XML 93 R11.htm IDEA: XBRL DOCUMENT v3.3.0.814
Fair Value Disclosures
9 Months Ended
Aug. 31, 2015
Fair Value Disclosures [Abstract]  
Fair Value Disclosures
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, excluding Investments at fair value based on NAV of $40.2 million and $42.2 million at August 31, 2015 and November 30, 2014, respectively, by level within the fair value hierarchy (in thousands):
 
August 31, 2015
 
Level 1(1)
 
Level 2(1)
 
Level 3
 
Counterparty and
Cash Collateral
Netting (2)
 
Total
Assets:
 
 
 
 
 
 
 
 
 
Financial instruments owned:
 
 
 
 
 
 
 
 
 
Corporate equity securities
$
2,454,674

 
$
176,636

 
$
38,502

 
$

 
$
2,669,812

Corporate debt securities

 
2,956,190

 
24,331

 

 
2,980,521

Collateralized debt obligations

 
151,499

 
81,050

 

 
232,549

U.S. government and federal agency securities
2,109,086

 
592,321

 

 

 
2,701,407

Municipal securities

 
599,471

 

 

 
599,471

Sovereign obligations
1,052,681

 
798,645

 

 

 
1,851,326

Residential mortgage-backed securities

 
3,824,389

 
86,422

 

 
3,910,811

Commercial mortgage-backed securities

 
1,465,115

 
15,147

 

 
1,480,262

Other asset-backed securities

 
64,648

 
32,596

 

 
97,244

Loans and other receivables

 
1,666,454

 
95,399

 

 
1,761,853

Derivatives
2,182

 
4,827,243

 
34,345

 
(4,394,947
)
 
468,823

Investments at fair value

 
16,866

 
66,209

 

 
83,075

Physical commodities

 
14,973

 

 

 
14,973

Total financial instruments owned, excluding
    Investments at fair value based on NAV
$
5,618,623

 
$
17,154,450

 
$
474,001

 
$
(4,394,947
)
 
$
18,852,127

Cash and cash equivalents
$
3,441,785

 
$

 
$

 
$

 
$
3,441,785

Cash and securities segregated and on deposit for
    regulatory purposes
$
904,009

 
$

 
$

 
$

 
$
904,009

Securities received as collateral
$
11,365

 
$

 
$

 
$

 
$
11,365

 
 
 
 
 
 
 
 
 
 
Liabilities:
 
 
 
 
 
 
 
 
 
Financial instruments sold, not yet purchased:
 
 
 
 
 
 
 
 
 
Corporate equity securities
$
1,711,938

 
$
99,051

 
$

 
$

 
$
1,810,989

Corporate debt securities

 
1,932,534

 
226

 

 
1,932,760

U.S. government and federal agency securities
2,414,440

 
133,181

 

 

 
2,547,621

Sovereign obligations
1,228,377

 
874,705

 

 

 
2,103,082

Residential mortgage-backed securities

 
3,329

 

 

 
3,329

Loans

 
819,841

 
10,371

 

 
830,212

Derivatives
1,931

 
4,680,726

 
41,508

 
(4,504,522
)
 
219,643

Total financial instruments sold, not yet
     purchased
$
5,356,686

 
$
8,543,367

 
$
52,105

 
$
(4,504,522
)
 
$
9,447,636

Obligation to return securities received as collateral
$
11,365

 
$

 
$

 
$

 
$
11,365

Other secured financings
$

 
$
70,327

 
$
574

 
$

 
$
70,901

Embedded conversion option
$

 
$

 
$
114

 
$

 
$
114


(1)
There were no material transfers between Level 1 and Level 2 for the nine months ended August 31, 2015.
(2)
Represents counterparty and cash collateral netting across the levels of the fair value hierarchy for positions with the same counterparty.

 
November 30, 2014
 
Level 1 (1)
 
Level 2 (1)
 
Level 3
 
Counterparty and
Cash Collateral
Netting (2)
 
Total
Assets:
 
 
 
 
 
 
 
 
 
Financial instruments owned:
 
 
 
 
 
 
 
 
 
Corporate equity securities
$
2,178,837

 
$
226,441

 
$
20,964

 
$

 
$
2,426,242

Corporate debt securities

 
3,342,276

 
22,766

(4)

 
3,365,042

Collateralized debt obligations

 
306,218

 
124,650

(4)

 
430,868

U.S. government and federal agency securities
2,694,268

 
81,273

 

 

 
2,775,541

Municipal securities

 
590,849

 

 

