XML 18 R48.htm IDEA: XBRL DOCUMENT v2.4.0.6
FAIR VALUE MEASUREMENTS (Details 3) (Level III, USD $)
3 Months Ended
Mar. 31, 2013
Private Equity
 
Level III investments and other financial instruments by valuation methodologies  
Fair Value 26,673,255,000
Private Equity | Health Care
 
Level III investments and other financial instruments by valuation methodologies  
Fair Value 5,304,198,000
Private Equity | Retail
 
Level III investments and other financial instruments by valuation methodologies  
Fair Value 3,735,858,000
Private Equity | Technology
 
Level III investments and other financial instruments by valuation methodologies  
Fair Value 3,399,222,000
Private Equity | Manufacturing
 
Level III investments and other financial instruments by valuation methodologies  
Fair Value 3,340,070,000
Private Equity | Consumer Products
 
Level III investments and other financial instruments by valuation methodologies  
Fair Value 3,174,444,000
Private Equity | Other
 
Level III investments and other financial instruments by valuation methodologies  
Fair Value 7,719,463,000
Fixed Income
 
Level III investments and other financial instruments by valuation methodologies  
Fair Value 1,443,494,000
Natural Resources/Infrastructure
 
Level III investments and other financial instruments by valuation methodologies  
Fair Value 1,668,151,000
Real Estate
 
Level III investments and other financial instruments by valuation methodologies  
Fair Value 327,819,000
Real Assets
 
Level III investments and other financial instruments by valuation methodologies  
Fair Value 1,995,970,000
Other
 
Level III investments and other financial instruments by valuation methodologies  
Value of investments in real assets whose valuation inputs are not comparable to other private equity investments 228,600,000
Market Comparables and Discounted Cash Flows | Private Equity | Weighted Average | Health Care
 
Level III investments and other financial instruments by valuation methodologies  
Illiquidity Discount (as a percent) 7.00%
Weight Ascribed to Market Comparables (as a percent) 50.00%
Weight Ascribed to Discounted Cash Flow (as a percent) 50.00%
Market Comparables and Discounted Cash Flows | Private Equity | Weighted Average | Retail
 
Level III investments and other financial instruments by valuation methodologies  
Illiquidity Discount (as a percent) 8.00%
Weight Ascribed to Market Comparables (as a percent) 52.00%
Weight Ascribed to Discounted Cash Flow (as a percent) 48.00%
Market Comparables and Discounted Cash Flows | Private Equity | Weighted Average | Technology
 
Level III investments and other financial instruments by valuation methodologies  
Illiquidity Discount (as a percent) 10.00%
Weight Ascribed to Market Comparables (as a percent) 50.00%
Weight Ascribed to Discounted Cash Flow (as a percent) 50.00%
Market Comparables and Discounted Cash Flows | Private Equity | Weighted Average | Manufacturing
 
Level III investments and other financial instruments by valuation methodologies  
Illiquidity Discount (as a percent) 10.00%
Weight Ascribed to Market Comparables (as a percent) 45.00%
Weight Ascribed to Discounted Cash Flow (as a percent) 55.00%
Market Comparables and Discounted Cash Flows | Private Equity | Weighted Average | Consumer Products
 
Level III investments and other financial instruments by valuation methodologies  
Illiquidity Discount (as a percent) 11.00%
Weight Ascribed to Market Comparables (as a percent) 50.00%
Weight Ascribed to Discounted Cash Flow (as a percent) 50.00%
Market Comparables and Discounted Cash Flows | Private Equity | Weighted Average | Other
 
Level III investments and other financial instruments by valuation methodologies  
Illiquidity Discount (as a percent) 10.00%
Weight Ascribed to Market Comparables (as a percent) 51.00%
Weight Ascribed to Discounted Cash Flow (as a percent) 49.00%
Market Comparables and Discounted Cash Flows | Private Equity | Low end of range | Health Care
 
Level III investments and other financial instruments by valuation methodologies  
Illiquidity Discount (as a percent) 5.00%
Weight Ascribed to Market Comparables (as a percent) 50.00%
Weight Ascribed to Discounted Cash Flow (as a percent) 50.00%
Market Comparables and Discounted Cash Flows | Private Equity | Low end of range | Retail
 
