XML 59 R41.htm IDEA: XBRL DOCUMENT v3.22.4
Pension and Retirement Plans (Tables)
12 Months Ended
Dec. 31, 2022
Retirement Benefits [Abstract]  
Components of Projected Benefit Obligations and Funded Status

Projected benefit obligations and funded status were as follows:

 

 

 

Pension Plan

 

 

Supplemental
Retirement Plan

 

 

 

2022

 

 

2021

 

 

2022

 

 

2021

 

 

 

(dollars in thousands)

 

Change in projected benefit obligation

 

 

 

 

 

 

 

 

 

 

 

 

Obligation at beginning of year

 

$

47,875

 

 

$

50,117

 

 

$

10,075

 

 

$

10,505

 

Service cost

 

 

 

 

 

 

 

 

399

 

 

 

400

 

Interest cost

 

 

1,309

 

 

 

1,211

 

 

 

260

 

 

 

223

 

Actuarial (gain) loss

 

 

(11,754

)

 

 

(1,838

)

 

 

(2,057

)

 

 

(451

)

Benefits paid

 

 

(1,832

)

 

 

(1,615

)

 

 

(617

)

 

 

(602

)

Obligation at end of year

 

 

35,598

 

 

 

47,875

 

 

 

8,060

 

 

 

10,075

 

Change in plan assets

 

 

 

 

 

 

 

 

 

 

 

 

Fair value at beginning of year

 

 

60,638

 

 

 

55,802

 

 

 

 

 

 

 

Actual return on plan assets

 

 

(8,457

)

 

 

6,451

 

 

 

 

 

 

 

Employer contribution

 

 

 

 

 

 

 

 

617

 

 

 

602

 

Benefits paid

 

 

(1,832

)

 

 

(1,615

)

 

 

(617

)

 

 

(602

)

Fair value at end of year

 

 

50,349

 

 

 

60,638

 

 

 

 

 

 

 

Funded status at end of year

 

$

14,751

 

 

$

12,763

 

 

$

(8,060

)

 

$

(10,075

)

Schedule of Accumulated Benefit Obligation

 

 

Pension Plan

 

 

Supplemental
Retirement Plan

 

 

 

2022

 

 

2021

 

 

2022

 

 

2021

 

 

 

(dollars in thousands)

 

Accumulated benefit obligation

 

$

35,598

 

 

$

47,875

 

 

$

7,627

 

 

$

9,472

 

Schedule of Amounts Recognized in Accumulated Other Comprehensive Income (Loss)

Amounts recognized in accumulated other comprehensive income (loss) consisted of:

 

 

 

Pension Plan

 

 

Supplemental
Retirement Plan

 

 

 

2022

 

 

2021

 

 

2022

 

 

2021

 

 

 

(dollars in thousands)

 

Net actuarial (gain) loss

 

$

373

 

 

$

(206

)

 

$

(617

)

 

$

1,468

 

Prior service credit

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

373

 

 

$

(206

)

 

$

(617

)

 

$

1,468

 

Components of Net Periodic Benefit Cost and Amounts Recognized in Other Comprehensive Income/ (Loss)

The components of net periodic benefit cost and amounts recognized in other comprehensive income (loss) were as follows:

 

 

 

Pension Plan

 

 

Supplemental
Retirement Plan

 

 

 

2022

 

 

2021

 

 

2022

 

 

2021

 

 

 

(dollars in thousands)

 

Net periodic benefit cost

 

 

 

 

 

 

 

 

 

 

 

 

Service cost

 

$

 

 

$

 

 

$

399

 

 

$

400

 

Interest cost

 

 

1,309

 

 

 

1,211

 

 

 

260

 

 

 

223

 

Expected return on assets

 

 

(3,876

)

 

 

(3,566

)

 

 

 

 

 

 

Amortization of prior service credit

 

 

 

 

 

(3

)

 

 

 

 

 

 

Amortization of net actuarial loss

 

 

 

 

 

 

 

 

28

 

 

 

40

 

Net periodic expense (benefit)

 

 

(2,567

)

 

 

(2,358

)

 

 

687

 

 

 

663

 

Amounts recognized in other comprehensive income (loss)

 

 

 

 

 

 

 

 

 

 

 

 

Net actuarial loss/(gain)

 

 

579

 

 

 

(4,723

)

 

 

(2,057

)

 

 

(451

)

Amortization of prior service credit

 

 

 

 

 

3

 

 

 

 

 

 

 

Amortization of net actuarial loss

 

 

 

 

 

 

 

 

(28

)

 

 

(40

)

Total recognized in other comprehensive income (loss)

 

 

579

 

 

 

(4,720

)

 

 

(2,085

)

 

 

(491

)

Total recognized in net periodic expense (benefit) and other
   comprehensive income (loss)

 

$

(1,988

)

 

$

(7,078

)

 