 
590,849

Sovereign obligations
1,968,747

 
790,764

 

 

 
2,759,511

Residential mortgage-backed securities

 
2,879,954

 
82,557

 

 
2,962,511

Commercial mortgage-backed securities

 
966,651

 
26,655

 

 
993,306

Other asset-backed securities

 
137,387

 
2,294

 

 
139,681

Loans and other receivables

 
1,458,760

 
97,258

 

 
1,556,018

Derivatives
65,145

 
5,046,278

 
54,190

 
(4,759,345
)
 
406,268

Investments at fair value

 
73,148

 
53,224

 

 
126,372

Physical commodities

 
62,234

 

 

 
62,234

Total financial instruments owned, excluding
    Investments at fair value based on NAV
$
6,906,997

 
$
15,962,233

 
$
484,558

 
$
(4,759,345
)
 
$
18,594,443

Cash and cash equivalents
$
4,079,968

 
$

 
$

 
$

 
$
4,079,968

Cash and securities segregated and on deposit for
    regulatory purposes (3)
$
3,444,674

 
$

 
$

 
$

 
$
3,444,674

Securities received as collateral
$
5,418

 
$

 
$

 
$

 
$
5,418

Liabilities:
 
 
 
 
 
 
 
 
 
Financial instruments sold, not yet purchased:
 
 
 
 
 
 
 
 
 
Corporate equity securities
$
1,911,145

 
$
74,681

 
$
38

 
$

 
$
1,985,864

Corporate debt securities

 
1,611,994

 
223

 

 
1,612,217

Collateralized debt obligations

 
4,557

 

 

 
4,557

U.S. government and federal agency securities
2,253,055

 

 

 

 
2,253,055

Sovereign obligations
1,217,075

 
574,010

 

 

 
1,791,085

Loans

 
856,525

 
14,450

 

 
870,975

Derivatives
52,778

 
5,117,803

 
49,552

 
(4,856,618
)
 
363,515

Total financial instruments sold, not yet
     purchased
$
5,434,053

 
$
8,239,570

 
$
64,263

 
$
(4,856,618
)
 
$
8,881,268

Obligation to return securities received as collateral
$
5,418

 
$

 
$

 
$

 
$
5,418

Other secured financings
$

 
$

 
$
30,825

 
$

 
$
30,825

Embedded conversion option
$

 
$

 
$
693

 
$

 
$
693

 
(1)
At December 1, 2013, equity options presented within Financial instruments owned and Financial instruments sold, not yet purchased of $6.1 million and $6.6 million, respectively, were transferred from Level 1 to Level 2 as adjustments were incorporated into the valuation approach for such contracts to estimate the point within the bid-ask range that meets the best estimate of fair value.
(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 $453.7 million and CFTC approved money market funds with a fair value of $545.0 million.
(4)
Level 3 Collateralized debt obligations increased by $33.2 million with a corresponding decrease in Level 3 Corporate debt securities from those previously reported to correct for the classification of certain positions. The total amount of Level 3 assets remained unchanged.
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 of the same or similar security or based on valuations received from third party brokers or data providers and are categorized within Level 2 or Level 3 of the fair value hierarchy depending on the observability and significance of the pricing inputs. Valuation that is based on recently executed market transitions of similar securities incorporates additional review and analysis of pricing inputs and comparability criteria including but not limited to collateral type, tranche type, rating, origination year, prepayment rates, default rates, and severities.
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 Interest-Only and 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: Government National Mortgage Association (“GNMA”) project loans are measured based on inputs corroborated from and benchmarked to observed prices of recent securitization transactions of similar securities with adjustments incorporating an evaluation for various factors, including prepayment speeds, default rates, and cash flow structures as well as the likelihood of pricing levels in the current market environment. Federal National Mortgage Association (“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, student loans and other consumer loans and are categorized within Level 2 and Level 3 of the fair value hierarchy. Valuations are primarily 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 Agency Residential Loans: Valuations of participation certificates in agency residential loans are based on observed market prices of recently executed purchases and sales of similar loans. The loan participation certificates are categorized within Level 2 of the fair value hierarchy given the observability and volume of recently executed transactions and availability of data provider pricing.
Project Loans and Participation Certificates in GNMA Project and Construction Loans:  Valuations of participation certificates in GNMA project and construction loans are based on inputs corroborated from and benchmarked to observed prices of recent securitizations of assets with similar underlying loan collateral to derive an implied spread.  Securitization prices are adjusted to estimate the fair value of the loans incorporating an evaluation for various factors, including prepayment speeds, default rates, and cash flow structures as well as the likelihood of pricing levels in the current market environment.  The measurements are categorized within Level 2 of the fair value hierarchy given the observability and volume of recently executed transactions.
Consumer Loans and Funding Facilities: Consumer and small business whole loans and related funding facilities are valued based on observed market transactions incorporating additional valuation inputs including, but not limited to, delinquency and default rates, prepayment rates, borrower characteristics, loan risk grades and loan age. These assets are categorized within Level 2 or Level 3 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, interest rate 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 and forwards, 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 in the Consolidated Statements of Earnings.
Investments at Fair Value and Investments in Managed Funds
Investments at fair value based on NAV 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 the net asset value of the funds provided by the fund managers and are excluded from 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, 2015 and November 30, 2014 (in thousands):
 
