XML 65 R43.htm IDEA: XBRL DOCUMENT v3.24.0.1
Pension and other post-employment benefits (Tables)
12 Months Ended
Dec. 31, 2023
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
 2023202220232022
Change in projected benefit obligation
Projected benefit obligation, beginning of year$628,135 $765,618 $217,330 $292,646 
Projected benefit obligation assumed from business combination 87,933  5,195 
Plan settlements
(3,226)(112) — 
Service cost11,954 16,309 3,253 6,277 
Interest cost33,687 24,787 11,510 9,146 
Actuarial loss (gain)20,172 (198,074)(10,913)(82,991)
Contributions from retirees — 2,189 2,220 
Plan amendments —  (2,452)
Medicare Part D  — 355 367 
Benefits paid(42,801)(68,197)(14,226)(13,078)
Foreign exchange(53)(129) — 
Projected benefit obligation, end of year$647,868 $628,135 $209,498 $217,330 
Change in plan assets
Fair value of plan assets, beginning of year569,255 648,864 172,167 192,375 
Plan assets acquired in business combination 74,532  8,577 
Actual return on plan assets65,272 (109,118)22,620 (30,105)
Employer contributions22,326 23,296 10,677 11,811 
Plan settlements
(3,226)(112) — 
Contributions from retirees — 2,189 2,220 
Medicare Part D subsidy receipts — 355 367 
Benefits paid(42,801)(68,197)(14,226)(13,078)
Foreign exchange2 (10) — 
Fair value of plan assets, end of year$610,828 $569,255 $193,782 $172,167 
Unfunded status$(37,040)$(58,880)$(15,716)$(45,163)
Amounts recognized in the consolidated balance sheets consist of:
Non-current assets (note 11)12,598 12,264 35,879 14,218 
Current liabilities(1,416)(1,907)(3,164)(3,039)
Non-current liabilities(48,222)(69,237)(48,431)(56,342)
Net amount recognized
$(37,040)$(58,880)$(15,716)$(45,163)
Information for pension and OPEB plans with an accumulated benefit obligation in excess of plan assets:
PensionOPEB
2023202220232022
Accumulated benefit obligation$425,842 $413,041 $71,089 $198,463 
Fair value of plan assets$393,857 $364,229 $18,793 $139,368 

Information for pension and OPEB plans with a projected benefit obligation in excess of plan assets:
PensionOPEB
2023202220232022
Projected benefit obligation$507,612 $489,140 $71,089 $198,463 
Fair value of plan assets$458,497 $417,994 $18,793 $139,368 
Schedule of Amounts Recognized in Other Comprehensive Loss Pension and post-employment actuarial changes
Change in AOCI, before taxPensionOPEB
 Actuarial losses (gains)Past service losses (gains)Actuarial losses (gains)Past service losses (gains)
Balance, January 1, 2022$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)$(2,190)
Additions to AOCI(12,600) (23,797)853 
Amortization in current period617 1,491 2,554  
Recognition of settlement gain235    
Reclassification to regulatory accounts5,517 (755)19,518  
Balance, December 31, 2023$(6,902)$(2,627)$(35,275)$(1,337)
Schedule of Weighted Average Assumptions Used to Determine Net Benefit Obligation
Weighted average assumptions used to determine net benefit obligation for 2023 and 2022 were as follows: 
 Pension benefitsOPEB
 2023202220232022
Discount rate5.19 %5.48 %5.22 %5.49 %
Interest crediting rate (for cash balance plans)4.48 %4.50 %N/AN/A
Rate of compensation increase3.60 %3.70 %N/AN/A
Health care cost trend rate
Before age 657.00 %6.00 %
Age 65 and after6.00 %6.00 %
Assumed ultimate medical inflation rate4.50 %4.75 %
Year in which ultimate rate is reached20342033
Schedule of Weighted Average Assumptions Used to Determine Net Benefit Cost
Weighted average assumptions used to determine net benefit cost for 2023 and 2022 were as follows: 
 Pension benefitsOPEB
 2023202220232022
Discount rate5.35 %2.94 %5.49 %3.00 %
Expected return on assets6.38 %6.19 %6.45 %6.48 %
Rate of compensation increase3.99 %3.91 %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
Summary of 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 Pension and other post-employment non-service costs 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
 2023202220232022
Service cost$11,954 $16,309 $3,253 $6,277 
Non-service costs
Interest cost33,687 24,787 11,510 9,146 
Expected return on plan assets(31,990)(41,226)(9,736)(11,359)
Amortization of net actuarial loss(852)3,452 (3,559)(56)
Amortization of prior service credits(1,491)(1,584)(853)24 
Amortization due to plan settlements (15) — 
Amortization of regulatory accounts16,258 22,952 6,965 4,829 
$15,612 $8,366 $4,327 $2,584 
Net benefit cost$27,566 $24,675 $7,580 $8,861 
Schedule of Target Asset Allocation
The Company’s target asset allocation is as follows:
Asset classTarget (%)Range (%)
Equity securities41.6 %
30% - 100%
Debt securities48.6 %
20% - 60%
Other9.8 %
0% - 20%
100 %

The fair values of investments as of December 31, 2023, by asset category, are as follows:
Asset class2023Percentage
Equity securities$376,158 47 %
Debt securities377,272 47 %
Other51,180 6 %
$804,610 100 %
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, 2023$21,904 
Contributions into funds4,603 
Return on assets2,205 
Distributions(2,331)
Balance, December 31, 2023$26,381 
Schedule of Expected Benefit Payments
The expected benefit payments over the next ten years are as follows: 
202420252026202720282029-2033
Pension plan$48,271 $49,652 $49,389 $50,443 $50,751 $255,465 
OPEB$11,718 $12,303 $12,623 $13,105 $13,487 $71,230