XML 30 R18.htm IDEA: XBRL DOCUMENT
v3.5.0.2

Comprehensive Income | 9 Months Ended
--- | ---
Sep. 30, 2016
Comprehensive Income (Loss), Net of Tax, Attributable to Parent [Abstract] |
Comprehensive Income | Comprehensive Income The components of comprehensive income, both gross and net of tax, for Third Quarter and Nine Months 2016 and 2015 were as follows:
Third Quarter 2016 |  |  |  |  |  |
($ in thousands) |  | Gross |  | Tax |  | Net
Net income |  | $ | 55,443 |  |  | 16,941 |  |  | 38,502 |
Components of OCI: |  |  |  |  |  |  |  |  |
Unrealized losses on investment securities: |  |  |  |  |  |  |  |  |
Unrealized holding losses during period |  | (12,992 | ) |  | (4,548 | ) |  | (8,444 | )
Amounts reclassified into net income: |  |  |  |  |  |
HTM securities |  | (13 | ) |  | (4 | ) |  | (9 | )
Realized gains on AFS securities |  | (3,684 | ) |  | (1,289 | ) |  | (2,395 | )
Total unrealized losses on investment securities |  | (16,689 | ) |  | (5,841 | ) |  | (10,848 | )
Defined benefit pension and post-retirement plans: |  |  |  |  |  |  |  |  |
Amounts reclassified into net income: |  |  |  |  |  |  |  |  |
Net actuarial loss |  | 1,615 |  |  | 565 |  |  | 1,050 |
Total defined benefit pension and post-retirement plans |  | 1,615 |  |  | 565 |  |  | 1,050 |
Other comprehensive loss |  | (15,074 | ) |  | (5,276 | ) |  | (9,798 | )
Comprehensive income |  | $ | 40,369 |  |  | 11,665 |  |  | 28,704 |
Third Quarter 2015 |  |  |  |  |  |
($ in thousands) |  | Gross |  | Tax |  | Net
Net income |  | $ | 65,839 |  |  | 18,843 |  |  | 46,996 |
Components of OCI: |  |  |  |  |  |  |  |  |
Unrealized gains on investment securities: |  |  |  |  |  |  |  |  |
Unrealized holding gains during period |  | 8,371 |  |  | 2,929 |  |  | 5,442 |
Amounts reclassified into net income: |  |  |  |  |  |
HTM securities |  | (97 | ) |  | (34 | ) |  | (63 | )
Realized gains on AFS securities |  | (305 | ) |  | (106 | ) |  | (199 | )
Total unrealized gains on investment securities |  | 7,969 |  |  | 2,789 |  |  | 5,180 |
Defined benefit pension and post-retirement plans: |  |  |  |  |  |  |  |  |
Amounts reclassified into net income: |  |  |  |  |  |  |  |  |
Net actuarial loss |  | 1,709 |  |  | 599 |  |  | 1,110 |
Total defined benefit pension and post-retirement plans |  | 1,709 |  |  | 599 |  |  | 1,110 |
Other comprehensive income |  | 9,678 |  |  | 3,388 |  |  | 6,290 |
Comprehensive income |  | $ | 75,517 |  |  | 22,231 |  |  | 53,286 |
Nine Months 2016 |  |  |  |  |  |
($ in thousands) |  | Gross |  | Tax |  | Net
Net income |  | $ | 169,629 |  |  | 50,494 |  |  | 119,135 |
Components of OCI: |  |  |  |  |  |  |  |  |
Unrealized gains on investment securities: |  |  |  |  |  |  |  |  |
Unrealized holding gains during period |  | 108,420 |  |  | 37,947 |  |  | 70,473 |
Non-credit portion of OTTI recognized in OCI |  | (10 | ) |  | (4 | ) |  | (6 | )
Amounts reclassified into net income: |  |  |  |  |  |
HTM securities |  | (104 | ) |  | (36 | ) |  | (68 | )
Realized gains on AFS securities |  | (2,747 | ) |  | (961 | ) |  | (1,786 | )
Total unrealized gains on investment securities |  | 105,559 |  |  | 36,946 |  |  | 68,613 |
Defined benefit pension and post-retirement plans: |  |  |  |  |  |  |  |  |
Amounts reclassified into net income: |  |  |  |  |  |  |  |  |
Net actuarial loss |  | 4,648 |  |  | 1,627 |  |  | 3,021 |
