Fair Value Disclosures | 9 Months Ended |
Aug. 31, 2014 |
Fair Value Disclosures [Abstract] | ' |
Fair Value Disclosures | ' |
Note 5. Fair Value Disclosures |
The following is a summary of our financial assets and liabilities that are accounted for at fair value on a recurring basis at August 31, 2014 and November 30, 2013 by level within the fair value hierarchy (in thousands): |
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | August 31, 2014 | | | | | | | | | | | | | | | | | |
| | Level 1(1) | | | Level 2(1) | | | Level 3 | | | Counterparty and | | | Total | | | | | | | | | | | | | | | | | |
Cash Collateral | | | | | | | | | | | | | | | | |
Netting (2) | | | | | | | | | | | | | | | | |
Assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Financial instruments owned: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Corporate equity securities | | $ | 2,343,374 | | | $ | 336,954 | | | $ | 7,777 | | | $ | — | | | $ | 2,688,105 | | | | | | | | | | | | | | | | | |
Corporate debt securities | | | — | | | | 3,294,075 | | | | 36,884 | | | | — | | | | 3,330,959 | | | | | | | | | | | | | | | | | |
Collateralized debt obligations | | | — | | | | 258,442 | | | | 43,740 | | | | — | | | | 302,182 | | | | | | | | | | | | | | | | | |
U.S. government and federal agency securities | | | 3,375,064 | | | | 108,067 | | | | 2,494 | | | | — | | | | 3,485,625 | | | | | | | | | | | | | | | | | |
Municipal securities | | | — | | | | 468,656 | | | | — | | | | — | | | | 468,656 | | | | | | | | | | | | | | | | | |
Sovereign obligations | | | 1,570,726 | | | | 840,524 | | | | — | | | | — | | | | 2,411,250 | | | | | | | | | | | | | | | | | |
Residential mortgage-backed securities | | | — | | | | 2,456,612 | | | | 81,034 | | | | — | | | | 2,537,646 | | | | | | | | | | | | | | | | | |
Commercial mortgage-backed securities | | | — | | | | 942,224 | | | | 19,327 | | | | — | | | | 961,551 | | | | | | | | | | | | | | | | | |
Other asset-backed securities | | | — | | | | 80,556 | | | | 2,079 | | | | — | | | | 82,635 | | | | | | | | | | | | | | | | | |
Loans and other receivables | | | — | | | | 1,419,105 | | | | 188,025 | | | | — | | | | 1,607,130 | | | | | | | | | | | | | | | | | |
Derivatives | | | 91,950 | | | | 3,378,352 | | | | 1,204 | | | | (3,112,831 | ) | | | 358,675 | | | | | | | | | | | | | | | | | |
Investments at fair value | | | — | | | | 5,541 | | | | 116,387 | | | | — | | | | 121,928 | | | | | | | | | | | | | | | | | |
Physical commodities | | | — | | | | 63,831 | | | | — | | | | — | | | | 63,831 | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total financial instruments owned | | $ | 7,381,114 | | | $ | 13,652,939 | | | $ | 498,951 | | | $ | (3,112,831 | ) | | $ | 18,420,173 | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Level 3 financial instruments for which the firm does not bear economic exposure (3) | | | | | | | | | | | (18,948 | ) | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Level 3 financial instruments for which the firm bears economic exposure | | | | | | | | | | $ | 480,003 | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents | | $ | 4,035,239 | | | $ | — | | | $ | — | | | $ | — | | | $ | 4,035,239 | | | | | | | | | | | | | | | | | |
Investments in managed funds | | $ | — | | | $ | 19,559 | | | $ | 58,322 | | | $ | — | | | $ | 77,881 | | | | | | | | | | | | | | | | | |
Cash and securities segregated and ondeposit for regulatory purposes (4) | | $ | 3,301,185 | | | $ | — | | | $ | — | | | $ | — | | | $ | 3,301,185 | | | | | | | | | | | | | | | | | |
Securities received as collateral | | $ | 8,326 | | | $ | — | | | $ | — | | | $ | — | | | $ | 8,326 | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total Level 3 assets | | | | | | | | | | $ | 538,325 | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Financial instruments sold, not yet purchased: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Corporate equity securities | | $ | 1,749,610 | | | $ | 66,422 | | | $ | 38 | | | $ | — | | | $ | 1,816,070 | | | | | | | | | | | | | | | | | |
Corporate debt securities | | | — | | | | 1,617,826 | | | | 242 | | | | — | | | | 1,618,068 | | | | | | | | | | | | | | | | | |
Collateralized debt obligations | | | — | | | | 500 | | | | — | | | | — | | | | 500 | | | | | | | | | | | | | | | | | |
U.S. government and federal agency securities | | | 2,851,698 | | | | — | | | | — | | | | — | | | | 2,851,698 | | | | | | | | | | | | | | | | | |
Municipal securities | | | — | | | | — | | | | — | | | | — | | | | — | | | | | | | | | | | | | | | | | |
Sovereign obligations | | | 1,457,265 | | | | 824,142 | | | | — | | | | — | | | | 2,281,407 | | | | | | | | | | | | | | | | | |
Residential mortgage-backed securities | | | — | | | | 3,114 | | | | — | | | | — | | | | 3,114 | | | | | | | | | | | | | | | | | |
Loans | | | — | | | | 825,758 | | | | 6,661 | | | | — | | | | 832,419 | | | | | | | | | | | | | | | | | |
Derivatives | | | 230,856 | | | | 3,125,513 | | | | 14,784 | | | | (3,104,148 | ) | | | 267,005 | | | | | | | | | | | | | | | | | |
Physical commodities | | | — | | | | 52,966 | | | | — | | | | — | | | | 52,966 | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total financial instruments sold, not yet purchased | | $ | 6,289,429 | | | $ | 6,516,241 | | | $ | 21,725 | | | $ | (3,104,148 | ) | | $ | 9,723,247 | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Obligation to return securities received as collateral | | $ | 8,326 | | | $ | — | | | $ | — | | | $ | — | | | $ | 8,326 | | | | | | | | | | | | | | | | | |
Other secured financings | | $ | — | | | $ | — | | | $ | 31,666 | | | $ | — | | | $ | 31,666 | | | | | | | | | | | | | | | | | |
Embedded conversion option | | $ | — | | | $ | — | | | $ | 1,432 | | | $ | — | | | $ | 1,432 | | | | | | | | | | | | | | | | | |
|
-1 | There were no transfers between Level 1 and Level 2 for the nine months ended August 31, 2014. | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
-2 | Represents counterparty and cash collateral netting across the levels of the fair value hierarchy for positions with the same counterparty. | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
-3 | Consists of assets which are financed by nonrecourse secured financing. | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
-4 | Cash and securities segregated and on deposit for regulatory purposes include U.S. government securities with a fair value of $564.3 million. | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | November 30, 2013 | | | | | | | | | | | | | | | | | |
| | Level 1 (1) | | | Level 2 (1) | | | Level 3 | | | Counterparty and | | | Total | | | | | | | | | | | | | | | | | |
Cash Collateral | | | | | | | | | | | | | | | | |
Netting (2) | | | | | | | | | | | | | | | | |
Assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Financial instruments owned: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Corporate equity securities | | $ | 1,913,220 | | | $ | 175,493 | | | $ | 9,884 | | | $ | — | | | $ | 2,098,597 | | | | | | | | | | | | | | | | | |
Corporate debt securities | | | — | | | | 2,957,102 | | | | 25,666 | | | | — | | | | 2,982,768 | | | | | | | | | | | | | | | | | |
Collateralized debt obligations | | | — | | | | 182,095 | | | | 37,216 | | | | — | | | | 219,311 | | | | | | | | | | | | | | | | | |
U.S. government and federal agency securities | | | 2,293,221 | | | | 40,389 | | | | — | | | | — | | | | 2,333,610 | | | | | | | | | | | | | | | | | |
Municipal securities | | | — | | | | 664,054 | | | | — | | | | — | | | | 664,054 | | | | | | | | | | | | | | | | | |
Sovereign obligations | | | 1,458,803 | | | | 889,685 | | | | — | | | | — | | | | 2,348,488 | | | | | | | | | | | | | | | | | |
Residential mortgage-backed securities | | | — | | | | 2,932,268 | | | | 105,492 | | | | — | | | | 3,037,760 | | | | | | | | | | | | | | | | | |
Commercial mortgage-backed securities | | | — | | | | 1,130,410 | | | | 17,568 | | | | — | | | | 1,147,978 | | | | | | | | | | | | | | | | | |
Other asset-backed securities | | | — | | | | 55,475 | | | | 12,611 | | | | — | | | | 68,086 | | | | | | | | | | | | | | | | | |
Loans and other receivables | | | — | | | | 1,203,238 | | | | 145,890 | | | | — | | | | 1,349,128 | | | | | | | | | | | | | | | | | |
Derivatives | | | 40,952 | | | | 2,472,237 | | | | 1,493 | | | | (2,253,589 | ) | | | 261,093 | | | | | | | | | | | | | | | | | |
Investments at fair value | | | — | | | | 40 | | | | 101,242 | | | | — | | | | 101,282 | | | | | | | | | | | | | | | | | |
Physical commodities | | | — | | | | 37,888 | | | | — | | | | — | | | | 37,888 | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total financial instruments owned | | $ | 5,706,196 | | | $ | 12,740,374 | | | $ | 457,062 | | | $ | (2,253,589 | ) | | $ | 16,650,043 | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Level 3 financial instruments for which the firm does not bear economic exposure | | | | | | | | | | | — | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Level 3 financial instruments for which the firm bears economic exposure | | | | | | | | | | $ | 457,062 | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents | | $ | 3,561,119 | | | $ | — | | | $ | — | | | $ | — | | | $ | 3,561,119 | | | | | | | | | | | | | | | | | |
Investments in managed funds | | $ | — | | | $ | — | | | $ | 57,285 | | | $ | — | | | $ | 57,285 | | | | | | | | | | | | | | | | | |
Cash and securities segregated and on deposit for regulatory purposes (3) | | $ | 3,616,602 | | | $ | — | | | $ | — | | | $ | — | | | $ | 3,616,602 | | | | | | | | | | | | | | | | | |
Securities received as collateral | | $ | 11,063 | | | $ | — | | | $ | — | | | $ | — | | | $ | 11,063 | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total Level 3 assets | | | | | | | | | | $ | 514,347 | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Financial instruments sold, not yet purchased: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Corporate equity securities | | $ | 1,782,903 | | | $ | 40,358 | | | $ | 38 | | | $ | — | | | $ | 1,823,299 | | | | | | | | | | | | | | | | | |
Corporate debt securities | | | — | | | | 1,346,078 | | | | — | | | | — | | | | 1,346,078 | | | | | | | | | | | | | | | | | |
U.S. government and federal agency securities | | | 1,324,326 | | | | — | | | | — | | | | — | | | | 1,324,326 | | | | | | | | | | | | | | | | | |
Sovereign obligations | | | 1,360,269 | | | | 471,088 | | | | — | | | | — | | | | 1,831,357 | | | | | | | | | | | | | | | | | |
Residential mortgage-backed securities | | | — | | | | 34,691 | | | | — | | | | — | | | | 34,691 | | | | | | | | | | | | | | | | | |
Loans | | | — | | | | 672,838 | | | | 22,462 | | | | — | | | | 695,300 | | | | | | | | | | | | | | | | | |
Derivatives | | | 43,829 | | | | 2,480,463 | | | | 8,398 | | | | (2,352,611 | ) | | | 180,079 | | | | | | | | | | | | | | | | | |
Physical commodities | | | — | | | | 36,483 | | | | — | | | | — | | | | 36,483 | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total financial instruments sold, not yet purchased | | $ | 4,511,327 | | | $ | 5,081,999 | | | $ | 30,898 | | | $ | (2,352,611 | ) | | $ | 7,271,613 | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Obligation to return securities received as collateral | | $ | 11,063 | | | $ | — | | | $ | — | | | $ | — | | | $ | 11,063 | | | | | | | | | | | | | | | | | |
