XML 101 R40.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Employee Benefit Plans (Tables)
12 Months Ended
Dec. 31, 2019
Retirement Benefits [Abstract]  
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)
2019
 
2018
 
2017
Change in benefit obligation
 

 
 

 
 

Benefit obligation at beginning of year
$
36,354

 
38,150

 
36,840

Service cost

 

 

Interest cost
1,482

 
1,312

 
1,449

Actuarial loss (gain)
5,492

 
(1,160
)
 
1,941

Benefits paid
(1,736
)
 
(1,948
)
 
(2,080
)
Benefit obligation at end of year
41,592

 
36,354

 
38,150

Change in plan assets
 
 
 
 
 
Plan assets at beginning of year
39,170

 
41,306

 
36,950

Actual return on plan assets
6,390

 
(188
)
 
6,436

Employer contributions

 

 

Benefits paid
(1,736
)
 
(1,948
)
 
(2,080
)
Plan assets at end of year
43,824

 
39,170

 
41,306

 
 
 
 
 
 
Funded status at end of year
$
2,232

 
2,816

 
3,156


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)
2019
 
2018
 
2017
Change in benefit obligation
 

 
 

 
 

Projected benefit obligation at beginning of year
$
5,794

 
5,970

 
5,910

Service cost

 
124

 
118

Interest cost
219

 
200

 
227

Actuarial (gain) loss
23

 
(102
)
 
85

Benefits paid
(398
)
 
(398
)
 
(370
)
Projected benefit obligation at end of year
5,638

 
5,794

 
5,970

Plan assets

 

 

Funded status at end of year
$
(5,638
)
 
(5,794
)
 
(5,970
)

Schedule of amounts recognized in balance sheet
The following table presents information regarding the amounts recognized in the consolidated balance sheets at December 31, 2019 and 2018 as it relates to the Pension Plan, excluding the related deferred tax assets.
($ in thousands)
2019
 
2018
Other assets
$
2,232

 
2,816


The following table presents information regarding the amounts recognized in the consolidated balance sheets at December 31, 2019 and 2018 as it relates to the SERP, excluding the related deferred tax assets.
($ in thousands)
2019
 
2018
Other liabilities
$
(5,638
)
 
(5,794
)

Schedule of amounts recognized in other comprehensive income
The following table presents information regarding the amounts recognized in accumulated other comprehensive income (loss) (“AOCI”) at December 31, 2019 and 2018, as it relates to the Pension Plan.
($ in thousands)
2019
 
2018
Net loss
$
(3,721
)
 
(4,034
)
Prior service cost

 

Amount recognized in AOCI before tax effect
(3,721
)
 
(4,034
)
Tax benefit
855

 
943

Net amount recognized as decrease to AOCI
$
(2,866
)
 
(3,091
)

The following table presents information regarding the amounts recognized in AOCI at December 31, 2019 and 2018, as it relates to the SERP:
($ in thousands)
2019
 
2018
Net gain
$
629

 
814

Prior service cost

 

Amount recognized in AOCI before tax effect
629

 
814

Tax expense
(145
)
 
(190
)
Net amount recognized as increase to AOCI
$
484

 
624


Schedule of reconciliation of balances in AOCI
The following table reconciles the beginning and ending balances of AOCI at December 31, 2019 and 2018, as it relates to the Pension Plan:
($ in thousands)
2019
 
2018
Accumulated other comprehensive loss at beginning of fiscal year
$
(3,091
)
 
(2,909
)
Net loss arising during period
(664
)
 
(143
)
Amortization of unrecognized actuarial loss
977

 
34

Tax benefit of changes during the year, net
(88
)
 
(73
)
Accumulated other comprehensive loss at end of fiscal year
$
(2,866
)
 
(3,091
)




The following table reconciles the beginning and ending balances of AOCI at December 31, 2019 and 2018, as it relates to the SERP:
($ in thousands)
2019
 
2018
Accumulated other comprehensive income (loss) at beginning of fiscal year
$
624

 
457

Net (loss) gain arising during period
(22
)
 
102

Prior service cost

 

Amortization of unrecognized actuarial gain
(163
)
 
(13
)
Amortization of prior service cost and transition obligation

 

Tax expense related to changes during the year, net
45

 
78

Accumulated other comprehensive income (loss) at end of fiscal year
$
484

 
624







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)
2019
 
2018
Prepaid pension cost (liability) as of beginning of fiscal year
$
(6,608
)
 
(6,695
)
Net periodic pension cost for fiscal year
(56
)
 
(311
)
Benefits paid
398

 
398

Prepaid pension cost (liability) as of end of fiscal year
$
(6,266
)
 
(6,608
)

The following table reconciles the beginning and ending balances of the prepaid pension cost related to the Pension Plan:
($ in thousands)
2019
 
2018
Prepaid pension cost as of beginning of fiscal year
$
6,851

 
7,082

Net periodic pension cost for fiscal year
(897
)
 
(231
)
Actual employer contributions

 

Prepaid pension asset as of end of fiscal year
$
5,954

 
6,851


Schedule of net pension costs
Net pension (income) cost for the Pension Plan included the following components for the years ended December 31, 2019, 2018, and 2017:
($ in thousands)
2019
 
2018
 
2017
Service cost – benefits earned during the period
$

 

 

Interest cost on projected benefit obligation
1,482

 
1,312

 
1,449

Expected return on plan assets
(1,562
)
 
(1,115
)
 
(2,810
)
Net amortization and deferral
977

 
34

 
244

Net periodic pension cost (income)
$
897

 
231

 
(1,117
)

Net pension cost for the SERP included the following components for the years ended December 31, 2019, 2018, and 2017:
($ in thousands)
2019
 
2018
 
2017
Service cost – benefits earned during the period
$

 
124

 
118

Interest cost on projected benefit obligation
219

 
200

 
227

Net amortization and deferral
(163
)
 
(13
)
 
(34
)
Net periodic pension cost
$
56

 
311

 
311


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, 2020
$
330

Year ending December 31, 2021
327

Year ending December 31, 2022
323

Year ending December 31, 2023
319

Year ending December 31, 2024
315

Years ending December 31, 2025-2029
1,712


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, 2020
$
1,858

Year ending December 31, 2021
1,930

Year ending December 31, 2022
1,992

Year ending December 31, 2023
2,033

Year ending December 31, 2024
2,059

Years ending December 31, 2025-2029
10,870


Schedule of expected benefit payments
The fair values of the Company’s pension plan assets at December 31, 2019, by asset category, were as follows:
($ in thousands)
Total Fair Value at
December 31,
2019
 
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
$
274

 

 
274

 

 
 
 
 
 
 
 
 
Investment funds
 
 
 
 
 
 
 
Fixed income funds
43,550

 

 
43,550

 

Total
$
43,824

 

 
43,824

 

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

 

 
39,170

 


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, 2019, 2018, and 2017:
 
2019
 
2018
 
2017
 
Pension
Plan
 
SERP
 
Pension
Plan
 
SERP
 
Pension
Plan
 
SERP
Discount rate used to determine net periodic pension cost
4.08
%
 
3.92
%
 
3.46
%
 
3.46
%
 
3.97
%
 
3.97
%
Discount rate used to calculate end of year liability disclosures
3.03
%
 
2.89
%
 
4.08
%
 
3.92
%
 
3.46
%
 
3.46
%
Expected long-term rate of return on assets
4.08
%
 
n/a

 
2.75
%
 
n/a

 
7.75
%
 
n/a

Rate of compensation increase
n/a

 
n/a

 
n/a

 
n/a

 
n/a

 
n/a