XML 39 R37.htm IDEA: XBRL DOCUMENT v2.4.1.9
EMPLOYEE BENEFITS (Tables)
12 Months Ended
Dec. 31, 2014
EMPLOYEE BENEFITS  
Information about changes in obligations and plan assets of the defined benefit pension plan and the defined benefit plan component of the SERP

 

 

 

Pension Benefits

 

SERP Benefits

 

At December 31,

 

2014

 

2013

 

2014

 

2013

 

(In thousands)

 

 

 

 

 

 

 

 

 

Change in benefit obligation:

 

 

 

 

 

 

 

 

 

Benefit obligation at beginning of year

 

$

13,243

 

$

13,107

 

$

1,919

 

$

1,999

 

Service cost

 

905

 

931

 

132

 

149

 

Interest cost

 

639

 

564

 

88

 

76

 

Benefits paid and expected expenses

 

(282

)

(236

)

(112

)

(112

)

Assumption changes and other

 

4,455

 

(1,123

)

430

 

(193

)

Plan amendment

 

 

 

 

 

Benefit obligation at end of year

 

$

18,960

 

$

13,243

 

$

2,457

 

$

1,919

 

 

 

 

 

 

 

 

 

 

 

Change in plan assets, at fair value:

 

 

 

 

 

 

 

 

 

Plan assets at beginning of year

 

$

21,828

 

$

17,125

 

$

 

$

 

Actual return on plan assets

 

981

 

2,939

 

 

 

Employer contribution

 

1,361

 

2,000

 

112

 

112

 

Benefits paid and actual expenses

 

(283

)

(236

)

(112

)

(112

)

Plan assets at end of year

 

$

23,887

 

$

21,828

 

$

 

$

 

 

 

 

 

 

 

 

 

 

 

Funded status (plan assets less benefit obligations) 

 

$

4,927

 

$

8,585

 

$

(2,457

)

$

(1,919

)

 

Amounts recognized in accumulated other comprehensive income

 

 

 

Pension Benefits

 

SERP Benefits

 

At December 31,

 

2014

 

2013

 

2014

 

2013

 

(In thousands)

 

 

 

 

 

 

 

 

 

Net actuarial loss

 

$

7,631

 

$

2,559

 

$

628

 

$

198

 

Prior service cost

 

(869

)

(946

)

 

 

Transition obligation

 

 

 

87

 

114

 

Plan amendment

 

 

 

 

 

Net amount recognized

 

$

6,762

 

$

1,613

 

$

715

 

$

312

 

 

Components of net periodic benefit cost and other amounts recognized in Other Comprehensive Income

 

 

 

Pension Benefits

 

SERP Benefits

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At December 31,

 

2014

 

2013

 

2012

 

 

2014

 

2013

 

2012

 

(In thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Components of net periodic benefit cost and other amounts recognized in Other Comprehensive Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Service cost

 

$

905

 

$

931

 

$

1,131

 

 

$

132

 

$

149

 

$

120

 

Interest cost

 

639

 

564

 

508

 

 

88

 

76

 

52

 

Expected return on plan assets

 

(1,625

)

(1,385

)

(993

)

 

 

 

 

Amortization of net loss

 

27

 

325

 

248

 

 

 

 

 

Amortization of unrecognized prior service cost

 

(77

)

(77

)

10

 

 

 

 

 

Amortization of unrecognized transition (asset) obligation

 

 

 

 

 

28

 

43

 

30

 

Net periodic benefit cost (credit)

 

$

(131

)

$

358

 

$

904

 

 

$

248

 

$

268

 

$

202

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net (gain) loss

 

$

5,099

 

$

(2,677

)

$

(345

)

 

$

430

 

$

(193

)

$

208

 

Prior service cost

 

 

 

 

 

 

 

 

Transition obligation

 

 

 

 

 

 

 

 

Amortization of net loss

 

(27

)

(325

)

(248

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortization of prior service cost

 

77

 

77

 

(10

)

 