August 31, 2015
 
Fair Value (1)
 
Unfunded
Commitments
 
Redemption Frequency
(if currently eligible)
Equity Long/Short Hedge Funds (2)
$
79,431

 
$

 
Monthly, Quarterly
Fixed Income and High Yield Hedge Funds (3)
2,130

 

 
Fund of Funds (4)
286

 
94

 
Equity Funds (5)
41,691

 
20,792

 
Convertible Bond Funds (6)
3,472

 

 
At Will
Total
$
127,010

 
$
20,886

 
 
 
 
November 30, 2014
 
Fair Value (1)
 
Unfunded
Commitments
 
Redemption Frequency
(if currently eligible)
Equity Long/Short Hedge Funds (2)
$
44,983

 
$

 
Monthly, Quarterly
Fixed Income and High Yield Hedge Funds (3)(7)
2,704

 

 
Fund of Funds (4)
323

 
94

 
Equity Funds (5)
65,216

 
26,023

 
Convertible Bond Funds (6)
3,355

 

 
At Will
Total
$
116,581

 
$
26,117

 
 

(1)
Where fair value is calculated based on NAV, 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 primarily equity securities in domestic and international markets in both the public and private sectors. At August 31, 2015 and November 30, 2014, investments representing approximately 100% and 99%, respectively, of the fair value of investments in this category are redeemable with 30-90 days prior written notice.
(3)
Includes investments in funds that invest in loans secured by a first trust deed on property, 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. At August 31, 2015 and November 30, 2014, the underlying assets of 7% and 8%, respectively, of these 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, 2015 and November 30, 2014, approximately 95% and 95%, 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 the next sixteen months. For the remaining investments, we have requested redemption; however, we are unable to estimate when these funds will be received.
(5)
At August 31, 2015 and November 30, 2014, approximately 100% 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.
(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 remaining investments are in liquidation and we are unable to estimate when the underlying assets will be fully liquidated.
(7)
Fixed income and high yield hedge funds was revised by $2.5 million from that previously reported due to the inclusion of a fixed income fund, which has the characteristics of an investment company that is included in Investments at fair value within Financial instruments owned in the Consolidated Statement of Financial Condition. The total amount of Investments at fair value remained unchanged.

Other Secured Financings
Other secured financings that are accounted for at fair value include 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 for similar assets. In addition, at August 31, 2015 and November 30, 2014, Other secured financings includes $0.0 and $7.8 million, respectively, 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.

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, 2015 (in thousands): 
 
Three Months Ended August 31, 2015
 
Balance at
May 31,
2015
 
Total gains/
losses
(realized and
unrealized)
(1)
 
Purchases
 
Sales
 
Settlements
 
Issuances
 
Net
transfers
into/
 (out of)
Level 3
 
Balance at August 31,
2015
 
Change in
unrealized gains/
(losses) relating
to instruments
still held at
August 31,
2015 (1)
Assets:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Financial instruments
   owned:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Corporate equity
    securities
$
20,547

 
$
3,901

 
$
21,162

 
$
(5,173
)
 
$

 
$

 
$
(1,935
)
 
$
38,502

 
$
3,803

Corporate debt
    securities
31,917

 
(5,276
)
 
10,395

 
(17,197
)
 
(1
)
 

 
4,493

 
24,331

 
(5,544
)
Collateralized debt
    obligations
89,007

 
(12,560
)
 
14,961

 

 
(13,230
)
 

 
2,872

 
81,050

 
(12,561
)
Residential
    mortgage-backed
    securities
88,695

 
(3,009
)
 
10,034

 
(8,424
)
 
(195
)
 

 
(679
)
 
86,422

 
655

Commercial
    mortgage-backed
    securities
17,862

 
(510
)
 

