Rendering

Component: (Network and Table)
Network
2312301 - Disclosure - Employee Benefits Plan (Tables)
(http://tompkinstrustco.com/role/EmployeeBenefitsPlanTables)
Table(Implied)
Slicers (applies to each fact value in each table cell)
Compensation and Retirement Disclosure [Abstract]Period [Axis]
2016-01-01 - 2016-12-31
Compensation and Retirement Disclosure [Abstract]
 
Schedule of changes in the projected benefit obligations
The following table sets forth the changes in the projected benefit obligation for the DB Pension Plan and SERPs and the accumulated post-retirement benefit obligation for the Life and Healthcare Plan; and the respective plan assets, and the plans’ funded status and amounts recognized in the Company’s Consolidated Statements of Condition at December 31, 2016 and 2015 (the measurement dates of the plans).
 
(in thousands)
DB Pension Plan
 
Life and Healthcare Plan
 
SERPs
 
2016
 
2015
 
2016
 
2015
 
2016
 
2015
Change in benefit obligation:
 
 
 
 
 
 
 
 
 
 
 
Benefit obligation at beginning of year
$
76,219

 
$
79,138

 
$
8,732

 
$
8,927

 
$
22,160

 
$
22,862

Service cost
0

 
1,587

 
258

 
236

 
171

 
201

Interest cost
2,473

 
2,987

 
283

 
323

 
832

 
928

Plan participants’ contributions
0

 
0

 
185

 
202

 
0

 
0

Amendments
0

 
0

 
0

 
0

 
188

 
0

Curtailments
0

 
(677
)
 
0

 
0

 
0

 
0

Actuarial loss (gain)
1,403

 
(4,224
)
 
210

 
(467
)
 
697

 
(1,210
)
Benefits paid
(2,791
)
 
(2,592
)
 
(547
)
 
(489
)
 
(649
)
 
(621
)
Benefit obligation at end of year
$
77,304

 
$
76,219

 
$
9,121

 
$
8,732

 
$
23,399

 
$
22,160

Change in plan assets:
 
 
 
 
 
 
 
 
 
 
 
Fair value of plan assets at beginning of year
$
68,931

 
$
71,227

 
$
0

 
$
0

 
$
0

 
$
0

Actual return on plan assets
4,367

 
296

 
0

 
0

 
0

 
0

Plan participants’ contributions
0

 
0

 
185

 
202

 
0

 
0

Employer contributions
1,300

 
0

 
362

 
287

 
649

 
621

Benefits paid
(2,791
)
 
(2,592
)
 
(547
)
 
(489
)
 
(649
)
 
(621
)
Fair value of plan assets at end of year
$
71,807

 
$
68,931

 
$
0

 
$
0

 
$
0

 
$
0

Unfunded status
$
(5,497
)
 
$
(7,288
)
 
$
(9,121
)
 
$
(8,732
)
 
$
(23,399
)
 
$
(22,160
)
 
 
Schedule of net periodic benefit cost and other comprehensive income
Net periodic benefit cost and other comprehensive income includes the following components:
(in thousands)
DB Pension Plan
 
Life and Healthcare Plan
 
SERPs
Components of net periodic benefit cost
2016
2015
2014
 
2016
2015
2014
 
2016
2015
2014
Service cost
$
0

$
1,587

$
2,434

 
$
258

$
236

$
201

 
$
171

$
201

$
222

Interest cost
2,473

2,987

3,069

 
283

323

367

 
832

928

866

Expected return on plan assets
(4,844
)
(5,028
)
(5,024
)
 
0

0

0

 
0

0

0

Amortization of prior service (credit) cost
(15
)
(448
)
(123
)
 
16

16

16

 
75

73

112

Recognized net actuarial loss
975

1,573

859

 
5

19

0

 
358

626

206

Recognized net actuarial gain due to curtailments
0

(6,003
)
0

 
0

0

0

 
0

0

0

Net periodic benefit (credit) cost
$
(1,411
)
$
(5,332
)
$
1,215

 
$
562

$
594

$
584

 
$
1,436

$
1,828

$
1,406

Other changes in plan assets and benefit obligations recognized in other comprehensive income (loss)
Net actuarial loss (gain)
$
1,880

$
(169
)
$
19,027

 
$
210

$
(467
)
$
192

 
$
697

$
(1,210
)
$
4,992

Recognized actuarial loss
(975
)
(1,573
)
(859
)
 
(5
)
(19
)
0

 
(358
)
(626
)
(206
)
Prior service credit
0

0

(6,282
)
 
0

0

0

 
188

0

0

Recognized prior service cost (credit)
15

6,451

123

 
(16
)
(16
)
(16
)
 
(75
)
(73
)
(112
)
Recognized in other comprehensive income (loss)
$
920

$
4,709

$
12,009

 
$
189

$
(502
)
$
176

 
$
452

$
(1,909
)
$
4,674

Total recognized in net periodic benefit cost and other comprehensive income
$
(491
)
$
(623
)
$
13,224

 
$
751

$
92

$
760

 
$
1,888

$
(81
)
$
6,080

 
 
Schedule of pre-tax amounts recognized as a component of accumulated other comprehensive income
Pre-tax amounts recognized as a component of accumulated other comprehensive income (loss) as of year-end that have not been recognized as a component of the Company’s combined net periodic benefit cost of the Company’s DB Pension Plan, Life and Healthcare Plan and SERPs are presented in the following table.  
(in thousands)
DB Pension Plan
 
