XML 60 R38.htm IDEA: XBRL DOCUMENT v3.5.0.2
Employee Retirement Plans (Tables)
12 Months Ended
Sep. 30, 2016
Defined Benefit Pension Plans and Defined Benefit Postretirement Plans Disclosure [Abstract]  
Change in Pension Benefits and Other Postretirement Benefits Obligations
The following table provides a reconciliation of the projected benefit obligations (“PBOs”) of the U.S. Pension Plan and the UGI France pension plans, the accumulated benefit obligations (“ABOs”) of our other postretirement benefit plans, plan assets, and the funded status of pension and other postretirement plans as of September 30, 2016 and 2015. ABO is the present value of benefits earned to date with benefits based upon current compensation levels. PBO is ABO increased to reflect estimated future compensation.
 
Pension
Benefits
 
Other Postretirement
Benefits
 
2016
 
2015
 
2016
 
2015
Change in benefit obligations:
 
 
 
 
 
 
 
Benefit obligations — beginning of year
$
614.7

 
$
573.6

 
$
25.4

 
$
21.3

Service cost
10.1

 
10.0

 
0.7

 
0.7

Interest cost
26.8

 
25.5

 
0.9

 
0.8

Actuarial loss (gain)
83.3

 
14.4

 
6.6

 
(2.7
)
Plan amendments

 
(0.6
)
 
(1.5
)
 

Curtailment
(1.4
)
 
(0.8
)
 
(0.3
)
 

Totalgaz acquisition

 
21.3

 

 
6.8

Foreign currency
0.1

 
(4.4
)
 

 
(0.7
)
Benefits paid
(25.9
)
 
(24.3
)
 
(0.9
)
 
(0.8
)
Benefit obligations — end of year
$
707.7

 
$
614.7

 
$
30.9

 
$
25.4

 
 
 
 
 
 
 
 
Change in plan assets:
 
 
 
 
 
 
 
Fair value of plan assets — beginning of year
$
453.8

 
$
459.4

 
$
12.5

 
$
12.8

Actual gain (loss) on plan assets
53.4

 
1.1

 
1.3

 
(0.1
)
Foreign currency
0.1

 
(0.4
)
 

 

Employer contributions
11.4

 
11.9

 
0.6

 
0.6

Totalgaz acquisition

 
6.1

 

 

Benefits paid
(25.0
)
 
(24.3
)
 
(0.7
)
 
(0.8
)
Fair value of plan assets — end of year
$
493.7

 
$
453.8

 
$
13.7

 
$
12.5

Funded status of the plans — end of year
$
(214.0
)
 
$
(160.9
)
 
$
(17.2
)
 
$
(12.9
)
 
 
 
 
 
 
 
 
Assets (liabilities) recorded in the balance sheet:
 
 
 
 
 
 
 
Assets in excess of liabilities — included in other noncurrent assets
$

 
$

 
$
4.1

 
$
4.0

Unfunded liabilities — included in other noncurrent liabilities
(214.0
)
 
(160.9
)
 
(21.3
)
 
(16.9
)
Net amount recognized
$
(214.0
)
 
$
(160.9
)
 
$
(17.2
)
 
$
(12.9
)
 
 
 
 
 
 
 
 
Amounts recorded in UGI Corporation stockholders’ equity (pre-tax):
 
 
 
 
 
 
 
Prior service credit
$
(0.6
)
 
$
(0.6
)
 
$
(1.5
)
 
$
(0.1
)
Net actuarial loss
31.4

 
22.5

 
3.8

 
0.7

Total
$
30.8

 
$
21.9

 
$
2.3

 
$
0.6

 
 
 
 
 
 
 
 
Amounts recorded in regulatory assets and liabilities (pre-tax):
 
 
 
 
 
 
 
Prior service cost (credit)
$
1.2

 
$
1.6

 
$
(2.2
)
 
$
(2.9
)
Net actuarial loss
181.0

 
138.4

 
2.4

 
2.3

Total
$
182.2

 
$
140.0

 
$
0.2

 
$
(0.6
)
Actuarial Assumptions for Domestic Plans
The expected rate of return on assets assumption is based on current and expected asset allocations as well as historical and expected returns on various categories of plan assets (as further described below).

