XML 77 R32.htm IDEA: XBRL DOCUMENT v2.4.0.8
Fair Values of Assets and Liabilities (Tables)
6 Months Ended
Jun. 30, 2013
Fair Value Disclosures [Abstract]  
Fair Value Inputs, Assets, Quantitative Information
In accordance with ASU 2011-4, the following table provides information related to quantitative inputs and assumptions used in Level 3 fair value measurements.
 
Fair Value (dollars
in thousands)
 
Valuation
Technique
 
Unobservable Inputs
 
Range /
(weighted average)
Pooled Trust Preferred Securities
$25,869
 
Discounted Cash Flow
 
Probability of default
 
0% - 100% (19.32%)
 
 
 
 
 
Prepayment rates
 
0% - 100% (7.48%)
 
 
 
 
 
Discount rates
 
6% - 16% (a)
Equities
1,420
 
Par Value
 
N/A
 
N/A
Interest Rate Swap
 
Option model
 
Counterparty credit risk
 
6.80% - 9.12% (b)
Impaired Loans
715 (c)
 
Reserve study
 
Discount rate
 
10.00%
 
 
 
 
 
Gas per MCF
 
$3.67 - $7.60 (d)
 
 
 
 
 
Oil per BBL/d
 
$90.97 - $106.00 (d)
 
 
 
 
 
NGL per gallon
 
$1.54 (d)
Other Real Estate Owned
187
 
Internal Valuation
 
N/A
 
N/A
 
(a)
incorporates spread over risk free rate related primarily to credit quality and illiquidity of securities.
(b)
represents the range of the credit spread curve used in valuation.
(c)
the remainder of impaired loans valued using Level 3 inputs are not included in this disclosure as the values of those loans are based on bankruptcy agreement documentation.
(d)
unobservable inputs are defined as follows: MCF - million cubic feet; BBL/d - barrels per day; NGL - natural gas liquid.
Schedule of Assets and Liabilities Measured at Fair Value on Recurring Basis
The tables below present the balances of assets and liabilities measured at fair value on a recurring basis:
 
June 30, 2013
 
Level 1
 
Level 2
 
Level 3
 
Total
 
(dollars in thousands)
Obligations of U.S. Government Agencies:
 
 
 
 
 
 
 
Mortgage-Backed Securities - Residential
$

 
$
28,036

 
$

 
$
28,036

Obligations of U.S. Government-Sponsored Enterprises:
 
 
 
 
 
 
 
Mortgage-Backed Securities - Residential

 
978,185

 

 
978,185

Mortgage-Backed Securities - Commercial

 
126

 

 
126

Other Government-Sponsored Enterprises

 
265,296

 

 
265,296

Obligations of States and Political Subdivisions

 
83

 

 
83

Corporate Securities

 
6,984

 

 
6,984

Pooled Trust Preferred Collateralized Debt Obligations

 

 
25,869

 
25,869

Total Debt Securities

 
1,278,710

 
25,869

 
1,304,579

Equities
688

 

 
1,420

 
2,108

Total Securities Available for Sale
688

 
1,278,710

 
27,289

 
1,306,687

Other Investments

 
33,913

 

 
33,913

Loans held for sale

 

 

 

Other Assets(a)

 
14,121

 

 
14,121

Total Assets
$
688

 
$
1,326,744

 
$
27,289

 
$
1,354,721

Other Liabilities(a)
$

 
$
14,363

 
$

 
$
14,363

Total Liabilities
$

 
$
14,363

 
$

 
$
14,363

(a)
Non-hedging interest rate derivatives
 
December 31, 2012
 
Level 1
 
Level 2
 
Level 3
 
Total
 
(dollars in thousands)
Obligations of U.S. Government Agencies:
 
 
 
 
 
 
 
Mortgage-Backed Securities - Residential
$

 
$
31,664

 
$

 
$
31,664

Obligations of U.S. Government-Sponsored Enterprises:
 
 
 
 
 
 
 
Mortgage-Backed Securities - Residential

 
864,401

 

 
864,401

Mortgage-Backed Securities - Commercial

 
149

 

 
149

Other Government-Sponsored Enterprises

 
242,664

 

 
242,664

Obligations of States and Political Subdivisions

 
86

 

 
86

Corporate Securities

 
6,991

 

 
6,991

Pooled Trust Preferred Collateralized Debt Obligations

 

 
23,373

 
23,373

Total Debt Securities

 
1,145,955

 
23,373

 
1,169,328

Equities
555

 

 
1,420

 
1,975

Total Securities Available for Sale
555

 
1,145,955

 
24,793

 
1,171,303

Other Investments

 
28,228

 

 
28,228

Loans Held for Sale

 

 

 

Other Assets(a)

 
16,480

 

 
16,480

Total Assets
$
555

 
$
1,190,663

 
$
24,793

 
$
1,216,011

Other Liabilities(a)
$

 
$
18,726

 
$

 
$
18,726

Total Liabilities
$

 
$
18,726

 
$

 
$
18,726

(a)
Non-hedging interest rate derivatives

Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation
For the six-months ended June 30 changes in Level 3 assets and liabilities measured at fair value on a recurring basis are summarized as follows:
 
2013
 
Pooled Trust
Preferred
Collateralized
Debt
Obligations
 
Equities
 
Loans
Held for
Sale
 
Other
Assets
 
Total
 
(dollars in thousands)
Balance, beginning of period
$
23,373

 
$
1,420

 
$

 
$

 
$
24,793

Total gains or losses
 
 
 
