XML 54 R39.htm IDEA: XBRL DOCUMENT v3.10.0.1
EMPLOYEE BENEFIT PLANS (Tables)
12 Months Ended
Dec. 31, 2018
Compensation and Retirement Disclosure [Abstract]  
Schedule of components of pension expense, the funded status of the plan, amounts recognized in the consolidated statements of financial condition, and major assumptions
(Dollars in Thousands)201820172016
Change in Projected Benefit Obligation:
Benefit Obligation at Beginning of Year$165,084$152,585$141,039
Service Cost6,8846,7526,453
Interest Cost5,6615,7505,587
Actuarial (Gain) Loss(16,349)10,8779,118
Benefits Paid(11,686)(10,541)(9,412)
Expenses Paid(247)(339)(200)
Projected Benefit Obligation at End of Year$149,347$165,084$152,585
Change in Plan Assets:
Fair Value of Plan Assets at Beginning of Year$129,719$113,813$105,792
Actual (Loss) Return on Plan Assets(6,251)16,7867,633
Employer Contributions23,00010,00010,000
Benefits Paid(11,686)(10,541)(9,412)
Expenses Paid(247)(339)(200)
Fair Value of Plan Assets at End of Year$134,535$129,719$113,813
Funded Status of Plan and Accrued Liability Recognized at End of Year:
Other Liabilities$14,812$35,365$38,772
Accumulated Benefit Obligation at End of Year$130,477$144,139$130,109
Components of Net Periodic Benefit Costs:
Service Cost$6,884$6,752$6,453
Interest Cost5,6615,7505,587
Expected Return on Plan Assets(9,564)(8,026)(7,736)
Amortization of Prior Service Costs199223278
Net Loss Amortization3,6733,8123,201
Net Periodic Benefit Cost$6,853$8,511$7,783
Weighted-Average Assumptions Used to Determine Benefit Obligation:
Discount Rate4.43%3.71%4.21%
Rate of Compensation Increase(1)4.00%3.25%3.25%
Measurement Date12/31/1812/31/1712/31/16
Weighted-Average Assumptions Used to Determine Benefit Cost:
Discount Rate3.71%4.21%4.52%
Expected Return on Plan Assets7.25%7.25%7.50%
Rate of Compensation Increase3.25%3.25%3.25%
Amortization Amounts from Accumulated Other Comprehensive Income:
Net Actuarial (Gain) Loss$(533)$2,117$9,221
Prior Service Cost(199)(223)(278)
Net Loss(3,673)(3,812)(3,201)
Deferred Tax Expense (Benefit)1,1185,898(2,216)
Other Comprehensive Loss (Gain), net of tax$(3,287)$3,980$3,526
Amounts Recognized in Accumulated Other Comprehensive Income:
Net Actuarial Losses$34,491$38,698$40,392
Prior Service Cost66265488
Deferred Tax Benefit(8,757)(9,876)(15,772)
Accumulated Other Comprehensive Loss, net of tax$25,800$29,087$25,108
(1) For 12/31/2018, the Company utilized an age-graded approach that varies the rate based on the age of
the participants.
Schedule of pension plan asset allocation and the target asset allocation
TargetPercentage of Plan
AllocationAssets at December 31(1)
201920182017
Equity Securities68%67%74%
Debt Securities27%21%21%
Cash and Cash Equivalents5%12%5%
Total100%100%100%
Schedule of fair value of plan assets by level of the valuation inputs within the fair value hierarchy
(Dollars in Thousands)20182017
Level 1:
U.S. Treasury Securities$398$-
Mutual Funds112,131$118,474
Cash and Cash Equivalents16,7887,103
Level 2:
U.S. Government Agency2,8224,142
Corporate Notes/Bonds2,396-
Total Fair Value of Plan Assets$134,535$129,719
Schedule of expected benefit payments related to the defined benefit pension plan
Expected Benefit Payments. At December 31, expected benefit payments related to the defined benefit pension plan were as follows:
(Dollars in Thousands)2018
2019$11,271
202011,536
202111,466
202211,435
202311,571
2024 through 202854,525
Total$111,804
Schedule of amounts contributed to the pension plan and the expected amount to be contributed
Expected
Contribution
(Dollars in Thousands)201720182019(1)
Actual Contributions$10,000$23,000$5,000
Schedule of components of SERP's periodic benefit cost, the funded status of the plan, amounts recognized in the consolidated statements of financial condition, and major assumptions
(Dollars in Thousands)201820172016
Change in Projected Benefit Obligation:
Benefit Obligation at Beginning of Year$7,285$5,741$4,842
Interest Cost227191162
Actuarial Loss1,3481,353737
Projected Benefit Obligation at End of Year$8,860$7,285$5,741
Funded Status of Plan and Accrued Liability Recognized at End of Year:
Other Liabilities$8,860$7,285$5,741
Accumulated Benefit Obligation at End of Year$7,557$6,485$4,913
Components of Net Periodic Benefit Costs:
Interest Cost227191162
Net Loss Amortization1,626597759
Net Periodic Benefit Cost$1,853$788$921
Weighted-Average Assumptions Used to Determine Benefit Obligation:
Discount Rate4.23%3.53%3.92%
Rate of Compensation Increase(1)4.00%3.25%3.25%
Measurement Date12/31/1812/31/1712/31/16
Weighted-Average Assumptions Used to Determine Benefit Cost:
Discount Rate3.53%3.92%4.13%
Rate of Compensation Increase3.25%3.25%3.25%
Amortization Amounts from Accumulated Other Comprehensive Income:
Net Actuarial Loss$1,348$1,353$737
Net Loss(1,626)(597)(759)
Deferred Tax (Benefit) Expense 71(77)8
Other Comprehensive Loss (Gain), net of tax$(207)$679$(14)
Amounts Recognized in Accumulated Other Comprehensive Income:
Net Actuarial Loss$1,348$1,626$870
Deferred Tax Benefit(341)(412)(336)
Accumulated Other Comprehensive Loss, net of tax$1,007$1,214$534
(1) For 12/31/2018, the Company utilized an age-graded approach that varies the rate based on the age of
the participants.
Schedule of expected benefit payments related to the SERP
(Dollars in Thousands)2018
2019$3,638
20202,294
20211,454
20221,244
2023823
2024 through 202889
Total$9,542