Schedule of Changes in Projected Benefit Obligations |
The following tables set forth the plans’ changes in benefit obligations, plan assets and funded status on the measurement dates, December 31, 2016, 2015 and 2014, and amounts recognized in our consolidated balance sheets as of those dates.
|
|
Pension Benefits |
|
|
Other Benefits |
|
(Table only in thousands) |
|
2016 |
|
|
2015 |
|
|
2014 |
|
|
2016 |
|
|
2015 |
|
|
2014 |
|
Change in projected benefit obligation: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Projected benefit obligation at beginning of year |
|
$ |
36,140 |
|
|
$ |
38,208 |
|
|
$ |
32,311 |
|
|
|
n/a |
|
|
|
n/a |
|
|
|
n/a |
|
Accumulated postretirement benefit obligation |
|
|
n/a |
|
|
|
n/a |
|
|
|
n/a |
|
|
$ |
159 |
|
|
$ |
155 |
|
|
$ |
116 |
|
Service cost |
|
|
447 |
|
|
|
233 |
|
|
|
204 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Interest cost |
|
|
1,426 |
|
|
|
1,412 |
|
|
|
1,428 |
|
|
|
4 |
|
|
|
5 |
|
|
|
5 |
|
Amendments |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
9 |
|
|
|
24 |
|
Actuarial (gain)/loss |
|
|
301 |
|
|
|
(1,744 |
) |
|
|
6,015 |
|
|
|
(8 |
) |
|
|
18 |
|
|
|
38 |
|
Administrative expenses |
|
|
(606 |
) |
|
|
(214 |
) |
|
|
(174 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
Benefits paid |
|
|
(2,696 |
) |
|
|
(1,755 |
) |
|
|
(1,576 |
) |
|
|
(24 |
) |
|
|
(28 |
) |
|
|
(28 |
) |
Projected benefit obligation at end of year |
|
|
35,012 |
|
|
|
36,140 |
|
|
|
38,208 |
|
|
|
131 |
|
|
|
159 |
|
|
|
155 |
|
Change in plan assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair value of plan assets at beginning of year |
|
|
25,296 |
|
|
|
27,302 |
|
|
|
25,822 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Actual return (loss) on plan assets |
|
|
2,040 |
|
|
|
(443 |
) |
|
|
1,404 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Employer contribution |
|
|
29 |
|
|
|
406 |
|
|
|
1,826 |
|
|
|
24 |
|
|
|
28 |
|
|
|
28 |
|
Administrative expenses |
|
|
(606 |
) |
|
|
(214 |
) |
|
|
(174 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
Benefits paid |
|
|
(2,696 |
) |
|
|
(1,755 |
) |
|
|
(1,576 |
) |
|
|
(24 |
) |
|
|
(28 |
) |
|
|
(28 |
) |
Fair value of plan assets at end of year |
|
|
24,063 |
|
|
|
25,296 |
|
|
|
27,302 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Funded status |
|
$ |
(10,949 |
) |
|
$ |
(10,844 |
) |
|
$ |
(10,906 |
) |
|
$ |
(131 |
) |
|
$ |
(159 |
) |
|
$ |
(155 |
) |
Defined benefit liabilities included in accounts
payable and accrued expenses |
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
(25 |
) |
|
$ |
(26 |
) |
|
$ |
(25 |
) |
Defined benefit liabilities included in other
liabilities |
|
|
(10,949 |
) |
|
|
(10,844 |
) |
|
|
(10,906 |
) |
|
|
(106 |
) |
|
|
(133 |
) |
|
|
(130 |
) |
Deferred tax benefit associated with accumulated other comprehensive loss |
|
|
3,107 |
|
|
|
3,154 |
|
|
|
2,983 |
|
|
|
15 |
|
|
|
15 |
|
|
|
8 |
|
Accumulated other comprehensive loss, net of tax |
|
|
5,074 |
|
|
|
5,144 |
|
|
|
4,865 |
|
|
|
9 |
|
|
|
27 |
|
|
|
14 |
|
Net amount recognized |
|
$ |
(2,768 |
) |
|
$ |
(2,546 |
) |
|
$ |
(3,058 |
) |
|
$ |
(107 |
) |
|
$ |
(117 |
) |
|
$ |
(133 |
) |
Other comprehensive income (loss): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss (gain) |
|
$ |
90 |
|
|
$ |
708 |
|
|
$ |
6,561 |
|
|
$ |
(9 |
) |
|
$ |
17 |
|
|
$ |
38 |
|
Prior service cost |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
9 |
|
|
|
24 |
|
Amortization of prior service cost |
|
|
— |
|
|
|
— |
|
|
|
(4 |
) |
|
|
(10 |
) |
|
|
(9 |
) |
|
|
(6 |
) |
Amortization of net actuarial loss (gain) |
|
|
(212 |
) |
|
|
(258 |
) |
|
|
(173 |
) |
|
|
1 |
|
|
|
3 |
|
|
|
11 |
|
Total recognized in other comprehensive income (loss) |
|
$ |
(122 |
) |
|
$ |
450 |
|
|
$ |
6,384 |
|
|
$ |
(18 |
) |
|
$ |
20 |
|
|
$ |
67 |
|
Accumulated other comprehensive income: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss (gain) |
|
$ |
8,181 |
|
|
$ |
8,298 |
|
|
$ |
7,848 |
|
|
$ |
(28 |
) |
|
$ |
(20 |
) |
|
$ |
(40 |
) |
Prior service cost |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
52 |
|
|
|
62 |
|
|
|
62 |
|
Amount recognized in accumulated other
comprehensive income |
|
$ |
8,181 |
|
|
$ |
8,298 |
|
|
$ |
7,848 |
|
|
$ |
24 |
|
|
$ |
42 |
|
|
$ |
22 |
|
Weighted-average assumptions used to determine
benefit obligations for the year ended
December 31: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Discount rate |
|
|
3.85 |
% |
|
|
4.00 |
% |
|
|
3.75 |
% |
|
|
2.75 |
% |
|
|
3.00 |
% |
|
|
3.75 |
% |
Compensation increase rate |
|
|
n/a |
|
|
|
n/a |
|
|
|
n/a |
|
|
|
n/a |
|
|
|
n/a |
|
|
|
n/a |
|
|
Disclosure of Fair Value Measurements of Pension Plan Assets |
The levels assigned to the defined benefit plan assets as of December 31, 2016, are summarized in the tables below:
(Table only in thousands) |
|
Level 1 |
|
|
Level 2 |
|
|
Level 3 |
|
|
Total |
|
Pension assets, at fair value: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
894 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
894 |
|
Equity securities |
|
|
16,153 |
|
|
|
— |
|
|
|
— |
|
|
|
16,153 |
|
Debt securities |
|
|
7,016 |
|
|
|
— |
|
|
|
— |
|
|
|
7,016 |
|
Total assets |
|
$ |
24,063 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
24,063 |
|
The levels assigned to the defined benefit plan assets as of December 31, 2015, are summarized in the tables below:
(Table only in thousands) |
|
Level 1 |
|
|
Level 2 |
|
|
Level 3 |
|
|
Total |
|
Pension assets, at fair value: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
6,397 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
6,397 |
|
Equity securities |
|
|
13,187 |
|
|
|
— |
|
|
|
— |
|
|
|
13,187 |
|
Debt securities |
|
|
5,712 |
|
|
|
— |
|
|
|
— |
|
|
|
5,712 |
|
Total assets |
|
$ |
25,296 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
25,296 |
|
|