XML 69 R48.htm IDEA: XBRL DOCUMENT v3.25.4
Pension Plans and Other Postretirement Benefits (Tables)
12 Months Ended
Dec. 31, 2025
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:

 

2025

 

 

 

2024

 

 

2025

 

 

2024

 

Net benefit obligation as of January 1,

 

$

326,937

 

 

 

$

346,460

 

 

$

59,184

 

 

$

64,973

 

Service cost

 

 

2,612

 

 

 

 

3,078

 

 

 

743

 

 

 

856

 

Interest cost

 

 

17,139

 

 

 

 

17,118

 

 

 

3,028

 

 

 

3,126

 

Plan participants' contributions

 

 

 

 

 

 

 

 

 

1,081

 

 

 

1,045

 

Actuarial loss (gain)(a)

 

 

11,028

 

 

 

 

(16,669

)

 

 

289

 

 

 

(3,769

)

Settlements(b)

 

 

 

 

 

 

 

 

 

 

 

 

(1,227

)

Gross benefits paid

 

 

(22,239

)

 

 

 

(23,050

)

 

 

(6,299

)

 

 

(6,171

)

Less: federal subsidy on benefits paid(c)

 

 

 

 

 

 

 

 

 

354

 

 

 

351

 

Benefit obligation as of December 31,

 

$

335,477

 

 

 

$

326,937

 

 

$

58,380

 

 

$

59,184

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Change in Plan Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair value of plan assets as of January 1,

 

$

424,468

 

 

 

$

404,735

 

 

$

41,321

 

 

$

43,149

 

Actual return on plan assets

 

 

57,886

 

 

 

 

40,608

 

 

 

5,999

 

 

 

4,131

 

Employer contributions

 

 

2,304

 

 

 

 

2,175

 

 

 

739

 

 

 

682

 

Plan participants' contributions

 

 

 

 

 

 

 

 

 

1,081

 

 

 

1,045

 

Settlements(b)

 

 

 

 

 

 

 

 

 

 

 

 

(1,515

)

Gross benefits paid

 

 

(22,239

)

 

 

 

(23,050

)

 

 

(6,299

)

 

 

(6,171

)

Fair value of plan assets at end of year

 

 

462,419

 

 

 

 

424,468

 

 

 

42,841

 

 

 

41,321

 

Funded Status as of December 31,

 

$

126,942

 

 

 

$

97,531

 

 

$

(15,539

)

 

$

(17,863

)

 

(a)
Changes in discount rates were the primary driver of the actuarial loss (gain) in 2025 and 2024.
(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, 2025 and 2024, 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)

 

2025

 

 

2024

 

 

2025

 

 

2024

 

Long-term asset

 

$

162,493

 

 

$

131,418

 

 

$

2,492

 

 

$

846

 

Current liability

 

 

(2,477

)

 

 

(2,441

)

 

 

 

 

 

 

Long-term liability

 

 

(33,074

)

 

 

(31,446

)

 

 

(18,031

)

 

 

(18,709

)

Net asset (liability)

 

$

126,942

 

 

$

97,531

 

 

$

(15,539

)

 

$

(17,863

)

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 asset (liability) in the consolidated balance sheets:

 

 

 

Pension Benefits

 

 

Other Postretirement Benefits

 

(In thousands)

 

2025

 

 

2024

 

 

2025

 

 

2024

 

Net actuarial loss (gain)

 

$

(14,444

)

 

$

3,699

 

 

$

(9,575

)

 

$

(7,191

)

Transition obligation

 

 

 

 

 

 

 

 

 

 

 

3

 

Total

 

$

(14,444

)

 

$

3,699

 

 

$

(9,575

)

 

$

(7,188

)

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

 

2025

 

 

2024

 

Projected benefit obligation, end of year

 

$

35,551

 

 

$

33,887

 

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

 

2025

 

 

2024

 

 

2025

 

 

2024

 

Accumulated benefit obligation, end of year

 

$

33,553

 

 

$

32,463

 

 

$

44,007

 

 

$

43,882

 

Fair value of plan assets, end of year

 

 

 

 

 

 

 

 

25,976

 

 

 

25,172

 

Net Periodic Benefit Costs

(In thousands)

 

Pension Benefits

 

 

Other Postretirement Benefits

 

Components of Net Periodic Benefit Cost:

 

2025

 

 

2024

 

 

2023

 

 

2025

 

 

2024

 

 

2023

 

Service cost

 

$

2,612

 

 

$

3,078

 

 

$

2,892

 

 

$

743

 

 

$

856

 

 

$

780

 

Interest cost

 

 

17,139

 

 

 

17,118

 

 

 

17,319

 

 

 

3,028

 

 

 

3,126

 

 

 

3,308

 

Expected return on assets

 

