XML 70 R48.htm IDEA: XBRL DOCUMENT v3.7.0.1
Defined Benefit Plans (Tables)
6 Months Ended 12 Months Ended
Jun. 30, 2017
Dec. 31, 2016
Schedule of Amounts Recognized in Balance Sheet  

The amount recognized in the consolidated balance sheet at December 31, 2016 and 2015, is as follows:

 

(Dollars in thousands)    2016      2015  

Accrued benefit liability

   $ 540      $ 572  
Schedule of Amounts Recognized in Other Comprehensive (Loss) Income  

The amounts recognized in accumulated other comprehensive (loss) income consist of:

 

     December 31,  
(Dollars in thousands)    2016      2015  

Net gain, pretax

   $ (31    $ (47

Net prior service cost, pretax

     (209      (244
Schedule of Net Periodic (Income) Benefit Costs

The components of net periodic benefit costs from these defined benefit plans are as follows:

 

     Three Months Ended June 30,  
(Dollars in thousands)    Pension Benefits      Other Benefits  
     2017      2016      2017      2016  

Service cost

   $ 9      $ 8      $ 1      $ 1  

Interest cost

     11        11        5        5  

Amortization (accretion) of prior service cost

     4        8        (6      6  
  

 

 

    

 

 

    

 

 

    

 

 

 

Net periodic benefit cost

   $ 24      $ 27      $
 

  

 
   $ 12  
  

 

 

    

 

 

    

 

 

    

 

 

 

 

     Six Months Ended June 30,  
(Dollars in thousands)    Pension Benefits      Other Benefits  
     2017      2016      2017      2016  

Service cost

   $ 18      $ 17      $ 2      $ 2  

Interest cost

     22        23        10        11  

Amortization (accretion) of prior service cost

     7        25        (12      91  
  

 

 

    

 

 

    

 

 

    

 

 

 

Net periodic benefit cost

   $ 47      $ 65      $ —        $ 104  
  

 

 

    

 

 

    

 

 

    

 

 

 

The components of net periodic postretirement (income) benefit cost for 2016, 2015 and 2014 are as follows:

 

(Dollars in thousands)    2016      2015      2014  

Service cost

   $ 4      $ 13      $ 13  

Interest cost

     23        32        38  

Amortization of prior service cost

     (35      —          (1
  

 

 

    

 

 

    

 

 

 

Net periodic postretirement (income) benefit cost

   $ (8    $ 45      $ 50  
  

 

 

    

 

 

    

 

 

 
Schedule of Assumptions Used  

Assumptions used in the measurement of Mid Penn’s benefit obligations at December 31, 2016 and 2015 are as follows:

 

     2016     2015  

Weighted-average assumptions:

    

Discount rate

     4.00     4.25

Rate of compensation increase

     3.00     3.25

Assumptions used in the measurement of Mid Penn’s net periodic benefit cost for the years ended December 31, 2016, 2015 and 2014 are as follows:

 

     2016     2015     2014  

Weighted-average assumptions:

      

Discount rate

     4.25     4.00     4.75

Rate of compensation increase

     3.25     3.00     3.75
Schedule of Health Care Cost Trend Rates  

Assumed health care cost trend rates at December 31, 2016, 2015 and 2014 are as follows:

 

     2016     2015     2014  

Health care cost trend rate assumed for next year

     6.00     5.50     6.50

Rate to which the cost trend rate is assumed to decline (the ultimate trend rate)

     5.50     5.50     5.50

Year that the rate reaches the ultimate trend rate

     2018       2016       2016  
Schedule of Effect of One-Percentage-Point Change in Assumed Health Care Cost Trend Rates  

Assumed health care cost trend rates have a significant effect on the amounts reported for the health care Plans. At December 31, 2016, a one-percentage-point change in assumed health care cost trend rates would have the following effects:

 

     One-Percentage Point  
(Dollars in thousands)    Increase      Decrease  

Effect on total of service and interest cost

   $ —        $ —    

Effect on accumulated postretirement benefit obligation

     3        3  
Schedule of Expected Benefit Payments  

Mid Penn expects to contribute $73,000 to its life and health benefit Plans in 2017. The following table shows the estimated benefit payments for future periods.

 

(Dollars in thousands)       

1/1/2017 to 12/31/2017

   $ 73  

1/1/2018 to 12/31/2018

     64  

1/1/2019 to 12/31/2019

     61  

1/1/2020 to 12/31/2020

     56  

1/1/2021 to 12/31/2021

     30  

1/1/2022 to 12/31/2026

     156  
Defined Benefit Postretirement Health And Life Coverage [Member]    
Schedule of Net Funded Status  

The following tables provide a reconciliation of the changes in the Plan’s health and life insurance benefit obligations and fair value of Plan assets for the years ended December 31, 2016 and 2015, and a statement of the funded status at December 31, 2016 and 2015.

