XML 40 R11.htm IDEA: XBRL DOCUMENT v3.2.0.727
Fair Value
6 Months Ended
Jun. 30, 2015
Fair Value Disclosures [Abstract]  
Fair Value Disclosures [Text Block]
4. Fair Value
(a) Fair Value of Financial Instrument Assets
The fair value hierarchy prioritizes the inputs to valuation techniques used to measure fair value by maximizing the use of observable inputs and minimizing the use of unobservable inputs by requiring that the most observable inputs be used when available. Observable inputs are inputs that market participants would use in pricing an asset or liability based on market data obtained from sources independent of the Company. Unobservable inputs are inputs that reflect the Company’s assumptions about what market participants would use in pricing the asset or liability based on the best information available in the circumstances. The level in the hierarchy within which a given fair value measurement falls is determined based on the lowest level input that is significant to the measurement.
The Company determines the appropriate level in the hierarchy for each financial instrument that it measures at fair value. In determining fair value, the Company uses various valuation approaches, including market, income and cost approaches. The hierarchy is broken down into three levels based on the observability of inputs as follows:
 
Level 1 inputs—Unadjusted, quoted prices in active markets for identical assets or liabilities that the Company has the ability to access.
The Company’s financial instruments that it measures at fair value using Level 1 inputs generally include: equities and real estate investment trusts listed on a major exchange, exchange traded funds and exchange traded derivatives, including futures that are actively traded.
 
Level 2 inputs—Quoted prices in active markets for similar assets or liabilities, quoted prices for identical or similar assets or liabilities in inactive markets and significant directly or indirectly observable inputs, other than quoted prices, used in industry accepted models.
The Company’s financial instruments that it measures at fair value using Level 2 inputs generally include: U.S. government issued bonds; U.S. government sponsored enterprises bonds; U.S. state, territory and municipal entities bonds; non-U.S. sovereign government, supranational and government related bonds consisting primarily of bonds issued by non-U.S. national governments and their agencies, non-U.S. regional governments and supranational organizations; investment grade and high yield corporate bonds; asset-backed securities; mortgage-backed securities; short-term investments; certain equities traded on foreign exchanges; certain fixed income mutual funds; foreign exchange forward contracts and over-the-counter derivatives such as foreign currency option contracts, credit default swaps, interest rate swaps and to-be-announced mortgage-backed securities (TBAs).

Level 3 inputs—Unobservable inputs.
The Company’s financial instruments that it measures at fair value using Level 3 inputs generally include: inactively traded fixed maturities including U.S. state, territory and municipal bonds; special purpose financing asset-backed bonds; unlisted equities; real estate and certain other mutual fund investments; inactively traded weather derivatives; notes and loan receivables, notes securitizations, annuities and residuals, private equities and longevity and other total return swaps.
The Company’s policy is to recognize transfers between the hierarchy levels at the beginning of the period.
The Company’s financial instruments measured at fair value include investments and the segregated investment portfolio underlying the funds held – directly managed account. At June 30, 2015 and December 31, 2014, the Company’s financial instruments measured at fair value were classified between Levels 1, 2 and 3 as follows (in thousands of U.S. dollars):
June 30, 2015
 
Quoted prices in
active markets for
identical assets
(Level 1)
 
Significant
other observable
inputs
(Level 2)
 
Significant
unobservable
inputs
(Level 3)
 
Total
Fixed maturities
 
 
 
 
 
 
 
 
U.S. government and government sponsored enterprises
 
$

 
$
2,335,450

 
$

 
$
2,335,450

U.S. states, territories and municipalities
 

 
569,848

 
112,221

 
682,069

Non-U.S. sovereign government, supranational and government related
 

 
1,491,495

 

 
1,491,495

Corporate
 

 
5,510,022

 

 
5,510,022

Asset-backed securities
 

 
678,594

 
411,649

 
1,090,243

Residential mortgage-backed securities
 

 
2,186,376

 

 
2,186,376

Other mortgage-backed securities
 

 
54,117

 

 
54,117

Fixed maturities
 
$

 
$
12,825,902

 
$
523,870

 
$
13,349,772

Short-term investments
 
$

 
$
19,244

 
$

 
$
19,244

Equities
 
 
 
 
 
 
 
 
Real estate investment trusts
 
$
189,202

 
$

 
$

 
$
189,202

Insurance
 
119,690

 
5,175

 

 
124,865

Consumer noncyclical
 
121,091

 

 

 
121,091

Finance
 
79,914

 
7,809

 
20,964

 
108,687

Energy
 
94,517

 

 

 
94,517

Industrials
 
60,073

 
9,219

 

 
69,292

Technology
 
48,775

 

 
9,215

 
57,990

Consumer cyclical
 
48,034

 

 

 
48,034

Communications
 
43,976

 

 
2,580

 
46,556

Utilities
 
25,966

 

 

 
25,966

Other
 
19,031

 

 

 
19,031

Mutual funds and exchange traded funds
 
92,397

 

 
8,923

 
101,320

Equities
 
$
942,666

 
$
22,203

 
$
41,682

 
$
1,006,551

Other invested assets
 
 
 
 
 
 
 
 
Derivative assets
 
 
 
 
 
 
 
 
Foreign exchange forward contracts
 
$

 
$
17,643

 
$

 
$
17,643

Insurance-linked securities
 

 

 
14

 
14

Total return swaps
 

 

 
233

 
233

TBAs
 

 
11

 

 
11

Other
 
 
 
 
 
 
 
 
Notes and loan receivables and notes securitization
 

 

 
65,450

 
65,450

Annuities and residuals
 

 

 
11,096

 
11,096

Private equities
 

 

 
71,543

 
71,543

Derivative liabilities
 
 
 