 
Pension Plan
 
 
Other Postretirement Benefits
 
 
2016
 
2015
 
2014
 
 
2016
 
2015
 
2014
 
Weighted-average assumptions:
 
 
 
 
 
 
 
 
 
 
 
 
 
Discount rate - benefit obligations
3.80
%
 
4.60
%
 
4.60
%
 
 
3.80
%
 
4.70
%
 
4.60
%
 
Discount rate - benefit cost
4.60
%
 
4.60
%
 
5.20
%
 
 
4.70
%
 
4.60
%
 
5.10% - 5.40%

 
Expected return on plan assets
7.55
%
 
7.75
%
 
7.75
%
 
 
5.00
%
 
5.00
%
 
5.00
%
 
Rate of increase in salary levels
3.25
%
 
3.25
%
 
3.25
%
 
 
3.25
%
 
3.25
%
 
3.25
%
 

Net Periodic Pension Expense and Other Postretirement Benefit Costs
Net periodic pension expense and other postretirement benefit cost includes the following components:
 
Pension Benefits
 
Other Postretirement Benefits
 
2016
 
2015
 
2014
 
2016
 
2015
 
2014
Service cost
$
10.1

 
$
10.0

 
$
9.4

 
$
0.7

 
$
0.7

 
$
0.5

Interest cost
26.8

 
25.5

 
26.1

 
0.9

 
0.8

 
0.9

Expected return on assets
(32.4
)
 
(32.2
)
 
(29.7
)
 
(0.6
)
 
(0.6
)
 
(0.6
)
Curtailment gain
(1.2
)
 
(0.8
)
 

 

 

 

Amortization of:
 
 
 
 
 
 
 
 
 
 
 
Prior service cost (benefit)
0.3

 
0.3

 
0.3

 
(0.6
)
 
(0.5
)
 
(0.5
)
Actuarial loss
10.9

 
10.0

 
7.7

 

 
0.1

 

Net benefit cost
14.5

 
12.8

 
13.8

 
0.4

 
0.5

 
0.3

Change in associated regulatory liabilities

 

 

 
1.0

 
3.7

 
3.7

Net benefit cost after change in regulatory liabilities
$
14.5

 
$
12.8

 
$
13.8

 
$
1.4

 
$
4.2

 
$
4.0

Expected Payments for Pension Benefits and Other Postretirement Welfare Benefits
Expected payments for pension and other postretirement welfare benefits are as follows:
 
Pension
Benefits
 
Other
Postretirement
Benefits
Fiscal 2017
$
28.7

 
$
1.1

Fiscal 2018
$
28.7

 
$
1.1

Fiscal 2019
$
30.0

 
$
1.1

Fiscal 2020
$
36.3

 
$
1.1

Fiscal 2021
$
39.5

 
$
1.1

Fiscal 2022 - 2026
$
189.1

 
$
5.5

Schedule of Health Care Cost Trend Rates
The assumed domestic health care cost trend rates at September 30 are as follows:
 
2016
 
2015
Health care cost trend rate assumed for next year
7.25
%
 
7.5
%
Rate to which the cost trend rate is assumed to decline (ultimate trend rate)
5.0
%
 
5.0
%
Fiscal year that the rate reaches the ultimate trend rate
2026

 
2026

Pension Plans
The targets, target ranges and actual allocations for the U.S. Pension Plan and VEBA trust assets at September 30 are as follows:
U.S. Pension Plan
 
Actual
 
Target
Asset
Allocation
 
Permitted
Range
 
2016
 
2015
 
 
Equity investments:
 
