XML 40 R21.htm IDEA: XBRL DOCUMENT v3.25.0.1
Pension Plans and Other Postretirement Benefits
12 Months Ended
Dec. 31, 2024
Retirement Benefits [Abstract]  
Retirement Benefits [Text Block] Pension Plans and Other Postretirement Benefits - MGE Energy and MGE.

 

MGE maintains qualified and nonqualified pension plans, health care, and life insurance benefits, and defined contribution 401(k) benefit plans for its employees and retirees. MGE's costs for the 401(k) plans were $6.5 million, $5.2 million, and $5.4 million for the years ended December 31, 2024, 2023, and 2022, respectively. A measurement date of December 31 is utilized for all pension and postretirement benefit plans.

All employees hired after December 31, 2006, have been enrolled in the defined contribution pension plan rather than the defined benefit pension plan previously in place.

a.
Benefit Obligations and Plan Assets.

 

(In thousands)

 

Pension Benefits

 

 

Other Postretirement Benefits

 

Change in Benefit Obligations:

 

2024

 

 

 

2023

 

 

2024

 

 

2023

 

Net benefit obligation as of January 1,

 

$

346,460

 

 

 

$

335,288

 

 

$

64,973

 

 

$

63,828

 

Service cost

 

 

3,078

 

 

 

 

2,892

 

 

 

856

 

 

 

780

 

Interest cost

 

 

17,118

 

 

 

 

17,319

 

 

 

3,126

 

 

 

3,308

 

Plan participants' contributions

 

 

 

 

 

 

 

 

 

1,045

 

 

 

1,017

 

Actuarial loss (gain)(a)

 

 

(16,669

)

 

 

 

11,946

 

 

 

(3,769

)

 

 

1,951

 

Plan amendments

 

 

 

 

 

 

 

 

 

 

 

 

(242

)

Settlements(b)

 

 

 

 

 

 

 

 

 

(1,227

)

 

 

 

Gross benefits paid

 

 

(23,050

)

 

 

 

(20,985

)

 

 

(6,171

)

 

 

(5,986

)

Less: federal subsidy on benefits paid(c)

 

 

 

 

 

 

 

 

 

351

 

 

 

317

 

Benefit obligation as of December 31,

 

$

326,937

 

 

 

$

346,460

 

 

$

59,184

 

 

$

64,973

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Change in Plan Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair value of plan assets as of January 1,

 

$

404,735

 

 

 

$

370,171

 

 

$

43,149

 

 

$

41,867

 

Actual return on plan assets

 

 

40,608

 

 

 

 

53,346

 

 

 

4,131

 

 

 

5,312

 

Employer contributions

 

 

2,175

 

 

 

 

2,203

 

 

 

682

 

 

 

939

 

Plan participants' contributions

 

 

 

 

 

 

 

 

 

1,045

 

 

 

1,017

 

Settlements(b)

 

 

 

 

 

 

 

 

 

(1,515

)

 

 

 

Gross benefits paid

 

 

(23,050

)

 

 

 

(20,985

)

 

 

(6,171

)

 

 

(5,986

)

Fair value of plan assets at end of year

 

 

424,468

 

 

 

 

404,735

 

 

 

41,321

 

 

 

43,149

 

Funded Status as of December 31,

 

$

97,531

 

 

 

$

58,275

 

 

$

(17,863

)

 

$

(21,824

)

 

(a)
In 2024, higher discount rates were the primary driver of the actuarial gain.
(b)
In August 2024, MGE entered into an agreement to transfer the mortality and investment risk, as well as the administration of, its employer-paid life insurance plan to a third party. MGE accounted for the settlement under the scope of ASC 715.
(c)
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, 2024 and 2023, the subsidy due to MGE was $0.3 million.

 

The accumulated benefit obligation for the defined benefit pension plans as of December 31, 2024 and 2023, was $311.0 million and $328.4 million, respectively.

