Retirement Benefit Plans | Note 10: Retirement Benefit Plans The Company sponsors the following retirement benefit plans to provide certain pension and post-retirement benefits for its retirees and current employees as follows: • The Unitil Corporation Retirement Plan (Pension Plan)—The Pension Plan is a defined benefit pension plan. Under the Pension Plan, retirement benefits are based upon an employee’s level of compensation and length of service. • The Unitil Retiree Health and Welfare Benefits Plan (PBOP Plan)—The PBOP Plan provides health care and life insurance benefits to retirees. The Company has established Voluntary Employee Benefit Trusts, into which it funds contributions to the PBOP Plan. • The Unitil Corporation Supplemental Executive Retirement Plan (SERP)—The SERP is a non-qualified The following table includes the key assumptions used in determining the Company’s benefit plan costs and obligations: 2019 2018 2017 Used to Determine Plan costs for years ended December 31: Discount Rate 4.25 % 3.60 % 4.10 % Rate of Compensation Increase 3.00 % 3.00 % 3.00 % Expected Long-term rate of return on plan assets 7.50 % 7.75 % 7.75 % Health Care Cost Trend Rate Assumed for Next Year 7.00 % 7.50 % 8.00 % Ultimate Health Care Cost Trend Rate 4.50 % 4.50 % 4.00 % Year that Ultimate Health Care Cost Trend Rate is reached 2024 2024 2025 Used to Determine Benefit Obligations at December 31: Discount Rate 3.25 % 4.25 % 3.60 % Rate of Compensation Increase 3.00 % 3.00 % 3.00 % Health Care Cost Trend Rate Assumed for Next Year 7.00 % 7.00 % 7.50 % Ultimate Health Care Cost Trend Rate 4.50 % 4.50 % 4.50 % Year that Ultimate Health Care Cost Trend Rate is reached 2029 2024 2024 The Discount Rate assumptions used in determining retirement plan costs and retirement plan obligations are based on an assessment of current market conditions using high quality corporate bond interest rate indices and pension yield curves. For 2019, a change in the discount rate of 0.25 % would have resulted in an increase or decrease of approximately $534 ,000 in the Net Periodic Benefit Cost (NPBC). The Rate of Compensation Increase assumption used for 2019 was based on the expected long-term increase in compensation costs for personnel covered by the plans. The following table provides the components of the Company’s Retirement plan costs (000’s): Pension Plan PBOP Plan SERP 2019 2018 2017 2019 2018 2017 2019 2018 2017 Service Cost $ 3,104 $ 3,393 $ 3,295 $ 2,304 $ 2,933 $ 2,974 $ 247 $ 487 $ 460 Interest Cost 6,484 5,878 6,057 3,426 3,404 3,913 567 404 392 Expected Return on Plan Assets (8,475 ) (7,785 ) (7,306 ) (1,645 ) (1,635 ) (1,347 ) — — — Prior Service Cost Amortization 320 324 263 1,213 1,309 1,399 56 189 189 Actuarial Loss Amortization 4,324 5,786 4,662 227 1,383 2,098 628 486 295 Sub-total 5,757 7,596 6,971 5,525 7,394 9,037 1,498 1,566 1,336 Amounts Capitalized or Deferred (2,227 ) (3,465 ) (3,122 ) (2,317 ) (3,416 ) (4,515 ) (430 ) (451 ) (397 ) NPBC Recognized $ 3,530 $ 4,131 $ 3,849 $ 3,208 $ 3,978 $ 4,522 $ 1,068 $ 1,115 $ 939 The Company bases the actuarial determination of pension expense on a market-related valuation of assets, which reduces year-to-year 2018 and 2017 before capitalization and deferral was $ million, $ million and $ million, respectively. Had the Company used the fair value of assets instead of the market-related value, pension expense for the years 2019, 2018 and 2017 would have been $ million, $ million and $ million respectively, prior to amounts capitalized or deferred. The following table represents information on the plans’ assets, projected benefit obligations (PBO), and funded status (000’s) : Pension Plan PBOP Plan SERP Change in Plan Assets: 2019 2018 2019 2018 2019 2018 Plan Assets at Beginning of Year $ 107,808 $ 102,315 $ 21,109 $ 20,234 $ — $ — Actual Return on Plan Assets 17,908 (6,149 ) 3,808 (1,085 ) — — Employer Contributions 6,916 16,628 4,000 4,000 610 401 Participant Contributions — — 121 153 — — Benefits Paid (6,877 ) (4,986 ) (1,758 ) (2,193 ) (610 ) (401 ) Plan Assets at End of Year $ 125,755 $ 107,808 $ 27,280 $ 21,109 $ — $ — Change in PBO: PBO at Beginning of Year $ 156,197 $ 166,921 $ 81,005 $ 94,122 $ 13,754 $ 11,723 