XML 73 R34.htm IDEA: XBRL DOCUMENT v2.4.0.6
Benefit Plans (Tables)
12 Months Ended
Dec. 31, 2012
Defined Benefit Plans and Other Postretirement Benefit Plans Table Text Block [Line Items]  
Change in component of other comprehensive income related to retirement plan and post-retirement benefit plan
The following table details the change in the components of other comprehensive income related to the retirement plan and the post-retirement benefit plan, net of tax, at December 31, 2012 and 2011, respectively:
 
(dollars in thousands)
         
   
December 31, 2012
 
      
Post-
    
   
Retirement
  
Retirement
    
   
Plan
  
Benefit Plan
  
Total
 
Change in overfunded position of pension and postretirement benefits
 $1,834   (590)  1,244 
Amortization of net actuarial gain (loss)
  (335)  29   (306)
Amortization of prior service credit
  -   262   262 
Total
 $1,499   (299)  1,200 
 
   
December 31, 2011
 
      
Post-
    
   
Retirement
  
Retirement
    
   
Plan
  
Benefit Plan
  
Total
 
Change in overfunded position of pension and postretirement benefits
 $3,689   1,064   4,753 
Amortization of net actuarial gain (loss)
  (156)  71   (85)
Amortization of prior service credit
  -   262   262 
Total
 $3,533   1,397   4,930 
Asset allocation of pension and postretirement benefit plans
The asset allocations of the Company's pension and postretirement benefit plans at December 31, were as follows:
 
   
Pension Benefit
  
Postretirement Benefit
 
   
Plan Assets
  
Plan Assets
 
   
2012
  
2011
  
2012
  
2011
 
Debt Securities
  29 %  33   28   30 
Equity Securities
  65   64   64   63 
Other
  6   3   8   7 
Total
  100 %  100   100   100 
Fair value of plan assets by type of financial instrument and level hierarchy
The Company used the following methods and significant assumptions to estimate the fair value of each type of financial instrument:
 
Equity mutual funds, Fixed Income mutual funds and Debt Securities: The fair values for investment securities are determined by quoted market prices, if available (Level 1). For securities where quoted prices are not available, fair values are calculated based on market prices of similar securities (Level 2).
 
The fair value of the plan assets at December 31, 2012 and 2011, by asset category, is as follows:
 
Retirement Plan
    
Fair Value Measurements at
    
      
December 31, 2012 Using:
    
         
Significant
    
      
Quoted Prices in
  
Other
  
Significant
 
      
Active Markets for
  
Observable
  
Unobservable
 
   
Carrying
  
Identical Assets
  
Inputs
  
Inputs
 
   
Value
  
(Level 1)
  
(Level 2)
  
(Level 3)
 
(Dollars in thousands)
            
Plan Assets
            
              
Cash and cash equivalents
 $2,114   2,114   -   - 
Equity mutual funds
  22,599   22,599   -   - 
U.S. government sponsored enterprises
  4,574   -   4,574   - 
Corporate bonds
  4,626   -   4,626   - 
Fixed income mutual funds
  671   671   -   - 
                  
Total Plan Assets
 $34,584   25,384   9,200   - 
 
Postretirement Benefits
    
Fair Value Measurements at
    
      
December 31, 2012 Using:
    
         
Significant
    
      
Quoted Prices in
  
Other
  
Significant
 
      
Active Markets for
  
Observable
  
Unobservable
 
   
Carrying
  
Identical Assets
  
Inputs
  
Inputs
 
   
Value
  
(Level 1)
  
(Level 2)
  
(Level 3)
 
(Dollars in thousands)
            
Plan Assets
            
              
Cash and cash equivalents
 $1,148   1,148   -   - 
Equity mutual funds
  9,718   9,718   -   - 
State and political subdivisions
  4,160   -   4,160   - 
                  
Total Plan Assets
 $15,026   10,866   4,160   - 
 
Retirement Plan
    
Fair Value Measurements at
    
      
December 31, 2011 Using:
    
         
Significant
    
      
Quoted Prices in
  
Other
  
Significant
 
      
Active Markets for
  
Observable
  
Unobservable
 
   
Carrying
  
Identical Assets
  
Inputs
  
Inputs
 
   
Value
  
(Level 1)
  
(Level 2)
  
(Level 3)
 
(Dollars in thousands)
            
Plan Assets
            
              
Cash and cash equivalents
 $870   870   -   - 
Equity mutual funds
  19,232   19,232   -   - 
U.S. government sponsored enterprises
  6,422   -   6,422   - 
Corporate bonds
  3,310   -   3,310   - 
Fixed income mutual funds
  444   444   -   - 
                  
Total Plan Assets
 $30,278   20,546   9,732   - 
 
Postretirement Benefits
    
Fair Value Measurements at
    
      
December 31, 2011 Using:
    
         
Significant
    
      
Quoted Prices in
  
Other
  
Significant
 
      
Active Markets for
  
Observable
  
Unobservable
 
   
Carrying
  
Identical Assets
  
Inputs
  
Inputs
 
   
Value
  
(Level 1)
  
