XML 77 R43.htm IDEA: XBRL DOCUMENT v3.6.0.2
Benefit Plans (Tables)
9 Months Ended 12 Months Ended
Sep. 30, 2016
Dec. 31, 2015
Benefit plans    
Schedule of amounts recognized in other comprehensive income  

 

 

Pension Benefits

 

Other Benefits

 

(dollars in thousands)

    

2015

    

2014

    

2015

    

2014

 

Amounts arising during the year:

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss (gain) on pension assets

 

$

3,700 

 

$

(1,677)

 

$

 

$

 

Net (gain) loss on pension obligations

 

 

(8,004)

 

 

35,083 

 

 

(1,018)

 

 

1,471 

 

Prior service cost

 

 

 

 

 

 

 

 

(2,196)

 

Reclassification adjustments recognized as components of net periodic benefit cost during the year:

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss

 

 

(9,928)

 

 

(5,163)

 

 

(32)

 

 

 

Prior service credit

 

 

 

 

 

 

429 

 

 

 

Amount recognized in other comprehensive income

 

$

(14,232)

 

$

28,243 

 

$

(621)

 

$

(725)

 

 

Schedule of amounts within accumulated other comprehensive income  

 

 

Pension Benefits

 

Other Benefits

 

(dollars in thousands)

    

2015

    

2014

    

2015

    

2014

 

Net actuarial loss

 

$

45,579 

 

$

59,811 

 

$

619 

 

$

1,669 

 

Prior service credit

 

 

 

 

 

 

(1,767)

 

 

(2,196)

 

Total

 

 

45,579 

 

 

59,811 

 

 

(1,148)

 

 

(527)

 

Tax impact

 

 

(18,001)

 

 

(23,623)

 

 

453 

 

 

208 

 

Ending balance in accumulated other comprehensive income

 

$

27,578 

 

$

36,188 

 

$

(695)

 

$

(319)

 

 

Schedule of amounts within accumulated other comprehensive income expected to be recognized as components of net periodic benefit cost during 2016  

The following table provides the amounts within accumulated other comprehensive income expected to be recognized as components of net periodic benefit cost during 2016:

 

    

Pension

    

Other

 

(dollars in thousands)

 

Benefits

 

Benefits

 

Amortization of prior service credit

 

$

 

$

(429)

 

Amortization of net accumulated loss

 

 

7,082 

 

 

 

Total to be recognized in 2016

 

$

7,082 

 

$

(429)

 

 

Summary of changes to projected or accumulated benefit obligation  

 

 

Pension Benefits

 

Other Benefits

 

(dollars in thousands)

    

2015

    

2014

    

2015

    

2014

 

Benefit obligation at beginning of year

 

$

215,684 

 

$

184,445 

 

$

19,608 

 

$

19,067 

 

Service cost

 

 

809 

 

 

702 

 

 

734 

 

 

742 

 

Interest cost

 

 

8,681 

 

 

8,995 

 

 

770 

 

 

925 

 

Actuarial (gain) loss

 

 

(8,004)

 

 

35,084 

 

 

(1,019)

 

 

1,471 

 

Benefit payments

 

 

(13,786)

 

 

(13,542)

 

 

(406)

 

 

(401)

 

Amendment

 

 

 

 

 

 

 

 

(2,196)

 

Benefit obligation at end of year

 

$

203,384 

 

$

215,684 

 

$

19,687 

 

$

19,608 

 

 

Summary of changes to fair value of plan assets  

 

 

Pension Benefits

 

Other Benefits

 

(dollars in thousands)

    

2015

    

2014

    

2015

    

2014

 

Fair value of plan assets at beginning of year

 

$

96,528 

 

$

98,359 

 

$

 

$

 

Actual return on plan assets

 

 

478 

 

 

5,948 

 

 

 

 

 

Contributions

 

 

 

 

 

 

 

 

 

Benefit payments from trust

 

 

(7,845)

 

 

(7,779)

 

 

 

 

 

Fair value of plan assets at end of year

 

$

89,161 

 

$

96,528 

 

$

 

$

 

 

Summary of funded status of plans  

 

 

Pension Benefits

 

Other Benefits

 

(dollars in thousands)

    

2015

    

2014

    

2015

    

2014

 

Pension assets for overfunded plans

 

$

 

$

 