Service Cost 3,104 3,393 2,304 2,933 247 487 Interest Cost 6,484 5,878 3,426 3,404 567 404 Participant Contributions — — 121 153 — — Plan Amendments — — — — 225 — Benefits Paid (6,877 ) (4,986 ) (1,758 ) (2,193 ) (610 ) (401 ) Actuarial (Gain) or Loss 23,227 (15,009 ) 10,559 (17,414 ) 3,576 1,541 PBO at End of Year $ 182,135 $ 156,197 $ 95,657 $ 81,005 $ 17,759 $ 13,754 Funded Status: Assets vs PBO $ (56,380 ) $ (48,389 ) $ (68,377 ) $ (59,896 ) $ (17,759 ) $ (13,754 ) The increase in the PBO for the Pension plan as of December 31, 2019 compared to December 31, 2018 reflects a decrease in the assumed discount rate as of December 31, 2019. The increase in the PBO for the PBOP plan as of December 31, 2019 compared to December 31, 2018 reflects a decrease in the assumed discount rate as of December 31, 2019. The funded status of the Pension, PBOP and SERP Plans is calculated based on the difference between the benefit obligation and the fair value of plan assets and is recorded on the balance sheets as an asset or a liability. Because the Company recovers the retiree benefit costs from customers through rates, regulatory assets are recorded in lieu of an adjustment to Accumulated Other Comprehensive Income/(Loss). The Company has recorded on its consolidated balance sheets as a liability the underfunded status of its and its subsidiaries’ retirement benefit obligations based on the projected benefit obligation. The Company has recognized Regulatory Assets, net of deferred tax benefits, of $88.9 million and $72.0 million at December 31, 2019 and 2018, respectively, to account for the future collection of these plan obligations in electric and gas rates. The Accumulated Benefit Obligation (ABO) is required to be disclosed for all plans where the ABO is in excess of plan assets. The difference between the PBO and the ABO is that the PBO includes projected compensation increases. The ABO for the Pension Plan was $166.5 million and $142.8 million as of December 31, 2019 and 2018, respectively. The ABO for the SERP was $ 13.6 million and $10.8 million as of December 31, 2019 and 2018, respectively. For the PBOP Plan, the ABO and PBO are the same. (See Note 1 for further discussion of SERP funding.) The Company, along with its subsidiaries, expects to continue to make contributions to its Pension Plan in 2020 and future years at minimum required and discretionary funding levels consistent with the amounts recovered in the distribution utilities’ rates for these Pension Plan costs. The following table represents employer contributions, participant contributions and benefit payments (000’s). Pension Plan PBOP Plan SERP 2019 2018 2017 2019 2018 2017 2019 2018 2017 Employer Contributions $ 6,916 $ 16,628 $ 4,100 $ 4,000 $ 4,000 $ 4,000 $ 610 $ 401 $ 34 Participant Contributions $ — $ — $ — $ 121 $ 153 $ 126 $ — $ — $ — Benefit Payments $ 6,877 $ 4,986 $ 5,574 $ 1,758 $ 2,193 $ 2,405 $ 610 $ 401 $ 34 The following table represents estimated future benefit payments (000’s). Estimated Future Benefit Payments Pension PBOP SERP 2020 $ 6,706 $ 2,774 $ 653 2021 7,192 3,035 653 2022 6,903 3,167 651 2023 7,687 3,341 650 2024 8,622 3,622 648 2025 - 2029 49,511 21,761 6,037 The Expected Long-Term Rate of Return on Pension Plan assets assumption used by the Company is developed based on input from actuaries and investment managers. The Company’s Expected Long-Term Rate of Return on Pension Plan assets is based on target investment allocation of 53 % in common stock equities, 37 % in fixed income securities and 10 % in real estate securities. The Company’s Expected Long-Term Rate of Return on PBOP Plan assets is based on target investment allocation of 55 % in common stock equities and 45 Pension Plan Target Allocation 2020 Actual Allocation at December 31, 2019 2018 2017 Equity Funds 53 % 54 % 49 % 49 % Debt Funds 37 % 36 % 40 % 34 % Real Estate Fund 10 % 9 % 10 % 10 % Asset Allocation Fund (1) — — — 6 % Other (2) — 1 % 1 % 1 % Total 100 % 100 % 100 % (1) Represents investments in an asset allocation fund. This fund invests in both equity and debt securities. (2) Represents investments being held in cash equivalents as of December 31, 2019, December 31, 2018 and December 31, 2017 