XML 57 R40.htm IDEA: XBRL DOCUMENT v3.6.0.2
Employee Benefit Plans (Tables)
12 Months Ended
Dec. 31, 2016
Schedule of assumptions used in determining actuarial information

The following assumptions were used in determining the actuarial information for the Pension Plan and the SERP for the years ended December 31, 2016, 2015, and 2014:

 

   2016   2015   2014 
   Pension
Plan
   SERP   Pension
Plan
   SERP   Pension
Plan
   SERP 
Discount rate used to determine net periodic pension cost   4.17%    4.17%    3.82%    3.82%    4.78%    4.78% 
Discount rate used to calculate end of year liability disclosures   3.97%    3.97%    4.17%    4.17%    3.82%    3.82% 
Expected long-term rate of return on assets   7.75%    n/a    7.75%    n/a    7.75%    n/a 
Rate of compensation increase   n/a    n/a    n/a    n/a    n/a    n/a 

 

Pension Plan [Member]  
Schedule of reconciliation of benefit obligation

The following table reconciles the beginning and ending balances of the Pension Plan’s benefit obligation, as computed by the Company’s independent actuarial consultants, and its plan assets, with the difference between the two amounts representing the funded status of the Pension Plan as of the end of the respective year.

 

($ in thousands)  2016   2015   2014 
Change in benefit obligation               
Benefit obligation at beginning of year  $36,164    35,615    30,548 
Service cost            
Interest cost   1,502    1,364    1,461 
Actuarial (gain) loss   1,288    1,236    5,320 
Benefits paid   (2,114)   (2,051)   (1,714)
Curtailment gain            
Benefit obligation at end of year   36,840    36,164    35,615 
Change in plan assets               
Plan assets at beginning of year   35,489    37,282    36,333 
Actual return on plan assets   3,575    258    2,663 
Employer contributions            
Benefits paid   (2,114)   (2,051)   (1,714)
Plan assets at end of year   36,950    35,489    37,282 
                
Funded status at end of year  $110    (675)   1,667 
Schedule of amounts recognized in balance sheet

The following table presents information regarding the amounts recognized in the consolidated balance sheets at December 31, 2016 and 2015 as it relates to the Pension Plan, excluding the related deferred tax assets.

 

($ in thousands)  2016   2015 
         
Other assets  $110     
Other liabilities       (675)
   $110    (675)
Schedule of amounts recognized in other comprehensive income

The following table presents information regarding the amounts recognized in accumulated other comprehensive income (“AOCI”) at December 31, 2016 and 2015, as it relates to the Pension Plan.

 

($ in thousands)  2016   2015 
         
Net gain (loss)  $(5,856)   (5,682)
Prior service cost        
Amount recognized in AOCI before tax effect   (5,856)   (5,682)
Tax (expense) benefit   2,164    2,216 
Net amount recognized as increase (decrease) to AOCI  $(3,692)   (3,466)

 

Schedule of reconciliation of balances in AOCI

The following table reconciles the beginning and ending balances of AOCI at December 31, 2016 and 2015, as it relates to the Pension Plan:

 

($ in thousands)  2016   2015 
         
Accumulated other comprehensive loss at beginning of fiscal year  $(3,466)   (1,133)
Net gain (loss) arising during period   (412)   (3,825)
Prior service cost   ̶    ̶ 
Transition Obligation   ̶    ̶ 
Amortization of unrecognized actuarial loss   238    ̶ 
Amortization of prior service cost and transition obligation   ̶    ̶ 
Tax (expense) benefit of changes during the year, net   (52)   1,492 
Accumulated other comprehensive gain (loss) at end of fiscal year  $(3,692)   (3,466)

 

Schedule of reconciliation of prepaid pension costs

The following table reconciles the beginning and ending balances of the prepaid pension cost related to the Pension Plan:

 

