XML 66 R34.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Retirement Plans (Tables)
12 Months Ended
Dec. 31, 2019
Components of Net Pension and Postretirement Benefits (Income) Expense and Total (Income) Expense

The components of the net periodic benefit (income) expense and total (income) expense were as follows:

 

 

Pension Benefits

 

 

OPEB

 

 

2019

 

 

2018

 

 

2017

 

 

2019

 

 

2018

 

 

2017

 

Service cost

$

1.0

 

 

$

0.7

 

 

$

0.7

 

 

$

 

 

$

(3.7

)

 

$

1.3

 

Interest cost

 

33.3

 

 

 

31.3

 

 

 

31.6

 

 

 

10.1

 

 

 

9.4

 

 

 

11.1

 

Expected return on plan assets

 

(46.3

)

 

 

(50.3

)

 

 

(50.3

)

 

 

(13.2

)

 

 

(13.9

)

 

 

(13.5

)

Amortization of prior service credit

 

 

 

 

 

 

 

 

 

 

(5.4

)

 

 

(3.3

)

 

 

(2.8

)

Amortization of actuarial loss (gain)

 

6.1

 

 

 

7.9

 

 

 

7.3

 

 

 

(1.7

)

 

 

(0.6

)

 

 

(0.1

)

Settlements and curtailments

 

(0.1

)

 

 

1.9

 

 

 

1.6

 

 

 

 

 

 

 

 

 

 

Net periodic income expense

$

(6.0

)

 

$

(8.5

)

 

$

(9.1

)

 

$

(10.2

)

 

$

(12.1

)

 

$

(4.0

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average assumption used to calculate net periodic benefit expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Discount rate

 

4.0

%

 

 

3.4

%

 

 

3.8

%

 

 

4.2

%

 

 

3.5

%

 

 

4.0

%

Expected return on plan assets

 

5.2

%

 

 

5.5

%

 

 

5.9

%

 

 

6.5

%

 

 

6.8

%

 

 

6.8

%

 

Reconciliation of Benefit Obligation, Plan Assets and Funded Status of Plans

 

 

Pension Benefits

 

 

OPEB

 

 

2019

 

 

2018

 

 

2019

 

 

2018

 

Benefit obligation at beginning of year

$

933.0

 

 

$

1,044.8

 

 

$

277.1

 

 

$

342.4

 

Service cost

 

1.0

 

 

 

0.7

 

 

 

 

 

 

(3.7

)

Interest cost

 

33.3

 

 

 

31.3

 

 

 

10.1

 

 

 

9.4

 

Plan participants' contributions

 

 

 

 

 

 

 

7.5

 

 

 

10.1

 

Medicare reimbursements

 

 

 

 

 

 

 

6.6

 

 

 

6.4

 

Actuarial loss (gain)

 

126.7

 

 

 

(64.3

)

 

 

16.9

 

 

 

(19.7

)

Plan amendments and other

 

2.1

 

 

 

0.7

 

 

 

 

 

 

(32.6

)

Settlements

 

(0.4

)

 

 

(8.5

)

 

 

 

 

 

 

Foreign currency translation

 

14.2

 

 

 

(26.5

)

 

 

0.1

 

 

 

(1.3

)

Benefits paid

 

(49.2

)

 

 

(45.2

)

 

 

(28.5

)

 

 

(33.9

)

Benefit obligation at end of year

$

1,060.7

 

 

$

933.0

 

 

$

289.8

 

 

$

277.1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair value of plan assets at beginning of year

$

878.8

 

 

$

979.3

 

 

$

208.9

 

 

$

228.6

 

Actual return (loss) on assets

 

133.4

 

 

 

(31.7

)

 

 

33.6

 

 

 

(9.5

)

Settlements

 

(0.4

)

 

 

(8.7

)

 

 

 

 

 

 

Employer contributions

 

9.0

 

 

 

10.7

 

 

 

7.2

 

 

 

7.2

 

Company reimbursements

 

 

 

 

 

 

 

(7.6

)

 

 

 

Medicare reimbursements

 

 

 

 

 

 

 

6.6

 

 

 

6.4

 

Plan participants' contributions

 

 

 

 

 

 

 

7.5

 

 

 

10.1

 

Foreign currency translation

 

14.0

 

 

 

(25.6

)

 

 

 

 

 

 

Benefits paid

 

(49.2

)

 

 

(45.2

)

 

 

(28.5

)

 

 

(33.9

)

Fair value of plan assets at end of year

$

985.6

 

 

$

878.8

 

 

$

227.7

 

 

$

208.9

 

Total net pension and OPEB liability recognized as of December 31

$

(75.1

)

 

$

(54.2

)

 

