XML 41 R30.htm IDEA: XBRL DOCUMENT v3.3.1.900
Employee Benefit Plans (Tables)
12 Months Ended
Dec. 31, 2015
Defined Benefit Plan Disclosure [Line Items]  
Schedule of Allocation of Plan Assets
The percentages of total plan asset fair value by investment category of our Pension Plan assets at December 31 were as follows:
 
2015
2014
Equity securities
26
%
27
%
Real estate
5

5

Fixed income funds
59

58

Cash and cash equivalents
1

2

Hedge funds
9

8

Total
100
%
100
%
Schedule of Contribution to Employee Plans
Contributions for the years ended December 31 were as follows (in thousands):
 
2015
2014
Defined Benefit Plans
 
 
Defined Benefit Pension Plan
$

$
1,696

Non-pension Defined Benefit Postretirement Healthcare Plan
$
267

$
399

Supplemental Non-qualified Defined Benefit Plan
$
211

$
217

 
 
 
Defined Contribution Plans
 
 
Company Retirement Contribution
$
811

$
638

Matching Contributions
$
1,423

$
1,377

Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation
The following table sets forth a summary of changes in the fair value of the Defined Benefit Pension Plans’ Level 3 assets for the period ended December 31 (in thousands):
 
2015
Balance, beginning of period
$
6,857

Purchase
93

Unrealized gain (loss)
63

Settlements
(19
)
Balance, end of period
$
6,994

Fair Value Measurements, Recurring and Nonrecurring, Valuation Techniques
The following table presents the quantitative information about Level 3 fair value measurements (dollars in thousands):
 
Fair Value at
Valuation
Level 3
Range (Weighted)
 
December 31, 2015
Technique
Input
Average
Assets:
 
 
 
 
Common Collective Trust - Real Estate (a)
$
2,113

Market Approach
Redemption Restriction
N/A
Hedge Funds (b)
$
4,881

Market Approach
Redemption Restriction
N/A
_____________
(a)
The underlying net asset value in the Common Collective Trust - Real Estate fund is determined by appraisal of the properties held in the Trust. As part of the Trustee's valuation process, properties are externally appraised generally on an annual basis. The appraisals are conducted by reputable independent appraisal firms and signed by appraisers that are members of the Appraisal Institute, with the professional designation of Member, Appraisal Institute. All external appraisals are performed in accordance with the Uniform Standards of Professional Appraisal Practices. We receive monthly statements from the Trustee along with the annual schedule of investments and rely on these reports for pricing the units of the fund. The fund does contain a participant withdrawal policy.
(b)
The fair value of the Hedge Funds is determined based on pricing provided or reviewed by third-party administrator to our investment managers. While the input amounts used by the pricing vendor in determining fair value are not provided, and therefore, unavailable for our review, the asset results are reviewed and monitored to ensure the fair values are reasonable and in line with market experience in similar asset classes. Additionally, the audited financial statements of the funds are reviewed annually as they are issued.
Schedule of Changes in Projected Benefit Obligations
The following tables provide a reconciliation of the Employee Benefit Plan’s obligations and fair value of assets, components of the net periodic expense and elements of regulatory assets and liabilities and AOCI (in thousands):

Benefit Obligations
 
Defined Benefit Pension Plan
Supplemental Non-qualified Defined Benefit Retirement Plans
Non-pension Defined Benefit Postretirement Healthcare Plan
 
2015
2014
2015
2014
2015
2014
Change in benefit obligation:
 
 
 
 
 
 
Projected benefit obligation at beginning of year
$
71,178

$
60,223

$
3,599

$
3,131

$
6,038

$
5,850

Service cost
797

704



233

222

Interest cost
2,956

2,991

142

146

214

241

Actuarial loss (gain)
(5,650
)
11,879

(104
)
540

27

115

Benefits paid
(3,284
)
(4,452
)
(211
)
(218
)
(387
)
(488
)
Asset transfer (to) from affiliate
(38
)
(167
)