Other secured financings | | $ | — | | | $ | 31,000 | | | $ | 8,711 | | | $ | — | | | $ | 39,711 | | | | | | | | | | | | | | | | | |
Embedded conversion option | | $ | — | | | $ | — | | | $ | 9,574 | | | $ | — | | | $ | 9,574 | | | | | | | | | | | | | | | | | |
|
-1 | During the nine months ended November 30, 2013, we transferred listed equity options with a fair value of $403.0 million within Financial instruments owned and $423.0 million within Financial instruments sold, not yet purchased from Level 1 to Level 2 as adjustments to the exchange closing price are necessary to best reflect the fair value of the population at its exit price. | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
-2 | Represents counterparty and cash collateral netting across the levels of the fair value hierarchy for positions with the same counterparty. | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
-3 | Cash and securities segregated and on deposit for regulatory purposes include U.S. government securities with a fair value of $304.2 million. | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
The following is a description of the valuation basis, including valuation techniques and inputs, used in measuring our financial assets and liabilities that are accounted for at fair value on a recurring basis: |
Corporate Equity Securities |
|
| • | | Exchange Traded Equity Securities: Exchange-traded equity securities are measured based on quoted closing exchange prices, which are generally obtained from external pricing services, and are categorized within Level 1 of the fair value hierarchy, otherwise they are categorized within Level 2 or Level 3 of the fair value hierarchy. | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
| • | | Non-exchange Traded Equity Securities: Non-exchange traded equity securities are measured primarily using broker quotations, pricing data from external pricing services and prices observed for recently executed market transactions and are categorized within Level 2 of the fair value hierarchy. Where such information is not available, non-exchange traded equity securities are categorized within Level 3 of the fair value hierarchy and measured using valuation techniques involving quoted prices of or market data for comparable companies, similar company ratios and multiples (e.g., price/EBITDA, price/book value), discounted cash flow analyses and transaction prices observed for subsequent financing or capital issuance by the company. When using pricing data of comparable companies, judgment must be applied to adjust the pricing data to account for differences between the measured security and the comparable security (e.g., issuer market capitalization, yield, dividend rate, geographical concentration). | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
| • | | Equity warrants: Non-exchange traded equity warrants are generally categorized within Level 3 of the fair value hierarchy and are measured using the Black-Scholes model with key inputs impacting the valuation including the underlying security price, implied volatility, dividend yield, interest rate curve, strike price and maturity date. | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Corporate Debt Securities |
|
| • | | Corporate Bonds: Corporate bonds are measured primarily using pricing data from external pricing services and broker quotations, where available, prices observed for recently executed market transactions and bond spreads or credit default swap spreads of the issuer adjusted for basis differences between the swap curve and the bond curve. Corporate bonds measured using these valuation methods are categorized within Level 2 of the fair value hierarchy. If broker quotes, pricing data or spread data is not available, alternative valuation techniques are used including cash flow models incorporating interest rate curves, single name or index credit default swap curves for comparable issuers and recovery rate assumptions. Corporate bonds measured using alternative valuation techniques are categorized within Level 3 of the fair value hierarchy and comprise a limited portion of our corporate bonds. | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
| • | | High Yield Corporate and Convertible Bonds: A significant portion of our high yield corporate and convertible bonds are categorized within Level 2 of the fair value hierarchy and are measured primarily using broker quotations and pricing data from external pricing services, where available, and prices observed for recently executed market transactions of comparable size. Where pricing data is less observable, valuations are categorized within Level 3 and are based on pending transactions involving the issuer or comparable issuers, prices implied from an issuer’s subsequent financings or recapitalizations, models incorporating financial ratios and projected cash flows of the issuer and market prices for comparable issuers. | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Collateralized Debt Obligations |
Collateralized debt obligations are measured based on prices observed for recently executed market transactions or based on valuations received from third party brokers and are categorized within Level 2 or Level 3 of the fair value hierarchy depending on the observability and significance of the pricing inputs. |
U.S. Government and Federal Agency Securities |
|
| • | | U.S. Treasury Securities: U.S. Treasury securities are measured based on quoted market prices and categorized within Level 1 of the fair value hierarchy. | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
| • | | U.S. Agency Issued Debt Securities: Callable and non-callable U.S. agency issued debt securities are measured primarily based on quoted market prices obtained from external pricing services and are generally categorized within Level 1 or Level 2 of the fair value hierarchy. | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Municipal Securities |
Municipal securities are measured based on quoted prices obtained from external pricing services and are generally categorized within Level 2 of the fair value hierarchy. |
Sovereign Obligations |
Foreign sovereign government obligations are measured based on quoted market prices obtained from external pricing services, where available, or recently executed independent transactions of comparable size. To the extent external price quotations are not available or recent transactions have not been observed, valuation techniques incorporating interest rate yield curves and country spreads for bonds of similar issuers, seniority and maturity are used to determine fair value of sovereign bonds or obligations. Foreign sovereign government obligations are classified in Level 1, 2 or Level 3 of the fair value hierarchy, primarily based on the country of issuance. |
Residential Mortgage-Backed Securities |
|
| • | | Agency Residential Mortgage-Backed Securities: Agency residential mortgage-backed securities include mortgage pass-through securities (fixed and adjustable rate), collateralized mortgage obligations and interest-only and principal-only securities and are generally measured using market price quotations from external pricing services and categorized within Level 2 of the fair value hierarchy. | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
| • | | Agency Residential Inverse Interest-Only Securities (“Agency Inverse IOs”): The fair value of agency inverse IOs is estimated using expected future cash flow techniques that incorporate prepayment models and other prepayment assumptions to amortize the underlying mortgage loan collateral. We use prices observed for recently executed transactions to develop market-clearing spread and yield curve assumptions. Valuation inputs with regard to the underlying collateral incorporate weighted average coupon, loan-to-value, credit scores, geographic location, maximum and average loan size, originator, servicer, and weighted average loan age. Agency inverse IOs are categorized within Level 2 or Level 3 of the fair value hierarchy. We also use vendor data in developing our assumptions, as appropriate. | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
| • | | Non-Agency Residential Mortgage-Backed Securities: Fair values are determined primarily using discounted cash flow methodologies and securities are categorized within Level 2 or Level 3 of the fair value hierarchy based on the observability and significance of the pricing inputs used. Performance attributes of the underlying mortgage loans are evaluated to estimate pricing inputs, such as prepayment rates, default rates and the severity of credit losses. Attributes of the underlying mortgage loans that affect the pricing inputs include, but are not limited to, weighted average coupon; average and maximum loan size; loan-to-value; credit scores; documentation type; geographic location; weighted average loan age; originator; servicer; historical prepayment, default and loss severity experience of the mortgage loan pool; and delinquency rate. Yield curves used in the discounted cash flow models are based on observed market prices for comparable securities and published interest rate data to estimate market yields. | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Commercial Mortgage-Backed Securities |
|
| • | | Agency Commercial Mortgage-Backed Securities: GNMA project loan bonds and FNMA Delegated Underwriting and Servicing (“DUS”) mortgage-backed securities are generally measured by using prices observed for recently executed market transactions to estimate market-clearing spread levels for purposes of estimating fair value. GNMA project loan bonds and FNMA DUS mortgage-backed securities are categorized within Level 2 of the fair value hierarchy. | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
| • | | Non-Agency Commercial Mortgage-Backed Securities: Non-agency commercial mortgage-backed securities are measured using pricing data obtained from external pricing services and prices observed for recently executed market transactions and are categorized within Level 2 and Level 3 of the fair value hierarchy. | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Other Asset-Backed Securities |
Other asset-backed securities include, but are not limited to, securities backed by auto loans, credit card receivables and student loans and are categorized within Level 2 and Level 3 of the fair value hierarchy. Valuations are determined using pricing data obtained from external pricing services and prices observed for recently executed market transactions. |
Loans and Other Receivables |
|
| • | | Corporate Loans: Corporate loans categorized within Level 2 of the fair value hierarchy are measured based on market price quotations where market price quotations from external pricing services are supported by market transaction data. Corporate loans categorized within Level 3 of the fair value hierarchy are measured based on market price quotations that are considered to be less transparent, market prices for debt securities of the same creditor, and estimates of future cash flow incorporating assumptions regarding creditor default and recovery rates and consideration of the issuer’s capital structure. | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
