XML 53 R39.htm IDEA: XBRL DOCUMENT v3.22.4
Pension and Post-Employment Benefits (Tables)
12 Months Ended
Dec. 31, 2022
Plan Net Pension Credit
The service cost shown in the table below has been recognized in sel
ling, gen
eral
and admi
nistrative expenses within
corporate
costs and the other items recognized within other income, net.
 

(in millions)
  
2022
 
 
2021
 
 
2020
 
Service cost
   $ 2.2     $ 1.6     $ 1.2  
Interest cost on PBO
     10.1       7.6       11.2  
Expected return on plan assets
     (16.0     (15.5     (17.8
Amortization of prior service cost/(credit)
     0.5       0.3       (0.5
Amortization of actuarial net losses
     —         1.6       0.9  
Settlement event
     —         (0.3     —    
    
 
 
   
 
 
   
 
 
 
Net periodic benefit
   $ (3.2   $ (4.7   $ (5.0
    
 
 
   
 
 
   
 
 
 
       
Plan assumptions at December 31, (%):
    
20
22
     
2021
     
2020
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Discount rate
     4.91       1.84       1.36  
Inflation rate
     2.85       3.55       2.35  
Rate of return on plan assets – overall on
bid-value
     4.00       2.30       2.00  
       
Plan asset allocation by category (%):
    
2022
     
2021
     
2020
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Debt securities and insurance contracts
     96       82       86  
Equity securities and real estate
     —         5       10  
Cash
     4       13       4  
    
 
 
   
 
 
   
 
 
 
       100       100       100  
    
 
 
   
 
 
   
 
 
 
Movements in PBO and Fair Value of Plan Assets
Movements in PBO and fair value of UK Plan assets are as follows:
 
(in millions)
  
2022
   
2021
 
Change in PBO:
                
Opening balance
   $ 679.1     $ 758.7  
Interest cost
     10.1       7.6  
Service cost
     2.2       1.6  
Benefits paid
     (45.6     (37.3
Settlements
     —         (10.6
Plan amendments
     0.4       5.4  
Actuarial losses/(gains)
     (174.2     (40.5
Exchange effect
     (68.0     (5.8
    
 
 
   
 
 
 
Closing balance
   $ 404.0     $ 679.1  
    
 
 
   
 
 
 
Fair value of plan assets:
                
Opening balance
   $ 838.9     $ 876.7  
Benefits paid
     (45.6     (37.3
Settlements
     —         (10.6
Actual return on assets
     (258.7     17.5  
Exchange effect
     (82.5     (7.4
    
 
 
   
 
 
 
Closing balance
   $ 452.1     $ 838.9  
    
 
 
   
 
 
 
Net pension asset
   $ 48.1     $ 159.8  
    
 
 
   
 
 
 
Fair Value of Pension Assets
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, 2022
                                   
Debt securities:
                                   
Debt securities issued by
non-U.S.
governments and government agencies
   $ 4.3      $        $        $ 4.3  
Corporate debt securities
                                —    
Equity backed securities:
                                   
Other financial derivatives
                                —    
Other asset backed securities:
                                   
Insurance contracts
                       431.8        431.8  
Real estate
                                   
    
 
 
    
 
 
    
 
 
    
 
 
 
Total assets at fair value
     4.3        —          431.8        436.1  
Cash
     16.0                          16.0  
    
 
 
    
 
 
    
 
 
    
 
 
 
Total plan assets
   $ 20.3      $ —        $ 431.8      $ 452.1  
    
 
 
    
 
 
    
 
 
    
 
 
 
(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, 2021
                                  
Debt securities:
                                  
Debt securities issued by
non-U.S.
governments and government agencies
   $ 80.3      $       $        $ 80.3  
Corporate debt securities
              445.7                445.7  
Equity backed securities:
                                  
Other financial derivatives
              (1.5              (1.5
Other asset backed securities:
                                  
Insurance contracts
                      162.2        162.2  
Real estate
     47.0                         47.0  
    
 
 
    
 
 
   
 
 
    
 
 
 
Total assets at fair value
     127.3        444.2       162.2        733.7  
Cash
     105.2                         105.2  
    
 
 
    
 
 
   
 
 
    
 
 
 
Total plan assets
   $ 232.5      $ 444.2     $ 162.2      $ 838.9  
    
 
 
    
 
 
   
 
 
    
 
 
 
 
(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 table 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
UK
Plan assets measured using significant unobservable inputs was as follows:
 
(in millions)
  
Other

Assets
 
Balance at December 31, 2020
   $ 167.4  
    
 
 
 
Realized/unrealized gains/(losses):
        
Relating to assets still held at the reporting date
     3.3  
Purchases, issuances and settlements
     (7.0
Exchange effect
     (1.5
    
 
 
 
Balance at December 31, 2021
   $ 162.2  
    
 
 
 
Realized/unrealized gains/(losses):
        
Relating to assets still held at the reporting date
     (206.6
Purchases, issuances and settlements
     502.8  
Exchange effect
     (26.6
    
 
 
 
Balance at December 31, 2022
   $ 431.8  
    
 
 
 
Plan Net Pension Credit
The projected net periodic benefit for the year ending December 31, 2023 is as follows:
 
(in millions)
      
Service cost
   $ 3.4  
Interest cost on PBO
     19.1  
Expected return on plan assets
     (24.5
Amortization of prior service credit
     0.5  
Amortization of actuarial net losses
     (1.6
    
 
 
 
Net periodic benefit
   $ (3.1
    
 
 
 
Expected Benefit Payments
The following benefit payments are expected to be made:
 
(in millions)
      
2023
   $ 33.5  
2024
   $ 33.4  
2025
   $ 33.3  
2026
   $ 32.8  
2027
   $ 32.6  
2028-2032
   $ 157.2  
German Plan [Member]  
Movements in PBO and Fair Value of Plan Assets
Movements in PBO of the German plan are as follows:
 
(in millions)
  
2022
   
2021
 
Change in PBO:
                
Opening balance
   $ 13.2     $ 15.2  
Service cost
     0.1       0.1  
Interest cost
     0.1       0.1  
Benefits paid
     (0.3     (0.4
Actuarial losses/(gains)
     (4.0     (0.7
Exchange effect
     (0.9     (1.1
    
 
 
   
 
 
 
Closing balance
   $ 8.2     $ 13.2  
    
 
 
   
 
 
 
Plan Net Pension Credit
The service cost shown in the table below has been recognized in selling, general and administrative expenses within corporate costs and the other items recognized within other income, net.
 
(in millions)
  
2022
    
2021
    
2020
 
Service cost
   $ 0.1      $ 0.1      $ 0.1  
Interest cost on PBO
     0.1        0.1        0.1  
Amortization of actuarial net loss
     0.5        1.0        0.8  
    
 
 
    
 
 
    
 
 
 
Net periodic cost
   $ 0.7      $ 1.2      $ 1.0  
    
 
 
    
 
 
    
 
 
 
Plan assumptions at December 31, (%):
Discount rate
     3.70        0.90        0.40  
Inflation rate
     2.25        2.00        1.50  
Rate of increase in compensation levels
     2.75        2.75        2.75