XML 81 R41.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, 2014
Jun. 30, 2013
Pooled Trust #1 [Member]
   
Investment [Line Items]    
Recorded investment $ 3,000 $ 3,000
Fair value 1,222 1,272
Unrealized loss (1,778) (1,728)
Class B B
Class face value 35,000 35,000
Present value of expected cash flows for class noted above and all subordinated classes 170,046 [1] 162,483 [1]
Lowest credit rating assigned D D
Original collateral 623,984 623,984
Performing collateral 377,342 358,342
Actual defaults 47,400 30,000
Actual deferrals 28,500 80,900
Projected future defaults 38,438 54,168
Actual defaults as a % of original collateral 7.60% 4.80%
Actual deferrals as a % of original collateral 4.60% [2] 13.00% [2]
Actual defaults and deferrals as a % of original collateral 12.20% 17.80%
Projected future defaults as a % of original collateral 6.20% [3] 8.70% [3]
Actual institutions deferring and defaulted as a % of total institutions 17.20% 20.00%
Projected future defaults as a % of performing collateral plus deferrals 9.50% 12.30%
Pooled Trust #2 [Member]
   
Investment [Line Items]    
Recorded investment 7,160 7,183
Fair value 3,988 3,231
Unrealized loss (3,172) (3,952)
Class B B
Class face value 59,724 59,248
Present value of expected cash flows for class noted above and all subordinated classes 199,081 [1] 190,163 [1]
Lowest credit rating assigned Ca Ca
Original collateral 501,470 501,470
Performing collateral 318,814 279,934
Actual defaults 55,580 51,580
Actual deferrals 75,430 125,810
Projected future defaults 42,129 45,809
Actual defaults as a % of original collateral 11.10% 10.30%
Actual deferrals as a % of original collateral 15.00% [2] 25.10% [2]
Actual defaults and deferrals as a % of original collateral 26.10% 35.40%
Projected future defaults as a % of original collateral 8.40% [3] 9.10% [3]
Actual institutions deferring and defaulted as a % of total institutions 31.50% 38.20%
Projected future defaults as a % of performing collateral plus deferrals 10.70% 11.30%
Pooled Trust #3 [Member]
   
Investment [Line Items]    
Recorded investment 7,831 8,115
Fair value 4,372 3,798
Unrealized loss (3,459) (4,317)
Class B B
Class face value 89,651 89,071
Present value of expected cash flows for class noted above and all subordinated classes 326,512 [1] 305,257 [1]
Lowest credit rating assigned Caa2 Ca
Original collateral 700,535 700,535
Performing collateral 486,061 470,731
Actual defaults 49,000 44,000
Actual deferrals 67,650 96,150
Projected future defaults 44,490 49,876
Actual defaults as a % of original collateral 7.00% 6.30%
Actual deferrals as a % of original collateral 9.70% [2] 13.70% [2]
Actual defaults and deferrals as a % of original collateral 16.70% 20.00%
Projected future defaults as a % of original collateral 6.40% [3] 7.10% [3]
Actual institutions deferring and defaulted as a % of total institutions 20.60% 26.20%
Projected future defaults as a % of performing collateral plus deferrals 8.00% 8.80%
Pooled Trust #4 [Member]
   
Investment [Line Items]    
Recorded investment 6,750 6,750
Fair value 2,413 2,204
Unrealized loss (4,337) (4,546)
Class A2L A2L
Class face value 45,500 45,500
Present value of expected cash flows for class noted above and all subordinated classes 159,410 [1] 150,521 [1]
Lowest credit rating assigned Ca Ca
Original collateral 487,680 487,680
Performing collateral 273,100 281,488
Actual defaults 83,500 77,212
Actual deferrals 65,580 93,080
Projected future defaults $ 27,172 $ 39,479
Actual defaults as a % of original collateral 17.10% 15.80%
Actual deferrals as a % of original collateral 13.50% [2] 19.10% [2]
Actual defaults and deferrals as a % of original collateral 30.60% 34.90%
Projected future defaults as a % of original collateral 5.60% [3] 8.10% [3]
Actual institutions deferring and defaulted as a % of total institutions 36.50% 40.90%
Projected future defaults as a % of performing collateral plus deferrals 8.00% 10.50%
[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, 2014 and 2013, 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.