|
x
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
¨
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
Delaware
(State or other jurisdiction of
incorporation or organization)
|
80‑0962035
(I.R.S. Employer
Identification Number)
|
Large accelerated filer
x
|
Accelerated filer
¨
|
Non‑accelerated filer
¨
(Do not check if a
smaller reporting company)
|
Smaller reporting company
¨
|
Emerging growth company
¨
|
|
|
|
|
|
Page
|
|
|
|||
Financial Information
-
Unaudited
|
|
|||
|
|
|
||
|
|
|
||
|
|
|
||
|
|
|
||
|
|
|
||
|
|
|
||
|
||||
|
||||
|
||||
|
||||
|
||||
|
||||
|
||||
|
||||
|
||||
|
||||
|
||||
|
•
|
“ARCC Part I Fees” refers to a quarterly performance income on the investment income from Ares Capital Corporation (NASDAQ: ARCC) (“ARCC”);
|
•
|
“Ares Operating Group Unit” or an “AOG Unit” refer to, collectively, a partnership unit in each of the Ares Operating Group entities;
|
•
|
“assets under management” or “AUM” refers to the assets we manage. For our funds other than CLOs, our AUM represents the sum of the net asset value of such funds, the drawn and undrawn debt (at the fund‑level including amounts subject to restrictions) and uncalled committed capital (including commitments to funds that have yet to commence their investment periods). For our funds that are CLOs, our AUM represents subordinated notes (equity) plus all drawn and undrawn debt tranches;
|
•
|
“available capital” is comprised of uncalled committed capital and undrawn amounts under credit facilities and may include AUM that may be canceled or not otherwise available to invest (also referred to as “dry powder”).
|
•
|
“CLOs” refers to “our funds” which are structured as collateralized loan obligations;
|
•
|
“Consolidated Funds” refers collectively to certain Ares‑ affiliated funds, related co‑investment entities and certain CLOs that are required under GAAP to be consolidated in our consolidated financial statements;
|
•
|
“Co‑Founders” refers to Michael Arougheti, David Kaplan, John Kissick, Antony Ressler and Bennett Rosenthal;
|
•
|
“Credit Facility” refers to the revolving credit facility of the Ares Operating Group;
|
•
|
“economic net income” or “ENI”, a non-GAAP measure, is an operating metric used by management to evaluate total operating performance, a decision tool for deployment of resources, and an assessment of the performance of our business segments. ENI differs from net income by excluding (a) income tax expense, (b) operating results of our Consolidated Funds, (c) depreciation and amortization expense, (d) the effects of changes arising from corporate actions, and (e) certain other items that we believe are not indicative of our total operating performance. Changes arising from corporate actions include equity-based compensation expenses, the amortization of intangible assets, transaction costs associated with mergers, acquisitions and capital transactions, underwriting costs and expenses incurred in connection with corporate reorganization. Beginning in 2018, placement fees are no longer excluded but are amortized to match the period over which management fees are recognized. This change had an immaterial impact to FRE and RI for the current period;
|
•
|
“fee paying AUM” or “FPAUM” refers to the AUM on which we directly earn management fees. Fee paying AUM is equal to the sum of all the individual fee bases of our funds that directly contribute to our management fees;
|
•
|
“fee related earnings” or “FRE”, a non-GAAP measure, refers to a component of ENI that is used to assess core operating performance by determining whether recurring revenue, primarily consisting of management fees, is sufficient to cover operating expenses and to generate profits. FRE differs from income before taxes computed in accordance with GAAP as it adjusts for the items included in the calculation of ENI and excludes performance income, performance related compensation, investment income from our Consolidated Funds and non-consolidated funds and certain other items that we believe are not indicative of our core operating performance. Beginning in 2018, placement fees are no longer excluded but are amortized to match the period over which management fees are recognized. This change had an immaterial impact to FRE for the current period;
|
•
|
“Holdco Members” refers to Messrs. Arougheti, Kaplan, Ressler and Rosenthal and Ryan Berry, R. Kipp deVeer and Michael McFerran;
|
•
|
“Incentive generating AUM” or “IGAUM” refers to the AUM of our funds that are currently generating, on a realized or unrealized basis, performance income. It generally represents the NAV of our funds for which we are entitled to receive performance income, excluding capital committed by us and our professionals (which generally is not subject to performance income). With respect to ARCC, only ARCC Part II Fees can be generated from IGAUM;
|
•
|
“Incentive eligible AUM” or “IEAUM” refers to the AUM of our funds that are eligible to produce performance income, regardless of whether or not they are currently generating performance income. It generally represents the NAV plus uncalled equity of our funds for which we are entitled to receive a performance income, excluding capital committed by us and our professionals (which generally is not subject to a performance income);
|
•
|
“management fees” refers to fees we earn for advisory services provided to our funds, which are generally based on a defined percentage of fair value of assets, total commitments, invested capital, net asset value, net investment income, total assets or par value of the investment portfolios managed by us and also include ARCC Part I Fees that are classified as management fees as they are predictable and recurring in nature, not subject to contingent repayment and generally cash‑settled each quarter;
|
•
|
“net inflows of capital” refers to net new commitments during the period, including equity and debt commitments and gross inflows into our open-ended managed accounts and sub-advised accounts, as well as equity offerings by our publicly traded vehicles minus redemptions from our open-ended funds, managed accounts and sub-advised accounts;
|
•
|
“net performance income” refers to performance income net of performance related compensation, which is the portion of the performance income earned from certain funds that is payable to professionals;
|
•
|
“our funds” refers to the funds, alternative asset companies, co-investment vehicles and other entities and accounts that are managed or co‑managed by the Ares Operating Group, and which are structured to pay fees. It also includes funds managed by Ivy Hill Asset Management, L.P., a wholly owned portfolio company of ARCC, and a registered investment adviser;
|
•
|
“permanent capital” refers to capital of our funds that do not have redemption provisions or a requirement to return capital to investors upon exiting the investments made with such capital, except as required by applicable law, which funds currently consist of ARCC, Ares Commercial Real Estate Corporation (“ACRE”) and Ares Dynamic Credit Allocation Fund, Inc. (“ARDC”). Such funds may be required, or elect, to return all or a portion of capital gains and investment income;
|
•
|
“performance income” refers to income we earn based on the performance of a fund, which are generally based on certain specific hurdle rates as defined in the fund’s investment management or partnership agreements and may be either an incentive fee or carried interest;
|
•
|
“performance related earnings” or “PRE”, a non-GAAP measure, is used to assess our investment performance net of performance related compensation. PRE differs from income (loss) before taxes computed in accordance with GAAP as it only includes performance income, performance related compensation and total investment and other income that we earn from our Consolidated Funds and non-consolidated funds;
|
•
|
“realized income” or “RI”, a non-GAAP measure, is an operating metric used by management to evaluate performance of the business based on operating performance and the contribution of each of the business segments to that performance, while removing the fluctuations of unrealized income and expenses, which may or may not be eventually realized at the levels presented and whose realizations depend more on future outcomes than current business operations. RI differs from net income by excluding (a) income tax expense, (b) operating results of our Consolidated Funds, (c) depreciation and amortization expense, (d) the effects of changes arising from corporate actions, (e) unrealized gains and losses related to performance income and investment performance and (f) certain other items that we believe are not indicative of our operating performance. Changes arising from corporate actions include equity-based compensation expenses, the amortization of intangible assets, transaction costs associated with mergers, acquisitions and capital transactions, underwriting costs and expenses incurred in connection with corporate reorganization. Beginning in 2018, placement fees are no longer excluded but are amortized to match the period over which management fees are recognized. This change had an immaterial impact to FRE and RI for the current period. Prior to the introduction of RI, management used distributable earnings for this evaluation. Management believes RI is a more appropriate metric to evaluate the Company's current business operations;
|
•
|
“SEC” refers to the Securities and Exchange Commission;
|
•
|
“Senior Notes” or the "AFC Notes" refers to senior notes of a wholly owned subsidiary of Ares Holdings; and
|
•
|
“Term Loans” refers to term loans of a wholly owned subsidiary of AM LLC.
|
|
As of June 30,
|
|
As of December 31,
|
||||
|
2018
|
|
2017
|
||||
|
(unaudited)
|
|
As adjusted
|
||||
Assets
|
|
|
|
|
|
||
Cash and cash equivalents
|
$
|
125,448
|
|
|
$
|
118,929
|
|
Investments (includes accrued carried interest of $985,035 and $1,077,236, at June 30, 2018 and December 31, 2017, respectively)
|
1,466,247
|
|
|
1,724,571
|
|
||
Due from affiliates
|
172,428
|
|
|
165,750
|
|
||
Deferred tax asset, net
|
42,942
|
|
|
8,326
|
|
||
Other assets
|
100,183
|
|
|
130,341
|
|
||
Intangible assets, net
|
33,999
|
|
|
40,465
|
|
||
Goodwill
|
143,848
|
|
|
143,895
|
|
||
Assets of Consolidated Funds:
|
|
|
|
||||
Cash and cash equivalents
|
836,274
|
|
|
556,500
|
|
||
Investments, at fair value
|
6,968,067
|
|
|
5,582,842
|
|
||
Due from affiliates
|
13,704
|
|
|
15,884
|
|
||
Dividends and interest receivable
|
14,634
|
|
|
12,568
|
|
||
Receivable for securities sold
|
225,764
|
|
|
61,462
|
|
||
Other assets
|
1,197
|
|
|
1,989
|
|
||
Total assets
|
$
|
10,144,735
|
|
|
$
|
8,563,522
|
|
Liabilities
|
|
|
|
||||
Accounts payable, accrued expenses and other liabilities
|
$
|
73,227
|
|
|
$
|
81,955
|
|
Accrued compensation
|
87,254
|
|
|
27,978
|
|
||
Due to affiliates
|
62,344
|
|
|
39,184
|
|
||
Performance related compensation payable
|
730,782
|
|
|
822,084
|
|
||
Debt obligations
|
370,628
|
|
|
616,176
|
|
||
Liabilities of Consolidated Funds:
|
|
|
|
||||
Accounts payable, accrued expenses and other liabilities
|
69,040
|
|
|
64,316
|
|
||
Payable for securities purchased
|
744,534
|
|
|
350,145
|
|
||
CLO loan obligations, at fair value
|
6,333,239
|
|
|
4,963,194
|
|
||
Fund borrowings
|
138,438
|
|
|
138,198
|
|
||
Total liabilities
|
8,609,486
|
|
|
7,103,230
|
|
||
Commitments and contingencies
|
|
|
|
||||
Preferred equity (12,400,000 shares issued and outstanding at June 30, 2018 and December 31, 2017)
|
298,761
|
|
|
298,761
|
|
||
Non-controlling interest in Consolidated Funds
|
577,217
|
|
|
528,488
|
|
||
Non-controlling interest in Ares Operating Group entities
|
316,048
|
|
|
358,186
|
|
||
Controlling interest in Ares Management, L.P.:
|
|
|
|
|
|
||
Shareholders' equity (98,398,340 shares and 82,280,033 shares issued and outstanding at June 30, 2018 and at December 31, 2017, respectively)
|
349,981
|
|
|
279,065
|
|
||
Accumulated other comprehensive loss, net of tax
|
(6,758
|
)
|
|
(4,208
|
)
|
||
Total controlling interest in Ares Management, L.P.
|
343,223
|
|
|
274,857
|
|
||
Total equity
|
1,535,249
|
|
|
1,460,292
|
|
||
Total liabilities and equity
|
$
|
10,144,735
|
|
|
$
|
8,563,522
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
|
|
As adjusted
|
|
|
|
As adjusted
|
||||||||
Revenues
|
|
|
|
|
|
|
|
||||||||
Management fees (includes ARCC Part I Fees of $29,866, $58,283 and $19,143, $52,400 for the three and six months ended June 30, 2018 and 2017, respectively)
|
$
|
194,032
|
|
|
$
|
180,768
|
|
|
$
|
383,547
|
|
|
$
|
352,813
|
|
Carried interest allocation
|
(13,444
|
)
|
|
333,808
|
|
|
40,685
|
|
|
385,815
|
|
||||
Incentive fees
|
7,740
|
|
|
4,216
|
|
|
12,811
|
|
|
7,381
|
|
||||
Principal investment income
|
1,871
|
|
|
38,307
|
|
|
6,780
|
|
|
40,894
|
|
||||
Administrative, transaction and other fees
|
13,964
|
|
|
15,098
|
|
|
26,429
|
|
|
29,538
|
|
||||
Total revenues
|
204,163
|
|
|
572,197
|
|
|
470,252
|
|
|
816,441
|
|
||||
Expenses
|
|
|
|
|
|
|
|
||||||||
Compensation and benefits
|
138,992
|
|
|
131,219
|
|
|
273,631
|
|
|
255,558
|
|
||||
Performance related compensation
|
(13,005
|
)
|
|
261,705
|
|
|
12,873
|
|
|
302,407
|
|
||||
General, administrative and other expenses
|
59,918
|
|
|
50,751
|
|
|
104,368
|
|
|
98,089
|
|
||||
Transaction support expense
|
—
|
|
|
—
|
|
|
—
|
|
|
275,177
|
|
||||
Expenses of Consolidated Funds
|
35,112
|
|
|
4,522
|
|
|
36,428
|
|
|
8,433
|
|
||||
Total expenses
|
221,017
|
|
|
448,197
|
|
|
427,300
|
|
|
939,664
|
|
||||
Other income (expense)
|
|
|
|
|
|
|
|
||||||||
Net realized and unrealized gain (loss) on investments
|
3,267
|
|
|
(6,588
|
)
|
|
2,428
|
|
|
(5,700
|
)
|
||||
Interest and dividend income
|
2,356
|
|
|
1,462
|
|
|
5,703
|
|
|
3,386
|
|
||||
Interest expense
|
(6,076
|
)
|
|
(5,354
|
)
|
|
(12,945
|
)
|
|
(10,233
|
)
|
||||
Other income (expense), net
|
(1,987
|
)
|
|
2,822
|
|
|
(2,298
|
)
|
|
19,318
|
|
||||
Net realized and unrealized gain (loss) on investments of Consolidated Funds
|
34,487
|
|
|
(12,713
|
)
|
|
21,402
|
|
|
19,323
|
|
||||
Interest and other income of Consolidated Funds
|
92,633
|
|
|
38,326
|
|
|
157,055
|
|
|
79,818
|
|
||||
Interest expense of Consolidated Funds
|
(56,754
|
)
|
|
(26,875
|
)
|
|
(101,179
|
)
|
|
(58,197
|
)
|
||||
Total other income (expense)
|
67,926
|
|
|
(8,920
|
)
|
|
70,166
|
|
|
47,715
|
|
||||
Income (loss) before taxes
|
51,072
|
|
|
115,080
|
|
|
113,118
|
|
|
(75,508
|
)
|
||||
Income tax expense (benefit)
|
36,903
|
|
|
1,253
|
|
|
24,528
|
|
|
(33,011
|
)
|
||||
Net income (loss)
|
14,169
|
|
|
113,827
|
|
|
88,590
|
|
|
(42,497
|
)
|
||||
Less: Net income (loss) attributable to non-controlling interests in Consolidated Funds
|
9,882
|
|
|
(8,647
|
)
|
|
10,249
|
|
|
7,208
|
|
||||
Less: Net income (loss) attributable to non-controlling interests in Ares Operating Group entities
|
16,062
|
|
|
72,596
|
|
|
49,168
|
|
|
(58,449
|
)
|
||||
Net income (loss) attributable to Ares Management, L.P.
|
(11,775
|
)
|
|
49,878
|
|
|
29,173
|
|
|
8,744
|
|
||||
Less: Preferred equity dividend paid
|
5,425
|
|
|
5,425
|
|
|
10,850
|
|
|
10,850
|
|
||||
Net income (loss) attributable to Ares Management, L.P. common shareholders
|
$
|
(17,200
|
)
|
|
$
|
44,453
|
|
|
$
|
18,323
|
|
|
$
|
(2,106
|
)
|
Net income (loss) attributable to Ares Management, L.P. per common share:
|
|
|
|
|
|
|
|
||||||||
Basic
|
$
|
(0.20
|
)
|
|
$
|
0.54
|
|
|
$
|
0.16
|
|
|
$
|
(0.04
|
)
|
Diluted
|
$
|
(0.20
|
)
|
|
$
|
0.53
|
|
|
$
|
0.16
|
|
|
$
|
(0.04
|
)
|
Weighted-average common shares:
|
|
|
|
|
|
|
|
||||||||
Basic
|
98,037,252
|
|
|
81,829,086
|
|
|
91,861,946
|
|
|
81,469,967
|
|
||||
Diluted
|
98,037,252
|
|
|
84,319,882
|
|
|
91,861,946
|
|
|
81,469,967
|
|
||||
Dividend declared and paid per common share
|
$
|
0.37
|
|
|
$
|
0.13
|
|
|
$
|
0.77
|
|
|
$
|
0.41
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
|
|
As adjusted
|
|
|
|
As adjusted
|
||||||||
Net income (loss)
|
$
|
14,169
|
|
|
$
|
113,827
|
|
|
$
|
88,590
|
|
|
$
|
(42,497
|
)
|
Other comprehensive income:
|
|
|
|
|
|
|
|
||||||||
Foreign currency translation adjustments
|
(12,377
|
)
|
|
2,029
|
|
|
(6,892
|
)
|
|
5,471
|
|
||||
Total comprehensive income (loss)
|
1,792
|
|
|
115,856
|
|
|
81,698
|
|
|
(37,026
|
)
|
||||
Less: Comprehensive income (loss) attributable to non-controlling interests in Consolidated Funds
|
4,193
|
|
|
(8,818
|
)
|
|
7,735
|
|
|
7,038
|
|
||||
Less: Comprehensive income (loss) attributable to non-controlling interests in Ares Operating Group entities
|
12,131
|
|
|
74,461
|
|
|
47,340
|
|
|
(54,344
|
)
|
||||
Comprehensive income (loss) attributable to Ares Management, L.P.
|
$
|
(14,532
|
)
|
|
$
|
50,213
|
|
|
$
|
26,623
|
|
|
$
|
10,280
|
|
|
Preferred
Equity |
|
Shareholders'
Equity |
|
Accumulated
Other Comprehensive Loss |
|
Non-controlling
Interest in Ares Operating Group Entities |
|
|
Non-controlling
Interest in Consolidated Funds |
|
Total
Equity |
||||||||||||
Balance at December 31, 2017
|
$
|
298,761
|
|
|
$
|
279,065
|
|
|
$
|
(4,208
|
)
|
|
$
|
358,186
|
|
|
|
$
|
528,488
|
|
|
$
|
1,460,292
|
|
Cumulative effect of the adoption of ASC 606
|
—
|
|
|
(10,827
|
)
|
|
—
|
|
|
(17,117
|
)
|
|
|
5,333
|
|
|
(22,611
|
)
|
||||||
As adjusted balance at January 1, 2018
|
298,761
|
|
|
268,238
|
|
|
(4,208
|
)
|
|
341,069
|
|
|
|
533,821
|
|
|
1,437,681
|
|
||||||
Adoption of ASU 2018-02 (see note #2)
|
—
|
|
|
1,202
|
|
|
(1,202
|
)
|
|
—
|
|
|
|
—
|
|
|
—
|
|
||||||
Changes in ownership interests and related tax benefits
|
—
|
|
|
7,465
|
|
|
—
|
|
|
14,099
|
|
|
|
—
|
|
|
21,564
|
|
||||||
Contributions
|
—
|
|
|
106,283
|
|
|
—
|
|
|
764
|
|
|
|
70,990
|
|
|
178,037
|
|
||||||
Dividends/Distributions
|
(10,850
|
)
|
|
(69,743
|
)
|
|
—
|
|
|
(111,851
|
)
|
|
|
(35,329
|
)
|
|
(227,773
|
)
|
||||||
Net income
|
10,850
|
|
|
18,323
|
|
|
—
|
|
|
49,168
|
|
|
|
10,249
|
|
|
88,590
|
|
||||||
Currency translation adjustment
|
—
|
|
|
—
|
|
|
(1,348
|
)
|
|
(1,828
|
)
|
|
|
(2,514
|
)
|
|
(5,690
|
)
|
||||||
Equity compensation
|
—
|
|
|
18,213
|
|
|
—
|
|
|
24,627
|
|
|
|
—
|
|
|
42,840
|
|
||||||
Balance at June 30, 2018
|
$
|
298,761
|
|
|
$
|
349,981
|
|
|
$
|
(6,758
|
)
|
|
$
|
316,048
|
|
|
|
$
|
577,217
|
|
|
$
|
1,535,249
|
|
|
For the Six Months Ended June 30,
|
||||||
|
2018
|
|
2017
|
||||
|
|
|
As adjusted
|
||||
Cash flows from operating activities:
|
|
|
|
||||
Net income (loss)
|
$
|
88,590
|
|
|
$
|
(42,497
|
)
|
Adjustments to reconcile net income (loss) to net cash used in operating activities
|
225,963
|
|
|
(92,537
|
)
|
||
Adjustments to reconcile net income (loss) to net cash (used in) provided by operating activities allocable to non-controlling interests in Consolidated Funds
|
(1,634,788
|
)
|
|
(61,985
|
)
|
||
Cash flows due to changes in operating assets and liabilities
|
66,925
|
|
|
(144,249
|
)
|
||
Cash flows due to changes in operating assets and liabilities allocable to non-controlling interests in Consolidated Funds
|
(34,335
|
)
|
|
37,108
|
|
||
Net cash used in operating activities
|
(1,287,645
|
)
|
|
(304,160
|
)
|
||
Cash flows from investing activities:
|
|
|
|
|
|
||
Purchase of furniture, equipment and leasehold improvements, net
|
(7,126
|
)
|
|
(21,194
|
)
|
||
Net cash used in investing activities
|
(7,126
|
)
|
|
(21,194
|
)
|
||
Cash flows from financing activities:
|
|
|
|
|
|
||
Proceeds from issuance of common shares
|
105,333
|
|
|
—
|
|
||
Proceeds from credit facility
|
325,000
|
|
|
165,000
|
|
||
Proceeds from term notes
|
44,050
|
|
|
70,009
|
|
||
Repayments of credit facility
|
(410,000
|
)
|
|
(30,000
|
)
|
||
Repayments of term loans
|
(206,089
|
)
|
|
—
|
|
||
Distributions
|
(181,594
|
)
|
|
(102,315
|
)
|
||
Preferred equity distributions
|
(10,850
|
)
|
|
(10,850
|
)
|
||
Taxes paid in net settlement of vested common shares
|
(17,225
|
)
|
|
(13,471
|
)
|
||
Stock option exercise
|
950
|
|
|
1,036
|
|
||
Tax from share-based payment
|
44
|
|
|
81
|
|
||
Other financing activities
|
764
|
|
|
1,583
|
|
||
Allocable to non-controlling interests in Consolidated Funds:
|
|
|
|
|
|
||
Contributions from non-controlling interests in Consolidated Funds
|
70,990
|
|
|
47,265
|
|
||
Distributions to non-controlling interests in Consolidated Funds
|
(35,329
|
)
|
|
(46,876
|
)
|
||
Borrowings under loan obligations by Consolidated Funds
|
2,206,816
|
|
|
1,314,026
|
|
||
Repayments under loan obligations by Consolidated Funds
|
(599,801
|
)
|
|
(1,287,425
|
)
|
||
Net cash provided by financing activities
|
1,293,059
|
|
|
108,063
|
|
||
Effect of exchange rate changes
|
8,231
|
|
|
11,686
|
|
||
Net change in cash and cash equivalents
|
6,519
|
|
|
(205,605
|
)
|
||
Cash and cash equivalents, beginning of period
|
118,929
|
|
|
342,861
|
|
||
Cash and cash equivalents, end of period
|
$
|
125,448
|
|
|
$
|
137,256
|
|
Revenues of the Company
|
Impact of ASC 606
|
Management fees
|
No Impact - Management fees are recognized as revenue in the period advisory services are rendered.
|
Performance income - Carried interest allocation
|
No impact. See discussion below for change in accounting policy.
|
Performance income - Incentive fees
|
See discussion below for impact.
|
Administrative, transaction and other fees
|
No Impact - Administrative, transaction and other fees are recognized as revenue in the period in which the related services are rendered.
|
Condensed Consolidated Statement of Financial Condition
|
||||||||||||
|
|
|
|
|
|
|
||||||
|
|
As of December 31, 2017
|
||||||||||
|
|
As Previously Reported
|
|
Adjustments
|
|
As Adjusted
|
||||||
|
|
(audited)
|
|
|
|
|
||||||
Assets
|
|
|
|
|
|
|
||||||
Investments ($1,077,236 of accrued carried interest)
|
|
$
|
647,335
|
|
|
$
|
1,077,236
|
|
|
$
|
1,724,571
|
|
Performance income receivable
|
|
1,099,847
|
|
|
(1,099,847
|
)
|
|
—
|
|
|||
Other assets
|
|
107,730
|
|
|
22,611
|
|
(1)
|
130,341
|
|
|
(1)
|
Unrealized incentive fees receivable balance as of December 31, 2017.
|
Condensed Consolidated Statement of Operations
|
||||||||||||
|
|
|
||||||||||
|
|
Three Months Ended June 30, 2017
|
||||||||||
|
|
As Previously Reported
|
|
Adjustments
|
|
As Adjusted
|
||||||
|
|
|
|
|
|
|
||||||
Revenues
|
|
|
|
|
|
|
||||||
Performance fees
|
|
$
|
338,024
|
|
|
$
|
(338,024
|
)
|
|
$
|
—
|
|
Carried interest allocation
|
|
—
|
|
|
333,808
|
|
|
333,808
|
|
|||
Incentive fees
|
|
—
|
|
|
4,216
|
|
|
4,216
|
|
|||
Principal investment income
|
|
—
|
|
|
38,307
|
|
|
38,307
|
|
|||
Total revenues
|
|
533,890
|
|
|
38,307
|
|
|
572,197
|
|
|||
Other income (expense)
|
|
|
|
|
|
|
|
|||||
Net realized and unrealized gain on investments
|
|
30,079
|
|
|
(36,667
|
)
|
|
(6,588
|
)
|
|||
Interest and dividend income
|
|
3,102
|
|
|
(1,640
|
)
|
|
1,462
|
|
Condensed Consolidated Statement of Operations
|
||||||||||||
|
|
|
||||||||||
|
|
Six Months Ended June 30, 2017
|
||||||||||
|
|
As Previously Reported
|
|
Adjustments
|
|
As Adjusted
|
||||||
|
|
|
|
|
|
|
||||||
Revenues
|
|
|
|
|
|
|
||||||
Performance fees
|
|
$
|
393,196
|
|
|
$
|
(393,196
|
)
|
|
$
|
—
|
|
Carried interest allocation
|
|
—
|
|
|
385,815
|
|
|
385,815
|
|
|||
Incentive fees
|
|
—
|
|
|
7,381
|
|
|
7,381
|
|
|||
Principal investment income
|
|
—
|
|
|
40,894
|
|
|
40,894
|
|
|||
Total revenues
|
|
775,547
|
|
|
40,894
|
|
|
816,441
|
|
|||
Other income (expense)
|
|
|
|
|
|
|
|
|||||
Net realized and unrealized gain on investments
|
|
32,734
|
|
|
(38,434
|
)
|
|
(5,700
|
)
|
|||
Interest and dividend income
|
|
5,846
|
|
|
(2,460
|
)
|
|
3,386
|
|
|
As of January 1, 2018
|
||||||||||
|
As adjusted December 31, 2017
|
|
Adjustments
|
|
As Adjusted for
ASC 606 adoption
|
||||||
Investments
|
$
|
1,724,571
|
|
|
$
|
—
|
|
|
$
|
1,724,571
|
|
Other assets
|
130,341
|
|
|
(22,611
|
)
|
(1)
|
107,730
|
|
|||
Total assets
|
8,563,522
|
|
|
(22,611
|
)
|
|
8,540,911
|
|
|||
Total liabilities
|
7,103,230
|
|
|
—
|
|
|
7,103,230
|
|
|||
Cumulative effect adjustment to equity(2)
|
—
|
|
|
(22,611
|
)
|
|
(22,611
|
)
|
|||
Total equity
|
1,460,292
|
|
|
(22,611
|
)
|
|
1,437,681
|
|
|||
Total liabilities, non-controlling interests and equity
|
8,563,522
|
|
|
(22,611
|
)
|
|
8,540,911
|
|
|
(1)
|
Unrealized incentive fees receivable balance as of December 31, 2017.
|
(2)
|
See detail below.
|
|
|
Preferred Equity
|
|
Shareholders' Capital
|
|
Accumulated Other Comprehensive Loss
|
|
Non-controlling interest in Ares Operating Group Entities
|
|
Non-Controlling Interest in Consolidated Funds
|
|
Total Equity
|
||||||||||||
Balance at December 31, 2017
|
|
$
|
298,761
|
|
|
$
|
279,065
|
|
|
$
|
(4,208
|
)
|
|
$
|
358,186
|
|
|
$
|
528,488
|
|
|
$
|
1,460,292
|
|
Cumulative effect of the adoption of ASC 606
|
|
—
|
|
|
(10,827
|
)
|
|
—
|
|
|
(17,117
|
)
|
|
5,333
|
|
|
(22,611
|
)
|
||||||
As adjusted balance at January 1, 2018
|
|
$
|
298,761
|
|
|
$
|
268,238
|
|
|
$
|
(4,208
|
)
|
|
$
|
341,069
|
|
|
$
|
533,821
|
|
|
$
|
1,437,681
|
|
Condensed Consolidated Statement of Operations
|
||||||||||||
|
|
|
||||||||||
|
|
Three Months Ended June 30, 2018
|
||||||||||
|
|
As Reported
|
|
Adjustments
|
|
Balances without adoption of ASC 606
|
||||||
Revenues
|
|
|
|
|
|
|
||||||
Incentive fees
|
|
$
|
7,740
|
|
|
$
|
2,924
|
|
|
$
|
10,664
|
|
Total revenues
|
|
204,163
|
|
|
2,924
|
|
|
207,087
|
|
|||
Expenses
|
|
|
|
|
|
|
||||||
Expenses of Consolidated Funds
|
|
35,112
|
|
|
—
|
|
|
35,112
|
|
|||
Total expenses
|
|
221,017
|
|
|
—
|
|
|
221,017
|
|
|||
Other income (expense)
|
|
|
|
|
|
|
||||||
Other income (expense), net
|
|
(1,987
|
)
|
|
12
|
|
|
(1,975
|
)
|
|||
Total other income
|
|
67,926
|
|
|
12
|
|
|
67,938
|
|
|||
Income before taxes
|
|
51,072
|
|
|
2,936
|
|
|
54,008
|
|
|||
Income tax benefit
|
|
36,903
|
|
|
(50
|
)
|
|
36,853
|
|
|||
Net income
|
|
14,169
|
|
|
2,986
|
|
|
17,155
|
|
|||
Less: Net income (loss) attributable to non-controlling interests in Consolidated Funds
|
|
9,882
|
|
|
3,579
|
|
|
13,461
|
|
|||
Less: Net income attributable to non-controlling interests in Ares Operating Group entities
|
|
16,062
|
|
|
(433
|
)
|
|
15,629
|
|
|||
Net income attributable to Ares Management, L.P.
|
|
(11,775
|
)
|
|
(160
|
)
|
|
(11,935
|
)
|
|||
Less: Preferred equity dividend paid
|
|
5,425
|
|
|
|
|
5,425
|
|
||||
Net income attributable to Ares Management, L.P. common shareholders
|
|
(17,200
|
)
|
|
(160
|
)
|
|
(17,360
|
)
|
Condensed Consolidated Statement of Operations
|
||||||||||||
|
|
|
||||||||||
|
|
Six Months Ended June 30, 2018
|
||||||||||
|
|
As Reported
|
|
Adjustments
|
|
Balances without adoption of ASC 606
|
||||||
Revenues
|
|
|
|
|
|
|
||||||
Incentive fees
|
|
$
|
12,811
|
|
|
$
|
3,780
|
|
|
$
|
16,591
|
|
Total revenues
|
|
470,252
|
|
|
3,780
|
|
|
474,032
|
|
|||
Expenses
|
|
|
|
|
|
|
||||||
Expenses of Consolidated Funds
|
|
36,428
|
|
|
—
|
|
|
36,428
|
|
|||
Total expenses
|
|
427,300
|
|
|
—
|
|
|
427,300
|
|
|||
Income before taxes
|
|
113,118
|
|
|
3,780
|
|
|
116,898
|
|
|||
Income tax benefit
|
|
24,528
|
|
|
200
|
|
|
24,728
|
|
|||
Net income
|
|
88,590
|
|
|
3,580
|
|
|
92,170
|
|
|||
Less: Net income (loss) attributable to non-controlling interests in Consolidated Funds
|
|
10,249
|
|
|
1,860
|
|
|
12,109
|
|
|||
Less: Net income attributable to non-controlling interests in Ares Operating Group entities
|
|
49,168
|
|
|
1,104
|
|
|
50,272
|
|
|||
Net income attributable to Ares Management, L.P.
|
|
29,173
|
|
|
616
|
|
|
29,789
|
|
|||
Less: Preferred equity dividend paid
|
|
10,850
|
|
|
|
|
10,850
|
|
||||
Net income attributable to Ares Management, L.P. common shareholders
|
|
18,323
|
|
|
616
|
|
|
18,939
|
|
|
Three Months Ended June 30, 2018
|
||||||||||
|
As Reported
|
|
Adjustments
|
|
Balances without adoption of ASC 606
|
||||||
|
|
|
|
|
|
||||||
Net income
|
$
|
14,169
|
|
|
$
|
2,986
|
|
|
$
|
17,155
|
|
Other comprehensive income:
|
|
|
|
|
|
||||||
Foreign currency translation adjustments
|
(12,377
|
)
|
|
(444
|
)
|
|
(12,821
|
)
|
|||
Total comprehensive income
|
1,792
|
|
|
2,542
|
|
|
4,334
|
|
|||
Less: Comprehensive income attributable to non-controlling interests in Consolidated Funds
|
4,193
|
|
|
3,579
|
|
|
7,772
|
|
|||
Less: Comprehensive income attributable to non-controlling interests in Ares Operating Group entities
|
12,131
|
|
|
—
|
|
|
12,131
|
|
|||
Comprehensive income attributable to Ares Management, L.P.
|
$
|
(14,532
|
)
|
|
$
|
(1,037
|
)
|
|
$
|
(15,569
|
)
|
|
Six Months Ended June 30, 2018
|
||||||||||
|
As Reported
|
|
Adjustments
|
|
Balances without adoption of ASC 606
|
||||||
|
|
|
|
|
|
||||||
Net income
|
$
|
88,590
|
|
|
$
|
3,580
|
|
|
$
|
92,170
|
|
Other comprehensive income:
|
|
|
|
|
|
||||||
Foreign currency translation adjustments
|
(6,892
|
)
|
|
(195
|
)
|
|
(7,087
|
)
|
|||
Total comprehensive income
|
81,698
|
|
|
3,385
|
|
|
85,083
|
|
|||
Less: Comprehensive income attributable to non-controlling interests in Consolidated Funds
|
7,735
|
|
|
1,860
|
|
|
9,595
|
|
|||
Less: Comprehensive income attributable to non-controlling interests in Ares Operating Group entities
|
47,340
|
|
|
992
|
|
|
48,332
|
|
|||
Comprehensive income attributable to Ares Management, L.P.
