XML 60 R47.htm IDEA: XBRL DOCUMENT v3.22.0.1
Postretirement Benefit Plans (Tables)
12 Months Ended
Dec. 31, 2021
Defined Benefit Postretirement Health And Life Coverage [Member]  
Defined Benefit Plan Disclosure [Line Items]  
Schedule of Net Funded Status

The following tables provide a reconciliation of the changes in the plan’s health and life insurance benefit obligations and fair value of plan assets for the years ended December 31, 2021 and 2020, and a statement of the funded status at December 31, 2021 and 2020.

 

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

December 31,

 

Change in benefit obligations:

 

2021

 

 

2020

 

Benefit obligations, January 1

 

$

342

 

 

$

404

 

Service cost

 

 

2

 

 

 

3

 

Interest cost

 

 

9

 

 

 

13

 

Change in experience

 

 

73

 

 

 

45

 

Change in assumptions

 

 

(5

)

 

 

27

 

Benefit payments

 

 

(22

)

 

 

(150

)

Benefit obligations, December 31

 

$

399

 

 

$

342

 

 

 

 

 

 

 

 

 

 

Change in fair value of plan assets:

 

 

 

 

 

 

 

 

Fair value of plan assets, January 1

 

$

 

 

$

 

Employer contributions

 

 

22

 

 

 

150

 

Benefit payments

 

 

(22

)

 

 

(150

)

Fair value of plan assets, December 31

 

$

 

 

$

 

 

 

 

 

 

 

 

 

 

Funded status at year end

 

$

(399

)

 

$

(342

)

Schedule of Amounts Recognized in Balance Sheet

The amount recognized in other liabilities on the consolidated balance sheets at December 31, 2021 and 2020, is as follows:

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

2021

 

 

2020

 

Accrued benefit liability

 

$

399

 

 

$

342

 

Schedule of Amounts Recognized in Other Comprehensive (Loss) Income

The amounts recognized in accumulated other comprehensive loss consist of:

(Dollars in thousands)

 

December 31,

 

 

 

2021

 

 

2020

 

Net loss, pretax

 

$

82

 

 

$

22

 

Net prior service cost, pretax

 

 

(15

)

 

 

(40

)

Schedule of Net Periodic Benefit (Income) Costs

The components of net periodic postretirement benefit (income) cost for 2021, 2020 and 2019 are as follows:

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2021

 

 

2020

 

 

2019

 

Service cost

 

$

2

 

 

$

3

 

 

$

3

 

Interest cost

 

 

9

 

 

 

13

 

 

 

17

 

Amortization of prior service cost

 

 

(25

)

 

 

(25

)

 

 

(25

)

Amortization of net (gain) or loss

 

 

9

 

 

 

 

 

 

(5

)

Net periodic postretirement benefit (income) cost

 

$

(5

)

 

$

(9

)

 

$

(10

)

Schedule of Assumptions Used

Assumptions used in the measurement of Mid Penn’s benefit obligations at December 31, 2021 and 2020 are as follows:

 

Weighted-average assumptions:

 

2021

 

 

2020

 

Discount rate

 

 

2.40

%

 

 

2.25

%

Rate of compensation increase

 

 

2.00

%

 

 

2.00

%

 

Assumptions used in the measurement of Mid Penn’s net periodic benefit cost for the years ended December 31, 2021, 2020 and 2019 are as follows:

 

Weighted-average assumptions:

 

2021

 

 

2020

 

 

2019

 

Discount rate

 

 

2.25

%

 

 

3.00

%

 

 

4.00

%

Rate of compensation increase

 

 

2.00

%

 

 

2.00

%

 

 

3.00

%

Schedule of Health Care Cost Trend Rates

Assumed health care cost trend rates at December 31, 2021, 2020 and 2019 are as follows:

 

 

2021

 

 

2020

 

 

2019

 

Health care cost trend rate assumed for next year

 

 

5.50

%

 

 

5.50

%

 

 

5.50

%

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

5.40

%

 

 

5.40

%

 

 

5.40

%

Year that the rate reaches the ultimate trend rate

 

2024

 

 

2024

 

 

2024

 

Schedule of Expected Benefit Payments

Mid Penn expects to contribute $38,000 to its life and health benefit plans in 2022.  The following table shows the estimated benefit payments for future periods.