| • | | Participation Certificates in GNMA Project and Construction Loans: Valuations of participation certificates in GNMA project and construction loans are based on observed market prices of recently executed purchases of similar loans which are then used to derive a market implied spread, which in turn is used as the primary input in estimating the fair value of loans at the measurement date. The loan participation certificates are categorized within Level 2 of the fair value hierarchy given the observability and volume of recently executed transactions. | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
| • | | Project Loans: Valuation of project loans are based on benchmarks of prices for recently executed transactions of related realized collateralized securities and are categorized within Level 2 of the fair value hierarchy. | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
| • | | Escrow and Trade Claim Receivables: Escrow and trade claim receivables are categorized within Level 3 of the fair value hierarchy where fair value is estimated based on reference to market prices and implied yields of debt securities of the same or similar issuers. Escrow and trade claim receivables are categorized within Level 2 of the fair value hierarchy where fair value is based on recent trade activity in the same security. | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Derivatives |
|
| • | | Listed Derivative Contracts: Listed derivative contracts that are actively traded are measured based on quoted exchange prices, which are generally obtained from external pricing services, and are categorized within Level 1 of the fair value hierarchy. Listed derivatives for which there is limited trading activity are measured based on incorporating the closing auction price of the underlying equity security, use similar valuation approaches as those applied to over-the-counter derivative contracts and are categorized within Level 2 of the fair value hierarchy. | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
| • | | OTC Derivative Contracts: Over-the-counter (“OTC”) derivative contracts are generally valued using models, whose inputs reflect assumptions that we believe market participants would use in valuing the derivative in a current period transaction. Inputs to valuation models are appropriately calibrated to market data. For many OTC derivative contracts, the valuation models do not involve material subjectivity as the methodologies do not entail significant judgment and the inputs to valuation models do not involve a high degree of subjectivity as the valuation model inputs are readily observable or can be derived from actively quoted markets. OTC derivative contracts are primarily categorized within Level 2 of the fair value hierarchy given the observability and significance of the inputs to the valuation models. Where significant inputs to the valuation are unobservable, derivative instruments are categorized within Level 3 of the fair value hierarchy. | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
OTC options include OTC equity, foreign exchange and commodity options measured using various valuation models, such as the Black-Scholes, with key inputs impacting the valuation including the underlying security, foreign exchange spot rate or commodity price, implied volatility, dividend yield, interest rate curve, strike price and maturity date. Discounted cash flow models are utilized to measure certain OTC derivative contracts including the valuations of our interest rate swaps, which incorporate observable inputs related to interest rate curves, valuations of our foreign exchange forwards and swaps, which incorporate observable inputs related to foreign currency spot rates and forward curves and valuations of our commodity swaps, which incorporate observable inputs related to commodity spot prices and forward curves. Credit default swaps include both index and single-name credit default swaps. External prices are available as inputs in measuring index credit default swaps and single-name credit default swaps. For commodity and equity total return swaps, market prices are observable for the underlying asset and used as the basis for measuring the fair value of the derivative contracts. Total return swaps executed on other underlyings are measured based on valuations received from external pricing services. |
Physical Commodities |
Physical commodities include base and precious metals and are measured using observable inputs including spot prices and published indices. Physical commodities are categorized within Level 2 of the fair value hierarchy. To facilitate the trading in precious metals we undertake leasing of such precious metals. The fees earned or paid for such leases are recorded as Principal transaction revenues on the Consolidated Statements of Earnings. |
Investments at Fair Value and Investments in Managed Funds |
Investments at fair value and Investments in managed funds include investments in hedge funds, fund of funds, private equity funds, convertible bond funds and commodity funds, which are measured at fair value based on the net asset value of the funds provided by the fund managers and are categorized within Level 2 or Level 3 of the fair value hierarchy. Investments at fair value also include direct equity investments in private companies, which are measured at fair value using valuation techniques involving quoted prices of or market data for comparable companies, similar company ratios and multiples (e.g., price/EBITDA, price/book value), discounted cash flow analyses and transaction prices observed for subsequent financing or capital issuance by the company. Direct equity investments in private companies are categorized within Level 2 or Level 3 of the fair value hierarchy. Additionally, investments at fair value include investments in insurance contracts relating to our defined benefit plan in Germany. Fair value for the insurance contracts is determined using a third party and is categorized within Level 3 of the fair value hierarchy. |
|
The following tables present information about our investments in entities that have the characteristics of an investment company at August 31, 2014 and November 30, 2013 (in thousands): |
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | August 31, 2014 | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Fair Value (1) | | | Unfunded | | | Redemption Frequency | | | | | | | | | | | | | | | | | | | | | | | | | | |
Commitments | (if currently eligible) | | | | | | | | | | | | | | | | | | | | | | | | | | |
Equity Long/Short Hedge Funds (2) | | $ | 39,452 | | | $ | — | | | Monthly, Quarterly | | | | | | | | | | | | | | | | | | | | | | | | | | |
High Yield Hedge Funds (3) | | | 210 | | | | — | | | — | | | | | | | | | | | | | | | | | | | | | | | | | | |
Fund of Funds (4) | | | 334 | | | | 94 | | | — | | | | | | | | | | | | | | | | | | | | | | | | | | |
Equity Funds (5) | | | 69,232 | | | | 26,023 | | | — | | | | | | | | | | | | | | | | | | | | | | | | | | |
Convertible Bond Funds (6) | | | 3,590 | | | | — | | | At Will | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total (7) | | $ | 112,818 | | | $ | 26,117 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | November 30, 2013 | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Fair Value (1) | | | Unfunded | | | Redemption Frequency | | | | | | | | | | | | | | | | | | | | | | | | | | |
Commitments | (if currently eligible) | | | | | | | | | | | | | | | | | | | | | | | | | | |
Equity Long/Short Hedge Funds (2) | | $ | 20,927 | | | $ | — | | | Monthly, Quarterly | | | | | | | | | | | | | | | | | | | | | | | | | | |
High Yield Hedge Funds (3) | | | 244 | | | | — | | | — | | | | | | | | | | | | | | | | | | | | | | | | | | |
Fund of Funds (4) | | | 494 | | | | 94 | | | — | | | | | | | | | | | | | | | | | | | | | | | | | | |
Equity Funds (5) | | | 66,495 | | | | 40,816 | | | — | | | | | | | | | | | | | | | | | | | | | | | | | | |
Convertible Bond Funds (6) | | | 3,473 | | | | — | | | At Will | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total (7) | | $ | 91,633 | | | $ | 40,910 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
-1 | Where fair value is calculated based on net asset value, fair value has been derived from each of the funds’ capital statements. | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
-2 | This category includes investments in hedge funds that invest, long and short, in equity securities in domestic and international markets in both the public and private sectors. At August 31, 2014 and November 30, 2013, investments representing approximately 99% and 98%, respectively, of the fair value of investments in this category are redeemable with 30—65 days prior written notice, and includes an investment in a private asset management fund managed by us with a fair value of $16.0 million at August 31, 2014. | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
-3 | Includes investments in funds that invest in domestic and international public high yield debt, private high yield investments, senior bank loans, public leveraged equities, distressed debt, and private equity investments. There are no redemption provisions. The underlying assets of the funds are being liquidated and we are unable to estimate when the underlying assets will be fully liquidated. | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
-4 | Includes investments in fund of funds that invest in various private equity funds. At August 31, 2014 and November 30, 2013, approximately 96% and 98%, respectively, of the fair value of investments in this category are managed by us and have no redemption provisions, instead distributions are received through the liquidation of the underlying assets of the fund of funds, which are estimated to be liquidated in approximately two years. For the remaining investments we have requested redemption; however, we are unable to estimate when these funds will be received. | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
-5 | At August 31, 2014 and November 30, 2013, investments representing approximately 99% and 99%, respectively, of the fair value of investments in this category include investments in equity funds that invest in the equity of various U.S. and foreign private companies in the energy, technology, internet service and telecommunication service industries. These investments cannot be redeemed, instead distributions are received through the liquidation of the underlying assets of the funds which are expected to liquidate in one to eight years. The remaining investments are in liquidation and we are unable to estimate when the underlying assets will be fully liquidated. At August 31, 2014 and November 30, 2013, this category includes investments in equity funds managed by us with a fair value of $58.8 million and $54.4 million and unfunded commitments of $24.4 million and $39.2 million, respectively. | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
-6 | This category represents an investment in the Jefferies Umbrella Fund, an open-ended investment company managed by us that invests primarily in convertible bonds. The investment is redeemable with 5 days prior written notice. | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
-7 | Investments at fair value in the Consolidated Statements of Financial Condition at August 31, 2014 and November 30, 2013 include $87.0 million and $66.9 million, respectively, of direct investments which do not have the characteristics of investment companies and therefore not included within this table. | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Secured Financings |