|
$
|
26,623
|
|
|
$
|
533
|
|
|
$
|
27,156
|
|
|
|
Six Months Ended June 30, 2018
|
||||||||||
|
|
As Reported
|
|
Adjustments
|
|
Balances without adoption of ASC 606
|
||||||
|
|
|
|
|
|
|
||||||
Cash flows from operating activities:
|
|
|
|
|
|
|
||||||
Net income
|
|
$
|
88,590
|
|
|
$
|
3,580
|
|
|
$
|
92,170
|
|
Cash flows due to changes in operating assets and liabilities
|
|
66,925
|
|
|
(1,720
|
)
|
|
65,205
|
|
|||
Cash flows due to changes in operating assets and liabilities allocable to non-controlling interests in Consolidated Funds
|
|
(34,335
|
)
|
|
(1,860
|
)
|
|
(36,195
|
)
|
|
Weighted Average Amortization Period as of June 30, 2018
|
|
As of June 30,
|
|
As of December 31,
|
||||
|
|
2018
|
|
2017
|
|||||
Management contracts
|
3.0 years
|
|
$
|
42,335
|
|
|
$
|
67,306
|
|
Client relationships
|
10.0 years
|
|
38,600
|
|
|
38,600
|
|
||
Trade name
|
4.0 years
|
|
3,200
|
|
|
3,200
|
|
||
Other(1)
|
0.7 years
|
|
180
|
|
|
—
|
|
||
Intangible assets
|
|
|
84,315
|
|
|
109,106
|
|
||
Less: accumulated amortization
|
|
|
(50,316
|
)
|
|
(68,641
|
)
|
||
Intangible assets, net
|
|
|
$
|
33,999
|
|
|
$
|
40,465
|
|
|
(1)
|
In connection with the CION Ares Diversified Credit Fund, the Company pays upfront commissions to brokers that sell class C shares in the fund. The Company is then entitled to
12
months of service fees from the sold shares, which are recorded as revenue.
|
|
Credit
|
|
Private
Equity |
|
Real
Estate |
|
Total
|
||||||||
Balance as of December 31, 2017
|
$
|
32,196
|
|
|
$
|
58,600
|
|
|
$
|
53,099
|
|
|
$
|
143,895
|
|
Foreign currency translation
|
—
|
|
|
—
|
|
|
(47
|
)
|
|
(47
|
)
|
||||
Balance as of June 30, 2018
|
$
|
32,196
|
|
|
$
|
58,600
|
|
|
$
|
53,052
|
|
|
$
|
143,848
|
|
|
|
|
Percentage of total investments
|
||||||||||
|
June 30,
|
|
December 31,
|
|
June 30,
|
|
December 31,
|
||||||
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||
|
|
|
As adjusted
|
|
|
|
As adjusted
|
||||||
Private Investment Partnership Interests:
|
|
|
|
|
|
|
|
||||||
Equity method private investment partnership interests - principal (1)
|
$
|
348,831
|
|
|
$
|
340,354
|
|
|
23.8
|
%
|
|
19.7
|
%
|
Equity method - carried interest (1)
|
985,035
|
|
|
1,077,236
|
|
|
67.2
|
%
|
|
62.5
|
%
|
||
Equity method private investment partnership interests - other
|
70,780
|
|
|
74,439
|
|
|
4.8
|
%
|
|
4.3
|
%
|
||
Other private investment partnership interests
|
38,097
|
|
|
35,748
|
|
|
2.6
|
%
|
|
2.1
|
%
|
||
Total private investment partnership interests
|
1,442,743
|
|
|
1,527,777
|
|
|
98.4
|
%
|
|
88.6
|
%
|
||
Collateralized loan obligations
|
22,125
|
|
|
195,158
|
|
|
1.5
|
%
|
|
11.3
|
%
|
||
Common stock
|
1,379
|
|
|
1,636
|
|
|
0.1
|
%
|
|
0.1
|
%
|
||
Total investments
|
$
|
1,466,247
|
|
|
$
|
1,724,571
|
|
|
|
|
|
|
|
|
(1)
|
Interest or portion of the interest is denominated in foreign currency and is translated into U.S. dollars at each reporting date.
|
|
|
|
|
|
Fair value at
|
|
Fair value as a percentage of total investments at
|
||||||||||
|
June 30,
|
|
December 31,
|
|
June 30,
|
|
December 31,
|
||||||
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||
United States:
|
|
|
|
|
|
|
|
||||||
Fixed income securities:
|
|
|
|
|
|
|
|
||||||
Consumer discretionary
|
$
|
1,714,080
|
|
|
$
|
1,295,732
|
|
|
24.8
|
%
|
|
23.2
|
%
|
Consumer staples
|
76,664
|
|
|
55,073
|
|
|
1.1
|
%
|
|
1.0
|
%
|
||
Energy
|
169,208
|
|
|
176,836
|
|
|
2.4
|
%
|
|
3.2
|
%
|
||
Financials
|
424,838
|
|
|
270,520
|
|
|
6.1
|
%
|
|
4.8
|
%
|
||
Healthcare, education and childcare
|
665,530
|
|
|
449,888
|
|
|
9.6
|
%
|
|
8.1
|
%
|
||
Industrials
|
407,280
|
|
|
370,926
|
|
|
5.8
|
%
|
|
6.6
|
%
|
||
Information technology
|
175,704
|
|
|
167,089
|
|
|
2.5
|
%
|
|
3.0
|
%
|
||
Materials
|
189,786
|
|
|
185,170
|
|
|
2.7
|
%
|
|
3.3
|
%
|
||
Telecommunication services
|
625,619
|
|
|
399,617
|
|
|
9.0
|
%
|
|
7.2
|
%
|
||
Utilities
|
79,660
|
|
|
77,102
|
|
|
1.1
|
%
|
|
1.4
|
%
|
||
Total fixed income securities (cost: $4,573,566
and $3,459,318 at June 30, 2018 and December 31, 2017, respectively) |
4,528,369
|
|
|
3,447,953
|
|
|
65.1
|
%
|
|
61.8
|
%
|
||
Equity securities:
|
|
|
|
|
|
|
|
||||||
Energy
|
60
|
|
|
126
|
|
|
0.0
|
%
|
|
0.0
|
%
|
||
Total equity securities (cost: $2,265 and $2,265 at June 30, 2018 and December 31, 2017, respectively)
|
60
|
|
|
126
|
|
|
0.0
|
%
|
|
0.0
|
%
|
||
Partnership and interests
|
|
|
|
|
|
|
|
||||||
Partnership and interests
|
251,608
|
|
|
232,332
|
|
|
3.6
|
%
|
|
4.2
|
%
|
||
Total partnership and LLC interests (cost: $206,000 and $190,000 at June 30, 2018 and December 31, 2017, respectively)
|
251,608
|
|
|
232,332
|
|
|
3.6
|
%
|
|
4.2
|
%
|
|
Fair value at
|
|
Fair value as a percentage of total investments at
|
||||||||||
|
June 30,
|
|
December 31,
|
|
June 30,
|
|
December 31,
|
||||||
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||
Europe:
|
|
|
|
|
|
|
|
||||||
Fixed income securities:
|
|
|
|
|
|
|
|
||||||
Consumer discretionary
|
$
|
772,714
|
|
|
$
|
604,608
|
|
|
11.1
|
%
|
|
10.8
|
%
|
Energy
|
14,833
|
|
|
2,413
|
|
|
0.2
|
%
|
|
0.0
|
%
|
||
Consumer staples
|
90,207
|
|
|
76,361
|
|
|
1.3
|
%
|
|
1.4
|
%
|
||
Financials
|
127,141
|
|
|
81,987
|
|
|
1.8
|
%
|
|
1.5
|
%
|
||
Healthcare, education and childcare
|
234,696
|
|
|
209,569
|
|
|
3.4
|
%
|
|
3.8
|
%
|
||
Industrials
|
124,690
|
|
|
145,706
|
|
|
1.8
|
%
|
|
2.6
|
%
|
||
Information technology
|
21,329
|
|
|
21,307
|
|
|
0.3
|
%
|
|
0.4
|
%
|
||
Materials
|
184,342
|
|
|
213,395
|
|
|
2.6
|
%
|
|
3.8
|
%
|
||
Telecommunication services
|
256,032
|
|
|
182,543
|
|
|
3.7
|
%
|
|
3.3
|
%
|
||
Total fixed income securities (cost: $1,849,235 and $1,545,297 at June 30, 2018 and December 31, 2017, respectively)
|
1,825,984
|
|
|
1,537,889
|
|
|
26.2
|
%
|
|
27.6
|
%
|
||
Equity securities:
|
|
|
|
|
|
|
|
||||||
Healthcare, education and childcare
|
51,010
|
|
|
63,155
|
|
|
0.7
|
%
|
|
1.1
|
%
|
||
Total equity securities (cost: $67,198 and $67,198 at June 30, 2018 and December 31, 2017, respectively)
|
51,010
|
|
|
63,155
|
|
|
0.7
|
%
|
|
1.1
|
%
|
||
Asia and other:
|
|
|
|
|
|
|
|
||||||
Fixed income securities:
|
|
|
|
|
|
|
|
||||||
Consumer discretionary
|
1,878
|
|
|
2,008
|
|
|
0.0
|
%
|
|
0.0
|
%
|
||
Financials
|
4,288
|
|
|
12,453
|
|
|
0.1
|
%
|
|
0.2
|
%
|
||
Telecommunication services
|
20,888
|
|
|
21,848
|
|
|
0.3
|
%
|
|
0.4
|
%
|
||
Total fixed income securities (cost: $27,737 and $36,180 at June 30, 2018 and December 31, 2017, respectively)
|
27,054
|
|
|
36,309
|
|
|
0.4
|
%
|
|
0.6
|
%
|
||
Equity securities:
|
|
|
|
|
|
|
|
||||||
Consumer discretionary
|
43,647
|
|
|
59,630
|
|
|
0.6
|
%
|
|
1.1
|
%
|
||
Consumer staples
|
42,717
|
|
|
45,098
|
|
|
0.6
|
%
|
|
0.8
|
%
|
||
Healthcare, education and childcare
|
44,637
|
|
|
44,637
|
|
|
0.6
|
%
|
|
0.8
|
%
|
||
Industrials
|
50,795
|
|
|
16,578
|
|
|
0.7
|
%
|
|
0.3
|
%
|
||
Total equity securities (cost: $122,418 and $122,418 at June 30, 2018 and December 31, 2017, respectively)
|
181,796
|
|
|
165,943
|
|
|
2.5
|
%
|
|
3.0
|
%
|
|
Fair value at
|
|
Fair value as a percentage of total investments at
|
||||||||||
|
June 30,
|
|
December 31,
|
|
June 30,
|
|
December 31,
|
||||||
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||
Canada:
|
|
|
|
|
|
|
|
||||||
Fixed income securities:
|
|
|
|
|
|
|
|
||||||
Consumer discretionary
|
$
|
7,287
|
|
|
$
|
6,757
|
|
|
0.1
|
%
|
|
0.1
|
%
|
Consumer staples
|
36,420
|
|
|
15,351
|
|
|
0.5
|
%
|
|
0.3
|
%
|
||
Energy
|
4,895
|
|
|
33,715
|
|
|
0.1
|
%
|
|
0.6
|
%
|
||
Industrials
|
27,356
|
|
|
18,785
|
|
|
0.4
|
%
|
|
0.3
|
%
|
||
Telecommunication services
|
12,569
|
|
|
6,189
|
|
|
0.2
|
%
|
|
0.1
|
%
|
||
Total fixed income securities (cost: $89,165 and $80,201 at June 30, 2018 and December 31, 2017, respectively)
|
88,527
|
|
|
80,797
|
|
|
1.3
|
%
|
|
1.4
|
%
|
||
Equity securities:
|
|
|
|
|
|
|
|
||||||
Consumer discretionary
|
—
|
|
|
5,912
|
|
|
—
|
%
|
|
0.1
|
%
|
||
Total equity securities (cost: $ 0 and $17,202 at June 30, 2018 and December 31, 2017, respectively)
|
—
|
|
|
5,912
|
|
|
—
|
%
|
|
0.1
|
%
|
||
Australia:
|
|
|
|
|
|
|
|
||||||
Fixed income securities:
|
|
|
|
|
|
|
|
||||||
Consumer discretionary
|
11,932
|
|
|
10,863
|
|
|
0.2
|
%
|
|
0.2
|
%
|
||
Energy
|
1,727
|
|
|
1,563
|
|
|
0.0
|
%
|
|
0.0
|
%
|
||
Total fixed income securities (cost: $13,915 and $12,714 at June 30, 2018 and December 31, 2017, respectively)
|
13,659
|
|
|
12,426
|
|
|
0.2
|
%
|
|
0.2
|
%
|
||
Total fixed income securities
|
6,483,593
|
|
|
5,115,374
|
|
|
93.2
|
%
|
|
91.6
|
%
|
||
Total equity securities
|
232,866
|
|
|
235,136
|
|
|
3.2
|
%
|
|
4.2
|
%
|
||
Total partnership interests
|
251,608
|
|
|
232,332
|
|
|
3.6
|
%
|
|
4.2
|
%
|
||
Total investments, at fair value
|
$
|
6,968,067
|
|
|
$
|
5,582,842
|
|
|
|
|
|
|
|
•
|
Level I
—Quoted prices in active markets for identical instruments.
|
•
|
Level II
—Quoted prices for similar instruments in active markets; quoted prices for identical or similar instruments in inactive markets; and model‑derived valuations with directly or indirectly observable significant inputs. Level II inputs include prices in markets with few transactions, non-current prices, prices for which little public information exists or prices that vary substantially over time or among brokered market makers. Other inputs include interest rates, yield curves, volatilities, prepayment risks, loss severities, credit risks and default rates.
|
•
|
Level III
—Valuations that rely on one or more significant unobservable inputs. These inputs reflect the Company’s assessment of the assumptions that market participants would use to value the instrument based on the best information available.
|
Financial Instruments of the Company
|
|
Level I
|
|
Level II
|
|
Level III
|
|
Investments
Measured at NAV |
|
Total
|
||||||||||
Assets, at fair value
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Investments:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Fixed income-collateralized loan obligations
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
22,125
|
|
|
$
|
—
|
|
|
$
|
22,125
|
|
Equity securities
|
|
353
|
|
|
1,026
|
|
|
—
|
|
|
—
|
|
|
1,379
|
|
|||||
Partnership interests
|
|
—
|
|
|
—
|
|
|
47,219
|
|
|
38,097
|
|
|
85,316
|
|
|||||
Total investments, at fair value
|
|
353
|
|
|
1,026
|
|
|
69,344
|
|
|
38,097
|
|
|
108,820
|
|
|||||
Derivatives—foreign exchange contracts
|
|
—
|
|
|
803
|
|
|
—
|
|
|
—
|
|
|
803
|
|
|||||
Total assets, at fair value
|
|
$
|
353
|
|
|
$
|
1,829
|
|
|
$
|
69,344
|
|
|
$
|
38,097
|
|
|
$
|
109,623
|
|
Liabilities, at fair value
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Derivatives—foreign exchange contracts
|
|
$
|
—
|
|
|
$
|
(2,252
|
)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(2,252
|
)
|
Total liabilities, at fair value
|
|
$
|
—
|
|
|
$
|
(2,252
|
)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(2,252
|
)
|
Financial Instruments of the Consolidated Funds
|
|
Level I
|
|
Level II
|
|
Level III
|
|
Total
|
||||||||
Assets, at fair value
|
|
|
|
|
|
|
|
|
||||||||
Investments:
|
|
|
|
|
|
|
|
|
||||||||
Fixed income investments:
|
|
|
|
|
|
|
|
|
||||||||
Bonds
|
|
$
|
—
|
|
|
$
|
88,672
|
|
|
$
|
7,634
|
|
|
$
|
96,306
|
|
Loans
|
|
—
|
|
|
5,886,315
|
|
|
474,741
|
|
|
6,361,056
|
|
||||
Collateralized loan obligations
|
|
—
|
|
|
26,231
|
|
|
—
|
|
|
26,231
|
|
||||
Total fixed income investments
|
|
—
|
|
|
6,001,218
|
|
|
482,375
|
|
|
6,483,593
|
|
||||
Equity securities
|
|
48,283
|
|
|
—
|
|
|
184,583
|
|
|
232,866
|
|
||||
Partnership interests
|
|
—
|
|
|
—
|
|
|
251,608
|
|
|
251,608
|
|
||||
Total investments, at fair value
|
|
48,283
|
|
|
6,001,218
|
|
|
918,566
|
|
|
6,968,067
|
|
||||
Derivatives:
|
|
|
|
|
|
|
|
|
||||||||
Asset swaps - other
|
|
—
|
|
|
—
|
|
|
953
|
|
|
953
|
|
||||
Total assets, at fair value
|
|
$
|
48,283
|
|
|
$
|
6,001,218
|
|
|
$
|
919,519
|
|
|
$
|
6,969,020
|
|
Liabilities, at fair value
|
|
|
|
|
|
|
|
|
||||||||
Asset swaps - other
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(723
|
)
|
|
$
|
(723
|
)
|
Loan obligations of CLOs
|
|
—
|
|
|
(6,333,239
|
)
|
|
—
|
|
|
(6,333,239
|
)
|
||||
Total liabilities, at fair value
|
|
$
|
—
|
|
|
$
|
(6,333,239
|
)
|
|
$
|
(723
|
)
|
|
$
|
(6,333,962
|
)
|
Financial Instruments of the Company
|
|
Level I
|
|
Level II
|
|
Level III
|
|
Investments
Measured at NAV |
|
Total
|
||||||||||
Assets, at fair value
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Investments:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Fixed income-collateralized loan obligations
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
195,158
|
|
|
$
|
—
|
|
|
$
|
195,158
|
|
Equity securities
|
|
520
|
|
|
1,116
|
|
|
—
|
|
|
—
|
|
|
1,636
|
|
|||||
Partnership interests
|
|
—
|
|
|
—
|
|
|
44,769
|
|
|
35,998
|
|
|
80,767
|
|
|||||
Total investments, at fair value
|
|
520
|
|
|
1,116
|
|
|
239,927
|
|
|
35,998
|
|
|
277,561
|
|
|||||
Derivatives—foreign exchange contracts
|
|
—
|
|
|
498
|
|
|
—
|
|
|
—
|
|
|
498
|
|
|||||
Total assets, at fair value
|
|
$
|
520
|
|
|
$
|
1,614
|
|
|
$
|
239,927
|
|
|
$
|
35,998
|
|
|
$
|
278,059
|
|
Liabilities, at fair value
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Derivatives—foreign exchange contracts
|
|
$
|
—
|
|
|
$
|
(2,639
|
)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(2,639
|
)
|
Total liabilities, at fair value
|
|
$
|
—
|
|
|
$
|
(2,639
|
)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(2,639
|
)
|
Financial Instruments of the Consolidated Funds
|
|
Level I
|
|
Level II
|
|
Level III
|
|
Total
|
||||||||
Assets, at fair value
|
|
|
|
|
|
|
|
|
||||||||
Investments:
|
|
|
|
|
|
|
|
|
||||||||
Fixed income investments:
|
|
|
|
|
|
|
|
|
||||||||
Bonds
|
|
$
|
—
|
|
|
$
|
82,151
|
|
|
$
|
7,041
|
|
|
$
|
89,192
|
|
Loans
|
|
—
|
|
|
4,755,335
|
|
|
260,848
|
|
|
5,016,183
|
|
||||
Collateralized loan obligations
|
|
—
|
|
|
10,000
|
|
|
—
|
|
|
10,000
|
|
||||
Total fixed income investments
|
|
—
|
|
|
4,847,486
|
|
|
267,889
|
|
|
5,115,375
|
|
||||
Equity securities
|
|
72,558
|
|
|
—
|
|
|
162,577
|
|
|
235,135
|
|
||||
Partnership interests
|
|
—
|
|
|
—
|
|
|
232,332
|
|
|
232,332
|
|
||||
Total investments, at fair value
|
|
72,558
|
|
|
4,847,486
|
|
|
662,798
|
|
|
5,582,842
|
|
||||
Derivatives:
|
|
|
|
|
|
|
|
|
||||||||
Asset swaps - other
|
|
—
|
|
|
—
|
|
|
1,366
|
|
|
1,366
|
|
||||
Total derivative assets, at fair value
|
|
—
|
|
|
—
|
|
|
1,366
|
|
|
1,366
|
|
||||
Total assets, at fair value
|
|
$
|
72,558
|
|
|
$
|
4,847,486
|
|
|
$
|
664,164
|
|
|
$
|
5,584,208
|
|
Liabilities, at fair value
|
|
|
|
|
|
|
|
|
||||||||
Asset swaps - other
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(462
|
)
|
|
$
|
(462
|
)
|
Loan obligations of CLOs
|
|
—
|
|
|
(4,963,194
|
)
|
|
—
|
|
|
(4,963,194
|
)
|
||||
Total liabilities, at fair value
|
|
$
|
—
|
|
|
$
|
(4,963,194
|
)
|
|
$
|
(462
|
)
|
|
$
|
(4,963,656
|
)
|
|
|
Level III Assets
|
|
||||||||||
Level III Assets and Liabilities of the Company
|
|
Fixed Income
|
|
Partnership
Interests |
|
Total
|
|
||||||
Balance, beginning of period
|
|
$
|
242,984
|
|
|
$
|
44,769
|
|
|
$
|
287,753
|
|
|
Sales/settlements(2)
|
|
(219,744
|
)
|
|
—
|
|
|
(219,744
|
)
|
|
|||
Realized and unrealized appreciation (depreciation), net
|
|
(1,115
|
)
|
|
2,450
|
|
|
1,335
|
|
|
|||
Balance, end of period
|
|
$
|
22,125
|
|
|
$
|
47,219
|
|
|
$
|
69,344
|
|
|
Increase (decrease) in unrealized appreciation/depreciation included in earnings related to financial assets and liabilities still held at the reporting date
|
|
$
|
(100
|
)
|
|
$
|
2,450
|
|
|
$
|
2,350
|
|
|
Level III Assets of Consolidated Funds
|
|
Equity Securities
|
|
Fixed Income
|
|
Partnership
Interests |
|
Derivatives, Net
|
|
Total
|
||||||||||
Balance, beginning of period
|
|
$
|
160,422
|
|
|
$
|
240,763
|
|
|
$
|
252,700
|
|
|
$
|
86
|
|
|
$
|
653,971
|
|
Transfer in
|
|
—
|
|
|
94,776
|
|
|
—
|
|
|
—
|
|
|
94,776
|
|
|||||
Transfer out
|
|
—
|
|
|
(68,328
|
)
|
|
—
|
|
|
—
|
|
|
(68,328
|
)
|
|||||
Purchases(1)
|
|
—
|
|
|
273,879
|
|
|
6,000
|
|
|
—
|
|
|
279,879
|
|
|||||
Sales/settlements(2)
|
|
—
|
|
|
(57,206
|
)
|
|
—
|
|
|
(17
|
)
|
|
(57,223
|
)
|
|||||
Amortized discounts/premiums
|
|
—
|
|
|
(9
|
)
|
|
—
|
|
|
(21
|
)
|
|
(30
|
)
|
|||||
Realized and unrealized appreciation (depreciation), net
|
|
24,161
|
|
|
(1,500
|
)
|
|
(7,092
|
)
|
|
182
|
|
|
15,751
|
|
|||||
Balance, end of period
|
|
$
|
184,583
|
|
|
$
|
482,375
|
|
|
$
|
251,608
|
|
|
$
|
230
|
|
|
$
|
918,796
|
|
Increase (decrease) in unrealized appreciation/depreciation included in earnings related to financial assets still held at the reporting date
|
|
$
|
(2,090
|
)
|
|
$
|
(3,785
|
)
|
|
$
|
—
|
|
|
$
|
134
|
|
|
$
|
(5,741
|
)
|
|
(1)
|
Purchases include paid‑in‑kind interest and securities received in connection with restructurings.
|
(2)
|
Sales/settlements include distributions, principal redemptions and securities disposed of in connection with restructurings.
|
|
|
Level III Assets
|
|
Level III Liabilities
|
||||||||||||
Level III Assets and Liabilities of the Company
|
|
Fixed Income
|
|
Partnership
Interests |
|
Total
|
|
Contingent Considerations
|
||||||||
Balance, beginning of period
|
|
$
|
108,253
|
|
|
$
|
33,410
|
|
|
$
|
141,663
|
|
|
$
|
1,909
|
|
Purchases(1)
|
|
60,242
|
|
|
—
|
|
|
60,242
|
|
|
—
|
|
||||
Sales/settlements(2)
|
|
(3,324
|
)
|
|
—
|
|
|
(3,324
|
)
|
|
—
|
|
||||
Realized and unrealized depreciation, net
|
|
(364
|
)
|
|
—
|
|
|
(364
|
)
|
|
31
|
|
||||
Balance, end of period
|
|
$
|
164,807
|
|
|
$
|
33,410
|
|
|
$
|
198,217
|
|
|
$
|
1,940
|
|
Increase (decrease) in unrealized appreciation/depreciation included in earnings related to financial assets and liabilities still held at the reporting date
|
|
$
|
(625
|
)
|
|
$
|
—
|
|
|
$
|
(625
|
)
|
|
$
|
31
|
|
Level III Assets of Consolidated Funds
|
|
Equity Securities
|
|
Fixed Income
|
|
Partnership Interests
|
|
Derivatives, Net
|
|
Total
|
||||||||||
Balance, beginning of period
|
|
$
|
142,358
|
|
|
$
|
278,829
|
|
|
$
|
196,690
|
|
|
$
|
845
|
|
|
$
|
618,722
|
|
Transfer in
|
|
444
|
|
|
18,356
|
|
|
—
|
|
|
—
|
|
|
18,800
|
|
|||||
Transfer out
|
|
—
|
|
|
(108,757
|
)
|
|
—
|
|
|
—
|
|
|
(108,757
|
)
|
|||||
Purchases(1)
|
|
—
|
|
|
56,292
|
|
|
50,000
|
|
|
—
|
|
|
106,292
|
|
|||||
Sales/settlements(2)
|
|
—
|
|
|
(60,481
|
)
|
|
(30,000
|
)
|
|
(888
|
)
|
|
(91,369
|
)
|
|||||
Amortized discounts/premiums
|
|
—
|
|
|
(78
|
)
|
|
—
|
|
|
(100
|
)
|
|
(178
|
)
|
|||||
Realized and unrealized appreciation, net
|
|
3,472
|
|
|
3,418
|
|
|
1,050
|
|
|
2,952
|
|
|
10,892
|
|
|||||
Balance, end of period
|
|
$
|
146,274
|
|
|
$
|
187,579
|
|
|
$
|
217,740
|
|
|
$
|
2,809
|
|
|
$
|
554,402
|
|
Increase (decrease) in unrealized appreciation/depreciation included in earnings related to financial assets still held at the reporting date
|
|
$
|
3,472
|
|
|
$
|
(277
|
)
|
|
$
|
1,050
|
|
|
$
|
3,145
|
|
|
$
|
7,390
|
|
|
(1)
|
Purchases include paid‑in‑kind interest and securities received in connection with restructurings.
|
(2)
|
Sales/settlements include distributions, principal redemptions and securities disposed of in connection with restructurings.
|
|
|
Level III Assets
|
|
||||||||||
Level III Assets and Liabilities of the Company
|
|
Fixed Income
|
|
Partnership
Interests |
|
Total
|
|
||||||
Balance, beginning of period
|
|
$
|
195,158
|
|
|
$
|
44,769
|
|
|
$
|
239,927
|
|
|
Deconsolidation of fund
|
|
78
|
|
|
—
|
|
|
78
|
|
|
|||
Purchases(1)
|
|
48,731
|
|
|
—
|
|
|
48,731
|
|
|
|||
Sales/settlements(2)
|
|
(220,571
|
)
|
|
—
|
|
|
(220,571
|
)
|
|
|||
Realized and unrealized appreciation (depreciation), net
|
|
(1,271
|
)
|
|
2,450
|
|
|
1,179
|
|
|
|||
Balance, end of period
|
|
$
|
22,125
|
|
|
$
|
47,219
|
|
|
$
|
69,344
|
|
|
Increase (decrease) in unrealized appreciation/depreciation included in earnings related to financial assets and liabilities still held at the reporting date
|
|
$
|
(829
|
)
|
|
$
|
2,450
|
|
|
$
|
1,621
|
|
|
Level III Assets of Consolidated Funds
|
|
Equity Securities
|
|
Fixed Income
|
|
Partnership
Interests |
|
Derivatives, Net
|
|
Total
|
||||||||||
Balance, beginning of period
|
|
$
|
162,577
|
|
|
$
|
267,889
|
|
|
$
|
232,332
|
|
|
$
|
904
|
|
|
$
|
663,702
|
|
Deconsolidation of fund
|
|
|
|
|
(233
|
)
|
|
|
|
|
|
|
|
(233
|
)
|
|||||
Transfer in
|
|
—
|
|
|
95,450
|
|
|
—
|
|
|
—
|
|
|
95,450
|
|
|||||
Transfer out
|
|
—
|
|
|
(73,777
|
)
|
|
—
|
|
|
—
|
|
|
(73,777
|
)
|
|||||
Purchases(1)
|
|
—
|
|
|
313,462
|
|
|
16,000
|
|
|
—
|
|
|
329,462
|
|
|||||
Sales/settlements(2)
|
|
—
|
|
|
(117,503
|
)
|
|
—
|
|
|
(194
|
)
|
|
(117,697
|
)
|
|||||
Amortized discounts/premiums
|
|
—
|
|
|
35
|
|
|
—
|
|
|
(14
|
)
|
|
21
|
|
|||||
Realized and unrealized appreciation (depreciation), net
|
|
22,006
|
|
|
(2,948
|
)
|
|
3,276
|
|
|
(466
|
)
|
|
21,868
|
|
|||||
Balance, end of period
|
|
$
|
184,583
|
|
|
$
|
482,375
|
|
|
$
|
251,608
|
|
|
$
|
230
|
|
|
$
|
918,796
|
|
Increase (decrease) in unrealized appreciation/depreciation included in earnings related to financial assets still held at the reporting date
|
|
$
|
(12,211
|
)
|
|
$
|
(1,671
|
)
|
|
$
|
3,276
|
|
|
$
|
(566
|
)
|
|
$
|
(11,172
|
)
|
|
(1)
|
Purchases include paid‑in‑kind interest and securities received in connection with restructurings.
|
(2)
|
Sales/settlements include distributions, principal redemptions and securities disposed of in connection with restructurings.
|
|
|
Level III Assets
|
|
Level III Liabilities
|
||||||||||||
Level III Assets and Liabilities of the Company
|
|
Fixed Income
|
|
Partnership
Interests |
|
Total
|
|
Contingent Considerations
|
||||||||
Balance, beginning of period
|
|
$
|
89,111
|
|
|
$
|
33,410
|
|
|
$
|
122,521
|
|
|
$
|
22,156
|
|
Purchases(1)
|
|
80,684
|
|
|
169
|
|
|
80,853
|
|
|
—
|
|
||||
Sales/settlements(2)
|
|
(5,241
|
)
|
|
—
|
|
|
(5,241
|
)
|
|
—
|
|
||||
Realized and unrealized appreciation (depreciation), net
|
|
253
|
|
|
(169
|
)
|
|
84
|
|
|
(20,216
|
)
|
||||
Balance, end of period
|
|
$
|
164,807
|
|
|
$
|
33,410
|
|
|
$
|
198,217
|
|
|
$
|
1,940
|
|
Increase (decrease) in unrealized appreciation/depreciation included in earnings related to financial assets and liabilities still held at the reporting date
|
|
$
|
(155
|
)
|
|
$
|
—
|
|
|
$
|
(155
|
)
|
|
$
|
61
|
|
Level III Assets of Consolidated Funds
|
|
Equity Securities
|
|
Fixed Income
|
|
Partnership Interests
|
|
Derivatives, Net
|
|
Total
|
||||||||||
Balance, beginning of period
|
|
$
|
130,690
|
|
|
$
|
242,253
|
|
|
$
|
171,696
|
|
|
$
|
(2,708
|
)
|
|
$
|
541,931
|
|
Transfer in
|
|
—
|
|
|
34,182
|
|
|
—
|
|
|
—
|
|
|
34,182
|
|
|||||
Transfer out
|
|
(6,160
|
)
|
|
(108,806
|
)
|
|
—
|
|
|
—
|
|
|
(114,966
|
)
|
|||||
Purchases(1)
|
|
6,692
|
|
|
93,111
|
|
|
73,000
|
|
|
—
|
|
|
172,803
|
|
|||||
Sales/settlements(2)
|
|
—
|
|
|
(76,714
|
)
|
|
(30,000
|
)
|
|
1,966
|
|
|
(104,748
|
)
|
|||||
Amortized discounts/premiums
|
|
—
|
|
|
46
|
|
|
—
|
|
|
216
|
|
|
262
|
|
|||||
Realized and unrealized appreciation, net
|
|
15,052
|
|
|
3,507
|
|
|
3,044
|
|
|
3,335
|
|
|
24,938
|
|
|||||
Balance, end of period
|
|
$
|
146,274
|
|
|
$
|
187,579
|
|
|
$
|
217,740
|
|
|
$
|
2,809
|
|
|
$
|
554,402
|
|
Increase (decrease) in unrealized appreciation/depreciation included in earnings related to financial assets still held at the reporting date
|
|
$
|
15,749
|
|
|
$
|
(785
|
)
|
|
$
|
3,044
|
|
|
$
|
3,914
|
|
|
$
|
21,922
|
|
|
(1)
|
Purchases include paid‑in‑kind interest and securities received in connection with restructurings.
|
(2)
|
Sales/settlements include distributions, principal redemptions and securities disposed of in connection with restructurings.