 
(680
)
 

 

 
(1,525
)
 
15,147

 
(545
)
Other asset-backed
    securities
11,857

 
870

 
21,913

 

 
(1,167
)
 

 
(877
)
 
32,596

 
813

Loans and other
    receivables
108,756

 
(2,111
)
 
31,269

 
(603
)
 
(42,529
)
 

 
617

 
95,399

 
(6,182
)
Investments at fair
    value
131,343

 
83,580

 

 
(127,427
)
 
(277
)
 

 
(21,010
)
 
66,209

 
19,675

Liabilities:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Financial instruments
    sold, not yet purchased:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Corporate equity
    securities
$
38

 
$

 
$

 
$

 
$

 
$

 
$
(38
)
 
$

 
$

Corporate debt
    securities
452

 
(226
)
 

 

 

 

 

 
226

 
226

Net derivatives (2)
(1,586
)
 
(1,020
)
 
(1,432
)
 
11,618

 
24

 
416

 
(857
)
 
7,163

 
551

Loans
10,732

 
109

 
(3,012
)
 

 

 

 
2,542

 
10,371

 
(110
)
Other secured financings
56,060

 

 

 

 
(3,914
)
 

 
(51,572
)
 
574

 

Embedded conversion
    option
725

 
(611
)
 

 

 

 

 

 
114

 
611

(1)
Realized and unrealized gains/losses are reported in Principal transaction revenues 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, 2015
During the three months ended August 31, 2015, transfers of assets of $73.4 million from Level 2 to Level 3 of the fair value hierarchy are primarily attributed to:
Collateralized debt obligations of $42.8 million, non-agency residential mortgage-backed securities of $17.8 million, commercial mortgage-backed securities of $3.7 million for which no recent trade activity was observed for purposes of determining observable inputs;
Loans and other receivables of $4.1 million due to a lower number of contributors comprising vendor quotes to support classification within Level 2;
Corporate debt securities of $5.0 million due to a lack of observable market transactions.
During the three months ended August 31, 2015, transfers of assets of $91.4 million from Level 3 to Level 2 are primarily attributed to:
Non-agency residential mortgage-backed securities of $18.5 million, commercial mortgage-backed securities of $5.2 million for which market trades were observed in the period for either identical or similar securities;
Collateralized debt obligations of $39.9 million due to a greater number of contributors for certain vendor quotes supporting classification into Level 2;
Investment at fair value of $21.0 million due to an increase in observable market transactions;
Loans and other receivables of $3.5 million due to a greater number of contributors for certain vendor quotes supporting classification into Level 2;
Corporate equity securities of $1.9 million due to an increase in observable market transactions.
There were $2.5 million transfers of loan liabilities from Level 2 to Level 3 due to a decrease in observable inputs in the valuation and $51.6 million transfers of other secured financings from Level 3 to Level 2 due to an increase in observable inputs in the valuation.
Net gains on Level 3 assets were $64.9 million and net gains on Level 3 liabilities were $1.7 million for the three months ended August 31, 2015. Net gains on Level 3 assets were primarily due to increased valuations of corporate equity securities and investments at fair value, partially offset by a decrease in valuation of collateralized debt obligations, corporate debt securities, residential mortgage-backed securities and loans and other receivables. Net gains on Level 3 liabilities were primarily due to decreased 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 nine months ended August 31, 2015 (in thousands):
 
Nine Months Ended August 31, 2015
 
Balance at
November 30,
2014
 
Total
gains/
losses
(realized
and
unrealized)
(1)
 
Purchases
 
Sales
 
Settlements
 
Issuances
 
Net
transfers
into/
(out of)
Level 3
 
Balance at August 31,
2015
 
Change in
unrealized gains/
(losses) relating
to instruments
still held at
August 31,
2015 (1)
Assets:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Financial instruments
    owned:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Corporate equity
    securities
$
20,964

 
$
10,247

 
$
22,631

 
$
(5,176
)
 
$

 
$

 
$
(10,164
)
 
$
38,502

 
$
10,210

Corporate debt
    securities
22,766

 
(5,425
)
 
83,613

 
(88,711
)
 
(1
)
 

 
12,089

 
24,331

 
(5,797
)
Collateralized debt
    obligations
124,650

 
(28,999
)
 
63,038

 
(47,570
)
 
(20,481
)
 

 
(9,588
)
 
81,050

 
(22,654
)
Residential
    mortgage-backed
    securities
82,557

 
(6,776
)
 
30,865

 
(25,222
)
 
(358
)
 

