XML 76 R50.htm IDEA: XBRL DOCUMENT v3.22.4
Benefit Plans (Tables)
12 Months Ended
Dec. 31, 2022
Retirement Benefits [Abstract]  
Schedule of Defined Benefit Plans Disclosures
The changes in the projected benefit obligation and the fair value of plan assets of our Benefit Plans for the years ended December 31, 2022 and 2021 were as follows (in thousands):
20222021
Changes in projected benefit obligation:
Projected benefit obligation as of the beginning of the period$56,411 $60,479 
Service cost
821 1,140 
Interest cost
1,538 1,538 
Plan amendment
— (446)
Actuarial gain (1)(15,178)(2,508)
Benefits paid
(2,225)(1,760)
Curtailment— (2,032)
Projected benefit obligation as of the end of the period$41,367 $56,411 
Changes in fair value of plan assets:
Fair value of plan assets as of the beginning of the period$49,821 $46,161 
Actual return (loss) on plan assets
(6,957)5,420 
Employer contributions
— — 
Benefits paid
(2,225)(1,760)
Fair value of plan assets as of the end of the period$40,639 $49,821 
____________________________________________________
(1)For the year ended December 31, 2022, the change in the actuarial gain was due to an increase in the discount rate. For the year ended December 31, 2021, the change in the actuarial gain was due to an increase in the discount rate and strong asset performance.
Schedule of Accumulated and Projected Benefit Obligations The reconciliation of the underfunded status of our Benefit Plans of December 31, 2022 and 2021 was as follows:
20222021
WY RefiningU.S. OilWY RefiningU.S. Oil
Projected benefit obligation24,730 16,637 34,333 22,078 
Fair value of plan assets21,940 18,699 28,076 21,745 
Underfunded/(overfunded) status$2,790 $(2,062)$6,257 $333 
Amounts recognized in consolidated balance sheet:
Non-current assets— 2,062 — — 
Non-current liabilities(2,790)— (6,257)(333)
Net amount recorded$(2,790)$2,062 $(6,257)$(333)
Gross amounts recognized in accumulated other comprehensive income (loss): (1)
Net actuarial gain (loss)5,243 (318)2,188 (2,892)
Total accumulated other comprehensive income (loss)$5,243 $(318)$2,188 $(2,892)
____________________________________________________
(1)For the year ended December 31, 2022, we recognized an immaterial amount of service costs in accumulated other comprehensive income.
Schedule of Assumptions Used
Weighted-average assumptions used to measure our projected benefit obligation as of December 31, 2022, 2021, and 2020 and net periodic benefit costs for the years ended December 31, 2022, 2021 and 2020 are as follows:
202220212020
Projected benefit obligation:
Wyoming Refining plan
Discount rate (1)5.15 %2.85 %2.65 %
Rate of compensation increase— %— %3.00 %
U.S. Oil plan
Discount rate (1)5.00 %2.70 %2.35 %
Rate of compensation increase3.00 %3.00 %3.00 %
Net periodic benefit costs:
Wyoming Refining plan
Discount rate (1)2.85 %3.25 %3.30 %
Expected long-term rate of return (2)5.75 %5.75 %6.25 %
Rate of compensation increase— %3.00 %3.00 %
U.S. Oil plan
Discount rate (1)2.70 %2.35 %3.10 %
Expected long-term rate of return (2)6.00 %6.00 %6.00 %
Rate of compensation increase3.00 %3.00 %3.00 %
_________________________________________________________
(1)In determining the discount rate, we use pricing and yield information for high-quality corporate bonds that result in payments similar to the estimated distributions of benefits from our plans.
(2)The expected long-term rate of return is based on the target asset allocation of each plan and capital market assumptions developed using forward-looking models and historical market data and trends.
Schedule of Net Benefit Costs
The net periodic benefit credit for the years ended December 31, 2022, 2021, and 2020 includes the following components:
202220212020
Components of net periodic benefit (credit):
Service cost$821 $1,140 $1,347 
Interest cost1,538 1,538 1,642 
Expected return on plan assets(2,596)(2,375)(2,323)
Amortization of net loss245 176 
Amortization of prior service cost— — 
Effect of curtailment— (2,032)— 
Net periodic benefit credit$(234)$(1,484)$843 
Schedule of Allocation of Plan Assets
The weighted-average asset allocation for our Wyoming Refining plan at December 31, 2022 is as follows:
TargetActual
Asset category:
Equity securities40 %33 %
Debt securities50 %49 %
Real estate10 %18 %
Total100 %100 %
The weighted-average asset allocation for our U.S. Oil plan at December 31, 2022 is as follows:
TargetActual
Asset category:
Equity securities56 %50 %
Debt securities43 %50 %
Cash and Cash Equivalents%— %
Total100 %100 %
Schedule of Expected Benefit Payments Based on current data and assumptions, the following benefit payments, which reflect expected future service, as appropriate, are expected to be paid over the next 10 years:
Year Ended
2023$2,281 
20242,322 
20252,404 
20262,632 
20272,628 
Thereafter13,441 
$25,708