XML 164 R33.htm IDEA: XBRL DOCUMENT v2.4.0.8
FAIR VALUE MEASUREMENTS OF FINANCIAL INSTRUMENTS (Tables)
6 Months Ended
Jun. 30, 2013
Financial Assets and Liabilities at Fair Value

The following tables summarize the valuation of the Partnership’s financial assets and liabilities by the fair value hierarchy:

 

    June 30, 2013  
    Level I     Level II     Level III     Total  

Assets

       

Investments of Consolidated Blackstone Funds (a)

       

Investment Funds

  $ —        $ —        $ 974,599      $ 974,599   

Equity Securities

    59,432        63,314        217,646        340,392   

Partnership and LLC Interests

    —          8,547        628,255        636,802   

Debt Instruments

    —          1,102,396        25,817        1,128,213   

Assets of Consolidated CLO Vehicles

       

Corporate Loans

    —          8,258,099        1,024,173        9,282,272   

Corporate Bonds

    —          146,472        2,609        149,081   

Freestanding Derivatives—Foreign Currency Contracts

    —          43,523        —          43,523   

Freestanding Derivatives—Interest Rate Contracts

    —          4,010        —          4,010   

Other

    —          964        17,220        18,184   
 

 

 

   

 

 

   

 

 

   

 

 

 

Total Investments of Consolidated Blackstone Funds

    59,432        9,627,325        2,890,319        12,577,076   

Blackstone’s Treasury Cash Management Strategies

    415,584        631,783        31,804        1,079,171   

Money Market Funds

    178,931        —          —          178,931   

Freestanding Derivatives

       

Interest Rate Contracts

    3,444        44,220        —          47,664   

Foreign Currency Contracts

    —          3,059        —          3,059   

Loans and Receivables

    —          —          107,731        107,731   

Other Investments

    62,197        7,081        16,110        85,388   
 

 

 

   

 

 

   

 

 

   

 

 

 
  $ 719,588      $ 10,313,468      $ 3,045,964      $ 14,079,020   
 

 

 

   

 

 

   

 

 

   

 

 

 

Liabilities

       

Liabilities of Consolidated CLO Vehicles (a)

       

Senior Secured Notes

  $ —        $ —        $ 9,189,948      $ 9,189,948   

Subordinated Notes

    —          —          618,682        618,682   

Freestanding Derivatives—Foreign Currency Contracts

    —          9,353        —          9,353   

Freestanding Derivatives—Interest Rate Contracts

    —          —          —          —     

Freestanding Derivatives

       

Interest Rate Contracts

    1,289        2,071        —          3,360   

Foreign Currency Contracts

    —          3,162        —          3,162   

Credit Default Swaps

    —          1,879        —          1,879   

Securities Sold, Not Yet Purchased

    —          77,553        —          77,553   
 

 

 

   

 

 

   

 

 

   

 

 

 
  $ 1,289      $ 94,018      $ 9,808,630      $ 9,903,937   
 

 

 

   

 

 

   

 

 

   

 

 

 

 

    December 31, 2012  
    Level I     Level II     Level III     Total  

Assets

       

Investments of Consolidated Blackstone Funds (a)

       

Investment Funds

  $ —        $ 1,799      $ 890,465      $ 892,264   

Equity Securities

    95,898        28,654        217,060        341,612   

Partnership and LLC Interests

    212        12,375        581,151        593,738   

Debt Instruments

    —          903,123        17,724        920,847   

Assets of Consolidated CLO Vehicles

       

Corporate Loans

    —          9,775,070        1,278,443        11,053,513   

Corporate Bonds

    —          146,625        15,831        162,456   

Freestanding Derivatives—Foreign Currency Contracts

    —          37,898        —          37,898   

Freestanding Derivatives—Interest Rate Contracts

    —          6,132        —          6,132   

Other

    —          1,260        17,025        18,285   
 

 

 

   

 

 

   

 

 

   

 

 

 

Total Investments of Consolidated Blackstone Funds

    96,110        10,912,936        3,017,699        14,026,745   

Blackstone’s Treasury Cash Management Strategies

    672,766        737,708        1,206        1,411,680   

Money Market Funds

    129,549        —          —          129,549   

Freestanding Derivatives

       

Interest Rate Contracts

    486        54,784        —          55,270   

Foreign Currency Contracts

    —          74        —          74   

Loans and Receivables

    —          —          30,663        30,663   

Other Investments

    12,443        6,783        26,898        46,124   
 

 

 

   

 

 

   

 