Level III investments and other financial instruments by valuation methodologies  
Illiquidity Discount (as a percent) 5.00%
Weight Ascribed to Market Comparables (as a percent) 0.00%
Weight Ascribed to Discounted Cash Flow (as a percent) 33.00%
Market Comparables and Discounted Cash Flows | Private Equity | Low end of range | Technology
 
Level III investments and other financial instruments by valuation methodologies  
Illiquidity Discount (as a percent) 5.00%
Weight Ascribed to Market Comparables (as a percent) 50.00%
Weight Ascribed to Discounted Cash Flow (as a percent) 50.00%
Market Comparables and Discounted Cash Flows | Private Equity | Low end of range | Manufacturing
 
Level III investments and other financial instruments by valuation methodologies  
Illiquidity Discount (as a percent) 10.00%
Weight Ascribed to Market Comparables (as a percent) 33.00%
Weight Ascribed to Discounted Cash Flow (as a percent) 33.00%
Market Comparables and Discounted Cash Flows | Private Equity | Low end of range | Consumer Products
 
Level III investments and other financial instruments by valuation methodologies  
Illiquidity Discount (as a percent) 10.00%
Weight Ascribed to Market Comparables (as a percent) 50.00%
Weight Ascribed to Discounted Cash Flow (as a percent) 50.00%
Market Comparables and Discounted Cash Flows | Private Equity | Low end of range | Other
 
Level III investments and other financial instruments by valuation methodologies  
Illiquidity Discount (as a percent) 5.00%
Weight Ascribed to Market Comparables (as a percent) 25.00%
Weight Ascribed to Discounted Cash Flow (as a percent) 0.00%
Market Comparables and Discounted Cash Flows | Private Equity | High end of range | Health Care
 
Level III investments and other financial instruments by valuation methodologies  
Illiquidity Discount (as a percent) 15.00%
Weight Ascribed to Market Comparables (as a percent) 50.00%
Weight Ascribed to Discounted Cash Flow (as a percent) 50.00%
Market Comparables and Discounted Cash Flows | Private Equity | High end of range | Retail
 
Level III investments and other financial instruments by valuation methodologies  
Illiquidity Discount (as a percent) 20.00%
Weight Ascribed to Market Comparables (as a percent) 67.00%
Weight Ascribed to Discounted Cash Flow (as a percent) 100.00%
Market Comparables and Discounted Cash Flows | Private Equity | High end of range | Technology
 
Level III investments and other financial instruments by valuation methodologies  
Illiquidity Discount (as a percent) 15.00%
Weight Ascribed to Market Comparables (as a percent) 50.00%
Weight Ascribed to Discounted Cash Flow (as a percent) 50.00%
Market Comparables and Discounted Cash Flows | Private Equity | High end of range | Manufacturing
 
Level III investments and other financial instruments by valuation methodologies  
Illiquidity Discount (as a percent) 15.00%
Weight Ascribed to Market Comparables (as a percent) 67.00%
Weight Ascribed to Discounted Cash Flow (as a percent) 67.00%
Market Comparables and Discounted Cash Flows | Private Equity | High end of range | Consumer Products
 
Level III investments and other financial instruments by valuation methodologies  
Illiquidity Discount (as a percent) 15.00%
Weight Ascribed to Market Comparables (as a percent) 50.00%
Weight Ascribed to Discounted Cash Flow (as a percent) 50.00%
Market Comparables and Discounted Cash Flows | Private Equity | High end of range | Other
 
Level III investments and other financial instruments by valuation methodologies  
Illiquidity Discount (as a percent) 20.00%
Weight Ascribed to Market Comparables (as a percent) 100.00%
Weight Ascribed to Discounted Cash Flow (as a percent) 75.00%
Market Comparables and Discounted Cash Flows | Real Estate | Weighted Average
 
Level III investments and other financial instruments by valuation methodologies  
Weight Ascribed to Discounted Cash Flow (as a percent) 90.00%
Weight Ascribed to direct income capitalization (as a percent) 10.00%
Market Comparables and Discounted Cash Flows | Real Estate | Low end of range
 
