XML 51 R36.htm IDEA: XBRL DOCUMENT v3.8.0.1
Pension and Other Post-retirement Benefits (Tables)
12 Months Ended
Dec. 31, 2017
Schedule of Changes in Benefit Obligation, Plan Assets and Funded Status of Defined Benefit Pension and Post Retirement Benefit Plans

The following tables present the changes in benefit obligations, plan assets and funded status for domestic pension and post-retirement plans and the components of net periodic benefit costs.

 

     Pension Benefits     Post-retirement Benefits  

Years ended December 31 (dollars in millions)

   2017     2016     2017     2016  

Accumulated benefit obligation (ABO) at December 31

   $ 921.8     $ 894.3       N/A       N/A  

Change in projected benefit obligations (PBO)

        

PBO at beginning of year

   $ (895.8   $ (892.9   $ (6.6   $ (6.6

Service cost

     (1.8     (1.8     (0.1     (0.1

Interest cost

     (30.0     (30.6     (0.3     (0.2

Participant contributions

     —         —         (0.1     —    

Plan amendments

     —         (0.7     —         —    

Actuarial loss including assumption changes

     (54.3     (31.0     (1.1     (0.2

Benefits paid

     59.2       61.2       0.6       0.5  
  

 

 

   

 

 

   

 

 

   

 

 

 

PBO at end of year

   $ (922.7   $ (895.8   $ (7.6   $ (6.6
  

 

 

   

 

 

   

 

 

   

 

 

 

Change in fair value of plan assets

        

Plan assets at beginning of year

   $ 787.0     $ 759.0     $ —       $ —    

Actual return on plan assets

     116.5       57.0       —         —    

Contribution by the company

     30.5       32.2       0.4       0.5  

Participant contributions

     —         —         0.1       —    

Benefits paid

     (59.2     (61.2     (0.5     (0.5
  

 

 

   

 

 

   

 

 

   

 

 

 

Plan assets at end of year

   $ 874.8     $ 787.0     $ —       $ —    
  

 

 

   

 

 

   

 

 

   

 

 

 

Funded status

   $ (47.9   $ (108.8   $ (7.6   $ (6.6

Amount recognized in the balance sheet

        

Current liabilities

   $ (0.5   $ (0.5   $ (0.3   $ (0.4

Non-current liabilities

     (47.4     (108.3     (7.3     (6.2
  

 

 

   

 

 

   

 

 

   

 

 

 

Net pension liability at end of year

   $ (47.9 )*    $ (108.8 )*    $ (7.6   $ (6.6
  

 

 

   

 

 

   

 

 

   

 

 

 

Amounts recognized in accumulated other

comprehensive loss before tax

        

Net actuarial loss (gain)

   $ 451.8     $ 473.5     $ (0.8   $ (2.0

Prior service cost

     (0.5     (0.9     (2.6     (2.9
  

 

 

   

 

 

   

 

 

   

 

 

 

Total recognized in accumulated other comprehensive loss

   $ 451.3     $ 472.6     $ (3.4   $ (4.9
  

 

 

   

 

 

   

 

 

   

 

 

 

 

* In addition, the Company has a liability for a foreign pension plan of $0.2 million and $0.2 million at December 31, 2017 and 2016, respectively.
Schedule of Net Periodic Benefit Cost
     Pension Benefits     Post-retirement Benefits  

Years ended December 31 (dollars in millions)

   2017     2016     2015     2017     2016     2015  

Net periodic benefit cost

            

Service cost

   $ 1.8     $ 1.8     $ 1.9     $ 0.1     $ 0.1     $ 0.1  

Interest cost

     30.0       30.6       37.6       0.3       0.2       0.3  

Expected return on plan assets

     (58.4     (55.9     (57.5     —         —         —    

Amortization of unrecognized:

            

Net actuarial loss (gain)

     17.9       17.7       19.1       (0.1     (0.2     (0.1

Prior service cost

     (0.4     (1.1     (1.0     (0.4     (0.4     (0.4

Curtailment and other one-time charges

     —         —         —         —         —         —    
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Defined-benefit plan (income) cost

     (9.1     (6.9     0.1     $ (0.1   $ (0.3   $ (0.1
        

 

 

   

 

 

   

 

 

 

Various U.S. defined contribution plans cost

     12.0       11.6       10.8        
  

 

 

   

 

 

   

 

 

       
   $ 2.9     $ 4.7     $ 10.9        
  

 

 

   

 

 

   

 

 

       

Other changes in plan assets and projected benefit obligation recognized

in other comprehensive loss

            

Net actuarial (gain) loss

   $ (3.8   $ 29.9     $ 17.2     $ 1.1     $ 0.2     $ —    

Amortization of net actuarial (loss) gain

     (17.9     (17.7     (19.1     0.1       0.2       0.1  

Prior service cost

     —         0.6       2.5       —         —         (3.7

Amortization of prior service cost

     0.5       1.1       1.0       0.4       0.4       0.4  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total recognized in other comprehensive loss

     (21.2     13.9       1.6       1.6       0.8       (3.2
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total recognized in net periodic (benefit) cost and other comprehensive loss

   $ (30.3   $ 7.0     $ 1.7     $ 1.5     $ 0.5     $ (3.3
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
Schedule of Actuarial Assumptions Used To Determine Benefit Obligations

Actuarial assumptions used to determine benefit obligations at December 31 are as follows:

 

     Pension Benefits     Post-retirement Benefits  
     2017     2016     2017     2016  

