XML 49 R38.htm IDEA: XBRL DOCUMENT v3.5.0.2
Fair Value Disclosures (Tables)
9 Months Ended
Sep. 30, 2016
Fair Value Disclosures [Abstract]  
Schedule Of Assets And Liabilities Measured On Recurring Basis At Fair Value
The following is a summary of our financial instruments and trading liabilities that are accounted for at fair value on a recurring basis, excluding Investments at fair value based on net asset value ("NAV") of $29.5 million and $36.7 million, respectively, by level within the fair value hierarchy at September 30, 2016 and December 31, 2015 (in thousands):
 
September 30, 2016
 
Level 1 (1)
 
Level 2 (1)
 
Level 3
 
Counterparty
and
Cash
Collateral
Netting (2)
 
Total
Assets:
 
 
 
 
 
 
 
 
 
Trading assets, at fair value:
 
 
 
 
 
 
 
 
 
Corporate equity securities
$
2,837,849

 
$
111,068

 
$
22,195

 
$

 
$
2,971,112

Corporate debt securities

 
2,494,303

 
35,007

 

 
2,529,310

CDOs and CLOs

 
99,794

 
44,070

 

 
143,864

U.S. government and federal agency securities
3,029,251

 
114,601

 

 

 
3,143,852

Municipal securities

 
550,210

 
27,257

 

 
577,467

Sovereign obligations
904,592

 
1,130,443

 

 

 
2,035,035

Residential mortgage-backed securities

 
1,331,959

 
46,881

 

 
1,378,840

Commercial mortgage-backed securities

 
320,912

 
24,593

 

 
345,505

Other asset-backed securities

 
116,388

 
61,112

 

 
177,500

Loans and other receivables

 
1,323,092

 
78,457

 

 
1,401,549

Derivatives
3,232

 
6,230,482

 
9,560

 
(5,887,874
)
 
355,400

Investments at fair value

 

 
300,909

 

 
300,909

Investment in FXCM

 

 
207,400

 

 
207,400

Total trading assets, excluding Investments at fair value based on NAV
$
6,774,924


$
13,823,252


$
857,441


$
(5,887,874
)

$
15,567,743

 
 
 
 
 
 
 
 
 
 
Available for sale securities:
 

 
 

 
 

 
 

 
 

Corporate equity securities
$
77,372

 
$

 
$

 
$

 
$
77,372

Corporate debt securities

 
1,519

 

 

 
1,519

U.S. government securities
226,093

 

 

 

 
226,093

Residential mortgage-backed securities

 
21,868

 

 

 
21,868

Commercial mortgage-backed securities

 
4,687

 

 

 
4,687

Other asset-backed securities

 
19,127

 

 

 
19,127

Total available for sale securities
$
303,465


$
47,201


$


$


$
350,666

Cash and cash equivalents
$
3,278,975

 
$

 
$

 
$

 
$
3,278,975

Cash and securities segregated and on deposit for regulatory purposes or deposited with clearing and depository organizations (3)
$
1,026,865

 
$

 
$

 
$

 
$
1,026,865

 
 
 
 
 
 
 
 
 
 
Liabilities:
 

 
 

 
 

 
 

 
 

Trading liabilities:
 

 
 

 
 

 
 

 
 

Corporate equity securities
$
1,718,634

 
$
58,834

 
$
38

 
$

 
$
1,777,506

Corporate debt securities

 
1,704,627

 
523

 

 
1,705,150

U.S. government and federal agency securities
1,213,672

 

 

 

 
1,213,672

Sovereign obligations
940,451

 
1,432,580

 

 

 
2,373,031

Loans

 
538,180

 
848

 

 
539,028

Derivatives
373

 
6,339,818

 
20,607

 
(5,970,029
)
 
390,769

Total trading liabilities
$
3,873,130


$
10,074,039


$
22,016


$
(5,970,029
)

$
7,999,156

Other secured financings
$

 
$
53,318

 
$
268

 
$

 
$
53,586

Long-term debt:
 
 
 
 
 
 
 
 
 
Structured notes
$

 
$
204,422

 
$

 
$

 
$
204,422

 
December 31, 2015
 
Level 1 (1)
 
Level 2 (1)
 
