XML 160 R58.htm IDEA: XBRL DOCUMENT v3.20.1
PENSIONS (Tables)
12 Months Ended
Dec. 31, 2019
Retirement Benefits [Abstract]  
Components of net periodic benefit cost
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  
Reconciliation of benefit obligation
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  
Reconciliation of fair value of plan assets
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  
Reconciliation of funded status
(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) 
Asset allocation of retirement schemes
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 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  
Expected contributions to pension schemes
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  
Expected pension disbursements
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  
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:
 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 %