Schedule of Net Periodic Benefit Cost Components of Postretirement Benefits |
The following disclosures relating to postretirement medical benefits were measured at December 31: | | | | | | | | | | | | | | | | | | (Dollars in thousands) | 2020 | | 2019 | | 2018 | Change in benefit obligation: | | | | | | Benefit obligation at beginning of year | $ | 2,170 | | | $ | 1,893 | | | $ | 1,990 | | Service cost | 61 | | | 54 | | | 60 | | Interest cost | 67 | | | 78 | | | 70 | | Actuarial loss (gain) | 80 | | | 229 | | | (143) | | Benefits paid | (90) | | | (84) | | | (84) | | Benefit obligation at end of year | $ | 2,288 | | | $ | 2,170 | | | $ | 1,893 | | Change in plan assets: | | | | | | Fair value of plan assets at beginning of year | $ | — | | | $ | — | | | $ | — | | Employer contributions | 90 | | | 84 | | | 84 | | Benefits paid | (90) | | | (84) | | | (84) | | Fair value of plan assets at end of year | $ | — | | | $ | — | | | $ | — | | Unfunded status | $ | (2,288) | | | $ | (2,170) | | | $ | (1,893) | | Amounts recognized in accumulated other comprehensive income(1): | | | | | | Net prior service credit | $ | 435 | | | $ | 511 | | | $ | 587 | | Net gain | 376 | | | 491 | | | 783 | | Net amount recognized | $ | 811 | | | $ | 1,002 | | | $ | 1,370 | | Components of net periodic benefit cost: | | | | | | Service cost | $ | 61 | | | $ | 54 | | | $ | 60 | | Interest cost | 67 | | | 78 | | | 70 | | Amortization of prior service cost | (76) | | | (76) | | | (76) | | Net gain recognition | (36) | | | (63) | | | (45) | | Net periodic benefit cost | $ | 16 | | | $ | (7) | | | $ | 9 | | Assumption used to determine net periodic benefit cost: | | | | | | Discount rate | 3.20 | % | | 4.20 | % | | 3.60 | % | | | | | | | Assumption used to value the Accumulated Postretirement Benefit Obligation (APBO): | | | | | | Discount rate | 2.40 | % | | 3.10 | % | | 4.20 | % | | | | | | | | | | | | | | | | | | |
(1)Before tax effects The following disclosures relating to Alliance pension benefits were measured at: | | | | | | | | | | | | | | | | | | | (Dollars in thousands) | June 30, 2020 | | December 31, 2019 | | December 31, 2018 | | Change in benefit obligation: | | | | | | | Benefit obligation at beginning of year | $ | 6,893 | | | $ | 6,289 | | | $ | 7,853 | | | Interest cost | 105 | | | 253 | | | 279 | | | Settlements | (7,272) | | | (282) | | | (1,142) | | | Disbursements | — | | | (231) | | | (271) | | | Actuarial loss (gain) | 274 | | | 864 | | | (430) | | | Benefit obligation at end of period | $ | — | | | $ | 6,893 | | | $ | 6,289 | | | Change in plan assets: | | | | | | | Fair value of plan assets at beginning of year | $ | 7,431 | | | $ | 6,533 | | | $ | 8,378 | | | Actual return on plan assets | (159) | | | 1,435 | | | (393) | | | Settlements | (7,272) | | | (273) | | | (1,146) | | | Benefits paid | — | | | (231) | | | (271) | | | Administrative expenses | — | | | (33) | | | (35) | | | Fair value of plan assets at end of period | $ | — | | | $ | 7,431 | | | $ | 6,533 | | | Funded status | $ | — | | | $ | 538 | | | $ | 244 | | | Amounts recognized in accumulated other comprehensive income(1): | | | | | | | Net (loss) gain | $ | — | | | $ | (279) | | | $ | (413) | | | Components of net periodic benefit cost: | | | | | | | Service cost | $ | 17 | | | $ | 40 | | | $ | 40 | | | Interest cost | 105 | | | 253 | | | 279 | | | Expected return on plan assets | (196) | | | (471) | | | (596) | | | Settlements | — | | | 16 | | | (24) | | | Plan settlement loss | 1,431 | | | — | | | — | | | Net gain recognition | — | | | — | | | 413 | | | Net periodic benefit cost | $ | 1,357 | | | $ | (162) | | | $ | 112 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
