XML 59 R42.htm IDEA: XBRL DOCUMENT v3.10.0.1
Pension Plan and Employee Benefits (Tables)
12 Months Ended
Dec. 31, 2018
Defined Benefit Plans and Other Postretirement Benefit Plans [Line Items]  
Reconciliation of Benefit Obligations, Plan Assets and Funded Status of Pension Plans
SERP’s funded status at December 31, 2018, and 2017 is presented in the following table:
 
 
 
SERP BENEFITS

 
FOR THE YEAR ENDED DEC. 31,
 
(THOUSANDS)
2018

 
2017

Change in benefit obligation
 
 
 
Benefit obligation at beginning of period
$
84,339

 
$
78,045

Service cost
542

 
494

Interest cost
3,077

 
3,239

Actuarial (gain) loss
(5,163
)
 
6,442

Benefits paid
(4,381
)
 
(4,376
)
Plan amendments

 
180

Special/contractual termination benefits

 
315

Benefit obligation at end of period
$
78,414

 
$
84,339

The employee pension plan and other benefits plan obligation, plan assets, and funded status at December 31, 2018, and 2017 are presented in the following table:
 
PENSION BENEFITS
 
 
OTHER BENEFITS
 
 
FOR THE YEAR ENDED DEC. 31,
 
 
FOR THE YEAR ENDED DEC. 31,
 
(THOUSANDS)
2018

 
2017

 
2018

 
2017

Change in benefit obligation
 
 
 
 
 
 
 
Benefit obligation at beginning of period
$
567,215

 
$
512,785

 
$
43,203

 
$
44,136

Service cost
9,507

 
9,039

 
1,320

 
1,446

Interest cost
20,860

 
21,648

 
1,465

 
1,569

Plan participants’ contributions

 

 
1,224

 
1,149

Actuarial (gain) loss
(42,935
)
 
46,686

 
(1,106
)
 
437

Expenses paid
(2,786
)
 
(3,020
)
 

 

Benefits paid
(20,925
)
 
(19,923
)
 
(5,651
)
 
(5,534
)
Benefit obligation at end of period
530,936

 
567,215

 
40,455

 
43,203

Change in plan assets
 
 
 
 
 
 
 
Fair value of plan assets at beginning of period
444,089

 
403,715

 

 

Actual return on plan assets
(28,884
)
 
63,317

 

 

Expenses paid
(2,786
)
 
(3,020
)
 

 

Adjustment
439

 

 

 

Benefits paid
(20,925
)
 
(19,923
)
 

 

Fair value of plan assets at end of period
391,933

 
444,089

 

 

Unfunded status
$
(139,003
)

$
(123,126
)
 
$
(40,455
)

$
(43,203
)


Accumulated Benefit Obligation
SERP’s accumulated benefit obligation at December 31, 2018, and 2017 is presented in the following table:
 
SERP BENEFITS
 
 
AT DEC. 31,
 
(THOUSANDS)
2018

 
2017

Accumulated benefit obligation
$
78,414

 
$
84,339

The employee pension plan accumulated benefit obligation at December 31, 2018, and 2017 is presented in the following table:
 
PENSION BENEFITS
 
 
AT DEC. 31,
 
(THOUSANDS)
2018

 
2017

Accumulated benefit obligation
$
491,522

 
$
520,612

Schedule of Amounts Recognized in Balance Sheet
The current and non-current portions of the SERP liability for Cleco and Cleco Power at December 31, 2018, and 2017 are as follows:
Cleco
 
 
 
 
AT DEC. 31,
 
(THOUSANDS)
2018

 
2017

Current
$
4,478

 
$
4,471

Non-current
$
73,936

 
$
79,868

The current and non-current portions of the other benefits liability for Cleco and Cleco Power at December 31, 2018, and 2017 are as follows:
Cleco
 
 
 
 
AT DEC. 31,
 
(THOUSANDS)
2018

 
2017

Current
$
4,130

 
$
4,061

Non-current
$
36,325

 
$
39,142

Amounts Recognized in Other Comprehensive Income
The following table presents the net actuarial gains/losses and prior service costs/credits included in other comprehensive income for other benefits and in regulatory assets for pension related to current year gains and losses as a result of being included in net periodic benefit costs for the employee pension plan and other benefits plan for December 31, 2018, and 2017:
 
