XML 67 R44.htm IDEA: XBRL DOCUMENT v3.6.0.2
Employee Benefit Plans (Tables)
12 Months Ended
Dec. 31, 2016
Compensation and Retirement Disclosure [Abstract]  
Schedule of Changes in Projected Benefit Obligations
Following is a reconciliation of the changes in plan benefit obligations and fair value of plan assets, and a statement of the funded status (in thousands):
 
Pension Benefits
 
Other Postretirement Benefits
 
December 31,
 
December 31,
 
2016
 
2015
 
2016
 
2015
Change in benefit obligation:
 
 
 
 
 
 
 
Obligation at beginning of period
$
628,883

 
$
688,444

 
$
28,652

 
$
30,004

Service cost
11,759

 
12,362

 
492

 
526

Interest cost
26,210

 
26,174

 
795

 
786

Plan amendments

 

 

 
1,045

Actuarial loss (gain)
7,006

 
(47,351
)
 
(71
)
 
(616
)
Settlements

 

 
390

 
390

Benefits paid
(27,826
)
 
(50,746
)
 
(4,041
)
 
(3,483
)
Benefit Obligation at End of Period
$
646,032

 
$
628,883

 
$
26,217

 
$
28,652

Change in Fair Value of Plan Assets:
 
 
 
 
 
 
 
Fair value of plan assets at beginning of period
$
500,044

 
$
556,051

 
$
17,972

 
$
18,040

Return on plan assets
39,719

 
(15,461
)
 
1,277

 

Employer contributions
12,700

 
10,200

 
3,397

 
3,415

Benefits paid
(27,826
)
 
(50,746
)
 
(4,041
)
 
(3,483
)
Fair value of plan assets at end of period
$
524,637

 
$
500,044

 
$
18,605

 
$
17,972

Funded Status
$
(121,395
)
 
$
(128,839
)
 
$
(7,612
)
 
$
(10,680
)
 
 
 
 
 
 
 
 
Amounts Recognized in the Balance Sheet Consist of:
 
 
 
 
 
 
 
Current liability

 

 
(1,789
)
 
(2,584
)
Noncurrent liability
(121,395
)
 
(128,839
)
 
(5,823
)
 
(8,096
)
Net amount recognized
$
(121,395
)
 
$
(128,839
)
 
$
(7,612
)
 
$
(10,680
)
 
 
 
 
 
 
 
 
Amounts Recognized in Regulatory Assets Consist of:
 
 
 
 
 
 
 
Prior service (cost) credit
(9
)
 
(255
)
 
11,988

 
14,021

Net actuarial loss
(127,953
)
 
(142,305
)
 
(4,739
)
 
(5,219
)
Amounts recognized in AOCL consist of:
 
 
 
 
 
 
 
Prior service cost

 

 
(849
)
 
(1,000
)
Net actuarial gain

 

 
38

 
(102
)
Total
$
(127,962
)
 
$
(142,560
)
 
$
6,438

 
$
7,700


Schedule of Benefit Obligations in Excess of Fair Value of Plan Assets
The total projected benefit obligation and fair value of plan assets for the pension plans with accumulated benefit obligations in excess of plan assets were as follows (in millions):
 
Pension Benefits
 
December 31,
2016
 
2015
Projected benefit obligation
$
646.0

 
$
628.9

Accumulated benefit obligation
643.6

 
626.0

Fair value of plan assets
524.6

 
500.0


Schedule of Defined Benefit Plans Disclosures
The components of the net costs (credits) for our pension and other postretirement plans are as follows (in thousands):
 
Pension Benefits
 
Other Postretirement Benefits
 
December 31,
 
December 31,
 
2016
 
2015
 
2014
 
2016
 
2015
 
2014
Components of Net Periodic Benefit Cost
 
 
 
 
 
 
 
 
 
 
 
Service cost
$
11,759

 
$
12,362

 
$
10,830

 
$
492

 
$
526

 
$
465

Interest cost
26,210

 
26,174

 
26,147

 
795

 
786

 
859

Expected return on plan assets
(28,248
)
 
(31,561
)
 
(29,506
)
 
