XML 62 R44.htm IDEA: XBRL DOCUMENT v3.24.0.1
Pension Plans and Other Postretirement Benefits (Tables)
12 Months Ended
Dec. 31, 2023
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:

 

2023

 

 

 

2022

 

 

2023

 

 

2022

 

Net benefit obligation as of January 1,

 

$

335,288

 

 

 

$

460,666

 

 

$

63,828

 

 

$

84,526

 

Service cost

 

 

2,892

 

 

 

 

5,064

 

 

 

780

 

 

 

1,293

 

Interest cost

 

 

17,319

 

 

 

 

11,161

 

 

 

3,308

 

 

 

1,940

 

Plan participants' contributions

 

 

 

 

 

 

 

 

 

1,017

 

 

 

986

 

Actuarial loss (gain)(a)

 

 

11,946

 

 

 

 

(120,166

)

 

 

1,951

 

 

 

(19,484

)

Plan amendments

 

 

 

 

 

 

 

 

 

(242

)

 

 

 

Gross benefits paid

 

 

(20,985

)

 

 

 

(21,437

)

 

 

(5,986

)

 

 

(5,725

)

Less: federal subsidy on benefits paid(b)

 

 

 

 

 

 

 

 

 

317

 

 

 

292

 

Benefit obligation as of December 31,

 

$

346,460

 

 

 

$

335,288

 

 

$

64,973

 

 

$

63,828

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Change in Plan Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair value of plan assets as of January 1,

 

$

370,171

 

 

 

$

473,953

 

 

$

41,867

 

 

$

54,844

 

Actual return on plan assets

 

 

53,346

 

 

 

 

(84,562

)

 

 

5,312

 

 

 

(8,958

)

Employer contributions

 

 

2,203

 

 

 

 

2,217

 

 

 

939

 

 

 

720

 

Plan participants' contributions

 

 

 

 

 

 

 

 

 

1,017

 

 

 

986

 

Gross benefits paid

 

 

(20,985

)

 

 

 

(21,437

)

 

 

(5,986

)

 

 

(5,725

)

Fair value of plan assets at end of year

 

 

404,735

 

 

 

 

370,171

 

 

 

43,149

 

 

 

41,867

 

Funded Status as of December 31,

 

$

58,275

 

 

 

$

34,883

 

 

$

(21,824

)

 

$

(21,961

)

 

(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, 2023 and 2022, 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)

 

2023

 

 

2022

 

 

2023

 

 

2022

 

Long-term asset

 

$

93,896

 

 

$

68,872

 

 

$

 

 

$

 

Current liability

 

 

(2,387

)

 

 

(2,408

)

 

 

 

 

 

 

Long-term liability

 

 

(33,234

)

 

 

(31,581

)

 

 

(21,824

)

 

 

(21,961

)

Net asset (liability)

 

$

58,275

 

 

$

34,883

 

 

$

(21,824

)

 

$

(21,961

)

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)

 

2023

 

 

2022

 

 

2023

 

 

2022

 

Net actuarial loss (gain)

 

$

33,237

 

 

$

51,148

 

 

$

(1,626

)

 

$

(1,085

)

Prior service benefit

 

 

 

 

 

 

 

 

(242

)

 

 

 

Transition obligation

 

 

 

 

 

 

 

 

5

 

 

 

9

 

Total

 

$

33,237

 

 

$

51,148

 

 

$

(1,863

)

 

$

(1,076

)

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

 

2023

 

 

2022

 

Projected benefit obligation, end of year

 

$

35,621

 

 

$

33,989

 

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

 

2023

 

 

2022

 

 

2023

 

 

2022

 

Accumulated benefit obligation, end of year

 

$

34,387

 

 

$

33,211

 

 

$

64,973

 

 

$

63,828

 

Fair value of plan assets, end of year

 

 

 

 

 

 

 

 

43,149

 

 

 

41,867

 

Net Periodic Benefit Costs

(In thousands)

 

Pension Benefits

 

 

Other Postretirement Benefits

 

Components of Net Periodic Benefit Cost:

 

2023

 

 

2022

 

 

2021

 

 

2023

 

 

2022

 

 

2021

 

Service cost

 

$

2,892

 

 

$

5,064

 

 

$

5,730

 

 

$

780

 

 

$

1,293

 

 

$

1,448

 

Interest cost

 

 

17,319

 

