XML 27 R40.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Pension and Post-Employment Benefits (Tables)
12 Months Ended
Dec. 31, 2019
Movements in PBO and Fair Value of Plan Assets
Movements in PBO and fair value of Plan assets are as follows:
(
in millions
)
 
2019
 
 
2018
 
Change in PBO:
   
     
 
Opening balance
  $
643.2
    $
721.4
 
Interest cost
   
15.2
     
15.0
 
Service cost
   
0.9
     
1.2
 
Benefits paid
   
(42.1
)    
(43.7
)
Actuarial
losses/(
gains
)
   
57.7
     
(14.6
)
Plan amendments
   
0.0
     
3.3
 
Exchange effect
   
26.1
     
(39.4
)
                 
Closing balance
  $
701.0
    $
643.2
 
                 
Fair value of plan assets:
   
     
 
Opening balance
  $
739.1
    $
837.4
 
B
enefits paid
   
(42.1
)    
(43.7
)
Actual contributions by employer
   
0.4
     
1.1
 
Actual return on assets
   
89.1
     
(10.3
)
Exchange effect
   
30.4
     
(45.4
)
                 
Closing balance
  $
816.9
    $
739.1
 
                 
United Kingdom Plan [Member]  
Plan Net Pension Credit The following table shows the income statement effect recognized within other income, net:
                         
(
in millions
)
 
2019
 
 
2018
 
 
2017
 
Plan net pension (credit)/charge:
   
     
     
 
Interest cost on PBO
  $
15.2
    $
15.0
    $
15.2
 
Expected return on plan assets
   
(22.0
)    
(22.2
)    
(24.5
)
Amortization of prior service credit
   
(0.9
)    
(1.1
)    
(1.0
)
Amortization of actuarial net losses
   
0.0
     
2.0
     
5.0
 
                         
  $
(7.7
)   $
(6.3
)   $
(5.3
)
                         
Plan assumptions at December 31, (%):
   
     
     
 
Discount rate
   
1.95
     
2.78
     
2.56
 
Inflation rate
   
2.25
     
2.25
     
2.20
 
Rate of return on plan assets – overall on
bid-value
   
2.50
     
3.05
     
2.75
 
 
 
 
 
 
 
 
 
 
 
Plan asset allocation by category (%):
 
 
 
 
 
 
 
 
 
Debt
securities
 and insura
nce contracts
 
 
86
 
 
 
83
 
 
 
53
 
Equity
securities
 
and real estate
 
 
10
 
 
 
12
 
 
 
38
 
Cash
 
 
4
 
 
 
5
 
 
 
9
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
100
 
 
 
100
 
 
 
100
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Movements in PBO and Fair Value of Plan Assets
Movements in PBO and fair value of Plan assets are as follows:
(
in millions
)
 
2019
 
 
2018
 
Change in PBO:
   
     
 
Opening balance
  $
643.2
    $
721.4
 
Interest cost
   
15.2
     
15.0
 
Service cost
   
0.9
     
1.2
 
Benefits paid
   
(42.1
)    
(43.7
)
Actuarial
losses/(
gains
)
   
57.7
     
(14.6
)
Plan amendments
   
0.0
     
3.3
 
Exchange effect
   
26.1
     
(39.4
)
                 
Closing balance
  $
701.0
    $
643.2
 
                 
Fair value of plan assets:
   
     
 
Opening balance
  $
739.1
    $
837.4
 
B
enefits paid
   
(42.1
)    
(43.7
)
Actual contributions by employer
   
0.4
     
1.1
 
Actual return on assets
   
89.1
     
(10.3
)
Exchange effect
   
30.4
     
(45.4
)
                 
Closing balance
  $
816.9
    $
739.1
 
                 
Fair Value of Pension Assets
The Company also invests in real estate as a low risk asset backed security, classified as Level 1.
The fair values of pension assets by level of input were as follows:
(in millions)
 
Quoted Prices
in Active
Markets for
Identical Assets
(Level 1)
 
 
Significant
Other
Observable
Inputs
(Level 2)
 
 
Significant
Unobservable
Inputs
(Level 3)
 
 
Total
 
At December 31, 2019
 
 
 
 
 
 
 
 
 
 
 
 
Debt
securities:
 
 
 
 
 
 
 
 
 
 
 
 
Debt securities issued by
non-U.S.
governments and government agencies
 
$
98.4
 
 
$
 
 
$
 
 
$
98.4
 
Corporate debt securities
 
 
 
 
 
445.9
 
 
 
 
 
 
445.9
 
Equity backed securities:
 
 
 
 
 
 
 
 
 
 
 
 
Other financial derivatives
 
 
 
 
 
(3.7
)
 
 
 
 
 
(3.7
)
Investments measured at net asset value
(1)
 
 
 
 
 
 
 
 
 
 
 
46.8
 
Other asset backed securities:
 
 
 
 
 
 
 
 
 
 
 
