XML 38 R42.htm IDEA: XBRL DOCUMENT v3.20.1
PENSION PLAN AND OTHER BENEFIT PLANS (Tables)
12 Months Ended
Dec. 31, 2019
Retirement Benefits [Abstract]  
Change in Benefit Obligation
The following table presents (1) changes in the plan's accumulated postretirement benefit obligation and (2) the plan's funded status at December 31, 2019 and 2018 (in thousands):
Changes in accumulated postretirement benefit obligation:
 
2019
 
2018
Accumulated postretirement benefit obligation - beginning of year
 
$
363

 
$
441

Service cost
 

 

Interest cost
 
16

 
16

Participant contributions
 
49

 
73

Amendments
 

 

Actuarial (gain) loss
 
31

 
22

Benefits paid
 
(127
)
 
(189
)
Accumulated postretirement benefit obligation at end of year
 
$
332

 
$
363

The following table presents Executive Supplemental Pension plan status at December 31, 2019 and 2018 (in thousands):
Change in projected benefit obligation:
 
2019
 
2018
Benefit obligation at beginning of year
 
$
1,179

 
$
1,289

Service cost
 

 

Interest cost
 
49

 
46

Actuarial (gain) loss
 
113

 
(47
)
Benefits paid
 
(109
)
 
(109
)
Projected benefit obligation at end of year
 
$
1,232

 
$
1,179

The following table presents (1) changes in the plan's projected benefit obligation and plan assets, and (2) the plan's funded status at December 31, 2019 and 2018 (in thousands):

Change in projected benefit obligation:
 
2019
 
2018
Benefit obligation at beginning of year
 
$
36,022

 
$
42,240

Interest cost
 
1,522

 
1,551

Actuarial (gain) loss
 
4,474

 
(2,491
)
Settlements
 

 
(3,288
)
Benefits paid
 
(2,132
)
 
(1,990
)
Benefit obligation at end of year
 
$
39,886

 
$
36,022

Change in Plan Assets
Changes in plan assets:
 
2019
 
2018
Fair value of plan assets at beginning of year
 
$

 
$

Employer contributions
 
109

 
109

Benefits paid
 
(109
)
 
(109
)
Fair value of plan assets at end of year
 
$

 
$

 
 
 
 
 
Unfunded status
 
$
(1,232
)
 
$
(1,179
)
Change in plan assets:
 
2019
 
2018
Fair value of plan assets at beginning of year
 
$

 
$

Employer contribution
 
78

 
116

Plan participants’ contributions
 
49

 
73

Benefits paid
 
(127
)
 
(189
)
Fair value of plan assets at end of year
 
$

 
$

 
 
 
 
 
Unfunded status
 
$
(332
)
 
$
(363
)
Change in plan assets:
 
2019
 
2018
Fair value of plan assets at beginning of year
 
$
41,476

 
$
46,672

Actual return on plan assets
 
6,213

 
82

Employer contributions
 

 

Settlements
 

 
(3,288
)
Benefits paid
 
(2,132
)
 
(1,990
)
Fair value of plan assets at end of year
 
$
45,557

 
$
41,476

 
 
 
 
 
Funded status
 
$
5,671

 
$
5,454

Amount Recognized in Accumulated Other Comprehensive Income
Amounts recognized in accumulated other comprehensive income (loss) at December 31, 2019 and 2018 consist of the following (in thousands):
 
 
2019
 
2018
Net actuarial loss
 
$
283

 
$
174

Prior service cost
 

 

Total before tax effects
 
$
283

 
$
174

Amount recognized in accumulated other comprehensive income (loss) at December 31, 2019 and 2018 consist of the following (in thousands):
 
 
2019
 
2018
Net actuarial loss
 
$
417

 
$
491

Prior service credit
 
(440
)
 
(661
)
Total before tax effects
 
$
(23
)
 
$
(170
)
Amount recognized in accumulated other comprehensive income (loss) at December 31, 2019 and 2018 consist of the following (in thousands):
 
