XML 64 R42.htm IDEA: XBRL DOCUMENT v3.22.0.1
Employee Postretirement Benefits (Tables)
12 Months Ended
Dec. 31, 2021
Retirement Benefits [Abstract]  
Schedule of Target and Tactical Allocation of Plan Assets The permitted range is a guide and will at times not reflect the actual asset allocation due to market conditions, actions of our investment managers and required cash flows to and from the Pension Plan.
The following table presents our target asset allocation permitted range along with the actual asset allocation as of December 31, 2021 and 2020:
 PermittedActual Allocation
Asset ClassRange20212020
Return Enhancement20 60%47 %58 %
Risk Management40 80%50 39 
Alternatives20%3 
Total100 %100 %
Schedule of Allocation of Plan Assets The following presents the fair value inputs classified within the fair value hierarchy used to measure Pension Plan assets at December 31, 2021 and 2020 and assets measured using the net asset value (NAV) practical expedient:
(in thousands)Level 1Level 2Level 3NAVTotal
December 31, 2021
Equity Funds$149,479 $ $ $ $149,479 
Fixed Income Funds184,987    184,987 
Hybrid Funds11,776    11,776 
U.S. Treasury Securities28,173    28,173 
SEI Energy Debt Collective Fund   12,797 12,797 
Total$374,415 $ $ $12,797 $387,212 
December 31, 2020
Cash Equivalents$$— $— $— $
Equity Funds180,169 — — — 180,169 
Fixed Income Funds159,556 — — — 159,556 
Hybrid Funds11,729 — — — 11,729 
SEI Energy Debt Collective Fund— — — 9,220 9,220 
Total$351,458 $— $— $9,220 $360,678 
Schedule of Changes in Projected Benefit Obligations and Changes in Plan Assets The following table provides a reconciliation of the changes in the fair value of plan assets and the actuarially computed benefit obligation for the years ended December 31, 2021 and 2020 and the funded status of the plans as of December 31, 2021 and 2020:
Pension Benefits (Pension Plan) Pension Benefits (ESSRP)Postretirement Benefits
(in thousands)202120202021202020212020
Change in Fair Value of Plan Assets:
Fair Value of Plan Assets at January 1$360,678 $329,781 $ $— $ $— 
Actual Return on Plan Assets32,816 35,474  —  — 
Company Contributions10,000 11,200 1,562 1,505 2,695 2,662 
Benefit Payments(16,282)(15,777)(1,562)(1,505)(8,385)(6,694)
Participant Premium Payments —  — 5,690 4,032 
Fair Value of Plan Assets at December 31387,212 360,678  —  — 
Change in Benefit Obligation:
Benefit Obligation at January 1$428,396 $384,785 $47,894 $43,966 $70,185 $71,437 
Service Cost7,462 6,621 187 179 1,722 1,847 
Interest Cost11,660 13,053 1,228 1,449 1,891 2,393 
Benefit Payments(16,282)(15,777)(1,562)(1,505)(8,385)(6,694)
Participant Premium Payments —  — 5,690 4,032 
Plan Amendments —  —  (3,891)
Actuarial Loss (Gain)(14,539)39,714 (907)3,805 (1,792)1,061 
Benefit Obligation at December 31$416,697 $428,396 $46,840 $47,894 $69,311 $70,185 
Funded Status$(29,485)$(67,718)$(46,840)$(47,894)$(69,311)$(70,185)
Amounts Recognized in Consolidated Balance Sheet at December 31:
Current Liabilities$ $— $(2,352)$(1,557)$(2,830)$(2,826)
Noncurrent Liabilities and Deferred Credits(29,485)(67,718)(44,488)(46,337)(66,481)(67,359)
Total Liabilities$(29,485)$(67,718)$(46,840)$(47,894)$(69,311)$(70,185)
Schedule of Assumptions Used in Calculating Net Periodic Benefit Cost The following assumptions were used to determine benefit obligations as of December 31, 2021 and 2020:
Pension Benefits (Pension Plan)Pension Benefits (ESSRP)Postretirement Benefits
 202120202021202020212020
Discount Rate3.03 %2.78 %2.93 %2.61 %3.01 %2.75 %
Rate of Increase in Future Compensationn/an/a3.00 %3.00 %n/an/a
