XML 44 R26.htm IDEA: XBRL DOCUMENT v3.6.0.2
Employee Benefit Plans (Tables)
12 Months Ended
Dec. 31, 2016
Compensation and Retirement Disclosure [Abstract]  
Change in projected benefit obligation and fair value of plan assets

 

   (Thousands of Dollars)
   Pension Plan  Other Benefits Plan
   December 31,
   2016  2015  2016  2015
Change in Projected Benefit Obligation:                    
Beginning Balance  $72,542   $75,043   $46,249   $49,578 
Service Cost   2,308    2,558    1,099    1,373 
Interest Cost   3,046    2,894    1,952    1,921 
Actuarial (Gain) Loss   2,810    (5,915)   141    (6,062)
Benefits Paid   (2,105)   (2,038)   (553)   (561)
Ending Balance  $78,601   $72,542   $48,888   $46,249 

 

 

   (Thousands of Dollars)
   Pension Plan  Other Benefits Plan
   December 31,
   2016  2015  2016  2015
Change in Fair Value of Plan Assets:                    
Beginning Balance  $52,931   $51,623   $29,018   $27,535 
Actual Return on Plan Assets   4,909    11    1,591    350 
Employer Contributions   3,635    3,335    1,551    1,694 
Benefits Paid   (2,105)   (2,038)   (553)   (561)
Ending Balance  $59,370   $52,931   $31,607   $29,018 
                     
Funded Status  $(19,231)  $(19,611)  $(17,281)  $(17,231)
Amounts recognized in balance sheet

   (Thousands of Dollars)
   Pension Plan  Other Benefits Plan
   December 31,
   2016  2015  2016  2015
Amounts Recognized in the Consolidated Balance Sheets consist of :                    
Current Liability   373    327         
Noncurrent Liability   18,858    19,284    17,281    17,231 
Net Liability Recognized  $19,231   $19,611   $17,281   $17,231 

 

Components of net benefit cost

 

   (Thousands of Dollars)
   Pension Plan  Other Benefits Plan
   Years Ended December 31,
   2016  2015  2014  2016  2015  2014
Components of Net Periodic Benefit Cost                              
Service Cost  $2,308   $2,558   $1,894   $1,099   $1,373   $1,032 
Interest Cost   3,046    2,894    2,682    1,952    1,921    1,792 
Expected Return on Plan Assets   (4,014)   (3,919)   (3,534)   (2,213)   (2,107)   (1,937)
Amortization of Net Actuarial Loss   1,426    1,645    416    1,773    2,261    1,413 
Amortization of Prior Service Cost/(Credit)           2    (1,728)   (1,728)   (1,728)
Net Periodic Benefit Cost  $2,766   $3,178   $1,460   $883   $1,720   $572 

 

Amounts expected to be amortized from regulatory assets

   (Thousands of Dollars)
  

 

Pension
Plan

  Other
Benefits
Plan
Actuarial Loss  $1,566   $1,781 
Prior Service Credit       (1,728)
Discount and compensation rates

 

   Pension Plan   Other Benefits Plan 
   2016   2015   2014   2016   2015   2014 
Weighted Average Assumptions:                              
   Expected Return on Plan Assets   7.50%   7.50%   7.50%   7.50%   7.50%   7.50%
   Discount Rate for:                              
     Benefit Obligation   4.06%   4.26%   3.91%   4.06%   4.26%   3.91%
     Benefit Cost   4.26%   3.91%   4.87%   4.26%   3.91%   4.87%
   Compensation Increase for:                              
     Benefit Obligation   3.00%   3.00%   3.00%   3.00%   3.00%   3.00%
     Benefit Cost   3.00%   3.00%   3.00%   3.00%   3.00%   3.00%

 

Effect of One-Percentage-Point Change in Assumed Health Care Cost Trend Rates

 

   (Thousands of Dollars) 
   1 Percentage Point 
   Increase   Decrease 
Effect on Current Year’s Service and Interest Cost  $673   $(514)
Effect on Projected Benefit Obligation  $8,410   $(6,633)

 

Expected benefit payments

 

 

   (Thousands of Dollars) 
Year  Pension Plan   Other Benefits Plan 
2017  $2,391   $1,030 
2018   2,440    1,277 
2019   2,455    1,497 
2020   2,847    1,641 
2021   3,046    1,851 
2022-2026   22,178    11,278 
    Totals  $35,357   $18,574 

 

Allocation of plan assets

 

   Pension Plan   Other Benefits Plan 
Asset Category  2016   2015   Target    2016   2015   Target  
Equity Securities   59.7%   59.1%   55%   54.1%   50.0%   43%
Debt Securities   36.6%   37.8%   38%   43.3%   47.4%   50%
Cash   1.0%   1.3%   2%   2.6%   2.4%   2%
Real Estate/Commodities   2.7%   1.8%   5%   0.0%   0.2%   5%
Total   100.0%   100.0%        100.0%   100.0%     

 

Fair value of plan assets

 

The following tables present Middlesex’s Pension Plan assets measured and recorded at fair value within the fair value hierarchy:

 

   (Thousands of Dollars)
   As of December 31, 2016
   Level 1  Level 2  Level 3  Total
Mutual Funds  $49,439   $   $   $49,439 
Money Market Funds   648            648 
Common Equity Securities   9,283            9,283 
Total Investments  $59,370   $   $   $59,370 

 

   (Thousands of Dollars)
   As of December 31, 2015
   Level 1  Level 2  Level 3  Total
Mutual Funds  $43,623   $   $   $43,623 
Money Market Funds   652            652 
Common Equity Securities   8,656            8,656 
Total Investments  $52,931   $   $   $52,931 

 

The following tables present Middlesex’s Other Benefits Plan assets measured and recorded at fair value within the fair value hierarchy:

 

   (Thousands of Dollars)
   As of December 31, 2016
   Level 1  Level 2  Level 3  Total
             
Mutual Funds  $17,096   $   $   $17,096 
Money Market Funds   826            826 
Preferred Equity Securities   108            108 
Agency/US/State/Municipal Debt       13,577        13,577 
Total Investments  $18,030   $13,577   $   $31,607 

 

   (Thousands of Dollars)
   As of December 31, 2015
   Level 1  Level 2  Level 3  Total
Mutual Funds  $14,572   $   $   $14,572 
Money Markey Funds   688            688 
Preferred Equity Securities   224            224 
Agency/US/State/Municipal Debt       13,534        13,534 
Total Investments  $15,484   $13,534   $   $29,018 

 

Restricted stock plan

 

  

 

Shares

(thousands)

 

Unearned
Compensation

(thousands)

  Weighted
Average
Grant Price
Balance, January 1, 2014   117   $1,216      
Granted   33    711   $21.46 
Vested   (22)         
Forfeited   (1)   (10)     
Amortization of Compensation Expense       (434)     
Balance, December 31, 2014   127   $1,483      
Granted   33    741   $22.65 
Vested   (12)         
Forfeited             
Amortization of Compensation Expense       (528)     
Balance, December 31, 2015   148   $1,696      
Granted   24    750   $30.85 
Vested   (25)         
Forfeited             
Amortization of Compensation Expense       (682)     
Balance, December 31, 2016   147   $1,764