XML 71 R44.htm IDEA: XBRL DOCUMENT v3.22.4
Pension Plans and Other Postretirement Benefits (Tables)
12 Months Ended
Dec. 31, 2022
Retirement Benefits [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:

 

2022

 

 

 

2021

 

 

2022

 

 

2021

 

Net benefit obligation as of January 1,

 

$

460,666

 

 

 

$

461,215

 

 

$

84,526

 

 

$

86,360

 

Service cost

 

 

5,064

 

 

 

 

5,730

 

 

 

1,293

 

 

 

1,448

 

Interest cost

 

 

11,161

 

 

 

 

9,109

 

 

 

1,940

 

 

 

1,549

 

Plan participants' contributions

 

 

 

 

 

 

 

 

 

986

 

 

 

992

 

Actuarial loss (gain)(a)

 

 

(120,166

)

 

 

 

3,871

 

 

 

(19,484

)

 

 

(685

)

Gross benefits paid

 

 

(21,437

)

 

 

 

(19,259

)

 

 

(5,725

)

 

 

(5,405

)

Less: federal subsidy on benefits paid(b)

 

 

 

 

 

 

 

 

 

292

 

 

 

267

 

Benefit obligation as of December 31,

 

$

335,288

 

 

 

$

460,666

 

 

$

63,828

 

 

$

84,526

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Change in Plan Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair value of plan assets as of January 1,

 

$

473,953

 

 

 

$

429,538

 

 

$

54,844

 

 

$

51,735

 

Actual return on plan assets

 

 

(84,562

)

 

 

 

61,487

 

 

 

(8,958

)

 

 

6,814

 

Employer contributions

 

 

2,217

 

 

 

 

2,187

 

 

 

720

 

 

 

708

 

Plan participants' contributions

 

 

 

 

 

 

 

 

 

986

 

 

 

992

 

Gross benefits paid

 

 

(21,437

)

 

 

 

(19,259

)

 

 

(5,725

)

 

 

(5,405

)

Fair value of plan assets at end of year

 

 

370,171

 

 

 

 

473,953

 

 

 

41,867

 

 

 

54,844

 

Funded Status as of December 31,

 

$

34,883

 

 

 

$

13,287

 

 

$

(21,961

)

 

$

(29,682

)

 

(a)
In 2022, higher discount rates were the primary driver of the actuarial gain.
(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 both the years ended December 31, 2022 and 2021, the subsidy due to MGE was $0.3 million.
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)

 

2022

 

 

2021

 

 

2022

 

 

2021

 

Long-term asset

 

$

68,872

 

 

$

58,757

 

 

$

 

 

$

 

Current liability

 

 

(2,408

)

 

 

(2,342

)

 

 

 

 

 

 

Long-term liability

 

 

(31,581

)

 

 

(43,128

)

 

 

(21,961

)

 

 

(29,682

)

Net asset (liability)

 

$

34,883

 

 

$

13,287

 

 

$

(21,961

)

 

$

(29,682

)

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)

 

2022

 

 

2021

 

 

2022

 

 

2021

 

Net actuarial loss (gain)

 

$

51,148

 

 

$

57,777

 

 

$

(1,085

)

 

$

6,256

 

Prior service benefit

 

 

 

 

 

(20

)

 

 

 

 

 

(297

)

Transition obligation

 

 

 

 

 

 

 

 

9

 

 

 

12

 

Total

 

$

51,148

 

 

$

57,757

 

 

$

(1,076

)

 

$

5,971

 

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 as of December 31 are as follows:

 

(In thousands)

 

Pension Benefits

 

Projected Benefit Obligation in Excess of Plan Assets

 

2022

 

 

2021

 

Projected benefit obligation, end of year

 

$

33,989

 

 

$

45,470

 

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 as of December 31 are as follows:

 

(In thousands)

 

Pension Benefits

 

 

Other Postretirement Benefits

 

Accumulated Benefit Obligation in Excess of Plan Assets

 

2022

 

 

2021

 

 

2022

 

 

2021

 

Accumulated benefit obligation, end of year

 

$

33,211

 

 

$

43,831

 

 

$

63,828

 

 

$

84,526

 

Fair value of plan assets, end of year

 

 

 

 

 

 

 

 

41,867

 

 

 

54,844

 

Net Periodic Benefit Costs

(In thousands)

 

Pension Benefits

 

 

Other Postretirement Benefits

 

Components of Net Periodic Benefit Cost:

 

2022(a)

 

 

2021(a)

 

 

2020(a)

 

 

2022(a)

 

 

2021(a)

 

 

2020(a)

 

Service cost

 

$

5,064

 

 

$

5,730

 

 

$

5,296

 

 

$

1,293

 

 

$

1,448

 

 

$

1,264

 

Interest cost

 

 

11,161

 

 

 

9,109

 

 

 

12,210

 

 

 

1,940

 

 

 

1,549

 

 

 

2,278

 

Expected return on assets

 