 

 

 

Amortization of transition obligation

 

 

 

 

 

(27

)

(43

)

(30

)

 

 

5,149

 

(2,925

)

(603

)

 

403

 

(236

)

178

 

Deferred taxes

 

(2,044

)

1,161

 

240

 

 

(160

)

93

 

(71

)

Total recognized in other comprehensive income

 

3,105

 

(1,764

)

(363

)

 

243

 

(143

)

107

 

Total recognized in net periodic benefit cost and other comprehensive income

 

$

2,974

 

$

(1,406

)

$

541

 

 

$

491

 

$

125

 

$

309

 

 

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

 

 

 

Pension Benefits

 

SERP Benefits

 

At December 31,

 

2014

 

2013

 

2012

 

2014

 

2013

 

2012

 

Weighted Average Assumptions Used to Determine Benefit Obligations

 

 

 

 

 

 

 

 

 

 

 

 

 

Discount rate

 

3.90 

%

4.90 

%

4.20 

%

3.80 

%

4.70 

%

3.90 

%

Rate of compensation increase

 

3.00 

 

3.00 

 

3.00 

 

5.00 

 

5.00 

 

5.00 

 

Weighted Average Assumptions Used to Determine Net Periodic Benefit Cost

 

 

 

 

 

 

 

 

 

 

 

 

 

Discount rate

 

4.90 

%

4.20 

%

4.53 

%

4.70 

%

3.90 

%

3.13 

%

Rate of compensation increase

 

3.00 

 

3.00 

 

3.00 

 

5.00 

 

5.00 

 

5.00 

 

Expected long-term rate of return

 

7.50 

 

7.50 

 

7.50 

 

 

 

 

 

Schedule of target allocations for Plan assets

 

 

 

 

 

Percentage of Plan Assets
At December 31,

 

Weighted-
Average

 

 

 

Target
Allocation
2015

 

2014

 

2013

 

Expected
Long-term
Rate of
Return

 

 

 

 

 

 

 

 

 

 

 

Asset Category

 

 

 

 

 

 

 

 

 

Cash Equivalents

 

0 – 5

%

4.1 

%

3.9 

%

 

Equity Securities

 

45 - 65

%

62.1 

%

59.3 

%

4.9 

%

Fixed income securities

 

35 - 55

%

33.8 

%

36.8 

%

2.6 

%

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

100.0 

%

100.0 

%

7.5 

%

 

Schedule of the Plan's fair value hierarchy for its financial assets measured at fair value on a recurring basis

 

 

 

 

 

Fair Value Measurements at

 

 

 

 

 

December 31, 2014 Using:

 

 

 

Carrying
Value

 

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

 

Significant
Other
Observable
Inputs
(Level 2)

 

Significant
Unobservable
Inputs
(Level 3)

 

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

Cash and Cash Equivalents

 

 

 

 

 

 

 

 

 

Cash

 

$

15 

 

$

15 

 

$

 

 

 

Short term investment funds

 

964 

 

 

964 

 

 

 

Total cash equivalents

 

979 

 

15 

 

964 

 

 

 

Equities:

 

 

 

 

 

 

 

 

 

U.S. Large cap

 

9,918 

 

9,919 

 

 

 

 

U.S. Mid cap

 

800 

 

800 

 

 

 

 

U.S. Small cap

 

782 

 

782 

 

 

 

 

International

 

3,361 

 

3,361 

 

 

 

 

Total equities

 

14,861 

 

14,862 

 

 

 

 

Fixed income securities:

 

 

 

 

 

 

 

 

 

Government issues

 

1,413 

 

 

1,413 

 

 

 

Corporate bonds

 

1,220 

 

 

1,220 

 

 

 

Mortgage backed

 

533 

 

 

533 

 

 

 

High yield bonds and bond funds

 

4,881 

 

 

4,881 

 

 

 

Total fixed income securities

 

8,047 

 

 

8,047 

 

 

 

Total Plan Assets

 