(Level 2)
  
(Level 3)
 
(Dollars in thousands)
            
Plan Assets
            
              
Cash and cash equivalents
 $1,001   1,001   -   - 
Equity mutual funds
  8,551   8,551   -   - 
State and political subdivisions
  4,110   -   4,110   - 
                  
Total Plan Assets
 $13,662   9,552   4,110   - 
Summary of the status of stock option plans
Under each of these plans, the exercise price of each option equals the fair value of the Company's stock on the date of grant, and an option's maximum term is ten years. Options vest over four to five years from the date the options are granted for the employees plans and they are immediately vested under the directors' plans. A summary of the status of TrustCo's stock option plans as of December 31, 2012 and changes during the year then ended, are as follows:
 
   
Outstanding Options
  
Exercisable Options
 
      
Weighted
     
Weighted
 
      
Average
     
Average
 
      
Option
     
Option
 
   
Shares
  
Price
  
Shares
  
Price
 
Balance, January 1, 2012
  3,115,750  $10.32   2,350,650  $11.56 
New options awarded-2012
  273,500   5.17   -   0.00 
Expired options - 2012
  (485,250)  11.83   (485,250)  11.83 
Cancelled options-2012
  (12,000)  9.91   (12,000)  9.91 
Exercised options - 2012
  -   0.00   -   0.00 
Options became exercisable
  -   0.00   291,200   7.85 
Balance, December 31, 2012
  2,892,000  $9.58   2,144,600  $11.01 
Information about total stock options outstanding
     
Weighted
   
     
Average
 
Weighted
 
Range of
   
Remaining
 
Average
 
Exercise
 
Options
 
Contractual
 
Exercise
 
Price
 
Outstanding
 
Life
 
Price
 
Between $5.14 and $10.00
  1,754,000 
6.8 years
 $7.41 
Greater than $10.00
  1,138,000 
2.0 years
  12.93 
Total
  2,892,000 
4.9 years
 $9.58 
Information about total stock options exercisable
The following table summarizes information about total stock options exercisable at December 31, 2012:
 
     
Weighted
   
     
Average
 
Weighted
 
Range of
 
Options
 
Remaining
 
Average
 
Exercise
 
Outstanding
 
Contractual
 
Exercise
 
Price
 
and Exercisable
 
Life
 
Price
 
Between $5.14 and $10.00
  1,006,600 
5.3 years
 $8.83 
Greater than $10.00
  1,138,000 
2.0 years
  12.93 
Total
  2,144,600 
3.5 years
 $11.01 
Assumptions used to determine the fair value of options granted
Valuation of Stock-Based Compensation: The fair value of the Company's employee and director stock options granted is estimated on the measurement date, which, for the Company, is the date of grant. The weighted-average fair value of stock options granted during 2012 and 2011 estimated using the Black-Scholes option pricing model, was $0.76 and $0.98, respectively. The Company estimated expected market price volatility and the expected term of the options based on historical data and other factors. There were no stock options granted in 2010. The assumptions used to determine the fair value of options granted during 2012 and 2011 are detailed in the table below:
 
   
2012
   
Employees'
   
Plan
Expected dividend yield
  5.08 %
Risk-free interest rate
  0.80 
Expected volatility rate
  30.18 
Expected lives
  5.0years
 
 
   
2011
 
   
Employees'
  
Directors'
 
   
Plan
  
Plan
 
Expected dividend yield
  5.11 %  5.11 
Risk-free interest rate
  1.90   1.59 
Expected volatility rate
  26.64   28.50 
Expected lives
  7.5years  6.0 
Retirement Plan [Member]
 
Defined Benefit Plans and Other Postretirement Benefit Plans Table Text Block [Line Items]  
Change in projected/accumulated benefit obligation
Change in Projected Benefit Obligation:
 
December 31,
 
(dollars in thousands)
 
2012
  
2011
 
Projected benefit obligation at beginning of year
 $29,283  $27,115 
Service cost
  55   45 
Interest cost
  1,426   1,515 
Benefits paid
  (2,036)  (1,605)
Net actuarial loss (gain)
  3,262   2,213 
Projected benefit obligation at end of year
 $31,990  $29,283 
Change in plan assets and reconciliation of funded status
Change in Plan Assets and
      
Reconciliation of Funded Status:
 
December 31,
 
(dollars in thousands)
 
2012
  
2011
 
Fair Value of plan assets at beginning of year
 $30,278  $31,373 
Actual gain on plan assets
  3,342   510 
Company contributions
  3,000   - 
Benefits paid
  (2,036)  (1,605)
Fair value of plan assets at end of year
  34,584   30,278 
          
Funded status at end of year
 $2,593  $995 
Amounts recognized in accumulated other comprehensive income
Amounts recognized in accumulated other comprehensive income consist of the following as of:
 