$

 

$

 

Pension liabilities for underfunded plans

 

 

(114,223)

 

 

(119,156)

 

 

(19,687)

 

 

(19,608)

 

Funded status

 

$

(114,223)

 

$

(119,156)

 

$

(19,687)

 

$

(19,608)

 

 

Schedule of projected and accumulated benefit obligation and fair value of plan assets  

 

 

Funded
Pension Plan

 

Unfunded
Pension Plans

 

Total
Pension Plans

 

(dollars in thousands)

    

2015

    

2014

    

2015

    

2014

    

2015

    

2014

 

Projected benefit obligation

 

$

98,261 

 

$

105,866 

 

$

105,123 

 

$

109,818 

 

$

203,384 

 

$

215,684 

 

Accumulated benefit obligation

 

 

98,261 

 

 

105,866 

 

 

102,173 

 

 

106,273 

 

 

200,434 

 

 

212,139 

 

Fair value of plan assets

 

 

89,161 

 

 

96,528 

 

 

 

 

 

 

89,161 

 

 

96,528 

 

Underfunded portion of PBO/ABO

 

 

(9,100)

 

 

(9,338)

 

 

(105,123)

 

 

(109,818)

 

 

(114,223)

 

 

(119,156)

 

 

Summary of change in net actuarial loss and amortization

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income

 

 

 

 

 

 

 

 

 

 Tax

 

 

 

 

Three Months Ended September 30, 2016

 

Pre-tax

 

Benefit

 

Net of

 

(dollars in thousands)

    

Amount

    

(Expense)

    

Tax

 

Accumulated other comprehensive loss at June 30, 2016

 

$

(8,644)

 

$

3,417

 

$

(5,227)

 

Investment securities:

 

 

 

 

 

 

 

 

 

 

Unrealized net losses arising during the period

 

 

(9,925)

 

 

3,920

 

 

(6,005)

 

Reclassification of net gains to net income:

 

 

 

 

 

 

 

 

 

 

Investment securities gains, net

 

 

(30)

 

 

12

 

 

(18)

 

Net change in unrealized losses on investment securities

 

 

(9,955)

 

 

3,932

 

 

(6,023)

 

Cash flow derivative hedges:

 

 

 

 

 

 

 

 

 

 

Unrealized net gains on cash flow derivative hedges arising during the period

 

 

1,545

 

 

(610)

 

 

935

 

Net change in unrealized gains on cash flow derivative hedges

 

 

1,545

 

 

(610)

 

 

935

 

Other comprehensive loss

 

 

(8,410)

 

 

3,322

 

 

(5,088)

 

Accumulated other comprehensive loss at September 30, 2016

 

$

(17,054)

 

$

6,739

 

$

(10,315)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income

 

 

 

 

 

 

 

 

 

 Tax

 

 

 

 

Nine Months Ended September 30, 2016

 

Pre-tax

 

Benefit

 

Net of

 

(dollars in thousands)

    

Amount

    

(Expense)

    

Tax

 

Accumulated other comprehensive loss at December 31, 2015

 

$

(84,722)

 

$

33,463

 

$

(51,259)

 

Pension and other benefits:

 

 

 

 

 

 

 

 

 

 

Change due to the Reorganization Transactions

 

 

(78)

 

 

32

 

 

(46)

 

Net change in pension and other benefits

 

 

(78)

 

 

32

 

 

(46)

 

Investment securities:

 

 

 

 

 

 

 

 

 

 

Unrealized net gains arising during the period

 

 

92,590

 

 

(36,573)

 

 

56,017

 

Reclassification of net gains to net income:

 

 

 

 

 

 

 

 

 

 

Investment securities gains, net

 

 

(25,761)

 

 

10,176

 

 

(15,585)

 

Net change in unrealized gains on investment securities

 

 

66,829

 

 

(26,397)

 

 

40,432

 

Cash flow derivative hedges:

 

 

 

 

 

 

 

 

 

 

Unrealized net gains on cash flow derivative hedges arising during the period

 

 

917

 

 

(359)

 

 

558

 

Net change in unrealized gains on cash flow derivative hedges

 

 

917

 

 

(359)

 

 

558

 

Other comprehensive income

 

 

67,668

 

 

(26,724)

 

 

40,944

 

Accumulated other comprehensive loss at September 30, 2016

 

