XML 42 R45.htm IDEA: XBRL DOCUMENT v3.20.1
Postretirement Benefit Plans (Tables)
12 Months Ended
Dec. 31, 2019
Defined Benefit Postretirement Health And Life Coverage [Member]  
Defined Benefit Plan Disclosure [Line Items]  
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, 2019 and 2018, and a statement of the funded status at December 31, 2019 and 2018.

 

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

December 31,

 

Change in benefit obligations:

 

2019

 

 

2018

 

Benefit obligations, January 1

 

$

475

 

 

$

508

 

Service cost

 

 

3

 

 

 

4

 

Interest cost

 

 

17

 

 

 

17

 

Change in experience

 

 

(13

)

 

 

(38

)

Change in assumptions

 

 

34

 

 

 

(17

)

Change due to plan amendment

 

 

 

 

 

60

 

Benefit payments

 

 

(112

)

 

 

(59

)

Benefit obligations, December 31

 

$

404

 

 

$

475

 

 

 

 

 

 

 

 

 

 

Change in fair value of plan assets:

 

 

 

 

 

 

 

 

Fair value of plan assets, January 1

 

$

 

 

$

 

Employer contributions

 

 

112

 

 

 

59

 

Benefit payments

 

 

(112

)

 

 

(59

)

Fair value of plan assets, December 31

 

$

 

 

$

 

 

 

 

 

 

 

 

 

 

Funded status at year end

 

$

(404

)

 

$

(475

)

Schedule of Amounts Recognized in Balance Sheet

The amount recognized in other liabilities on the consolidated balance sheets at December 31, 2019 and 2018, is as follows:

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

2019

 

 

2018

 

Accrued benefit liability

 

$

404

 

 

$

475

 

Schedule of Amounts Recognized in Other Comprehensive (Loss) Income

The amounts recognized in accumulated other comprehensive loss consist of:

(Dollars in thousands)

 

December 31,

 

 

 

2019

 

 

2018

 

Net gain, pretax

 

$

(50

)

 

$

(76

)

Net prior service cost, pretax

 

 

(64

)

 

 

(89

)

Schedule of Net Periodic Benefit (Income) Costs

The components of net periodic postretirement benefit (income) cost for 2019, 2018 and 2017 are as follows:

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2019

 

 

2018

 

 

2017

 

Service cost

 

$

3

 

 

$

4

 

 

$

4

 

Interest cost

 

 

17

 

 

 

17

 

 

 

20

 

Amortization of prior service cost

 

 

(25

)

 

 

(25

)

 

 

(35

)

Amortization of net (gain) or loss

 

 

(5

)

 

 

(1

)

 

 

 

Net periodic postretirement benefit (income) cost

 

$

(10

)

 

$

(5

)

 

$

(11

)

Schedule of Assumptions Used

Assumptions used in the measurement of Mid Penn’s benefit obligations at December 31, 2019 and 2018 are as follows:

 

Weighted-average assumptions:

 

2019

 

 

2018

 

Discount rate

 

 

3.00

%

 

 

4.00

%

Rate of compensation increase

 

 

2.00

%

 

 

3.00

%

 

Assumptions used in the measurement of Mid Penn’s net periodic benefit cost for the years ended December 31, 2019, 2018 and 2017 are as follows:

 

Weighted-average assumptions:

 

2019

 

 

2018

 

 

2017

 

Discount rate

 

 

4.00

%

 

 

3.50

%

 

 

4.00

%

Rate of compensation increase

 

 

3.00

%

 

 

2.50

%

 

 

3.00

%

Schedule of Health Care Cost Trend Rates

Assumed health care cost trend rates at December 31, 2019, 2018 and 2017 are as follows:

 

 

2019

 

 

2018

 

 

2017

 

Health care cost trend rate assumed for next year

 

 

5.50

%

 

 

5.50

%

 

 

6.00

%

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

5.40

%

 

 

5.40

%

 

 

5.40

%

Year that the rate reaches the ultimate trend rate

 

2024

 

 

2022

 

 

2024

 

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, 2019, a one-percentage-point change in assumed health care cost trend rates would have the following effects:

(Dollars in thousands)

 

One-Percentage Point

 

 

 

Increase

 

 

Decrease

 

Effect on total of service and interest cost

 

$

 

 

$

 

Effect on accumulated postretirement benefit obligation

 

 

5

 

 

 

(7

)

Schedule of Expected Benefit Payments

Mid Penn expects to contribute $51,000 to its life and health benefit plans in 2020.  The following table shows the estimated benefit payments for future periods.

 

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

1/1/2020 to 12/31/2020

 

$

51

 

1/1/2021 to 12/31/2021

 

 

36

 

1/1/2022 to 12/31/2022

 

 

38

 

1/1/2023 to 12/31/2023

 

 

34

 

1/1/2024 to 12/31/2024

 

 

30

 

1/1/2025 to 12/31/2029

 

 

142

 

 

 

 

 

 

Director's Retirement Plan [Member]  
Defined Benefit Plan Disclosure [Line Items]  
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, 2019 and 2018, and a statement of the status at December 31, 2019 and 2018.  This Plan is unfunded.

