XML 30 R14.htm IDEA: XBRL DOCUMENT v3.5.0.2
Fair Value of Financial Instruments
12 Months Ended
Sep. 30, 2016
Fair Value Disclosures [Abstract]  
Fair Value of Financial Instruments
The Company’s consolidated assets and liabilities measured at fair value are summarized according to the hierarchy previously described as follows:
 
September 30, 2016
 
September 30, 2015
Assets
Level 1
 
Level 2
 
Level 3
 
Fair Value
 
Level 1
 
Level 2
 
Level 3
 
Fair Value
Fixed maturity and equity securities included in funds withheld receivables
$
69.9

 
$
1,387.1

 
$
78.1

 
$
1,535.1

 
$
8.4

 
$
1,555.0

 
$
74.7

 
$
1,638.1

Derivatives:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Call option receivable from FGL included in funds withheld receivables

 
11.3

 

 
11.3

 

 
5.4

 

 
5.4

Call options

 
5.9

 

 
5.9

 

 
1.0

 

 
1.0

Foreign exchange contracts

 
5.8

 

 
5.8

 

 
6.0

 

 
6.0

Commodity contracts

 
2.9

 

 
2.9

 

 

 

 

Corporate fixed maturity securities AFS

 

 

 

 

 

 
14.1

 
14.1

Equity securities - trading

 

 

 

 
32.8

 

 

 
32.8

Other invested assets

 

 

 

 

 

 
2.8

 
2.8

Total financial assets
$
69.9

 
$
1,413.0

 
$
78.1

 
$
1,561.0

 
$
41.2

 
$
1,567.4

 
$
91.6

 
$
1,700.2

Liabilities
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Front Street future policyholder benefit liability
$

 
$

 
$
631.8

 
$
631.8

 
$

 
$

 
$
629.2

 
$
629.2

Derivatives:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Embedded derivatives in Front Street's assumed FIA business

 

 
131.2

 
131.2

 

 

 
142.3

 
142.3

Commodity contracts

 
0.1

 

 
0.1

 

 
5.6

 

 
5.6

Interest rate contracts

 
1.1

 

 
1.1

 

 
2.6

 

 
2.6

Foreign exchange contracts

 
2.0

 

 
2.0

 

 
12.6

 

 
12.6

Total financial liabilities
$

 
$
3.2

 
$
763.0

 
$
766.2

 
$

 
$
20.8

 
$
771.5

 
$
792.3


Quantitative information regarding significant unobservable inputs used for recurring Level 3 fair value measurements of financial instruments carried at fair value as of September 30, 2016 and 2015 were as follows: 
 
 
Fair Value at
 
 
 
 
 
Range (Weighted average)
Assets
 
September 30,
2016
 
September 30,
2015
 
Valuation Technique
 
Unobservable Input(s)
 
September 30,
2016
 
September 30, 2015
Corporate fixed maturity securities
 
$

 
$
14.1

 
Broker-quoted
 
Offered quotes
 
—%
 
83%
Other invested assets
 

 
2.8

 
Discounted Cash Flow
 
Probability of collection
 
—%
 
50%
 
 
 
 
 
 
 
 
Discount rate
 
—%
 
10%
Funds withheld receivables
 
 
 
 
 
 
 
 
 
 
 
 
Fixed maturity and equity securities
 
35.2

 
39.1

 
Matrix pricing
 
Quoted prices
 
98% - 122% (109%)
 
100% - 122% (112%)
Fixed maturity securities
 
5.4

 
19.2

 
Loan Recovery Value
 
Recovery rate
 
56% - 100% (82%)
 
6% - 12% (8%)
Fixed maturity securities
 
35.7

 
6.7

 
Broker-quoted
 
Offered quotes
 
97% - 100% (100%)
 
99% - 103% (101%)
Loan participations
 
1.8

 
9.7

 
Loan Recovery Value
 
Recovery rate
 
52% - 100% (71%)
 
100%
Total
 
$
78.1

 
$
91.6

 
 
 
 
 
 
 
 
Liabilities
 
 
 
 
 
 
 
 
 
 
 
 
Front Street future policyholder benefit liability
 
$
631.8

 
$
629.2

 
Discounted cash flow
 
Non-performance risk spread
 
0.32%
 
0.16% - 0.46%
 
 
 
 
 
 
 
 
Risk margin to reflect uncertainty
 
0.50%
 
0.50% - 1.00%
Embedded derivatives in Front Street’s assumed FIA business
 
131.2

 
142.3

 
Discounted cash flow
 
Market value of option
 
0% - 27% (2%)
 
0% - 32% (1%)
 
 
 
 
 
 
 
 
SWAP rates
 
1%
 
2%
 
 
 
 
 
 
 
 
Mortality multiplier
 
80%
 
80%
 
 
 
 
 
 
 
 
Surrender rates
 
0.50% - 75% (10%)
 
0.50% - 75% (13%)
 
 
 
 
 
 
 
 
Non-performance risk spread
 
0.25%
 
0.25%
Total
 
$
763.0

 
$
771.5

 
 
 
 
 
 
 
 

See Note 2, Significant Accounting Policies and Practices and Recent Accounting Pronouncements, for additional discussion of the significant unobservable inputs used in for recurring Level 3 fair value measurements of financial instruments carried at fair value.
The following tables summarize changes to the Company’s financial instruments carried at fair value and classified within Level 3 of the fair value hierarchy for Fiscal 2016, 2015 and 2014. The gains and losses below may include changes in fair value due in part to observable inputs that are a component of the valuation methodology.
 
