XML 37 R37.htm IDEA: XBRL DOCUMENT v2.4.1.9
EMPLOYEE RETIREMENT PLANS (Tables)
12 Months Ended
Dec. 31, 2014
Reconciliation of the beginning and ending balances of the projected benefit obligation for defined benefit plans

                                                                                                                                                                                    

 

 

Pension Benefits

 

OPEB

 

 

 

As of December 31,

 

(In millions) 

 

2014

 

2013

 

2014

 

2013

 

Change in Benefit Obligation

 

 

 

 

 

 

 

 

 

 

 

 

 

Benefit obligation, beginning of year

 

$

673.4

 

$

168.5

 

$

97.9

 

$

-

 

Acquisitions

 

 

-

 

 

576.1

 

 

-

 

 

182.9

 

Service costs

 

 

3.6

 

 

6.6

 

 

0.8

 

 

2.0

 

Interest cost

 

 

31.7

 

 

28.0

 

 

4.4

 

 

6.4

 

Actuarial loss (gain)

 

 

141.3

 

 

(57.0

)

 

16.7

 

 

(4.2

)

Foreign currency translation adjustment

 

 

(1.5

)

 

(0.8

)

 

(0.3

)

 

(0.1

)

Plan participants' contributions

 

 

-

 

 

-

 

 

1.4

 

 

3.4

 

Gross benefits paid

 

 

(38.2

)

 

(32.5

)

 

(9.2

)

 

(9.8

)

Plan amendments

 

 

-

 

 

-

 

 

-

 

 

(82.7

)

Curtailments

 

 

-

 

 

(15.5

)

 

-

 

 

-

 

Settlements

 

 

(24.0

)

 

-

 

 

-

 

 

-

 

Other

 

 

0.5

 

 

-

 

 

-

 

 

-

 

​  

​  

​  

​  

​  

​  

​  

​  

Benefit obligation, end of year

 

$

786.8

 

$

673.4

 

$

111.7

 

$

97.9

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Accumulated benefit obligation, end of year

 

$

784.0

 

$

670.7

 

 

NA

 

 

NA

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

 

Summary and reconciliation of the beginning and ending balances of the fair value of the plans' assets

 

                                                                                                                                                                                    

 

 

Pension Benefits

 

OPEB

 

 

 

As of December 31,

 

(In millions) 

 

2014

 

2013

 

2014

 

2013

 

Change in Plan Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair value of plan assets, beginning of year

 

$

659.4

 

$

115.8

 

$

-

 

$

-

 

Acquisitions

 

 

-

 

 

506.7

 

 

-

 

 

-

 

Actual return on plan assets

 

 

40.1

 

 

68.2

 

 

-

 

 

-

 

Foreign currency translation adjustment

 

 

(1.1

)

 

(0.7

)

 

-

 

 

-

 

Employer contribution

 

 

2.0

 

 

1.9

 

 

7.8

 

 

6.4

 

Plan participants' contributions

 

 

-

 

 

-

 

 

1.4

 

 

3.4

 

Gross benefits paid

 

 

(38.2

)

 

(32.5

)

 

(9.2

)

 

(9.8

)

Settlements

 

 

(24.0

)

 

-

 

 

-

 

 

-

 

​  

​  

​  

​  

​  

​  

​  

​  

Fair value of plan assets, end of year

 

$

638.2

 

$

659.4

 

$

-

 

$

-  

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

 

Summary of the Plan's investments measured at fair value and the target and current allocation, by level within the fair value hierarchy

 

                                                                                                                                                                                    

Asset Category

 

Target
Allocation
2015

 

Percentage of
Plan Assets,
December 31,
2014

 

Total

 

Quoted
Prices in
Active
Markets for
Identical
Assets
(Level 1)

 

Significant
Observable
Inputs
(Level 2)

 

Significant
Unobservable
Inputs
(Level 3)

 

(In millions, except percentages)

 

 

 

 

 

 

 

 

 

 

 

Short-term investment fund

 

 

-

%

 

%

$

10.2 

 

$

-

 

$

10.2 

 

$

-

 

U.S. equity securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer discretionary sector

 

 

 

 

 

 

 

 

4.3 

 

 

4.3 

 

 

-

 

 