$

(17,054)

 

$

6,739

 

$

(10,315)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income

 

 

 

 

 

 

 

 

 

 Tax

 

 

 

 

Three Months Ended September 30, 2015

 

Pre-tax

 

Benefit

 

Net of

 

(dollars in thousands)

    

Amount

    

(Expense)

    

Tax

 

Accumulated other comprehensive loss at June 30, 2015

 

$

(74,979)

 

$

29,612

 

$

(45,367)

 

Investment securities:

 

 

 

 

 

 

 

 

 

 

Unrealized net gains arising during the period

 

 

22,369

 

 

(8,835)

 

 

13,534

 

Reclassification of net gains to net income:

 

 

 

 

 

 

 

 

 

 

Investment securities gains, net

 

 

(4,131)

 

 

1,633

 

 

(2,498)

 

Net change in unrealized gains on investment securities

 

 

18,238

 

 

(7,202)

 

 

11,036

 

Cash flow derivative hedges:

 

 

 

 

 

 

 

 

 

 

Unrealized net losses on cash flow derivative hedges arising during the period

 

 

(819)

 

 

324

 

 

(495)

 

Net change in unrealized losses on cash flow derivative hedges

 

 

(819)

 

 

324

 

 

(495)

 

Other comprehensive income

 

 

17,419

 

 

(6,878)

 

 

10,541

 

Accumulated other comprehensive loss at September 30, 2015

 

$

(57,560)

 

$

22,734

 

$

(34,826)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income

 

 

 

 

 

 

 

 

 

 Tax

 

 

 

 

Nine Months Ended September 30, 2015

 

Pre-tax

 

Benefit

 

Net of

 

(dollars in thousands)

    

Amount

    

(Expense)

    

Tax

 

Accumulated other comprehensive loss at December 31, 2014

 

$

(85,048)

 

$

33,591

 

$

(51,457)

 

Investment securities:

 

 

 

 

 

 

 

 

 

 

Unrealized net gains arising during the period

 

 

43,488

 

 

(17,178)

 

 

26,310

 

Reclassification of net gains to net income:

 

 

 

 

 

 

 

 

 

 

Investment securities gains, net

 

 

(14,993)

 

 

5,923

 

 

(9,070)

 

Net change in unrealized gains on investment securities

 

 

28,495

 

 

(11,255)

 

 

17,240

 

Cash flow derivative hedges:

 

 

 

 

 

 

 

 

 

 

Unrealized net losses on cash flow derivative hedges arising during the period

 

 

(550)

 

 

217

 

 

(333)

 

Reclassification of net gains to net income:

 

 

 

 

 

 

 

 

 

 

Other noninterest expense

 

 

(457)

 

 

181

 

 

(276)

 

Net change in unrealized losses on cash flow derivative hedges

 

 

(1,007)

 

 

398

 

 

(609)

 

Other comprehensive income

 

 

27,488

 

 

(10,857)

 

 

16,631

 

Accumulated other comprehensive loss at September 30, 2015

 

$

(57,560)

 

$

22,734

 

$

(34,826)

 

 

 

    

 

    

Income Tax

    

 

 

 

 

Pre‑tax

 

Benefit

 

Net of

 

(dollars in thousands)

 

Amount

 

(Expense)

 

Tax

 

Accumulated other comprehensive loss at December 31, 2013

 

$

(75,640)

 

$

29,875 

 

$

(45,765)

 

Year ended December 31, 2014:

 

 

 

 

 

 

 

 

 

 

Pension and other benefits:

 

 

 

 

 

 

 

 

 

 

Net actuarial losses arising during the year

 

 

(34,877)

 

 

13,776 

 

 

(21,101)

 

Prior service cost

 

 

2,196 

 

 

(867)

 

 

1,329 

 

Amortization of net loss included in net income

 

 

5,163 

 

 

(2,039)

 

 

3,124 

 

Net change in pension and other benefits

 

 

(27,518)

 

 

10,870 

 

 

(16,648)

 

Securities available for sale:

 

 

 

 

 

 

 

 

 

 

Unrealized net losses arising during the year

 

 

(1,308)

 

 

517 

 

 

(791)

 

Reclassification of net realized gains on securities available for sale included in net income

 

 

20,822 

 

 

(8,225)

 

 