Level 3
 
Counterparty
and
Cash
Collateral
Netting (2)
 
Total
Assets:
 
 
 
 
 
 
 
 
 
Trading assets, at fair value:
 
 
 
 
 
 
 
 
 
Corporate equity securities
$
2,803,243

 
$
133,732

 
$
40,906

 
$

 
$
2,977,881

Corporate debt securities

 
2,867,165

 
25,876

 

 
2,893,041

CDOs and CLOs

 
89,144

 
85,092

 

 
174,236

U.S. government and federal agency securities
2,555,018

 
90,633

 

 

 
2,645,651

Municipal securities

 
487,141

 

 

 
487,141

Sovereign obligations
1,251,366

 
1,407,955

 
120

 

 
2,659,441

Residential mortgage-backed securities

 
2,731,070

 
70,263

 

 
2,801,333

Commercial mortgage-backed securities

 
1,014,913

 
14,326

 

 
1,029,239

Other asset-backed securities

 
118,629

 
42,925

 

 
161,554

Loans and other receivables

 
1,123,044

 
189,289

 

 
1,312,333

Derivatives
2,253

 
4,406,207

 
19,785

 
(4,165,446
)
 
262,799

Investments at fair value

 
26,224

 
199,794

 

 
226,018

Investment in FXCM

 

 
625,689

 

 
625,689

Total trading assets, excluding Investments at fair value based on NAV
$
6,611,880


$
14,495,857


$
1,314,065


$
(4,165,446
)

$
18,256,356

 
 
 
 
 
 
 
 
 
 
Available for sale securities:
 

 
 

 
 

 
 

 
 

Corporate equity securities
$
73,579

 
$

 
$

 
$

 
$
73,579

Corporate debt securities

 
4,744

 

 

 
4,744

U.S. government securities
63,945

 

 

 

 
63,945

Residential mortgage-backed securities

 
23,240

 

 

 
23,240

Commercial mortgage-backed securities

 
2,374

 

 

 
2,374

Other asset-backed securities

 
39,473

 

 

 
39,473

Total available for sale securities
$
137,524


$
69,831


$


$


$
207,355

Cash and cash equivalents
$
3,638,648

 
$

 
$

 
$

 
$
3,638,648

Cash and securities segregated and on deposit for regulatory purposes or deposited with clearing and depository organizations
$
751,084

 
$

 
$

 
$

 
$
751,084

 
 
 
 
 
 
 
 
 
 
Liabilities:
 

 
 

 
 

 
 

 
 

Trading liabilities:
 

 
 

 
 

 
 

 
 

Corporate equity securities
$
1,428,048

 
$
36,518

 
$
38

 
$

 
$
1,464,604

Corporate debt securities

 
1,556,941

 

 

 
1,556,941

U.S. government and federal agency securities (4)
1,488,121

 

 

 

 
1,488,121

Sovereign obligations (4)
837,614

 
505,382

 

 

 
1,342,996

Residential mortgage-backed securities (4)

 
117

 

 

 
117

Loans

 
758,939

 
10,469

 

 
769,408

Derivatives
364

 
4,456,334

 
19,543

 
(4,257,998
)
 
218,243

Total trading liabilities
$
3,754,147


$
7,314,231


$
30,050


$
(4,257,998
)

$
6,840,430

Other secured financings (5)
$

 
$
67,801

 
$
544

 
$

 
$
68,345


(1)
There were no material transfers between Level 1 and Level 2 during the nine months ended September 30, 2016 and during the year ended December 31, 2015.
(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 or deposited with clearing and depository organizations includes U.S. treasury securities with a fair value of $99.9 million at September 30, 2016.
(4)
There was an immaterial revision in the row labeling in our Annual Report on Form 10-K, for the year ended December 31, 2015 and our Quarterly Reports on Form 10-Q for the periods ended March 31, 2016 and June 30, 2016. We have revised the labels to "U.S. government and federal agency securities" (originally reported as "Collateralized debt obligations"), "Sovereign obligations" (originally reported as "U.S. government and federal agency securities") and "Residential mortgage-backed securities" (originally reported as "Sovereign obligations").
(5)
Level 2 liabilities include $67.8 million of other secured financings that were previously not disclosed in our Annual Report on Form 10-K for the year ended December 31, 2015.

