XML 73 R48.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Pension and Other Postretirement Benefit Plans (Tables)
12 Months Ended
Dec. 31, 2019
Defined Contribution Plan [Abstract]  
Schedule of Changes in Benefit Obligation, Plan Assets and Funded Status
The reconciliation of changes in the benefit obligation, plan assets and funded status of these plans at December 31, 2019 and 2018 is as follows:
 
 
Pension Benefits
 
Other Postretirement Benefits
 
 
at December 31,
 
at December 31,
 
 
2019
 
2018
 
2019
 
2018
Change in benefit obligation:
 
 
 
 
 
 
 
 
Benefit obligation at beginning of period
 
$
644,142

 
$
733,990

 
$
473,591

 
$
591,563

Service cost
 
3,950

 
1,150

 

 

Interest cost
 
25,101

 
23,505

 
18,320

 
18,706

Actuarial loss (gain)
 
95,078

 
(60,351
)
 
4,761

 
(101,259
)
Benefits and other payments
 
(48,173
)
 
(54,152
)
 
(32,343
)
 
(35,419
)
Benefit obligation at end of period
 
$
720,098

 
$
644,142

 
$
464,329

 
$
473,591

 
 
 
 
 
 
 
 
 
Change in plan assets:
 
 
 
 
 
 
 
 
Fair value of plan assets at beginning of period
 
$
578,347

 
$
679,245

 
$

 
$

Actual return on plan assets
 
136,976

 
(48,470
)
 

 

Company contributions
 
1,331

 
1,724

 
32,343

 
35,419

Benefits and other payments
 
(48,173
)
 
(54,152
)
 
(32,343
)
 
(35,419
)
Fair value of plan assets at end of period
 
$
668,481

 
$
578,347

 
$

 
$

 
 
 
 
 
 
 
 
 
Funded status:
 
 
 
 
 
 
 
 
Current liabilities
 
$
(1,687
)
 
$
(1,623
)
 
$
(31,833
)
 
$
(32,345
)
Noncurrent liabilities
 
(49,930
)
 
(64,172
)
 
(432,496
)
 
(441,246
)
Net obligation recognized
 
$
(51,617
)
 
$
(65,795
)
 
$
(464,329
)
 
$
(473,591
)
 
 
 
 
 
 
 
 
 
Amounts recognized in accumulated other comprehensive loss consist of:
 
 
 
 
 
 
 
 
Net actuarial loss
 
$
255,830

 
$
263,229

 
$
179,937

 
$
184,438

Prior service credit
 

 
(367
)
 
(20,949
)
 
(23,354
)
Net amount recognized (before tax effect)
 
$
255,830

 
$
262,862

 
$
158,988

 
$
161,084



The reconciliation of changes in the benefit obligation and funded status of these plans at December 31, 2019 and 2018 is as follows:
 
 
CWP
 
Workers' Compensation
 
 
at December 31,
 
at December 31,
 
 
2019
 
2018
 
2019
 
2018
Change in benefit obligation:
 
 
 
 
 
 
 
 
Benefit obligation at beginning of period
 
$
177,188

 
$
162,840

 
$
70,986

 
$
78,528

State administrative fees and insurance bond premiums
 

 

 
2,157

 
2,671

Service cost
 
3,791

 
6,650

 
5,685

 
6,230

Interest cost
 
7,001

 
5,245

 
2,585

 
2,283

Actuarial loss (gain)
 
39,827

 
14,832

 
1,536

 
(5,134
)
Benefits paid
 
(13,334
)
 
(12,379
)
 
(11,469
)
 
(13,592
)
Benefit obligation at end of period
 
$
214,473

 
$
177,188

 
$
71,480

 
$
70,986

 
 
 
 
 
 
 
 
 
Funded status:
 
 
 
 
 
 
 
 
Current assets
 
$

 
$

 
$
1,037

 
$
1,384

Current liabilities
 
(12,331
)
 
(12,187
)
 
(11,323
)
 
(12,628
)
Noncurrent liabilities
 
(202,142
)
 
(165,001
)
 
(61,194
)
 
(59,742
)
Net obligation recognized
 
$
(214,473
)
 
$
(177,188
)
 
$
(71,480
)
 
$
(70,986
)
 
 
 
 
 
 
 
 
 
Amounts recognized in accumulated other comprehensive loss consist of:
 
 
 
 
 
 
 
 
Net actuarial loss (gain)
 
$
47,352

 
$
8,542

 
$
(11,250
)
 
