XML 51 R34.htm IDEA: XBRL DOCUMENT v3.25.1
FAIR VALUE (Tables)
12 Months Ended
Dec. 31, 2024
Fair Value Disclosures [Abstract]  
Schedule of Financial Assets and Liabilities by Fair-Value Hierarchy Level The Company’s other financial assets and financial liabilities by fair-value hierarchy level are set forth below. Please see notes 9 and 15 for the fair value of the Company’s outstanding debt obligations and amounts due from/to affiliates, respectively. Following the 2024 Restructuring, with the deconsolidation of Oaktree Capital I, the Company no longer holds any debt obligations.
As of December 31, 2024As of December 31, 2023
Level ILevel IILevel IIITotalLevel ILevel IILevel IIITotal
Assets
Corporate investments$— $307,825 $— $307,825 $72,085 $317,551 $20,994 $410,630 
SPAC common stock and earn-out shares included in other assets— — — — 25,360 — 1,797 27,157 
Foreign-currency forward contracts included in other assets— — — — — 8,098 — 8,098 
Total assets$— $307,825 $— $307,825 $97,445 $325,649 $22,791 $445,885 
Liabilities
Foreign-currency forward contracts - included in corporate investments $— $— $— $— $— $(8,010)$— $(8,010)
Total liabilities$— $— $— $— $— $(8,010)$— $(8,010)
Schedule of Investments and Other Financial Instruments of Consolidated Funds by Fair-Value Hierarchy Level The table below summarizes the investments and other financial instruments of the consolidated funds by fair-value hierarchy level:
As of December 31, 2024As of December 31, 2023
Level ILevel IILevel IIITotalLevel ILevel IILevel IIITotal
Assets
Investments:
Corporate debt – bank debt
$— $281,918 $1,936,315 $2,218,233 $— $641,615 $1,721,888 $2,363,503 
Corporate debt – all other
— 353,922 111,552 465,474 — 698,763 260,292 959,055 
Equities – common stock
222,670 39,290 1,187,023 1,448,983 165,649 31,779 846,773 1,044,201 
Equities – preferred stock
1,850 — 606,141 607,991 1,929 — 599,636 601,565 
Real estate
— — 206,181 206,181 — — 175,353 175,353 
Total investments
224,520 675,130 4,047,212 4,946,862 167,578 1,372,157 3,603,942 5,143,677 
Derivatives:
Foreign-currency forward contracts
— 17,578 — 17,578 — 475 — 475 
Swaps
— — 15,771 15,771 8,658 — — 8,658 
Total derivatives (1)
— 17,578 15,771 33,349 8,658 475 — 9,133 
Total assets$224,520 $692,708 $4,062,983 $4,980,211 $176,236 $1,372,632 $3,603,942 $5,152,810 
Liabilities
Derivatives:
Foreign-currency forward contracts
— (8,513)— (8,513)— (21,659)— (21,659)
Swaps
— (19)— (19)— — — — 
Options and futures— (4,853)— (4,853)(571)— — (571)
Total derivatives (2)
— (13,385)— (13,385)(571)(21,659)— (22,230)
Total liabilities
$— $(13,385)$— $(13,385)$(571)$(21,659)$— $(22,230)
(1)    Amounts are included in derivative assets under “assets of consolidated funds” in the consolidated statements of financial condition.
(2)    Amounts are included in derivative liabilities under “liabilities of consolidated funds” in the consolidated statements of financial condition.
