XML 78 R48.htm IDEA: XBRL DOCUMENT v3.25.0.1
Employee Postretirement Benefits (Tables)
12 Months Ended
Dec. 31, 2024
Retirement Benefits [Abstract]  
Schedule of Target Asset Allocation Ranges By Asset Class
The following table presents our target asset allocation permitted range along with the actual asset allocation as of December 31, 2024 and 2023:
 PermittedActual Allocation
Asset ClassRange20242023
Return Enhancement35 60%41 %48 %
Risk Management40 80%59 51 
Alternatives20% 
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, 2024 and 2023 and assets measured using the net asset value (NAV) practical expedient:
(in thousands)Level 1Level 2Level 3NAVTotal
December 31, 2024
Equity Funds$116,889 $ $ $ $116,889 
Fixed Income Funds175,310    175,310 
Hybrid Funds10,106    10,106 
U.S. Treasury Securities23,909    23,909 
SEI Energy Debt Collective Fund   1,061 1,061 
Total$326,214 $ $ $1,061 $327,275 
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 
Total$328,961 $— $— $1,518 $330,479 
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, 2024 and 2023 and the funded status of the plans as of December 31, 2024 and 2023:
Pension Benefits (Pension Plan) Pension Benefits (ESSRP)Postretirement Benefits
(in thousands)202420232024202320242023
Change in Fair Value of Plan Assets:
Fair Value of Plan Assets at January 1$330,479 $313,797 $ $— $ $— 
Actual Return on Plan Assets14,976 34,196  —  — 
Company Contributions — 2,694 2,197 1,568 3,167 
Benefit Payments(18,180)(17,514)(2,694)(2,197)(3,734)(8,900)
Participant Premium Payments —  — 2,166 5,733 
Fair Value of Plan Assets at December 31$327,275 $330,479 $ $— $ $— 
Change in Benefit Obligation:
Benefit Obligation at January 1$318,801 $308,055 $35,780 $35,624 $30,145 $49,947 
Service Cost3,886 3,698  72 490 565 
Interest Cost17,189 16,436 1,897 1,889 1,600 2,416 
Benefit Payments(18,180)(17,514)(2,694)(2,197)(3,734)(8,900)
Participant Premium Payments —  — 2,166 5,733 
Plan Amendments —  —  (17,493)
Actuarial (Gain) Loss(7,686)8,126 331 392 (664)(2,123)
Benefit Obligation at December 31314,010 318,801 35,314 35,780 30,003 30,145 
Funded Status$13,265 $11,678 $(35,314)$(35,780)$(30,003)$(30,145)
Amounts Recognized in Consolidated Balance Sheets at December 31:
Noncurrent Assets$13,265 $11,678 $ $— $ $— 
Current Liabilities — (2,700)(2,679)(2,618)(2,469)
Noncurrent Liabilities
 — (32,614)(33,101)(27,385)(27,676)
Net Asset (Liability)$13,265 $11,678 $(35,314)$(35,780)$(30,003)$(30,145)
Schedule of Assumptions Used in Calculating Net Periodic Benefit Cost
The following assumptions were used to determine benefit obligations as of December 31, 2024 and 2023:
Pension Benefits (Pension Plan)Pension Benefits (ESSRP)Postretirement Benefits
 202420232024202320242023
Discount Rate5.70 %5.57 %5.60 %5.53 %5.61 %5.53 %
Long-Term Rate of Compensation Increasen/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 %4.50 %n/an/an/an/a
Participants Age 50 and Older(3)
3.75 %3.75 %n/an/an/an/a
Healthcare Cost Immediate Trend Raten/an/an/an/a6.44 %6.97 %
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, 2024, 2023 and 2022:
Pension Benefits (Pension Plan)Pension Benefits (ESSRP)Postretirement Benefits
 202420232022202420232022202420232022
Discount Rate5.57 %5.51 %3.03 %5.53 %5.51 %2.93 %5.53 %5.52 %3.01 %
Long-Term Rate of Return on Plan Assets7.00 %7.00 %6.30 %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 494.00 %3.50 %3.50 %n/an/an/an/an/an/a
Participants Age 50 and Older3.38 %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, 2024, 2023 and 2022:
Pension Benefits (Pension Plan)Pension Benefits (ESSRP)Postretirement Benefits
(in thousands)202420232022202420232022202420232022
Service Cost$3,886 $3,698 $6,576 $ $72 $195 $490 $565 $1,338 
Interest Cost17,189 16,436 12,344 1,897 1,889 1,341 1,600 2,416 2,041 
Expected Return on Assets(25,518)(25,914)(23,684) — —  — — 
Amortization of Prior Service Cost — —  — — (6,302)(6,649)(5,733)
Amortization of Net Actuarial Loss158 — 7,865  — 567  — 3,063 
Net Periodic Benefit Cost$(4,285)$(5,780)$3,101 $1,897 $1,961 $2,103 $(4,212)$(3,668)$709 
The following table includes the impact of regulation on the recognition of periodic benefit cost arising from pension and other postretirement benefits for the years ended December 31, 2024, 2023 and 2022:
(in thousands)202420232022
Net Periodic Benefit Cost$(6,600)$(7,487)$5,913 
Net Amount Amortized Due to the Effect of Regulation1,367 1,225 1,121 
Net Periodic Benefit Cost Recognized$(5,233)$(6,262)$7,034 
Schedule of Amounts Not Yet Recognized as Components of Net Periodic Benefit Cost
The following table presents the amounts not yet recognized as components of net periodic benefit cost as of December 31, 2024 and 2023:
Pension Benefits (Pension Plan)Pension Benefits (ESSRP)Postretirement Benefits
(in thousands)202420232024202320242023
Regulatory Assets (Liabilities):
Unrecognized Prior Service Cost$ $— $ $— $(12,703)$(18,845)
Unrecognized Actuarial Loss87,868 85,227 292 1,061 1,121 1,759 
Net Regulatory Assets (Liabilities)$87,868 $85,227 $292 $1,061 $(11,582)$(17,086)
Accumulated Other Comprehensive Income (Loss):
Unrecognized Prior Service Cost$ $— $ $— $339 $498 
Unrecognized Actuarial Gain (Loss)1,937 1,994 (2,502)(1,403)732 707 
Total Accumulated Other Comprehensive Income (Loss)$1,937 $1,994 $(2,502)$(1,403)$1,071 $1,205 
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)202520262027202820292030-2034
Projected Pension Plan Benefit Payments$19,274 $19,804 $20,284 $20,859 $21,420 $111,275 
Projected ESSRP Benefit Payments2,769 2,899 3,059 2,999 3,070 14,275 
Projected Postretirement Benefit Payments2,618 2,614 2,576 2,488 2,517 12,019 
Total$24,661 $25,317 $25,919 $26,346 $27,007 $137,569