Total defined benefit pension and post-retirement plans |  | 4,648 |  |  | 1,627 |  |  | 3,021 |
Other comprehensive income |  | 110,207 |  |  | 38,573 |  |  | 71,634 |
Comprehensive income |  | $ | 279,836 |  |  | 89,067 |  |  | 190,769 |
Nine Months 2015 |  |  |  |  |  |
($ in thousands) |  | Gross |  | Tax |  | Net
Net income |  | $ | 168,894 |  |  | 48,422 |  |  | 120,472 |
Components of OCI: |  |  |  |  |  |  |  |  |
Unrealized losses on investment securities: |  |  |  |  |  |  |  |  |
Unrealized holding losses during period |  | (27,896 | ) |  | (9,764 | ) |  | (18,132 | )
Amounts reclassified into net income: |  |  |  |  |  |
HTM securities |  | (543 | ) |  | (190 | ) |  | (353 | )
Non-credit OTTI |  | 357 |  |  | 125 |  |  | 232 |
Realized gains on AFS securities |  | (16,778 | ) |  | (5,872 | ) |  | (10,906 | )
Total unrealized losses on investment securities |  | (44,860 | ) |  | (15,701 | ) |  | (29,159 | )
Defined benefit pension and post-retirement plans: |  |  |  |  |  |  |  |  |
Amounts reclassified into net income: |  |  |  |  |  |  |  |  |
Net actuarial loss |  | 5,127 |  |  | 1,795 |  |  | 3,332 |
Total defined benefit pension and post-retirement plans |  | 5,127 |  |  | 1,795 |  |  | 3,332 |
Other comprehensive loss |  | (39,733 | ) |  | (13,906 | ) |  | (25,827 | )
Comprehensive income |  | $ | 129,161 |  |  | 34,516 |  |  | 94,645 |
The balances of, and changes in, each component of AOCI (net of taxes) as of September 30, 2016 were as follows:
September 30, 2016 |  |  |  | Defined Benefit Pension and Post-Retirement Plans |  |
|  | Net Unrealized Gain on Investment Securities |  |  | Total AOCI
($ in thousands) |  | OTTI Related |  | HTM Related |  | All Other |  | Investments Subtotal |  |
Balance, December 31, 2015 |  | $ | (282 | ) |  | 194 |  |  | 45,083 |  |  | 44,995 |  |  | (54,420 | ) |  | (9,425 | )
OCI before reclassifications |  | (6 | ) |  | — |  |  | 70,473 |  |  | 70,467 |  |  | — |  |  | 70,467 |
Amounts reclassified from AOCI |  | — |  |  | (68 | ) |  | (1,786 | ) |  | (1,854 | ) |  | 3,021 |  |  | 1,167 |
Net current period OCI |  | (6 | ) |  | (68 | ) |  | 68,687 |  |  | 68,613 |  |  | 3,021 |  |  | 71,634 |
Balance, September 30, 2016 |  | $ | (288 | ) |  | 126 |  |  | 113,770 |  |  | 113,608 |  |  | (51,399 | ) |  | 62,209 |
The reclassifications out of AOCI were as follows:
| Quarter ended September 30, |  | Nine Months ended September 30, | Affected Line Item in the Unaudited Consolidated Statement of Income
($ in thousands) | 2016 |  | 2015 |  | 2016 |  | 2015
OTTI related |  |  |  |  |  |  |  |
Non-credit OTTI on disposed securities | $ | — |  |  | — |  |  | — |  |  | 357 |  | Net realized gains
| — |  |  | — |  |  | — |  |  | 357 |  | Income before federal income tax
| — |  |  | — |  |  | — |  |  | (125 | ) | Total federal income tax expense
| — |  |  | — |  |  | — |  |  | 232 |  | Net income
HTM related |  |  |  |  |  |  |  |
Unrealized losses on HTM disposals | 73 |  |  | 121 |  |  | 161 |  |  | 258 |  | Net realized gains
Amortization of net unrealized gains on HTM securities | (86 | ) |  | (218 | ) |  | (265 | ) |  | (801 | ) | Net investment income earned
| (13 | ) |  | (97 | ) |  | (104 | ) |  | (543 | ) | Income before federal income tax
| 4 |  |  | 34 |  |  | 36 |  |  | 190 |  | Total federal income tax expense
| (9 | ) |  | (63 | ) |  | (68 | ) |  | (353 | ) | Net income