 

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

1/1/2022 to 12/31/2022

 

$

38

 

1/1/2023 to 12/31/2023

 

 

34

 

1/1/2024 to 12/31/2024

 

 

31

 

1/1/2025 to 12/31/2025

 

 

35

 

1/1/2026 to 12/31/2026

 

 

26

 

1/1/2027 to 12/31/2031

 

 

164

 

 

 

 

 

 

Director's Retirement Plan [Member]  
Defined Benefit Plan Disclosure [Line Items]  
Schedule of Net Funded Status

The following tables provide a reconciliation of the changes in the directors’ defined benefit plan’s benefit obligations and fair value of plan assets for the years ended December 31, 2021 and 2020, and a statement of the status at December 31, 2021 and 2020.  This Plan is unfunded.

 

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

December 31,

 

Change in benefit obligations:

 

2021

 

 

2020

 

Benefit obligations, January 1

 

$

1,142

 

 

$

1,077

 

Service cost

 

 

47

 

 

 

49

 

Interest cost

 

 

26

 

 

 

31

 

Actuarial loss (gain)

 

 

61

 

 

 

7

 

Change in assumptions

 

 

25

 

 

 

65

 

Benefit payments

 

 

(106

)

 

 

(87

)

Benefit obligations, December 31

 

$

1,195

 

 

$

1,142

 

 

 

 

 

 

 

 

 

 

Change in fair value of plan assets:

 

 

 

 

 

 

 

 

Fair value of plan assets, January 1

 

$

 

 

$

 

Employer contributions

 

 

106

 

 

 

87

 

Benefit payments

 

 

(106

)

 

 

(87

)

Fair value of plan assets, December 31

 

$

 

 

$

 

 

 

 

 

 

 

 

 

 

Funded status at year end

 

$

(1,195

)

 

$

(1,142

)

Schedule of Amounts Recognized in Balance Sheet

Amounts recognized in other liabilities on the consolidated balance sheet at December 31, 2021 and 2020 are as follows:

 

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

2021

 

 

2020

 

Accrued benefit liability

 

$

1,195

 

 

$

1,142

 

Schedule of Amounts Recognized in Other Comprehensive (Loss) Income

Amounts recognized in accumulated other comprehensive loss consist of:

 

(Dollars in thousands)

 

December 31,

 

 

 

2021

 

 

2020

 

Net prior service cost, pretax

 

$

 

 

$

 

Net loss, pretax

 

 

189

 

 

 

110

 

Schedule of Net Periodic Benefit (Income) Costs

The components of net periodic retirement cost for 2021, 2020 and 2019 are as follows:

 

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2021

 

 

2020

 

 

2019

 

Service cost

 

$

47

 

 

$

49

 

 

$

51

 

Interest cost

 

 

26

 

 

 

31

 

 

 

42

 

Amortization of prior-service cost

 

 

7

 

 

 

 

 

 

 

Net periodic retirement cost

 

$

80

 

 

$

80

 

 

$

93

 

Schedule of Assumptions Used

Assumptions used in the measurement of Mid Penn’s benefit obligations at December 31, 2021 and 2020 are as follows:

 

Weighted-average assumptions:

 

2021

 

 

2020

 

Discount rate

 

 

2.40

%

 

 

2.25

%

Change in consumer price index

 

 

1.40

%

 

 

1.00

%

 

Assumptions used in the measurement of Mid Penn’s net periodic benefit cost for the years ended December 31, 2021, 2020 and 2019 are as follows:

 

Weighted-average assumptions:

 

2021

 

 

2020

 

 

2019

 

Discount rate

 

 

2.40

%

 

 

2.25

%

 

 

3.00

%

Change in consumer price index

 

 

1.40

%

 

 

1.00

%

 

 

1.00

%

Schedule of Expected Benefit Payments

Mid Penn expects to contribute $108,000 to its retirement plan in 2022.  The following table shows the estimated benefit payments for future periods.

