XML 55 R45.htm IDEA: XBRL DOCUMENT v3.24.0.1
Employee Benefit Plans (Tables)
12 Months Ended
Dec. 31, 2023
Summary of Benefit Obligations and Funded Status of the Plan

The benefit obligations and funded status of the Plan are as follows:

 

 

 

December 31,

 

(dollars in thousands)

 

2023

 

 

2022

 

Accumulated benefit obligation at end of year

 

$

124,377

 

 

$

120,241

 

Change in projected benefit obligation:

 

 

 

 

 

 

Projected benefit obligation at beginning of year

 

$

127,127

 

 

$

163,919

 

Service cost

 

 

1,418

 

 

 

2,190

 

Interest cost

 

 

6,304

 

 

 

4,114

 

Actuarial loss (gain)

 

 

2,650

 

 

 

(36,981

)

Benefits paid

 

 

(6,425

)

 

 

(6,115

)

Projected benefit obligation at end of year

 

$

131,074

 

 

$

127,127

 

Change in fair value of plan assets:

 

 

 

 

 

 

Fair value of plan assets at beginning of year

 

$

166,906

 

 

$

202,783

 

Actual return on plan assets

 

 

22,396

 

 

 

(29,762

)

Employer contribution

 

 

 

 

 

 

Benefits paid

 

 

(6,425

)

 

 

(6,115

)

Fair value of plan assets at end of year

 

$

182,877

 

 

$

166,906

 

Amounts recognized in the statement of financial position:

 

 

 

 

 

 

Funded status

 

$

51,803

 

 

$

39,779

 

Net amounts recognized as receivable pension costs in the
   consolidated balance sheets

 

$

51,803

 

 

$

39,779

 

Amounts recognized in accumulated other comprehensive
   income consist of:

 

 

 

 

 

 

Unrecognized prior service credit

 

$

(124

)

 

$

(159

)

Unrecognized net loss

 

 

(2,947

)

 

 

6,548

 

Net amounts recognized in accumulated other comprehensive
   income (before tax)

 

$

(3,071

)

 

$

6,389

 

Weighted average assumptions used to determine benefit obligations:

 

 

 

 

 

 

Discount rate

 

 

5.04

%

 

 

5.23

%

Rate of compensation increase

 

 

3.78

%

 

 

3.84

%

Expected long-term return on assets

 

 

5.83

%

 

 

6.82

%

Components of and Weighted-Average Assumptions Used in Determining Net Periodic Benefit Costs

The components of and weighted-average assumptions used to determine net periodic benefit costs are as follows:

 

 

 

For the Years Ended December 31,

 

(dollars in thousands)

 

2023

 

 

2022

 

 

2021

 

Components of net periodic benefit cost:

 

 

 

 

 

 

 

 

 

Service cost—benefits earned during year

 

$

1,418

 

 

$

2,190

 

 

$

2,500

 

Interest cost on projected benefit obligation

 

 

6,304

 

 

 

4,114

 

 

 

3,416

 

Expected return on plan assets

 

 

(11,154

)

 

 

(11,572

)

 

 

(11,207

)

Amortization of prior service credit

 

 

(34

)

 

 

(34

)

 

 

(34

)

Amortization of net loss

 

 

903

 

 

 

506

 

 

 

2,736

 

Net periodic pension income

 

$

(2,563

)

 

$

(4,796

)

 

$

(2,589

)

Other changes in plan assets and benefit obligations recognized in other
   comprehensive income:

 

 

 

 

 

 

 

 

 

Net loss (gain) for period

 

$

(8,592

)

 

$

4,353

 

 

$

(16,290

)

Prior service credit

 

 

 

 

 

 

 

 

 

Amortization of prior service credit

 

 

34

 

 

 

34

 

 

 

34

 

Amortization of net loss

 

 

(903

)

 

 

(505

)

 

 

(2,736

)

Total recognized in other comprehensive loss (income)

 

$

(9,461

)

 

$

3,882

 

 

$

(18,992

)

Total recognized in net periodic pension cost and other comprehensive
   income

 

$

(12,024

)