 
 
 
 
 
Foreign exchange forward contracts
 

 
(5,927
)
 

 
(5,927
)
Foreign currency option contracts
 

 
(946
)
 

 
(946
)
Futures contracts
 
(7,811
)
 

 

 
(7,811
)
Insurance-linked securities
 

 

 
(359
)
 
(359
)
Total return swaps
 

 

 
(2,298
)
 
(2,298
)
Interest rate swaps
 

 
(15,912
)
 

 
(15,912
)
TBAs
 

 
(1,609
)
 

 
(1,609
)
Other invested assets
 
$
(7,811
)
 
$
(6,740
)
 
$
145,679

 
$
131,128

Funds held – directly managed
 
 
 
 
 
 
 
 
U.S. government and government sponsored enterprises
 
$

 
$
157,909

 
$

 
$
157,909

Non-U.S. sovereign government, supranational and government related
 

 
109,934

 

 
109,934

Corporate
 

 
137,451

 

 
137,451

Short-term investments
 

 
7,047

 

 
7,047

Other invested assets
 

 

 
12,348

 
12,348

Funds held – directly managed
 
$

 
$
412,341

 
$
12,348

 
$
424,689

Total
 
$
934,855

 
$
13,272,950

 
$
723,579

 
$
14,931,384

December 31, 2014
 
Quoted prices in
active markets for
identical assets
(Level 1)
 
Significant other
observable
inputs
(Level 2)
 
Significant
unobservable
inputs
(Level 3)
 
Total
Fixed maturities
 
 
 
 
 
 
 
 
U.S. government and government sponsored enterprises
 
$

 
$
2,315,422

 
$

 
$
2,315,422

U.S. states, territories and municipalities
 

 
380,875

 
149,728

 
530,603

Non-U.S. sovereign government, supranational and government related
 

 
1,976,202

 

 
1,976,202

Corporate
 

 
5,604,160

 

 
5,604,160

Asset-backed securities
 

 
681,502

 
449,918

 
1,131,420

Residential mortgage-backed securities
 

 
2,306,476

 

 
2,306,476

Other mortgage-backed securities
 

 
54,462

 

 
54,462

Fixed maturities
 
$

 
$
13,319,099

 
$
599,646

 
$
13,918,745

Short-term investments
 
$

 
$
25,678

 
$

 
$
25,678

Equities
 
 
 
 
 
 
 
 
Real estate investment trusts
 
$
213,770

 
$

 
$

 
$
213,770

Insurance
 
140,916

 
4,521

 

 
145,437

Energy
 
123,978

 

 

 
123,978

Consumer noncyclical
 
100,134

 

 

 
100,134

Finance
 
70,621

 
7,354

 
20,353

 
98,328

Technology
 
52,707

 

 
8,555

 
61,262

Communications
 
51,829

 

 
2,640

 
54,469

Industrials
 
49,983

 

 

 
49,983

Consumer cyclical
 
39,002

 

 

 
39,002

Utilities
 
31,748

 

 

 
31,748

Other
 
11,571

 

 

 
11,571

Mutual funds and exchange traded funds
 
118,246

 

 
8,586

 
126,832

Equities
 
$
1,004,505

 
$
11,875

 
$
40,134

 
$
1,056,514

Other invested assets
 
 
 
 
 
 
 
 
Derivative assets
 
 
 
 
 
 
 
 
Foreign exchange forward contracts
 
$

 
$
20,033

 
$

 
$
20,033

Futures contracts
 
846

 

 

 
846

Insurance-linked securities
 

 

 
3

 
3

Total return swaps
 

 

 
485

 
485

TBAs
 

 
154

 

 
154

Other
 
 
 
 
 
 
 
 
Notes and loan receivables and notes securitization
 

 

 
44,817

 
44,817

Annuities and residuals
 

 

 
13,243

 
13,243

Private equities
 

 

 
59,872

 
59,872

Derivative liabilities
 
 
 
 
 
 
 
 
Foreign exchange forward contracts
 

 
(7,446
)
 

 
(7,446
)
Foreign currency option contracts
 

 
(1,196
)
 

 
(1,196
)
Futures contracts
 
(467
)
 

 

 
(467
)
Insurance-linked securities
 

 

 
(339
)
 
(339
)
Total return swaps
 

 

 
(2,007
)
 
(2,007
)
Interest rate swaps
 

 
(16,282
)
 

 
(16,282
)
TBAs
 

 
(240
)
 

 
(240
)
Other invested assets
 
$
379

 
$
(4,977
)
 
$
116,074

 
$
111,476

Funds held – directly managed
 
 
 
 
 
 
 
 
U.S. government and government sponsored enterprises
 
$

 
$
153,483

 
$

 
$
153,483

U.S. states, territories and municipalities
 

 

 
132

 
132

Non-U.S. sovereign government, supranational and government related
 

 
128,233

 

 
128,233

Corporate
 

 
177,347

 

 
177,347

Other invested assets
 

 