|
|
Fair Value
|
|
Valuation Technique(s)
|
|
Significant Unobservable Input(s)
|
|
Range
|
||
Assets
|
|
|
|
|
|
|
|
||
Partnership interests
|
$
|
47,219
|
|
|
Other
|
|
N/A
|
|
N/A
|
Collateralized loan obligations
|
22,125
|
|
|
Broker quotes and/or 3rd party pricing services
|
|
N/A
|
|
N/A
|
|
Total
|
$
|
69,344
|
|
|
|
|
|
|
|
|
Fair Value
|
|
Valuation Technique(s)
|
|
Significant Unobservable Input(s)
|
|
Range
|
||
Assets
|
|
|
|
|
|
|
|
||
Partnership interests
|
$
|
44,769
|
|
|
Other
|
|
N/A
|
|
N/A
|
Collateralized loan obligations
|
195,158
|
|
|
Broker quotes and/or 3rd party pricing services
|
|
N/A
|
|
N/A
|
|
Total
|
$
|
239,927
|
|
|
|
|
|
|
|
|
Fair Value
|
|
Valuation Technique(s)
|
|
Significant Unobservable Input(s)
|
|
Range
|
|
Weighted
Average |
||
Assets
|
|
|
|
|
|
|
|
|
|
||
Equity securities
|
|
|
|
|
|
|
|
|
|
||
|
$
|
51,010
|
|
|
Enterprise value market multiple analysis
|
|
EBITDA multiple(2)
|
|
7.7x
|
|
7.7
|
|
44,637
|
|
|
Market approach (comparable companies)
|
|
Net income multiple
|
|
51.8x
|
|
51.8
|
|
|
|
|
|
|
|
Illiquidity discount
|
|
25.0%
|
|
25.0%
|
|
|
60
|
|
|
Broker quotes and/or 3rd party pricing services
|
|
N/A
|
|
N/A
|
|
N/A
|
|
|
88,876
|
|
|
Transaction price(1)
|
|
N/A
|
|
N/A
|
|
N/A
|
|
Partnership interest
|
251,608
|
|
|
Discounted cash flow
|
|
Discount rate
|
|
17.0%
|
|
17.0%
|
|
Fixed income securities
|
|
|
|
|
|
|
|
|
|
||
|
434,397
|
|
|
Broker quotes and/or 3rd party pricing services
|
|
N/A
|
|
N/A
|
|
N/A
|
|
|
47,978
|
|
|
Income approach
|
|
Yield
|
|
7.8% - 15.2%
|
|
11.3%
|
|
Derivative instruments
|
953
|
|
|
Broker quotes and/or 3rd party pricing services
|
|
N/A
|
|
N/A
|
|
N/A
|
|
Total assets
|
$
|
919,519
|
|
|
|
|
|
|
|
|
|
Liabilities
|
|
|
|
|
|
|
|
|
|
||
Derivatives instruments
|
$
|
(723
|
)
|
|
Broker quotes and/or 3rd party pricing services
|
|
N/A
|
|
N/A
|
|
N/A
|
Total liabilities
|
$
|
(723
|
)
|
|
|
|
|
|
|
|
|
|
(1)
|
Transaction price consists of securities recently purchased or restructured. The Company determined that there was no change to the valuation based on the underlying assumptions used at the closing of such transactions.
|
(2)
|
“EBITDA” in the table above is a non-GAAP financial measure and refers to earnings before interest, tax, depreciation and amortization.
|
|
Fair Value
|
|
Valuation Technique(s)
|
|
Significant Unobservable Input(s)
|
|
Range
|
|
Weighted
Average
|
||
Assets
|
|
|
|
|
|
|
|
|
|
||
Equity securities
|
|
|
|
|
|
|
|
|
|
||
|
$
|
63,155
|
|
|
Enterprise value market multiple analysis
|
|
EBITDA multiple
|
|
2.7x
|
|
2.7x
|
|
61,215
|
|
|
Market approach (comparable companies)
|
|
Net income multiple
Illiquidity discount |
|
27.0x - 36.2x
25.0% |
|
33.7x
25.0% |
|
|
126
|
|
|
Broker quotes and/or 3rd party pricing services
|
|
N/A
|
|
N/A
|
|
N/A
|
|
|
38,081
|
|
|
Transaction price(1)
|
|
N/A
|
|
N/A
|
|
N/A
|
|
Partnership interest
|
232,332
|
|
|
Discounted cash flow
|
|
Discount rate
|
|
19.0%
|
|
19.0%
|
|
Fixed income securities
|
|
|
|
|
|
|
|
|
|
||
|
222,413
|
|
|
Broker quotes and/or 3rd party pricing services
|
|
N/A
|
|
N/A
|
|
N/A
|
|
|
45,243
|
|
|
Income approach
|
|
Yield
|
|
10.8% - 22.5%
|
|
12.1%
|
|
|
233
|
|
|
Market approach (comparable companies)
|
|
EBITDA multiple
|
|
6.5x
|
|
6.5x
|
|
Derivative instruments
|
1,366
|
|
|
Broker quotes and/or 3rd party pricing services
|
|
N/A
|
|
N/A
|
|
N/A
|
|
Total assets
|
$
|
664,164
|
|
|
|
|
|
|
|
|
|
Liabilities
|
|
|
|
|
|
|
|
|
|
||
Derivatives instruments
|
$
|
(462
|
)
|
|
Broker quotes and/or 3rd party pricing services
|
|
N/A
|
|
N/A
|
|
N/A
|
Total liabilities
|
$
|
(462
|
)
|
|
|
|
|
|
|
|
|
|
(1)
|
Transaction price consists of securities purchased or restructured. The Company determined that there has been no change to the valuation based on the underlying assumptions used at the closing of such transactions.
|
|
|
As of June 30, 2018
|
|
As of December 31, 2017
|
||||||||||||
|
|
Fair Value
|
|
Unfunded
Commitments |
|
Fair Value
|
|
Unfunded
Commitments |
||||||||
Non-core investments(1)
|
|
$
|
38,097
|
|
|
$
|
16,286
|
|
|
$
|
35,998
|
|
|
$
|
16,492
|
|
Total
|
|
$
|
38,097
|
|
|
$
|
16,286
|
|
|
$
|
35,998
|
|
|
$
|
16,492
|
|
|
|
|
As of June 30, 2018
|
|
As of December 31, 2017
|
||||||||||||||||||||||||||||
|
|
Assets
|
|
Liabilities
|
|
Assets
|
|
Liabilities
|
||||||||||||||||||||||||
The Company
|
|
Notional(1)
|
|
Fair Value
|
|
Notional(1)
|
|
Fair Value
|
|
Notional(1)
|
|
Fair Value
|
|
Notional(1)
|
|
Fair Value
|
||||||||||||||||
Foreign exchange contracts
|
|
$
|
13,733
|
|
|
$
|
803
|
|
|
$
|
86,130
|
|
|
$
|
2,252
|
|
|
$
|
13,724
|
|
|
$
|
498
|
|
|
$
|
51,026
|
|
|
$
|
2,639
|
|
Total derivatives, at fair value(2)
|
|
$
|
13,733
|
|
|
$
|
803
|
|
|
$
|
86,130
|
|
|
$
|
2,252
|
|
|
$
|
13,724
|
|
|
$
|
498
|
|
|
$
|
51,026
|
|
|
$
|
2,639
|
|
|
|
As of June 30, 2018
|
|
As of December 31, 2017
|
||||||||||||||||||||
|
|
Assets
|
|
Liabilities
|
|
Assets
|
|
Liabilities
|
||||||||||||||||
Consolidated Funds
|
|
Notional(1)
|
|
Fair Value
|
|
Notional(1)
|
|
Fair Value
|
|
Notional(1)
|
|
Fair Value
|
|
Notional(1)
|
|
Fair Value
|
||||||||
Asset swap - other
|
|
4,558
|
|
|
953
|
|
|
1,351
|
|
|
723
|
|
|
5,363
|
|
|
1,366
|
|
|
1,840
|
|
|
462
|
|
Total derivatives, at fair value(3)
|
|
4,558
|
|
|
953
|
|
|
1,351
|
|
|
723
|
|
|
5,363
|
|
|
1,366
|
|
|
1,840
|
|
|
462
|
|
|
(1)
|
Represents the total contractual amount of derivative assets and liabilities outstanding.
|
(2)
|
As of
June 30, 2018
and
December 31, 2017
, the Company had the right to, but elected not to, offset
$0.8 million
and
$0.5 million
of its derivative assets and liabilities, respectively.
|
(3)
|
As of
June 30, 2018
and
December 31, 2017
, the Consolidated Funds offset
$0.3 million
and
$0.4 million
of their derivative assets and liabilities, respectively.
|
|
|
|
|
|
|
|
As of June 30, 2018
|
|
As of December 31, 2017
|
||||||||||
|
Debt Origination Date
|
|
Maturity
|
|
Original Borrowing Amount
|
|
Carrying
Value |
|
Interest Rate
|
|
Carrying
Value |
|
Interest Rate
|
||||||
Credit Facility(1)
|
Revolver
|
|
2/24/2022
|
|
N/A
|
|
|
$
|
125,000
|
|
|
3.63%
|
|
$
|
210,000
|
|
|
3.09%
|
|
Senior Notes(2)
|
10/8/2014
|
|
10/8/2024
|
|
$
|
250,000
|
|
|
245,628
|
|
|
4.21%
|
|
245,308
|
|
|
4.21%
|
||
2015 Term Loan(3)
|
9/2/2015
|
|
7/29/2026
|
|
—
|
|
|
—
|
|
|
N/A
|
|
35,037
|
|
|
2.86%
|
|||
2016 Term Loan(4)
|
12/21/2016
|
|
1/15/2029
|
|
—
|
|
|
—
|
|
|
N/A
|
|
25,948
|
|
|
3.08%
|
|||
2017 Term Loan A(4)
|
3/22/2017
|
|
1/22/2028
|
|
—
|
|
|
—
|
|
|
N/A
|
|
17,407
|
|
|
2.90%
|
|||
2017 Term Loan B(4)
|
5/10/2017
|
|
10/15/2029
|
|
—
|
|
|
—
|
|
|
N/A
|
|
35,062
|
|
|
2.90%
|
|||
2017 Term Loan C(4)
|
6/22/2017
|
|
7/30/2029
|
|
—
|
|
|
—
|
|
|
N/A
|
|
17,078
|
|
|
2.88%
|
|||
2017 Term Loan D(4)
|
11/16/2017
|
|
10/15/2030
|
|
—
|
|
|
—
|
|
|
N/A
|
|
30,336
|
|
|
2.77%
|
|||
Total debt obligations
|
|
|
|
|
|
|
$
|
370,628
|
|
|
|
|
$
|
616,176
|
|
|
|
|
(1)
|
The AOG entities are borrowers under the Credit Facility, which provides a $1.065 billion revolving line of credit. It has a variable interest rate based on LIBOR or a base rate plus an applicable margin with an unused commitment fee paid quarterly, which is subject to change with the Company’s underlying credit agency rating. As of
June 30, 2018
, base rate loans bear interest calculated based on the base rate plus 0.50% and the LIBOR rate loans bear interest calculated based on LIBOR plus 1.50%. The unused commitment fee is 0.20% per annum. There is a base rate and LIBOR floor of zero
.
|
(2)
|
The Senior Notes were issued in October 2014 by Ares Finance Co. LLC, a subsidiary of the Company, at 98.268% of the face amount with interest paid semi-annually. The Company may redeem the Senior Notes prior to maturity, subject to the terms of the indenture
.
|
(3)
|
The 2015 Term Loan was entered into in August 2015 by a subsidiary of the Company that acts as a manager to a CLO. The 2015 Term Loan is secured by collateral in the form of CLO senior tranches owned by the Company. To the extent the assets are not sufficient to cover the Term Loan, there is no further recourse to the Company to fund or repay the remaining balance. Interest is paid quarterly, and the Company also pays a fee of 0.025% of a maximum investment amount
.
|
(4)
|
The 2016 and 2017 Term Loans (“Term Loans”) were entered into by a subsidiary of the Company that acts as a manager to CLOs. The Term Loans are secured by collateral in the form of CLO senior tranches and subordinated notes owned by the Company. Collateral associated with one of the Term Loans may be used to satisfy outstanding liabilities of another Term Loan should the collateral fall short. To the extent the assets associated with these Term Loans are not sufficient to cover the Term Loans, there is no further recourse to the Company to fund or repay the remaining balance. Interest is paid quarterly, and the Company also pays a fee of 0.03% of a maximum investment amount.
|
|
Credit Facility
|
|
Senior Notes
|
|
Term Loans
|
|
Repurchase Agreement Loan
|
||||||||
Unamortized debt issuance costs as of December 31, 2017
|
$
|
6,543
|
|
|
$
|
1,571
|
|
|
$
|
1,171
|
|
|
$
|
—
|
|
Debt issuance costs incurred
|
—
|
|
|
—
|
|
|
173
|
|
|
259
|
|
||||
Amortization of debt issuance costs
|
(786
|
)
|
|
(121
|
)
|
|
(56
|
)
|
|
(7
|
)
|
||||
Debt extinguishment expense
|
—
|
|
|
—
|
|
|
(1,288
|
)
|
|
(252
|
)
|
||||
Unamortized debt issuance costs as of June 30, 2018
|
$
|
5,757
|
|
|
$
|
1,450
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
As of June 30, 2018
|
|
As of December 31, 2017
|
||||||||||||||||
|
Loan
Obligations
|
|
Fair Value of
Loan Obligations
|
|
Weighted
Average Remaining Maturity In Years |
|
Loan
Obligations |
|
Fair Value of Loan Obligations
|
|
Weighted
Average
Remaining
Maturity
In Years
|
||||||||
Senior secured notes(1)
|
$
|
6,189,246
|
|
|
$
|
6,111,930
|
|
|
11.00
|
|
$
|
4,801,582
|
|
|
$
|
4,776,883
|
|
|
10.57
|
Subordinated notes(2)
|
319,840
|
|
|
221,309
|
|
|
11.40
|
|
276,169
|
|
|
186,311
|
|
|
11.25
|
||||
Total loan obligations of Consolidated CLOs
|
$
|
6,509,086
|
|
|
$
|
6,333,239
|
|
|
|
|
$
|
5,077,751
|
|
|
$
|
4,963,194
|
|
|
|
|
(1)
|
Original borrowings under the senior secured notes totaled
$6.2 billion
, with various maturity dates ranging from October 2024 to October 2030. The weighted average interest rate as of
June 30, 2018
was
5.21%
.
|
(2)
|
Original borrowings under the subordinated notes totaled
$319.8 million
, with various maturity dates ranging from October 2024 to October 2030. The notes do not have contractual interest rates, instead holders of the notes receive distributions from the excess cash flows generated by each Consolidated CLO.
|
|
|
|
|
|
|
As of June 30, 2018
|
|
As of December 31, 2017
|
|
||||||||||
Consolidated Funds' Debt Facilities
|
|
Maturity Date
|
|
Total Capacity
|
|
Outstanding
Loan(1)
|
|
Effective Rate
|
|
Outstanding Loan(1)
|
|
Effective Rate
|
|
||||||
Credit Facilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
|
1/1/2023
|
|
$
|
18,000
|
|
|
$
|
13,376
|
|
|
3.88%
|
|
$
|
12,942
|
|
|
2.88%
|
|
|
|
6/29/2019
|
|
46,632
|
|
|
46,632
|
|
|
EURIBOR + 1.55%
|
(2)
|
48,042
|
|
|
1.55%
|
(2)
|
|||
|
|
3/7/2019
|
|
71,500
|
|
|
71,500
|
|
|
3.47%
|
|
71,500
|
|
|
2.88%
|
|
|||
Revolving Term Loan
|
|
1/31/2022
|
|
1,900
|
|
|
1,216
|
|
|
8.07%
|
|
—
|
|
|
—%
|
|
|||
|
|
8/19/2019
|
|
11,429
|
|
|
5,714
|
|
|
9.32%
|
|
5,714
|
|
|
5.86%
|
|
|||
Total borrowings
|
|
|
|
|
|
$
|
138,438
|
|
|
|
|
$
|
138,198
|
|
|
|
|
|
(1)
|
The fair values of the borrowings approximate the carrying value as the interest rate on the borrowings is a floating rate.
|
(2)
|
The effective rate is based on the three month EURIBOR or
zero
, whichever is higher, plus an applicable margin.
|
|
As of June 30,
|
|
As of December 31,
|
||||
|
2018
|
|
2017
|
||||
Due from affiliates:
|
|
|
|
||||
Management fees receivable from non-consolidated funds
|
$
|
132,132
|
|
|
$
|
126,506
|
|
Payments made on behalf of and amounts due from non-consolidated funds and employees
|
40,296
|
|
|
39,244
|
|
||
Due from affiliates—Company
|
$
|
172,428
|
|
|
$
|
165,750
|
|
Amounts due from portfolio companies and non-consolidated funds
|
$
|
13,704
|
|
|
$
|
15,884
|
|
Due from affiliates—Consolidated Funds
|
$
|
13,704
|
|
|
$
|
15,884
|
|
Due to affiliates:
|
|
|
|
|
|
||
Management fee rebate payable to non-consolidated funds
|
$
|
2,603
|
|
|
$
|
5,213
|
|
Management fees received in advance
|
4,746
|
|
|
1,729
|
|
||
Tax receivable agreement liability
|
12,925
|
|
|
3,503
|
|
||
Payable to company employees(1)
|
24,701
|
|
|
24,542
|
|
||
Payments made by non-consolidated funds on behalf of and payable by the Company
|
17,369
|
|
|
4,197
|
|
||
Due to affiliates—Company
|
$
|
62,344
|
|
|
$
|
39,184
|
|
|
(1)
|
Prior year amount of
$24.5 million
was reclassified from performance related compensation payable to due to affiliates to conform with current year presentation.
|
|
|
|
|
|
|
|
||||||
|
|
Three Months Ended June 30,
|
||||||||||
|
|
|
|
|
|
2017
|
||||||
|
|
2018
|
|
2017
|
|
Pro forma
|
||||||
Provision for Income Taxes - The Company
|
|
|
|
|
|
|
||||||
Income tax expense of the Company
|
|
$
|
36,834
|
|
|
$
|
857
|
|
|
$
|
18,815
|
|
|
|
|
|
|
|
|
||||||
Provision for Income Taxes - Consolidated Funds
|
|
|
|
|
|
|
||||||
Income tax expense of the Consolidated Funds
|
|
69
|
|
|
396
|
|
|
396
|
|
|||
Total Provision for Income Taxes
|
|
$
|
36,903
|
|
|
$
|
1,253
|
|
|
$
|
19,211
|
|
|
|
|
|
|
|
|
||||||
|
|
Six Months Ended June 30,
|
||||||||||
|
|
|
|
|
|
2017
|
||||||
|
|
2018
|
|
2017
|
|
Pro forma
|
||||||
Provision for Income Taxes - The Company
|
|
|
|
|
|
|
||||||
Income tax expense (benefit) of the Company
|
|
$
|
24,459
|
|
|
$
|
(33,875
|
)
|
|
$
|
(9,528
|
)
|
|
|
|
|
|
|
|
||||||
Provision for Income Taxes - Consolidated Funds
|
|
|
|
|
|
|
||||||
Income tax expense of the Consolidated Funds
|
|
69
|
|
|
864
|
|
|
864
|
|
|||
Total Provision for Income Taxes
|
|
$
|
24,528
|
|
|
$
|
(33,011
|
)
|
|
$
|
(8,664
|
)
|
|
For the Three Months Ended
June 30, |
|
For the Six Months Ended
June 30, |
||||||||
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||
Options
|
19,111,390
|
|
|
21,155,026
|
|
|
19,471,589
|
|
|
21,244,858
|
|
Restricted units
|
15,271,381
|
|
|
39,082
|
|
|
15,811,964
|
|
|
14,463,590
|
|
AOG Units
|
120,231,237
|
|
|
130,249,329
|
|
|
124,211,007
|
|
|
130,325,826
|
|
|
For the Three Months Ended
June 30, |
|
For the Six Months Ended
June 30, |
||||||||||||
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
Net income (loss) attributable to Ares Management, L.P. common shareholders
|
$
|
(17,200
|
)
|
|
$
|
44,453
|
|
|
$
|
18,323
|
|
|
$
|
(2,106
|
)
|
Earnings distributed to participating securities (restricted units)
|
(1,970
|
)
|
|
(419
|
)
|
|
(3,877
|
)
|
|
(1,246
|
)
|
||||
Net income (loss) available to common shareholders
|
$
|
(19,170
|
)
|
|
$
|
44,034
|
|
|
$
|
14,446
|
|
|
$
|
(3,352
|
)
|
Basic weighted-average common shares
|
98,037,252
|
|
|
81,829,086
|
|
|
91,861,946
|
|
|
81,469,967
|
|
||||
Basic earnings (loss) per common share
|
$
|
(0.20
|
)
|
|
$
|
0.54
|
|
|
$
|
0.16
|
|
|
$
|
(0.04
|
)
|
Net income (loss) attributable to Ares Management, L.P. common shareholders
|
$
|
(17,200
|
)
|
|
$
|
44,453
|
|
|
$
|
18,323
|
|
|
$
|
(2,106
|
)
|
Earnings distributed to participating securities (restricted units)
|
(1,970
|
)
|
|
—
|
|
|
(3,877
|
)
|
|
(1,246
|
)
|
||||
Net income (loss) available to common shareholders
|
$
|
(19,170
|
)
|
|
$
|
44,453
|
|
|
$
|
14,446
|
|
|
$
|
(3,352
|
)
|
Effect of dilutive shares:
|
|
|
|
|
|
|
|
||||||||
Restricted units
|
—
|
|
|
2,490,796
|
|
|
—
|
|
|
—
|
|
||||
Diluted weighted-average common shares
|
98,037,252
|
|
|
84,319,882
|
|
|
91,861,946
|
|
|
81,469,967
|
|
||||
Diluted earnings (loss) per common share
|
$
|
(0.20
|
)
|
|
$
|
0.53
|
|
|
$
|
0.16
|
|
|
$
|
(0.04
|
)
|
|
For the Three Months Ended
June 30, |
|
For the Six Months Ended
June 30, |
||||||||||||
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
Restricted units
|
$
|
18,516
|
|
|
$
|
14,601
|
|
|
$
|
36,547
|
|
|
$
|
25,818
|
|
Options
|
3,630
|
|
|
3,931
|
|
|
6,293
|
|
|
7,413
|
|
||||
Phantom units
|
361
|
|
|
385
|
|
|
754
|
|
|
775
|
|
||||
Equity-based compensation expense
|
$
|
22,507
|
|
|
$
|
18,917
|
|
|
$
|
43,594
|
|
|
$
|
34,006
|
|
|
Restricted Units
|
|
Weighted Average
Grant Date Fair
Value Per Unit
|
|||
Balance - January 1, 2018
|
13,751,888
|
|
|
$
|
17.58
|
|
Granted
|
3,681,702
|
|
|
23.58
|
|
|
Vested
|
(1,903,923
|
)
|
|
16.93
|
|
|
Forfeited
|
(258,286
|
)
|
|
19.55
|
|
|
Balance - June 30, 2018
|
15,271,381
|
|
|
$
|
19.07
|
|
|
Options
|
|
Weighted Average Exercise Price
|
|
Weighted Average
Remaining Life
(in years)
|
|
Aggregate Intrinsic Value
|
|||||
Balance - January 1, 2018
|
20,495,025
|
|
|
$
|
18.99
|
|
|
6.09
|
|
$
|
20,611
|
|
Granted
|
—
|
|
|
|
|
|
—
|
|
|
|||
Exercised
|
(50,000
|
)
|
|
19.00
|
|
|
—
|
|
90
|
|
||
Expired
|
(889,432
|
)
|
|
19.00
|
|
|
—
|
|
|
|||
Forfeited
|
(444,203
|
)
|
|
19.00
|
|
|
—
|
|
|
|||
Balance - June 30, 2018
|
19,111,390
|
|
|
$
|
18.99
|
|
|
5.81
|
|
$
|
32,655
|
|
Exercisable at June 30, 2018
|
12,715,808
|
|
|
$
|
19.00
|
|
|
5.78
|
|
$
|
21,672
|
|
|
|
Phantom Units
|
|
Weighted Average
Grant Date Fair Value Per Share |
|||
Balance - January 1, 2018
|
|
156,153
|
|
|
$
|
19.00
|
|
Vested
|
|
(70,352
|
)
|
|
19.00
|
|
|
Forfeited
|
|
(16,200
|
)
|
|
19.00
|
|
|
Balance - June 30, 2018
|
|
69,601
|
|
|
$
|
19.00
|
|
|
|
|
|
|
|
|
|
|
|
Daily Average Ownership
|
||||||||||||||
|
|
As of June 30, 2018
|
|
As of December 31, 2017
|
|
For the Three Months Ended June 30,
|
|
For the Six Months Ended June 30,
|
||||||||||||||||
|
|
AOG Units
|
|
Direct Ownership Interest
|
|
AOG Units
|
|
Direct Ownership Interest
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
Ares Management, L.P.
|
|
98,398,340
|
|
|
45.03
|
%
|
|
82,280,033
|
|
|
38.75
|
%
|
|
44.92
|
%
|
|
38.58
|
%
|
|
42.51
|
%
|
|
38.47
|
%
|
Ares Owners Holding L.P.
|
|
117,379,305
|
|
|
53.71
|
%
|
|
117,576,663
|
|
|
55.36
|
%
|
|
53.82
|
%
|
|
55.53
|
%
|
|
54.40
|
%
|
|
55.63
|
%
|
Affiliate of Alleghany Corporation
|
|
2,750,000
|
|
|
1.26
|
%
|
|
12,500,000
|
|
|
5.89
|
%
|
|
1.26
|
%
|
|
5.89
|
%
|
|
3.09
|
%
|
|
5.90
|
%
|
Total
|
|
218,527,645
|
|
|
100.00
|
%
|
|
212,356,696
|
|
|
100.00
|
%
|
|
|
|
|
|
|
|
|
|
Credit Group
|
|
Private Equity Group
|
|
Real
Estate Group |
|
Total
Segments |
|
OMG
|
|
Total
|
||||||||||||
Management fees (Credit Group includes ARCC Part I Fees of $29,866)
|
$
|
135,848
|
|
|
$
|
49,318
|
|
|
$
|
17,138
|
|
|
$
|
202,304
|
|
|
$
|
—
|
|
|
$
|
202,304
|
|
Other fees
|
6,877
|
|
|
337
|
|
|
7
|
|
|
7,221
|
|
|
—
|
|
|
7,221
|
|
||||||
Compensation and benefits
|
(51,892
|
)
|
|
(18,672
|
)
|
|
(8,768
|
)
|
|
(79,332
|
)
|
|
(31,059
|
)
|
|
(110,391
|
)
|
||||||
General, administrative and other expenses
|
(11,041
|
)
|
|
(4,175
|
)
|
|
(2,391
|
)
|
|
(17,607
|
)
|
|
(19,489
|
)
|
|
(37,096
|
)
|
||||||
Fee related earnings
|
79,792
|
|
|
26,808
|
|
|
5,986
|
|
|
112,586
|
|
|
(50,548
|
)
|
|
62,038
|
|
||||||
Performance income—realized
|
41,672
|
|
|
80,415
|
|
|
521
|
|
|
122,608
|
|
|
—
|
|
|
122,608
|
|
||||||
Performance income—unrealized
|
(4,568
|
)
|
|
(133,605
|
)
|
|
13,830
|
|
|
(124,343
|
)
|
|
—
|
|
|
(124,343
|
)
|
||||||
Performance related compensation—realized
|
(23,577
|
)
|
|
(64,311
|
)
|
|
7
|
|
|
(87,881
|
)
|
|
—
|
|
|
(87,881
|
)
|
||||||
Performance related compensation—unrealized
|
2,759
|
|
|
106,912
|
|
|
(8,785
|
)
|
|
100,886
|
|
|
—
|
|
|
100,886
|
|
||||||
Net performance income
|
16,286
|
|
|
(10,589
|
)
|
|
5,573
|
|
|
11,270
|
|
|
—
|
|
|
11,270
|
|
||||||
Investment income (loss)—realized
|
595
|
|
|
9,016
|
|
|
(250
|
)
|
|
9,361
|
|
|
798
|
|
|
10,159
|
|
||||||
Investment income (loss)—unrealized
|
1,617
|
|
|
290
|
|
|
(525
|
)
|
|
1,382
|
|
|
2,866
|
|
|
4,248
|
|
||||||
Interest and other investment income (expense)
|
3,428
|
|
|
3,039
|
|
|
(1,218
|
)
|
|
5,249
|
|
|
623
|
|
|
5,872
|
|
||||||
Interest expense
|
(3,596
|
)
|
|
(1,440
|
)
|
|
(452
|
)
|
|
(5,488
|
)
|
|
(588
|
)
|
|
(6,076
|
)
|
||||||
Net investment income (loss)
|
2,044
|
|
|
10,905
|
|
|
(2,445
|
)
|
|
10,504
|
|
|
3,699
|
|
|
14,203
|
|
||||||
Performance related earnings
|
18,330
|
|
|
316
|
|
|
3,128
|
|
|
21,774
|
|
|
3,699
|
|
|
25,473
|
|
||||||
Economic net income
|
$
|
98,122
|
|
|
$
|
27,124
|
|
|
$
|
9,114
|
|
|
$
|
134,360
|
|
|
$
|
(46,849
|
)
|
|
$
|
87,511
|
|
Realized income
|
$
|
97,921
|
|
|
$
|
53,408
|
|
|
$
|
6,479
|
|
|
$
|
157,808
|
|
|
$
|
(49,754
|
)
|
|
$
|
108,054
|
|
|
Credit Group
|
|
Private Equity Group
|
|
Real
Estate Group |
|
Total
Segments |
|
OMG
|
|
Total
|
||||||||||||
Management fees (Credit Group includes ARCC Part I Fees of $19,143)
|
$
|
112,654
|
|
|
$
|
56,427
|
|
|
$
|
16,479
|
|
|
$
|
185,560
|
|
|
$
|
—
|
|
|
$
|
185,560
|
|
Other fees
|
5,663
|
|
|
338
|
|
|
19
|
|
|
6,020
|
|
|
—
|
|
|
6,020
|
|
||||||
Compensation and benefits
|
(45,160
|
)
|
|
(18,388
|
)
|
|
(9,714
|
)
|
|
(73,262
|
)
|
|
(30,584
|
)
|
|
(103,846
|
)
|
||||||
General, administrative and other expenses
|
(8,048
|
)
|
|
(4,345
|
)
|
|
(3,091
|
)
|
|
(15,484
|
)
|
|
(18,862
|
)
|
|
(34,346
|
)
|
||||||
Fee related earnings
|
65,109
|
|
|
34,032
|
|
|
3,693
|
|
|
102,834
|
|
|
(49,446
|
)
|
|
53,388
|
|
||||||
Performance income—realized
|
7,883
|
|
|
64,780
|
|
|
1,467
|
|
|
74,130
|
|
|
—
|
|
|
74,130
|
|
||||||
Performance income—unrealized
|
5,093
|
|
|
228,747
|
|
|
29,789
|
|
|
263,629
|
|
|
—
|
|
|
263,629
|
|
||||||
Performance related compensation—realized
|
(1,898
|
)
|
|
(50,914
|
)
|
|
(161
|
)
|
|
(52,973
|
)
|
|
—
|
|
|
(52,973
|
)
|
||||||
Performance related compensation—unrealized
|
(6,079
|
)
|
|
(184,021
|
)
|
|
(18,632
|
)
|
|
(208,732
|
)
|
|
—
|
|
|
(208,732
|
)
|
||||||
Net performance income
|
4,999
|
|
|
58,592
|
|
|
12,463
|
|
|
76,054
|
|
|
—
|
|
|
76,054
|
|
||||||
Investment income—realized
|
2,525
|
|
|
2,717
|
|
|
373
|
|
|
5,615
|
|
|
1,340
|
|
|
6,955
|
|
||||||
Investment income (loss)—unrealized
|
(3,450
|
)
|
|
25,354
|
|
|
1,134
|
|
|
23,038
|
|
|
(2,728
|
)
|
|
20,310
|
|
||||||
Interest and other investment income
|
2,958
|
|
|
1,983
|
|
|
1,534
|
|
|
6,475
|
|
|
225
|
|
|
6,700
|
|
||||||
Interest expense
|
(3,065
|
)
|
|
(1,397
|
)
|
|
(429
|
)
|
|
(4,891
|
)
|
|
(463
|
)
|
|
(5,354
|
)
|
||||||
Net investment income (loss)
|
(1,032
|
)
|
|
28,657
|
|
|
2,612
|
|
|
30,237
|
|
|
(1,626
|
)
|
|
28,611
|
|
||||||
Performance related earnings
|
3,967
|
|
|
87,249
|
|
|
15,075
|
|
|
106,291
|
|
|
(1,626
|
)
|
|
104,665
|
|
||||||
Economic net income
|
$
|
69,076
|
|
|
$
|
121,281
|
|
|
$
|
18,768
|
|
|
$
|
209,125
|
|
|
$
|
(51,072
|
)
|
|
$
|
158,053
|
|
Realized income
|
$
|
73,181
|
|
|
$
|
50,151
|
|
|
$
|
5,181
|
|
|
$
|
128,513
|
|
|
$
|
(48,346
|
)
|
|
$
|
80,167
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Credit Group
|
|
Private Equity Group
|
|
Real
Estate Group |
|
Total
Segments |
|
OMG
|
|
Total
|
||||||||||||
Management fees (Credit Group includes ARCC Part I Fees of $58,283)
|
$
|
267,614
|
|
|
$
|
99,205
|
|
|
$
|
32,311
|
|
|
$
|
399,130
|
|
|
$
|
—
|
|
|
$
|
399,130
|
|
Other fees
|
12,607
|
|
|
677
|
|
|
10
|
|
|
13,294
|
|
|
—
|
|
|
13,294
|
|
||||||
Compensation and benefits
|
(102,172
|
)
|
|
(37,871
|
)
|
|
(16,407
|
)
|
|
(156,450
|
)
|
|
(61,665
|
)
|
|
(218,115
|
)
|
||||||
General, administrative and other expenses
|
(20,670
|
)
|
|
(8,216
|
)
|
|
(4,823
|
)
|
|
(33,709
|
)
|
|
(38,105
|
)
|
|
(71,814
|
)
|
||||||
Fee related earnings
|
157,379
|
|
|
53,795
|
|
|
11,091
|
|
|
222,265
|
|
|
(99,770
|
)
|
|
122,495
|
|
||||||
Performance fees—realized
|
46,743
|
|
|
84,813
|
|
|
14,159
|
|
|
145,715
|
|
|
—
|
|
|
145,715
|
|
||||||
Performance fees—unrealized
|
11,524
|
|
|
(112,539
|
)
|
|
11,790
|
|
|
(89,225
|
)
|
|
—
|
|
|
(89,225
|
)
|
||||||
Performance fee compensation—realized
|
(26,665
|
)
|
|
(67,871
|
)
|
|
(8,214
|
)
|
|
(102,750
|
)
|
|
—
|
|
|
(102,750
|
)
|
||||||
Performance fee compensation—unrealized
|
9,935
|
|
|
88,218
|
|
|
(8,276
|
)
|
|
89,877
|
|
|
—
|
|
|
89,877
|
|
||||||
Net performance fees
|
41,537
|
|
|
(7,379
|
)
|
|
9,459
|
|
|
43,617
|
|
|
—
|
|
|
43,617
|
|
||||||
Investment income—realized
|
1,366
|
|
|
9,687
|
|
|
3,100
|
|
|
14,153
|
|
|
1,636
|
|
|
15,789
|
|
||||||
Investment income (loss)—unrealized
|
1,348
|
|
|
(3,860
|
)
|
|
(1,757
|
)
|
|
(4,269
|
)
|
|
4,097
|
|
|
(172
|
)
|
||||||
Interest and other investment income (expense)
|
5,624
|
|
|
3,368
|
|
|
(201
|
)
|
|
8,791
|
|
|
1,870
|
|
|
10,661
|
|
||||||
Interest expense
|
(8,269
|
)
|
|
(2,668
|
)
|
|
(872
|
)
|
|
(11,809
|
)
|
|
(1,136
|
)
|
|
(12,945
|
)
|
||||||
Net investment income
|
69
|
|
|
6,527
|
|
|
270
|
|
|
6,866
|
|
|
6,467
|
|
|
13,333
|
|
||||||
Performance related earnings
|
41,606
|
|
|
(852
|
)
|
|
9,729
|
|
|
50,483
|
|
|
6,467
|
|
|
56,950
|
|
||||||
Economic net income
|
$
|
198,985
|
|
|
$
|
52,943
|
|
|
$
|
20,820
|
|
|
$
|
272,748
|
|
|
$
|
(93,303
|
)
|
|
$
|
179,445
|
|
Realized income
|
$
|
176,778
|
|
|
$
|
80,735
|
|
|
$
|
20,148
|
|
|
$
|
277,661
|
|
|
$
|
(97,534
|
)
|
|
$
|
180,127
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Credit Group
|
|
Private Equity Group
|
|
Real
Estate Group |
|
Total
Segments |
|
OMG
|
|
Total
|
||||||||||||
Management fees (Credit Group includes ARCC Part I Fees of $52,400)
|
$
|
234,001
|
|
|
$
|
96,246
|
|
|
$
|
32,094
|
|
|
$
|
362,341
|
|
|
$
|
—
|
|
|
$
|
362,341
|
|
Other fees
|
10,166
|
|
|
678
|
|
|
10
|
|
|
10,854
|
|
|
—
|
|
|
10,854
|
|
||||||
Compensation and benefits
|
(96,863
|
)
|
|
(31,606
|
)
|
|
(19,450
|
)
|
|
(147,919
|
)
|
|
(56,537
|
)
|
|
(204,456
|
)
|
||||||
General, administrative and other expenses
|
(16,089
|
)
|
|
(8,543
|
)
|
|
(5,822
|
)
|
|
(30,454
|
)
|
|
(38,175
|
)
|
|
(68,629
|
)
|
||||||
Fee related earnings
|
131,215
|
|
|
56,775
|
|
|
6,832
|
|
|
194,822
|
|
|
(94,712
|
)
|
|
100,110
|
|
||||||
Performance fees—realized
|
16,661
|
|
|
64,780
|
|
|
1,494
|
|
|
82,935
|
|
|
—
|
|
|
82,935
|
|
||||||
Performance fees—unrealized
|
8,029
|
|
|
260,984
|
|
|
43,877
|
|
|
312,890
|
|
|
—
|
|
|
312,890
|
|
||||||
Performance fee compensation—realized
|
(7,183
|
)
|
|
(50,914
|
)
|
|
(177
|
)
|
|
(58,274
|
)
|
|
—
|
|
|
(58,274
|
)
|
||||||
Performance fee compensation—unrealized
|
(7,537
|
)
|
|
(209,526
|
)
|
|
(27,070
|
)
|
|
(244,133
|
)
|
|
—
|
|
|
(244,133
|
)
|
||||||
Net performance fees
|
9,970
|
|
|
65,324
|
|
|
18,124
|
|
|
93,418
|
|
|
—
|
|
|
93,418
|
|
||||||
Investment income—realized
|
2,843
|
|
|
3,296
|
|
|
2,156
|
|
|
8,295
|
|
|
3,199
|
|
|
11,494
|
|
||||||
Investment income (loss)—unrealized
|
1,139
|
|
|
33,900
|
|
|
690
|
|
|
35,729
|
|
|
(4,135
|
)
|
|
31,594
|
|
||||||
Interest and other investment income
|
2,939
|
|
|
2,135
|
|
|
1,353
|
|
|
6,427
|
|
|
1,099
|
|
|
7,526
|
|
||||||
Interest expense
|
(5,523
|
)
|
|
(2,910
|
)
|
|
(861
|
)
|
|
(9,294
|
)
|
|
(939
|
)
|
|
(10,233
|
)
|
||||||
Net investment income (loss)
|
1,398
|
|
|
36,421
|
|
|
3,338
|
|
|
41,157
|
|
|
(776
|
)
|
|
40,381
|
|
||||||
Performance related earnings
|
11,368
|
|
|
101,745
|
|
|
21,462
|
|
|
134,575
|
|
|
(776
|
)
|
|
133,799
|
|
||||||
Economic net income
|
$
|
142,583
|
|
|
$
|
158,520
|
|
|
$
|
28,294
|
|
|
$
|
329,397
|
|
|
$
|
(95,488
|
)
|
|
$
|
233,909
|
|
Realized income
|
$
|
143,126
|
|
|
$
|
72,496
|
|
|
$
|
9,769
|
|
|
$
|
225,391
|
|
|
$
|
(91,551
|
)
|
|
$
|
133,840
|
|
|
For the Three Months Ended
June 30, |
|
For the Six Months Ended
June 30, |
||||||||||||
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
Segment Revenues
|
|
|
|
|
|
|
|
||||||||
Management fees (includes ARCC Part I Fees of $29,866, $58,283 and $19,143, $52,400 for the three and six months ended June 30, 2018 and 2017, respectively)
|
$
|
202,304
|
|
|
$
|
185,560
|
|
|
$
|
399,130
|
|
|
$
|
362,341
|
|
Other fees
|
7,221
|
|
|
6,020
|
|
|
13,294
|
|
|
10,854
|
|
||||
Performance income—realized
|
122,608
|
|
|
74,130
|
|
|
145,715
|
|
|
82,935
|
|
||||
Performance income—unrealized
|
(124,343
|
)
|
|
263,629
|
|
|
(89,225
|
)
|
|
312,890
|
|
||||
Total segment revenues
|
$
|
207,790
|
|
|
$
|
529,339
|
|
|
$
|
468,914
|
|
|
$
|
769,020
|
|
Segment Expenses
|
|
|
|
|
|
|
|
||||||||
Compensation and benefits
|
$
|
79,332
|
|
|
$
|
73,262
|
|
|
$
|
156,450
|
|
|
$
|
147,919
|
|
General, administrative and other expenses
|
17,607
|
|
|
15,484
|
|
|
33,709
|
|
|
30,454
|
|
||||
Performance related compensation—realized
|
87,881
|
|
|
52,973
|
|
|
102,750
|
|
|
58,274
|
|
||||
Performance related compensation—unrealized
|
(100,886
|
)
|
|
208,732
|
|
|
(89,877
|
)
|
|
244,133
|
|
||||
Total segment expenses
|
$
|
83,934
|
|
|
$
|
350,451
|
|
|
$
|
203,032
|
|
|
$
|
480,780
|
|
Other Income (Expense)
|
|
|
|
|
|
|
|
||||||||
Investment income—realized
|
$
|
9,361
|
|
|
$
|
5,615
|
|
|
$
|
14,153
|
|
|
$
|
8,295
|
|
Investment income (loss)—unrealized
|
1,382
|
|
|
23,038
|
|
|
(4,269
|
)
|
|
35,729
|
|
||||
Interest and other investment income
|
5,249
|
|
|
6,475
|
|
|
8,791
|
|
|
6,427
|
|
||||
Interest expense
|
(5,488
|
)
|
|
(4,891
|
)
|
|
(11,809
|
)
|
|
(9,294
|
)
|
||||
Total segment other income
|
$
|
10,504
|
|
|
$
|
30,237
|
|
|
$
|
6,866
|
|
|
$
|
41,157
|
|
|
For the Three Months Ended
June 30, |
|
For the Six Months Ended
June 30, |
||||||||||||
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
Total segment revenue
|
$
|
207,790
|
|
|
$
|
529,339
|
|
|
$
|
468,914
|
|
|
$
|
769,020
|
|
Revenue of Consolidated Funds eliminated in consolidation
|
(25,123
|
)
|
|
(169
|
)
|
|
(30,233
|
)
|
|
(18,357
|
)
|
||||
Administrative fees(1)
|
6,770
|
|
|
9,132
|
|
|
13,182
|
|
|
18,738
|
|
||||
Performance income reclass(2)
|
31
|
|
|
(217
|
)
|
|
1,006
|
|
|
(241
|
)
|
||||
Principal investment income
|
14,722
|
|
|
34,166
|
|
|
17,430
|
|
|
47,335
|
|
||||
Revenue of non-controlling interests in consolidated
subsidiaries(3)
|
(27
|
)
|
|
(54
|
)
|
|
(47
|
)
|
|
(54
|
)
|
||||
Total consolidated adjustments and reconciling items
|
(3,627
|
)
|
|
42,858
|
|
|
1,338
|
|
|
47,421
|
|
||||
Total consolidated revenue
|
$
|
204,163
|
|
|
$
|
572,197
|
|
|
$
|
470,252
|
|
|
$
|
816,441
|
|
|
(1)
|
Represents administrative fees that are presented in administrative, transaction and other fees in the Company’s Condensed Consolidated Statements of Operations and are netted against the respective expenses for segment reporting.