$

(62.1

)

 

$

(68.2

)

Amounts Recognized on Consolidated Balance Sheets

Amounts recognized in the Consolidated Balance Sheets as of December 31, 2019 and 2018 were as follows:

 

 

Pension Benefits

 

 

OPEB

 

 

2019

 

 

2018

 

 

2019

 

 

2018

 

Prepaid pension cost (included in other noncurrent assets)

$

41.2

 

 

$

46.4

 

 

$

 

 

$

 

Accrued benefit cost (included in accrued liabilities)

 

(2.7

)

 

 

(2.7

)

 

 

(0.4

)

 

 

(0.4

)

Pension liabilities

 

(113.6

)

 

 

(97.9

)

 

 

 

 

 

 

OPEB plan liabilities

 

 

 

 

 

 

 

(61.7

)

 

 

(67.8

)

Net liabilities recognized in the Consolidated Balance Sheets

$

(75.1

)

 

$

(54.2

)

 

$

(62.1

)

 

$

(68.2

)

Amounts in Accumulated Other Comprehensive Loss

The amounts included in accumulated other comprehensive loss in the Consolidated Balance Sheets, excluding tax effects, at December 31, 2019 and 2018 were as follows:

 

 

Pension Benefits

 

 

OPEB

 

 

2019

 

 

2018

 

 

2019

 

 

2018

 

Accumulated other comprehensive (loss) income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net actuarial (loss) gain

$

(334.1

)

 

$

(294.5

)

 

$

32.1

 

 

$

31.7

 

Net prior service credit

 

2.8

 

 

 

(0.7

)

 

 

52.0

 

 

 

56.1

 

Total

$

(331.3

)

 

$

(295.2

)

 

$

84.1

 

 

$

87.8

 

Amounts Recognized in Other Comprehensive Income (Loss)

The pre-tax amounts recognized in other comprehensive loss in 2019 as components of net periodic benefit costs were as follows:

 

 

Pension

Benefits

 

 

OPEB

 

Amortization of:

 

 

 

 

 

 

 

Net actuarial loss (gain)

$

6.1

 

 

$

(1.7

)

Net prior service credit

 

 

 

 

(5.4

)

Amounts arising during the period:

 

 

 

 

 

 

 

Net actuarial (gain) loss

 

(39.5

)

 

 

3.4

 

Net prior service credit

 

(2.2

)

 

 

 

Settlements

 

(0.1

)

 

 

 

Foreign currency gain

 

(0.4

)

 

 

 

Total

$

(36.1

)

 

$

(3.7

)

Amounts in Accumulated Other Comprehensive Loss Expected to be Recognized Next Fiscal Year

Actuarial gains and losses in excess of 10.0% of the greater of the projected benefit obligation or the market-related value of plan assets were recognized as a component of net periodic benefit costs over the average remaining service period of a plan’s active employees. As a result of the plan freezes, the actuarial gains and losses are recognized as a component of net periodic benefit costs over the average remaining life of a plan’s active employees. Unrecognized prior service costs or credits are also recognized as a component of net periodic benefit cost over the average remaining service period of a plan’s active employees. For plans that are frozen or primarily inactive, unrecognized prior service costs or credits are recognized over the average life expectancy of the plan’s participants. The amounts in accumulated other comprehensive loss that are expected to be recognized as components of net periodic benefit costs in 2020 are shown below:

 

 

Pension

Benefits

 

 

OPEB

 

Amortization of:

 

 

 

 

 

 

 

Net actuarial loss (gain)

$

10.0

 

 

$

(0.7

)

Net prior service credit

 

0.1

 

 

 

(5.5

)

Total

$

10.1

 

 

$

(6.2

)

Weighted Average Assumptions Used to Determine Benefit Obligation

The weighted average assumptions used to determine the benefit obligation at the measurement date were as follows:

 

 

Pension Benefits

 

 

OPEB

 

 

2019

 

 

2018

 

 

2019

 

 

2018

 

Discount rate

 

3.0

%

 

 

4.0

%

 

 

3.0

%

 

 

4.2

%

Health care cost trend:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pre-Age 65

 

 

 

 

 

 

 

6.2

%

 

 

6.5

%

Post-Age 65

 

 

 

 

 

 

 

6.2

%

 

 

6.5

%

Ultimate

 

 

 

 

 

 

 

4.5

%

 

 

4.5

%

Summary of Projected Benefit Obligations in Excess of Plan Assets

The following table provides a summary of under-funded or unfunded pension benefit plans with projected benefit obligations in excess of plan assets as of December 31, 2019 and 2018:

 

 

Pension Benefits

 

 

2019

 

 

2018

 

Projected benefit obligation

$

819.7

 

 

