XML 59 R35.htm IDEA: XBRL DOCUMENT v3.3.0.814
Employee Retirement Plans (Tables)
12 Months Ended
Sep. 30, 2015
Defined Benefit Pension Plans and Defined Benefit Postretirement Plans Disclosure [Abstract]  
Change in Pension Benefits and Other Postretirement Benefit Obligations, Plan Assets, and Funded Status
The following table provides a reconciliation of the projected benefit obligations (“PBOs”) of the Pension Plan, the accumulated benefit obligations (“ABOs”) of our other postretirement benefit plans, plan assets and the funded status of the Pension Plan and other postretirement plans as of September 30, 2015 and 2014. ABO is the present value of benefits earned to date with benefits based upon current compensation levels. PBO is ABO increased to reflect future compensation.
 
Pension
Benefits
 
Other Postretirement
Benefits
 
2015
 
2014
 
2015
 
2014
Change in benefit obligations:
 
 
 
 
 
 
 
Benefit obligations — beginning of year
$
539,725

 
$
486,468

 
$
11,136

 
$
10,688

Service cost
7,863

 
7,309

 
220

 
175

Interest cost
24,656

 
25,102

 
511

 
519

Actuarial loss (gain)
14,667

 
43,064

 
(835
)
 
205

Benefits paid
(23,290
)
 
(22,218
)
 
(356
)
 
(451
)
Benefit obligations — end of year
$
563,621

 
$
539,725

 
$
10,676

 
$
11,136

Change in plan assets:
 
 
 
 
 
 
 
Fair value of plan assets — beginning of year
$
442,465

 
$
398,171

 
$
12,848

 
$
11,723

Actual gain (loss) on assets
483

 
47,285

 
(95
)
 
1,434

Employer contributions
11,131

 
19,227

 
126

 
142

Benefits paid
(23,290
)
 
(22,218
)
 
(356
)
 
(451
)
Fair value of plan assets — end of year
$
430,789

 
$
442,465

 
$
12,523

 
$
12,848

Funded status of the plans — end of year
$
(132,832
)
 
$
(97,260
)
 
$
1,847

 
$
1,712

Assets (liabilities) recorded in the balance sheet:
 
 
 
 
 
 
 
Assets in excess of liabilities — included in other noncurrent assets
$
—

 
$
—

 
$
4,011

 
$
3,971

Unfunded liabilities — included in other current liabilities
—

 
(1,100
)
 
—

 
(159
)
Unfunded liabilities — included in other noncurrent liabilities
(132,832
)
 
(96,160
)
 
(2,164
)
 
(2,100
)
Net amount recognized
$
(132,832
)
 
$
(97,260
)
 
$
1,847

 
$
1,712

Amounts recorded in stockholder’s equity (pre-tax):
 
 
 
 
 
 
 
Prior service cost (credit)
$
178

 
$
189

 
$
(48
)
 
$
(61
)
Net actuarial loss (gain)
15,757

 
10,662

 
(158
)
 
(46
)
Total
$
15,935

 
$
10,851

 
$
(206
)
 
$
(107
)
Amounts recorded in regulatory assets and liabilities (pre-tax):
 
 
 
 
 
 
 
Prior service cost (credit)
$
1,570

 
$
1,908

 
$
(2,890
)
 
$
(3,625
)
Net actuarial loss
138,440

 
107,363

 
2,289

 
2,616

Total
$
140,010

 
$
109,271

 
$
(601
)
 
$
(1,009
)
Actuarial Assumptions for Domestic Plans
The expected rate of return on assets assumption is based on current and expected asset allocations as well as historical and expected returns on various categories of plan assets as further described below.
 
Pension Benefits
 
 
 
Other Postretirement Benefits
 
Weighted-average assumptions:
2015
 
2014
 
2013
 
 
 
2015
 
2014
 
2013
 
Discount rate - benefit obligations
4.60
%
 
4.60
%
 
5.20
%
 
 
 
4.70
%
 
4.60
%
 
5.10% - 5.40%

 
Discount rate - benefit cost
4.60
%
 
5.20
%
 
4.20
%
 
 
 
4.60
%
 
5.10% - 5.40%

 
4.10% - 4.30%

 
Expected return on plan assets
7.75
%
 
7.75
%
 
7.75
%
 
 
 
5.00
%
 
5.00
%
 
5.00
%
 
Rate of increase in salary levels
3.25
%
 
3.25
%
 
3.25
%
 
 
 
3.25
%
 
3.25
%
 
3.25
%
 
Components of Net Periodic Pension Expense and Other Postretirement Benefit Costs
Net periodic pension and other postretirement benefit costs relating to the Company’s employees include the following components:
 
Pension Benefits
 
Other Postretirement Benefits
 
2015
 
2014
 
2013
 
2015
 
2014
 
2013
Service cost
$
6,962

 
$
6,492

 
$
8,211

 
$
202

 
$
162

 
$
205

Interest cost
22,511

 
22,885

 
20,783

 
479

 
488

 
557

Expected return on assets
(28,898
)
 
(26,599
)
 
(24,791
)
 
(612
)
 
(557
)
 
(529
)
Amortization of:
 
 
 
 
 
 
 
 
 
 
 
Prior service cost (benefit)
348

 
348

 
249

 
(641
)
 
(641
)
 
(420
)
Actuarial loss
8,793

 
6,642

 
13,463

 
122

 
116

 
336

Net benefit cost (income)
9,716

 
9,768

 
17,915

 
(450
)
 
(432
)
 
