XML 19 R8.htm IDEA: XBRL DOCUMENT v3.7.0.1
Fair Value
3 Months Ended
Mar. 31, 2017
Fair Value Disclosures [Abstract]  
Fair Value

 

2. Fair Value

Fair value is the price that would be received upon the sale of an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. Fair value measurements are generally based upon observable and unobservable inputs. Observable inputs are based on market data from independent sources, while unobservable inputs reflect the Company’s view of market assumptions in the absence of observable market information. All assets and liabilities that are carried at fair value are classified and disclosed in one of the following categories:

 

Level 1 -

Quoted prices in active markets for identical assets or liabilities.

 

Level 2 -

Quoted market prices for similar assets or liabilities in active markets; quoted prices by independent pricing services for identical or similar assets or liabilities in markets that are not active; and valuations, using models or other valuation techniques, that use observable market data. All significant inputs are observable, or derived from observable information in the marketplace, or are supported by observable levels at which transactions are executed in the marketplace.

 

Level 3 -

Instruments that use non-binding broker quotes or model driven valuations that do not have observable market data.

NAV    -   Calculated net asset value (“NAV”) based on an ownership interest to which a proportionate share of net assets is attributed.

The Company considers the valuation methods used in both its identifiable intangible assets initial measurement and impairment tests as Level 3. To determine the fair value of acquired trademarks and trade names, the Company uses the relief-from-royalty method, which requires the Company to estimate the future revenue for the related brands, the appropriate royalty rate and the weighted average cost of capital. To determine the fair value of the acquired policy renewal rights and customer relationships, the Company uses an “excess earnings” method that relies on projected future net cash flows and includes key assumptions for the customer retention and renewal rates. The data used in these methods is not observable in the market.

Fair Value of Financial Instruments

The carrying values and fair values of certain financial instruments were as follows (in thousands).

 

 

 

March 31, 2017

 

 

December 31, 2016

 

 

 

Carrying

 

 

Fair

 

 

Carrying

 

 

Fair

 

 

 

Value

 

 

Value

 

 

Value

 

 

Value

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investments, available-for-sale

 

$

117,431

 

 

$

117,431

 

 

$

117,212

 

 

$

117,212

 

Other investments

 

 

10,140

 

 

 

10,140

 

 

 

9,994

 

 

 

9,994

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Debentures payable

 

 

40,313

 

 

 

13,443

 

 

 

40,302

 

 

 

11,488

 

Term loan from principal stockholder

 

 

29,786

 

 

 

17,210

 

 

 

29,779

 

 

 

15,000

 

 

The fair values as presented represent the Company’s best estimates and may not be substantiated by comparisons to independent markets. The fair value of the debentures payable and the term loan from principal shareholder are categorized as Level 3, since they were based on current market rates offered for debt with similar risks and maturities, an unobservable input categorized as Level 3. Carrying values of certain financial instruments, such as cash and cash equivalents and premiums, fees, and commissions receivable, approximate fair value due to the short-term nature of the instruments and are not required to be disclosed. Therefore, the aggregate of the fair values presented in the preceding table does not purport to represent the Company’s underlying value.

The following tables present the fair-value measurements for each major category of assets that are measured on a recurring basis (in thousands). Other investments are carried at net asset value which approximates fair value.

 

 

 

 

 

 

 

Fair Value Measurements Using

 

 

 

 

 

 

 

Quoted Prices

 

 

Significant

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

in Active

 

 

Other

 

 

Significant

 

 

Proportionate

 

 

 

 

 

 

 

Markets for

 

 

Observable

 

 

Unobservable

 

 

Share of

 

 

 

 

 

 

 

Identical Assets

 

 

Inputs

 

 

Inputs

 

 

Net Assets

 

March 31, 2017

 

Total

 

 

(Level 1)

 

 

(Level 2)

 

 

(Level 3)

 

 

(NAV)

 

Fixed maturities, available-for-sale:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. government and agencies

 

$

19,469

 

 

$

19,469

 

 

$

 

 

$

 

 

$

 

Political subdivisions

 

 

4,189

 

 

 

 

 

 

4,189

 

 

 

 

 

 

 

Revenue and assessment

 

 

5,590

 

 

 

 

 

 

5,590

 

 

 

 

 

 

 

Corporate bonds

 

 

45,650

 

 

 

 

 

 

45,650

 

 

 

 

 

 

 

Collateralized mortgage obligations:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Agency backed

 

 

21,998

 

 

 

 

 

 

21,998

 

 

 

 

 

 

 

Non-agency backed – residential

 

 

2,845

 

 

 

 

 

 

2,845

 

 

 

 

 

 

 

Non-agency backed – commercial

 

 

1,843

 

 

 

 

 

 

1,843

 

 

 

 

 

 

 

Total fixed maturities, available-for-sale

 

 

101,584

 

 

 

19,469

 

 

 

82,115

 

 

 

 

 

 

 

Preferred stocks, available-for-sale

 

 

3,153

 

 

 

3,153

 

 

 

 

 

 

 

