XML 41 R29.htm IDEA: XBRL DOCUMENT v3.8.0.1
FAIR VALUE (Tables)
9 Months Ended
Sep. 30, 2017
Fair Value Disclosures [Abstract]  
Fair Value, by Balance Sheet Grouping
The Company’s other financial assets and financial liabilities by fair-value hierarchy level are set forth below. Please see notes 9 and 16 for the fair value of the Company’s outstanding debt obligations and amounts due from/to affiliates, respectively.
 
As of September 30, 2017
 
As of December 31, 2016
 
Level I
 
Level II
 
Level III
 
Total
 
Level I
 
Level II
 
Level III
 
Total
Assets
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
U.S. Treasury and other securities (1) 
$
324,478

 
$

 
$

 
$
324,478

 
$
757,578

 
$

 
$

 
$
757,578

Corporate investments

 
52,670

 
75,640

 
128,310

 

 
27,551

 
74,663

 
102,214

Foreign-currency forward contracts (2) 

 
4,391

 

 
4,391

 

 
16,142

 

 
16,142

Total assets
$
324,478

 
$
57,061

 
$
75,640

 
$
457,179

 
$
757,578

 
$
43,693

 
$
74,663

 
$
875,934

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Liabilities
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Contingent consideration (3) 
$

 
$

 
$
(19,108
)
 
$
(19,108
)
 
$

 
$

 
$
(23,567
)
 
$
(23,567
)
Foreign-currency forward contracts (4) 

 
(18,311
)
 

 
(18,311
)
 

 
(7,805
)
 

 
(7,805
)
Interest-rate swaps (3) 

 

 

 

 

 
(60
)
 

 
(60
)
Total liabilities
$

 
$
(18,311
)
 
$
(19,108
)
 
$
(37,419
)
 
$

 
$
(7,865
)
 
$
(23,567
)
 
$
(31,432
)
 
 
 
 
 
(1)
Carrying value approximates fair value due to the short-term nature.
(2)
Amounts are included in other assets in the condensed consolidated statements of financial condition, except for $5,377 as of December 31, 2016, which is included within corporate investments in the condensed consolidated statements of financial condition.
(3)
Amounts are included in accounts payable, accrued expenses and other liabilities in the condensed consolidated statements of financial condition.
(4)
Amounts are included in accounts payable, accrued expenses and other liabilities in the condensed consolidated statements of financial condition, except for $8,019 as of September 30, 2017, which is included within corporate investments in the condensed consolidated statements of financial condition.
Summary of Changes in Fair Value of Level III Investments
The table below sets forth a summary of changes in the fair value of Level III financial instruments:
 
Three Months Ended September 30,
 
2017
 
2016
 
Corporate Investments
 
Contingent Consideration Liability
 
Corporate Investments
 
Contingent Consideration Liability
 
 
 
 
 
 
 
 
Beginning balance
$
77,657

 
$
(24,029
)
 
$
26,581

 
$
(24,995
)
Contributions or additions
5

 

 

 

Distributions
(5,482
)
 

 

 

Net gain (loss) included in earnings
3,460

 
4,921

 
808

 
1,254

Ending balance
$
75,640

 
$
(19,108
)
 
$
27,389

 
$
(23,741
)
 
 
 
 
 
 
 
 
Net change in unrealized gains (losses) attributable to financial instruments still held at end of period
$
(239
)
 
$
4,921

 
$
808

 
$
1,254

 
Nine Months Ended September 30,
 
2017
 
2016
 
Corporate Investments
 
Contingent Consideration Liability
 
Corporate Investments
 
Contingent Consideration Liability
 
 
 
 
 
 
 
 
Beginning balance
$
74,663

 
$
(23,567
)
 
$
25,750

 
$
(28,494
)
Contributions or additions
209

 

 

 

Distributions
(9,052
)
 

 

 

Net gain (loss) included in earnings
9,820

 
4,459

 
1,639

 
4,753

Ending balance
$
75,640

 
$
(19,108
)
 
$
27,389

 
$
(23,741
)
 
 
 
 
 
 
 
 
Net change in unrealized gains (losses) attributable to financial instruments still held at end of period
$
3,788

 
$
4,459

 
$
1,639

 
$
4,753

Summary of Changes in Fair Value of Level III Investments
The table below sets forth a summary of changes in the fair value of Level III financial instruments:
 
Three Months Ended September 30,
 
2017
 
2016
 
Corporate Investments
 
Contingent Consideration Liability
 
Corporate Investments
 
Contingent Consideration Liability
 
 
 