Other secured financings include the notes issued by consolidated VIEs, which are classified as Level 2 or Level 3 within the fair value hierarchy. Fair value is based on recent transaction prices. In addition, at August 31, 2014, Other secured financings includes $12.7 million related to transfers of loans accounted for as secured financings rather than as sales and classified as Level 3 within the fair value hierarchy. |
Embedded Conversion Option |
The embedded conversion option presented within long-term debt represents the fair value of the conversion option on Leucadia shares within our 3.875% Convertible Senior Debentures, due November 1, 2029 and categorized as Level 3 within the fair value hierarchy. The conversion option was valued using a convertible bond model using as inputs the price of Leucadia’s common stock, the conversion strike price, 252-day historical volatility, a maturity date of November 1, 2017 (the first put date), dividend yield and the risk-free interest rate curve. |
Pricing Information |
At August 31, 2014 and November 30, 2013, our Financial instruments owned and Financial instruments sold, not yet purchased are measured using different valuation bases as follows: |
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | August 31, 2014 | | | November 30, 2013 | | | | | | | | | | | | | | | | | | | | | |
| | Financial | | | Financial | | | Financial | | | Financial | | | | | | | | | | | | | | | | | | | | | |
Instruments Owned | Instruments Sold, | Instruments Owned | Instruments Sold, | | | | | | | | | | | | | | | | | | | | |
| Not Yet | | Not Yet | | | | | | | | | | | | | | | | | | | | |
| Purchased | | Purchased | | | | | | | | | | | | | | | | | | | | |
Exchange closing prices | | | 13 | % | | | 18 | % | | | 12 | % | | | 25 | % | | | | | | | | | | | | | | | | | | | | |
Recently observed transaction prices | | | 3 | % | | | 3 | % | | | 5 | % | | | 4 | % | | | | | | | | | | | | | | | | | | | | |
External pricing services | | | 70 | % | | | 72 | % | | | 68 | % | | | 66 | % | | | | | | | | | | | | | | | | | | | | |
Broker quotes | | | 4 | % | | | 3 | % | | | 3 | % | | | 3 | % | | | | | | | | | | | | | | | | | | | | |
Valuation techniques | | | 10 | % | | | 4 | % | | | 12 | % | | | 2 | % | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | 100 | % | | | 100 | % | | | 100 | % | | | 100 | % | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
The following is a summary of changes in fair value of our financial assets and liabilities that have been categorized within Level 3 of the fair value hierarchy for the three months ended August 31, 2014 (in thousands): |
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Successor | |
| | Three Months Ended August 31, 2014 | |
| | Balance at | | | Total gains/ | | | Purchases | | | Sales | | | Settlements | | | Issuances | | | Net | | | Balance at | | | Change in | |
May 31, | losses | transfers | August 31, | unrealized gains/ |
2014 | (realized and | into/ | 2014 | (losses) relating |
| unrealized) | (out of) | | to instruments |
| -1 | Level 3 | | still held at |
| | | | August 31, |
| | | | 2014 (1) |
Assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Financial instruments owned: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Corporate equity securities | | $ | 16,402 | | | $ | (480 | ) | | $ | 4,528 | | | $ | (529 | ) | | $ | — | | | $ | — | | | $ | (12,144 | ) | | $ | 7,777 | | | $ | (286 | ) |
Corporate debt securities | | | 31,648 | | | | 5,454 | | | | 21,793 | | | | (15,713 | ) | | | (34 | ) | | | — | | | | (6,264 | ) | | | 36,884 | | | | 3,470 | |
Collateralized debt obligations | | | 42,313 | | | | (845 | ) | | | 7,613 | | | | (15,204 | ) | | | — | | | | — | | | | 9,863 | | | | 43,740 | | | | (1,575 | ) |
U.S government and federal agency securities | | | — | | | | (11 | ) | | | 2,505 | | | | — | | | | — | | | | — | | | | — | | | | 2,494 | | | | (11 | ) |
Residential mortgage-backed securities | | | 71,962 | | | | (2,557 | ) | | | 3,981 | | | | (9,635 | ) | | | (325 | ) | | | — | | | | 17,608 | | | | 81,034 | | | | (302 | ) |
Commercial mortgage-backed securities | | | 24,246 | | | | (256 | ) | | | 641 | | | | (7,068 | ) | | | — | | | | — | | | | 1,764 | | | | 19,327 | | | | (832 | ) |
Other asset-backed securities | | | 45,444 | | | | 1,272 | | | | 50,620 | | | | (49,411 | ) | | | (8,774 | ) | | | — | | | | (37,072 | ) | | | 2,079 | | | | (3 | ) |
Loans and other receivables | | | 138,643 | | | | (8,074 | ) | | | 194,387 | | | | (96,340 | ) | | | (40,617 | ) | | | — | | | | 26 | | | | 188,025 | | | | (7,967 | ) |
Investments, at fair value | | | 118,071 | | | | (4 | ) | | | 500 | | | | (7,232 | ) | | | (305 | ) | | | — | | | | 5,357 | | | | 116,387 | | | | 105 | |
Investments in managed funds | | | 56,119 | | | | 734 | | | | 1,469 | | | | — | | | | — | | | | — | | | | — | | | | 58,322 | | | | 734 | |
Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Financial instruments sold, not yet purchased: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Corporate equity securities | | $ | 38 | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | 38 | | | $ | — | |
Corporate debt securities | | | 2,780 | | | | (101 | ) | | | (2,566 | ) | | | — | | | | — | | | | — | | | | 129 | | | | 242 | | | | 67 | |
Net derivatives (2) | | | 15,282 | | | | (1,632 | ) | | | (74 | ) | | | 74 | | | | (70 | ) | | | — | | | | — | | | | 13,580 | | | | 70 | |
Loans | | | 31,534 | | | | — | | | | (16,307 | ) | | | — | | | | — | | | | — | | | | (8,566 | ) | | | 6,661 | | | | — | |
Other secured financings | | | 20,288 | | | | — | | | | — | | | | — | | | | (7,570 | ) | | | 18,948 | | | | — | | | | 31,666 | | | | — | |
Embedded conversion option | | | 3,895 | | | | (2,463 | ) | | | — | | | | — | | | | — | | | | — | | | | — | | | | 1,432 | | | | 2,463 | |
|
-1 | Realized and unrealized gains/losses are reported in Principal transactions in the Consolidated Statements of Earnings. | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
-2 | Net derivatives represent Financial instruments owned – Derivatives and Financial instruments sold, not yet purchased – Derivatives. | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Analysis of Level 3 Assets and Liabilities for the Three Months Ended August 31, 2014 |
During the three months ended August 31, 2014, transfers of assets of $87.8 million from Level 2 to Level 3 of the fair value hierarchy are attributed to: |
|
| • | | Non-agency residential mortgage-backed securities of $30.1 million, commercial mortgage-backed securities of $6.8 million and other asset-backed securities of $1.5 million for which no recent trade activity was observed for purposes of determining observable inputs; | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
| • | | Loans and other receivables of $25.1 million and investments at fair value of $5.4 million due to a lower number of contributors comprising vendor quotes to support classification within Level 2; | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
| • | | Collateralized debt obligations of $15.2 million which have little to no transparency related to trade activity; | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
During the three months ended August 31, 2014, transfers of assets of $108.6 million from Level 3 to Level 2 are attributed to: |
|
| • | | Non-agency residential mortgage-backed securities of $12.5 million, commercial mortgage-backed securities of $5.0 million and other asset-backed securities of $38.6 million for which market trades were observed in the period for either identical or similar securities; | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
| • | | Collateralized debt obligations of $5.3 million and loans and other receivables of $25.1 million due to a greater number of contributors for certain vendor quotes supporting classification into Level 2; | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
| • | | Corporate equity securities of $13.9 million due to an increase in observable market transactions. | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
During the three months ended August 31, 2014, there were transfers of loan liabilities of $8.6 million from Level 3 to Level 2 due to an increase in observable inputs in the valuation. |
Net losses on Level 3 assets were $4.8 million and net gains on Level 3 liabilities were $4.2 million for the three months ended August 31, 2014. Net losses on Level 3 assets were primarily due to decreased valuations of certain loans and other receivables, residential and commercial mortgage-backed securities, collateralized debt obligations, and corporate equity securities, partially offset by an increase in valuation of certain corporate debt securities, other asset-backed securities and investments in managed funds. Net gains on Level 3 liabilities were primarily due to decreased valuations of the embedded conversion option and decreased valuations of certain derivative instruments and certain corporate debt securities. |
The following is a summary of changes in fair value of our financial assets and liabilities that have been categorized within Level 3 of the fair value hierarchy for the nine months ended August 31, 2014 (in thousands): |
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Successor | |
| | Nine Months Ended August 31, 2014 | |
| | Balance at | | | Total | | | Purchases | | | Sales | | | Settlements | | | Issuances | | | Net | | | Balance at | | | Change in | |
November 30, | gains/ | transfers | August 31, | unrealized gains/ |
2013 | losses | into/ | 2014 | (losses) relating |
| (realized | (out of) | | to instruments |
| and | Level 3 | | still held at |
| unrealized) | | | August 31, |
| -1 | | | 2014 (1) |
Assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Financial instruments owned: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Corporate equity securities | | $ | 9,884 | | | $ | (1,528 | ) | | $ | 36,661 | | | $ | (31,444 | ) | | $ | — | | | $ | — | | | $ | (5,796 | ) | | $ | 7,777 | | | $ | (400 | ) |
Corporate debt securities | | | 25,666 | | | | 10,727 | | | | 137,164 | | | | (128,733 | ) | | | — | | | | — | | | | (7,940 | ) | | | 36,884 | | | | 10,177 | |
Collateralized debt obligations | | | 37,216 | | | | 5,198 | | | | 94,743 | | | | (99,661 | ) | | | — | | | | — | | | | 6,244 | | | | 43,740 | | | | (6,283 | ) |
U.S goevernment and federal agency securities | | | — | | | | (11 | ) | | | 2,505 | | | | — | | | | — | | | | — | | | | — | | | | 2,494 | | | | (11 | ) |
Residential mortgage-backed securities | | | 105,492 | | | | (6,974 | ) | | | 44,454 | | | | (65,229 | ) | | | (812 | ) | | | — | | | | 4,103 | | | | 81,034 | | | | (3,564 | ) |
Commercial mortgage-backed securities | | | 17,568 | | | | (3,120 | ) | | | 34,959 | | | | (32,774 | ) | | | (1,315 | ) | | | — | | | | 4,009 | | | | 19,327 | | | | (3,380 | ) |
Other asset-backed securities | | | 12,611 | | | | 256 | | | | 52,495 | | | | (52,282 | ) | | | (8,804 | ) | | | — | | | | (2,197 | ) | | | 2,079 | | | | — | |
Loans and other receivables | | | 145,890 | | | | (9,028 | ) | | | 247,383 | | | | (147,851 | ) | | | (61,791 | ) | | | — | | | | 13,422 | | | | 188,025 | | | | (8,961 | ) |