PENSION BENEFITS
 
 
OTHER BENEFITS
 
 
FOR THE YEAR ENDED DEC. 31,
 
 
FOR THE YEAR ENDED DEC. 31,
 
(THOUSANDS)
2018

 
2017

 
2018

 
2017

Net actuarial loss (gain) occurring during period
$
9,722

 
$
7,434

 
$
(1,106
)
 
$
437

Net actuarial loss (gain) amortized during period
$
12,313

 
$
10,008

 
$
135

 
$
(50
)
Prior service (credit) cost amortized during period
$
(71
)
 
$
(71
)
 
$

 
$

The following table presents net actuarial gains/losses and prior service costs/credits included in other comprehensive income or regulatory assets related to current year gains and losses as a result of being amortized as a component of net periodic benefit costs for SERP for December 31, 2018, and 2017:
 
 
 
SERP BENEFITS

 
FOR THE YEAR ENDED DEC. 31,
 
(THOUSANDS)
2018

 
2017

Net actuarial (gain) loss occurring during year
$
(5,163
)
 
$
6,622

Net actuarial loss amortized during year
$
2,913

 
$
2,105

Prior service credit amortized during year
$
(160
)
 
$
(190
)
Amounts Recognized in Accumulated Other Comprehensive Income
The following table presents net actuarial gains/losses and prior service costs/credits in accumulated other comprehensive income for other benefits and in regulatory assets for pension that have not been recognized as components of net periodic benefit costs and the amounts expected to be recognized in 2019 for the employee pension plan and other benefits plans at December 31, 2019, 2018, and 2017:
 
 
 
PENSION BENEFITS
 
 
 
 
OTHER BENEFITS
 
 
AT DEC. 31,
 
 
AT DEC. 31,
 
(THOUSANDS)
2019

 
2018

 
2017

 
2019

 
2018

 
2017

Net actuarial loss (gain)
$
7,496

 
$
140,377

 
$
142,967

 
$
(151
)
 
$
1,814

 
$
2,779

Prior service credit
$
(71
)
 
$
(131
)
 
$
(203
)
 
$


$

 
$

The following table presents net actuarial losses and prior service credit in accumulated other comprehensive income and regulatory assets that have not been recognized as components of net periodic benefit costs and the amounts expected to be recognized in 2019 for SERP at December 31, 2019, 2018, and 2017:
 
 

 
SERP BENEFITS
 
 
AT DEC. 31,
 
(THOUSANDS)
2019

 
2018

 
2017

Net actuarial loss
$
1,729

 
$
17,261

 
$
25,336

Prior service credit
$
(160
)
 
$
(1,837
)
 
$
(1,997
)
Components of Net Periodic Pension and Other Benefit Costs
The components of net periodic pension and other benefits costs for 2018, 2017, and 2016 are as follows:
 
 
 
 
 
PENSION BENEFITS
 
 
 
 
 
 
OTHER BENEFITS
 
 
SUCCESSOR
 
PREDECESSOR
 
SUCCESSOR
 
PREDECESSOR
(THOUSANDS)
FOR THE
YEAR ENDED
DEC. 31, 2018

 
FOR THE
YEAR ENDED
DEC. 31, 2017

 
APR. 13, 2016 -
DEC. 31, 2016

 
JAN. 1, 2016 -
APR. 12, 2016

 
FOR THE
YEAR ENDED
DEC. 31, 2018

 
FOR THE
YEAR ENDED
DEC. 31, 2017

 
APR. 13, 2016 -
DEC. 31, 2016

 
JAN. 1, 2016 -
APR. 12, 2016

Components of periodic benefit costs
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Service cost
$
9,507

 
$
9,039

 
$
6,909

 
$
2,563

 
$
1,320

 
$
1,446

 
$
1,112

 
$
431

Interest cost
20,860

 
21,648

 
15,088

 
6,242

 
1,465

 
1,569

 
1,237

 
476

Expected return on plan assets
(23,773
)
 