12,597 

 

Net change in unrealized gains on securities available for sale

 

 

19,514 

 

 

(7,708)

 

 

11,806 

 

Cash flow derivative hedges:

 

 

 

 

 

 

 

 

 

 

Unrealized net losses on cash flow derivative hedges arising during the year

 

 

(1,404)

 

 

554 

 

 

(850)

 

Net change in unrealized gains on cash flow derivative hedges

 

 

(1,404)

 

 

554 

 

 

(850)

 

Other comprehensive loss

 

 

(9,408)

 

 

3,716 

 

 

(5,692)

 

Accumulated other comprehensive loss at December 31, 2014

 

$

(85,048)

 

$

33,591 

 

$

(51,457)

 

Year ended December 31, 2015:

 

 

 

 

 

 

 

 

 

 

Pension and other benefits:

 

 

 

 

 

 

 

 

 

 

Net actuarial gains arising during the year

 

$

5,322 

 

$

(2,102)

 

$

3,220 

 

Prior service credit

 

 

(429)

 

 

169 

 

 

(260)

 

Amortization of net loss included in net income

 

 

9,960 

 

 

(3,934)

 

 

6,026 

 

Net change in pension and other benefits

 

 

14,853 

 

 

(5,867)

 

 

8,986 

 

Securities available for sale:

 

 

 

 

 

 

 

 

 

 

Unrealized net losses arising during the year

 

 

(3,503)

 

 

1,384 

 

 

(2,119)

 

Reclassification of net realized gains on securities available for sale included in net income

 

 

(12,321)

 

 

4,867 

 

 

(7,454)

 

Net change in unrealized losses on securities available for sale

 

 

(15,824)

 

 

6,251 

 

 

(9,573)

 

Cash flow derivative hedges:

 

 

 

 

 

 

 

 

 

 

Unrealized net gains on cash flow derivative hedges arising during the year

 

 

1,684 

 

 

(665)

 

 

1,019 

 

Reclassification of net realized losses included in net income

 

 

(387)

 

 

153 

 

 

(234)

 

Net change in unrealized gains on cash flow derivative hedges

 

 

1,297 

 

 

(512)

 

 

785 

 

Other comprehensive income

 

 

326 

 

 

(128)

 

 

198 

 

Accumulated other comprehensive loss at December 31, 2015

 

$

(84,722)

 

$

33,463 

 

$

(51,259)

 

 

Schedule of components of net periodic benefit cost

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pension Benefits

 

Other Benefits

 

(dollars in thousands)

    

2016

    

2015

    

2016

    

2015

 

Three Months Ended September 30, 

 

 

 

 

 

 

 

 

 

 

 

 

 

Service cost

 

$

215

 

$

202

 

$

193

 

$

176

 

Interest cost

 

 

2,172

 

 

2,166

 

 

210

 

 

198

 

Expected return on plan assets

 

 

(1,180)

 

 

(1,042)

 

 

 —

 

 

 —

 

Prior service credit

 

 

 —

 

 

 —

 

 

(107)

 

 

(107)

 

Recognized net actuarial loss

 

 

1,774

 

 

2,451

 

 

 —

 

 

34

 

Total net periodic benefit cost

 

$

2,981

 

$

3,777

 

$

296

 

$

301

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine Months Ended September 30, 

 

 

 

 

 

 

 

 

 

 

 

 

 

Service cost

 

$

644

 

$

605

 

$

577

 

$

527

 

Interest cost

 

 

6,486

 

 

6,498

 

 

631

 

 

594

 

Expected return on plan assets

 

 

(3,515)

 

 

(3,125)

 

 

 —

 

 

 —

 

Prior service credit

 

 

 —

 

 

 —

 

 

(321)

 

 

(322)

 

Recognized net actuarial loss

 

 

5,319

 

 

7,353

 

 

 —

 

 

103

 

Total net periodic benefit cost

 

$

8,934

 

$

11,331

 

$

887

 

$

902

 

 

 

 

Pension Benefits

 

Other Benefits

 

(dollars in thousands)

 

2015

 

2014

 

2015

 

2014

 

Service cost

    

$

809 

    

$

702 

    

$

734 

    

$

742 

 

Interest cost

 

 

8,681 

 

 

8,995 

 

 

770 

 

 

925 

 

Expected return on plan assets

 

