XML 93 R49.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Investments and Fair Value Measurements (Tables)
12 Months Ended
Dec. 31, 2019
Fair Value Disclosures [Abstract]  
Company's recurring financial assets and liabilities subject to fair value measurements

The Company’s financial assets and liabilities subject to fair value measurements were as follows:
 
 
Fair Value Measurements as of December 31, 2019
Description
 
Total
 
Quoted Prices in Active Markets for Identical Assets
(Level 1)
 

Significant Other Observable Inputs
(Level 2)
 


Significant Unobservable Inputs
(Level 3)
Assets:
 
 
 
 
 
 
 
 
Money market funds (1)
 
$
307,655

 
$
307,655

 
$

 
$

 
 
 
 
 
 
 
 
 
Commercial paper (1)
 
47,328

 

 
47,328

 

 
 
 
 
 
 
 
 
 
Certificates of deposit (2)
 
2,193

 

 
2,193

 

 
 
 
 
 
 
 
 
 
Money market funds securing legal bonds (2)
 
535

 
535

 

 

 
 
 
 
 
 
 
 
 
Investment securities at fair value
 
 
 
 
 
 
 
 
   Equity securities at fair value
 
 
 
 
 
 
 
 
   Marketable equity securities
 
23,819

 
23,819

 

 

   Mutual funds invested in fixed-income securities
 
22,377

 
22,377

 

 

         Total equity securities at fair value
 
46,196

 
46,196

 

 

    Debt securities available for sale
 

 
 
 
 
 
 
U.S. government securities
 
14,660

 

 
14,660

 

Corporate securities
 
54,413

 

 
54,413

 

U.S. government and federal agency
 
6,816

 

 
6,816

 

Commercial mortgage-backed securities
 
382

 

 
382

 

Commercial paper
 
5,887

 

 
5,887

 

Index-linked U.S. bonds
 
779

 

 
779

 

Foreign fixed-income securities
 
508

 

 
508

 

Total debt securities available for sale
 
83,445

 

 
83,445

 

 
 
 
 
 
 
 
 
 
Total investment securities at fair value
 
129,641

 
46,196

 
83,445

 

 
 
 
 
 
 
 
 
 
Long-term investments
 
 
 
 
 
 
 
 
Equity securities at fair value that qualify for the NAV practical expedient (3)
 
45,781

 

 

 

 
 
 
 
 
 
 
 
 
Total
 
$
533,133

 
$
354,386

 
$
132,966

 
$

 
 
 
 
 
 
 
 
 
Liabilities:
 
 
 
 
 
 
 
 
Fair value of contingent liability
 
$
3,147

 
$

 
$

 
$
3,147

Fair value of derivatives embedded within convertible debt
 
4,999

 

 

 
4,999

Total
 
$
8,146

 
$

 
$

 
$
8,146

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

(1)
Amounts included in Cash and cash equivalents on the consolidated balance sheet, except for $4,423 that is included in current restricted assets and $3,160 that is included in non-current restricted assets.
(2)
Amounts included in current restricted assets and non-current restricted assets on the consolidated balance sheet.
(3)
In accordance with Subtopic 820-10, investments that are measured at fair value using the NAV practical expedient are not classified in the fair value hierarchy.

 
 
Fair Value Measurements as of December 31, 2018
Description
 
Total
 
Quoted Prices in Active Markets for Identical Assets
(Level 1)
 

Significant Other Observable Inputs
(Level 2)
 


Significant Unobservable Inputs
(Level 3)
Assets:
 
 
 
 
 
 
 
 
Money market funds (1)
 
$
448,560

 
$
448,560

 
$

 
$

 
 
 
 
 
 
 
 
 
Commercial paper (1)
 
46,062

 

 
46,062

 

 
 
 
 
 
 
 
 
 
Certificates of deposit (2)
 
2,251

 

 
2,251

 

 
 
 
 
 
 
 
 
 
Money market funds securing legal bonds (2)
 
535

 
535

 

 

 
 
 
 
 
 
 
 
 
Investment securities at fair value
 
 
 
 
 
 
 
 
Equity securities at fair value
 
 
 
 
 
 
 
 
   Marketable equity securities
 
26,010

 
26,010

 

 

   Mutual funds invested in fixed-income securities
 
21,192

 
21,192

 

 

         Total equity securities at fair value
 
47,202

 
47,202

 

 

Debt securities available for sale
 


 
 
 
 
 
 
U.S. government securities
 
28,514

 

 
28,514

 

Corporate securities
 
41,733

 

 
41,733

 

U.S. government and federal agency
 
4,369

 

 
4,369

 

Commercial mortgage-backed securities
 
401

 

 
401

 

Commercial paper
 
5,870

 

 
5,870

 

Index-linked U.S. bonds
 
2,330

 

 
2,330

 

Foreign fixed-income securities
 
1,150

 

 
1,150

 

Total debt securities available for sale
 
84,367

 

 
84,367

 

 
 
 
 
 
 
 
 