Realized losses (gains) on AFS and OTTI |  |  |  |  |  |  |  |
Realized losses (gains) on AFS disposals and OTTI | (3,684 | ) |  | (305 | ) |  | (2,747 | ) |  | (16,778 | ) | Net realized gains
| (3,684 | ) |  | (305 | ) |  | (2,747 | ) |  | (16,778 | ) | Income before federal income tax
| 1,289 |  |  | 106 |  |  | 961 |  |  | 5,872 |  | Total federal income tax expense
| (2,395 | ) |  | (199 | ) |  | (1,786 | ) |  | (10,906 | ) | Net income
Defined benefit pension and post-retirement life plans |  |  |  |  |  |  |  |
Net actuarial loss | 351 |  |  | 371 |  |  | 1,009 |  |  | 1,114 |  | Loss and loss expense incurred
| 1,264 |  |  | 1,338 |  |  | 3,639 |  |  | 4,013 |  | Policy acquisition costs
Total defined benefit pension and post-retirement life | 1,615 |  |  | 1,709 |  |  | 4,648 |  |  | 5,127 |  | Income before federal income tax
| (565 | ) |  | (599 | ) |  | (1,627 | ) |  | (1,795 | ) | Total federal income tax expense
| 1,050 |  |  | 1,110 |  |  | 3,021 |  |  | 3,332 |  | Net income
Total reclassifications for the period | $ | (1,354 | ) |  | 848 |  |  | 1,167 |  |  | (7,695 | ) | Net income

X
- References No definition available. + Details
Name: | us-gaap_ComprehensiveIncomeNetOfTaxAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration

X
- Definition The entire disclosure for comprehensive income, which includes, but is not limited to, 1) the amount of income tax expense or benefit allocated to each component of other comprehensive income, including reclassification adjustments, 2) the reclassification adjustments for each classification of other comprehensive income and 3) the ending accumulated balances for each component of comprehensive income. + References Reference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 220 -SubTopic 10 -Section 45 -Paragraph 15 -URI http://asc.fasb.org/extlink&oid=66004124&loc=d3e689-108580 Reference 2: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 220 -SubTopic 10 -Section 45 -Paragraph 1A -URI http://asc.fasb.org/extlink&oid=66004124&loc=SL7669619-108580 Reference 3: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 220 -SubTopic 10 -Section 45 -Paragraph 12 -URI http://asc.fasb.org/extlink&oid=66004124&loc=d3e640-108580 Reference 4: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 220 -SubTopic 10 -Section 45 -Paragraph 17 -URI http://asc.fasb.org/extlink&oid=66004124&loc=d3e716-108580 Reference 5: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 220 -SubTopic 10 -Section 45 -Paragraph 16 -URI http://asc.fasb.org/extlink&oid=66004124&loc=d3e709-108580 Reference 6: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 505 -SubTopic 10 -Section S99 -Paragraph 1 -Subparagraph (SX 210.3-04) -URI http://asc.fasb.org/extlink&oid=27012166&loc=d3e187085-122770 Reference 7: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 220 -SubTopic 10 -Section 45 -Paragraph 11 -URI http://asc.fasb.org/extlink&oid=66004124&loc=d3e637-108580 Reference 8: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 220 -SubTopic 10 -Section 45 -Paragraph 14 -URI http://asc.fasb.org/extlink&oid=66004124&loc=d3e681-108580 Reference 9: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Glossary Reclassification Adjustments -URI http://asc.fasb.org/extlink&oid=6522872 + Details
Name: | us-gaap_ComprehensiveIncomeNoteTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration