XML 82 R58.htm IDEA: XBRL DOCUMENT v3.21.1
PENSIONS (Tables)
12 Months Ended
Dec. 31, 2020
Retirement Benefits [Abstract]  
Components of net periodic benefit cost
The components of net periodic benefit costs are as follows:
(in thousands of $)202020192018
Service cost155 162 250 
Interest cost1,271 1,740 1,687 
Expected return on plan assets(318)(375)(926)
Recognized actuarial loss848 777 1,392 
Net periodic benefit cost1,956 2,304 2,403 
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 $)20202019
Reconciliation of benefit obligation: 
Benefit obligation at January 149,943 46,093 
Service cost155 162 
Interest cost1,271 1,740 
Actuarial loss 5,458 4,581 
Foreign currency exchange rate changes372 433 
Benefit payments(3,077)(3,066)
Benefit obligation at December 3154,122 49,943 
Reconciliation of fair value of plan assets
The accumulated benefit obligation at December 31, 2020 and 2019 was $53.4 million and $49.2 million, respectively.
(in thousands of $)20202019
Reconciliation of fair value of plan assets: 
Fair value of plan assets at January 115,223 13,121 
Actual return on plan assets1,355 1,216 
Employer contributions2,900 3,411 
Foreign currency exchange rate changes463 541 
Benefit payments(3,077)(3,066)
Fair value of plan assets at December 3116,864 15,223 
Reconciliation of funded status
(in thousands of $)20202019
Fair value of benefit obligation(54,122)(49,943)
Fair value of plan assets16,864 15,223 
Unfunded status (1)
(37,258)(34,720)
Employer contributions and benefits paid under the pension plans include $2.9 million paid from employer assets for the year ended December 31, 2020 (2019: $3.4 million).

(1) Our plan comprises two schemes. The details of these schemes are as follows:
 December 31, 2020December 31, 2019
 
(in thousands of $)
UK SchemeMarine SchemeTotalUK SchemeMarine SchemeTotal
Fair value of benefit obligation(12,727)(41,395)(54,122)(11,479)(38,464)(49,943)
Fair value of plan assets15,822 1,042 16,864 14,323 900 15,223 
Funded (unfunded) status at end of year3,095 (40,353)(37,258)2,844 (37,564)(34,720)
Asset allocation of retirement schemes
The fair value of our plan assets, by category, as of December 31, 2020 and 2019 is as follows:
(in thousands of $)20202019
Equity securities15,822 14,323 
Cash1,042 900 
 16,864 15,223 
The asset allocation for our Marine scheme at December 31, 2020 and 2019, by asset category are as follows:
Marine scheme2020 (%)2019 (%)
Cash100 100 
Total100 100 

The asset allocation for our UK scheme at December 31, 2020 and 2019, by asset category are as follows:
UK scheme2020 (%)2019 (%)
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, 2021, 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
2021590 2,700 
2022370 2,600 
2023380 2,500 
2024420 2,400 
2025660 2,300 
2026 - 20302,350 11,000 
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:
 20202019
Discount rate1.68 %2.61 %
Rate of compensation increase2.29 %2.15 %

The weighted average assumptions used to determine the net periodic benefit cost for our plans for the years ended December 31 are as follows:
 20202019
Discount rate1.69 %2.63 %
Expected return on plan assets2.06 %2.81 %
Rate of compensation increase2.31 %2.20 %