XML 54 R50.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
9 Months Ended
Sep. 30, 2013
Sep. 30, 2012
Pooled Trust #1 [Member]
   
Pooled Trust Preferred Securities [Line Items]    
Book value $ 3,000 $ 3,000
Fair value 1,400 775
Unrealized loss (1,600) (2,225)
Class B B
Class face value 35,000 35,000
Present value of expected cash flows for class noted above and all subordinated classes 172,482 [1] 142,581 [1]
Lowest credit rating assigned D Ca
Original collateral 623,984 623,984
Performing collateral 393,342 352,028
Actual defaults 41,600 10,000
Actual deferrals 34,300 107,400
Projected future defaults 41,274 80,793
Actual defaults as a % of original collateral 6.70% 1.60%
Actual deferrals as a % of original collateral 5.50% [2] 17.20% [2]
Actual defaults and deferrals as a % of original collateral 12.20% 18.80%
Projected future defaults as a % of original collateral 6.60% [3] 12.90% [3]
Actual institutions deferring and defaulted as a % of total institutions 16.90% 19.70%
Projected future defaults as a % of performing collateral plus deferrals 9.70% 17.60%
Pooled Trust #2 [Member]
   
Pooled Trust Preferred Securities [Line Items]    
Book value 7,183 7,142
Fair value 3,654 2,609
Unrealized loss (3,529) (4,533)
Class B B
Class face value 59,409 58,745
Present value of expected cash flows for class noted above and all subordinated classes 194,406 [1] 166,849 [1]
Lowest credit rating assigned Ca Ca
Original collateral 501,470 501,470
Performing collateral 299,934 293,200
Actual defaults 51,580 51,580
Actual deferrals 98,310 127,690
Projected future defaults 45,777 60,801
Actual defaults as a % of original collateral 10.30% 10.30%
Actual deferrals as a % of original collateral 19.60% [2] 25.50% [2]
Actual defaults and deferrals as a % of original collateral 29.90% 35.80%
Projected future defaults as a % of original collateral 9.10% [3] 12.10% [3]
Actual institutions deferring and defaulted as a % of total institutions 34.50% 39.30%
Projected future defaults as a % of performing collateral plus deferrals 11.50% 14.40%
Pooled Trust #3 [Member]
   
Pooled Trust Preferred Securities [Line Items]    
Book value 8,116 8,078
Fair value 4,081 2,927
Unrealized loss (4,035) (5,151)
Class B B
Class face value 89,268 88,449
Present value of expected cash flows for class noted above and all subordinated classes 305,868 [1] 262,974 [1]
Lowest credit rating assigned Ca Ca
Original collateral 700,535 700,535
Performing collateral 472,261 462,731
Actual defaults 44,000 44,000
Actual deferrals 93,650 138,150
Projected future defaults 49,510 68,916
Actual defaults as a % of original collateral 6.30% 6.30%
Actual deferrals as a % of original collateral 13.40% [2] 19.70% [2]
Actual defaults and deferrals as a % of original collateral 19.70% 26.00%
Projected future defaults as a % of original collateral 7.10% [3] 9.80% [3]
Actual institutions deferring and defaulted as a % of total institutions 24.60% 34.40%
Projected future defaults as a % of performing collateral plus deferrals 8.70% 11.50%
Pooled Trust #4 [Member]
   
Pooled Trust Preferred Securities [Line Items]    
Book value 6,750 6,750
Fair value 2,309 2,082
Unrealized loss (4,441) (4,668)
Class A2L A2L
Class face value 45,500 45,500
Present value of expected cash flows for class noted above and all subordinated classes 153,932 [1] 139,918 [1]
Lowest credit rating assigned Ca Ca
Original collateral 487,680 487,680
Performing collateral 273,488 304,600
Actual defaults 75,357 75,446
Actual deferrals 93,080 83,081
Projected future defaults $ 42,236 $ 47,451
Actual defaults as a % of original collateral 15.50% 15.50%
Actual deferrals as a % of original collateral 19.10% [2] 17.00% [2]
Actual defaults and deferrals as a % of original collateral 34.60% 32.50%
Projected future defaults as a % of original collateral 8.70% [3] 9.70% [3]
Actual institutions deferring and defaulted as a % of total institutions 40.90% 38.20%
Projected future defaults as a % of performing collateral plus deferrals 11.50% 12.20%
[1] (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 September 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] (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] (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.