 
13,398

 
13,398

Funds held – directly managed
 
$

 
$
459,063

 
$
13,530

 
$
472,593

Total
 
$
1,004,884

 
$
13,810,738

 
$
769,384

 
$
15,585,006


At June 30, 2015 and December 31, 2014, the aggregate carrying amounts of items included in Other invested assets that the Company did not measure at fair value were $209.2 million and $187.3 million, respectively, which related to the Company’s investments that are accounted for using the cost method of accounting or equity method of accounting.
In addition to the investments underlying the funds held – directly managed account held at fair value of $424.7 million and $472.6 million at June 30, 2015 and December 31, 2014, respectively, the funds held – directly managed account also included cash and cash equivalents, carried at fair value, of $58.1 million and $42.3 million, respectively, and accrued investment income of $4.8 million and $5.7 million, respectively. At June 30, 2015 and December 31, 2014, the aggregate carrying amounts of items included in the funds held – directly managed account that the Company did not measure at fair value were $107.3 million and $88.3 million, respectively, which primarily related to other assets and liabilities held by Colisée Re related to the underlying business, which are carried at cost (see Note 5 to the Consolidated Financial Statements included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2014).
At June 30, 2015 and December 31, 2014, substantially all of the accrued investment income in the Condensed Consolidated Balance Sheets relate to the Company’s investments and the investments underlying the funds held – directly managed account for which the fair value option was elected.
During the three months and six months ended June 30, 2015 and 2014, there were no transfers between Level 1 and Level 2.
Disclosures about the fair value of financial instruments that the Company does not measure at fair value exclude insurance contracts and certain other financial instruments. At June 30, 2015 and December 31, 2014, the fair values of financial instrument assets recorded in the Condensed Consolidated Balance Sheets not described above, approximate their carrying values.
The reconciliations of the beginning and ending balances for all financial instruments measured at fair value using Level 3 inputs for the three months ended June 30, 2015 and 2014, were as follows (in thousands of U.S. dollars):
For the three months ended June 30, 2015
 
Balance at
beginning
of period
 
Realized and
unrealized
investment
(losses) gains
included in
net loss
 
Purchases
and
issuances (1)
 
Settlements
and
sales (1)
 
Net
transfers
into/
(out of)
Level 3
 
Balance
at end
of period
 
Change in
unrealized
investment
(losses) gains
relating to
assets held at
end of period
Fixed maturities
 
 
 
 
 
 
 
 
 
 
 
 
 
 
U.S. states, territories and municipalities
 
$
147,683

 
$
(8,390
)
 
$
16,440

 
$
(43,512
)
 
$

 
$
112,221

 
$
(8,392
)
Asset-backed securities
 
451,583

 
(7,711
)
 
17,280

 
(49,503
)
 

 
411,649

 
(7,566
)
Fixed maturities
 
$
599,266

 
$
(16,101
)
 
$
33,720

 
$
(93,015
)
 
$

 
$
523,870

 
$
(15,958
)
Equities
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Finance
 
$
20,532

 
$
564

 
$

 
$
(132
)
 
$

 
$
20,964

 
$
564

Technology
 
8,602

 
613

 

 

 

 
9,215

 
613

Communications
 
2,723

 
(143
)
 

 

 

 
2,580

 
(143
)
Mutual funds and exchange traded funds
 
257,977

 
286

 

 
(249,340
)
 

 
8,923

 
286

Equities
 
$
289,834

 
$
1,320

 
$

 
$
(249,472
)
 
$

 
$
41,682

 
$
1,320

Other invested assets
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Derivatives, net
 
$
(1,377
)
 
$
(1,033
)
 
$

 
$

 
$

 
$
(2,410
)
 
$
(1,033
)
Notes and loan receivables and notes securitization
 
51,103

 
(540
)
 
16,271

 
(1,384
)
 

 
65,450

 
(541
)
Annuities and residuals
 
12,155

 
90

 

 
(1,149
)
 

 
11,096

 
91

Private equities
 
64,642

 
1,055

 
6,754

 
(908
)
 

 
71,543

 
906

Other invested assets
 
$
126,523

 
$
(428
)
 
$
23,025

 
$
(3,441
)
 
$

 
$
145,679

 
$
(577
)
Funds held – directly managed
 
 
 
 
 
 
 
 
 
 
 
 
 
 
U.S. states, territories and municipalities
 
$
132

 
$
68

 
$

 
$
(200
)
 
$

 
$

 
$

Other invested assets
 
12,008

 
340

 

 

 

 
12,348

 
340

Funds held – directly managed
 
$
12,140

 
$
408

 
$

 
$
(200
)
 
$

 
$
12,348

 
$
340

Total
 
$
1,027,763

 
$
(14,801
)
 
$
56,745

 
$
(346,128
)
 
$

 
$
723,579

 
$
(14,875
)

 
(1)
There were no issuances or sales for the three months ended June 30, 2015.
For the three months ended June 30, 2014
 
Balance at
beginning
of period
 
Realized and
unrealized
investment
gains (losses)
included in
net income
 
Purchases
and
issuances (1)
 
Settlements
and
sales (2)
 
Net
transfers
into/(out of)
Level 3
 
Balance
at end of
period
 
Change in
unrealized
investment
gains (losses)
relating to
assets held at
end of period
Fixed maturities
 
 
 
 
 
 
 
 
 
 
 
 
 
 
U.S. states, territories and municipalities
 
$
113,467

 
$
5,960

 
$
4,260

 
$
(70
)
 
$

 
$
123,617

 
$
5,959

Asset-backed securities
 
447,701

 
3,141

 
68,035

 
(29,771
)
 

 
489,106

 
3,184

Fixed maturities
 
$
561,168

 
$
9,101

 
$
72,295

 
$
(29,841
)
 
$

 
$
612,723

 
$
9,143

Equities
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Finance
 
$
22,706

 
$
(3,142
)
 
$

 
$

 
$

 
$
19,564

 
$
(3,142
)
Communications
 
2,111

 
(44
)
 

 

 

 
2,067

 
(44
)
Technology
 
7,400

 
245

 

 

 

 
7,645

 
245

Other
 

 
(1
)
 
8

 

 

 
7

 
(1
)
Mutual funds and exchange traded funds
 
8,053

 
193

 

 

 

 
8,246

 
193

Equities
 
$
40,270

 
$
(2,749
)
 
$
8

 
$

 
$

 
$
37,529

 
$
(2,749
)
Other invested assets
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Derivatives, net
 
