XML 384 R65.htm IDEA: XBRL DOCUMENT v3.23.1
PENSIONS (Tables)
12 Months Ended
Dec. 31, 2022
Retirement Benefits [Abstract]  
Components of net periodic benefit cost
The components of net periodic benefit costs are as follows:
Year ended December 31,
(in thousands of $)202220212020
Service cost(75)(120)(155)
Interest cost(1,087)(879)(1,271)
Expected return on plan assets254 214 318 
Recognized actuarial loss(774)(1,131)(848)
Net periodic benefit cost(1,682)(1,916)(1,956)
Reconciliation of benefit obligation
The change in projected benefit obligation and plan assets and reconciliation of funded status for the year ended December 31, 2022 and 2021 are as follows:
(in thousands of $)20222021
Reconciliation of benefit obligation: 
Benefit obligation at January 147,215 54,122 
Service cost75 120 
Interest cost1,087 879 
Actuarial gain (1)
(10,106)(4,081)
Foreign currency exchange rate changes(1,227)(120)
Benefit payments(2,966)(3,705)
Benefit obligation at December 3134,078 47,215 
(1) Actuarial gain is sensitive to changes in key actuarial assumptions specifically discount rates, mortality rates and assumed future salary increases.
Reconciliation of fair value of plan assets
The accumulated benefit obligation at December 31, 2022 and 2021 was $33.9 million and $46.7 million, respectively.
(in thousands of $)20222021
Reconciliation of fair value of plan assets: 
Fair value of plan assets at January 115,858 16,864 
Actual return on plan assets(4,392)(46)
Employer contributions2,900 2,900 
Foreign currency exchange rate changes(1,591)(155)
Benefit payments(2,966)(3,705)
Fair value of plan assets at December 319,809 15,858 
Reconciliation of funded status
Employer contributions and benefits paid under the pension plans include $2.9 million paid from employer assets for the years ended December 31, 2022 and 2021.

(1) Our defined benefit pension plan is comprised of two schemes as follows:
 December 31, 2022
December 31, 2021
 
(in thousands of $)
UK SchemeMarine SchemeTotalUK SchemeMarine SchemeTotal
Fair value of benefit obligation(7,073)(27,005)(34,078)(11,608)(35,607)(47,215)
Fair value of plan assets8,801 1,008 9,809 15,077 781 15,858 
Funded (unfunded) status at end of year1,728 (25,997)(24,269)3,469 (34,826)(31,357)
Asset allocation of retirement schemes
The fair value of our plan assets, by category, as of December 31, 2022 and 2021 are as follows:
(in thousands of $)20222021
Equity securities8,801 15,077 
Cash1,008 781 
 9,809 15,858 

The asset allocation for our Marine scheme at December 31, 2022 and 2021, by asset category are as follows:
Marine scheme2022 (%)2021 (%)
Cash100 100 
Total100 100 

The asset allocation for our UK scheme at December 31, 2022 and 2021, by asset category are as follows:
UK scheme2022 (%)2021 (%)
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, 2023, 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
2023340 2,600 
2024370 2,500 
2025470 2,400 
2026390 2,300 
2027400 2,200 
2028 - 20322,140 9,500 
Weighted average assumptions used
The weighted average assumptions used to determine the benefit obligation for our defined benefit pension plans for the years ended December 31 are as follows:
 20222021
Discount rate4.94 %2.43 %
Rate of compensation increase2.61 %2.70 %

The weighted average assumptions used to determine the net periodic benefit cost for our defined benefit pension plans for the years ended December 31 are as follows:
 20222021
Discount rate4.93 %2.44 %
Expected return on plan assets1.81 %1.31 %
Rate of compensation increase2.49 %2.75 %