 

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

1/1/2022 to 12/31/2022

 

$

108

 

1/1/2023 to 12/31/2023

 

 

101

 

1/1/2024 to 12/31/2024

 

 

89

 

1/1/2025 to 12/31/2025

 

 

91

 

1/1/2026 to 12/31/2026

 

 

88

 

1/1/2027 to 12/31/2031

 

 

350

 

Scottdale Defined Benefit Pension Plan [Member]  
Defined Benefit Plan Disclosure [Line Items]  
Schedule of Net Funded Status

The following tables provide a reconciliation of the changes in the defined benefit pension plan’s benefit obligations and fair value of plan assets for the year ended December 31, 2021 and 2020, and a statement of the status at December 31, 2021 and 2020.  

 

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

December 31,

 

Change in benefit obligations:

 

2021

 

 

2020

 

Benefit obligations, January 1

 

$

5,401

 

 

$

5,587

 

Service cost

 

 

83

 

 

 

79

 

Interest cost

 

 

134

 

 

 

180

 

Settlement (gain) loss

 

 

 

 

 

(85

)

Actuarial loss (gain)

 

 

(309

)

 

 

495

 

Settlement payments

 

 

(378

)

 

 

(769

)

Benefit payments

 

 

(87

)

 

 

(86

)

Benefit obligations, December 31

 

$

4,844

 

 

$

5,401

 

 

 

 

 

 

 

 

 

 

Change in fair value of plan assets:

 

 

 

 

 

 

 

 

Fair value of plan assets, January 1

 

$

4,939

 

 

$

5,404

 

Return on plan assets

 

 

582

 

 

 

229

 

Employer contributions

 

 

285

 

 

 

200

 

Benefit payments

 

 

(87

)

 

 

(86

)

Administrative expenses

 

 

(39

)

 

 

(39

)

Settlement payments

 

 

(378

)

 

 

(769

)

Fair value of plan assets, December 31

 

$

5,302

 

 

$

4,939

 

 

 

 

 

 

 

 

 

 

Funded status at year end

 

$

458

 

 

$

(462

)

 

Schedule of Amounts Recognized in Balance Sheet

Amounts recognized on the consolidated balance sheet at December 31, 2021 and 2020 are as follows:

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

2021

 

 

2020

 

Accrued pension benefit (asset) liability

 

$

(458

)

 

$

462

 

Schedule of Amounts Recognized in Other Comprehensive (Loss) Income

 

Amounts recognized in accumulated other comprehensive loss consist of the following as of December 31 2021 and 2020:

 

(Dollars in thousands)

 

December 31,

 

 

 

2021

 

 

2020

 

Unrecognized actuarial gain

 

$

602

 

 

$

24

 

 

Schedule of Net Periodic Benefit (Income) Costs

The components of net periodic retirement cost for December 31, 2021 and 2020 are as follows:

 

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

2021

 

 

2020

 

Service cost

 

$

83

 

 

$

79

 

Interest cost

 

 

134

 

 

 

180

 

Expected return on plan assets

 

 

(227

)

 

 

(273

)

Recognized net actuarial gain

 

 

 

 

 

 

Net periodic retirement cost

 

$

(10

)

 

$

(14

)

 

 

Schedule of Assumptions Used

Assumptions used in the measurement of Mid Penn’s benefit obligations and net periodic pension costs at December 31, 2021 and 2020 are as follows:

 

Weighted-average assumptions:

 

2021

 

 

2020

 

Discount rate

 

 

3.00

%

 

 

2.50

%

Expected long-term return on plan assets

 

 

4.50

%

 

 

4.50

%

Rate of compensation increases

 

 

2.50

%

 

 

2.50

%

 

Schedule of Expected Benefit Payments

Mid Penn does not expect to make contributions to the defined benefit pension plan in 2022.  The following table shows the estimated benefit payments for future periods.

 

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

1/1/2022 to 12/31/2022

 

$

93

 

1/1/2023 to 12/31/2023

 

 

95

 

1/1/2024 to 12/31/2024

 

 

207

 

1/1/2025 to 12/31/2025

 

 

257

 

1/1/2026 to 12/31/2026

 

 

253

 

1/1/2027 to 12/31/2031

 

 

1,547

 

Schedule of Plan's Weighted Average Asset Allocation by Investment Category

The plan’s weighted-average asset allocations by investment category as of December 31, 2021 and 2020 are as follows:

 

Weighted-average asset allocations:

 

2021

 

 

2020

 

Cash and cash equivalents

 

 

12.64

%

 

 

10.57

%

Common stock

 

 

60.75

%

 

 

58.45

%

Corporate bonds

 

 

26.61

%

 

 

30.98

%

 

 

 

100.00

%

 

 

100.00

%

 

Schedule of Plan Assets at Fair Value

 

The following tables set forth by level, within the fair value hierarchy, the plan’s assets at fair value as of December 31, 2021 and 2020.

