XML 149 R31.htm IDEA: XBRL DOCUMENT v3.20.1
PENSIONS
12 Months Ended
Dec. 31, 2019
Retirement Benefits [Abstract]  
PENSIONS
22.PENSIONS

Defined contribution scheme
We operate a defined contribution scheme. The pension cost for the period represents contributions payable by us to the scheme. The charge to net income for the years ended December 31, 2019, 2018 and 2017 was $2.4 million, $1.9 million and $1.7 million, respectively.

Defined benefit schemes
We have two defined benefit pension plans both of which are closed to new entrants but still cover certain of our employees. Benefits are based on the employee's years of service and compensation. Net periodic pension plan costs are determined using the Projected Unit Credit Cost method. Our plans are funded by us in conformity with the funding requirements of the applicable government regulations. Plan assets consist of both fixed income and equity funds managed by professional fund managers.

We use December 31 as a measurement date for our pension plans.

The components of net periodic benefit costs are as follows:
(in thousands of $)201920182017
Service cost162  250  313  
Interest cost1,740  1,687  1,901  
Expected return on plan assets(375) (926) (843) 
Recognized actuarial loss777  1,392  1,182  
Net periodic benefit cost2,304  2,403  2,553  

The components of net periodic benefit costs are recognized in the income statement within administrative expenses and vessel operating expenses.

The estimated net loss for the defined benefit pension plans that will be amortized from accumulated other comprehensive income into net periodic pension benefit cost during the year ended December 31, 2019 is $0.8 million (2018: $1.4 million).
The change in projected benefit obligation and plan assets and reconciliation of funded status as of December 31 are as follows:
(in thousands of $)20192018
Reconciliation of benefit obligation: 
Benefit obligation at January 146,093  51,171  
Service cost162  250  
Interest cost1,740  1,687  
Actuarial (gain)/ loss 4,581  (3,265) 
Foreign currency exchange rate changes433  (599) 
Benefit payments(3,066) (3,151) 
Benefit obligation at December 3149,943  46,093  

The accumulated benefit obligation at December 31, 2019 and 2018 was $49.2 million and $45.3 million, respectively.
(in thousands of $)20192018
Reconciliation of fair value of plan assets: 
Fair value of plan assets at January 113,121  13,634  
Actual return/(loss) on plan assets1,216  (249) 
Employer contributions3,411  3,617  
Foreign currency exchange rate changes541  (730) 
Benefit payments(3,066) (3,151) 
Fair value of plan assets at December 3115,223  13,121  

(in thousands of $)20192018
Projected benefit obligation(49,943) (46,093) 
Fair value of plan assets15,223  13,121  
Unfunded status (1)
(34,720) (32,972) 

Employer contributions and benefits paid under the pension plans include $3.4 million paid from employer assets for the year ended December 31, 2019 (2018: $3.6 million).

(1) Our plan comprises two schemes. The details of these schemes are as follows:
 December 31, 2019December 31, 2018
 
(in thousands of $)
UK SchemeMarine SchemeTotalUK SchemeMarine SchemeTotal
Projected benefit obligation(11,479) (38,464) (49,943) (9,818) (36,275) (46,093) 
Fair value of plan assets14,323  900  15,223  12,291  830  13,121  
Funded (unfunded) status at end of year2,844  (37,564) (34,720) 2,473  (35,445) (32,972) 

The fair value of our plan assets, by category, as of December 31, 2019 and 2018 is as follows:
(in thousands of $)20192018
Equity securities14,323  12,291  
Cash900  830  
 15,223  13,121  

The amounts recognized in accumulated other comprehensive income, as of December 31, 2019 and 2018, is $12.2 million and $9.2 million, respectively.

The actuarial loss recognized in other comprehensive income is net of tax of $0.5 million, $0.4 million, and $0.3 million for the years ended December 31, 2019, 2018 and 2017, respectively.
The asset allocation for our Marine scheme at December 31, 2019 and 2018, by asset category are as follows:
Marine scheme2019 (%)2018 (%)
Cash100  100  
Total100  100  

The asset allocation for our UK scheme at December 31, 2019 and 2018, by asset category are as follows:
UK scheme2019 (%)2018 (%)
Equity100  100  
Total100  100  

Our investment strategy is to balance risk and reward through the selection of professional investment managers and investing in pooled funds.

We are expected to make the following contributions to the schemes during the year ended December 31, 2020, as follows:
(in thousands of $)UK schemeMarine scheme
Employer contributions—  2,900  

We are expected to make the following pension disbursements as follows:
(in thousands of $)UK schemeMarine scheme
2020410  3,000  
2021570  3,000  
2022360  3,000  
2023370  3,000  
2024410  3,000  
2025 - 20292,410  12,500  

The weighted average assumptions used to determine the benefit obligation for our plans for the years ended December 31 are as follows:
 20192018
Discount rate2.61 %3.90 %
Rate of compensation increase2.15 %2.20 %

The weighted average assumptions used to determine the net periodic benefit cost for our plans for the years ended December 31 are as follows:
 20192018
Discount rate2.63 %3.40 %
Expected return on plan assets2.81 %6.75 %
Rate of compensation increase2.20 %2.32 %

The overall expected long-term rate of return on assets assumption used to determine the net periodic benefit cost for our plans for the years ended December 31, 2019 and 2018 is based on the weighted average of various returns on assets using the asset allocation as at the beginning of 2019 and 2018. For equities and other asset classes, we have applied an equity risk premium over ten year governmental bonds.