XML 58 R41.htm IDEA: XBRL DOCUMENT v3.25.0.1
Pension and Post-Employment Benefits (Tables)
12 Months Ended
Dec. 31, 2024
Plan Net Pension Credit

(in millions)

 

2024

 

 

2023

 

 

2022

 

Service cost/(credit)

 

$

(4.9

)

 

$

3.4

 

 

$

2.2

 

Interest cost on PBO

 

 

18.6

 

 

 

19.6

 

 

 

10.1

 

Expected return on plan assets

 

 

(25.9

)

 

 

(25.2

)

 

 

(16.0

)

Amortization of prior service cost

 

 

16.8

 

 

 

0.5

 

 

 

0.5

 

Amortization of actuarial net losses

 

 

 

 

 

(1.6

)

 

 

 

Recycling of residual reserves

 

 

138.8

 

 

 

 

 

 

 

Net periodic cost/(benefit)

 

$

143.4

 

 

$

(3.3

)

 

$

(3.2

)

 

The income statement captions are shown here:

 

Selling, general and administrative

 

2024

 

 

2023

 

 

2022

 

     Service cost/(credit)

 

$

(4.9

)

 

$

3.4

 

 

$

2.2

 

 

 

 

 

 

 

 

 

 

 

Other expense/(income), net

 

2024

 

 

2023

 

 

2022

 

Interest cost on PBO

 

$

18.6

 

 

 

19.6

 

 

 

10.1

 

Expected return on plan assets

 

 

(25.9

)

 

 

(25.2

)

 

 

(16.0

)

     Amortization of prior service cost

 

 

 

 

 

0.5

 

 

 

0.5

 

Amortization of actuarial net losses

 

 

 

 

 

(1.6

)

 

 

 

 

 

$

(7.3

)

 

$

(6.7

)

 

$

(5.4

)

 

 

 

 

 

 

 

 

 

 

Pension scheme settlement charge

 

2024

 

 

2023

 

 

2022

 

     Amortization of prior service cost

 

$

16.8

 

 

 

 

 

 

 

     Recycling of residual reserves

 

 

138.8

 

 

 

 

 

 

 

 

 

 

155.6

 

 

 

 

 

 

 

     Tax relating to the amortization of prior service cost

 

 

(4.2

)

 

 

 

 

 

 

     Tax relating to the recycling of residual reserves

 

 

(34.7

)

 

 

 

 

 

 

 

 

$

116.7

 

 

$

 

 

$

 

 

 

The other financial statement captions relating to the buy-out settlement are shown here:

 

Recognized in Other Comprehensive Income

 

2024

 

 

2023

 

 

2022

 

     Recycling of residual reserves

 

$

138.8

 

 

 

 

 

 

 

     Release of historic cumulative translation adjustments

 

 

(0.7

)

 

 

 

 

 

 

 

 

 

138.1

 

 

 

 

 

 

 

     Tax relating to the recycling of residual reserves

 

 

(34.7

)

 

 

 

 

 

 

     Tax relating to historic cumulative translation adjustments

 

 

(11.0

)

 

 

 

 

 

 

 

 

$

92.4

 

 

$

 

 

$

 

 

 

 

 

 

 

 

 

 

 

Recognized in Reclassifications out of Accumulated Other Comprehensive Loss

 

2024

 

 

2023

 

 

2022

 

     Recycling of residual reserves

 

$

138.8

 

 

 

 

 

 

 

     Release of historic cumulative translation adjustments

 

 

(0.7

)

 

 

 

 

 

 

 

 

 

138.1

 

 

 

 

 

 

 

     Tax relating to the recycling of residual reserves

 

 

(34.7

)

 

 

 

 

 

 

     Tax relating to historic cumulative translation adjustments

 

 

(11.0

)

 

 

 

 

 

 

 

 

$

92.4

 

 

$

 

 

$

 

 

 

Plan assumptions at December 31, (%):

 

2024

 

 

2023

 

 

2022

 

Discount rate

 

 

5.18

 

 

 

4.59

 

 

 

4.91

 

Inflation rate

 

 

2.85

 

 

 

2.70

 

 

 

2.85

 

Rate of return on plan assets – overall on bid-value

 

 

4.20

 

 

 

4.25

 

 

 

4.00

 

 

Plan asset allocation by category (%):

 

2024

 

 

2023

 

 

2022

 

Debt securities and insurance contracts

 

 

 

 

 

96

 

 

 

96

 

Cash

 

 

100

 

 

 

4

 

 

 

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)

 

2024

 

 

2023

 

Change in PBO:

 

 

 

 

 

 

Opening balance

 

$

424.1

 

 

$

404.0

 

Interest cost

 

 

18.6

 

 

 