 

 

Fair Value Measurements

 

(Dollars in thousands)

 

Quoted prices

in active

markets

 

 

Significant

other

observable

inputs

 

 

Significant

unobservable

inputs

 

December 31, 2021

 

(Level 1)

 

 

(Level 2)

 

 

(Level 3)

 

Cash and cash equivalents

 

$

670

 

 

$

 

 

$

 

Common stock:

 

 

 

 

 

 

 

 

 

 

 

 

Mining

 

 

43

 

 

 

 

 

 

 

Manufacturing

 

 

870

 

 

 

 

 

 

 

Transportation, Communications, Electric, Gas, and Sanitary Services

 

 

500

 

 

 

 

 

 

 

Wholesale Trade

 

 

23

 

 

 

 

 

 

 

Finance, Insurance, and Real Estate

 

 

1,633

 

 

 

 

 

 

 

Services

 

 

145

 

 

 

 

 

 

 

Corporate bonds

 

 

7

 

 

 

1,411

 

 

 

 

 

 

$

3,891

 

 

$

1,411

 

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair Value Measurements

 

(Dollars in thousands)

 

Quoted prices

in active

markets

 

 

Significant

other

observable

inputs

 

 

Significant

unobservable

inputs

 

December 31, 2020

 

(Level 1)

 

 

(Level 2)

 

 

(Level 3)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

522

 

 

$

 

 

$

 

Common stock:

 

 

 

 

 

 

 

 

 

 

 

 

Mining

 

 

23

 

 

 

 

 

 

 

Manufacturing

 

 

807

 

 

 

 

 

 

 

Transportation, Communications, Electric, Gas, and Sanitary Services

 

 

555

 

 

 

 

 

 

 

Finance, Insurance, and Real Estate

 

 

17

 

 

 

 

 

 

 

Services

 

 

1,348

 

 

 

 

 

 

 

Other

 

 

137

 

 

 

 

 

 

 

Corporate bonds

 

 

 

 

 

1,530

 

 

 

 

 

 

$

3,409

 

 

$

1,530

 

 

$

 

 

 

Riverview Defined Benefit Plan [Member]  
Defined Benefit Plan Disclosure [Line Items]  
Schedule of Net Funded Status

The following tables provide a reconciliation of the changes in the defined benefit pension plan’s benefit obligations and fair value of plan assets for the one-month period beginning with the November 30, 2021 acquisition date and ended December 31, 2021, and a statement of the status at December 31, 2021.  

 

 

(Dollars in thousands)

 

 

 

 

 

 

December 31,

 

Change in benefit obligations:

 

2021

 

Benefit obligations, November 30, 2021

 

$

8,278

 

Interest cost

 

 

19

 

Actuarial loss (gain)

 

 

(86

)

Benefit payments

 

 

(46

)

Benefit obligations, December 31

 

$

8,165

 

 

 

 

 

 

Change in fair value of plan assets:

 

 

 

 

Fair value of plan assets, November 30, 2021

 

$

8,894

 

Return on plan assets

 

 

136

 

Benefit payments

 

 

(46

)

Fair value of plan assets, December 31

 

$

8,984

 

 

 

 

 

 

Funded status at year end

 

$

819

 

Schedule of Amounts Recognized in Balance Sheet

Amounts recognized in other liabilities on the consolidated balance sheet as of December 31, 2021 is as follows:

 

(Dollars in thousands)

 

 

 

 

 

 

2021

 

Accrued pension benefit (asset) liability

 

$

(819

)

 

 

 

 

 

Schedule of Amounts Recognized in Other Comprehensive (Loss) Income

As of December 31, 2021 amounts related to the plan that have been recognized in accumulated other comprehensive loss but not yet recognized as a component of net periodic pension cost are as follows:

 

(Dollars in thousands)

 

December 31,

 

 

 

2021

 

Unrecognized actuarial gain

 

$

176

 