Participants to Age 394.50 %4.50 %n/an/an/an/a
Participants Ages 40 to 493.50 %3.50 %n/an/an/an/a
Participants Age 50 and Older2.75 %2.75 %n/an/an/an/a
Healthcare Cost Immediate Trend Raten/an/an/an/a6.16 %6.44 %
Healthcare Cost Ultimate Trend Raten/an/an/an/a4.50 %4.50 %
Year the Rate Reaches the Ultimate Trend Raten/an/an/an/a20382038
The following assumptions were used to determine net periodic benefit cost for the years ended December 31, 2021, 2020 and 2019:
Pension Benefits (Pension Plan)Pension Benefits (ESSRP)Postretirement Benefits
 202120202019202120202019202120202019
Discount Rate2.78 %3.47 %4.50 %2.61 %3.36 %4.46 %2.75 %3.43 %4.44 %
Long-Term Rate of Return on Plan Assets6.51 %6.88 %7.25 %n/an/an/an/an/an/a
Rate of Increase in Future Compensationn/an/an/a3.00 %3.50 %3.40 %n/an/an/a
Participants to Age 394.50 %4.50 %4.50 %n/an/an/an/an/an/a
Participants Ages 40 to 493.50 %3.50 %3.50 %n/an/an/an/an/an/a
Participants Age 50 and Older2.75 %2.75 %2.75 %n/an/an/an/an/an/a
Schedule of Net Benefit Costs
The following table lists the components of net periodic benefit cost of our defined benefit pension plans and other postretirement benefits for the years ended December 31, 2021, 2020 and 2019:
Pension Benefits (Pension Plan)Pension Benefits (ESSRP)Postretirement Benefits
(in thousands)202120202019202120202019202120202019
Service Cost$7,462 $6,621 $5,491 $187 $179 $418 $1,722 $1,847 $1,286 
Interest Cost11,660 13,053 14,412 1,228 1,449 1,735 1,891 2,393 3,083 
Expected Return on Assets(22,359)(22,021)(21,297) — —  — — 
Amortization of Prior Service Cost — 14  — 22 (5,733)(4,792)— 
Amortization of Net Actuarial Loss10,914 9,144 4,756 620 434 472 3,774 4,310 1,609 
Net Periodic Benefit Cost$7,677 $6,797 $3,376 $2,035 $2,062 $2,647 $1,654 $3,758 $5,978 
The following table includes the impact of regulation on the recognition of periodic benefit cost arising from pension and other postretirement benefits for the years ended December 31, 2021, 2020, 2019:
(in thousands)202120202019
Net Periodic Benefit Cost$11,366 $12,617 $12,001 
Net Amount Amortized (Deferred) Due to the Effect of Regulation21 (533)(513)
Net Periodic Benefit Cost Recognized$11,387 $12,084 $11,488 
Schedule of Amounts Recognized in Balance Sheet
The following table presents the amounts not yet recognized as components of net periodic benefit cost as of December 31, 2021 and 2020:
Pension Benefits (Pension Plan)Pension Benefits (ESSRP)Postretirement Benefits
(in thousands)202120202021202020212020
Regulatory Assets:
Unrecognized Prior Service Cost$ $— $ $— $(13,989)$(19,579)
Unrecognized Actuarial Loss102,737 137,500 2,525 2,681 26,852 32,238 
Total Regulatory Assets$102,737 $137,500 $2,525 $2,681 $12,863 $12,659 
Accumulated Other Comprehensive Loss:
Unrecognized Prior Service Cost$ $— $ $$(242)$(386)
Unrecognized Actuarial (Gain) Loss(1,020)128 10,660 12,030 (160)21 
Total Accumulated Other Comprehensive Loss$(1,020)$128 $10,660 $12,031 $(402)$(365)
Schedule of Expected Benefit Payments
The following reflects anticipated benefit payments to be paid in each of the next five years and in the aggregate for the five year period thereafter under our pension plans and postretirement healthcare plan:
(in thousands)202220232024202520262027-2032
Projected Pension Plan Benefit Payments$17,200 $17,860 $18,428 $18,947 $19,427 $102,905 
Projected ESSRP Benefit Payments1,981 2,570 2,781 2,715 2,828 14,941 
Projected Postretirement Benefit Payments3,001 3,126 3,209 3,324 3,432 17,225 
Total$22,182 $23,556 $24,418 $24,986 $25,687 $135,071