XML 56 R41.htm IDEA: XBRL DOCUMENT v3.10.0.1
Employee Benefit Plans (Tables)
12 Months Ended
Dec. 31, 2018
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, 2018, 2017, and 2016:

 

   2018   2017   2016 
   Pension
Plan
   SERP   Pension
Plan
   SERP   Pension
Plan
   SERP 
Discount rate used to determine net periodic pension cost   3.46%    3.46%    3.97%    3.97%    4.17%    4.17% 
Discount rate used to calculate end of year liability disclosures   4.08%    3.92%    3.46%    3.46%    3.97%    3.97% 
Expected long-term rate of return on assets   2.75%    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)  2018   2017   2016 
Change in benefit obligation               
Benefit obligation at beginning of year  $38,150    36,840    36,164 
Service cost            
Interest cost   1,312    1,449    1,502 
Actuarial (gain) loss   (1,160)   1,941    1,288 
Benefits paid   (1,948)   (2,080)   (2,114)
Benefit obligation at end of year   36,354    38,150    36,840 
Change in plan assets               
Plan assets at beginning of year   41,306    36,950    35,489 
Actual return on plan assets   (188)   6,436    3,575 
Employer contributions            
Benefits paid   (1,948)   (2,080)   (2,114)
Plan assets at end of year   39,170    41,306    36,950 
                
Funded status at end of year  $2,816    3,156    110 

 

Schedule of amounts recognized in balance sheet

The following table presents information regarding the amounts recognized in the consolidated balance sheets at December 31, 2018 and 2017 as it relates to the Pension Plan, excluding the related deferred tax assets.

 

($ in thousands)  2018   2017 
         
Other assets  $2,816    3,156 
Other liabilities        
   $2,816    3,156 

 

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, 2018 and 2017, as it relates to the Pension Plan.

 

($ in thousands)  2018   2017 
         
Net gain (loss)  $(4,034)   (3,925)
Prior service cost        
Amount recognized in AOCI before tax effect   (4,034)   (3,925)
Tax (expense) benefit   943    1,452 
Net amount recognized as increase (decrease) to AOCI  $(3,091)   (2,473)

 

Schedule of reconciliation of balances in AOCI

The following table reconciles the beginning and ending balances of AOCI at December 31, 2018 and 2017, as it relates to the Pension Plan:

 

($ in thousands)  2018   2017 
         
Accumulated other comprehensive loss at beginning of fiscal year  $(2,909)   (3,692)
Net gain (loss) arising during period   (143)   1,686 
Amortization of unrecognized actuarial loss   34    244 
Tax (expense) benefit of changes during the year, net   (73)   (711)
Accumulated other comprehensive gain (loss)   (3,091)   (2,473)
Reclassification from AOCI to Retained Earnings due to statutory tax changes       (436)
Accumulated other comprehensive gain (loss) at end of fiscal year  $(3,091)   (2,909)
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)  2018   2017 
         
Prepaid pension cost as of beginning of fiscal year  $7,082    5,965 
Net periodic pension income (cost) for fiscal year   (231)   1,117 
Actual employer contributions        
Prepaid pension asset as of end of fiscal year  $6,851    7,082 
Schedule of net pension costs

Net pension (income) cost for the Pension Plan included the following components for the years ended December 31, 2018, 2017, and 2016:

 

($ in thousands)  2018   2017   2016 
             
Service cost – benefits earned during the period  $         
Interest cost on projected benefit obligation   1,312    1,449    1,502 
Expected return on plan assets   (1,115)   (2,810)   (2,698)
Net amortization and deferral   34    244    238 
     Net periodic pension (income) cost  $231    (1,117)   (958)

 

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, assuming the Pension Plan is operated on an ongoing basis.