-

 

Consumer staples sector

 

 

 

 

 

 

 

 

6.1 

 

 

6.1 

 

 

-

 

 

-

 

Energy sector

 

 

 

 

 

 

 

 

1.3 

 

 

1.3 

 

 

-

 

 

-

 

Finance sector

 

 

 

 

 

 

 

 

2.3 

 

 

2.3 

 

 

-

 

 

-

 

Health care sector

 

 

 

 

 

 

 

 

9.9 

 

 

9.9 

 

 

-

 

 

-

 

Index funds

 

 

 

 

 

 

 

 

141.3 

 

 

-

 

 

141.3 

 

 

-

 

Industrials sector

 

 

 

 

 

 

 

 

3.5 

 

 

3.5 

 

 

-

 

 

-

 

Information technology sector

 

 

 

 

 

 

 

 

3.7 

 

 

3.7 

 

 

-

 

 

-

 

Capital appreciation mutual fund

 

 

 

 

 

 

 

 

39.4 

 

 

39.4 

 

 

-

 

 

-

 

Small cap growth mutual fund

 

 

 

 

 

 

 

 

7.2 

 

 

7.2 

 

 

-

 

 

-

 

Pooled equity fund

 

 

 

 

 

 

 

 

55.5 

 

 

-

 

 

55.5 

 

 

-

 

Other

 

 

 

 

 

 

 

 

1.3 

 

 

1.3 

 

 

-

 

 

-  

 

​  

​  

​  

​  

​  

​  

​  

​  

Total U.S. equity securities

 

 

41 

%

 

43 

%

 

275.8 

 

 

79.0 

 

 

196.8 

 

 

-

 

U.S. fixed income securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Western assets total return funds

 

 

 

 

 

 

 

 

85.5 

 

 

-

 

 

85.5 

 

 

-

 

Blackrock investments, institutional

 

 

 

 

 

 

 

 

70.8 

 

 

-

 

 

70.8 

 

 

-

 

Other fixed income securities

 

 

 

 

 

 

 

 

71.4 

 

 

-

 

 

71.4 

 

 

-

 

​  

​  

​  

​  

​  

​  

​  

​  

Total fixed income securities

 

 

38 

%

 

36 

%

 

227.7 

 

 

-

 

 

227.7 

 

 

-

 

International securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity securities

 

 

 

 

 

13 

%

 

81.5 

 

 

8.0 

 

 

68.5 

 

 

5.0 

 

Euro pacific growth fund

 

 

 

 

 

%

 

35.4 

 

 

35.4 

 

 

-

 

 

-

 

Fixed income securities

 

 

 

 

 

 

 

 

6.2 

 

 

2.0 

 

 

-

 

 

4.2 

 

​  

​  

​  

​  

​  

​  

​  

​  

Total international securities

 

 

18 

%

 

19 

%

 

123.1 

 

 

45.4 

 

 

68.5 

 

 

9.2 

 

Long-biased hedge fund

 

 

%

 

-

%

 

0.2 

 

 

-

 

 

-

 

 

0.2 

 

Real estate partnership

 

 

-

%

 

-

%

 

1.2 

 

 

-

 

 

-

 

 

1.2 

 

​  

​  

​  

​  

​  

​  

​  

​  

Total

 

 

 

 

 

 

 

$

638.2 

 

$

124.4 

 

$

503.2 

 

$

10.6 

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

 

                                                                                                                                                                                    

Asset Category

 

Target
Allocation
2014

 

Percentage of
Plan Assets,
December 31,
2013

 

Total

 

Quoted
Prices in
Active
Markets for
Identical
Assets
(Level 1)

 

Significant
Observable
Inputs
(Level 2)

 

Significant
Unobservable
Inputs
(Level 3)

 

(In millions, except percentages)

 

 

 

 

 

 

 

 

 

 

 

Short-term investment fund

 

 

-

%

 

%

$

5.7 

 

$

-

 

$

5.7 

 

$

-

 

Receivables

 

 

-

%

 

13 

%

 

86.7 

 

 

-

 

 

-

 

 

86.7 

 

U.S. equity securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer discretionary sector

 

 

 

 

 

 

 

 

6.6 

 

 

6.6 

 

