XML 63 R42.htm IDEA: XBRL DOCUMENT v3.22.0.1
Pension Plans and Other Postretirement Benefits (Tables)
12 Months Ended
Dec. 31, 2021
Compensation and Retirement Disclosure [Abstract]  
Schedule of Benefit Obligations and Change in Plan Assets
a.
Benefit Obligations and Plan Assets.

 

(In thousands)

 

Pension Benefits

 

 

Other Postretirement Benefits

 

Change in Benefit Obligations:

 

2021

 

 

 

2020

 

 

2021

 

 

2020

 

Net benefit obligation as of January 1,

 

$

461,215

 

 

 

$

410,651

 

 

$

86,360

 

 

$

80,901

 

Service cost

 

 

5,730

 

 

 

 

5,296

 

 

 

1,448

 

 

 

1,264

 

Interest cost

 

 

9,109

 

 

 

 

12,210

 

 

 

1,549

 

 

 

2,278

 

Plan participants' contributions

 

 

 

 

 

 

 

 

 

992

 

 

 

1,009

 

Actuarial loss (gain)(a)

 

 

3,871

 

 

 

 

50,325

 

 

 

(685

)

 

 

5,907

 

Gross benefits paid

 

 

(19,259

)

 

 

 

(17,267

)

 

 

(5,405

)

 

 

(5,245

)

Less: federal subsidy on benefits paid(b)

 

 

 

 

 

 

 

 

 

267

 

 

 

246

 

Benefit obligation as of December 31,

 

$

460,666

 

 

 

$

461,215

 

 

$

84,526

 

 

$

86,360

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Change in Plan Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair value of plan assets as of January 1,

 

$

429,538

 

 

 

$

386,033

 

 

$

51,735

 

 

$

48,889

 

Actual return on plan assets

 

 

61,487

 

 

 

 

58,935

 

 

 

6,814

 

 

 

6,514

 

Employer contributions

 

 

2,187

 

 

 

 

1,837

 

 

 

708

 

 

 

568

 

Plan participants' contributions

 

 

 

 

 

 

 

 

 

992

 

 

 

1,009

 

Gross benefits paid

 

 

(19,259

)

 

 

 

(17,267

)

 

 

(5,405

)

 

 

(5,245

)

Fair value of plan assets at end of year

 

 

473,953

 

 

 

 

429,538

 

 

 

54,844

 

 

 

51,735

 

Funded Status as of December 31,

 

$

13,287

 

 

 

$

(31,677

)

 

$

(29,682

)

 

$

(34,625

)

 

(a)
In 2020, lower discount rates were the primary driver of the actuarial loss.
(b)
In 2003, the Medicare Prescription Drug, Improvement and Modernization Act of 2003 was signed into law authorizing Medicare to provide prescription drug benefits to retirees. For the years ended December 31, 2021 and 2020, the subsidy due to MGE was $0.3 million and $0.2 million, respectively.
Schedule of Amounts Recognized in the Consolidated Balance Sheet

The amounts recognized in the consolidated balance sheets to reflect the funded status of the plans as of December 31 are as follows:

 

 

 

Pension Benefits

 

 

Other Postretirement Benefits

 

(In thousands)

 

2021

 

 

2020

 

 

2021

 

 

2020

 

Long-term asset

 

$

58,757

 

 

$

13,873

 

 

$

 

 

$

 

Current liability

 

 

(2,342

)

 

 

(2,139

)

 

 

 

 

 

 

Long-term liability

 

 

(43,128

)

 

 

(43,411

)

 

 

(29,682

)

 

 

(34,625

)

Net liability

 

$

13,287

 

 

$

(31,677

)

 

$

(29,682

)

 

$

(34,625

)

Amounts Recognized in Regulatory Asset

The following table shows the amounts that have not yet been recognized in our net periodic benefit cost as of December 31 and are recorded as regulatory assets in the consolidated balance sheets:

 

 

 

Pension Benefits

 

 

Other Postretirement Benefits

 

(In thousands)

 

2021

 

 

2020

 

 

2021

 

 

2020

 

Net actuarial loss

 

$

57,777

 

 

$

92,553

 

 

$

6,256

 

 

$

10,986

 

Prior service benefit

 

 

(20

)

 