 

(4,178)

 

 

(4,270)

 

 

 

 

 

Prior service credit

 

 

 

 

 

 

(429)

 

 

 

Recognized net actuarial loss

 

 

9,928 

 

 

5,163 

 

 

32 

 

 

 

Total net periodic benefit cost

 

$

15,240 

 

$

10,590 

 

$

1,107 

 

$

1,667 

 

 

Schedule of funded pension benefit amounts included in pension benefits  

 

 

Funded
Pension Benefits

 

(dollars in thousands)

 

2015

 

2014

 

Interest cost

    

$

4,252 

    

$

4,461 

 

Expected return on plan assets

 

 

(4,178)

 

 

(4,270)

 

Recognized net actuarial loss

 

 

4,225 

 

 

1,826 

 

Total net periodic benefit cost

 

$

4,299 

 

$

2,017 

 

 

Schedule of assumptions used to determine benefit obligations and net periodic benefit cost  

The following weighted‑average assumptions were used to determine benefit obligations at December 31, 2015 and 2014:

 

 

ERP Pension
Benefits

 

SERP
Pension
Benefits

 

Other
Benefits

 

 

 

2015

 

2014

 

2015

 

2014

 

2015

 

2014

 

Discount rate

    

4.40 

%  

4.15 

%  

4.40 

%  

4.15 

%  

4.40 

%  

4.15 

%

Rate of compensation increase

 

NA

 

NA

 

4.00 

%  

4.00 

%  

NA

 

NA

 

 

Weighted‑average assumptions used to determine net periodic benefit cost for the years ended December 31, 2015 and 2014 were as follows:

 

 

ERP Pension
Benefits

 

SERP
Pension
Benefits

 

Other
Benefits

 

 

 

2015

 

2014

 

2015

 

2014

 

2015

 

2014

 

Discount rate

    

4.15 

%  

4.95 

%  

4.15 

%  

4.95 

%  

4.15 

%  

4.95 

%

Expected long‑term return on plan assets

 

4.50 

%  

4.50 

%  

NA

 

NA

 

NA

 

NA

 

Rate of compensation increase

 

NA

 

NA

 

4.00 

%  

4.00 

%  

NA

 

NA

 

 

Schedule of assumed healthcare cost trend rates  

 

    

2015 

    

2014 

 

Healthcare cost trend rate assumed for next year

 

7.00 

%  

7.00 

%

Rate to which the cost trend is assumed to decline (the ultimate trend rate)

 

5.00 

%  

5.00 

%

Year that the rate reaches the ultimate trend rate

 

2023 

 

2023 

 

 

Schedule of pre-tax effect of one percentage point change in assumed healthcare cost trend rates  

 

    

One Percentage‑

    

One Percentage‑

 

(dollars in thousands)

 

Point Increase

 

Point Decrease

 

Effect on 2015 total of service and interest cost components

 

$

74 

 

$

(66)

 

Effect on postretirement benefit obligation at December 31, 2015

 

 

432 

 

 

(399)

 

 

Schedule of allocation of employee retirement plan assets  

 

 

Asset
Allocation

 

 

 

2015

 

2014

 

Equity securities

    

40 

%  

45 

%

Debt securities

 

55 

%  

52 

%

Other securities

 

%  

%

Total

 

100 

%  

100 

%

 

Schedule of target allocation of employee retirement plan assets  

 

    

Target

 

 

 

Allocation

 

Equity securities

 

40 

%

Debt securities

 

55 

%

Other securities

 

%

 

Schedule of expected future benefit payments  

 

    

Pension

    

Other

 

(dollars in thousands)

 

Benefits

 

Benefits

 

2016

 

$

14,801 

 

$

1,143 

 

2017

 

 

14,933 

 

 

1,216 

 

2018

 

 

14,632 

 

 

1,327 

 

2019

 

 

14,753 

 

 

1,363 

 

2020

 

 

14,522 

 

 

1,424 

 

2021 to 2025

 

 

67,686 

 

 

8,040 

 

 

Schedule of fair value of employee retirement plan assets  

 

 

December 31, 2015

 

 

 

Quoted Prices

 

Significant

 

 

 

 

 

 

 

In Active

 

Other

 

Significant

 

 

 

 

 

Markets for

 

Observable

 

Unobservable

 