   
December 31,
 
   
2012
  
2011
 
Net actuarial loss
 $9,486  $7,987 
Components of net periodic cost and other amounts recognized in other comprehensive income
Components of Net Periodic Pension (Credit) Expense and Other Amounts Recognized in Other Comprehensive Income:
 
(dollars in thousands)
 
For the years ended
 
   
December 31,
 
   
2012
  
2011
  
2010
 
Service cost
 $55   45   57 
Interest cost
  1,426   1,515   1,498 
Expected return on plan assets
  (1,912)  (1,985)  (1,814)
Amortization of net loss
  335   156   203 
Net periodic pension (credit) expense
  (96)  (269)  (56)
              
Amortization of net loss
  (335)  (156)  (203)
              
Net actuarial (gain) / loss included in other comprehensive income
  1,832   3,689   (992)
              
    1,497   3,533   (1,195)
Total recognized in net periodic benefit (credit) cost and other comprehensive income
 $1,401   3,264   (1,251)
Estimated future benefit payments
The following benefit payments, which reflect expected future service, as appropriate, are expected to be paid:
 
(dollars in thousands)
   
Year
 
Pension Benefits
 
2013
 $1,678 
2014
  1,705 
2015
  1,723 
2016
  1,752 
2017
  1,759 
2018 - 2022
  9,213 
Assumptions used to determine benefit obligation and net periodic expense
The assumptions used to determine benefit obligations at December 31 are as follows:
 
   
2012
  
2011
  
2010
 
Discount rate
  4.07 %  5.17   5.62 
 
The assumptions used to determine net periodic pension expense for the years ended December 31 are as follows:
 
   
2012
  
2011
  
2010
 
Discount rate
  5.17 %  5.62   5.82 
Expected long-term rate of return on assets
  6.50   6.50   6.50 
Post-Retirement Benefits Plan [Member]
 
Defined Benefit Plans and Other Postretirement Benefit Plans Table Text Block [Line Items]  
Change in projected/accumulated benefit obligation
Change in Accumulated Benefit Obligation:
 
December 31,
 
(dollars in thousands)
 
2012
  
2011
 
Accumulated benefit obligation at beginning of year
 $2,008   1,184 
Service cost
  33   26 
Interest cost
  97   98 
Prior service cost
  -   533 
Benefits paid
  (48)  (25)
Net actuarial gain
  323   192 
Accumulated benefit obligation at end of year
 $2,413   2,008 
Change in plan assets and reconciliation of funded status
Change in Plan Assets and
      
Reconciliation of Funded Status:
 
December 31,
 
(dollars in thousands)
 
2012
  
2011
 
Fair value of plan assets at beginning of year
 $13,662   13,554 
Actual gain on plan assets
  1,364   108 
Company contributions
  48   25 
Benefits paid
  (48)  (25)
Fair value of plan assets at end of year
  15,026   13,662 
          
Funded status at end of year
 $12,613   11,654 
Amounts recognized in accumulated other comprehensive income
Amounts recognized in accumulated other comprehensive income consist of the following as of:
 
December 31,
 
   
2012
  
2011
 
Net actuarial gain
 $(2,125)  (1,564)
Prior service credit
  (3,706)  (3,968)
Total
 $(5,831)  (5,532)
Components of net periodic cost and other amounts recognized in other comprehensive income
Components of Net Periodic Benefit (Credit) and Other Amounts Recognized in Other Comprehensive Income:      
   
For the years ended
 
   
December 31,
 
(dollars in thousands)
 
2012
  
2011
  
2010
 
Service cost
 $33   26   31 
Interest cost
  97   98   62 
Expected return on plan assets
  (451)  (447)  (407)
Amortization of net actuarial gain
  (29)  (71)  (15)
Amortization of prior service credit
  (262)  (262)  (403)
Net periodic benefit credit
  (612)  (656)  (732)
              
Net (gain) loss
  (590)  531   (836)
Prior service cost
  -   533   - 
Amortization of prior service cost
  262   262   403 
Amortization of net gain
  29   71   15 
Total amount recognized in other comprehensive income
  (299)  1,397   (418)
              
Total amount recognized in net periodic benefit cost and other comprehensive income
 $(911)  741   (1,150)
Estimated future benefit payments
The following benefit payments are expected to be paid:
 
Year
 
Postretirement Benefits
 
     
2013
 $61 
2014
  55 
2015
  58 
2016
  61 
2017
  64 
2018 - 2022
  435 
Assumptions used to determine benefit obligation and net periodic expense
The discount rate assumption used to determine benefit obligations at December 31 is as follows:
 
   
2012
  
2011
  
2010
 
Discount rate
  4.07 %  5.17   5.62 
 
The assumptions used to determine net periodic pension benefit (credit) for the years ended December 31 are as follows:
 
   
2012
  
2011
  
2010
 
Discount rate
  5.17 %  5.62   5.82 
Expected long-term rate of return on assets, net of tax
  3.30   3.30   3.30