XML 82 R45.htm IDEA: XBRL DOCUMENT v3.8.0.1
Post Employment Plans - (Tables)
12 Months Ended
Dec. 31, 2017
Postemployment Benefits [Abstract]  
Defined contribution plan disclosures
Our contributions to all of the plans were as follows (in millions):
Year Ended
 
Six Months Ended
 
Year Ended
December 31,
2017
 
December 31, 2016
 
December 31,
2015
 
June 27, 2015*
$
25.5

 
$
26.1

 
$
18.9

 
$
25.9

Schedule of change in the projected benefit obligation and plan assets
The change in the projected benefit obligation and plan assets consisted of the following (in millions):
 
Pension Benefits
 
Other Benefits
 
Year Ended
 
Six Months Ended
 
Year Ended
 
Six Months Ended
 
December 31,
2017
 
December 31, 2016
 
December 31,
2015
 
December 31,
2017
 
December 31, 2016
 
December 31,
2015
Projected benefit obligation at beginning of period
$
158.9

 
$
135.0

 
$
140.3

 
$
5.8

 
$
7.0

 
$
6.0

Acquisitions

 

 
5.6

 

 

 

Curtailment
(1.0
)
 

 

 

 

 

Service costs
4.5

 
4.1

 
2.2

 
0.6

 
0.6

 
0.3

Interest cost
3.3

 
3.6

 
1.7

 
0.2

 
0.2

 
0.1

Actuarial (gain) loss
(10.3
)
 
22.6

 
(10.1
)
 
(0.3
)
 
(1.9
)
 
0.5

Contributions paid
0.1

 
0.3

 

 

 

 

Benefits paid
(2.5
)
 
(1.7
)
 
(0.6
)
 
(0.1
)
 
(0.1
)
 
(0.1
)
Foreign currency translation
21.0

 
(5.0
)
 
(4.1
)
 

 

 
0.1

Projected benefit obligation at end of period
$
174.0

 
$
158.9

 
$
135.0

 
$
6.2

 
$
5.8

 
$
7.0

Fair value of plan assets at beginning of period
138.2

 
126.7

 
128.1

 

 

 

Acquisitions

 

 
3.2

 

 

 

Actual return on plan assets
5.5

 
9.4

 
(1.7
)
 

 

 

Benefits paid
(2.5
)
 
(1.7
)
 
(0.6
)
 

 

 

Employer contributions
2.2

 
8.2

 
1.4

 

 

 

Contributions paid
0.1

 
0.3

 

 

 

 

Foreign currency translation
19.0

 
(4.7
)
 
(3.7
)
 

 

 

Fair value of plan assets at end of period
$
162.5

 
$
138.2

 
$
126.7

 
$

 
$

 
$

Unfunded status
$
(11.5
)
 
$
(20.7
)
 
$
(8.3
)
 
$
(6.2
)
 
$
(5.8
)
 
$
(7.0
)
Presented as:
 
 
 
 
 
 
 
 
 
 
 
Other non-current assets
$
22.0

 
$
10.4

 
$
16.5

 
$

 
$

 
$

Other non-current liabilities
$
(33.5
)
 
$
(31.1
)
 
$
(24.8
)
 
$

 
$
(5.8
)
 
$
(7.0
)

Schedule of accumulated benefit obligation
The total accumulated benefit obligation for the defined benefit pension plans was as follows (in millions):
Year Ended
 
Six Months Ended
December 31,
2017
 
December 31, 2016
 
December 31,
2015
$
167.6

 
$
136.3

 
$
109.4

Schedule of unrecognized actual gains (losses)
The following unrecognized actual gains (losses) for the other benefits liability was included in OCI, net of tax (in millions):
Year Ended
 
Six Months Ended
 
Year Ended
December 31,
2017
 
December 31, 2016
 
December 31,
2015
 
June 27,
2015
$
0.3

 
$
(0.7
)
 
$
(0.4
)
 
$
0.1

Schedule of unamortized net actuarial loss in AOCI net of tax
The unamortized net actuarial loss in AOCI net of tax for defined benefit pension and other benefits was as follows (in millions):
Year Ended
 
Six Months Ended
 
Year Ended
December 31,
2017
 
December 31, 2016
 
December 31,
2015
 
June 27, 2015*
$
(1.3
)
 
$
9.5

 
$
2.9

 
$
8.2



*    Includes Omega activity from March 30, 2015 to June 27, 2015
Schedule of expected benefit payments
At December 31, 2017, the total estimated future benefit payments to be paid by the plans for the next five years is approximately $9.9 million for pension benefits and $1.0 million for other benefits as follows (in millions):

Payment Due
 
Pension Benefits
 
Other Benefits
2018
 
$
1.4

 
$
0.1

2019
 
1.5

 
0.2

2020
 
2.3

 
0.2

2021
 
2.1

 
0.2

2022
 
2.6

 
0.3

Thereafter
 
20.1

 
1.9

Schedule of net periodic pension cost
Net periodic pension cost consisted of the following (in millions):
 