$

722.8

 

Fair value of plan assets

 

705.5

 

 

 

622.3

 

Accumulated Benefit Obligations in Excess of Plan Assets

The following table provides a summary of pension plans with accumulated benefit obligations in excess of plan assets as of December 31, 2019 and 2018:

 

 

Pension Benefits

 

 

2019

 

 

2018

 

Accumulated benefit obligation

$

811.3

 

 

$

711.8

 

Fair value of plan assets

 

705.5

 

 

 

622.3

 

Expected Benefit Payments

Benefit payments are expected to be paid as follows:

 

 

Pension

Benefits

 

 

OPEB-Gross

 

 

Estimated Subsidy

Reimbursements

 

2020

$

48.5

 

 

$

26.4

 

 

$

1.8

 

2021

 

49.9

 

 

 

24.9

 

 

 

1.8

 

2022

 

50.8

 

 

 

24.7

 

 

 

1.8

 

2023

 

52.1

 

 

 

24.5

 

 

 

1.8

 

2024

 

53.2

 

 

 

23.9

 

 

 

1.8

 

2025-2029

 

274.8

 

 

 

110.2

 

 

 

7.8

 

Pension Plans, Defined Benefit  
Allocation of Plan Assets

The fair values of our pension plan assets at December 31, 2019 and 2018, by asset category were as follows:

 

 

December 31, 2019

 

 

December 31, 2018

 

Asset Category

Total

 

 

Level 1

 

 

Level 2

 

 

Total

 

 

Level 1

 

 

Level 2

 

Cash and cash equivalents

$

14.6

 

 

$

10.0

 

 

$

4.6

 

 

$

16.1

 

 

$

11.9

 

 

$

4.2

 

Equity

 

0.1

 

 

 

 

 

 

0.1

 

 

 

0.1

 

 

 

 

 

 

0.1

 

Fixed income

 

239.4

 

 

 

 

 

 

239.4

 

 

 

219.4

 

 

 

 

 

 

219.4

 

Other

 

4.3

 

 

 

 

 

 

4.3

 

 

 

1.0

 

 

 

0.2

 

 

 

0.8

 

Subtotal

$

258.4

 

 

$

10.0

 

 

$

248.4

 

 

$

236.6

 

 

$

12.1

 

 

$

224.5

 

Plan assets measured at NAV

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity funds

$

366.2

 

 

 

 

 

 

 

 

 

 

$

324.7

 

 

 

 

 

 

 

 

 

Fixed income

 

316.2

 

 

 

 

 

 

 

 

 

 

 

274.0

 

 

 

 

 

 

 

 

 

Hedge funds and other

 

32.1

 

 

 

 

 

 

 

 

 

 

 

31.2

 

 

 

 

 

 

 

 

 

Real estate

 

12.7

 

 

 

 

 

 

 

 

 

 

 

12.3

 

 

 

 

 

 

 

 

 

Total plan assets measured at NAV

$

727.2

 

 

 

 

 

 

 

 

 

 

$

642.2

 

 

 

 

 

 

 

 

 

Total

$

985.6

 

 

 

 

 

 

 

 

 

 

$

878.8

 

 

 

 

 

 

 

 

 

Other Postretirement Benefit Plans, Defined Benefit  
Allocation of Plan Assets

The fair values of our OPEB plan assets at December 31, 2019 and 2018, by asset category were as follows:

 

 

December 31, 2019

 

 

December 31, 2018

 

Asset Category

Total

 

 

Level 1

 

 

Level 2

 

 

Total

 

 

Level 1

 

 

Level 2

 

Cash and cash equivalents

$

19.7

 

 

$

 

 

$

19.7

 

 

$

36.6

 

 

$

 

 

$

36.6

 

Fixed income

 

30.2

 

 

 

 

 

 

30.2

 

 

 

 

 

 

 

 

 

 

Other

 

0.4

 

 

 

0.4

 

 

 

 

 

 

0.2

 

 

 

0.2

 

 

 

 

Subtotal

$

50.3

 

 

$

0.4

 

 

$

49.9

 

 

$

36.8

 

 

$

0.2

 

 

$

36.6

 

Investments measured at NAV

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity funds

$

161.8

 

 

 

 

 

 

 

 

 

 

$

124.8

 

 

 

 

 

 

 

 

 

Fixed income funds

 

15.6

 

 

 

 

 

 

 

 

 

 

 

47.3

 

 

 

 

 

 

 

 

 

Total investments measured at NAV

$

177.4

 

 

 

 

 

 

 

 

 

 

$

172.1

 

 

 

 

 

 

 

 

 

Total

$

227.7

 

 

 

 

 

 

 

 

 

 

$

208.9