XML 53 R41.htm IDEA: XBRL DOCUMENT v3.10.0.1
Employee Benefit Plans (Tables)
12 Months Ended
Dec. 31, 2018
Employee Benefit Plans [Abstract]  
Change in Plan Assets and Funded Status



 

 

 

 

 

 

 

 

 

 

 

 

 



 

Pension Benefits

 

Postretirement Benefits



 

2018

 

2017

 

2018

 

2017

Change in benefit obligation

 

 

 

 

 

 

 

 

Benefit obligation Beginning of year

 

$                     54,319 

 

$                     53,293 

 

$                       5,956 

 

$                       6,172 

Service cost

 

 -

 

 -

 

33 

 

48 

Interest cost

 

1,712 

 

1,786 

 

186 

 

199 

Actuarial loss (gain)

 

(4,037)

 

2,599 

 

(237)

 

(74)

Benefits paid

 

(3,404)

 

(3,629)

 

(568)

 

(539)

Lump-sum settlement payment

 

 -

 

 -

 

 -

 

 -

Settlement gain

 

 -

 

 -

 

 -

 

 -

Plan curtailment

 

 -

 

 -

 

 -

 

 -

Special termination benefits

 

 -

 

270 

 

 -

 

150 

Benefit obligation End of year

 

48,590 

 

54,319 

 

5,370 

 

5,956 

Change in plan assets

 

 

 

 

 

 

 

 

Plan assets Beginning of year

 

48,556 

 

46,472 

 

 -

 

 -

Return on plan assets

 

(2,403)

 

5,713 

 

 -

 

 -

Employer contributions

 

 -

 

 -

 

568 

 

539 

Benefits paid

 

(3,404)

 

(3,629)

 

(568)

 

(539)

Lump-sum settlement payment

 

 -

 

 -

 

 -

 

 -

Plan assets at fair value End of year

 

42,749 

 

48,556 

 

 -

 

 -

Funded status of plans End of year

 

$                    (5,841)

 

$                    (5,763)

 

$                    (5,370)

 

$                    (5,956)



Schedule of Amounts Recognized in Balance Sheet



 

 

 

 

 

 

 

 



 

Pension Benefits

 

Postretirement Benefits



 

2018

 

2017

 

2018

 

2017

Amounts recognized in the Consolidated Balance Sheets

 

 

 

 

 

 

 

 

Current liabilities

 

$                             - 

 

$                             - 

 

$                      (395)

 

$                      (400)

Noncurrent liabilities

 

(5,841)

 

(5,763)

 

(4,975)

 

(5,556)

Net amount recognized at December 31

 

$                   (5,841)

 

$                   (5,763)

 

$                   (5,370)

 

$                   (5,956)



Schedule of Amounts Recognized in Other Comprehensive Income (Loss)



 

 

 

 

 

 

 

 



 

Pension Benefits

 

Postretirement Benefits



 

2018

 

2017

 

2018

 

2017



 

 

 

 

 

 

 

 

Net actuarial loss (gain)

 

$                     16,586 

 

$                     15,827 

 

$                    (2,801)

 

$                    (2,846)

Prior service cost

 

 -

 

 -

 

158 

 

173 

 

 

$                     16,586 

 

$                     15,827 

 

$                    (2,643)

 

$                    (2,673)



Components of Net Periodic Benefit Cost



 

 

 

 

 

 

 

 

 



 

Pension Benefits

 

 

Postretirement Benefits



 

2018

 

2017

 

 

2018

 

2017

Components of net periodic benefit cost

 

 

 

 

 

 

 

 

 

Service cost

 

$               - 

 

$                  - 

 

 

$               33 

 

$               48 

Interest cost

 

1,712 

 

1,786 

 

 

186 

 

199 

Expected return on plan assets

 

(2,845)

 

(2,569)

 

 

 -

 

 -

Amortization of unrecognized prior service cost

 

 -

 

 -

 

 

14 

 

14 

Amortization of unrecognized net loss (gain)

 

451 

 

475 

 

 

(282)

 

(317)

Lump-sum settlement cost

 

 -

 

 -

 

 

 -

 

 -

Curtailment recognition

 

 -

 

 -

 

 

 -

 

 -

Contractual benefit charge

 

 -

 

270 

 

 

 -

 

150 

Total net periodic benefit cost

 

$         (682)

 

$              (38)

 

 

$             (49)

 

$               94 



 

 

 

 

 

 

 

 

 



Schedule of Amounts Recognized in Accumulated Other Comprehensive Loss



 

 

 

 

 

 

 

 



 

2018

 

2017



 

Pension Benefits

 

Postretirement Benefits

 

Pension Benefits

 

Postretirement Benefits

Net actuarial loss (gain)

 

$                       1,210 

 

$                       (237)

 

$                       (545)

 