$
(13,561
)
Net amount recognized (before tax effect)
 
$
47,352

 
$
8,542

 
$
(11,250
)
 
$
(13,561
)

Schedule of Components of Net Periodic Benefit (Credit) Costs
The components of net periodic benefit (credit) cost are as follows:
 
 
Pension Benefits
 
Other Postretirement Benefits
 
For the Years Ended December 31,
 
For the Years Ended December 31,
 
2019
 
2018
 
2017
 
2019
 
2018
 
2017
Components of net periodic benefit (credit) cost:
 
 
 
 
 
 
 
 
 
 
 
Service cost
$
3,950

 
$
1,150

 
$
2,948

 
$

 
$

 
$

Interest cost
25,101

 
23,505

 
25,265

 
18,320

 
18,706

 
23,945

Expected return on plan assets
(40,457
)
 
(40,370
)
 
(42,383
)
 

 

 

Amortization of prior service credits
(367
)
 
(502
)
 
(502
)
 
(2,405
)
 
(2,405
)
 
(2,405
)
Recognized net actuarial loss
5,958

 
8,715

 
8,896

 
9,262

 
16,205

 
23,112

Settlement loss

 

 
10,153

 

 

 

Net periodic benefit (credit) cost
$
(5,815
)
 
$
(7,502
)
 
$
4,377

 
$
25,177

 
$
32,506

 
$
44,652


The components of net periodic benefit cost are as follows:
 
 
CWP
 
Workers’ Compensation
 
For the Years Ended
 
For the Years Ended
 
December 31,
 
December 31,
 
2019
 
2018
 
2017
 
2019
 
2018
 
2017
Service cost
$
3,791

 
$
6,650

 
$
5,122

 
$
5,685

 
$
6,230

 
$
5,734

Interest cost
7,001

 
5,245

 
4,050

 
2,585

 
2,283

 
2,321

Recognized net actuarial loss (gain)
1,016

 
(853
)
 
(7,631
)
 
(774
)
 
(79
)
 
(598
)
State administrative fees and insurance bond premiums

 

 

 
2,157

 
2,671

 
3,198

Net periodic benefit cost
$
11,808

 
$
11,042

 
$
1,541

 
$
9,653

 
$
11,105

 
$
10,655


Schedule of Amounts Included in Accumulated Other Comprehensive Loss to be Recognized over Next Fiscal Year
Amounts included in accumulated other comprehensive loss which are expected to be recognized in 2020 net periodic benefit costs:
 
 
 
 
Other
 
 
Pension
 
Postretirement
 
 
Benefits
 
Benefits
Prior service credit recognition
 
$

 
$
(2,405
)
Actuarial loss recognition
 
$
6,922

 
$
9,278


The following are amounts included in accumulated other comprehensive loss that are expected to be recognized in 2020 net periodic benefit costs:
 
 
 
 
Workers'
 
 
CWP
 
Compensation
 
 
Benefits
 
Benefits
Actuarial loss (gain) recognition
 
$
5,604

 
$
(487
)

Schedule of Pension Plans with an Accumulated Benefit Obligation in Excess of Plan Assets
The following table provides information related to pension plans with an accumulated benefit obligation in excess of plan assets:
 
 
As of December 31,
 
 
2019
 
2018
Projected benefit obligation
 
$
720,098

 
$
644,142

Accumulated benefit obligation
 
$
719,985

 
$
644,069

Fair value of plan assets
 
$
668,481

 
$
578,347


Schedule of Weighted-Average Assumptions Used
The weighted-average assumptions used to determine benefit obligations are as follows:
 
 
Pension Obligations
 
Other Postretirement Obligations
 
 
at December 31,
 
at December 31,
 
 
2019
 
2018
 
2019
 
2018
Discount rate
 
3.28
%
 
4.34
%
 
3.27
%
 
4.34
%
Rate of compensation increase
 
3.68
%
 
3.73
%
 

 



The weighted-average assumptions used to determine net periodic benefit costs are as follows:
 
 
Pension Benefits
 
Other Postretirement Benefits
 
 
For the Years Ended
 
For the Years Ended
 
 
December 31,
 
December 31,
 
 
2019
 
2018
 
2017
 
2019
 
2018
 
2017
Discount rate
 
4.37
%
 
3.69
%
 
4.27
%
 
4.34
%
 
3.65
%
 
4.22
%
Expected long-term return on plan assets
 
6.90
%
 
6.90
%
 
6.90
%
 

 

 

Rate of compensation increase
 
3.73
%
 
3.73
%
 
3.90
%
 

 