$
(1,042
)
 
$
398

 
$
(208
)
 
$

 
$

 
$
(852
)
 
$
398

Notes and loan receivables and notes securitization
 
42,243

 
2,967

 
2,196

 
(8,803
)
 

 
38,603

 
4,486

Annuities and residuals
 
18,945

 
302

 

 
(2,113
)
 

 
17,134

 
303

Private equities
 
42,655

 
(2,264
)
 
15,478

 
(941
)
 

 
54,928

 
(2,264
)
Other invested assets
 
$
102,801

 
$
1,403

 
$
17,466

 
$
(11,857
)
 
$

 
$
109,813

 
$
2,923

Funds held – directly managed
 
 
 
 
 
 
 
 
 
 
 
 
 
 
U.S. states, territories and municipalities
 
$
301

 
$
4

 
$

 
$

 
$

 
$
305

 
$
4

Other invested assets
 
15,223

 
577

 

 

 

 
15,800

 
577

Funds held – directly managed
 
$
15,524

 
$
581

 
$

 
$

 
$

 
$
16,105

 
$
581

Total
 
$
719,763

 
$
8,336

 
$
89,769

 
$
(41,698
)
 
$

 
$
776,170

 
$
9,898

 
 
(1)
Purchases and issuances of derivatives include issuances of $0.2 million.
(2)
There were no sales for the three months ended June 30, 2014.

The reconciliations of the beginning and ending balances for all financial instruments measured at fair value using Level 3 inputs for the six months ended June 30, 2015 and 2014, were as follows (in thousands of U.S. dollars):
For the six months ended June 30, 2015
 
Balance at
beginning
of period
 
Realized and
unrealized
investment
(losses) gains
included in
net income
 
Purchases
and
issuances (1)
 
Settlements
and
sales
 (1)
 
Net
transfers
into/(out of)
Level 3
 
Balance
at end of
period
 
Change in
unrealized
investment (losses) gains
relating to
assets held at
end of period
Fixed maturities
 
 
 
 
 
 
 
 
 
 
 
 
 
 
U.S. states, territories and municipalities
 
$
149,728

 
$
(10,251
)
 
$
16,440

 
$
(43,696
)
 
$

 
$
112,221

 
$
(10,258
)
Asset-backed securities
 
449,918

 
(6,450
)
 
60,702

 
(92,521
)
 

 
411,649

 
(6,187
)
Fixed maturities
 
$
599,646

 
$
(16,701
)
 
$
77,142

 
$
(136,217
)
 
$

 
$
523,870

 
$
(16,445
)
Equities
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Finance
 
$
20,353

 
$
743

 
$

 
$
(132
)
 
$

 
$
20,964

 
$
743

Technology
 
8,555

 
660

 

 

 

 
9,215

 
660

Communications
 
2,640

 
(60
)
 

 

 

 
2,580

 
(60
)
Mutual funds and exchange traded funds
 
8,586

 
337

 
249,340

 
(249,340
)
 

 
8,923

 
337

Equities
 
$
40,134

 
$
1,680

 
$
249,340

 
$
(249,472
)
 
$

 
$
41,682

 
$
1,680

Other invested assets
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Derivatives, net
 
$
(1,858
)
 
$
(552
)
 
$

 
$

 
$

 
$
(2,410
)
 
$
(552
)
Notes and loan receivables and notes securitization
 
44,817

 
564

 
22,682

 
(2,613
)
 

 
65,450

 
2,082

Annuities and residuals
 
13,243

 
321

 

 
(2,468
)
 

 
11,096

 
321

Private equities
 
59,872

 
1,552

 
11,938

 
(1,819
)
 

 
71,543

 
1,404

Other invested assets
 
$
116,074

 
$
1,885

 
$
34,620

 
$
(6,900
)
 
$

 
$
145,679

 
$
3,255

Funds held – directly managed
 
 
 
 
 
 
 
 
 
 
 
 
 
 
U.S. states, territories and municipalities
 
$
132

 
$
68

 
$

 
$
(200
)
 
$

 
$

 
$

Other invested assets
 
13,398

 
(1,050
)
 

 

 

 
12,348

 
(1,050
)
Funds held – directly managed
 
$
13,530

 
$
(982
)
 
$

 
$
(200
)
 
$

 
$
12,348

 
$
(1,050
)
Total
 
$
769,384

 
$
(14,118
)
 
$
361,102

 
$
(392,789
)
 
$

 
$
723,579

 
$
(12,560
)
 
(1)
There were no issuances or sales for the six months ended June 30, 2015.
For the six months ended June 30, 2014
 
Balance at
beginning
of period
 
Realized and
unrealized
investment
gains (losses)
included in
net income
 
Purchases
and
issuances (1)
 
Settlements
and
sales
(2)
 
Net
transfers
into/(out of)
Level 3
 
Balance
at end of
period
 
Change in
unrealized
investment 
gains (losses) relating to
assets held at
end of period
Fixed maturities
 
 
 
 
 
 
 
 
 
 
 
 
 
 
U.S. states, territories and municipalities
 
$
108,380

 
$
6,852

 
$
8,525

 
$
(140
)
 
$

 
$
123,617

 
$
6,849

Asset-backed securities
 
446,577

 
9,137

 
127,453

 
(94,061
)
 

 
489,106

 
9,444

Fixed maturities
 
$
554,957

 
$
15,989

 
$
135,978

 
$
(94,201
)
 
$

 
$
612,723

 
$
16,293

Equities
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Finance
 
20,207

 
(643
)
 

 

 

 
19,564

 
(643
)
Communications
 
2,199

 
(132
)
 

 

 

