XML 42 R20.htm IDEA: XBRL DOCUMENT v3.8.0.1
BORROWINGS
3 Months Ended
Mar. 31, 2018
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 as indicated by the Interest Payment Dates.

 

     March 31, 2018      December 31, 2017  

Senior Notes

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

5.875%, Due 3/15/2021

   $ 398,620      $ 429,480      $ 398,514      $ 438,320  

4.750%, Due 2/15/2023

     394,389        422,080        394,137        434,200  

6.250%, Due 8/15/2042

     238,069        314,100        238,019        328,200  

5.000%, Due 6/15/2044

     488,588        551,700        488,536        574,100  

4.450%, Due 7/15/2045

     343,953        358,610        343,925        372,575  

2.000%, Due 5/19/2025

     364,305        392,099        355,425        385,433  

1.000%, Due 10/5/2026

     727,645        720,657        709,871        711,440  

3.150%, Due 10/2/2027

     296,477        286,590        296,399        295,320  

4.000%, Due 10/2/2047

     290,031        286,710        289,989        296,940  
  

 

 

    

 

 

    

 

 

    

 

 

 
   $ 3,542,077      $ 3,762,026      $ 3,514,815      $ 3,836,528  
  

 

 

    

 

 

    

 

 

    

 

 

 

 

(a) Fair value is determined by broker quote and these notes would be classified as Level II within the fair value hierarchy.

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, 2018      December 31, 2017  
     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

   $ 5,615,425        3.41     5.4      $ 10,689,240        2.35     4.1  

Subordinated Notes

     284,735        (a     N/A        894,367        (a)       N/A  
  

 

 

         

 

 

      
   $ 5,900,160           $ 11,583,607       
  

 

 

         

 

 

      

 

(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, 2018      December 31, 2017  
     Fair Value      Amounts Due to Non-
Consolidated Affiliates
     Fair Value      Amounts Due to Non-
Consolidated Affiliates
 
        Borrowing
Outstanding
     Fair Value         Borrowing
Outstanding
     Fair Value  

Senior Secured Notes

   $ 5,615,419      $ 3,250      $ 3,269      $ 10,595,652      $ 1,000      $ 996  

Subordinated Notes

     215,554        111,659        65,334        743,554        53,400        40,390  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
   $ 5,830,973      $ 114,909      $ 68,603      $ 11,339,206      $ 54,400      $ 41,386  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

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, 2018 and December 31, 2017, the fair value of the consolidated CLO assets was $6.8 billion and $13.4 billion, respectively. This collateral consisted of Cash, Corporate Loans, Corporate Bonds and other securities.

Scheduled principal payments for borrowings as of March 31, 2018 were as follows:

 

     Operating
Borrowings
     Blackstone Fund
Facilities/CLO
Vehicles
     Total
Borrowings
 

2018

   $ —        $ 2,819      $ 2,819  

2019

     —          —          —    

2020

     —          —          —    

2021

     400,000        —          400,000  

2022

     —          —          —    

Thereafter

     3,207,000        5,900,160        9,107,160  
  

 

 

    

 

 

    

 

 

 
   $ 3,607,000      $ 5,902,979      $ 9,509,979