XML 38 R27.htm IDEA: XBRL DOCUMENT v3.5.0.2
Investments (Tables)
9 Months Ended
Sep. 30, 2016
Summary of Amortized Cost, Gross Unrealized Gains and Losses, and Estimated Fair Value of Available-for-Sale Securities

At September 30, 2016 and December 31, 2015, the cost or amortized cost, gross unrealized gains and losses, and estimated fair value of the Company’s available-for-sale securities by security type were as follows:

 

     Cost or
Amortized
     Gross
Unrealized
     Gross
Unrealized
     Estimated
Fair
 
     Cost      Gain      Loss      Value  

As of September 30, 2016

           

Fixed-maturity securities

           

U.S. Treasury and U.S. government agencies

   $ 430       $ 10       $ —         $ 440   

Corporate bonds

     77,432         1,007         (1,191      77,248   

State, municipalities, and political subdivisions

     77,040         2,921         (194      79,767   

Exchange-traded debt

     12,084         300         (68      12,316   

Redeemable preferred stock

     237         8         —           245   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

     167,223         4,246         (1,453      170,016   

Equity securities

     46,323         5,487         (350      51,460   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total available-for-sale securities

   $ 213,546       $ 9,733       $ (1,803    $ 221,476   
  

 

 

    

 

 

    

 

 

    

 

 

 

As of December 31, 2015

           

Fixed-maturity securities

           

U.S. Treasury and U.S. government agencies

   $ 108       $ 5       $ —         $ 113   

Corporate bonds

     42,560         74         (4,815      37,819   

State, municipalities, and political subdivisions

     75,812         1,632         (120      77,324   

Exchange-traded debt

     9,817         177         (565      9,429   

Redeemable preferred stock

     317         8         (1      324   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

     128,614         1,896         (5,501      125,009   

Equity securities

     47,548         2,139         (1,450      48,237   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total available-for-sale securities

   $ 176,162       $ 4,035       $ (6,951    $ 173,246   
  

 

 

    

 

 

    

 

 

    

 

 

 
Scheduled Contractual Maturities of Fixed-Maturity Securities

The scheduled contractual maturities of fixed-maturity securities as of September 30, 2016 and December 31, 2015 are as follows:

 

     Amortized
Cost
     Estimated
Fair Value
 

As of September 30, 2016

     

Available-for-sale

     

Due in one year or less

   $ 4,624       $ 4,642   

Due after one year through five years

     43,676         44,090   

Due after five years through ten years

     93,633         94,684   

Due after ten years

     25,290         26,600   
  

 

 

    

 

 

 
   $ 167,223       $ 170,016   
  

 

 

    

 

 

 
     Amortized
Cost
     Estimated
Fair Value
 

As of December 31, 2015

     

Available-for-sale

     

Due in one year or less

   $ 3,282       $ 3,292   

Due after one year through five years

     32,833         32,651   

Due after five years through ten years

     71,120         67,113   

Due after ten years

     21,379         21,953   
  

 

 

    

 

 

 
   $ 128,614       $ 125,009   
  

 

 

    

 

 

 
Summary of Proceeds Received and Gross Realized Gains and Losses from Sales of Available for Sale Securities

Sales of Available-for-Sale Securities

Proceeds received, and the gross realized gains and losses from sales of available-for-sale securities, for the three and nine months ended September 30, 2016 and 2015 were as follows:

 

     Proceeds      Gross
Realized
Gains
     Gross
Realized
Losses
 

Three months ended September 30, 2016

        

Fixed-maturity securities

   $ 3,891       $ 196       $ —     
  

 

 

    

 

 

    

 

 

 

Equity securities

   $ 5,000       $ 491       $ (104
  

 

 

    

 

 

    

 

 

 

Three months ended September 30, 2015

        

Fixed-maturity securities

   $ 48,225       $ 31       $ (436
  

 

 

    

 

 

    

 

 

 

Equity securities

   $ 6,117       $ 515       $ (406
  

 

