XML 59 R36.htm IDEA: XBRL DOCUMENT v3.20.4
Retirement Plans (Tables)
12 Months Ended
Dec. 31, 2020
Components of Net Pension and Postretirement Benefits Expense (Income) and Total (Income)

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

 

 

Pension Benefits

 

 

OPEB

 

 

2020

 

 

2019

 

 

2018

 

 

2020

 

 

2019

 

 

2018

 

Service cost

$

1.0

 

 

$

1.0

 

 

$

0.7

 

 

$

 

 

$

 

 

$

(3.7

)

Interest cost

 

27.4

 

 

 

33.3

 

 

 

31.3

 

 

 

7.3

 

 

 

10.1

 

 

 

9.4

 

Expected return on plan assets

 

(40.8

)

 

 

(46.3

)

 

 

(50.3

)

 

 

(12.6

)

 

 

(13.2

)

 

 

(13.9

)

Amortization of prior service credit

 

0.1

 

 

 

 

 

 

 

 

 

(5.4

)

 

 

(5.4

)

 

 

(3.3

)

Amortization of actuarial loss (gain)

 

10.0

 

 

 

6.1

 

 

 

7.9

 

 

 

(0.7

)

 

 

(1.7

)

 

 

(0.6

)

Settlements and curtailments

 

1.4

 

 

 

(0.1

)

 

 

1.9

 

 

 

 

 

 

 

 

 

 

Net periodic income

$

(0.9

)

 

$

(6.0

)

 

$

(8.5

)

 

$

(11.4

)

 

$

(10.2

)

 

$

(12.1

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average assumption used to calculate net periodic benefit expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Discount rate

 

3.0

%

 

 

4.0

%

 

 

3.4

%

 

 

3.0

%

 

 

4.2

%

 

 

3.5

%

Expected return on plan assets

 

4.6

%

 

 

5.2

%

 

 

5.5

%

 

 

6.3

%

 

 

6.5

%

 

 

6.8

%

 

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

 

 

 

Pension Benefits

 

 

OPEB

 

 

2020

 

 

2019

 

 

2020

 

 

2019

 

Benefit obligation at beginning of year

$

1,060.7

 

 

$

933.0

 

 

$

289.8

 

 

$

277.1

 

Service cost

 

1.0

 

 

 

1.0

 

 

 

 

 

 

 

Interest cost

 

27.4

 

 

 

33.3

 

 

 

7.3

 

 

 

10.1

 

Plan participants' contributions

 

 

 

 

 

 

 

7.8

 

 

 

7.5

 

Medicare reimbursements

 

 

 

 

 

 

 

7.9

 

 

 

6.6

 

Actuarial loss

 

86.0

 

 

 

126.7

 

 

 

8.1

 

 

 

16.9

 

Plan amendments and other

 

0.1

 

 

 

2.1

 

 

 

 

 

 

 

Settlements

 

(6.6

)

 

 

(0.4

)

 

 

 

 

 

 

Foreign currency translation

 

15.0

 

 

 

14.2

 

 

 

 

 

 

0.1

 

Benefits paid

 

(45.6

)

 

 

(49.2

)

 

 

(27.5

)

 

 

(28.5

)

Benefit obligation at end of year

$

1,138.0

 

 

$

1,060.7

 

 

$

293.4

 

 

$

289.8

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair value of plan assets at beginning of year

$

985.6

 

 

$

878.8

 

 

$

227.7

 

 

$

208.9

 

Actual return on assets

 

132.1

 

 

 

133.4

 

 

 

21.0

 

 

 

33.6

 

Settlements

 

(6.6

)

 

 

(0.4

)

 

 

 

 

 

 

Employer contributions

 

9.2

 

 

 

9.0

 

 

 

7.2

 

 

 

7.2

 

Company reimbursements

 

 

 

 

 

 

 

(6.9

)

 

 

(7.6

)

Medicare reimbursements

 

 

 

 

 

 

 

7.9

 

 

 

6.6

 

Plan participants' contributions

 

 

 

 

 

 

 

7.8

 

 

 

7.5

 

Foreign currency translation

 

