XML 63 R50.htm IDEA: XBRL DOCUMENT v3.24.0.1
Employee Benefit Plans (Tables)
12 Months Ended
Dec. 31, 2023
Employee Benefit Plans  
Schedule of status of Pension Plan and SERP

Pension Plan

SERP

 

December 31,

 

(Dollars in thousands)

    

2023

    

2022

    

2023

    

2022

 

Accumulated benefit obligation at end of year

$

15,953

$

15,865

$

9,927

$

9,947

Change in projected benefit obligation:

Benefit obligation at beginning of year

$

15,866

$

20,943

$

9,948

$

9,915

Service cost (income)

 

191

 

118

 

(200)

 

(135)

Interest cost

 

822

 

597

 

179

 

179

Actuarial loss (gain)

 

94

 

(4,802)

 

 

Benefits paid

 

(1,020)

 

(990)

 

 

(11)

Benefit obligation at end of year

 

15,953

 

15,866

 

9,927

 

9,948

Change in plan assets:

Fair value of plan assets at beginning of year

 

18,336

 

23,125

 

 

Actual return on plan assets

 

2,789

 

(3,799)

 

 

Employer contributions

 

 

 

 

11

Benefits paid

 

(1,020)

 

(990)

 

 

(11)

Fair value of plan assets at end of year

 

20,105

 

18,336

 

 

Funded status at end of year

$

4,152

$

2,470

$

(9,927)

$

(9,948)

Amounts recognized in the Consolidated Balance Sheets:

Prepaid expenses and other assets (Accounts payable and accrued expenses)

$

4,152

$

2,470

$

(9,927)

$

(9,948)

Amounts recognized in accumulated other comprehensive loss:

Net actuarial loss

$

5,968

$

7,708

$

$

Prior service cost

 

119

 

124

 

 

Accumulated other comprehensive loss, before tax

$

6,087

$

7,832

$

$

Schedule of changes recognized in accumulated other comprehensive loss for Pension Plan

Pension Plan

 

Year Ended December 31,

 

(Dollars in thousands)

    

2023

    

2022

 

Accumulated other comprehensive loss at beginning of year, before tax

$

7,832

$

7,530

Actuarial net (gain) loss arising during the period

 

(1,503)

 

517

Amortizations (recognized in net periodic benefit cost):

Actuarial loss

 

(237)

 

(210)

Prior service cost

 

(5)

 

(5)

Total recognized in other comprehensive loss

 

(1,745)

 

302

Accumulated other comprehensive loss at end of year, before tax

$

6,087

$

7,832

Schedule of weighted average assumptions used to determine benefit obligations

Pension Plan

SERP

 

Year Ended December 31,

 

   

2023

    

2022

    

2023

    

2022

 

Assumptions used to determine the year-end benefit obligations:

Discount rate

 

5.10

%  

5.40

%  

5.00

%  

5.00

%

Rate of compensation increase

 

N/A

N/A

5.00

%  

5.00

%

Schedule of Pension Plan's assets measured at fair value

Fair Value of Measurements at Report Date Using:

 

Quoted Prices

 

in Active

Significant

 

Markets for

Other

Significant

 

Identical

Observable

Unobservable

 

Total Fair

Assets

Inputs

Inputs

 

(Dollars in thousands)

Value

 (Level 1)

(Level 2)

(Level 3)

 

December 31, 2023:

    

    

    

    

    

    

    

    

Cash

$

622

$

622

$

$

Equities

 

13,742

 

13,742

 

 

Mutual funds (1)

 

5,741

 

5,741

 

 

Total

$

20,105

$

20,105

$

$

December 31, 2022:

Cash

$

1,452

$

1,452

$

$

Equities

 

11,659

 

11,659

 

 

Mutual funds (1)

 

5,225

 

5,225

 

 

Total

$

18,336

$

18,336

$

$

(1)This category includes mutual funds that invest in equities and bonds. The mutual fund managers have the ability to change the amounts invested in equities and bonds depending on their investment outlook.

Schedule of estimated future benefit payments reflecting expected future service

    

Pension

    

 

(Dollars in thousands)

Plan

SERP

 

2024

$

1,001

$

319

2025

 

1,122

 

8,696

2026

 

1,195

 

95

2027

 

1,216

 

95

2028

 

1,224

 

95

2029 - 2033

 

6,017

 

473

Total

$

11,775

$

9,773

Schedule of weighted average assumptions used to determine net periodic benefit cost

Pension Plan

SERP

Year Ended December 31,

    

2023

    

2022

    

2023

    

2022

    

Assumptions used to determine the net periodic benefit cost:

Discount rate

 

5.40

%  

2.90

%  

5.00

%  

5.00

%  

Expected return on plan assets

 

6.75

6.75

Rate of compensation increase

 

N/A

N/A

5.00

5.00

Schedule of components of net periodic benefit cost

 

Pension Plan

 

SERP

 

Year Ended December 31,

(Dollars in thousands)

    

2023

    

2022

 

2023

 

2022

 

Net periodic benefit (income) cost for the year:

Service cost (income)

$

191

$

118

$

(200)

$

(135)

Interest cost

 

822

 

597

 

179

 

179

Expected return on plan assets

 

(1,192)

 

(1,520)

 

 

Amortization of prior service cost

 

5

 

5

 

 

Recognized actuarial loss

 

237

 

210

 

 

Recognized curtailment loss

 

 

 

 

Net periodic benefit (income) cost for the year:

$

63

$

(590)

$

(21)

$

44