 
5,356

 
86,422

 
(2,507
)
Commercial
    mortgage-backed
    securities
26,655

 
(2,053
)
 
3,366

 
(9,973
)
 
(6,981
)
 

 
4,133

 
15,147

 
(1,851
)
Other asset-backed
    securities
2,294

 
666

 
69,892

 
(40,000
)
 
(1,438
)
 

 
1,182

 
32,596

 
607

Loans and other
    receivables
97,258

 
(7,331
)
 
115,370

 
(40,978
)
 
(82,100
)
 

 
13,180

 
95,399

 
(8,850
)
Investments, at fair
    value
53,224

 
88,195

 

 
(124,854
)
 
(3,818
)
 

 
53,462

 
66,209

 
24,372

Liabilities:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Financial instruments sold,
    not yet purchased:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Corporate equity
    securities
$
38

 
$

 
$

 
$

 
$

 
$

 
$
(38
)
 
$

 
$

Corporate debt
    securities
223

 
(1
)
 
(6,677
)
 
6,804

 

 

 
(123
)
 
226

 
(226
)
Net derivatives (2)
(4,638
)
 
3,022

 
(4,527
)
 
11,340

 
(30
)
 
1,901

 
95

 
7,163

 
(5,211
)
Loans
14,450

 
(102
)
 
(3,487
)
 

 

 

 
(490
)
 
10,371

 
102

Other secured financings
30,825

 

 

 

 
(15,674
)
 
36,995

 
(51,572
)
 
574

 

Embedded conversion
    option
693

 
(579
)
 

 

 

 

 

 
114

 
579

(1)
Realized and unrealized gains/losses are reported in Principal transaction revenues 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, 2015
During the nine months ended August 31, 2015, transfers of assets of $157.7 million from Level 2 to Level 3 of the fair value hierarchy are primarily attributed to:
Collateralized debt obligations of $16.0 million, non-agency residential mortgage-backed securities of $21.3 million, commercial mortgage-backed securities of $9.8 million and other asset-backed securities of $1.4 million for which no recent trade activity was observed for purposes of determining observable inputs;
Loans and other receivables of $19.2 million due to a lower number of contributors comprising vendor quotes to support classification within Level 2;
Corporate debt securities of $12.2 million, corporate equity securities of $1.6 million and investments at fair value of $76.2 million due to a lack of observable market transactions.
During the nine months ended August 31, 2015, transfers of assets of $88.1 million from Level 3 to Level 2 are primarily attributed to:
Non-agency residential mortgage-backed securities of $15.9 million and commercial mortgage-backed securities of $5.6 million for which market trades were observed in the period for either identical or similar securities;
Collateralized debt obligations of $25.6 million and loans and other receivables of $6.1 million due to a greater number of contributors for certain vendor quotes supporting classification into Level 2;
Investment at fair value of $22.7 million due to an increase in observable market transactions;
Corporate equity securities of $11.8 million due to an increase in observable market transactions.
There were $51.6 million transfers of other secured financings from Level 3 to Level 2 due to an increase in observable inputs in the valuation.
Net gains on Level 3 assets were $48.5 million and net losses on Level 3 liabilities were $2.3 million for the nine months ended August 31, 2015. Net gains on Level 3 assets were primarily due to increased valuations of certain investments at fair value and corporate equity securities, partially offset by decreased valuations of collateralized debt obligations, loans and other receivables and residential and commercial mortgage-backed securities, and corporate debt securities. Net losses on Level 3 liabilities were primarily due to 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 August 31, 2014 (in thousands):
 
Three Months Ended August 31, 2014 (1)
 
Balance at
May 31,
2014
 
Total gains/
losses (realized
and unrealized)
(1)
 
Purchases
 
Sales
 
Settlements
 
Issuances
 
Net
transfers
into/
(out of)
Level 3
 
Balance at
August 31,
2014
 
Change in
unrealized gains/
(losses) relating
to instruments
still held at
August 31,
2014 (2)
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
79,316

 
(512
)
 
500

 
(5,414
)
 
(305
)
 

 
5,416

 
79,001

 
(403
)
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 (3)
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 transaction revenues 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, 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 $6.0 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, corporate equity securities and investments at fair value, partially offset by an increase in valuation of certain corporate debt securities and other asset-backed securities. Net gains on Level 3 liabilities were primarily due to decreased valuations of the embedded conversion option, 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):
 
 
Nine Months Ended August 31, 2014
 
Balance at
November 30,
2013
 
Total gains/
losses (realized
and unrealized)
(1)
 
Purchases
 
Sales
 
Settlements
 
Issuances
 
Net
transfers
into/
(out of)
Level 3
 
Balance at
August 31,
2014
 
Change in
unrealized gains/
(losses) relating
to instruments
still held at
August 31,
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. government 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
66,931

 
23,615

 
28,160

 
(38,062
)
 
(945
)
 

 
(698
)
 
79,001

 
9,126

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

 

Loans
22,462

 

 
(15,472
)
 
3,549

 

 

 
(3,878
)
 
6,661

 
(10,519
)
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 transaction revenues 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 $79.3 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 in trade activity.

