XML 17 R46.htm IDEA: XBRL DOCUMENT v2.4.0.6
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, 2012
Sep. 30, 2011
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 775 1,742
Unrealized loss (2,225) (1,258)
Present value of expected cash flows for class noted above and all subordinated classes 142,581 [1] 161,233
Lowest credit rating assigned Ca CCC-
Original collateral 623,984 623,984
Performing collateral 352,028 371,728
Actual defaults 10,000 3,000
Actual deferrals 107,400 97,400
Projected future defaults 80,793 68,392
Actual defaults as a % of original collateral 1.60% 0.50%
Actual deferrals as a % of original collateral 17.20% [2] 15.60%
Actual defaults and deferrals as a % of original collateral 18.80% 16.10%
Projected future defaults as a % of original collateral 12.90% 11.00% [3]
Actual institutions deferring and defaulted as a % of total institutions 19.70% 16.40%
Projected future defaults as a % of performing collateral plus deferrals 17.60% 14.60%
Pooled Trust #2 [Member]
   
Pooled Trust Preferred Securities [Line Items]    
Class B B
Class face value 58,745 57,995
Book value 7,142 7,051
Fair value 2,609 3,637
Unrealized loss (4,533) (3,414)
Present value of expected cash flows for class noted above and all subordinated classes 166,849 [1] 165,727
Lowest credit rating assigned Ca Caa3
Original collateral 501,470 501,470
Performing collateral 293,200 300,200
Actual defaults 51,580 42,580
Actual deferrals 127,690 129,690
Projected future defaults 60,801 79,609
Actual defaults as a % of original collateral 10.30% 8.50%
Actual deferrals as a % of original collateral 25.50% [2] 25.90%
Actual defaults and deferrals as a % of original collateral 35.80% 34.40%
Projected future defaults as a % of original collateral 12.10% 15.90% [3]
Actual institutions deferring and defaulted as a % of total institutions 39.30% 37.50%
Projected future defaults as a % of performing collateral plus deferrals 14.40% 18.50%
Pooled Trust #3 [Member]
   
Pooled Trust Preferred Securities [Line Items]    
Class B B
Class face value 88,449 87,498
Book value 8,078 7,991
Fair value 2,927 4,076
Unrealized loss (5,151) (3,915)
Present value of expected cash flows for class noted above and all subordinated classes 262,974 [1] 279,813
Lowest credit rating assigned Ca Ca
Original collateral 700,535 700,535
Performing collateral 462,731 507,281
Actual defaults 44,000 93,500
Actual deferrals 138,150 98,900
Projected future defaults 68,916 56,912
Actual defaults as a % of original collateral 6.30% 13.30%
Actual deferrals as a % of original collateral 19.70% [2] 14.10%
Actual defaults and deferrals as a % of original collateral 26.00% 27.40%
Projected future defaults as a % of original collateral 9.80% 8.10% [3]
Actual institutions deferring and defaulted as a % of total institutions 34.40% 31.10%
Projected future defaults as a % of performing collateral plus deferrals 11.50% 9.40%
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 2,082 3,285
Unrealized loss (4,668) (3,465)
Present value of expected cash flows for class noted above and all subordinated classes 139,918 [1] 140,625
Lowest credit rating assigned Ca CCC-
Original collateral 487,680 487,680
Performing collateral 304,600 314,700
Actual defaults 75,446 71,500
Actual deferrals 83,081 83,480
Projected future defaults $ 47,451 $ 52,151
Actual defaults as a % of original collateral 15.50% 14.70%
Actual deferrals as a % of original collateral 17.00% [2] 17.10%
Actual defaults and deferrals as a % of original collateral 32.50% 31.80%
Projected future defaults as a % of original collateral 9.70% 10.70% [3]
Actual institutions deferring and defaulted as a % of total institutions 38.20% 38.60%
Projected future defaults as a % of performing collateral plus deferrals 12.20% 13.10%
[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, 2012 and 2011, 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.