 

    

 

 

    

 

 

 

Nine months ended September 30, 2016

        

Fixed-maturity securities

   $ 37,415       $ 579       $ —     
  

 

 

    

 

 

    

 

 

 

Equity securities

   $ 14,155       $ 850       $ (530
  

 

 

    

 

 

    

 

 

 

Nine months ended September 30, 2015

        

Fixed-maturity securities

   $ 51,510       $ 90       $ (466
  

 

 

    

 

 

    

 

 

 

Equity securities

   $ 14,111       $ 844       $ (1,031
  

 

 

    

 

 

    

 

 

 
Rollforward of Cumulative Credit Losses in Other-Than-Temporary Impairment Losses Recognized in Income from Available for Sale Fixed-Maturity Securities

The following table presents a rollforward of the cumulative credit losses in other-than-temporary impairment losses recognized in income from available for sale fixed-maturity securities:

 

     2016      2015  

Balance at January 1

   $ 111       $ —     

Additional credit impairments on previously impaired securities

     293         —     
  

 

 

    

 

 

 

Balance at March 31

     404         —     

Credit impaired security fully disposed of for which there was no prior intent or requirement to sell

     (385      —     
     

 

 

 

Reduction due to increase in expected cash flows recognized over the remaining life of the previously impaired security

     (19      —     
  

 

 

    

 

 

 

Balance at June 30

     —           —     

Credit impairments on impaired securities

     180         109   
  

 

 

    

 

 

 

Balance at September 30

   $ 180       $ 109   
  

 

 

    

 

 

 
Summary of Securities with Gross Unrealized Loss Positions Aggregated by Investment Category

Securities with gross unrealized loss positions at September 30, 2016 and December 31, 2015, aggregated by investment category and length of time the individual securities have been in a continuous loss position, are as follows:

 

     Less Than Twelve
Months
     Twelve Months or
Greater
     Total  
     Gross     Estimated      Gross     Estimated      Gross     Estimated  
     Unrealized     Fair      Unrealized     Fair      Unrealized     Fair  
As of September 30, 2016    Loss     Value      Loss     Value      Loss     Value  

Fixed-maturity securities

              

Corporate bonds

   $ (356   $ 22,352       $ (835   $ 8,363       $ (1,191   $ 30,715   

State, municipalities, and political subdivisions

     (136     5,614         (58     2,527         (194     8,141   

Exchange-traded debt

     (21     2,033         (47     1,953         (68     3,986   
  

 

 

   

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 

Total fixed-maturity securities

     (513     29,999         (940     12,843         (1,453     42,842   

Equity securities

     (196     4,500         (154     3,573         (350     8,073   
  

 

 

   

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 

Total available-for-sale securities

   $ (709   $ 34,499       $ (1,094   $ 16,416       $ (1,803   $ 50,915   
  

 

 

   

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 

At September 30, 2016, there were 75 securities in an unrealized loss position. Of these securities, 23 securities had been in an unrealized loss position for 12 months or greater. The gross unrealized loss of corporate bonds in an unrealized loss position for twelve months or more included $351 of other-than-temporary impairment losses related to non-credit factors.

 

     Less Than Twelve
Months
     Twelve Months or
Greater
     Total  
     Gross     Estimated      Gross     Estimated      Gross     Estimated  
     Unrealized     Fair      Unrealized     Fair      Unrealized     Fair  
As of December 31, 2015    Loss     Value      Loss     Value      Loss     Value  

Fixed-maturity securities

              

Corporate bonds

   $ (3,667   $ 24,196       $ (1,148   $ 3,278       $ (4,815   $ 27,474   

State, municipalities, and political subdivisions

     (107     6,587         (13     184         (120     6,771   

Exchange-traded debt

     (565     5,559         —          —           (565     5,559   

Redeemable preferred stock

     (1     129         —          —           (1     129   
  

 

 

   

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 

Total fixed-maturity securities

     (4,340     36,471         (1,161     3,462         (5,501     39,933   

Equity securities

     (1,350     15,748         (100     1,460         (1,450     17,208   
  

 

 

   

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 

Total available-for-sale securities

   $ (5,690   $ 52,219       $ (1,261   $ 4,922       $ (6,951   $ 57,141   
  

 

 

   

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 
Schedule of Company's Investments in Limited Partnerships

The following table provides information related to the Company’s investments in limited partnerships.

