XML 41 R26.htm IDEA: XBRL DOCUMENT v3.3.1.900
Employee Benefit Plans (Tables)
12 Months Ended
Dec. 31, 2015
Employee Benefit Plans [Abstract]  
Change in projected benefit obligation and fair value of plan assets
(Thousands of Dollars)
Pension Plan Other Benefits Plan
December 31,
2015 2014 2015   2014
Change in Projected Benefit Obligation:                                
Beginning Balance   $ 75,043     $ 56,041     $ 49,578     $ 37,212  
Service Cost     2,558       1,894       1,373       1,032  
Interest Cost     2,894       2,682       1,921       1,792  
Actuarial (Gain) Loss     (5,915 )     16,429       (6,062 )     10,092  
Benefits Paid     (2,038 )     (2,003 )     (561 )     (550 )
Ending Balance   $ 72,542     $ 75,043     $ 46,249     $ 49,578  
(Thousands of Dollars)
Pension Plan Other Benefits Plan
December 31,
2015 2014 2015   2014
Change in Fair Value of Plan Assets:                                
Beginning Balance   $ 51,623     $ 46,443     $ 27,535     $ 25,145  
Actual Return on Plan Assets     11       3,603       350       1,243  
Employer Contributions     3,335       3,580       1,694       1,697  
Benefits Paid     (2,038 )     (2,003 )     (561 )     (550 )
Ending Balance   $ 52,931     $ 51,623     $ 29,018     $ 27,535  
                                 
Funded Status   $ (19,611 )   $ (23,420 )   $ (17,231 )   $ (22,043 )
Amounts recognized in balance sheet
(Thousands of Dollars)
Pension Plan Other Benefits Plan
December 31,
2015 2014 2015   2014
Amounts Recognized in the Consolidated Balance Sheets consist of :                                
Current Liability     327       328              
Noncurrent Liability     19,284       23,092       17,231       22,043  
Net Liability Recognized   $ 19,611     $ 23,420     $ 17,231     $ 22,043  
Components of net benefit cost
(Thousands of Dollars)
Pension Plan Other Benefits Plan
Years Ended December 31,
2015 2014 2013   2015   2014   2013
Components of Net Periodic Benefit Cost                                                
Service Cost   $ 2,558     $ 1,894     $ 2,300     $ 1,373     $ 1,032     $ 1,338  
Interest Cost     2,894       2,682       2,468       1,921       1,792       1,594  
Expected Return on Plan Assets     (3,919 )     (3,534 )     (2,894 )     (2,107 )     (1,937 )     (1,622 )
Amortization of Net Actuarial Loss     1,645       416       1,632       2,261       1,413       2,066  
Amortization of Prior Service Cost/(Credit)           2       10       (1,728 )     (1,728 )     (1,728 )
Net Periodic Benefit Cost   $ 3,178     $ 1,460     $ 3,516     $ 1,720     $ 572     $ 1,648  
Amounts expected to be amortized from regulatory assets
(Thousands of Dollars)


Pension
Plan

  Other
Benefits
Plan
Actuarial Loss $ 1,426     $ 1,773  
Prior Service Credit         (1,728 )
Discount and compensation rates
Pension Plan   Other Benefits Plan  
2015   2014     2013     2015     2014     2013  
Weighted Average Assumptions:                                          
Expected Return on Plan Assets 7.50 %     7.50 %     7.50 %     7.50 %     7.50 %     7.50 %
   Discount Rate for:                                                
     Benefit Obligation     4.26 %     3.91 %     4.87 %     4.26 %     3.91 %     4.87 %
     Benefit Cost     3.91 %     4.87 %     3.99 %     3.91 %     4.87 %     3.99 %
   Compensation Increase for:                                                
     Benefit Obligation     3.00 %     3.00 %     3.00 %     3.00 %     3.00 %     3.00 %
     Benefit Cost     3.00 %     3.00 %     3.00 %     3.00 %     3.00 %     3.00 %
Effect of One-Percentage-Point Change in Assumed Health Care Cost Trend Rates
(Thousands of Dollars)
1 Percentage Point
Increase Decrease
Effect on Current Year's Service and Interest Cost $ 781     $ (589 )
Effect on Projected Benefit Obligation   $ 8,267     $ (6,482 )
Expected benefit payments
(Thousands of Dollars)
Year Pension Plan   Other Benefits Plan
2016 $ 2,123     $ 876  
2017   2,342       1,119  
2018     2,393       1,315  
2019     2,411       1,512  
2020     2,795       1,645  
2021-2025     19,641       10,473  
  Totals   $ 31,705     $ 16,940  
Allocation of plan assets
Pension Plan     Other Benefits Plan  
Asset Category 2015     2014     Target      2015     2014     Target   
Equity Securities 59.1 %     60.7 %     55 %     50.0 %     49.5 %     43 %
Debt Securities 37.8 %     35.8 %     38 %     47.4 %     47.5 %     50 %
Cash     1.3 %     1.2 %     2 %     2.4 %     2.8 %     2 %
Real Estate/Commodities     1.8 %     2.3 %     5 %     0.2 %     0.2 %     5 %
Total     100.0 %     100.0 %             100.0 %     100.0 %        
Fair value of plan assets

