XML 72 R57.htm IDEA: XBRL DOCUMENT v3.4.0.3
FAIR VALUE MEASUREMENTS - Valuation Methodologies and Significant Unobservable Inputs (Details)
$ in Thousands
3 Months Ended
Mar. 31, 2016
USD ($)
$ / barrel
Dec. 31, 2015
USD ($)
Fair value measured on recurring basis    
Level III investments and other financial instruments by valuation methodologies    
Assets, fair value $ 25,023,517 $ 64,862,792
Investments, fair value disclosure $ 24,913,751 64,221,906
Minimum    
Level III investments and other financial instruments by valuation methodologies    
Illiquidity Discount (as a percent) 5.00%  
Private Equity | Fair value measured on recurring basis    
Level III investments and other financial instruments by valuation methodologies    
Investments, fair value disclosure $ 3,203,156 36,398,474
Real Assets | Fair value measured on recurring basis    
Level III investments and other financial instruments by valuation methodologies    
Investments, fair value disclosure 1,485,230 4,048,281
Equity Method | Fair value measured on recurring basis    
Level III investments and other financial instruments by valuation methodologies    
Investments, fair value disclosure 746,994 891,606
Credit | Fair value measured on recurring basis    
Level III investments and other financial instruments by valuation methodologies    
Investments, fair value disclosure 4,735,020 6,300,004
Investments of Consolidated CFEs | Fair value measured on recurring basis    
Level III investments and other financial instruments by valuation methodologies    
Investments, fair value disclosure 13,652,783 12,735,309
Other | Fair value measured on recurring basis    
Level III investments and other financial instruments by valuation methodologies    
Investments, fair value disclosure 1,090,568 3,848,232
Level III | Fair value measured on recurring basis    
Level III investments and other financial instruments by valuation methodologies    
Assets, fair value 13,507,723 31,436,968
Investments, fair value disclosure 13,507,723 31,436,968
Level III | Private Equity    
Level III investments and other financial instruments by valuation methodologies    
Assets, fair value 1,313,701  
Level III | Private Equity | Fair value measured on recurring basis    
Level III investments and other financial instruments by valuation methodologies    
Investments, fair value disclosure 1,313,701 18,903,538
Level III | Private Equity | Private Equity    
Level III investments and other financial instruments by valuation methodologies    
Assets, fair value 543,184  
Level III | Private Equity | Growth Equity    
Level III investments and other financial instruments by valuation methodologies    
Assets, fair value 770,517  
Level III | Real Assets    
Level III investments and other financial instruments by valuation methodologies    
Assets, fair value 1,426,693  
Level III | Real Assets | Fair value measured on recurring basis    
Level III investments and other financial instruments by valuation methodologies    
Investments, fair value disclosure 1,426,693 4,048,281
Level III | Real Assets | Energy    
Level III investments and other financial instruments by valuation methodologies    
Assets, fair value 640,560  
Level III | Real Assets | Real Estate    
Level III investments and other financial instruments by valuation methodologies    
Assets, fair value 668,822  
Level III | Real Assets | Infrastructure    
Level III investments and other financial instruments by valuation methodologies    
Assets, fair value 117,300  
Level III | Equity Method | Fair value measured on recurring basis    
Level III investments and other financial instruments by valuation methodologies    
Investments, fair value disclosure 455,945 891,606
Level III | Credit    
Level III investments and other financial instruments by valuation methodologies    
Assets, fair value 4,256,576  
Level III | Credit | Fair value measured on recurring basis    
Level III investments and other financial instruments by valuation methodologies    
Investments, fair value disclosure 4,256,576 5,012,355
Level III | Investments of Consolidated CFEs    
Level III investments and other financial instruments by valuation methodologies    
Assets, fair value 5,550,482  
Level III | Investments of Consolidated CFEs | Fair value measured on recurring basis    
Level III investments and other financial instruments by valuation methodologies    
Investments, fair value disclosure 5,550,482 0
Level III | Investments of Consolidated CFEs | Debt Obligations of Consolidated CFEs    
Level III investments and other financial instruments by valuation methodologies    
Assets, fair value 5,447,158  
Level III | 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 504,300  
Level III | Other | Fair value measured on recurring basis    