 

   

 

 

 
  $ 911,354      $ 11,712,285      $ 3,076,466      $ 15,700,105   
 

 

 

   

 

 

   

 

 

   

 

 

 

Liabilities

       

Liabilities of Consolidated CLO Vehicles (a)

       

Senior Secured Notes

  $ —        $ —        $ 10,695,136      $ 10,695,136   

Subordinated Notes

    —          —          846,471        846,471   

Freestanding Derivatives—Foreign Currency Contracts

    —          17,101        —          17,101   

Freestanding Derivatives—Interest Rate Contracts

    —          772        —          772   

Freestanding Derivatives

       

Interest Rate Contracts

    277        3,839        —          4,116   

Foreign Currency Contracts

    —          81        —          81   

Securities Sold, Not Yet Purchased

    —          226,425        —          226,425   
 

 

 

   

 

 

   

 

 

   

 

 

 
  $ 277      $ 248,218      $ 11,541,607      $ 11,790,102   
 

 

 

   

 

 

   

 

 

   

 

 

 

 

(a) Pursuant to GAAP consolidation guidance, the Partnership is required to consolidate all VIEs in which it has been identified as the primary beneficiary, including certain CLO vehicles, and other funds in which a consolidated entity of the Partnership, as the general partner of the fund, is presumed to have control. While the Partnership is required to consolidate certain funds, including CLO vehicles, for GAAP purposes, the Partnership has no ability to utilize the assets of these funds and there is no recourse to the Partnership for their liabilities since these are client assets and liabilities.
Summary of Fair Value Transfers Between Level I and Level II

The following table summarizes the fair value transfers between Level I and Level II for positions that existed as of June 30, 2013 and 2012, respectively:

 

     Three Months Ended
June  30,
     Six Months Ended
June  30,
 
         2013              2012              2013              2012      

Transfers from Level I into Level II (a)

   $ 31       $ 15,924       $ 28,670       $ 45,440   

Transfers from Level II into Level I (b)

   $ 46,495       $ 529       $ —        $ 801   

 

(a) Transfers out of Level I represent those financial instruments for which restrictions exist and adjustments were made to an otherwise observable price to reflect fair value at the reporting date.
(b) Transfers into Level I represent those financial instruments for which an unadjusted quoted price in an active market became available for the identical asset.
Summary of Quantitative Inputs and Assumptions for Items Categorized in Level III of Fair Value Hierarchy

The following table summarizes the quantitative inputs and assumptions used for items categorized in Level III of the fair value hierarchy as of June 30, 2013:

 

    Fair Value    

Valuation

Techniques

 

Unobservable

Inputs

 

Ranges

 

Weighted
Average (a)

Financial Assets

  

       

Investments of Consolidated Blackstone Funds

         

Investment Funds

  $ 974,599     

NAV as Fair Value

  N/A   N/A   N/A

Equity Securities

    156,394     

Discounted Cash Flows

 

Discount Rate

Revenue CAGR

Exit Multiple - EBITDA

Exit Multiple - P/E

 

8.2% - 25.0%

0.9% - 43.4%

5.0x - 11.5x

8.5x - 17.0x

 

11.3%

5.4%

9.5x

10.0x

    58,753     

Transaction Price

  N/A   N/A   N/A
    279     

Market Comparable Companies

  EBITDA Multiple   7.2x - 7.8x   7.4x
    85     

Third Party Pricing

  N/A   N/A   N/A
    2,135     

Other

  N/A   N/A   N/A

Partnership and LLC Interests

    608,846     

Discounted Cash Flows

 

Discount Rate

Revenue CAGR

Exit Multiple - EBITDA

Exit Capitalization Rate

 

5.1% - 26.3%

-4.6% - 33.9%

3.0x - 20.0x

5.0% - 10.5%

 

9.0%

5.9%

9.8x

7.0%

    12,107     

Transaction Price

  N/A   N/A   N/A
    7,302     

Third Party Pricing

  N/A   N/A   N/A

Debt Instruments

    13,708     

Discounted Cash Flows

 

Discount Rate

Revenue CAGR

Exit Multiple - EBITDA

Exit Capitalization Rate

Default Rate

Recovery Rate

Recovery Lag

Pre-payment Rate

Reinvestment Rate

 

8.4% - 27.0%

1.6% - 3.4%

5.8x - 11.5x

6.1% - 10.0%

2.0% - 3.0%

70.0%

12 months

20.0%

LIBOR + 375 bps

 

