XML 59 R41.htm IDEA: XBRL DOCUMENT v3.6.0.2
Retirement Plans (Tables)
12 Months Ended
Dec. 31, 2016
Retirement Plans [Abstract]  
Projected Benefit Obligations, Fair Values of Plan Assets and Amounts Recognized in the Balance Sheet



 

 

 

 

 



 

 

 

 

 

($ in millions)

2016

 

2015



 

 

 

 

 

Change in projected benefit obligation (PBO)

 

 

 

 

 

PBO at beginning of year

$

2,142 

 

$

2,210 

Service cost

 

88 

 

 

55 

Interest cost

 

122 

 

 

88 

Actuarial (gain)/loss

 

137 

 

 

(88)

Benefits paid

 

(155)

 

 

(128)

Connecticut Acquisition transfer

 

 -

 

 

CTF Acquisition PBO

 

1,108 

 

 

 -

Special termination benefits

 

23 

 

 

 -

PBO at end of year

$

3,465 

 

$

2,142 



 

 

 

 

 

Change in plan assets

 

 

 

 

 

Fair value of plan assets at beginning of year

$

1,572 

 

$

1,673 

Fair value of plan assets for the CTF operations as of acquisition date

 

1,120 

 

 

 -

Fair value of plan assets for the Connecticut Operations as of acquisition date

 

 -

 

 

Actual return on plan assets

 

201 

 

 

(40)

Employer contributions

 

28 

 

 

62 

Benefits paid

 

(155)

 

 

(128)

Fair value of plan assets at end of year

$

2,766 

 

$

1,572 



 

 

 

 

 

Funded status

$

(699)

 

$

(570)



 

 

 

 

 

Amounts recognized in the consolidated balance sheet

 

 

 

 

 

Pension and other postretirement benefits - current

$

 -

 

$

(9)

Pension and other postretirement benefits - noncurrent

$

(699)

 

$

(561)

Accumulated other comprehensive loss

$

647 

 

$

584 



 

 

 

 

 



Net Periodic Benefit Cost



 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

($ in millions)

 

2016

 

2015

 

2014



 

 

 

 

 

 

 

 

 

Components of total pension benefit cost

 

 

 

 

 

 

 

 

 

Service cost

 

$

88 

 

$

55 

 

$

42 

Interest cost on projected benefit obligation

 

 

122 

 

 

88 

 

 

80 

Expected return on plan assets

 

 

(168)

 

 

(129)

 

 

(99)

Amortization of unrecognized loss

 

 

40 

 

 

29 

 

 

20 

Net periodic pension benefit cost

 

 

82 

 

 

43 

 

 

43 

Special termination benefits

 

 

23 

 

 

 -

 

 

 -

Total pension benefit cost

 

$

105 

 

$

43 

 

$

43 



 

 

 

 

 

 

 

 

 



Weighted Average Asset Allocations, By Asset Category



 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 



 

2016

 

2015

 

 

Asset category:

 

 

 

 

 

 

 

 

Equity securities

 

50 

%

 

47 

%

 

 

Debt securities

 

38 

%

 

46 

%

 

 

Alternative investments

 

11 

%

 

%

 

 

Cash and other

 

%

 

%

 

 

Total

 

100 

%

 

100 

%

 

 



 

 

 

 

 

 

 

 



Expected Benefit Payments Over The Next Ten Years



 

 

 

 

 

 



 

 

 

 

 

 

($ in millions)

 

Amount

 

 

 

    

 

 

 

 

 

 

2017

 

$

375 

 

 

 

2018

 

 

308 

 

 

 

2019

 

 

293 

 

 

 

2020

 

 

281 

 

 

 

2021

 

 

271 

 

 

 

2022-2026

 

 

1,224 

 

 

 

Total

 

$

2,752 

 

 

 



 

 

 

 

 

 



Schedule of Assumptions Used



 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 



 

2016

 

2015

 

2014

 

Discount rate - used at year end to value obligation

 

4.10 

%

 

4.50 

%

 

4.10 

%

Discount rate - used to compute annual cost

 

4.50 

%

 

4.10 

%

 

4.90 

%

Expected long-term rate of return on plan assets

 

7.50 

%

 

7.75 

%

 

7.75 

%

Rate of increase in compensation levels

 

2.50 

%

 

2.50 

%

 

2.50 

%



 

 

 

 

 

 

 

 

 



Schedule of Changes in Projected benefit Obligations for OPEB



 

 

 

 

 



 

 

 

 

 

($ in millions)

2016

 

2015



 

 

 

 

 

Change in benefit obligation

 

 

 

 

 

Benefit obligation at beginning of year

$

626 

 

$

727 

CTF Acquisition PBO

 

276 

 

 

 -

Service cost

 

19 

 

 

19 

Interest cost

 

37 

 

 

