XML 20 R25.htm IDEA: XBRL DOCUMENT v2.4.1.9
Pension Plans (Tables)
12 Months Ended
Dec. 31, 2014
Pension Plans  
Schedule of defined benefit plans' funded status and amounts recognized in the entity's consolidated balance sheets

 

 

 

2014

 

2013

 

Change in benefit obligation:

 

 

 

 

 

Benefit obligation at beginning of year

 

$

9,982,000

 

$

10,736,000

 

Interest cost

 

491,000

 

443,000

 

Actuarial loss (gain)

 

3,002,000

 

(1,013,000

)

Benefits paid

 

(206,000

)

(182,000

)

Other

 

4,000

 

(2,000

)

Benefit obligation at end of year

 

13,273,000

 

9,982,000

 

 

 

 

 

 

 

Change in plan assets:

 

 

 

 

 

Fair value of plan assets at beginning of year

 

7,797,000

 

7,024,000

 

Actual gain on plan assets

 

583,000

 

951,000

 

Employer contribution

 

40,000

 

 

Benefits paid

 

(206,000

)

(182,000

)

Other

 

4,000

 

4,000

 

Fair value of plan assets at end of year

 

8,218,000

 

7,797,000

 

 

 

 

 

 

 

Unfunded status

 

$

(5,055,000

)

$

(2,185,000

)

 

Schedule of amounts recognized in the entity's consolidated balance sheets

 

 

 

2014

 

2013

 

Accrued benefit cost

 

$

(897,000

)

$

(729,000

)

Liability for pension benefits

 

(4,158,000

)

(1,456,000

)

 

 

$

(5,055,000

)

$

(2,185,000

)

 

Schedule of amounts expected to recognized as components of net periodic benefit cost, which are included in accumulated other comprehensive loss

 

 

 

2014

 

2013

 

Net actuarial loss, pre-tax

 

$

5,710,000 

 

$

2,743,000 

 

 

Schedule of components of net periodic pension cost for the entity's defined benefit pension plans

 

 

 

2014

 

2013

 

2012

 

Interest cost

 

$

491,000

 

$

443,000

 

$

454,000

 

Expected return on plan assets

 

(612,000

)

(552,000

)

(508,000

)

Recognized net actuarial loss

 

64,000

 

100,000

 

80,000

 

 

 

$

(57,000

)

$

(9,000

)

$

26,000

 

 

Schedule of amounts included in accumulated comprehensive loss which are expected to be recognized as components of net periodic benefit cost in next fiscal year

 

For the year ending December 31, 2015, we expect to recognize the following amounts as components of net periodic (benefit) cost which are included in accumulated other comprehensive loss as of December 31, 2014:

 

Actuarial loss

 

$

123,000 

 

 

Schedule of principal assumptions used to determine the net periodic pension cost and the actuarial value of the benefit obligation

 

 

 

Net Periodic Pension Cost

 

Benefit Obligation

 

 

 

2014

 

2013

 

2012

 

2014

 

2013

 

Weighted-average discount rate

 

5.0 

%

4.4 

%

5.0 

%

4.1 

%

5.0 

%

Weighted-average rate of compensation increase

 

n/a

 

n/a

 

n/a

 

n/a

 

n/a

 

Expected long-term rate of return on plan assets

 

8.0 

%

8.0 

%

8.0 

%

n/a

 

n/a

 

 

Schedule of fair values of the entity's pension assets

 

The fair values of our pension assets as of December 31, 2014 by asset category are as follows (refer to NOTE 10 — Fair Value Measurements for a description of Level 1, Level 2 and Level 3 categories):

 

Asset Category

 

Total

 

Level 1

 

Level 2

 

Level 3

 

Corporate common stocks

 

$

838,000 

 

$

838,000 

 

$

 

$

 

Mutual funds/ETFs:

 

 

 

 

 

 

 

 

 

Equity-large cap

 

1,695,000 

 

1,695,000 

 

 

 

Equity-mid cap

 

774,000 

 

774,000 

 

 

 

Equity-small cap

 

165,000 

 

165,000 

 

 

 

Equity-international

 

1,046,000 

 

1,046,000 

 

 

 

Fixed income

 

3,065,000 

 

3,065,000 

 

 

 

Real estate

 

439,000 

 

439,000 

 

 

 

Money market

 

196,000 

 

196,000 

 

 

 

Total mutual funds/ETFs

 

7,380,000 

 

7,380,000 

 

 

 

Grand total

 

$

8,218,000 

 

$

8,218,000 

 

$

 

$

 

 

The fair values of our pension assets as of December 31, 2013 by asset category are as follows (refer to NOTE 10 — Fair Value Measurements for a description of Level 1, Level 2 and Level 3 categories):

 

Asset Category

 

Total

 

Level 1

 

Level 2

 

Level 3

 

Corporate common stocks

 

$

779,000 

 

$

779,000 

 

$

 

$

 

Mutual funds/ETFs:

 

 

 

 

 

 

 

 

 

Equity-large cap

 

1,583,000 

 

1,583,000 

 

 

 

Equity-mid cap

 

721,000 

 

721,000 

 

 

 

Equity-small cap

 

158,000 

 

158,000 

 

 

 

Equity-international

 

1,086,000 

 

1,086,000 

 

 

 

Fixed income

 

2,831,000 

 

2,831,000 

 

 

 

Real estate

 

346,000 

 

346,000 

 

 

 

Money market

 

293,000 

 

293,000 

 

 

 

Total mutual funds/ETFs

 

7,018,000 

 

7,018,000 

 

 

 

Grand total

 

$

7,797,000 

 

$

7,797,000 

 

$

 

$

 

 

Schedule of estimated future benefit payments

 

2015

 

$

1,250,000 

 

2016

 

$

400,000 

 

2017

 

$

412,000 

 

2018

 

$

460,000 

 

2019

 

$

497,000 

 

2020-2024

 

$

2,669,000