 

-

 

 

-

 

Consumer staples sector

 

 

 

 

 

 

 

 

9.2 

 

 

9.2 

 

 

-

 

 

-

 

Energy sector

 

 

 

 

 

 

 

 

1.3 

 

 

1.3 

 

 

-

 

 

-

 

Finance sector

 

 

 

 

 

 

 

 

3.8 

 

 

3.8 

 

 

-

 

 

-

 

Health care sector

 

 

 

 

 

 

 

 

8.4 

 

 

8.4 

 

 

-

 

 

-

 

Index funds

 

 

 

 

 

 

 

 

93.6 

 

 

-

 

 

93.6 

 

 

-

 

Industrials sector

 

 

 

 

 

 

 

 

2.8 

 

 

2.8 

 

 

-

 

 

-

 

Information technology sector

 

 

 

 

 

 

 

 

7.3 

 

 

7.3 

 

 

-

 

 

-

 

Capital appreciation mutual fund

 

 

 

 

 

 

 

 

13.1 

 

 

13.1 

 

 

-

 

 

-

 

Small cap growth mutual fund

 

 

 

 

 

 

 

 

7.4 

 

 

7.4 

 

 

-

 

 

-

 

Pooled equity fund

 

 

 

 

 

 

 

 

47.8 

 

 

-

 

 

47.8 

 

 

-

 

Other

 

 

 

 

 

 

 

 

1.4 

 

 

1.4 

 

 

-

 

 

-

 

​  

​  

​  

​  

​  

​  

​  

​  

Total U.S. equity securities

 

 

43 

%

 

31 

%

 

202.7 

 

 

61.3 

 

 

141.4 

 

 

-

 

U.S. fixed income securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pimco total return, institutional

 

 

 

 

 

 

 

 

199.4 

 

 

199.4 

 

 

-

 

 

-

 

Other fixed income securities

 

 

 

 

 

 

 

 

65.2 

 

 

2.8 

 

 

62.4 

 

 

-

 

​  

​  

​  

​  

​  

​  

​  

​  

Total U.S. fixed income securities

 

 

20 

%

 

40 

%

 

264.6 

 

 

202.2 

 

 

62.4 

 

 

-

 

International equity securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Euro pacific growth fund

 

 

 

 

 

 

 

 

29.1 

 

 

29.1 

 

 

-

 

 

-

 

Emerging market index funds

 

 

%

 

10 

%

 

62.8 

 

 

5.1 

 

 

57.7 

 

 

-

 

​  

​  

​  

​  

​  

​  

​  

​  

Total international equity securities

 

 

20 

%

 

14 

%

 

91.9 

 

 

34.2 

 

 

57.7 

 

 

-

 

Long-biased hedge fund

 

 

10 

%

 

%

 

6.7 

 

 

-

 

 

-

 

 

6.7 

 

Real estate partnership

 

 

%

 

-

%

 

1.1 

 

 

-

 

 

-

 

 

1.1 

 

​  

​  

​  

​  

​  

​  

​  

​  

Total

 

 

 

 

 

 

 

$

659.4 

 

$

297.7 

 

$

267.2 

 

$

94.5 

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

 

Roll-forward of the Level 3 investments of pension plan assets

 

                                                                                                                                                                                    

(In millions) 

 

Receivables

 

Long-Biased
Hedge Fund

 

Real Estate
Partnership

 

Equity
Securities

 

Fixed
Income
Securities

 

Beginning balance at December 31, 2013

 

$

86.7

 

$

6.7

 

$

1.1

 

$

-

 

$

-

 

Collection of receivables

 

 

(86.2

)

 

-

 

 

-

 

 

-

 

 

-

 

Purchases or transfers to Level 3

 

 

-

 

 

0.4

 

 

-

 

 

5.0

 

 

4.2

 

Foreign currency translation

 

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

Unrealized gain on plan assets

 

 

-

 

 

-

 

 

0.1

 

 

-

 

 

-

 

Realized loss on plan assets

 

 

(0.5

)

 

-

 

 

-

 

 

-

 

 

-

 

Sale of assets or transfers from Level 3

 

 

-

 

 

(6.9

)

 

-

 

 

-

 

 

-

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Ending balance at December 31, 2014