(1)Before tax effects The following disclosures relating to Beneficial pension benefits and other postretirement benefit plans were measured at December 31, 2020: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 2020 | | 2019 | (Dollars in thousands) | | Pension Benefits | | Other Postretirement Benefits | | Pension Benefits | | Other Postretirement Benefits | Change in benefit obligation: | | | | | | | | | Benefit obligation at beginning of year | | $ | 102,878 | | | $ | 20,263 | | | $ | — | | | $ | — | | Acquired in business combinations | | — | | | — | | | 91,568 | | | 19,504 | | Service cost | | — | | | 48 | | | — | | | 76 | | Interest cost | | 2,910 | | | 475 | | | 2,851 | | | 588 | | Plan participants' contributions | | — | | | 35 | | | — | | | 34 | | Amendments | | — | | | (202) | | | — | | | — | | Actuarial gain (loss) | | 11,499 | | | (520) | | | 12,020 | | | 1,035 | | Benefits paid | | (5,004) | | | (797) | | | (3,561) | | | (974) | | Benefit obligation at end of year | | $ | 112,283 | | | $ | 19,302 | | | $ | 102,878 | | | $ | 20,263 | | Change in plan assets: | | | | | | | | | Fair value of plan assets at beginning of year | | $ | 100,388 | | | $ | — | | | $ | — | | | $ | — | | Acquired in business combinations | | — | | | — | | | 90,814 | | | — | | Actual return on Plan Assets | | 15,985 | | | — | | | 13,350 | | | — | | Employer contribution | | 340 | | | 762 | | | 293 | | | 940 | | Participants' contributions | | — | | | 35 | | | — | | | 34 | | | | | | | | | | | Benefits paid | | (5,004) | | | (797) | | | (3,561) | | | (974) | | Administrative expenses | | (580) | | | — | | | (508) | | | — | | Fair value of plan assets at end of year | | $ | 111,129 | | | $ | — | | | $ | 100,388 | | | $ | — | | Unfunded status | | $ | (1,154) | | | $ | (19,302) | | | $ | (2,490) | | | $ | (20,263) | | Amounts recognized in accumulated other comprehensive income(1): | | | | | | | | | Net loss | | $ | 6,635 | | | $ | 517 | | | $ | (4,174) | | | $ | (1,035) | | Components of net periodic benefit cost: | | | | | | | | | Service cost | | $ | — | | | $ | 48 | | | $ | — | | | $ | 76 | | Interest cost | | 2,910 | | | 475 | | | 2,851 | | | 588 | | Expected return on plan assets | | (6,363) | | | — | | | (4,829) | | | — | | Net (gain) loss recognition | | 4 | | | (205) | | | — | | | — | | Net periodic benefit cost | | $ | (3,449) | | | $ | 318 | | | $ | (1,978) | | | $ | 664 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
(1)Before tax effects Significant assumptions used to calculate the net periodic benefit cost and obligation for Beneficial postretirement plans as of December 31, 2020 are as follows: | | | | | | | | | | | | | | | Consolidated Pension Plan | | 2020 | | 2019 | Discount rate for net periodic benefit cost | | 2.91 | % | | 4.14 | % | Expected return on plan assets | | 6.50 | % | | 6.50 | % | Discount rate for disclosure obligations | | 3.25 | % | | 3.25 | % | Beneficial Bank Other Postretirement | | | | | Discount rate for net periodic benefit cost | | 3.12 | % | | 4.10 | % | Discount rate for disclosure obligations | | 2.31 | % | | 3.19 | % | FMS Other Postretirement | | | | | Discount rate for net periodic benefit cost | | 2.61 | % | | 3.60 | % | Discount rate for disclosure obligations | | 1.49 | % | | 2.60 | % | Split-Dollar Plan | | | | | Discount rate for net periodic benefit cost | | 2.57 | % | | 3.54 | % | Discount rate for disclosure obligations | | 1.45 | % | | 2.55 | % |