 
 
 
 
 
 
Included in earnings

 

 
383

 

 
383

Included in other comprehensive income
5,683

 

 

 

 
5,683

Purchases, issuances, sales, and settlements
 
 
 
 
 
 
 
 
 
Purchases

 

 

 

 

Issuances

 

 

 

 

Sales

 

 
(20,518
)
 

 
(20,518
)
Settlements
(3,187
)
 

 

 

 
(3,187
)
Transfers into Level 3

 

 
20,135

 

 
20,135

Balance, end of period
$
25,869

 
$
1,420

 
$

 
$

 
$
27,289

 
 
2012
 
Pooled Trust
Preferred
Collateralized
Debt
Obligations
 
Equities
 
Loans Held for Sale
 
Other
Assets
 
Total
 
(dollars in thousands)
Balance, beginning of period
$
22,980

 
$
1,420

 
$
13,412

 
$

 
$
37,812

Total gains or losses
 
 
 
 
 
 
 
 
 
Included in earnings

 

 
2,870

 
(461
)
 
2,409

Included in other comprehensive income
1,580

 

 

 

 
1,580

Purchases, issuances, sales, and settlements
 
 
 
 
 
 
 
 
 
Purchases

 

 

 

 

Issuances

 

 

 

 

Sales

 

 
(15,981
)
 

 
(15,981
)
Settlements
(2,768
)
 

 
(301
)
 

 
(3,069
)
Transfers into Level 3

 

 

 
461

 
461

Balance, end of period
$
21,792

 
$
1,420

 
$

 
$

 
$
23,212

Schedule of Assets Measured on Non-Recurring Basis
The tables below present the balances of assets measured at fair value on a non-recurring basis at:
 
June 30, 2013
 
Level 1
 
Level 2
 
Level 3
 
Total
 
(dollars in thousands)
Impaired loans
$

 
$
55,903

 
$
7,540

 
$
63,443

Other real estate owned

 
17,116

 
187

 
17,303

Total Assets
$

 
$
73,019

 
$
7,727

 
$
80,746

 
December 31, 2012
 
Level 1
 
Level 2
 
Level 3
 
Total
 
(dollars in thousands)
Impaired loans
$

 
$
82,949

 
$
6,827

 
$
89,776

Other real estate owned

 
11,981

 
247

 
12,228

Total Assets
$

 
$
94,930

 
$
7,074

 
$
102,004

Losses Realized on Assets Measured on Non-Recurring Basis
The following losses were realized on the assets measured on a nonrecurring basis:
 
 
For the Three-Months Ended June 30
 
For the Six-Months Ended June 30
 
2013
 
2012
 
2013
 
2012
 
(dollars in thousands)
Impaired loans
$
(10,806
)
 
$
(3,086
)
 
$
(11,086
)
 
$
(3,742
)
Other real estate owned
(241
)
 
(163
)
 
(362
)
 
(3,017
)
Total losses
$
(11,047
)
 
$
(3,249
)
 
$
(11,448
)
 
$
(6,759
)
Carrying Amounts and Fair Values of Financial Instruments
The following table presents carrying amounts and fair values of First Commonwealth’s financial instruments:
 
June 30, 2013
 
 
 
Fair Value Measurements Using:
 
Carrying
Amount
 
Total
 
Level 1
 
Level 2
 
Level 3
 
(dollars in thousands)
Financial assets
 
 
 
 
 
 
 
 
 
Cash and due from banks
$
77,485

 
$
77,485

 
$
77,485

 
$

 
$

Interest-bearing deposits
4,497

 
4,497

 
4,497

 

 

Securities available for sale
1,306,687

 
1,306,687

 
688

 
1,278,710

 
27,289

Other investments
33,913

 
33,913

 

 
33,913

 

Loans
4,229,752

 
4,276,416

 

 
55,903

 
4,220,513

Financial liabilities
 
 
 
 
 
 
 
 
 
Deposits
4,733,047

 
4,664,831

 

 
4,664,831

 

Short-term borrowings
441,848

 
441,838

 

 
441,838

 

Long-term debt
144,615

 
145,721

 

 
145,721

 

Subordinated debt
72,167

 
47,833

 

 

 
47,833


 
December 31, 2012
 
 
 
Fair Value Measurements Using:
 
Carrying
Amount
 
Total
 
Level 1
 
Level 2
 
Level 3
 
(dollars in thousands)
Financial assets
 
 
 
 
 
 
 
 
 
Cash and due from banks
$
98,724

 
$
98,724

 
$
98,724

 
$

 
$

Interest-bearing deposits
4,258

 
4,258

 
4,258

 

 

Securities available for sale
1,171,303

 
1,171,303

 
555

 
1,145,955

 
24,793

Other investments
28,228

 
28,228

 

 
28,228

 

Loans
4,204,704

 
4,245,114

 

 
82,949

 
4,162,165

Financial liabilities
 
 
 
 
 
 
 
 
 
Deposits
4,557,881

 
4,493,764

 

 
4,493,764

 

Short-term borrowings
356,227

 
356,221

 

 
356,221

 

Long-term debt
174,471

 
176,178

 

 
176,178

 

Subordinated debt
105,750

 
76,735

 

 

 
76,735