 
2,067

 
(132
)
Technology
 
7,752

 
(107
)
 

 

 

 
7,645

 
(107
)
Other
 

 
(1
)
 
8

 

 

 
7

 
(1
)
Mutual funds and exchange traded funds
 
7,887

 
359

 

 

 

 
8,246

 
359

Equities
 
$
38,045

 
$
(524
)
 
$
8

 
$

 
$

 
$
37,529

 
$
(524
)
Other invested assets
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Derivatives, net
 
$
(788
)
 
$
864

 
$
(928
)
 
$

 
$

 
$
(852
)
 
$
864

Notes and loan receivables and notes securitization
 
41,446

 
3,567

 
2,916

 
(9,326
)
 

 
38,603

 
5,086

Annuities and residuals
 
24,064

 
391

 

 
(7,321
)
 

 
17,134

 
431

Private equities
 
39,131

 
(1,831
)
 
20,544

 
(2,916
)
 

 
54,928

 
(1,863
)
Other invested assets
 
$
103,853

 
$
2,991

 
$
22,532

 
$
(19,563
)
 
$

 
$
109,813

 
$
4,518

Funds held – directly managed
 
 
 
 
 
 
 
 
 
 
 
 
 
 
U.S. states, territories and municipalities
 
$
286

 
$
19

 
$

 
$

 
$

 
$
305

 
$
19

Other invested assets
 
15,165

 
380

 
255

 

 

 
15,800

 
380

Funds held – directly managed
 
$
15,451

 
$
399

 
$
255

 
$

 
$

 
$
16,105

 
$
399

Total
 
$
712,306

 
$
18,855

 
$
158,773

 
$
(113,764
)
 
$

 
$
776,170

 
$
20,686

 
(1) Purchases and issuances of derivatives include issuances of $0.9 million.
(2) There were no sales for the six months ended June 30, 2014.


The significant unobservable inputs used in the valuation of financial instruments measured at fair value using Level 3 inputs at June 30, 2015 and December 31, 2014 were as follows (fair value in thousands of U.S. dollars):
June 30, 2015
 
Fair value
 
Valuation techniques
 
Unobservable inputs
 
Range
(Weighted average)
Fixed maturities
 
 
 
 
 
 
 
 
U.S. states, territories and municipalities
 
$
112,221

 
Discounted cash flow
 
Credit spreads
 
2.5% – 11.5% (7.2%)
Asset-backed securities – other
 
411,649

 
Discounted cash flow
 
Credit spreads
 
4.0% – 12.1% (7.6%)
Equities
 
 
 
 
 
 
 
 
Finance
 
14,570

 
Weighted market comparables
 
Net income multiple
 
14.4 (14.4)
 
 
 
 
 
Tangible book value multiple
 
1.5 (1.5)
 
 
 
 
 
 
Liquidity discount
 
25.0% (25.0%)
 
 
 
 
 
 
Comparable return
 
0% (0%)
Finance
 
6,394

 
Profitability analysis
 
Projected return on equity
 
14.0% (14.0%)
Technology
 
9,215

 
Weighted market comparables
 
Revenue multiple
 
1.8 (1.8)
 
 
 
 
 
Adjusted earnings multiple
 
10.7 (10.7)
Communications
 
2,580

 
Weighted market comparables
 
Adjusted earnings multiple
 
9.4 (9.4)
 
 
 
 
 
Comparable return
 
-2.2% (-2.2%)
Other invested assets
 
 
 
 
 
 
 
 
Total return swaps
 
(2,065
)
 
Discounted cash flow
 
Credit spreads
 
4.0% – 21.7% (20.0%)
Notes and loan receivables
 
21,296

 
Discounted cash flow
 
Credit spreads
 
6.4% – 13.4% (8.9%)
Notes and loan receivables
 
12,599

 
Discounted cash flow
 
Credit spreads
 
17.5% (17.5%)
 
 
 
 
Gross revenue/fair value
 
1.4 – 1.6 (1.6)
Notes securitization
 
31,555

 
Discounted cash flow
 
Credit spreads
 
4.3% – 6.7% (6.6%)
Annuities and residuals
 
11,096

 
Discounted cash flow
 
Credit spreads
 
5.1% – 8.8% (7.7%)
 
 
 
 
 
 
Prepayment speed
 
0% – 15.0% (2.9%)
 
 
 
 
 
 
Constant default rate
 
0.3% – 17.5% (5.0%)
Private equity – direct
 
9,552

 
Discounted cash flow and weighted market comparables
 
Net income multiple
 
9.6 (9.6)
 
 
 
 
 
Tangible book value multiple
 
2.1 (2.1)
 
 
 
 
 
Recoverability of intangible assets
 
0% (0%)
Private equity funds
 
26,704

 
Reported market value
 
Net asset value, as reported
 
100.0% (100.0%)
 
 
 
 
 
Market adjustments
 
-10.1% – 1.1% (-0.8%)
Private equity – other
 
35,287

 
Discounted cash flow
 
Effective yield
 
5.8% (5.8%)
Funds held – directly managed
 
 
 
 
 
 
 
 
Other invested assets
 
12,348

 
Reported market value
 
Net asset value, as reported
 
100.0% (100.0%)
 
 
 
 
 
Market adjustments
 
-7.0% – 0% (-6.1%)
December 31, 2014
 
Fair value
 
Valuation techniques
 
Unobservable inputs
 
Range
(Weighted average)
Fixed maturities
 
 
 
 
 
 
 
 
U.S. states, territories and municipalities
 
$
149,728

 
Discounted cash flow
 
Credit spreads
 
2.2% – 10.1% (4.6%)
Asset-backed securities – other
 
449,918

 
Discounted cash flow
 
Credit spreads
 
4.0% – 12.1% (7.1%)
Equities
 
 
 