 

$

(914

)

 

$

(21,581

)

Weighted-average assumptions used to determine net periodic
   pension cost:

 

 

 

 

 

 

 

 

 

Discount rate

 

 

5.23

%

 

 

3.03

%

 

 

2.74

%

Rate of compensation increase

 

 

3.84

%

 

 

3.62

%

 

 

3.30

%

Expected long-term return on assets

 

 

6.82

%

 

 

5.74

%

 

 

6.11

%

Summary of Weighted-Average Asset Allocations by Asset Category

The following table sets forth the Plan’s weighted-average asset allocations by asset category:

 

 

 

Target

 

 

 

 

 

 

 

 

Allocation

 

December 31,

 

 

 

for 2023

 

2023

 

 

2022

 

Asset Category:

 

 

 

 

 

 

 

 

Equity securities

 

15-25%

 

 

30

%

 

 

50

%

Debt securities

 

75-85%

 

 

69

%

 

 

48

%

Cash and cash equivalents

 

0-5%

 

 

1

%

 

 

2

%

Total

 

 

 

 

100

%

 

 

100

%

Fair Values of the Wesbanco's Pension Plan Assets

The fair values of Wesbanco’s pension plan assets at December 31, 2023 and 2022, by asset category are as follows:

 

 

 

 

 

 

December 31, 2023

 

 

 

 

 

 

Fair Value Measurements Using:

 

(in thousands)

 

Assets at Fair
Value

 

 

Quoted Prices in
Active Markets for
Identical Assets
(Level 1)

 

 

Significant
Other
Observable
Inputs
(Level 2)

 

 

Significant
Unobservable
Inputs
(Level 3)

 

Defined benefit pension plan assets:

 

 

 

 

 

 

 

 

 

 

 

 

Registered investment companies

 

$

31,642

 

 

$

31,642

 

 

$

 

 

$

 

Equity securities

 

 

32,363

 

 

 

32,363

 

 

 

 

 

 

 

Corporate debt securities

 

 

79,718

 

 

 

 

 

 

79,718

 

 

 

 

Municipal obligations

 

 

1,787

 

 

 

 

 

 

1,787

 

 

 

 

Residential mortgage-backed securities and collateralized
   mortgage obligations of government sponsored entities
   and agencies

 

 

35,977

 

 

 

 

 

 

35,977

 

 

 

 

Total defined benefit pension plan assets (1)

 

$

181,487

 

 

$

64,005

 

 

$

117,482

 

 

$

 

 

(1)
The defined benefit pension plan statement of net assets also includes cash, accrued interest and dividends, and due to/from brokers resulting in net assets available for benefits of $182.9 million.

 

 

 

 

 

 

December 31, 2022

 

 

 

 

 

 

Fair Value Measurements Using:

 

(in thousands)

 

Assets at Fair
Value

 

 

Quoted Prices in
Active Markets for
Identical Assets
(Level 1)

 

 

Significant
Other
Observable
Inputs
(Level 2)

 

 

Significant
Unobservable
Inputs
(Level 3)

 

Defined benefit pension plan assets:

 

 

 

 

 

 

 

 

 

 

 

 

Registered investment companies

 

$

42,622

 

 

$

42,622

 

 

$

 

 

$

 

Equity securities

 

 

52,914

 

 

 

52,914

 

 

 

 

 

 

 

Corporate debt securities

 

 

58,342

 

 

 

 

 

 

58,342

 

 

 

 

Municipal obligations

 

 

1,764

 

 

 

 

 

 

1,764

 

 

 

 

Residential mortgage-backed securities and collateralized
   mortgage obligations of government sponsored entities
   and agencies

 

 

10,102

 

 

 

 

 

 

10,102

 

 

 

 

Total defined benefit pension plan assets (1)

 

$

165,744

 

 

$

95,536

 

 

$

70,208

 

 

$

 

 

(1)
The defined benefit pension plan statement of net assets also includes cash, accrued interest and dividends, and due to/from brokers resulting in net assets available for benefits of $166.9 million.
Estimated Benefits to be Paid in Each of Next Five Years and in the Aggregate for the Five Years Thereafter

