XML 46 R33.htm IDEA: XBRL DOCUMENT v3.22.4
Pension Plans (Tables)
12 Months Ended
Dec. 31, 2022
Retirement Benefits [Abstract]  
Summary of Plans

A summary of the Plan follows for the year ended December 31:

 

 

 

 

2022

 

 

2021

 

 

2020

 

Service cost

 

 

 

$

 

 

$

 

 

$

 

Interest cost

 

 

 

 

1,185

 

 

 

1,138

 

 

 

1,301

 

Expected return on plan assets

 

 

 

 

(2,455

)

 

 

(2,343

)

 

 

(2,251

)

Recognized net actuarial loss

 

 

 

 

445

 

 

 

614

 

 

 

475

 

Net periodic pension income

 

 

 

$

(825

)

 

$

(591

)

 

$

(475

)

 

Changes in Benefit Obligations, Change in Plan Assets, Funded Status, and Amounts Recognized in Consolidated Financial Statements

The following tables set forth the changes in benefit obligations, the change in plan assets, the funded status, and amounts recognized in the consolidated financial statements for the Plan at December 31:

 

 

 

 

2022

 

 

2021

 

Projected benefit obligation at beginning of the year

 

 

 

$

41,410

 

 

$

42,582

 

Interest cost

 

 

 

 

1,185

 

 

 

1,138

 

Actuarial gain

 

 

 

 

(12,185

)

 

 

(958

)

Benefits paid

 

 

 

 

(1,397

)

 

 

(1,352

)

Projected benefit obligation at end of year

 

 

 

$

29,013

 

 

$

41,410

 

 

 

 

 

 

 

 

 

 

Fair value of plan assets at beginning of the year

 

 

 

$

37,757

 

 

$

36,756

 

Actual return on plan assets

 

 

 

 

(8,859

)

 

 

2,353

 

Employer contributions

 

 

 

 

2,132

 

 

 

 

Benefits paid

 

 

 

 

(1,398

)

 

 

(1,352

)

Fair value of plan assets at end of the year

 

 

 

$

29,632

 

 

$

37,757

 

 

 

 

 

 

 

 

 

 

Pension (asset) obligation

 

 

 

$

(619

)

 

$

3,653

 

 

Amount Recognized in Accumulated Other Comprehensive Loss Related to Pension Plan

In 2022, in accordance with ASC 715-20, the Company recognized the over-funded status of the Plan as a non-current asset. The amount recognized in Accumulated other comprehensive loss related to the Plan at December 31 is comprised of the following:

 

 

 

 

2022

 

 

2021

 

Balance at January 1

 

 

 

$

(5,496

)

 

$

(6,704

)

 

 

 

 

 

 

 

 

 

Reclassification adjustments:

 

 

 

 

 

 

 

 

Pre-tax amortized net actuarial loss

 

 

 

 

445

 

 

 

614

 

Tax provision

 

 

 

 

(105

)

 

 

(145

)

 

 

 

 

 

340

 

 

 

469

 

 

 

 

 

 

 

 

 

 

Adjustment to recognize gain on pension asset:

 

 

 

 

 

 

 

 

Pre-tax gain

 

 

 

 

870

 

 

 

968

 

Tax provision

 

 

 

 

(206

)

 

 

(229

)

 

 

 

 

 

664

 

 

 

739

 

 

 

 

 

 

 

 

 

 

Balance at December 31

 

 

 

$

(4,492

)

 

$

(5,496

)

 

Excess of Plan Assets of Accumulated Benefit Obligations

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

 

 

 

 

2022

 

 

2021

 

Accumulated benefit obligation

 

 

 

$

29,013

 

 

$

41,410

 

Fair market value of assets

 

 

 

 

29,632

 

 

 

37,757

 

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

 

Weighted-average assumptions used to determine benefit obligations at December 31:

 

2022

 

2021

Discount rate

 

 

 

5.55%

 

2.92%

Rate of compensation increase

 

 

 

n/a

 

n/a

Weighted-average assumptions used to determine net periodic benefit cost at December 31:

 

2022

 

2021

 

2020

Discount rate

 

 

 

2.92%

 

2.69%

 

3.50%

Rate of compensation increase

 

 

 

n/a

 

n/a

 

n/a

Expected long-term return on plan assets

 

 

 

6.50%

 

6.50%

 

7.00%

Weighted-Average Asset Allocations of Plan Assets

The Plan weighted-average asset allocations at December 31, 2022 and 2021, by asset category, are as follows:

 

 

 

 

Plan assets

 

 

 

 

 

 

at December 31

 

 

Asset category

 

 

 

2022

 

 

2021

 

 

Equity securities

 

 

 

 

37

 

%

 

49

 

%

Debt securities

 

 

 

 

63

 

 

 

51

 

 

 

 

 

 

 

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

 

30-50%

 

40%

Fixed Income

 

50-70%

 

60%

Cash Equivalents

 

0-10%

 

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

 

2023

 

$

1,470

 

2024

 

 

1,548

 

2025

 

 

1,617

 

2026

 

 

1,672

 

2027

 

 

1,780

 

2028-2032

 

 

9,885

 

 

Other Benefit Plans