Investments Measured At Fair Value Based On Net Asset Value
The following tables present information about our investments in entities that have the characteristics of an investment company and are measured based on NAV (in thousands).
 
Fair Value (1)
 
Unfunded
Commitments
 
Redemption
Frequency
(if currently eligible)
September 30, 2016
 
 
 
 
 
Equity Long/Short Hedge Funds (2)
$
411,474

 
$

 
(2)
Fixed Income and High Yield Hedge Funds (3)
807

 

 
Fund of Funds (4)
226

 

 
Equity Funds (5)
41,716

 
20,295

 
Multi-asset Funds (6)
132,248

 

 
Monthly, Quarterly
Total
$
586,471


$
20,295

 
 
 
 
 
 
 
 
 
 
 
 
 
 
December 31, 2015 (7)
 

 
 

 
 
Equity Long/Short Hedge Funds (2)
$
430,207

 
$

 
(2)
Fixed Income and High Yield Hedge Funds (3)
1,703

 

 
Fund of Funds (4)
287

 
94

 
Equity Funds (5)
42,111

 
20,791

 
Multi-asset Funds (6)
165,821

 

 
Monthly, Quarterly
Convertible Bond Funds (8)
326

 

 
At Will
Total
$
640,455


$
20,885

 
 
 
(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 September 30, 2016 and December 31, 2015, investments with a fair value of $73.9 million and $54.7 million are redeemable with 30 to 90 days prior written notice. At September 30, 2016 and December 31, 2015, this category also includes investments in funds with broad industry and geographic diversification.  Investment in these funds are subject to a lock-up until August 15, 2019, subject to certain release events and other withdrawal rights.  Following this date, investments can be redeemed as of any calendar quarter-end with no less than 45 calendar days’ notice, subject to certain limitations.  At September 30, 2016 and December 31, 2015, our investments in these funds had an aggregate fair value of $336.8 million and $375.5 million, respectively.
(3)
This category 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 December 31, 2015, the underlying assets of 8% of these funds are being liquidated and we are unable to estimate when the underlying assets will be fully liquidated.
(4)
This category includes investments in fund of funds that invest in various private equity funds.  At September 30, 2016 and December 31, 2015, approximately 98% and 95%, respectively, of the fair value of investments in this category is managed by us and has no redemption provisions.  The investments in this category are gradually being liquidated or we have requested redemption, however, we are unable to estimate when these funds will be received.
(5)
At September 30, 2016 and December 31, 2015, approximately 99% and 100%, 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 includes investments in hedge funds that invest, long and short, primarily in multi-asset securities in domestic and international markets in both the public and private sectors. At September 30, 2016 and December 31, 2015, investments representing approximately 12% and 32%, respectively, of the fair value of investments in this category are redeemable with 30 to 90 days prior written notice.
(7)
Certain prior period amounts have been recast to conform to the current year's presentation due to the presentation of multi-asset funds. Previously, these investments had been classified within equity long/short hedge funds.
(8)
Investment in the Jefferies Umbrella Fund, an open-ended investment company managed by Jefferies that invested primarily in convertible bonds.  The underlying assets were fully liquidated during the nine months ended September 30, 2016.

Summary Of Changes In Fair Value Of Financial Assets And Liabilities Classified As Level 3
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 September 30, 2016 (in thousands):
Nine Months Ended September 30, 2016
 
Balance, December 31, 2015
 
Total gains (losses)
(realized and unrealized) (1)
 
Purchases
 
Sales
 
Settlements
 
Issuances
 
Net transfers
into (out of)
Level 3
 
Balance at September 30, 2016
 
Changes in
unrealized gains (losses) relating to instruments still held at
September 30,
2016 (1)
Assets:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Trading assets:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Corporate equity securities
$
40,906

 
$
(8,388
)
 
$
5,225

 
$
(49
)
 
$

 
$

 
$
(15,499
)
 
$
22,195

 
$
(727
)
Corporate debt securities
25,876

 
5,239

 
29,629

 
(20,331
)
 

 

 
(5,406
)
 
35,007

 
1,456

CDOs and CLOs
85,092

 
(24,356
)
 
