XML 77 R56.htm IDEA: XBRL DOCUMENT v3.8.0.1
Pension and Savings Plans (Tables) - Pension Plans, Defined Benefit [Member]
12 Months Ended
Dec. 31, 2017
Defined Benefit Plans and Other Postretirement Benefit Plans Table Text Block [Line Items]  
Net periodic pension cost
Net periodic pension (benefit) cost included the following components:
 
Successor
Predecessor
 
April 2 through December 31, 2017
January 1 through April 1, 2017
 
Year Ended December 31, 2016
 
Year Ended December 31, 2015
 
(Dollars in millions)
Service cost for benefits earned
$
1.6

$
0.6

 
$
2.5

 
$
2.7

Interest cost on projected benefit obligation
28.0

9.7

 
41.5

 
40.4

Expected return on plan assets
(33.5
)
(11.0
)
 
(45.3
)
 
(48.2
)
Amortization of prior service cost

0.1

 
0.3

 
1.0

Amortization of net actuarial losses

6.3

 
24.7

 
39.6

Settlement charge
2.1


 

 

Net actuarial gain
(23.5
)

 

 

Net periodic pension (benefit) cost
$
(25.3
)
$
5.7

 
$
23.7

 
$
35.5

Amounts recognized in accumulated other comprehensive loss
The following includes pre-tax amounts recorded in “Accumulated other comprehensive income (loss)”:
 
Predecessor
 
January 1 through April 1, 2017
 
Year Ended December 31, 2016
 
Year Ended December 31, 2015
 
(Dollars in millions)
Net actuarial loss arising during period
$

 
$
6.6

 
$
30.6

Amortization:
 

 
 

 
 

Net actuarial loss
(6.3
)
 
(24.7
)
 
(39.6
)
Prior service cost
(0.1
)
 
(0.3
)
 
(1.0
)
Total recorded in “Accumulated other comprehensive income (loss)”
$
(6.4
)
 
$
(18.4
)
 
$
(10.0
)
Summary of change in benefit obligation, change in plan assets and funded status
The following summarizes the change in benefit obligation, change in plan assets and funded status of the Pension Plans:
 
Successor
Predecessor
 
April 2 through December 31, 2017
January 1 through April 1, 2017
 
Year Ended December 31, 2016
 
(Dollars in millions)
Change in benefit obligation:
 
 

 
 

Projected benefit obligation at beginning of period
$
936.4

$
959.3

 
$
939.3

Service cost
1.6

0.6

 
2.5

Interest cost
28.0

9.7

 
41.5

Benefits paid
(45.3
)
(15.0
)
 
(61.1
)
Actuarial loss
25.3


 
37.1

Settlement
(71.4
)

 

Fresh start reporting adjustments

(18.2
)
 

Projected benefit obligation at end of period
874.6

936.4

 
959.3

Change in plan assets:
 

 

 
 

Fair value of plan assets at beginning of period
783.1

773.0

 
757.3

Actual return on plan assets
80.1

25.1

 
75.7

Employer contributions
30.1


 
1.1

Benefits paid
(45.3
)
(15.0
)
 
(61.1
)
Settlement
(71.4
)

 

Fair value of plan assets at end of period
776.6

783.1

 
773.0

Funded status at end of period
$
(98.0
)
$
(153.3
)
 
$
(186.3
)
Amounts recognized in the consolidated balance sheets:
 

 

 
 

Noncurrent obligation (included in “Other noncurrent liabilities”)
$
(98.0
)
$
(153.3
)
 
$
(163.5
)
Liabilities subject to compromise


 
(22.8
)
Net amount recognized
$
(98.0
)
$
(153.3
)
 
$
(186.3
)

Weighted-average assumptions used to determine benefit obligations
The weighted-average assumptions used to determine the benefit obligations as of the end of each year were as follows:
 
Successor
 
 
Predecessor
 
December 31,
 
2017
 
 
2016
Discount rate
3.70
%
 
 
4.15
%
Measurement date
December 31, 2017

 
 