Investments, at fair value | | | 101,242 | | | | 27,264 | | | | 30,660 | | | | (40,916 | ) | | | (945 | ) | | | — | | | | (918 | ) | | | 116,387 | | | | 12,775 | |
Investments in managed funds | | | 57,285 | | | | (10,515 | ) | | | 14,875 | | | | — | | | | — | | | | — | | | | (3,323 | ) | | | 58,322 | | | | (10,515 | ) |
Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Financial instruments sold, not yet purchased: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Corporate equity securities | | $ | 38 | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | 38 | | | $ | — | |
Corporate debt securities | | | — | | | | 163 | | | | (7 | ) | | | 97 | | | | — | | | | — | | | | (11 | ) | | | 242 | | | | (163 | ) |
Net derivatives (2) | | | 6,905 | | | | 9,959 | | | | (124 | ) | | | (76 | ) | | | 248 | | | | — | | | | (3,332 | ) | | | 13,580 | | | | (10,519 | ) |
Loans | | | 22,462 | | | | — | | | | (15,472 | ) | | | 3,549 | | | | — | | | | — | | | | (3,878 | ) | | | 6,661 | | | | — | |
Other secured financings | | | 8,711 | | | | — | | | | — | | | | — | | | | (16,684 | ) | | | 39,639 | | | | — | | | | 31,666 | | | | — | |
Embedded conversion option | | | 9,574 | | | | (8,142 | ) | | | — | | | | — | | | | — | | | | — | | | | — | | | | 1,432 | | | | 8,142 | |
|
-1 | Realized and unrealized gains/losses are reported in Principal transactions in the Consolidated Statements of Earnings. | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
-2 | Net derivatives represent Financial instruments owned – Derivatives and Financial instruments sold, not yet purchased – Derivatives. | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Analysis of Level 3 Assets and Liabilities for the Nine Months Ended August 31, 2014 |
During the nine months ended August 31, 2014, transfers of assets of $79.4 million from Level 2 to Level 3 of the fair value hierarchy are attributed to: |
|
| • | | Non-agency residential mortgage-backed securities of $27.2 million, commercial mortgage-backed securities of $4.6 million and other asset-backed securities of $1.3 million for which no recent trade activity was observed for purposes of determining observable inputs; | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
| • | | Loans and other receivables of $31.4 million due to a lower number of contributors comprising vendor quotes to support classification within Level 2; | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
| • | | Collateralized debt obligations of $7.5 million which have little to no transparency related to trade activity. | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
| • | | Investments at fair value of $6.5 million due to a lack of observable market transactions. | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
During the nine months ended August 31, 2014, transfers of assets of $71.8 million from Level 3 to Level 2 are attributed to: |
|
| • | | Non-agency residential mortgage-backed securities of $23.1 million, commercial mortgage-backed securities of $0.5 million and other asset-backed securities of $3.5 million for which market trades were observed in the period for either identical or similar securities; | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
| • | | Collateralized debt obligations of $1.3 million, loans and other receivables of $18.0 million and investments at fair value of $7.4 million due to a greater number of contributors for certain vendor quotes supporting classification into Level 2; | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
| • | | Corporate equity securities of $6.5 million, corporate debt securities of $8.0 million and investments in managed funds $3.5 million due to an increase in observable market transactions. | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
There were $3.9 million transfers of loan liabilities from Level 3 to Level 2 and $3.3 million transfers of net derivative liabilities from Level 3 to Level 2 due to an increase in observable inputs in the valuation and an increase in observable inputs used in the valuing of derivative contracts, respectively. |
Net gains on Level 3 assets were $12.3 million and net losses on Level 3 liabilities were $2.0 million for the nine months ended August 31, 2014. Net gains on Level 3 assets were primarily due to increased valuations of certain investments at fair value, corporate debt securities and collateralized debt obligations, partially offset by a decrease in valuation of certain residential and commercial mortgage-backed securities, loans and other receivables, corporate equity securities, and investments in managed funds. Net losses on Level 3 liabilities were primarily due to increased valuations of certain derivatives, partially offset by decreased valuations of the embedded conversion option. |
|
The following is a summary of changes in fair value of our financial assets and liabilities that have been categorized within Level 3 of the fair value hierarchy for the three months ended August 31, 2013 (in thousands): |
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Successor | | | | | |
| | Three Months Ended August 31, 2013 (1) | | | | | |
| | Balance at | | | Total gains/ | | | Purchases | | | Sales | | | Settlements | | | Net | | | Balance at | | | Change in | | | | | |
May 31, | losses (realized | transfers | August 31, | unrealized gains/ | | | | |
2013 | and unrealized) | into/ | 2013 | (losses) relating | | | | |
| -2 | (out of) | | to instruments | | | | |
| | Level 3 | | still held at | | | | |
| | | | August 31, | | | | |
| | | | 2013 (2) | | | | |
Assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Financial instruments owned: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Corporate equity securities | | $ | 19,577 | | | $ | (788 | ) | | $ | — | | | $ | (930 | ) | | $ | — | | | $ | (1,780 | ) | | $ | 16,079 | | | $ | (786 | ) | | | | |
Corporate debt securities | | | 18,615 | | | | (4,285 | ) | | | 68 | | | | (571 | ) | | | — | | | | 6,806 | | | | 20,633 | | | | (4,342 | ) | | | | |
Collateralized debt obligations | | | 40,084 | | | | (1,903 | ) | | | 8,222 | | | | (4,236 | ) | | | — | | | | (1,335 | ) | | | 40,832 | | | | (2,388 | ) | | | | |
Residential mortgage-backed securities | | | 143,766 | | | | (1,876 | ) | | | 33,831 | | | | (50,938 | ) | | | (2,306 | ) | | | 9,706 | | | | 132,183 | | | | (3,898 | ) | | | | |
Commercial mortgage-backed securities | | | 16,068 | | | | 2,033 | | | | 130 | | | | (310 | ) | | | (3,703 | ) | | | 205 | | | | 14,423 | | | | (1,106 | ) | | | | |
Other asset-backed securities | | | 1,484 | | | | 2,170 | | | | 7,576 | | | | (3,279 | ) | | | — | | | | 659 | | | | 8,610 | | | | 2,142 | | | | | |
Loans and other receivables | | | 117,496 | | | | (198 | ) | | | 52,246 | | | | (12,139 | ) | | | (25,395 | ) | | | (1,558 | ) | | | 130,452 | | | | 609 | | | | | |
Investments, at fair value | | | 81,364 | | | | 1,848 | | | | — | | | | (101 | ) | | | (710 | ) | | | (3,949 | ) | | | 78,452 | | | | 2,002 | | | | | |
Investments in managed funds | | | 55,141 | | | | 4,034 | | | | 6,598 | | | | — | | | | (9,876 | ) | | | — | | | | 55,897 | | | | 4,034 | | | | | |
Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Financial instruments sold, not yet purchased: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Corporate equity securities | | $ | 38 | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | 38 | | | $ | — | | | | | |
Net derivatives (3) | | | 10,799 | | | | 3,899 | | | | — | | | | — | | | | (60 | ) | | | — | | | | 14,638 | | | | (3,899 | ) | | | | |
Loans | | | 15,212 | | | | — | | | | (14,952 | ) | | | 716 | | | | — | | | | — | | | | 976 | | | | — | | | | | |
Other secured financings | | | 2,294 | | | | 731 | | | | — | | | | — | | | | — | | | | — | | | | 3,025 | | | | (731 | ) | | | | |
Embedded conversion option | | | 10,902 | | | | (3,566 | ) | | | — | | | | — | | | | — | | | | — | | | | 7,336 | | | | 3,566 | | | | | |
|
-1 | There were no issuances during the three months ended August 31, 2013. | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
-2 | Realized and unrealized gains/losses are reported in Principal transactions in the Consolidated Statements of Earnings. | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
-3 | Net derivatives represent Financial instruments owned – Derivatives and Financial instruments sold, not yet purchased – Derivatives. | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Analysis of Level 3 Assets and Liabilities for the Three Months Ended August 31, 2013 |
During the three months ended August 31, 2013, transfers of assets of $91.4 million from Level 2 to Level 3 of the fair value hierarchy are attributed to: |
|
• | | Non-agency residential mortgage-backed securities of $50.3 million and commercial mortgage-backed securities of $2.4 million for which no recent trade activity was observed for purposes of determining observable inputs; | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
• | | Corporate equity securities of $5.6 million and corporate debt securities of $8.3 million due to lack of observable market transactions; | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
• | | Collateralized debt obligations of $22.3 million which have little to no transparency related to trade activity; | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
During the three months ended August 31, 2013, transfers of assets of $82.7 million from Level 3 to Level 2 are attributed to: |
|
• | | Non-agency residential mortgage-backed securities of $40.6 million and commercial mortgage-backed securities of $2.2 million for which market trades were observed in the period for either identical or similar securities; | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
• | | Collateralized debt obligations of $23.6 million and loans and other receivables of $1.6 million due to a greater number of contributors for certain vendor quotes supporting classification into Level 2; | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
• | | Corporate equity securities of $7.4 million and corporate debt securities of $1.5 million due to an increase in observable market transactions. | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
During the three months ended August 31, 2013, there were no transfers of liabilities from Level 2 to Level 3 and from Level 3 to Level 2. |
Net gains on Level 3 assets were $1.0 million and net losses on Level 3 liabilities were $1.1 million for the three months ended August 31, 2013. Net gains on Level 3 assets were primarily due to increased valuations of certain commercial mortgage-backed securities, other asset-backed securities, investments at fair value and investments in managed funds, partially offset by a decrease in valuation of certain corporate equity securities, corporate debt securities, collateralized debt obligations, residential mortgage-backed securities and loans and other receivables. Net losses on Level 3 liabilities were primarily due to increased valuations of certain derivative instruments, partially offset by decreased valuations of the embedded conversion option. |
The following is a summary of changes in fair value of our financial assets and liabilities that have been categorized within Level 3 of the fair value hierarchy for the six months ended August 31, 2013 (in thousands): |
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Successor | | | | | |