Level III investments and other financial instruments by valuation methodologies  
Weight Ascribed to Discounted Cash Flow (as a percent) 50.00%
Weight Ascribed to direct income capitalization (as a percent) 0.00%
Market Comparables and Discounted Cash Flows | Real Estate | High end of range
 
Level III investments and other financial instruments by valuation methodologies  
Weight Ascribed to Discounted Cash Flow (as a percent) 100.00%
Weight Ascribed to direct income capitalization (as a percent) 50.00%
Market Comparables | Private Equity
 
Level III investments and other financial instruments by valuation methodologies  
Maximum percentage of investments that utilize some control premium as a percent of the total investments 1.00%
Enterprise Value / LTM EBITDA Multiple, excluded investment 25
Enterprise Value / Forward EBITDA Multiple, excluded investment 18
Market Comparables | Private Equity | Weighted Average | Health Care
 
Level III investments and other financial instruments by valuation methodologies  
Enterprise Value / LTM EBITDA Multiple 9
Enterprise Value / Forward EBITDA Multiple 9
Market Comparables | Private Equity | Weighted Average | Retail
 
Level III investments and other financial instruments by valuation methodologies  
Enterprise Value / LTM EBITDA Multiple 7
Enterprise Value / Forward EBITDA Multiple 7
Market Comparables | Private Equity | Weighted Average | Technology
 
Level III investments and other financial instruments by valuation methodologies  
Enterprise Value / LTM EBITDA Multiple 10
Enterprise Value / Forward EBITDA Multiple 10
Market Comparables | Private Equity | Weighted Average | Manufacturing
 
Level III investments and other financial instruments by valuation methodologies  
Enterprise Value / LTM EBITDA Multiple 11
Enterprise Value / Forward EBITDA Multiple 10
Market Comparables | Private Equity | Weighted Average | Consumer Products
 
Level III investments and other financial instruments by valuation methodologies  
Enterprise Value / LTM EBITDA Multiple 12
Enterprise Value / Forward EBITDA Multiple 10
Market Comparables | Private Equity | Weighted Average | Other
 
Level III investments and other financial instruments by valuation methodologies  
Enterprise Value / LTM EBITDA Multiple 11
Enterprise Value / Forward EBITDA Multiple 9
Control Premium (as a percent) 1.00%
Market Comparables | Private Equity | Low end of range | Health Care
 
Level III investments and other financial instruments by valuation methodologies  
Enterprise Value / LTM EBITDA Multiple 8
Enterprise Value / Forward EBITDA Multiple 8
Market Comparables | Private Equity | Low end of range | Retail
 
Level III investments and other financial instruments by valuation methodologies  
Enterprise Value / LTM EBITDA Multiple 6
Enterprise Value / Forward EBITDA Multiple 6
Market Comparables | Private Equity | Low end of range | Technology
 
Level III investments and other financial instruments by valuation methodologies  
Enterprise Value / LTM EBITDA Multiple 5
Enterprise Value / Forward EBITDA Multiple 8
Market Comparables | Private Equity | Low end of range | Manufacturing
 
Level III investments and other financial instruments by valuation methodologies  
Enterprise Value / LTM EBITDA Multiple 8
Enterprise Value / Forward EBITDA Multiple 8
Market Comparables | Private Equity | Low end of range | Consumer Products
 
Level III investments and other financial instruments by valuation methodologies  
Enterprise Value / LTM EBITDA Multiple 8
Enterprise Value / Forward EBITDA Multiple 7
Market Comparables | Private Equity | Low end of range | Other
 
Level III investments and other financial instruments by valuation methodologies  
Enterprise Value / LTM EBITDA Multiple 6
Enterprise Value / Forward EBITDA Multiple 6
Control Premium (as a percent) 0.00%
Market Comparables | Private Equity | High end of range
 
Level III investments and other financial instruments by valuation methodologies  
Portfolio company's investments as a percentage of total investments, at fair value 0.50%
Market Comparables | Private Equity | High end of range | Health Care
 
Level III investments and other financial instruments by valuation methodologies  
Enterprise Value / LTM EBITDA Multiple 11
Enterprise Value / Forward EBITDA Multiple 10
Market Comparables | Private Equity | High end of range | Retail
 