15.7%

2.1%

10.5x

7.4%

2.6%

N/A

N/A

N/A

N/A

    11,690     

Third Party Pricing

  N/A   N/A   N/A
    121     

Transaction Price

  N/A   N/A   N/A
    298     

Market Comparable Companies

  EBITDA Multiple   6.3x - 7.6x   6.3x

Assets of Consolidated CLO Vehicles

    562,383     

Third Party Pricing

  N/A   N/A   N/A
    426,496     

Market Comparable Companies

  EBITDA Multiple   2.0x - 11.4x   8.0x
    55,114     

Discounted Cash Flows

  Discount Rate   6.9% - 12.9%   7.6%
    9     

Transaction Price

  N/A   N/A   N/A
 

 

 

         
         

Total Investments of Consolidated Blackstone Funds

    2,890,319           
          continued...

Blackstone’s Treasury Cash Management Strategies

  $ 4,351      Transaction Price   N/A   N/A   N/A
    17,822      Third Party Pricing   N/A   N/A   N/A
    9,631      Discounted Cash Flows  

Default Rate

Recovery Rate

Recovery Lag

Pre-payment Rate

Reinvestment Rate

Discount Rate

 

2.0%

30.0% - 70.0%

12 months

10.0% - 20.0%

LIBOR + 375 bps

6.3% - 10.3%

 

N/A

66.0%

N/A

19.0%

N/A

8.0%

Loans and Receivables

    107,731      Discounted Cash Flows   Discount Rate   8.5% - 30.1%   11.5%

Other Investments

    3,983      NAV as Fair Value   N/A   N/A   N/A
    4,249      Discounted Cash Flows   Discount Rate   12.5%   N/A
    7,878      Transaction Price   N/A   N/A   N/A
 

 

 

         

Total

  $ 3,045,964           
 

 

 

         

Financial Liabilities

         

Liabilities of Consolidated CLO Vehicles

  $ 9,808,630      Discounted Cash Flows   Default Rate   2.0% - 3.0%   2.1%
 

 

 

         
      Recovery Rate   30.0% - 70.0%   66.0%
      Recovery Lag   12 months   N/A
      Pre-payment Rate   5.0% - 40.0%   18.0%
      Discount Rate   0.7% - 47.0%   3.2%
      Reinvestment Rate   LIBOR + 375 bps   N/A

 

The following table summarizes the quantitative inputs and assumptions used for items categorized in Level III of the fair value hierarchy as of December 31, 2012:

 

    Fair Value    

Valuation Techniques

 

Unobservable Inputs

 

Ranges

 

Weighted
Average (a)

Financial Assets

  

       

Investments of Consolidated Blackstone Funds

         

Investment Funds

  $ 890,465     

NAV as Fair Value

  N/A   N/A   N/A

Equity Securities

    151,899     

Discounted Cash Flows

 

Discount Rate

Revenue CAGR

Exit Multiple - EBITDA

Exit Multiple - P/E

 

8.4% - 25.1%

0.7% - 83.4%

5.8x - 11.5x

8.5x - 17.0x

 

11.2%

5.6%

9.2x

10.1x

    61,479     

Transaction Price

  N/A   N/A   N/A
    1,602     

Market Comparable Companies

 

Book Value Multiple

EBITDA Multiple

 

0.9x

5.0x - 8.7x

 

N/A

7.8x

    200     

Third Party Pricing

  N/A   N/A   N/A
    1,880     

Other

  N/A   N/A   N/A

Partnership and LLC Interests

    562,678     

Discounted Cash Flows

 

Discount Rate

Revenue CAGR

Exit Multiple - EBITDA

Exit Capitalization Rate

 

5.3% - 22.6%

-8.2% - 62.0%

4.5x - 15.4x

1.0% - 10.5%

 

8.9%

5.3%

10.0x

7.0%

    13,316     

Transaction Price

  N/A   N/A   N/A
    5,157     

Third Party Pricing

  N/A   N/A   N/A

Debt Instruments

    13,056     

Discounted Cash Flows

 

Discount Rate

Revenue CAGR

Exit Multiple - EBITDA

Exit Capitalization Rate

Default Rate

Recovery Rate

Recovery Lag

Pre-payment Rate

Reinvestment Rate

 

7.8% - 42.0%

2.9% - 5.1%

9.5x

7.0% - 7.5%

2.0%

70.0%

12 months

20.0%

LIBOR + 400 bps

 

