XML 42 R19.htm IDEA: XBRL DOCUMENT v3.4.0.3
BORROWINGS
3 Months Ended
Mar. 31, 2016
BORROWINGS
12. BORROWINGS

The following table presents the general characteristics of each of our Notes, as well as their carrying value and fair value. The Notes are included in Loans Payable within the Condensed Consolidated Statements of Financial Condition. All of the Notes were issued at a discount. All of the Notes accrue interest from the Issue Date and all pay interest in arrears on a semi-annual basis or annual basis.

 

     March 31, 2016      December 31, 2015  

Senior Notes

   Carrying
Value
     Fair Value (a)      Carrying
Value
     Fair Value (a)  

6.625%, Due 8/15/2019 (b)

   $ 613,047       $ 667,485       $ 614,996       $ 665,438   

5.875%, Due 3/15/2021

   $ 397,814       $ 459,880       $ 397,720       $ 458,680   

4.750%, Due 2/15/2023

   $ 392,452       $ 436,560       $ 392,224       $ 430,560   

6.250%, Due 8/15/2042

   $ 237,692       $ 297,200       $ 237,648       $ 297,575   

5.000%, Due 6/15/2044

   $ 488,204       $ 510,750       $ 488,119       $ 515,050   

4.450%, Due 7/15/2045

   $ 343,737       $ 330,365       $ 343,689       $ 332,640   

2.000%, Due 5/19/2025

   $ 334,697       $ 351,977       $ 322,664       $ 327,465   

 

(a) Fair value is determined by broker quote and these notes would be classified as Level II within the fair value hierarchy.
(b) The carrying and fair values are determined using the original $600 million par amount less $15 million attributable to these notes which were acquired but not retired by Blackstone during 2012.

 

Included within Loans Payable and Due to Affiliates within the Condensed Consolidated Statements of Financial Condition are amounts due to holders of debt securities issued by Blackstone’s consolidated CLO vehicles. Borrowings through the consolidated CLO vehicles consisted of the following:

 

     March 31, 2016      December 31, 2015  
     Borrowing
Outstanding
     Weighted-
Average
Interest
Rate
    Weighted-
Average
Remaining
Maturity
in Years
     Borrowing
Outstanding
     Weighted-
Average
Interest
Rate
    Weighted-
Average
Remaining
Maturity
in Years
 

Senior Secured Notes

   $ 3,786,464         1.94     5.5       $ 3,687,976         1.93     5.4   

Subordinated Notes

     234,071         (a     N/A         226,350         (a     N/A   
  

 

 

         

 

 

      
   $ 4,020,535            $ 3,914,326        
  

 

 

         

 

 

      

 

(a) The Subordinated Notes do not have contractual interest rates but instead receive distributions from the excess cash flows of the CLO vehicles.

Senior Secured Notes and Subordinated Notes comprise the following amounts:

 

     March 31, 2016      December 31, 2015  
            Amounts Due to Non-
Consolidated Affiliates
            Amounts Due to Non-
Consolidated Affiliates
 
     Fair Value      Borrowing
Outstanding
     Fair Value      Fair Value      Borrowing
Outstanding
     Fair Value  

Senior Secured Notes

   $ 3,467,956       $ —         $ —         $ 3,225,064       $ —         $ —     

Subordinated Notes

   $ 86,063       $ 10,000       $ 8,164       $ 98,371       $ 10,000       $ 8,231   

The Loans Payable of the consolidated CLO vehicles are collateralized by assets held by each respective CLO vehicle and assets of one vehicle may not be used to satisfy the liabilities of another. As of March 31, 2016 and December 31, 2015, the fair value of the consolidated CLO assets was $4.1 billion and $3.9 billion, respectively. This collateral consisted of Cash, Corporate Loans, Corporate Bonds, other securities and receivables.

Scheduled principal payments for borrowings as of March 31, 2016 were as follows:

 

     Operating
Borrowings
     Blackstone Fund
Facilities/CLO
Vehicles
     Total
Borrowings
 

2016

   $ —         $ 4,253       $ 4,253   

2017

     —           538,555         538,555   

2018

     —           —           —     

2019

     585,000         —           585,000   

2020

     —           —           —     

Thereafter

     2,240,140         3,481,980         5,722,120   
  

 

 

    

 

 

    

 

 

 

Total

   $ 2,825,140       $ 4,024,788       $ 6,849,928