30 

Plan participants' contributions

 

 

 

Actuarial (gain)/loss

 

(18)

 

 

(115)

Benefits paid

 

(23)

 

 

(25)

Connecticut Acquisition transfer

 

 -

 

 

Plan change

 

 -

 

 

(20)

Special termination benefits

 

 

 

 -

Benefit obligation at end of year

$

925 

 

$

626 



 

 

 

 

 

Change in plan assets

 

 

 

 

 

Fair value of plan assets at beginning of year

$

 -

 

$

 -

Plan participants' contributions

 

 

 

Employer contribution

 

18 

 

 

20 

Benefits paid

 

(23)

 

 

(25)

Fair value of plan assets at end of year

$

 -

 

$

 -



 

 

 

 

 

Funded status

$

(925)

 

$

(626)



 

 

 

 

 

Amounts recognized in the consolidated balance sheet

 

 

 

 

 

Pension and other postretirement benefits - current

$

(23)

 

$

(24)

Pension and other postretirement benefits - noncurrent

$

(902)

 

$

(602)

Accumulated other comprehensive (gain) loss

$

(29)

 

$

(20)



 

 

 

 

 



Schedule of Net Benefit Costs For OPEB



 

 

 

 

 

 

 

 

 

($ in millions)

 

2016

 

2015

 

2014



 

 

 

 

 

 

 

 

 

Components of total postretirement benefit cost

 

 

 

 

 

 

 

 

 

Service cost

 

$

19 

 

$

19 

 

$

11 

Interest cost on projected benefit obligation

 

 

37 

 

 

30 

 

 

22 

Amortization of prior service cost /(credit)

 

 

(9)

 

 

(5)

 

 

(4)

Amortization of unrecognized loss

 

 

 

 

 

 

Net periodic postretirement benefit cost

 

 

48 

 

 

52 

 

 

32 

Special termination benefits

 

 

 

 

 -

 

 

 -

Total postretirement benefit cost

 

$

51 

 

$

52 

 

$

32 



 

 

 

 

 

 

 

 

 



Schedule of Assumptions Used for OPEB



 

 

 

 

 

 



 

 

 

 

 

 



 

2016

 

2015

 

2014

Discount rate - used at year end to value obligation

 

4.10% - 4.30%

 

4.50% - 4.70%

 

4.10% - 4.20%

Discount rate - used to compute annual cost

 

4.50% - 4.70%

 

4.10% - 4.20%

 

4.90% - 5.20%



 

 

 

 

 

 



Schedule of Expected Benefit Payments for OPEB



 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

($ in millions)

 

Gross Benefit

 

Medicare Part D Subsidy

 

Total

    

 

 

 

 

 

 

 

 

 

2017

 

$

24 

 

$

 -

 

$

24 

2018

 

 

30 

 

 

 -

 

 

30 

2019

 

 

38 

 

 

 -

 

 

38 

2020

 

 

44 

 

 

 -

 

 

44 

2021

 

 

49 

 

 

 -

 

 

49 

2022-2026

 

 

298 

 

 

 

 

299 

Total

 

$

483 

 

$

 

$

484 



 

 

 

 

 

 

 

 

 



Net Periodic Benefit Cost Not Yet Recognized



 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 



 

Pension Plan

 

OPEB

($ in millions)

 

2016

 

2015

 

2016

 

2015

Net actuarial loss

 

$

647 

 

$

584 

 

$

 

$

20 

Prior service cost/(credit)

 

 

 -

 

 

 -

 

 

(30)

 

 

(40)

Total

 

$

647 

 

$

584 

 

$

(29)

 

$

(20)



 

 

 

 

 

 

 

 

 

 

 

 



Amounts Recognized as a Componenet of Accumulated Comprehensive Income



 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 



 

Pension Plan

 

OPEB

($ in millions)

 

2016

 

2015

 

2016

 

2015

Accumulated other comprehensive (gain) loss at

 

 

 

 

 

 

 

 

 

 

 

 

beginning of year

 

$

584 

 

$

532 

 

$

(20)

 

$

119 



 

 

 

 

 

 

 

 

 

 

 

 

Net actuarial gain (loss) recognized during year

 

 

(40)

 

 

(29)

 

 

(1)

 

 

(8)

Prior service (cost) credit recognized during year

 

 

 -

 

 

 -

 

 

 

 

Net actuarial loss (gain) occurring during year

 

 

103 

 

 

81 

 

 

(17)

 

 

(136)

Net amount recognized in comprehensive income

 

 

 

 

 

 

 

 

 

 

 

 

(loss) for the year

 

 

63 

 

 

52 

 

 

(9)

 

 

(139)

Accumulated other comprehensive (gain) loss at

 

 

 

 

 

 

 

 

 

 

 

 

end of year

 

$

647 

 

$

584 

 

$

(29)

 

$

(20)