| | Six Months Ended August 31, 2013 (1) | | | | | |
| | Balance at | | | Total gains/ | | | Purchases | | | Sales | | | Settlements | | | Net | | | Balance at | | | Change in | | | | | |
February 28, | losses (realized | transfers | August 31, | unrealized gains/ | | | | |
2013 | and unrealized) | into/ | 2013 | (losses) relating | | | | |
| -2 | (out of) | | to instruments | | | | |
| | Level 3 | | still held at | | | | |
| | | | August 31, | | | | |
| | | | 2013 (2) | | | | |
Assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Financial instruments owned: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Corporate equity securities | | $ | 13,234 | | | $ | 1,053 | | | $ | 213 | | | $ | (753 | ) | | $ | 266 | | | $ | 2,066 | | | $ | 16,079 | | | $ | 1,243 | | | | | |
Corporate debt securities | | | 31,820 | | | | (17,415 | ) | | | 708 | | | | (2,556 | ) | | | — | | | | 8,076 | | | | 20,633 | | | | (6,933 | ) | | | | |
Collateralized debt obligations | | | 24,736 | | | | (2,008 | ) | | | 43,152 | | | | (27,676 | ) | | | — | | | | 2,628 | | | | 40,832 | | | | (3,830 | ) | | | | |
Residential mortgage-backed securities | | | 169,426 | | | | 5,594 | | | | 79,531 | | | | (105,671 | ) | | | (4,851 | ) | | | (11,846 | ) | | | 132,183 | | | | 586 | | | | | |
Commercial mortgage-backed securities | | | 17,794 | | | | (735 | ) | | | 1,533 | | | | (3,054 | ) | | | (5,281 | ) | | | 4,166 | | | | 14,423 | | | | (5,007 | ) | | | | |
Other asset-backed securities | | | 1,292 | | | | 2,168 | | | | 7,618 | | | | (3,127 | ) | | | — | | | | 659 | | | | 8,610 | | | | 2,077 | | | | | |
Loans and other receivables | | | 170,986 | | | | (5,103 | ) | | | 206,672 | | | | (26,630 | ) | | | (213,662 | ) | | | (1,811 | ) | | | 130,452 | | | | (8,063 | ) | | | | |
Investments, at fair value | | | 75,067 | | | | 653 | | | | 5,000 | | | | (102 | ) | | | (3,204 | ) | | | 1,038 | | | | 78,452 | | | | 668 | | | | | |
Investments in managed funds | | | 59,976 | | | | 3,108 | | | | 9,130 | | | | — | | | | (16,439 | ) | | | 122 | | | | 55,897 | | | | 3,108 | | | | | |
Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Financial instruments sold, not yet purchased: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Corporate equity securities | | $ | 38 | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | 38 | | | $ | — | | | | | |
Residential mortgage-backed securities | | | 1,542 | | | | (1,542 | ) | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | | |
Net derivatives (3) | | | 11,185 | | | | 3,453 | | | | — | | | | — | | | | — | | | | — | | | | 14,638 | | | | (3,453 | ) | | | | |
Loans | | | 7,398 | | | | — | | | | (20,221 | ) | | | 13,799 | | | | — | | | | — | | | | 976 | | | | — | | | | | |
Other secured financings | | | — | | | | 731 | | | | — | | | | — | | | | — | | | | 2,294 | | | | 3,025 | | | | (731 | ) | | | | |
Embedded conversion option (4) | | | 16,488 | | | | (9,152 | ) | | | — | | | | — | | | | — | | | | — | | | | 7,336 | | | | 9,152 | | | | | |
|
-1 | There were no issuances during the six months ended August 31, 2013. | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
-2 | Realized and unrealized gains/losses are reported in Principal transactions in the Consolidated Statements of Earnings. | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
-3 | Net derivatives represent Financial instruments owned – Derivatives and Financial instruments sold, not yet purchased – Derivatives. | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
-4 | The embedded conversion option of $16.5 million is at March 1, 2013, upon completion of the Leucadia Transaction (see Note 13). | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Analysis of Level 3 Assets and Liabilities for the Six Months Ended August 31, 2013 |
During the six months ended August 31, 2013, transfers of assets of $53.6 million from Level 2 to Level 3 of the fair value hierarchy are attributed to: |
|
• | | Non-agency residential mortgage-backed securities of $17.9 million and commercial mortgage-backed securities of $5.3 million for which no recent trade activity was observed for purposes of determining observable inputs; | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
• | | Loans and other receivables of $0.4 million due to a lower number of contributors comprising vendor quotes to support classification within Level 2. | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
• | | Corporate equity securities of $7.0 million and corporate debt securities of $8.5 million due to lack of observable market transactions; | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
• | | Collateralized debt obligations of $12.1 million which have little to no transparency related to trade activity; | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
During the six months ended August 31, 2013, transfers of assets of $48.5 million from Level 3 to Level 2 are attributed to: |
|
• | | Non-agency residential mortgage-backed securities of $29.7 million and commercial mortgage-backed securities of $1.2 million for which market trades were observed in the period for either identical or similar securities; | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
• | | Collateralized debt obligations of $9.5 million and loans and other receivables of $2.2 million due to a greater number of contributors for certain vendor quotes supporting classification into Level 2; | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
• | | Corporate equity securities of $4.9 million and corporate debt securities of $0.4 million due to an increase in observable market transactions. | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
During the six months ended August 31, 2013, there were no transfers of liabilities from Level 2 to Level 3 and no transfers of liabilities from Level 3 to Level 2. |
Net losses on Level 3 assets were $12.7 million and net gains on Level 3 liabilities were $6.5 million for the six months ended August 31, 2013, respectively. Net losses on Level 3 assets were primarily due to decreased valuations of certain corporate debt securities, collateralized debt obligations, commercial mortgage-backed securities and loans and other receivables, partially offset by an increase in valuation of certain corporate equity securities, residential mortgage-backed securities, other asset-backed securities, investments at fair value and investments in managed funds. Net gains on Level 3 liabilities were primarily due decreased valuations of the embedded conversion option, partially offset by increased valuations of certain derivative instruments. |
|
The following is a summary of changes in fair value of our financial assets and liabilities that have been categorized within Level 3 of the fair value hierarchy for the three months ended February 28, 2013 (in thousands): |
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Predecessor | | | | | |
| | Three Months Ended February 28, 2013 (1) | | | | | |
| | Balance at | | | Total gains/ | | | Purchases | | | Sales | | | Settlements | | | Net | | | Balance at | | | Change in | | | | | |
November 30, | losses (realized | transfers | February | unrealized gains/ | | | | |
2012 | and unrealized) | into/ | 28, 2013 | (losses) relating | | | | |
| -2 | (out of) | | to instruments | | | | |
| | Level 3 | | still held at | | | | |
| | | | February 28, | | | | |
| | | | 2013 (2) | | | | |
Assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Financial instruments owned: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Corporate equity securities | | $ | 16,815 | | | $ | 200 | | | $ | 707 | | | $ | 109 | | | $ | — | | | $ | (4,597 | ) | | $ | 13,234 | | | $ | 172 | | | | | |
Corporate debt securities | | | 3,631 | | | | 7,836 | | | | 11,510 | | | | (1,918 | ) | | | — | | | | 10,761 | | | | 31,820 | | | | 7,833 | | | | | |
Collateralized debt obligations | | | 31,255 | | | | 3,584 | | | | 4,406 | | | | (17,374 | ) | | | — | | | | 2,865 | | | | 24,736 | | | | (1,165 | ) | | | | |
Residential mortgage-backed securities | | | 156,069 | | | | 11,906 | | | | 132,773 | | | | (130,143 | ) | | | (6,057 | ) | | | 4,878 | | | | 169,426 | | | | 4,511 | | | | | |
Commercial mortgage-backed securities | | | 30,202 | | | | (995 | ) | | | 2,280 | | | | (2,866 | ) | | | (1,188 | ) | | | (9,639 | ) | | | 17,794 | | | | (2,059 | ) | | | | |
Other asset-backed securities | | | 1,114 | | | | 90 | | | | 1,627 | | | | (1,342 | ) | | | (19 | ) | | | (178 | ) | | | 1,292 | | | | 39 | | | | | |
Loans and other receivables | | | 180,393 | | | | (8,682 | ) | | | 105,650 | | | | (29,828 | ) | | | (61,407 | ) | | | (15,140 | ) | | | 170,986 | | | | (12,374 | ) | | | | |
Investments, at fair value | | | 83,897 | | | | 961 | | | | 5,952 | | | | (4,923 | ) | | | (9,721 | ) | | | (1,099 | ) | | | 75,067 | | | | 1,171 | | | | | |
Investments in managed funds | | | 57,763 | | | | (363 | ) | | | 11,068 | | | | — | | | | (8,492 | ) | | | — | | | | 59,976 | | | | (363 | ) | | | | |
Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Financial instruments sold, not yet purchased: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Corporate equity securities | | $ | 38 | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | 38 | | | $ | — | | | | | |
Residential mortgage-backed securities | | | — | | | | 25 | | | | (73,846 | ) | | | 75,363 | | | | — | | | | — | | | | 1,542 | | | | (19 | ) | | | | |
Net derivatives (3) | | | 9,188 | | | | 2,648 | | | | — | | | | — | | | | — | | | | (651 | ) | | | 11,185 | | | | (2,648 | ) | | | | |
Loans | | | 1,711 | | | | — | | | | (1,711 | ) | | | 7,398 | | | | — | | | | — | | | | 7,398 | | | | — | | | | | |
|
-1 | There were no issuances during the three months ended February 28, 2013. | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
-2 | Realized and unrealized gains/losses are reported in Principal transactions in the Consolidated Statements of Earnings. | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
-3 | Net derivatives represent Financial instruments owned – Derivatives and Financial instruments sold, not yet purchased – Derivatives. | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Analysis of Level 3 Assets and Liabilities for the Three Months Ended February 28, 2013 |
During the three months ended February 28, 2013, transfers of assets of $100.5 million from Level 2 to Level 3 of the fair value hierarchy are attributed to: |
|
| • | | Non-agency residential mortgage-backed securities of $78.4 million and commercial mortgage-backed securities of $1.3 million for which no recent trade activity was observed for purposes of determining observable inputs; | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
| • | | Corporate debt securities of $10.8 million and corporate equity securities of $0.1 million due to lack of observable market transactions; | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
| • | | Collateralized debt obligations of $5.3 million which have little to no transparency in trade activity; | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
| • | | Loans and other receivables of $4.8 million due to a lower number of contributors comprising vendor quotes to support classification within Level 2. | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
During the three months ended February 28, 2013, transfers of assets of $112.7 million from Level 3 to Level 2 are attributed to: |