 

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

December 31,

 

Change in benefit obligations:

 

2019

 

 

2018

 

Benefit obligations, January 1

 

$

1,100

 

 

$

1,116

 

Service cost

 

 

51

 

 

 

36

 

Interest cost

 

 

42

 

 

 

38

 

Actuarial gain (loss)

 

 

(17

)

 

 

5

 

Change in assumptions

 

 

(12

)

 

 

(5

)

Benefit payments

 

 

(87

)

 

 

(90

)

Benefit obligations, December 31

 

$

1,077

 

 

$

1,100

 

 

 

 

 

 

 

 

 

 

Change in fair value of plan assets:

 

 

 

 

 

 

 

 

Fair value of plan assets, January 1

 

$

 

 

$

 

Employer contributions

 

 

87

 

 

 

90

 

Benefit payments

 

 

(87

)

 

 

(90

)

Fair value of plan assets, December 31

 

$

 

 

$

 

 

 

 

 

 

 

 

 

 

Funded status at year end

 

$

(1,077

)

 

$

(1,100

)

Schedule of Amounts Recognized in Balance Sheet

Amounts recognized in other liabilities on the consolidated balance sheet at December 31, 2019 and 2018 are as follows:

 

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

2019

 

 

2018

 

Accrued benefit liability

 

$

1,077

 

 

$

1,100

 

Schedule of Amounts Recognized in Other Comprehensive (Loss) Income

Amounts recognized in accumulated other comprehensive loss consist of:

 

(Dollars in thousands)

 

December 31,

 

 

 

2019

 

 

2018

 

Net prior service cost, pretax

 

$

 

 

$

 

Net loss, pretax

 

 

38

 

 

 

67

 

Schedule of Net Periodic Benefit (Income) Costs

The components of net periodic retirement cost for 2019, 2018 and 2017 are as follows:

 

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2019

 

 

2018

 

 

2017

 

Service cost

 

$

51

 

 

$

36

 

 

$

35

 

Interest cost

 

 

42

 

 

 

38

 

 

 

43

 

Amortization of prior-service cost

 

 

 

 

 

22

 

 

 

22

 

Net periodic retirement cost

 

$

93

 

 

$

96

 

 

$

100

 

Schedule of Assumptions Used

Assumptions used in the measurement of Mid Penn’s benefit obligations at December 31, 2019 and 2018 are as follows:

 

Weighted-average assumptions:

 

2019

 

 

2018

 

Discount rate

 

 

3.00

%

 

 

4.00

%

Change in consumer price index

 

 

1.00

%

 

 

2.00

%

 

Assumptions used in the measurement of Mid Penn’s net periodic benefit cost for the years ended December 31, 2019, 2018 and 2017 are as follows:

 

Weighted-average assumptions:

 

2019

 

 

2018

 

 

2017

 

Discount rate

 

 

3.00

%

 

 

4.00

%

 

 

4.00

%

Change in consumer price index

 

 

1.00

%

 

 

2.00

%

 

 

1.50

%

Schedule of Expected Benefit Payments

Mid Penn expects to contribute $92,000 to its retirement plan in 2020.  The following table shows the estimated benefit payments for future periods.

 

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

1/1/2020 to 12/31/2020

 

$

92

 

1/1/2021 to 12/31/2021

 

 

102

 

1/1/2022 to 12/31/2022

 

 

102

 

1/1/2023 to 12/31/2023

 

 

101

 

1/1/2024 to 12/31/2024

 

 

82

 

1/1/2025 to 12/31/2029

 

 

345

 

Defined Benefit Pension Plan [Member]  
Defined Benefit Plan Disclosure [Line Items]  
Schedule of Net Funded Status

The following tables provide a reconciliation of the changes in the defined benefit pension plan’s benefit obligations and fair value of plan assets for the year ended December 31, 2019 and 2018, and a statement of the status at December 31, 2019 and 2018.  

 

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

December 31,

 

Change in benefit obligations:

 

2019

 

 

2018

 

Benefit obligations, January 1

 

$

5,163

 

 

$

10,542

 

Service cost

 

 

92

 

 

 

287

 

Interest cost

 

 

217

 

 

 

392

 

Settlement (gain) loss

 

 

(91

)

 

 

118

 

Actuarial loss (gain)

 

 

655

 

 

 

(2,271

)

Settlement payments

 

 

(363

)

 

 

(3,828

)

Benefit payments

 

 

(86

)

 

 

(77

)

Benefit obligations, December 31

 

$

5,587

 

 

$

5,163

 

 

 

 

 

 

 

 

 

 

Change in fair value of plan assets:

 

 

 

 

 

 

 

 

Fair value of plan assets, January 1

 

$

4,818

 

 

$

8,121

 

Return on plan assets

 

 

498

 

 

 

57

 

Employer contributions

 

 

600

 

 

 

600

 

Benefit payments

 

 

(86

)

 

 

(77

)

Administrative expenses

 

 

(63

)

 

 

(55

)

Settlement payments

 