 

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)

 

2024

 

 

2023

 

 

2024

 

 

2023

 

Long-term asset

 

$

131,418

 

 

$

93,896

 

 

$

846

 

 

$

 

Current liability

 

 

(2,441

)

 

 

(2,387

)

 

 

 

 

 

 

Long-term liability

 

 

(31,446

)

 

 

(33,234

)

 

 

(18,709

)

 

 

(21,824

)

Net asset (liability)

 

$

97,531

 

 

$

58,275

 

 

$

(17,863

)

 

$

(21,824

)

 

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 asset (liability) in the consolidated balance sheets:

 

 

 

Pension Benefits

 

 

Other Postretirement Benefits

 

(In thousands)

 

2024

 

 

2023

 

 

2024

 

 

2023

 

Net actuarial loss (gain)

 

$

3,699

 

 

$

33,237

 

 

$

(7,191

)

 

$

(1,626

)

Prior service benefit

 

 

 

 

 

 

 

 

 

 

 

(242

)

Transition obligation

 

 

 

 

 

 

 

 

3

 

 

 

5

 

Total

 

$

3,699

 

 

$

33,237

 

 

$

(7,188

)

 

$

(1,863

)

 

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

 

2024

 

 

2023

 

Projected benefit obligation, end of year

 

$

33,887

 

 

$

35,621

 

Fair value of plan assets, end of year

 

 

 

 

 

 

 

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

 

2024

 

 

2023

 

 

2024

 

 

2023

 

Accumulated benefit obligation, end of year

 

$

32,463

 

 

$

34,387

 

 

$

43,882

 

 

$

64,973

 

Fair value of plan assets, end of year

 

 

 

 

 

 

 

 

25,172

 

 

 

43,149

 

 

b.
Net Periodic Benefit Cost.

 

(In thousands)

 

Pension Benefits

 

 

Other Postretirement Benefits

 

Components of Net Periodic Benefit Cost:

 

2024

 

 

2023

 

 

2022

 

 

2024

 

 

2023

 

 

2022

 

Service cost

 

$

3,078

 

 

$

2,892

 

 

$

5,064

 

 

$

856

 

 

$

780

 

 

$

1,293

 

Interest cost

 

 

17,118

 

 

 

17,319

 

 

 

11,161

 

 

 

3,126

 

 

 

3,308

 

 

 

1,940

 

Expected return on assets

 

 

(28,597

)

 

 

(25,248

)

 

 

(31,391

)

 

 

(2,725

)

 

 

(2,595

)

 

 

(3,365

)

Settlement cost

 

 

 

 

 

 

 

 

 

 

 

288

 

 

 

 

 

 

 

Amortization of:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Transition obligation

 

 

 

 

 

 

 

 

 

 

 

3

 

 

 

3

 

 

 

3

 

Prior service (credit) cost

 

 

 

 

 

 

 

 

(20

)

 

 

(242

)

 

 

 

 

 

(297

)

Actuarial loss

 

 

859

 

 

 

1,760

 

 

 

2,416

 

 

 

380

 

 

 

(190

)

 

 

145

 

Net periodic benefit cost (credit)

 

$

(7,542

)

 

$

(3,277

)

 

$

(12,770

)

 

$

1,686

 

 

$

1,306

 

 

$

(281

)

 

The components of net periodic benefit cost, other than the service cost component, are recorded in "Other income, net" on the consolidated statements of income. The service cost component is recorded in "Other operations and maintenance" on the consolidated statements of income. MGE has regulatory treatment and recognizes regulatory assets or liabilities for timing differences between when net periodic benefit costs are recovered and when costs are recognized. The deferred costs have not been reflected in the table above. See Footnote 8 for further information.