December 31, 2016

Weighted-average assumptions used to determine net periodic benefit cost
The weighted-average assumptions used to determine net periodic pension (benefit) cost during each period were as follows:
 
Successor
 
 
Predecessor
 
April 2 through December 31, 2017
 
 
January 1 through April 1, 2017
Year Ended December 31, 2016
Year Ended December 31, 2015
 
 
 
Discount rate
4.10
%
 
 
4.15
%
4.55
%
4.15
%
Expected long-term return on plan assets
5.90
%
 
 
5.90
%
6.00
%
6.25
%
Measurement date
April 1, 2017

 
 
December 31, 2016

December 31, 2015

December 31, 2014

Fair value of assets in the Master Trust by category and by fair value valuation hierarchy
The following tables present the fair value of assets in the Master Trust by asset category and by fair value hierarchy:
 
Successor
 
December 31, 2017
 
Level 1
 
Level 2
 
Level 3
 
Total
 
(Dollars in millions)
Mutual funds
$
108.0

 
$

 
$

 
$
108.0

Corporate bonds

 
291.1

 

 
291.1

U.S. government securities
7.5

 
21.8

 

 
29.3

International government securities

 
17.7

 

 
17.7

Cash funds
30.8

 

 

 
30.8

Real estate investment trusts

 

 
11.8

 
11.8

Total assets at fair value
$
146.3

 
$
330.6

 
$
11.8

 
488.7

 
 
 
 
 
 
 
 
Assets measured at net asset value practical expedient (1)
 
 
 
 
 
 
 
Private mutual funds
 
 
 
 
 
 
180.4

Common collective trusts
 
 
 
 
 
 
107.5

 
 
 
 
 
 
 
287.9

Total plan assets
 
 
 
 
 
 
$
776.6

 
Predecessor
 
December 31, 2016
 
Level 1
 
Level 2
 
Level 3
 
Total
 
(Dollars in millions)
Mutual funds
$
119.9

 
$

 
$

 
$
119.9

Corporate bonds

 
265.7

 

 
265.7

U.S. government securities
25.1

 
22.7

 

 
47.8

International government securities

 
12.6

 

 
12.6

Cash funds
17.8

 

 

 
17.8

Real estate investment trusts

 

 
14.1

 
14.1

Total assets at fair value
$
162.8

 
$
301.0

 
$
14.1

 
477.9

 
 
 
 
 
 
 
 
Assets measured at net asset value practical expedient (1)
 
 
 
 
 
 
 
Private mutual funds
 
 
 
 
 
 
186.1

Common collective trusts
 
 
 
 
 
 
109.0

 
 
 
 
 
 
 
295.1

Total plan assets
 
 
 
 
 
 
$
773.0

(1) In accordance with Accounting Standards Update 2015-07, investments that are measured at fair value using the net asset value per share practical expedient have not been classified in the fair value hierarchy. The fair value amounts presented in this table are intended to permit reconciliation of the fair value hierarchy to the total value of assets of the plans.
Summary of changes in the fair value of the Master Trust's Level 3 investments
The table below sets forth a summary of changes in the fair value of the Master Trust’s Level 3 investments:
 
Successor
Predecessor
 
April 2 through December 31, 2017
January 1 through April 1, 2017
 
Year Ended December 31, 2016
 
(Dollars in millions)
Balance, beginning of period
$
13.8

$
14.1

 
$
23.0

Realized gains

0.6

 
1.8

Unrealized gains (losses) relating to investments still held at the reporting date
2.2

(0.6
)
 
0.2

Purchases, sales and settlements, net
(4.2
)
(0.3
)
 
(10.9
)
Balance, end of period
$
11.8

$
13.8

 
$
14.1

Summary of estimated future benefit payments
The following benefit payments, which reflect expected future service, as appropriate, are expected to be paid in connection with the Company’s benefit obligation:
 
Successor
 
Pension Benefits
 
(Dollars in millions)
2018
$
57.2

2019
57.2

2020
58.6

2021
59.5

2022
58.9

Years 2023-2027
280.1