FAIR VALUE MEASUREMENTS OF FINANCIAL INSTRUMENTS | 8. FAIR VALUE MEASUREMENTS OF FINANCIAL INSTRUMENTS The following tables summarize the valuation of the Partnership’s financial assets and liabilities by the fair value hierarchy: March 31, 2017 Level I Level II Level III NAV Total Assets Cash and Cash Equivalents — Money Market Funds $ 988,676 $ — $ — $ — $ 988,676 Investments Investments of Consolidated Blackstone Funds (a) Investment Funds — — — 148,665 148,665 Equity Securities 63,158 58,922 113,797 — 235,877 Partnership and LLC Interests — 20,870 333,616 — 354,486 Debt Instruments — 219,752 8,484 — 228,236 Freestanding Derivatives — Foreign Currency Contracts — 2,337 — — 2,337 Assets of Consolidated CLO Vehicles Corporate Loans — 5,357,082 230,069 — 5,587,151 Corporate Bonds — 623,944 — — 623,944 Freestanding Derivatives — Foreign Currency Contracts — 21,593 — — 21,593 Total Investments of Consolidated Blackstone Funds 63,158 6,304,500 685,966 148,665 7,202,289 Corporate Treasury Investments Equity Securities 290,946 — — — 290,946 Debt Instruments — 1,861,996 28,803 55,874 1,946,673 Other — — — 213,655 213,655 Total Corporate Treasury Investments 290,946 1,861,996 28,803 269,529 2,451,274 Other Investments 175,660 10,679 109,630 19,529 315,498 Total Investments 529,764 8,177,175 824,399 437,723 9,969,061 Accounts Receivable — Loans and Receivables — — 112,056 — 112,056 Other Assets Freestanding Derivatives Interest Rate Contracts 871 787 — — 1,658 Foreign Currency Contracts — 2,411 — — 2,411 Total Freestanding Derivatives 871 3,198 — — 4,069 Net Investment Hedges — Foreign Currency Contracts — 771 — — 771 Total Other Assets 871 3,969 — — 4,840 $ 1,519,311 $ 8,181,144 $ 936,455 $ 437,723 $ 11,074,633 March 31, 2017 Level I Level II Level III Total Liabilities Loans Payable — Liabilities of Consolidated CLO Vehicles (a) Senior Secured Notes (b) $ — $ 6,027,719 $ — $ 6,027,719 Subordinated Notes (b) — 355,694 — 355,694 Total Loans Payable — 6,383,413 — 6,383,413 Due to Affiliates — Liabilities of Consolidated CLO Vehicles (a) Subordinated Notes (b) — 7,065 — 7,065 Total Due to Affiliates — 7,065 — 7,065 Securities Sold, Not Yet Purchased — 178,448 — 178,448 Accounts Payable, Accrued Expenses and Other Liabilities Liabilities of Consolidated Blackstone Funds — Freestanding Derivatives (a) Foreign Currency Contracts — 1,861 — 1,861 Credit Default Swaps — 1,788 — 1,788 Total Liabilities of Consolidated Blackstone Funds — 3,649 — 3,649 Freestanding Derivatives Interest Rate Contracts 988 1,251 — 2,239 Foreign Currency Contracts — 1,751 — 1,751 Credit Default Swaps — 351 — 351 Total Freestanding Derivatives 988 3,353 — 4,341 Total Accounts Payable, Accrued Expenses and Other Liabilities 988 7,002 — 7,990 $ 988 $ 6,575,928 $ — $ 6,576,916 December 31, 2016 Level I Level II Level III NAV Total Assets Cash and Cash Equivalents — Money Market Funds $ 443,442 $ — $ — $ — $ 443,442 Investments Investments of Consolidated Blackstone Funds (a) Investment Funds — — — 148,993 148,993 Equity Securities 76,381 70,544 93,657 — 240,582 Partnership and LLC Interests — 29,430 337,230 — 366,660 Debt Instruments — 219,049 7,322 — 226,371 Freestanding Derivatives — Foreign Currency Contracts — 2,327 — — 2,327 Assets of Consolidated CLO Vehicles Corporate Loans — 4,514,407 247,664 — 4,762,071 Corporate Bonds — 710,947 — — 710,947 Freestanding Derivatives — Foreign Currency Contracts — 22,723 — — 22,723 Total Investments of Consolidated Blackstone Funds 76,381 5,569,427 685,873 148,993 6,480,674 Corporate Treasury Investments Equity Securities 281,505 — — — 281,505 Debt Instruments — 1,944,171 30,424 