 
     Total investment securities at fair value
 
131,569

 
47,202

 
84,367

 

 
 
 
 
 
 
 
 
 
Long-term investments
 


 
 
 
 
 
 
Equity securities at fair value that qualify for the NAV practical expedient (3)
 
54,628

 

 

 

Total
 
$
683,605

 
$
496,297

 
$
132,680

 
$

 
 
 
 
 
 
 
 
 
Liabilities:
 
 
 
 
 
 
 
 
Fair value of contingent liability
 
$
6,304

 
$

 
$

 
$
6,304

Fair value of derivatives embedded within convertible debt
 
31,424

 

 

 
31,424

Total
 
$
37,728

 
$

 
$

 
$
37,728

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 


(1)
Amounts included in Cash and cash equivalents on the consolidated balance sheet, except for $2,570 that is included in current restricted assets and $3,910 that is included in non-current restricted assets.
(2)
Amounts included in current restricted assets and non-current restricted assets on the consolidated balance sheet.
(3)
In accordance with Subtopic 820-10, investments that are measured at fair value using the NAV practical expedient are not classified in the fair value hierarchy.

Unobservable inputs related to the valuations of the Level 3 liabilities
The unobservable inputs related to the valuations of the Level 3 assets and liabilities were as follows at December 31, 2019:

 
 
Quantitative Information about Level 3 Fair Value Measurements
 
 
Fair Value at
 
 
 
 
 
 
 
 
December 31,
2019
 
Valuation Technique
 
Unobservable Input
 
Range (Actual)
 
 
 
 
 
 
 
 
 
Fair value of derivatives embedded within convertible debt
 
$
4,999

 
Discounted cash flow
 
Assumed annual 2019 stock dividend
 
5
%
 
 
 
 
 
 
Assumed remaining cash dividends - Q4 2019 and Q1 2020
 
$0.40/$0.20

 
 
 
 
 
 
Stock price
 
$
13.39

 
 
 
 
 
 
Convertible trading price (as a percentage of par value)
 
103.94
%
 
 
 
 
 
 
Maturity
 
April 15, 2020

 
 
 
 
 
 
Volatility
 
36.94
%
 
 
 
 
 
 
Risk-free rate
 
Term structure of US Treasury Securities

 
 
 
 
 
 
Implied credit spread
 
1.0% - 3.0% (2.0%)

 
 
 
 
 
 
 
 
 
Fair value of contingent liability
 
$
3,147

 
Monte Carlo simulation model
 
Estimated fair value of the Douglas Elliman reporting unit
 
$
271,500

 
 
 
 
 
 
Risk-free rate for a 3-year term
 
1.61
%
 
 
 
 
 
 
Leverage-adjusted equity volatility of peer firms
 
35.56
%
 
 
 
 
 
 
 
 
 


The unobservable inputs related to the valuations of the Level 3 assets and liabilities were as follows at December 31, 2018:

 
 
Quantitative Information about Level 3 Fair Value Measurements
 
 
Fair Value at
 
 
 
 
 
 
 
 
December 31,
2018
 
Valuation Technique
 
Unobservable Input
 
Range (Actual)
 
 
 
 
 
 
 
 
 
Fair value of derivatives embedded within convertible debt
 
$
31,424

 
Discounted cash flow
 
Assumed annual stock dividend
 
5
%
 
 
 
 
 
 
Assumed annual cash dividend (1)
 
$
1.60

 
 
 
 
 
 
Stock price (1)
 
$
9.73

 
 
 
 
 
 
Convertible trading price (as a percentage of par value)
 
100.31
%
 
 
 
 
 
 
Maturity
 
April 15, 2020

 
 
 
 
 
 
Volatility
 
20.39
%
 
 
 
 
 
 
Risk-free rate
 
Term structure of US Treasury Securities

 
 
 
 
 
 
Implied credit spread
 
8.0% - 9.0% (8.5%)

 
 
 
 
 
 
 
 
 
Fair value of contingent liability
 
$
6,304

 
Monte Carlo simulation model
 
Estimated fair value of the Douglas Elliman reporting unit
 
$
320,000

 
 
 
 
 
 
Risk-free rate for a 4-year term
 
2.45
%
 
 
 
 
 
 
Leverage-adjusted equity volatility of peer firms
 
30.22
%


(1) Amount has not been adjusted to give effect to the stock dividend in 2019.
Investment in real estate ventures subject to nonrecurring fair value measurements
The Company’s investment in real estate ventures subject to nonrecurring fair value measurements are as follows:
 
 
 
 
Fair Value Measurement Using:
 
 
Year Ended December 31,
2019
 
 
 
Quoted Prices in Active Markets for Identical Assets
(Level 1)
 

Significant Other Observable Inputs
(Level 2)
 


Significant Unobservable Inputs
(Level 3)
Description
 
Impairment Charge
 
Total
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Assets:
 
 
 
 
 
 
 
 
 
 
Investments in real estate ventures
 
$
39,757

 
$
18,335

 
$

 
$

 
$
18,335