XML 64 R51.htm IDEA: XBRL DOCUMENT v3.22.0.1
Employee Benefits (Tables)
12 Months Ended
Dec. 31, 2021
Retirement Benefits [Abstract]  
Defined Benefit Plan, Plan with Projected Benefit Obligation in Excess of Plan Assets
The funded status and amounts recognized in the Company’s Consolidated Financial Statements for the Defined Benefit Plan, the DB SERP, the BEP and the ODRCP are set forth in the following table:
As of and for the Year Ended December 31,
202120202019
(In thousands)
Change in benefit obligation:
Benefit obligation at beginning of the year$361,147 $396,769 $302,317 
Service cost31,660 25,970 18,926 
Interest cost5,694 9,657 10,996 
Amendments(1,106)(133,439)— 
Actuarial (gain) loss(1,697)78,095 74,828 
Acquisitions125,854 — — 
Benefits paid(20,045)(15,905)(10,298)
Benefit obligation at end of the year$501,507 $361,147 $396,769 
Change in plan assets:
Fair value of plan assets at beginning of year$449,643 $378,879 $305,154 
Actual return on plan assets50,879 48,895 60,723 
Acquisitions63,468 — — 
Employer contribution2,111 37,773 23,300 
Benefits paid(20,045)(15,904)(10,298)
Fair value of plan assets at end of year546,056 449,643 378,879 
Overfunded (underfunded) status$44,549 $88,496 $(17,890)
Reconciliation of funding status:
Past service credit (cost)$120,792 $131,482 $(25)
Unrecognized net loss(128,402)(161,045)(113,022)
Prepaid benefit cost52,159 118,059 95,157 
Overfunded (underfunded) status$44,549 $88,496 $(17,890)
Accumulated benefit obligation$501,507 $361,147 $290,429 
Amounts recognized in accumulated other comprehensive income (“AOCI”), net of tax:
Unrecognized past service credit (cost)$86,837 $94,522 $(18)
Unrecognized net loss(92,308)(115,775)(81,251)
Net amount$(5,471)$(21,253)$(81,269)
Defined Benefit Plan, Assumptions
The assumptions used in determining the benefit obligations at December 31, 2021 and 2020 were as follows:
DB PlanBEPDB SERPODRCP
As of December 31,As of December 31,As of December 31,As of December 31,
20212020202120202021202020212020
Discount rate2.65 %2.26 %2.32 %1.77 %2.68 %1.63 %2.32 %1.81 %
Rate of increase in compensation levels4.50 %5.25 %4.50 %5.25 %— %— %— %— %
Interest rate credit for determining projected cash balance3.50 %3.50%3.50 %3.50%N/AN/AN/AN/A
Schedule of Net Benefit Costs
The assumptions used in determining the net periodic benefit cost for the years ended December 31, 2021, 2020, and 2019 were as follows:
DB Plan
For the Year Ended December 31,
202120202019
Discount rate - benefit cost2.26 %3.16 %4.25 %
Rate of compensation increase5.25 %5.25 %5.25 %
Expected rate of return on plan assets7.50 %7.50 %7.50 %
BEP
For the Year Ended December 31,
202120202019
Discount rate - benefit cost1.77 %3.15 %4.25 %
Rate of compensation increase5.25 %5.25 %5.25 %
Expected rate of return on plan assets— %— %— %
DB SERP
For the Year Ended December 31,
202120202019
Discount rate - benefit cost1.63 %2.72 %4.25 %
Rate of compensation increase— %— %— %
Expected rate of return on plan assets— %— %— %
ODRCP
For the Year Ended December 31,
202120202019
Discount rate - benefit cost1.81 %2.86 %4.25 %
Rate of compensation increase— %3.00 %3.00 %
Expected rate of return on plan assets— %— %— %
Reconciliation of Interest in SBERA Common Collective
The table below presents a reconciliation of the Company’s interest in the SBERA common collective trust during the years indicated:
For the Year Ended December 31,
20212020
(In thousands)
Balance at beginning of year$449,643 $378,879 
Net realized and unrealized gains and (losses)50,878 48,895 
Contributions— 32,515 
Benefits paid(17,934)(10,646)
Acquisition63,469 — 
Balance at end of year$546,056 $449,643 
Summary of Components of Net Pension Expense
The components of net pension expense for the plans for the periods indicated are as follows:
For the Year Ended December 31,
202120202019
(In thousands)
Components of net periodic benefit cost:
Service cost$31,660 $25,970 $18,926 
Interest cost5,694 9,657 10,996 
