XML 16 R25.htm IDEA: XBRL DOCUMENT v2.4.0.6
Fair Value (Tables)
6 Months Ended
Jun. 30, 2012
Fair Value Disclosures [Abstract]  
Other than Temporary Impairment, Credit Losses Recognized in Earnings [Table Text Block]

The table below shows the credit loss roll forward for the Bancorp’s pooled trust preferred securities that have been classified with other-than-temporary impairment:

 

  (Dollars in thousands) 
  Other-than-temporary impairment 
Ending balance, December 31, 2011 $265 
Additions not previously recognized  6 
Ending balance, June 30, 2012 $271 

 

Schedule Of Fair Value, Pooled Trust Preferred Securities [Table Text Block]

The following table contains information regarding the Bancorp’s pooled trust preferred securities as of June 30, 2012:

 

Cusip     74043CAC1     74042TAJ0     01449TAB9     01450NAC6
Deal name     PreTSL XXIV       PreTSL XXVII       Alesco IX       Alesco XVII  
Class     B-1       C-1       A-2A       B  
Book value   $ 1,256,972     $ 1,296,077     $ 1,302,536     $ 1,351,903  
Fair value     217,756       186,525       544,350       298,791  
Unrealized gains/(losses)     (1,039,215 )     (1,109,552 )     (758,186 )     (1,053,112 )
Lowest credit rating assigned     Caa3       C       B2       C  
Number of performing banks     50       26       53       43  
Number of performing insurance companies     13       7       10       n/a  
Number of issuers in default     17       9       2       1  
Number of issuers in deferral     13       7       11       12  
Defaults & deferrals as a % of performing collateral     48.89 %     39.16 %     22.16 %     37.46 %
Subordination:                                
As a % of performing collateral     -6.42 %     -22.78 %     31.65 %     0.89 %
As a % of performing collateral - adjusted for projected future defaults     -13.58 %     -32.31 %     26.11 %     -9.27 %
Other-than-temporary impairment model assumptions:                                
Defaults:                                
Year 1 - issuer average     2.10 %     2.40 %     2.50 %     3.10 %
Year 2 - issuer average     2.10 %     2.40 %     2.50 %     3.10 %
Year 3 - issuer average     2.10 %     2.40 %     2.50 %     3.10 %
> 3 Years - issuer average     (1 )     (1 )     (1 )     (1 )
Discount rate - 3 month Libor, plus implicit yield spread at purchase     1.48 %     1.23 %     1.27 %     1.44 %
Recovery assumptions     (2 )     (2 )     (2 )     (2 )
Prepayments     0.00 %     0.00 %     0.00 %     0.00 %
Other-than-temporary impairment   $ 41,100     $ 132,000     $ 36,600     $ 61,950  

 

(1) - Default rates > 3 years are evaluated on a issuer by issuer basis and range from 0.25% to 5.00%.
(2) - Recovery assumptions are evaluated on a issuer by issuer basis and range from 0% to 15% with a five year lag.
Schedule of Fair Value, Assets and Liabilities Measured on Recurring Basis [Table Text Block]

There were no transfers to or from Levels 1 and 2 during the six months ended June 30, 2012. Assets measured at fair value on a recurring basis are summarized below:

 

     (Dollars in thousands) 
     Fair Value Measurements at June 30, 2012 Using 
  June 30,
2012
  Quoted Prices in Active Markets for Identical Assets
(Level 1)
  Significant Other Observable Inputs
(Level 2)
  Significant Unobservable Inputs
(Level 3)
 
Available-for-sale debt securities                
U.S. government sponsored entities $15,940  $-  $15,940  $- 
Collateralized mortgage obligations and                
 residential mortgage-backed securities  116,805   -   116,805   - 
Municipal securities  58,713   -   58,713   - 
Collateralized debt obligations  1,247   -   -   1,247 
Total securities available-for-sale $192,705  $-  $191,458  $1,247 

 

     (Dollars in thousands) 
     Fair Value Measurements at December 31, 2011 Using 
  December 31,
2011
  Quoted Prices in Active Markets for Identical Assets
(Level 1)
  Significant Other Observable Inputs
(Level 2)
  Significant Unobservable Inputs
(Level 3)
 
Available-for-sale debt securities                
U.S. government sponsored entities $15,648  $-  $15,648  $- 
Collateralized mortgage obligations and                
residential mortgage-backed securities  111,197   -   111,197   - 
Municipal securities  58,756   -   58,756   - 
Collateralized debt obligations  1,361   -   -   1,361 
Total securities available-for-sale $186,962  $-  $185,601  $1,361 