 
 
 
 
 
Beginning balance
$
77,657

 
$
(24,029
)
 
$
26,581

 
$
(24,995
)
Contributions or additions
5

 

 

 

Distributions
(5,482
)
 

 

 

Net gain (loss) included in earnings
3,460

 
4,921

 
808

 
1,254

Ending balance
$
75,640

 
$
(19,108
)
 
$
27,389

 
$
(23,741
)
 
 
 
 
 
 
 
 
Net change in unrealized gains (losses) attributable to financial instruments still held at end of period
$
(239
)
 
$
4,921

 
$
808

 
$
1,254

 
Nine Months Ended September 30,
 
2017
 
2016
 
Corporate Investments
 
Contingent Consideration Liability
 
Corporate Investments
 
Contingent Consideration Liability
 
 
 
 
 
 
 
 
Beginning balance
$
74,663

 
$
(23,567
)
 
$
25,750

 
$
(28,494
)
Contributions or additions
209

 

 

 

Distributions
(9,052
)
 

 

 

Net gain (loss) included in earnings
9,820

 
4,459

 
1,639

 
4,753

Ending balance
$
75,640

 
$
(19,108
)
 
$
27,389

 
$
(23,741
)
 
 
 
 
 
 
 
 
Net change in unrealized gains (losses) attributable to financial instruments still held at end of period
$
3,788

 
$
4,459

 
$
1,639

 
$
4,753

The following tables set forth a summary of changes in the fair value of Level III investments:
 
 
Corporate Debt – Bank Debt
 
Corporate Debt – All Other
 
Equities – Common Stock
 
Real Estate
 
Total
Three Months Ended September 30, 2017
 
 
 
 
 
 
 
 
 
Beginning balance
$
151,229

 
$
43,469

 
$
7,287

 
$

 
$
201,985

Transfers into Level III
349

 

 

 

 
349

Transfers out of Level III
(5,059
)
 
(1,978
)
 

 

 
(7,037
)
Purchases
44,199

 
21,363

 

 
2,494

 
68,056

Sales
(28,567
)
 
(13,347
)
 
(74
)
 
(2,005
)
 
(43,993
)
Realized gains (losses), net
(325
)
 
175

 

 
5

 
(145
)
Unrealized appreciation (depreciation), net
2,842

 
(548
)
 
501

 
11

 
2,806

Ending balance
$
164,668

 
$
49,134

 
$
7,714

 
$
505

 
$
222,021

Net change in unrealized appreciation (depreciation) attributable to assets still held at end of period
$
2,219

 
$
(538
)
 
$
501

 
$
11

 
$
2,193

Three Months Ended September 30, 2016
 
 
 
 
 
 
 
 
 
Beginning balance
$
189,909

 
$
1,890

 
$
3,974

 
$

 
$
195,773

Transfers into Level III
20,684

 

 
2,691

 

 
23,375

Transfers out of Level III
(765
)
 

 

 

 
(765
)
Purchases
5,178

 
6,808

 
1,144

 

 
13,130

Sales
(19,918
)
 
(2
)
 
(1,791
)
 

 
(21,711
)
Realized gains (losses), net
132

 

 
(22
)
 

 
110

Unrealized appreciation (depreciation), net
4,754

 
(18
)
 
329

 

 
5,065

Ending balance
$
199,974

 
$
8,678

 
$
6,325

 
$

 
$
214,977

Net change in unrealized appreciation (depreciation) attributable to assets still held at end of period
$
4,754

 
$
(18
)
 
$
329

 
$

 
$
5,065

 
 
Corporate Debt – Bank Debt
 
Corporate Debt – All Other
 
Equities – Common Stock
 
Equities – Preferred Stock
 
Real Estate
 
Real Estate Loan Portfolios
 
Swaps
 
Total
Nine Months Ended September 30, 2017
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Beginning balance
$
208,868

 
$
28,793

 
$
6,693

 
$

 
$

 
$

 
$

 
$
244,354

Transfers into Level III
22,537

 
1,978

 

 

 

 

 

 
24,515

Transfers out of Level III
(54,179
)
 
(1,978
)
 

 

 

 

 

 
(56,157
)
Purchases
67,516

 
48,481

 
136

 

 
2,494

 

 

 
118,627

Sales
(83,772
)
 
(28,072
)
 
(713
)
 

 
(2,005
)
 

 

 
(114,562
)
Realized gains (losses), net
(114
)
 
486

 
87

 

 
5

 

 

 
464

Unrealized appreciation (depreciation), net
3,812

 
(554
)
 
