XML 66 R48.htm IDEA: XBRL DOCUMENT v3.25.1
Employee Benefit Plans (Tables)
12 Months Ended
Dec. 31, 2024
Retirement Benefits [Abstract]  
Schedule of Obligations and Funded Status
Obligations and Funded Status at December 31,
(dollars in thousands)20242023
Change in projected benefit obligation:
Balance, January 1$30,623 $29,131 
Service cost947 946 
Interest cost1,477 1,428 
Actuarial (gain) loss *(3,147)49 
Benefits paid(1,113)(931)
Balance, December 31,
$28,787 $30,623 
Change in plan assets:
Fair value, January 1$36,242 $30,932 
Actual return on plan assets5,348 6,350 
Employer contribution— — 
Expenses paid(145)(109)
Benefits paid(1,113)(931)
Fair value, December 31,
$40,332 $36,242 
Funded status at end of year$11,544 $5,619 
Accumulated benefit obligation$24,954 $25,897 
Amounts recognized in the consolidated balance sheet consist of the following:
(in thousands)20242023
Non-current assets$11,544 $5,619 
Net asset at end of year$11,544 $5,619 
*The actuarial gain in 2024 was primarily driven by the increase in the year-over-year discount rate, which resulted in a gain for the plan.
Schedule of Components of Net Pension Cost
The following items are components of net pension (income) cost for the years ended December 31, as indicated:
(dollars in thousands)202420232022
Service cost - benefits earned during the year$947 $946 $1,491 
Interest costs on projected benefit obligations (a)1,477 1,428 1,174 
Expected return on plan assets (a)(2,358)(2,178)(2,282)
Expected administrative expenses109 115 118 
Amortization of unrecognized net (gain) loss (a)(690)(640)— 
Net periodic pension (income) cost$(515)$(329)$501 
(a)The components of net periodic pension (income) cost other than the service cost component are included in other non-interest income.
Schedule of Accumulated Other Comprehensive Loss
Amounts not yet reflected in net periodic benefit cost and included in accumulated other comprehensive income (loss) at December 31, 2024 and 2023 are shown below, including amounts recognized in other comprehensive income during the periods. All amounts are shown on a pre-tax basis.
(dollars in thousands)20242023
Net accumulated actuarial net gain$15,155 $9,745 
Accumulated other comprehensive gain15,155 9,745 
Net periodic benefit cost in excess of cumulative employer contributions(3,611)(4,126)
Net amount recognized at December 31, balance sheet
$11,544 $5,619 
Net actuarial gain arising during period$6,100 $4,129 
Amortization of net actuarial gain (690)(640)
Total recognized in other comprehensive income (loss)$5,410 $3,489 
Total recognized in net periodic pension cost and other comprehensive income (loss)$(5,925)$(3,818)
Schedule of Assumptions Utilized
Assumptions utilized to determine benefit obligations as of December 31, 2024, 2023, and 2022 and to determine pension expense for the years then ended are as follows:
202420232022
Determination of benefit obligation at year end:
Discount rate5.65 %4.95 %5.10 %
Annual rate of compensation increase4.50 %4.50 %4.50 %
Determination of pension expense for year ended:
Discount rate for the service cost4.95 %5.10 %3.10 %
Annual rate of compensation increase4.50 %4.50 %4.50 %
Expected long-term rate of return on plan assets6.75 %6.75 %6.75 %
Schedule of Fair Value of Pension Plan Assets During the past five years, the Company's plan assets have experienced the following annual returns:
(dollars in thousands)20242023202220212020
Plan Assets:
Actual rate of return15.9%21.1%(17.0)%22.1%19.7%
The fair value of the Company's pension plan assets at December 31, 2024 and 2023 by asset category was as follows:
Fair Value Measurements
(dollars in thousands)Fair ValueQuoted Prices
in Active
Markets for
Identical
Assets
(Level 1)
Other
Observable
Inputs
(Level 2)
Significant
Unobservable
Inputs
(Level 3)
December 31, 2024
Cash equivalents$3,630 $3,630 $— $— 
U.S government agency obligations7,536 — 7,536 — 
Corporate bonds975 — 975 — 
Mutual funds *
28,191 28,191 — — 
Total$40,332 $31,821 $8,511 $— 
December 31, 2023
Cash equivalents$1,521 $1,521 $— $— 
U.S government agency obligations2,587 — 2,587 — 
Mutual funds *
32,134 32,134 — — 
Total$36,242 $33,655 $2,587 $— 
*Mutual funds consist of equity securities
Schedule of Future Benefit Payments
The following future benefit payments are expected to be paid:
YearPension
benefits
(dollars in thousands)
2025$1,124 
20261,208 
20271,345 
20281,466 
20291,602 
Thereafter10,036