XML 75 R42.htm IDEA: XBRL DOCUMENT v3.24.0.1
Employee Postretirement Benefits (Tables)
12 Months Ended
Dec. 31, 2023
Retirement Benefits [Abstract]  
Schedule of Target and Tactical Allocation of Plan Assets
The following table presents our target asset allocation permitted range along with the actual asset allocation as of December 31, 2023 and 2022:
 PermittedActual Allocation
Asset ClassRange20232022
Return Enhancement35 60%48 %48 %
Risk Management40 80%51 51 
Alternatives20%1 
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, 2023 and 2022 and assets measured using the net asset value (NAV) practical expedient:
(in thousands)Level 1Level 2Level 3NAVTotal
December 31, 2023
Equity Funds$127,159 $ $ $ $127,159 
Fixed Income Funds167,604    167,604 
Hybrid Funds10,980    10,980 
U.S. Treasury Securities23,218    23,218 
SEI Energy Debt Collective Fund   1,518 1,518 
Total328,961   1,518 330,479 
December 31, 2022
Equity Funds124,327 — — — 124,327 
Fixed Income Funds156,424 — — — 156,424 
Hybrid Funds9,756 — — — 9,756 
U.S. Treasury Securities19,587 — — — 19,587 
SEI Energy Debt Collective Fund— — — 3,703 3,703 
Total$310,094 $— $— $3,703 $313,797 
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, 2023 and 2022 and the funded status of the plans as of December 31, 2023 and 2022:
Pension Benefits (Pension Plan) Pension Benefits (ESSRP)Postretirement Benefits
(in thousands)202320222023202220232022
Change in Fair Value of Plan Assets:
Fair Value of Plan Assets at January 1$313,797 $387,212 $ $— $ $— 
Actual Return on Plan Assets34,196 (76,485) —  — 
Company Contributions 20,000 2,197 2,205 3,167 2,294 
Benefit Payments(17,514)(16,930)(2,197)(2,205)(8,900)(8,173)
Participant Premium Payments —  — 5,733 5,879 
Fair Value of Plan Assets at December 31330,479 313,797  —  — 
Change in Benefit Obligation:
Benefit Obligation at January 1308,055 416,697 35,624 46,840 49,947 69,311 
Service Cost3,698 6,576 72 195 565 1,338 
Interest Cost16,436 12,344 1,889 1,341 2,416 2,041 
Benefit Payments(17,514)(16,930)(2,197)(2,205)(8,900)(8,172)
Participant Premium Payments —  — 5,733 5,879 
Plan Amendments —  — (17,493)— 
Actuarial (Gain) Loss
8,126 (110,632)392 (10,547)(2,123)(20,450)
Benefit Obligation at December 31318,801 308,055 35,780 35,624 30,145 49,947 
Funded Status$11,678 $5,742 $(35,780)$(35,624)$(30,145)$(49,947)
Amounts Recognized in Consolidated Balance Sheets at December 31:
Noncurrent Assets$11,678 $5,742 $ $— $ $— 
Current Liabilities — (2,679)(2,414)(2,469)(2,970)
Noncurrent Liabilities and Deferred Credits — (33,101)(33,210)(27,676)(46,977)
Net Asset (Liability)$11,678 $5,742 $(35,780)$(35,624)$(30,145)$(49,947)
Schedule of Assumptions Used in Calculating Net Periodic Benefit Cost
The following assumptions were used to determine benefit obligations as of December 31, 2023 and 2022:
Pension Benefits (Pension Plan)Pension Benefits (ESSRP)Postretirement Benefits
 202320222023202220232022
Discount Rate5.57 %5.51 %5.53 %5.51 %5.53 %5.52 %
Long-Term Rate of Compensation Increase
n/an/a3.00 %3.00 %n/an/a
Participants up to Age 39(1)
4.50 %4.50 %n/an/an/an/a
Participants Ages 40 to 49(2)
4.50 %3.50 %n/an/an/an/a
Participants Age 50 and Older(3)
3.75 %2.75 %n/an/an/an/a
Healthcare Cost Immediate Trend Raten/an/an/an/a6.97 %7.50 %
Healthcare Cost Ultimate Trend Raten/an/an/an/a4.00 %4.00 %
Year the Rate Reaches the Ultimate Trend Raten/an/an/an/a20482048
(1) Amount reflects rate of compensation increases for both union and non-union employees.
(2) Amount reflects rate of compensation increases for union employees. The rate of compensation increases for non-union employees is 3.50%.
(3) Amount reflects rate of compensation increases for union employees. The rate of compensation increases for non-union employees is 3.00%.
The following assumptions were used to determine net periodic benefit cost for the years ended December 31, 2023, 2022 and 2021:
Pension Benefits (Pension Plan)Pension Benefits (ESSRP)Postretirement Benefits
 202320222021202320222021202320222021
Discount Rate5.51 %3.03 %2.78 %5.51 %2.93 %2.61 %5.52 %3.01 %2.75 %
Long-Term Rate of Return on Plan Assets7.00 %6.30 %6.51 %n/an/an/an/an/an/a
Long-Term Rate of Compensation Increasen/an/an/a3.00 %3.00 %3.00 %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, 2023, 2022 and 2021:
Pension Benefits (Pension Plan)Pension Benefits (ESSRP)Postretirement Benefits
(in thousands)202320222021202320222021202320222021
Service Cost$3,698 $6,576 $7,462 $72 $195 $187 $565 $1,338 $1,722 
Interest Cost16,436 12,344 11,660 1,889 1,341 1,228 2,416 2,041 1,891 
Expected Return on Assets(25,914)(23,684)(22,359) — —  — — 
Amortization of Prior Service Cost — —  — — (6,649)(5,733)(5,733)
Amortization of Net Actuarial Loss 7,865 10,914  567 620  3,063 3,774 
Net Periodic Benefit Cost$(5,780)$3,101 $7,677 $1,961 $2,103 $2,035 $(3,668)$709 $1,654 
The following table includes the impact of regulation on the recognition of periodic benefit cost arising from pension and other postretirement benefits for the years ended December 31, 2023, 2022 and 2021:
(in thousands)202320222021
Net Periodic Benefit Cost$(7,487)$5,913 $11,366 
Net Amount Amortized Due to the Effect of Regulation
1,225 1,121 21 
Net Periodic Benefit Cost Recognized$(6,262)$7,034 $11,387 
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, 2023 and 2022:
Pension Benefits (Pension Plan)Pension Benefits (ESSRP)Postretirement Benefits
(in thousands)202320222023202220232022
Regulatory Assets (Liabilities):
Unrecognized Prior Service Cost
$ $— $ $— $(18,845)$(8,400)
Unrecognized Actuarial Loss85,227 85,367 1,061 979 1,759 3,993 
Net Regulatory Assets (Liabilities)85,227 85,367 1,061 979 (17,086)(4,407)
Accumulated Other Comprehensive Income (Loss):
Unrecognized Prior Service Cost
 —  — 498 99 
Unrecognized Actuarial Gain (Loss)
1,994 1,978 (1,403)(1,093)707 818 
Total Accumulated Other Comprehensive Income (Loss)$1,994 $1,978 $(1,403)$(1,093)$1,205 $917 
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)202420252026202720282029-2033
Projected Pension Plan Benefit Payments$18,851 $19,274 $19,828 $20,318 $20,882 $110,291 
Projected ESSRP Benefit Payments2,747 2,697 2,823 2,994 2,938 14,437 
Projected Postretirement Benefit Payments2,469 2,497 2,544 2,547 2,476 12,045 
Total$24,067 $24,468 $25,195 $25,859 $26,296 $136,773