XML 31 R19.htm IDEA: XBRL DOCUMENT v3.8.0.1
Comprehensive Income
3 Months Ended
Mar. 31, 2018
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 First Quarter 2018 and 2017 were as follows:
First Quarter 2018
 
 
 
 
 
 
($ in thousands)
 
Gross
 
Tax
 
Net
Net income
 
$
19,931

 
1,006

 
18,925

Other comprehensive loss, net of tax:
 
 

 
 

 
 

Unrealized losses on investment securities:
 
 

 
 

 
 

Unrealized holding losses during period
 
(85,315
)
 
(17,917
)
 
(67,398
)
Amounts reclassified into net income:
 
 
 
 
 
 
HTM securities
 
(12
)
 
(2
)
 
(10
)
Realized losses on disposals of AFS securities
 
4,549

 
955

 
3,594

    Total unrealized losses on investment securities
 
(80,778
)
 
(16,964
)
 
(63,814
)
Defined benefit pension and post-retirement plans:
 
 

 
 

 
 

Amounts reclassified into net income:
 
 

 
 

 
 

Net actuarial loss
 
532

 
112

 
420

    Total defined benefit pension and post-retirement plans
 
532

 
112

 
420

Other comprehensive loss
 
(80,246
)
 
(16,852
)
 
(63,394
)
Comprehensive loss
 
$
(60,315
)
 
(15,846
)
 
(44,469
)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
First Quarter 2017
 
 
 
 
 
 
($ in thousands)
 
Gross
 
Tax
 
Net
Net income
 
$
67,574

 
17,134

 
50,440

Other comprehensive income, net of tax:
 
 

 
 

 
 

Unrealized gains on investment securities:
 
 

 
 

 
 

Unrealized holding gains during period
 
25,785

 
9,024

 
16,761

Amounts reclassified into net income:
 
 
 
 
 
 
HTM securities
 
(49
)
 
(17
)
 
(32
)
Realized losses on disposals of AFS securities
 
1,510

 
529

 
981

    Total unrealized gains on investment securities
 
27,246

 
9,536

 
17,710

Defined benefit pension and post-retirement plans:
 
 

 
 

 
 

Amounts reclassified into net income:
 
 

 
 

 
 

Net actuarial loss
 
507

 
177

 
330

    Total defined benefit pension and post-retirement plans
 
507

 
177

 
330

Other comprehensive income
 
27,753

 
9,713

 
18,040

Comprehensive income
 
$
95,327

 
26,847

 
68,480



The balances of, and changes in, each component of AOCI (net of taxes) as of March 31, 2018 were as follows:
March 31, 2018
 
 
 
Defined Benefit
Pension and Post-Retirement Plans
 
 
 
 
Net Unrealized Gains (Losses) on Investment Securities
 
 
Total AOCI
($ in thousands)
 
OTTI
Related
 
HTM
Related
 
All
Other
 
Investments
Subtotal
 
 
Balance, December 31, 2017
 
$
(59
)
 
(14
)
 
80,648

 
80,575

 
(60,405
)
 
20,170

Cumulative effect adjustments
 
(12
)
 
(2
)
 
(12,792
)
 
(12,806
)
 
(12,213
)
 
(25,019
)
Balance, December 31, 2017 as adjusted
 
(71
)
 
(16
)
 
67,856

 
67,769

 
(72,618
)
 
(4,849
)
OCI before reclassifications
 

 

 
(67,398
)
 
(67,398
)
 

 
(67,398
)
Amounts reclassified from AOCI
 

 
(10
)
 
3,594

 
3,584

 
420

 
4,004

Net current period OCI
 

 
(10
)
 
(63,804
)
 
(63,814
)
 
420

 
(63,394
)
Balance, March 31, 2018
 
$
(71
)
 
(26
)
 
4,052

 
3,955

 
(72,198
)
 
(68,243
)


The reclassifications out of AOCI were as follows:
 
Quarter ended March 31,
Affected Line Item in the Unaudited Consolidated Statements of Income
($ in thousands)
2018
 
2017
HTM related
 
 
 
 
Unrealized losses on HTM disposals
$
1

 
13

Net realized and unrealized losses
Amortization of net unrealized gains on HTM securities
(13
)
 
(62
)
Net investment income earned
 
(12
)
 
(49
)
Income before federal income tax
 
2

 
17

Total federal income tax expense
 
(10
)
 
(32
)
Net income
Realized losses on AFS and OTTI
 
 
 
 
Realized losses on AFS disposals and OTTI
4,549

 
1,510

Net realized and unrealized losses
 
4,549

 
1,510

Income before federal income tax
 
(955
)
 
(529
)
Total federal income tax expense
 
3,594

 
981

Net income
Defined benefit pension and post-retirement life plans
 
 
 
 
Net actuarial loss
112

 
110

Loss and loss expense incurred
 
420

 
397

Other insurance expenses
Total defined benefit pension and post-retirement life
532

 
507

Income before federal income tax
 
(112
)
 
(177
)
Total federal income tax expense
 
420

 
330

Net income
 
 
 
 
 
Total reclassifications for the period
$
4,004

 
1,279

Net income