Employee retirement benefits (Tables)

12 Months Ended

Dec. 31, 2014

Assumptions Used to Determine Benefit Obligations

The benefit obligations and plan assets associated with the company’s defined benefit plans are measured on December 31.


	Pension benefits						Other post-retirement benefits
	2014			2013			2014			2013
Assumptions used to determine benefit obligations at December 31 (percent)
Discount rate		3.75			4.75			3.75			4.75
Long-term rate of compensation increase		4.50			4.50			4.50			4.50

millions of dollars
Change in projected benefit obligation
Projected benefit obligation at January 1		6,870			7,336			503			547
Current service cost		152			181			9			11
Interest cost		322			281			26			21
Actuarial loss/(gain)		1,083			(504	)		123			(50	)
Amendments		-			-			-			-
Benefits paid (a)		(457	)		(424	)		(27	)		(26	)
Projected benefit obligation at December 31		7,970			6,870			634			503

Accumulated benefit obligation at December 31		7,292			6,263

Change in Plan Assets of Pension and Other Postretirement Benefits


	Pension benefits						Other post-retirement benefits
millions of dollars	2014			2013			2014			2013
Change in plan assets
Fair value at January 1		5,872			5,114
Actual return/(loss) on plan assets		923			491
Company contributions		362			600
Benefits paid (b)		(350	)		(333	)
Fair value at December 31		6,807			5,872

Plan assets in excess of/(less than) projected benefit obligation at December 31
Funded plans		(589	)		(424	)
Unfunded plans		(574	)		(574	)		(634	)		(503	)
Total (c)		(1,163	)		(998	)		(634	)		(503	)

(a)

Benefit payments for funded and unfunded plans.

(b)

Benefit payments for funded plans only.

(c)

Fair value of assets less projected benefit obligation shown above.

Amounts Recorded in Consolidated Balance Sheet and Accumulated Other Comprehensive Income


	Pension benefits						Other post-retirement benefits
millions of dollars	2014			2013			2014			2013
Amounts recorded in the consolidated balance sheet consist of:
Current liabilities		(29	)		(25	)		(29	)		(28	)
Other long-term obligations		(1,134	)		(973	)		(605	)		(475	)
Total recorded		(1,163	)		(998	)		(634	)		(503	)

Amounts recorded in accumulated other comprehensive income consist of:
Net actuarial loss/(gain)		2,666			2,303			180			64
Prior service cost		39			62			-			-
Total recorded in accumulated other comprehensive income, before tax		2,705			2,365			180			64

Assumptions Used to Determine Periodic Benefit Cost


	Pension benefits									Other post-retirement benefits
	2014			2013			2012			2014			2013			2012
Assumptions used to determine net periodic benefit cost for years ended December 31 (percent)
Discount rate		4.75			3.75			4.25			4.75			3.75			4.25
Long-term rate of return on funded assets		6.25			6.25			6.25			-			-			-
Long-term rate of compensation increase		4.50			4.50			4.50			4.50			4.50			4.50

millions of dollars
Components of net periodic benefit cost
Current service cost		152			181			160			9			11			8
Interest cost		322			281			288			26			21			21
Expected return on plan assets		(369	)		(331	)		(288	)		-			-			-
Amortization of prior service cost		23			23			23			-			-			-
Amortization of actuarial loss/(gain)		166			243			235			7			10			8
Net periodic benefit cost		294			397			418			42			42			37

Changes in amounts recorded in accumulated other comprehensive income
Net actuarial loss/(gain)		529			(664	)		530			123			(50	)		40
Amortization of net actuarial (loss)/gain included in net periodic benefit cost		(166	)		(243	)		(235	)		(7	)		(10	)		(8	)
Amortization of prior service cost included in net periodic benefit cost		(23	)		(23	)		(23	)		-			-			-
Total recorded in other comprehensive income		340			(930	)		272			116			(60	)		32

Total recorded in net periodic benefit cost and other comprehensive income, before tax		634			(533	)		690			158			(18	)		69

Summary of Change in Accumulated Other Comprehensive Income

A summary of the change in accumulated other comprehensive income is shown in the table below:


	Total pension and other post-retirement benefits
millions of dollars	2014			2013			2012
(Charge)/credit to other comprehensive income, before tax		(456	)		990			(304	)
Deferred income tax (charge)/credit (note 17)		118			(256	)		87
(Charge)/credit to other comprehensive income, after tax		(338	)		734			(217	)

Fair Value of Pension Plan Assets Including Level within Fair Value Hierarchy

The 2014 fair value of the pension plan assets, including the level within the fair value hierarchy, is shown in the table below:


			Fair value measurements at December 31, 2014, using:
millions of dollars	Total		Quoted prices in active markets for identical assets (Level 1)		Significant other observable inputs (Level 2)			Significant unobservable inputs (Level 3)
Asset class
Equity securities
Canadian		460				460	(a)
Non-Canadian		2,153				2,153	(a)
Debt securities - Canadian
Corporate		922				922	(b)
Government		3,033				3,033	(b)
Asset backed		5				5	(b)
Equities – Venture capital		211							211	(c)
Cash		23		8		15	(d)
Total plan assets at fair value		6,807		8		6,588			211

(a)

For company equity securities held in the form of fund units that are redeemable at the measurement date, the unit value is treated as a Level 2 input. The fair value of the securities owned by the funds is based on observable quoted prices on active exchanges, which are Level 1 inputs.

