XML 29 R31.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Pension Plans (Tables)
12 Months Ended
Dec. 31, 2019
Compensation And Retirement Disclosure [Abstract]  
Components of Net Periodic Pension Cost

Net periodic pension cost for the Plan consists of the following components for the year ended December 31:

 

 

 

 

 

2019

 

 

2018

 

 

2017

 

Service cost

 

 

 

$

299

 

 

$

250

 

 

$

255

 

Interest cost

 

 

 

 

1,411

 

 

 

1,349

 

 

 

1,456

 

Expected return on plan assets

 

 

 

 

(1,946

)

 

 

(1,985

)

 

 

(1,903

)

Recognized net actuarial loss

 

 

 

 

520

 

 

 

525

 

 

 

468

 

Net periodic pension cost

 

 

 

$

284

 

 

$

139

 

 

$

276

 

Projected Benefit Obligation and Fair Value of Plan Assets

The following tables set forth benefit obligations, plan assets and the accrued benefit cost of the Plan at December 31:

 

 

 

 

 

2019

 

 

2018

 

Projected benefit obligation at beginning of the year

 

 

 

$

33,931

 

 

$

36,031

 

Service cost

 

 

 

 

299

 

 

 

250

 

Interest cost

 

 

 

 

1,411

 

 

 

1,349

 

Actuarial loss (gain)

 

 

 

 

3,528

 

 

 

(2,409

)

Benefits paid

 

 

 

 

(1,233

)

 

 

(1,290

)

Projected benefit obligation at end of year

 

 

 

$

37,936

 

 

$

33,931

 

 

 

 

 

 

 

 

 

 

 

 

Fair value of plan assets at beginning of the year

 

 

 

$

28,672

 

 

$

25,367

 

Actual return on plan assets

 

 

 

 

5,219

 

 

 

(745

)

Employer contributions

 

 

 

 

0

 

 

 

5,340

 

Benefits paid

 

 

 

 

(1,233

)

 

 

(1,290

)

Fair value of plan assets at end of the year

 

 

 

$

32,658

 

 

$

28,672

 

 

 

 

 

 

 

 

 

 

 

 

Unfunded pension obligation

 

 

 

$

5,278

 

 

$

5,259

 

Amount Recognized in Accumulated Other Comprehensive Loss Related to Pension Plan

In accordance with ASC 715-20, the Company recognizes the underfunded status of the Plan as a liability.  The amount recognized in Accumulated other comprehensive loss related to the Plan at December 31 is comprised of the following:

 

 

 

 

 

2019

 

 

2018

 

Balance at January 1

 

 

 

$

(5,873

)

 

$

(6,015

)

 

 

 

 

 

 

 

 

 

 

 

Reclassification adjustments:

 

 

 

 

 

 

 

 

 

 

Pre-tax amortized net actuarial loss

 

 

 

 

520

 

 

 

525

 

Tax provision

 

 

 

 

(123

)

 

 

(139

)

 

 

 

 

 

397

 

 

 

386

 

 

 

 

 

 

 

 

 

 

 

 

Adjustment to recognize gain (loss) on unfunded pension obligations:

 

 

 

 

 

 

 

 

 

 

Pre-tax loss

 

 

 

 

(255

)

 

 

(321

)

Tax provision

 

 

 

 

60

 

 

 

77

 

 

 

 

 

 

(195

)

 

 

(244

)

 

 

 

 

 

 

 

 

 

 

 

Balance at December 31

 

 

 

$

(5,671

)

 

$

(5,873

)

Accumulated Benefit Obligations in Excess of Plan Assets

The Plan had accumulated benefit obligations in excess of Plan assets as follows:

 

 

 

 

 

2019

 

 

2018

 

Accumulated benefit obligation

 

 

 

$

37,936

 

 

$

33,931

 

Fair market value of assets

 

 

 

 

32,658

 

 

 

28,672

 

Weighted-Average Assumptions Used to Determine Benefit Obligations & Net Periodic Benefit Cost

 

 

 

 

 

2019

 

 

2018

 

Discount rate

 

 

 

3.50%

 

 

4.25%

 

Rate of compensation increase

 

 

 

n/a

 

 

n/a

 

Weighted-average assumptions used to determine net periodic benefit cost for the year ended December 31 are as follows:

 

 

 

 

 

2019

 

 

2018

 

 

2017

 

Discount rate

 

 

 

3.50%

 

 

 

4.25%

 

 

4.25%

 

Rate of compensation increase

 

 

 

n/a

 

 

n/a

 

 

n/a

 

Expected long-term return on plan assets

 

 

 

 

7.00

 

 

 

8.00

 

 

 

8.00

 

Fair Value of the Plan Assets The fair value of the Plan assets as of December 31, 2019 and 2018, by category, are as follows:

 

 

 

At December 31, 2019

 

 

 

 

 

 

 

Assets measured at net asset value

 

 

 

 

 

 

 

 

 

 

Pooled investment fund

 

$

32,658

 

 

 

 

 

 

 

Total

 

 

32,658

 

 

 

 

 

 

 

 

 

 

At December 31, 2018

 

 

 

Total Assets at

Fair Value

 

 

Quoted Prices in

Active Markets

for Identical

Assets (Level 1)

 

 

Significant

Observable

Inputs (Level 2)

 

 

Significant

Unobservable

Inputs (Level 3)

 

Assets measured at fair value

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash

 

$

462

 

 

$

462

 

 

$

0

 

 

$

0

 

Equity Securities

 

 

10,470

 

 

 

10,470

 

 

 

0

 

 

 

0

 

U.S. Treasury Bonds

 

 

13,109

 

 

 

13,109

 

 

 

0

 

 

 

0

 

Corporate Bonds

 

 

4,631

 

 

0

 

 

 

4,631

 

 

 

0

 

Total

 

$

28,672

 

 

$

24,041

 

 

$

4,631

 

 

$

0

 

Weighted-Average Asset Allocations of Plan Assets

The Plan weighted-average asset allocations at December 31, 2019 and 2018, by asset category, are as follows:

 

 

 

 

 

Plan assets

 

 

 

 

 

 

at December 31

 

 

 

 

 

 

2019

 

 

 

2018

 

 

Asset category

 

 

 

 

 

 

 

 

 

 

 

 

Equity securities

 

 

 

 

48

 

%

 

 

37

 

%

Debt securities

 

 

 

 

51

 

 

 

 

61

 

 

Cash and equivalents

 

 

 

 

1

 

 

 

 

2

 

 

 

 

 

 

 

100

 

%

 

 

100

 

%

Weighted-Average Target Allocations of Plan Assets

In recognition of the expected returns and volatility from financial assets, Plan assets are invested in the following ranges with the target allocation noted:

 

 

 

Range

 

Target

 

Equities

 

40-60%

 

50%

 

Fixed Income

 

40-60%

 

50%

 

Cash Equivalents

 

0-10%

 

0.0%

 

Aggregate Benefits Expected to be Paid Out of Plan Assets

The benefits expected to be paid out of the Plan assets in each of the next five years and the aggregate benefits expected to be paid for the subsequent five years are as follows:

 

Year

 

Pension Benefits

 

2020

 

$

1,225

 

2021

 

 

1,292

 

2022

 

 

1,382

 

2023

 

 

1,469

 

2024

 

 

1,566

 

2025-2029

 

 

9,077