Fiscal 2016
 
Balance at Beginning
of Period
 
Total Gains (Losses)
 
 
 
 
 
 
 
Net transfer In (Out) of
Level 3 (a)
 
Balance at End of
Period
 
 
Included in
Earnings
 
Included in
AOCI
 
Purchases
 
Sales
 
Settlements
 
 
Assets
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Corporate fixed maturity securities
$
14.1

 
$
(0.5
)
 
$

 
$

 
$
(13.6
)
 
$

 
$

 
$

Other invested assets
2.8

 
2.7

 

 

 

 
(5.5
)
 

 

Funds withheld receivables
74.7

 
(3.6
)
 

 
36.2

 
(34.4
)
 

 
5.2

 
78.1

Total assets at fair value
$
91.6

 
$
(1.4
)
 
$

 
$
36.2

 
$
(48.0
)
 
$
(5.5
)
 
$
5.2

 
$
78.1

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Balance at Beginning
of Period
 
Total (Gains) Losses
 
 
 
 
 
 
 
Net transfer In (Out) of
Level 3
 
Balance at End of
Period
 
 
Included in
Earnings
 
Included in
AOCI
 
Purchases
 
Sales
 
Settlements
 
 
Liabilities
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Front Street future policyholder benefit liability
$
629.2

 
$
59.5

 
$

 
$

 
$

 
$
(56.9
)
 
$

 
$
631.8

Embedded derivatives in Front Street’s assumed FIA business
142.3

 
(11.1
)
 

 

 

 

 

 
131.2

Total liabilities at fair value
$
771.5

 
$
48.4

 
$

 
$

 
$

 
$
(56.9
)
 
$

 
$
763.0


(a) During Fiscal 2016, the net transfer to Level 3 was exclusively from Level 2. The transfers into Level 3 were related to changes in the primary pricing source and changes in the observability of external information used in determining the fair value.
 
Fiscal 2015
 
Balance at Beginning
of Period
 
Total Gains (Losses)
 
 
 
 
 
 
 
Net transfer In (Out) of
Level 3 (a)
 
Balance at End of
Period
 
 
Included in
Earnings
 
Included in
AOCI
 
Purchases
 
Sales
 
Settlements
 
 
Assets
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Contingent purchase price reduction receivable
$
41.5

 
$
8.5

 
$

 
$

 
$

 
$
(50.0
)
 
$

 
$

Corporate fixed maturity securities
16.3

 
(2.2
)
 

 

 

 

 

 
14.1

Other invested assets

 
(16.3
)
 

 

 

 

 
19.1

 
2.8

Funds withheld receivables
58.9

 
(0.5
)
 

 
30.4

 
(14.1
)
 

 

 
74.7

Total assets at fair value
$
116.7

 
$
(10.5
)
 
$

 
$
30.4

 
$
(14.1
)
 
$
(50.0
)
 
$
19.1

 
$
91.6

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Balance at Beginning
of Period
 
Total (Gains) Losses
 
 
 
 
 
 
 
Net transfer In (Out) of
Level 3
 
Balance at End of
Period
 
 
Included in
Earnings
 
Included in
AOCI
 
Purchases
 
Sales
 
Settlements
 
 
Liabilities
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Front Street future policyholder benefit liability
$
151.3

 
$
24.3

 
$

 
$
444.2

 
$

 
$
9.4

 
$

 
$
629.2

Embedded derivatives in Front Street’s assumed FIA business
150.8

 
(8.5
)
 

 

 

 

 

 
142.3

Total liabilities at fair value
$
302.1

 
$
15.8

 
$

 
$
444.2

 
$

 
$
9.4

 
$

 
$
771.5


(a) During Fiscal 2015, the net transfer to Level 3 was related to a loan receivable previously classified as a related party loan.
 
Fiscal 2014
 
Balance at Beginning
of Period
 
Total Gains (Losses)
 
 
 
 
 
 
 
Net transfer In (Out) of
Level 3
 
Balance at End of
Period
 
 
Included in
Earnings
 
Included in
AOCI
 
Purchases
 
Sales
 
Settlements
 
 
Assets
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Contingent purchase price reduction receivable
$
41.0

 
$
0.5

 
$

 
$

 
$

 
$

 
$

 
$
41.5

Corporate fixed maturity securities

 

 

 
16.3

 

 

 

 
16.3

Equity securities - trading
10.7

 
1.3

 

 
1.5

 

 
(13.5
)
 

 

Funds withheld receivables
34.6

 
1.5

 

 
23.5

 
(0.7
)
 

 

