XML 63 R43.htm IDEA: XBRL DOCUMENT v3.22.0.1
Pension and other post-retirement benefits (Tables)
12 Months Ended
Dec. 31, 2021
Retirement Benefits [Abstract]  
Schedule of Benefit Obligations Fair Value of Plan Assets and Funded Status The following table sets forth the projected benefit obligations, fair value of plan assets, and funded status of the Company’s plans as of December 31:
 Pension benefitsOPEB
 2021202020212020
Change in projected benefit obligation
Projected benefit obligation, beginning of year$834,913 $564,970 $306,524 $219,217 
Projected benefit obligation assumed from business combination 195,231  44,950 
Plan Settlements(1,294)—  — 
Service cost14,673 15,450 7,307 6,175 
Interest cost20,676 19,281 8,048 7,695 
Actuarial loss (gain)(36,597)76,618 (18,977)34,507 
Contributions from retirees 171 2,040 2,037 
Plan amendments237 (191)310 — 
Medicare Part D  — 373 377 
Benefits paid(66,800)(37,020)(12,979)(8,434)
Foreign exchange(190)403  — 
Projected benefit obligation, end of year$765,618 $834,913 $292,646 $306,524 
Change in plan assets
Fair value of plan assets, beginning of year629,157 407,074 176,616 158,873 
Plan assets acquired in business combination 179,600  — 
Actual return on plan assets58,721 52,876 15,200 21,219 
Employer contributions29,058 26,099 11,178 2,583 
Plan Settlements(1,294)—  — 
Contributions from retirees 171 1,988 1,998 
Medicare Part D subsidy receipts — 372 377 
Benefits paid(66,800)(37,020)(12,979)(8,434)
Foreign exchange22 357  — 
Fair value of plan assets, end of year$648,864 $629,157 $192,375 $176,616 
Unfunded status$(116,754)$(205,756)$(100,271)$(129,908)
Amounts recognized in the consolidated balance sheets consist of:
Non-current assets (note 11)84 488 11,879 10,174 
Current liabilities(1,902)(1,989)(699)(2,835)
Non-current liabilities(114,936)(204,255)(111,451)(137,247)
Net amount recognized
$(116,754)$(205,756)$(100,271)$(129,908)
Information for pension and OPEB plans with an accumulated benefit obligation in excess of plan assets:
PensionOPEB
2021202020212020
Accumulated benefit obligation$489,043 $727,981 $274,649 $288,594 
Fair value of plan assets$396,679 $578,143 $162,592 $148,496 

Information for pension and OPEB plans with a projected benefit obligation in excess of plan assets:
PensionOPEB
2021202020212020
Projected benefit obligation$580,841 $833,846 $274,649 $288,594 
Fair value of plan assets$452,333 $627,601 $162,592 $148,496 
Schedule of Amounts Recognized in Other Comprehensive Loss Pension and post-employment actuarial changes
Change in AOCI (before tax)PensionOPEB
 Actuarial losses (gains)Past service gainsActuarial losses (gains)Past service gains
Balance, January 1, 2020$38,510 $(6,180)$(9,146)$— 
Additions to AOCI50,026 (191)22,036 — 
Amortization in current period(5,430)1,609 (509)— 
Reclassification to regulatory accounts(25,875)(544)(16,680)— 
Balance, December 31, 2020$57,231 $(5,306)$(4,299)$ 
Additions to AOCI(59,754)237 (24,126)24 
Amortization in current period(13,130)1,626 (2,021)310 
Amortization pursuant to plan settlements(210)   
Reclassification to regulatory accounts31,670 (752)14,816  
Balance, December 31, 2021$15,807 $(4,195)$(15,630)$334 
Schedule of Weighted Average Assumptions Used to Determine Net Benefit Obligation
Weighted average assumptions used to determine net benefit obligation for 2021 and 2020 were as follows: 
 Pension benefitsOPEB
 2021202020212020
Discount rate2.94 %2.49 %2.92 %2.58 %
Interest crediting rate (for cash balance plans)4.00 %4.15 %N/AN/A
Rate of compensation increase4.00 %4.00 %N/AN/A
Health care cost trend rate
Before age 655.875 %6.00 %
Age 65 and after5.875 %6.00 %
Assumed ultimate medical inflation rate4.75 %4.75 %
Year in which ultimate rate is reached20312031
Schedule of Weighted Average Assumptions Used to Determine Net Benefit Cost
Weighted average assumptions used to determine net benefit cost for 2021 and 2020 were as follows: 
 Pension benefitsOPEB
 2021202020212020
Discount rate2.49 %3.19 %2.58 %3.29 %
Expected return on assets6.20 %6.85 %4.79 %5.57 %
Rate of compensation increase3.99 %3.96 %n/an/a
Health care cost trend rate
Before Age 655.122 %6.125 %
Age 65 and after5.122 %6.125 %
Assumed ultimate medical inflation rate4.05 %4.75 %
Year in which ultimate rate is reached20312031
Components of Net Benefit Costs For Pension Plans and OPEB Recorded as Part of Administrative Expenses
The following table lists the components of net benefit cost for the pension and OPEB plans. Service cost is recorded as part of operating expenses and non-service costs are recorded as part of other net losses in the consolidated statements of operations. The employee benefit costs related to businesses acquired are recorded in the consolidated statements of operations from the date of acquisition.
 Pension benefitsOPEB
 2021202020212020
Service cost$14,673 $15,450 $7,307 $6,175 
Non-service costs
Interest cost20,676 19,281 8,048 7,695 
Expected return on plan assets(35,972)(26,285)(10,052)(8,748)
Amortization of net actuarial loss13,126 5,430 2,021 509 
Amortization of prior service credits(1,626)(1,609)11 — 
Settlement Loss Recognized198 —  — 
Amortization of regulatory accounts19,665 16,272 218 1,527 
$16,067 $13,089 $246 $983 
Net benefit cost$30,740 $28,539 $7,553 $7,158 
Schedule of Target Asset Allocation
The Company’s target asset allocation is as follows:
Asset classTarget (%)Range (%)
Equity securities48 %
30% -100%
Debt securities43 %
20% - 60%
Other9 %
0% - 20%
100 %

The fair values of investments as of December 31, 2021, by asset category, are as follows:
Asset class2021Percentage
Equity securities$429,147 51 %
Debt securities350,834 42 %
Other61,259 7 %
$841,240 100 %
Schedule of Changes in Fair Value of Plan Assets
The following table summarizes the changes fair value of these level 3 assets as of December 31:
Level 3
Balance, January 1, 2021$7,745 
Contributions into funds6,233 
Unrealized gains4,257 
Distributions(921)
Balance, December 31, 2021$17,314 
Schedule of Expected Benefit Payments
The expected benefit payments over the next ten years are as follows: 
202220232024202520262027-2031
Pension plan$47,802 $43,760 $44,478 $46,318 $47,554 $238,011 
OPEB10,465 11,064 11,646 12,060 12,543 68,454