Rate

Revenue CAGR

Exit Multiple-EBITDA
Exit Capitalization Rate

  5.0% - 22.5%

-0.7% - 17.7%

3.0x - 23.3x

4.3% - 10.5%

   

 

 

 

9.0

5.5

9.4

7.0


    687,246      Transaction Price   N/A   N/A     N/A   
    9,181      Third Party Pricing   N/A   N/A     N/A   
    942      Other   N/A   N/A     N/A   

Debt Instruments

    11,814      Discounted Cash Flows   Discount Rate

Revenue CAGR

Exit Multiple-EBITDA

Exit Capitalization Rate
Default Rate

Recovery Rate

Recovery Lag

Pre-payment Rate

Reinvestment Rate

  10.7% - 21.0%

4.8% - 5.5%

5.8x - 11.1x

6.4% - 7.5%

2.0%

67.0%

12 months

20.0%

LIBOR + 400 bps

   

 

 

 

 

 

 

 

 

19.2

4.8

10.8

6.7

N/A

N/A

N/A

N/A

N/A


  

  

  

  

  

    31,675      Third Party Pricing   N/A   N/A     N/A   
    1,772      Transaction Price   N/A   N/A     N/A   
    234      Market Comparable
Companies
  EBITDA Multiple   6.2x - 8.0x     6.2

Assets of Consolidated CLO Vehicles

  $ 615,414      Third Party Pricing   N/A   N/A     N/A   
    293,382      Market Comparable
Companies
  EBITDA Multiple   3.5x - 11.3x     7.3
    57,936      Discounted Cash Flows   Discount Rate

Revenue CAGR

Exit Multiple-EBITDA

  7.0% - 14.0%

4.2%

8.0x

   

 

 

7.8

N/A

N/A


  

  

    80      Transaction Price   N/A   N/A     N/A   
 

 

 

         

Total Investments of Consolidated Blackstone Funds

    3,358,752           

Blackstone’s Treasury Cash Management Strategies

    17,040      Discounted Cash Flows   Default Rate

Recovery Rate

Recovery Lag

Pre-payment Rate

Reinvestment Rate

Discount Rate

  2.0%
30.0% - 70.0%
12 months
20.0%
LIBOR + 400 bps
6.0% - 8.6%
   
 

 

 

 

 

N/A
66.0

N/A

N/A

N/A

6.6

  

  

  

  

    16,993      Third Party Pricing   N/A   N/A     N/A   
    10,099      NAV as Fair Value   N/A   N/A     N/A   

Loans and Receivables

    137,788      Discounted Cash Flows   Discount Rate   11.0% - 14.8%     12.6

Other Investments

    7,927      Transaction Price   N/A   N/A     N/A   
    3,725      NAV as Fair Value   N/A   N/A     N/A   
    2,814      Discounted Cash Flows   Discount Rate   12.5%     N/A   
 

 

 

         

Total

  $ 3,555,138           
 

 

 

         

Financial Liabilities

         

Liabilities of Consolidated CLO Vehicles

  $ 8,913,007      Discounted Cash Flows   Default Rate   2.0% -3.0%     2.1
 

 

 

         
      Recovery Rate   30.0% - 70.0%     66.0
      Recovery Lag   12 months     N/A   
      Pre-payment Rate   5.0% -20.0%     18.0
      Discount Rate   0.4% - 24.2%     2.6
      Reinvestment Rate   LIBOR + 400 bps     N/A   

The following table summarizes the quantitative inputs and assumptions used for items categorized in Level III of the fair value hierarchy as of December 31, 2012:

 

    Fair Value     Valuation
Techniques
  Unobservable
Inputs
  Ranges   Weighted
Average (a)
 
         

Financial Assets

         

Investments of Consolidated Blackstone Funds

         

Investment Funds

  $ 890,465      NAV as Fair Value   N/A   N/A     N/A   

Equity Securities

    151,899      Discounted Cash Flows   Discount Rate
Revenue CAGR
Exit Multiple-EBITDA
Exit Multiple-P/E
  8.4% - 25.1%