Level III investments and other financial instruments by valuation methodologies    
Investments, fair value disclosure $ 504,326 $ 2,581,188
Level III | Market Comparables | Private Equity | Minimum | Private Equity    
Level III investments and other financial instruments by valuation methodologies    
Enterprise Value/LTM EBITDA Multiple 9.6  
Enterprise Value/Forward EBITDA Multiple 8.1  
Level III | Market Comparables | Private Equity | Maximum | Private Equity    
Level III investments and other financial instruments by valuation methodologies    
Enterprise Value/LTM EBITDA Multiple 18.0  
Enterprise Value/Forward EBITDA Multiple 15.2  
Level III | Market Comparables | Private Equity | Weighted Average | Private Equity    
Level III investments and other financial instruments by valuation methodologies    
Enterprise Value/LTM EBITDA Multiple 12.0  
Enterprise Value/Forward EBITDA Multiple 10.6  
Level III | Inputs to direct income capitalization and discounted cash flow | Real Assets | Minimum | Real Estate    
Level III investments and other financial instruments by valuation methodologies    
Weight Ascribed to Discounted Cash Flow (as a percent) 25.00%  
Weight Ascribed to Direct Income Capitalization (as a percent) 0.00%  
Level III | Inputs to direct income capitalization and discounted cash flow | Real Assets | Maximum | Real Estate    
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) 75.00%  
Level III | Inputs to direct income capitalization and discounted cash flow | Real Assets | Weighted Average | Real Estate    
Level III investments and other financial instruments by valuation methodologies    
Weight Ascribed to Discounted Cash Flow (as a percent) 59.20%  
Weight Ascribed to Direct Income Capitalization (as a percent) 40.80%  
Level III | Direct Income Capitalization | Real Assets | Minimum | Real Estate    
Level III investments and other financial instruments by valuation methodologies    
Current Capitalization Rate (as a percent) 4.00%  
Level III | Direct Income Capitalization | Real Assets | Maximum | Real Estate    
Level III investments and other financial instruments by valuation methodologies    
Current Capitalization Rate (as a percent) 10.90%  
Level III | Direct Income Capitalization | Real Assets | Weighted Average | Real Estate    
Level III investments and other financial instruments by valuation methodologies    
Current Capitalization Rate (as a percent) 6.30%  
Level III | Discounted cash flow | Private Equity | Minimum | Private Equity    
Level III investments and other financial instruments by valuation methodologies    
Weighted Average Cost of Capital (as a percent) 8.80%  
Enterprise Value/LTM EBITDA Exit Multiple 8.0  
Level III | Discounted cash flow | Private Equity | Maximum | Private Equity    
Level III investments and other financial instruments by valuation methodologies    
Weighted Average Cost of Capital (as a percent) 13.50%  
Enterprise Value/LTM EBITDA Exit Multiple 12.4  
Level III | Discounted cash flow | Private Equity | Weighted Average | Private Equity    
Level III investments and other financial instruments by valuation methodologies    
Weighted Average Cost of Capital (as a percent) 11.00%  
Enterprise Value/LTM EBITDA Exit Multiple 9.5  
Level III | Discounted cash flow | Real Assets | Energy    
Level III investments and other financial instruments by valuation methodologies    
Revenue ratio of liquids (percent) 83.00%  
Revenue ratio of natural gas (percent) 17.00%  
Level III | Discounted cash flow | Real Assets | Minimum | Energy    
Level III investments and other financial instruments by valuation methodologies    
Weighted Average Cost of Capital (as a percent) 8.00%  
Average Price Per Barrel of Oil Equivalents (usd per barrel of oil equivalent) | $ / barrel 23.46  
Level III | Discounted cash flow | Real Assets | Minimum | Real Estate    
Level III investments and other financial instruments by valuation methodologies    
Unlevered Discount Rate (as a percent) 6.80%  
Level III | Discounted cash flow | Real Assets | Maximum | Energy    
Level III investments and other financial instruments by valuation methodologies    
Weighted Average Cost of Capital (as a percent) 17.30%  
Average Price Per Barrel of Oil Equivalents (usd per barrel of oil equivalent) | $ / barrel 42.86  
Level III | Discounted cash flow | Real Assets | Maximum | Real Estate    
Level III investments and other financial instruments by valuation methodologies    
Unlevered Discount Rate (as a percent) 20.00%  
Level III | Discounted cash flow | Real Assets | Weighted Average | Energy    
Level III investments and other financial instruments by valuation methodologies    
Weighted Average Cost of Capital (as a percent) 11.00%  
Average Price Per Barrel of Oil Equivalents (usd per barrel of oil equivalent) | $ / barrel 38.55  