 


The weighted-average discount rates used to determine benefit obligations and net periodic benefit costs are as follows:
 
 
CWP
 
Workers' Compensation
 
 
For the Years Ended
 
For the Years Ended
 
 
December 31,
 
December 31,
 
 
2019

 
2018

 
2017

 
2019

 
2018

 
2017

Benefit obligations
 
3.41
%
 
4.42
%
 
3.75
%
 
3.25
%
 
4.26
%
 
3.57
%
Net periodic benefit costs
 
4.42
%
 
3.75
%
 
4.40
%
 
4.26
%
 
3.57
%
 
4.05
%

Schedule of Health Care Cost Trend Rates
The assumed health care cost trend rates are as follows:
 
 
At December 31,
 
 
2019
 
2018
Health care cost trend rate for next year
 
5.65
%
 
5.83
%
Rate to which the cost trend is assumed to decline (ultimate trend rate)
 
4.50
%
 
4.50
%
Year that the rate reaches ultimate trend rate
 
2038

 
2038


Schedule of Effect of One-Percentage-Point Change in Assumed Health Care Cost Trend Rates
Assumed health care cost trend rates have a significant effect on the amounts reported for the medical plans. A one-percentage point change in assumed health care cost trend rates would have the following effects:
 
 
1 Percentage
 
1 Percentage
 
 
Point Increase
 
Point Decrease
Effect on total of service and interest cost components
 
$
2,023

 
$
(1,725
)
Effect on accumulated postretirement benefit obligation
 
$
48,891

 
$
(41,917
)

Schedule of Fair Value of Plan Assets
The fair values of plan assets at December 31, 2019 and 2018 by asset category are as follows:
 
 
Fair Value Measurements at December 31, 2019
 
Fair Value Measurements at December 31, 2018
 
 
 
 
Quoted
 
 
 
 
 
 
 
Quoted
 
 
 
 
 
 
 
 
Prices in
 
 
 
 
 
 
 
Prices in
 
 
 
 
 
 
 
 
Active
 
 
 
 
 
 
 
Active
 
 
 
 
 
 
 
 
Markets for
 
Significant
 
Significant
 
 
 
Markets for
 
Significant
 
Significant
 
 
 
 
Identical
 
Observable
 
Unobservable
 
 
 
Identical
 
Observable
 
Unobservable
 
 
 
 
Assets
 
Inputs
 
Inputs
 
 
 
Assets
 
Inputs
 
Inputs
 
 
Total
 
(Level 1)
 
(Level 2)
 
(Level 3)
 
Total
 
(Level 1)
 
(Level 2)
 
(Level 3)
Asset Category
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Cash/Accrued Income
 
$
97

 
$
97

 
$

 
$

 
$
101

 
$
101

 
$

 
$

Mercer Common Collective Trusts (a)
 
668,384

 

 

 

 
578,246

 

 

 

Total
 
$
668,481

 
$
97

 
$

 
$

 
$
578,347

 
$
101

 
$

 
$


__________

(a)
Certain investments that are measured at fair value using the net asset value per share (or its equivalent) practical expedient have not been classified in the fair value hierarchy but are included in the total.
Schedule of Expected Benefit Payments
The following benefit payments, reflecting expected future service, are expected to be paid:
 
 
 
 
Other
 
 
Pension
 
Postretirement
 
 
Benefits
 
Benefits
2020
 
$
44,619

 
$
31,833

2021
 
$
43,297

 
$
29,935

2022
 
$
43,438

 
$
29,302

2023
 
$
42,905

 
$
28,664

2024
 
$
42,837

 
$
27,881

Year 2025-2029
 
$
200,271

 
$
134,541


The following benefit payments, which reflect expected future claims as appropriate, are expected to be paid:
 
 
 
 
Workers' Compensation
 
 
CWP
 
Total
 
Actuarial
 
Other
 
 
Benefits
 
Benefits
 
Benefits
 
Benefits
2020
 
$
12,331

 
$
12,235

 
$
10,286

 
$
1,949

2021
 
$
12,013

 
$
12,427

 
$
10,430

 
$
1,997

2022
 
$
11,893

 
$
12,680

 
$
10,633

 
$
2,047

2023
 
$
11,545

 
$
12,741

 
$
10,643

 
$
2,098

2024
 
$
11,351

 
$
12,808

 
$
10,657

 
$
2,151

Year 2025-2029
 
$
57,446

 
$
66,260

 
$
54,672

 
$
11,588