XML 88 R69.htm IDEA: XBRL DOCUMENT v3.5.0.2
PENSIONS (Tables)
12 Months Ended
Dec. 31, 2015
Compensation and Retirement Disclosure [Abstract]  
Schedule of employer contributions to defined contributions
The total contributions to our defined contribution scheme were as follows:

(in thousands of $)
2015

 
2014

 
2013

Employers' contributions
1,035

 
684

 
533

Components of net periodic benefit cost
The components of net periodic benefit costs are as follows:

(in thousands of $)
2015

 
2014

 
2013

Service cost
379

 
369

 
468

Interest cost
2,042

 
2,359

 
2,159

Expected return on plan assets
(946
)
 
(984
)
 
(918
)
Recognized actuarial loss
1,195

 
998

 
1,415

Net periodic benefit cost
2,670

 
2,742

 
3,124

Reconciliation of benefit obligation
The change in benefit obligation and plan assets and reconciliation of funded status as of December 31 are as follows:
(in thousands of $)
2015

 
2014

Reconciliation of benefit obligation:
 
 
 
Benefit obligation at January 1
53,166

 
50,564

Service cost
379

 
369

Interest cost
2,042

 
2,359

Actuarial (gain) loss
(2,547
)
 
3,700

Foreign currency exchange rate changes
(509
)
 
(686
)
Benefit payments
(3,058
)
 
(3,140
)
Benefit obligation at December 31
49,473

 
53,166

Reconciliation of fair value of plan assets
The accumulated benefit obligation at December 31, 2015 and 2014 was $48.5 million and $51.8 million, respectively.
 (in thousands of $)
2015

 
2014

Reconciliation of fair value of plan assets:
 
 
 
Fair value of plan assets at January 1
14,496

 
14,919

Actual return on plan assets
(155
)
 
896

Employer contributions
2,411

 
2,459

Foreign currency exchange rate changes
(500
)
 
(638
)
Benefit payments
(3,058
)
 
(3,140
)
Fair value of plan assets at December 31
13,194

 
14,496



 (in thousands of $)
2015

 
2014

Projected benefit obligation
(49,473
)
 
(53,166
)
Fair value of plan assets
13,194

 
14,496

Funded status (1)
(36,279
)
 
(38,670
)

Employer contributions and benefits paid under the pension plans include $2.4 million (2014: $2.5 million) paid from employer assets for the year ended December 31, 2015.

(1) Our plans compose of two plans.
Reconciliation of funded status
The details of these plans are as follows:
 
December 31, 2015
 
December 31, 2014
 
(in thousands of $)
UK Scheme

 
Marine Scheme

 
Total

 
UK Scheme

 
Marine Scheme

 
Total

Projected benefit obligation
(10,145
)
 
(39,328
)
 
(49,473
)
 
(11,163
)
 
(42,003
)
 
(53,166
)
Fair value of plan assets
10,277

 
2,917

 
13,194

 
10,383

 
4,113

 
14,496

Funded status at end of year
132

 
(36,411
)
 
(36,279
)
 
(780
)
 
(37,890
)
 
(38,670
)


Pensions:  
Asset allocation of retirement schemes
The fair value of our plan assets, by category, as of December 31, 2015 and 2014 were as follows:
(in thousands of $)
2015

 
2014

Equity securities
9,620

 
10,032

Debt securities
3,032

 
4,004

Cash
542

 
460

 
13,194

 
14,496

Amounts recognized in accumulated other comprehensive income
The amounts recognized in accumulated other comprehensive income consist of:
(in thousands of $)
2015

 
2014

Net actuarial loss
12,400

 
15,251

As at December 31, 2015, 2014 and 2013, our accumulated other comprehensive (loss) income balances consisted of the following components:
(in thousands of $)
2015

 
2014

 
2013

 
Restated

 
Restated

 
Restated

Net (loss) gain on qualifying cash flow hedging instruments, including share of affiliate
(192
)
 
8,672

 
2,003

Losses associated with pensions, net of tax recoveries of $nil (2014: $0.2 million)
(12,400
)
 
(15,251
)
 
(12,731
)
Accumulated other comprehensive (loss) income
(12,592
)
 
(6,579
)
 
(10,728
)

The components of accumulated other comprehensive (loss) income consisted of the following:

 
Pension and post retirement benefit plan adjustments
Gains (losses) on cash flow hedges
Share of affiliates comprehensive income
Total accumulated comprehensive (loss) income
 
 
 
Restated
Restated
Balance at December 31, 2012
(17,809
)
(6,832
)
(180
)
(24,821
)
Other comprehensive income before reclassification
5,078

4,148

4,859

14,085

Amount reclassified from accumulated other comprehensive (loss) income

8


8

Net current-period other comprehensive income
5,078

4,156

4,859

14,093

Balance at December 31, 2013
(12,731
)
(2,676
)
4,679

(10,728
)
Other comprehensive income (loss) before reclassification
(2,520
)
3,483

(49
)
914

Amount reclassified from accumulated other comprehensive income

3,235


3,235

Net current-period other comprehensive income (loss)
(2,520
)
6,718

(49
)
4,149

Balance at December 31, 2014
(15,251
)
4,042

4,630

(6,579
)
Other comprehensive (loss) income before reclassification
2,851


(4,822
)
(1,971
)
Amount reclassified from accumulated other comprehensive income

382


382

Net current-period other comprehensive (loss) income
2,851

382

(4,822
)
(1,589
)
Transfer of additional paid in capital

(4,424
)

(4,424
)
Balance at December 31, 2015
(12,400
)

(192
)
(12,592
)
Expected contributions to pension schemes
We are expected to make the following contributions to the schemes during the year ended December 31, 2016, as follows:
(in thousands of $)
UK scheme
 
Marine scheme

Employer contributions
592

 
1,800

Expected pension disbursements
We are expected to make the following pension disbursements as follows:
(in thousands of $)
UK scheme

 
Marine scheme

2016
444

 
3,000

2017
296

 
3,000

2018
444

 
3,000

2019
296

 
3,000

2020
370

 
3,000

2021 - 2025
2,590

 
15,000

Weighted average assumptions used
The weighted average assumptions used to determine the benefit obligation for our plans for the years ended December 31 are as follows:
 
2015

 
2014

Discount rate
4.34
%
 
3.95
%
Rate of compensation increase
2.07
%
 
2.21
%

The weighted average assumptions used to determine the net periodic benefit cost for our plans for the years ended December 31 are as follows:
 
2015

 
2014

Discount rate
3.95
%
 
4.60
%
Expected return on plan assets
6.75
%
 
6.75
%
Rate of compensation increase
2.21
%
 
2.71
%
Marine Scheme  
Pensions:  
Asset allocation of retirement schemes
The asset allocation for our Marine scheme at December 31, 2015 and 2014, and the target allocation for 2016, by asset category are as follows:
Marine scheme
 
Target allocation 2016 (%)
 
2015 (%)
 
2014 (%)
Equity
30-65
 
30-65
 
30-65
Bonds
10-50
 
10-50
 
10-50
Other
20-40
 
20-40
 
20-40
Total
100
 
100
 
100
UK Scheme  
Pensions:  
Asset allocation of retirement schemes
The asset allocation for our UK scheme at December 31, 2015 and 2014, and the target allocation for 2016, by asset category are as follows:
UK scheme
 
Target allocation 2016 (%)
 
2015 (%)
 
2014 (%)
Equity
75.0
 
75.7
 
69.0
Bonds
25.0
 
24.3
 
31.0
Total
100
 
100
 
100