XML 42 R31.htm IDEA: XBRL DOCUMENT v2.4.0.8
Fair Values of Assets and Liabilities (Tables)
3 Months Ended
Mar. 31, 2014
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
$27,876
 
Discounted Cash Flow
 
Probability of default
 
0% - 100% (18.22%)
 
 
 
 
 
Prepayment rates
 
0% - 100% (7.48%)
 
 
 
 
 
Discount rates
 
5.5% - 15.5% (a)
Equities
1,420
 
Par Value
 
N/A
 
N/A
Interest Rate Swap
 
Option model
 
Counterparty credit risk
 
6.33% - 8.12% (b)
Impaired Loans
5,848 (c)
 
Reserve study
 
Discount rate
 
10.00%
 
 
 
 
 
Gas per MCF
 
$3.84 - $6.45 (d)
 
 
 
 
 
Oil per BBL/d
 
$78.3 - $107.00 (d)
 
 
 
 
 
NGL per gallon
 
$0.83 (d)
 
113 (c)
 
Discounted Cash Flow
 
Discount Rate
 
9.00%
Other Real Estate Owned
157
 
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:
 
March 31, 2014
 
Level 1
 
Level 2
 
Level 3
 
Total
 
(dollars in thousands)
Obligations of U.S. Government Agencies:
 
 
 
 
 
 
 
Mortgage-Backed Securities - Residential
$

 
$
24,241

 
$

 
$
24,241

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

 
1,013,607

 

 
1,013,607

Mortgage-Backed Securities - Commercial

 
98

 

 
98

Other Government-Sponsored Enterprises

 
267,310

 

 
267,310

Obligations of States and Political Subdivisions

 
9,359

 

 
9,359

Corporate Securities

 
7,128

 

 
7,128

Pooled Trust Preferred Collateralized Debt Obligations

 

 
27,876

 
27,876

Total Debt Securities

 
1,321,743

 
27,876

 
1,349,619

Equities

 

 
1,420

 
1,420

Total Securities Available for Sale

 
1,321,743

 
29,296

 
1,351,039

Other Investments

 
34,047

 

 
34,047

Loans held for sale

 

 

 

Other Assets(a)

 
12,521

 

 
12,521

Total Assets
$

 
$
1,368,311

 
$
29,296

 
$
1,397,607

Other Liabilities(a)
$

 
$
12,497

 
$

 
$
12,497

Total Liabilities
$

 
$
12,497

 
$

 
$
12,497

(a)
Non-hedging interest rate derivatives

 
December 31, 2013
 
Level 1
 
Level 2
 
Level 3
 
Total
 
(dollars in thousands)
Obligations of U.S. Government Agencies:
 
 
 
 
 
 
 
Mortgage-Backed Securities - Residential
$

 
$
25,204

 
$

 
$
25,204

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

 
994,887

 

 
994,887

Mortgage-Backed Securities - Commercial

 
105

 

 
105

Other Government-Sponsored Enterprises

 
266,125

 

 
266,125

Obligations of States and Political Subdivisions

 
80

 

 
80

Corporate Securities

 
7,021

 

 
7,021

Pooled Trust Preferred Collateralized Debt Obligations

 

 
23,523

 
23,523

Total Debt Securities

 
1,293,422

 
23,523

 
1,316,945

Equities

 

 
1,420

 
1,420

Total Securities Available for Sale

 
1,293,422

 
24,943

 
1,318,365

Other Investments

 
35,444

 

 
35,444

Loans Held for Sale

 

 

 

Other Assets(a)

 
14,358

 

 
14,358

Total Assets
$

 
$
1,343,224

 
$
24,943

 
$
1,368,167

Other Liabilities(a)
$

 
$
14,318

 
$

 
$
14,318

Total Liabilities
$

 
$
14,318

 
$

 
$
14,318

(a)
Non-hedging interest rate derivatives

Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
For the three months ended March 31, changes in Level 3 assets and liabilities measured at fair value on a recurring basis are summarized as follows:
 
2014
 
Pooled Trust
Preferred
Collateralized
Debt
Obligations
 
Equities
 
Loans
Held for
Sale
 
Other
Assets
 
Total
 
(dollars in thousands)
Balance, beginning of period
$
23,523

 
$
1,420

 
$

 
$

 
$
24,943

Total gains or losses
 
 
 