The following table presents estimated benefits to be paid in each of the next five years and in aggregate for all years thereafter (in thousands):

 

Year

 

Amount

 

2024

 

$

7,607

 

2025

 

 

7,571

 

2026

 

 

7,924

 

2027

 

 

8,211

 

2028

 

 

8,416

 

2029 and thereafter

 

 

256,362

 

Total

 

$

296,091

 

Significant Assumptions Used in Calculating the Fair Value of the Grants

The following table sets forth the significant assumptions used in calculating the fair value of the grants:

 

 

 

For the Years Ended December 31,

 

 

 

2023

 

 

2022

 

 

2021

 

Weighted-average life

 

4.4 years

 

 

5.1 years

 

 

5.2 years

 

Risk-free interest rate

 

 

3.95

%

 

 

2.89

%

 

 

0.87

%

Dividend yield

 

 

5.50

%

 

 

4.15

%

 

 

3.32

%

Volatility factor

 

 

35.56

%

 

 

32.28

%

 

 

31.81

%

Fair value of the grants

 

$

5.27

 

 

$

6.91

 

 

$

7.75

 

Summary of Activity for the Stock Option Component of the Incentive Plan

The following table shows the activity for the Stock Option component of the Incentive Plan:

 

 

 

For the Year
Ended December 31, 2023

 

 

 

Number
of Options

 

 

Weighted
Average
Exercise Price
Per Share

 

Outstanding at beginning of the year

 

 

781,470

 

 

$

36.12

 

Granted during the year

 

 

154,600

 

 

 

24.91

 

Exercised during the year

 

 

(27,385

)

 

 

25.24

 

Forfeited or expired during the year

 

 

(86,200

)

 

 

36.91

 

Outstanding at end of the year

 

 

822,485

 

 

$

34.28

 

Exercisable at year end

 

 

669,985

 

 

$

36.42

 

Summary of Average Remaining Life of the Stock Options

The following table shows the average remaining life of the stock options at December 31, 2023:

 

Year Issued

 

Exercisable
at
Year End

 

 

Exercise
Price Range
Per Share

 

 

Options
Outstanding

 

 

Weighted
Average
Exercise
Price

 

 

Weighted Avg.
Remaining
Contractual
Life in Years

 

2014

 

 

1,881

 

 

$

21.37

 

 

 

1,881

 

 

$

21.37

 

 

 

0.16

 

2015

 

 

2,823

 

 

 

18.33

 

 

 

2,823

 

 

 

18.33

 

 

 

1.16

 

2016

 

 

3,764

 

 

 

22.63

 

 

 

3,764

 

 

 

22.63

 

 

 

2.15

 

2017

 

 

80,750

 

 

 

38.88

 

 

 

80,750

 

 

 

38.88

 

 

 

0.35

 

2018

 

 

135,642

 

 

36.97 to 45.65

 

 

 

135,642

 

 

 

43.28

 

 

 

2.23

 

2019

 

 

102,750

 

 

 

38.93

 

 

 

102,750

 

 

 

38.93

 

 

 

2.37

 

2020

 

 

67,500

 

 

 

21.55

 

 

 

67,500

 

 

 

21.55

 

 

 

3.40

 

2021

 

 

135,575

 

 

 

38.78

 

 

 

135,575

 

 

 

38.78

 

 

 

4.39

 

2022

 

 

139,300

 

 

 

32.30

 

 

 

139,300

 

 

 

32.30

 

 

 

5.38

 

2023

 

 

 

 

 

 

 

 

152,500

 

 

 

24.91

 

 

 

6.40

 

Total

 

 

669,985

 

 

$18.33 to $45.65

 

 

 

822,485

 

 

$

34.28

 

 

 

3.81

 

Schedule of Activity for the Restricted Stock Component of the Plan

The following table shows the activity for the Restricted Stock component of the Incentive Plan:

 

For the Year Ended December 31, 2023

 

Restricted
Stock

 

 

Weighted
Average
Grant Date
Fair Value
Per Share

 

