SLIDE 93 Table of Contents The table below presents an analysis of Apollo’s (i) carried interest receivable on an unconsolidated basis and (ii) realized and unrealized carried interest income (loss) for Apollo’s combined segments’ Incentive Business as of and for the three and nine months ended September 30, 2016:
As of September 30, 2016 For the Three Months Ended September 30, 2016 For the Nine Months Ended September 30, 2016 Carried Interest Receivable on an Unconsolidated Basis Unrealized Carried Interest Income (Loss) Realized Carried Interest Income (Loss) Total Carried Interest Income (Loss) Unrealized Carried Interest Income (Loss) Realized Carried Interest Income (Loss) Total Carried Interest Income (Loss) (in thousands) Private Equity Funds: Fund VIII(1) $ 263,167 $ 126,586
$
— $ 126,586
$
263,167
$
— $ 263,167 Fund VII(1) 20,480 (51,144) 9,844 (41,300) (58,097) 9,844 (48,253) Fund VI(1) —
(3)
(19,109) — (19,109) (108,551) — (108,551) Fund IV and V 4,416
(3)
(1,881) — (1,881) (2,992) 266 (2,726) ANRP I and II 21,014
(3)
15,596 — 15,596 21,068 — 21,068 AAA/Other(2) 268,314
(3)
4,971 — 4,971 21,934 — 21,934 Total Private Equity Funds 577,391 75,019 9,844 84,863 136,529 10,110 146,639 Total Private Equity Funds, net of profit share 390,854 55,785 2,578 58,363 107,126 2,712 109,838 Credit Category: Drawdown 262,165
(3)
50,177 9,367 59,544 92,361 52,792 145,153 Liquid/Performing 92,940 33,215 8,826 42,041 43,164 35,390 78,554 Permanent capital vehicles ex AAM 36,780 8,110 2,307 10,417 15,195 17,516 32,711 Total Credit Funds 391,885 91,502 20,500 112,002 150,720 105,698 256,418 Total Credit Funds, net of profit share 126,011 54,693 11,512 66,205 89,094 42,934 132,028 Real Estate Funds: CPI Funds 753 (1,108) 1,052 (56) (633) 1,052 419 U.S. RE Fund I & II 16,011 (1,234) 4,447 3,213 (2,984) 8,028 5,044 Other 7,034 3,305 — 3,305 (534) 2,858 2,324 Total Real Estate Funds 23,798 963 5,499 6,462 (4,151) 11,938 7,787 Total Real Estate Funds, net of profit share 10,154 531 1,437 1,968 (2,751) 3,698 947 Total $ 993,074 $ 167,484
$
35,843
$
203,327
$
283,098
$
127,746
$
410,844 Total, net of profit share $ 527,019
(4)
$ 111,009
$
15,527
$
126,536
$
193,469
$
49,344
$
242,813
(1) As of September 30, 2016, the remaining investments and escrow cash of Fund VIII, Fund VII and Fund VI were valued at 115%, 99% and 77% of the fund’s unreturned capital, respectively, which were below the required escrow ratio of 115%. As a result, these funds are required to place in escrow current and future carried interest income distributions to the general partner until the specified return ratio of 115% is met (at the time of a future distribution) or upon liquidation. As of September 30, 2016, Fund VI had $167.6 million of gross carried interest income, or $110.7 million net of profit sharing, in escrow. As of September 30, 2016, Fund VII had $11.3 million of gross carried interest income, or $6.3 million net of profit sharing, in escrow. As of September 30, 2016, Fund VIII had $0.3 million of gross carried interest income, or $0.2 million net of profit sharing, in escrow. With respect to Fund VIII, Fund VII and Fund VI, realized carried interest income currently distributed to the general partner is limited to potential tax distributions per the fund’s partnership agreement. (2) As of September 30, 2016, AAA includes $210.9 million of carried interest receivable, or $139.1 million net of profit sharing, from AAA Investments, L.P. which will be paid in common shares of Athene Holding (valued at the then fair market value) if there is a distribution in kind of shares of Athene Holding (unless such payment in shares would violate Section 16(b) of the U.S. Securities Exchange Act of 1934, as amended), or paid in cash if AAA sells the shares of Athene Holding. In addition, Other includes certain SIAs. (3) As of September 30, 2016, Fund V, Fund VI, APC, ANRP I, ACLF, and certain SIAs within the credit segment had $12.0 million, $56.0 million, $2.1 million, $3.4 million, $24.7 million and $36.7 million, respectively, in general partner obligations to return previously distributed carried interest income. The fair value gain on investments and income at the fund level needed to reverse the general partner obligations in Fund V, Fund VI, APC, ANRP I, ACLF, and certain SIAs within the credit segment was $79.8 million, $417.4 million, $10.8 million, $67.6 million, $62.1 million, and $244.3 million, respectively, as of September 30, 2016. (4) As of September 30, 2016 there was a corresponding profit sharing payable of $466.1 million, including profit sharing payable related to amounts in escrow and contingent consideration obligations of $81.2 million.
The general partners of the private equity, credit and real estate funds listed in the table above were accruing carried interest income as of September 30, 2016. The investment manager of AINV accrues carried interest in the management company business as it is earned. The general partners of certain of our credit funds accrue carried interest when the fair value of investments exceeds the cost basis of the individual investors’ investments in the fund, including any allocable share of expenses incurred in connection with such investments, which we refer to as “high water marks.” These high water marks are applied on an individual