XML 73 R51.htm IDEA: XBRL DOCUMENT v3.3.1.900
Pension Plans and Other Postretirement Benefits (Tables)
12 Months Ended
Dec. 31, 2015
Compensation and Retirement Disclosure [Abstract]  
Schedule of Benefit Obligations and Change in Plan Assets
(In thousands)Pension BenefitsOther Postretirement Benefits
Change in Benefit Obligations:2015201420152014
Net benefit obligation at beginning of year$340,233$283,958$78,478$66,100
Service cost7,2636,1791,5591,339
Interest cost13,76613,5743,0753,166
Plan participants' contributions--741708
Actuarial (gain) loss(a)(17,576)48,162(5,828)10,090
Gross benefits paid(11,121)(11,640)(3,280)(3,113)
Less: federal subsidy on benefits paid(b)--190188
Benefit obligation at end of year$332,565$340,233$74,935$78,478
Change in Plan Assets:
Fair value of plan assets at beginning of year$288,548$277,398$38,952$37,602
Actual return on plan assets4,15321,9076032,558
Employer contributions9,1368833,1541,197
Plan participants' contributions--741708
Gross benefits paid(11,121)(11,640)(3,280)(3,113)
Fair value of plan assets at end of year$290,716$288,548$40,170$38,952
Funded Status at December 31$(41,849)$(51,685)$(34,765)$(39,526)

(a) In 2014, lower discount rates and mortality table updates were the main drivers to 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, 2015 and 2014, the subsidy due to MGE was $0.2 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 at December 31 are as follows:

Pension BenefitsOther Postretirement Benefits
(In thousands)2015201420152014
Current liability$(966)$(1,025)$(52)$(65)
Long-term liability(40,883)(50,660)(34,713)(39,461)
Net liability$(41,849)$(51,685)$(34,765)$(39,526)
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 our consolidated balance sheets:

Pension BenefitsOther Postretirement Benefits
(In thousands)2015201420152014
Net actuarial loss$80,660$85,102$13,086$17,657
Prior service benefit(436)(413)(15,158)(17,827)
Transition obligation--2932
Total$80,224$84,689$(2,043)$(138)
Scehdule 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 Assets20152014
Projected benefit obligation, end of year$332,565$340,233
Fair value of plan assets, end of year290,716288,548
Schedule of Projected Benefit and Accumulated Benefit Obligations in Excess of Plan Assets

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

(In thousands)Pension Benefits
Accumulated Benefit Obligation in Excess of Plan Assets20152014
Projected benefit obligation, end of year$332,565$340,233
Accumulated benefit obligation, end of year302,471304,023
Fair value of plan assets, end of year290,716288,548
Net Periodic Benefit Costs
(In thousands)Pension BenefitsOther Postretirement Benefits
Components of Net Periodic Cost (Benefit):201520142013201520142013
Service cost$7,263$6,179$7,705$1,559$1,339$2,380
Interest cost13,76613,57412,6563,0753,1663,871
Expected return on assets(22,682)(22,051)(19,027)(2,812)(2,615)(2,176)
Amortization of:
Transition obligation---333
Prior service cost (benefit)23204314(2,669)(2,669)110
Actuarial loss5,3957038,0149532521,236
Net periodic cost (benefit)$3,765$(1,391)$9,662$109$(524)$5,424
Plan Assumptions

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

Pension BenefitsOther Postretirement Benefits
2015201420152014
Discount rate(a)4.51%4.11%4.32%3.96%
Rate of compensation increase3.78%3.85%N/AN/A
Assumed health care cost trend rates:
Health care cost trend rate assumed for next year N/AN/A6.5%6.5%
Rate to which the cost trend rate is assumed to
decline (the ultimate trend rate) N/AN/A5.0%5.0%
Year that the rate reaches the ultimate trend rate N/AN/A20222021

(a) In 2015, MGE refined its methodology for using discount rates to measure the components of net periodic benefit cost. The refined methodology uses individual spot rates, instead of a weighted average of the yield curve spot rates, for measuring the service cost and interest cost components. The change in methodology does not alter the measurement of the related benefit obligation as of December 31, 2015.

