XML 63 R43.htm IDEA: XBRL DOCUMENT v3.23.1
Pension and other post-retirement benefits (Tables)
12 Months Ended
Dec. 31, 2022
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
 2022202120222021
Change in projected benefit obligation
Projected benefit obligation, beginning of year$765,618 $834,913 $292,646 $306,524 
Projected benefit obligation assumed from business combination87,933 — 5,195 — 
Plan Settlements(112)(1,294) — 
Service cost16,309 14,673 6,277 7,307 
Interest cost24,787 20,676 9,146 8,048 
Actuarial gain(198,074)(36,597)(82,991)(18,977)
Contributions from retirees — 2,220 2,040 
Plan amendments 237 (2,452)310 
Medicare Part D  — 367 373 
Benefits paid(68,197)(66,800)(13,078)(12,979)
Foreign exchange(129)(190) — 
Projected benefit obligation, end of year$628,135 $765,618 $217,330 $292,646 
Change in plan assets
Fair value of plan assets, beginning of year648,864 629,157 192,375 176,616 
Plan assets acquired in business combination74,532 — 8,577 — 
Actual return on plan assets(109,118)58,721 (30,105)15,200 
Employer contributions23,296 29,058 11,811 11,178 
Plan Settlements(112)(1,294) — 
Contributions from retirees — 2,220 1,988 
Medicare Part D subsidy receipts — 367 372 
Benefits paid(68,197)(66,800)(13,078)(12,979)
Foreign exchange(10)22  — 
Fair value of plan assets, end of year$569,255 $648,864 $172,167 $192,375 
Unfunded status$(58,880)$(116,754)$(45,163)$(100,271)
Amounts recognized in the consolidated balance sheets consist of:
Non-current assets (note 11)12,264 11,751 14,218 11,879 
Current liabilities(1,907)(1,902)(3,039)(699)
Non-current liabilities(69,237)(126,603)(56,342)(111,451)
Net amount recognized
$(58,880)$(116,754)$(45,163)$(100,271)
Information for pension and OPEB plans with an accumulated benefit obligation in excess of plan assets:
PensionOPEB
2022202120222021
Accumulated benefit obligation$413,041 $489,043 $198,463 $274,649 
Fair value of plan assets$364,229 $396,679 $139,368 $162,592 

Information for pension and OPEB plans with a projected benefit obligation in excess of plan assets:
PensionOPEB
2022202120222021
Projected benefit obligation$489,140 $580,841 $198,463 $274,649 
Fair value of plan assets$417,994 $452,333 $139,368 $162,592 
Schedule of Amounts Recognized in Other Comprehensive Loss Pension and post-employment actuarial changes
Change in AOCI, before taxPensionOPEB
 Actuarial losses (gains)Past service gainsActuarial losses (gains)Past service losses (gains)
Balance, January 1, 2021$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)334 
Amortization due to plan settlements(210)— — — 
Reclassification to regulatory accounts31,670 (752)14,816 — 
Balance, December 31, 2021$15,807 $(4,195)$(15,630)$310 
Additions to AOCI(47,473) (41,527)(24)
Amortization in current period(3,429)1,584 56 (2,476)
Amortization due to plan settlements15    
Reclassification to regulatory accounts34,409 (752)23,551  
Balance, December 31, 2022$(671)$(3,363)$(33,550)$(2,190)
Schedule of Weighted Average Assumptions Used to Determine Net Benefit Obligation
Weighted average assumptions used to determine net benefit obligation for 2022 and 2021 were as follows: 
 Pension benefitsOPEB
 2022202120222021
Discount rate5.48 %2.94 %5.49 %3.00 %
Interest crediting rate (for cash balance plans)4.50 %4.00 %N/AN/A
Rate of compensation increase3.70 %4.00 %N/AN/A
Health care cost trend rate
Before age 656.00 %5.88 %
Age 65 and after6.00 %5.88 %
Assumed ultimate medical inflation rate4.75 %4.75 %
Year in which ultimate rate is reached20332031
Schedule of Weighted Average Assumptions Used to Determine Net Benefit Cost
Weighted average assumptions used to determine net benefit cost for 2022 and 2021 were as follows: 
 Pension benefitsOPEB
 2022202120222021
Discount rate2.94 %2.49 %3.00 %2.58 %
Expected return on assets6.19 %6.20 %6.48 %4.79 %
Rate of compensation increase3.91 %3.99 %n/an/a
Health care cost trend rate
Before Age 655.88 %5.12 %
Age 65 and after5.88 %5.12 %
Assumed ultimate medical inflation rate4.75 %4.05 %
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
 2022202120222021
Service cost$16,309 $14,673 $6,277 $7,307 
Non-service costs
Interest cost24,787 20,676 9,146 8,048 
Expected return on plan assets(41,226)(35,972)(11,359)(10,052)
Amortization of net actuarial loss3,452 13,126 (56)2,021 
Amortization of prior service credits(1,584)(1,626)24 11 
Amortization due to plan settlements(15)198  — 
Amortization of regulatory accounts22,951 19,665 4,829 218 
$8,365 $16,067 $2,584 $246 
Net benefit cost$24,674 $30,740 $8,861 $7,553 
Schedule of Target Asset Allocation
The Company’s target asset allocation is as follows:
Asset classTarget (%)Range (%)
Equity securities41 %
30% -100%
Debt securities49 %
20% - 60%
Other10 %
0% - 20%
100 %

The fair values of investments as of December 31, 2022, by asset category, are as follows:
Asset class2022Percentage
Equity securities$317,088 43 %
Debt securities356,654 48 %
Other67,680 9 %
$741,422 100 %
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, 2022$17,314 
Contributions into funds4,781 
Return on assets2,094 
Distributions(2,285)
Balance, December 31, 2022$21,904 
Schedule of Expected Benefit Payments
The expected benefit payments over the next ten years are as follows: 
202320242025202620272028-2032
Pension plan$48,174 $47,428 $49,794 $50,585 $50,433 $259,082 
OPEB$11,483 $12,025 $12,548 $12,925 $13,479 $72,684