|
(2)
|
Related to performance income for AREA Sponsor Holdings LLC, an investment pool. Changes in value of this investment are reflected within other income (expense) in the Company’s Condensed Consolidated Statements of Operations.
|
(3)
|
Adjustments for administrative fees reimbursed attributable to certain of our joint venture partners.
|
|
For the Three Months Ended
June 30, |
|
For the Six Months Ended
June 30, |
||||||||||||
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
Total segment expenses
|
$
|
83,934
|
|
|
$
|
350,451
|
|
|
$
|
203,032
|
|
|
$
|
480,780
|
|
Expenses of Consolidated Funds added in consolidation
|
47,382
|
|
|
8,825
|
|
|
56,011
|
|
|
19,334
|
|
||||
Expenses of Consolidated Funds eliminated in consolidation
|
(12,270
|
)
|
|
(4,303
|
)
|
|
(19,583
|
)
|
|
(10,901
|
)
|
||||
Administrative fees(1)
|
6,770
|
|
|
9,132
|
|
|
13,182
|
|
|
18,738
|
|
||||
OMG expenses
|
50,548
|
|
|
49,446
|
|
|
99,770
|
|
|
94,712
|
|
||||
Acquisition and merger-related expenses
|
47
|
|
|
724
|
|
|
(272
|
)
|
|
276,060
|
|
||||
Equity compensation expense
|
22,507
|
|
|
18,917
|
|
|
43,594
|
|
|
34,006
|
|
||||
Placement fees and underwriting costs
|
1,852
|
|
|
6,383
|
|
|
3,516
|
|
|
9,822
|
|
||||
Amortization of intangibles
|
3,285
|
|
|
5,274
|
|
|
6,572
|
|
|
10,549
|
|
||||
Depreciation expense
|
4,426
|
|
|
2,774
|
|
|
8,315
|
|
|
5,990
|
|
||||
Other expenses(3)
|
11,836
|
|
|
—
|
|
|
11,836
|
|
|
—
|
|
||||
Expenses of non-controlling interests in consolidated subsidiaries(2)
|
700
|
|
|
574
|
|
|
1,327
|
|
|
574
|
|
||||
Total consolidation adjustments and reconciling items
|
137,083
|
|
|
97,746
|
|
|
224,268
|
|
|
458,884
|
|
||||
Total consolidated expenses
|
$
|
221,017
|
|
|
$
|
448,197
|
|
|
$
|
427,300
|
|
|
$
|
939,664
|
|
|
(1)
|
Represents administrative fees that are presented in administrative, transaction and other fees in the Company’s Condensed Consolidated Statements of Operations and are netted against the respective expenses for segment reporting.
|
(2)
|
Costs being borne by certain of our joint venture partners.
|
(3)
|
Includes
$11.8 million
payment to ARCC for rent and utilities for the years ended 2017, 2016, 2015 and 2014, and the first quarter of 2018.
|
|
For the Three Months Ended
June 30, |
|
For the Six Months Ended
June 30, |
||||||||||||
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
Total segment other income
|
$
|
10,504
|
|
|
$
|
30,237
|
|
|
$
|
6,866
|
|
|
$
|
41,157
|
|
Other income (expense) from Consolidated Funds added in consolidation, net
|
69,193
|
|
|
(3,150
|
)
|
|
76,445
|
|
|
35,295
|
|
||||
Other expense from Consolidated Funds eliminated in consolidation, net
|
993
|
|
|
(410
|
)
|
|
534
|
|
|
(433
|
)
|
||||
Other income of non-controlling interests in consolidated subsidiaries
|
8
|
|
|
5
|
|
|
15
|
|
|
5
|
|
||||
OMG other income (expense)
|
3,699
|
|
|
(1,626
|
)
|
|
6,467
|
|
|
(776
|
)
|
||||
Performance income reclass(1)
|
(31
|
)
|
|
217
|
|
|
(1,006
|
)
|
|
241
|
|
||||
Principal investment income
|
(14,722
|
)
|
|
(34,166
|
)
|
|
(17,430
|
)
|
|
(47,335
|
)
|
||||
Changes in value of contingent consideration
|
—
|
|
|
(32
|
)
|
|
—
|
|
|
20,216
|
|
||||
Other non-cash expense
|
(1,715
|
)
|
|
—
|
|
|
(1,722
|
)
|
|
—
|
|
||||
Offering costs
|
(3
|
)
|
|
5
|
|
|
(3
|
)
|
|
(655
|
)
|
||||
Total consolidation adjustments and reconciling items
|
57,422
|
|
|
(39,157
|
)
|
|
63,300
|
|
|
6,558
|
|
||||
Total consolidated other income
|
$
|
67,926
|
|
|
$
|
(8,920
|
)
|
|
$
|
70,166
|
|
|
$
|
47,715
|
|
|
(1)
|
Related to performance income for AREA Sponsor Holdings LLC. Changes in value of this investment are reflected within other (income) expense in the Company’s Condensed Consolidated Statements of Operations.
|
|
For the Three Months Ended
June 30, |
|
For the Six Months Ended
June 30, |
||||||||||||
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
Economic net income
|
|
|
|
|
|
|
|
||||||||
Income (loss) before taxes
|
$
|
51,072
|
|
|
$
|
115,080
|
|
|
$
|
113,118
|
|
|
$
|
(75,508
|
)
|
Adjustments:
|
|
|
|
|
|
|
|
||||||||
Amortization of intangibles
|
3,285
|
|
|
5,274
|
|
|
6,572
|
|
|
10,549
|
|
||||
Depreciation expense
|
4,426
|
|
|
2,774
|
|
|
8,315
|
|
|
5,990
|
|
||||
Equity compensation expenses
|
22,507
|
|
|
18,917
|
|
|
43,594
|
|
|
34,006
|
|
||||
Acquisition and merger-related expenses
|
47
|
|
|
756
|
|
|
(272
|
)
|
|
255,844
|
|
||||
Placement fees and underwriting costs
|
1,852
|
|
|
6,383
|
|
|
3,516
|
|
|
9,822
|
|
||||
OMG expenses, net
|
46,849
|
|
|
51,072
|
|
|
93,303
|
|
|
95,488
|
|
||||
Offering costs
|
3
|
|
|
(5
|
)
|
|
3
|
|
|
655
|
|
||||
Other expense(2)
|
13,551
|
|
|
—
|
|
|
13,558
|
|
|
—
|
|
||||
Expense of non-controlling interests in consolidated subsidiaries(1)
|
719
|
|
|
623
|
|
|
1,359
|
|
|
623
|
|
||||
(Income) loss before taxes of non-controlling interests in Consolidated Funds, net of eliminations
|
(9,951
|
)
|
|
8,251
|
|
|
(10,318
|
)
|
|
(8,072
|
)
|
||||
Total consolidation adjustments and reconciling items
|
83,288
|
|
|
94,045
|
|
|
159,630
|
|
|
404,905
|
|
||||
Economic net income
|
134,360
|
|
|
209,125
|
|
|
272,748
|
|
|
329,397
|
|
||||
Total performance income - unrealized
|
124,343
|
|
|
(263,629
|
)
|
|
89,225
|
|
|
(312,890
|
)
|
||||
Total performance related compensation - unrealized
|
(100,886
|
)
|
|
208,732
|
|
|
(89,877
|
)
|
|
244,133
|
|
||||
Total investment (income) loss - unrealized
|
(9
|
)
|
|
(25,715
|
)
|
|
5,565
|
|
|
(35,249
|
)
|
||||
Realized income
|
157,808
|
|
|
128,513
|
|
|
277,661
|
|
|
225,391
|
|
||||
Total performance income - realized
|
(122,608
|
)
|
|
(74,130
|
)
|
|
(145,715
|
)
|
|
(82,935
|
)
|
||||
Total performance related compensation - realized
|
87,881
|
|
|
52,973
|
|
|
102,750
|
|
|
58,274
|
|
||||
Total investment income - realized
|
(10,495
|
)
|
|
(4,522
|
)
|
|
(12,431
|
)
|
|
(5,908
|
)
|
||||
Fee related earnings
|
112,586
|
|
|
102,834
|
|
|
222,265
|
|
|
194,822
|
|
||||
Performance related earnings
|
|
|
|
|
|
|
|
||||||||
Economic net income
|
$
|
134,360
|
|
|
$
|
209,125
|
|
|
$
|
272,748
|
|
|
$
|
329,397
|
|
Less: fee related earnings
|
(112,586
|
)
|
|
(102,834
|
)
|
|
(222,265
|
)
|
|
(194,822
|
)
|
||||
Performance related earnings
|
$
|
21,774
|
|
|
$
|
106,291
|
|
|
$
|
50,483
|
|
|
$
|
134,575
|
|
|
(1)
|
Adjustments for administrative fees reimbursed and other revenue items attributable to certain of our joint venture partners.
|
(2)
|
Includes
$11.8 million
payment to ARCC for rent and utilities for the years ended 2017, 2016, 2015 and 2014, and the first quarter of 2018.
|
|
As of June 30,
|
|
As of December 31,
|
||||
|
2018
|
|
2017
|
||||
Maximum exposure to loss attributable to the Company's investment in non-consolidated VIEs
|
$
|
241,231
|
|
|
$
|
251,376
|
|
Maximum exposure to loss attributable to the Company's investment in consolidated VIEs
|
190,400
|
|
|
175,620
|
|
||
Assets of consolidated VIEs
|
8,059,640
|
|
|
6,231,245
|
|
||
Liabilities of consolidated VIEs
|
7,302,896
|
|
|
5,538,054
|
|
|
For the Three Months Ended
June 30, |
|
For the Six Months Ended
June 30, |
||||||||||||
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
Net income (loss) attributable to non-controlling interests related to consolidated VIEs
|
$
|
9,882
|
|
|
$
|
(8,647
|
)
|
|
$
|
10,249
|
|
|
$
|
7,208
|
|
|
As of June 30, 2018
|
||||||||||||||
|
Consolidated
Company Entities |
|
Consolidated
Funds |
|
Eliminations
|
|
Consolidated
|
||||||||
Assets
|
|
|
|
|
|
|
|
|
|
|
|
||||
Cash and cash equivalents
|
$
|
125,448
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
125,448
|
|
Investments ($985,035 of accrued carried interest)
|
1,656,647
|
|
|
—
|
|
|
(190,400
|
)
|
|
1,466,247
|
|
||||
Due from affiliates
|
179,200
|
|
|
—
|
|
|
(6,772
|
)
|
|
172,428
|
|
||||
Deferred tax asset, net
|
42,942
|
|
|
—
|
|
|
—
|
|
|
42,942
|
|
||||
Other assets
|
100,183
|
|
|
—
|
|
|
—
|
|
|
100,183
|
|
||||
Intangible assets, net
|
33,999
|
|
|
—
|
|
|
—
|
|
|
33,999
|
|
||||
Goodwill
|
143,848
|
|
|
—
|
|
|
—
|
|
|
143,848
|
|
||||
Assets of Consolidated Funds
|
|
|
|
|
|
|
|
|
|
|
|
||||
Cash and cash equivalents
|
—
|
|
|
836,274
|
|
|
—
|
|
|
836,274
|
|
||||
Investments, at fair value
|
—
|
|
|
6,968,067
|
|
|
—
|
|
|
6,968,067
|
|
||||
Due from affiliates
|
—
|
|
|
13,704
|
|
|
—
|
|
|
13,704
|
|
||||
Dividends and interest receivable
|
—
|
|
|
14,634
|
|
|
—
|
|
|
14,634
|
|
||||
Receivable for securities sold
|
—
|
|
|
225,764
|
|
|
—
|
|
|
225,764
|
|
||||
Other assets
|
—
|
|
|
1,197
|
|
|
—
|
|
|
1,197
|
|
||||
Total assets
|
$
|
2,282,267
|
|
|
$
|
8,059,640
|
|
|
$
|
(197,172
|
)
|
|
$
|
10,144,735
|
|
Liabilities
|
|
|
|
|
|
|
|
|
|
|
|
||||
Accounts payable, accrued expenses and other liabilities
|
$
|
73,227
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
73,227
|
|
Accrued compensation
|
87,254
|
|
|
—
|
|
|
—
|
|
|
87,254
|
|
||||
Due to affiliates
|
62,344
|
|
|
—
|
|
|
—
|
|
|
62,344
|
|
||||
Performance related compensation payable
|
730,782
|
|
|
—
|
|
|
—
|
|
|
730,782
|
|
||||
Debt obligations
|
370,628
|
|
|
—
|
|
|
—
|
|
|
370,628
|
|
||||
Liabilities of Consolidated Funds
|
|
|
|
|
|
|
|
|
|
|
|
||||
Accounts payable, accrued expenses and other liabilities
|
—
|
|
|
69,040
|
|
|
—
|
|
|
69,040
|
|
||||
Due to affiliates
|
—
|
|
|
6,772
|
|
|
(6,772
|
)
|
|
—
|
|
||||
Payable for securities purchased
|
—
|
|
|
744,534
|
|
|
—
|
|
|
744,534
|
|
||||
CLO loan obligations, at fair value
|
—
|
|
|
6,344,112
|
|
|
(10,873
|
)
|
|
6,333,239
|
|
||||
Fund borrowings
|
—
|
|
|
138,438
|
|
|
—
|
|
|
138,438
|
|
||||
Total liabilities
|
1,324,235
|
|
|
7,302,896
|
|
|
(17,645
|
)
|
|
8,609,486
|
|
||||
Commitments and contingencies
|
|
|
|
|
|
|
|
|
|
|
|
||||
Preferred equity (12,400,000 shares issued and outstanding)
|
298,761
|
|
|
—
|
|
|
—
|
|
|
298,761
|
|
||||
Non-controlling interest in Consolidated Funds
|
—
|
|
|
756,744
|
|
|
(179,527
|
)
|
|
577,217
|
|
||||
Non-controlling interest in Ares Operating Group entities
|
316,048
|
|
|
—
|
|
|
—
|
|
|
316,048
|
|
||||
Controlling interest in Ares Management, L.P.:
|
|
|
|
|
|
|
|
|
|
|
|
||||
Shareholders' equity (98,398,340 shares issued and outstanding)
|
349,981
|
|
|
—
|
|
|
—
|
|
|
349,981
|
|
||||
Accumulated other comprehensive loss, net of tax
|
(6,758
|
)
|
|
—
|
|
|
—
|
|
|
(6,758
|
)
|
||||
Total controlling interest in Ares Management, L.P.
|
343,223
|
|
|
—
|
|
|
—
|
|
|
343,223
|
|
||||
Total equity
|
958,032
|
|
|
756,744
|
|
|
(179,527
|
)
|
|
1,535,249
|
|
||||
Total liabilities and equity
|
$
|
2,282,267
|
|
|
$
|
8,059,640
|
|
|
$
|
(197,172
|
)
|
|
$
|
10,144,735
|
|
|
As of December 31, 2017
|
||||||||||||||
|
As adjusted
|
||||||||||||||
|
Consolidated
Company Entities |
|
Consolidated
Funds |
|
Eliminations
|
|
Consolidated
|
||||||||
Assets
|
|
|
|
|
|
|
|
|
|
|
|||||
Cash and cash equivalents
|
$
|
118,929
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
118,929
|
|
Investments ($1,077,236 of accrued carried interest)
|
1,900,191
|
|
|
—
|
|
|
(175,620
|
)
|
|
1,724,571
|
|
||||
Due from affiliates
|
171,701
|
|
|
—
|
|
|
(5,951
|
)
|
|
165,750
|
|
||||
Deferred tax asset, net
|
8,326
|
|
|
—
|
|
|
—
|
|
|
8,326
|
|
||||
Other assets
|
135,674
|
|
|
—
|
|
|
(5,333
|
)
|
|
130,341
|
|
||||
Intangible assets, net
|
40,465
|
|
|
—
|
|
|
—
|
|
|
40,465
|
|
||||
Goodwill
|
143,895
|
|
|
—
|
|
|
—
|
|
|
143,895
|
|
||||
Assets of Consolidated Funds
|
|
|
|
|
|
|
|
|
|
|
|||||
Cash and cash equivalents
|
—
|
|
|
556,500
|
|
|
—
|
|
|
556,500
|
|
||||
Investments, at fair value
|
—
|
|
|
5,582,842
|
|
|
—
|
|
|
5,582,842
|
|
||||
Due from affiliates
|
—
|
|
|
15,884
|
|
|
—
|
|
|
15,884
|
|
||||
Dividends and interest receivable
|
—
|
|
|
12,568
|
|
|
—
|
|
|
12,568
|
|
||||
Receivable for securities sold
|
—
|
|
|
61,462
|
|
|
—
|
|
|
61,462
|
|
||||
Other assets
|
—
|
|
|
1,989
|
|
|
—
|
|
|
1,989
|
|
||||
Total assets
|
$
|
2,519,181
|
|
|
$
|
6,231,245
|
|
|
$
|
(186,904
|
)
|
|
$
|
8,563,522
|
|
Liabilities
|
|
|
|
|
|
|
|
|
|
|
|||||
Accounts payable, accrued expenses and other liabilities
|
$
|
81,955
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
81,955
|
|
Accrued compensation
|
27,978
|
|
|
—
|
|
|
—
|
|
|
27,978
|
|
||||
Due to affiliates
|
39,184
|
|
|
—
|
|
|
—
|
|
|
39,184
|
|
||||
Performance related compensation payable
|
822,084
|
|
|
—
|
|
|
—
|
|
|
822,084
|
|
||||
Debt obligations
|
616,176
|
|
|
—
|
|
|
—
|
|
|
616,176
|
|
||||
Liabilities of Consolidated Funds
|
|
|
|
|
|
|
|
|
|
|
|||||
Accounts payable, accrued expenses and other liabilities
|
—
|
|
|
64,316
|
|
|
—
|
|
|
64,316
|
|
||||
Due to affiliates
|
—
|
|
|
11,285
|
|
|
(11,285
|
)
|
|
—
|
|
||||
Payable for securities purchased
|
—
|
|
|
350,145
|
|
|
—
|
|
|
350,145
|
|
||||
CLO loan obligations, at fair value
|
—
|
|
|
4,974,110
|
|
|
(10,916
|
)
|
|
4,963,194
|
|
||||
Fund borrowings
|
—
|
|
|
138,198
|
|
|
—
|
|
|
138,198
|
|
||||
Total liabilities
|
1,587,377
|
|
|
5,538,054
|
|
|
(22,201
|
)
|
|
7,103,230
|
|
||||
Commitments and contingencies
|
|
|
|
|
|
|
|
|
|
|
|
||||
Preferred equity (12,400,000 shares issued and outstanding)
|
298,761
|
|
|
—
|
|
|
—
|
|
|
298,761
|
|
||||
Non-controlling interest in Consolidated Funds
|
—
|
|
|
693,191
|
|
|
(164,703
|
)
|
|
528,488
|
|
||||
Non-controlling interest in Ares Operating Group entities
|
358,186
|
|
|
—
|
|
|
—
|
|
|
358,186
|
|
||||
Controlling interest in Ares Management, L.P.:
|
|
|
|
|
|
|
|
|
|
|
|
||||
Shareholders' equity (82,280,033 shares issued and outstanding)
|
279,065
|
|
|
—
|
|
|
—
|
|
|
279,065
|
|
||||
Accumulated other comprehensive loss, net of tax
|
(4,208
|
)
|
|
—
|
|
|
—
|
|
|
(4,208
|
)
|
||||
Total controlling interest in Ares Management, L.P.
|
274,857
|
|
|
—
|
|
|
—
|
|
|
274,857
|
|
||||
Total equity
|
931,804
|
|
|
693,191
|
|
|
(164,703
|
)
|
|
1,460,292
|
|
||||
Total liabilities and equity
|
$
|
2,519,181
|
|
|
$
|
6,231,245
|
|
|
$
|
(186,904
|
)
|
|
$
|
8,563,522
|
|
|
For the Three Months Ended June 30, 2018
|
||||||||||||||
|
Consolidated
Company
Entities
|
|
Consolidated
Funds |
|
Eliminations
|
|
Consolidated
|
||||||||
Revenues
|
|
|
|
|
|
|
|
|
|
|
|
||||
Management fees (includes ARCC Part I Fees of $29,866)
|
$
|
202,304
|
|
|
$
|
—
|
|
|
$
|
(8,272
|
)
|
|
$
|
194,032
|
|
Carried interest allocation
|
(13,444
|
)
|
|
|
|
|
—
|
|
|
(13,444
|
)
|
||||
Incentive fees
|
11,740
|
|
|
|
|
|
(4,000
|
)
|
|
7,740
|
|
||||
Principal investment income
|
14,722
|
|
|
—
|
|
|
(12,851
|
)
|
|
1,871
|
|
||||
Administrative, transaction and other fees
|
13,964
|
|
|
—
|
|
|
—
|
|
|
13,964
|
|
||||
Total revenues
|
229,286
|
|
|
—
|
|
|
(25,123
|
)
|
|
204,163
|
|
||||
Expenses
|
|
|
|
|
|
|
|
|
|
|
|||||
Compensation and benefits
|
138,992
|
|
|
—
|
|
|
—
|
|
|
138,992
|
|
||||
Performance related compensation
|
(13,005
|
)
|
|
—
|
|
|
—
|
|
|
(13,005
|
)
|
||||
General, administrative and other expense
|
59,918
|
|
|
—
|
|
|
—
|
|
|
59,918
|
|
||||
Expenses of the Consolidated Funds
|
—
|
|
|
47,382
|
|
|
(12,270
|
)
|
|
35,112
|
|
||||
Total expenses
|
185,905
|
|
|
47,382
|
|
|
(12,270
|
)
|
|
221,017
|
|
||||
Other income (expense)
|
|
|
|
|
|
|
|
|
|
|
|||||
Net realized and unrealized gain on investments
|
4,438
|
|
|
—
|
|
|
(1,171
|
)
|
|
3,267
|
|
||||
Interest and dividend income
|
2,356
|
|
|
—
|
|
|
—
|
|
|
2,356
|
|
||||
Interest expense
|
(6,076
|
)
|
|
—
|
|
|
—
|
|
|
(6,076
|
)
|
||||
Other expense, net
|
(2,978
|
)
|
|
—
|
|
|
991
|
|
|
(1,987
|
)
|
||||
Net realized and unrealized gain on investments of the Consolidated Funds
|
—
|
|
|
33,819
|
|
|
668
|
|
|
34,487
|
|
||||
Interest and other income of the Consolidated Funds
|
—
|
|
|
92,633
|
|
|
—
|
|
|
92,633
|
|
||||
Interest expense of the Consolidated Funds
|
—
|
|
|
(57,259
|
)
|
|
505
|
|
|
(56,754
|
)
|
||||
Total other income (expense)
|
(2,260
|
)
|
|
69,193
|
|
|
993
|
|
|
67,926
|
|
||||
Income before taxes
|
41,121
|
|
|
21,811
|
|
|
(11,860
|
)
|
|
51,072
|
|
||||
Income tax expense
|
36,834
|
|
|
69
|
|
|
—
|
|
|
36,903
|
|
||||
Net income
|
4,287
|
|
|
21,742
|
|
|
(11,860
|
)
|
|
14,169
|
|
||||
Less: Net income attributable to non-controlling interests in Consolidated Funds
|
—
|
|
|
21,742
|
|
|
(11,860
|
)
|
|
9,882
|
|
||||
Less: Net income attributable to non-controlling interests in Ares Operating Group entities
|
16,062
|
|
|
—
|
|
|
—
|
|
|
16,062
|
|
||||
Net loss attributable to Ares Management, L.P.
|
(11,775
|
)
|
|
—
|
|
|
—
|
|
|
(11,775
|
)
|
||||
Less: Preferred equity dividend paid
|
5,425
|
|
|
—
|
|
|
—
|
|
|
5,425
|
|
||||
Net loss attributable to Ares Management, L.P. common shareholders
|
$
|
(17,200
|
)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(17,200
|
)
|
|
For the Three Months Ended June 30, 2017
|
||||||||||||||
|
As adjusted
|
||||||||||||||
|
Consolidated
Company Entities |
|
Consolidated
Funds |
|
Eliminations
|
|
Consolidated
|
||||||||
Revenues
|
|
|
|
|
|
|
|
|
|
|
|
||||
Management fees (includes ARCC Part I Fees of $19,143)
|
$
|
185,560
|
|
|
$
|
—
|
|
|
$
|
(4,792
|
)
|
|
$
|
180,768
|
|
Carried interest allocation
|
333,814
|
|
|
—
|
|
|
(6
|
)
|
|
333,808
|
|
||||
Incentive fees
|
3,728
|
|
|
—
|
|
|
488
|
|
|
4,216
|
|
||||
Principal investment income
|
34,166
|
|
|
—
|
|
|
4,141
|
|
|
38,307
|
|
||||
Administrative, transaction and other fees
|
15,098
|
|
|
—
|
|
|
—
|
|
|
15,098
|
|
||||
Total revenues
|
572,366
|
|
|
—
|
|
|
(169
|
)
|
|
572,197
|
|
||||
Expenses
|
|
|
|
|
|
|
|
|
|
|
|||||
Compensation and benefits
|
131,219
|
|
|
—
|
|
|
—
|
|
|
131,219
|
|
||||
Performance related compensation
|
261,705
|
|
|
—
|
|
|
—
|
|
|
261,705
|
|
||||
General, administrative and other expense
|
50,751
|
|
|
—
|
|
|
—
|
|
|
50,751
|
|
||||
Expenses of the Consolidated Funds
|
—
|
|
|
8,825
|
|
|
(4,303
|
)
|
|
4,522
|
|
||||
Total expenses
|
443,675
|
|
|
8,825
|
|
|
(4,303
|
)
|
|
448,197
|
|
||||
Other income (expense)
|
|
|
|
|
|
|
|
|
|
|
|||||
Net realized and unrealized loss on investments
|
(5,044
|
)
|
|
—
|
|
|
(1,544
|
)
|
|
(6,588
|
)
|
||||
Interest and dividend income
|
2,216
|
|
|
—
|
|
|
(754
|
)
|
|
1,462
|
|
||||
Interest expense
|
(5,354
|
)
|
|
—
|
|
|
—
|
|
|
(5,354
|
)
|
||||
Other income, net
|
2,822
|
|
|
—
|
|
|
—
|
|
|
2,822
|
|
||||
Net realized and unrealized gain on investments of the Consolidated Funds
|
—
|
|
|
953
|
|
|
(13,666
|
)
|
|
(12,713
|
)
|
||||
Interest and other income of the Consolidated Funds
|
—
|
|
|
38,326
|
|
|
—
|
|
|
38,326
|
|
||||
Interest expense of Consolidated Funds
|
—
|
|
|
(42,429
|
)
|
|
15,554
|
|
|
(26,875
|
)
|
||||
Total other expense
|
(5,360
|
)
|
|
(3,150
|
)
|
|
(410
|
)
|
|
(8,920
|
)
|
||||
Income (loss) before taxes
|
123,331
|
|
|
(11,975
|
)
|
|
3,724
|
|
|
115,080
|
|
||||
Income tax expense
|
857
|
|
|
396
|
|
|
—
|
|
|
1,253
|
|
||||
Net income (loss)
|
122,474
|
|
|
(12,371
|
)
|
|
3,724
|
|
|
113,827
|
|
||||
Less: Net loss attributable to non-controlling interests in Consolidated Funds
|
—
|
|
|
(12,371
|
)
|
|
3,724
|
|
|
(8,647
|
)
|
||||
Less: Net income attributable to non-controlling interests in Ares Operating Group entities
|
72,596
|
|
|
—
|
|
|
—
|
|
|
72,596
|
|
||||
Net income attributable to Ares Management, L.P.