Pension Benefits
 
Other Benefits
 
Year Ended
 
Six Months Ended
 
Year Ended
 
Year Ended
 
Six Months Ended
 
Year Ended
 
December 31,
2017
 
December 31, 2016
 
December 31,
2015
 
June 27, 2015*
 
December 31,
2017
 
December 31, 2016
 
December 31,
2015
 
June 27, 2015*
Service cost
$
4.5

 
$
4.1

 
$
2.2

 
$
0.9

 
$
0.6

 
$
0.6

 
$
0.3

 
$
0.3

Interest cost
3.3

 
3.6

 
1.7

 
2.4

 
0.2

 
0.2

 
0.1

 
0.2

Expected return on assets
(4.3
)
 
(3.9
)
 
(1.8
)
 
(2.7
)
 

 

 

 

Curtailment
(0.7
)
 

 

 

 

 

 

 

Net actuarial loss
0.8

 
0.5

 
0.4

 
1.0

 
(0.1
)
 

 

 
0.1

Net periodic pension cost
$
3.6

 
$
4.3

 
$
2.5

 
$
1.6

 
$
0.7

 
$
0.8

 
$
0.4

 
$
0.6



*    Includes Omega activity from March 30, 2015 to June 27, 2015

Schedule of assumptions used
As of December 31, 2017, the expected weighted-average long-term rate of return on assets of 2.9% was calculated based on the assumptions of the following returns for each asset class:
Equities
6.0
%
Bonds
1.9
%
Absolute return fund
4.0
%
Insurance contracts
2.8
%
Other
2.5
%
The weighted-average assumptions used to determine net periodic pension cost and benefit obligation were:
 
Pension Benefits
 
Other Benefits
 
Year Ended
 
Six Months Ended
 
Year Ended
 
Year Ended
 
Six Months Ended
 
Year Ended
 
December 31,
2017
 
December 31, 2016
 
December 31,
2015
 
June 27, 2015*
 
December 31,
2017
 
December 31, 2016
 
December 31,
2015
 
June 27, 2015*
Discount rate
1.91
%
 
1.76
%
 
2.22
%
 
2.11
%
 
3.59
%
 
4.00
%
 
4.25
%
 
4.25
%
Inflation
1.45
%
 
1.43
%
 
2.25
%
 
1.93
%
 
 
 
 
 
 
 
 
Expected return on assets
2.90
%
 
2.89
%
 
2.93
%
 
2.85
%
 
 
 
 
 
 
 
 


*    Includes Omega activity from March 30, 2015 to June 27, 2015

Schedule of allocation of plan assets
Certain of our plans have target asset allocation ranges, as of December 31, 2017 these ranges are as follows:
Equities
10% - 20%
Bonds
20% - 30%
Absolute return
50% - 60%

The following table sets forth the fair value of the pension plan assets, as of December 31, 2017 (in millions):     
 
Quoted Prices in Active Markets
 
Other Observable Inputs
 
Unobservable Inputs
 
 
 
(Level 1)
 
(Level 2)
 
(Level 3)
 
Total
Equities
$
0.1

 
$
19.1

 
$

 
$
19.2

Bonds
1.8

 
30.2

 

 
32.0

Insurance contracts

 

 
50.8

 
50.8

Absolute return fund

 
54.5

 

 
54.5

Other

 
6.0

 

 
6.0

Total
$
1.9

 
$
109.8

 
$
50.8

 
$
162.5


The following table sets forth the fair value of the pension plan assets, as of December 31, 2016 (in millions):     
 
Quoted Prices in Active Markets
 
Other Observable Inputs
 
Unobservable Inputs
 
 
 
(Level 1)
 
(Level 2)
 
(Level 3)
 
Total
Equities
$
0.1

 
$
13.6

 
$

 
$
13.7

Bonds
1.6

 
22.8

 

 
24.4

Insurance contracts

 

 
43.4

 
43.4

Absolute return fund

 
51.5

 

 
51.5

Other

 
5.2

 

 
5.2

Total
$
1.7

 
$
93.1

 
$
43.4

 
$
138.2



The following table sets forth the fair value of the pension plan assets, as of December 31, 2015 (in millions):     
 
Other Observable Inputs
 
Unobservable Inputs
 
 
 
(Level 2)
 
(Level 3)
 
Total
Equities
$
14.5

 
$

 
$
14.5

Bonds
38.1

 

 
38.1

Property

 
0.3

 
0.3

Insurance contracts

 
34.9

 
34.9

Absolute return fund
33.7

 

 
33.7

Other
5.2

 

 
5.2

Total
$
91.5

 
$
35.2

 
$
126.7


Schedule of summary of the changes in the fair value of the Level 3 pension plan assets

The following table sets forth a summary of the changes in the fair value of the Level 3 pension plan assets, which were measured at fair value on a recurring basis (in millions):
 
Year Ended
 
Six Months Ended
 
December 31,
2017
 
December 31, 2016
 
December 31,
2015
Assets at beginning of year
$
43.4

 
$
35.2

 
$
34.3

Actual return on plan assets
1.0

 
6.7

 
0.1

Purchases, sales and settlements, net
0.9

 
(4.2
)
 
2.1

Net transfers

 
7.6

 

Foreign exchange
5.5

 
(1.9
)
 
(1.3
)
Assets at end of year
$
50.8

 
$
43.4

 
$
35.2