XML 25 R33.htm IDEA: XBRL DOCUMENT v3.20.1
12. Employee Benefits (Tables)
12 Months Ended
Dec. 31, 2019
Employee Benefits  
Schedule of reconciliation of the change in the plan's benefit obligations

The following tables represents a reconciliation of the change in the plan’s benefit obligations, fair value of plan assets, and funded status at December 31, 2019 and 2018:

 

   December 31, 
   2019   2018 
   (In thousands) 
Change in Projected Benefit Obligation          
Projected benefit obligation, beginning of year  $20,085   $22,562 
Service cost        
Interest cost   808    775 
Assumption changes   3,047    (1,867)
Actuarial (gain) loss   141    (361)
Settlements        
Benefits paid   (1,084)   (1,024)
Projected benefit obligation, end of year  $22,997   $20,085 
           
Change in Plan Assets          
Fair value of plan assets, beginning of year  $14,368   $16,446 
Return on assets   3,017    (1,806)
Employer contribution       1,000 
Expenses   (391)   (248)
Settlements        
Benefits paid   (1,084)   (1,024)
Fair value of plan assets, end of year  $15,910   $14,368 
           
Funded Status at end of year  $(7,087)  $(5,717)
Schedule of weighted average assumptions used to determine pension benefit obligations

Weighted average assumptions used to determine benefit obligations and cost at December 31, 2019 and 2018 were as follows:

 

   December, 31 
   2019   2018 
Weighted average assumptions used to determine benefit obligations          
Discount rate   3.07%    4.11% 
           
Weighted average assumptions used to determine net periodic benefit cost          
Discount rate   4.11%    3.50% 
Expected return on plan assets   7.25%    7.25% 
Schedule of components of net periodic benefit cost

Our overall expected long-term rate of return on assets is 7.25% per annum as of December 31, 2019. The expected long-term rate of return is based on the weighted average of historical returns on individual asset categories, which are described in more detail below.

 

   December 31, 
   2019   2018   2017 
   (In thousands) 
Amounts recognized on Consolidated Balance Sheet               
Other assets  $   $   $ 
Other liabilities   (7,087)   (5,717)   (6,116)
Net amount recognized  $(7,087)  $(5,717)  $(6,116)
                
Amounts recognized in accumulated other comprehensive loss consists of:               
Net loss  $13,092   $11,896   $11,350 
Unrecognized transition asset            
Net amount recognized  $13,092   $11,896   $11,350 
                
Components of net periodic benefit cost               
Interest cost  $808   $775   $855 
Expected return on assets   (1,012)   (1,163)   (1,149)
Amortization of transition asset            
Amortization of net loss   376    443    405 
Net periodic benefit cost   172    55    111 
Settlement (gain)/loss            
Total  $172   $55   $111 
                
Benefit Obligation Recognized in Other Comprehensive Loss (Income)               
Net loss (gain)  $1,197   $545   $732 
Prior service cost (credit)            
Amortization of prior service cost            
Net amount recognized in other comprehensive loss (income)  $1,197   $545   $732 
Schedule of weighted average asset allocation of our pension benefits

The weighted average asset allocation of our pension benefits at December 31, 2019 and 2018 were as follows:

 

   December 31, 
   2019   2018 
Weighted Average Asset Allocation at Year-End          
Asset Category          
Equity securities   82%    78% 
Debt securities   18%    22% 
Cash and cash equivalents   0%    0% 
Total   100%    100% 
Schedule of estimated Future Benefit Payments
Cash Flows     
      
Estimated Future Benefit Payments (In thousands)     
2020  $870 
2021   906 
2022   943 
2023   966 
2024   997 
Years 2025 - 2029   5,592 
      
Anticipated Contributions in 2020  $1,052 
Schedule of fair value of plan assets

The fair value of plan assets at December 31, 2019 and 2018, by asset category, is as follows:

 

   December 31, 2019 
   Level 1 (1)   Level 2 (2)   Level 3 (3)   Total 
   (in thousands) 
Investment Name:                    
Company Common Stock  $2,950   $   $   $2,950 
Large Cap Value       2,370        2,370 
Mid Cap Index       658        658 
Small Cap Growth       655        655 
Small Cap Value       674        674 
Large Cap Blend       683        683 
Growth       2,342        2,342 
International Growth       2,667        2,667 
Core Bond       1,909        1,909 
High Yield       386        386 
Inflation Protected Bond       509        509 
Money Market       107        107 
Total.  $2,950   $12,960   $   $15,910 

 

   December 31, 2018 
   Level 1 (1)   Level 2 (2)   Level 3 (3)   Total 
   (in thousands) 
Investment Name:                    
Company Common Stock  $2,635   $   $   $2,635 
Large Cap Value       1,983        1,983 
Mid Cap Index       563        563 
Small Cap Growth       559        559 
Small Cap Value       558        558 
Large Cap Blend       587        587 
Growth       2,031        2,031 
International Growth       2,301        2,301 
Core Bond       1,921        1,921 
High Yield       364        364 
Inflation Protected Bond       510        510 
Money Market       356        356 
Total  $2,635   $11,733   $   $14,368 

________________________

 

(1)Company common stock is classified as level 1 and valued using quoted prices in active markets for identical assets.

 

(2)All other plan assets in stock, bond and money market funds are classified as level 2 and valued using significant observable inputs.

 

(3)There are no plan assets classified as level 3 in the fair value hierarchy as a result of having significant unobservable inputs.