XML 38 R23.htm IDEA: XBRL DOCUMENT v3.8.0.1
Note 16 - Pension Plan
12 Months Ended
Dec. 31, 2017
Notes to Financial Statements  
Pension and Other Postretirement Benefits Disclosure [Text Block]
16.
Pension plan
 
The Company has
one
defined benefit pension plan (the “Plan”), which was assumed in connection with a business acquired during
2016.
The Plan covers eligible employees in the Netherlands and provides old age, survivor, orphan and disability benefits. Effective
December 31, 2016,
enrollment in the Plan was frozen and
no
additional employees are entitled to join the Plan. The Plan is covered by an insurance contract which limits the Company’s exposure to returns below a fixed discount rate.
 
The following table details the net periodic pension cost of the Plan:
      2017       2016  
         
Gross employer service cost   $
1,501
    $
1,378
 
Plan participant contributions    
(308
)    
(336
)
Interest cost on service cost    
27
     
34
 
Employer's service cost    
1,220
     
1,076
 
Interest cost    
701
     
794
 
Expected net return on plan assets    
(640
)    
(787
)
Other costs    
166
     
168
 
Total employer's pension expense   $
1,447
    $
1,251
 
 
The following tables provide reconciliations of projected benefit obligations and plan assets (the net of which represent the Company’s funded status), as well as the funded status, of the Plan.
 
Change in benefit obligation:     2017       2016  
         
Projected benefit obligation - January 1   $
36,659
    $
31,421
 
Current service cost    
1,220
     
1,076
 
Plan participant / third party contributions    
308
     
336
 
Interest cost    
701
     
794
 
Benefits paid    
(495
)    
(438
)
Curtailment    
(125
)    
-
 
Foreign exchange    
5,204
     
(969
)
Expected projected benefit obligation, December 31    
43,473
     
32,220
 
Actuarial (gain)/ loss, net of foreign exchange    
(1,105
)    
4,438
 
Projected benefit obligation - December 31   $
42,368
    $
36,659
 
 
Change in plan assets:     2017       2016  
                 
Fair value of plan assets - January 1   $
33,016
    $
30,627
 
Expected net return on plan assets    
640
     
787
 
Contributions                
Employer    
609
     
603
 
Plan participants    
308
     
336
 
Benefits paid    
(495
)    
(438
)
Other costs    
(72
)    
(168
)
Foreign exchange    
4,658
     
(916
)
Expected fair value of plan assets - December 31    
38,664
     
30,831
 
Actuarial gain, net of foreign exchange    
149
     
2,185
 
Fair value of plan assets - December 31   $
38,813
    $
33,016
 
 
Defined benefit pension plan amounts recorded in the Consolidated Balance Sheet are shown in the table below:
 
      December  31,
2017
      December  31,
2016
 
                 
Present value of accumulated benefit obligation   $
(40,142
)   $
(34,934
)
Effect of future compensation increases    
(2,226
)    
(1,724
)
Present value of projected benefit obligation    
(42,368
)    
(36,659
)
Fair value of plan assets    
38,813
     
33,016
 
Net liability for pension benefits   $
(3,555
)   $
(3,643
)
 
The following table details the amount recognized in other comprehensive income:
 
      2017       2016  
         
Actuarial (gain)/loss on remeasurement of projected benefit obligation   $
(1,038
)   $
4,654
 
Actuarial (gain)/loss on remeasurement of fair value of assets    
(234
)    
(2,292
)
Actuarial (gain)/loss on curtailment of benefits from reorganization    
(125
)    
-
 
Total (gain)/loss recognized in other comprehensive income   $
(1,397
)   $
2,362
 
 
The assumptions used in developing the projected benefit obligation as of
December 31
are as follows:
 
      2017       2016  
Discount rate used in determining present values    
1.8
%    
1.8
%
Annual increase in future compensation levels    
2.0
%    
2.0
%
 
The assumptions used in determining net periodic cost for the period ended
December 31
are as follows:
 
      2017       2016  
Discount rate used in determining present values    
1.8
%    
1.8
%
Annual increase in future compensation levels    
2.0
%    
2.0
%
Expected long-term rate of return on assets    
1.8
%    
1.8
%
 
The discount rate assumption used for the Plan was derived from the expected yield of Euro-denominated “AA”-rated corporate bonds with durations consistent with the liabilities of the Plan.
 
The expected long-term rate of return on assets is based on the current level of return expected on the funds invested or to be invested to provide for the benefits included in the projected benefit obligation. The expected return for each asset class is weighted based on the target asset allocation to develop the expected long-term rate of return on assets assumption for the portfolio.
 
For the period ended
December 31, 2017
the actual return on assets was
$781
(
2016
-
$3,079
) composed of an expected return on assets of
$640
(
2016
-
$787
) and an actuarial gain of
$140
(
2016
$2,292
).
 
Plan assets measured at fair value and cash are presented in the following table with the overall allocation of assets.
 
    December 31,     Fair value measurements  
    2017     Level 1     Level 2     Level 3  
                         
Equity type investments   $
3,351
    $
3,351
    $
-
    $
-
 
Fixed interest type investments:                                
Government bonds    
32,906
     
32,906
     
-
     
-
 
Cash    
102
     
102
     
-
     
-
 
Other    
2,453
     
-
     
-
     
2,453
 
Total   $
38,813
    $
36,360
    $
-
    $
2,453
 
 
The Plan’s assets are invested with a
third
party insurance company in the Netherlands that insures the performance of Plan assets. The valuation of the insurance asset is included in the “Other” category in the table above.
 
The Company expects the following pension benefit payments over the next
10
years:
 
Year ended December 31      
2018   $
606
 
2019    
692
 
2020    
722
 
2021    
760
 
2022    
835
 
2023 - 2027    
5,158