15.6%

3.8%

N/A

7.1%

N/A

N/A

N/A

N/A

N/A

    4,004     

Third Party Pricing

  N/A   N/A   N/A
    664     

Market Comparable Companies

  EBITDA Multiple   6.5x - 7.5x   6.7x

Assets of Consolidated CLO Vehicles

    900,146     

Third Party Pricing

  N/A   N/A   N/A
    278,972     

Market Comparable Companies

 

EBITDA Multiple

Liquidity Discount

 

2.0x - 13.0x

1.0% - 25.0%

 

6.5x

8.4%

    132,171     

Discounted Cash Flows

  Discount Rate   7.0% - 15.7%   9.3%
    10     

Transaction Price

  N/A   N/A   N/A
 

 

 

         

Total Investments of Consolidated Blackstone Funds

    3,017,699           
          continued...

Blackstone’s Treasury Cash Management Strategies

  $ 1,006     

Discounted Cash Flows

 

Default Rate

Recovery Rate

Recovery Lag

Pre-payment Rate

Discount Rate

Reinvestment Rate

 

2.0%

70.0%

12 months

20.0%

12.0%

LIBOR + 400 bps

 

N/A

N/A

N/A

N/A

N/A

N/A

    200     

Transaction Price

  N/A   N/A   N/A

Loans and Receivables

    30,620     

Discounted Cash Flows

  Discount Rate   11.8% - 25.9%   13.7%
    43     

Market Comparable Companies

  EBITDA Multiple   8.7x   N/A

Other Investments

    17,901     

NAV as Fair Value

  N/A   N/A   N/A
    5,647     

Discounted Cash Flows

  Discount Rate   12.5%   N/A
    3,350     

Transaction Price

  N/A   N/A   N/A
 

 

 

         

Total

  $ 3,076,466           
 

 

 

         

Financial Liabilities

         

Liabilities of Consolidated CLO Vehicles

  $ 11,541,607     

Discounted Cash Flows

  Default Rate   2.0% - 5.0%   2.1%
 

 

 

         
      Recovery Rate   30.0% - 70.0%   66.0%
      Recovery Lag   12 months   N/A
      Pre-payment Rate   5.0% - 20.0%   18.0%
      Discount Rate   1.1% - 50.0%   3.9%
      Reinvestment Rate   LIBOR + 400 bps   N/A

 

N/A                    Not applicable.
CAGR                Compound annual growth rate.
EBITDA            Earnings before interest, taxes, depreciation and amortization.
Exit Multiple     Ranges include the last twelve months EBITDA, forward EBITDA and price/earnings exit multiples.
(a)                    Unobservable inputs were weighted based on the fair value of the investments included in the range.
Summary of Changes in Financial Assets Measured at Fair Value for Which Level III Inputs Were Used
    Level III Financial Assets at Fair Value
Three Months Ended June 30,
 
    2013     2012  
    Investments  of
Consolidated
Funds
    Loans
and
Receivables
    Other
Investments  (c)
    Total     Investments  of
Consolidated
Funds
    Loans
and
Receivables
    Other
Investments  (c)
    Total  

Balance, Beginning of Period

  $ 2,937,297      $ 3,867      $ 63,049      $ 3,004,213      $ 2,390,276      $ 105,004      $ 21,791      $ 2,517,071   

Transfer Out Due to Deconsolidation

    (50,181     —         —         (50,181     (1,599     —         —         (1,599

Transfer In to Level III (b)

    177,145        —         —         177,145        171,916        —         —         171,916   

Transfer Out of Level III (b)

    (259,570     —         (1,713     (261,283     (59,315     —         —         (59,315

Purchases

    308,817        103,653        28,260        440,730        232,684        39,657        100        272,441   

Sales

    (302,010     —         (41,074     (343,084     (173,516     (41,872     (541     (215,929

Settlements

    —         —         —         —         —         (186     —         (186

Realized Gains (Losses), Net

    29,476        —         13,587        43,063        (12,264     —         541        (11,723

Changes in Unrealized Gains (Losses) Included in Earnings Related to Investments Still Held at the Reporting Date

    49,345        211        (14,195     35,361        (8,026     1,604        (529     (6,951
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Balance, End of Period

  $ 2,890,319      $ 107,731      $ 47,914      $ 3,045,964      $ 2,540,156      $ 104,207      $ 21,362      $ 2,665,725   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

    Level III Financial Assets at Fair Value
Six Months Ended June 30,
 
    2013     2012  
    Investments  of
Consolidated
Funds
    Loans
and
Receivables
    Other
Investments  (c)
    Total     Investments  of
Consolidated
Funds
    Loans
and
Receivables
    Other
Investments  (c)
    Total  

