XML 63 R45.htm IDEA: XBRL DOCUMENT v3.6.0.2
Postretirement Benefit Plans (Tables)
12 Months Ended
Dec. 31, 2016
Defined Benefit Postretirement Health And Life Coverage [Member]  
Defined Benefit Plan Disclosure [Line Items]  
Schedule of Net Funded Status

The following tables provide a reconciliation of the changes in the Plan’s health and life insurance benefit obligations and fair value of Plan assets for the years ended December 31, 2016 and 2015, and a statement of the funded status at December 31, 2016 and 2015.

 

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

December 31,

 

Change in benefit obligations:

 

2016

 

 

2015

 

Benefit obligations, January 1

 

$

572

 

 

$

861

 

Service cost

 

 

4

 

 

 

13

 

Interest cost

 

 

23

 

 

 

32

 

Change in experience

 

 

2

 

 

 

(24

)

Change in assumptions

 

 

13

 

 

 

(4

)

Change due to plan amendment

 

 

 

 

 

(244

)

Benefit payments

 

 

(74

)

 

 

(62

)

Benefit obligations, December 31

 

$

540

 

 

$

572

 

 

 

 

 

 

 

 

 

 

Change in fair value of plan assets:

 

 

 

 

 

 

 

 

Fair value of plan assets, January 1

 

$

 

 

$

 

Employer contributions

 

 

74

 

 

 

62

 

Benefit payments

 

 

(74

)

 

 

(62

)

Fair value of plan assets, December 31

 

$

 

 

$

 

 

 

 

 

 

 

 

 

 

Funded status at year end

 

$

(540

)

 

$

(572

)

 

Schedule of Amounts Recognized in Balance Sheet

The amount recognized in the consolidated balance sheet at December 31, 2016 and 2015, is as follows:

 

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

2016

 

 

2015

 

Accrued benefit liability

 

$

540

 

 

$

572

 

 

Schedule of Amounts Recognized in Other Comprehensive (Loss) Income

The amounts recognized in accumulated other comprehensive (loss) income consist of:

 

(Dollars in thousands)

 

December 31,

 

 

 

2016

 

 

2015

 

Net gain, pretax

 

$

(31

)

 

$

(47

)

Net prior service cost, pretax

 

 

(209

)

 

 

(244

)

 

Schedule of Net Periodic (Income) Benefit Costs

The components of net periodic postretirement (income) benefit cost for 2016, 2015 and 2014 are as follows:

 

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2016

 

 

2015

 

 

2014

 

Service cost

 

$

4

 

 

$

13

 

 

$

13

 

Interest cost

 

 

23

 

 

 

32

 

 

 

38

 

Amortization of prior service cost

 

 

(35

)

 

 

 

 

 

(1

)

Net periodic postretirement (income) benefit cost

 

$

(8

)

 

$

45

 

 

$

50

 

 

Schedule of Assumptions Used

Assumptions used in the measurement of Mid Penn’s benefit obligations at December 31, 2016 and 2015 are as follows:

 

Weighted-average assumptions:

 

2016

 

 

2015

 

Discount rate

 

 

4.00

%

 

 

4.25

%

Rate of compensation increase

 

 

3.00

%

 

 

3.25

%

 

Assumptions used in the measurement of Mid Penn’s net periodic benefit cost for the years ended December 31, 2016, 2015 and 2014 are as follows:

 

Weighted-average assumptions:

 

2016

 

 

2015

 

 

2014

 

Discount rate

 

 

4.25

%

 

 

4.00

%

 

 

4.75

%

Rate of compensation increase

 

 

3.25

%

 

 

3.00

%

 

 

3.75

%

 

Schedule of Health Care Cost Trend Rates

Assumed health care cost trend rates at December 31, 2016, 2015 and 2014 are as follows:

 

 

 

2016

 

 

2015

 

 

2014

 

Health care cost trend rate assumed for next year

 

 

6.00

%

 

 

5.50

%

 

 

6.50

%

 

 

 

 

 

 

 

 

 

 

 

 

 

Rate to which the cost trend rate is assumed to decline (the

   ultimate trend rate)

 

 

5.50

%

 

 

5.50

%

 

 

5.50

%

Year that the rate reaches the ultimate trend rate

 

2018

 

 

2016

 

 

2016

 

 

Schedule of Effect of One-Percentage-Point Change in Assumed Health Care Cost Trend Rates

Assumed health care cost trend rates have a significant effect on the amounts reported for the health care Plans.  At December 31, 2016, a one-percentage-point change in assumed health care cost trend rates would have the following effects:

 

(Dollars in thousands)

 

One-Percentage Point

 

 

 

Increase

 

 

Decrease

 

Effect on total of service and interest cost

 

$

 

 

$

 

Effect on accumulated postretirement benefit obligation

 

 

3

 

 

 

3

 

 

Schedule of Expected Benefit Payments

Mid Penn expects to contribute $73,000 to its life and health benefit Plans in 2017.  The following table shows the estimated benefit payments for future periods.

