XML 21 R2.htm IDEA: XBRL DOCUMENT v3.25.0.1
Pay vs Performance Disclosure - USD ($)
12 Months Ended
Dec. 31, 2024
Dec. 31, 2023
Dec. 31, 2022
Pay vs Performance Disclosure      
Pay vs Performance Disclosure, Table
Pay vs. Performance
 
Year   Summary
Compensation
Table Total for
PEO
($)
(1)
  Compensation
Actually Paid
to PEO
($)
(3)
 
Average
Summary
Compensation
Table Total for
Non-PEO

NEOs
($)
(2)
  Average
Compensation
Actually Paid
to
Non-PEO

NEOs
($)
(3)
  Value of Initial
Fixed $100
Investment
Based On Total
Shareholder
Return
($)
(4)
  Net Income
($)
(5)

(000’s)
 2024
  $910,158   $1,004,203   $394,005   $415,696   $99   $25,938
 2023
  $701,875   $666,819   $337,707   $322,661   $80   $22,787
 2022
  $753,619   $708,932   $380,612   $361,563   $85   $32,515
 
(1)
Lars B. Eller was the Registrant’s PEO for each of the 2024, 2023 and 2022 fiscal years.
(2)
For the 2023 and 2022 fiscal years, the Registrant’s
Non-PEO
NEOs were: Barbara J. Britenriker; Rex D. Rice; and Benet S. Rupp. For the 2024 fiscal year, the Registrant’s
Non-PEO
NEOs were: Barbara J. Britenriker; David R. Gerken, Eric D. Faust and Shalini Singhal. Rex D. Rice and Benet S. Rupp both retired during 2024.
(3)
The amounts disclosed reflect the amounts listed in the Compensation Actually Paid Adjustments Table presented below.
(4)
Computed based upon a hypothetical investment of $100 in common stock on January 1, 2022 with dividends paid reinvested.
(5)
As reported on Registrant’s Consolidated Statements of Income for the applicable fiscal reporting year, as provided under Part II Item 8 of Registrant’s Annual Report on Form
10-K.
 
    
2024
 
2023
 
2022
Adjustment    PEO
($)
 
Non-PEO

NEOs
($)
  PEO
($)
 
Non-PEO

NEOs
($)
  PEO
($)
 
Non-PEO

NEOs
($)
Less Grant date value of equity awards    (129,440)   (39,648)   (124,320)   (50,937)   (122,560)   (48,003)
Year-end
fair value of current year award
   166,834   39,610   119,040   48,782   108,720   42,582
Year-over-year change in fair value of unvested awards    40,920   16,432   (16,660)   (6,902)   (33,900)   (14,974)
Change in value of awards vesting during the current year    2,250   1,000   (23,910)   (10,494)   (4,290)   (1,907)
Dividends paid on unvested awards    13,481   4,297   10,794   4,505   7,343   3,253
  
 
Total adjustments
   94,045   21,691   (35,056)   (15,046)   (44,687)   (19,049)
   
Named Executive Officers, Footnote
(1)
Lars B. Eller was the Registrant’s PEO for each of the 2024, 2023 and 2022 fiscal years.
(2)
For the 2023 and 2022 fiscal years, the Registrant’s
Non-PEO
NEOs were: Barbara J. Britenriker; Rex D. Rice; and Benet S. Rupp. For the 2024 fiscal year, the Registrant’s
Non-PEO
NEOs were: Barbara J. Britenriker; David R. Gerken, Eric D. Faust and Shalini Singhal. Rex D. Rice and Benet S. Rupp both retired during 2024.
   
