XML 63 R52.htm IDEA: XBRL DOCUMENT v3.6.0.2
Employee Benefit Plans (Tables)
12 Months Ended
Dec. 31, 2015
Employee Benefit Plans [Abstract]  
Schedule of Net Funded Status

The following tables summarize benefit obligation and funded status, plan asset activity, components of net pension cost, and weighted average assumptions for the Pension Plan and the SERP:







 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 



 

Pension

 

SERP

(in thousands)

 

2015

 

2014

 

2015

 

2014

Change in Benefit Obligation

 

 

 

 

 

 

 

 

Obligation at the beginning of the year

$

39,348 

$

28,329 

$

5,827 

$

5,084 

Service cost

 

316 

 

258 

 

121 

 

115 

Interest cost

 

1,579 

 

1,478 

 

239 

 

220 

Change in discount rate and mortality assumptions

 

(1,207)

 

7,216 

 

 

Actuarial losses

 

841 

 

3,401 

 

190 

 

499 

Benefits paid

 

(1,461)

 

(1,334)

 

(88)

 

(91)

Obligation at the end of the year

 

39,416 

 

39,348 

 

6,289 

 

5,827 

Change in Plan Assets

 

 

 

 

 

 

 

 

Fair value at the beginning of the year

 

38,967 

 

34,848 

 

 

Actual return on plan assets

 

(306)

 

2,453 

 

 

Employer contribution

 

2,000 

 

3,000 

 

88 

 

91 

Benefits paid

 

(1,461)

 

(1,334)

 

(88)

 

(91)

Fair value at the end of the year

 

39,200 

 

38,967 

 

 

Unfunded Status

$

(216)

$

(381)

$

(6,289)

$

(5,827)



Components of Net Periodic Pension Plan Cost



 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 



 

Pension

 

SERP

(in thousands)

 

2015

 

2014

 

2015

 

2014

Components of Net Pension Cost

 

 

 

 

 

 

 

 

Service cost

$

316 

$

258 

$

121 

$

115 

Interest cost

 

1,579 

 

1,478 

 

239 

 

220 

Expected return on assets

 

(2,965)

 

(2,653)

 

 

Amortization of transition asset

 

(19)

 

(39)

 

 

Amortization of recognized loss/(gain)

 

781 

 

374 

 

49 

 

(17)

Amortization of prior service cost

 

12 

 

12 

 

20 

 

20 

Net pension (income)/expense in employee benefits

$

(296)

$

(570)

$

429 

$

338 



 

 

 

 

 

 

 

 

Weighted Average Assumptions used to

 

 

 

 

 

 

 

 

determine benefit obligations:

 

 

 

 

 

 

 

 

Discount rate for benefit obligations

 

4.50% 

 

4.00% 

 

4.00% 

 

4.00% 

Discount rate for net pension cost

 

4.00% 

 

4.75% 

 

 

Expected long-term return on assets

 

7.00% 

 

7.75% 

 

 

Rate of compensation increase

 

3.00% 

 

3.00% 

 

3.00% 

 

3.00% 

Mortality tables

 

RP-2014

 

RP-2014

 

N/A

 

N/A



Schedule of Target Asset Allocations





 

 



 

 

Asset Class

Normalized Target

Range

Cash

5%

0% - 20%

Fixed Income

40%

30% - 50%

Equities

55%

45% - 65%



Actual Plan Asset Allocations

As of December 31, 2015 and 2014, the value of Pension Plan investments was as follows:







 

 

 

 

 

 

 

December 31, 2015

 

 

 

 

Fair Value Hierarchy

(Dollars in thousands)

 

Assets at Fair Value

% of Portfolio

 

Level 1

 

Level 2

Cash and cash equivalents

$

2,260  5.8% 

$

2,260 

$

Fixed income securities:

 

 

 

 

 

 

 

     U.S. Government and Agencies

 

131  0.3% 

 

 

131 

     Taxable municipal bonds and notes

 

2,869  7.3% 

 

 

2,869 

     Corporate bonds and notes

 

8,774  22.4% 

 

 

8,774 

     Preferred stock

 

542  1.4% 

 

 

542 

     Fixed income mutual funds

 

2,736  7.0% 

 

2,736 

 

        Total fixed income

 

15,052  38.5% 

 

2,736 

 

12,316 

Equities:

 

 

 

 

 

 

 

     Large Cap

 

16,364  41.7% 

 

16,364 

 

     Mid Cap

 

2,775  7.0% 

 

2,775 

 

     Small Cap

 

1,061  2.7% 

 

1,061 

 

     International

 

1,688  4.3% 

 

1,688 

 

        Total equities

 

21,888  55.7% 

 

21,888 

 

Total market value

$

39,200  100.0% 

$

26,884 

$

12,316 



 

 

 

 

 

 

 



 

 

 

 

 

 

 



 

 

 

 

 

 

 

December 31, 2014

 

 

 

 

Fair Value Hierarchy

(Dollars in thousands)

 

Assets at Fair Value

% of Portfolio

 

Level 1

 

Level 2

Cash and cash equivalents

$

1,043  2.7% 

$

1,043 

$

Fixed income securities:

 

 

 

 

 

 

 

     U.S. Government and Agencies

 

613  1.6% 

 

 

613 

     Taxable municipal bonds and notes

 

2,525  6.5% 

 

 

2,525 

     Corporate bonds and notes

 

8,393  21.5% 

 

 

8,393 

     Preferred stock

 

478  1.2% 

 

 

478 

     Fixed income mutual funds

 

5,049  13.0% 

 

5,049 

 

        Total fixed income

 

17,058  43.8% 

 

5,049 

 

12,009 

Equities:

 

 

 

 

 

 

 

     Large Cap

 

15,646  40.1% 

 

15,646 

 

     Mid Cap

 

2,743  7.0% 

 

2,743 

 

     Small Cap

 

1,305  3.4% 

 

1,305 

 

     International

 

1,172  3.0% 

 

1,172 

 

        Total equities

 

20,866  53.5% 

 

20,866 

 

Total market value

$

38,967  100.0% 

$

26,958 

$

12,009 



Expected Future Benefit Payments

Estimated cash flows related to expected future benefit payments from the Pension Plan and SERP are as follows:





 

 

 

 

(In thousands)

 

Pension Plan

 

SERP

2016

$

1,337 

$

141 

2017

 

1,429 

 

204 

2018

 

1,473 

 

242 

2019

 

1,552 

 

303 

2020

 

1,660 

 

301 

2021-2025

 

10,077 

 

1,769 



Schedule of Amounts in Accumulated Other Comprehensive Income

Amounts included in accumulated other comprehensive loss as of December 31, 2015 and 2014, net of tax, are as follows:







 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 



 

2015

 

2014

(In thousands)

 

Pension

 

SERP

 

Pension

 

SERP

Unrecognized net actuarial loss

$

12,641 

$

306 

$

11,375 

$

217 

Unrecognized prior service costs

 

20 

 

 

28 

 

16 

Net transition asset

 

 

 

(11)

 



$

12,661 

$

310 

$

11,392 

$

233 



 

 



 

 



Schedule of Amounts that Will Be Amortized from Other Comprehensive Loss

The estimated costs that will be amortized from accumulated other comprehensive loss into net periodic pension cost during the next fiscal year are as follows:







 

 

 

 



 

 

 

 

(In thousands)

 

Pension

 

SERP

Prior service costs

$

12 

$

20 

Net transition asset

 

 

Net actuarial loss

 

848 

 

78 



$

860 

$

98