$                         (74)

Settlement gain

 

 -

 

 -

 

 -

 

 -

Curtailment - prior service cost

 

 -

 

 -

 

 -

 

 -

Net actuarial loss settlement expense

 

 -

 

 -

 

 -

 

 -

Amortization of net actuarial loss (gain)

 

(451)

 

282 

 

(475)

 

317 

Amortization of prior service cost

 

 -

 

(14)

 

 -

 

(14)

Total recognized in accumulated other comprehensive loss (gain)

 

$                          759 

 

$                            31 

 

$                    (1,020)

 

$                          229 



Schedule of Expected Benefit Payments



 

 

 

 



 

Pension Benefits

 

Postretirement               Benefits



 

 

 

 

2019

 

$             3,360

 

$                    395

2020

 

3,338 

 

390 

2021

 

3,299 

 

386 

2022

 

3,291 

 

383 

2023

 

3,270 

 

382 

2024 through 2028

 

15,812 

 

1,823 



Schedule of Assumptions Used

The assumptions used to determine end of year benefit obligations are shown in the following table:









 

 

 

 

 

 

 

 



 

Pension Benefits

 

Postretirement Benefits



 

2018

 

2017

 

2018

 

2017

Discount rates

 

4.35%

 

3.68%

 

4.32%

 

3.65%







The discount rate is determined using a yield curve model that uses yields on high quality corporate bonds (AA rated or better) to produce a single equivalent rate.  The yield curve model excludes callable bonds except those with make-whole provisions, private placements and bonds with variable rates.



In October 2018, the Society of Actuaries published updated mortality improvement assumptions for U.S. plans, scale (MP-2018), which reflects additional data that the Social Security Administration has released since prior assumptions (MP-2017) were developed.  Scale (MP-2018) results in lower projected mortality improvement than scale (MP-2017).  The Company has historically utilized the Society of Actuaries’ published mortality data in its plan assumptions.  Accordingly, the Company adopted MP-2018 for purposes of measuring its pension and postretirement obligations at December 31, 2018.



The assumptions used in the measurement of net periodic cost are shown in the following table:











 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

Pension Benefits

 

Postretirement Benefits



 

2018

 

2017

 

2018

 

2017

Discount rate for benefit obligations

 

3.68%

 

4.22%

 

 

3.65%

 

4.18%

Expected return on plan assets

 

6.07%

 

5.75%

 

 

N/A

 

N/A

Rate for interest on benefit obligations

 

3.28%

 

3.51%

 

 

3.24%

 

3.48%

Discount rate for service cost

 

N/A

 

N/A

 

 

3.89%

 

4.55%



Schedule of Allocation of Plan Assets



 

 

 

 

 

 



 

Plan Assets at December 31,

 

Target Allocation



 

2018

 

2017

 

2018

Asset Category

 

 

 

 

 

 

Cash and cash equivalents

 

1% 

 

1% 

 

0% - 5%

Equity securities

 

51% 

 

57% 

 

45% - 65%

Fixed income securities

 

43% 

 

37% 

 

30% - 50%

Real estate

 

5% 

 

5% 

 

4%-6%



 

100% 

 

100% 

 

100% 



 

 

 

 

 

 



Schedule of Changes in Fair Value of Plan Assets









 

 

 

 

 

 

 

 

   Pension Plan Assets

 

As of December 31, 2018



 

Level 1

 

Level 2

 

Level 3

 

Total

Mutual funds:

 

 

 

 

 

 

 

 

Fixed income funds

 

$    18,210 

 

 -

 

 -

 

$    18,210 

Large cap funds

 

12,671 

 

 -

 

 -

 

12,671 

Small cap funds

 

3,562 

 

 -

 

 -

 

3,562 

International funds

 

5,799 

 

 -

 

 -

 

5,799 

Real estate funds

 

2,195 

 

 -

 

 -

 

2,195 

Cash and equivalents

 

312 

 

 -

 

 -

 

312 

Total

 

$    42,749 

 

$              - 

 

$              - 

 

$    42,749 













 

 

 

 

 

 

 

 

 Pension Plan Assets

 

As of December 31, 2017



 

Level 1

 

Level 2

 

Level 3

 

Total

Mutual funds:

 

 

 

 

 

 

 

 

Fixed income funds

 

$    18,250 

 

 -

 

 -

 

$    18,250 

Large cap funds

 

15,356 

 

 -

 

 -

 

15,356 

Small cap funds

 

4,589 

 

 -

 

 -

 

4,589 

International funds

 

7,755 

 

 -

 

 -

 

7,755 

Real estate funds

 

2,385 

 

 -

 

 -

 

2,385 

Cash and equivalents

 

221 

 

 -

 

 -

 

221 

Total

 

$    48,556 

 

$              - 

 

$              - 

 

$    48,556