 

 

 

Mutual funds, available-for-sale

 

 

12,694

 

 

 

12,694

 

 

 

 

 

 

 

 

 

Total investments, available-for-sale

 

 

117,431

 

 

 

35,316

 

 

 

82,115

 

 

 

 

 

 

 

Other investments

 

 

10,140

 

 

 

 

 

 

 

 

 

5,110

 

 

 

5,030

 

Cash, cash equivalents, and restricted cash

 

 

120,496

 

 

 

120,496

 

 

 

 

 

 

 

 

 

 

Total

 

$

248,067

 

 

$

155,812

 

 

$

82,115

 

 

$

5,110

 

 

$

5,030

 

 

 

 

 

 

 

 

 

Fair Value Measurements Using

 

 

 

 

 

 

 

Quoted Prices

 

 

Significant

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

in Active

 

 

Other

 

 

Significant

 

 

Proportionate

 

 

 

 

 

 

 

Markets for

 

 

Observable

 

 

Unobservable

 

 

Share of

 

 

 

 

 

 

 

Identical Assets

 

 

Inputs

 

 

Inputs

 

 

Net Assets

 

December 31, 2016

 

Total

 

 

(Level 1)

 

 

(Level 2)

 

 

(Level 3)

 

 

(NAV)

 

Fixed maturities, available-for-sale:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. government and agencies

 

$

18,951

 

 

$

18,951

 

 

$

 

 

$

 

 

$

 

Political subdivisions

 

 

4,165

 

 

 

 

 

 

4,165

 

 

 

 

 

 

 

Revenue and assessment

 

 

5,683

 

 

 

 

 

 

5,683

 

 

 

 

 

 

 

Corporate bonds

 

 

45,540

 

 

 

 

 

 

45,540

 

 

 

 

 

 

 

Collateralized mortgage obligations:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Agency backed

 

 

22,422

 

 

 

 

 

 

22,422

 

 

 

 

 

 

 

Non-agency backed – residential

 

 

2,933

 

 

 

 

 

 

2,933

 

 

 

 

 

 

 

Non-agency backed – commercial

 

 

1,895

 

 

 

 

 

 

1,895

 

 

 

 

 

 

 

Total fixed maturities, available-for-sale

 

 

101,589

 

 

 

18,951

 

 

 

82,638

 

 

 

 

 

 

 

Preferred stocks, available-for-sale

 

 

3,112

 

 

 

3,112

 

 

 

 

 

 

 

 

 

 

Mutual funds, available-for-sale

 

 

12,511

 

 

 

12,511

 

 

 

 

 

 

 

 

 

Total investments, available-for-sale

 

 

117,212

 

 

 

34,574

 

 

 

82,638

 

 

 

 

 

 

 

Other investment

 

 

9,994

 

 

 

 

 

 

 

 

 

4,858

 

 

 

5,136

 

Cash, cash equivalents, and restricted cash

 

 

118,681

 

 

 

118,681

 

 

 

 

 

 

 

 

 

 

Total

 

$

245,887

 

 

$

153,255

 

 

$

82,638

 

 

$

4,858

 

 

$

5,136

 

The fair values of the Company’s investments are determined by management after taking into consideration available sources of data. All of the portfolio valuations classified as Level 1 or Level 2 in the above tables are priced exclusively by utilizing the services of independent pricing sources using observable market data. The Level 2 classified security valuations are obtained from a single independent pricing service. The Level 3 classified security in the table above consists of an investment in the common stock of a real estate investment trust for which fair value has been determined using a model driven valuation that does not have observable market data. There were no transfers between Level 1 and Level 2 for the three months ended March 31, 2017 and 2016. The Company’s policy is to recognize transfers between levels at the end of the reporting period based on specific identification. The Company has not made any adjustments to the prices obtained from the independent pricing sources.

The Company has reviewed the pricing techniques and methodologies of the independent pricing service for Level 2 investments and believes that its policies adequately consider market activity, either based on specific transactions for the security valued or based on modeling of securities with similar credit quality, duration, yield and structure that were recently traded. The Company monitored security-specific valuation trends and has made inquiries with the pricing service about material changes or the absence of expected changes to understand the underlying factors and inputs and to validate the reasonableness of the pricing.  Likewise, the Company reviews the Level 3 valuation model to understand the underlying factors and inputs and to validate the reasonableness of the pricing.

 


The following table represents the quantitative disclosure for the asset classified as Level 3 during the three months ended March 31, 2017 (in thousands).

 

 

 

Fair Value

 

 

 

Measurements Using

 

 

 

Significant Unobservable

 

 

 

Inputs (Level 3)

 

 

 

 

 

 

 

 

Common Stock

 

 

 

at Fair Value

 

Balance at December 31, 2016

 

$

4,858

 

Gains included in net loss

 

 

 

Gains included in comprehensive income (loss)

 

 

174

 

Investments and capital calls

 

 

78

 

Distributions received

 

 

 

Transfers into and out of Level 3

 

 

 

Balance at March 31, 2017

 

$

5,110