 

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

 

 

2024

 

2023

 

2024

 

2023

Discount rate

 

 

5.64

 

%

 

 

5.10

 

%

 

 

5.59

 

%

 

 

5.11

 

%

Rate of compensation increase

 

 

3.81

 

%

 

 

4.30

 

%

 

N/A

 

 

 

N/A

 

 

Assumed health care cost trend rates:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Health care cost trend rate assumed for next year

 

N/A

 

 

 

N/A

 

 

 

 

7.50

 

%

 

 

6.75

 

%

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

 

 

 

2036

 

 

 

2032

 

 

 

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

 

 

2024

 

2023

 

2022

 

2024

 

2023

 

2022

Discount rate

 

 

5.10

 

%

 

 

5.47

 

%

 

 

2.94

 

%

 

 

5.11

 

%

 

 

5.45

 

%

 

 

2.85

 

%

Expected rate of return on plan assets

 

 

7.24

 

%

 

 

7.00

 

%

 

 

6.75

 

%

 

 

6.81

 

%

 

 

6.59

 

%

 

 

6.40

 

%

Rate of compensation increase

 

 

4.32

 

%

 

 

3.28

 

%

 

 

3.24

 

%

 

N/A

 

 

 

N/A

 

 

 

N/A

 

 

 

MGE employs a building-block approach in determining the expected long-term rate of return for asset classes. Historical markets are studied and long-term historical relationships among asset classes are analyzed, consistent with the widely accepted capital market principle that assets with higher volatility generate a greater return over the long run. Current market factors, such as interest rates and dividend yields, are evaluated before long-term capital market assumptions are determined.

 

The expected long-term nominal rate of return for plan assets is primarily a function of expected long-term real rates of return for component asset classes and the plan's target asset allocation in conjunction with an inflation assumption. Peer data and historical returns are reviewed to check for appropriateness.

 

d.
Investment Strategy.

 

MGE employs a total return investment approach whereby a mix of equities, fixed income, and real estate investments are used to maximize the expected long-term return of plan assets for a prudent level of risk. Risk tolerance is established through careful consideration of plan liabilities, plan-funded status, and corporate financial condition. The investment portfolio contains a diversified blend of equity, fixed income, and real estate investments. Investment risk is measured and monitored on an ongoing basis through periodic investment portfolio reviews and liability measurements.

 

Pension Plan Assets

The asset allocation for MGE's pension plans as of December 31, 2024 and 2023, and the target allocation for 2025, by asset category, follows:

 

 

Target

 

Percentage of Plan
Assets at Year End

 

 

Allocation(b)

 

2024

 

2023

Equity securities(a)

 

 

50

 

%

 

 

56

 

%

 

 

64

 

%

Fixed income securities

 

 

44

 

%

 

 

38

 

%

 

 

30

 

%

Real estate

 

 

6

 

%

 

 

6

 

%

 

 

6

 

%

 

(a)
Target allocations for equity securities are broken out as follows: 36% United States equity and 14% non-United States equity.
(b)
The target allocation for MGE's pension plans were approved to be rebalanced in December 2024. The trades happened in two steps, the first in December 2024 and the second in January 2025.

 

Other Postretirement Plan Assets

Other Postretirement plan assets are comprised of specific assets within certain defined benefit pension plans (401(h) assets) as well as assets held in VEBA trusts. The asset allocation for MGE's 401(h) assets as of December 31, 2024 and 2023, and the target allocation for 2025, by asset category, follows:

 

 

Target

 

Percentage of Plan
Assets at Year End

 

 

Allocation

 

2024

 

2023

Equity securities(a)

 

 

63

 

%

 

 

66

 

%

 

 

64

 

%

Fixed income securities

 

 

30

 

%

 

 

28

 

%

 

 

30

 

%

Real estate

 

 

7

 

%

 

 

6

 

%

 

 

6

 

%

 

(a)
Target allocations for equity securities are broken out as follows: 45.5% United States equity and 17.5% non-United States equity.

 

The target asset allocation for the VEBA trusts are established based on a similar investment strategy as the 401(h) assets, with consideration for liquidity needs in the VEBA trusts.

 

e.
Concentrations of Credit Risk.

 

MGE evaluated its pension and other postretirement benefit plans' asset portfolios for the existence of significant concentrations of credit risk as of December 31, 2024. Types of concentrations that were evaluated include, but are not limited to, investment concentrations in a single entity, type of industry, and foreign country. As of December 31, 2024, there were no significant concentrations (defined as greater than 10 percent of plan assets) of risk in MGE pension and postretirement benefit plan assets.

 

f.
Fair Value Measurements of Plan Assets.