 

(29,014

)

 

 

(28,597

)

 

 

(25,248

)

 

 

(2,715

)

 

 

(2,725

)

 

 

(2,595

)

Settlement cost

 

 

 

 

 

 

 

 

 

 

 

 

 

 

288

 

 

 

 

Amortization of:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Transition obligation

 

 

 

 

 

 

 

 

 

 

 

3

 

 

 

3

 

 

 

3

 

Prior service credit

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(242

)

 

 

 

Actuarial loss (gain)

 

 

299

 

 

 

859

 

 

 

1,760

 

 

 

(642

)

 

 

380

 

 

 

(190

)

Net periodic benefit cost (credit)

 

$

(8,964

)

 

$

(7,542

)

 

$

(3,277

)

 

$

417

 

 

$

1,686

 

 

$

1,306

 

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

 

 

2025

 

2024

 

2025

 

2024

Discount rate

 

 

5.45

 

%

 

 

5.64

 

%

 

 

5.34

 

%

 

 

5.59

 

%

Rate of compensation increase

 

 

3.58

 

%

 

 

3.81

 

%

 

N/A

 

 

 

N/A

 

 

Assumed health care cost trend rates:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Health care cost trend rate assumed for next year

 

N/A

 

 

 

N/A

 

 

 

 

7.25

 

%

 

 

7.50

 

%

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

 

 

 

2036

 

 

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

 

 

2025

 

2024

 

2023

 

2025

 

2024

 

2023

Discount rate

 

 

5.64

 

%

 

 

5.10

 

%

 

 

5.47

 

%

 

 

5.59

 

%

 

 

5.11

 

%

 

 

5.45

 

%

Expected rate of return on plan assets

 

 

7.00

 

%

 

 

7.24

 

%

 

 

7.00

 

%

 

 

7.00

 

%

 

 

6.81

 

%

 

 

6.59

 

%

Rate of compensation increase

 

 

3.83

 

%

 

 

4.32

 

%

 

 

3.28

 

%

 

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, 2025 and 2024, and the target allocation for 2026, by asset category, follows:

 

 

 

Target

 

Percentage of Plan
Assets at Year End

 

 

Allocation(b)

 

2025

 

2024

Equity securities(a)

 

 

45

 

%

 

 

48

 

%

 

 

56

 

%

Fixed income securities

 

 

50

 

%

 

 

47

 

%

 

 

38

 

%

Real estate

 

 

5

 

%

 

 

5

 

%

 

 

6

 

%

 

(a)
Target allocations for equity securities are broken out as follows: 32% United States equity and 13% non-United States equity.
(b)
The target allocation for MGE's pension plans were approved to be rebalanced in December 2025. The trades happened in two steps, the first in December 2025 and the second in January 2026.

 

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, 2025 and 2024, and the target allocation for 2026, by asset category, follows:

 

 

 

Target

 

Percentage of Plan
Assets at Year End

 

 

Allocation

 

2025

 

2024

Equity securities(a)

 

 

63

 

%

 

 

65

 

%

 

 

66

 

%

Fixed income securities

 

 

30

 

%

 

 

29

 

%

 

 

28

 

%

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

 

(In thousands)

 

2025

 

 

2024

 

Cash and Cash Equivalents

 

$

695

 

 

$

772

 

Equity Securities:

 

 

 

 

 

 

U.S. Large Cap

 

 

118,871

 

 

 

128,262

 

U.S. Mid Cap

 

 

23,180

 

 

 

27,960

 

U.S. Small Cap

 

 

32,676

 

 

 

37,222

 

International Blend

 

 

72,948

 

 

 

73,444

 

Fixed Income Securities:

 

 

 

 

 

 

Short-Term Fund

 

 

18,467

 

 

 

7,231

 

High Yield Bond

 

 

25,154

 

 

 

24,231

 

Long Duration Bond

 

 

185,688

 

 

 

139,631

 

Real Estate

 

 

27,012

 

 

 

26,146

 

Fixed Rate Fund

 

 

569

 

 

 

890

 

Total

 

$

505,260

 

 

$

465,789

 

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

 

2026

 

$

22,689

 

 

$

5,404

 

 

$

(461

)

 

$

4,943

 

2027

 

 

22,878

 

 

 

5,415

 

 

 

(504

)

 

 

4,911

 

2028

 

 

23,123

 

 

 

5,383

 

 

 

(541

)

 

 

4,842

 

2029

 

 

23,297

 

 

 

5,311

 

 

 

(577

)

 

 

4,734

 

2030

 

 

23,392

 

 

 

5,247

 

 

 

(608

)

 

 

4,639

 

2031 - 2035

 

 

118,606

 

 

 

24,843

 

 

 

(3,410

)

 

 

21,433