XML 78 R57.htm IDEA: XBRL DOCUMENT v3.25.0.1
Benefit Plan (Tables)
12 Months Ended
Dec. 31, 2024
Defined Benefit Plans and Other Postretirement Benefit Plans Disclosures [Abstract]  
Changes in Projected Benefit Obligations, Fair Value of Plan Assets, and Funded Status of Plan
Using accrual measurement dates of December 31, 2024 and 2023, plan assets and benefit obligation activity for the Pension Plan are listed below:

(In thousands)20242023
Change in fair value of plan assets
Fair value at beginning of measurement period$232,894 $209,138 
Actual return on plan assets31,116 34,764 
Benefits paid(38,239)(11,008)
Fair value at end of measurement period$225,771 $232,894 
Change in benefit obligation
Projected benefit obligation at beginning of measurement period$139,217 $127,394 
Service cost6,916 6,236 
Interest cost6,443 6,523 
Actuarial (gain) loss(9,804)10,072 
Benefits paid(38,239)(11,008)
Projected benefit obligation at the end of measurement period$104,533 $139,217 
Funded status at end of year (fair value of plan assets less benefit obligation)$121,238 $93,677 
Schedule of allocation of plan assets
The asset allocation for the Pension Plan as of each measurement date, by asset category, was as follows:
 
Percentage of Plan Assets
Asset categoryTarget Allocation20242023
Equity securities50% - 100%61 %85 %
Fixed income and cash equivalentsremaining balance39 %15 %
Total100 %100 %
Schedule of assumptions used to determine benefit obligations
The weighted average assumptions used to determine benefit obligations at December 31, 2024, 2023 and 2022 were as follows:

202420232022
Discount rate5.89 %5.14 %5.32 %
Rate of compensation increase
Under age 25 (under age 30 for 2022)7.50 %7.50 %8.25 %
Ages 25-29 (ages 30-39 for 2022)7.00 %7.00 %6.00 %
Ages 30-34 (ages 40-49 for 2022)6.75 %6.75 %5.00 %
Ages 35-39 (ages 50-54 for 2022)6.00 %6.00 %4.25 %
Ages 40-44 (ages 55-59 for 2022)5.25 %5.25 %3.75 %
Ages 45-54 (ages 60-64 for 2022)4.75 %4.75 %3.50 %
Ages 55-69 (ages 65 and over for 2022)3.75 %3.75 %3.25 %
Ages 70 and over (for 2023 and 2024)3.00 %3.00 %N/A
Interest crediting rate4.64 %3.89 %4.07 %
Schedule of estimated future pension benefit Payments
The estimated future pension benefit payments reflecting expected future service for the next ten years are shown below (in thousands):

2025$8,469 
20268,450 
20278,283 
20288,239 
20298,816 
2030-203443,780 
Total$86,037 
Schedule of Amounts Recognized in Other Comprehensive Income (Loss)
The following table shows ending balances of accumulated other comprehensive income at December 31, 2024 and 2023.
 
(In thousands)20242023
Prior service cost$(340)$(388)
Net actuarial gain 21,547 2,529 
Total21,207 2,141 
Deferred tax liability(4,453)(449)
Accumulated other comprehensive income $16,754 $1,692 
Schedule of components of net periodic benefit cost and other amounts recognized in other comprehensive income (loss)
Using actuarial measurement dates of December 31 for 2024, 2023 and 2022, components of net periodic benefit income and other amounts recognized in other comprehensive income (loss) were as follows:

(In thousands)202420232022Affected Line Item in the Consolidated Statements of Income
Components of net periodic benefit income and other amounts recognized in other comprehensive income (loss)
Service cost$(6,916)$(6,236)$(9,749)Employee benefits
Interest cost(6,443)(6,523)(5,705)Other components of net periodic benefit income
Expected return on plan assets15,754 14,143 17,798 Other components of net periodic benefit income
Recognized prior service cost(48)(48)15 Other components of net periodic benefit income
Settlement income6,148 — — Pension settlement gain
Net periodic benefit income $8,495 $1,336 $2,359 
Net actuarial gain (loss)$25,166 $10,549 $(1,109)
Amortization of actuarial gain(6,148)— — 
Amortization of prior service cost (credit)48 48 (15)
Total recognized in other comprehensive income (loss) 19,066 10,597 (1,124)
Total recognized in net benefit income and other comprehensive income (loss)$27,561 $11,933 $1,235 
Schedule of assumptions used to determine costs
The weighted average assumptions used to determine net periodic benefit income for the years ended December 31, 2024, 2023 and 2022 are listed below:

202420232022
Discount rate5.14 %5.32 %3.23 %
Rate of compensation increase
Under age 25 (under age 30 for 2023 and 2022)7.50 %8.25 %8.25 %
Ages 25-29 (ages 30-39 for 2023 and 2022)7.00 %6.00 %6.00 %
Ages 30-34 (ages 40-49 for 2023 and 2022)6.75 %5.00 %5.00 %
Ages 35-39 (ages 50-54 for 2023 and 2022)6.00 %4.25 %4.25 %
Ages 40-44 (ages 55-59 for 2023 and 2022)5.25 %3.75 %3.75 %
Ages 45-54 (ages 60-64 for 2023 and 2022)4.75 %3.50 %3.50 %
Ages 55-69 (ages 65 and over for 2023 and 2022)3.75 %3.25 %3.25 %
Ages 70 and over (for 2024)3.00 %N/AN/A
Interest crediting rate3.89 %4.07 %N/A
Expected long-term return on plan assets6.92 %6.92 %6.92 %
Schedule of Changes in Fair Value of Plan Assets
The fair value of the plan assets at December 31, 2024 and December 31, 2023, by asset class, is as follows.
Fair Value MeasurementsFair Value Measurements
at December 31, 2024, Usingat December 31, 2023, Using
(In thousands)(Level 1)(Level 2)(Level 1)(Level 2)
Interest-bearing account$3,529 $3,671 $1,395 $4,758 
Mutual funds34,973  49,740 — 
U.S. Treasury Notes 55,062 — — 
U.S. Government agency obligations 11,237 — 12,466 
Corporate bonds 14,003 — 15,572 
Common stocks103,296  148,963 — 
Total$141,798 $83,973 $200,098 $32,796 
Schedule of Net Benefit Costs The expense for the Corporation was as follows:
(In thousands)202420232022Affected Line Item in the Consolidated
Statements of Income
Service cost$1,297 $1,224 $1,091 Employee benefits
Interest cost658 567 564 Miscellaneous expense
Total SERP expense$1,955 $1,791 $1,655