(1,042
)
 
(969
)
 
(981
)
Amortization of prior service cost (credit)
246

 
246

 
246

 
(1,882
)
 
(1,882
)
 
(1,998
)
Recognized actuarial loss
9,888

 
10,634

 
2,118

 
315

 
385

 
348

Settlement loss recognized

 

 

 
390

 
390

 
690

Net Periodic Benefit Cost (Credit)
$
19,855

 
$
17,855

 
$
9,835

 
$
(932
)
 
$
(764
)
 
$
(617
)
Schedule of Estimated Amortization of Regulatory Assets Into Net Periodic Benefit Costs
We estimate amortizations from regulatory assets into net periodic benefit cost during 2017 will be as follows (in thousands):
 
Pension Benefits
 
Other
Postretirement
Benefits
Prior service credit (cost)
$
(9
)
 
$
1,882

Accumulated loss
(7,901
)
 
(313
)
Schedule of Assumptions Used
The weighted-average assumptions used in calculating the preceding information are as follows:
 
Pension Benefits
 
Other Postretirement Benefits
 
 
December 31,
 
December 31,
 
 
2016
 
2015
 
2014
 
2016
 
2015
 
2014
 
Discount rate
3.95-4.10
%
4.15-4.30
%
3.75-3.90
%
3.40-3.55
%
3.60-3.75
%
3.20-3.40
%
Expected rate of return on assets
5.80
 
5.80
 
5.80
 
5.80
 
5.80
 
5.80
 
Long-term rate of increase in compensation levels (nonunion)
3.28
 
3.58
 
3.58
 
3.28
 
3.58
 
3.58
 
Long-term rate of increase in compensation levels (union)
3.20
 
3.50
 
3.50
 
3.20
 
3.50
 
3.50
 
Schedule of Pension And Postretirement Benefits Investment Strategy
Based on this, the target asset allocation established, within an allowable range of plus or minus 5%, is as follows:
 
Pension Benefits
 
Other Benefits
 
December 31,
 
December 31,
 
2016
 
2015
 
2016
 
2015
Domestic debt securities
55.0
%
 
55.0
%
 
40.0
%
 
40.0
%
International debt securities
5.0

 
5.0

 

 

Domestic equity securities
34.0

 
34.0

 
50.0

 
50.0

International equity securities
6.0

 
6.0

 
10.0

 
10.0

Schedule of Allocation of Plan Assets
The actual allocation by plan is as follows:
 
NorthWestern Energy Pension
 
NorthWestern Corporation Pension
 
NorthWestern Energy
Health and Welfare
 
December 31,
 
December 31,
 
December 31,
2016
 
2015
 
2016
 
2015
 
2016
 
2015
Cash and cash equivalents
%
 
0.4
%
 
0.1
%
 
%
 
1.0
%
 
0.1
%
Domestic debt securities
53.4

 
54.9

 
64.4

 
65.8

 
37.0

 
37.0

International debt securities
4.6

 
4.7

 
4.4

 
4.5

 

 

Domestic equity securities
36.0

 
33.9

 
26.0

 
24.9

 
52.6

 
54.2

International equity securities
6.0

 
6.1

 
5.1

 
4.8

 
9.4

 
8.7

 
100.0
%
 
100.0
%
 
100.0
%
 
100.0
%
 
100.0
%
 
100.0
%
Schedule of Pension Contributions
Annual contributions to each of the pension plans are as follows (in thousands):

 
2016
 
2015
 
2014
NorthWestern Energy Pension Plan (MT)
$
11,500

 
$
9,000

 
$
9,000

NorthWestern Corporation Pension Plan (SD and NE)
1,200

 
1,200

 
1,200

 
$
12,700

 
$
10,200

 
$
10,200

Schedule of Expected Benefit Payments
We estimate the plans will make future benefit payments to participants as follows (in thousands):

 
Pension Benefits
 
Other Postretirement Benefits
2017
$
30,637

 
$
3,513

2018
32,346

 
3,464

2019
33,574

 
3,218

2020
34,847

 
2,844

2021
35,906

 
2,634

2022-2026
198,236

 
9,195