XML 19 R54.htm IDEA: XBRL DOCUMENT v2.4.0.8
Fair Values of Assets and Liabilities (Tables)
12 Months Ended
Dec. 31, 2013
Fair Value Disclosures [Abstract]  
Quantitative Inputs and Assumptions Used in Level 3 Fair Value Measurements
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
$
23,523

 
Discounted Cash Flow
 
Probability of default
 
0% - 100% (19.08%)
 
 
 
 
 
Prepayment rates
 
0% - 74.35% (7.50%)
 
 
 
 
 
Discount rates
 
5.75% - 15.50% (a)
Equities
1,420

 
Par Value
 
N/A
 
N/A
Interest Rate Swaps
0

 
Option model
 
Counterparty credit risk
 
7.89% - 8.92% (b)
Impaired Loans
6,868

(c)
Gas Reserve study
 
Discount rate
 
10.00%
 
 
 
 
 
Gas per MCF
 
$3.56 - $7.60 (d)
 
 
 
 
 
Oil per BBL/d
 
$79.27 - $106.00 (d)
 
 
 
 
 
NGL per gallon
 
$1.54 (d)
Other Real Estate Owned
172

 
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 at 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
 
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
Schedule of Changes in Level 3 Assets and Liabilities Measured at Fair Value on Recurring Basis
The changes in Level 3 assets and liabilities measured at fair value on a recurring basis are summarized as follows for the year ended December 31, 2013:
 
 
Pooled Trust
Preferred
Collateralized
Debt
Obligations
 
Equities
 
Loans
Held for
Sale
 
Other
Assets
 
Total
 
(dollars in thousands)
Balance, beginning of year
$
23,373

 
$
1,420

 
$

 
$

 
$
24,793

Total gains or losses
 
 
 
 
 
 
 
 
 
Included in earnings
(1,395
)
 

 
625

 

 
(770
)
Included in other comprehensive income
12,338

 

 

 

 
12,338

Purchases, issuances, sales, and settlements
 
 
 
 
 
 
 
 
 
Purchases

 

 

 

 

Issuances

 

 

 

 

Sales

 

 
(20,760
)
 

 
(20,760
)
Settlements
(10,793
)
 

 

 

 
(10,793
)
Transfers from Level 3

 

 

 

 

Transfers into Level 3

 

 
20,135

 

 
20,135

Balance, end of year
$
23,523

 
$
1,420

 
$

 
$

 
$
24,943

There are no gains or losses included in earnings for the period that are attributable to the change in realized gains (losses) relating to assets held at December 31, 2013.
During the year ended December 31, 2013, there were no transfers between fair value Levels 1 and 2. However, $20.1 million of loans were transferred into Level 3 from Level 2 due to the loans being transferred to a held for sale status. The loans transferred and subsequently sold related to three nonperforming relationships for which this was determined to be an appropriate exit strategy. Completion of the loan sales resulted in a $0.6 million gain for the period.
The changes in Level 3 assets and liabilities measured at fair value on a recurring basis are summarized as follows for the year ended December 31, 2012:
 
 
Pooled Trust
Preferred
Collateralized
Debt
Obligations
 
Equities
 
Loans
Held for
Sale
 
Other
Assets
 
Total
 
(dollars in thousands)
Balance, beginning of year
 
$
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
 
5,490

 

 

 

 
5,490

Purchases, issuances, sales, and settlements
 
 
 
 
 
 
 
 
 
 
Purchases
 

 

 

 

 

Issuances
 

 

 

 

 

Sales
 

 

 
(15,981
)
 

 
(15,981
)
Settlements
 
(5,097
)
 

 
(301
)
 

 
(5,398
)
Transfers from Level 3
 

 

 

 

 

Transfers into Level 3
 

 

 

 
461

 
461

Balance, end of year
 
$
23,373

 
$
1,420

 
$

 
$

 
$
24,793

Schedule of Assets Measured on Nonrecurring Basis
The tables below present the balances of assets measured at fair value on a nonrecurring basis at December 31 and total gains and losses realized on these assets during the year ended December 31:
 
2013
 
Level 1
 
Level 2
 
Level 3
 
Total
 
Total
Gains
(Losses)
 
(dollars in thousands)
Impaired loans
$

 
$
36,903

 
$
13,656

 
$
50,559

 
$
(13,681
)
Other real estate owned

 
12,752

 
172

 
12,924

 
(198
)
Total Assets
$

 
$
49,655

 
$
13,828

 
$
63,483

 
$
(13,879
)
 
2012
 
Level 1
 
Level 2
 
Level 3
 
Total
 
Total
Gains
(Losses)
 
(dollars in thousands)
Impaired loans
$

 
$
82,949

 
$
6,827

 
$
89,776

 
$
(13,793
)
Other real estate owned

 
11,981

 
247

 
12,228

 
(3,772
)
Total Assets
$

 
$
94,930

 
$
7,074

 
$
102,004

 
$
(17,565
)
Carrying Amounts and Fair Values of Financial Instruments
The following table presents carrying amounts and estimated fair values of First Commonwealth’s financial instruments at 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

 
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