15.5

 

 

 

14.0

 

 

 

 

 

 

 

Benefits paid

 

(45.6

)

 

 

(49.2

)

 

 

(27.5

)

 

 

(28.5

)

Fair value of plan assets at end of year

$

1,090.2

 

 

$

985.6

 

 

$

237.2

 

 

$

227.7

 

Total net pension and OPEB liability recognized as of December 31

$

(47.8

)

 

$

(75.1

)

 

$

(56.2

)

 

$

(62.1

)

Amounts Recognized on Consolidated Balance Sheets

Amounts recognized in the Consolidated Balance Sheets as of December 31, 2020 and 2019 were as follows:

 

 

Pension Benefits

 

 

OPEB

 

 

2020

 

 

2019

 

 

2020

 

 

2019

 

Prepaid pension cost (included in other noncurrent assets)

$

44.2

 

 

$

41.2

 

 

$

 

 

$

 

Accrued benefit cost (included in accrued liabilities)

 

(2.5

)

 

 

(2.7

)

 

 

(0.4

)

 

 

(0.4

)

Pension liabilities

 

(89.5

)

 

 

(113.6

)

 

 

 

 

 

 

OPEB plan liabilities

 

 

 

 

 

 

 

(55.8

)

 

 

(61.7

)

Net liabilities recognized in the Consolidated Balance Sheets

$

(47.8

)

 

$

(75.1

)

 

$

(56.2

)

 

$

(62.1

)

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, 2020 and 2019 were as follows:

 

 

Pension Benefits

 

 

OPEB

 

 

2020

 

 

2019

 

 

2020

 

 

2019

 

Accumulated other comprehensive (loss) income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net actuarial (loss) gain

$

(312.3

)

 

$

(334.1

)

 

$

31.1

 

 

$

32.1

 

Net prior service credit

 

(2.9

)

 

 

2.8

 

 

 

47.2

 

 

 

52.0

 

Total

$

(315.2

)

 

$

(331.3

)

 

$

78.3

 

 

$

84.1

 

Amounts Recognized in Other Comprehensive Income (Loss)

The pre-tax amounts recognized in other comprehensive income (loss) in 2020 as components of net periodic benefit costs were as follows:

 

 

Pension

Benefits

 

 

OPEB

 

Amortization of:

 

 

 

 

 

 

 

Net actuarial loss (gain)

$

10.0

 

 

$

(0.7

)

Net prior service credit

 

0.1

 

 

 

(5.4

)

Amounts arising during the period:

 

 

 

 

 

 

 

Net actuarial loss

 

5.3

 

 

 

0.3

 

Net prior service credit

 

(0.1

)

 

 

 

Settlements

 

1.4

 

 

 

 

Foreign currency (gain) loss

 

(0.6

)

 

 

 

Total

$

16.1

 

 

$

(5.8

)

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

 

 

2020

 

 

2019

 

 

2020

 

 

2019

 

Discount rate

 

2.4

%

 

 

3.0

%

 

 

2.2

%

 

 

3.0

%

Health care cost trend:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pre-Age 65

 

 

 

 

 

 

 

6.2

%

 

 

6.2

%

Post-Age 65

 

 

 

 

 

 

 

6.2

%

 

 

6.2

%

Ultimate

 

 

 

 

 

 

 

4.5

%

 

 

4.5

%

Interest crediting rate for cash balance plans

 

2.4

%

 

 

3.4

%

 

 

 

 

 

 

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, 2020 and 2019:

 

 

Pension Benefits

 

 

2020

 

 

2019

 

Projected benefit obligation

$

872.0

 

 

$

819.7

 

Fair value of plan assets

 

780.0

 

 

 

705.5

 

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, 2020 and 2019:

 

 

Pension Benefits

 

 

2020

 

 

2019

 

Accumulated benefit obligation

$

860.1

 

 

$

811.3

 

Fair value of plan assets

 

780.0

 

 

 

705.5

 

Expected Benefit Payments

Benefit payments are expected to be paid as follows:

 

 

Pension

Benefits

 

 

OPEB-Gross

 

 