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

Pension BenefitsOther Postretirement Benefits
201520142013201520142013
Discount rate4.11%4.88%4.09%3.96%4.69%4.14%
Expected rate of return on plan assets7.80%8.10%8.10%7.06%7.07%6.79%
Rate of compensation increase3.84%3.93%4.60%N/AN/AN/A
Effect of 1% Increase or Decrease in Health Care Costs

The following table shows how an assumed 1% increase or 1% decrease in health care cost trends could impact postretirement benefits in 2015 dollars:

(In thousands)1% Increase1% Decrease
Effect on other postretirement benefit obligation$1,391$(1,753)
Effect on total service and interest cost components80(92)
Fair Value of Plan Assets by Asset Category

The asset allocation for MGE's pension plans at the end of 2015 and 2014, and the target allocation for 2016, by asset category, follows:

Target AllocationPercentage of Plan Assets at Year End
20152014
Equity securities(a)63.0 %63.0 %62.0 %
Fixed income securities30.0 %29.0 %31.0 %
Real estate7.0 %8.0 %7.0 %
Total100.0 %100.0 %100.0 %

(a) Target allocations for equity securities are broken out as follows: 45.5% United States equity,

17.5% non-United States equity.

The fair value of MGE's plan assets, by asset category are as follows:

Fair Value as of December 31, 2015
(In thousands)TotalLevel 1Level 2Level 3
Cash and Cash Equivalents$300$300$-$-
Equity Securities:
U.S. Large Cap98,949-98,949-
U.S. Mid Cap22,446-22,446-
U.S. Small Cap27,561-27,561-
International Blend55,948-55,948-
Fixed Income Securities:
Short-Term Fund3,388-3,388-
High Yield Bond16,225-16,225-
Long Duration Bond73,112-73,112-
Real Estate27,231--27,231
Insurance Continuance Fund1,518--1,518
Fixed Rate Fund4,208--4,208
Total$330,886$300$297,629$32,957
Fair Value as of December 31, 2014
(In thousands)TotalLevel 1Level 2Level 3
Equity Securities:
U.S. Large Cap99,256-99,256-
U.S. Mid Cap22,926-22,926-
U.S. Small Cap29,353-29,353-
International Blend47,650-47,650-
Fixed Income Securities:
Short-Term Fund3,776-3,776-
High Yield Bond15,492-15,492-
Long Duration Bond79,603-79,603-
Real Estate23,480--23,480
Insurance Continuance Fund1,518--1,518
Fixed Rate Fund4,446--4,446
Total$327,500$-$298,056$29,444
Change in Fair Value of Level 3 Plan Assets

The following table summarizes the changes in the fair value of the Level 3 plan assets.

Level 3 Assets
(In thousands)Real EstateInsurance Continuance FundFixed Rate Fund
Balance as of January 1, 2014$19,628$1,428$-
Actual return on plan assets:
Relating to assets still held at the reporting date1,5614454
Purchases, sales, and settlements2,291464,392
Transfers in and/or out of Level 3---
Balance as of December 31, 201423,4801,5184,446
Actual return on plan assets:
Relating to assets still held at the reporting date2,74946103
Purchases, sales, and settlements1,002(46)(341)
Transfers in and/or out of Level 3---
Balance as of December 31, 2015$27,231$1,518$4,208
Benefit Payments, Fiscal Year Maturity

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

PensionOther Postretirement Benefits
(In thousands)Pension BenefitsGross Postretirement BenefitsExpected Medicare Part D SubsidyNet Postretirement Benefits
2016$12,489$3,119$(227)$2,892
201713,3203,481(249)3,232
201814,5063,947(273)3,674
201915,4564,453(296)4,157
202016,3814,910(325)4,585
2021 - 202595,16730,364(2,121)28,243