|
Estimated Future Benefit Payments |
The following table shows the expected future payments for the next 10 years: | | | | | | (Dollars in thousands) | | During 2021 | $ | 55 | | During 2022 | 57 | | During 2023 | 60 | | During 2024 | 65 | | During 2025 | 71 | | During 2026 through 2030 | 425 | | | $ | 733 | |
Estimated future benefit payments: The following table shows the expected future payments for the next 10 years: | | | | | | | | | | | | (Dollars in thousands) | Pension Benefits | | Other Postretirement Benefits | During 2021 | $ | 4,694 | | | $ | 1,099 | | During 2022 | 4,918 | | | 1,103 | | During 2023 | 5,488 | | | 1,129 | | During 2024 | 6,123 | | | 1,120 | | During 2025 | 5,078 | | | 1,145 | | During 2026 through 2030 | 28,445 | | | 5,516 | | | $ | 54,746 | | | $ | 11,112 | |
|
Schedule of Allocation of Plan Assets |
The fair values and weighted average asset allocations in plan assets of all pension and postretirement plan assets at December 31, 2020 and 2019 by asset category are as follows: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Category Used for Fair Value Measurement | | | December 31, 2020 | (Dollars in thousands) | | Level 1 | | Level 2 | | Level 3 | | Total | | Percent | Assets: | | | | | | | | | | | Mutual Funds: | | | | | | | | | | | Large cap | | $ | 5,827 | | | $ | — | | | $ | — | | | $ | 5,827 | | | 5.2 | % | Mid cap | | 69 | | | — | | | — | | | 69 | | | 0.1 | | Small cap | | 61 | | | — | | | — | | | 61 | | | 0.1 | | International | | 10,249 | | | — | | | — | | | 10,249 | | | 9.2 | | Global Managed Volatility | | 8,970 | | | — | | | — | | | 8,970 | | | 8.1 | | U.S. Managed Volatility | | 3,363 | | | — | | | — | | | 3,363 | | | 3.0 | | Fixed Income | | 73,071 | | | — | | | — | | | 73,071 | | | 65.8 | | U.S. Government Agencies | | 9,345 | | | — | | | — | | | 9,345 | | | 8.4 | | Accrued Income | | 174 | | | — | | | — | | | 174 | | | 0.1 | | Total | | $ | 111,129 | | | $ | — | | | $ | — | | | $ | 111,129 | | | 100.0 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Category Used for Fair Value Measurement | | | December 31, 2019 | (Dollars in thousands) | | Level 1 | | Level 2 | | Level 3 | | Total | | Percent | Assets: | | | | | | | | | | | Mutual Funds: | | | | | | | | | | | Large cap | | $ | 4,532 | | | $ | — | | | $ | — | | | $ | 4,532 | | | 4.5 | % | Mid cap | | 67 | | | — | | | — | | | 67 | | | 0.1 | | Small cap | | 63 | | | — | | | — | | | 63 | | | 0.1 | | International | | 7,902 | | | — | | | — | | | 7,902 | | | 7.9 | | Global Managed Volatility | | 6,955 | | | — | | | — | | | 6,955 | | | 6.9 | | U.S. Managed Volatility | | 2,611 | | | — | | | — | | | 2,611 | | | 2.6 | | Fixed Income | | 62,924 | | | — | | | — | | | 62,924 | | | 62.7 | | U.S. Government Agencies | | 15,166 | | | — | | | — | | | 15,166 | | | 15.1 | | Accrued Income | | 168 | | | — | | | — | | | 168 | | | 0.1 | | Total | | $ | 100,388 | | | $ | — | | | $ | — | | | $ | 100,388 | | | 100.0 | % |
|