0.7% -83.4%

5.8x - 11.5x

8.5x - 17.0x

   

 

 

 

11.2

5.6

9.2

10.1x


  

    61,479      Transaction Price   N/A   N/A     N/A   
    1,602      Market Comparable
Companies
  Book Value Multiple
EBITDA Multiple
  0.9x

5.0x - 8.7x

   

 

N/A

7.8x

  

  

    200      Third Party Pricing   N/A   N/A     N/A   
    1,880      Other   N/A   N/A     N/A   

Partnership and LLC Interests

    562,678      Discounted Cash Flows   Discount Rate

Revenue CAGR

Exit Multiple-EBITDA
Exit Capitalization Rate

  5.3% - 22.6%

-8.2% - 62.0%

4.5x - 15.4x

1.0% - 10.5%

   

 

 

 

8.9

5.3

10.0x

7.0


  

    13,316      Transaction Price   N/A   N/A     N/A   
    5,157      Third Party Pricing   N/A   N/A     N/A   

Debt Instruments

  $ 13,056      Discounted Cash Flows   Discount Rate

Revenue CAGR

Exit Multiple-EBITDA
Exit Capitalization Rate
Default Rate

Recovery Rate
Recovery Lag

Pre-payment Rate
Reinvestment Rate

  7.8% - 42.0%
2.9% -5.1%

9.5x

7.0% -7.5%

2.0%

70.0%

12 months

20.0%

LIBOR + 400 bps

   

 

 

 

 

 

 

 

 

15.6

3.8

N/A

7.1

N/A

N/A

N/A

N/A

N/A


  

  

  

  

  

  

    4,004      Third Party Pricing   N/A   N/A     N/A   
    664      Market Comparable
Companies
  EBITDA Multiple   6.5x-7.5x     6.7x   

Assets of Consolidated

    900,146      Third Party Pricing   N/A   N/A     N/A   

CLO Vehicles

    278,972      Market Comparable
Companies
  EBITDA Multiple
Liquidity Discount
  2.0x - 13.0x

1.0% - 25.0%

   

 

6.5x

8.4

  

    132,171      Discounted Cash Flows   Discount Rate   7.0% - 15.7%     9.3
    10      Transaction Price   N/A   N/A     N/A   
 

 

 

         

Total Investments of Consolidated Blackstone Funds

    3,017,699           

Blackstone’s Treasury Cash Management Strategies

    1,006      Discounted Cash Flows   Default Rate

Recovery Rate
Recovery Lag

Pre-payment Rate
Discount Rate
Reinvestment Rate

  2.0%

70.0%

12 months

20.0%

12.0%

LIBOR + 400 bps

   

 

 

 

 

 

N/A

N/A

N/A

N/A

N/A

N/A

  

  

  

  

  

  

    200      Transaction Price   N/A   N/A     N/A   

Loans and Receivables

    30,620      Discounted Cash Flows   Discount Rate   11.8% - 25.9%     13.7
    43      Market Comparable
Companies
  EBITDA Multiple   8.7x     N/A   

Other Investments

    17,901      NAV as Fair Value   N/A   N/A     N/A   
    5,647      Discounted Cash Flows   Discount Rate   12.5%     N/A   
    3,350      Transaction Price   N/A   N/A     N/A   
 

 

 

         

Total

  $ 3,076,466           
 

 

 

         

Financial Liabilities

         

Liabilities of Consolidated CLO Vehicles

  $ 11,541,607      Discounted Cash Flows   Default Rate   2.0% - 5.0%     2.1
 

 

 

         
      Recovery Rate   30.0% -70.0%     66.0
      Recovery Lag   12 months     N/A   
      Pre-payment Rate   5.0% - 20.0%     18.0
      Discount Rate   1.1% - 50.0%     3.9
      Reinvestment Rate   LIBOR + 400 bps     N/A   

 