|
| • | | Non-agency residential mortgage-backed securities of $73.5 million, commercial mortgage-backed securities of $10.9 million and $0.2 million of other asset-backed securities for which market trades were observed in the period for either identical or similar securities; | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
| • | | Loans and other receivables of $19.9 million and collateralized debt obligations of $2.4 million due to a greater number of contributors for certain vendor quotes supporting classification into Level 2; | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
| • | | Corporate equity securities of $4.7 million due to an increase in observable market transactions. | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
During the three months ended February 28, 2013, there were no transfers of liabilities from Level 2 to Level 3 and there were $0.7 million transfers of net derivative liabilities from Level 3 to Level 2 due to an increase in observable significant inputs used in valuing the derivative contracts. |
Net gains on Level 3 assets were $14.5 million and net losses on Level 3 liabilities were $2.7 million for the three months ended February 28, 2013. Net gains on Level 3 assets were primarily due to increased valuations of certain residential mortgage-backed securities, corporate debt securities, collateralized debt obligations and investments at fair value partially offset by a decrease in valuation of certain loans and other receivables, commercial mortgage backed securities and investments in managed funds. Net losses on Level 3 liabilities were primarily due to increased valuations of certain derivative instruments. |
Quantitative Information about Significant Unobservable Inputs used in Level 3 Fair Value Measurements at August 31, 2014 and November 30, 2013 |
The tables below present information on the valuation techniques, significant unobservable inputs and their ranges for our financial assets and liabilities, subject to threshold levels related to the market value of the positions held, measured at fair value on a recurring basis with a significant Level 3 balance. The range of unobservable inputs could differ significantly across different firms given the range of products across different firms in the financial services sector. The inputs are not representative of the inputs that could have been used in the valuation of any one financial instrument (i.e., the input used for valuing one financial instrument within a particular class of financial instruments may not be appropriate for valuing other financial instruments within that given class). Additionally, the ranges of inputs presented below should not be construed to represent uncertainty regarding the fair values of our financial instruments; rather the range of inputs is reflective of the differences in the underlying characteristics of the financial instruments in each category. |
For certain categories, we have provided a weighted average of the inputs allocated based on the fair values of the financial instruments comprising the category. We do not believe that the range or weighted average of the inputs is indicative of the reasonableness of uncertainty of our Level 3 fair values. The range and weighted average are driven by the individual financial instruments within each category and their relative distribution in the population. The disclosed inputs when compared with the inputs as disclosed in other quarters should not be expected to necessarily be indicative of changes in our estimates of unobservable inputs for a particular financial instrument as the population of financial instruments comprising the category will vary from period to period based on purchases and sales of financial instruments during the period as well as transfers into and out of Level 3 each period. |
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
August 31, 2014 | | | | | | | | | | | | | | | | | | | | | | | |
Financial Instruments Owned | | Fair Value | | | Valuation Technique | | Significant Unobservable Input(s) | | Input / Range | | Weighted | | | | | | | | | | | | | | | | | | | | | | | |
(in thousands) | Average | | | | | | | | | | | | | | | | | | | | | | |
Corporate equity securities | | $ | 7,777 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Non-exchange traded securities | | | | | | Market approach | | EBITDA (a) multiple | | 3.05 | | | — | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | Transaction Level | | 2.95 | | | — | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Corporate debt securities | | $ | 34,965 | | | Market approach | | Yield | | 3.7%-4.4% | | | 4.2 | % | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | Convertible bond model | | Discount rate/yield | | 31.90% | | | — | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | Discounted cash flows | | Constant prepayment rate | | 20.00% | | | — | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | Constant default rate | | 2.00% | | | — | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | Loss severity | | 25.00% | | | — | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | Yield | | 16.00% | | | — | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Collateralized debt obligations | | $ | 41,690 | | | Discounted cash flows | | Constant prepayment rate | | 10% - 20% | | | 15.29 | % | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | Constant default rate | | 2% | | | — | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | Loss severity | | 25% - 95% | | | 55.7 | % | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | Yield | | 0% - 47.3% | | | 7.83 | % | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
U.S. government and federal agency securities | | $ | 2,494 | | | Market approach | | Transaction Level | | $100 | | | — | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Residential mortgage-backed securities | | $ | 81,034 | | | Discounted cash flows | | Constant prepayment rate | | 3% - 50% | | | 11.9 | % | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | Constant default rate | | 1% - 100% | | | 14.5 | % | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | Loss severity | | 20% - 80% | | | 48.4 | % | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | Yield | | 1.2% - 12.6% | | | 6 | % | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial mortgage-backed securities | | $ | 19,327 | | | Discounted cash flows | | Yield | | 7.6% - 15% | | | 11.6 | % | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | Cumulative loss rate | | 4.6% - 74% | | | 16.7 | % | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Other asset-backed securities | | $ | 2,079 | | | Discounted cash flows | | Constant prepayment rate | | 0% | | | — | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | Constant default rate | | 0% | | | — | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | Loss severity | | 0% | | | — | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | Yield | | 7% | | | — | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Loans and other receivables | | $ | 179,189 | | | Comparable pricing | | Comparable bond or loan price | | $92.5 - $100 | | $ | 99.63 | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | Market approach | | Yield | | 2.6% - 4.6% | | | 3.9 | % | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | EBITDA (a) multiple | | 3.05-7 | | | 6.64 | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | Scenario analysis | | Estimated recovery percentage | | 10.33% - 81.3% | | | 70.9 | % | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Investments at fair value | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Private equity securities | | $ | 29,135 | | | Comparable pricing | | Comparable share price | | $26.80 | | | — | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | Market approach | | Transaction Level | | $50.36 | | | — | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
Liabilities | | Fair Value | | | Valuation Technique | | Significant Unobservable Input(s) | | Input / Range | | Weighted | | | | | | | | | | | | | | | | | | | | | | | |
(in thousands) | Average | | | | | | | | | | | | | | | | | | | | | | |
Financial Instruments Sold, Not Yet Purchased: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Derivatives | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Unfunded commitment | | $ | 14,784 | | | Comparable pricing | | Comparable loan price | | $93.5 - $99.625 | | $ | 94.64 | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | Market Approach | | Yield | | 4.58% | | | — | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Embedded conversion option | | $ | 1,432 | | | Option valuation model | | Historical volatility | | 18.38% | | | — | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | Dividend yield | | 1.00% | | | — | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
(a) | Earnings before interest, taxes, depreciation and amortization (“EBITDA”). | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
November 30, 2013 | | | | | | | | | | | | | | | | | | | | | | | |
Financial Instruments Owned | | Fair Value | | | Valuation Technique | | Significant Unobservable Input(s) | | Input / Range | | Weighted | | | | | | | | | | | | | | | | | | | | | | | |
(in thousands) | Average | | | | | | | | | | | | | | | | | | | | | | |
Corporate equity securities | | $ | 8,034 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Non-exchange traded securities | | | | | | Market approach | | EBITDA multiple | | 4.0 to 5.5 | | | 4.53 | | | | | | | | | | | | | | | | | | | | | | | |
Warrants | | | | | | Option model | | Volatility | | 36% | | | — | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Corporate debt securities | | $ | 17,699 | | | Scenario analysis | | Estimated recovery percentage | | 24% | | | — | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | Comparable pricing | | Comparable bond or loan price | | $69.10 to | | $ | 69.91 | | | | | | | | | | | | | | | | | | | | | | | |