 

$

-

 

$

0.2

 

$

1.2

 

$

5.0

 

$

4.2

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

 

Funded status of the pension and other OPEB benefits reconciled to the amounts reported on the balance sheets

 

                                                                                                                                                                                    

 

 

Pension Benefits

 

OPEB

 

 

 

As of December 31,

 

(In millions) 

 

2014

 

2013

 

2014

 

2013

 

Funded status, end of year:

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair value of plan assets

 

$

638.2

 

$

659.4

 

$

-

 

$

-

 

Benefit obligations

 

 

786.8

 

 

673.4

 

 

111.7

 

 

97.9

 

​  

​  

​  

​  

​  

​  

​  

​  

Unfunded status

 

$

(148.6

)

$

(14.0

)

$

(111.7

)

$

(97.9

)

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Amounts recognized in the balance sheets consist of:

 

 

 

 

 

 

 

 

 

 

 

 

 

Noncurrent asset

 

$

-

 

$

26.9

 

$

-

 

$

-

 

Current liability

 

 

(1.5

)

 

(1.3

)

 

(8.7

)

 

(7.7

)

Noncurrent liability

 

 

(147.1

)

 

(39.6

)

 

(103.0

)

 

(90.2

)

​  

​  

​  

​  

​  

​  

​  

​  

Amount recognized, end of year

 

$

(148.6

)

$

(14.0

)

$

(111.7

)

$

(97.9

)

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Gross amounts recognized in accumulated other comprehensive income (loss) consist of:

 

 

 

 

 

 

 

 

 

 

 

 

 

Net actuarial gain (loss)

 

$

(131.5

)

$

11.4

 

$

(12.3

)

$

4.2

 

Prior service credit (cost)

 

 

(0.1

)

 

(0.1

)

 

71.2

 

 

80.4

 

​  

​  

​  

​  

​  

​  

​  

​  

Amount recognized, end of year

 

$

(131.6

)

$

11.3

 

$

58.9

 

$

84.6

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

 

Schedule of projected benefit obligation and fair value of plan assets for pension plans having projected benefit obligations in excess of the fair value of plan assets

 

                                                                                                                                                                                    

 

 

Pensions
As of December 31,

 

(In millions) 

 

2014

 

2013

 

Projected benefit obligation, end of year

 

$

786.8 

 

$

430.5 

 

Fair value of plan assets, end of year

 

 

638.2 

 

 

389.6 

 

 

Schedule of accumulated benefit obligation and fair value of plan assets for pension plans having accumulated benefit obligations in excess of the fair value of plan assets

 

 

                                                                                                                                                                                    

 

 

Pensions
As of December 31,

 

(In millions) 

 

2014

 

2013

 

Accumulated benefit obligaiton , end of year

 

$

784.0 

 

$

417.6 

 

Fair value of plan assets, end of year

 

 

638.2 

 

 

378.9 

 

 

Summary of changes in plan assets and benefit obligations which were recognized in other comprehensive income (loss)

 

                                                                                                                                                                                    

 

 

Pensions

 

OPEB (1) 

 

 

 

As of December 31,

 

End of year: 

 

2014

 

2013

 

2012

 

2014

 

2013

 

Current year actuarial gain (loss)

 

$

(142.5

)

$

102.2

 

$

(15.0

)

$

(16.6

)

$

4.2

 

Amortization of actuarial loss (gain)

 

 

(0.4

)

 

(13.3

)

 

1.6

 

 

0.1

 

 

-

 

Current year prior service credit

 

 

-

 

 

-

 

 

-

 

 

-

 

 

82.6

 

Amortization of prior service credit

 

 

-

 

 

-

 

 

-

 

 

(9.2

)

 

(2.3

)

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Total recognized in other comprehensive income (loss)

 

$

(142.9

)

$

88.9

 

$

(13.4

)

$

(25.7

)

$

84.5

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Total recognized in net periodic benefit cost and other comprehensive income (loss)

 

$

(137.1

)

$

106.2

 

$

(13.6

)

$

(21.8

)

$

78.5

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  


(1)

OPEB plans were assumed in the Merger which closed on January 28, 2013.

