XML 55 R11.htm IDEA: XBRL DOCUMENT v2.4.0.6
Fair Value
6 Months Ended
Jun. 30, 2012
Fair Value [Abstract]  
FAIR VALUE

4. FAIR VALUE

Fair value of financial assets and liabilities

Carrying value approximates fair value for cash and cash-equivalents, U.S. Treasury and government agency securities, receivables, consolidated fund credit facilities and accounts payable and accrued expenses, due to the short-term nature of these items. The fair value of debt obligations is a Level III valuation that is estimated based on the current rates offered to Oaktree for debt of similar terms and maturities. The fair value of debt obligations was $655.5 million and $684.2 million as of June 30, 2012 and December 31, 2011, respectively, utilizing average borrowing rates of 3.6% and 3.5%, respectively. A 10% increase in the average borrowing rate assumption would lower the fair value as of June 30, 2012 to $645.5 million, while a 10% decrease would increase the fair value to $666.0 million. The fair value of the Company’s interest rate swap, a Level II valuation, is included in accounts payable, other accrued expenses and other liabilities and was $8.5 million as of June 30, 2012 and $7.6 million as of December 31, 2011.

 

Fair value of financial instruments held by consolidated funds

The table below summarizes the valuation of investments and other financial instruments of the consolidated funds by fair value hierarchy levels as of June 30, 2012:

 

                                 
    Level I     Level II     Level III     Total  

Corporate debt—bank debt

  $ —       $ 8,954,658     $ 2,424,016     $ 11,378,674  

Corporate debt—all other

    —         7,870,595       3,054,677       10,925,272  

Equities—common stock

    3,993,627       339,351       7,422,030       11,755,008  

Equities—preferred stock

    1,307       25,627       1,090,596       1,117,530  

Real estate

    —         71,999       3,559,548       3,631,547  

Other

    1,904       5,712       19,965       27,581  
   

 

 

   

 

 

   

 

 

   

 

 

 

Total investment securities

  $ 3,996,838     $ 17,267,942     $ 17,570,832     $ 38,835,612  
   

 

 

   

 

 

   

 

 

   

 

 

 

Securities sold short—equities

  $ (188,183   $ —       $ —       $ (188,183
   

 

 

   

 

 

   

 

 

   

 

 

 

Options written

  $ —       $ (581   $ —       $ (581

Swaps (net)—corporate debt

    —         33,409       —         33,409  

Forward contracts (net)

    —         33,121       —         33,121  

Futures

    (1,551     —         —         (1,551

The table below summarizes the valuation of investments and other financial instruments of the consolidated funds by fair value hierarchy levels as of December 31, 2011:

 

                                 
    Level I     Level II     Level III     Total  

Corporate debt—bank debt

  $ —       $ 10,173,773     $ 1,978,637     $ 12,152,410  

Corporate debt—all other

    —         7,899,118       3,155,241       11,054,359  

Equities—common stock

    4,383,599       472,796       6,349,335       11,205,730  

Equities—preferred stock

    1,869       3,608       1,133,725       1,139,202  

Real estate

    —         —         3,037,624       3,037,624  

Other

    1,594       4,483       18,824       24,901  
   

 

 

   

 

 

   

 

 

   

 

 

 

Total investment securities

  $ 4,387,062     $ 18,553,778     $ 15,673,386     $ 38,614,226  
   

 

 

   

 

 

   

 

 

   

 

 

 

Corporate debt

  $ —       $ (12,450   $ —       $ (12,450

Equities

    (201,277     —         —         (201,277
   

 

 

   

 

 

   

 

 

   

 

 

 

Total securities sold short

  $ (201,277   $ (12,450   $ —       $ (213,727
   

 

 

   

 

 

   

 

 

   

 

 

 

Options written

  $ —       $ (2,468   $ —       $ (2,468

Swaps (net)—corporate debt

    —         (1,569     —         (1,569

Forward contracts (net)

    —         53,738       —         53,738  

Futures

    (2,135     —         —         (2,135

 

The following tables set forth a summary of changes in the fair value of the Level III investments:

 

                                                         
    Corporate
debt – bank
debt
    Corporate
debt – all
other
    Equities –
common
stock
    Equities –
preferred
stock
    Real estate     Other     Total  

Three months ended June 30, 2012:

                                                       

Beginning balance

  $ 2,720,357     $ 3,570,969     $ 6,613,693     $ 1,100,388     $ 3,376,428     $ 18,839     $ 17,400,674  

