XML 28 R13.htm IDEA: XBRL DOCUMENT v3.23.2
FAIR VALUE
6 Months Ended
Jun. 30, 2023
Fair Value Disclosures [Abstract]  
FAIR VALUE FAIR VALUE
Fair Value of Financial Assets and Liabilities
The short-term nature of cash and cash-equivalents, receivables and accounts payable causes each of their carrying values to approximate fair value. The fair value of short-term investments included in cash and cash-equivalents is a Level I valuation. The Company’s other financial assets and financial liabilities by fair-value hierarchy level are set forth below. Please see notes 8 and 14 for the fair value of the Company’s outstanding debt obligations and amounts due from/to affiliates, respectively.
As of June 30, 2023As of December 31, 2022
Level ILevel IILevel IIITotalLevel ILevel IILevel IIITotal
Assets
Corporate investments$63,225 $319,735 $19,717 $402,677 $109,078 $1,172 $8,470 $118,720 
SPAC common stock and earn-out shares included in other assets27,159 — 1,041 28,200 — — — — 
Foreign-currency forward contracts - included in corporate investments— 1,898 — 1,898 — 1,279 — 1,279 
Foreign-currency forward contracts - included in other assets— — — — — 12,061 — 12,061 
Total assets$90,384 $321,633 $20,758 $432,775 $109,078 $14,512 $8,470 $132,060 
Liabilities
Foreign-currency forward contracts - included in corporate investments$— $(115)$— $(115)$— $(11,840)$— $(11,840)
Foreign-currency forward contracts - included in other liabilities— (2,022)— (2,022)— — — — 
Total liabilities$— $(2,137)$— $(2,137)$— $(11,840)$— $(11,840)
The Company’s Level III financial instrument held as of June 30, 2023 consists of earn-out shares received in connection with the deconsolidation of a SPAC and a mezzanine loan purchased during the second quarter of 2023.

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 at June 30, 2023:

Fair Value as ofSignificant Unobservable Input
Financial InstrumentJune 30, 2023Valuation TechniqueInput Value
Mezzanine loan$18,155 Recent market informationBroker quotationsN/A
Earn-out shares2,603 Black-Scholes option pricing modelVolatility55%
Total Level III Financial Instruments$20,758 
Fair Value of Financial Instruments Held By Consolidated Funds
The short-term nature of cash and cash-equivalents held at the consolidated funds causes their carrying value to approximate fair value. The fair value of cash-equivalents is a Level I valuation. Derivatives may relate to a mix of Level I, II or III investments, and therefore their fair-value hierarchy level may not correspond to the fair-value hierarchy level of the economically hedged investment. The table below summarizes the investments and other financial instruments of the consolidated funds by fair-value hierarchy level:
As of June 30, 2023As of December 31, 2022
Level ILevel IILevel IIITotalLevel ILevel IILevel IIITotal
Assets
Investments:
Corporate debt – bank debt
$— $459,775 $1,262,634 $1,722,409 $— $411,997 $702,497 $1,114,494 
Corporate debt – all other
— 873,035 177,323 1,050,358 — 764,841 219,503 984,344 
Equities – common stock
206,134 30,366 809,676 1,046,176 226,862 34,389 777,198 1,038,449 
Equities – preferred stock
1,140 — 618,684 619,824 80,251 — 616,604 696,855 
Real estate
— — 88,675 88,675 — — 74,471 74,471 
Total investments
207,274 1,363,176 2,956,992 4,527,442 307,113 1,211,227 2,390,273 3,908,613 
Derivatives:
Foreign-currency forward contracts
— 2,189 — 2,189 — 9,758 — 9,758 
Swaps5,543 587 — 6,130 — 700 — 700 
Options and futures
797 — — 797 279 — — 279 
Total derivatives (1)
6,340 2,776 — 9,116 279 10,458 — 10,737 
Total assets$213,614 $1,365,952 $2,956,992 $4,536,558 $307,392 $1,221,685 $2,390,273 $3,919,350 
Liabilities
Derivatives:
Foreign-currency forward contracts
$— $(19,486)$— $(19,486)$— $(16,356)$— $(16,356)
Swaps— (328)— (328)(7,666)— — (7,666)
Options and futures
(1,428)— — (1,428)— — — — 
Total derivatives (3)
(1,428)(19,814)— (21,242)(7,666)(16,356)— (24,022)
Total liabilities
$(1,428)$(19,814)$— $(21,242)$(7,666)$(16,356)$— $(24,022)
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 EstateTotal
Three months ended June 30, 2023    
Beginning balance$962,316 $227,164 $809,809 $582,600 $85,305 $2,667,194 
Transfers into Level III770 3,482 17,267 — — 21,519 
Transfers out of Level III(168)— — — — (168)
Purchases342,977 1,066 5,966 36,228 6,435 392,672 
Sales(40,758)(56,176)(17,967)(314)— (115,215)
Realized gain (losses), net117 (199)8,382 23 (1)8,322 
Unrealized appreciation (depreciation), net(2,620)1,986 (13,781)147 (3,064)(17,332)
Ending balance$1,262,634 $177,323 $809,676 $618,684 $88,675 $2,956,992 
Net change in unrealized appreciation (depreciation) attributable to assets still held at end of period$(2,498)$1,964 $(13,729)$32 $(3,064)$(17,295)