The following table presents Middlesex's Pension Plan assets measured and recorded at fair value within the fair value hierarchy as of December 31, 2015 (amounts in thousands):

 


Level 1   Level 2   Level 3   Total
Mutual Funds:                            
Small Cap Core $ 251     $     $       251  
Small Cap Growth   217                   217  
Small Cap Value     1,107                   1,107  
Mid Cap Core     998                   998  
Mid Cap Value     606                   606  
Large Cap Blend     955                   955  
Large Cap Core     15,432                   15,432  
Foreign Large Core     284                   284  
Foreign Large Blend     3,775                   3,775  
Intermediate Term Bond     8,707                   8,707  
World Bond     11,291                   11,291  
Money Market Funds:                                
Cash and Cash Equivalents     652                   652  
Common Equity Securities:                                
Non-Financial Services     202                   202  
Financial Services     1,704                   1,704  
Utilities     1,754                   1,754  
Consumer Growth     1,191                   1,191  
Consumer Staples     553                   553  
Consumer Cyclicals     946                   946  
Industrial Resources     284                   284  
Capital Equipment     527                   527  
Technology     1,118                   1,118  
Energy     377                   377  
Total Investments   $ 52,931     $     $     $ 52,931  

  

The following table presents Middlesex's Pension Plan assets measured and recorded at fair value within the fair value hierarchy as of December 31, 2014 (amounts in thousands):

 

Level 1   Level 2   Level 3   Total
Mutual Funds:                            
Small Cap Core $ 261     $     $       261  
Small Cap Value   876                   876  
Mid Cap Core     1,013                   1,013  
Mid Cap Value     627                   627  
Large Cap Blend     1,187                   1,187  
Large Cap Core     15,321                   15,321  
Foreign Large Core     989                   989  
Foreign Large Growth     449                   449  
Foreign Large Blend     2,566                   2,566  
Diversified Emerging Markets     737                   737  
Intermediate Term Bond     9,824                   9,824  
World Bond     8,668                   8,668  
Money Market Funds:                                
Cash and Cash Equivalents     127       386             513  
Common Equity Securities:                                
Non-Financial Services     280                   280  
Financial Services     1,656                   1,656  
Utilities     1,504                   1,504  
Consumer Growth     1,123                   1,123  
Consumer Staples     459                   459  
Consumer Cyclicals     922                   922  
Industrial Resources     155                   155  
Capital Equipment     453                   453  
Technology     1,328                   1,328  
Energy     712                   712  
Total Investments   $ 51,237     $ 386     $     $ 51,623  

  

The following table presents Middlesex's Other Benefits Plan assets measured and recorded at fair value within the fair value hierarchy as of December 31, 2015 (amounts in thousands):

 

Level 1   Level 2   Level 3   Total
Mutual Funds:                            
Small Cap Core   594     $     $     $ 594  
Small Cap Growth   40                   40  
Small Cap Value     101                       101  
Mid Cap Core     295                   295  
Mid Cap Growth     135                   135  
Mid Cap Value     762                   762  
Large Cap Core     10,912                   10,912  
Foreign Small Mid Growth     116                   116  
Foreign Large Blend     413                       413  
Foreign Large Core     666                   666  
Foreign Large Growth     138                   138  
Diversified Emerging Markets     339                   339  
Real Estate Index     61                   61  
Money Market Funds:                                
Cash and Cash Equivalents     688                     688  
Preferred Equity Securities     224                   224  
Agency/US/State/Municipal Debt             13,534             13,534  
Total Investments   $ 15,484     $ 13,534     $     $ 29,018  

 

The following table presents Middlesex's Other Benefits Plan assets measured and recorded at fair value within the fair value hierarchy as of December 31, 2014 (amounts in thousands):

 

Level 1   Level 2   Level 3   Total
Mutual Funds:                            
Small Cap Core $ 491     $     $     $ 491  
Small Cap Growth   82                   82  
Mid Cap Core     292                   292  
Mid Cap Growth     121                   121  
Mid Cap Value     768                   768  
Large Cap Core     10,516                   10,516  
Foreign Small Mid Growth     119                   119  
Foreign Large Core     735                   735  
Foreign Large Value     113                   113  
Diversified Emerging Markets     371                   371  
Real Estate Index     62                   62  
Money Market Funds:                                
Cash and Cash Equivalents     450       332             782  
Preferred Equity Securities     221                   221  
Agency/US/State/Municipal Debt           12,862             12,862  
Total Investments   $ 14,341     $ 13,194     $     $ 27,535  


Restricted stock plan

 

Shares

(thousands)

 

Unearned
Compensation

(thousands)

  Weighted
Average
Grant Price
Balance, January 1, 2013   114     $ 1,039          
Granted   28       589     $ 21.20  
Vested   (24 )              
Forfeited     (1 )     (12 )        
Amortization of Compensation Expense           (400 )        
Balance, December 31, 2013     117     $ 1,216          
Granted     33       711     $ 21.46  
Vested     (22 )              
Forfeited     (1 )     (10 )        
Amortization of Compensation Expense           (434 )        
Balance, December 31, 2014     127     $ 1,483          
Granted     33       741     $ 22.65  
Vested     (12 )              
Forfeited                    
Amortization of Compensation Expense           (528 )        
Balance, December 31, 2015     148     $ 1,696