 

Pension and other postretirement benefit plan investments are recorded at fair value. See Footnote 19 for more information regarding the fair value hierarchy.

 

The following descriptions are the categories of underlying plan assets held within the pension and other postretirement benefit plans as of December 31, 2024:

 

Cash and Cash Equivalents – This category includes highly liquid investments with maturities of less than three months which are traded in active markets.

 

Equity Securities – These securities consist of U.S. and international stock funds. The U.S. stock funds are primarily invested in domestic equities. Securities in these funds are typically priced using the closing price from the applicable exchange, NYSE, Nasdaq, etc. The international funds are composed of international equities. Securities are priced using the closing price from the appropriate local stock exchange.

 

Fixed Income Securities – These securities consist of U.S. bond funds and short-term funds. U.S. bond funds are priced by a pricing agent using inputs such as benchmark yields, reported trades, broker/dealer quotes, and issuer spreads. The short-term funds are valued initially at cost and adjusted for amortization of any discount or premium.

 

Real Estate – Real estate funds are funds with a direct investment in pools of real estate properties. These funds are valued by investment managers on a periodic basis using pricing models that use independent appraisals.

 

Insurance Continuance Fund – The Insurance Continuance Fund is a supplemental retirement plan that includes assets that had been segregated and restricted to pay retiree term life insurance premiums.

 

Fixed Rate Fund – The Fixed Rate fund is supported by an underlying portfolio of fixed income securities, including public bonds, commercial mortgages, and private placement bonds. Public market data and GAAP reported market values are used when available to determine fair value.

 

All of the fair values of MGE's plan assets are measured using net asset value, except for cash and cash equivalents which are considered level 1 investments.

 

The fair values of MGE's plan assets by asset category as of December 31 are as follows:

 

(In thousands)

 

2024

 

 

2023

 

Cash and Cash Equivalents

 

$

772

 

 

$

2,079

 

Equity Securities:

 

 

 

 

 

 

U.S. Large Cap

 

 

128,262

 

 

 

132,047

 

U.S. Mid Cap

 

 

27,960

 

 

 

32,840

 

U.S. Small Cap

 

 

37,222

 

 

 

40,830

 

International Blend

 

 

73,444

 

 

 

78,294

 

Fixed Income Securities:

 

 

 

 

 

 

Short-Term Fund

 

 

7,231

 

 

 

7,465

 

High Yield Bond

 

 

24,231

 

 

 

22,273

 

Long Duration Bond

 

 

139,631

 

 

 

100,431

 

Real Estate

 

 

26,146

 

 

 

28,840

 

Insurance Continuance Fund

 

 

 

 

 

1,585

 

Fixed Rate Fund

 

 

890

 

 

 

1,200

 

Total

 

$

465,789

 

 

$

447,884

 

 

g.
Expected Cash Flows.

 

MGE does not expect to need to make any required contributions to the qualified plans for 2025. The contributions for years after 2025 are not yet currently estimated. MGE has adopted the asset smoothing as permitted in accordance with the Pension Protection Act of 2006, including modifications made by WRERA.

 

Due to uncertainties in the future economic performance of plan assets, discount rates, and other key assumptions, estimated contributions are subject to change. MGE may also elect to make additional discretionary contributions.

 

MGE expects to contribute $2.4 million and $0.4 million to the pension and other postretirement benefit plans respectively in 2025.

 

h.
Benefit Payments.

 

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

 

2025

 

$

22,164

 

 

$

5,520

 

 

$

(410

)

 

$

5,110

 

2026

 

 

22,439

 

 

 

5,525

 

 

 

(464

)

 

 

5,061

 

2027

 

 

22,794

 

 

 

5,505

 

 

 

(508

)

 

 

4,997

 

2028

 

 

23,024

 

 

 

5,477

 

 

 

(545

)

 

 

4,932

 

2029

 

 

23,307

 

 

 

5,422

 

 

 

(580

)

 

 

4,842

 

2030 - 2034

 

 

117,422

 

 

 

25,868

 

 

 

(3,337

)

 

 

22,531