Three months ended June 30, 2022     
Beginning balance$867,294 $224,490 $690,278 $593,752 $36,887 $2,412,701 
Deconsolidation of funds
(33,428)— (456)— — (33,884)
Transfers into Level III
82,845 3,942 — — — 86,787 
Transfers out of Level III
(20,766)(1,475)— — — (22,241)
Purchases62,126 6,207 9,179 79,781 20,194 177,487 
Sales(98,436)(24,425)(63,306)(91,191)— (277,358)
Realized losses, net(422)6,396 (827)5,154 
Unrealized appreciation (depreciation), net(8,534)(7,118)40,371 3,084 2,887 30,690 
Ending balance$850,679 $201,624 $682,462 $585,430 $59,141 $2,379,336 
Net change in unrealized appreciation (depreciation) attributable to assets still held at end of period
$(3,828)$(87)$(319)$(2)$— $(4,236)
Corporate Debt – Bank DebtCorporate Debt – All OtherEquities – Common StockEquities – Preferred StockReal EstateTotal
Six months ended June 30, 2023
Beginning balance$702,497 $219,503 $777,198 $616,604 $74,471 $2,390,273 
Transfers into Level III929 8,903 17,267 — — 27,099 
Transfers out of Level III(4,641)(978)— — — (5,619)
Purchases621,785 1,723 50,958 40,419 13,721 728,606 
Sales(43,621)(56,176)(43,168)(35,537)— (178,502)
Realized gain, net148 (427)21,250 9,010 (3)29,978 
Unrealized appreciation (depreciation), net(14,463)4,775 (13,829)(11,812)486 (34,843)
Ending balance$1,262,634 $177,323 $809,676 $618,684 $88,675 $2,956,992 
Net change in unrealized appreciation attributable to assets still held at end of period$(14,485)$4,753 $(13,778)$(11,927)$488 $(34,949)
Six months ended June 30, 2022
Beginning balance$597,188 $229,576 $581,748 $486,030 $33,834 $1,928,376 
Deconsolidation of funds
(33,428)— (456)— — (33,884)
Transfers into Level III
87,252 5,354 — — — 92,606 
Transfers out of Level III
(41,449)(3,950)(6)— — (45,405)
Purchases413,281 8,169 109,641 171,159 24,141 726,391 
Sales(164,240)(24,432)(106,369)(91,191)— (386,232)
Realized losses, net2,466 (19)(121,983)(827)(120,359)
Unrealized depreciation, net(10,391)(13,074)219,887 19,428 1,993 217,843 
Ending balance$850,679 $201,624 $682,462 $585,430 $59,141 $2,379,336 
Net change in unrealized appreciation (depreciation) attributable to assets still held at end of period
$(4,314)$(154)$(282)$(9)$$(4,757)
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.
Transfers out of Level III are generally attributable to certain investments that experienced a more significant level of market trading activity or completed an initial public offering during the respective period and thus were valued using observable inputs. Transfers into Level III typically reflect either investments that experienced a less significant level of market trading 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 the valuation techniques and quantitative information utilized in determining the fair value of the consolidated funds’ Level III investments as of June 30, 2023:
Investment TypeFair ValueValuation Technique
Significant Unobservable
Inputs (1)(2)
Range
Weighted Average (3)
Credit-oriented investments: 
Consumer discretionary:
93,250 
Discounted cash flow (4)
Discount rate
13% - 16%
14%
319 
Recent market information (5)
Quoted pricesNot applicableNot applicable
40,371 
Recent transaction price (4)
Quoted pricesNot applicableNot applicable
 Energy104,180 
Recent transaction price (4)
Quoted pricesNot applicableNot applicable
2,429 
Recent market information (5)
Quoted pricesNot applicableNot applicable
31,133 
Discounted cash flow (4)
Discount rate
14% - 19%
17%
Financials56,207 
Market approach
(comparable companies) (7)
Multiple of underlying assets (9)
0.5x - 1x
0.95x
26,663 
Discounted cash flow (6)
Discount rate
12% - 15%
15%
13,609 
Recent market information (5)
Quoted pricesNot applicableNot applicable
 Industrials45,682 
Discounted cash flow (6)
Discount rate
12% - 16%
13%
26,185 
Recent transaction price (4)
Quoted pricesNot applicableNot applicable
35,540 
Market approach
(comparable companies) (7)
Multiple of underlying assets (9)
0.9x - 1.1x
1.0x
Information technology53,328 
Discounted cash flow (6)
Discount rate
12% - 15%
13%
(91)
Recent market information (5)
Quoted pricesNot applicableNot applicable
41,252 
Recent transaction price (4)
Quoted pricesNot applicableNot applicable
 Materials250,276 
Discounted cash flow (6)
Discount rate
10% - 15%
12%
  Real estate42,372 
Recent market information (7)
Quoted pricesNot applicableNot applicable
116,171 
Recent transaction price (4)
Quoted pricesNot applicableNot applicable
6,422 
Discounted cash flow (6)
Discount rate
9% - 9%
9%
323,389 
Market approach
(comparable companies) (7)
Multiple of underlying assets (9)
0.4x - 1x
0.9x
   Other(1,379)
Recent market information (5)