54,907 2,029,502 Other — — — 207,431 207,431 Total Corporate Treasury Investments 281,505 1,944,171 30,424 262,338 2,518,438 Other Investments 163,548 — 100,164 18,779 282,491 Total Investments 521,434 7,513,598 816,461 430,110 9,281,603 Accounts Receivable — Loans and Receivables — — 211,359 — 211,359 Other Assets Freestanding Derivatives Interest Rate Contracts 1,883 473 — — 2,356 Foreign Currency Contracts — 1,037 — — 1,037 Total Freestanding Derivatives 1,883 1,510 — — 3,393 Total Other Assets 1,883 1,510 — — 3,393 $ 966,759 $ 7,515,108 $ 1,027,820 $ 430,110 $ 9,939,797 December 31, 2016 Level I Level II Level III Total Liabilities Loans Payable — Liabilities of Consolidated CLO Vehicles (a) Senior Secured Notes (b) $ — $ 5,125,804 $ — $ 5,125,804 Subordinated Notes (b) — 337,846 — 337,846 Total Loans Payable — 5,463,650 — 5,463,650 Due to Affiliates — Liabilities of Consolidated CLO Vehicles (a) Subordinated Notes (b) — 7,748 — 7,748 Total Due to Affiliates — 7,748 — 7,748 Securities Sold, Not Yet Purchased — 215,398 — 215,398 Accounts Payable, Accrued Expenses and Other Liabilities Liabilities of Consolidated Blackstone Funds — Freestanding Derivatives (a) Foreign Currency Contracts — 3,903 — 3,903 Credit Default Swaps — 3,350 — 3,350 Total Liabilities of Consolidated Blackstone Funds — 7,253 — 7,253 Freestanding Derivatives Interest Rate Contracts 750 1,605 — 2,355 Foreign Currency Contracts — 966 — 966 Credit Default Swaps — 215 — 215 Total Freestanding Derivatives 750 2,786 — 3,536 Net Investment Hedges — Foreign Currency Contracts — 587 — 587 Total Accounts Payable, Accrued Expenses and Other Liabilities 750 10,626 — 11,376 $ 750 $ 5,697,422 $ — $ 5,698,172 (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, has a controlling financial interest. 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. (b) Senior and subordinate notes issued by CLO vehicles are classified based on the more observable fair value of CLO assets less (a) the fair value of any beneficial interests held by Blackstone, and (b) the carrying value of any beneficial interests that represent compensation for services. The following table summarizes the fair value transfers between Level I and Level II for positions that existed as of March 31, 2017 and 2016, respectively: Three Months Ended 2017 2016 Transfers from Level I into Level II (a) $ — $ 2,114 Transfers from Level II into Level I (b) $ — $ 28,346 (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. The following table summarizes the quantitative inputs and assumptions used for items categorized in Level III of the fair value hierarchy as of March 31, 2017: Fair Value Valuation Techniques Unobservable Inputs Ranges Weighted Financial Assets Investments of Consolidated Blackstone Funds Equity Securities $ 61,375 Discounted Cash Flows Discount Rate 7.3% - 29.1% 12.8% Revenue CAGR -0.6% - 39.7% 7.0% Exit Capitalization Rate 5.3% - 11.4% 8.6% Exit Multiple - EBITDA 1.9x - 19.0x 9.7x Exit Multiple - P/E 9.5x - 17.0x 10.1x 2,497 Market Comparable Companies Book Value Multiple 0.9x N/A EBITDA Multiple 8.0x N/A 18,088 Other N/A N/A N/A 1,705 Third Party Pricing N/A N/A N/A 30,132 Transaction Price N/A N/A N/A Partnership and LLC Interests 301,370 Discounted Cash Flows Discount Rate 4.5% - 27.6% 9.2% Revenue CAGR -7.3% - 28.9% 6.9% Exit Capitalization Rate 3.0% - 11.0% 5.8% Exit Multiple - EBITDA 0.2x - 18.7x 10.8x Exit Multiple - P/E 9.3x N/A 530 Market Comparable Companies Book Value Multiple 1.0x N/A 14,018 Other N/A N/A N/A 2,254 Third Party Pricing N/A N/A N/A 15,444 Transaction Price N/A N/A N/A Debt Instruments 4,942 Discounted Cash Flows