 

     September 30, 2016      December 31, 2015  
     Carrying      Unfunded             Carrying      Unfunded         
Investment Strategy    Value      Balance      (%)(a)      Value      Balance      (%)(a)  

Primarily in senior secured loans and, to a limited extent, in other debt and equity securities of private U.S. lower-middle-market
companies. (b)(c)(e)

   $ 6,226       $ 6,428         16.50       $ 4,774       $ 7,888         16.50   

Value creation through active distressed debt investing primarily in bank loans, public and private corporate bonds, asset-backed securities, and equity securities received in connection with debt
restructuring. (b)(d)(e)

     6,760         1,360         1.76         4,713         3,320         1.76   

Maximum long-term capital appreciation through long and short positions in equity and/or debt securities of publicly traded U.S. and non-U.S. issuers, derivative instruments and certain other financial instruments. (f)

     11,100         —           66.60         11,689         —           65.79   

High returns and long-term capital appreciation through investments in the power, utility and energy industries, and in the infrastructure sector. (b)(g)(h)

     4,140         5,766         0.18         2,754         7,016         0.18   
  

 

 

    

 

 

       

 

 

    

 

 

    

Total

   $ 28,226       $ 13,554          $ 23,930       $ 18,224      
  

 

 

    

 

 

       

 

 

    

 

 

    

 

(a) Represents the Company’s percentage investment in the fund at each balance sheet date.
(b) Except under certain circumstances, withdrawals from the funds or any assignments are not permitted. Distributions, except income from late admission of a new limited partner, will be received when underlying investments of the funds are liquidated.
(c) Expected to have a 10-year term and the capital commitment is expected to expire on September 3, 2019.
(d) Expected to have a three-year term from the end of the capital commitment period, which is March 31, 2018.
(e) At the fund manager’s discretion, the term of the fund may be extended for up to two additional one-year periods.
(f) Withdrawal is permitted upon at least 45 days’ written notice to the general partner.
(g) Expected to have a 10-year term and the capital commitment is expected to expire on June 30, 2020.
(h) With the consent of a super majority, the term of the fund may be extended for up to three additional one-year periods.
Summary of Unaudited Financial Information and Unaudited Financial Position

The following tables provide FMKT Mel JV’s summarized unaudited financial results for the three and nine months ended September 30, 2016 and 2015 and its unaudited financial positions at September 30, 2016 and December 31, 2015:

 

     Three Months Ended      Nine Months Ended  
     September 30,      September 30,  
     2016      2015      2016      2015  

Operating results:

           

Total revenues and gain

   $ 235       $ 17       $ 949       $ 17   

Total expenses

     (318      (11      (801      (12
  

 

 

    

 

 

    

 

 

    

 

 

 

Net (loss) income

   $ (83    $ 6       $ 148       $ 5   
  

 

 

    

 

 

    

 

 

    

 

 

 

The Company’s share of net (loss) income*

   $ (75    $ 5       $ 153       $ 4   

 

* Included in net investment income in the Company’s consolidated statements of income.