 
Insurance contracts
 
 
 
 
 
 
 
 
157.9
 
 
 
157.9
 
Real estate
 
 
 
41.7
 
 
 
 
 
 
 
 
 
 
41.7
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total assets at fair value
 
 
140.1
 
 
 
442.2
 
 
 
157.9
 
 
 
787.0
 
Cash
 
 
29.9
 
 
 
 
 
 
 
 
 
29.9
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total plan assets
 
$
170.0
 
 
$
442.2
 
 
$
157.9
 
 
$
816.9
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
At December 31, 2018
 
 
 
 
 
 
 
 
 
 
 
 
Debt
securities:
 
 
 
 
 
 
 
 
 
 
 
 
Debt securities issued by
non-U.S.
governments and government agencies
 
$
67.2
 
 
$
 
 
$
 
 
$
67.2
 
Corporate debt securities
 
 
 
 
 
406.4
 
 
 
 
 
 
406.4
 
Equity backed securities:
 
 
 
 
 
 
 
 
 
 
 
 
Other financial derivatives
 
 
 
 
 
0.5
 
 
 
 
 
 
0.5
 
Investments measured at net asset value
(1)
 
 
 
 
 
 
 
 
 
 
 
53.0
 
Other asset backed securities:
 
 
 
 
 
 
 
 
 
 
 
 
Insurance contracts
 
 
 
 
 
 
 
 
142.5
 
 
 
142.5
 
Real estate
 
 
 
31.4
 
 
 
 
 
 
 
 
 
 
31.4
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total assets at fair value
 
 
98.6
 
 
 
406.9
 
 
 
142.5
 
 
 
701.0
 
Cash
 
 
38.1
 
 
 
 
 
 
 
 
 
38.1
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total plan assets
 
$
136.7
 
 
$
406.9
 
 
$
142.5
 
 
$
739.1
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
(1)
Certain investments that are measured at fair value using the net asset value per share (or its equivalent) have not been categorized in the fair value
tab
le with a
hierarchy. The fair value amounts presented in this table are intended to permit reconciliation of the fair value hierarchy to the amounts presented in the statement of financial position.
Reconciliation of Fair Value of Plan Assets Measured Using Significant Unobservable Inputs
The reconciliation of the fair value of the Plan assets measured using significant unobservable inputs was as follows:
         
(in millions)
 
Other
Assets
 
Balance at December 31, 2017
   
162.8
 
Realized/unrealized gains/(losses):
   
 
Relating to assets still held at the reporting date
   
(4.8
)
Purchases, issuances and settlements
   
(6.7
)
Exchange effect
   
(8.8
)
         
Balance at December 31, 2018
 
$
142.5
 
         
Realized/unrealized gains/(losses):
   
 
Relating to assets still held at the reporting date
   
16.0
 
Purchases, issuances and settlements
   
(6.5
)
Exchange effect
   
5.9
 
         
Balance at December 31, 2019
  $
157.9
 
         
 
 
 
 
 
 
Plan Net Pension Credit
The following net pension credit will be recognized in other income and expense:
         
(
in millions
)
 
 
Interest cost on PBO
  $
11.5
 
Expected return on plan assets
   
(18.3
)
Amortization of prior service credit
   
(0.9
)
Amortization of actuarial net losses
 
 
 
0.9
 
         
  $
(6.8
)
         
 
 
Expected Benefit Payments
The following benefit payments are expected to be made:
         
(
in millions
)
 
 
2020
  $
42.4
 
2021
  $
36.2
 
2022
  $
35.5
 
2023
  $
34.6
 
2024
  $
34.8
 
2025-2029
  $
167.1
 
 
 
 
German Plan [Member]  
Plan Net Pension Credit The following table shows the income statement effect recognized within other income and expense:
(in millions)
 
2019
 
 
2018
 
 
2017
 
Plan net pension charge:
   
     
     
 
Interest cost on PBO
  $
0.2
    $
0.2
    $
0.2
 
Amortization of actuarial net loss
   
0.3
     
0.4
     
0.4
 
                         
  $
0.5
    $
0.6
    $
0.6
 
                         
Plan assumptions at December 31, (%):
   
     
     
 
Discount rate
   
0.80
     
1.90
     
1.70
 
Inflation rate
   
1.75
     
1.75
     
1.75
 
Rate of increase in compensation levels
   
2.75
     
2.75
     
2.75
 
Movements in PBO and Fair Value of Plan Assets
Movements in PBO of the German plan are as follows:
(in millions)
 
2019
 
 
2018
 
Change in PBO:
   
     
 
Opening balance
  $
11.3
    $
11.8
 
Service cost
   
0.1
     
0.2
 
Interest cost
   
0.2
     
0.2
 
Benefits paid
   
(0.3
)    
(0.3
)
Actuarial losses
   
2.2
     
0.0
 
Exchange effect
   
(0.2
)    
(0.6
)
                 
Closing balance
  $
13.3
    $
11.3