Investments at fair value of $6.5 million due to lack of observable market transactions.

During the nine months ended August 31, 2014, transfers of assets of $68.1 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 $7.2 million due to a greater number of contributors for certain vendor quotes supporting classification into Level 2;

Corporate equity securities of $6.5 million and corporate debt securities of $8.0 million due to an increase in observable market transactions.

During the nine months ended August 31, 2014, there were transfers of $3.9 million of loan liabilities and $3.3 million of net derivative liabilities from Level 3 to Level 2 due to an increase in observable inputs used in the valuation of certain loans and derivatives contracts, respectively.

Net gains on Level 3 assets were $19.1 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, and corporate equity securities. Net losses on Level 3 liabilities were primarily due to increased valuation of certain derivative instruments, partially offset by decreased valuation of the embedded conversion option.

Quantitative Information about Significant Unobservable Inputs used in Level 3 Fair Value Measurements at August 31, 2015 and November 30, 2014
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 periods 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, 2015
Financial Instruments Owned
 
Fair Value
(in thousands)
 
Valuation Technique
 
Significant Unobservable Input(s)
 
Input / Range
 
Weighted
Average
Corporate equity securities
 
$
17,340

 
 
 
 
 
 
 
 
Non-exchange traded securities
 
Market approach
 
EBITDA (a) multiple
 
4.6 to 8.5
 
6.6

 
 
 
 
Discounted cash flows
 
Underlying stock price
 
$5 to $7
 
$
6

Corporate debt securities
 
$
24,331

 
 
 
 
 
 
 
 
 
 
 
 
Convertible bond model
 
Discount rate/yield
 
74%
 

 
 
 
 
 Market approach
 
Discount rate/yield
 
19%
 

 
 
 
 
 
 
Transaction level
 
$138
 

Collateralized debt obligations
 
$
33,075

 
Discounted cash flows
 
Constant prepayment rate
 
0% to 20%
 
17
%
 
 
 
 
 
 
Constant default rate
 
0% to 2%
 
2
%
 
 
 
 
 
 
Loss severity
 
25% to 100%
 
40
%
 
 
 
 
 
 
Yield
 
10% to 13%
 
11
%
Residential mortgage-backed
     securities
 
$
86,422

 
Discounted cash flows
 
Constant prepayment rate
 
0% to 50%
 
12
%
 
 
 
 
 
 
Constant default rate
 
1% to 8%
 
5
%
 
 
 
 
 
 
Loss severity
 
25% to 80%
 
52
%
 
 
 
 
 
 
Yield
 
1% to 11%
 
5
%
Commercial mortgage-backed
      securities
 
$
15,147

 
Discounted cash flows
 
Yield
 
8% to 20%
 
14
%
 
 
 
 
 
 
Cumulative loss rate
 
2% to 54%
 
15
%
Other asset-backed securities
 
$
32,596

 
Discounted cash flows
 
Constant prepayment rate
 
0% to 24%
 
10
%
 
 
 
 
 
 
Constant default rate
 
0% to 9%
 
5
%
 
 
 
 
 
 
Loss severity
 
0% to 100%
 
77
%
 
 
 
 
 
 
Yield
 
1% to 25%
 
10
%
 
 
 
 
Over-collateralization
 
Over-collateralization percentage
 
111% to 125%
 
123
%
Loans and other receivables
 
$
85,445

 
Comparable pricing
 
Comparable loan price
 
$91 to $100
 
$
97.0

 
 
 
 
Market approach
 
Discount rate/yield
 
2% to 13%
 
10
%
 
 
 
 
 
 
EBITDA (a) multiple
 
6.9
 

 
 
 
 
Scenario analysis
 
Estimated recovery percentage
 
34% to 77%
 
39
%
Derivatives
 
20,308

 
 
 
 
 
 
 
 
Foreign exchange options
 
 
 
Option Model
 
Volatility
 
11%
 
%
Unfunded commitment
 
 
 