(7
)
24

Medicare Part D adjustment




(30
)
(15
)
Plan participants’ contributions




120

89

Projected benefit obligation at end of year
$
65,959

$
71,178

$
3,426

$
3,599

$
6,208

$
6,038

Schedule of Changes in Fair Value of Plan Assets
A reconciliation of the fair value of Plan assets (as of the December 31 measurement date) is as follows (in thousands):
 
Defined Benefit Pension Plan
Supplemental Non-qualified Defined Benefit Retirement Plans
Non-pension Defined Benefit Postretirement Healthcare Plan
 
2015
2014
2015
2014
2015
2014
Beginning market value of plan assets
$
59,098

$
56,405

$

$

$

$

Investment income
(1,057
)
5,462





Benefits paid
(3,284
)
(4,452
)
(211
)

(387
)

Participant contributions




120


Employer contributions

1,696

211


267


Asset transfer to affiliate
(34
)
(13
)




Ending market value of plan assets
$
54,723

$
59,098

$

$

$

$

Schedule of Amounts Recognized in Balance Sheet
Amounts recognized in the Balance Sheets at December 31 consist of (in thousands):
 
Defined Benefit Pension Plan
Supplemental Non-qualified Defined Benefit Retirement Plans
Non-pension Defined Benefit Postretirement Plan
 
2015
2014
2015
2014
2015
2014
Regulatory asset (liability)
$
19,816

$
22,717

$

$

$
(1,946
)
$
2,306

Current liability
$

$

$
(216
)
$
(217
)
$
(619
)
$
(519
)
Non-current liability
$
(11,236
)
$
(12,080
)
$
(3,210
)
$
(3,382
)
$
(5,587
)
$
(5,519
)
Schedule of Accumulated and Projected Benefit Obligations
Accumulated Benefit Obligation (in thousands)
 
Defined Benefit Pension Plan
Supplemental Non-qualified Defined Benefit Retirement Plans
Non-pension Defined Benefit Postretirement Healthcare Plan
 
2015
2014
2015
2014
2015
2014
Accumulated benefit obligation
$
62,240

$
65,699

$
3,426

$
3,599

$
6,208

$
6,038

Schedule of Net Benefit Costs
Components of Net Periodic Expense (in thousands)
 
Defined Benefit Pension Plan
Supplemental Non-qualified Defined Benefit Retirement Plans
Non-pension Defined Benefit Postretirement Healthcare Plan
 
2015
2014
2013
2015
2014
2013
2015
2014
2013
Service cost
$
797

$
704

$
852

$

$

$

$
233

$
222

$
216

Interest cost
2,956

2,991

2,969

142

146

133

214

241

239

Expected return on assets
(3,935
)
(3,702
)
(3,764
)






Amortization of prior service cost (credits)
43

43

43




(336
)
(335
)
(278
)
Amortization of transition obligation


2,609







Recognized net actuarial loss (gain)
2,196

940


93

45

66



9

Net periodic expense
$
2,057

$
976

$
2,709

$
235

$
191

$
199

$
111

$
128

$
186

Schedule of Net Periodic Benefit Cost Not yet Recognized
Amounts included in AOCI, after-tax, that have not yet been recognized as components of net periodic benefit cost at December 31 were as follows (in thousands):
 
Defined Benefit Pension Plan
Supplemental Non-qualified Defined Benefit Retirement Plans
Non-pension Defined Benefit Postretirement Healthcare Plan
 
2015
2014
2015
2014
2015
2014
Net loss
$

$

$
673

$
(801
)
$

$

Prior service cost






Total accumulated other comprehensive income (loss)
$

$

$
673

$
(801
)
$

$

Schedule of Amounts in Accumulated Other Comprehensive Income (Loss) to be Recognized over Next Fiscal Year
The amounts in AOCI, regulatory assets or regulatory liabilities, after-tax, expected to be recognized as a component of net periodic benefit cost during calendar year 2016 are as follows (in thousands):
 
Defined Benefits Pension Plan
Supplemental Non-qualified Defined Benefit Retirement Plans
Non-pension Defined Benefit Postretirement Healthcare Plan
Net gain (loss)
$
1,297

$
53

$

Prior service cost
28


(218
)
Total net periodic benefit cost expected to be recognized during calendar year 2016
$
1,325

