XML 41 R25.htm IDEA: XBRL DOCUMENT v3.10.0.1
Employee Benefit Plans (Tables)
12 Months Ended
Dec. 31, 2018
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 2018 and 2017.

 

   (Thousands of Dollars)
   Pension Plan  Other Benefits Plan
   December 31,
   2018  2017  2018  2017
Change in Projected Benefit Obligation:                    
Beginning Balance  $88,013   $78,601   $54,345   $48,888 
Service Cost   2,426    2,399    1,135    1,089 
Interest Cost   3,061    3,143    1,898    1,964 
Actuarial (Gain) Loss   (7,018)   6,203    (8,160)   3,052 
Benefits Paid   (2,555)   (2,333)   (744)   (648)
Ending Balance  $83,927   $88,013   $48,474   $54,345 

 

 

   (Thousands of Dollars)
   Pension Plan  Other Benefits Plan
   December 31,
   2018  2017  2018  2017
Change in Fair Value of Plan Assets:            
Beginning Balance  $69,215   $59,370   $36,083   $31,607 
Actual Return on Plan Assets   (3,524)   8,543    (2,161)   3,521 
Employer Contributions   3,635    3,635    1,444    1,603 
Benefits Paid   (2,555)   (2,333)   (744)   (648)
Ending Balance  $66,771   $69,215   $34,622   $36,083 
                     
Funded Status  $(17,156)  $(18,798)  $(13,852)  $(18,262)
Amounts recognized in balance sheet

   (Thousands of Dollars)
   Pension Plan  Other Benefits Plan
   December 31,
   2018  2017  2018  2017
Amounts Recognized in the Consolidated Balance Sheets consist of :            
Current Liability   347    374    —      —   
Noncurrent Liability   16,809    18,424    13,852    18,262 
Net Liability Recognized  $17,156   $18,798   $13,852   $18,262 
Components of net benefit cost
   (Thousands of Dollars)
   Pension Plan  Other Benefits Plan
   Years Ended December 31,
   2018  2017  2016  2018  2017  2016
Components of Net Periodic Benefit Cost                  
Service Cost  $2,426   $2,399   $2,308   $1,135   $1,089   $1,099 
Interest Cost   3,061    3,143    3,046    1,898    1,964    1,952 
Expected Return on Plan Assets   (4,871)   (4,489)   (4,014)   (2,550)   (2,406)   (2,213)
Amortization of Net Actuarial Loss   1,658    1,566    1,426    1,787    1,781    1,773 
Amortization of Prior Service Credit   —      —      —      (1,607)   (1,728)   (1,728)
Net Periodic Benefit Cost*  $2,274   $2,619   $2,766   $663   $700   $883 

 

*Service cost is included in Operations and Maintenance expense on the consolidated statements of income; all other amounts are included in Other Income (Expense), net.

Amounts expected to be amortized from regulatory assets

Amounts that are expected to be amortized from Regulatory Assets into Net Periodic Benefit Cost in 2019 are as follows:

 

   (Thousands of Dollars)
  

 

Pension
Plan

  Other
Benefits
Plan
Actuarial Loss  $1,618   $1,319 
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, 2018, 2017 and 2016, respectively, are as follows:

 

   Pension Plan   Other Benefits Plan 
   2018   2017   2016   2018   2017   2016 
Weighted Average Assumptions:                              
   Expected Return on Plan Assets   7.00%   7.50%   7.50%   7.00%   7.50%   7.50%
   Discount Rate for:                              
     Benefit Obligation   4.15%   3.53%   4.06%   4.15%   3.53%   4.06%
     Benefit Cost   3.53%   4.06%   4.26%   3.53%   4.06%   4.26%
   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  $658   $(504)
Effect on Projected Benefit Obligation  $7,593   $(6,054)
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
2019  $2,771   $1,353 
2020   2,983    1,614 
2021   2,976    1,800 
2022   3,376    2,032 
2023   3,778    2,103 
2024-2028   26,037    11,817 
  Totals  $41,921   $20,719 
Allocation of plan assets

The allocation of plan assets at December 31, 2018 and 2017 by asset category is as follows:

 

   Pension Plan   Other Benefits Plan 
Asset Category  2018   2017   Target    2018   2017   Target  
Equity Securities   59.5%   62.8%   55%   54.7%   57.7%   43%
Debt Securities   36.5%   33.6%   38%   37.3%   32.9%   50%
Cash   1.6%   1.0%   2%   8.0%   9.4%   2%
Real Estate/Commodities   2.4%   2.6%   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, 2018
   Level 1  Level 2  Level 3  Total
Mutual Funds  $57,014   $   $   $57,014 
Money Market Funds   1,074            1,074 
Common Equity Securities   8,683            8,683 
Total Investments  $66,771   $   $   $66,771 

 

 

   (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 

 

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, 2018
   Level 1  Level 2  Level 3  Total
             
Mutual Funds  $18,924   $   $   $18,924 
Money Market Funds   2,769            2,769 
Agency/US/State/Municipal Debt       12,929        12,929 
Total Investments  $21,693   $12,929   $   $34,622 

 

 

   (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 
Restricted stock plan

The following table presents information on the 2018 Restricted Stock Plan:

 

  

 

Shares

(thousands)

 

Unearned
Compensation

(thousands)

  Weighted
Average
Grant Price
Balance, January 1, 2016   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      
Granted   22    827   $36.53 
Vested   (27)         
Forfeited   (2)   (18)     
Amortization of Compensation Expense       (956)     
Balance, December 31, 2018   140   $1,638