XML 52 R49.htm IDEA: XBRL DOCUMENT v2.4.0.8
Investment Securities (Present Value of Expected Cash Flows for Company's Specific Class and Subordinate Classes) (Detail) (USD $)
In Thousands, unless otherwise specified
6 Months Ended
Jun. 30, 2013
Jun. 30, 2012
Pooled Trust #1 [Member]
   
Pooled Trust Preferred Securities [Line Items]    
Class B B
Class face value $ 35,000 $ 35,000
Book value 3,000 3,000
Fair value 1,272 946
Unrealized loss (1,728) (2,054)
Present value of expected cash flows for class noted above and all subordinated classes 162,483 143,300 [1]
Lowest credit rating assigned D Ca
Original collateral 623,984 623,984
Performing collateral 358,342 352,028
Actual defaults 30,000 10,000
Actual deferrals 80,900 107,400
Projected future defaults 54,168 75,111
Actual defaults as a % of original collateral 4.80% 1.60%
Actual deferrals as a % of original collateral 13.00% [2] 17.20% [2]
Actual defaults and deferrals as a % of original collateral 17.80% 18.80%
Actual institutions deferring and defaulted as a % of total institutions 20.00% 19.70%
Projected future defaults as a % of performing collateral plus deferrals 12.30% 16.30%
Projected future defaults as a % of original collateral 8.70% [3] 12.00% [3]
Pooled Trust #2 [Member]
   
Pooled Trust Preferred Securities [Line Items]    
Class B B
Class face value 59,248 58,557
Book value 7,183 7,119
Fair value 3,231 2,589
Unrealized loss (3,952) (4,530)
Present value of expected cash flows for class noted above and all subordinated classes 190,163 168,000 [1]
Lowest credit rating assigned Ca Ca
Original collateral 501,470 501,470
Performing collateral 279,934 293,200
Actual defaults 51,580 51,580
Actual deferrals 125,810 127,690
Projected future defaults 45,809 61,395
Actual defaults as a % of original collateral 10.30% 10.30%
Actual deferrals as a % of original collateral 25.10% [2] 25.50% [2]
Actual defaults and deferrals as a % of original collateral 35.40% 35.80%
Actual institutions deferring and defaulted as a % of total institutions 38.20% 39.30%
Projected future defaults as a % of performing collateral plus deferrals 11.30% 14.60%
Projected future defaults as a % of original collateral 9.10% [3] 12.20% [3]
Pooled Trust #3 [Member]
   
Pooled Trust Preferred Securities [Line Items]    
Class B B
Class face value 89,071 88,203
Book value 8,115 8,055
Fair value 3,798 2,880
Unrealized loss (4,317) (5,175)
Present value of expected cash flows for class noted above and all subordinated classes 305,257 261,812 [1]
Lowest credit rating assigned Ca Ca
Original collateral 700,535 700,535
Performing collateral 470,731 470,731
Actual defaults 44,000 44,000
Actual deferrals 96,150 135,150
Projected future defaults 49,876 68,172
Actual defaults as a % of original collateral 6.30% 6.30%
Actual deferrals as a % of original collateral 13.70% [2] 19.30% [2]
Actual defaults and deferrals as a % of original collateral 20.00% 25.60%
Actual institutions deferring and defaulted as a % of total institutions 26.20% 30.40%
Projected future defaults as a % of performing collateral plus deferrals 8.80% 11.30%
Projected future defaults as a % of original collateral 7.10% [3] 9.70% [3]
Pooled Trust #4 [Member]
   
Pooled Trust Preferred Securities [Line Items]    
Class A2L A2L
Class face value 45,500 45,500
Book value 6,750 6,750
Fair value 2,204 2,047
Unrealized loss (4,546) (4,703)
Present value of expected cash flows for class noted above and all subordinated classes 150,521 142,223 [1]
Lowest credit rating assigned Ca Ca
Original collateral 487,680 487,680
Performing collateral 281,488 304,600
Actual defaults 77,212 74,500
Actual deferrals 93,080 83,080
Projected future defaults $ 39,479 $ 46,599
Actual defaults as a % of original collateral 15.80% 15.30%
Actual deferrals as a % of original collateral 19.10% [2] 17.00% [2]
Actual defaults and deferrals as a % of original collateral 34.90% 32.30%
Actual institutions deferring and defaulted as a % of total institutions 40.90% 38.20%
Projected future defaults as a % of performing collateral plus deferrals 10.50% 12.00%
Projected future defaults as a % of original collateral 8.10% [3] 9.60% [3]
[1] Susquehanna determines whether it expects to recover the entire amortized cost basis by comparing the present value of the expected cash flows to be collected with the amortized cost basis. As of June 30, 2013 and 2012, the present value of the current estimated cash flows is equal to or greater than the book value of the trust preferred securities held. Consequently, there is no credit-related other-than-temporary impairment required to be recognized.
[2] Includes current interest deferrals for the quarter for those institutions deferring as of the date of the assessment of the other-than-temporary impairment. Current deferrals are assumed to continue for twenty quarters, the full contractually permitted deferral period, if the institutions are not projected to default prior to that time.
[3] Includes those institutions that are performing but are not projected to continue to perform and includes those institutions that are currently deferring interest that are projected to default, based upon third-party proprietary valuation methodology used to determine future defaults. Creditworthiness of each underlying issue in the collateralized debt obligation is determined using publicly available data.