61,707

 
(69,397
)
 
(605
)
 

 
(8,371
)
 
44,070

 
(13,196
)
Municipal securities

 
(1,462
)
 

 

 

 

 
28,719

 
27,257

 
(1,462
)
Sovereign obligations
120

 
5

 

 
(125
)
 

 

 

 

 

Residential mortgage-backed securities
70,263

 
(7,243
)
 
1,948

 
(13,203
)
 
(1,078
)
 

 
(3,806
)
 
46,881

 
228

Commercial mortgage-backed securities
14,326

 
(4,606
)
 
1,256

 
(2,023
)
 

 

 
15,640

 
24,593

 
(3,337
)
Other asset-backed securities
42,925

 
(2,420
)
 
66,503

 
(60,525
)
 
(6,678
)
 

 
21,307

 
61,112

 
(9,993
)
Loans and other receivables
189,289

 
(30,843
)
 
305,920

 
(206,587
)
 
(163,913
)
 

 
(15,409
)
 
78,457

 
(27,714
)
Investments at fair value
199,794

 
46,644

 
29,727

 
(485
)
 
(834
)
 

 
26,063

 
300,909

 
53,711

Investment in FXCM (2)
625,689

 
(58,335
)
 

 

 
(359,954
)
 

 

 
207,400

 
3,852

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Liabilities:
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

Trading liabilities:
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

Corporate equity securities
$
38

 
$

 
$

 
$

 
$

 
$

 
$

 
$
38

 
$

Corporate debt securities

 
(27
)
 

 
550

 

 

 

 
523

 

Net derivatives (3)
(242
)
 
3,104

 

 
11,101

 
(14
)
 
1,606

 
(4,508
)
 
11,047

 
(5,745
)
Loans
10,469

 
7

 

 
681

 
(213
)
 

 
(10,096
)
 
848

 
45

Other secured financings
544

 
(276
)
 

 

 

 

 

 
268

 
276


(1)
Realized and unrealized gains (losses) are reported in Principal transactions in the Consolidated Statements of Operations.
(2)
Includes $334.5 million related to the settlement of our participation rights for equity ownership in FXCM on September 1, 2016. We classify the equity ownership as a Loan to and investment in associated company at September 30, 2016.
(3)
Net derivatives represent Trading assets - Derivatives and Trading liabilities - Derivatives.
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 September 30, 2015 (in thousands):
Nine Months Ended September 30, 2015
 
Balance, December 31, 2014
 
Total gains (losses)
(realized and unrealized) (1)
 
Purchases
 
Sales
 
Settlements
 
Issuances
 
Net transfers
into (out of)
Level 3
 
Balance, September 30, 2015
 
Changes in
unrealized gains (losses) relating to instruments still held at
September 30,
2015 (1)
Assets:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Trading assets:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
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
)
CDOs and CLOs
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
77,047

 
87,254

 

 
(427
)
 
(3,818
)
 

 
53,462

 
213,518

 
32,016

Investment in FXCM

 
461,341

 
279,000

 

 
(127,341
)
 

 

 
613,000

 
461,341

Liabilities:
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

Trading liabilities:
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

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

 


(1)
Realized and unrealized gains (losses) are reported in Principal transactions in the Consolidated Statements of Operations.
(2)
Net derivatives represent Trading assets - Derivatives and Trading liabilities - Derivatives.
Quantitative Information About Significant Unobservable Inputs Used In Level 3 Fair Value Measurements
September 30, 2016
Financial Instruments Owned
 
Fair Value
(in thousands)
 
Valuation
 Technique
 
Significant
Unobservable Input(s)
 
Input/Range
 
Weighted
Average
Corporate equity securities
 
$
22,195

 
 
 
 
 
 
 
 
Non-exchange traded securities
 
 

 
Market approach
 
EBITDA (a) multiple
 
5.1 to 16.3
 
12.1

 
 
 
 

 
Underlying stock price
 
$3 to $75
 
$
15.0

 
 
 
 
Comparable pricing
 
Discount factor
 
60%
 

 
 
 
 
 
 
Underlying stock price
 
$218
 

 
 
 
 
Present value
 
Average silver production (tons per day)
 
783
 

 
 