 
2019
 
2018
Net actuarial loss
 
$
9,352

 
$
9,075

Prior service cost
 

 

Total before tax effects
 
$
9,352

 
$
9,075

Assumptions Used in Determining Benefit Obligation
Accumulated benefit obligation at December 31, 2019 and 2018 was $1.2 million and $1.2 million, respectively.
Weighted-average assumption for disclosure as of December 31:
 
2019
 
2018
 
2017
Discount rate
 
3.33
%
 
4.35
%
 
3.74
%
Assumed rate of future compensation increase
 
N/A

 
N/A

 
N/A

The principal actuarial assumptions used in determining the projected benefit obligation as of December 31, 2019, 2018 and 2017 were as follows:
 
 
2019
 
2018
 
2017
Discount rate
 
3.33
%
 
4.35
%
 
3.74
%
Assumed rate of future compensation increase
 
N/A

 
N/A

 
N/A

Components of Net Periodic Benefit Cost
The components of net periodic postretirement benefit cost for the years ended December 31, 2019, 2018 and 2017 are as follows (in thousands):
Net periodic cost (benefit)
 
2019
 
2018
 
2017
Service cost
 
$

 
$

 
$

Interest cost
 
16

 
16

 
20

Amortization of prior service benefit
 
(220
)
 
(220
)
 
(220
)
Recognized actuarial loss
 
105

 
123

 
143

Recognized prior service benefit due to curtailments
 

 

 

Net periodic postretirement cost (benefit)
 
$
(99
)
 
$
(81
)
 
$
(57
)
The components of net periodic benefit cost for the years ended December 31, 2019, 2018 and 2017 are as follows (in thousands):
Net periodic benefit cost
 
2019
 
2018
 
2017
Service cost
 
$

 
$

 
$

Interest cost
 
49

 
46

 
50

Recognized actuarial loss
 
4

 
7

 
3

Net periodic postretirement benefit cost
 
$
53

 
$
53

 
$
53

Components of net periodic benefit cost and other amounts recognized in other comprehensive income (loss) in 2019, 2018 and 2017 consist of the following (in thousands):

Net periodic benefit cost
 
2019
 
2018
 
2017
Service cost, benefits earned during the year
 
$

 
$

 
$

Interest cost on projected benefit obligation
 
1,522

 
1,551

 
1,646

Expected return on plan assets
 
(2,221
)
 
(3,309
)
 
(3,144
)
Amortization of net loss
 
204

 
188

 
267

Amortization of  prior service cost
 

 

 

Recognized (gain) loss due to settlements
 

 
828

 

Net periodic cost (benefit)
 
$
(495
)
 
$
(742
)
 
$
(1,231
)
Schedule of Other Amounts Recognized in Other Comprehensive Income
Other changes in plan assets and benefit obligations recognized in other comprehensive income (loss):
 
2019
 
2018
 
2017
Net actuarial (gain) loss
 
$
481

 
$
736

 
$
(1,165
)
Recognized loss
 
(204
)
 
(1,016
)
 
(267
)
Amortization of prior service cost
 

 

 

Total recognized in other comprehensive income (loss) (before tax effect)
 
$
277

 
$
(280
)
 
$
(1,432
)
 
 
 
 
 
 
 
Total recognized in net (benefit) cost and other comprehensive income (loss) (before tax effect)
 
$
(218
)
 
$
(1,022
)
 
$
(2,663
)
Other changes in plan assets and benefit obligation recognized in other comprehensive income (loss):
 
2019
 
2018
 
2017
Net actuarial (gain) loss
 
$
113

 
$
(47
)
 
$
66

Recognized actuarial loss
 
(4
)
 
(7
)
 
(3
)
Total recognized in other comprehensive income (loss) (before tax effect)
 
$
109

 
$
(54
)
 
$
63

 
 
 
 
 
 
 
Total recognized in net benefit cost and other comprehensive income (loss) (before tax effect)
 