 
 
 
 
 
 
Domestic
54.1
%
 
56.2
%
 
52.5
%
 
40.0% - 65.0%
International
10.2
%
 
10.2
%
 
12.5
%
 
7.5% - 17.5%
Total
64.3
%
 
66.4
%
 
65.0
%
 
60.0% - 70.0%
Fixed income funds & cash equivalents
35.7
%
 
33.6
%
 
35.0
%
 
30.0% - 40.0%
Total
100.0
%
 
100.0
%
 
100.0
%
 
 

VEBA
 
Actual
 
Target
Asset
Allocation
 
Permitted
Range
 
2016
 
2015
 
 
Domestic equity investments
69.9
%
 
67.4
%
 
65.0
%
 
60.0% - 70.0%
Fixed income funds & cash equivalents
30.1
%
 
32.6
%
 
35.0
%
 
30.0% - 40.0%
Total
100.0
%
 
100.0
%
 
100.0
%
 
 
Fair Value of U.S. Pension Plan and VEBA Trust Assets
The fair values of the U.S. Pension Plan and VEBA trust assets by asset class and level within the fair value hierarchy, as described in Note 2, as of September 30, 2016 and 2015 are as follows:
 
U.S. Pension Plan
 
Level 1
 
Level 2
 
Level 3
 
Total
September 30, 2016:
 
 
 
 
 
 
 
Domestic equity investments:
 
 
 
 
 
 
 
   S&P 500 Index equity mutual funds
$
158.9

 
$

 
$

 
$
158.9

   Small and midcap equity mutual funds
43.2

 

 

 
43.2

   Smallcap common stocks
11.4

 

 

 
11.4

   UGI Corporation Common Stock
37.0

 

 

 
37.0

       Total domestic equity investments
250.5

 

 

 
250.5

International index equity mutual funds
47.3

 

 

 
47.3

Fixed income investments:
 
 
 
 
 
 
 
   Bond index mutual funds
147.8

 

 

 
147.8

   Cash equivalents

 
17.8

 

 
17.8

     Total fixed income investments
147.8

 
17.8

 

 
165.6

Total
$
445.6

 
$
17.8

 
$

 
$
463.4

 
 
 
 
 
 
 
 
September 30, 2015:
 
 
 
 
 
 
 
Domestic equity investments:
 
 
 
 
 
 
 
   S&P 500 Index equity mutual funds
$
147.3

 
$

 
$

 
$
147.3

   Small and midcap equity mutual funds
40.6

 

 

 
40.6

   Smallcap common stocks
10.7

 

 

 
10.7

    UGI Corporation Common Stock
43.4

 

 

 
43.4

       Total domestic equity investments
242.0

 

 

 
242.0

International index equity mutual funds
43.9

 

 

 
43.9

Fixed income investments:
 
 
 
 
 
 
 
   Bond index mutual funds
140.8

 

 

 
140.8

   Cash equivalents

 
4.1

 

 
4.1

     Total fixed income investments
140.8

 
4.1

 

 
144.9

Total
$
426.7

 
$
4.1

 
$

 
$
430.8

 
VEBA
 
Level 1
 
Level 2
 
Level 3
 
Total
September 30, 2016:
 
 
 
 
 
 
 
S&P 500 Index equity mutual fund
$
9.6

 
$

 
$

 
$
9.6

Bond index mutual fund
4.0

 

 

 
4.0

Cash equivalents

 
0.1

 

 
0.1

Total
$
13.6

 
$
0.1

 
$

 
$
13.7

 
 
 
 
 
 
 
 
September 30, 2015:
 
 
 
 
 
 
 
S&P 500 Index equity mutual fund
$
8.4

 
$

 
$

 
$
8.4

Bond index mutual fund
3.8

 

 

 
3.8

Cash equivalents

 
0.3

 

 
0.3

Total
$
12.2

 
$
0.3

 
$

 
$
12.5