Expected return on plan assets(33,333)(29,610)(23,617)
Past service (credit) cost(11,796)(1,931)44 
Recognized net actuarial loss13,400 10,787 7,242 
Net periodic benefit cost$5,625 $14,873 $13,591 
Schedule of Expected Benefit Payments
The following table summarizes estimated benefits to be paid from the Defined Benefit Plan and BEP for the plan years beginning on November 1, and the DB SERP and ODRCP for the plan years beginning January 1:
Year(In thousands)
2022$54,475 
202342,176 
202440,411 
202543,103 
202643,438 
In aggregate for 2027-2030216,891 
Employee Stock Ownership Plan (ESOP) Disclosures
The following table presents share information held by the ESOP:
As of December 31,
20212020
(Dollars in thousands)
Allocated shares63,690 63,690 
Shares committed to be allocated605,908 104,464 
Unallocated shares14,271,054 14,772,498 
Total shares14,940,652 14,940,652 
Fair value of unallocated shares (in thousands)$287,847 $240,939 
Schedule of Assets Held in Rabbi Trust
Assets held in rabbi trust accounts by plan type, at fair value, were as follows:
As of December 31,
20212020
(In thousands)
DB SERP$20,810 $22,616 
BEP13,202 7,198 
ODRCP4,316 4,251 
DC SERP32,041 28,134 
Deferred compensation plans34,002 29,484 
Total rabbi trust assets$104,371 $91,683 
The following tables present the book value, net unrealized gain or loss, and market value of assets held in rabbi trust accounts by asset type for each of the plans included in the rabbi trust:
DB SERP
As of December 31, 2021As of December 31, 2020
Book ValueUnrealized
Gain/(Loss)
Fair ValueBook ValueUnrealized
Gain/(Loss)
Fair Value
Asset Type(In thousands)
Cash and cash equivalents$831$$831$1,208 $— $1,208 
Equities (1)9,9935,78815,78110,822 5,508 16,330 
Fixed income4,174244,1984,854 224 5,078 
Total assets$14,998$5,812$20,810$16,884 $5,732 $22,616 
(1)     Equities include mutual funds and other exchange-traded funds.
BEP
As of December 31, 2021As of December 31, 2020
Book ValueUnrealized
Gain/(Loss)
Fair ValueBook ValueUnrealized
Gain/(Loss)
Fair Value
Asset Type(In thousands)
Cash and cash equivalents$567$$567$320 $— $320 
Equities (1)6,2073,4129,6193,504 1,730 5,234 
Fixed income2,993233,0161,565 79 1,644 
Total assets$9,767$3,435$13,202$5,389 $1,809 $7,198 
(1)    Equities include mutual funds and other exchange-traded funds.
ODRCP
As of December 31, 2021As of December 31, 2020
Book ValueUnrealized
Gain/(Loss)
Fair ValueBook ValueUnrealized
Gain/(Loss)
Fair Value
Asset Type(In thousands)
Cash and cash equivalents$123$$123$230 $— $230 
Equities (1)2,0931,1323,2251,985 959 2,944 
Fixed income95999681,022 55 1,077 
Total assets$3,175$1,141$4,316$3,237 $1,014 $4,251 
(1)    Equities include mutual funds and other exchange-traded funds.
DC SERP
As of December 31, 2021As of December 31, 2020
Book ValueUnrealized
Gain/(Loss)
Fair ValueBook ValueUnrealized
Gain/(Loss)
Fair Value
Asset Type(In thousands)
Cash and cash equivalents$229$$229$240 $— $240 
Equities (1)24,8378,93633,77320,966 6,928 27,894 
Fixed income— — — 
Total assets$25,066$8,936$34,002$21,206 $6,928 $28,134 
(1)     Equities include mutual funds and other exchange-traded funds.
Deferred Compensation Plans
As of December 31, 2021As of December 31, 2020
Book ValueUnrealized
Gain/(Loss)
Fair ValueBook ValueUnrealized
Gain/(Loss)
Fair Value
Asset Type(In thousands)
Cash and cash equivalents$2,744$$2,744$3,159 $— $3,159 
Equities (1)24,2715,02729,29821,958 4,367 26,325 
Fixed income— — — 
Total assets$27,015$5,027$32,042$25,117 $4,367 $29,484 
(1)     Equities include mutual funds and other exchange-traded funds.
Share-based Payment Arrangement, Restricted Stock and Restricted Stock Unit, Activity
The following table summarizes the Company’s restricted stock activity for the year ended December 31, 2021:
Number of SharesWeighted-Average Grant Price Per Share
Non-vested restricted stock at beginning of year$— 
Granted683,05620.13 
Non-vested restricted stock at end of year683,05620.13