Non-vested at January 1, 2023

 

 

596,780

 

 

$

28.67

 

Granted during the year

 

 

273,262

 

 

25.01

 

Vested during the year

 

 

(206,274

)

 

 

23.39

 

Forfeited or expired during the year

 

 

(8,024

)

 

 

23.95

 

Dividend reinvestment

 

 

26,746

 

 

 

28.57

 

Non-vested at end of the year

 

 

682,490

 

 

$

28.85

 

Farmers Capital Bank Corporation Postretirement Medical Benefit Plan [Member]  
Summary of Benefit Obligations and Funded Status of the Plan

The benefit obligation and funded status of the plan are as follows:

 

 

 

December 31,

 

(dollars in thousands)

 

2023

 

 

2022

 

Change in projected benefit obligation:

 

 

 

 

 

 

Projected benefit obligation at beginning of year

 

$

7,119

 

 

$

11,245

 

Interest cost

 

 

332

 

 

 

266

 

Actuarial gain

 

 

(316

)

 

 

(3,881

)

Participant contributions

 

 

332

 

 

 

320

 

Benefits paid

 

 

(857

)

 

 

(831

)

Projected benefit obligation at end of year

 

$

6,610

 

 

$

7,119

 

Amounts recognized in the statement of financial position:

 

 

 

 

 

 

Funded status

 

$

6,610

 

 

$

7,119

 

Net amounts recognized as receivable pension costs in the consolidated balance sheets

 

$

6,610

 

 

$

7,119

 

Amounts recognized in accumulated other comprehensive income consist of:

 

 

 

 

 

 

Unrecognized net (gain) loss

 

$

(3,748

)

 

$

(3,676

)

Prior service cost

 

 

(2,119

)

 

 

(2,343

)

Net amounts recognized in accumulated other comprehensive income (before tax)

 

$

(5,867

)

 

$

(6,019

)

Weighted average assumptions used to determine benefit obligations:

 

 

 

 

 

 

Discount rate

 

 

5.01

%

 

 

5.20

%

Rate of compensation increase

 

NA

 

 

NA

 

Expected long-term return on assets

 

NA

 

 

NA

 

Components of and Weighted-Average Assumptions Used in Determining Net Periodic Benefit Costs

The components of and weighted-average assumptions used to determine net periodic benefit costs are as follows:

 

 

 

For the Years Ended December 31,

 

(dollars in thousands)

 

2023

 

 

2022

 

Components of net periodic benefit cost:

 

 

 

 

 

 

Interest cost on projected benefit obligation

 

$

332

 

 

$

266

 

Amortization of prior service credit

 

 

(224

)

 

 

(224

)

Amortization of net loss

 

 

(245

)

 

 

43

 

Net periodic pension cost

 

$

(137

)

 

$

85

 

Other changes in plan benefit obligations recognized in other comprehensive income:

 

 

 

 

 

 

Prior service cost for period

 

$

 

 

$

 

Net gain for the period

 

 

(316

)

 

 

(3,881

)

Amortization of prior service credit

 

 

224

 

 

 

224

 

Amortization of net loss

 

 

245

 

 

 

(43

)

Total recognized in other comprehensive income

 

$

153

 

 

$

(3,700

)

Total recognized in net periodic pension cost and other comprehensive income

 

$

16

 

 

$

(3,615

)

Weighted-average assumptions used to determine net periodic pension cost:

 

 

 

 

 

 

Discount rate

 

 

4.93

%

 

 

5.10

%

Rate of compensation increase

 

NA

 

 

NA

 

Expected long-term return on assets

 

NA

 

 

NA

 

Estimated Benefits to be Paid in Each of Next Five Years and in the Aggregate for the Five Years Thereafter

The following table presents estimated benefits to be paid in each of the next five years and in aggregate for all years thereafter (in thousands):

 

Year

 

Amount

 

2024

 

$

633

 

2025

 

 

576

 

2026

 

 

567

 

2027

 

 

515

 

2028

 

 

404

 

2029 and thereafter

 

 

9,332

 

Total

 

$

12,027