 

Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Table Text Block]

A roll forward of available-for-sale securities, which require significant adjustment based on unobservable data, are presented in the following table:

 

(Dollars in thousands) Fair Value Measurements at June 30, 2012 Using Significant Unobservable Inputs
(Level 3)
 
  Available-for-
sale securities
 
  Collateralized Debt Obligations 
Beginning balance, December 31, 2011 $1,361 
Transfers in and/or (out) of Level 3  - 
Total gains or (losses)    
Included in earnings  (6)
Included in other comprehensive income  (108)
Purchases, issuances, sales, and settlements    
Purchases  - 
Issuances  - 
Sales  - 
Settlements  - 
Ending balance, June 30, 2012 $1,247 

 

Fair Value, Assets and Liabilities Measured on Nonrecurring Basis [Table Text Block]

Assets measured at fair value on a non-recurring basis are summarized below:

 

     (Dollars in thousands) 
     Fair Value Measurements at June 30, 2012 Using 
  June 30,
2012
  Quoted Prices in Active Markets for Identical Assets
(Level 1)
  Significant Other Observable Inputs
(Level 2)
  Significant Unobservable Inputs
(Level 3)
 
Impaired loans $18,997  $-  $-  $18,997 
Foreclosed real estate  1,807   -   -   1,807 

 

     (Dollars in thousands) 
     Fair Value Measurements at December 31, 2011 Using 
  December 31,
2011
  Quoted Prices in Active Markets for Identical Assets
(Level 1)
  Significant Other Observable Inputs
(Level 2)
  Significant Unobservable Inputs
(Level 3)
 
Impaired loans $20,064  $-  $-  $20,064 
Foreclosed real estate  2,217   -   -   2,217 

  

Schedule Of Carrying Amount and Fair Values Of Financial Instruments [Table Text Block]

The following table shows carrying values and related estimated fair values of financial instruments as of the dates indicated. Estimated fair values are further categorized by the inputs used to measure fair value. Items that are not financial instruments are not included.

 

    (Dollars in thousands)        
    June 30, 2012     Estimated Fair Value Measurements at June 30, 2012 Using  
    Carrying
Value
    Estimated
Fair Value
    Quoted Prices in
 Active Markets for Identical Assets
(Level 1)
    Significant
Other Observable
Inputs
(Level 2)
    Significant
Unobservable
Inputs
(Level 3)
 
Financial assets:                                        
Cash and cash equivalents   $ 19,415     $ 19,415     $ 19,415     $ -     $ -  
Securities available-for-sale     192,705       192,705       -       191,458       1,247  
Loans receivable, net     423,312       424,833       -       -       424,833  
Federal Home Loan Bank stock     3,086       3,086       -       3,086       -  
Accrued interest receivable     2,547       2,547       -       2,547       -  
                                         
Financial liabilities:                                        
Non-interest bearing deposits     59,710       59,710       59,710       -       -  
Interest bearing deposits     487,790       487,962       308,540       179,422       -  
Repurchase agreements     21,010       21,016       14,355       6,661       -  
Borrowed funds     38,054       38,598       2,054       36,544       -  
Accrued interest payable     65       65       -       65       -  

 

    (Dollars in thousands)        
    December 31, 2011     Estimated Fair Value Measurements at December 31, 2011 Using  
    Carrying
Value
    Estimated
Fair Value
    Quoted Prices in
 Active Markets for Identical Assets
(Level 1)
    Significant
Other Observable
Inputs
(Level 2)
    Significant
Unobservable
Inputs
(Level 3)
 
Financial assets:                                        
Cash and cash equivalents   $ 26,367     $ 26,367     $ 26,367     $ -     $ -  
Securities available-for-sale     186,962       186,962       -       185,601       1,361  
Loans receivable, net     393,396       394,385       -       -       394,385  
Federal Home Loan Bank stock     3,086       3,086       -       3,086       -  
Accrued interest receivable     2,554       2,554       -       2,554       -  
                                         
Financial liabilities:                                        
Non-interest bearing deposits     55,577       55,577       55,577       -       -  
Interest bearing deposits     471,304       471,622       294,382       177,240       -  
Repurchase agreements     15,395       15,407       8,722       6,685       -  
Borrowed funds     36,618       37,270       617       36,653       -  
Accrued interest payable     67       67       -       67       -