(b)

For corporate, government and asset-backed debt securities, fair value is based on observable inputs of comparable market transactions.

(c)

For venture capital partnership investments, fair value is generally established by using revenue or earnings multiples or other relevant market data including Initial Public Offerings.

(d)

For cash balances that are held in Level 2 funds prior to investment in those fund units, the cash value is treated as a Level 2 input.

The 2013 fair value of the pension plan assets, including the level within the fair value hierarchy, is shown in the table below:


			Fair value measurements at December 31, 2013, using:
millions of dollars	Total		Quoted prices in active markets for identical assets (Level 1)		Significant other observable inputs (Level 2)			Significant unobservable inputs (Level 3)
Asset class
Equity securities
Canadian		932				932	(a)
Non-Canadian		1,911				1,911	(a)
Debt securities - Canadian
Corporate		654				654	(b)
Government		2,161				2,161	(b)
Asset backed		-
Mortgage funds		1							1	(c)
Equities – Venture capital		188							188	(d)
Cash		25		12		13	(e)
Total plan assets at fair value		5,872		12		5,671			189

(a)

(b)

For corporate, government and asset-backed debt securities, fair value is based on observable inputs of comparable market transactions.

(c)

For mortgage funds, fair value represents the principal outstanding which is guaranteed by Canada Mortgage and Housing Corporation.

(d)

For venture capital partnership investments, fair value is generally established by using revenue or earnings multiples or other relevant market data including Initial Public Offerings.

(e)

For cash balances that are held in Level 2 funds prior to investment in those fund units, the cash value is treated as a Level 2 input.

Change in Fair Value of Level 3 Assets

The change in the fair value of Level 3 assets, which use significant unobservable inputs to measure fair value, is shown in the table below:


millions of dollars	Mortgage funds			Venture capital
Fair value at January 1, 2014		1			188
Net realized gains/(losses)		-			(16	)
Net unrealized gains/(losses)		-			40
Net purchases/(sales)		(1	)		(1	)
Fair value at December 31, 2014		-			211

The change in the fair value of Level 3 assets, which use significant unobservable inputs to measure fair value, is shown in the table below:


millions of dollars	Mortgage funds		Venture capital
Fair value at January 1, 2013		1		158
Net realized gains/(losses)		-		(17)
Net unrealized gains/(losses)		-		44
Net purchases/(sales)		-		3
Fair value at December 31, 2013		1		188

Pension Plans with Accumulated Benefit Obligations in Excess of Plan Assets

A summary of pension plans with accumulated benefit obligations in excess of plan assets is shown in the table below:


	Pension benefits
millions of dollars	2014		2013
For funded pension plans with accumulated benefit obligations in excess of plan assets:
Projected benefit obligation		-		-
Accumulated benefit obligation		-		-
Fair value of plan assets		-		-
Accumulated benefit obligation less fair value of plan assets		-		-

For unfunded plans covered by book reserves:
Projected benefit obligation		574		574
Accumulated benefit obligation		542		496

Estimated 2015 Amortization from Accumulated Other Comprehensive Income

Estimated 2015 amortization from accumulated other comprehensive income


millions of dollars	Pension benefits		Other post-retirement benefits
Net actuarial loss/(gain) (a)		191		12
Prior service cost (b)		18		-

(a)

The company amortizes the net balance of actuarial loss/(gain) as a component of net periodic benefit cost over the average remaining service period of active plan participants.

(b)

The company amortizes prior service cost on a straight-line basis.

Benefit Payments Expected

Cash flows

Benefit payments expected in:


millions of dollars	Pension benefits		Other post-retirement benefits
2015		385		29
2016		395		29
2017		405		30
2018		410		30
2019		420		30
2020 - 2024		2,140		155

Effect of One Percent Change in Assumptions at Which Retirement Liabilities Could be Effectively Settled

A one percent change in the assumptions at which retirement liabilities could be effectively settled is as follows:


Increase/(decrease) millions of dollars	One percent increase			One percent decrease
Rate of return on plan assets:
Effect on net benefit cost, before tax		(60	)		60

Discount rate:
Effect on net benefit cost, before tax		(70	)		90
Effect on benefit obligation		(1,100	)		1,400

Rate of pay increases:
Effect on net benefit cost, before tax		35			(30	)
Effect on benefit obligation		190			(170	)

Effect of One Percent Change in Assumed Health-Care Cost Trend Rate

A one percent change in the assumed health-care cost trend rate would have the following effects:


Increase/(decrease) millions of dollars	One percent increase		One percent decrease
Effect on service and interest cost components		4		(3	)
Effect on benefit obligation		70		(55	)