 

Schedule of estimated amount that will be amortized from accumulated other comprehensive loss into net periodic benefit cost in the next fiscal year

 

                                                                                                                                                                                    

(In millions) 

 

Pensions

 

OPEB

 

Prior service credit

 

$

-

 

$

9.2

 

Actuarial loss

 

 

(2.6

)

 

(0.1

)

​  

​  

​  

​  

Total

 

$

(2.6

)

$

9.1

 

​  

​  

​  

​  

​  

​  

​  

​  

 

Schedule of components of net periodic benefit income (expense)

 

                                                                                                                                                                                    

 

 

Pensions
Year Ended December 31,

 

OPEB Benefits
Year Ended
December 31,

 

(In millions) 

 

2014

 

2013

 

2012

 

2014

 

2013

 

Components of net periodic benefit income (expense):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest cost

 

$

(31.7

)

$

(28.0

)

$

(7.2

)

$

(4.4

)

$

(6.4

)

Service cost

 

 

(3.6

)

 

(6.6

)

 

-

 

 

(0.8

)

 

(2.0

)

Expected return on assets

 

 

47.0

 

 

38.5

 

 

8.7

 

 

-

 

 

-

 

Amortization of:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Prior service credit

 

 

-

 

 

-

 

 

-

 

 

9.2

 

 

2.3

 

Actuarial gain (loss)

 

 

0.4

 

 

(2.1

)

 

(1.7

)

 

(0.1

)

 

-

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Total amotization

 

 

0.4

 

 

(2.1

)

 

(1.7

)

 

9.1

 

 

2.3

 

Settlement loss

 

 

(5.8

)

 

-

 

 

-

 

 

-

 

 

-

 

Curtailment gain

 

 

-

 

 

15.5

 

 

-

 

 

-

 

 

-

 

Other components of net periodic pension cost

 

 

(0.5

)

 

-

 

 

-

 

 

-

 

 

-

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Total net periodic benefit income (expense)

 

$

5.8

 

$

17.3

 

$

(0.2

)

$

3.9

 

$

(6.1

)

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

 

Schedule of expected benefit payments for all pension plans and postretirement welfare plans

 

                                                                                                                                                                                    

(In millions) 

 

Pension
Benefits

 

OPEB
(Gross)

 

Expected benefit payments:

 

 

 

 

 

 

 

2015

 

$

38.1 

 

$

8.9 

 

2016

 

 

39.3 

 

 

8.3 

 

2017

 

 

40.2 

 

 

7.9 

 

2018

 

 

41.5 

 

 

7.7 

 

2019

 

 

42.7 

 

 

7.4 

 

2020-2024

 

 

232.6 

 

 

33.8 

 

 

Defined Benefit Obligations  
Schedule of weighted average assumptions used to determine the benefit obligation

 

                                                                                                                                                                                    

 

 

Pension Benefits

 

OPEB

 

 

2014

 

2013

 

2014

 

2013

Discount rate

 

3.98%

 

4.81%

 

3.90%

 

4.65%

Rate of compensation increase

 

3.01%

 

3.00%

 

NA

 

3.00%

Health care cost trend rate

 

 

 

 

 

 

 

 

—Initial rate

 

NA

 

NA

 

7.00%

 

7.49%

—Ultimate rate

 

NA

 

NA

 

4.50%

 

4.50%

—Years to ultimate

 

NA

 

NA

 

9

 

10

 

Net Periodic Costs  
Schedule of weighted average assumptions used to determine the benefit obligation

 

                                                                                                                                                                                    

 

 

Pensions

 

OPEB

 

 

2014

 

2013

 

2012

 

2014

 

2013

Discount rate

 

4.81%

 

4.16%

 

5.00%

 

4.65%

 

4.39%

Expected return on assets

 

7.42%

 

6.91%

 

8.25%

 

NA

 

NA

Rate of compensation increase

 

3.00%

 

3.14%

 

NA

 

NA

 

3.11%

Health care cost trend rate:

 

 

 

 

 

 

 

 

 

 

Initial rate

 

NA

 

NA

 

NA

 

7.49%

 

6.63%

Ultimate rate

 

NA

 

NA

 

NA

 

4.50%

 

4.50%

Years to ultimate rate

 

NA

 

NA

 

NA

 

10

 

11