 
58.9

Total assets at fair value
$
86.3

 
$
3.3

 
$

 
$
41.3

 
$
(0.7
)
 
$
(13.5
)
 
$

 
$
116.7

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Balance at Beginning
of Period
 
Total (Gains) Losses
 
 
 
 
 
 
 
Net transfer In (Out) of
Level 3
 
Balance at End of
Period
 
 
Included in
Earnings
 
Included in
AOCI
 
Purchases
 
Sales
 
Settlements
 
 
Liabilities
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Front Street future policyholder benefit liability
$

 
$
7.0

 
$

 
$
150.6

 
$

 
$
(6.3
)
 
$

 
$
151.3

Embedded derivatives in Front Street's assumed FIA business
140.5

 
10.3

 

 

 

 

 

 
150.8

Equity conversion feature of preferred stock
330.8

 
12.7

 

 

 

 
(343.5
)
 

 

Total liabilities at fair value
$
471.3

 
$
30.0

 
$

 
$
150.6

 
$

 
$
(349.8
)
 
$

 
$
302.1


The Company reviews the fair value hierarchy classifications each reporting period. Changes in the observability of the valuation attributes may result in a reclassification of certain financial assets or liabilities. Such reclassifications are reported as transfers in and out of Level 3, or between other levels, at the beginning fair value for the reporting period in which the changes occur. There were no transfers between Level 1 and Level 2 for Fiscal 2016, 2015 and 2014.
Non-Recurring Fair Value Measurements
Goodwill, intangible assets and other long-lived assets are tested annually or if an event occurs that indicates an impairment loss may have been incurred using fair value measurements with unobservable inputs (Level 3).
Financial Assets and Liabilities Not Measured at Fair Value
The carrying amount, estimated fair value and the level of the fair value hierarchy of the Company’s financial instrument assets and liabilities which are not measured at fair value in the accompanying Consolidated Balance Sheets are summarized as follows:
 
September 30, 2016
 
Level 1
 
Level 2
 
Level 3
 
Fair Value
 
Carrying Amount
Assets (a)
 
 
 
 
 
 
 
 
 
Asset-based loans, included in other assets
$

 
$

 
$
35.0

 
$
35.0

 
$
35.0

Policy loans, included in funds withheld receivables

 

 
8.5

 
8.5

 
8.5

Total financial assets
$

 
$

 
$
43.5

 
$
43.5

 
$
43.5

Liabilities (a)
 
 
 
 
 
 
 
 
 
Investment contracts, included in contractholder funds and other insurance reserves
$

 
$

 
$
922.9

 
$
922.9

 
$
988.3

Total debt (b)

 
5,700.1

 
29.1

 
5,729.2

 
5,430.9

Total financial liabilities
$

 
$
5,700.1

 
$
952.0

 
$
6,652.1

 
$
6,419.2

 
September 30, 2015
 
Level 1
 
Level 2
 
Level 3
 
Fair Value
 
Carrying Amount
Assets (a)
 
 
 
 
 
 
 
 
 
Asset-based loans, included in other assets
$

 
$

 
$
226.7

 
$
226.7

 
$
226.7

Policy loans, included in funds withheld receivables

 

 
9.0

 
9.0

 
9.0

Other invested assets, included in other assets

 

 
2.5

 
2.5

 
2.5

Total financial assets
$

 
$

 
$
238.2

 
$
238.2

 
$
238.2

Liabilities (a)
 
 
 
 
 
 
 
 
 
Investment contracts, included in contractholder funds and other insurance reserves
$

 
$

 
$
960.3

 
$
960.3

 
$
1,084.5

Total debt (b)

 
6,071.0

 
99.1

 
6,170.1

 
5,984.6

Total financial liabilities
$

 
$
6,071.0

 
$
1,059.4

 
$
7,130.4

 
$
7,069.1

(a) The carrying amounts of cash and cash equivalents, trade receivables, accounts payable and accrued investment income approximate fair value due to their short duration and, accordingly, they are not presented in the tables above.
(b) The fair values of debt set forth above are generally based on quoted or observed market prices.
Valuation Methodology
Investment Contracts and Other Insurance Reserves
Investment contracts assumed from FGL by Front Street include deferred annuities, FIAs and immediate annuities. The fair value of deferred annuity and FIAs is based on their cash surrender value (which is the cost the Company would incur to extinguish the liability) as these contracts are generally issued without an annuitization date. See Note 2, Significant Accounting Policies and Practices and Recent Accounting Pronouncements, for discussion of the calculation of the fair value of the insurance reserves.
Asset-based loans
The fair value of the asset-based loans originated by Salus approximate their net carrying value. Such loans carry a variable rate that are typically revolving in nature and can be settled at the demand of either party. Nonaccrual loans are considered impaired for reporting purposes and are measured and recorded at fair value on a non-recurring basis. As the loans are collateral dependent, Salus measures such impairment based on the estimated fair value of eligible proceeds. This is generally based on estimated market prices from an independently prepared appraisal. The impaired loan balance represents those nonaccrual loans for which impairment was recognized during the year.