|
49,878
|
|
|
—
|
|
|
—
|
|
|
49,878
|
|
||||
Less: Preferred equity dividend paid
|
5,425
|
|
|
—
|
|
|
—
|
|
|
5,425
|
|
||||
Net income attributable to Ares Management, L.P. common shareholders
|
$
|
44,453
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
44,453
|
|
|
For the Six Months Ended June 30, 2018
|
||||||||||||||
|
Consolidated
Company
Entities
|
|
Consolidated
Funds |
|
Eliminations
|
|
Consolidated
|
||||||||
Revenues
|
|
|
|
|
|
|
|
|
|
|
|
||||
Management fees (includes ARCC Part I Fees of $58,283)
|
$
|
399,130
|
|
|
$
|
—
|
|
|
$
|
(15,583
|
)
|
|
$
|
383,547
|
|
Carried interest allocation
|
40,685
|
|
|
—
|
|
|
—
|
|
|
40,685
|
|
||||
Incentive fees
|
16,811
|
|
|
—
|
|
|
(4,000
|
)
|
|
12,811
|
|
||||
Principal investment income
|
17,430
|
|
|
—
|
|
|
(10,650
|
)
|
|
6,780
|
|
||||
Administrative, transaction and other fees
|
26,429
|
|
|
—
|
|
|
—
|
|
|
26,429
|
|
||||
Total revenues
|
500,485
|
|
|
—
|
|
|
(30,233
|
)
|
|
470,252
|
|
||||
Expenses
|
|
|
|
|
|
|
|
|
|
|
|||||
Compensation and benefits
|
273,631
|
|
|
—
|
|
|
—
|
|
|
273,631
|
|
||||
Performance related compensation
|
12,873
|
|
|
—
|
|
|
—
|
|
|
12,873
|
|
||||
General, administrative and other expense
|
104,368
|
|
|
—
|
|
|
—
|
|
|
104,368
|
|
||||
Expenses of the Consolidated Funds
|
—
|
|
|
56,011
|
|
|
(19,583
|
)
|
|
36,428
|
|
||||
Total expenses
|
390,872
|
|
|
56,011
|
|
|
(19,583
|
)
|
|
427,300
|
|
||||
Other income (expense)
|
|
|
|
|
|
|
|
|
|
|
|||||
Net realized and unrealized gain on investments
|
3,260
|
|
|
—
|
|
|
(832
|
)
|
|
2,428
|
|
||||
Interest and dividend income
|
5,703
|
|
|
—
|
|
|
—
|
|
|
5,703
|
|
||||
Interest expense
|
(12,945
|
)
|
|
—
|
|
|
—
|
|
|
(12,945
|
)
|
||||
Other expense, net
|
(2,831
|
)
|
|
—
|
|
|
533
|
|
|
(2,298
|
)
|
||||
Net realized and unrealized gain on investments of the Consolidated Funds
|
—
|
|
|
21,367
|
|
|
35
|
|
|
21,402
|
|
||||
Interest and other income of the Consolidated Funds
|
—
|
|
|
157,055
|
|
|
—
|
|
|
157,055
|
|
||||
Interest expense of consolidated Funds
|
—
|
|
|
(101,977
|
)
|
|
798
|
|
|
(101,179
|
)
|
||||
Total other income (expense)
|
(6,813
|
)
|
|
76,445
|
|
|
534
|
|
|
70,166
|
|
||||
Income before taxes
|
102,800
|
|
|
20,434
|
|
|
(10,116
|
)
|
|
113,118
|
|
||||
Income tax expense
|
24,459
|
|
|
69
|
|
|
—
|
|
|
24,528
|
|
||||
Net income
|
78,341
|
|
|
20,365
|
|
|
(10,116
|
)
|
|
88,590
|
|
||||
Less: Net income attributable to non-controlling interests in Consolidated Funds
|
—
|
|
|
20,365
|
|
|
(10,116
|
)
|
|
10,249
|
|
||||
Less: Net income attributable to non-controlling interests in Ares Operating Group entities
|
49,168
|
|
|
—
|
|
|
—
|
|
|
49,168
|
|
||||
Net income attributable to Ares Management, L.P.
|
29,173
|
|
|
—
|
|
|
—
|
|
|
29,173
|
|
||||
Less: Preferred equity dividend paid
|
10,850
|
|
|
—
|
|
|
—
|
|
|
10,850
|
|
||||
Net income attributable to Ares Management, L.P. common shareholders
|
$
|
18,323
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
18,323
|
|
|
For the Six Months Ended June 30, 2017
|
||||||||||||||
|
As Adjusted
|
||||||||||||||
|
Consolidated
Company Entities |
|
Consolidated
Funds |
|
Eliminations
|
|
Consolidated
|
||||||||
Revenues
|
|
|
|
|
|
|
|
|
|
|
|
||||
Management fees (includes ARCC Part I Fees of $52,400)
|
$
|
362,341
|
|
|
$
|
—
|
|
|
$
|
(9,528
|
)
|
|
$
|
352,813
|
|
Carried interest allocation
|
386,829
|
|
|
—
|
|
|
(1,014
|
)
|
|
385,815
|
|
||||
Incentive fees
|
8,755
|
|
|
—
|
|
|
(1,374
|
)
|
|
7,381
|
|
||||
Principal investment income
|
47,335
|
|
|
—
|
|
|
(6,441
|
)
|
|
40,894
|
|
||||
Administrative, transaction and other fees
|
29,538
|
|
|
—
|
|
|
—
|
|
|
29,538
|
|
||||
Total revenues
|
834,798
|
|
|
—
|
|
|
(18,357
|
)
|
|
816,441
|
|
||||
Expenses
|
|
|
|
|
|
|
|
|
|
|
|||||
Compensation and benefits
|
255,558
|
|
|
—
|
|
|
—
|
|
|
255,558
|
|
||||
Performance related compensation
|
302,407
|
|
|
—
|
|
|
—
|
|
|
302,407
|
|
||||
General, administrative and other expense
|
98,089
|
|
|
—
|
|
|
—
|
|
|
98,089
|
|
||||
Transaction support expense
|
275,177
|
|
|
—
|
|
|
—
|
|
|
275,177
|
|
||||
Expenses of the Consolidated Funds
|
—
|
|
|
19,334
|
|
|
(10,901
|
)
|
|
8,433
|
|
||||
Total expenses
|
931,231
|
|
|
19,334
|
|
|
(10,901
|
)
|
|
939,664
|
|
||||
Other income (expense)
|
|
|
|
|
|
|
|
|
|
|
|||||
Net realized and unrealized loss on investments
|
(1,291
|
)
|
|
—
|
|
|
(4,409
|
)
|
|
(5,700
|
)
|
||||
Interest and dividend income
|
5,059
|
|
|
—
|
|
|
(1,673
|
)
|
|
3,386
|
|
||||
Interest expense
|
(10,233
|
)
|
|
—
|
|
|
—
|
|
|
(10,233
|
)
|
||||
Other income, net
|
19,318
|
|
|
—
|
|
|
—
|
|
|
19,318
|
|
||||
Net realized and unrealized gain on investments of the Consolidated Funds
|
—
|
|
|
31,392
|
|
|
(12,069
|
)
|
|
19,323
|
|
||||
Interest and other income of the Consolidated Funds
|
—
|
|
|
79,818
|
|
|
—
|
|
|
79,818
|
|
||||
Interest expense of Consolidated Funds
|
—
|
|
|
(75,915
|
)
|
|
17,718
|
|
|
(58,197
|
)
|
||||
Total other income
|
12,853
|
|
|
35,295
|
|
|
(433
|
)
|
|
47,715
|
|
||||
Income (loss) before taxes
|
(83,580
|
)
|
|
15,961
|
|
|
(7,889
|
)
|
|
(75,508
|
)
|
||||
Income tax expense (benefit)
|
(33,875
|
)
|
|
864
|
|
|
—
|
|
|
(33,011
|
)
|
||||
Net income (loss)
|
(49,705
|
)
|
|
15,097
|
|
|
(7,889
|
)
|
|
(42,497
|
)
|
||||
Less: Net income attributable to non-controlling interests in Consolidated Funds
|
—
|
|
|
15,097
|
|
|
(7,889
|
)
|
|
7,208
|
|
||||
Less: Net loss attributable to non-controlling interests in Ares Operating Group entities
|
(58,449
|
)
|
|
—
|
|
|
—
|
|
|
(58,449
|
)
|
||||
Net income attributable to Ares Management, L.P.
|
8,744
|
|
|
—
|
|
|
—
|
|
|
8,744
|
|
||||
Less: Preferred equity dividend paid
|
10,850
|
|
|
—
|
|
|
—
|
|
|
10,850
|
|
||||
Net loss attributable to Ares Management, L.P. common shareholders
|
$
|
(2,106
|
)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(2,106
|
)
|
•
|
Economic Net Income (ENI)
|
•
|
Fee Related Earnings (FRE)
|
•
|
Performance Related Earnings (PRE)
|
•
|
Realized Income (RI)
|
•
|
net asset value (“NAV”) of such funds;
|
•
|
the drawn and undrawn debt (at the fund‑level including amounts subject to restrictions); and
|
•
|
uncalled committed capital (including commitments to funds that have yet to commence their investment periods).
|
|
Credit Group
|
|
Private Equity Group
|
|
Real Estate Group
|
|
Total AUM
|
||||||||
Balance at 3/31/2018
|
$
|
77,310
|
|
|
$
|
24,303
|
|
|
$
|
10,896
|
|
|
$
|
112,509
|
|
Net new par/equity commitments
|
9,359
|
|
|
350
|
|
|
307
|
|
|
10,016
|
|
||||
Net new debt commitments
|
1,990
|
|
|
—
|
|
|
—
|
|
|
1,990
|
|
||||
Distributions
|
(1,800
|
)
|
|
(1,039
|
)
|
|
(240
|
)
|
|
(3,079
|
)
|
||||
Change in fund value
|
(1
|
)
|
|
(12
|
)
|
|
(53
|
)
|
|
(66
|
)
|
||||
Balance at 6/30/2018
|
$
|
86,858
|
|
|
$
|
23,602
|
|
|
$
|
10,910
|
|
|
$
|
121,370
|
|
Average AUM(1)
|
$
|
82,085
|
|
|
$
|
23,953
|
|
|
$
|
10,904
|
|
|
$
|
116,942
|
|
|
Credit Group
|
|
Private Equity Group
|
|
Real Estate Group
|
|
Total AUM
|
||||||||
Balance at 3/31/2017
|
$
|
65,231
|
|
|
$
|
24,653
|
|
|
$
|
9,941
|
|
|
$
|
99,825
|
|
Net new par/equity commitments
|
2,083
|
|
|
281
|
|
|
502
|
|
|
2,866
|
|
||||
Net new debt commitments
|
2,267
|
|
|
—
|
|
|
236
|
|
|
2,503
|
|
||||
Distributions
|
(3,446
|
)
|
|
(660
|
)
|
|
(168
|
)
|
|
(4,274
|
)
|
||||
Change in fund value
|
1,312
|
|
|
1,496
|
|
|
281
|
|
|
3,089
|
|
||||
Balance at 6/30/2017
|
$
|
67,447
|
|
|
$
|
25,770
|
|
|
$
|
10,792
|
|
|
$
|
104,009
|
|
Average AUM(1)
|
$
|
66,341
|
|
|
$
|
25,212
|
|
|
$
|
10,368
|
|
|
$
|
101,921
|
|
|
|
Credit Group
|
|
Private Equity Group
|
|
Real Estate Group
|
|
Total AUM
|
||||||||
Balance at 12/31/2017
|
$
|
71,732
|
|
|
$
|
24,530
|
|
|
$
|
10,229
|
|
|
$
|
106,491
|
|
Net new par/equity commitments
|
12,459
|
|
|
363
|
|
|
1,164
|
|
|
13,986
|
|
||||
Net new debt commitments
|
4,745
|
|
|
—
|
|
|
—
|
|
|
4,745
|
|
||||
Distributions
|
(3,136
|
)
|
|
(1,321
|
)
|
|
(531
|
)
|
|
(4,988
|
)
|
||||
Change in fund value
|
1,058
|
|
|
30
|
|
|
48
|
|
|
1,136
|
|
||||
Balance at 6/30/2018
|
$
|
86,858
|
|
|
$
|
23,602
|
|
|
$
|
10,910
|
|
|
$
|
121,370
|
|
Average AUM(1)
|
$
|
78,634
|
|
|
$
|
24,145
|
|
|
$
|
10,679
|
|
|
$
|
113,458
|
|
|
Credit Group
|
|
Private Equity Group
|
|
Real Estate Group
|
|
Total AUM
|
||||||||
Balance at 12/31/2016
|
$
|
60,466
|
|
|
$
|
25,041
|
|
|
$
|
9,752
|
|
|
$
|
95,259
|
|
Acquisitions
|
3,605
|
|
|
—
|
|
|
—
|
|
|
3,605
|
|
||||
Net new par/equity commitments
|
4,354
|
|
|
323
|
|
|
521
|
|
|
5,198
|
|
||||
Net new debt commitments
|
2,736
|
|
|
—
|
|
|
509
|
|
|
3,245
|
|
||||
Distributions
|
(5,656
|
)
|
|
(1,303
|
)
|
|
(375
|
)
|
|
(7,334
|
)
|
||||
Change in fund value
|
1,942
|
|
|
1,709
|
|
|
385
|
|
|
4,036
|
|
||||
Balance at 6/30/2017
|
$
|
67,447
|
|
|
$
|
25,770
|
|
|
$
|
10,792
|
|
|
$
|
104,009
|
|
Average AUM(1)
|
$
|
64,381
|
|
|
$
|
25,154
|
|
|
$
|
10,162
|
|
|
$
|
99,697
|
|
|
|
|
Credit
|
|
Private Equity
|
|
Real Estate
|
|
•
|
The amount of limited partner, third party capital commitments and debt commitments eligible to pay management fees for certain closed-end funds within the reinvestment period in the Credit Group, funds in the Private Equity Group and certain private funds in the Real Estate Group;
|
•
|
The amount of limited partner invested capital for the aforementioned closed-end funds beyond the reinvestment period as well as the structured assets funds in the Credit Group, certain managed accounts within their reinvestment period, the mezzanine fund in the Credit Group, European commingled funds in the Credit Group and co-invest vehicles in the Real Estate Group;
|
•
|
The gross amount of aggregate collateral balance, for CLOs, at par, adjusted for defaulted or discounted collateral; and
|
•
|
The portfolio value, gross asset value or NAV, adjusted in certain instances for cash or certain accrued expenses, for the remaining funds in the Credit Group, ARCC, certain managed accounts in the Credit Group and certain debt funds in the Real Estate Group.
|
|
Credit Group
|
|
Private Equity Group
|
|
Real Estate Group
|
|
Total
|
||||||||
FPAUM Balance at 3/31/2018
|
$
|
51,540
|
|
|
$
|
16,663
|
|
|
$
|
6,751
|
|
|
$
|
74,954
|
|
Commitments
|
1,888
|
|
|
350
|
|
|
97
|
|
|
2,335
|
|
||||
Subscriptions/deployment/increase in leverage
|
1,951
|
|
|
171
|
|
|
280
|
|
|
2,402
|
|
||||
Redemptions/distributions/decrease in leverage
|
(2,109
|
)
|
|
(590
|
)
|
|
(115
|
)
|
|
(2,814
|
)
|
||||
Change in fund value
|
66
|
|
|
(5
|
)
|
|
(50
|
)
|
|
11
|
|
||||
Change in fee basis
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
FPAUM Balance at 6/30/2018
|
$
|
53,336
|
|
|
$
|
16,589
|
|
|
$
|
6,963
|
|
|
$
|
76,888
|
|
Average FPAUM(1)
|
$
|
52,439
|
|
|
$
|
16,627
|
|
|
$
|
6,858
|
|
|
$
|
75,924
|
|
|
Credit Group
|
|
Private Equity Group
|
|
Real Estate Group
|
|
Total
|
||||||||
FPAUM Balance at 3/31/2017
|
$
|
45,696
|
|
|
$
|
17,182
|
|
|
$
|
6,357
|
|
|
$
|
69,235
|
|
Commitments
|
1,251
|
|
|
281
|
|
|
390
|
|
|
1,922
|
|
||||
Subscriptions/deployment/increase in leverage
|
1,265
|
|
|
456
|
|
|
154
|
|
|
1,875
|
|
||||
Redemptions/distributions/decrease in leverage
|
(2,684
|
)
|
|
(570
|
)
|
|
(96
|
)
|
|
(3,350
|
)
|
||||
Change in fund value
|
756
|
|
|
(57
|
)
|
|
85
|
|
|
784
|
|
||||
Change in fee basis
|
225
|
|
|
—
|
|
|
(236
|
)
|
|
(11
|
)
|
||||
FPAUM Balance at 6/30/2017
|
$
|
46,509
|
|
|
$
|
17,292
|
|
|
$
|
6,654
|
|
|
$
|
70,455
|
|
Average FPAUM(1)
|
$
|
46,103
|
|
|
$
|
17,238
|
|
|
$
|
6,506
|
|
|
$
|
69,847
|
|
|
|
Credit Group
|
|
Private Equity Group
|
|
Real Estate Group
|
|
Total
|
||||||||
FPAUM Balance at 12/31/2017
|
$
|
49,450
|
|
|
$
|
16,858
|
|
|
$
|
6,189
|
|
|
$
|
72,497
|
|
Commitments
|
2,818
|
|
|
363
|
|
|
863
|
|
|
4,044
|
|
||||
Subscriptions/deployment/increase in leverage
|
3,915
|
|
|
374
|
|
|
415
|
|
|
4,704
|
|
||||
Redemptions/distributions/decrease in leverage
|
(3,334
|
)
|
|
(1,016
|
)
|
|
(298
|
)
|
|
(4,648
|
)
|
||||
Change in fund value
|
494
|
|
|
10
|
|
|
(2
|
)
|
|
502
|
|
||||
Change in fee basis
|
(7
|
)
|
|
—
|
|
|
(204
|
)
|
|
(211
|
)
|
||||
FPAUM Balance at 6/30/2018
|
$
|
53,336
|
|
|
$
|
16,589
|
|
|
$
|
6,963
|
|
|
$
|
76,888
|
|
Average FPAUM(1)
|
$
|
51,443
|
|
|
$
|
16,703
|
|
|
$
|
6,635
|
|
|
$
|
74,781
|
|
|
Credit Group
|
|
Private Equity Group
|
|
Real Estate Group
|
|
Total
|
||||||||
FPAUM Balance at 12/31/2016
|
$
|
42,709
|
|
|
$
|
11,314
|
|
|
$
|
6,540
|
|
|
$
|
60,563
|
|
Acquisitions
|
2,789
|
|
|
—
|
|
|
—
|
|
|
2,789
|
|
||||
Commitments
|
1,783
|
|
|
7,922
|
|
|
390
|
|
|
10,095
|
|
||||
Subscriptions/deployment/increase in leverage
|
2,282
|
|
|
837
|
|
|
207
|
|
|
3,326
|
|
||||
Redemptions/distributions/decrease in leverage
|
(4,503
|
)
|
|
(918
|
)
|
|
(270
|
)
|
|
(5,691
|
)
|
||||
Change in fund value
|
1,224
|
|
|
(336
|
)
|
|
71
|
|
|
959
|
|
||||
Change in fee basis
|
225
|
|
|
(1,527
|
)
|
|
(284
|
)
|
|
(1,586
|
)
|
||||
FPAUM Balance at 6/30/2017
|
$
|
46,509
|
|
|
$
|
17,292
|
|
|
$
|
6,654
|
|
|
$
|
70,455
|
|
Average FPAUM(1)
|
$
|
44,971
|
|
|
$
|
15,262
|
|
|
$
|
6,517
|
|
|
$
|
66,750
|
|
|
FPAUM: $76,888
|
FPAUM: $70,455
|
AUM: $121,370
|
AUM: $104,009
|
|
Three Months Ended
June 30, |
|
Favorable (Unfavorable)
|
|
Six Months Ended
June 30, |
|
Favorable (Unfavorable)
|
||||||||||||||||||||||
|
2018
|
|
2017
|
|
$ Change
|
|
% Change
|
|
2018
|
|
2017
|
|
$ Change
|
|
% Change
|
||||||||||||||
|
(Dollars in thousands)
|
||||||||||||||||||||||||||||
Revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Management fees (includes ARCC Part I Fees of $29,866, $58,283 and $19,143, $52,400 for the three and six months ended June 30, 2018 and 2017, respectively)
|
$
|
194,032
|
|
|
$
|
180,768
|
|
|
$
|
13,264
|
|
|
7
|
%
|
|
$
|
383,547
|
|
|
$
|
352,813
|
|
|
$
|
30,734
|
|
|
9
|
%
|
Carried interest allocation
|
(13,444
|
)
|
|
333,808
|
|
|
(347,252
|
)
|
|
NM
|
|
|
40,685
|
|
|
385,815
|
|
|
(345,130
|
)
|
|
(89
|
)%
|
||||||
Incentive fees
|
7,740
|
|
|
4,216
|
|
|
3,524
|
|
|
84
|
%
|
|
12,811
|
|
|
7,381
|
|
|
5,430
|
|
|
74
|
%
|
||||||
Principal investment income
|
1,871
|
|
|
38,307
|
|
|
(36,436
|
)
|
|
(95
|
)%
|
|
6,780
|
|
|
40,894
|
|
|
(34,114
|
)
|
|
(83
|
)%
|
||||||
Administrative, transaction and other fees
|
13,964
|
|
|
15,098
|
|
|
(1,134
|
)
|
|
(8
|
)%
|
|
26,429
|
|
|
29,538
|
|
|
(3,109
|
)
|
|
(11
|
)%
|
||||||
Total revenues
|
204,163
|
|
|
572,197
|
|
|
(368,034
|
)
|
|
(64
|
)%
|
|
470,252
|
|
|
816,441
|
|
|
(346,189
|
)
|
|
(42
|
)%
|
||||||
Expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Compensation and benefits
|
138,992
|
|
|
131,219
|
|
|
(7,773
|
)
|
|
(6
|
)%
|
|
273,631
|
|
|
255,558
|
|
|
(18,073
|
)
|
|
(7
|
)%
|
||||||
Performance related compensation
|
(13,005
|
)
|
|
261,705
|
|
|
274,710
|
|
|
NM
|
|
|
12,873
|
|
|
302,407
|
|
|
289,534
|
|
|
96
|
%
|
||||||
General, administrative and other expenses
|
59,918
|
|
|
50,751
|
|
|
(9,167
|
)
|
|
(18
|
)%
|
|
104,368
|
|
|
98,089
|
|
|
(6,279
|
)
|
|
(6
|
)%
|
||||||
Transaction support expense
|
—
|
|
|
—
|
|
|
—
|
|
|
NM
|
|
|
—
|
|
|
275,177
|
|
|
275,177
|
|
|
NM
|
|
||||||
Expenses of the Consolidated Funds
|
35,112
|
|
|
4,522
|
|
|
(30,590
|
)
|
|
NM
|
|
|
36,428
|
|
|
8,433
|
|
|
(27,995
|
)
|
|
NM
|
|
||||||
Total expenses
|
221,017
|
|
|
448,197
|
|
|
227,180
|
|
|
51
|
%
|
|
427,300
|
|
|
939,664
|
|
|
512,364
|
|
|
55
|
%
|
||||||
Other income (expense)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Net realized and unrealized gain (loss) on investments
|
3,267
|
|
|
(6,588
|
)
|
|
9,855
|
|
|
NM
|
|
|
2,428
|
|
|
(5,700
|
)
|
|
8,128
|
|
|
NM
|
|
||||||
Interest and dividend income
|
2,356
|
|
|
1,462
|
|
|
894
|
|
|
61
|
%
|
|
5,703
|
|
|
3,386
|
|
|
2,317
|
|
|
68
|
%
|
||||||
Interest expense
|
(6,076
|
)
|
|
(5,354
|
)
|
|
(722
|
)
|
|
(13
|
)%
|
|
(12,945
|
)
|
|
(10,233
|
)
|
|
(2,712
|
)
|
|
(27
|
)%
|
||||||
Other income (expense), net
|
(1,987
|
)
|
|
2,822
|
|
|
(4,809
|
)
|
|
NM
|
|
|
(2,298
|
)
|
|
19,318
|
|
|
(21,616
|
)
|
|
NM
|
|
||||||
Net realized and unrealized gain (loss) on investments of Consolidated Funds
|
34,487
|
|
|
(12,713
|
)
|
|
47,200
|
|
|
NM
|
|
|
21,402
|
|
|
19,323
|
|
|
2,079
|
|
|
11
|
%
|
||||||
Interest and other income of the Consolidated Funds
|
92,633
|
|
|
38,326
|
|
|
54,307
|
|
|
142
|
%
|
|
157,055
|
|
|
79,818
|
|
|
77,237
|
|
|
97
|
%
|
||||||
Interest expense of Consolidated Funds
|
(56,754
|
)
|
|
(26,875
|
)
|
|
(29,879
|
)
|
|
(111
|
)%
|
|
(101,179
|
)
|
|
(58,197
|
)
|
|
(42,982
|
)
|
|
(74
|
)%
|
||||||
Total other income (expense)
|
67,926
|
|
|
(8,920
|
)
|
|
76,846
|
|
|
NM
|
|
|
70,166
|
|
|
47,715
|
|
|
22,451
|
|
|
47
|
%
|
||||||
Income (loss) before taxes
|
51,072
|
|
|
115,080
|
|
|
(64,008
|
)
|
|
(56
|
)%
|
|
113,118
|
|
|
(75,508
|
)
|
|
188,626
|
|
|
NM
|
|
||||||
Income tax expense (benefit)
|
36,903
|
|
|
1,253
|
|
|
(35,650
|
)
|
|
NM
|
|
|
24,528
|
|
|
(33,011
|
)
|
|
(57,539
|
)
|
|
NM
|
|
||||||
Net income (loss)
|
14,169
|
|
|
113,827
|
|
|
(99,658
|
)
|
|
(88
|
)%
|
|
88,590
|
|
|
(42,497
|
)
|
|
131,087
|
|
|
NM
|
|
||||||
Less: Net income (loss) attributable to non-controlling interests in Consolidated Funds
|
9,882
|
|
|
(8,647
|
)
|
|
18,529
|
|
|
NM
|
|
|
10,249
|
|
|
7,208
|
|
|
3,041
|
|
|
42
|
%
|
||||||
Less: Net income (loss) attributable to non-controlling interests in Ares Operating Group entities
|
16,062
|
|
|
72,596
|
|
|
(56,534
|
)
|
|
(78
|
)%
|
|
49,168
|
|
|
(58,449
|
)
|
|
107,617
|
|
|
NM
|
|
||||||
Net income (loss) attributable to Ares Management, L.P.
|
(11,775
|
)
|
|
49,878
|
|
|
(61,653
|
)
|
|
NM
|
|
|
29,173
|
|
|
8,744
|
|
|
20,429
|
|
|
234
|
%
|
||||||
Less: Preferred equity dividend paid
|
5,425
|
|
|
5,425
|
|
|
—
|
|
|
—
|
%
|
|
10,850
|
|
|
10,850
|
|
|
—
|
|
|
—
|
%
|
||||||
Net income (loss) attributable to Ares Management, L.P. common shareholders
|
$
|
(17,200
|
)
|
|
$
|
44,453
|
|
|
(61,653
|
)
|
|
NM
|
|
|
$
|
18,323
|
|
|
$
|
(2,106
|
)
|
|
20,429
|
|
|
NM
|
|
|
|
Three Months Ended
|
|
Favorable (Unfavorable)
|
|
Six Months Ended
|
|
Favorable (Unfavorable)
|
||||||||||||||||||||||
|
June 30,
|
|
|
June 30,
|
|
||||||||||||||||||||||||
|
2018
|
|
2017
|
|
$ Change
|
|
% Change
|
|
2018
|
|
2017
|
|
$ Change
|
|
% Change
|
||||||||||||||
|
(Dollars in thousands)
|
||||||||||||||||||||||||||||
Fee related earnings:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Credit Group
|
$
|
79,792
|
|
|
$
|
65,109
|
|
|
$
|
14,683
|
|
|
23
|
%
|
|
$
|
157,379
|
|
|
$
|
131,215
|
|
|
$
|
26,164
|
|
|
20
|
%
|
Private Equity Group
|
26,808
|
|
|
34,032
|
|
|
(7,224
|
)
|
|
(21
|
)%
|
|
53,795
|
|
|
56,775
|
|
|
(2,980
|
)
|
|
(5
|
)%
|
||||||
Real Estate Group
|
5,986
|
|
|
3,693
|
|
|
2,293
|
|
|
62
|
%
|
|
11,091
|
|
|
6,832
|
|
|
4,259
|
|
|
62
|
%
|
||||||
Operations Management Group
|
(50,548
|
)
|
|
(49,446
|
)
|
|
(1,102
|
)
|
|
(2
|
)%
|
|
(99,770
|
)
|
|
(94,712
|
)
|
|
(5,058
|
)
|
|
(5
|
)%
|
||||||
Fee related earnings
|
$
|
62,038
|
|
|
$
|
53,388
|
|
|
8,650
|
|
|
16
|
%
|
|
$
|
122,495
|
|
|
$
|
100,110
|
|
|
22,385
|
|
|
22
|
%
|
||
Performance related earnings:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Credit Group
|
$
|
18,330
|
|
|
$
|
3,967
|
|
|
14,363
|
|
|
NM
|
|
|
$
|
41,606
|
|
|
$
|
11,368
|
|
|
30,238
|
|
|
266
|
%
|
||
Private Equity Group
|
316
|
|
|
87,249
|
|
|
(86,933
|
)
|
|
(100
|
)%
|
|
(852
|
)
|
|
101,745
|
|
|
(102,597
|
)
|
|
NM
|
|
||||||
Real Estate Group
|
3,128
|
|
|
15,075
|
|
|
(11,947
|
)
|
|
(79
|
)%
|
|
9,729
|
|
|
21,462
|
|
|
(11,733
|
)
|
|
(55
|
)%
|
||||||
Operations Management Group
|
3,699
|
|
|
(1,626
|
)
|
|
5,325
|
|
|
NM
|
|
|
6,467
|
|
|
(776
|
)
|
|
7,243
|
|
|
NM
|
|
||||||
Performance related earnings
|
$
|
25,473
|
|
|
$
|
104,665
|
|
|
(79,192
|
)
|
|
(76
|
)%
|
|
$
|
56,950
|
|
|
$
|
133,799
|
|
|
(76,849
|
)
|
|
(57
|
)%
|
||
Economic net income:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Credit Group
|
$
|
98,122
|
|
|
$
|
69,076
|
|
|
29,046
|
|
|
42
|
%
|
|
$
|
198,985
|
|
|
$
|
142,583
|
|
|
56,402
|
|
|
40
|
%
|
||
Private Equity Group
|
27,124
|
|
|
121,281
|
|
|
(94,157
|
)
|
|
(78
|
)%
|
|
52,943
|
|
|
158,520
|
|
|
(105,577
|
)
|
|
(67
|
)%
|
||||||
Real Estate Group
|
9,114
|
|
|
18,768
|
|
|
(9,654
|
)
|
|
(51
|
)%
|
|
20,820
|
|
|
28,294
|
|
|
(7,474
|
)
|
|
(26
|
)%
|
||||||
Operations Management Group
|
(46,849
|
)
|
|
(51,072
|
)
|
|
4,223
|
|
|
8
|
%
|
|
(93,303
|
)
|
|
(95,488
|
)
|
|
2,185
|
|
|
2
|
%
|
||||||
Economic net income
|
$
|
87,511
|
|
|
$
|
158,053
|
|
|
(70,542
|
)
|
|
(45
|
)%
|
|
$
|
179,445
|
|
|
$
|
233,909
|
|
|
(54,464
|
)
|
|
(23
|
)%
|
||
Realized income:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Credit Group
|
$
|
97,921
|
|
|
$
|
73,181
|
|
|
24,740
|
|
|
34
|
%
|
|
$
|
176,778
|
|
|
$
|
143,126
|
|
|
33,652
|
|
|
24
|
%
|
||
Private Equity Group
|
53,408
|
|
|
50,151
|
|
|
3,257
|
|
|
6
|
%
|
|
80,735
|
|
|
72,496
|
|
|
8,239
|
|
|
11
|
%
|
||||||
Real Estate Group
|
6,479
|
|
|
5,181
|
|
|
1,298
|
|
|
25
|
%
|
|
20,148
|
|
|
9,769
|
|
|
10,379
|
|
|
106
|
%
|
||||||
Operations Management Group
|
(49,754
|
)
|
|
(48,346
|
)
|
|
(1,408
|
)
|
|
(3
|
)%
|
|
(97,534
|
)
|
|
(91,551
|
)
|
|
(5,983
|
)
|
|
(7
|
)%
|
||||||
Realized income
|
$
|
108,054
|
|
|
$
|
80,167
|
|
|
27,887
|
|
|
35
|
%
|
|
$
|
180,127
|
|
|
$
|
133,840
|
|
|
46,287
|
|
|
35
|
%
|
|
|
For the Three Months Ended
June 30, |
|
For the Six Months Ended
June 30, |
||||||||||||
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
Economic net income
|
|
|
|
|
|
|
|
||||||||
Income (loss) before taxes
|
$
|
51,072
|
|
|
$
|
115,080
|
|
|
$
|
113,118
|
|
|
$
|
(75,508
|
)
|
Adjustments:
|
|
|
|
|
|
|
|
||||||||
Amortization of intangibles
|
3,285
|
|
|
5,274
|
|
|
6,572
|
|
|
10,549
|
|
||||
Depreciation expense
|
4,426
|
|
|
2,774
|
|
|
8,315
|
|
|
5,990
|
|
||||
Equity compensation expenses
|
22,507
|
|
|
18,917
|
|
|
43,594
|
|
|
34,006
|
|
||||
Acquisition and merger-related expenses
|
47
|
|
|
756
|
|
|
(272
|
)
|
|
255,844
|
|
||||
Placement fees and underwriting costs
|
1,852
|
|
|
6,383
|
|
|
3,516
|
|
|
9,822
|
|
||||
Offering costs
|
3
|
|
|
(5
|
)
|
|
3
|
|
|
655
|
|
||||
Other expense(1)
|
13,551
|
|
|
—
|
|
|
13,558
|
|
|
—
|
|
||||
Expense of non-controlling interests in consolidated subsidiaries
|
719
|
|
|
623
|
|
|
1,359
|
|
|
623
|
|
||||
Income before taxes of non-controlling interests in Consolidated Funds, net of eliminations
|
(9,951
|
)
|
|
8,251
|
|
|
(10,318
|
)
|
|
(8,072
|
)
|
||||
Economic net income
|
87,511
|
|
|
158,053
|
|
|
179,445
|
|
|
233,909
|
|
||||
Unconsolidated performance income - unrealized
|
124,343
|
|
|
(263,629
|
)
|
|
89,225
|
|
|
(312,890
|
)
|
||||
Unconsolidated performance related compensation - unrealized
|
(100,886
|
)
|
|
208,732
|
|
|
(89,877
|
)
|
|
244,133
|
|
||||
Unconsolidated net investment income
|
(2,914
|
)
|
|
(22,989
|
)
|
|
1,334
|
|
|
(31,312
|
)
|
||||
Realized income
|
108,054
|
|
|
80,167
|
|
|
180,127
|
|
|
133,840
|
|
||||
Unconsolidated performance income - realized
|
(122,608
|
)
|
|
(74,130
|
)
|
|
(145,715
|
)
|
|
(82,935
|
)
|
||||
Unconsolidated performance related compensation - realized
|
87,881
|
|
|
52,973
|
|
|
102,750
|
|
|
58,274
|
|
||||
Unconsolidated net investment income
|
(11,289
|
)
|
|
(5,622
|
)
|
|
(14,667
|
)
|
|
(9,069
|
)
|
||||
Fee related earnings
|
$
|
62,038
|
|
|
$
|
53,388
|
|
|
122,495
|
|
|
100,110
|
|
||
Performance related earnings
|
|
|
|
|
|
|
|
||||||||
Economic net income
|
$
|
87,511
|
|
|
$
|
158,053
|
|
|
$
|
179,445
|
|
|
$
|
233,909
|
|
Less: fee related earnings
|
(62,038
|
)
|
|
(53,388
|
)
|
|
(122,495
|
)
|
|
(100,110
|
)
|
||||
Performance related earnings
|
$
|
25,473
|
|
|
$
|
104,665
|
|
|
$
|
56,950
|
|
|
$
|
133,799
|
|
|
(1)
|
Includes $11.8 million payment to ARCC for rent and utilities for the years ended 2017, 2016, 2015 and 2014, and for the first quarter of 2018. The payment included $0.6 million related to the first quarter of 2018 and $0.6 million and $1.3 million related to the three and six months ended June 30, 2017, respectively. Beginning April 1, 2018, the Company paid these expenses and recorded them as a direct operating expense within G&A, which totaled $0.9 million for the quarter ended June 30, 2018.