PEO Total Compensation Amount $ 910,158 $ 701,875 $ 753,619
PEO Actually Paid Compensation Amount $ 1,004,203 666,819 708,932
Adjustment To PEO Compensation, Footnote
    
2024
 
2023
 
2022
Adjustment    PEO
($)
 
Non-PEO

NEOs
($)
  PEO
($)
 
Non-PEO

NEOs
($)
  PEO
($)
 
Non-PEO

NEOs
($)
Less Grant date value of equity awards    (129,440)   (39,648)   (124,320)   (50,937)   (122,560)   (48,003)
Year-end
fair value of current year award
   166,834   39,610   119,040   48,782   108,720   42,582
Year-over-year change in fair value of unvested awards    40,920   16,432   (16,660)   (6,902)   (33,900)   (14,974)
Change in value of awards vesting during the current year    2,250   1,000   (23,910)   (10,494)   (4,290)   (1,907)
Dividends paid on unvested awards    13,481   4,297   10,794   4,505   7,343   3,253
  
 
Total adjustments
   94,045   21,691   (35,056)   (15,046)   (44,687)   (19,049)
   
Non-PEO NEO Average Total Compensation Amount $ 394,005 337,707 380,612
Non-PEO NEO Average Compensation Actually Paid Amount $ 415,696 322,661 361,563
Adjustment to Non-PEO NEO Compensation Footnote
    
2024
 
2023
 
2022
Adjustment    PEO
($)
 
Non-PEO

NEOs
($)
  PEO
($)
 
Non-PEO

NEOs
($)
  PEO
($)
 
Non-PEO

NEOs
($)
Less Grant date value of equity awards    (129,440)   (39,648)   (124,320)   (50,937)   (122,560)   (48,003)
Year-end
fair value of current year award
   166,834   39,610   119,040   48,782   108,720   42,582
Year-over-year change in fair value of unvested awards    40,920   16,432   (16,660)   (6,902)   (33,900)   (14,974)
Change in value of awards vesting during the current year    2,250   1,000   (23,910)   (10,494)   (4,290)   (1,907)
Dividends paid on unvested awards    13,481   4,297   10,794   4,505   7,343   3,253
  
 
Total adjustments
   94,045   21,691   (35,056)   (15,046)   (44,687)   (19,049)
   
Total Shareholder Return Amount $ 99 80 85
Net Income (Loss) $ 25,938,000 22,787,000 32,515,000
PEO Name Lars B. Eller    
PEO      
Pay vs Performance Disclosure      
Adjustment to Compensation, Amount $ 94,045 (35,056) (44,687)
PEO | Grant date value of equity awards [Member]      
Pay vs Performance Disclosure      
Adjustment to Compensation, Amount (129,440) (124,320) (122,560)
PEO | Year-end fair value of current year award [Member]      
Pay vs Performance Disclosure      
Adjustment to Compensation, Amount 166,834 119,040 108,720
PEO | Year-over-year change in fair value of unvested awards [Member]      
Pay vs Performance Disclosure      
Adjustment to Compensation, Amount 40,920 (16,660) (33,900)
PEO | Change in value of awards vesting during the current year [Member]      
Pay vs Performance Disclosure      
Adjustment to Compensation, Amount 2,250 (23,910) (4,290)
PEO | Dividends paid on unvested awards [Member]      
Pay vs Performance Disclosure      
Adjustment to Compensation, Amount 13,481 10,794 7,343
Non-PEO NEO      
Pay vs Performance Disclosure      
Adjustment to Compensation, Amount 21,691 (15,046) (19,049)
Non-PEO NEO | Grant date value of equity awards [Member]      
Pay vs Performance Disclosure      
Adjustment to Compensation, Amount (39,648) (50,937) (48,003)
Non-PEO NEO | Year-end fair value of current year award [Member]      
Pay vs Performance Disclosure      
Adjustment to Compensation, Amount 39,610 48,782 42,582
Non-PEO NEO | Year-over-year change in fair value of unvested awards [Member]      
Pay vs Performance Disclosure      
Adjustment to Compensation, Amount 16,432 (6,902) (14,974)
Non-PEO NEO | Change in value of awards vesting during the current year [Member]      
Pay vs Performance Disclosure      
Adjustment to Compensation, Amount 1,000 (10,494) (1,907)
Non-PEO NEO | Dividends paid on unvested awards [Member]      
Pay vs Performance Disclosure      
Adjustment to Compensation, Amount $ 4,297 $ 4,505 $ 3,253