19.6

 

Service cost

 

 

(4.9

)

 

 

3.5

 

Benefits paid

 

 

(32.9

)

 

 

(35.6

)

Plan amendments

 

 

8.4

 

 

 

 

Actuarial losses/(gains)

 

 

3.7

 

 

 

10.1

 

Settlements

 

 

(419.2

)

 

 

 

Exchange effect

 

 

2.3

 

 

 

22.5

 

Closing balance

 

$

0.1

 

 

$

424.1

 

Fair value of plan assets:

 

 

 

 

 

 

Opening balance

 

$

459.2

 

 

$

452.1

 

Return of Funds to Cover Historic Expenses

 

 

(8.4

)

 

 

 

Benefits paid

 

 

(32.9

)

 

 

(35.6

)

Actual return on assets

 

 

1.5

 

 

 

17.9

 

Settlements

 

 

(419.2

)

 

 

 

Exchange effect

 

 

2.3

 

 

 

24.8

 

Closing balance

 

$

2.5

 

 

$

459.2

 

Net pension asset

 

$

2.4

 

 

$

35.1

 

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, 2024

 

 

 

 

 

 

 

 

 

 

 

 

Cash

 

 

2.5

 

 

 

 

 

 

 

 

 

2.5

 

Total plan assets

 

$

2.5

 

 

$

 

 

$

 

 

$

2.5

 

At December 31, 2023

 

 

 

 

 

 

 

 

 

 

 

 

Debt securities:

 

 

 

 

 

 

 

 

 

 

 

 

Debt securities issued by non-U.S.
   governments and government agencies

 

$

4.7

 

 

 

 

 

 

 

 

$

4.7

 

Other asset backed securities:

 

 

 

 

 

 

 

 

 

 

 

 

Insurance contracts

 

 

 

 

 

 

 

 

438.7

 

 

 

438.7

 

Total assets at fair value

 

 

4.7

 

 

 

 

 

 

438.7

 

 

 

443.4

 

Cash

 

 

15.8

 

 

 

 

 

 

 

 

 

15.8

 

Total plan assets

 

$

20.5

 

 

$

 

 

$

438.7

 

 

$

459.2

 

 

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, 2022

 

$

431.8

 

Realized/unrealized gains/(losses):

 

 

 

Relating to assets still held at the reporting date

 

 

16.9

 

Purchases, issuances and settlements

 

 

(33.7

)

Exchange effect

 

 

23.7

 

Balance at December 31, 2023

 

$

438.7

 

Realized/unrealized gains/(losses):

 

 

 

Relating to assets still held at the reporting date

 

 

(2.2

)

Purchases, issuances and settlements

 

 

(438.8

)

Exchange effect

 

 

2.3

 

Balance at December 31, 2024

 

$

 

Plan Net Pension Credit

The projected net periodic cost for the year ending December 31, 2025 is as follows:

 

(in millions)

 

 

 

Service cost

 

$

2.4

 

Interest cost on PBO

 

 

 

Expected return on plan assets

 

 

 

Amortization of prior service credit

 

 

 

Amortization of actuarial net losses

 

 

 

Net periodic cost

 

$

2.4

 

Expected Benefit Payments

The following benefit payments are expected to be made:

 

(in millions)

 

 

 

2025

 

$

0.1

 

2026

 

$

 

2027

 

$

 

2028

 

$

 

2029

 

$

 

2030-2034

 

$

 

German Plan [Member]  
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)

 

2024

 

 

2023

 

 

2022

 

Service cost

 

$

0.0

 

 

$

0.1

 

 

$

0.1

 

Interest cost on PBO

 

 

0.3

 

 

 

0.3

 

 

 

0.1

 

Amortization of actuarial net loss/(gain)

 

 

(0.2

)

 

 

(0.5

)

 

 

0.5

 

Net periodic cost/(benefit)

 

$

0.1

 

 

$

(0.1

)

 

$

0.7

 

 

Plan assumptions at December 31, (%):

 

Discount rate

 

 

3.20

 

 

 

3.70

 

 

 

3.70

 

Inflation rate

 

 

2.25

 

 

 

2.25

 

 

 

2.25

 

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)

 

2024

 

 

2023

 

Change in PBO:

 

 

 

 

 

 

Opening balance

 

$

9.1

 

 

$

8.2

 

Service cost

 

 

 

 

 

0.1

 

Interest cost

 

 

0.3

 

 

 

0.3

 

Benefits paid

 

 

(0.4

)

 

 

(0.3

)

Actuarial losses/(gains)

 

 

0.5

 

 

 

0.6

 

Exchange effect

 

 

(0.5

)

 

 

0.2

 

Closing balance

 

$

9.0

 

 

$

9.1