Level III investments and other financial instruments by valuation methodologies  
Enterprise Value / LTM EBITDA Multiple 13
Enterprise Value / Forward EBITDA Multiple 10
Market Comparables | Private Equity | High end of range | Technology
 
Level III investments and other financial instruments by valuation methodologies  
Enterprise Value / LTM EBITDA Multiple 12
Enterprise Value / Forward EBITDA Multiple 12
Market Comparables | Private Equity | High end of range | Manufacturing
 
Level III investments and other financial instruments by valuation methodologies  
Enterprise Value / LTM EBITDA Multiple 13
Enterprise Value / Forward EBITDA Multiple 12
Market Comparables | Private Equity | High end of range | Consumer Products
 
Level III investments and other financial instruments by valuation methodologies  
Enterprise Value / LTM EBITDA Multiple 16
Enterprise Value / Forward EBITDA Multiple 12
Market Comparables | Private Equity | High end of range | Other
 
Level III investments and other financial instruments by valuation methodologies  
Enterprise Value / LTM EBITDA Multiple 16
Enterprise Value / Forward EBITDA Multiple 13
Control Premium (as a percent) 20.00%
Discounted Cash Flows | Private Equity | Weighted Average | Health Care
 
Level III investments and other financial instruments by valuation methodologies  
Weighted average cost of capital (as a percent) 8.00%
Enterprise Value / Exit Multiple LTM EBITDA 11
Discounted Cash Flows | Private Equity | Weighted Average | Retail
 
Level III investments and other financial instruments by valuation methodologies  
Weighted average cost of capital (as a percent) 10.00%
Enterprise Value / Exit Multiple LTM EBITDA 7
Discounted Cash Flows | Private Equity | Weighted Average | Technology
 
Level III investments and other financial instruments by valuation methodologies  
Weighted average cost of capital (as a percent) 11.00%
Enterprise Value / Exit Multiple LTM EBITDA 9
Discounted Cash Flows | Private Equity | Weighted Average | Manufacturing
 
Level III investments and other financial instruments by valuation methodologies  
Weighted average cost of capital (as a percent) 12.00%
Enterprise Value / Exit Multiple LTM EBITDA 9
Discounted Cash Flows | Private Equity | Weighted Average | Consumer Products
 
Level III investments and other financial instruments by valuation methodologies  
Weighted average cost of capital (as a percent) 11.00%
Enterprise Value / Exit Multiple LTM EBITDA 10
Discounted Cash Flows | Private Equity | Weighted Average | Other
 
Level III investments and other financial instruments by valuation methodologies  
Weighted average cost of capital (as a percent) 10.00%
Enterprise Value / Exit Multiple LTM EBITDA 10
Discounted Cash Flows | Private Equity | Low end of range | Health Care
 
Level III investments and other financial instruments by valuation methodologies  
Weighted average cost of capital (as a percent) 8.00%
Enterprise Value / Exit Multiple LTM EBITDA 9
Discounted Cash Flows | Private Equity | Low end of range | Retail
 
Level III investments and other financial instruments by valuation methodologies  
Weighted average cost of capital (as a percent) 8.00%
Enterprise Value / Exit Multiple LTM EBITDA 6
Discounted Cash Flows | Private Equity | Low end of range | Technology
 
Level III investments and other financial instruments by valuation methodologies  
Weighted average cost of capital (as a percent) 7.00%
Enterprise Value / Exit Multiple LTM EBITDA 6
Discounted Cash Flows | Private Equity | Low end of range | Manufacturing
 
Level III investments and other financial instruments by valuation methodologies  
Weighted average cost of capital (as a percent) 10.00%
Enterprise Value / Exit Multiple LTM EBITDA 6
Discounted Cash Flows | Private Equity | Low end of range | Consumer Products
 
Level III investments and other financial instruments by valuation methodologies  
Weighted average cost of capital (as a percent) 8.00%
Enterprise Value / Exit Multiple LTM EBITDA 6
Discounted Cash Flows | Private Equity | Low end of range | Other
 
Level III investments and other financial instruments by valuation methodologies  
Weighted average cost of capital (as a percent) 8.00%
Enterprise Value / Exit Multiple LTM EBITDA 5
Discounted Cash Flows | Private Equity | High end of range | Health Care
 