|
|
For the Three Months Ended
June 30, |
|
For the Six Months Ended
June 30, |
||||||||||||
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
Unconsolidated performance income - realized
|
$
|
122,608
|
|
|
$
|
74,130
|
|
|
$
|
145,715
|
|
|
$
|
82,935
|
|
Performance income - realized earned from Consolidated Funds
|
(4,000
|
)
|
|
(4,664
|
)
|
|
(4,000
|
)
|
|
(8,086
|
)
|
||||
Performance income - realized reclass(1)
|
(521
|
)
|
|
(1,200
|
)
|
|
(521
|
)
|
|
(1,200
|
)
|
||||
Performance income - realized
|
118,087
|
|
|
68,266
|
|
|
141,194
|
|
|
73,649
|
|
||||
Unconsolidated performance income - unrealized
|
(124,343
|
)
|
|
263,629
|
|
|
(89,225
|
)
|
|
312,890
|
|
||||
Performance income - unrealized earned from Consolidated Funds
|
—
|
|
|
5,146
|
|
|
—
|
|
|
5,698
|
|
||||
Performance income - unrealized reclass(1)
|
552
|
|
|
983
|
|
|
1,527
|
|
|
959
|
|
||||
Performance income - unrealized
|
(123,791
|
)
|
|
269,758
|
|
|
(87,698
|
)
|
|
319,547
|
|
||||
Total GAAP carried interest allocation and incentive fees
|
$
|
(5,704
|
)
|
|
$
|
338,024
|
|
|
$
|
53,496
|
|
|
$
|
393,196
|
|
|
|
For the Three Months Ended
June 30, |
|
For the Six Months Ended
June 30, |
||||||||||||
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
Unconsolidated net investment income
|
$
|
14,203
|
|
|
$
|
28,611
|
|
|
$
|
13,333
|
|
|
$
|
40,381
|
|
Net investment income (loss) from Consolidated Funds
|
70,186
|
|
|
(3,560
|
)
|
|
76,979
|
|
|
34,862
|
|
||||
Performance income - reclass(1)
|
(31
|
)
|
|
217
|
|
|
(1,006
|
)
|
|
241
|
|
||||
Principal investment income
|
(14,722
|
)
|
|
(34,166
|
)
|
|
(17,430
|
)
|
|
(47,335
|
)
|
||||
Change in value of contingent consideration
|
—
|
|
|
(32
|
)
|
|
—
|
|
|
20,216
|
|
||||
Other non-cash expense
|
(1,715
|
)
|
|
—
|
|
|
(1,722
|
)
|
|
—
|
|
||||
Offering costs
|
(3
|
)
|
|
5
|
|
|
(3
|
)
|
|
(655
|
)
|
||||
Other income of non-controlling interests in consolidated subsidiaries
|
8
|
|
|
5
|
|
|
15
|
|
|
5
|
|
||||
Total GAAP other income
|
$
|
67,926
|
|
|
$
|
(8,920
|
)
|
|
$
|
70,166
|
|
|
$
|
47,715
|
|
|
|
Three Months Ended
|
|
Favorable (Unfavorable)
|
|
Six Months Ended
|
|
Favorable (Unfavorable)
|
||||||||||||||||||||||
|
June 30,
|
|
|
June 30,
|
|
||||||||||||||||||||||||
|
2018
|
|
2017
|
|
$ Change
|
|
% Change
|
|
2018
|
|
2017
|
|
$ Change
|
|
% Change
|
||||||||||||||
|
(Dollars in thousands)
|
||||||||||||||||||||||||||||
Management fees (includes ARCC Part I Fees of $29,866, $58,283 and $19,143, $52,400 for the three and six months ended June 30, 2018 and 2017, respectively)
|
$
|
135,848
|
|
|
$
|
112,654
|
|
|
$
|
23,194
|
|
|
21
|
%
|
|
$
|
267,614
|
|
|
$
|
234,001
|
|
|
$
|
33,613
|
|
|
14
|
%
|
Other fees
|
6,877
|
|
|
5,663
|
|
|
1,214
|
|
|
21
|
%
|
|
12,607
|
|
|
10,166
|
|
|
2,441
|
|
|
24
|
%
|
||||||
Compensation and benefits
|
(51,892
|
)
|
|
(45,160
|
)
|
|
(6,732
|
)
|
|
(15
|
)%
|
|
(102,172
|
)
|
|
(96,863
|
)
|
|
(5,309
|
)
|
|
(5
|
)%
|
||||||
General, administrative and other expenses
|
(11,041
|
)
|
|
(8,048
|
)
|
|
(2,993
|
)
|
|
(37
|
)%
|
|
(20,670
|
)
|
|
(16,089
|
)
|
|
(4,581
|
)
|
|
(28
|
)%
|
||||||
Fee Related Earnings
|
79,792
|
|
|
65,109
|
|
|
14,683
|
|
|
23
|
%
|
|
157,379
|
|
|
131,215
|
|
|
26,164
|
|
|
20
|
%
|
||||||
Performance income-realized
|
41,672
|
|
|
7,883
|
|
|
33,789
|
|
|
NM
|
|
|
46,743
|
|
|
16,661
|
|
|
30,082
|
|
|
181
|
%
|
||||||
Performance income-unrealized
|
(4,568
|
)
|
|
5,093
|
|
|
(9,661
|
)
|
|
NM
|
|
|
11,524
|
|
|
8,029
|
|
|
3,495
|
|
|
44
|
%
|
||||||
Performance related compensation-realized
|
(23,577
|
)
|
|
(1,898
|
)
|
|
(21,679
|
)
|
|
NM
|
|
|
(26,665
|
)
|
|
(7,183
|
)
|
|
(19,482
|
)
|
|
(271
|
)%
|
||||||
Performance related compensation-unrealized
|
2,759
|
|
|
(6,079
|
)
|
|
8,838
|
|
|
NM
|
|
|
9,935
|
|
|
(7,537
|
)
|
|
17,472
|
|
|
NM
|
|
||||||
Net performance income
|
16,286
|
|
|
4,999
|
|
|
11,287
|
|
|
226
|
%
|
|
41,537
|
|
|
9,970
|
|
|
31,567
|
|
|
NM
|
|
||||||
Investment income-realized
|
595
|
|
|
2,525
|
|
|
(1,930
|
)
|
|
(76
|
)%
|
|
1,366
|
|
|
2,843
|
|
|
(1,477
|
)
|
|
(52
|
)%
|
||||||
Investment income (loss)-unrealized
|
1,617
|
|
|
(3,450
|
)
|
|
5,067
|
|
|
NM
|
|
|
1,348
|
|
|
1,139
|
|
|
209
|
|
|
18
|
%
|
||||||
Interest and other investment income
|
3,428
|
|
|
2,958
|
|
|
470
|
|
|
16
|
%
|
|
5,624
|
|
|
2,939
|
|
|
2,685
|
|
|
91
|
%
|
||||||
Interest expense
|
(3,596
|
)
|
|
(3,065
|
)
|
|
(531
|
)
|
|
(17
|
)%
|
|
(8,269
|
)
|
|
(5,523
|
)
|
|
(2,746
|
)
|
|
(50
|
)%
|
||||||
Net investment income (loss)
|
2,044
|
|
|
(1,032
|
)
|
|
3,076
|
|
|
NM
|
|
|
69
|
|
|
1,398
|
|
|
(1,329
|
)
|
|
(95
|
)%
|
||||||
Performance related earnings
|
18,330
|
|
|
3,967
|
|
|
14,363
|
|
|
NM
|
|
|
41,606
|
|
|
11,368
|
|
|
30,238
|
|
|
266
|
%
|
||||||
Economic net income
|
$
|
98,122
|
|
|
$
|
69,076
|
|
|
29,046
|
|
|
42
|
%
|
|
$
|
198,985
|
|
|
$
|
142,583
|
|
|
56,402
|
|
|
40
|
%
|
||
Realized income
|
$
|
97,921
|
|
|
$
|
73,181
|
|
|
24,740
|
|
|
34
|
%
|
|
$
|
176,778
|
|
|
$
|
143,126
|
|
|
33,652
|
|
|
24
|
%
|
|
|
As of June 30,
|
|
As of December 31,
|
||||
|
2018
|
|
2017
|
||||
|
(Dollars in thousands)
|
||||||
CLOs
|
$
|
—
|
|
|
$
|
451
|
|
CSF
|
20,819
|
|
|
28,158
|
|
||
ACE II
|
26,072
|
|
|
24,090
|
|
||
ACE III
|
49,734
|
|
|
43,595
|
|
||
Other credit funds
|
51,836
|
|
|
72,210
|
|
||
Total Credit Group
|
$
|
148,461
|
|
|
$
|
168,504
|
|
|
Three Months Ended June 30, 2018
|
|
Three Months Ended June 30, 2017
|
||||||||||||||||||||
|
Realized
|
|
Unrealized
|
|
Total
|
|
Realized
|
|
Unrealized
|
|
Total
|
||||||||||||
|
(Dollars in thousands)
|
||||||||||||||||||||||
CLOs
|
$
|
26
|
|
|
$
|
—
|
|
|
$
|
26
|
|
|
$
|
4,680
|
|
|
$
|
(5,682
|
)
|
|
$
|
(1,002
|
)
|
CSF
|
—
|
|
|
(2,973
|
)
|
|
(2,973
|
)
|
|
—
|
|
|
(2,123
|
)
|
|
(2,123
|
)
|
||||||
ACE II
|
4,071
|
|
|
595
|
|
|
4,666
|
|
|
3,201
|
|
|
(652
|
)
|
|
2,549
|
|
||||||
ACE III
|
15,361
|
|
|
(3,298
|
)
|
|
12,063
|
|
|
—
|
|
|
6,350
|
|
|
6,350
|
|
||||||
Other credit funds
|
22,214
|
|
|
1,108
|
|
|
23,322
|
|
|
2
|
|
|
7,200
|
|
|
7,202
|
|
||||||
Total Credit Group
|
$
|
41,672
|
|
|
$
|
(4,568
|
)
|
|
$
|
37,104
|
|
|
$
|
7,883
|
|
|
$
|
5,093
|
|
|
$
|
12,976
|
|
|
Six Months Ended June 30, 2018
|
|
Six Months Ended June 30, 2017
|
||||||||||||||||||||
|
Realized
|
|
Unrealized
|
|
Total
|
|
Realized
|
|
Unrealized
|
|
Total
|
||||||||||||
|
(Dollars in thousands)
|
||||||||||||||||||||||
CLOs
|
$
|
70
|
|
|
$
|
—
|
|
|
$
|
70
|
|
|
$
|
4,883
|
|
|
$
|
(4,487
|
)
|
|
$
|
396
|
|
CSF
|
—
|
|
|
(7,339
|
)
|
|
(7,339
|
)
|
|
—
|
|
|
(7,418
|
)
|
|
(7,418
|
)
|
||||||
ACE II
|
4,071
|
|
|
2,328
|
|
|
6,399
|
|
|
3,201
|
|
|
2,558
|
|
|
5,759
|
|
||||||
ACE III
|
15,361
|
|
|
7,469
|
|
|
22,830
|
|
|
—
|
|
|
11,542
|
|
|
11,542
|
|
||||||
Other credit funds
|
27,241
|
|
|
9,066
|
|
|
36,307
|
|
|
8,577
|
|
|
5,834
|
|
|
14,411
|
|
||||||
Total Credit Group
|
$
|
46,743
|
|
|
$
|
11,524
|
|
|
$
|
58,267
|
|
|
$
|
16,661
|
|
|
$
|
8,029
|
|
|
$
|
24,690
|
|
|
Three Months Ended June 30, 2018
|
|
Three Months Ended June 30, 2017
|
||||||||||||||||||||||||||||
|
Performance Income - Realized
|
|
Increases
|
|
Decreases
|
|
Performance Income - Unrealized
|
|
Performance Income - Realized
|
|
Increases
|
|
Decreases
|
|
Performance Income - Unrealized
|
||||||||||||||||
|
(Dollars in thousands)
|
||||||||||||||||||||||||||||||
CLOs
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(4,680
|
)
|
|
$
|
233
|
|
|
$
|
(1,235
|
)
|
|
$
|
(5,682
|
)
|
CSF
|
—
|
|
|
—
|
|
|
(2,973
|
)
|
|
(2,973
|
)
|
|
—
|
|
|
—
|
|
|
(2,123
|
)
|
|
(2,123
|
)
|
||||||||
ACE II
|
(4,071
|
)
|
|
4,666
|
|
|
—
|
|
|
595
|
|
|
(3,201
|
)
|
|
2,549
|
|
|
—
|
|
|
(652
|
)
|
||||||||
ACE III
|
(15,361
|
)
|
|
12,063
|
|
|
—
|
|
|
(3,298
|
)
|
|
—
|
|
|
6,350
|
|
|
—
|
|
|
6,350
|
|
||||||||
Other credit funds
|
(10,501
|
)
|
|
11,837
|
|
|
(228
|
)
|
|
1,108
|
|
|
(2
|
)
|
|
7,982
|
|
|
(780
|
)
|
|
7,200
|
|
||||||||
Total Credit Group
|
$
|
(29,933
|
)
|
|
$
|
28,566
|
|
|
$
|
(3,201
|
)
|
|
$
|
(4,568
|
)
|
|
$
|
(7,883
|
)
|
|
$
|
17,114
|
|
|
$
|
(4,138
|
)
|
|
$
|
5,093
|
|
|
Six Months Ended June 30, 2018
|
|
Six Months Ended June 30, 2017
|
||||||||||||||||||||||||||||
|
Performance income - Realized
|
|
Increases
|
|
Decreases
|
|
Performance Income - Unrealized
|
|
Performance Income - Realized
|
|
Increases
|
|
Decreases
|
|
Performance Income - Unrealized
|
||||||||||||||||
|
(Dollars in thousands)
|
||||||||||||||||||||||||||||||
CLOs
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(4,883
|
)
|
|
$
|
897
|
|
|
$
|
(501
|
)
|
|
$
|
(4,487
|
)
|
CSF
|
—
|
|
|
—
|
|
|
(7,339
|
)
|
|
(7,339
|
)
|
|
—
|
|
|
—
|
|
|
(7,418
|
)
|
|
(7,418
|
)
|
||||||||
ACE II
|
(4,071
|
)
|
|
6,399
|
|
|
—
|
|
|
2,328
|
|
|
(3,201
|
)
|
|
5,759
|
|
|
—
|
|
|
2,558
|
|
||||||||
ACE III
|
(15,361
|
)
|
|
22,830
|
|
|
—
|
|
|
7,469
|
|
|
—
|
|
|
11,542
|
|
|
—
|
|
|
11,542
|
|
||||||||
Other credit funds
|
(10,501
|
)
|
|
19,939
|
|
|
(372
|
)
|
|
9,066
|
|
|
(8,577
|
)
|
|
14,700
|
|
|
(289
|
)
|
|
5,834
|
|
||||||||
Total Credit Group
|
$
|
(29,933
|
)
|
|
$
|
49,168
|
|
|
$
|
(7,711
|
)
|
|
$
|
11,524
|
|
|
$
|
(16,661
|
)
|
|
$
|
32,898
|
|
|
$
|
(8,208
|
)
|
|
$
|
8,029
|
|
|
Syndicated Loans
|
|
High Yield
|
|
Credit Opportunities
|
|
Structured Credit
|
|
U.S. Direct Lending
|
|
E.U. Direct Lending(2)
|
|
Total Credit Group
|
||||||||||||||
Balance at 3/31/2018
|
$
|
17,413
|
|
|
$
|
4,582
|
|
|
$
|
3,161
|
|
|
$
|
4,905
|
|
|
$
|
34,560
|
|
|
$
|
12,689
|
|
|
$
|
77,310
|
|
Net new par/ equity commitments
|
27
|
|
|
56
|
|
|
36
|
|
|
914
|
|
|
1,210
|
|
|
7,116
|
|
|
9,359
|
|
|||||||
Net new debt commitments
|
457
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,533
|
|
|
—
|
|
|
1,990
|
|
|||||||
Distributions
|
(172
|
)
|
|
(295
|
)
|
|
(297
|
)
|
|
(73
|
)
|
|
(862
|
)
|
|
(101
|
)
|
|
(1,800
|
)
|
|||||||
Change in fund value
|
(98
|
)
|
|
38
|
|
|
31
|
|
|
7
|
|
|
397
|
|
|
(376
|
)
|
|
(1
|
)
|
|||||||
Balance at 6/30/2018
|
$
|
17,627
|
|
|
$
|
4,381
|
|
|
$
|
2,931
|
|
|
$
|
5,753
|
|
|
$
|
36,838
|
|
|
$
|
19,328
|
|
|
$
|
86,858
|
|
Average AUM(1)
|
$
|
17,520
|
|
|
$
|
4,482
|
|
|
$
|
3,046
|
|
|
$
|
5,329
|
|
|
$
|
35,699
|
|
|
$
|
16,009
|
|
|
$
|
82,085
|
|
|
Syndicated Loans
|
|
High Yield
|
|
Credit Opportunities
|
|
Structured Credit
|
|
U.S. Direct Lending
|
|
E.U. Direct Lending
|
|
Total Credit Group
|
||||||||||||||
Balance at 3/31/2017
|
$
|
16,761
|
|
|
$
|
4,693
|
|
|
$
|
3,366
|
|
|
$
|
4,260
|
|
|
$
|
26,293
|
|
|
$
|
9,858
|
|
|
$
|
65,231
|
|
Net new par/ equity commitments
|
465
|
|
|
53
|
|
|
(35
|
)
|
|
169
|
|
|
1,431
|
|
|
—
|
|
|
2,083
|
|
|||||||
Net new debt commitments
|
881
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
815
|
|
|
571
|
|
|
2,267
|
|
|||||||
Distributions
|
(1,699
|
)
|
|
(341
|
)
|
|
(15
|
)
|
|
—
|
|
|
(1,094
|
)
|
|
(297
|
)
|
|
(3,446
|
)
|
|||||||
Change in fund value
|
181
|
|
|
97
|
|
|
35
|
|
|
82
|
|
|
282
|
|
|
635
|
|
|
1,312
|
|
|||||||
Balance at 6/30/2017
|
$
|
16,589
|
|
|
$
|
4,502
|
|
|
$
|
3,351
|
|
|
$
|
4,511
|
|
|
$
|
27,727
|
|
|
$
|
10,767
|
|
|
$
|
67,447
|
|
Average AUM(1)
|
$
|
16,675
|
|
|
$
|
4,598
|
|
|
$
|
3,359
|
|
|
$
|
4,386
|
|
|
$
|
27,010
|
|
|
$
|
10,313
|
|
|
$
|
66,341
|
|
|
(1)
|
Represents the quarterly average of beginning and ending balances.
|
(2)
|
Includes $6.5 billion related to the first close of ACE IV, which had its final close in July 2018 of an additional $1.1 billion to reach its hard cap of $7.6 billion.
|
|
Syndicated Loans
|
|
High Yield
|
|
Credit Opportunities
|
|
Structured Credit
|
|
U.S. Direct Lending
|
|
E.U. Direct Lending(2)
|
|
Total Credit Group
|
||||||||||||||
Balance at 12/31/2017
|
$
|
16,530
|
|
|
$
|
4,630
|
|
|
$
|
3,333
|
|
|
$
|
4,791
|
|
|
$
|
30,640
|
|
|
$
|
11,808
|
|
|
$
|
71,732
|
|
Net new par/ equity commitments
|
130
|
|
|
200
|
|
|
39
|
|
|
974
|
|
|
3,781
|
|
|
7,335
|
|
|
12,459
|
|
|||||||
Net new debt commitments
|
1,574
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,925
|
|
|
246
|
|
|
4,745
|
|
|||||||
Distributions
|
(580
|
)
|
|
(453
|
)
|
|
(473
|
)
|
|
(76
|
)
|
|
(1,331
|
)
|
|
(223
|
)
|
|
(3,136
|
)
|
|||||||
Change in fund value
|
(27
|
)
|
|
4
|
|
|
32
|
|
|
64
|
|
|
823
|
|
|
162
|
|
|
1,058
|
|
|||||||
Balance at 6/30/2018
|
$
|
17,627
|
|
|
$
|
4,381
|
|
|
$
|
2,931
|
|
|
$
|
5,753
|
|
|
$
|
36,838
|
|
|
$
|
19,328
|
|
|
$
|
86,858
|
|
Average AUM(1)
|
$
|
17,190
|
|
|
$
|
4,531
|
|
|
$
|
3,142
|
|
|
$
|
5,150
|
|
|
$
|
34,013
|
|
|
$
|
14,608
|
|
|
$
|
78,634
|
|
|
Syndicated Loans
|
|
High Yield
|
|
Credit Opportunities
|
|
Structured Credit
|
|
U.S. Direct Lending
|
|
E.U. Direct Lending
|
|
Total Credit Group
|
||||||||||||||
Balance at 12/31/2016
|
$
|
17,260
|
|
|
$
|
4,978
|
|
|
$
|
3,304
|
|
|
$
|
4,254
|
|
|
$
|
21,110
|
|
|
$
|
9,560
|
|
|
$
|
60,466
|
|
Acquisitions
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
3,605
|
|
|
—
|
|
|
3,605
|
|
|||||||
Net new par/ equity commitments
|
519
|
|
|
110
|
|
|
(28
|
)
|
|
169
|
|
|
3,370
|
|
|
214
|
|
|
4,354
|
|
|||||||
Net new debt commitments
|
1,290
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
875
|
|
|
571
|
|
|
2,736
|
|
|||||||
Distributions
|
(2,716
|
)
|
|
(766
|
)
|
|
(29
|
)
|
|
(114
|
)
|
|
(1,559
|
)
|
|
(472
|
)
|
|
(5,656
|
)
|
|||||||
Change in fund value
|
236
|
|
|
180
|
|
|
104
|
|
|
202
|
|
|
326
|
|
|
894
|
|
|
1,942
|
|
|||||||
Balance at 6/30/2017
|
$
|
16,589
|
|
|
$
|
4,502
|
|
|
$
|
3,351
|
|
|
$
|
4,511
|
|
|
$
|
27,727
|
|
|
$
|
10,767
|
|
|
$
|
67,447
|
|
Average AUM(1)
|
$
|
16,870
|
|
|
$
|
4,724
|
|
|
$
|
3,340
|
|
|
$
|
4,342
|
|
|
$
|
25,043
|
|
|
$
|
10,062
|
|
|
$
|
64,381
|
|
|
(1)
|
Represents the quarterly average of beginning and ending balances.
|
(2)
|
Includes $6.5 billion related to the first close of ACE IV, which had its final close in July 2018 of an additional $1.1 billion to reach its hard cap of $7.6 billion.
|
|
Syndicated Loans
|
|
High Yield
|
|
Credit Opportunities
|
|
Structured Credit
|
|
U.S. Direct Lending
|
|
E.U. Direct Lending
|
|
Total Credit Group
|
||||||||||||||
FPAUM Balance at 3/31/2018
|
$
|
15,592
|
|
|
$
|
4,578
|
|
|
$
|
2,621
|
|
|
$
|
3,515
|
|
|
$
|
18,158
|
|
|
$
|
7,076
|
|
|
$
|
51,540
|
|
Commitments
|
1,721
|
|
|
56
|
|
|
1
|
|
|
35
|
|
|
45
|
|
|
30
|
|
|
1,888
|
|
|||||||
Subscriptions/deployment/increase in leverage
|
—
|
|
|
—
|
|
|
25
|
|
|
60
|
|
|
1,134
|
|
|
732
|
|
|
1,951
|
|
|||||||
Redemptions/distributions/decrease in leverage
|
(163
|
)
|
|
(293
|
)
|
|
(307
|
)
|
|
(188
|
)
|
|
(890
|
)
|
|
(268
|
)
|
|
(2,109
|
)
|
|||||||
Change in fund value
|
(6
|
)
|
|
39
|
|
|
29
|
|
|
10
|
|
|
186
|
|
|
(192
|
)
|
|
66
|
|
|||||||
Change in fee basis
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
FPAUM Balance at 6/30/2018
|
$
|
17,144
|
|
|
$
|
4,380
|
|
|
$
|
2,369
|
|
|
$
|
3,432
|
|
|
$
|
18,633
|
|
|
$
|
7,378
|
|
|
$
|
53,336
|
|
Average FPAUM(1)
|
$
|
16,368
|
|
|
$
|
4,479
|
|
|
$
|
2,495
|
|
|
$
|
3,474
|
|
|
$
|
18,396
|
|
|
$
|
7,227
|
|
|
$
|
52,439
|
|
|
Syndicated Loans
|
|
High Yield
|
|
Credit Opportunities
|
|
Structured Credit
|
|
U.S. Direct Lending
|
|
E.U. Direct Lending
|
|
Total Credit Group
|
||||||||||||||
FPAUM Balance at 3/31/2017
|
$
|
15,564
|
|
|
$
|
4,693
|
|
|
$
|
2,784
|
|
|
$
|
3,176
|
|
|
$
|
14,273
|
|
|
$
|
5,206
|
|
|
$
|
45,696
|
|
Commitments
|
1,068
|
|
|
49
|
|
|
—
|
|
|
80
|
|
|
54
|
|
|
—
|
|
|
1,251
|
|
|||||||
Subscriptions/deployment/increase in leverage
|
—
|
|
|
3
|
|
|
18
|
|
|
112
|
|
|
791
|
|
|
341
|
|
|
1,265
|
|
|||||||
Redemptions/distributions/decrease in leverage
|
(1,704
|
)
|
|
(341
|
)
|
|
(36
|
)
|
|
(40
|
)
|
|
(300
|
)
|
|
(263
|
)
|
|
(2,684
|
)
|
|||||||
Change in fund value
|
134
|
|
|
99
|
|
|
31
|
|
|
86
|
|
|
227
|
|
|
179
|
|
|
756
|
|
|||||||
Change in fee basis
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
225
|
|
|
225
|
|
|||||||
FPAUM Balance at 6/30/2017
|
$
|
15,062
|
|
|
$
|
4,503
|
|
|
$
|
2,797
|
|
|
$
|
3,414
|
|
|
$
|
15,045
|
|
|
$
|
5,688
|
|
|
$
|
46,509
|
|
Average FPAUM(1)
|
$
|
15,313
|
|
|
$
|
4,598
|
|
|
$
|
2,791
|
|
|
$
|
3,295
|
|
|
$
|
14,659
|
|
|
$
|
5,447
|
|
|
$
|
46,103
|
|
|
|
Syndicated Loans
|
|
High Yield
|
|
Credit Opportunities
|
|
Structured Credit
|
|
U.S. Direct Lending
|
|
E.U. Direct Lending
|
|
Total Credit Group
|
||||||||||||||
FPAUM Balance at 12/31/2017
|
$
|
15,251
|
|
|
$
|
4,629
|
|
|
$
|
2,809
|
|
|
$
|
3,434
|
|
|
$
|
16,869
|
|
|
$
|
6,458
|
|
|
$
|
49,450
|
|
Commitments
|
2,425
|
|
|
189
|
|
|
4
|
|
|
95
|
|
|
75
|
|
|
30
|
|
|
2,818
|
|
|||||||
Subscriptions/deployment/increase in leverage
|
—
|
|
|
12
|
|
|
25
|
|
|
149
|
|
|
2,373
|
|
|
1,356
|
|
|
3,915
|
|
|||||||
Redemptions/distributions/decrease in leverage
|
(566
|
)
|
|
(451
|
)
|
|
(499
|
)
|
|
(289
|
)
|
|
(1,136
|
)
|
|
(393
|
)
|
|
(3,334
|
)
|
|||||||
Change in fund value
|
38
|
|
|
4
|
|
|
30
|
|
|
43
|
|
|
452
|
|
|
(73
|
)
|
|
494
|
|
|||||||
Change in fee basis
|
(4
|
)
|
|
(3
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(7
|
)
|
|||||||
FPAUM Balance at 6/30/2018
|
$
|
17,144
|
|
|
$
|
4,380
|
|
|
$
|
2,369
|
|
|
$
|
3,432
|
|
|
$
|
18,633
|
|
|
$
|
7,378
|
|
|
$
|
53,336
|
|
Average FPAUM(1)
|
$
|
15,996
|
|
|
$
|
4,529
|
|
|
$
|
2,600
|
|
|
$
|
3,460
|
|
|
$
|
17,887
|
|
|
$
|
6,971
|
|
|
$
|
51,443
|
|
|
Syndicated Loans
|
|
High Yield
|
|
Credit Opportunities
|
|
Structured Credit
|
|
U.S. Direct Lending
|
|
E.U. Direct Lending
|
|
Total Credit Group
|
||||||||||||||
FPAUM Balance at 12/31/2016
|
$
|
15,998
|
|
|
$
|
4,978
|
|
|
$
|
2,705
|
|
|
$
|
3,128
|
|
|
$
|
11,292
|
|
|
$
|
4,608
|
|
|
$
|
42,709
|
|
Acquisitions
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,789
|
|
|
—
|
|
|
2,789
|
|
|||||||
Commitments
|
1,523
|
|
|
96
|
|
|
3
|
|
|
80
|
|
|
81
|
|
|
—
|
|
|
1,783
|
|
|||||||
Subscriptions/deployment/increase in leverage
|
—
|
|
|
14
|
|
|
42
|
|
|
147
|
|
|
1,165
|
|
|
914
|
|
|
2,282
|
|
|||||||
Redemptions/distributions/decrease in leverage
|
(2,630
|
)
|
|
(766
|
)
|
|
(49
|
)
|
|
(131
|
)
|
|
(612
|
)
|
|
(315
|
)
|
|
(4,503
|
)
|
|||||||
Change in fund value
|
171
|
|
|
181
|
|
|
96
|
|
|
190
|
|
|
330
|
|
|
256
|
|
|
1,224
|
|
|||||||
Change in fee basis
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
225
|
|
|
225
|
|
|||||||
FPAUM Balance at 6/30/2017
|
$
|
15,062
|
|
|
$
|
4,503
|
|
|
$
|
2,797
|
|
|
$
|
3,414
|
|
|
$
|
15,045
|
|
|
$
|
5,688
|
|
|
$
|
46,509
|
|
Average FPAUM(1)
|
$
|
15,541
|
|
|
$
|
4,725
|
|
|
$
|
2,762
|
|
|
$
|
3,239
|
|
|
$
|
13,537
|
|
|
$
|
5,167
|
|
|
$
|
44,971
|
|
|
FPAUM: $53,336
|
FPAUM: $46,509
|
AUM: $86,858
|
AUM: $67,447
|
|
|
|
As of June 30, 2018
|
|
|
||||||||||||||||
|
|
|
|
|
Returns(%)(1)
|
|
|
||||||||||||||
|
Year of
|
|
AUM
|
|
Current Quarter
|
|
Year-To-Date
|
|
Since Inception(2)
|
|
Primary
Investment Strategy
|
||||||||||
Fund
|
Inception
|
|
(in millions)
|
|
Gross
|
|
Net
|
|
Gross
|
|
Net
|
|
Gross
|
|
Net
|
|
|||||
ARCC(3)
|
2004
|
|
$
|
15,020
|
|
|
N/A
|
|
3.5
|
|
N/A
|
|
|
7.0
|
|
|
N/A
|
|
11.9
|
|
U.S. Direct Lending
|
Sub-advised Client A(4)
|
2007
|
|
618
|
|
|
1.2
|
|
1.1
|
|
0.2
|
|
|
—
|
|
|
7.6
|
|
7.2
|
|
High Yield
|
|
Separately Managed Account Client B(4)
|
2016
|
|
718
|
|
|
0.4
|
|
0.3
|
|
(1.0
|
)
|
|
(1.1
|
)
|
|
4.7
|
|
4.4
|
|
High Yield
|
|
(1)
|
Returns are time-weighted rates of return and include the reinvestment of income and other earnings from securities or other investments and reflect the deduction of all trading expenses.
|
(2)
|
Since inception returns are annualized.
