XML 49 R27.htm IDEA: XBRL DOCUMENT v3.22.0.1
Employee Benefit Plans (Tables)
12 Months Ended
Dec. 31, 2021
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 2021 and 2020.

(Thousands of Dollars)

Pension Plan

Other Benefits Plan

December 31,

2021

2020

2021

2020

Change in Projected Benefit Obligation:

Beginning Balance

$

115,861

$

100,891

$

52,776

$

55,166

Service Cost

2,696

2,434

917

993

Interest Cost

2,706

3,099

1,236

1,699

Actuarial (Gain) Loss

(4,185

)

12,585

(4,705

)

(4,279

)

Benefits Paid

(3,368

)

(3,148

)

(828

)

(803

)

Ending Balance

$

113,710

$

115,861

$

49,396

$

52,776

61


Pension Plan

Other Benefits Plan

December 31,

2021

2020

2021

2020

Change in Fair Value of Plan Assets:

Beginning Balance

$

88,921

$

80,380

$

44,892

$

40,613

Actual Return on Plan Assets

11,798

8,289

5,776

3,988

Employer Contributions

3,400

3,400

828

1,094

Benefits Paid

(3,369

)

(3,148

)

(828

)

(803

)

Ending Balance

$

100,750

$

88,921

$

50,668

$

44,892

 

Funded Status

$

(12,960

)

$

(26,940

)

$

1,272

$

(7,884

)

Amounts recognized in balance sheet

Pension Plan

Other Benefits Plan

December 31,

2021

2020

2021

2020

Amounts Recognized in the Consolidated Balance Sheets consist of:

Current Liability

$

398

$

398

$

-

$

-

Noncurrent Liability

12,562

26,542

(1,272

)

7,884

Net Liability Recognized

$

12,960

$

26,940

$

(1,272

)

$

7,884

Components of net benefit cost

(Thousands of Dollars)

Pension Plan

Other Benefits Plan

Years Ended December 31,

2021

2020

2019

2021

2020

2019

Components of Net Periodic Benefit Cost

Service Cost

$

2,696

$

2,434

$

2,171

$

917

$

993

$

839

Interest Cost

2,706

3,099

3,426

1,236

1,699

1,984

Expected Return on Plan Assets

(6,225

)

(5,635

)

(4,694

)

(3,142

)

(2,853

)

(2,451

)

Amortization of Net Actuarial Loss

2,868

2,059

1,618

527

1,352

1,319

Net Periodic Benefit Cost*

$

2,045

$

1,957

$

2,521

$

(462

)

$

1,191

$

1,691

*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 2022 are as follows:

(Thousands of

Dollars)

Pension

Plan

Other

Benefits

Plan

Actuarial Loss

$

1,673

$

-

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, 2021, 2020 and 2019, respectively, are as follows:

Pension Plan

Other Benefits Plan

2021

2020

2019

2021

2020

2019

Weighted Average Assumptions:

Expected Return on Plan Assets

7.00

%

7.00

%

7.00

%

7.00

%

7.00

%

7.00

%

Discount Rate for:

Benefit Obligation

2.72

%

2.37

%

3.12

%

2.72

%

2.37

%

3.12

%

Benefit Cost

2.37

%

3.12

%

4.15

%

2.37

%

3.12

%

4.15

%

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

$

472

$

(359

)

Effect on Projected Benefit Obligation

$

7,882

$

(6,228

)

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

2022

 

$

3,735

 

 

$

1,345

 

2023

 

 

3,985

 

 

 

1,462

 

2024

 

 

4,771

 

 

 

1,573

 

2025

 

 

5,179

 

 

 

1,675

 

2026

 

 

5,183

 

 

 

1,782

 

2027-2031

 

 

27,539

 

 

 

9,803

 

Totals

 

$

50,392

 

 

$

17,640

 

Allocation of plan assets

The allocation of plan assets at December 31, 2021 and 2020 by asset category is as follows:

 

 

Pension Plan

 

 

Other Benefits Plan

 

Asset Category

 

2021

 

 

2020

 

 

Target

 

 

2021

 

 

2020

 

 

Target

 

Equity Securities

 

 

59.6

%

 

 

60.6

%

 

 

55

%

 

 

66.8

%

 

 

62.3

%

 

 

43

%

Debt Securities

 

 

37.9

%

 

 

37.5

%

 

 

38

%

 

 

30.7

%

 

 

31.0

%

 

 

50

%

Cash

 

 

1.0

%

 

 

1.2

%

 

 

2

%

 

 

2.5

%

 

 

6.7

%

 

 

2

%

Real Estate/Commodities

 

 

1.5

%

 

 

0.7

%

 

 

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, 2021

Level 1

Level 2

Level 3

Total

Mutual Funds

$

87,687

$

-

$

-

$

87,687

Money Market Funds

1,057

-

-

1,057

Common Equity Securities

12,006

-

-

12,006

Total Investments

$

100,750

$

-

$

-

$

100,750

(Thousands of Dollars)

As of December 31, 2020

Level 1

Level 2

Level 3

Total

Mutual Funds

$

76,026

$

-

$

-

$

76,026

Money Market Funds

1,086

-

-

1,086

Common Equity Securities

11,809

-

-

11,809

Total Investments

$

88,921

$

-

$

-

$

88,921

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, 2021

Level 1

Level 2

Level 3

Total

Mutual Funds

$

33,844

$

-

$

-

$

33,844

Money Market Funds

1,291

-

-

1,291

Agency/US/State/Municipal Debt

-

15,533

-

15,533

Total Investments

$

35,135

$

15,533

$

-

$

50,668

(Thousands of Dollars)

As of December 31, 2020

Level 1

Level 2

Level 3

Total

Mutual Funds

$

27,408

$

-

$

-

$

27,408

Money Market Funds

3,696

-

-

3,696

Agency/US/State/Municipal Debt

-

13,788

-

13,788

Total Investments

$

31,104

$

13,788

$

-

$

44,892

Restricted stock plan

The following table presents awarded but not yet vested share information for the plan:

 

Shares (thousands)

Unearned Compensation (thousands)

Weighted Average Grant Price

Balance, January 1, 2019

125

$

1,638

Granted

18

975

$

55.99

Vested

(28

)

-

Forfeited

(18

)

-

Amortization of Compensation Expense

-

(907

)

Balance, December 31, 2019

97

$

1,706

Granted

16

982

$

60.12

Vested

(27

)

-

Amortization of Compensation Expense

-

(851

)

Balance, December 31, 2020

86

$

1,837

Granted

15

1,151

$

79.02

Vested

(18

)

-

Amortization of Compensation Expense

-

(1,057

)

Balance, December 31, 2021

83

$

1,931