Comparable pricing
 
Comparable loan price
 
$91 to $100
 
$
100


 
 
 
Market approach
 
Discount rate/yield
 
12% to 15%
 
13
%
         Foreign exchange forwards
 
 
 

 
Credit spread
 
500 bps
 

Investments at fair value
 
 
 
 
 
 
 
 
 
 
Private equity securities
 
$
38,497

 
Market approach
 
Transaction level
 
$3 to $56
 
$
10

Liabilities
 
 
 
 
 
 
 
 
 
 
Financial Instruments Sold, Not Yet Purchased:
 
 
 
 
 
 
Derivatives
 
$
41,508

 
 
 
 
 
 
 
 
Foreign exchange options
 
 
 
Option model
 
Volatility
 
11%
 
%
Equity options
 
 
 
Option model
 
Volatility
 
42%
 

 
 
 
 
Default rate
 
Default probability
 
0%
 

Unfunded commitments
 
 
 
Comparable pricing
 
Comparable loan price
 
$91 to $100
 
$
95.8

 
 
 
 
Market approach
 
Discount rate/yield
 
4% to 15%
 
13
%
 
 
 
 
Discounted cash flows
 
Constant prepayment rate
 
20%
 

 
 
 
 
 
 
Constant default rate
 
2%
 

 
 
 
 
 
 
Loss severity
 
30%
 

 
 
 
 
 
 
Yield
 
11%
 

Loans and other receivables
 
$
10,371

 
Comparable pricing
 
Comparable loan price
 
$100
 

Embedded conversion option
 
$
114

 
Option valuation model
 
Historical volatility
 
22%
 

(a)
Earnings before interest, taxes, depreciation and amortization (“EBITDA”).
November 30, 2014
Financial Instruments Owned
 
Fair Value
(in thousands)
 
Valuation Technique
 
Significant Unobservable  Input(s)
 
Input / Range
 
Weighted
Average
Corporate equity securities
 
$
19,814

 
 
 
 
 
 
 
 
Non-exchange traded securities
 
Market approach
 
EBITDA multiple
 
3.4 to 4.7
 
3.6

 
 
 
 
Scenario analysis
 
Estimated recovery percentage
 
24%
 

Corporate debt securities
 
$
22,766

 
Convertible bond model
 
Discount rate/yield
 
32%
 

Collateralized debt obligations
 
$
41,784

 
Discounted cash flows
 
Constant prepayment rate
 
0% to 20%
 
13
%
 
 
 
 
 
 
Constant default rate
 
0% to 2%
 
2
%
 
 
 
 
 
 
Loss severity
 
0% to 70%
 
39
%
 
 
 
 
 
 
Yield
 
2% to 51%
 
16
%
Residential mortgage-backed
     securities
 
$
82,557

 
Discounted cash flows
 
Constant prepayment rate
 
1% to 50%
 
13
%
 
 
 
 
 
 
Constant default rate
 
1% to 100%
 
14
%
 
 
 
 
 
 
Loss severity
 
20% to 80%
 
50
%
 
 
 
 
 
 
Yield
 
3% to 13%
 
7
%
Commercial mortgage-backed
     securities
 
$
26,655

 
Discounted cash flows
 
Yield
 
8% to 12%
 
11
%
 
 
 
 
 
 
Cumulative loss rate
 
4% to 72%
 
15
%
 
 
 
 
Scenario analysis
 
Estimated recovery percentage
 
90%
 

Other asset-backed securities
 
$
2,294

 
Discounted cash flows
 
Constant prepayment rate
 
8%
 

 
 
 
 
 
 
Constant default rate
 
3%
 

 
 
 
 
 
 
Loss severity
 
70%
 

 
 
 
 
 
 
Yield
 
7%
 

Loans and other receivables
 
$
88,154

 
Comparable pricing
 
Comparable loan price
 
$100 to $101
 
$
100.3

 
 
 
 
Market approach
 
Yield
 
3% to 5%
 
4
%
 
 
 
 
 
 
EBITDA multiple
 
3.4 to 8.2
 
7.6

 
 
 
 
Scenario analysis
 
Estimated recovery percentage
 
10% to 41%
 
36
%
Derivatives
 
$
54,190

 
 
 
 
 
 
 
 
Foreign exchange options
 
 
 
Option Model
 
Volatility
 
13% to 23%
 
17
%
Commodity forwards
 
 
 
Discounted cash flows
 
Discount rate
 
17%
 

Loan commitments
 
 
 