 

     December 31,  
(Dollars in thousands)    2016      2015  

Change in benefit obligations:

     

Benefit obligations, January 1

   $ 572      $ 861  

Service cost

     4        13  

Interest cost

     23        32  

Change in experience

     2        (24

Change in assumptions

     13        (4

Change due to plan amendment

     —          (244

Benefit payments

     (74      (62
  

 

 

    

 

 

 

Benefit obligations, December 31

   $ 540      $ 572  
  

 

 

    

 

 

 

Change in fair value of plan assets:

     

Fair value of plan assets, January 1

   $ —        $ —    

Employer contributions

     74        62  

Benefit payments

     (74      (62
  

 

 

    

 

 

 

Fair value of plan assets, December 31

   $ —        $ —    

Funded status at year end

   $ (540    $ (572
  

 

 

    

 

 

 
Director's Retirement Plan [Member]    
Schedule of Net Funded Status  

The following tables provide a reconciliation of the changes in the directors’ defined benefit Plan’s benefit obligations and fair value of Plan assets for the years ended December 31, 2016 and 2015 and a statement of the status at December 31, 2016 and 2015. This Plan is unfunded.

 

     December 31,  
(Dollars in thousands)    2016      2015  

Change in benefit obligations:

     

Benefit obligations, January 1

   $ 1,150      $ 1,186  

Service cost

     34        33  

Interest cost

     46        45  

Actuarial gain

     (13      (8

Change in assumptions

     (4      (16

Benefit payments

     (91      (90
  

 

 

    

 

 

 

Benefit obligations, December 31

   $ 1,122      $ 1,150  
  

 

 

    

 

 

 

Change in fair value of plan assets:

     

Fair value of plan assets, January 1

   $ —        $ —    

Employer contributions

     91        90  

Benefit payments

     (91      (90
  

 

 

    

 

 

 

Fair value of plan assets, December 31

   $ —        $ —    

Funded status at year end

   $ (1,122    $ (1,150
  

 

 

    

 

 

 
Schedule of Amounts Recognized in Balance Sheet  

Amounts recognized in the consolidated balance sheet at December 31, 2016 and 2015 are as follows:

 

(Dollars in thousands)    2016      2015  

Accrued benefit liability

   $ 1,122      $ 1,150  
Schedule of Amounts Recognized in Other Comprehensive (Loss) Income  

Amounts recognized in accumulated other comprehensive income (loss) consist of:

 

     December 31,  
(Dollars in thousands)    2016      2015  

Net prior service cost, pretax

   $ 43      $ 64  

Net loss, pretax

     60        77  
Schedule of Net Periodic (Income) Benefit Costs  

The components of net periodic retirement cost for 2016, 2015 and 2014 are as follows:

 

(Dollars in thousands)    2016      2015      2014  

Service cost

   $ 34      $ 33      $ 33  

Interest cost

     46        45        51  

Amortization of prior-service cost

     22        22        22  
  

 

 

    

 

 

    

 

 

 

Net periodic retirement cost

   $ 102      $ 100      $ 106  
  

 

 

    

 

 

    

 

 

 
Schedule of Assumptions Used  

Assumptions used in the measurement of Mid Penn’s benefit obligations at December 31, 2016 and 2015 are as follows:

 

     2016     2015  

Weighted-average assumptions:

    

Discount rate

     4.00     4.25

Change in consumer price index

     2.00     2.25

Assumptions used in the measurement of Mid Penn’s net periodic benefit cost for the years ended December 31, 2016, 2015 and 2014 are as follows:

 

     2016     2015     2014  

Weighted-average assumptions:

      

Discount rate

     4.25     4.00     4.75

Change in consumer price index

     2.25     2.25     2.75
Schedule of Expected Benefit Payments  

Mid Penn expects to contribute $94,000 to its retirement Plan in 2017. The following table shows the estimated benefit payments for future periods.

 

(Dollars in thousands)       

1/1/2017 to 12/31/2017

   $ 94  

1/1/2018 to 12/31/2018

     96  

1/1/2019 to 12/31/2019

     96  

1/1/2020 to 12/31/2020

     98  

1/1/2021 to 12/31/2021

     108  

1/1/2022 to 12/31/2026

     464