 
 
 
 
 
 
 
 
 
Corporate debt securities
 
$
35,007

 
Convertible bond model
 
Discount rate/yield
 
9%
 

 
 
 
 
 
 
Volatility
 
40%
 

 
 
 
 
Market approach
 
Price
 
$30 to $100
 
$
65.0

 
 
 
 
 
 
 
 
 
 
 
CDOs and CLOs
 
$
32,832

 
Discounted cash flows
 
Constant prepayment rate
 
0% to 20%
 
17
%
 
 
 

 
   
 
Constant default rate
 
2% to 7%
 
3
%
 
 
 

 
   
 
Loss severity
 
25% to 75%
 
40
%
 
 
 

 
   
 
Yield
 
3% to 35%
 
15
%
 
 
 
 
 
 
 
 
 
 
 
Municipal securities
 
$
27,257

 
Scenario analysis
 
Price
 
$4
 

 
 
 
 
 
 
 
 
 
 
 
Residential mortgage-backed securities
 
$
46,881

 
Discounted cash flows
 
Constant prepayment rate
 
0% to 25%
 
6
%
 
 
 

 
   
 
Constant default rate
 
2% to 50%
 
4
%
 
 
 

 
   
 
Loss severity
 
10% to 100%
 
55
%
 
 
 

 
   
 
Yield
 
3% to 9%
 
5
%
 
 
 
 
 
 
 
 
 
 
 
Commercial mortgage-backed securities
 
$
24,593

 
Discounted cash flows
 
Yield
 
6% to 12%
 
9
%
 
 
 

 
   
 
Cumulative loss rate
 
1% to 70%
 
25
%
 
 
 
 
 
 
 
 
 
 
 
Other asset-backed securities
 
$
61,112

 
Discounted cash flows
 
Constant prepayment rate
 
0% to 55%
 
24
%
 
 
 

 
   
 
Constant default rate
 
0% to 9%
 
6
%
 
 
 

 
   
 
Loss severity
 
0% to 100%
 
85
%
 
 
 

 
   
 
Yield
 
3% to 15%
 
12
%
 
 
 
 
Market approach
 
Price
 
$33,000,000 to $70,000,000
 
$
39,000,000

 
 
 
 
 
 
 
 
 
 
 
Loans and other receivables
 
$
52,216

 
Comparable pricing
 
Comparable loan price
 
$98
 

 
 
 

 
Market approach
 
Discount rate/yield
 
2% to 3%
 
3
%
 
 
 
 
 
 
EBITDA (a) multiple
 
3.6
 

 
 
 

 
Scenario analysis
 
Estimated recovery percentage
 
6% to 82%
 
44
%
 
 
 
 
Present value
 
Average silver production (tons per day)
 
783
 

 
 
 
 
 
 
 
 
 
 
 
Derivatives
 
$
9,560

 
 
 
 
 
 
 
 

Total return swaps
 
 
 
Comparable pricing
 
Comparable loan price
 
$100
 

 Credit default swaps
 
 

 
    Market approach
 
Credit spread
 
265 bps
 

Interest rate swaps
 
 
 
    Market approach
 
Credit spread
 
800 bps
 

 
 
 
 
 
 
 
 
 
 
 
Investments at fair value
 
 

 
 
 
 
 
 
 
 

Private equity securities
 
$
53,083

 
Market approach
 
Transaction level
 
$250
 

 
 
 
 
 
 
Discount rate
 
15% to 30%
 
23
%
 
 
 
 
 
 
 
 
 
 
 
Investment in FXCM
 
 

 
 
 
 
 
 
 
 

Term loan
 
$
207,400

 
Discounted cash flows
 
Term based on the pay off
 
0 months to .75 years
 
0.5 years
 
 
 
 
 
 
 
 
 
 
 
Trading Liabilities
 
Fair Value
(in thousands)
 
Valuation
 Technique
 
Significant
Unobservable Input(s)
 
Input/Range
 
Weighted
Average
Derivatives
 
$
20,607

 
 
 
 
 
 
 
 

Equity options
 
 
 
Option model
 
Volatility
 
45%
 

 
 
 
 
Default rate
 
    Default probability
 
0%
 

Unfunded commitments
 
 