1,511

 

 
11

 

 

 
4,780

Ending balance
$
164,668

 
$
49,134

 
$
7,714

 
$

 
$
505

 
$

 
$

 
$
222,021

Net change in unrealized appreciation (depreciation) attributable to assets still held at end of period
$
3,366

 
$
(441
)
 
$
1,511

 
$

 
$
11

 
$

 
$

 
$
4,447

Nine Months Ended September 30, 2016
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Beginning balance
$
1,871,375

 
$
3,009,164

 
$
8,729,202

 
$
1,363,542

 
$
9,655,270

 
$
2,597,405

 
$
(8,251
)
 
$
27,217,707

Cumulative-effect adjustment from adoption of accounting guidance
(1,672,305
)
 
(3,007,287
)
 
(8,725,026
)
 
(1,363,542
)
 
(9,655,270
)
 
(2,597,405
)
 
8,251

 
(27,012,584
)
Transfers into Level III
58,219

 

 
3,089

 

 

 

 

 
61,308

Transfers out of Level III
(43,435
)
 

 

 

 

 

 

 
(43,435
)
Purchases
14,556

 
6,810

 
1,301

 

 

 

 

 
22,667

Sales
(32,790
)
 
(2
)
 
(2,612
)
 

 

 

 

 
(35,404
)
Realized gains (losses), net
247

 

 
(22
)
 

 

 

 

 
225

Unrealized appreciation (depreciation), net
4,107

 
(7
)
 
393

 

 

 

 

 
4,493

Ending balance
$
199,974

 
$
8,678

 
$
6,325

 
$

 
$

 
$

 
$

 
$
214,977

Net change in unrealized appreciation (depreciation) attributable to assets still held at end of period
$
4,107

 
$
(7
)
 
$
393

 
$

 
$

 
$

 
$

 
$
4,493

Summary of Valuation Techniques and Quantitative Information
The following table sets forth a summary of the valuation techniques and quantitative information utilized in determining the fair value of the consolidated funds’ Level III investments as of September 30, 2017:
Investment Type
 
Fair Value
 
Valuation Technique
 
Significant Unobservable
Inputs
 (1)(2)
 
Range
 
Weighted Average (3)
 
 
 
 
 
 
 
 
 
 
 
Credit-oriented investments:
 
 
 
 
 
 
 
 
 
 
Consumer
discretionary:
 
$
2,066

 
Discounted cash flow (4)
 
Discount rate
 
11% – 19%
 
16%
 
 
52,487

 
Recent market information (5)
 
Quoted prices
 
Not applicable
 
Not applicable
Consumer staples:
 
1,636

 
Discounted cash flow (4)
 
Discount rate
 
12% – 14%
 
13%
 
 
12,607

 
Recent market information (5)
 
Quoted prices
 
Not applicable
 
Not applicable
Financials:
 
30,148

 
Recent market information (5)
 
Quoted prices
 
Not applicable
 
Not applicable
 
 
406

 
Recent transaction price (8)
 
Not applicable
 
Not applicable
 
Not applicable
Health care
 
9,314

 
Discounted cash flow (4)
 
Discount rate
 
8% – 15%
 
11%
 
 
726

 
Market approach
(comparable companies)
(6)
 
Earnings multiple (7)
 
9x - 11x
 
10x
 
 
4,809

 
Recent market information (5)
 
Quoted prices
 
Not applicable
 
Not applicable
Industrials:
 
14,627

 
Discounted cash flow (4)
 
Discount rate
 
6% – 11%
 
7%
 
 
4,210

 
Market approach
(comparable companies)
(6)
 
Earnings multiple (7)
 
4x - 6x
 
5x
 
 
19,362

 
Recent market information (5)
 
Quoted prices
 
Not applicable
 
Not applicable
Information
technology:
 
4,766

 
Discounted cash flow (4)
 
Discount rate
 
11% – 12%
 
12%
 
 
8,780

 
Recent market information (5)
 
Quoted prices
 
Not applicable
 
Not applicable
Real estate:
 
3,129

 
Discounted cash flow (4)
 
Discount rate
 
11% – 13%
 
12%
 
 
18,120

 
Recent market information (5)
 
Quoted prices
 
Not applicable
 
Not applicable
 
 
335

 
Recent transaction price (8)
 
Not applicable
 
Not applicable
 
Not applicable
Other:
 
4,284

 
Discounted cash flow (4)
 
Discount rate
 
10% – 12%
 
11%
 
 
22,496

 
Recent market information (5)
 