 

(144

)

 

 

(297

)

 

 

(1,816

)

Transition obligation

 

 

 

 

 

 

 

 

12

 

 

 

15

 

Total

 

$

57,757

 

 

$

92,409

 

 

$

5,971

 

 

$

9,185

 

Schedule of Projected Benefit Obligations in Excess of Plan Assets

The projected benefit obligation and fair value of plan assets for pension plans with a projected benefit obligation in excess of plan assets were as follows:

 

(In thousands)

 

Pension Benefits

 

Projected Benefit Obligation in Excess of Plan Assets

 

2021

 

 

2020

 

Projected benefit obligation, end of year

 

$

45,470

 

 

$

45,550

 

Fair value of plan assets, end of year

 

 

 

 

 

 

Schedule of Accumulated Benefit Obligations in Excess of Plan Assets

The accumulated benefit obligation and fair value of plan assets with an accumulated benefit obligation in excess of plan assets were as follows:

 

(In thousands)

 

Pension Benefits

 

 

Other Postretirement Benefits

 

Accumulated Benefit Obligation in Excess of Plan Assets

 

2021

 

 

2020

 

 

2021

 

 

2020

 

Accumulated benefit obligation, end of year

 

$

43,831

 

 

$

43,384

 

 

$

84,526

 

 

$

86,360

 

Fair value of plan assets, end of year

 

 

 

 

 

 

 

 

54,844

 

 

 

51,735

 

Net Periodic Benefit Costs

 

(In thousands)

 

Pension Benefits

 

 

Other Postretirement Benefits

 

Components of Net Periodic Benefit Cost:

 

2021(a)

 

 

2020(a)

 

 

2019(a)

 

 

2021(a)

 

 

2020(a)

 

 

2019(a)

 

Service cost

 

$

5,730

 

 

$

5,296

 

 

$

4,692

 

 

$

1,448

 

 

$

1,264

 

 

$

1,110

 

Interest cost

 

 

9,109

 

 

 

12,210

 

 

 

14,302

 

 

 

1,549

 

 

 

2,278

 

 

 

2,893

 

Expected return on assets

 

 

(29,487

)

 

 

(27,229

)

 

 

(22,786

)

 

 

(3,277

)

 

 

(3,154

)

 

 

(2,723

)

Amortization of:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Transition obligation

 

 

 

 

 

 

 

 

 

 

 

3

 

 

 

3

 

 

 

3

 

Prior service (credit) cost

 

 

(124

)

 

 

(114

)

 

 

(117

)

 

 

(1,518

)

 

 

(2,669

)

 

 

(2,669

)

Actuarial loss

 

 

6,646

 

 

 

5,357

 

 

 

7,379

 

 

 

493

 

 

 

217

 

 

 

401

 

Net periodic benefit cost (credit)

 

$

(8,126

)

 

$

(4,480

)

 

$

3,470

 

 

$

(1,302

)

 

$

(2,061

)

 

$

(985

)

 

(a)
During 2019, MGE deferred approximately $6.2 million of pension and other postretirement costs. During 2021 and 2020, MGE collected approximately $4.3 million and $0.9 million, respectively, of pension and other postretirement costs, which reduced the amount deferred in prior years. The impact of the deferral has not been reflected in the table above. See Footnote 8 for further information.

During the year ended December 30, 2021, MGE deferred $8.1 million of savings from 2021 employee benefit plan costs and recorded as a regulatory liability. The deferred savings has not been reflected in the table above. See Footnote 8 for additional information.

Plan Assumptions
c.
Plan Assumptions.

 

The weighted-average assumptions used to determine the benefit obligations were as follows for the years ended December 31:

 

 

 

Pension Benefits

 

Other Postretirement Benefits

 

 

2021

 

2020

 

2021

 

2020

Discount rate

 

 

2.94

 

%

 

 

2.70

 

%

 

 

2.85

 

%

 

 

2.52

 

%

Rate of compensation increase

 

 

3.19

 

%

 

 

3.22

 

%

 

N/A

 

 

 

N/A

 

 

Assumed health care cost trend rates:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Health care cost trend rate assumed for next year

 

N/A

 

 

 

N/A

 

 

 

 

5.75

 

%

 

 

5.75

 

%

Rate to which the cost trend rate is assumed to decline (the ultimate trend rate)

 

N/A

 

 

 

N/A

 

 

 

 

4.75

 

%

 

 

4.75

 

%

Year that the rate reaches the ultimate trend rate

 

N/A

 

 

 

N/A

 

 

 

2027

 

 

 

2027

 

 

 

MGE uses individual spot rates, instead of a weighted average of the yield curve spot rates, for measuring the service cost and interest cost components of net periodic benefit cost.