 
Comparable pricing
 
Comparable loan price
 
$98
 

 
 
 
 
Market approach
 
Discount rate/yield
 
3% to 56%
 
54
%
Total return swaps
 
 
 
Comparable pricing
 
Comparable loan price
 
$100
 

Variable funding note swaps
 
 

 
Discounted cash flows
 
Constant prepayment rate
 
20%
 

 
 
 

 
   
 
Constant default rate
 
2%
 

 
 
 

 
   
 
Loss severity
 
25%
 

 
 
 

 
   
 
Yield
 
14%
 

December 31, 2015
Financial Instruments Owned
 
Fair Value
(in thousands)
 
Valuation
 Technique
 
Significant
Unobservable Input(s)
 
Input/Range
 
Weighted
Average
Corporate equity securities
 
$
20,285

 
 
 
 
 
 
 
 
Non-exchange traded securities
 
 

 
Market approach
 
EBITDA (a) multiple
 
4.4
 

 
 
 

 
 
 
Transaction level
 
$1
 

 
 
 
 
 
 
Underlying stock price
 
$5 to $102
 
$19.0
Corporate debt securities
 
$
20,257

 
Convertible bond model
 
Discount rate/yield
 
86%
 

 
 
 
 
Market approach
 
Transaction level
 
$59
 

CDOs and CLOs
 
$
49,923

 
Discounted cash flows
 
Constant prepayment rate
 
5% to 20%
 
13
%
 
 
 

 
   
 
Constant default rate
 
2% to 8%
 
2
%
 
 
 

 
   
 
Loss severity
 
25% to 90%
 
52
%
 
 
 

 
   
 
Yield
 
6% to 13%
 
10
%
Residential mortgage-backed securities
 
$
70,263

 
Discounted cash flows
 
Constant prepayment rate
 
0% to 50%
 
13
%
 
 
 

 
   
 
Constant default rate
 
1% to 9%
 
3
%
 
 
 

 
   
 
Loss severity
 
25% to 70%
 
39
%
 
 
 

 
   
 
Yield
 
1% to 9%
 
6
%
Commercial mortgage-backed securities
 
$
14,326

 
Discounted cash flows
 
Yield
 
7% to 30%
 
16
%
 
 
 

 
   
 
Cumulative loss rate
 
2% to 63%
 
23
%
Other asset-backed securities
 
$
21,463

 
Discounted cash flows
 
Constant prepayment rate
 
6% to 8%
 
7
%
 
 
 

 
   
 
Constant default rate
 
3% to 5%
 
4
%
 
 
 

 
   
 
Loss severity
 
55% to 75%
 
62
%
 
 
 

 
   
 
Yield
 
7% to 22%
 
18
%
 
 
 
 
Over-collateralization
 
Over-collateralization percentage
 
117% to 125%
 
118
%
Loans and other receivables
 
$
161,470

 
Comparable pricing
 
Comparable loan price
 
$99 to $100
 
$99.7
 
 
 

 
Market approach
 
Yield
 
2% to 17%
 
12
%
 
 
 

 
   
 
EBITDA (a) multiple
 
10.0
 

 
 
 

 
Scenario analysis
 
Estimated recovery percentage
 
6% to 100%
 
83
%
Derivatives
 
$
19,785

 
 
 
 
 
 
 
 

Commodity forwards
 
 

 
Market approach
 
Discount rate/yield
 
47%
 

 
 
 
 
 
 
Transaction level
 
$9,500,000
 

Unfunded commitment
 
 

 
Comparable pricing
 
Comparable loan price
 
$100
 

 
 
 
 
    Market approach
 
Credit spread
 
298 bps
 

Total return swap
 
 
 
Comparable pricing
 
Comparable loan price
 
$91.7 to $92.4
 
$92.1
Investments at fair value
 
 

 
 
 
 
 
 
 
 

Private equity securities
 
$
29,940

 
Market approach
 
Transaction level
 
$64
 

 
 
 
 
 
 
Enterprise value
 
$5,200,000
 

 
 
 
 
 
 
Discount rate
 
15% to 30%
 
23
%
Investment in FXCM
 
 

 
 
 
 
 
 
 
 