$
162

 
$
(1
)
 
$
116

Other changes in plan assets and benefit obligations
  recognized  in other comprehensive income (loss):
 
2019
 
2018
 
2017
Net actuarial loss
 
$
31

 
$
22

 
$
98

Recognized actuarial loss
 
(105
)
 
(123
)
 
(143
)
Prior service credit
 

 

 

Amortization of prior service benefit
 
220

 
220

 
220

Total recognized in other comprehensive income (loss)(before tax effect)
 
$
146

 
$
119

 
$
175

 
 
 
 
 
 
 
Total recognized in net benefit cost and other comprehensive income (loss) (before tax effect)
 
$
47

 
$
38

 
$
118

Amounts Expected to be Recognized in Net Periodic Cost
Amounts expected to be recognized in net periodic cost during 2020 (in thousands):
 
 
Loss recognition
 
$
196

Prior service cost recognition
 
$

Amounts expected to be recognized in net periodic cost during 2020 (in thousands):
 
 
Loss recognition
 
$
96

Prior service cost recognition
 
$
(220
)
Amounts expected to be recognized in net periodic cost during 2020 (in thousands):
 
 
Loss recognition
 
$
13

Prior service cost recognition
 
$

Assumptions Used in Determining Net Periodic Benefit Cost
The principal actuarial assumptions used in determining the net periodic benefit cost for the years ended December 31, 2019, 2018 and 2017 were as follows:
 
 
2019
 
2018
 
2017
Discount rate
 
4.35
%
 
3.74
%
 
4.16
%
Expected long-term rate of return on assets
 
5.50
%
 
7.25
%
 
7.75
%
Assumed rate of future compensation increase
 
N/A

 
N/A

 
N/A

Weighted-average assumptions for net periodic cost as of December 31:
 
2019
 
2018
 
2017
Discount rate
 
4.35
%
 
3.74
%
 
4.16
%
Salary scale
 
N/A

 
N/A

 
N/A

Target Assets Allocations
The expected return on plan assets was determined based on a CAPM using historical and expected future returns of the various asset classes, reflecting the target allocations described below.
Asset Class
 
Target Allocation 2019
 
Percentage of Plan Assets at December 31,
 
Expected Long-Term Rate of Return
 
 
 
 
2019
 
2018
 
 
Large cap domestic equities
 
20% - 50%
 
38
%
 
38
%
 
7.5
%
Mid-cap domestic equities
 
0% - 15%
 
2
%
 
2
%
 
9.5
%
Small-cap domestic equities
 
0% - 10%
 
2
%
 
6
%
 
7.8
%
International equities
 
0% - 20%
 
8
%
 
4
%
 
4.7
%
Intermediate fixed income
 
30% - 70%
 
45
%
 
37
%
 
4.6
%
Alternative assets
 
0% - 10%
 
%
 
%
 
%
Cash
 
0% - 20%
 
5
%
 
13
%
 
1.3
%
Total
 
 
 
100
%
 
100
%
 
 
Fair Value of Plan Assets
The fair value of the plan assets at December 31, 2019 and 2018, by asset class are as follows (in thousands):

 
 
Fair Value Measurement at
December 31, 2019 Using
Plan Assets
 
Carrying Value
 
Quoted Prices in Active Markets for Identical Assets
(Level 1)
 
Significant Other Observable Inputs
(Level 2)
 
Significant Unobservable Inputs
(Level 3)
Cash
 
$
2,210

 
$
2,210

 
$

 
$

Equity securities:
 
 

 
 

 
 

 
 

U.S. companies
 
17,939

 
17,939

 

 

International companies
 

 


 

 

 
 
 
 
 
 
 
 
 
Mutual funds
 
21,328

 
21,328

 

 

 
 
 
 
 
 
 
 
 
Debt securities:
 
 

 
 

 
 

 
 

U.S. Treasuries/Government bonds
 
3,054

 

 
3,054

 

U.S. Corporate bonds
 
1,026

 