Discount Rate 8.9% - 20.0% 10.6% Revenue CAGR 5.1% N/A Exit Capitalization Rate 4.7% - 8.3% 7.4% Exit Multiple - EBITDA 12.0x N/A 2,089 Third Party Pricing N/A N/A N/A 1,453 Transaction Price N/A N/A N/A Assets of Consolidated CLO Vehicles 14,183 Market Comparable Companies EBITDA Multiple 9.6x N/A 215,886 Third Party Pricing N/A N/A N/A Total Investments of Consolidated Blackstone Funds 685,966 continued … Fair Value Valuation Techniques Unobservable Inputs Ranges Weighted Corporate Treasury Investments $ 9,969 Discounted Cash Flows Discount Rate 5.1% - 10.2% 6.5% Default Rate 1.3% - 2.0% 1.9% Pre-payment Rate 20.0% N/A Recovery Lag 12 Months N/A Recovery Rate 6.3% - 79.0% 66.4% Reinvestment Rate LIBOR + 350 bps - LIBOR + 391 bps LIBOR + 400 bps 18,834 Third Party Pricing N/A N/A N/A Loans and Receivables 112,056 Discounted Cash Flows Discount Rate 8.4% - 14.3% 12.3% Other Investments 79,977 Discounted Cash Flows Discount Rate 0.6% - 15.0% 2.7% Default Rate 2.0% N/A Pre-payment Rate 20.0% N/A Recovery Lag 12 Months N/A Recovery Rate 70.0% N/A Reinvestment Rate LIBOR + 400 bps N/A 29,653 Transaction Price N/A N/A N/A Total $ 936,455 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, 2016: Fair Value Valuation Techniques Unobservable Inputs Ranges Weighted Financial Assets Investments of Consolidated Blackstone Funds Equity Securities $ 58,826 Discounted Cash Flows Discount Rate 7.3% - 28.7% 12.7% Revenue CAGR -0.2% - 20.1% 6.3% Exit Capitalization Rate 5.0% - 11.4% 8.5% Exit Multiple - EBITDA 4.0x - 20.0x 10.0x Exit Multiple - P/E 10.5x - 17.0x 11.0x 2,032 Market Comparable Companies Book Value Multiple 0.9x N/A 22,843 Other N/A N/A N/A 9,956 Transaction Price N/A N/A N/A Partnership and LLC Interests 303,281 Discounted Cash Flows Discount Rate 3.4% - 27.6% 9.4% Revenue CAGR -27.1% - 47.3% 7.2% Exit Capitalization Rate 3.0% - 11.0% 6.0% Exit Multiple - EBITDA 3.9x - 18.3x 10.5x Exit Multiple - P/E 9.3x N/A 13,945 Market Comparable Companies Capitalization Rate 5.0% - 5.6% 5.2% 12,916 Other N/A N/A N/A 1,238 Third Party Pricing N/A N/A N/A 5,850 Transaction Price N/A N/A N/A Debt Instruments 5,002 Discounted Cash Flows Discount Rate 8.3% - 20.0% 12.9% Revenue CAGR 4.8% - 70.8% 33.8% Exit Capitalization Rate 4.7% - 8.3% 7.5% Exit Multiple - EBITDA 9.6x - 12.0x 11.0x 2,227 Third Party Pricing N/A N/A N/A 93 Transaction Price N/A N/A N/A Assets of Consolidated CLO Vehicles 13,723 Market Comparable Companies EBITDA Multiple 9.6x N/A 233,941 Third Party Pricing N/A N/A N/A Total Investments of Consolidated Blackstone Funds 685,873 continued … Fair Value Valuation Techniques Unobservable Inputs Ranges Weighted Corporate Treasury Investments $ 9,783 Discounted Cash Flows Discount Rate 6.1% - 10.0% 7.1% Default Rate 1.0% - 2.0% 1.8% Pre-payment Rate 20.0% N/A Recovery Lag 12 Months N/A Recovery Rate 18.5% - 76.5% 66.4% Reinvestment Rate LIBOR + 350 bps - LIBOR + 390 bps LIBOR + 400 bps 20,641 Third Party Pricing N/A N/A N/A Loans and Receivables 211,359 Discounted Cash Flows Discount Rate 12.0% - 16.4% 13.3% Other Investments 78,619 Discounted Cash Flows Discount Rate 1.2% - 15.0% 3.1% Default Rate 2.0% N/A Pre-payment Rate 20.0% N/A Recovery Lag 12 Months N/A Recovery Rate 70.0% N/A Reinvestment Rate LIBOR + 400 bps N/A 21,545 Transaction Price N/A N/A N/A Total $ 1,027,820 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. Third Party Pricing Third Party Pricing is generally determined on the basis of unadjusted prices between market participants provided by reputable dealers or pricing services. Transaction Price Includes recent acquisitions or transactions. (a) Unobservable