$

23,887 

 

$

14,877 

 

$

9,011 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair Value Measurements at

 

 

 

 

 

December 31, 2013 Using:

 

 

 

Carrying
Value

 

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

 

Significant
Other
Observable
Inputs
(Level 2)

 

Significant
Unobservable
Inputs
(Level 3)

 

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

Cash and Cash Equivalents

 

 

 

 

 

 

 

 

 

Cash

 

$

15 

 

$

15 

 

$

 

 

 

Short term investment funds

 

820 

 

 

820 

 

 

 

Total cash equivalents

 

835 

 

15 

 

820 

 

 

 

Equities:

 

 

 

 

 

 

 

 

 

U.S. Large cap

 

8,127 

 

8,127 

 

 

 

 

U.S. Mid cap

 

752 

 

752 

 

 

 

 

U.S. Small cap

 

786 

 

786 

 

 

 

 

International

 

3,290 

 

3,290 

 

 

 

 

Total equities

 

12,955 

 

12,955 

 

 

 

 

Fixed income securities:

 

 

 

 

 

 

 

 

 

Government issues

 

1,798 

 

 

1,798 

 

 

 

Corporate bonds

 

1,453 

 

 

1,453 

 

 

 

Mortgage backed

 

753 

 

 

753 

 

 

 

High yield bonds and bond funds

 

4,034 

 

 

4,034 

 

 

 

Total fixed income securities

 

8,038 

 

 

8,038 

 

 

 

Total Plan Assets

 

$

21,828 

 

$

12,970 

 

$

8,858 

 

 

 

 

Summary of payments, which reflect expected future service, expected to be paid

 

Year

 

Pension and SERP
Payments

 

2015

 

$

458,423 

 

2016

 

525,218 

 

2017

 

585,040 

 

2018

 

703,984 

 

2019

 

778,075 

 

2020-2024

 

5,761,952 

 

 

 

Summary of Stock Option Plan Activity

 

(Dollars in thousands, except per share amounts)

 

Number
of
Options

 

Weighted
Average
Exercise
Price

 

Weighted
Average
Remaining
Contractual
Life

 

Aggregate
Intrinsic
Value

 

Outstanding, January 1, 2014

 

45,395

 

$

25.54

 

 

 

 

 

Granted

 

 

 

 

 

 

 

Exercised

 

(2,504

)

$

24.61

 

 

 

 

 

Forfeited

 

(2,460

)

$

25.25

 

 

 

 

 

Expired

 

(561

)

$

24.00

 

 

 

 

 

Outstanding, December 31, 2014

 

39,870

 

$

25.63

 

1.70 years

 

$

53

 

Vested and Exercisable, December 31, 2014

 

39,870

 

$

25.63

 

1.70 years

 

$

53

 

 

 

 

 

 

 

 

 

 

 

Range of Exercise Prices

 

Number
of
Options

 

Exercise
Price

 

 

 

 

 

 

 

34,739

 

$

25.25

 

 

 

 

 

 

 

3,000

 

$

26.55

 

 

 

 

 

 

 

2,131

 

$

30.60

 

 

 

 

 

 

 

39,870

 

 

 

 

 

 

 

 

Summary of activity related to the stock options

 

December 31,

 

2014

 

2013

 

2012

 

(In thousands)

 

 

 

 

 

 

 

Intrinsic value of options exercised

 

$

 

$

 

$

 

Cash received from options exercised

 

 

 

 

Tax benefit realized from option exercises

 

 

 

 

Weighted average fair value of options granted

 

 

 

 

 

Summary of Restricted Stock Awards Activity

 

 

 

Shares

 

Weighted
Average Grant-Date
Fair Value

 

Unvested, January 1, 2014

 

197,599

 

$

21.18

 

Granted

 

80,273

 

$

25.32

 

Vested

 

(27,030

)

$

21.44

 

Forfeited

 

(2,398

)

$

22.33

 

Unvested, December 31, 2014

 

248,444

 

$

22.48