Schedule of Net Periodic Benefit (Income) Costs

Net periodic pension expense and postretirement benefit cost include the following components from November 30, 2021 to December 31, 2021:

 

(Dollars in thousands)

 

 

 

 

 

 

2021

 

Interest cost

 

$

19

 

Expected return on plan assets

 

 

(46

)

Net periodic pension (benefit) expense

 

$

(27

)

 

(Dollars in thousands)

 

 

 

 

 

 

2021

 

Service credit

 

$

 

Interest cost

 

 

 

Net periodic postretirement benefit credit

 

$

 

Schedule of Assumptions Used

 

Assumptions used in the measurement of Mid Penn’s benefit obligations and net periodic pension costs at December 31, 2021 are as follows:

 

 

 

 

 

 

 

 

 

 

Postretirement

 

 

 

 

 

 

 

 

 

 

 

Life Insurance

 

 

 

Pension Benefits

 

 

Benefits

 

 

 

Union

 

 

Citizens

 

 

Citizens

 

Weighted-average assumptions:

 

2021

 

 

2021

 

 

2021

 

Discount rate

 

 

2.75

%

 

 

2.75

%

 

 

2.75

%

Expected long-term return on plan assets

 

 

6.25

%

 

 

6.25

%

 

n/a

 

Schedule of Expected Benefit Payments

The following table shows the estimated benefit payments for future periods.

 

 

 

 

 

 

 

Postretirement

 

(Dollars in thousands)

 

 

 

 

 

Life Insurance

 

 

 

Pension Benefits

 

 

Benefits

 

1/1/2022 to 12/31/2022

 

$

540

 

 

$

4

 

1/1/2023 to 12/31/2023

 

 

526

 

 

 

4

 

1/1/2024 to 12/31/2024

 

 

522

 

 

 

4

 

1/1/2025 to 12/31/2025

 

 

503

 

 

 

3

 

1/1/2026 to 12/31/2026

 

 

492

 

 

 

3

 

1/1/2027 to 12/31/2031

 

 

2,303

 

 

 

11

 

Schedule of Plan's Weighted Average Asset Allocation by Investment Category

The plan’s weighted-average asset allocations by investment category as of December 31, 2021 are as follows:

 

 

 

Pension Benefits

 

Weighted-average asset allocations:

 

2021

 

Cash and cash equivalents

 

 

1.48

%

Equity

 

 

41.14

%

Fixed income

 

 

57.38

%

 

 

 

100.00

%

Schedule of Plan Assets at Fair Value

The following table sets forth by level, within the fair value hierarchy, the plan’s assets at fair value as of December 31, 2021.

 

 

 

Fair Value Measurements

 

(Dollars in thousands)

 

Quoted prices

in active

markets

 

 

Significant

other

observable

inputs

 

 

Significant

unobservable

inputs

 

December 31, 2021

 

(Level 1)

 

 

(Level 2)

 

 

(Level 3)

 

Cash and cash equivalents

 

$

133

 

 

$

 

 

$

 

Mutual fund - equity:

 

 

 

 

 

 

 

 

 

 

 

 

Large-cap value

 

 

376

 

 

 

 

 

 

 

Large-cap core

 

 

382

 

 

 

 

 

 

 

Mid-cap core

 

 

465

 

 

 

 

 

 

 

Small-cap core

 

 

306

 

 

 

 

 

 

 

International growth

 

 

592

 

 

 

 

 

 

 

International value

 

 

305

 

 

 

 

 

 

 

Large cap growth

 

 

727

 

 

 

 

 

 

 

Small / midcap growth

 

 

157

 

 

 

 

 

 

 

Mutual funds / ETFs - fixed income:

 

 

 

 

 

 

 

 

 

 

 

 

Fixed income - core plus

 

 

2,020

 

 

 

 

 

 

 

Intermediate duration - Government credit

 

 

671

 

 

 

 

 

 

 

Long duration - Government credit

 

 

1,697

 

 

 

 

 

 

 

Long U.S. Treasury - ETF

 

 

767

 

 

 

 

 

 

 

Common / collective trusts equity:

 

 

 

 

 

 

 

 

 

 

 

 

Large cap value

 

 

 

 

 

386

 

 

 

 

 

 

$

8,598

 

 

$

386

 

 

$