149

Change in associated regulatory liabilities
—

 
—

 
—

 
3,740

 
3,704

 
3,302

Net benefit cost after change in regulatory liabilities
$
9,716

 
$
9,768

 
$
17,915

 
$
3,290

 
$
3,272

 
$
3,451

Expected Payments for Pension Benefits and Other Postretirement Welfare Benefits
Expected payments for pension and other postretirement welfare benefits are as follows:
 
Pension
Benefits
 
Other
Postretirement
Benefits
Fiscal 2016
$
24,900

 
$
701

Fiscal 2017
26,130

 
635

Fiscal 2018
27,392

 
606

Fiscal 2019
28,643

 
595

Fiscal 2020
29,954

 
581

Fiscal 2021 - 2025
168,123

 
2,826

Schedule of Effect of One-percentage-point Change in Assumed Health Care Cost Trend Rates
The assumed health care cost trend rates at September 30 are as follows:
 
2015
 
2014
Health care cost trend rate assumed for next year
7.5
%
 
7.0
%
Rate to which the cost trend rate is assumed to decline (ultimate trend rate)
5.0
%
 
5.0
%
Fiscal year that the rate reaches the ultimate trend rate
2026

 
2019

Allocation of Pension Plan and VEBA Trust Assets
The targets, target ranges and actual allocations for the Pension Plan and VEBA trust assets at September 30 are as follows:
 
 
 
 
 
 
Target
 
 
 
 
Actual
 
Asset
 
Permitted
Pension Plan:
 
2015
 
2014
 
Allocation
 
Range
Equity investments:
 
 
 
 
 
 
 
 
Domestic
 
56.2
%
 
55.6
%
 
52.5
%
 
40.0% - 65.0%
International
 
10.2
%
 
11.3
%
 
12.5
%
 
7.5% - 17.5%
Total
 
66.4
%
 
66.9
%
 
65.0
%
 
60.0% - 70.0%
Fixed income funds & cash equivalents
 
33.6
%
 
33.1
%
 
35.0
%
 
30.0% - 40.0%
Total
 
100.0
%
 
100.0
%
 
100.0
%
 
 
 
 
 
 
 
 
Target
 
 
 
 
Actual
 
Asset
 
Permitted
VEBA:
 
2015
 
2014
 
Allocation
 
Range
Domestic equity investments
 
67.4
%
 
67.9
%
 
65.0
%
 
60.0% - 70.0%
Fixed income funds & cash equivalents
 
32.6
%
 
32.1
%
 
35.0
%
 
30.0% - 40.0%
Total
 
100.0
%
 
100.0
%
 
100.0
%
 
 
Fair Value of Pension Plan and VEBA Trust Assets
The fair values of the U.S. Pension Plan and VEBA trust assets by asset class and level within the fair value hierarchy, as described in Note 2, as of September 30, 2015 and 2014 are as follows:
 
Pension Plan
 
Level 1
 
Level 2
 
Level 3
 
Total
September 30, 2015:
 
 
 
 
 
 
 
Domestic equity investments:
 
 
 
 
 
 
 
S&P 500 Index equity mutual funds
$
147,266

 
$
—

 
$
—

 
$
147,266

Small and midcap equity mutual funds
40,625

 
—

 
—

 
40,625

Smallcap common stocks
10,727

 
—

 
—

 
10,727

   UGI Corporation Common Stock
43,419

 
—

 
—

 
43,419

     Total domestic equity investments
242,037

 
—

 
—

 
242,037

International index equity mutual funds
43,906

 
—

 
—

 
43,906

Fixed income investments:
 
 
 
 
 
 


   Bond index mutual funds
140,776

 
—

 
—

 
140,776

   Cash equivalents
—

 
4,070

 
—

 
4,070

      Total fixed income investments
140,776

 
4,070

 
—

 
144,846

Total
$
426,719

 
$
4,070

 
$
—

 
$
430,789

September 30, 2014:
 
 
 
 
 
 
 
Equity investments:
 
 
 
 
 
 
 
S&P 500 Index equity mutual funds
$
152,613

 
$
—

 
$
—

 
$
152,613

Small and midcap equity mutual funds
41,417

 
—

 
—

 
41,417

Smallcap common stocks
9,325

 
—

 
—

 
9,325

   UGI Corporation Common Stock
42,502

 
—

 
—

 
42,502

     Total domestic equity investments
245,857

 
—

 
—

 
245,857

International index equity mutual funds
49,935

 
—

 
—

 
49,935

Fixed income investments:
 
 
 
 
 
 
 
   Bond index mutual funds
140,949

 
—

 
—

 
140,949

   Cash equivalents
—

 
5,724

 
—

 
5,724

      Total fixed income investments
140,949

 
5,724

 
—

 
146,673

Total
$
436,741

 
$
5,724

 
$
—

 
$
442,465


 
VEBA
 
Level 1
 
Level 2
 
Level 3
 
Total
September 30, 2015:
 
 
 
 
 
 
 
S&P 500 Index equity mutual fund
$
8,434

 
$
—

 
$
—

 
$
8,434

Bond index mutual fund
3,832

 
—

 
—

 
3,832

Cash equivalents
—

 
257

 
—

 
257

Total
$
12,266

 
$
257

 
$
—

 
$
12,523

September 30, 2014:
 
 
 
 
 
 
 
S&P 500 Index equity mutual fund
$
8,719

 
$
—

 
$
—

 
$
8,719

Bond index mutual fund
3,727

 
—

 
—

 
3,727

Cash equivalents
—

 
402

 
—

 
402

Total
$
12,446

 
$
402

 
$
—

 
$
12,848