|
(3)
|
Net returns are calculated using the fund's NAV and assume dividends are reinvested at the closest quarter-end NAV to the relevant quarterly ex-dividend dates. Additional information related to ARCC can be found in its financial statements filed with the SEC, which are not part of this
report.
|
(4)
|
Gross returns do not reflect the deduction of management fees or any other expenses. Net returns are calculated by subtracting the applicable management fee from the gross returns on a monthly basis.
|
|
|
|
|
|
As of June 30, 2018 (Dollars in millions)
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
Year of Inception
|
|
AUM
|
|
Original Capital Commitments
|
|
Cumulative Invested Capital
|
|
Realized Proceeds(1)
|
|
Unrealized Value(2)
|
|
Total Value
|
|
MoIC
|
|
IRR(%)
|
|
Primary
Investment Strategy
|
||||||||||||||||
Fund
|
|
|
|
|
|
|
|
Gross(3)
|
|
Net(4)
|
|
Gross(5)
|
|
Net(6)
|
|
||||||||||||||||||||
ACE II(7)
|
2013
|
|
$
|
1,427
|
|
|
$
|
1,216
|
|
|
$
|
968
|
|
|
$
|
577
|
|
|
$
|
699
|
|
|
$
|
1,276
|
|
|
1.4x
|
|
1.3x
|
|
10.4
|
|
7.7
|
|
E.U. Direct Lending
|
ACE III(8)
|
2015
|
|
5,060
|
|
|
2,822
|
|
|
3,068
|
|
|
235
|
|
|
3,347
|
|
|
3,582
|
|
|
1.2x
|
|
1.2x
|
|
17.8
|
|
13.5
|
|
E.U. Direct Lending
|
|
(1)
|
Realized proceeds represent the sum of all cash distributions to all partners and if applicable, exclude tax and incentive distributions made to the general partner.
|
(2)
|
Unrealized value represents the fund's NAV reduced by the accrued incentive allocation, if applicable. There can be no assurance that unrealized values will be realized at the valuations indicated.
|
(3)
|
The gross multiple of invested capital (“MoIC”) is calculated at the fund-level and is based on the interests of the fee-paying limited partners and if applicable, excludes interests attributable to the non-fee paying limited partners and/or the general partner which does not pay management fees or performance income. The gross MoIC is before giving effect to management fees, performance income as applicable and other expenses.
|
(4)
|
The net MoIC is calculated at the fund-level and is based on the interests of the fee-paying limited partners and if applicable, excludes those interests attributable to the non-fee paying limited partners and/or the general partner which does not pay management fees or performance income. The net MoIC is after giving effect to management fees, performance income as applicable and other expenses.
|
(5)
|
The gross IRR is an annualized since inception gross internal rate of return of cash flows to and from the fund and the fund’s residual value at the end of the measurement period. Gross IRR reflects returns to the fee-paying limited partners and if applicable, excludes interests attributable to the non-fee paying limited partners and/or the general partner which does not pay management fees or performance income. The cash flow dates used in the gross IRR calculation are based on the actual dates of the cash flows. Gross IRRs are calculated before giving effect to management fees, performance income as applicable, and other expenses.
|
(6)
|
The net IRR is an annualized since inception net internal rate of return of cash flows to and from the fund and the fund’s residual value at the end of the measurement period. Net IRRs reflect returns to the fee-paying limited partners and if applicable, exclude interests attributable to the non-fee paying limited partners and/or the general partner who does not pay management fees or performance income. The cash flow dates used in the net IRR calculations are based on the actual dates of the cash flows. The net IRRs are calculated after giving effect to management fees, performance income as applicable, and other expenses. The funds may utilize a credit facility during the investment
|
(7)
|
ACE II is made up of two feeder funds, one denominated in U.S. dollars and one denominated in Euros. The gross and net IRR and gross and net MoIC presented in the chart are for the U.S. dollar denominated feeder fund as that is the larger of the two feeders. The gross and net IRR for the Euro denominated feeder fund are 12.3% and 9.3%, respectively. The gross and net MoIC for the Euro denominated feeder fund are 1.5x and 1.4x, respectively. Original capital commitments are converted to U.S. dollars at the prevailing exchange rate at the time of the fund's closing. All other values for ACE II are for the combined fund and are converted to U.S. dollars at the prevailing quarter-end exchange rate. The variance between the gross and net MoICs and the net IRRs for the U.S. dollar denominated and Euro denominated feeder funds is driven by the U.S. GAAP mark-to-market reporting of the foreign currency hedging program in the U.S. dollar denominated feeder fund. The feeder fund will be holding the foreign currency hedges until maturity, and therefore is expected to ultimately recognize a gain while mitigating the currency risk associated with the initial principal investments.
|
(8)
|
ACE III is made up of two feeder funds, one denominated in U.S. dollars and one denominated in Euros. The gross and net MoIC presented in the chart are for the Euro denominated feeder fund as that is the larger of the two feeders. The gross and net IRR for the U.S. dollar denominated feeder fund are 16.4% and 12.1%, respectively. The gross and net MoIC for the U.S. dollar denominated feeder fund are 1.2x and 1.2x, respectively. Original capital commitments are converted to U.S. dollars at the prevailing exchange rate at the time of the fund's closing. All other values for ACE III are for the combined fund and are converted to U.S. dollars at the prevailing quarter-end exchange rate.
|
|
Three Months Ended
|
|
Favorable (Unfavorable)
|
|
Six Months Ended
|
|
Favorable (Unfavorable)
|
||||||||||||||||||||||
|
June 30,
|
|
|
June 30,
|
|
||||||||||||||||||||||||
|
2018
|
|
2017
|
|
$ Change
|
|
% Change
|
|
2018
|
|
2017
|
|
$ Change
|
|
% Change
|
||||||||||||||
|
(Dollars in thousands)
|
||||||||||||||||||||||||||||
Management fees
|
$
|
49,318
|
|
|
$
|
56,427
|
|
|
$
|
(7,109
|
)
|
|
(13
|
)%
|
|
$
|
99,205
|
|
|
$
|
96,246
|
|
|
$
|
2,959
|
|
|
3
|
%
|
Other fees
|
337
|
|
|
338
|
|
|
(1
|
)
|
|
—
|
%
|
|
677
|
|
|
678
|
|
|
(1
|
)
|
|
—
|
%
|
||||||
Compensation and benefits
|
(18,672
|
)
|
|
(18,388
|
)
|
|
(284
|
)
|
|
(2
|
)%
|
|
(37,871
|
)
|
|
(31,606
|
)
|
|
(6,265
|
)
|
|
(20
|
)%
|
||||||
General, administrative and other expenses
|
(4,175
|
)
|
|
(4,345
|
)
|
|
170
|
|
|
4
|
%
|
|
(8,216
|
)
|
|
(8,543
|
)
|
|
327
|
|
|
4
|
%
|
||||||
Fee Related Earnings
|
26,808
|
|
|
34,032
|
|
|
(7,224
|
)
|
|
(21
|
)%
|
|
53,795
|
|
|
56,775
|
|
|
(2,980
|
)
|
|
(5
|
)%
|
||||||
Performance income-realized
|
80,415
|
|
|
64,780
|
|
|
15,635
|
|
|
24
|
%
|
|
84,813
|
|
|
64,780
|
|
|
20,033
|
|
|
31
|
%
|
||||||
Performance income-unrealized
|
(133,605
|
)
|
|
228,747
|
|
|
(362,352
|
)
|
|
NM
|
|
|
(112,539
|
)
|
|
260,984
|
|
|
(373,523
|
)
|
|
NM
|
|
||||||
Performance related compensation-realized
|
(64,311
|
)
|
|
(50,914
|
)
|
|
(13,397
|
)
|
|
(26
|
)%
|
|
(67,871
|
)
|
|
(50,914
|
)
|
|
(16,957
|
)
|
|
(33
|
)%
|
||||||
Performance related compensation-unrealized
|
106,912
|
|
|
(184,021
|
)
|
|
290,933
|
|
|
NM
|
|
|
88,218
|
|
|
(209,526
|
)
|
|
297,744
|
|
|
NM
|
|
||||||
Net performance income
|
(10,589
|
)
|
|
58,592
|
|
|
(69,181
|
)
|
|
NM
|
|
|
(7,379
|
)
|
|
65,324
|
|
|
(72,703
|
)
|
|
NM
|
|
||||||
Investment income-realized
|
9,016
|
|
|
2,717
|
|
|
6,299
|
|
|
232
|
%
|
|
9,687
|
|
|
3,296
|
|
|
6,391
|
|
|
194
|
%
|
||||||
Investment income (loss)-unrealized
|
290
|
|
|
25,354
|
|
|
(25,064
|
)
|
|
(99
|
)%
|
|
(3,860
|
)
|
|
33,900
|
|
|
(37,760
|
)
|
|
NM
|
|
||||||
Interest and other investment income
|
3,039
|
|
|
1,983
|
|
|
1,056
|
|
|
53
|
%
|
|
3,368
|
|
|
2,135
|
|
|
1,233
|
|
|
58
|
%
|
||||||
Interest expense
|
(1,440
|
)
|
|
(1,397
|
)
|
|
(43
|
)
|
|
(3
|
)%
|
|
(2,668
|
)
|
|
(2,910
|
)
|
|
242
|
|
|
8
|
%
|
||||||
Net investment income
|
10,905
|
|
|
28,657
|
|
|
(17,752
|
)
|
|
(62
|
)%
|
|
6,527
|
|
|
36,421
|
|
|
(29,894
|
)
|
|
(82
|
)%
|
||||||
Performance related earnings
|
316
|
|
|
87,249
|
|
|
(86,933
|
)
|
|
(100
|
)%
|
|
(852
|
)
|
|
101,745
|
|
|
(102,597
|
)
|
|
NM
|
|
||||||
Economic net income
|
$
|
27,124
|
|
|
$
|
121,281
|
|
|
(94,157
|
)
|
|
(78
|
)%
|
|
$
|
52,943
|
|
|
$
|
158,520
|
|
|
(105,577
|
)
|
|
(67
|
)%
|
||
Realized income
|
$
|
53,408
|
|
|
$
|
50,151
|
|
|
3,257
|
|
|
6
|
%
|
|
$
|
80,735
|
|
|
$
|
72,496
|
|
|
8,239
|
|
|
11
|
%
|
|
|
As of June 30,
|
|
As of December 31,
|
||||
|
2018
|
|
2017
|
||||
|
(Dollars in thousands)
|
||||||
ACOF III
|
$
|
510,993
|
|
|
$
|
570,578
|
|
ACOF IV
|
184,204
|
|
|
217,354
|
|
||
EIF V
|
—
|
|
|
16,215
|
|
||
Other funds
|
7,671
|
|
|
11,260
|
|
||
Total Private Equity Group
|
$
|
702,868
|
|
|
$
|
815,407
|
|
|
Three Months Ended June 30, 2018
|
|
Three Months Ended June 30, 2017
|
||||||||||||||||||||
|
Realized
|
|
Unrealized
|
|
Total
|
|
Realized
|
|
Unrealized
|
|
Total
|
||||||||||||
|
(Dollars in thousands)
|
||||||||||||||||||||||
ACOF III
|
$
|
80,415
|
|
|
$
|
(90,234
|
)
|
|
$
|
(9,819
|
)
|
|
$
|
4,263
|
|
|
$
|
206,293
|
|
|
$
|
210,556
|
|
ACOF IV
|
—
|
|
|
(41,578
|
)
|
|
(41,578
|
)
|
|
55,853
|
|
|
41,203
|
|
|
97,056
|
|
||||||
ACOF V
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(5,719
|
)
|
|
(5,719
|
)
|
||||||
EIF V
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2,477
|
)
|
|
(2,477
|
)
|
||||||
Other funds
|
—
|
|
|
(1,793
|
)
|
|
(1,793
|
)
|
|
4,664
|
|
|
(10,553
|
)
|
|
(5,889
|
)
|
||||||
Total Private Equity Group
|
$
|
80,415
|
|
|
$
|
(133,605
|
)
|
|
$
|
(53,190
|
)
|
|
$
|
64,780
|
|
|
$
|
228,747
|
|
|
$
|
293,527
|
|
|
Six Months Ended June 30, 2018
|
|
Six Months Ended June 30, 2017
|
||||||||||||||||||||
|
Realized
|
|
Unrealized
|
|
Total
|
|
Realized
|
|
Unrealized
|
|
Total
|
||||||||||||
|
(Dollars in thousands)
|
||||||||||||||||||||||
ACOF III
|
$
|
83,209
|
|
|
$
|
(59,584
|
)
|
|
$
|
23,625
|
|
|
$
|
4,263
|
|
|
$
|
183,526
|
|
|
$
|
187,789
|
|
ACOF IV
|
1,604
|
|
|
(33,150
|
)
|
|
(31,546
|
)
|
|
55,853
|
|
|
96,026
|
|
|
151,879
|
|
||||||
ACOF V
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
EIF V
|
—
|
|
|
(16,215
|
)
|
|
(16,215
|
)
|
|
—
|
|
|
(2,439
|
)
|
|
(2,439
|
)
|
||||||
Other funds
|
—
|
|
|
(3,590
|
)
|
|
(3,590
|
)
|
|
4,664
|
|
|
(16,129
|
)
|
|
(11,465
|
)
|
||||||
Total Private Equity Group
|
$
|
84,813
|
|
|
$
|
(112,539
|
)
|
|
$
|
(27,726
|
)
|
|
$
|
64,780
|
|
|
$
|
260,984
|
|
|
$
|
325,764
|
|
|
Three Months Ended June 30, 2018
|
|
Three Months Ended June 30, 2017
|
||||||||||||||||||||||||||||
|
Performance Income - Realized
|
|
Increases
|
|
Decreases
|
|
Performance Income - Unrealized
|
|
Performance Income - Realized
|
|
Increases
|
|
Decreases
|
|
Performance Income - Unrealized
|
||||||||||||||||
|
(Dollars in thousands)
|
||||||||||||||||||||||||||||||
ACOF III
|
$
|
(80,415
|
)
|
|
$
|
—
|
|
|
$
|
(9,820
|
)
|
|
$
|
(90,235
|
)
|
|
$
|
(4,263
|
)
|
|
$
|
210,556
|
|
|
$
|
—
|
|
|
$
|
206,293
|
|
ACOF IV
|
—
|
|
|
—
|
|
|
(41,578
|
)
|
|
(41,578
|
)
|
|
(55,853
|
)
|
|
97,056
|
|
|
—
|
|
|
41,203
|
|
||||||||
ACOF V
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(5,719
|
)
|
|
(5,719
|
)
|
||||||||
EIF V
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2,477
|
)
|
|
(2,477
|
)
|
||||||||
Other funds
|
—
|
|
|
—
|
|
|
(1,792
|
)
|
|
(1,792
|
)
|
|
(4,664
|
)
|
|
5
|
|
|
(5,894
|
)
|
|
(10,553
|
)
|
||||||||
Total Private Equity Group
|
$
|
(80,415
|
)
|
|
$
|
—
|
|
|
$
|
(53,190
|
)
|
|
$
|
(133,605
|
)
|
|
$
|
(64,780
|
)
|
|
$
|
307,617
|
|
|
$
|
(14,090
|
)
|
|
$
|
228,747
|
|
|
Six Months Ended June 30, 2018
|
|
Six Months Ended June 30, 2017
|
||||||||||||||||||||||||||||
|
Performance Income - Realized
|
|
Increases
|
|
Decreases
|
|
Performance Income - Unrealized
|
|
Performance Income - Realized
|
|
Increases
|
|
Decreases
|
|
Performance Income - Unrealized
|
||||||||||||||||
|
(Dollars in thousands)
|
||||||||||||||||||||||||||||||
ACOF III
|
$
|
(83,209
|
)
|
|
$
|
23,625
|
|
|
$
|
—
|
|
|
$
|
(59,584
|
)
|
|
$
|
(4,263
|
)
|
|
$
|
187,789
|
|
|
$
|
—
|
|
|
$
|
183,526
|
|
ACOF IV
|
(1,604
|
)
|
|
—
|
|
|
(31,546
|
)
|
|
(33,150
|
)
|
|
(55,853
|
)
|
|
151,879
|
|
|
—
|
|
|
96,026
|
|
||||||||
ACOF V
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
EIF V
|
—
|
|
|
—
|
|
|
(16,215
|
)
|
|
(16,215
|
)
|
|
—
|
|
|
—
|
|
|
(2,439
|
)
|
|
(2,439
|
)
|
||||||||
Other funds
|
—
|
|
|
961
|
|
|
(4,551
|
)
|
|
(3,590
|
)
|
|
(4,664
|
)
|
|
1,014
|
|
|
(12,479
|
)
|
|
(16,129
|
)
|
||||||||
Total Private Equity Group
|
$
|
(84,813
|
)
|
|
$
|
24,586
|
|
|
$
|
(52,312
|
)
|
|
$
|
(112,539
|
)
|
|
$
|
(64,780
|
)
|
|
$
|
340,682
|
|
|
$
|
(14,918
|
)
|
|
$
|
260,984
|
|
|
Corporate Private Equity
|
|
Private Equity - EIF
|
|
Special Situations
|
|
Total Private Equity Group
|
||||||||
Balance at 3/31/2018
|
$
|
18,728
|
|
|
$
|
4,061
|
|
|
$
|
1,514
|
|
|
$
|
24,303
|
|
Net new equity commitments
|
—
|
|
|
350
|
|
|
—
|
|
|
350
|
|
||||
Distributions
|
(485
|
)
|
|
(545
|
)
|
|
(9
|
)
|
|
(1,039
|
)
|
||||
Change in fund value
|
(157
|
)
|
|
117
|
|
|
28
|
|
|
(12
|
)
|
||||
Balance at 6/30/2018
|
$
|
18,086
|
|
|
$
|
3,983
|
|
|
$
|
1,533
|
|
|
$
|
23,602
|
|
Average AUM(1)
|
$
|
18,407
|
|
|
$
|
4,022
|
|
|
$
|
1,524
|
|
|
$
|
23,953
|
|
|
Corporate Private Equity
|
|
Private Equity - EIF
|
|
Special Situations
|
|
Total Private Equity Group
|
||||||||
Balance at 3/31/2017
|
$
|
18,384
|
|
|
$
|
4,574
|
|
|
$
|
1,695
|
|
|
$
|
24,653
|
|
Net new equity commitments
|
(3
|
)
|
|
284
|
|
|
—
|
|
|
281
|
|
||||
Distributions
|
(535
|
)
|
|
(32
|
)
|
|
(93
|
)
|
|
(660
|
)
|
||||
Change in fund value
|
1,624
|
|
|
(100
|
)
|
|
(28
|
)
|
|
1,496
|
|
||||
Balance at 6/30/2017
|
$
|
19,470
|
|
|
$
|
4,726
|
|
|
$
|
1,574
|
|
|
$
|
25,770
|
|
Average AUM(1)
|
$
|
18,927
|
|
|
$
|
4,650
|
|
|
$
|
1,635
|
|
|
$
|
25,212
|
|
|
(1)
|
Represents the quarterly average of beginning and ending balances.
|
|
Corporate Private Equity
|
|
Private Equity - EIF
|
|
Special Situations
|
|
Total Private Equity Group
|
||||||||
Balance at 12/31/2017
|
$
|
18,557
|
|
|
$
|
4,423
|
|
|
$
|
1,550
|
|
|
$
|
24,530
|
|
Net new equity commitments
|
13
|
|
|
350
|
|
|
—
|
|
|
363
|
|
||||
Distributions
|
(509
|
)
|
|
(763
|
)
|
|
(49
|
)
|
|
(1,321
|
)
|
||||
Change in fund value
|
25
|
|
|
(27
|
)
|
|
32
|
|
|
30
|
|
||||
Balance at 6/30/2018
|
$
|
18,086
|
|
|
$
|
3,983
|
|
|
$
|
1,533
|
|
|
$
|
23,602
|
|
Average AUM(1)
|
$
|
18,457
|
|
|
$
|
4,156
|
|
|
$
|
1,532
|
|
|
$
|
24,145
|
|
|
Corporate Private Equity
|
|
Private Equity - EIF
|
|
Special Situations
|
|
Total Private Equity Group
|
||||||||
Balance at 12/31/2016
|
$
|
18,162
|
|
|
$
|
5,143
|
|
|
$
|
1,736
|
|
|
$
|
25,041
|
|
Net new equity commitments
|
23
|
|
|
300
|
|
|
—
|
|
|
323
|
|
||||
Distributions
|
(553
|
)
|
|
(609
|
)
|
|
(141
|
)
|
|
(1,303
|
)
|
||||
Change in fund value
|
1,838
|
|
|
(108
|
)
|
|
(21
|
)
|
|
1,709
|
|
||||
Balance at 6/30/2017
|
$
|
19,470
|
|
|
$
|
4,726
|
|
|
$
|
1,574
|
|
|
$
|
25,770
|
|
Average AUM(1)
|
$
|
18,672
|
|
|
$
|
4,814
|
|
|
$
|
1,668
|
|
|
$
|
25,154
|
|
|
(1)
|
Represents the quarterly average of beginning and ending balances.
|
|
Corporate Private Equity
|
|
Private Equity - EIF
|
|
Special Situations
|
|
Total Private Equity Group
|
||||||||
FPAUM Balance at 3/31/2018
|
$
|
12,104
|
|
|
$
|
3,634
|
|
|
$
|
925
|
|
|
$
|
16,663
|
|
Commitments
|
—
|
|
|
350
|
|
|
—
|
|
|
350
|
|
||||
Subscriptions/deployment/increase in leverage
|
94
|
|
|
33
|
|
|
44
|
|
|
171
|
|
||||
Redemptions/distributions/decrease in leverage
|
(66
|
)
|
|
(500
|
)
|
|
(24
|
)
|
|
(590
|
)
|
||||
Change in fund value
|
(5
|
)
|
|
—
|
|
|
—
|
|
|
(5
|
)
|
||||
FPAUM Balance at 6/30/2018
|
$
|
12,127
|
|
|
$
|
3,517
|
|
|
$
|
945
|
|
|
$
|
16,589
|
|
Average FPAUM(1)
|
$
|
12,116
|
|
|
$
|
3,576
|
|
|
$
|
935
|
|
|
$
|
16,627
|
|
|
Corporate Private Equity
|
|
Private Equity - EIF
|
|
Special Situations
|
|
Total Private Equity Group
|
||||||||
FPAUM Balance at 3/31/2017
|
$
|
12,720
|
|
|
$
|
3,865
|
|
|
$
|
597
|
|
|
$
|
17,182
|
|
Commitments
|
(3
|
)
|
|
284
|
|
|
—
|
|
|
281
|
|
||||
Subscriptions/deployment/increase in leverage
|
230
|
|
|
9
|
|
|
217
|
|
|
456
|
|
||||
Redemptions/distributions/decrease in leverage
|
(510
|
)
|
|
(24
|
)
|
|
(36
|
)
|
|
(570
|
)
|
||||
Change in fund value
|
—
|
|
|
(53
|
)
|
|
(4
|
)
|
|
(57
|
)
|
||||
FPAUM Balance at 6/30/2017
|
$
|
12,437
|
|
|
$
|
4,081
|
|
|
$
|
774
|
|
|
$
|
17,292
|
|
Average FPAUM(1)
|
$
|
12,579
|
|
|
$
|
3,973
|
|
|
$
|
686
|
|
|
$
|
17,238
|
|
|
|
Corporate Private Equity
|
|
Private Equity - EIF
|
|
Special Situations
|
|
Total Private Equity Group
|
||||||||
FPAUM Balance at 12/31/2017
|
$
|
12,073
|
|
|
$
|
4,019
|
|
|
$
|
766
|
|
|
$
|
16,858
|
|
Commitments
|
13
|
|
|
350
|
|
|
—
|
|
|
363
|
|
||||
Subscriptions/deployment/increase in leverage
|
123
|
|
|
34
|
|
|
217
|
|
|
374
|
|
||||
Redemptions/distributions/decrease in leverage
|
(80
|
)
|
|
(886
|
)
|
|
(50
|
)
|
|
(1,016
|
)
|
||||
Change in fund value
|
(2
|
)
|
|
—
|
|
|
12
|
|
|
10
|
|
||||
FPAUM Balance at 6/30/2018
|
$
|
12,127
|
|
|
$
|
3,517
|
|
|
$
|
945
|
|
|
$
|
16,589
|
|
Average FPAUM(1)
|
$
|
12,101
|
|
|
$
|
3,723
|
|
|
$
|
879
|
|
|
$
|
16,703
|
|
|
Corporate Private Equity
|
|
Private Equity - EIF
|
|
Special Situations
|
|
Total Private Equity Group
|
||||||||
FPAUM Balance at 12/31/2016
|
$
|
6,454
|
|
|
$
|
4,232
|
|
|
$
|
628
|
|
|
$
|
11,314
|
|
Commitments
|
7,622
|
|
|
300
|
|
|
—
|
|
|
7,922
|
|
||||
Subscriptions/deployment/increase in leverage
|
409
|
|
|
169
|
|
|
259
|
|
|
837
|
|
||||
Redemptions/distributions/decrease in leverage
|
(521
|
)
|
|
(332
|
)
|
|
(65
|
)
|
|
(918
|
)
|
||||
Change in fund value
|
—
|
|
|
(288
|
)
|
|
(48
|
)
|
|
(336
|
)
|
||||
Change in fee basis
|
(1,527
|
)
|
|
—
|
|
|
—
|
|
|
(1,527
|
)
|
||||
FPAUM Balance at 6/30/2017
|
$
|
12,437
|
|
|
$
|
4,081
|
|
|
$
|
774
|
|
|
$
|
17,292
|
|
Average FPAUM(1)
|
$
|
10,537
|
|
|
$
|
4,059
|
|
|
$
|
666
|
|
|
$
|
15,262
|
|
|
(1)
|
Represents the quarterly average of beginning and ending balances.
|
FPAUM: $16,589
|
FPAUM: $17,292
|
AUM: $23,602
|
AUM: $25,770
|
|
|
|
|
|
As of June 30, 2018 (Dollars in millions)
|
|
|
|
|
|
|
||||||||||||||||||||||||||
|
Year of Inception
|
|
AUM
|
|
Original Capital Commitments
|
|
Cumulative Invested Capital
|
|
Realized Proceeds(1)
|
|
Unrealized Value(2)
|
|
Total Value
|
|
MoIC
|
|
IRR(%)
|
|
Primary Investment Strategy
|
||||||||||||||||||
Fund
|
|
|
|
|
|
|
|
Gross(3)
|
|
Net(4)
|
|
Gross(5)
|
|
Net(6)
|
|
||||||||||||||||||||||
USPF III
|
2007
|
|
$
|
481
|
|
|
$
|
1,350
|
|
|
$
|
1,808
|
|
|
$
|
2,110
|
|
|
$
|
448
|
|
|
$
|
2,558
|
|
|
1.4x
|
|
1.4x
|
|
7.4
|
|
|
4.9
|
|
|
U.S. Power and Energy Infrastructure
|
ACOF III
|
2008
|
|
4,208
|
|
|
3,510
|
|
|
3,867
|
|
|
6,662
|
|
|
3,889
|
|
|
10,551
|
|
|
2.7x
|
|
2.3x
|
|
30.7
|
|
|
22.9
|
|
|
Corporate Private Equity
|
||||||
USPF IV
|
2010
|
|
1,771
|
|
|
1,688
|
|
|
1,859
|
|
|
933
|
|
|
1,608
|
|
|
2,541
|
|
|
1.4x
|
|
1.3x
|
|
10.1
|
|
|
6.6
|
|
|
U.S. Power and Energy Infrastructure
|
||||||
ACOF IV
|
2012
|
|
5,295
|
|
|
4,700
|
|
|
4,107
|
|
|
2,520
|
|
|
4,427
|
|
|
6,947
|
|
|
1.7x
|
|
1.5x
|
|
20.4
|
|
|
13.7
|
|
|
Corporate Private Equity
|
||||||
EIF V
|
2015
|
|
787
|
|
|
801
|
|
|
505
|
|
|
146
|
|
|
418
|
|
|
564
|
|
|
1.1x
|
|
1.0x
|
|
12.0
|
|
|
(1.2
|
)
|
|
U.S. Power and Energy Infrastructure
|
||||||
SSF IV(7)
|
2015
|
|
1,367
|
|
|
1,515
|
|
|
1,693
|
|
|
774
|
|
|
801
|
|
|
1,576
|
|
|
0.9x
|
|
0.9x
|
|
(7.2
|
)
|
|
(8.9
|
)
|
|
Special Situations
|
||||||
ACOF V
|
2017
|
|
7,838
|
|
|
7,850
|
|
|
2,943
|
|
|
118
|
|
|
3,015
|
|
|
3,133
|
|
|
1.1x
|
|
1.0x
|
|
NA
|
|
|
NA
|
|
|
Corporate Private Equity
|
|
(1)
|
Realized proceeds represent the sum of all cash dividends, interest income, other fees and cash proceeds from realizations of interests in portfolio investments.
|
(2)
|
Unrealized value represents the fair market value of remaining investments. There can be no assurance that unrealized investments will be realized at the valuations indicated.
|
(3)
|
The gross MoIC is calculated at the investment-level and is based on the interests of all partners. The gross MoIC is before giving effect to management fees, performance fees as applicable and other expenses.
|
(4)
|
The net MoIC for the U.S. power and energy infrastructure and special situation funds is calculated at the fund-level. The net MoIC for the corporate private equity funds is calculated at the investment-level. For all funds, the net MoIC is based on the interests of the fee-paying limited partners
and if applicable, excludes those interests attributable to the non-fee paying limited partners and/or the general partner who does not pay management fees or performance income. The net MoIC is after giving effect to management fees, performance income as applicable and other expenses.
|
(5)
|
The gross IRR is an annualized since inception gross internal rate of return of cash flows to and from investments and the residual value of the investments at the end of the measurement period. Gross IRRs reflect returns to all partners. Cash flows used in the gross IRR calculation are assumed to occur at month-end. The gross IRRs are calculated before giving effect to management fees, performance income as applicable, and other expenses.
|
(6)
|
The net IRR for the U.S. power and energy infrastructure and special situation funds is an annualized since inception net internal rate of return of cash flows to and from the fund and the fund’s residual value at the end of the measurement period. The cash flow dates used in the net IRR calculations are based on the actual dates of the cash flows. The net IRR for the corporate private equity funds is an annualized since inception net internal rate of return of cash flows to and from investments and the residual value of the investments at the end of the measurement period. The funds may utilize a credit facility during the investment period and for general cash management purposes. Net fund-level IRRs would likely have been lower had such fund called capital from its limited partners instead of utilizing the credit facility. Cash flows used in the net IRR calculations are assumed to occur at month end. For all funds, the net IRRs are calculated after giving effect to management fees, performance income as applicable, and other expenses and exclude commitments by the general partner and Schedule I investors who do not pay either management fees or carried interest. Including the timing on contribution and distributions to and from the corporate private equity funds, net investor IRRs since inception for ACOF III is 22.2% and for ACOF IV is 12.9%.
|
(7)
|
In January 2017, a new team assumed portfolio management of SSF IV. In addition to presenting the cumulative performance measure by SSF IV, we have also adopted a new performance measurement called “SSF IV 2.0”. SSF IV 2.0 is a subset of SSF IV positions and is intended to provide insight into the new team’s cumulative investment performance. SSF IV 2.0 investments represent (i) existing and re-underwritten positions by the new team on January 1, 2017 and (ii) all new investments made by the new team since January 1, 2017. As part of the re-underwriting process, each liquid investment in the SSF IV portfolio was evaluated and a determination was made whether to continue to hold such investment in the SSF IV portfolio or dispose of such investment. At the same time, legacy illiquid investments have been excluded from the SSF IV 2.0 track record as it was not possible to dispose of such investments in the near-term due to their private, illiquid nature. Since January 2017, SSF IV 2.0 has generated gross and net (realized and unrealized) internal rates of return of 15.6% and 10.8%, respectively, through June 30, 2018.
|
|
Three Months Ended
|
|
Favorable (Unfavorable)
|
|
Six Months Ended
|
|
Favorable (Unfavorable)
|
||||||||||||||||||||||
|
June 30,
|
|
|
June 30,
|
|
||||||||||||||||||||||||
|
2018
|
|
2017
|
|
$ Change
|
|
% Change
|
|
2018
|
|
2017
|
|
$ Change
|
|
% Change
|
||||||||||||||
|
(Dollars in thousands)
|
||||||||||||||||||||||||||||
Management fees
|
$
|
17,138
|
|
|
$
|
16,479
|
|
|
$
|
659
|
|
|
4
|
%
|
|
$
|
32,311
|
|
|
$
|
32,094
|
|
|
$
|
217
|
|
|
1
|
%
|
Other fees
|
7
|
|
|
19
|
|
|
(12
|
)
|
|
(63
|
)%
|
|
10
|
|
|
10
|
|
|
—
|
|
|
—
|
%
|
||||||
Compensation and benefits
|
(8,768
|
)
|
|
(9,714
|
)
|
|
946
|
|
|
10
|
%
|
|
(16,407
|
)
|
|
(19,450
|
)
|
|
3,043
|
|
|
16
|
%
|
||||||
General, administrative and other expenses
|
(2,391
|
)
|
|
(3,091
|
)
|
|
700
|
|
|
23
|
%
|
|
(4,823
|
)
|
|
(5,822
|
)
|
|
999
|
|
|
17
|
%
|
||||||
Fee Related Earnings
|
5,986
|
|
|
3,693
|
|
|
2,293
|
|
|
62
|
%
|
|
11,091
|
|
|
6,832
|
|
|
4,259
|
|
|
62
|
%
|
||||||
Performance income-realized
|
521
|
|
|
1,467
|
|
|
(946
|
)
|
|
(64
|
)%
|
|
14,159
|
|
|
1,494
|
|
|
12,665
|
|
|
NM
|
|
||||||
Performance income-unrealized
|
13,830
|
|
|
29,789
|
|
|
(15,959
|
)
|
|
(54
|
)%
|
|
11,790
|
|
|
43,877
|
|
|
(32,087
|
)
|
|
(73
|
)%
|
||||||
Performance related compensation-realized
|
7
|
|
|
(161
|
)
|
|
168
|
|
|
NM
|
|
|
(8,214
|
)
|
|
(177
|
)
|
|
(8,037
|
)
|
|
NM
|
|
||||||
Performance related compensation-unrealized
|
(8,785
|
)
|
|
(18,632
|
)
|
|
9,847
|
|
|
53
|
%
|
|
(8,276
|
)
|
|
(27,070
|
)
|
|
18,794
|
|
|
69
|
%
|
||||||
Net performance income
|
5,573
|
|
|
12,463
|
|
|
(6,890
|
)
|
|
(55
|
)%
|
|
9,459
|
|
|
18,124
|
|
|
(8,665
|
)
|
|
(48
|
)%
|
||||||
Investment income (loss)-realized
|
(250
|
)
|
|
373
|
|
|
(623
|
)
|
|
NM
|
|
|
3,100
|
|
|
2,156
|
|
|
944
|
|
|
44
|
%
|
||||||
Investment income (loss)-unrealized
|
(525
|
)
|
|
1,134
|
|
|
(1,659
|
)
|
|
NM
|
|
|
(1,757
|
)
|
|
690
|
|
|
(2,447
|
)
|
|
NM
|
|
||||||
Interest and other investment income (expense)
|
(1,218
|
)
|
|
1,534
|
|
|
(2,752
|
)
|
|
NM
|
|
|
(201
|
)
|
|
1,353
|
|
|
(1,554
|
)
|
|
NM
|
|
||||||
Interest expense
|
(452
|
)
|
|
(429
|
)
|
|
(23
|
)
|
|
(5
|
)%
|
|
(872
|
)
|
|
(861
|
)
|
|
(11
|
)
|
|
(1
|
)%
|
||||||
Net investment income (loss)
|
(2,445
|
)
|
|
2,612
|
|
|
(5,057
|
)
|
|
NM
|
|
|
270
|
|
|
3,338
|
|
|
(3,068
|
)
|
|
(92
|
)%
|
||||||
Performance related earnings
|
3,128
|
|
|
15,075
|
|
|
(11,947
|
)
|
|
(79
|
)%
|
|
9,729
|
|
|
21,462
|
|
|
(11,733
|
)
|
|
(55
|
)%
|
||||||
Economic net income
|
$
|
9,114
|
|
|
$
|
18,768
|
|
|
(9,654
|
)
|
|
(51
|
)%
|
|
$
|
20,820
|
|
|
$
|
28,294
|
|
|
(7,474
|
)
|
|
(26
|
)%
|
||
Realized income
|
$
|
6,479
|
|
|
$
|
5,181
|
|
|
1,298
|
|
|
25
|
%
|
|
$
|
20,148
|
|
|
$
|
9,769
|
|
|
10,379
|
|
|
106
|
%
|
|
|
As of June 30,
|
|
As of December 31,
|
||||
|
2018
|
|
2017
|
||||
|
(Dollars in thousands)
|
||||||
US VIII
|
$
|
37,706
|
|
|
$
|
32,940
|
|
EF IV
|
51,905
|
|
|
50,801
|
|
||
Other real estate funds
|
44,117
|
|
|
37,528
|
|
||
Subtotal
|
133,728
|
|
|
121,269
|
|
||
Other fee generating funds(1)
|
13,313
|
|
|
15,362
|
|
||
Total Real Estate Group
|
$
|
147,041
|
|
|
$
|
136,631
|
|
|
(1)
|
Relates to investment income from AREA Sponsor Holdings LLC that is reclassified for segment reporting to align with the character of the underlying income generated.