($ in thousands)  2016   2015 
         
Prepaid pension cost as of beginning of fiscal year  $5,007    3,524 
Net periodic pension income (cost) for fiscal year   958    1,483 
Actual employer contributions        
Prepaid pension asset as of end of fiscal year  $5,965    5,007 

 

Schedule of net pension costs

Net pension (income) cost for the Pension Plan included the following components for the years ended December 31, 2016, 2015, and 2014:

 

($ in thousands)  2016   2015   2014 
             
Service cost – benefits earned during the period  $         
Interest cost on projected benefit obligation   1,502    1,364    1,461 
Expected return on plan assets   (2,698)   (2,847)   (2,779)
Net amortization and deferral   238         
     Net periodic pension (income) cost  $(958)   (1,483)   (1,318)
Schedule of expected benefit payments

 

The following table is an estimate of the benefits that will be paid in accordance with the Pension Plan during the indicated time periods:

 

($ in thousands)  Estimated
benefit
payments
 
 Year ending December 31, 2017  $1,443 
 Year ending December 31, 2018   1,554 
 Year ending December 31, 2019   1,705 
 Year ending December 31, 2020   1,769 
 Year ending December 31, 2021   1,858 
 Years ending December 31, 2022-2026   9,920 

 

Schedule of targeted mix of the pension plan's assets

The following table presents the targeted mix of the Pension Plan’s assets as of December 31, 2016, as set out by the Plan’s investment policy:

 

 

Investment type

 

Targeted %

of Total Assets

 

Acceptable Range % of
Total Assets

         
Fixed income investments        
   Cash/money market account   2%   1%-5%
   US government bond fund   10%   10%-20%
   US corporate bond fund   10%   5%-15%
   US corporate high yield bond fund   5%   0%-10%
Equity investments        
   Large cap value fund   40%   30%-50%
   Mid cap equity fund   10%   5%-15%
   Small cap growth fund   8%   5%-15%
   Foreign equity fund   10%   5%-15%
   Company stock   5%   0%-10%

 

Schedule of investment category benchmarks

Performance measurement of the investments employs the use of certain investment category and peer group benchmarks. The investment category benchmarks as of December 31, 2016 are as follows:

 

 

Investment Category

 

Investment Category Benchmark

 

Range of Acceptable Deviation
from Investment Category
Benchmark

         
Fixed income investments        
   Cash/money market account   BofAML USD LIBOR 3 Month Index   0-50 basis points
   US government bond fund   Barclays Intermediate Government Bond Index   0-200 basis points
   US corporate bond fund   Barclays Aggregate Index   0-200 basis points
   US corporate high yield bond fund   Barclays High Yield Index   0-200 basis points
Equity investments        
   Large cap fund   S&P 500 Index   0-300 basis points
   Mid cap fund   Russell Mid Cap Index   0-300 basis points
   Small cap fund   Russell 2000 Growth Index   0-300 basis points
   Foreign equity fund   MSCI EAFE Index   0-300 basis points
   Company stock   Russell 2000 Index   0-300 basis points
Schedule of fair value of plan assets

The fair values of the Company’s pension plan assets at December 31, 2016, by asset category, are as follows:

($ in thousands)        
   Total Fair Value
at December 31,
2016
   Quoted Prices in
Active Markets
for Identical
Assets (Level 1)
   Significant Other
Observable Inputs
(Level 2)
   Significant
Unobservable
Inputs
(Level 3)
 
                 
Fixed income investments                    
     Money market funds  $9,590        9,590     
                     
Equity investments                    
     Large cap value fund   15,595    15,595         
     Small cap growth fund   2,624    2,624         
     Mid cap equity fund   3,220    3,220         
     Foreign equity fund   2,669    2,669         
     Company stock   3,252    3,252         
          Total  $36,950    27,360    9,590     

 

The fair values of the Company’s pension plan assets at December 31, 2015, by asset category, are as follows:

($ in thousands)        
   Total Fair Value
at December 31,
2015
   Quoted Prices in
Active Markets
for Identical
Assets (Level 1)
   Significant Other
Observable Inputs
(Level 2)
   Significant
Unobservable
Inputs
(Level 3)
 
                 
Fixed income investments                    
     Money market funds  $155        155     
     US government bond fund   3,398    3,398         
     US corporate bond fund   3,357    3,357         
     US corporate high yield bond fund   1,700    1,700         
                     
Equity investments                    
     Large cap value fund   14,703    14,703         
     Small cap growth fund   2,845    2,845         
     Mid cap equity fund   3,541    3,541         
     Foreign equity fund   3,544    3,544         
     Company stock   2,246    2,246         
          Total  $35,489    35,334    155     
SERP [Member]  
Schedule of reconciliation of benefit obligation

 

($ in thousands)  2016   2015   2014 
Change in benefit obligation            
Projected benefit obligation at beginning of year  $5,778    5,216    5,292 
Service cost   106    201    272 
Interest cost   238    206    212 
Actuarial (gain) loss   145    497    (265)
Benefits paid   (357)   (342)   (295)
Curtailment gain            
Projected benefit obligation at end of year   5,910    5,778    5,216 
Plan assets            
Funded status at end of year  $(5,910)   (5,778)   (5,216)
Schedule of amounts recognized in balance sheet

The following table presents information regarding the amounts recognized in the consolidated balance sheets at December 31, 2016 and 2015 as it relates to the SERP, excluding the related deferred tax assets.

 

($ in thousands)  2016   2015 
         
Other assets – prepaid pension asset (liability)  $(6,754)   (6,802)
Other assets (liabilities)   844    1,024 
   $(5,910)   (5,778)
Schedule of amounts recognized in other comprehensive income

 

($ in thousands)  2016   2015 
         
Net gain (loss)  $844    1,024 
Prior service cost        
Amount recognized in AOCI before tax effect   844    1,024 
Tax (expense) benefit   (311)   (399)
Net amount recognized as increase (decrease) to AOCI  $533    625 

 

Schedule of reconciliation of balances in AOCI

The following table reconciles the beginning and ending balances of AOCI at December 31, 2016 and 2015, as it relates to the SERP:

 

($ in thousands)  2016   2015 
         
Accumulated other comprehensive income at beginning of fiscal year  $625    976 
Net gain (loss) arising during period   (145)   (497)
Prior service cost        
Amortization of unrecognized actuarial loss   (35)   (79)
Amortization of prior service cost and transition obligation        
Tax benefit (expense) related to changes during the year, net   88    225 
Accumulated other comprehensive income (loss) at end of fiscal year  $533    625 

 

Schedule of reconciliation of prepaid pension costs

The following table reconciles the beginning and ending balances of the prepaid pension cost related to the SERP:

 

($ in thousands)  2016   2015 
         
Prepaid pension cost (liability) as of beginning of fiscal year  $(6,802)   (6,816)
Net periodic pension cost for fiscal year   (309)   (328)
Benefits paid   357    342 
Prepaid pension cost (liability) as of end of fiscal year  $(6,754)   (6,802)

 

Schedule of net pension costs

Net pension cost for the SERP included the following components for the years ended December 31, 2016, 2015, and 2014:

 

($ in thousands)  2016   2015   2014 
             
Service cost – benefits earned during the period  $106    201    272 
Interest cost on projected benefit obligation   238    206    212 
Net amortization and deferral   (35)   (79)   (221)
     Net periodic pension cost  $309    328    263 

 

Schedule of expected benefit payments

The following table is an estimate of the benefits that will be paid in accordance with the SERP during the indicated time periods:

 

 

($ in thousands)

 

  Estimated
benefit
payments
 
 Year ending December 31, 2017  $368 
 Year ending December 31, 2018   421 
 Year ending December 31, 2019   417 
 Year ending December 31, 2020   415 
 Year ending December 31, 2021   418 
 Years ending December 31, 2022-2026   2,052