Level III investments and other financial instruments by valuation methodologies  
Weighted average cost of capital (as a percent) 10.00%
Enterprise Value / Exit Multiple LTM EBITDA 12
Discounted Cash Flows | Private Equity | High end of range | Retail
 
Level III investments and other financial instruments by valuation methodologies  
Weighted average cost of capital (as a percent) 25.00%
Enterprise Value / Exit Multiple LTM EBITDA 8
Discounted Cash Flows | Private Equity | High end of range | Technology
 
Level III investments and other financial instruments by valuation methodologies  
Weighted average cost of capital (as a percent) 14.00%
Enterprise Value / Exit Multiple LTM EBITDA 10
Discounted Cash Flows | Private Equity | High end of range | Manufacturing
 
Level III investments and other financial instruments by valuation methodologies  
Weighted average cost of capital (as a percent) 19.00%
Enterprise Value / Exit Multiple LTM EBITDA 11
Discounted Cash Flows | Private Equity | High end of range | Consumer Products
 
Level III investments and other financial instruments by valuation methodologies  
Weighted average cost of capital (as a percent) 21.00%
Enterprise Value / Exit Multiple LTM EBITDA 11
Discounted Cash Flows | Private Equity | High end of range | Other
 
Level III investments and other financial instruments by valuation methodologies  
Weighted average cost of capital (as a percent) 18.00%
Enterprise Value / Exit Multiple LTM EBITDA 12
Discounted Cash Flows | Natural Resources/Infrastructure | Weighted Average
 
Level III investments and other financial instruments by valuation methodologies  
Weighted average cost of capital (as a percent) 11.00%
Enterprise Value / Exit Multiple LTM EBITDA 8
Discounted Cash Flows | Natural Resources/Infrastructure | Low end of range
 
Level III investments and other financial instruments by valuation methodologies  
Weighted average cost of capital (as a percent) 6.00%
Enterprise Value / Exit Multiple LTM EBITDA 7
Discounted Cash Flows | Natural Resources/Infrastructure | High end of range
 
Level III investments and other financial instruments by valuation methodologies  
Weighted average cost of capital (as a percent) 22.00%
Enterprise Value / Exit Multiple LTM EBITDA 11
Discounted Cash Flows | Real Estate | Weighted Average
 
Level III investments and other financial instruments by valuation methodologies  
Unlevered Discount Rate (as a percent) 15.00%
Discounted Cash Flows | Real Estate | Low end of range
 
Level III investments and other financial instruments by valuation methodologies  
Unlevered Discount Rate (as a percent) 9.00%
Discounted Cash Flows | Real Estate | High end of range
 
Level III investments and other financial instruments by valuation methodologies  
Unlevered Discount Rate (as a percent) 23.00%
Direct income capitalization | Real Estate | Weighted Average
 
Level III investments and other financial instruments by valuation methodologies  
Capitalization Rate (as a percent) 8.00%
Direct income capitalization | Real Estate | Low end of range
 
Level III investments and other financial instruments by valuation methodologies  
Capitalization Rate (as a percent) 7.00%
Direct income capitalization | Real Estate | High end of range
 
Level III investments and other financial instruments by valuation methodologies  
Capitalization Rate (as a percent) 8.00%
Yield analysis | Fixed Income | Weighted Average
 
Level III investments and other financial instruments by valuation methodologies  
Illiquidity Discount (as a percent) 3.00%
Discount Margin (as a percent) 9.62%
Yield to maturity (as a percent) 7.00%
Net Leverage 4
Yield analysis | Fixed Income | Low end of range
 
Level III investments and other financial instruments by valuation methodologies  
Illiquidity Discount (as a percent) 1.00%
Discount Margin (as a percent) 6.50%
Yield to maturity (as a percent) 4.00%
Net Leverage 1
Yield analysis | Fixed Income | High end of range
 
Level III investments and other financial instruments by valuation methodologies  
Illiquidity Discount (as a percent) 15.00%
Discount Margin (as a percent) 19.61%
Yield to maturity (as a percent) 20.00%
Net Leverage 11
Dealer quotes or third party fund managers | Fixed Income
 
Level III investments and other financial instruments by valuation methodologies  
Fair Value 121,500,000