 

 

 

 

Identical Assets

 

Inputs

 

Inputs

 

 

 

(dollars in thousands)

 

(Level 1)

 

(Level 2)

 

(Level 3)

 

Total

 

Asset classes:

    

 

 

    

 

 

    

 

 

    

 

 

 

Cash and cash equivalents

 

$

4,274 

 

$

 

$

 

$

4,274 

 

Fixed income — U.S. Treasury securities

 

 

 

 

8,299 

 

 

 

 

8,299 

 

Fixed income — U.S. government agency securities

 

 

 

 

12,418 

 

 

 

 

12,418 

 

Fixed income — U.S. corporate securities

 

 

 

 

12,279 

 

 

 

 

12,279 

 

Fixed income — municipal securities

 

 

 

 

2,104 

 

 

 

 

2,104 

 

Fixed income — mutual funds

 

 

11,515 

 

 

 

 

 

 

11,515 

 

Fixed income — exchange‑traded fund

 

 

2,721 

 

 

 

 

 

 

2,721 

 

Equity — large‑cap mutual funds

 

 

21,329 

 

 

 

 

 

 

21,329 

 

Equity — large‑cap exchange‑traded fund

 

 

9,036 

 

 

 

 

 

 

9,036 

 

Equity — small‑cap exchange‑traded funds

 

 

4,334 

 

 

 

 

 

 

4,334 

 

Equity — international funds

 

 

852 

 

 

 

 

 

 

852 

 

Total

 

$

54,061 

 

$

35,100 

 

$

 

$

89,161 

 

 

 

 

December 31, 2014

 

 

 

Quoted Prices

 

Significant

 

 

 

 

 

 

 

In Active

 

Other

 

Significant

 

 

 

 

 

Markets for

 

Observable

 

Unobservable

 

 

 

 

 

Identical Assets

 

Inputs

 

Inputs

 

 

 

(dollars in thousands)

 

(Level 1)

 

(Level 2)

 

(Level 3)

 

Total

 

Asset classes:

    

 

 

    

 

 

    

 

 

    

 

 

 

Cash and cash equivalents

 

$

2,510 

 

$

 

$

 

$

2,510 

 

Fixed income — U.S. Treasury securities

 

 

 

 

6,206 

 

 

 

 

6,206 

 

Fixed income — U.S. government agency securities

 

 

 

 

11,513 

 

 

 

 

11,513 

 

Fixed income — U.S. corporate securities

 

 

 

 

15,074 

 

 

 

 

15,074 

 

Fixed income — municipal securities

 

 

 

 

2,999 

 

 

 

 

2,999 

 

Fixed income — mutual funds

 

 

11,471 

 

 

 

 

 

 

11,471 

 

Fixed income — exchange‑traded fund

 

 

2,712 

 

 

 

 

 

 

2,712 

 

Equity — large‑cap mutual funds

 

 

23,772 

 

 

 

 

 

 

23,772 

 

Equity — large‑cap exchange‑traded fund

 

 

4,807 

 

 

 

 

 

 

4,807 

 

Equity — mid‑cap exchange‑traded funds

 

 

5,944 

 

 

 

 

 

 

5,944 

 

Equity — small‑cap exchange‑traded funds

 

 

3,739 

 

 

 

 

 

 

3,739 

 

Equity — international funds

 

 

5,781 

 

 

 

 

 

 

5,781 

 

Total

 

$

60,736 

 

$

35,792 

 

$

 

$

96,528 

 

 

Pension and other benefits, net actuarial gain or loss    
Benefit plans    
Summary of change in net actuarial loss and amortization  

 

 

Pension Benefits

 

Other Benefits

 

(dollars in thousands)

 

2015

 

2014

 

2015

 

2014

 

Net actuarial loss at beginning of year

    

$

59,811 

    

$

31,568 

    

$

1,669 

    

$

198 

 

Amortization cost

 

 

(9,928)

 

 

(5,163)

 

 

(32)

 

 

 

Liability loss (gain)

 

 

(8,004)

 

 

35,083 

 

 

(1,018)

 

 

1,471 

 

Asset loss (gain)

 

 

3,700 

 

 

(1,677)

 

 

 

 

 

Net actuarial loss at end of year

 

$

45,579 

 

$

59,811 

 

$

619 

 

$

1,669