 
 
 
 
 
 
Included in earnings

 

 

 

 

Included in other comprehensive income
4,743

 

 

 

 
4,743

Purchases, issuances, sales, and settlements
 
 
 
 
 
 
 
 
 
Purchases

 

 

 

 

Issuances

 

 

 

 

Sales

 

 
(716
)
 

 
(716
)
Settlements
(390
)
 

 

 

 
(390
)
Transfers into Level 3

 

 
716

 

 
716

Balance, end of period
$
27,876

 
$
1,420

 
$

 
$

 
$
29,296

 
 
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

 

 
126

 

 
126

Included in other comprehensive income
2,391

 

 

 

 
2,391

Purchases, issuances, sales, and settlements
 
 
 
 
 
 
 
 
 
Purchases

 

 

 

 

Issuances

 

 

 

 

Sales

 

 
(16,739
)
 

 
(16,739
)
Settlements
(1,252
)
 

 

 

 
(1,252
)
Transfers into Level 3

 

 
16,613

 

 
16,613

Balance, end of period
$
24,512

 
$
1,420

 
$

 
$

 
$
25,932

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:
 
March 31, 2014
 
Level 1
 
Level 2
 
Level 3
 
Total
 
(dollars in thousands)
Impaired loans
$

 
$
32,940

 
$
12,759

 
$
45,699

Other real estate owned

 
10,601

 
157

 
10,758

Total Assets
$

 
$
43,541

 
$
12,916

 
$
56,457

 
December 31, 2013
 
Level 1
 
Level 2
 
Level 3
 
Total
 
(dollars in thousands)
Impaired loans
$

 
$
36,903

 
$
13,656

 
$
50,559

Other real estate owned

 
12,752

 
172

 
12,924

Total Assets
$

 
$
49,655

 
$
13,828

 
$
63,483

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 March 31
 
2014
 
2013
 
(dollars in thousands)
Impaired loans
$
(3,996
)
 
$
(503
)
Other real estate owned
(363
)
 
(131
)
Total losses
$
(4,359
)
 
$
(634
)
Carrying Amounts and Fair Values of Financial Instruments
The following table presents carrying amounts and fair values of First Commonwealth’s financial instruments:
 
March 31, 2014
 
 
 
Fair Value Measurements Using:
 
Carrying
Amount
 
Total
 
Level 1
 
Level 2
 
Level 3
 
(dollars in thousands)
Financial assets
 
 
 
 
 
 
 
 
 
Cash and due from banks
$
82,327

 
$
82,327

 
$
82,327

 
$

 
$

Interest-bearing deposits
9,087

 
9,087

 
9,087

 

 

Securities available for sale
1,351,039

 
1,351,039

 

 
1,321,743

 
29,296

Other investments
34,047

 
34,047

 

 
34,047

 

Loans
4,252,213

 
4,283,303

 

 
32,940

 
4,250,363

Financial liabilities
 
 
 
 
 
 
 
 
 
Deposits
4,647,817

 
4,573,324

 

 
4,573,324

 

Short-term borrowings
572,965

 
572,954

 

 
572,954

 

Long-term debt
144,268

 
145,510

 

 
145,510

 

Subordinated debt
72,167

 
61,347

 

 

 
61,347


 
December 31, 2013
 
 
 
Fair Value Measurements Using:
 
Carrying
Amount
 
Total
 
Level 1
 
Level 2
 
Level 3
 
(dollars in thousands)
Financial assets
 
 
 
 
 
 
 
 
 
Cash and due from banks
$
74,427

 
$
74,427

 
$
74,427

 
$

 
$

Interest-bearing deposits
3,012

 
3,012

 
3,012

 

 

Securities available for sale
1,318,365

 
1,318,365

 

 
1,293,422

 
24,943

Other investments
35,444

 
35,444

 

 
35,444

 

Loans
4,283,833

 
4,321,847

 

 
36,903

 
4,284,944

Financial liabilities
 
 
 
 
 
 
 
 
 
Deposits
4,603,863

 
4,531,685

 

 
4,531,685

 

Short-term borrowings
626,615

 
626,603

 

 
626,603

 

Long-term debt
144,385

 
145,477

 

 
145,477

 

Subordinated debt
72,167

 
51,706

 

 

 
51,706