pending payment of benefits. PBOP Plan Target Allocation 2020 Actual Allocation at December 31, 2019 2018 2017 Equity Funds 55 % 56 % 53 % 56 % Debt Funds 45 % 44 % 47 % 42 % Other (1) — — — 2 % Total 100 % 100 % 100 % (1) Represents investments being held in cash equivalents as of December 31, 2017 pending transfer into debt and equity funds. The combination of these target allocations and expected returns resulted in the overall assumed long-term rate of return of 7.50 % for 2019. The Company evaluates the actuarial assumptions, including the expected rate of return, at least annually. The desired investment objective is a long-term rate of return on assets that is approximately 5 – 6% greater than the assumed rate of inflation as measured by the Consumer Price Index. The target rate of return for the Plans has been based upon an analysis of historical returns supplemented with an economic and structural review for each asset class. Following is a description of the valuation methodologies used for assets measured at fair value. There have been no changes in the methodologies used at December 31, 2019 and 2018. Please also see Note 1 for a discussion of the Company’s fair value accounting policy. Equity, Fixed Income, Index and Asset Allocation Funds These investments are valued based on quoted prices from active markets. These securities are categorized in Level 1 as they are actively traded and no valuation adjustments have been applied. Cash Equivalents These investments are valued at cost, which approximates fair value, and are categorized in Level 1. Real Estate Fund These investments are valued at net asset value per unit based on a combination of market- and income-based models utilizing market discount rates, projected cash flows and the estimated value into perpetuity. In accordance with FASB Codification Topic 820, “Fair Value Measurement”, these investments have not been classified in the fair value hierarchy. The fair value amounts presented in the tables below for the Real Estate Fund are intended to permit reconciliation of the fair value hierarchy to the “Plan Assets at End of Year” line item shown in the “Change in Plan Assets” table above. Assets measured at fair value on a recurring basis for the Pension Plan as of December 31, 2019 and 2018 are as follows (000’s): Fair Value Measurements at Reporting Date Using Description Balance as of December 31, Quoted Prices in Active Markets for Identical Assets (Level 1) Significant Other Observable Inputs (Level 2) Significant Unobservable Inputs (Level 3) 2019 Pension Plan Assets: Mutual Funds: Equity Funds $ 68,848 $ 68,848 $ — $ — Fixed Income Funds 44,980 44,980 — — Total Mutual Funds 113,828 113,828 — — Cash Equivalents 750 750 Total Assets in the Fair Value Hierarchy $ 114,578 $ 114,578 $ — $ — Real Estate Fund–Measured at Net Asset Value 11,177 Total Assets $ 125,755 2018 Pension Plan Assets: Mutual Funds: Equity Funds $ 52,884 $ 52,884 $ — $ — Fixed Income Funds 43,281 43,281 — — Total Mutual Funds 96,165 96,165 — — Cash Equivalents 1,202 1,202 Total Assets in the Fair Value Hierarchy $ 97,367 $ 97,367 $ — $ — Real Estate Fund–Measured at Net Asset Value 10,441 Total Assets $ 107,808 Redemptions of the Real Estate Fund are subject to a sixty-five day notice period and the fund is valued quarterly. There are no unfunded commitments. Assets measured at fair value on a recurring basis for the PBOP Plan as of December 31, 2019 and 2018 are as follows (000’s): Fair Value Measurements at Reporting Date Using Description Balance as of December 31, Quoted Prices in Active Markets for Identical Assets (Level 1) Significant Other Observable Inputs (Level 2) Significant Unobservable Inputs (Level 3) 2019 PBOP Plan Assets: Mutual Funds: Fixed Income Funds $ 11,888 $ 11,888 $ — $ — Equity Funds 15,392 15,392 — — Total Assets $ 27,280 $ 27,280 $ — $ — 2018 PBOP Plan Assets: Mutual Funds: Fixed Income Funds $ 9,905 $ 9,905 $ — $ — Equity Funds 11,204 11,204 — — Total Assets $ 21,109 $ 21,109 $ — $ — Employee 401(k) Tax Deferred Savings Plan— The Company’s contributions to the 401(k) Plan were $2.8 million, $2.7 million and $2.4 million for the years ended December 31, 2019, 2018 and 2017, respectively. |