 

     September 30,      December 31,  
     2016      2015  

Balance Sheet:

     

Construction in progress - real estate

   $ 333       $ 277   

Property and equipment, net

     11,901         11,806   

Cash

     722         570   

Accounts receivable

     76         3   

Other

     963         1,008   
  

 

 

    

 

 

 

Total assets

   $ 13,995       $ 13,664   
  

 

 

    

 

 

 

Accounts payable

   $ 163       $ 125   

Construction loan

     8,153         8,063   

Other liabilities

     208         157   

Members’ capital

     5,471         5,319   
  

 

 

    

 

 

 

Total liabilities and members’ capital

   $ 13,995       $ 13,664   
  

 

 

    

 

 

 

Investment in unconsolidated joint venture, at equity**

   $ 4,940       $ 4,787   

 

** Includes the 90% share of FMKT Mel JV’s operating results and the portion of profit split from the outparcel sale.
Summary of Real Estate Investment

Real estate investments consist of the following as of September 30, 2016 and December 31, 2015.

 

     September 30,      December 31,  
     2016      2015  

Land

   $ 14,734       $ 13,134   

Land improvements

     4,577         1,505   

Buildings

     10,272         3,116   

Tenant and leasehold improvements

     581         —     

Construction in progress*

     2,965         2,906   

Other

     2,418         1,523   
  

 

 

    

 

 

 

Total, at cost

     35,547         22,184   

Less: accumulated depreciation and amortization

     (1,739      (1,430
  

 

 

    

 

 

 

Real estate, net

     33,808         20,754   

ADC Arrangement classified as real estate investment

     —           10,200   
  

 

 

    

 

 

 

Real estate investments

   $ 33,808       $ 30,954   
  

 

 

    

 

 

 

 

* The project is being developed by the Company’s consolidated variable interest entity.
Investment (Loss) Income Summarized

Net investment income (loss), by source, is summarized as follows:

 

     Three Months Ended      Nine Months Ended  
     September 30,      September 30,  
     2016      2015      2016      2015  

Available-for-sale securities:

           

Fixed-maturity securities

   $ 1,170       $ 1,120       $ 3,400       $ 2,994   

Equity securities

     811         914         2,546         2,710   

Investment expense

     (165      (199      (488      (511

Limited partnership investments

     1,119         (2,400      54         (2,862

Real estate investments

     (417      (135      (500      (155

(Loss) income from unconsolidated joint venture

     (75      5         153         4   

Cash and cash equivalents

     285         161         755         461   

Other

     12         15         35         44   
  

 

 

    

 

 

    

 

 

    

 

 

 

Net investment income (loss)

   $ 2,740       $ (519    $ 5,955       $ 2,685   
  

 

 

    

 

 

    

 

 

    

 

 

 
Variable Interest Entity [Member]  
Summary of Unaudited Financial Information and Unaudited Financial Position

The following table summarizes the assets and liabilities related to this variable interest entity which are included in the accompanying consolidated balance sheets.

 

     September 30,      December 31,  
     2016      2015  

Cash and cash equivalents

   $ 65       $ 57   

Construction in progress included in real estate investments

   $ 2,965       $ 2,906   

Accrued expenses

   $ 56       $ 21   

Other liabilities

   $ 26       $ —     
Limited Partnership [Member]  
Summary of Unaudited Financial Information and Unaudited Financial Position

The following is the aggregated summarized unaudited financial information of limited partnerships included in the investment strategy table above, which in certain cases is presented on a three-month lag due to the unavailability of information at the Company’s respective balance sheet dates. In applying the equity method of accounting, the Company uses the most recently available financial information provided by each general partner. The financial statements of these limited partnerships are audited annually.

 

     Three Months Ended      Nine Months Ended  
     September 30,      September 30,  
     2016      2015      2016      2015  

Operating results:

           

Total income (loss)

   $ 166,374       $ 82       $ 143,305       $ (4,756

Total expenses

     (54,577      (386      (184,598      (1,343
  

 

 

    

 

 

    

 

 

    

 

 

 

Net income (loss)

   $ 111,797       $ (304    $ (41,293    $ (6,099
  

 

 

    

 

 

    

 

 

    

 

 

 
     September 30,
2016
     December 31,
2015
 

Balance Sheet:

     

Total assets

   $ 2,902,014       $ 288,351   

Total liabilities

   $ 581,615       $ 28,105