(24,064
)
 
(17,310
)
 
(6,812
)
 

 

 

 

Amortizations
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

Prior service (credit) cost
(71
)
 
(71
)
 
(51
)
 
(20
)
 

 

 

 
34

Net loss (gain)
12,312

 
10,008

 
8,138

 
2,798

 
135

 
(50
)
 

 
181

Net periodic benefit cost
$
18,835

 
$
16,560

 
$
12,774

 
$
4,771

 
$
2,920

 
$
2,965

 
$
2,349

 
$
1,122

The components of the net SERP costs for 2018, 2017, and 2016 are as follows:
 
 
 
 
 
SERP BENEFITS
 
 
SUCCESSOR
 
PREDECESSOR
(THOUSANDS)
FOR THE
YEAR ENDED
DEC. 31, 2018

 
FOR THE
YEAR ENDED
DEC. 31, 2017

 
APR. 13, 2016 -
DEC. 31, 2016

 
JAN. 1, 2016 -
APR. 12, 2016

Components of periodic benefit costs
 
 
 
 
 
 
 
Service cost
$
542

 
$
494

 
$
571

 
$
702

Interest cost
3,077

 
3,239

 
2,275

 
900

Amortizations
 
 
 
 
 
 
 

Prior service (credit) cost
(160
)
 
(190
)
 
(50
)
 
17

Net loss
2,913

 
2,105

 
1,651

 
574

Net periodic benefit cost
6,372

 
5,648

 
4,447

 
2,193

Curtailment charge

 

 

 
3,602

Special/contractual termination benefits

 
315

 

 
3,222

Total benefit cost
$
6,372

 
$
5,963

 
$
4,447

 
$
9,017

Weighted-Average Assumptions Used to Determine Benefit Obligation and Net Periodic Costs
The assumptions used to determine the benefit obligation and the periodic costs are as follows:
 
SERP BENEFITS
 
 
AT DEC. 31,
 
 
2018

 
2017

Weighted-average assumptions used to determine the benefit obligation
 
 
 
Discount rate
4.34
%
 
3.70
%
Rate of compensation increase
5.00
%
 
5.00
%
 
 
 
 
 
 
 
 
 
SERP BENEFITS
 
 
SUCCESSOR
PREDECESSOR
 
JAN. 1, 2018 -
DEC. 31, 2018

 
MAR. 31, 2017 -
DEC. 31, 2017

 
JAN. 1, 2017 -
MAR. 30, 2017

 
SEPT. 1, 2016 -
DEC. 31, 2016

 
APR. 13, 2016 -
AUG. 31, 2016

 
JAN. 1, 2016 -
APR. 12, 2016

Weighted-average assumptions used to determine the net benefit cost
 
 
 
 
 
 
 
 
 
 
 
Discount rate
3.70
%
 
4.08
%
 
4.22
%
 
3.47
%
 
4.15
%
 
4.60
%
Rate of compensation increase
5.00
%
 
5.00
%
 
5.00
%
 
5.00
%
 
5.00
%
 
5.00
%
The assumptions used to determine the benefit obligation and the periodic costs are as follows:
 
PENSION BENEFITS
 
 
OTHER BENEFITS
 
 
AT DEC. 31,
 
 
AT DEC. 31,
 
 
2018

 
2017

 
2018

 
2017

Weighted-average assumptions used to determine the benefit obligation
 
 
 
 
 
 
 
Discount rate
4.35
%
 
3.73
%
 
4.16
%
 
3.47
%
Rate of compensation increase
2.93
%
 
2.98
%
 
N/A

 
N/A

 
 
 
 
 
PENSION BENEFITS
 
 
 
 
 