Schedule of Changes in Fair Value of Level III Investments
The following tables set forth a summary of changes in the fair value of Level III investments:  
Corporate Debt – Bank DebtCorporate Debt – All OtherEquities – Common StockEquities – Preferred StockReal EstateSwapsTotal
2024      
Beginning balance$1,721,888 $260,292 $846,773 $599,636 $175,353 $— $3,603,942 
Deconsolidation of funds
(67,293)(10)(575)(2,356)— — $(70,234)
Transfers into Level III
560,765 41,610 138,379 153 23,738 — $764,645 
Transfers out of Level III
(337,454)(150,382)(27,724)— (28,619)— $(544,179)
Purchases770,814 60,292 314,181 129,829 42,203 15,771 $1,333,090 
Sales(649,253)(79,377)(176,382)(154,745)— — $(1,059,757)
Realized gain (losses), net8,926 1,482 66,323 (57,208)— — $19,523 
Unrealized appreciation (depreciation), net(72,078)(22,355)26,048 90,832 (6,494)— $15,953 
Ending balance$1,936,315 $111,552 $1,187,023 $606,141 $206,181 $15,771 $4,062,983 
Net change in unrealized appreciation (depreciation) attributable to assets still held at end of period$(16,125)$(18,379)$5,993 $85,880 $(6,494)$— $50,875 
2023      
Beginning balance$702,497 $219,503 $777,198 $616,604 $74,471 $— $2,390,273 
Transfers into Level III
192,202 13,236 52,730 — 67,726 — 325,894 
Transfers out of Level III
(184,854)(15,170)(50,853)— — — (250,877)
Purchases1,234,175 103,654 101,028 125,684 34,615 — 1,599,156 
Sales(262,336)(76,295)(55,069)(85,171)— — (478,871)
Realized gain (losses), net(22)(639)22,040 6,475 (13)— 27,841 
Unrealized appreciation (depreciation), net40,226 16,003 (301)(63,956)(1,446)— (9,474)
Ending balance$1,721,888 $260,292 $846,773 $599,636 $175,353 $— $3,603,942 
Net change in unrealized appreciation (depreciation) attributable to assets still held at end of period$28,278 $14,951 $(342)$(63,956)$(1,444)$— $(22,513)
Schedule 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 December 31, 2024:
Investment TypeFair ValueValuation Technique
Significant Unobservable
Inputs
(1)(2)
Range
Weighted Average (3)
Credit-oriented investments:
  
Communication services:$4,688
Discounted cash flow (6)
Discount rate
17% – 17%
17%
17,474 
Recent market information (5)
Quoted pricesNot applicableNot applicable
(67)
Recent transaction price (4)
Quoted pricesNot applicableNot applicable
Energy:
96,532 
Discounted cash flow (6)
Discount rate
14% – 16%
15%
450 
Recent market information (5)
Quoted pricesNot applicableNot applicable
1,250 
Market approach (comparable companies) (7)
Revenue multiple (8)
2.1x – 2.1x
2.1x
Financials:
94,375 
Discounted cash flow (6)
Discount rate
5% – 14%
12%
16,933 
Recent transaction price (4)
Quoted pricesNot applicableNot applicable
32,112 
Recent market information (5)
Quoted pricesNot applicableNot applicable
11 Expected Recovery (11)Quoted pricesNot applicableNot applicable
21,620 
Market approach (comparable companies) (7)
Multiple of underlying assets (9)
0.5x – 1.0x
0.9x
1,938 
Market approach (comparable companies) (7)
Earnings multiple (10)
6.5x –6.5x
6.5x
Industrials:75,017 
Discounted cash flow (6)
Discount rate
0% – 20%
15%
532 
Market approach (comparable companies) (7)
Earnings multiple (10)
7.0x –7.0x
7.0x
79,595 
Recent transaction price (4)
Quoted pricesNot applicableNot applicable
10,771 
Recent market information (5)
Quoted pricesNot applicableNot applicable
Materials:161,879 
Discounted cash flow (6)
Discount rate
13% – 14%
13%
22,744 
Recent transaction price (4)
Quoted pricesNot applicableNot applicable
228,948 
Recent market information (5)
Quoted pricesNot applicableNot applicable
Real estate:39,981 
Recent transaction price (4)
Quoted pricesNot applicableNot applicable
198,904 
Discounted cash flow (6)
Discount rate
12% – 19%
15%
26,839 
Recent market information (5)
Quoted pricesNot applicableNot applicable
144,469 
Market approach (comparable companies) (7)
Multiple of underlying assets (9)
1.0x – 1.0x
1.0x
Other:62,281 
Recent market information (5)
Quoted pricesNot applicableNot applicable
19,529 
Market approach (comparable companies) (7)
Earnings multiple (10)
6.5x – 7.0x
7.0x
9,604 
Market approach (comparable companies) (7)
Revenue multiple (8)
2.1x – 2.1x
2.1x
46,921 
Recent transaction price (4)
Quoted pricesNot applicableNot applicable
585,355 
Discounted cash flow (6)
Discount rate
0% – 27%
15%
62,953 Market approach (comparable companies) (7)Multiple of underlying assets (9)
1.0x - 1.0x
1.0x
Equity investments:
202,057 
Recent transaction price (4)
Quoted pricesNot applicableNot applicable
850,420 
Market approach (comparable companies) (7)
Multiple of underlying assets (9)
1.0x – 1.0x
1.0x
458,953 
Market approach (comparable companies) (7)
Earnings multiple (10)
5.0x – 14.0x
9.6x
213,813 
Discounted cash flow (6)
Discount rate
4% – 18%
14%
26,445 
Market approach (comparable companies) (7)
Revenue multiple (8)
1.0x – 2.1x
1.2x
25,295 
Discounted cash flow (6) / market approach (comparable companies) (7)
Discount rate
