XML 57 R42.htm IDEA: XBRL DOCUMENT v3.6.0.2
Employee Retirement Plans (Tables)
12 Months Ended
Dec. 31, 2016
Pension plan  
Employee retirement plans  
Schedule of reconciliation of the beginning and ending balances of the projected benefit obligation, fair value of plan assets, funded status of plans, and amounts recognized in the consolidated balance sheets.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31

 

 

2016

 

2015

 

 

 

 

 

 

 

Benefit obligation at beginning of year

 

$

37,217

 

$

38,362

Service cost

 

 

321

 

 

257

Interest cost

 

 

1,639

 

 

1,489

Actuarial (gain) loss

 

 

1,469

 

 

(1,662)

Benefits paid

 

 

(1,239)

 

 

(1,229)

Benefit obligation at end of year

 

 

39,407

 

 

37,217

Fair value of plan assets at beginning of year

 

 

26,378

 

 

26,046

Actual return (loss) on plan assets

 

 

2,373

 

 

(214)

Employer contributions through December 31

 

 

1,711

 

 

1,775

Benefits paid

 

 

(1,239)

 

 

(1,229)

Fair value of plan assets at end of year

 

 

29,223

 

 

26,378

 

 

$

(10,184)

 

$

(10,839)

 

Schedule of components of net periodic pension or other postretirement benefit cost

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2016

 

 

2015

 

 

2014

Components of net periodic pension cost:

 

 

 

 

 

 

 

Service cost

 

$

321

 

$

257

 

$

216

Interest cost

 

 

1,639

 

 

1,489

 

 

1,496

Expected return on plan assets

 

 

(1,824)

 

 

(1,630)

 

 

(1,631)

Amortization of net loss

 

 

724

 

 

1,021

 

 

203

Net periodic pension cost

 

$

860

 

$

1,137

 

$

284

 

Schedule of assumptions used in determining net periodic costs and summary of healthcare cost trend rates

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year ended December 31

 

 

2016

 

2015

 

 

2014

 

Discount rates

 

4.5

%

 

3.9%  - 4.0

%

 

4.8%  - 4.9

%

Rates of increase in compensation levels:

 

 

 

 

 

 

 

 

 

 Salaried

 

3.5

 

 

3.5

 

 

3.5

 

 Hourly

 

N/A

 

 

N/A

 

 

N/A

 

Expected long-term rate of return on assets

 

7.25

 

 

7.25

 

 

7.25

 

 

Schedule of expected benefit payments

 

 

 

 

 

 

2017

$

1,400

2018

 

1,430

2019

 

1,410

2020

 

1,480

2021

 

1,530

2022-2026

 

9,560

 

Schedule of weighted-average asset allocation and actual allocation for the qualified pension plans by asset category

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Target

 

 

2016

 

 

2015

Large Cap Equity

 

36

%

 

$

10,435

 

 

36

%

 

$

8,819

 

34

%

Mid Cap Equity

 

3

%

 

 

929

 

 

3

%

 

 

774

 

3

%

Small Cap Equity

 

1

%

 

 

349

 

 

1

%

 

 

283

 

1

%

International Equity

 

12

%

 

 

3,479

 

 

12

%

 

 

2,633

 

10

%

Emerging Markets Equity

 

2

%

 

 

462

 

 

2

%

 

 

640

 

2

%

Fixed Income and Cash Equivalents

 

40

%

 

 

11,821

 

 

40

%

 

 

10,554

 

40

%

Real Estate

 

6

%

 

 

1,748

 

 

6

%

 

 

2,675

 

10

%

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

100

%

 

$

29,223

 

 

100

%

 

$

26,378

 

100

%

 

Schedule of fair values of the Company's pension plan assets

The fair values of the Company’s pension plan assets as of December 31, 2016 are as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance as of
December 31,
2016

 

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

 

Significant
Other
Observable
Inputs (Level 2)

 

Significant
Unobservable
Inputs (Level 3)

Assets:

 

 

 

 

 

 

 

 

 

 

 

Equity holdings

$

15,654

 

$

 

$

15,654

 

$

Fixed-income holdings

 

11,821

 

 