$70.50 | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | Market approach | | Yield | | 13% | | | — | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Collateralized debt obligations | | $ | 34,316 | | | Discounted cash flows | | Constant prepayment rate | | 0% to 20% | | | 13 | % | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | Constant default rate | | 2% to 3% | | | 2 | % | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | Loss severity | | 30% to 85% | | | 38 | % | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | Yield | | 3% to 91% | | | 28 | % | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Residential mortgage-backed securities | | $ | 105,492 | | | Discounted cash flows | | Constant prepayment rate | | 2% to 50% | | | 11 | % | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | Constant default rate | | 1% to 100% | | | 17 | % | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | Loss severity | | 30% to 90% | | | 48 | % | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | Yield | | 0% to 20% | | | 7 | % | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial mortgage-backed securities | | $ | 17,568 | | | Discounted cash flows | | Yield | | 12% to 20% | | | 14 | % | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | Cumulative loss rate | | 5% to 28.2% | | | 11 | % | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Other asset-backed securities | | $ | 12,611 | | | Discounted cash flows | | Constant prepayment rate | | 4% to 30% | | | 17 | % | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | Constant default rate | | 2% to 11% | | | 7 | % | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | Loss severity | | 40% to 92% | | | 64 | % | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | Yield | | 3% to 29% | | | 18 | % | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Loans and other receivables | | $ | 101,931 | | | Comparable pricing | | Comparable bond or loan price | | $91 to $101 | | $ | 98.9 | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | Market approach | | Yield | | 8.75% to 13.5% | | | 10 | % | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | EBITDA (a) multiple | | 6.9 | | | — | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | Scenario analysis | | Estimated recovery percentage | | 16.9% to 92% | | | 74 | % | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Derivatives | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Loan commitments | | $ | 1,493 | | | Comparable pricing | | Comparable bond or loan price | | $100.88 | | | — | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Investments at fair value | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Private equity securities | | $ | 30,203 | | | Comparable pricing | | Comparable share price | | $414 | | | — | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | Market approach | | Discount rate | | 15% to 30% | | | 23 | % | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
Liabilities | | Fair Value | | | Valuation Technique | | Significant Unobservable Input(s) | | Input / Range | | Weighted | | | | | | | | | | | | | | | | | | | | | | | |
(in thousands) | Average | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Financial Instruments Sold, Not Yet Purchased: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Derivatives | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Equity options | | $ | 8,398 | | | Option model | | Volatility | | 36.25% to 41% | | | 39 | % | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Loans | | $ | 8,106 | | | Comparable pricing | | Comparable bond or loan price | | $101.88 | | | — | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Embedded conversion option | | $ | 9,574 | | | Option valuation model | | Historical volatility | | 22.55% | | | — | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | Dividend yield | | 0.87% | | | — | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
The fair values of certain Level 3 assets and liabilities that were determined based on third-party pricing information, unadjusted past transaction prices, reported net asset value or a percentage of the reported enterprise fair value are excluded from the above tables. At August 31, 2014 and November 30, 2013, asset exclusions consisted of $101.3 million and $127.7 million, respectively, primarily comprised of investments in private equity securities, investments in reinsurance contracts, derivatives and certain corporate loans. At August 31, 2014 and November 30, 2013, liability exclusions consisted of $6.7 million and $14.4 million, respectively of corporate loan commitments. |
|
Sensitivity of Fair Values to Changes in Significant Unobservable Inputs |
For recurring fair value measurements categorized within Level 3 of the fair value hierarchy, the sensitivity of the fair value measurement to changes in significant unobservable inputs and interrelationships between those unobservable inputs (if any) are described below: |
|
| • | | Private equity securities, corporate debt securities, other asset-backed securities, loans and other receivables and loan commitments using comparable pricing valuation techniques. A significant increase (decrease) in the comparable share, bond or loan price in isolation would result in a significant higher (lower) fair value measurement. | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
| • | | Non-exchange traded securities and loans and other receivables using a market approach valuation technique. A significant increase (decrease) in the EBITDA or other multiples in isolation would result in a significantly higher (lower) fair value measurement. A significant increase (decrease) in the yield of a corporate debt security, loan and other receivable would result in a significantly lower (higher) fair value measurement. A significant increase (decrease) in the discount rate of a private equity security would result in a significantly lower (higher) fair value measurement. | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
| • | | Corporate debt securities and loans and other receivables using scenario analysis. A significant increase (decrease) in the possible recovery rates of the cash flow outcomes underlying the investment would result in a significantly higher (lower) fair value measurement for the financial instrument. | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
| • | | Collateralized debt obligations, residential and commercial mortgage-backed securities and other asset-backed securities using a discounted cash flow valuation technique. A significant increase (decrease) in isolation in the constant default rate, and loss severities or cumulative loss rate would result in a significantly lower (higher) fair value measurement. The impact of changes in the constant prepayment rate would have differing impacts depending on the capital structure of the security. A significant increase (decrease) in the loan or bond yield would result in a significant lower (higher) fair value measurement. | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
| • | | Derivative equity options and equity warrants using an option model. A significant increase (decrease) in volatility would result in a significant higher (lower) fair value measurement. | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
| • | | Private equity securities using a net asset value technique. A significant increase (decrease) in the discount applied to net asset value would result in a significant (lower) higher fair value measurement. | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Fair Value Option Election |
We have elected the fair value option for all loans and loan commitments made by our capital markets businesses. These loans and loan commitments include loans entered into by our investment banking division in connection with client bridge financing and loan syndications, loans purchased by our leveraged credit trading desk as part of its bank loan trading activities and mortgage loan commitments and fundings in connection with mortgage- and other asset-backed securitization activities. Loans and loan commitments originated or purchased by our leveraged credit and mortgage-backed businesses are managed on a fair value basis. Loans are included in Financial instruments owned and loan commitments are included in Financial instruments owned – Derivatives and Financial instruments sold, not yet purchased – Derivatives on the Consolidated Statements of Financial Condition. The fair value option election is not applied to loans made to affiliate entities as such loans are entered into as part of ongoing, strategic business ventures. Loans to affiliate entities are included within Loans to and investments in related parties on the Consolidated Statements of Financial Condition and are accounted for on an amortized cost basis. We have elected the fair value option for our investment in Knight Capital Group, Inc., which is included in Financial Instruments owned – Corporate equity securities on the Consolidated Statement of Financial Condition. See Note 10, Investments for further details regarding our investment in Knight Capital Group, Inc. We have also elected the fair value option for certain financial instruments held by subsidiaries as the investments are risk managed by us on a fair value basis. The fair value option has also been elected for certain secured financings that arise in connection with our securitization activities and other structured financings. Other secured financings, Receivables – Brokers, dealers and clearing organizations, Receivables – Customers, Receivables – Fees, interest and other, Payables – Brokers, dealers and clearing organizations and Payables – Customers, are not accounted for at fair value; however, the recorded amounts approximate fair value due to their liquid or short-term nature. |
|
The following is a summary of gains (losses) due to changes in instrument specific credit risk on loans and other receivables and loan commitments measured at fair value under the fair value option (in thousands): |
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Successor | | | | | | | Predecessor | | | | | | | | | | | | | |
| | Three Months Ended | | | Nine Months Ended | | | Three Months Ended | | | Six Months Ended | | | | | | | Three Months Ended | | | | | | | | | | | | | |
| | August 31, 2014 | | | August 31, 2014 | | | August 31, 2013 | | | August 31, 2013 | | | | | | | February 28, 2013 | | | | | | | | | | | | | |
Financial Instruments Owned: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Loans and other receivables | | $ | (15,002 | ) | | $ | (12,841 | ) | | $ | 1,097 | | | $ | 2,284 | | | | | | | $ | 3,924 | | | | | | | | | | | | | |
Financial Instruments Sold: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Loans | | $ | 103 | | | $ | (751 | ) | | $ | — | | | $ | — | | | | | | | $ | — | | | | | | | | | | | | | |
Loan commitments | | | 1,338 | | | | (10,299 | ) | | | 4,440 | | | | (2,059 | ) | | | | | | | (2,746 | ) | | | | | | | | | | | | |
The following is a summary of the amount by which contractual principal exceeds fair value for loans and other receivables measured at fair value under the fair value option (in thousands): |
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | August 31, 2014 | | | November 30, 2013 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Financial Instruments Owned: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Loans and other receivables (1) | | $ | 333,925 | | | $ | 264,896 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Loans and other receivables greater than 90 days past due (1) | | | 4,443 | | | | — | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Loans and other receivables on nonaccrual status (1) (2) | | | (42,085 | ) | | | — | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
-1 | Interest income is recognized separately from other changes in fair value and is included within Interest revenues on the Consolidated Statements of Earnings. | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
-2 | Amount includes all loans and other receivables greater than 90 or more days past due. | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
The aggregate fair value of loans and other receivables that were 90 or more days past due was $1.2 million and $-0- at August 31, 2014 and November 30, 2013, respectively. |
The aggregate fair value of loans and other receivables on nonaccrual status, which includes all loans and other receivables greater than 90 or more days past due, was $305.6 million at August 31, 2014. There were no loan receivables on nonaccrual status at November 30, 2013. |