Quoted prices
 
Not applicable
 
Not applicable
Equity investments:
 
 
 
 
 
 
 
 
 
 
 
 
4,150

 
Market approach
(comparable companies)
(6)
 
Earnings multiple (7)
 
4x – 11x
 
7x
 
 
1,323

 
Discounted cash flow (4)
 
Discount rate
 
11% – 30%
 
13%
 
 
2,240

 
Recent market information (5)
 
Quoted prices
 
Not applicable
 
Not applicable
Total Level III
investments
 
$
222,021

 
 
 
 
 
 
 
 



The following table sets forth a summary of the valuation techniques and quantitative information utilized in determining the fair value of the consolidated funds’ Level III investments as of December 31, 2016:
Investment Type
 
Fair Value
 
Valuation Technique
 
Significant Unobservable
Inputs (1)(2)
 
Range
 
Weighted Average (3)
 
 
 
 
 
 
 
 
 
 
 
Credit-oriented investments:
 
 
 
 
 
 
 
 
 
 
Consumer
discretionary:
 
$
7,658

 
Discounted cash flow (4)
 
Discount rate
 
5% – 13%
 
7%
 
 
64,147

 
Recent market information (5)
 
Quoted prices
 
Not applicable
 
Not applicable
Consumer Staples:
 
7,356

 
Discounted cash flow (4)
 
Discount rate
 
6% – 12%
 
7%
 
 
23,182

 
Recent market information (5)
 
Quoted prices
 
Not applicable
 
Not applicable
Energy:
 
12,758

 
Recent market information (5)
 
Quoted prices
 
Not applicable
 
Not applicable
Industrials:
 
10,574

 
Discounted cash flow (4)
 
Discount rate
 
5% – 7%
 
6%
 
 
4,230

 
Market approach
(comparable companies)
(6)
 
Earnings multiple (7)
 
5x - 7x
 
6x
 
 
30,531

 
Recent market information (5)
 
Quoted prices
 
Not applicable
 
Not applicable
Information
technology:
 
11,681

 
Discounted cash flow (4)
 
Discount rate
 
6% – 13%
 
9%
 
 
5,076

 
Recent market information (5)
 
Quoted prices
 
Not applicable
 
Not applicable
Materials:
 
1,206

 
Discounted cash flow (4)
 
Discount rate
 
11% – 13%
 
12%
 
 
15,586

 
Recent market information (5)
 
Quoted prices
 
Not applicable
 
Not applicable
Other:
 
13,754

 
Discounted cash flow (4)
 
Discount rate
 
8% – 16%
 
12%
 
 
9,137

 
Recent market information (5)
 
Quoted prices
 
Not applicable
 
Not applicable
 
 
20,785

 
Recent transaction price (8)
 
Not applicable
 
Not applicable
 
Not applicable
Equity investments:
 
 
 
 
 
 
 
 
 
 
 
 
3,542

 
Market approach
(comparable companies)
(6)
 
Earnings multiple (7)
 
4x – 11x
 
8x
 
 
1,352

 
Discounted cash flow (4)
 
Discount rate
 
11% – 33%
 
14%
 
 
1,799

 
Recent market information (5)
 
Quoted prices
 
Not applicable
 
Not applicable
Total Level III
investments
 
$
244,354

 
 
 
 
 
 
 
 
 
 
 
 
 
(1)
The discount rate is the significant unobservable input used in the fair-value measurement of performing credit-oriented investments in which the consolidated funds do not have a controlling interest in the underlying issuer, as well as certain equity investments and real estate loan portfolios. An increase (decrease) in the discount rate would result in a lower (higher) fair-value measurement.
(2)
Multiple of either earnings or underlying assets is the significant unobservable input used in the market approach for the fair-value measurement of distressed credit-oriented investments, credit-oriented investments in which the consolidated funds have a controlling interest in the underlying issuer, equity investments and certain real estate-oriented investments. An increase (decrease) in the multiple would result in a higher (lower) fair-value measurement.
(3)
The weighted average is based on the fair value of the investments included in the range.
(4)
A discounted cash-flow method is generally used to value performing credit-oriented investments in which the consolidated funds do not have a controlling interest in the underlying issuer, as well as certain equity investments, real estate-oriented investments and real estate loan portfolios.
(5)
Certain investments are valued using quoted prices for the subject or similar securities.  Generally, investments valued in this manner are classified as Level III because the quoted prices may be indicative in nature for securities that are in an inactive market, may be for similar securities, or may require adjustment for investment-specific factors or restrictions.
(6)
A market approach is generally used to value distressed investments and investments in which the consolidated funds have a controlling interest in the underlying issuer.
(7)
Earnings multiples are based on comparable public companies and transactions with comparable companies. The Company typically utilizes multiples of EBITDA; however, in certain cases the Company may use other earnings multiples believed to be most relevant to the investment. The Company typically applies the multiple to trailing twelve-months’ EBITDA. However, in certain cases other earnings measures, such as pro forma EBITDA, may be utilized if deemed to be more relevant.
(8)
Certain investments are valued based on recent transactions, generally defined as investments purchased or sold within six months of the valuation date. The fair value may also be based on a pending transaction expected to close after the valuation date.
The table below sets forth a summary of the valuation techniques and quantitative information utilized in determining the fair value of the Company’s Level III financial instruments:
 