 

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

1/1/2017 to 12/31/2017

 

$

73

 

1/1/2018 to 12/31/2018

 

 

64

 

1/1/2019 to 12/31/2019

 

 

61

 

1/1/2020 to 12/31/2020

 

 

56

 

1/1/2021 to 12/31/2021

 

 

30

 

1/1/2022 to 12/31/2026

 

 

156

 

 

 

 

 

 

 

Director's Retirement Plan [Member]  
Defined Benefit Plan Disclosure [Line Items]  
Schedule of Net Funded Status

The following tables provide a reconciliation of the changes in the directors’ defined benefit Plan’s benefit obligations and fair value of Plan assets for the years ended December 31, 2016 and 2015 and a statement of the status at December 31, 2016 and 2015.  This Plan is unfunded.

 

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

December 31,

 

Change in benefit obligations:

 

2016

 

 

2015

 

Benefit obligations, January 1

 

$

1,150

 

 

$

1,186

 

Service cost

 

 

34

 

 

 

33

 

Interest cost

 

 

46

 

 

 

45

 

Actuarial gain

 

 

(13

)

 

 

(8

)

Change in assumptions

 

 

(4

)

 

 

(16

)

Benefit payments

 

 

(91

)

 

 

(90

)

Benefit obligations, December 31

 

$

1,122

 

 

$

1,150

 

 

 

 

 

 

 

 

 

 

Change in fair value of plan assets:

 

 

 

 

 

 

 

 

Fair value of plan assets, January 1

 

$

 

 

$

 

Employer contributions

 

 

91

 

 

 

90

 

Benefit payments

 

 

(91

)

 

 

(90

)

Fair value of plan assets, December 31

 

$

 

 

$

 

 

 

 

 

 

 

 

 

 

Funded status at year end

 

$

(1,122

)

 

$

(1,150

)

 

Schedule of Amounts Recognized in Balance Sheet

Amounts recognized in the consolidated balance sheet at December 31, 2016 and 2015 are as follows:

 

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

2016

 

 

2015

 

Accrued benefit liability

 

$

1,122

 

 

$

1,150

 

 

Schedule of Amounts Recognized in Other Comprehensive (Loss) Income

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

 

(Dollars in thousands)

 

December 31,

 

 

 

2016

 

 

2015

 

Net prior service cost, pretax

 

$

43

 

 

$

64

 

Net loss, pretax

 

 

60

 

 

 

77

 

 

Schedule of Net Periodic (Income) Benefit Costs

The components of net periodic retirement cost for 2016, 2015 and 2014 are as follows:

 

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2016

 

 

2015

 

 

2014

 

Service cost

 

$

34

 

 

$

33

 

 

$

33

 

Interest cost

 

 

46

 

 

 

45

 

 

 

51

 

Amortization of prior-service cost

 

 

22

 

 

 

22

 

 

 

22

 

Net periodic retirement cost

 

$

102

 

 

$

100

 

 

$

106

 

 

Schedule of Assumptions Used

Assumptions used in the measurement of Mid Penn’s benefit obligations at December 31, 2016 and 2015 are as follows:

 

Weighted-average assumptions:

 

2016

 

 

2015

 

Discount rate

 

 

4.00

%

 

 

4.25

%

Change in consumer price index

 

 

2.00

%

 

 

2.25

%

 

Assumptions used in the measurement of Mid Penn’s net periodic benefit cost for the years ended December 31, 2016, 2015 and 2014 are as follows:

 

Weighted-average assumptions:

 

2016

 

 

2015

 

 

2014

 

Discount rate

 

 

4.25

%

 

 

4.00

%

 

 

4.75

%

Change in consumer price index

 

 

2.25

%

 

 

2.25

%

 

 

2.75

%

 

Schedule of Expected Benefit Payments

Mid Penn expects to contribute $94,000 to its retirement Plan in 2017.  The following table shows the estimated benefit payments for future periods.

 

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

1/1/2017 to 12/31/2017

 

$

94

 

1/1/2018 to 12/31/2018

 

 

96

 

1/1/2019 to 12/31/2019

 

 

96

 

1/1/2020 to 12/31/2020

 

 

98

 

1/1/2021 to 12/31/2021

 

 

108

 

1/1/2022 to 12/31/2026

 

 

464