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
9 Months Ended
Sep. 30, 2014
Sep. 30, 2013
Pooled Trust #1 [Member]
   
Investment [Line Items]    
Recorded investment $ 3,000 $ 3,000
Fair value 1,308 1,400
Unrealized loss (1,692) (1,600)
Class B B
Class face value 35,000 35,000
Present value of expected cash flows for class noted above and all subordinated classes 180,717 [1] 172,482 [1]
Lowest credit rating assigned D D
Original collateral 623,984 623,984
Performing collateral 384,342 393,342
Actual defaults 40,400 41,600
Actual deferrals 28,500 34,300
Projected future defaults 36,582 41,274
Actual defaults as a % of original collateral 6.50% 6.70%
Actual deferrals as a % of original collateral 4.60% [2] 5.50% [2]
Actual defaults and deferrals as a % of original collateral 11.10% 12.20%
Projected future defaults as a % of original collateral 5.90% [3] 6.60% [3]
Actual institutions deferring and defaulted as a % of total institutions 15.60% 16.90%
Projected future defaults as a % of performing collateral plus deferrals 8.90% 9.70%
Pooled Trust #2 [Member]
   
Investment [Line Items]    
Recorded investment 6,981 7,183
Fair value 3,967 3,654
Unrealized loss (3,014) (3,529)
Class B B
Class face value 58,375 59,409
Present value of expected cash flows for class noted above and all subordinated classes 196,316 [1] 194,406 [1]
Lowest credit rating assigned B3 Ca
Original collateral 501,470 501,470
Performing collateral 318,814 299,934
Actual defaults 55,580 51,580
Actual deferrals 75,430 98,310
Projected future defaults 42,626 45,777
Actual defaults as a % of original collateral 11.10% 10.30%
Actual deferrals as a % of original collateral 15.00% [2] 19.60% [2]
Actual defaults and deferrals as a % of original collateral 26.10% 29.90%
Projected future defaults as a % of original collateral 8.50% [3] 9.10% [3]
Actual institutions deferring and defaulted as a % of total institutions 31.50% 34.50%
Projected future defaults as a % of performing collateral plus deferrals 10.80% 11.50%
Pooled Trust #3 [Member]
   
Investment [Line Items]    
Recorded investment 7,831 8,116
Fair value 4,428 4,081
Unrealized loss (3,403) (4,035)
Class B B
Class face value 86,900 89,268
Present value of expected cash flows for class noted above and all subordinated classes 325,424 [1] 305,868 [1]
Lowest credit rating assigned B1 Ca
Original collateral 700,535 700,535
Performing collateral 478,061 472,261
Actual defaults 29,000 44,000
Actual deferrals 70,650 93,650
Projected future defaults 44,731 49,510
Actual defaults as a % of original collateral 4.10% 6.30%
Actual deferrals as a % of original collateral 10.10% [2] 13.40% [2]
Actual defaults and deferrals as a % of original collateral 14.20% 19.70%
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% 24.60%
Projected future defaults as a % of performing collateral plus deferrals 8.20% 8.70%
Pooled Trust #4 [Member]
   
Investment [Line Items]    
Recorded investment 6,750 6,750
Fair value 2,058 2,309
Unrealized loss (4,692) (4,441)
Class A2L A2L
Class face value 45,500 45,500
Present value of expected cash flows for class noted above and all subordinated classes 167,181 [1] 153,932 [1]
Lowest credit rating assigned Ca Ca
Original collateral 487,680 487,680
Performing collateral 268,100 273,488
Actual defaults 83,500 75,357
Actual deferrals 70,580 93,080
Projected future defaults $ 26,711 $ 42,236
Actual defaults as a % of original collateral 17.10% 15.50%
Actual deferrals as a % of original collateral 14.50% [2] 19.10% [2]
Actual defaults and deferrals as a % of original collateral 31.60% 34.60%
Projected future defaults as a % of original collateral 5.50% [3] 8.70% [3]
Actual institutions deferring and defaulted as a % of total institutions 38.10% 40.90%
Projected future defaults as a % of performing collateral plus deferrals 7.90% 11.50%
[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 September 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.