 
OTHER BENEFITS
 
 
SUCCESSOR
 
PREDECESSOR
 
SUCCESSOR
 
PREDECESSOR
 
FOR THE
YEAR ENDED
DEC. 31, 2018

 
FOR THE
YEAR ENDED
DEC. 31, 2017

 
APR. 13, 2016 -
DEC. 31, 2016

 
JAN. 1, 2016 -
APR. 12, 2016

 
FOR THE
YEAR ENDED
DEC. 31, 2018

 
FOR THE
YEAR ENDED
DEC. 31, 2017

 
APR. 13, 2016 -
DEC. 31, 2016

 
JAN. 1, 2016 -
APR. 12, 2016

Weighted-average assumptions used to determine the net benefit cost
 
 
 
 
 
 
 

 
 
 
 
 
 
 
 

Discount rate
3.73
%
 
4.27
%
 
4.21
%
 
4.62
%
 
3.47
%
 
3.81
%
 
4.08
%
 
4.08
%
Expected return on plan assets
5.86
%
 
6.08
%
 
6.21
%
 
6.21
%
 
N/A

 
N/A

 
N/A

 
N/A

Rate of compensation increase
2.93
%
 
2.98
%
 
3.03
%
 
3.03
%
 
N/A

 
N/A

 
N/A

 
N/A

Fair Value Allocation of Pension Plan Assets
The following tables disclose the pension plan’s fair value of financial assets measured on a recurring basis:
(THOUSANDS)
 
AT DEC. 31, 2018

 
QUOTED PRICES
IN ACTIVE
MARKETS FOR
IDENTICAL ASSETS
(LEVEL 1)

 
SIGNIFICANT
OTHER
OBSERVABLE
INPUTS
(LEVEL 2)

 
SIGNIFICANT
UNOBSERVABLE
INPUTS
(LEVEL 3)

Asset Description
 
 
 
 
 
 
 
 
Cash equivalents
 
$
2,471

 
$

 
$
2,471

 
$

Common stock
 
13,111

 
13,111

 

 

Obligations of Government, Government Agencies, and state and local governments
19,831

 

 
19,831

 

Mutual funds
 
 


 

 

Domestic
 
79,210

 
79,210

 

 

International
 
43,418

 
43,418

 

 

Real estate funds
 
20,298

 

 

 
20,298

Corporate debt
 
138,391

 

 
138,391

 

Total
 
$
316,730

 
$
135,739

 
$
160,693

 
$
20,298

 
 
 
 
 
 
 
 
 
 
Investments measured at net asset value*
73,100

 
 
 
 
 
 
 
Interest accrual
2,103

 
 
 
 
 
 
 
Total net assets
$
391,933

 
 
 
 
 
 
 
*Investments measured at net asset value consist of Common/collective trust.

(THOUSANDS)
 
AT DEC. 31, 2017

 
QUOTED PRICES
IN ACTIVE
MARKETS FOR
IDENTICAL ASSETS
(LEVEL 1)

 
SIGNIFICANT
OTHER
OBSERVABLE
INPUTS
(LEVEL 2)

 
SIGNIFICANT
UNOBSERVABLE
INPUTS
(LEVEL 3)

Asset Description
 
 
 
 
 
 
 
 
Cash equivalents
 
$
4,825

 
$

 
$
4,825

 
$

Common stock
 
17,655

 
17,655

 

 

Obligations of Government, Government Agencies, and state and local governments
50,852

 

 
50,852

 

Mutual funds
 
 
 
 
 
 
 
Domestic
 
58,617

 
58,617

 

 

International
 
36,970

 
36,970

 

 

Real estate funds
 
19,195

 

 

 
19,195

Corporate debt
 
204,835

 

 
204,835

 

Total
 
$
392,949

 
$
113,242

 
$
260,512

 
$
19,195

 
 
 
 
 
 
 
 
 
 
Investments measured at net asset value*
48,103

 
 
 
 
 
 
 
Interest accrual
3,037

 
 
 
 
 
 
 
Total net assets
$
444,089


 
 
 
 
 
 
*Investments measured at net asset value consist of Common/collective trust.
The following chart shows the dynamic asset allocation based on the funded ratio at December 31, 2018:
 
PERCENT OF TOTAL PLAN ASSETS
 
 
 
 
AT DEC. 31, 2018
 
 
MINIMUM

 
TARGET

 
MAXIMUM

Return-seeking
 

 
 