 
 
 
 
 
Finance
 
14,561

 
Weighted market comparables
 
Net income multiple
 
19.0 (19.0)
 
 
 
 
 
Tangible book value multiple
 
1.3 (1.3)
 
 
 
 
 
 
Liquidity discount
 
25.0% (25.0%)
 
 
 
 
 
 
Comparable return
 
7.3% (7.3%)
Finance
 
5,792

 
Profitability analysis
 
Projected return on equity
 
14.0% (14.0%)
Technology
 
8,555

 
Weighted market comparables
 
Revenue multiple
 
1.6 (1.6)
 
 
 
 
 
Adjusted earnings multiple
 
10.2 (10.2)
Communications
 
2,640

 
Weighted market comparables
 
Adjusted earnings multiple
 
9.4 (9.4)
 
 
 
 
 
Comparable return
 
-10.6% (-10.6%)
Other invested assets
 
 
 
 
 
 
 
 
Total return swaps
 
(1,522
)
 
Discounted cash flow
 
Credit spreads
 
3.6% – 19.3% (16.3%)
Notes and loan receivables
 
8,068

 
Discounted cash flow
 
Credit spreads
 
12.6% (12.6%)
Notes and loan receivables
 
13,237

 
Discounted cash flow
 
Credit spreads
 
17.5% (17.5%)
 
 
 
 
Gross revenue/fair value
 
1.5 – 1.7 (1.7)
Notes securitization
 
23,512

 
Discounted cash flow
 
Credit spreads
 
3.5% – 6.6% (6.4%)
Annuities and residuals
 
13,243

 
Discounted cash flow
 
Credit spreads
 
4.9% – 9.6% (7.8%)
 
 
 
 
 
 
Prepayment speed
 
0% – 15.0% (4.3%)
 
 
 
 
 
 
Constant default rate
 
0.3% – 17.5% (6.3%)
Private equity – direct
 
8,536

 
Discounted cash flow and weighted market comparables
 
Net income multiple
 
9.0 (9.0)
 
 
 
 
 
Tangible book value multiple
 
2.0 (2.0)
 
 
 
 
 
Recoverability of intangible assets
 
0% (0%)
Private equity funds
 
18,494

 
Reported market value
 
Net asset value, as reported
 
100.0% (100.0%)
 
 
 
 
 
Market adjustments
 
-7.6% – 11.0% (-1.6%)
Private equity – other
 
32,842

 
Discounted cash flow
 
Effective yield
 
5.8% (5.8%)
Funds held – directly managed
 
 
 
 
 
 
 
 
Other invested assets
 
13,398

 
Reported market value
 
Net asset value, as reported
 
100.0% (100.0%)
 
 
 
 
 
Market adjustments
 
-15.4% – 0% (-14.5%)

The tables above do not include financial instruments that are measured using unobservable inputs (Level 3) where the unobservable inputs were obtained from external sources and used without adjustment. These financial instruments include mutual fund investments (included within equities) and certain derivatives.
The Company has established a Valuation Committee which is responsible for determining the Company’s invested asset valuation policy and related procedures, for reviewing significant changes in the fair value measurements of securities classified as Level 3 from period to period, and for reviewing in accordance with the invested asset valuation policy an independent internal peer analysis that is performed on the fair value measurements of significant securities that are classified as Level 3. The Valuation Committee is comprised of members of the Company’s senior management team and meets on a quarterly basis. The Company’s invested asset valuation policy is monitored by the Company’s Audit Committee of the Board of Directors (Board) and approved annually by the Company’s Risk and Finance Committee of the Board.
Changes in the fair value of the Company’s financial instruments subject to the fair value option during the three months and six months ended June 30, 2015 and 2014 were as follows (in thousands of U.S. dollars):
 
For the three months ended
 
For the six months ended
 
June 30, 2015
 
June 30, 2014
 
June 30, 2015
 
June 30, 2014
Fixed maturities and short-term investments
$
(253,918
)
 
$
123,434

 
$
(176,947
)
 
$
243,233

Equities
(45,523
)
 
6,322

 
(52,539
)
 
16,647

Other invested assets
880

 
2,515

 
2,713

 
3,558

Funds held – directly managed
(6,298
)
 
741

 
(3,758
)
 
1,477

Total
$
(304,859
)
 
$
133,012

 
$
(230,531
)
 
$
264,915


Substantially all of the above changes in fair value are included in the Condensed Consolidated Statements of Operations under the caption Net realized and unrealized investment (losses) gains.
The following methods and assumptions were used by the Company in estimating the fair value of each class of financial instrument recorded in the Condensed Consolidated Balance Sheets. There have been no material changes in the Company’s valuation techniques during the periods presented.
Fixed maturities
 