Life and Healthcare Plan
 
SERPs
 
2016
 
2015
 
2014
 
2016
 
2015
 
2014
 
2016
 
2015
 
2014
Net actuarial loss (gain)
$
39,601

 
$
38,695

 
$
40,437

 
$
1,093

 
$
889

 
$
1,375

 
$
7,077

 
$
6,739

 
$
8,575

Prior service cost (credit)
(40
)
 
(55
)
 
(6,506
)
 
235

 
250

 
266

 
689

 
576

 
648

Total
$
39,561

 
$
38,640

 
$
33,931

 
$
1,328

 
$
1,139

 
$
1,641

 
$
7,766

 
$
7,315

 
$
9,223

 
 
Schedule of pre-tax amounts expected to be recognized
The pre-tax amounts included in accumulated other comprehensive income that are expected to be recognized in net periodic pension cost during the fiscal year ended December 31, 2017 are shown below.

(in thousands)
DB Pension Plan
 
Life and Healthcare Plan
 
SERPs
Actuarial loss
965

 
12

 
365

Prior service cost
(10
)
 
16

 
87

Total
955

 
28

 
452

 
 
Schedule of weighted-average assumptions
Weighted-average assumptions used in accounting for the plans were as follows:
(in thousands)
DB Pension Plan
 
Life and Healthcare Plan
 
SERPs
 
2016
 
2015
 
2014
 
2016
 
2015
 
2014
 
2016
 
2015
 
2014
Discount Rates
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Benefit Cost for Plan Year
4.05
%
 
3.81
%
 
4.76
%
 
4.14
%
 
3.80
%
 
4.70
%
 
4.32
%
 
4.00
%
 
5.00
%
Benefit Obligation at End of Plan Year
3.89
%
 
4.05
%
 
3.81
%
 
3.97
%
 
4.14
%
 
3.80
%
 
4.10
%
 
4.32
%
 
4.00
%
Expected long-term return on plan assets
7.25
%
 
7.25
%
 
7.25
%
 
N/A

 
N/A

 
N/A

 
N/A

 
N/A

 
N/A

Rate of compensation increase
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Benefit Cost for Plan Year
N/A

 
5.00
%
 
5.00
%
 
5.00
%
 
5.00
%
 
5.00
%
 
5.00
%
 
5.00
%
 
5.00
%
Benefit Obligation at End of Plan Year
N/A

 
5.00
%
 
5.00
%
 
5.00
%
 
5.00
%
 
5.00
%
 
5.00
%
 
5.00
%
 
5.00
%
 
 
Schedule of expected benefits to be paid in each of next five years
The benefits as of December 31, 2016, expected to be paid in each of the next five fiscal years, and in the aggregate for the five fiscal years thereafter were as follows:
 
(in thousands)
DB Pension Plan
 
Life and Healthcare Plan
 
SERPs
2017
$
3,910

 
$
541

 
$
673

2018
3,820

 
475

 
668

2019
4,242

 
483

 
663

2020
4,030

 
479

 
700

2021
4,266

 
475

 
691

2022-2026
22,635

 
2,637

 
4,099

Total
$
42,903

 
$
5,090

 
$
7,494

 
 
Schedule of weighted average asset allocation of plans
The Company’s DB Pension Plan’s weighted-average asset allocations at December 31, 2016 and 2015, respectively, by asset category are as follows:
 
 
2016
 
2015
Equity securities
68
%
 
75
%
Debt securities
30
%
 
24
%
Other
2
%
 
1
%
Total Allocation
100
%
 
100
%
 
 
Schedule of fair value measurement of pension plan
The major categories of assets in the Company’s DB Pension Plan as of year-end are presented in the following table. Assets are segregated by the level of valuation inputs within the fair value hierarchy established by ASC Topic 820 utilized to measure fair value (see Note 19-Fair Value Measurements). 
 
Fair Value Measurements
 
 
 
 
 
 
 
December 31, 2016
 
 
 
 
 
 
 
(in thousands)
Fair Value 2016
 
(Level 1)
 
(Level 2)
 
(Level 3)
Cash and cash equivalents
$
1,147

 
$
1,147

 
$
0

 
$
0

Common stocks
23,291

 
23,291

 
0

 
0

Mutual funds
46,619

 
46,619

 
0

 
0

Preferred stocks
750

 
0

 
750

 
0

Total Fair Value of Plan Assets
$
71,807

 
$
71,057

 
$
750

 
$
0

 
Fair Value Measurements
 
 
 
 
 
 
 
December 31, 2015
 
 
 
 
 
 
 
(in thousands)
Fair Value 2015
 
(Level 1)
 
(Level 2)
 
(Level 3)
Cash and cash equivalents
$
694

 
$
694

 
$
0

 
$
0

U.S. Treasury securities
7,599

 
7,599

 
0

 
0

U.S. Government sponsored entities securities
508

 
0

 
508

 
0

Corporate bonds and notes
6,627

 
0

 
6,627

 
0

Common stocks
25,324

 
25,324

 
0

 
0

Mutual funds
27,429

 
27,429

 
0

 
0

Preferred stocks
750

 
0

 
750

 
0

Total Fair Value of Plan Assets
$
68,931

 
$
61,046

 
$
7,885

 
$
0