N/A Not applicable.
CAGR Compound annual growth rate.
EBITDA Earnings before interest, taxes, depreciation and amortization.
Exit Multiple Ranges include the last twelve months EBITDA, forward EBITDA and price/earnings exit multiples.
(a) Unobservable inputs were weighted based on the fair value of the investments included in the range.
Summary of Changes in Financial Assets Measured at Fair Value for Which Level III Inputs Were Used

 
Level III Financial Assets at Fair Value
Year Ended December 31,
 
    2013     2012  
    Investments of
Consolidated
Funds
    Loans and
Receivables
    Other
Investments (c)
    Total     Investments of
Consolidated
Funds
    Loans and
Receivables
    Other
Investments (c)
    Total  

Balance, Beginning of Period

  $ 3,017,699      $ 30,663      $ 28,104      $ 3,076,466      $ 2,103,769      $ 8,555      $ 20,164      $ 2,132,488   

Transfer In Due to Consolidation and Acquisition (a)

    673,031        —          11,960        684,991        246,022        —          —          246,022   

Transfer Out Due to Deconsolidation

    (284,960     —          —          (284,960     (1,599     —          —          (1,599

Transfer In to
Level III (b)

    624,450        —          12,627        637,077        687,225        —          —          687,225   

Transfer Out of
Level III (b)

    (481,637     —          (9,241     (490,878     (150,097     —          —          (150,097

Purchases

    733,356        370,508        129,122        1,232,986        772,305        176,641        7,700        956,646   

Sales

    (1,249,271     (265,996     (112,833     (1,628,100     (809,367     (154,293     (703     (964,363

Settlements

    —          2,312        (1,958     354        —          (46     —          (46

Realized Gains (Losses), Net

    64,681        43        13,934        78,658        (17,201     (308     449        (17,060

Changes in Unrealized Gains (Losses) Included in Earnings Related to Investments Still Held at the Reporting Date

    261,403        258        (13,117     248,544        186,642        114        494        187,250   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Balance, End of Period

  $ 3,358,752      $ 137,788      $ 58,598      $ 3,555,138      $ 3,017,699      $ 30,663      $ 28,104      $ 3,076,466   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

Summary of Changes in Financial Liabilities Measured at Fair Value for Which Level III Inputs Were Used
    Level III Financial Liabilities at Fair Value Year Ended December 31,  
    2013     2012  
    Collateralized
Loan
Obligations
Senior

Notes
    Collateralized
Loan
Obligations
Subordinated
Notes
    Total     Collateralized
Loan
Obligations
Senior

Notes
    Collateralized
Loan
Obligations
Subordinated
Notes
    Total  

Balance, Beginning of Period

  $ 10,695,136      $ 846,471      $ 11,541,607      $ 7,449,766      $ 630,236      $ 8,080,002   

Transfer In Due to Consolidation and Acquisition (a)

    —          —          —          3,419,084        149,225        3,568,309   

Transfer Out Due to Deconsolidation

    (1,100,842     (150,925     (1,251,767     —          —          —     

Issuances

    41,233        784        42,017        15,602        2,218        17,820   

Settlements

    (2,034,367     (530     (2,034,897     (895,302     (3,588     (898,890

Realized (Gains) Losses, Net

    6,078        —          6,078        (17     —          (17

Changes in Unrealized (Gains) Losses Included in Earnings Related to Liabilities Still Held at the Reporting Date

    695,334        (85,365     609,969        706,003        68,380        774,383   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Balance, End of Period

  $ 8,302,572      $ 610,435      $ 8,913,007      $ 10,695,136      $ 846,471      $ 11,541,607   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(a) Represents the transfer into Level III of financial assets and liabilities as a result of the consolidation of certain fund entities, the acquisition of management contracts and the Harbourmaster acquisition.
(b) Transfers in and out of Level III financial assets and liabilities were due to changes in the observability of inputs used in the valuation of such assets and liabilities.
(c) Represents Blackstone’s Treasury Cash Management Strategies and Other Investments.