Balance, Beginning of Period

  $ 3,017,699      $ 30,663      $ 28,104      $ 3,076,466      $ 2,103,769      $ 8,555      $ 20,164      $ 2,132,488   

Transfer In Due to Consolidation and Acquisition (a)

    —         —         11,960        11,960        122,565        —         —         122,565   

Transfer Out Due to Deconsolidation

    (152,727     —         —         (152,727     (1,599     —         —         (1,599

Transfer In to Level III (b)

    224,363        —         —         224,363        253,608        —         —         253,608   

Transfer Out of Level III (b)

    (372,438     —         (1,713     (374,151     (103,280     —         —         (103,280

Purchases

    436,850        106,526        91,034        634,410        320,312        142,908        100        463,320   

Sales

    (430,563     (29,462     (80,536     (540,561     (229,623     (49,251     (541     (279,415

Settlements

    —         (332     (1,559     (1,891     —         (46     —         (46

Realized Gains (Losses), Net

    1,959        43        14,436        16,438        (9,093     —         639        (8,454

Changes in Unrealized Gains (Losses) Included in Earnings Related to Investments Still Held at the Reporting Date

    165,176        293        (13,812     151,657        83,497        2,041        1,000        86,538   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Balance, End of Period

  $ 2,890,319      $ 107,731      $ 47,914      $ 3,045,964      $ 2,540,156      $ 104,207      $ 21,362      $ 2,665,725   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
Summary of Changes in Financial Liabilities Measured at Fair Value for Which Level III Inputs Were Used
     Level III Financial Liabilities at Fair Value
Three Months Ended June 30,
 
     2013     2012  
     Collateralized
Loan
Obligations
Senior
Notes
    Collateralized
Loan
Obligations
Subordinated
Notes
    Total     Collateralized
Loan
Obligations
Senior
Notes
    Collateralized
Loan
Obligations
Subordinated
Notes
    Total  

Balance, Beginning of Period

   $ 9,634,747      $ 720,552      $ 10,355,299      $ 10,984,018      $ 857,772      $ 11,841,790   

Transfer Out Due to Deconsolidation

     (343,392     (67,629     (411,021     —         —         —    

Issuances

     —         —         —         227        —         227   

Settlements

     (299,993     (4     (299,997     (140,736     (238     (140,974

Realized (Gains) Losses, Net

     —         —         —         (1     —         (1

Changes in Unrealized (Gains) Losses Included in Earnings Related to Liabilities Still Held at the Reporting Date

     198,586        (34,237     164,349        (309,255     (155,886     (465,141
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Balance, End of Period

   $ 9,189,948      $ 618,682      $ 9,808,630      $ 10,534,253      $ 701,648      $ 11,235,901   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

     Level III Financial Liabilities at Fair Value
Six Months Ended June 30,
 
     2013     2012  
     Collateralized
Loan
Obligations
Senior
Notes
    Collateralized
Loan
Obligations
Subordinated
Notes
    Total     Collateralized
Loan
Obligations
Senior
Notes
    Collateralized
Loan
Obligations
Subordinated
Notes
    Total  

Balance, Beginning of Period

   $ 10,695,136      $ 846,471      $ 11,541,607      $ 7,449,766      $ 630,236      $ 8,080,002   

Transfer In Due to Consolidation and Acquisition (a)

     —         —         —         3,419,084        149,225        3,568,309   

Transfer Out Due to Deconsolidation

     (1,100,842     (150,925     (1,251,767     —         —         —    

Issuances

     1,054        775        1,829        4,620        838        5,458   

Settlements

     (704,377     (346     (704,723     (272,609     (2,984     (275,593

Realized (Gains) Losses, Net

     —         —         —         43        —         43   

Changes in Unrealized (Gains) Losses Included in Earnings Related to Liabilities Still Held at the Reporting Date

     298,977        (77,293     221,684        (66,651     (75,667     (142,318
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Balance, End of Period

   $ 9,189,948      $ 618,682      $ 9,808,630      $ 10,534,253      $ 701,648      $ 11,235,901   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(a) Represents the transfer into Level III of financial assets and liabilities held by CLO vehicles as a result of the acquisition of management contracts and the Harbourmaster acquisition.
(b) Transfers in and out of Level III financial assets and liabilities were due to changes in the observability of inputs used in the valuation of such assets and liabilities.
(c) Represents Blackstone’s Treasury Cash Management Strategies and Other Investments.