|
|
Three Months Ended June 30, 2018
|
|
Three Months Ended June 30, 2017
|
||||||||||||||||||||
|
Realized
|
|
Unrealized
|
|
Total
|
|
Realized
|
|
Unrealized
|
|
Total
|
||||||||||||
|
(Dollars in thousands)
|
||||||||||||||||||||||
US VIII
|
$
|
—
|
|
|
$
|
436
|
|
|
$
|
436
|
|
|
$
|
—
|
|
|
$
|
4,074
|
|
|
$
|
4,074
|
|
EF IV
|
—
|
|
|
11,012
|
|
|
11,012
|
|
|
—
|
|
|
18,964
|
|
|
18,964
|
|
||||||
Other real estate funds
|
—
|
|
|
2,934
|
|
|
2,934
|
|
|
267
|
|
|
7,734
|
|
|
8,001
|
|
||||||
Subtotal
|
—
|
|
|
14,382
|
|
|
14,382
|
|
|
267
|
|
|
30,772
|
|
|
31,039
|
|
||||||
Other fee generating funds(1)
|
521
|
|
|
(552
|
)
|
|
(31
|
)
|
|
1,200
|
|
|
(983
|
)
|
|
217
|
|
||||||
Total Real Estate Group
|
$
|
521
|
|
|
$
|
13,830
|
|
|
$
|
14,351
|
|
|
$
|
1,467
|
|
|
$
|
29,789
|
|
|
$
|
31,256
|
|
|
Six Months Ended June 30, 2018
|
|
Six Months Ended June 30, 2017
|
||||||||||||||||||||
|
Realized
|
|
Unrealized
|
|
Total
|
|
Realized
|
|
Unrealized
|
|
Total
|
||||||||||||
|
(Dollars in thousands)
|
||||||||||||||||||||||
US VIII
|
$
|
—
|
|
|
$
|
4,766
|
|
|
$
|
4,766
|
|
|
$
|
—
|
|
|
$
|
8,134
|
|
|
$
|
8,134
|
|
EF IV
|
12,396
|
|
|
1,104
|
|
|
13,500
|
|
|
—
|
|
|
28,055
|
|
|
28,055
|
|
||||||
Other real estate funds
|
1,242
|
|
|
7,447
|
|
|
8,689
|
|
|
294
|
|
|
8,647
|
|
|
8,941
|
|
||||||
Subtotal
|
13,638
|
|
|
13,317
|
|
|
26,955
|
|
|
294
|
|
|
44,836
|
|
|
45,130
|
|
||||||
Other fee generating funds(1)
|
521
|
|
|
(1,527
|
)
|
|
(1,006
|
)
|
|
1,200
|
|
|
(959
|
)
|
|
241
|
|
||||||
Total Real Estate Group
|
$
|
14,159
|
|
|
$
|
11,790
|
|
|
$
|
25,949
|
|
|
$
|
1,494
|
|
|
$
|
43,877
|
|
|
$
|
45,371
|
|
|
(1)
|
Relates to investment income from AREA Sponsor Holdings LLC that is reclassified for segment reporting to align with the character of the underlying income generated.
|
|
Three Months Ended June 30, 2018
|
|
Three Months Ended June 30, 2017
|
||||||||||||||||||||||||||||
|
Performance Income - Realized
|
|
Increases
|
|
Decreases
|
|
Performance Income - Unrealized
|
|
Performance Income - Realized
|
|
Increases
|
|
Decreases
|
|
Performance Income - Unrealized
|
||||||||||||||||
|
(Dollars in thousands)
|
||||||||||||||||||||||||||||||
US VIII
|
$
|
—
|
|
|
$
|
436
|
|
|
$
|
—
|
|
|
$
|
436
|
|
|
$
|
—
|
|
|
$
|
4,074
|
|
|
$
|
—
|
|
|
$
|
4,074
|
|
EF IV
|
—
|
|
|
11,012
|
|
|
—
|
|
|
11,012
|
|
|
—
|
|
|
18,964
|
|
|
—
|
|
|
18,964
|
|
||||||||
Other real estate funds
|
—
|
|
|
4,875
|
|
|
(1,941
|
)
|
|
2,934
|
|
|
(267
|
)
|
|
8,117
|
|
|
(116
|
)
|
|
7,734
|
|
||||||||
Subtotal
|
—
|
|
|
16,323
|
|
|
(1,941
|
)
|
|
14,382
|
|
|
(267
|
)
|
|
31,155
|
|
|
(116
|
)
|
|
30,772
|
|
||||||||
Other fee generating funds(1)
|
(521
|
)
|
|
337
|
|
|
(368
|
)
|
|
(552
|
)
|
|
(1,200
|
)
|
|
827
|
|
|
(610
|
)
|
|
(983
|
)
|
||||||||
Total Real Estate Group
|
$
|
(521
|
)
|
|
$
|
16,660
|
|
|
$
|
(2,309
|
)
|
|
$
|
13,830
|
|
|
$
|
(1,467
|
)
|
|
$
|
31,982
|
|
|
$
|
(726
|
)
|
|
$
|
29,789
|
|
|
Six Months Ended June 30, 2018
|
|
Six Months Ended June 30, 2017
|
||||||||||||||||||||||||||||
|
Performance Income - Realized
|
|
Increases
|
|
Decreases
|
|
Performance Income - Unrealized
|
|
Performance Income - Realized
|
|
Increases
|
|
Decreases
|
|
Performance Income - Unrealized
|
||||||||||||||||
|
(Dollars in thousands)
|
||||||||||||||||||||||||||||||
US VIII
|
$
|
—
|
|
|
$
|
4,766
|
|
|
$
|
—
|
|
|
$
|
4,766
|
|
|
$
|
—
|
|
|
$
|
8,134
|
|
|
$
|
—
|
|
|
$
|
8,134
|
|
EF IV
|
(12,396
|
)
|
|
13,500
|
|
|
—
|
|
|
1,104
|
|
|
—
|
|
|
28,055
|
|
|
—
|
|
|
28,055
|
|
||||||||
Other real estate funds
|
(1,242
|
)
|
|
10,801
|
|
|
(2,112
|
)
|
|
7,447
|
|
|
(294
|
)
|
|
9,456
|
|
|
(515
|
)
|
|
8,647
|
|
||||||||
Subtotal
|
(13,638
|
)
|
|
29,067
|
|
|
(2,112
|
)
|
|
13,317
|
|
|
(294
|
)
|
|
45,645
|
|
|
(515
|
)
|
|
44,836
|
|
||||||||
Other fee generating funds(1)
|
(521
|
)
|
|
302
|
|
|
(1,308
|
)
|
|
(1,527
|
)
|
|
(1,200
|
)
|
|
1,149
|
|
|
(908
|
)
|
|
(959
|
)
|
||||||||
Total Real Estate Group
|
$
|
(14,159
|
)
|
|
$
|
29,369
|
|
|
$
|
(3,420
|
)
|
|
$
|
11,790
|
|
|
$
|
(1,494
|
)
|
|
$
|
46,794
|
|
|
$
|
(1,423
|
)
|
|
$
|
43,877
|
|
|
(1)
|
Relates to investment income from AREA Sponsor Holdings LLC that is reclassified for segment reporting to align with the character of the underlying income generated.
|
|
Real Estate Equity - U.S.
|
|
Real Estate Equity - E.U.
|
|
Real Estate Debt
|
|
Total Real Estate Group
|
||||||||
Balance at 3/31/2018
|
$
|
4,505
|
|
|
$
|
3,388
|
|
|
$
|
3,003
|
|
|
$
|
10,896
|
|
Net new equity commitments
|
110
|
|
|
197
|
|
|
—
|
|
|
307
|
|
||||
Distributions
|
(133
|
)
|
|
(99
|
)
|
|
(8
|
)
|
|
(240
|
)
|
||||
Change in fund value
|
72
|
|
|
(135
|
)
|
|
10
|
|
|
(53
|
)
|
||||
Balance at 6/30/2018
|
$
|
4,554
|
|
|
$
|
3,351
|
|
|
$
|
3,005
|
|
|
$
|
10,910
|
|
Average AUM(1)
|
$
|
4,530
|
|
|
$
|
3,370
|
|
|
$
|
3,004
|
|
|
$
|
10,904
|
|
|
Real Estate Equity - U.S.
|
|
Real Estate Equity - E.U.
|
|
Real Estate Debt
|
|
Total Real Estate Group
|
||||||||
Balance at 3/31/2017
|
$
|
4,136
|
|
|
$
|
3,050
|
|
|
$
|
2,755
|
|
|
$
|
9,941
|
|
Net new equity commitments
|
502
|
|
|
—
|
|
|
—
|
|
|
502
|
|
||||
Net new debt commitments
|
—
|
|
|
—
|
|
|
236
|
|
|
236
|
|
||||
Distributions
|
(74
|
)
|
|
(86
|
)
|
|
(8
|
)
|
|
(168
|
)
|
||||
Change in fund value
|
95
|
|
|
179
|
|
|
7
|
|
|
281
|
|
||||
Balance at 6/30/2017
|
$
|
4,659
|
|
|
$
|
3,143
|
|
|
$
|
2,990
|
|
|
$
|
10,792
|
|
Average AUM(1)
|
$
|
4,398
|
|
|
$
|
3,097
|
|
|
$
|
2,873
|
|
|
$
|
10,368
|
|
|
|
Real Estate Equity - U.S.
|
|
Real Estate Equity - E.U.
|
|
Real Estate Debt
|
|
Total Real Estate Group
|
||||||||
Balance at 12/31/2017
|
$
|
4,578
|
|
|
$
|
2,704
|
|
|
$
|
2,947
|
|
|
$
|
10,229
|
|
Net new equity commitments
|
144
|
|
|
965
|
|
|
55
|
|
|
1,164
|
|
||||
Distributions
|
(267
|
)
|
|
(248
|
)
|
|
(16
|
)
|
|
(531
|
)
|
||||
Change in fund value
|
99
|
|
|
(70
|
)
|
|
19
|
|
|
48
|
|
||||
Balance at 6/30/2018
|
$
|
4,554
|
|
|
$
|
3,351
|
|
|
$
|
3,005
|
|
|
$
|
10,910
|
|
Average AUM(1)
|
$
|
4,546
|
|
|
$
|
3,148
|
|
|
$
|
2,985
|
|
|
$
|
10,679
|
|
|
Real Estate Equity - U.S.
|
|
Real Estate Equity - E.U.
|
|
Real Estate Debt
|
|
Total Real Estate Group
|
||||||||
Balance at 12/31/2016
|
$
|
4,106
|
|
|
$
|
3,100
|
|
|
$
|
2,546
|
|
|
$
|
9,752
|
|
Net new equity commitments
|
521
|
|
|
—
|
|
|
—
|
|
|
521
|
|
||||
Net new debt commitments
|
—
|
|
|
—
|
|
|
509
|
|
|
509
|
|
||||
Distributions
|
(93
|
)
|
|
(204
|
)
|
|
(78
|
)
|
|
(375
|
)
|
||||
Change in fund value
|
125
|
|
|
247
|
|
|
13
|
|
|
385
|
|
||||
Balance at 6/30/2017
|
$
|
4,659
|
|
|
$
|
3,143
|
|
|
$
|
2,990
|
|
|
$
|
10,792
|
|
Average AUM(1)
|
$
|
4,300
|
|
|
$
|
3,098
|
|
|
$
|
2,764
|
|
|
$
|
10,162
|
|
|
|
Real Estate Equity - U.S.
|
|
Real Estate Equity - E.U.
|
|
Real Estate Debt
|
|
Total Real Estate Group
|
||||||||
FPAUM Balance at 3/31/2018
|
$
|
3,008
|
|
|
$
|
2,729
|
|
|
$
|
1,014
|
|
|
$
|
6,751
|
|
Commitments
|
97
|
|
|
—
|
|
|
—
|
|
|
97
|
|
||||
Subscriptions/deployment/increase in leverage
|
14
|
|
|
240
|
|
|
26
|
|
|
280
|
|
||||
Redemptions/distributions/decrease in leverage
|
(67
|
)
|
|
(40
|
)
|
|
(8
|
)
|
|
(115
|
)
|
||||
Change in fund value
|
7
|
|
|
(67
|
)
|
|
10
|
|
|
(50
|
)
|
||||
FPAUM Balance at 6/30/2018
|
$
|
3,059
|
|
|
$
|
2,862
|
|
|
$
|
1,042
|
|
|
$
|
6,963
|
|
Average FPAUM(1)
|
$
|
3,034
|
|
|
$
|
2,796
|
|
|
$
|
1,028
|
|
|
$
|
6,858
|
|
|
Real Estate Equity - U.S.
|
|
Real Estate Equity - E.U.
|
|
Real Estate Debt
|
|
Total Real Estate Group
|
||||||||
FPAUM Balance at 3/31/2017
|
$
|
2,758
|
|
|
$
|
2,484
|
|
|
$
|
1,115
|
|
|
$
|
6,357
|
|
Commitments
|
390
|
|
|
—
|
|
|
—
|
|
|
390
|
|
||||
Subscriptions/deployment/increase in leverage
|
153
|
|
|
—
|
|
|
1
|
|
|
154
|
|
||||
Redemptions/distributions/decrease in leverage
|
(62
|
)
|
|
(26
|
)
|
|
(8
|
)
|
|
(96
|
)
|
||||
Change in fund value
|
—
|
|
|
78
|
|
|
7
|
|
|
85
|
|
||||
Change in fee basis
|
(236
|
)
|
|
—
|
|
|
—
|
|
|
(236
|
)
|
||||
FPAUM Balance at 6/30/2017
|
$
|
3,003
|
|
|
$
|
2,536
|
|
|
$
|
1,115
|
|
|
$
|
6,654
|
|
Average FPAUM(1)
|
$
|
2,881
|
|
|
$
|
2,510
|
|
|
$
|
1,115
|
|
|
$
|
6,506
|
|
|
|
Real Estate Equity - U.S.
|
|
Real Estate Equity - E.U.
|
|
Real Estate Debt
|
|
Total Real Estate Group
|
||||||||
FPAUM Balance at 12/31/2017
|
$
|
3,062
|
|
|
$
|
2,064
|
|
|
$
|
1,063
|
|
|
$
|
6,189
|
|
Commitments
|
126
|
|
|
737
|
|
|
—
|
|
|
863
|
|
||||
Subscriptions/deployment/increase in leverage
|
51
|
|
|
338
|
|
|
26
|
|
|
415
|
|
||||
Redemptions/distributions/decrease in leverage
|
(148
|
)
|
|
(83
|
)
|
|
(67
|
)
|
|
(298
|
)
|
||||
Change in fund value
|
5
|
|
|
(27
|
)
|
|
20
|
|
|
(2
|
)
|
||||
Change in fee basis
|
(37
|
)
|
|
(167
|
)
|
|
—
|
|
|
(204
|
)
|
||||
FPAUM Balance at 6/30/2018
|
$
|
3,059
|
|
|
$
|
2,862
|
|
|
$
|
1,042
|
|
|
$
|
6,963
|
|
Average FPAUM(1)
|
$
|
3,043
|
|
|
$
|
2,552
|
|
|
$
|
1,040
|
|
|
$
|
6,635
|
|
|
Real Estate Equity - U.S.
|
|
Real Estate Equity - E.U.
|
|
Real Estate Debt
|
|
Total Real Estate Group
|
||||||||
FPAUM Balance at 12/31/2016
|
$
|
2,891
|
|
|
$
|
2,531
|
|
|
$
|
1,118
|
|
|
$
|
6,540
|
|
Commitments
|
390
|
|
|
—
|
|
|
—
|
|
|
390
|
|
||||
Subscriptions/deployment/increase in leverage
|
204
|
|
|
—
|
|
|
3
|
|
|
207
|
|
||||
Redemptions/distributions/decrease in leverage
|
(198
|
)
|
|
(46
|
)
|
|
(26
|
)
|
|
(270
|
)
|
||||
Change in fund value
|
—
|
|
|
51
|
|
|
20
|
|
|
71
|
|
||||
Change in fee basis
|
(284
|
)
|
|
—
|
|
|
—
|
|
|
(284
|
)
|
||||
FPAUM Balance at 6/30/2017
|
$
|
3,003
|
|
|
$
|
2,536
|
|
|
$
|
1,115
|
|
|
$
|
6,654
|
|
Average FPAUM(1)
|
$
|
2,884
|
|
|
$
|
2,517
|
|
|
$
|
1,116
|
|
|
$
|
6,517
|
|
|
FPAUM: $6,963
|
FPAUM: $6,654
|
AUM: $10,910
|
AUM: $10,792
|
|
|
|
|
|
As of June 30, 2018 (Dollars in millions)
|
|
|
|
|
|
|
||||||||||||||||||||||||
|
Year of Inception
|
|
AUM
|
|
Original Capital Commitments
|
|
Cumulative Invested Capital
|
|
Realized Proceeds(1)
|
|
Unrealized Value(2)
|
|
Total Value
|
|
MoIC
|
|
IRR(%)
|
|
Primary
Investment Strategy
|
||||||||||||||||
Fund
|
|
|
|
|
|
|
|
Gross(3)
|
|
Net(4)
|
|
Gross(5)
|
|
Net(6)
|
|
||||||||||||||||||||
EF IV(7)
|
2014
|
|
$
|
990
|
|
|
$
|
1,302
|
|
|
$
|
1,103
|
|
|
$
|
534
|
|
|
$
|
1,029
|
|
|
$
|
1,563
|
|
|
1.4x
|
|
1.2x
|
|
20.8
|
|
13.6
|
|
E.U. Real Estate Equity
|
EPEP II(8)
|
2015
|
|
680
|
|
|
747
|
|
|
342
|
|
|
132
|
|
|
289
|
|
|
422
|
|
|
1.2x
|
|
1.1x
|
|
18.4
|
|
21.3
|
|
E.U. Real Estate Equity
|
|
(1)
|
Realized proceeds include distributions of operating income, sales and financing proceeds received.
|
(2)
|
Unrealized value represents the fair market value of remaining investments. There can be no assurance that unrealized investments will be realized at the valuations indicated.
|
(3)
|
The gross MoIC is calculated at the investment level and is based on the interests of all partners. The gross MoIC for all funds is before giving effect to management fees, performance income as applicable and other expenses.
|
(4)
|
The net MoIC is calculated at the fund-level and is based on the interests of the fee-paying partners and, if applicable, excludes interests attributable to the non fee-paying partners and/or the general partner who does not pay management fees or performance income or has such fees rebated outside of the fund. The net MoIC is after giving effect to management fees, performance income as applicable and other expenses.
|
(5)
|
The gross IRR is an annualized since inception gross internal rate of return of cash flows to and from investments and the residual value of the investments at the end of the measurement period. Gross IRRs reflect returns to all partners. Cash flows used in the gross IRR calculation are assumed to occur at quarter-end. The gross IRRs are calculated before giving effect to management fees, performance income as applicable, and other expenses.
|
(6)
|
The net IRR is an annualized since inception net internal rate of return of cash flows to and from the fund and the fund’s residual value at the end of the measurement period. Net IRRs reflect returns to the fee-paying partners and, if applicable, excludes interests attributable to the non fee-paying partners and/or the general partner who does not pay management fees or performance income or has such fees rebated outside of the fund. The cash flow dates used in the net IRR calculation are based on the actual dates of the cash flows. The net IRRs are calculated after giving effect to management fees, performance income as applicable, and other expenses. The funds may utilize a credit facility during the investment period and for general cash management purposes. Net fund-level IRRs would likely have been lower had such fund called capital from its limited partners instead of utilizing the credit facility.
|
(7)
|
EF IV is made up of two parallel funds, one denominated in U.S. dollars and one denominated in Euros. The gross and net MoIC and gross and net IRRs presented in the chart are for the U.S. dollar denominated parallel fund as that is the larger of the two funds. The gross and net IRRs for the Euro denominated parallel fund are 21.1% and 14.2%, respectively. The gross and net MoIC for the Euro denominated parallel fund are 1.4x and 1.2x, respectively. Original capital commitments are converted to U.S. dollars at the prevailing exchange rate at the time of fund's closing. All other values for EF IV are for the combined fund and are converted to U.S. dollars at the prevailing quarter-end exchange rate.
|
(8)
|
EPEP II is made up of dual currency investors and Euro currency investors. The gross and net MoIC presented in the chart are for dual currency investors as dual currency investors represent the largest group of investors in the fund. Multiples exclude foreign currency gains and losses since dual currency investors fund capital contributions and receive distributions in local deal currency (GBP or EUR) and therefore, do not realize foreign currency gains or losses. The gross and net IRRs for the euro currency investors, which include foreign currency gains and losses, are 17.9% and 20.3%, respectively. The gross and net MoIC for the Euro currency investors, which include foreign currency gains and losses, are 1.2x and 1.1x, respectively. Original capital commitments are converted to U.S. dollars at the prevailing exchange rate at the time of fund's closing. All other values for EPEP II are for the combined fund and are converted to U.S. dollars at the prevailing quarter-end exchange rate.
|
|
Three Months Ended
|
|
Favorable (Unfavorable)
|
|
Six Months Ended
|
|
Favorable (Unfavorable)
|
||||||||||||||||||||||
|
June 30,
|
|
|
June 30,
|
|
||||||||||||||||||||||||
|
2018
|
|
2017
|
|
$ Change
|
|
% Change
|
|
2018
|
|
2017
|
|
$ Change
|
|
% Change
|
||||||||||||||
|
(Dollars in thousands)
|
||||||||||||||||||||||||||||
Compensation and benefits
|
$
|
(31,059
|
)
|
|
$
|
(30,584
|
)
|
|
$
|
(475
|
)
|
|
(2
|
)%
|
|
$
|
(61,665
|
)
|
|
$
|
(56,537
|
)
|
|
$
|
(5,128
|
)
|
|
(9
|
)%
|
General, administrative and other expenses
|
(19,489
|
)
|
|
(18,862
|
)
|
|
(627
|
)
|
|
(3
|
)%
|
|
(38,105
|
)
|
|
(38,175
|
)
|
|
70
|
|
|
—
|
%
|
||||||
Fee Related Earnings
|
(50,548
|
)
|
|
(49,446
|
)
|
|
(1,102
|
)
|
|
(2
|
)%
|
|
(99,770
|
)
|
|
(94,712
|
)
|
|
(5,058
|
)
|
|
(5
|
)%
|
||||||
Investment income-realized
|
798
|
|
|
1,340
|
|
|
(542
|
)
|
|
(40
|
)%
|
|
1,636
|
|
|
3,199
|
|
|
(1,563
|
)
|
|
(49
|
)%
|
||||||
Investment income (loss)-unrealized
|
2,866
|
|
|
(2,728
|
)
|
|
5,594
|
|
|
NM
|
|
|
4,097
|
|
|
(4,135
|
)
|
|
8,232
|
|
|
NM
|
|
||||||
Interest and other investment income
|
623
|
|
|
225
|
|
|
398
|
|
|
177
|
%
|
|
1,870
|
|
|
1,099
|
|
|
771
|
|
|
70
|
%
|
||||||
Interest expense
|
(588
|
)
|
|
(463
|
)
|
|
(125
|
)
|
|
(27
|
)%
|
|
(1,136
|
)
|
|
(939
|
)
|
|
(197
|
)
|
|
(21
|
)%
|
||||||
Net investment income (loss)
|
3,699
|
|
|
(1,626
|
)
|
|
5,325
|
|
|
NM
|
|
|
6,467
|
|
|
(776
|
)
|
|
7,243
|
|
|
NM
|
|
||||||
Performance related earnings
|
3,699
|
|
|
(1,626
|
)
|
|
5,325
|
|
|
NM
|
|
|
6,467
|
|
|
(776
|
)
|
|
7,243
|
|
|
NM
|
|
||||||
Economic net income
|
$
|
(46,849
|
)
|
|
$
|
(51,072
|
)
|
|
4,223
|
|
|
8
|
%
|
|
$
|
(93,303
|
)
|
|
$
|
(95,488
|
)
|
|
2,185
|
|
|
2
|
%
|
||
Realized income
|
$
|
(49,754
|
)
|
|
$
|
(48,346
|
)
|
|
(1,408
|
)
|
|
(3
|
)%
|
|
$
|
(97,534
|
)
|
|
$
|
(91,551
|
)
|
|
(5,983
|
)
|
|
(7
|
)%
|
|
|
As of June 30, 2018
|
||||||||||
|
Accrued Carried Interest
|
|
Eliminations(1)
|
|
Consolidated Accrued Carried Interest
|
||||||
Segment
|
(Dollars in thousands)
|
||||||||||
Credit Group
|
$
|
148,461
|
|
|
$
|
—
|
|
|
$
|
148,461
|
|
Private Equity Group
|
702,868
|
|
|
|
|
|
702,868
|
|
|||
Real Estate Group
|
133,728
|
|
|
—
|
|
|
133,728
|
|
|||
Total
|
$
|
985,057
|
|
|
$
|
—
|
|
|
$
|
985,057
|
|
|
(1)
|
Amounts represent accrued performance income earned from Consolidated Funds that are eliminated in consolidation.
|
|
Six Months Ended June 30,
|
||||||
|
2018
|
|
2017
|
||||
|
(Dollars in millions)
|
||||||
Statements of cash flows data
|
|
|
|
|
|||
Net cash used in operating activities
|
(1,288
|
)
|
|
(304
|
)
|
||
Net cash used in investing activities
|
(7
|
)
|
|
(21
|
)
|
||
Net cash provided by financing activities
|
1,293
|
|
|
108
|
|
||
Effect of foreign exchange rate change
|
8
|
|
|
12
|
|
||
Net change in cash and cash equivalents
|
$
|
6
|
|
|
$
|
(205
|
)
|
|
|
|
|
|
|
|
As of June 30, 2018
|
|
December 31, 2017
|
||||||||||
|
Debt Origination Date
|
|
Maturity
|
|
Original Borrowing Amount
|
|
Carrying
Value |
|
Interest Rate
|
|
Carrying
Value |
|
Interest Rate
|
||||||
Credit Facility(1)
|
Revolver
|
|
2/24/2022
|
|
N/A
|
|
|
$
|
125,000
|
|
|
3.63%
|
|
$
|
210,000
|
|
|
3.09%
|
|
Senior Notes(2)
|
10/8/2014
|
|
10/8/2024
|
|
$
|
250,000
|
|
|
245,628
|
|
|
4.21%
|
|
245,308
|
|
|
4.21%
|
||
2015 Term Loan(3)
|
9/2/2015
|
|
7/29/2026
|
|
$
|
—
|
|
|
—
|
|
|
N/A
|
|
35,037
|
|
|
2.86%
|
||
2016 Term Loan(4)
|
12/21/2016
|
|
1/15/2029
|
|
$
|
—
|
|
|
—
|
|
|
N/A
|
|
25,948
|
|
|
3.08%
|
||
2017 Term Loan A(4)
|
3/22/2017
|
|
1/22/2028
|
|
$
|
—
|
|
|
—
|
|
|
N/A
|
|
17,407
|
|
|
2.90%
|
||
2017 Term Loan B(4)
|
5/10/2017
|
|
10/15/2029
|
|
$
|
—
|
|
|
—
|
|
|
N/A
|
|
35,062
|
|
|
2.90%
|
||
2017 Term Loan C(4)
|
6/22/2017
|
|
7/30/2029
|
|
$
|
—
|
|
|
—
|
|
|
N/A
|
|
17,078
|
|
|
2.88%
|
||
2017 Term Loan D(4)
|
11/16/2017
|
|
10/15/2030
|
|
$
|
—
|
|
|
—
|
|
|
N/A
|
|
30,336
|
|
|
2.77%
|
||
Total debt obligations
|
|
|
|
|
|
|
$
|
370,628
|
|
|
|
|
$
|
616,176
|
|
|
|
|
(1)
|
The AOG entities are borrowers under the Credit Facility, which provides a $1.065 billion revolving line of credit. It has a variable interest rate based on LIBOR or a base rate plus an applicable margin with an unused commitment fee paid quarterly, which is subject to change with the Company’s underlying credit agency rating. As of
June 30, 2018
, base rate loans bear interest calculated based on the base rate plus 0.50% and the LIBOR rate loans bear interest calculated based on LIBOR plus 1.50%. The unused commitment fee is 0.20% per annum. There is a base rate and LIBOR floor of zero
.
|
(2)
|
The Senior Notes were issued in October 2014 by Ares Finance Co. LLC, a subsidiary of the Company, at 98.268% of the face amount with interest paid semi-annually. The Company may redeem the Senior Notes prior to maturity, subject to the terms of the indenture
.
|
(3)
|
The 2015 Term Loan was entered into in August 2015 by a subsidiary of the Company that acts as a manager to a CLO. The 2015 Term Loan is secured by collateral in the form of CLO senior tranches owned by the Company. To the extent the assets are not sufficient to cover the Term Loan, there is no further recourse to the Company to fund or repay the remaining balance. Interest is paid quarterly, and the Company also pays a fee of 0.025% of a maximum investment amount
.
|
(4)
|
The 2016 and 2017 Term Loans (“Term Loans”) were entered into by a subsidiary of the Company that acts as a manager to CLOs. The Term Loans are secured by collateral in the form of CLO senior tranches and subordinated notes owned by the Company. Collateral associated with one of the Term Loans may be used to satisfy outstanding liabilities of another Term Loan should the collateral fall short. To the extent the assets associated with these Term Loans are not sufficient to cover the Term Loans, there is no further recourse to the Company to fund or repay the remaining balance. Interest is paid quarterly, and the Company also pays a fee of 0.03% of a maximum investment amount.
|
|
|
|
|
|
|
|
|
Exhibit
No.
|
|
Description
|
|
Certificate of Limited Partnership of Ares Management, L.P. (incorporated by reference to Exhibit 3.1 to the Registrant’s Annual Report on Form 10-K for the year ended December 31, 2015 (File No. 001-36429, filed with the SEC on February 29, 2016).
|
|
|
Third Amended and Restated Limited Partnership Agreement of Ares Management, L.P. dated March 1, 2018 (incorporated by reference to Exhibit 3.2 to the Registrant’s Annual Report on Form 10-K for the year ended December 31, 2017 (File No. 001-36429, filed with the SEC on March 1, 2018).
|
|
|
Restricted Unit Agreement, dated as of July 31, 2018, by and between Michael J Arougheti and Ares Management, L.P.
|
|
|
Certification of the Chief Executive Officer pursuant to Rule 13a‑14(a).
|
|
|
Certification of the Chief Financial Officer pursuant to Rule 13a‑14(a).
|
|
|
Certification of the Chief Executive Officer and Chief Financial Officer pursuant to 18 U.S.C. Section 1350.
|
|
101.INS*
|
|
XBRL Instance Document.
|
101.SCH*
|
|
XBRL Taxonomy Extension Schema Document.
|
101.CAL*
|
|
XBRL Taxonomy Extension Calculation Linkbase Document.
|
101.DEF*
|
|
XBRL Taxonomy Extension Definition Linkbase Document.
|
101.LAB*
|
|
XBRL Taxonomy Extension Label Linkbase Document.
|
101.PRE*
|
|
XBRL Taxonomy Extension Presentation Linkbase Document.
|
|
|
ARES MANAGEMENT, L.P.
|
||
|
|
|
|
|
|
|
|
|
By:
|
|
Ares Management GP LLC, its general partner
|
|
|
|
|
Dated: August 6, 2018
|
By:
|
|
/s/ Michael J Arougheti
|
|
|
Name:
|
Michael J Arougheti
|
|
|
Title:
|
Co‑Founder, Chief Executive Officer & President (Principal Executive Officer)
|
|
|
|
|
|
|
|
|
Dated: August 6, 2018
|
By:
|
|
/s/ Michael R. McFerran
|
|
|
Name:
|
Michael R. McFerran
|
|
|
Title:
|
Chief Financial Officer & Chief Operating Officer (Principal Financial and Accounting Officer)
|
|
|
|
|
|
|
|
|
/s/ Michael J Arougheti
|
|
Name:
|
Michael J Arougheti
|
Title:
|
Co‑Founder, Chief Executive Officer & President (Principal Executive Officer)
|
|
/s/ Michael R. McFerran
|
|
Name:
|
Michael R. McFerran
|
Title:
|
Chief Financial Officer & Chief Operating Officer (Principal Financial and Accounting Officer)
|
|
/s/ Michael J Arougheti
|
|
Name:
|
Michael J Arougheti
|
Title:
|
Co‑Founder, Chief Executive Officer & President (Principal Executive Officer)
|
|
|
/s/ Michael R. McFerran
|
|
Name:
|
Michael R. McFerran
|
Title:
|
Chief Financial Officer & Chief Operating Officer (Principal Financial and Accounting Officer)
|
|