XML 39 R24.htm IDEA: XBRL DOCUMENT v3.6.0.2
Pension Plans (Tables)
12 Months Ended
Dec. 31, 2016
Pension Plans  
Schedule of the plan's funded status

 

 

 

2016

 

2015

 

Change in benefit obligation:

 

 

 

 

 

Benefit obligation at beginning of year

 

$

22,358,000

 

$

23,787,000

 

Interest cost

 

867,000

 

948,000

 

Actuarial loss (gain)

 

502,000

 

(1,870,000

)

Benefits paid

 

(540,000

)

(507,000

)

 

 

 

 

 

 

Benefit obligation at end of year

 

23,187,000

 

22,358,000

 

 

 

 

 

 

 

 

 

 

 

 

 

Change in plan assets:

 

 

 

 

 

Fair value of plan assets at beginning of year

 

14,442,000

 

14,655,000

 

Actual gain (loss) on plan assets

 

848,000

 

(59,000

)

Employer contribution

 

210,000

 

353,000

 

Benefits paid

 

(540,000

)

(507,000

)

 

 

 

 

 

 

Fair value of plan assets at end of year

 

14,960,000

 

14,442,000

 

 

 

 

 

 

 

 

 

 

 

 

 

Unfunded status

 

$

(8,227,000

)

$

(7,916,000

)

 

 

 

 

 

 

 

 

 

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

 

 

 

2016

 

2015

 

Accrued liabilities

 

$

(452,000

)

$

(407,000

)

Liability for pension benefits

 

(7,775,000

)

(7,509,000

)

 

 

 

 

 

 

 

 

$

(8,227,000

)

$

(7,916,000

)

 

 

 

 

 

 

 

 

 

Schedule of amounts recognized in accumulated other comprehensive loss that have not yet been recognized as components of net periodic pension benefit (expense)

 

 

 

2016

 

2015

 

Net actuarial loss, pre-tax

 

$

7,704,000 

 

$

7,048,000 

 

 

Schedule of components of net periodic pension benefit

 

 

 

2016

 

2015

 

2014

 

Interest cost

 

$

867,000

 

$

948,000

 

$

915,000

 

Expected return on plan assets

 

(1,137,000

)

(1,158,000

)

(1,092,000

)

Recognized net actuarial loss

 

136,000

 

146,000

 

32,000

 

 

 

 

 

 

 

 

 

 

 

$

(134,000

)

$

(64,000

)

$

(145,000

)

 

 

 

 

 

 

 

 

 

 

 

 

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

 

Actuarial loss

 

$

157,000 

 

 

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

 

 

 

 

Net Periodic Pension Cost

 

Benefit Obligation

 

 

 

2016

 

2015

 

2014

 

2016

 

2015

 

Weighted-average discount rate

 

4.4 

%

4.1 

%

5.1 

%

4.3 

%

4.4 

%

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 company's pension assets by asset category

The fair values of our pension assets as of December 31, 2016 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 stock

 

$

1,210,000 

 

$

1,210,000 

 

$

—

 

$

—

 

Mutual funds/ETFs:

 

 

 

 

 

 

 

 

 

Equity-large cap

 

3,521,000 

 

3,521,000 

 

—

 

—

 

Equity-mid cap

 

1,419,000 

 

1,419,000 

 

—

 

—

 

Equity-small cap

 

287,000 

 

287,000 

 

—

 

—

 

Equity-international

 

1,666,000 

 

1,666,000 

 

—

 

—

 

Fixed income

 

5,649,000 

 

5,649,000 

 

—

 

—

 

Real estate

 

822,000 

 

822,000 

 

—

 

—

 

Money market

 

386,000 

 

386,000 

 

—

 

—

 

 

 

 

 

 

 

 

 

 

 

Total mutual funds/ETFs

 

13,750,000 

 

13,750,000 

 

—

 

—

 

 

 

 

 

 

 

 

 

 

 

Grand total

 

$

14,960,000 

 

$

14,960,000 

 

$

—

 

$

—

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The fair values of our pension assets as of December 31, 2015 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 stock

 

$

1,548,000 

 

$

1,548,000 

 

$

—

 

$

—

 

Mutual funds/ETFs:

 

 

 

 

 

 

 

 

 

Equity-large cap

 

2,962,000 

 

2,962,000 

 

—

 

—

 

Equity-mid cap

 

1,306,000 

 

1,306,000 

 

—

 

—

 

Equity-small cap

 

285,000 

 

285,000 

 

—

 

—

 

Equity-international

 

1,772,000 

 

1,772,000 

 

—

 

—

 

Fixed income

 

5,369,000 

 

5,369,000 

 

—

 

—

 

Real estate

 

799,000 

 

799,000 

 

—

 

—

 

Money market

 

401,000 

 

401,000 

 

—

 

—

 

 

 

 

 

 

 

 

 

 

 

Total mutual funds/ETFs

 

12,894,000 

 

12,894,000 

 

—

 

—

 

 

 

 

 

 

 

 

 

 

 

Grand total

 

$

14,442,000 

 

$

14,442,000 

 

$

—

 

$

—

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Schedule of estimated future benefit payments

 

2017

 

$

1,168,000 

 

2018

 

$

772,000 

 

2019

 

$

795,000 

 

2020

 

$

861,000 

 

2021

 

$

886,000 

 

2022-2026

 

$

5,328,000