U.S. government and government sponsored enterprises—U.S. government and government sponsored enterprises securities consist primarily of bonds issued by the U.S. Treasury and corporate debt securities issued by government sponsored enterprises and federally owned or established corporations. These securities are generally priced by independent pricing services. The independent pricing services may use actual transaction prices for securities that have been actively traded. For securities that have not been actively traded, each pricing source has its own proprietary method to determine the fair value, which may incorporate option adjusted spreads (OAS), interest rate data and market news. The Company generally classifies these securities in Level 2.
U.S. states, territories and municipalities—U.S. states, territories and municipalities securities consist primarily of bonds issued by U.S. states, territories and municipalities and the Federal Home Loan Mortgage Corporation. These securities are generally priced by independent pricing services using the techniques described for U.S. government and government sponsored enterprises above. The Company generally classifies these securities in Level 2. Certain of the bonds that are issued by municipal housing authorities and the Federal Home Loan Mortgage Corporation are not actively traded and are priced based on internal models using unobservable inputs. Accordingly, the Company classifies these securities in Level 3. The significant unobservable input used in the fair value measurement of these U.S. states, territories and municipalities securities classified as Level 3 is credit spreads. A significant increase (decrease) in credit spreads in isolation could result in a significantly lower (higher) fair value measurement.
Non-U.S. sovereign government, supranational and government related—Non-U.S. sovereign government, supranational and government related securities consist primarily of bonds issued by non-U.S. national governments and their agencies, non-U.S. regional governments and supranational organizations. These securities are generally priced by independent pricing services using the techniques described for U.S. government and government sponsored enterprises above. The Company generally classifies these securities in Level 2.
Corporate—Corporate securities consist primarily of bonds issued by U.S. and foreign corporations covering a variety of industries and issuing countries. These securities are generally priced by independent pricing services and brokers. The pricing provider incorporates information including credit spreads, interest rate data and market news into the valuation of each security. The Company generally classifies these securities in Level 2. When a corporate security is inactively traded or the valuation model uses unobservable inputs, the Company classifies the security in Level 3.
Asset-backed securities—Asset-backed securities primarily consist of bonds issued by U.S. and foreign corporations that are predominantly backed by student loans, automobile loans, credit card receivables, equipment leases, and special purpose financing. With the exception of special purpose financing, these asset-backed securities are generally priced by independent pricing services and brokers. The pricing provider applies dealer quotes and other available trade information, prepayment speeds, yield curves and credit spreads to the valuation. The Company generally classifies these securities in Level 2. Special purpose financing securities are generally inactively traded and are priced based on valuation models using unobservable inputs. The Company generally classifies these securities in Level 3. The significant unobservable input used in the fair value measurement of these asset-backed securities classified as Level 3 is credit spreads. A significant increase (decrease) in credit spreads in isolation could result in a significantly lower (higher) fair value measurement.
Residential mortgage-backed securities—Residential mortgage-backed securities primarily consist of bonds issued by the Government National Mortgage Association, the Federal National Mortgage Association, the Federal Home Loan Mortgage Corporation, as well as private, non-agency issuers. These residential mortgage-backed securities are generally priced by independent pricing services and brokers. When current market trades are not available, the pricing provider or the Company will employ proprietary models with observable inputs including other trade information, prepayment speeds, yield curves and credit spreads. The Company generally classifies these securities in Level 2.
Other mortgage-backed securities—Other mortgage-backed securities primarily consist of commercial mortgage-backed securities. These securities are generally priced by independent pricing services and brokers. The pricing provider applies dealer quotes and other available trade information, prepayment speeds, yield curves and credit spreads to the valuation. The Company generally classifies these securities in Level 2.
In general, the methods employed by the independent pricing services to determine the fair value of the securities that have not been actively traded primarily involve the use of “matrix pricing” in which the independent pricing source applies the credit spread for a comparable security that has traded recently to the current yield curve to determine a reasonable fair value. The Company generally uses one pricing source per security and uses a pricing service ranking to consistently select the most appropriate pricing service in instances where it receives multiple quotes on the same security. When fair values are unavailable from these independent pricing sources, quotes are obtained directly from broker-dealers who are active in the corresponding markets. Most of the Company’s fixed maturities are priced from the pricing services or dealer quotes. The Company will typically not make adjustments to prices received from pricing services or dealer quotes; however, in instances where the quoted external price for a security uses significant unobservable inputs, the Company will classify that security as Level 3. The methods used to develop and substantiate the unobservable inputs used are based on the Company’s valuation policy and are dependent upon the facts and circumstances surrounding the individual investments which are generally transaction specific. The Company’s inactively traded fixed maturities are classified as Level 3. For all fixed maturity investments, the bid price is used for estimating fair value.
To validate prices, the Company compares the fair value estimates to its knowledge of the current market and will investigate prices that it considers not to be representative of fair value. The Company also reviews an internally generated fixed maturity price validation report which converts prices received for fixed maturity investments from the independent pricing sources and from broker-dealers quotes and plots OAS and duration on a sector and rating basis. The OAS is calculated using established algorithms developed by an independent risk analytics platform vendor. The OAS on the fixed maturity price validation report are compared for securities in a similar sector and having a similar rating, and outliers are identified and investigated for price reasonableness. In addition, the Company completes quantitative analyses to compare the performance of each fixed maturity investment portfolio to the performance of an appropriate benchmark, with significant differences identified and investigated.
Short-term investments
Short-term investments are valued in a manner similar to the Company’s fixed maturity investments and are generally classified in Level 2.
Equities
Equity securities include U.S. and foreign common and preferred stocks, real estate investment trusts, mutual funds and exchange traded funds. Equities, real estate investment trusts and exchange traded funds are generally classified in Level 1 as the Company uses prices received from independent pricing sources based on quoted prices in active markets. Equities classified as Level 2 are generally mutual funds invested in fixed income securities, where the net asset value of the fund is provided on a daily basis, and common stocks traded in inactive markets. Equities classified as Level 3 are generally mutual funds invested in securities other than the common stock of publicly traded companies, where the net asset value is not provided on a daily basis, and inactively traded common stocks. The significant unobservable inputs used in the fair value measurement of inactively traded common stocks classified as Level 3 include market return information, weighted using management’s judgment, from comparable selected publicly traded companies in the same industry, in a similar region and of a similar size, including net income multiples, tangible book value multiples, comparable returns, revenue multiples, adjusted earnings multiples and projected return on equity ratios. Significant increases (decreases) in any of these inputs could result in a significantly higher (lower) fair value measurement. Significant unobservable inputs used in measuring the fair value measurement of inactively traded common stocks also include a liquidity discount. A significant increase (decrease) in the liquidity discount could result in a significantly lower (higher) fair value measurement.
To validate prices, the Company completes quantitative analyses to compare the performance of each equity investment portfolio to the performance of an appropriate benchmark, with significant differences identified and investigated.
Other invested assets
The Company’s exchange traded derivatives, such as futures, are generally classified as Level 1 as their fair values are quoted prices in active markets. The Company’s foreign exchange forward contracts, foreign currency option contracts, credit default swaps, interest rate swaps and TBAs are generally classified as Level 2 within the fair value hierarchy and are priced by independent pricing services.
Included in the Company’s Level 3 classification, in general, are certain inactively traded weather derivatives, notes and loan receivables, notes securitizations, annuities and residuals, private equities and longevity and other total return swaps. For Level 3 instruments, the Company will generally (i) receive a price based on a manager’s or trustee’s valuation for the asset; (ii) develop an internal discounted cash flow model to measure fair value; or (iii) use market return information, adjusted if necessary and weighted using management’s judgment, from comparable selected publicly traded equity funds in a similar region and of a similar size. Where the Company receives prices from the manager or trustee, these prices are based on the manager’s or trustee’s estimate of fair value for the assets and are generally audited on an annual basis. Where the Company develops its own discounted cash flow models, the inputs will be specific to the asset in question, based on appropriate historical information, adjusted as necessary, and using appropriate discount rates. The significant unobservable inputs used in the fair value measurement of other invested assets classified as Level 3 include credit spreads, prepayment speeds, constant default rates, gross revenue to fair value ratios, net income multiples, effective yields, tangible book value multiples and other valuation ratios. Significant increases (decreases) in any of these inputs in isolation could result in a significantly lower (higher) fair value measurement. Significant unobservable inputs used in the fair value measurement of other invested assets classified as Level 3 also include an assessment of the recoverability of intangible assets and market return information, weighted using management’s judgment, from comparable selected publicly traded companies in the same industry, in a similar region and of a similar size. Significant increases (decreases) in these inputs in isolation could result in a significantly higher (lower) fair value measurement. As part of the Company’s modeling to determine the fair value of an investment, the Company considers counterparty credit risk as an input to the model, however, the majority of the Company’s counterparties are investment grade rated institutions and the failure of any one counterparty would not have a significant impact on the Company’s consolidated financial statements.
To validate prices, the Company will compare them to benchmarks, where appropriate, or to the business results generally within that asset class and specifically to those particular assets.
Funds held – directly managed
The segregated investment portfolio underlying the funds held – directly managed account is comprised of fixed maturities, short-term investments and other invested assets which are fair valued on a basis consistent with the methods described above. Substantially all fixed maturities and short-term investments within the funds held – directly managed account are classified as Level 2 within the fair value hierarchy.
The other invested assets within the segregated investment portfolio underlying the funds held – directly managed account, which are classified as Level 3 investments, are primarily real estate mutual fund investments carried at fair value. For the real estate mutual fund investments, the Company receives a price based on the real estate fund manager’s valuation for the asset and further adjusts the price, if necessary, based on appropriate current information on the real estate market. A significant increase (decrease) to the adjustment to the real estate fund manager’s valuation could result in a significantly lower (higher) fair value measurement.
To validate prices within the segregated investment portfolio underlying the funds held – directly managed account, the Company utilizes the methods described above.
(b) Fair Value of Financial Instrument Liabilities
At June 30, 2015 and December 31, 2014, the fair values of financial instrument liabilities recorded in the Condensed Consolidated Balance Sheets approximate their carrying values, with the exception of the debt related to senior notes (Senior Notes) and the debt related to capital efficient notes (CENts).
The methods and assumptions used by the Company in estimating the fair value of each class of financial instrument liability recorded in the Condensed Consolidated Balance Sheets for which the Company does not measure that instrument at fair value were as follows:
 