 
Fair Value as of
 
 
 
Significant Unobservable Input
 
 
 
 
Financial Instrument
 
September 30, 2017
 
December 31, 2016
 
Valuation Technique
 
 
Range
 
Weighted Average
 
 
 
 
 
 
 
 
 
 
 
 
 
Corporate investment – Limited partnership interests
 
$
75,640

 
$
74,663

 
Market approach
(value of underlying assets)
 
Not applicable
 
Not applicable
 
Not applicable
Contingent consideration liability
 
19,108

 
23,567

 
Discounted cash flow
 
Assumed % of total potential contingent payments
 
0% – 100%
 
36%

Valuation of Investments and Other Financial Instruments
The table below summarizes the investments and other financial instruments of the consolidated funds by fair-value hierarchy level:
 
As of September 30, 2017
 
As of December 31, 2016
Level I
 
Level II
 
Level III
 
Total
 
Level I
 
Level II
 
Level III
 
Total
Assets
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Investments:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Corporate debt – bank debt
$

 
$
4,193,434

 
$
164,668

 
$
4,358,102

 
$

 
$
2,973,482

 
$
208,868

 
$
3,182,350

Corporate debt – all other

 
538,733

 
49,134

 
587,867

 

 
460,975

 
28,793

 
489,768

Equities – common stock
238,461

 
122

 
7,714

 
246,297

 
129,362

 
61

 
6,693

 
136,116

Equities – preferred stock
2,486

 
268

 

 
2,754

 

 

 

 

Real estate

 

 
505

 
505

 

 

 

 

Total investments
240,947

 
4,732,557

 
222,021

 
5,195,525

 
129,362

 
3,434,518

 
244,354

 
3,808,234

Derivatives:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Foreign-currency forward contracts

 
146

 

 
146

 

 
216

 

 
216

Options and futures
7

 

 

 
7

 

 

 

 

Swaps

 
159

 

 
159

 

 
141

 

 
141

Total derivatives
7

 
305

 

 
312

 

 
357

 

 
357

Total assets
$
240,954

 
$
4,732,862

 
$
222,021

 
$
5,195,837

 
$
129,362

 
$
3,434,875

 
$
244,354

 
$
3,808,591

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Liabilities
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
CLO debt obligations:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Senior secured notes (1) 
$

 
$
(3,040,449
)
 
$

 
$
(3,040,449
)
 
$

 
$
(2,953,880
)
 
$

 
$
(2,953,880
)
Subordinated notes (1) 

 
(110,664
)
 

 
(110,664
)
 

 
(100,330
)
 

 
(100,330
)
Total CLO debt obligations

 
(3,151,113
)
 

 
(3,151,113
)
 

 
(3,054,210
)
 

 
(3,054,210
)
Securities sold short:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Equity securities
(74,228
)
 

 

 
(74,228
)
 
(41,016
)
 

 

 
(41,016
)
Derivatives:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Foreign-currency forward contracts

 
(299
)
 

 
(299
)
 

 
(4
)
 

 
(4
)
Options and futures
(29
)
 

 

 
(29
)
 

 

 

 

Swaps

 
(9
)
 

 
(9
)
 

 
(1,082
)
 

 
(1,082
)
Total derivatives
(29
)
 
(308
)
 

 
(337
)
 

 
(1,086
)
 

 
(1,086
)
Total liabilities
$
(74,257
)
 
$
(3,151,421
)
 
$

 
$
(3,225,678
)
 
$
(41,016
)
 
$
(3,055,296
)
 
$

 
$
(3,096,312
)
 
 
 
 
 
(1)
The fair value of CLO liabilities is classified based on the more observable fair value of CLO assets. Please see notes 2 and 9 for more information.