$
53

$
(218
)
Schedule of Assumptions Used
Assumptions
 
Defined Benefit Pension Plan
Supplemental Non-qualified Defined Benefit Retirement Plans
Non-pension Defined Benefit Postretirement Healthcare Plan
 
2015
2014
2013
2015
2014
2013
2015
2014
2013
Weighted-average assumptions used to determine benefit obligations:
 
 
 
 
 
 
 
 
 
Discount rate
4.63
%
4.25
%
5.10
%
4.29
%
3.98
%
4.68
%
4.03
%
3.70
%
4.45
%
Rate of increase in compensation levels
3.57
%
3.86
%
3.86
%
N/A

N/A

N/A

N/A

N/A

N/A

 
 
 
 
 
 
 
 
 
 
Weighted-average assumptions used to determine net periodic benefit cost for plan year:
 
 
 
 
 
 
 
 
 
Discount rate
4.25
%
5.10
%
4.35
%
3.98
%
4.68
%
3.88
%
3.70
%
4.45
%
3.65
%
Expected long-term rate of return on assets (a)
6.75
%
6.75
%
7.25
%
N/A

N/A

N/A

N/A

N/A

N/A

Rate of increase in compensation levels
3.86
%
3.86
%
3.91
%
N/A

N/A

N/A

N/A

N/A

N/A

_____________________________
(a)
The expected rate of return on plan assets is 6.75% for the calculation of the 2016 net periodic pension cost.
Schedule of Health Care Cost Trend Rates
The healthcare benefit obligation was determined at December 31 as follows:
 
2015
2014
Healthcare trend rate pre-65
 
 
Trend for next year
6.35
%
7.50
%
Ultimate trend rate
4.50
%
4.50
%
Year Ultimate Trend Reached
2024

2027

 
 
 
Healthcare trend rate post-65
 
 
Trend for next year
5.20
%
6.25
%
Ultimate trend rate
4.50
%
4.50
%
Year Ultimate Trend Reached
2023

2024

Schedule of Effect of One-Percentage-Point Change in Assumed Health Care Cost Trend Rates
The table below shows the estimated impacts of an increase or decrease to our healthcare trend rate for our Retiree Health Care Plan (in thousands):
Change in Assumed Trend Rate
Service and Interest Costs
Accumulated Periodic Postretirement Benefit Obligation
1% increase
$
10

$
221

1% decrease
$
(1
)
$
(205
)
Schedule of Expected Benefit Payments
The following benefit payments, which reflect future service, are expected to be paid (in thousands):

 
Defined Benefit Pension Plan
Supplemental Non-qualified Defined Benefit Retirement Plans
Non-pension Defined Benefit Postretirement Healthcare Plan
2016
$
3,492

$
216

$
619

2017
$
3,594

$
248

$
618

2018
$
3,677

$
246

$
613

2019
$
3,814

$
243

$
607

2020
$
3,911

$
240

$
621

2021-2025
$
21,108

$
1,583

$
2,841

Defined Benefit Pension Plan [Member]  
Defined Benefit Plan Disclosure [Line Items]  
Schedule of Allocation of Plan Assets
The following tables set forth, by level within the fair value hierarchy, the assets that were accounted for at fair value on a recurring basis as of December 31 (in thousands):
Defined Benefit Pension Plan
2015
 
Level 1
Level 2
Level 3
Total Fair Value
Common Collective Trust - Cash and Cash Equivalents
$

$
498

$

$
498

Common Collective Trust - Equity

14,198


14,198

Common Collective Trust - Fixed Income

32,615


32,615

Common Collective Trust - Real Estate

418

2,113

2,531

Hedge Funds


4,881

4,881

Total investments measured at fair value
$

$
47,729

$
6,994

$
54,723


Defined Benefit Pension Plan
2014
 
Level 1
Level 2
Level 3
Total Fair Value
Common Collective Trust - Cash and Cash Equivalents
$

$
899

$

$
899

Common Collective Trust - Equity

16,107


16,107

Common Collective Trust - Fixed Income

34,474


34,474

Common Collective Trust - Real Estate

761

1,918

2,679

Hedge Funds


4,939

4,939

Total investments measured at fair value
$

$
52,241

$
6,857

$
59,098