XML 74 R50.htm IDEA: XBRL DOCUMENT v3.6.0.2
Pension Plans and Other Postretirement Benefits (Tables)
12 Months Ended
Dec. 31, 2016
Compensation and Retirement Disclosure [Abstract]  
Schedule of Benefit Obligations and Change in Plan Assets
(In thousands)Pension BenefitsOther Postretirement Benefits
Change in Benefit Obligations:2016201520162015
Net benefit obligation at beginning of year$332,565$340,233$74,935$78,478
Service cost5,3657,2631,2711,559
Interest cost12,39313,7662,6813,075
Plan participants' contributions--767741
Actuarial loss (gain)(a)11,412(17,576)2,638(5,828)
Gross benefits paid(12,179)(11,121)(3,637)(3,280)
Less: federal subsidy on benefits paid(b)--187190
Benefit obligation at end of year$349,556$332,565$78,842$74,935
Change in Plan Assets:
Fair value of plan assets at beginning of year$290,716$288,548$40,170$38,952
Actual return on plan assets24,1814,1533,236603
Employer contributions9,2159,1362,6413,154
Plan participants' contributions--767741
Gross benefits paid(12,179)(11,121)(3,637)(3,280)
Fair value of plan assets at end of year$311,933$290,716$43,177$40,170
Funded Status at December 31$(37,623)$(41,849)$(35,665)$(34,765)

(a) In 2016, lower discount rates were the main driver of 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, 2016 and 2015, 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)2016201520162015
Long-term asset$2,020$-$-$-
Current liability(972)(966)-(52)
Long-term liability(38,671)(40,883)(35,665)(34,713)
Net liability$(37,623)$(41,849)$(35,665)$(34,765)
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)2016201520162015
Net actuarial loss$84,656$80,660$14,728$13,086
Prior service benefit(446)(436)(12,489)(15,158)
Transition obligation--2629
Total$84,210$80,224$2,265$(2,043)
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 Assets20162015
Projected benefit obligation, end of year$227,739$332,565
Fair value of plan assets, end of year188,096290,716
Schedule of Accumulated Benefit Obligations in Excess of Plan Assets

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

(In thousands)Pension Benefits
Accumulated Benefit Obligation in Excess of Plan Assets20162015
Accumulated benefit obligation, end of year$26,927$24,606
Fair value of plan assets, end of year--
Net Periodic Benefit Costs
(In thousands)Pension BenefitsOther Postretirement Benefits
Components of Net Periodic Cost (Benefit):201620152014201620152014
Service cost$5,365$7,263$6,179$1,271$1,559$1,339
Interest cost12,39313,76613,5742,6813,0753,166
Expected return on assets(22,365)(22,682)(22,051)(2,829)(2,812)(2,615)
Amortization of:
Transition obligation---333
Prior service cost (benefit)1023204(2,669)(2,669)(2,669)
Actuarial loss5,6005,395703589953252
Net periodic cost (benefit)$1,003$3,765$(1,391)$(954)$109$(524)
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
2016201520162015
Discount rate(a)4.29%4.51%4.11%4.32%
Rate of compensation increase3.71%3.78%N/AN/A
Assumed health care cost trend rates:
Health care cost trend rate assumed for next year N/AN/A6.25%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/A20222022

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

Pension BenefitsOther Postretirement Benefits
201620152014201620152014
Discount rate4.51%4.11%4.88%4.32%3.96%4.69%
Expected rate of return on plan assets7.65%7.80%8.10%6.96%7.06%7.07%
Rate of compensation increase3.76%3.84%3.93%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 2016 dollars:

(In thousands)1% Increase1% Decrease
Effect on other postretirement benefit obligation$1,175$(1,479)
Effect on total service and interest cost components54(67)
Fair Value of Plan Assets by Asset Category

The asset allocation for MGE's pension plans at the end of 2016 and 2015, and the target allocation for 2017, by asset category, follows:

Target AllocationPercentage of Plan Assets at Year End
20162015
Equity securities(a)63.0 %65.0 %63.0 %
Fixed income securities30.0 %27.0 %29.0 %
Real estate7.0 %8.0 %8.0 %
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.

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 are as follows:

(In thousands)20162015
Cash and Cash Equivalents$284$300
Equity Securities:
U.S. Large Cap107,40698,949
U.S. Mid Cap25,96622,446
U.S. Small Cap33,83627,561
International Blend59,05455,948
Fixed Income Securities:
Short-Term Fund4,3183,388
High Yield Bond17,97816,225
Long Duration Bond71,51273,112
Real Estate29,44127,231
Insurance Continuance Fund1,5141,518
Fixed Rate Fund3,8014,208
Total$355,110$330,886
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
2017$13,468$3,623$(232)$3,391
201814,6183,998(252)3,746
201915,6324,442(274)4,168
202016,4294,932(302)4,630
202117,2635,442(326)5,116
2022 - 202699,72531,065(2,122)28,943