Transfers into Level III

    68,038       44,376       286,535       1,761       17,275       —         417,985  

Transfers out of Level III

    (186,414     (81,365     (8,088     (11,873     —         —         (287,740

Purchases

    189,629       293,499       454,453       32,109       632,392       —         1,602,082  

Sales

    (333,151     (853,066     (28,096     (3,411     (620,959     —         (1,838,683

Realized gains (losses), net

    9,510       95,070       (32,686     989       253,764       —         326,647  

Unrealized appreciation (depreciation), net

    (43,953     (14,806     136,219       (29,367     (99,352     1,126       (50,133
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance

  $ 2,424,016     $ 3,054,677     $ 7,422,030     $ 1,090,596     $ 3,559,548     $ 19,965     $ 17,570,832  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

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

  $ 115,529     $ 20,447     $ 154,290     $ (24,640   $ 32,198     $ 1,126     $ 298,950  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Three months ended June 30, 2011:

                                                       

Beginning balance

  $ 1,355,999     $ 3,323,699     $ 6,004,741     $ 715,237     $ 1,108,083     $ 14,545     $ 12,522,304  

Transfers into Level III

    43,124       93,685       —         —         161       —         136,970  

Transfers out of Level III

    (70,097     (92,461     (88,799     (57,408     (935     (1     (309,701

Purchases

    278,966       392,345       289,634       615       426,263       824       1,388,647  

Sales

    (15,423     (165,478     (21,774     (3,855     (76,005     —         (282,535

Realized gains (losses), net

    (7,053     (76,557     13,406       1,710       4,772       —         (63,722

Unrealized appreciation (depreciation), net

    55,683       (15,290     141,181       10,946       2,017       (804     193,733  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance

  $ 1,641,199     $ 3,459,943     $ 6,338,389     $ 667,245     $ 1,464,356     $ 14,564     $ 13,585,696  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

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

  $ 31,629     $ 166,539     $ 72,332     $ 7,096     $ 8,658     $ (805   $ 285,449  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

                                                         
    Corporate
debt – bank
debt
    Corporate
debt – all
other
    Equities –
common
stock
    Equities –
preferred
stock
    Real estate     Other     Total  

Six months ended June 30, 2012:

                                                       

Beginning balance

  $ 1,978,637     $ 3,155,241     $ 6,349,335     $ 1,133,725     $ 3,037,624     $ 18,824     $ 15,673,386  

Transfers into Level III

    375,612       372,016       464,639       6,987       17,275       —         1,236,529  

Transfers out of Level III

    (219,645     (200,775     (359,682     (100,064     (5,353     —         (885,519

Purchases

    703,629       412,072       682,612       43,561       879,724       —         2,721,598  

Sales

    (363,540     (863,895     (84,730     (3,857     (654,578     —         (1,970,600

Realized gains (losses), net

    9,893       100,293       (61,025     (3,199     259,096       —         305,058  

Unrealized appreciation (depreciation), net

    (60,570     79,725       430,881       13,443       25,760       1,141       490,380  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance

  $ 2,424,016     $ 3,054,677     $ 7,422,030     $ 1,090,596     $ 3,559,548     $ 19,965     $ 17,570,832  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

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

  $ (9,546   $ 132,093     $ 285,098     $ 14,295     $ 157,309     $ 1,141     $ 580,390  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Six months ended June 30, 2011:

                                                       

Beginning balance

  $ 1,330,000     $ 3,321,051     $ 5,774,231     $ 735,855     $ 985,051     $ 16,176     $ 12,162,364  

Transfers into Level III

    94,022       245,773       161       95       1,096       1       341,148  

Transfers out of Level III

    (82,690     (179,409     (94,200     (57,408     (935     (1     (414,643

Purchases

    658,257       1,064,645       563,459       8,236       558,865       1,322       2,854,784  

Sales

    (425,014     (980,120     (173,435     (58,122     (97,415     —         (1,734,106

Realized gains (losses), net

    11,630       (82,346     8,393       (9,706     7,333       —         (64,696

Unrealized appreciation (depreciation), net

    54,994       70,349       259,780       48,295       10,361       (2,934     440,845  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance

  $ 1,641,199     $ 3,459,943     $ 6,338,389     $ 667,245     $ 1,464,356     $ 14,564     $ 13,585,696  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

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

  $ 27,314     $ 205,468     $ 174,747     $ 22,841     $ 17,002     $ (2,935   $ 444,437  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total realized and unrealized gains and losses recorded for Level III investments are included in net realized gain on consolidated funds’ investments or net change in unrealized appreciation (depreciation) on consolidated funds’ investments in the condensed consolidated statements of operations.