Estimated Subsidy

Reimbursements

 

2021

$

47.2

 

 

$

24.1

 

 

$

1.5

 

2022

 

48.0

 

 

 

24.0

 

 

 

1.5

 

2023

 

49.3

 

 

 

23.8

 

 

 

1.5

 

2024

 

51.0

 

 

 

23.3

 

 

 

1.5

 

2025

 

51.9

 

 

 

22.8

 

 

 

1.5

 

2026-2030

 

271.7

 

 

 

105.1

 

 

 

6.8

 

Pension Plans, Defined Benefit  
Allocation of Plan Assets

The fair values of our pension plan assets at December 31, 2020 and 2019, by asset category were as follows:

 

 

December 31, 2020

 

 

December 31, 2019

 

Asset Category

Total

 

 

Level 1

 

 

Level 2

 

 

Total

 

 

Level 1

 

 

Level 2

 

Cash and cash equivalents

$

18.9

 

 

$

12.5

 

 

$

6.4

 

 

$

14.6

 

 

$

10.0

 

 

$

4.6

 

Equity

 

52.1

 

 

 

52.0

 

 

 

0.1

 

 

 

0.1

 

 

 

 

 

 

0.1

 

Fixed income

 

446.6

 

 

 

232.2

 

 

 

214.4

 

 

 

239.4

 

 

 

 

 

 

239.4

 

Other

 

10.9

 

 

 

0.2

 

 

 

10.7

 

 

 

4.3

 

 

 

 

 

 

4.3

 

Subtotal

$

528.5

 

 

$

296.9

 

 

$

231.6

 

 

$

258.4

 

 

$

10.0

 

 

$

248.4

 

Plan assets measured at NAV

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity funds

$

372.6

 

 

 

 

 

 

 

 

 

 

$

366.2

 

 

 

 

 

 

 

 

 

Fixed income

 

145.5

 

 

 

 

 

 

 

 

 

 

 

316.2

 

 

 

 

 

 

 

 

 

Hedge funds and other

 

30.4

 

 

 

 

 

 

 

 

 

 

 

32.1

 

 

 

 

 

 

 

 

 

Real estate

 

13.2

 

 

 

 

 

 

 

 

 

 

 

12.7

 

 

 

 

 

 

 

 

 

Total plan assets measured at NAV

$

561.7

 

 

 

 

 

 

 

 

 

 

$

727.2

 

 

 

 

 

 

 

 

 

Total

$

1,090.2

 

 

 

 

 

 

 

 

 

 

$

985.6

 

 

 

 

 

 

 

 

 

Other Postretirement Benefit Plans, Defined Benefit  
Allocation of Plan Assets

The fair values of our OPEB plan assets at December 31, 2020 and 2019, by asset category were as follows:

 

 

December 31, 2020

 

 

December 31, 2019

 

Asset Category

Total

 

 

Level 1

 

 

Level 2

 

 

Total

 

 

Level 1

 

 

Level 2

 

Cash and cash equivalents

$

37.0

 

 

$

 

 

$

37.0

 

 

$

19.7

 

 

$

 

 

$

19.7

 

Fixed income

 

31.3

 

 

 

 

 

 

31.3

 

 

 

30.2

 

 

 

 

 

 

30.2

 

Other

 

1.4

 

 

 

1.4

 

 

 

 

 

 

0.4

 

 

 

0.4

 

 

 

 

Subtotal

$

69.7

 

 

$

1.4

 

 

$

68.3

 

 

$

50.3

 

 

$

0.4

 

 

$

49.9

 

Investments measured at NAV

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity funds

$

164.9

 

 

 

 

 

 

 

 

 

 

$

161.8

 

 

 

 

 

 

 

 

 

Fixed income funds

 

2.6

 

 

 

 

 

 

 

 

 

 

 

15.6

 

 

 

 

 

 

 

 

 

Total investments measured at NAV

$

167.5

 

 

 

 

 

 

 

 

 

 

$

177.4

 

 

 

 

 

 

 

 

 

Total

$

237.2

 

 

 

 

 

 

 

 

 

 

$

227.7