 

The weighted-average assumptions used to determine the net periodic cost were as follows for the years ended December 31:

 

 

 

Pension Benefits

 

Other Postretirement Benefits

 

 

2021

 

2020

 

2019

 

2021

 

2020

 

2019

Discount rate

 

 

2.70

 

%

 

 

3.42

 

%

 

 

4.32

 

%

 

 

2.52

 

%

 

 

3.30

 

%

 

 

4.24

 

%

Expected rate of return on plan assets

 

 

7.00

 

%

 

 

7.20

 

%

 

 

7.20

 

%

 

 

6.61

 

%

 

 

6.75

 

%

 

 

6.72

 

%

Rate of compensation increase

 

 

3.23

 

%

 

 

3.26

 

%

 

 

3.25

 

%

 

N/A

 

 

 

N/A

 

 

 

N/A

 

 

Fair Value of Plan Assets by Asset Category

The asset allocation for MGE's pension plans as of December 31, 2021 and 2020, and the target allocation for 2022, by asset category, follows:

 

 

 

Target

 

Percentage of Plan
Assets at Year End

 

 

Allocation

 

2021

 

2020

Equity securities(a)

 

 

63.0

 

%

 

 

65.0

 

%

 

 

69.0

 

%

Fixed income securities

 

 

30.0

 

%

 

 

29.0

 

%

 

 

25.0

 

%

Real estate

 

 

7.0

 

%

 

 

6.0

 

%

 

 

6.0

 

%

Total

 

 

100.0

 

%

 

 

100.0

 

%

 

 

100.0

 

%

 

(a)
Target allocations for equity securities are broken out as follows: 45.5% United States equity and 17.5% non-United States equity.

The fair values of MGE's plan assets by asset category as of December 31 are as follows:

 

(In thousands)

 

2021

 

 

2020

 

Cash and Cash Equivalents

 

$

1,428

 

 

$

1,180

 

Equity Securities:

 

 

 

 

 

 

U.S. Large Cap

 

 

162,060

 

 

 

151,218

 

U.S. Mid Cap

 

 

38,755

 

 

 

37,389

 

U.S. Small Cap

 

 

47,657

 

 

 

50,456

 

International Blend

 

 

87,781

 

 

 

87,461

 

Fixed Income Securities:

 

 

 

 

 

 

Short-Term Fund

 

 

5,222

 

 

 

4,215

 

High Yield Bond

 

 

25,190

 

 

 

22,683

 

Long Duration Bond

 

 

119,867

 

 

 

92,657

 

Real Estate

 

 

37,170

 

 

 

30,005

 

Insurance Continuance Fund

 

 

1,599

 

 

 

1,506

 

Fixed Rate Fund

 

 

2,068

 

 

 

2,503

 

Total

 

$

528,797

 

 

$

481,273

 

Benefit Payments, Fiscal Year Maturity

 

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

 

 

 

Pension

 

 

Other Postretirement Benefits

 

(In thousands)

 

Pension Benefits

 

 

Gross Postretirement Benefits

 

 

Expected Medicare Part D Subsidy

 

 

Net Postretirement Benefits

 

2022

 

$

19,736

 

 

$

4,713

 

 

$

(304

)

 

$

4,409

 

2023

 

 

20,474

 

 

 

4,982

 

 

 

(333

)

 

 

4,649

 

2024

 

 

21,197

 

 

 

5,281

 

 

 

(363

)

 

 

4,918

 

2025

 

 

21,897

 

 

 

5,533

 

 

 

(395

)

 

 

5,138

 

2026

 

 

22,497

 

 

 

5,567

 

 

 

(430

)

 

 

5,137

 

2027 - 2031

 

 

117,862

 

 

 

27,651

 

 

 

(2,541

)

 

 

25,110