There were no transfers between Level I and Level II for the periods presented.

Transfers out of Level III were generally attributable to certain investments that experienced a more significant level of market activity during the period and thus were valued using observable inputs. Transfers into Level III were typically due to certain investments that experienced a less significant level of market activity during the period or portfolio companies that undertook restructurings or bankruptcy proceedings and thus were valued in the absence of observable inputs.

 

The following table sets forth a summary of valuation techniques and quantitative information utilized in determining the fair value of the Company’s Level III investments as of June 30, 2012:

 

                 

Investment Type

  Fair Value    

Valuation Technique

 

Significant Unobservable
Inputs (7)(8)(9)

Credit-oriented

               

investments:

               
       
    $ 1,525,368     Discounted cash flow(1)  

Discount rate

(range: 7% – 16%)

       
      1,280,623    

Market approach

(comparable companies) (2)

 

Earnings multiple(3)

(range: 4x – 16x)

       
      218,256    

Market approach

(value of underlying

assets) (2),(4)

 

Underlying asset multiple

(range: 1x – 1.2x)

       
      1,230,611     Recent transaction price(5)   Not applicable
       
      1,223,835     Broker quotations(6)   Not applicable
       

Equity investments:

               
       
      5,875,654     Market approach (comparable companies)(2)  

Earnings multiple(3)

(range: 4x – 16x)

       
      1,442,814    

Market approach

(value of underlying assets)(2),(4)

 

Underlying asset multiple

(range: 1x – 1.2x)

       
      1,194,158     Recent transaction price(5)   Not applicable
       

Real estate-oriented

               

investments:

               
       
      1,992,612     Discounted cash flow(1)  

Discount rate

(range: 8% – 38%)

       
                Terminal capitalization rate (range: 6% – 11%)
       
                Direct capitalization rate (range: 7% – 9%)
       
               

Net operating income

growth rate

(range: 2% – 27%)

       
               

Absorption rate

(range: 13% – 67%)

       
      368,714    

Market approach

(comparable companies) (2),(4)

 

Earnings multiple(3)

(range: 12x – 14x)

       
      472,075    

Market approach

(value of underlying assets)(2),(4)

 

Underlying asset

multiple (range: 1.2x – 1.3x)

       
      726,147     Recent transaction price(5)   Not applicable

Other

    19,965          
   

 

 

         

Total Level III investments

  $ 17,570,832          
   

 

 

         

 

(1) 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 and certain real estate-oriented investments.

 

(2) 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.

 

(3) 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 for the investment.

 

(4) 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.

 

(5) Certain investments are valued based on recent transactions, generally defined as investments purchased or sold within six months of the valuation date, adjusted when appropriate based on consideration of any changes in significant unobservable inputs, valuations of comparable companies and other similar transactions. In other cases, the fair value may be based on a pending transaction expected to occur after the valuation date.

 

(6) Certain investments are valued using broker quotes for the subject security and/or similar securities.

 

(7) 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 is the discount rate. A significant increase (decrease) in the discount rate would result in a significantly lower (higher) fair value measurement.

 

(8) 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 is a multiple of earnings or a multiple of underlying assets. A significant increase (decrease) in these multiples would result in a significantly higher (lower) fair value measurement.

 

(9) The significant unobservable inputs used in the fair value measurement of real estate investments valued using a discounted cash flow analysis can include a discount rate, terminal capitalization rate, direct capitalization rate, net operating income growth rate and/or absorption rate. A significant increase (decrease) in a discount rate, terminal capitalization rate or direct capitalization rate would result in a significantly lower (higher) fair value measurement. A significant increase (decrease) in a net operating income growth rate or absorption rate would result in a significantly higher (lower) fair value measurement. Generally, a change in a net operating income growth rate or absorption rate would be accompanied by a directionally similar change in the discount rate.

The use of unobservable inputs, including assessing the accuracy of source data, and the results of pricing models, require a significant degree of judgment. The Company assesses the accuracy and reliability of the sources it uses to obtain unobservable inputs; these sources may include third-party vendors that the Company believes are reliable and commonly utilized by other market place participants. In addition to the unobservable inputs described above, other factors, as described in note 2, have a significant impact on investment valuations.

Since December 31, 2011, there have been no changes in techniques utilized to value Level III investments that resulted in a material impact on the condensed consolidated financial statements.