XML 41 R25.htm IDEA: XBRL DOCUMENT v3.8.0.1
Employee Benefit Plans (Tables)
12 Months Ended
Dec. 31, 2017
Retirement Benefits [Abstract]  
Change in projected benefit obligation and fair value of plan assets

The Company uses a December 31 measurement date for all of its employee benefit plans. The tables below set forth information relating to the Company’s Pension Plan and Other Benefits Plan for 2017 and 2016.

 

   (Thousands of Dollars)
   Pension Plan  Other Benefits Plan
   December 31,
   2017  2016  2017  2016
Change in Projected Benefit Obligation:                    
Beginning Balance  $78,601   $72,542   $48,888   $46,249 
Service Cost   2,399    2,308    1,089    1,099 
Interest Cost   3,143    3,046    1,964    1,952 
Actuarial Loss   6,203    2,810    3,052    141 
Benefits Paid   (2,333)   (2,105)   (648)   (553)
Ending Balance  $88,013   $78,601   $54,345   $48,888 

 

 

   December 31,
   2017  2016  2017  2016
Change in Fair Value of Plan Assets:            
Beginning Balance  $59,370   $52,931   $31,607   $29,018 
Actual Return on Plan Assets   8,543    4,909    3,521    1,591 
Employer Contributions   3,635    3,635    1,603    1,551 
Benefits Paid   (2,333)   (2,105)   (648)   (553)
Ending Balance  $69,215   $59,370   $36,083   $31,607 
                     
Funded Status  $(18,798)  $(19,231)  $(18,262)  $(17,281)

 

Amounts recognized in balance sheet
  (Thousands of Dollars)
   Pension Plan  Other Benefits Plan
   December 31,
   2017  2016  2017  2016
Amounts Recognized in the Consolidated Balance Sheets consist of :            
Current Liability   374    373         
Noncurrent Liability   18,424    18,858    18,262    17,281 
Net Liability Recognized  $18,798   $19,231   $18,262   $17,281 
Components of net benefit cost
  (Thousands of Dollars)
   Pension Plan  Other Benefits Plan
   Years Ended December 31,
   2017  2016  2015  2017  2016  2015
Components of Net Periodic Benefit Cost                  
Service Cost  $2,399   $2,308   $2,558   $1,089   $1,099   $1,373 
Interest Cost   3,143    3,046    2,894    1,964    1,952    1,921 
Expected Return on Plan Assets   (4,489)   (4,014)   (3,919)   (2,406)   (2,213)   (2,107)
Amortization of Net Actuarial Loss   1,566    1,426    1,645    1,781    1,773    2,261 
Amortization of Prior Service Credit               (1,728)   (1,728)   (1,728)
Net Periodic Benefit Cost  $2,619   $2,766   $3,178   $700   $883   $1,720 
Amounts expected to be amortized from regulatory assets

Amounts that are expected to be amortized from Regulatory Assets into Net Periodic Benefit Cost in 2018 are as follows:

   (Thousands of Dollars)
  

 

Pension
Plan

  Other
Benefits
Plan
Actuarial Loss  $1,658   $1,787 
Prior Service Credit       (1,607)
Discount and compensation rates

The discount rate and compensation increase rate for determining our postretirement benefit plans’ benefit obligations and costs as of and for the years ended December 31, 2017, 2016 and 2015, respectively, are as follows:

 

 

   Pension Plan  Other Benefits Plan
   2017  2016  2015  2017  2016  2015
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  3.53%  4.06%  4.26%  3.53%  4.06%  4.26%
     Benefit Cost  4.06%  4.26%  3.91%  4.06%  4.26%  3.91%
   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

A one-percentage point change in assumed healthcare cost trend rates would have the following effects on the Other Benefits Plan:

 

 

   (Thousands of Dollars)
   1 Percentage Point
   Increase  Decrease
Effect on Current Year Service and Interest Costs  $649   $(499)
Effect on Projected Benefit Obligation  $9,412   $(7,403)
Expected benefit payments

The following benefit payments, which reflect expected future service, are expected to be paid:

 

   (Thousands of Dollars) 
Year  Pension Plan   Other Benefits Plan 
2018  $2,639   $1,174 
2019   2,653    1,414 
2020   2,875    1,614 
2021   2,971    1,816 
2022   3,360    2,027 
2023-2027   23,789    11,674 
  Totals  $38,287   $19,719 
Allocation of plan assets

The allocation of plan assets at December 31, 2017 and 2016 by asset category is as follows:

 

   Pension Plan   Other Benefits Plan 
Asset Category  2017   2016   Target    2017   2016   Target  
Equity Securities   62.8%    59.7%    55%    57.7%    54.1%    43% 
Debt Securities   33.6%    36.6%    38%    32.9%    43.3%    50% 
Cash   1.0%    1.0%    2%    9.4%    2.6%    2% 
Real Estate/Commodities   2.6%    2.7%    5%    0.0%    0.0%    5% 
Total   100.0%    100.0%         100.0%    100.0%     
Fair value of plan assets

The following tables present Middlesex’s Pension Plan assets measured and recorded at fair value within the fair value hierarchy:

 

   (Thousands of Dollars)
   As of December 31, 2017
   Level 1  Level 2  Level 3  Total
Mutual Funds  $57,608   $   $   $57,608 
Money Market Funds   677            677 
Common Equity Securities   10,930            10,930 
Total Investments  $69,215   $   $   $69,215 

 

   (Thousands of Dollars)
   As of December 31, 2016
   Level 1  Level 2  Level 3  Total
Mutual Funds  $49,439   $   $   $49,439 
Money Market Funds   648            648 
Common Equity Securities   9,283            9,283 
Total Investments  $59,370   $   $   $59,370 

 

The following tables present Middlesex’s Other Benefits Plan assets measured and recorded at fair value within the fair value hierarchy:

 

   (Thousands of Dollars)
   As of December 31, 2017
   Level 1  Level 2  Level 3  Total
             
Mutual Funds  $20,819   $   $   $20,819 
Money Market Funds   3,388            3,388 
Preferred Equity Securities   115            115 
Agency/US/State/Municipal Debt       11,761        11,761 
Total Investments  $24,322   $11,761   $   $36,083 

 

   (Thousands of Dollars)
   As of December 31, 2016
   Level 1  Level 2  Level 3  Total
Mutual Funds  $17,096   $   $   $17,096 
Money Markey Funds   826            826 
Preferred Equity Securities   108            108 
Agency/US/State/Municipal Debt       13,577        13,577 
Total Investments  $18,030   $13,577   $   $31,607 
Restricted stock plan

The following table presents information on the 2008 Restricted Stock Plan:

 

  

 

Shares

(thousands)

 

Unearned
Compensation

(thousands)

  Weighted
Average
Grant Price
Balance, January 1, 2015   127   $1,483      
Granted   33    741   $22.65 
Vested   (12)         
Forfeited             
Amortization of Compensation Expense       (528)     
Balance, December 31, 2015   148   $1,696      
Granted   24    750   $30.85 
Vested   (25)         
Forfeited             
Amortization of Compensation Expense       (682)     
Balance, December 31, 2016   147   $1,764      
Granted   22    799   $36.95 
Vested   (20)         
Forfeited   (2)   (54)     
Amortization of Compensation Expense       (724)     
Balance, December 31, 2017   147   $1,785