XML 63 R38.htm IDEA: XBRL DOCUMENT v3.10.0.1
BORROWINGS (Tables)
6 Months Ended
Jun. 30, 2018
Carrying Value and Fair Value of Blackstone Issued Notes

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.

 

     June 30, 2018      December 31, 2017  

Senior Notes

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

5.875%, Due 3/15/2021

   $ 398,727      $ 425,360      $ 398,514      $ 438,320  

4.750%, Due 2/15/2023

     394,645        418,840        394,137        434,200  

2.000%, Due 5/19/2025

     346,136        369,728        355,425        385,433  

1.000%, Due 10/5/2026

     691,478        677,906        709,871        711,440  

3.150%, Due 10/2/2027

     296,557        284,700        296,399        295,320  

6.250%, Due 8/15/2042

     238,119        294,700        238,019        328,200  

5.000%, Due 6/15/2044

     488,640        526,000        488,536        574,100  

4.450%, Due 7/15/2045

     343,981        337,260        343,925        372,575  

4.000%, Due 10/2/2047

     290,075        266,400        289,989        296,940  
  

 

 

    

 

 

    

 

 

    

 

 

 
   $ 3,488,358      $ 3,600,894      $ 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.

Partnership's Borrowings Through Consolidated CLO Vehicles

Borrowings through the consolidated CLO vehicles consisted of the following:

 

     June 30, 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

   $ 6,533,425        3.83     3.2      $ 10,689,240        2.35     4.1  

Subordinated Notes

     331,735        (a     N/A        894,367        (a)       N/A  
  

 

 

         

 

 

      
   $ 6,865,160           $ 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.

Components of Senior Secured Notes and Subordinated Notes

Senior Secured Notes and Subordinated Notes comprise the following amounts:

 

     June 30, 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

   $ 6,531,595      $ 3,250      $ 3,269      $ 10,595,652      $ 1,000      $ 996  

Subordinated Notes

     239,179        111,659        63,279        743,554        53,400        40,390  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
   $ 6,770,774      $ 114,909      $ 66,548      $ 11,339,206      $ 54,400      $ 41,386  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
Scheduled Principal Payments for Borrowings

Scheduled principal payments for borrowings as of June 30, 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

     3,151,560        6,865,160        10,016,720  
  

 

 

    

 

 

    

 

 

 
   $ 3,551,560      $ 6,867,979      $ 10,419,539