XML 57 R37.htm IDEA: XBRL DOCUMENT v3.8.0.1
Employee Benefit Obligations (Tables)
12 Months Ended
Dec. 31, 2017
Compensation And Retirement Disclosure [Abstract]  
Schedule of Targeted Allocation of Plan Assets

The targeted allocation for these funds is as follows:

 

Asset Allocation by Category as of December 31, 2017:

 

 

 

 

Asset Category:

 

Asset

allocation (%)

 

Debt Securities

 

 

27

 

Real Estate

 

 

22

 

Equity Securities

 

 

30

 

Others

 

 

21

 

Total

 

 

100

 

 

Schedule of Change in Benefit Obligations

The following table sets forth the Swiss Plan’s funded status and amounts recognized in the consolidated financial statements for the year ended December 31, 2017 and 2016:

 

 

December 31,

 

 

 

2017

 

 

2016

 

Change in Benefit Obligation

 

 

 

 

 

 

 

 

Projected benefit obligation at beginning of year

 

$

8,241

 

 

$

6,223

 

Interest cost

 

 

54

 

 

 

64

 

Company service cost

 

 

878

 

 

 

498

 

Employee contributions

 

 

417

 

 

 

321

 

Prior service cost

 

 

(314

)

 

 

-

 

Benefits paid

 

 

341

 

 

 

422

 

Actuarial loss

 

 

700

 

 

 

713

 

Projected benefit obligation at end of year

 

$

10,317

 

 

$

8,241

 

Change in Plan Assets

 

 

 

 

 

 

 

 

Fair value of plan assets at beginning of year

 

$

5,978

 

 

$

4,433

 

Actual return on plan assets

 

 

882

 

 

 

320

 

Employer contributions

 

 

625

 

 

 

482

 

Employee contributions

 

 

417

 

 

 

321

 

Benefits paid

 

 

341

 

 

 

422

 

Fair value of plan assets at end of year

 

$

8,243

 

 

$

5,978

 

 

 

 

 

 

 

 

 

 

Funded Status at End of year

 

 

 

 

 

 

 

 

Excess of obligation over assets

 

$

(2,074

)

 

$

(2,263

)

 

 

 

 

 

 

 

 

 

Change in Accrued Benefit Liability

 

 

 

 

 

 

 

 

Accrued benefit liability at beginning of year

 

$

(2,263

)

 

$

(1,790

)

Company contributions made during year

 

 

625

 

 

 

482

 

Net periodic benefit cost for year

 

 

(1,036

)

 

 

(529

)

Net decrease (increase) in accumulated other comprehensive loss

 

 

600

 

 

 

(426

)

Accrued benefit liability at end of year

 

$

(2,074

)

 

$

(2,263

)

 

 

 

 

 

 

 

 

 

 

 

December 31,

 

 

 

2017

 

 

2016

 

Non - current plan assets

 

$

8,243

 

 

$

5,979

 

Non - current liability

 

 

10,317

 

 

 

8,242

 

Accrued benefit liability at end of year

 

$

(2,074

)

 

$

(2,263

)

Projected Benefit Payments

 

 

 

 

 

 

 

 

Projected year 1

 

$

166

 

 

$

148

 

Projected year 2

 

 

168

 

 

 

150

 

Projected year 3

 

 

172

 

 

 

152

 

Projected year 4

 

 

1,124

 

 

 

155

 

Projected year 5

 

 

163

 

 

 

1,069

 

Projected year 6-10

 

$

1,053

 

 

$

928

 

 

Schedule of Fair Value the Plan Assets

The fair value of the plan assets is the estimated cash surrender value of the insurance contract at December 31, 2017. The level of inputs used to measure fair value was Level 2.

 

 

Year ended

December 31,

 

 

 

2017

 

 

2016

 

Net Periodic Benefit Cost

 

 

 

 

 

 

 

 

Service cost

 

$

878

 

 

$

498

 

Interest cost (income)

 

 

62

 

 

 

(21

)

Expected return on plan assets

 

 

(42

)

 

 

(49

)

Amortization of prior service costs

 

 

124

 

 

 

87

 

Amortization of transition obligation

 

 

14

 

 

 

14

 

Total net periodic benefit cost

 

$

1,036

 

 

$

529

 

 

 

 

 

 

 

 

 

 

Weighted average assumptions:

 

 

 

 

 

 

 

 

Discount rate as of December 31

 

0.60%

 

 

0.60%

 

Expected long-term rate of return on assets

 

0.60%

 

 

0.60%

 

Rate of compensation increase

 

1.00%

 

 

1.00%

 

Mortality and disability assumptions   (*)

 

BVG 2015 GT

 

 

BVG 2015 GT

 

 

(*)

Mortality data used for actuarial calculation.