 
1,026

 

Total plan assets
 
$
45,557

 
$
41,477

 
$
4,080

 
$


 
 
Fair Value Measurement at
December 31, 2018 Using
Plan Assets
 
Carrying Value
 
Quoted Prices in Active Markets for Identical Assets
(Level 1)
 
Significant Other Observable Inputs
(Level 2)
 
Significant Unobservable Inputs
(Level 3)
Cash
 
$
5,476

 
$
5,476

 
$

 
$

Equity securities:
 
 

 
 

 
 

 
 

U.S. companies
 
16,244

 
16,244

 

 

International companies
 

 

 

 

 
 
 
 
 
 
 
 
 
Mutual funds
 
16,242

 
16,242

 

 

 
 
 
 
 
 
 
 
 
Debt securities:
 
 

 
 

 
 

 
 

U.S. Treasuries/Government bonds
 
2,031

 

 
2,031

 

U.S. Corporate bonds
 
1,483

 

 
1,483

 

Total plan assets
 
$
41,476

 
$
37,962

 
$
3,514

 
$

Effect of One-Percentage Point Change in Assumed Health Care Cost Trend Rates
Assumed health care cost trend rates have a significant effect on the amounts reported for the health care plan.  A one-percentage point change in assumed health care cost trend rates would have the following effects (in thousands):
Effect of a 1% increase in health care trend rate on:
 
2019
 
2018
 
2017
Benefit obligation
 
$
17

 
$
4

 
$
5

Total service and interest cost
 
$
1

 
$

 
$

Effect of a 1% decrease in health care trend rate on:
 
2019
 
2018
 
2017
Benefit obligation
 
$
(16
)
 
$
(4
)
 
$
(6
)
Total service and interest cost
 
$
(1
)
 
$

 
$

Weighted-Average Assumption for Disclosure of Health Care Cost Trend
Weighted-average assumption for disclosure as of December 31:
 
2019
 
2018
 
2017
Discount rate
 
3.33
%
 
4.35
%
 
3.74
%
Health care cost trend: Initial (Pre-65/Post 65)
 
6.95% / 5.45%

 
6.95% / 5.45%

 
6.50
%
Health care cost trend: Ultimate (Pre-65/Post 65)
 
4.75% / 4.75%

 
4.75% / 4.75%

 
5.00
%
Year ultimate cost trend reached
 
2025

 
2024

 
2021

Weighted-Average Assumption for Net Periodic Cost
Weighted-average assumptions for net periodic cost as of December 31:
 
2019
 
2018
 
2017
Discount rate
 
4.35
%
 
3.74
%
 
4.16
%
Health care cost trend: Initial
 
6.95% / 5.45%

 
6.50
%
 
6.50
%
Health care cost tread: Ultimate
 
4.75% / 4.75%

 
5.00
%
 
5.00
%
Year ultimate reached
 
2024

 
2021

 
2020

Estimated Benefit Payments
The following table presents the estimated benefit payments for each of the next five years and the aggregate amount expected to be paid in years six through ten for the pension plan (in thousands):
Calendar Year
 
Future Expected Benefit Payments
2020
 
$
2,223

2021
 
$
2,240

2022
 
$
2,251

2023
 
$
2,251

2024
 
$
2,269

2025-2029
 
$
11,350

The following table presents the estimated benefit payments for each of the next five years and the aggregate amount expected to be paid in years six through ten for the Supplemental Pension Plan (in thousands):
Calendar Year
 
Future Estimated Benefit Payments
2020
 
$
109

2021
 
$
107

2022
 
$
105

2023
 
$
102

2024
 
$
99

2025-2029
 
$
431

The following table presents the estimated benefit payments for each of the next five years and the aggregate amount expected to be paid in years six through ten (in thousands):
Calendar Year
 
Future Estimated Benefit Payments
2020
 
$
86

2021
 
$
50

2022
 
$
37

2023
 
$
38

2024
 
$
21

2025-2029
 
$
87