 

(363

)

 

 

(3,828

)

Fair value of plan assets, December 31

 

$

5,404

 

 

$

4,818

 

 

 

 

 

 

 

 

 

 

Funded status at year end

 

$

(183

)

 

$

(345

)

 

Schedule of Amounts Recognized in Balance Sheet

Amounts recognized in other liabilities on the consolidated balance sheet at December 31, 2019 and 2018 are as follows:

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

2019

 

 

2018

 

Accrued benefit liability

 

$

183

 

 

$

345

 

Schedule of Amounts Recognized in Other Comprehensive (Loss) Income

 

Amounts recognized in accumulated other comprehensive loss consist of:

 

(Dollars in thousands)

 

December 31,

 

 

 

2019

 

 

2018

 

Unrecognized actuarial gain

 

$

519

 

 

$

994

 

 

Schedule of Net Periodic Benefit (Income) Costs

The components of net periodic retirement cost for December 31, 2019 and 2018 are as follows:

 

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

2019

 

 

2018

 

Service cost

 

$

92

 

 

$

287

 

Interest cost

 

 

217

 

 

 

392

 

Expected return on plan assets

 

 

(254

)

 

 

(423

)

Recognized net actuarial (gain) loss

 

 

(59

)

 

 

 

Net periodic retirement cost

 

$

(4

)

 

$

256

 

 

Schedule of Assumptions Used

Assumptions used in the measurement of Mid Penn’s benefit obligations and net periodic pension costs at December 31, 2019 and 2018 are as follows:

 

Weighted-average assumptions:

 

2019

 

 

2018

 

Discount rate

 

 

3.25

%

 

 

4.25

%

Expected long-term return on plan assets

 

 

5.00

%

 

 

5.00

%

Rate of compensation increases

 

 

3.00

%

 

 

3.00

%

 

Schedule of Expected Benefit Payments

 


Mid Penn expects to contribute $200,000 to the defined benefit pension plan in 2020.  The following table shows the estimated benefit payments for future periods.

 

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

1/1/2020 to 12/31/2020

 

$

110

 

1/1/2021 to 12/31/2021

 

 

126

 

1/1/2022 to 12/31/2022

 

 

142

 

1/1/2023 to 12/31/2023

 

 

144

 

1/1/2024 to 12/31/2024

 

 

265

 

1/1/2025 to 12/31/2029

 

 

1,716

 

Schedule of Plan's Weighted Average Asset Allocation by Investment Category

The plan’s weighted-average asset allocations by investment category as of December 31, 2019 and 2018 are as follows:

 

Weighted-average asset allocations:

 

2019

 

 

2018

 

Cash and cash equivalents

 

 

51.76

%

 

 

50.44

%

Common stock

 

 

35.23

%

 

 

38.14

%

Corporate bonds

 

 

13.01

%

 

 

11.42

%

 

 

 

100.00

%

 

 

100.00

%

 

Schedule of Plan Assets at Fair Value

 


The following tables set forth by level, within the fair value hierarchy, the plan’s assets at fair value as of December 31, 2019 and 2018.

 

 

Fair Value Measurements

 

(Dollars in thousands)

 

Quoted prices

in active

markets

 

 

Significant

other

observable

inputs

 

 

Significant

unobservable

inputs

 

December 31, 2019

 

(Level 1)

 

 

(Level 2)

 

 

(Level 3)

 

Cash and cash equivalents

 

$

2,797

 

 

$

 

 

$

 

Common stock:

 

 

 

 

 

 

 

 

 

 

 

 

Mining

 

 

34

 

 

 

 

 

 

 

Manufacturing

 

 

830

 

 

 

 

 

 

 

Transportation, Communications, Electric, Gas, and Sanitary Services

 

 

543

 

 

 

 

 

 

 

Finance, Insurance, and Real Estate

 

 

330

 

 

 

 

 

 

 

Services

 

 

155

 

 

 

 

 

 

 

Other

 

 

12

 

 

 

 

 

 

 

Corporate bonds

 

 

 

 

 

703

 

 

 

 

 

 

$

4,701

 

 

$

703

 

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair Value Measurements

 

(Dollars in thousands)

 

Quoted prices

in active

markets

 

 

Significant

other

observable

inputs

 

 

Significant

unobservable

inputs

 

December 31, 2018

 

(Level 1)

 

 

(Level 2)

 

 

(Level 3)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

2,430

 

 

$

 

 

$

 

Common stock:

 

 

 

 

 

 

 

 

 

 

 

 

Mining

 

 

36

 

 

 

 

 

 

 

Manufacturing

 

 

888

 

 

 

 

 

 

 

Transportation, Communications, Electric, Gas, and Sanitary Services

 

 

468

 

 

 

 

 

 

 

Finance, Insurance, and Real Estate

 

 

248

 

 

 

 

 

 

 

Services

 

 

189

 

 

 

 

 

 

 

Other

 

 

9

 

 

 

 

 

 

 

Corporate bonds

 

 

 

 

 

550

 

 

 

 

 

 

$

4,268

 

 

$

550

 

 

$