 

($ in thousands)  Estimated
benefit
payments
 
Year ending December 31, 2019  $1,735 
Year ending December 31, 2020   1,792 
Year ending December 31, 2021   1,898 
Year ending December 31, 2022   1,957 
Year ending December 31, 2023   2,000 
Years ending December 31, 2024-2028   10,582 
Schedule of fair value of plan assets

The fair values of the Company’s pension plan assets at December 31, 2018, by asset category, were as follows:

 

($ in thousands)        
   Total Fair Value at
December 31,
2018
   Quoted Prices in
Active Markets for
Identical Assets
(Level 1)
   Significant Other
Observable Inputs
(Level 2)
   Significant
Unobservable
Inputs
(Level 3)
 
                 
Cash and cash equivalents  $267    267         
                     
Investment funds                    
    Fixed income funds   38,903        38,903     
      Total  $39,170    267    38,903     

 

The fair values of the Company’s pension plan assets at December 31, 2017, by asset category, were as follows:

 

($ in thousands)        
   Total Fair Value at
December 31,
2017
   Quoted Prices in
Active Markets for
Identical Assets
(Level 1)
   Significant Other
Observable Inputs
(Level 2)
   Significant
Unobservable
Inputs
(Level 3)
 
                 
Cash and cash equivalents (money market fund)  $41,306        41,306     
          Total  $41,306        41,306     

 

SERP [Member]  
Schedule of reconciliation of benefit obligation

The following table reconciles the beginning and ending balances of the SERP’s benefit obligation, as computed by the Company’s independent actuarial consultants:

 

($ in thousands)  2018   2017   2016 
Change in benefit obligation               
Projected benefit obligation at beginning of year  $5,970    5,910    5,778 
Service cost   124    118    106 
Interest cost   200    227    238 
Actuarial (gain) loss   (102)   85    145 
Benefits paid   (398)   (370)   (357)
Projected benefit obligation at end of year   5,794    5,970    5,910 
Plan assets            
Funded status at end of year  $5,794    (5,970)   (5,910)
Schedule of amounts recognized in balance sheet

The following table presents information regarding the amounts recognized in the consolidated balance sheets at December 31, 2018 and 2017 as it relates to the SERP, excluding the related deferred tax assets.

 

($ in thousands)  2018   2017 
         
Other assets – prepaid pension asset (liability)  $(6,608)   (6,695)
Other assets (liabilities)   814    725 
   $(5,794)   (5,970)

 

Schedule of amounts recognized in other comprehensive income

The following table presents information regarding the amounts recognized in AOCI at December 31, 2018 and 2017, as it relates to the SERP:

 

($ in thousands)  2018   2017 
         
Net gain (loss)  $814    725 
Prior service cost        
Amount recognized in AOCI before tax effect   814    725 
Tax (expense) benefit   (190)   (268)
Net amount recognized as increase (decrease) to AOCI  $624    457 

 

Schedule of reconciliation of balances in AOCI

The following table reconciles the beginning and ending balances of AOCI at December 31, 2018 and 2017, as it relates to the SERP:

 

($ in thousands)  2018   2017 
         
Accumulated other comprehensive income at beginning of fiscal year  $457    533 
Net gain (loss) arising during period   102    (85)
Prior service cost        
Amortization of unrecognized actuarial loss   (13)   (34)
Amortization of prior service cost and transition obligation        
Tax benefit (expense) related to changes during the year, net   78    43 
Accumulated other comprehensive income (loss) at end of fiscal year  $624    457 

 

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)  2018   2017 
         
Prepaid pension cost (liability) as of beginning of fiscal year  $(6,695)   (6,754)
Net periodic pension cost for fiscal year   (311)   (311)
Benefits paid   398    370 
Prepaid pension cost (liability) as of end of fiscal year  $(6,608)   (6,695)

 

Schedule of net pension costs

Net pension cost for the SERP included the following components for the years ended December 31, 2018, 2017, and 2016:

 

($ in thousands)  2018   2017   2016 
             
Service cost – benefits earned during the period  $124    118    106 
Interest cost on projected benefit obligation   200    227    238 
Net amortization and deferral   (13)   (34)   (35)
     Net periodic pension cost  $311    311    309 

 

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, 2019  $411 
Year ending December 31, 2020   408 
Year ending December 31, 2021   401 
Year ending December 31, 2022   391 
Year ending December 31, 2023   380 
Years ending December 31, 2024-2028   1,970