Quoted pricesNot applicableNot applicable
110,114 
Discounted cash flow (6)
Discount rate
11% - 18%
13%
2,921 
Recent transaction price (4)
Quoted pricesNot applicableNot applicable
19,615 
Market approach
(comparable companies) (7)
Earnings multiple (10)
5x - 5x
5x
Equity investments:
93,182 
Recent transaction price (4)
Quoted pricesNot applicableNot applicable
31,169 
Recent market information (5)
Quoted pricesNot applicableNot applicable
229,470 
Discounted cash flow (6)
Discount rate
12% - 21%
19%
29,483 Discounted cash flow (6) / market approach (comparable companies) (7)Discount rate
13% - 13%
13%
Earnings multiple (10)
7.0x - 9.0x
8.0x
75,163 
Market approach
(comparable companies) (7)
Revenue multiple (8)
2.0x - 5.0x
3.3x
391,958 
Market approach
(comparable companies) (7)
Earnings multiple (10)
5.0x - 10.0x
7.7x
577,934 
Market approach
(comparable companies) (7)
Multiple of underlying assets (9)
0.9x - 1.1x
1.0x
Real estate-oriented investments:
88,675 
Discounted cash flow (6)
Discount rate
18% - 27%
21%
Total Level III
   investments
$2,956,992 
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, 2022:
Investment TypeFair ValueValuation Technique
Significant Unobservable
Inputs (1)(2)
Range
Weighted Average (3)
Credit-oriented investments:
  
Consumer discretionary$43,934 
Recent transaction price (4)
Quoted pricesNot applicableNot applicable
293 
Recent market information (5)
Quoted pricesNot applicableNot applicable
16,062 
Discounted cash flow (6)
Discount rate
12% – 15%
14%
Communication services67,500 
Discounted cash flow (6)
Discount rate
12% – 13%
13%
Energy
32,765 
Discounted cash flow (6)
Discount rate
13% – 21%
18%
2,676 
Recent market information (5)
Quoted pricesNot applicableNot applicable
Financials66,204 
Discounted cash flow (6)
Discount rate
12% – 19%
15%
12,880 
Recent market information (5)
Quoted pricesNot applicableNot applicable
6,143 
Market approach (comparable companies) (7)
Multiple of underlying assets (9)
0.9x - 1.0x
1.0x
Industrials9,875 
Discounted cash flow (6)
Discount rate
12% – 15%
14%
35,124 
Market approach (comparable companies) (7)
Multiple of underlying assets (9)
0.9x - 1.0x
1.0x
4,527 
Recent transaction price (4)
Quoted pricesNot applicableNot applicable
Materials197,427 
Discounted cash flow (6)
Discount rate
10% – 14%
12%
Real estate32,173 
Recent transaction price (4)
Quoted pricesNot applicableNot applicable
3,643 
Discounted cash flow (6)
Discount rate
9% – 9%
9%
302,179 
Market approach (comparable companies) (7)
Multiple of underlying assets (9)
0.8x -1.0x
0.95x
35,525 
Recent market information (5)
Quoted pricesNot applicableNot applicable
Other(1,137)
Recent market information (5)
Quoted pricesNot applicableNot applicable
22,732 
Recent transaction price (4)
Quoted pricesNot applicableNot applicable
31,474 
Discounted cash flow (6)
Discount rate
10% – 18%
14%
Equity investments:
74,329 
Recent transaction price (4)
Quoted pricesNot applicableNot applicable
582,299 
Market approach (comparable companies) (7)
Multiple of underlying assets (9)
0.9x - 1.1x
1.0x
336,831 
Market approach (comparable companies) (7)
Earnings multiple (10)
5x - 20x
9x
214,172 
Discounted cash flow (6)
Discount rate
12% – 21%
19%
83,644 
Market approach (comparable companies) (7)
Revenue multiple (8)
1x - 2x
2x
27,347 
Discounted cash flow (6) / Market approach (comparable companies) (7)
Discount rate
14% – 14%
14%
75,181 
Recent market information (5)
Quoted pricesNot applicableNot applicable
Real estate-oriented:
7,695 
Recent transaction price (4)
Quoted pricesNot applicableNot applicable
66,776 
Discounted cash flow (6)
Discount rate
14% – 25%
18%
Total Level III
   investments
$2,390,273 
(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 issuer.
(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.
A significant amount of judgment may be required when using unobservable inputs, including assessing the accuracy of source data and the results of pricing models. The Company assesses the accuracy and reliability of the sources it uses to develop unobservable inputs. These sources may include third-party vendors that the Company believes are reliable and commonly utilized by other marketplace participants. As described in note 2, other factors beyond the unobservable inputs described above may have a significant impact on investment valuations.
During the six months ended June 30, 2023, the valuation technique for a credit-oriented investment was changed from discounted cash flow to market approach (value of underlying assets). During the six months ended June 30, 2022, there were no changes in the valuation techniques for Level III securities.