inputs were weighted based on the fair value of the investments included in the range. The significant unobservable inputs used in the fair value measurement of corporate treasury investments, debt instruments and other investments are discount rates, default rates, recovery rates, recovery lag, pre-payment rates and reinvestment rates. Increases (decreases) in any of the discount rates, default rates, recovery lag and pre-payment rates in isolation would result in a lower (higher) fair value measurement. Increases (decreases) in any of the recovery rates and reinvestment rates in isolation would result in a higher (lower) fair value measurement. Generally, a change in the assumption used for default rates may be accompanied by a directionally similar change in the assumption used for recovery lag and a directionally opposite change in the assumption used for recovery rates and pre-payment rates. The significant unobservable inputs used in the fair value measurement of equity securities, partnership and LLC interests, debt instruments, assets of consolidated CLO vehicles and loans and receivables are discount rates, exit capitalization rates, exit multiples, EBITDA multiples and revenue compound annual growth rates. Increases (decreases) in any of discount rates and exit capitalization rates in isolation can result in a lower (higher) fair value measurement. Increases (decreases) in any of exit multiples and revenue compound annual growth rates in isolation can result in a higher (lower) fair value measurement. Since December 31, 2016, there have been no changes in valuation techniques within Level II and Level III that have had a material impact on the valuation of financial instruments. The following tables summarize the changes in financial assets and liabilities measured at fair value for which the Partnership has used Level III inputs to determine fair value and does not include gains or losses that were reported in Level III in prior years or for instruments that were transferred out of Level III prior to the end of the respective reporting period. Total realized and unrealized gains and losses recorded for Level III investments are reported in either Investment Income (Loss) or Net Gains (Losses) from Fund Investment Activities in the Condensed Consolidated Statements of Operations. Level III Financial Assets at Fair Value Three Months Ended March 31, 2017 2016 Investments Loans Other Total Investments Loans Other Total Balance, Beginning of Period $ 685,873 $ 211,359 $ 130,588 $ 1,027,820 $ 774,392 $ 261,994 $ 155,841 $ 1,192,227 Transfer In to Level III (b) 47,866 — 9,923 57,789 54,626 — 290 54,916 Transfer Out of Level III (b) (121,193 ) — (6,080 ) (127,273 ) (61,879 ) — (4,005 ) (65,884 ) Purchases 157,904 69,483 12,447 239,834 63,932 298,381 — 362,313 Sales (112,814 ) (176,160 ) (10,032 ) (299,006 ) (92,578 ) (267,556 ) (20,007 ) (380,141 ) Settlements — (2,491 ) (100 ) (2,591 ) — (4,294 ) (140 ) (4,434 ) Changes in Gains (Losses) Included in Earnings and Other Comprehensive Income (Loss) 28,330 9,865 1,687 39,882 (1,795 ) (667 ) (1,715 ) (4,177 ) Balance, End of Period $ 685,966 $ 112,056 $ 138,433 $ 936,455 $ 736,698 $ 287,858 $ 130,264 $ 1,154,820 Changes in Unrealized Gains (Losses) Included in Earnings Related to Investments Still Held at the Reporting Date $ 3,197 $ 9,864 $ 339 $ 13,400 $ (18,484 ) $ (667 ) $ (1,300 ) $ (20,451 ) (a) Represents corporate treasury investments and Other Investments. (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. There were no Level III financial liabilities as of and for the three months ended March 31, 2017 and 2016. |