Level III | Discounted cash flow | Real Assets | Weighted Average | Real Estate    
Level III investments and other financial instruments by valuation methodologies    
Unlevered Discount Rate (as a percent) 9.30%  
Level III | Discounted cash flow | Real Assets | Weighted Average | Infrastructure    
Level III investments and other financial instruments by valuation methodologies    
Weighted Average Cost of Capital (as a percent) 8.70%  
Enterprise Value/LTM EBITDA Exit Multiple 11.0  
Level III | Discounted cash flow | Investments of Consolidated CFEs | Minimum | Debt Obligations of Consolidated CFEs    
Level III investments and other financial instruments by valuation methodologies    
Yield (as a percent) 1.60%  
Level III | Discounted cash flow | Investments of Consolidated CFEs | Maximum | Debt Obligations of Consolidated CFEs    
Level III investments and other financial instruments by valuation methodologies    
Yield (as a percent) 24.60%  
Level III | Discounted cash flow | Investments of Consolidated CFEs | Weighted Average | Debt Obligations of Consolidated CFEs    
Level III investments and other financial instruments by valuation methodologies    
Yield (as a percent) 5.50%  
Level III | Inputs to market comparable, discounted cash flow and transaction cost | Private Equity | Minimum | Private Equity    
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) 12.50%  
Weight Ascribed to Transaction Price (as a percent) 0.00%  
Level III | Inputs to market comparable, discounted cash flow and transaction cost | Private Equity | Minimum | Growth Equity    
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) 7.50%  
Weight Ascribed to Discounted Cash Flow (as a percent) 0.00%  
Weight Ascribed to Transaction Price (as a percent) 0.00%  
Level III | Inputs to market comparable, discounted cash flow and transaction cost | Private Equity | Maximum | Private Equity    
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) 100.00%  
Weight Ascribed to Transaction Price (as a percent) 75.00%  
Level III | Inputs to market comparable, discounted cash flow and transaction cost | Private Equity | Maximum | Growth Equity    
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) 85.00%  
Weight Ascribed to Transaction Price (as a percent) 85.00%  
Level III | Inputs to market comparable, discounted cash flow and transaction cost | Private Equity | Weighted Average | Private Equity    
Level III investments and other financial instruments by valuation methodologies    
Illiquidity Discount (as a percent) 9.90%  
Weight Ascribed to Market Comparables (as a percent) 42.50%  
Weight Ascribed to Discounted Cash Flow (as a percent) 46.70%  
Weight Ascribed to Transaction Price (as a percent) 10.80%  
Level III | Inputs to market comparable, discounted cash flow and transaction cost | Private Equity | Weighted Average | Growth Equity    
Level III investments and other financial instruments by valuation methodologies    
Illiquidity Discount (as a percent) 13.10%  
Weight Ascribed to Market Comparables (as a percent) 51.30%  
Weight Ascribed to Discounted Cash Flow (as a percent) 19.90%  
Weight Ascribed to Transaction Price (as a percent) 28.80%  
Level III | Scenario Weighting | Private Equity | Minimum | Growth Equity    
Level III investments and other financial instruments by valuation methodologies    
Scenario weighting, base (as a percent) 30.00%  
Scenario weighting, downside (as a percent) 10.00%  
Scenario weighting, upside (as a percent) 10.00%  
Level III | Scenario Weighting | Private Equity | Maximum | Growth Equity    
Level III investments and other financial instruments by valuation methodologies    
Scenario weighting, base (as a percent) 80.00%  
Scenario weighting, downside (as a percent) 40.00%  
Scenario weighting, upside (as a percent) 33.30%  
Level III | Scenario Weighting | Private Equity | Weighted Average | Growth Equity    
Level III investments and other financial instruments by valuation methodologies    
Scenario weighting, base (as a percent) 50.50%  
Scenario weighting, downside (as a percent) 26.00%  
Scenario weighting, upside (as a percent) 23.50%  
Level III | Yield Analysis | Credit | Minimum    
Level III investments and other financial instruments by valuation methodologies    
Yield (as a percent) 4.90%  
Net Leverage 0.9  
EBITDA Multiple 1.1  
Level III | Yield Analysis | Credit | Maximum    
Level III investments and other financial instruments by valuation methodologies    
Yield (as a percent) 26.10%  
Net Leverage 18.3  
EBITDA Multiple 25.4  
Level III | Yield Analysis | Credit | Weighted Average    
Level III investments and other financial instruments by valuation methodologies    
Yield (as a percent) 10.30%  
Net Leverage 5.1  
EBITDA Multiple 9.1