11% – 11%
11%
Earnings multiple (10)
10.0x – 12.0x
11.0x
5,979 
Recent market information (5)
Quoted pricesNot applicableNot applicable
8,903 Expected Recovery (11)Quoted pricesNot applicableNot applicable
1,299 Black Scholes (12)Quoted pricesNot applicableNot applicable
Real estate-oriented:
Consumer discretionary:60,960 
Discounted cash flow (6)
Discount rate
20% – 20%
20%
Real estate:145,221 
Discounted cash flow (6)
Discount rate
4% – 26%
15%
Total Level III
   investments
$4,062,983 
    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, 2023:
Investment TypeFair ValueValuation Technique
Significant Unobservable
Inputs
(1)(2)
Range
Weighted Average (3)
Credit-oriented investments:
Consumer Discretionary:$11,311 
Recent transaction price (4)
Quoted pricesNot applicableNot applicable
351 
Recent market information (5)
Quoted pricesNot applicableNot applicable
55,326 
Discounted cash flow (6)
Discount rate
13% – 17%
16%
Energy:15,873 
Discounted cash flow (6)
Discount rate
14% – 14%
14%
69,871 
Recent transaction price (4)
Quoted pricesNot applicableNot applicable
2,325 
Recent market information (5)
Quoted pricesNot applicableNot applicable
Financials:26,689 
Discounted cash flow (6)
Discount rate
12% – 15%
15%
3,646 
Recent transaction price (4)
Quoted pricesNot applicableNot applicable
26,102 
Recent market information (5)
Quoted pricesNot applicableNot applicable
20,520 
Market approach (comparable companies) (7)
Multiple of underlying assets (9)
0.5x – 1.0x
0.7x
Industrials79,824 
Discounted cash flow (6)
Discount rate
11% – 15%
13%
62,544 
Market approach (comparable companies) (7)
Earnings multiple (10)
9.8x – 9.8x
9.8x
51,788 
Recent transaction price (4)
Quoted pricesNot applicableNot applicable
452 
Recent market information (5)
Quoted pricesNot applicableNot applicable
Materials:306,319 
Discounted cash flow (6)
Discount rate
10% – 15%
12%
193,614 
Recent transaction price (4)
Quoted pricesNot applicableNot applicable
Real estate:35,084 
Recent transaction price (4)
Quoted pricesNot applicableNot applicable
211,211 
Discounted cash flow (6)
Discount rate
13% – 15%
15%
37,419 
Recent market information (5)
Quoted pricesNot applicableNot applicable
193,771 
Market approach (comparable companies) (7)
Multiple of underlying assets (9)
1.0x – 1.0x
1.0x
Other:4,316 
Recent market information (5)
Quoted pricesNot applicableNot applicable
19,820 
Market approach (comparable companies) (7)
Earnings multiple (10)
6.0x – 6.0x
6.0x
1,345 
Market approach (comparable companies) (7)
Revenue multiple (8)
0.3x – 0.3x
0.3x
1,612 
Recent transaction price (4)
Quoted pricesNot applicableNot applicable
551,047 
Discounted cash flow (6)
Discount rate
9% – 19%
18%
Equity investments:
179,009 
Recent transaction price (4)
Quoted pricesNot applicableNot applicable
670,215 
Market approach (comparable companies) (7)
Multiple of underlying assets (9)
0.9x – 1.0x
1.0x
396,688 
Market approach (comparable companies) (7)
Earnings multiple (10)
2.0x – 11.0x
8.5x
102,981 
Discounted cash flow (6)
Discount rate
12% – 20%
15%
22,573 
Discounted cash flow (6) / market approach (comparable companies) (7)
Discount rate
12% – 12%
12%
Earnings multiple (10)
9.0x – 11.0x
10.0x
60,841 
Market approach (comparable companies) (7)
Revenue multiple (8)
1.0x – 2.0x
1.5x
14,102 
Recent market information (5)
Quoted pricesNot applicableNot applicable
Real estate-oriented:
Consumer discretionary:61,357 
Discounted cash flow (6)
Discount rate
20% – 20%
20%
Real estate:113,996 
Discounted cash flow (6)
Discount rate
4% – 27%
14%
Total Level III
   investments
$3,603,942 
(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)    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.
(5)    Certain investments are valued using vendor prices or broker quotes 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 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.
(7)    A market approach is generally used to value distressed investments and investments in which the consolidated funds have a controlling interest in the underlying.
(8)    Revenue multiples are based on comparable public companies and transactions with comparable companies. The Company typically applies the multiple to trailing twelve-months’ revenue. However, in certain cases other revenue measures, such as pro forma revenue, may be utilized if deemed to be more relevant.
(9)    A market approach using the value of underlying assets utilizes a multiple, based on comparable companies, of underlying assets or the net book value of the portfolio company. The Company typically obtains the value of underlying assets from the underlying portfolio company’s financial statements or from pricing vendors. The Company may value the underlying assets by using prices and other relevant information from market transactions involving comparable assets.
(10)    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.