 

(31,391

)

 

 

(29,487

)

 

 

(27,229

)

 

 

(3,365

)

 

 

(3,277

)

 

 

(3,154

)

Amortization of:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Transition obligation

 

 

 

 

 

 

 

 

 

 

 

3

 

 

 

3

 

 

 

3

 

Prior service (credit) cost

 

 

(20

)

 

 

(124

)

 

 

(114

)

 

 

(297

)

 

 

(1,518

)

 

 

(2,669

)

Actuarial loss

 

 

2,416

 

 

 

6,646

 

 

 

5,357

 

 

 

145

 

 

 

493

 

 

 

217

 

Net periodic benefit cost (credit)

 

$

(12,770

)

 

$

(8,126

)

 

$

(4,480

)

 

$

(281

)

 

$

(1,302

)

 

$

(2,061

)

 

(a)
As approved by the PSCW, MGE is allowed to defer differences between actual employee benefit plan costs and costs reflected in current rates. The deferred costs may be recovered or refunded in MGE's next rate filing. For the years ended December 31, 2022, 2021, and 2020 MGE recovered approximately $1.0 million, $4.3 million, and $0.9 million, respectively, of pension and other postretirement costs. The recovery of these costs reduced the amount previously deferred and has not been reflected in the table above. See Footnote 8 for further information.

For the years ended December 31, 2022 and 2021, MGE deferred and recorded as a regulatory liability $1.5 million and $8.1 million, respectively, of savings from employee benefit plan costs. For the year ended December 31, 2022, MGE refunded in rates $4.2 million of savings from 2021 employee benefit plan costs. 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

 

 

2022

 

2021

 

2022

 

2021

Discount rate

 

 

5.47

 

%

 

 

2.94

 

%

 

 

5.45

 

%

 

 

2.85

 

%

Rate of compensation increase

 

 

3.21

 

%

 

 

3.19

 

%

 

N/A

 

 

 

N/A

 

 

Assumed health care cost trend rates:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Health care cost trend rate assumed for next year

 

N/A

 

 

 

N/A

 

 

 

 

7.00

 

%

 

 

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

 

 

 

2032

 

 

 

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

 

 

2022

 

2021

 

2020

 

2022

 

2021

 

2020

Discount rate

 

 

2.94

 

%

 

 

2.70

 

%

 

 

3.42

 

%

 

 

2.85

 

%

 

 

2.52

 

%

 

 

3.30

 

%

Expected rate of return on plan assets

 

 

6.75

 

%

 

 

7.00

 

%

 

 

7.20

 

%

 

 

6.40

 

%

 

 

6.61

 

%

 

 

6.75

 

%

Rate of compensation increase

 

 

3.24

 

%

 

 

3.23

 

%

 

 

3.26

 

%

 

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, 2022 and 2021, and the target allocation for 2023, by asset category, follows:

 

 

 

Target

 

Percentage of Plan
Assets at Year End

 

 

Allocation

 

2022

 

2021

Equity securities(a)

 

 

63.0

 

%

 

 

65.0

 

%

 

 

65.0

 

%

Fixed income securities

 

 

30.0

 

%

 

 

26.0

 

%

 

 

29.0

 

%

Real estate

 

 

7.0

 

%

 

 

9.0

 

%

 

 

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)

 

2022

 

 

2021

 

Cash and Cash Equivalents

 

$

1,715

 

 

$

1,428

 

Equity Securities:

 

 

 

 

 

 

U.S. Large Cap

 

 

121,884

 

 

 

162,060

 

U.S. Mid Cap

 

 

28,392

 

 

 

38,755

 

U.S. Small Cap

 

 

35,372

 

 

 

47,657

 

International Blend

 

 

75,843

 

 

 

87,781

 

Fixed Income Securities:

 

 

 

 

 

 

Short-Term Fund

 

 

3,807

 

 

 

5,222

 

High Yield Bond

 

 

17,895

 

 

 

25,190

 

Long Duration Bond

 

 

85,767

 

 

 

119,867

 

Real Estate

 

 

38,418

 

 

 

37,170

 

Insurance Continuance Fund

 

 

1,613

 

 

 

1,599

 

Fixed Rate Fund

 

 

1,332

 

 

 

2,068

 

Total

 

$

412,038

 

 

$

528,797

 

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

 

2023

 

$

20,715

 

 

$

5,051

 

 

$

(332

)

 

$

4,719

 

2024

 

 

21,304

 

 

 

5,363

 

 

 

(365

)

 

 

4,998

 

2025

 

 

21,864

 

 

 

5,637

 

 

 

(400

)

 

 

5,237

 

2026

 

 

22,305

 

 

 

5,544

 

 

 

(447

)

 

 

5,097

 

2027

 

 

22,789

 

 

 

5,560

 

 

 

(483

)

 

 

5,077

 

2028 - 2032

 

 

117,798

 

 

 

27,199

 

 

 

(2,833

)

 

 

24,366