XML 54 R41.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Employee Benefit Plans (Tables)
12 Months Ended
Dec. 31, 2019
Employee Benefit Plans [Abstract]  
Change in Plan Assets and Funded Status



 

 

 

 

 

 

 

 

 

 

 

 

 



 

Pension Benefits

 

Postretirement Benefits



 

2019

 

2018

 

2019

 

2018

Change in benefit obligation

 

 

 

 

 

 

 

 

Benefit obligation Beginning of year

 

$                     48,590 

 

$                     54,319 

 

$                       5,370 

 

$                       5,956 

Service cost

 

 -

 

 -

 

18 

 

33 

Interest cost

 

1,863 

 

1,712 

 

183 

 

186 

Actuarial loss (gain)

 

6,157 

 

(4,037)

 

 -

 

(237)

Benefits paid

 

(3,316)

 

(3,404)

 

(601)

 

(568)

Liability gain due to termination

 

 -

 

 -

 

(4,369)

 

 -

Benefit obligation End of year

 

53,294 

 

48,590 

 

601 

 

5,370 

Change in plan assets

 

 

 

 

 

 

 

 

Plan assets Beginning of year

 

42,749 

 

48,556 

 

 -

 

 -

Return on plan assets

 

7,351 

 

(2,403)

 

 -

 

 -

Employer contributions

 

 -

 

 -

 

601 

 

568 

Benefits paid

 

(3,316)

 

(3,404)

 

(601)

 

(568)

Plan assets at fair value End of year

 

46,784 

 

42,749 

 

 -

 

 -

Funded status of plans End of year

 

$                    (6,510)

 

$                    (5,841)

 

$                       (601)

 

$                    (5,370)



Schedule of Amounts Recognized in Balance Sheet



 

 

 

 

 

 

 

 



 

Pension Benefits

 

Postretirement Benefits



 

2019

 

2018

 

2019

 

2018

Amounts recognized in the Consolidated Balance Sheets

 

 

 

 

 

 

 

 

Current liabilities

 

$                             - 

 

$                             - 

 

$                      (181)

 

$                      (395)

Noncurrent liabilities

 

(6,510)

 

(5,841)

 

(420)

 

(4,975)

Net amount recognized at December 31

 

$                   (6,510)

 

$                   (5,841)

 

$                      (601)

 

$                   (5,370)



Schedule of Amounts Recognized in Other Comprehensive Income (Loss)



 

 

 

 

 

 

 

 



 

Pension Benefits

 

Postretirement Benefits



 

2019

 

2018

 

2019

 

2018



 

 

 

 

 

 

 

 

Net actuarial loss (gain)

 

$                     17,062 

 

$                     16,586 

 

$                              - 

 

$                    (2,801)

Prior service cost

 

 -

 

 -

 

 -

 

158 

 

 

$                     17,062 

 

$                     16,586 

 

$                              - 

 

$                    (2,643)



Components of Net Periodic Benefit Cost



 

 

 

 

 

 

 

 

 



 

Pension Benefits

 

 

Postretirement Benefits



 

2019

 

2018

 

 

2019

 

2018

Components of net periodic benefit cost

 

 

 

 

 

 

 

 

 

Service cost

 

$               - 

 

$                  - 

 

 

$               18 

 

$               33 

Interest cost

 

1,863 

 

1,712 

 

 

183 

 

186 

Expected return on plan assets

 

(2,218)

 

(2,845)

 

 

 -

 

 -

Amortization of unrecognized prior service cost

 

 -

 

 -

 

 

14 

 

14 

Amortization of unrecognized net loss (gain)

 

549 

 

451 

 

 

(389)

 

(282)

Termination gain

 

 -

 

 -

 

 

(6,637)

 

 -

Contractual benefit charge

 

 -

 

 -

 

 

 -

 

 -

Total net periodic benefit cost

 

$          194 

 

$            (682)

 

 

$        (6,811)

 

$              (49)



 

 

 

 

 

 

 

 

 



Schedule of Amounts Recognized in Accumulated Other Comprehensive Loss



 

 

 

 

 

 

 

 



 

2019

 

2018



 

Pension Benefits

 

Postretirement Benefits

 

Pension Benefits

 

Postretirement Benefits

Net actuarial loss (gain)

 

$                       1,025 

 

$                              - 

 

$                       1,210 

 

$                       (237)

Liability gain due to termination

 

 -

 

(4,369)

 

 -

 

 -

Termination gain

 

 -

 

6,637 

 

 -

 

 -

Amortization of net actuarial loss (gain)

 

(549)

 

389 

 

(451)

 

282 

Amortization of prior service cost

 

 -

 

(14)

 

 -

 

(14)

Total recognized in accumulated other comprehensive loss (gain)

 

$                          476 

 

$                       2,643 

 

$                          759 

 

$                            31 



Schedule of Expected Benefit Payments



 

 



 

Pension Benefits



 

 

2020

 

$             3,338

2021

 

3,304 

2022

 

3,294 

2023

 

3,278 

2024

 

3,245 

2025 through 2029

 

15,633 



Schedule of Assumptions Used

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











 

 

 

 

 

 

 

 



 

Pension Benefits

 

Postretirement Benefits



 

2019

 

2018

 

2019

 

2018

Discount rates

 

3.22%

 

4.35%

 

N/A

 

4.32%







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 2019, the Society of Actuaries issued base mortality table Pri-2012 which is split by retiree and contingent survivor tables and includes mortality improvement assumptions for U.S. plans, scale (MP-2019), which reflects additional data that the Social Security Administration has released since prior assumptions (MP-2018) were developed. The Company has historically utilized the Society of Actuaries’ published mortality data in its plan assumptions.  Accordingly, the Company adopted Pri-2012 with MP-2019 for purposes of measuring its pension obligations at December 31, 2019.



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











 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

Pension Benefits

 

Postretirement Benefits



 

2019

 

2018

 

2019

 

2018

Discount rate for benefit obligations

 

4.36%

 

3.68%

 

 

4.34%

 

3.65%

Expected return on plan assets

 

5.40%

 

6.07%

 

 

N/A

 

N/A

Rate for interest on benefit obligations

 

3.96%

 

3.28%

 

 

3.94%

 

3.24%

Discount rate for service cost

 

N/A

 

N/A

 

 

4.60%

 

3.89%



Schedule of Allocation of Plan Assets



 

 

 

 

 

 



 

Plan Assets at December 31,

 

Target Allocation



 

2019

 

2018

 

2019

Asset Category

 

 

 

 

 

 

Cash and cash equivalents

 

1% 

 

1% 

 

0% - 5%

Equity securities

 

54% 

 

51% 

 

45% - 65%

Fixed income securities

 

40% 

 

43% 

 

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, 2019



 

Level 1

 

Level 2

 

Level 3

 

Total

Mutual funds:

 

 

 

 

 

 

 

 

Fixed income funds

 

$    18,720 

 

 -

 

 -

 

$    18,720 

Large cap funds

 

15,546 

 

 -

 

 -

 

15,546 

Small cap funds

 

3,567 

 

 -

 

 -

 

3,567 

International funds

 

6,369 

 

 -

 

 -

 

6,369 

Real estate funds

 

2,339 

 

 -

 

 -

 

2,339 

Cash and equivalents

 

243 

 

 -

 

 -

 

243 

Total

 

$    46,784 

 

$              - 

 

$              - 

 

$    46,784 















 

 

 

 

 

 

 

 

 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