Comparable pricing
 
Comparable loan price
 
$100
 

Investments at fair value
 
$
8,500

 
 
 
 
 
 
 
 
Private equity securities
 
 
 
Market approach
 
Transaction level
 
$50
 

Liabilities
 
 
 
 
 
 
 
 
 
 
Financial Instruments Sold, Not Yet Purchased:
 
 
 
 
 
 
Derivatives
 
$
49,552

 
 
 
 
 
 
 
 
FX options
 
 
 
Option model
 
Volatility
 
13% to 23%
 
17
%
Unfunded commitments
 
 
 
Comparable pricing
 
Comparable loan price
 
$89 to $100
 
$
92.0

 
 
 
 
 
 
Credit spread
 
45bps
 

 
 
 
 
Market approach
 
Yield
 
5%
 

Loans and other receivables
 
$
14,450

 
Comparable pricing
 
Comparable loan price
 
$100
 

Other secured financings
 
$
30,825

 
Comparable pricing
 
Comparable loan price
 
$81 to $100
 
$
98.7

Embedded conversion option
 
$
693

 
Option valuation model
 
Historical volatility
 
19%
 


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, 2015 and November 30, 2014, asset exclusions consisted of $120.8 million and $137.8 million, respectively, primarily comprised of investments in non-exchange traded securities, private equity securities, derivative contracts, collateralized debt obligations and certain loans and other receivables. At August 31, 2015 and November 30, 2014, liability exclusions consisted of $0.8 million and $0.3 million, respectively of certain corporate debt and equity securities and other secured financings.
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:
Loans and other receivables and loan and unfunded commitments and other secured financings using comparable pricing valuation techniques. A significant increase (decrease) in the comparable loan price in isolation would result in a significantly higher (lower) fair value measurement.
Corporate debt securities using a convertible bond model. A significant increase (decrease) in the bond discount rate/yield would result in a significantly lower (higher) fair value measurement.
Non-exchange traded securities, corporate debt securities, loans and other receivables, unfunded commitments, foreign exchange forwards and private equity securities 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 or unfunded commitment would result in a significantly lower (higher) fair value measurement. A significant increase (decrease) in the transaction level of a private equity security would result in a significantly higher (lower) fair value measurement.
Non-exchange traded securities, commercial mortgage-backed 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, non-exchange traded securities, corporate debt securities, residential and commercial mortgage-backed securities and other asset-backed securities, commodity forwards and unfunded commitments using a discounted cash flow valuation technique. A significant decrease (increase) in the underlying stock price would result in a significantly lower (higher) fair value measurement. 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 significantly lower (higher) fair value measurement.
Certain other asset-backed securities using an over-collateralization model. A significant increase (decrease) in the over-collateralization percentage would result in a significantly higher (lower) fair value measurement.
Derivative foreign exchange and equity options using an option model. A significant increase (decrease) in volatility would result in a significantly higher (lower) fair value measurement.
Derivative equity options using a default rate model. A significant increase (decrease) in default probability would result in a significantly lower (higher) fair value measurement.
Embedded conversion option using an option valuation model. A significant increase (decrease) in historical volatility would result in a significantly higher (lower) 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 and Financial instruments sold, not yet purchased 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 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 accounted for at cost plus accrued interest rather than 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):
 
Three Months Ended August 31,
 
Nine Months Ended August 31,
 
2015
 
2014
 
2015
 
2014
Financial Instruments Owned:
 
 
 
 
 
 
 
Loans and other receivables
$
(13,566
)
 
$
(15,002
)
 
$
(25,686
)
 
$
(12,841
)
Financial Instruments Sold:
 
 
 
 
 
 
 
Loans
$
38

 
$
103

 
$
112

 
$
(751
)
Loan commitments
(51
)
 
1,338

 
(1,673
)
 
(10,299
)
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, 2015
 
November 30, 2014
Financial Instruments Owned:
 
 
 
Loans and other receivables (1)
$
354,262

 
$
403,119

Loans and other receivables greater than 90 days past due (1)
32,867

 
5,594

Loans and other receivables on nonaccrual status (1) (2)
3,330

 
(22,360
)

(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)
Amounts include all loans and other receivables greater than 90 days past due.
The aggregate fair value of loans and other receivables that were greater than 90 days past due was $13.0 million and $0.0 at August 31, 2015 and November 30, 2014, respectively.

The aggregate fair value of loans and other receivables on nonaccrual status, which includes all loans and other receivables greater than 90 days past due, was $313.9 million and $274.6 million at August 31, 2015 and November 30, 2014, respectively.