 

 

11,821

 

 

Alternative investments

 

1,748

 

 

 

 

 

 

1,748

 

 

 

 

 

 

 

 

Total pension plan assets

$

29,223

 

$

 

$

27,475

 

$

1,748

The fair values of the Company’s pension plan assets as of December 31, 2015 are as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance as of
December 31,
2015

 

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

 

Significant
Other
Observable
Inputs (Level 2)

 

Significant
Unobservable
Inputs (Level 3)

Assets:

 

 

 

 

 

 

 

 

 

 

 

Equity holdings

$

14,460

 

$

 

$

14,460

 

$

Fixed-income holdings

 

10,554

 

 

 

 

10,554

 

 

Alternative investments

 

1,364

 

 

 

 

 

 

1,364

 

 

 

 

 

 

 

 

Total pension plan assets

$

26,378

 

$

 

$

25,014

 

$

1,364

 

Schedule of reconciliation of the fair value measurements using significant unobservable inputs (Level 3)

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31,

 

 

2016

 

 

2015

Balance, beginning of year

$

1,364

 

$

1,316

Deposits

 

101

 

 

89

Actual return on plan assets held at reporting date

 

138

 

 

173

Withdrawals

 

145

 

 

(214)

Balance, end of year

$

1,748

 

$

1,364

 

Other postretirement benefit cost  
Employee retirement plans  
Schedule of reconciliation of the beginning and ending balances of the projected benefit obligation, fair value of plan assets, funded status of plans, and amounts recognized in the consolidated balance sheets.

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31

 

2016

 

2015

Change in projected benefit obligation:

 

 

 

 

 

Benefit obligation at beginning of year

$

6,896

 

$

7,044

Service cost

 

210

 

 

229

Interest cost

 

278

 

 

256

Participant contributions

 

38

 

 

45

Changes in actuarial assumptions

 

53

 

 

(508)

Benefits paid

 

(142)

 

 

(170)

Projected benefit obligation at end of year

$

7,333

 

$

6,896

Amounts recognized in the consolidated balance sheets consisted of:

 

 

 

 

 

Accrued expenses and other current liabilities

$

140

 

$

240

Retiree health benefit obligation

 

7,193

 

 

6,656

 

$

7,333

 

$

6,896

 

 

 

 

 

 

 

Schedule of components of net periodic pension or other postretirement benefit cost

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2016

 

 

2015

 

 

2014

Components of net postretirement health benefit cost:

 

 

 

 

 

 

Service cost

$

210

 

$

229

 

$

159

Interest cost

 

278

 

 

256

 

213

Amortization of net gain

 

(127)

 

 

(69)

 

(398)

Net postretirement healthcare benefit cost (income)

$

361

 

$

416

 

$

(26)

 

Schedule of assumptions used in determining net periodic costs and summary of healthcare cost trend rates

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year Ended December 31

 

 

2016

 

2015

 

 

2014

 

Discount rate

 

4.1

%

 

3.7

%

 

4.5

%

Immediate healthcare cost trend rate

 

*

 

 

**

 

 

***

 

Ultimate healthcare cost trend rate

 

4.5

 

 

4.5

 

 

4.5

 

Assumed annual reduction in trend rate

 

*

 

 

**

 

 

***

 

Participation

 

60

 

 

60

 

 

60

 


* Health Care Cost Trend rate is assumed to be 7.0%  beginning in 2016 gradually reducing to an ultimate rate of 4.5% in 2025.

**Health Care Cost Trend rate is assumed to be 7.0%  beginning in 2015 gradually reducing to an ultimate rate of 4.5% in 2024.

***Health Care Cost Trend rate is assumed to be 7.0%  and 6.0% for Pre-65 participants and Post – 65 participants, respectively, beginning in 2014 gradually reducing to an ultimate rate of 4.5% in 2023.

Schedule of effect of one percentage point change in the healthcare cost trend rate

 

 

 

 

 

 

 

 

 

 

 

 

 

1%

 

1%

 

Increase

 

Decrease

Effect on total service and interest cost

$

62

 

$

(54)

Effect on postretirement benefit obligation

 

822

 

 

(721)