Term loan
 
$
203,700

 
Discounted cash flows
 
Term based on the pay off
 
0 months to 1.0 year
 
0.4 years
Rights
 
422,000

 
Option pricing model
 
Volatility
 
110%
 

 
 
$
625,700

 
 
 
 
 
 
 
 

 
 
 

 
 
 
 
 
 
 
 
Trading Liabilities
 
Fair Value
(in thousands)
 
Valuation
 Technique
 
Significant
Unobservable Input(s)
 
Input/Range
 
Weighted
Average
Derivatives
 
$
19,543

 
 
 
 
 
 
 
 

Equity options
 
 

 
Option model
 
Volatility
 
45%
 

 
 
 
 
Default rate
 
    Default probability
 
0%
 

Unfunded commitments
 
 

 
Comparable pricing
 
Comparable loan price
 
$79 to $100
 
$82.6
 
 
 
 
Market approach
 
Discount rate/yield
 
3% to 10%
 
10
%
 
 
 
 
Discounted cash flows
 
Constant prepayment rate
 
20%
 

 
 
 
 
   
 
Constant default rate
 
2%
 

 
 
 
 
   
 
Loss severity
 
25%
 

 
 
 
 
   
 
Yield
 
11%
 

Total return swap
 
 
 
Comparable pricing
 
Comparable loan price
 
$91.7 to $92.4
 
$92.1
Loans
 
$
10,469

 
Comparable pricing
 
Comparable loan price
 
$100
 


(a)
Earnings before interest, taxes, depreciation and amortization (“EBITDA”).
Summary Of Gains (Losses) Due To Changes In Instrument Specific Credit Risk For Loans and Other Receivables And Loan Commitments Measured At Fair Value Under Fair Value Option
The following is a summary of Jefferies gains (losses) due to changes in instrument specific credit risk on loans, other receivables and debt instruments and gains (losses) due to other changes in fair value on long-term debt measured at fair value under the fair value option for the three and nine months ended September 30, 2016 and 2015 (in thousands):
 
For the Three Months Ended September 30,

For the Nine Months Ended September 30,
 
 
 
2016
 
2015
 
2016
 
2015
Financial Instruments Owned:
 
 
 
 
 
 
 
Loans and other receivables
$
(24,874
)
 
$
(13,566
)
 
$
(48,658
)
 
$
(25,686
)
 
 
 
 
 
 
 
 
Financial Instruments Sold:
 

 
 

 
 

 
 

Loans
$
212

 
$
38

 
$
229

 
$
112

Loan commitments
$
4,769

 
$
(51
)
 
$
2,196

 
$
(1,673
)
 
 
 
 
 
 
 
 
Long-term Debt:
 

 
 

 
 

 
 

Changes in instrument specific credit risk (1)
$
(4,093
)
 
$

 
$
(7,848
)
 
$

Other changes in fair value (2)
$
3,225

 
$

 
$
13,530

 
$


(1) Changes in instrument-specific credit risk related to structured notes are included in the Consolidated Statements of Comprehensive Income (Loss).
(2) Other changes in fair value include $4.5 million and $15.2 million for the three and nine months ended September 30, 2016, respectively, included within Principal transactions revenues and $1.3 million and $1.7 million for the three and nine months ended September 30, 2016, respectively, included within Interest expense on the Consolidated Statements of Operations.
Summary Of Amount By Which Contractual Principal Exceeds Fair Value For Loans And Other Receivables Measured At Fair Value Under Fair Value Option
The following is a summary of the amount by which Jefferies contractual principal exceeds fair value for loans and other receivables and long-term debt measured at fair value under the fair value option (in thousands):
 
September 30, 2016
 
December 31, 2015
 
 
 
 
Financial Instruments Owned:
 
 
 
Loans and other receivables (1)
$
843,458

 
$
408,369

Loans and other receivables on nonaccrual status (1) (2)
$
223,581

 
$
54,652

Long-term Debt
$
7,485

 
$


(1)
Interest income is recognized separately from other changes in fair value and is included within Interest income in the Consolidated Statements of Operations.
(2)
Amounts include all loans and other receivables greater than 90 days past due of $59.7 million and $29.7 million at September 30, 2016 and December 31, 2015, respectively.