 

 

11,161

 

 

 

9,109

 

 

 

3,308

 

 

 

1,940

 

 

 

1,549

 

Expected return on assets

 

 

(25,248

)

 

 

(31,391

)

 

 

(29,487

)

 

 

(2,595

)

 

 

(3,365

)

 

 

(3,277

)

Amortization of:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Transition obligation

 

 

 

 

 

 

 

 

 

 

 

3

 

 

 

3

 

 

 

3

 

Prior service (credit) cost

 

 

 

 

 

(20

)

 

 

(124

)

 

 

 

 

 

(297

)

 

 

(1,518

)

Actuarial loss

 

 

1,760

 

 

 

2,416

 

 

 

6,646

 

 

 

(190

)

 

 

145

 

 

 

493

 

Net periodic benefit cost (credit)

 

$

(3,277

)

 

$

(12,770

)

 

$

(8,126

)

 

$

1,306

 

 

$

(281

)

 

$

(1,302

)

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

 

 

2023

 

2022

 

2023

 

2022

Discount rate

 

 

5.10

 

%

 

 

5.47

 

%

 

 

5.11

 

%

 

 

5.45

 

%

Rate of compensation increase

 

 

4.30

 

%

 

 

3.21

 

%

 

N/A

 

 

 

N/A

 

 

Assumed health care cost trend rates:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Health care cost trend rate assumed for next year

 

N/A

 

 

 

N/A

 

 

 

 

6.75

 

%

 

 

7.00

 

%

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

 

 

 

2032

 

 

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

 

 

2023

 

2022

 

2021

 

2023

 

2022

 

2021

Discount rate

 

 

5.47

 

%

 

 

2.94

 

%

 

 

2.70

 

%

 

 

5.45

 

%

 

 

2.85

 

%

 

 

2.52

 

%

Expected rate of return on plan assets

 

 

7.00

 

%

 

 

6.75

 

%

 

 

7.00

 

%

 

 

6.59

 

%

 

 

6.40

 

%

 

 

6.61

 

%

Rate of compensation increase

 

 

3.28

 

%

 

 

3.24

 

%

 

 

3.23

 

%

 

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, 2023 and 2022, and the target allocation for 2024, by asset category, follows:

 

 

 

Target

 

Percentage of Plan
Assets at Year End

 

 

Allocation

 

2023

 

2022

Equity securities(a)

 

 

63.0

 

%

 

 

64.0

 

%

 

 

65.0

 

%

Fixed income securities

 

 

30.0

 

%

 

 

30.0

 

%

 

 

26.0

 

%

Real estate

 

 

7.0

 

%

 

 

6.0

 

%

 

 

9.0

 

%

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)

 

2023

 

 

2022

 

Cash and Cash Equivalents

 

$

2,079

 

 

$

1,715

 

Equity Securities:

 

 

 

 

 

 

U.S. Large Cap

 

 

132,047

 

 

 

121,884

 

U.S. Mid Cap

 

 

32,840

 

 

 

28,392

 

U.S. Small Cap

 

 

40,830

 

 

 

35,372

 

International Blend

 

 

78,294

 

 

 

75,843

 

Fixed Income Securities:

 

 

 

 

 

 

Short-Term Fund

 

 

7,465

 

 

 

3,807

 

High Yield Bond

 

 

22,273

 

 

 

17,895

 

Long Duration Bond

 

 

100,431

 

 

 

85,767

 

Real Estate

 

 

28,840

 

 

 

38,418

 

Insurance Continuance Fund

 

 

1,585

 

 

 

1,613

 

Fixed Rate Fund

 

 

1,200

 

 

 

1,332

 

Total

 

$

447,884

 

 

$

412,038

 

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

 

2024

 

$

21,650

 

 

$

5,489

 

 

$

(368

)

 

$

5,121

 

2025

 

 

21,884

 

 

 

5,707

 

 

 

(402

)

 

 

5,305

 

2026

 

 

22,155

 

 

 

5,665

 

 

 

(449

)

 

 

5,216

 

2027

 

 

22,516

 

 

 

5,607

 

 

 

(489

)

 

 

5,118

 

2028

 

 

22,760

 

 

 

5,578

 

 

 

(519

)

 

 

5,059

 

2029 - 2033

 

 

116,273

 

 

 

26,608

 

 

 

(2,971

)

 

 

23,637