the fair value of the Senior Notes was calculated based on discounted cash flow models using observable market yields and contractual cash flows based on the aggregate principal amount outstanding of $250 million from PartnerRe Finance A LLC and $500 million from PartnerRe Finance B LLC at June 30, 2015 and December 31, 2014; and
the fair value of the CENts was calculated based on discounted cash flow models using observable market yields and contractual cash flows based on the aggregate principal amount outstanding of $63 million from PartnerRe Finance II Inc. at June 30, 2015 and December 31, 2014.
The carrying values and fair values of the Senior Notes and CENts at June 30, 2015 and December 31, 2014 were as follows (in thousands of U.S. dollars):
 
June 30, 2015
 
December 31, 2014
 
Carrying Value
 
Fair Value
 
Carrying Value
 
Fair Value
Debt related to Senior Notes (1)
$
750,000

 
$
839,877

 
$
750,000

 
$
853,792

Debt related to CENts (2)
63,384

 
62,515

 
63,384

 
62,309

 
 
(1)
PartnerRe Finance A LLC and PartnerRe Finance B LLC, the issuers of the Senior Notes, do not meet consolidation requirements under U.S. GAAP. Accordingly, the Company shows the related intercompany debt of $750 million in its Condensed Consolidated Balance Sheets at June 30, 2015 and December 31, 2014.
(2)
PartnerRe Finance II Inc., the issuer of the CENts, does not meet consolidation requirements under U.S. GAAP. Accordingly, the Company shows the related intercompany debt of $71 million in its Condensed Consolidated Balance Sheets at June 30, 2015 and December 31, 2014.
At June 30, 2015 and December 31, 2014, the Company’s debt related to the Senior Notes and CENts was classified as Level 2 in the fair value hierarchy.
Disclosures about the fair value of financial instrument liabilities exclude insurance contracts and certain other financial instruments.