 
 

Domestic equity
 
 
20
%
 
 
International equity
 
 
20
%
 
 
Multi-asset credit
 
 
6
%
 
 
Real estate
 
 
4
%
 
 
Total return-seeking
45
%
 
50
%
 
55
%
Liability hedging*
45
%
 
50
%
 
55
%
*Liability hedging has no target subcategories.
Pension Plan Unobservable Input Reconciliation
The following is a reconciliation of the beginning and ending balances of the pension plan’s real estate funds measured at fair value on a recurring basis using significant unobservable inputs (Level 3) during the years ended December 31, 2018, and 2017:
(THOUSANDS)
 
Balance, Dec. 31, 2016
$
18,668

Realized losses
(2,365
)
Unrealized gains
2,674

Purchases
649

Sales
(431
)
Balance, Dec. 31, 2017
$
19,195

Realized gains
29

Unrealized gains
391

Purchases
710

Sales
(27
)
Balance, Dec. 31, 2018
$
20,298

Assumed Health Care Cost Trend Rates
A one-percentage point change in assumed health care cost trend rates would have the following effects on other benefits:
 
ONE-PERCENTAGE POINT
 
(THOUSANDS)
INCREASE

 
DECREASE

Effect on total of service and interest cost components
$
13

 
$
(15
)
Effect on postretirement benefit obligation
$
194

 
$
(215
)
Projected Benefit Payments and Projected Receipts
The projected benefit payments for the employee pension plan and other benefits obligation plan for each year through 2023 and the next five years thereafter are listed in the following table:
(THOUSANDS)
PENSION BENEFITS

 
OTHER
BENEFITS,
GROSS

For the year ending Dec. 31,
 
 
 
2019
$
22,868

 
$
4,215

2020
$
24,042

 
$
4,071

2021
$
25,180

 
$
3,936

2022
$
26,373

 
$
3,856

2023
$
27,512

 
$
3,716

Next five years
$
154,047

 
$
16,615

The projected benefit payments for SERP for each year through 2023 and the next five years thereafter are shown in the following table:
(THOUSANDS)
2019

 
2020

 
2021

 
2022

 
2023

 
NEXT FIVE
YEARS

SERP
$
4,574

 
$
4,670

 
$
4,755

 
$
4,754

 
$
4,755

 
$
24,717

401(k) Plan Expense
Cleco’s 401(k) Plan expense for the years ended December 31, 2018, 2017, and 2016 was as follows:
 
SUCCESSOR
 
PREDECESSOR
(THOUSANDS)
FOR THE
YEAR ENDED
DEC. 31, 2018

 
FOR THE
YEAR ENDED
DEC. 31, 2017

 
APR. 13, 2016 -
DEC. 31, 2016

 
JAN. 1, 2016 -
APR. 12, 2016

401(k) Plan expense
$
5,884

 
$
5,386

 
$
3,554

 
$
1,593

The expense of the 401(k) Plan related to Cleco’s other subsidiaries for the years ended December 31, 2018, 2017, and 2016 was as follows:
 
SUCCESSOR
 
PREDECESSOR
(THOUSANDS)
FOR THE
YEAR ENDED
DEC. 31, 2018

 
FOR THE
YEAR ENDED
DEC. 31, 2017

 
APR. 13, 2016 -
DEC. 31, 2016

 
JAN. 1, 2016 -
APR. 12, 2016

401(k) Plan expense
$
1,066

 
$
888

 
$
554

 
$
319

CLECO POWER  
Defined Benefit Plans and Other Postretirement Benefit Plans [Line Items]  
Schedule of Amounts Recognized in Balance Sheet
Cleco Power
 
 
 
 
AT DEC. 31,
 
(THOUSANDS)
2018

 
2017

Current
$
3,584

 
$
3,525

Non-current
$
31,694

 
$
34,033

Cleco Power
 
 
 
 
AT DEC. 31,
 
(THOUSANDS)
2018

 
2017

Current
$
930

 
$
929

Non-current
$
12,025

 
$
16,589