Discount rate

     3.65     4.15     3.79     4.33

Average salary increases

     n/a       4.00     n/a       n/a  
Schedule of Actuarial Assumptions Used To Determine Net Periodic Benefit Cost

Actuarial assumptions used to determine net periodic benefit cost for the year ended December 31 are as follows:

 

     Pension Benefits     Post-retirement Benefits  

Years ended December 31

   2017     2016     2015     2017     2016     2015  

Discount rate

     4.15     4.40     4.05     4.40     4.55     4.00

Expected long-term return on plan assets

     7.50     7.50     7.75     n/a       n/a       n/a  

Rate of compensation increase

     4.00     4.00     4.00     4.00     4.00     4.00
Schedule of Health Care Cost Trend Rates

Assumed health care cost trend rates as of December 31 are as follows:

 

     2017     2016  

Health care cost trend rate assumed for next year

     6.50     6.50

Rate to which the cost trend rate is assumed to decline (the ultimate trend rate)

     5.00     5.00

Year that the rate reaches the ultimate trend rate

     2021       2021  
Schedule of Weighted Asset Allocations by Asset Category

The Company’s pension plan weighted asset allocations as of December 31 by asset category are as follows:

 

Asset Category

   2017     2016  

Equity securities

     45     48

Debt securities

     43       37  

Real estate

     9       10  

Private equity

     2       4  

Other

     1       1  
  

 

 

   

 

 

 
     100     100
  

 

 

   

 

 

 
Schedule of Fair Value Measurement of Plan Assets

The following tables present the fair value measurement of the Company’s plan assets as of December 31, 2017 and 2016 (dollars in millions):

 

            December 31, 2017  

Asset Category

   Total      Quoted Prices in
Active Markets for
Identical Contracts
(Level 1)
     Significant Other
Observable Inputs
(Level 2)
     Significant Non-
observable Inputs
(Level 3)
 

Short-term investments

   $ 15.8      $ 2.0      $ 13.8      $ —    

Equity securities

           

Common stocks

     220.3        220.3        —          —    

Commingled equity funds

     121.5        —          121.5        —    

Fixed income securities

           

U.S. treasury securities

     46.0        46.0        —          —    

Other fixed income securities

     219.9        —          219.9        —    

Commingled fixed income funds

     99.8        —          99.8        —    

Other types of investments

           

Mutual funds

     51.8        —          51.8        —    

Real estate funds

     77.8        —          —          77.8  

Private equity

     20.9        —          —          20.9  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total fair value of plan asset investments

   $ 873.8      $ 268.3      $ 506.8      $ 98.7  
     

 

 

    

 

 

    

 

 

 

Non-investment plan assets

     1.0           
  

 

 

          

Total plan assets

   $ 874.8           
  

 

 

          
            December 31, 2016  

Asset Category

   Total      Quoted Prices in
Active Markets for
Identical Contracts
(Level 1)
     Significant Other
Observable Inputs
(Level 2)
     Significant Non-
observable Inputs
(Level 3)
 

Short-term investments

   $ 28.7      $ 1.1      $ 7.9      $ 19.7  

Equity securities

           

Common stocks

     254.0        254.0        —          —    

Commingled equity funds

     105.6        —          105.6        —    

Fixed income securities

           

U.S. treasury securities

     97.6        97.6        —          —    

Other fixed income securities

     102.6        —          102.6        —    

Commingled fixed income funds

     90.3        —          90.3        —    

Other types of investments

           

Mutual funds

     4.5        —          4.5        —    

Real estate funds

     74.3        —          —          74.3  

Private equity

     28.0        —          —          28.0  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total fair value of plan asset investments

   $ 785.6      $ 352.7      $ 310.9      $ 122.0  
     

 

 

    

 

 

    

 

 

 

Non-investment plan assets

     1.4           
  

 

 

          

Total plan assets

   $ 787.0           
  

 

 

          

 

Schedule of Reconciliation of Fair Value Measurements Using Significant Unobservable Inputs

The following table presents a reconciliation of the fair value measurements using significant unobservable inputs (Level 3) as of December 31, 2017 and 2016 (dollars in millions):

 

     Short term
investments
     Real
estate
funds
     Private
equity
     Total  

Balance at December 31, 2015

   $ 12.4      $ 70.9      $ 34.3      $ 117.6  

Actual return (loss) on plan assets:

           

Relating to assets still held at the reporting date

     —          3.4        (5.5      (2.1

Relating to assets sold during the period

     —          —          9.3        9.3  

Purchases, sales and settlements

     7.3        —          (10.1      (2.8
  

 

 

    

 

 

    

 

 

    

 

 

 

Balance at December 31, 2016

     19.7        74.3        28.0        122.0  

Actual return (loss) on plan assets:

           

Relating to assets still held at the reporting date

     —          3.5        (5.6      (2.1

Relating to assets sold during the period

     —          —          7.8        7.8  

Purchases, sales and settlements

     (19.7      —          (9.3      (29.0
  

 

 

    

 

 

    

 

 

    

 

 

 

Balance at December 31, 2017

   $ —        $ 77.8      $ 20.9      $ 98.7  
  

 

 

    

 

 

    

 

 

    

 

 

 
Schedule of Estimated Future Payments

The following benefit payments, which reflect expected future service, as appropriate, are expected to be paid:

 

Years ending December 31 (dollars in millions)

   Pension Benefits      Post-retirement
Benefits
 

2018

   $ 60.5      $ 0.3  

2019

     66.6        0.4  

2020

     68.5        0.4  

2021

     59.3        0.4  

2022

     58.6        0.4  

2023 – 2027

     285.6        2.2