$

(1,398

)

 

$

172

 

Schedule of Weighted-average Assumptions Used to Determine Projected Benefit Obligations and Net Periodic Benefit Cost

Weighted-average assumptions used to determine projected benefit obligations are as follows:

 

 

 

Pension Plan

 

 

Supplemental
Retirement Plan

 

 

 

2022

 

 

2021

 

 

2022

 

 

2021

 

Discount rate

 

 

5.22

%

 

 

2.79

%

 

 

5.15

%

 

 

2.63

%

Rate of compensation increase

 

N/A

 

 

N/A

 

 

 

4.00

%

 

 

4.00

%

 

Weighted-average assumptions used to determine the net periodic benefit cost in each year were as follows:

 

 

 

Pension Plan

 

 

Supplemental
Retirement Plan

 

 

 

2022

 

 

2021

 

 

2022

 

 

2021

 

Discount rate

 

 

2.79

%

 

 

2.45

%

 

 

2.63

%

 

 

2.21

%

Expected long-term return on plan assets

 

 

6.50

%

 

 

6.50

%

 

N/A

 

 

N/A

 

Rate of compensation increase

 

N/A

 

 

N/A

 

 

 

4.00

%

 

 

4.00

%

Schedule of Pension Plan Weighted-average Asset Allocations by Asset

The Company’s Pension Plan weighted-average asset allocations by asset category were as follows:

 

 

 

December 31,

 

 

 

2022

 

 

2021

 

Equity securities

 

 

60

%

 

 

68

%

Debt securities

 

 

33

 

 

 

29

 

Other

 

 

 

 

 

 

Cash and equivalents

 

 

7

 

 

 

3

 

Total

 

 

100

%

 

 

100

%

Summary of Various Categories of Pension Plan Assets

The following table summarizes the various categories of the Pension Plan’s assets:

 

 

 

Fair Value as of December 31, 2022

 

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

 

 

(dollars in thousands)

 

Asset category

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

3,676

 

 

$

 

 

$

 

 

$

3,676

 

Fixed income

 

 

 

 

 

12,347

 

 

 

 

 

 

12,347

 

Equity securities

 

 

 

 

 

 

 

 

 

 

 

 

Mutual funds

 

 

 

 

 

 

 

 

 

 

 

 

Domestic equity

 

 

24,201

 

 

 

 

 

 

 

 

 

24,201

 

International

 

 

3,942

 

 

 

 

 

 

 

 

 

3,942

 

Domestic fixed income

 

 

6,183

 

 

 

 

 

 

 

 

 

6,183

 

Total

 

$

38,002

 

 

$

12,347

 

 

$

 

 

$

50,349

 

 

 

 

 

Fair Value as of December 31, 2021

 

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

 

 

(dollars in thousands)

 

Asset category

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

1,689

 

 

$

 

 

$

 

 

$

1,689

 

Fixed income

 

 

 

 

 

13,338

 

 

 

 

 

 

13,338

 

Equity securities

 

 

 

 

 

 

 

 

 

 

 

 

Common stock

 

 

 

 

 

 

 

 

 

 

 

 

Large cap core

 

 

16,940

 

 

 

 

 

 

 

 

 

16,940

 

Small cap core

 

 

2,359

 

 

 

 

 

 

 

 

 

2,359

 

Mutual funds

 

 

 

 

 

 

 

 

 

 

 

 

Domestic equity

 

 

10,413

 

 

 

 

 

 

 

 

 

10,413

 

International

 

 

6,579

 

 

 

 

 

 

 

 

 

6,579

 

Domestic fixed income

 

 

9,320

 

 

 

 

 

 

 

 

 

9,320

 

Total

 

$

47,300

 

 

$

13,338

 

 

$

 

 

$

60,638

 

Schedule of Benefits Expected to be Paid in the Next Ten Years

Benefits expected to be paid in the next ten years are as follows:

 

 

 

Pension
Plan

 

 

Supplemental
Retirement Plan

 

 

Postretirement
Healthcare Plan

 

 

Total

 

 

 

(dollars in thousands)

 

Year-ended December 31,

 

 

 

 

 

 

 

 

 

 

 

 

2023

 

$

2,124

 

 

$

611

 

 

$

24

 

 

$

2,759

 

2024

 

 

2,197

 

 

 

606

 

 

 

23

 

 

 

2,826

 

2025

 

 

2,270

 

 

 

602

 

 

 

23

 

 

 

2,895

 

2026

 

 

2,394

 

 

 

597

 

 

 

23

 

 

 

3,014

 

2027

 

 

2,378

 

 

 

592

 

 

 

22

 

 

 

2,992

 

2028-2032

 

 

12,695

 

 

 

3,916

 

 

 

123

 

 

 

16,734

 

Total

 

$

24,058

 

 

$

6,924

 

 

$

238

 

 

$

31,220