XML 49 R35.htm IDEA: XBRL DOCUMENT v3.5.0.2
Employee Retirement Plans (Tables)
12 Months Ended
Sep. 30, 2016
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 the Other Postretirement Plans, plan assets and the funded status of the Pension Plan and Other Postretirement Plans as of September 30, 2016 and 2015. 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
 
2016
 
2015
 
2016
 
2015
Change in benefit obligations:
 
 
 
 
 
 
 
Benefit obligations — beginning of year
$
563,621

 
$
539,725

 
$
10,676

 
$
11,136

Service cost
7,772

 
7,863

 
198

 
220

Interest cost
25,733

 
24,656

 
483

 
511

Actuarial loss (gain)
72,418

 
14,667

 
1,117

 
(835
)
Benefits paid
(24,100
)
 
(23,290
)
 
(399
)
 
(356
)
Benefit obligations — end of year
$
645,444

 
$
563,621

 
$
12,075

 
$
10,676

Change in plan assets:
 
 
 
 
 
 
 
Fair value of plan assets — beginning of year
$
430,789

 
$
442,465

 
$
12,523

 
$
12,848

Actual gain (loss) on assets
46,874

 
483

 
1,347

 
(95
)
Employer contributions
9,869

 
11,131

 
98

 
126

Benefits paid
(24,100
)
 
(23,290
)
 
(253
)
 
(356
)
Fair value of plan assets — end of year
$
463,432

 
$
430,789

 
$
13,715

 
$
12,523

Funded status of the plans — end of year
$
(182,012
)
 
$
(132,832
)
 
$
1,640

 
$
1,847

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

 
$
—

 
$
4,139

 
$
4,011

Unfunded liabilities — included in other noncurrent liabilities
(182,012
)
 
(132,832
)
 
(2,499
)
 
(2,164
)
Net amount recognized
$
(182,012
)
 
$
(132,832
)
 
$
1,640

 
$
1,847

Amounts recorded in stockholder’s equity (pre-tax):
 
 
 
 
 
 
 
Prior service cost (credit)
$
138

 
$
178

 
$
(35
)
 
$
(48
)
Net actuarial loss (gain)
19,866

 
15,757

 
(1
)
 
(158
)
Total
$
20,004

 
$
15,935

 
$
(36
)
 
$
(206
)
Amounts recorded in regulatory assets and liabilities (pre-tax):
 
 
 
 
 
 
 
Prior service cost (credit)
$
1,262

 
$
1,570

 
$
(2,247
)
 
$
(2,890
)
Net actuarial loss
180,964

 
138,440

 
2,425

 
2,289

Total
$
182,226

 
$
140,010

 
$
178

 
$
(601
)
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:
2016
 
2015
 
2014
 
 
 
2016
 
2015
 
2014
 
Discount rate - benefit obligations
3.80
%
 
4.60
%
 
4.60
%
 
 
 
3.80
%
 
4.70
%
 
4.60
%
 
Discount rate - benefit cost
4.60
%
 
4.60
%
 
5.20
%
 
 
 
4.70
%
 
4.60
%
 
5.10% - 5.40%

 
Expected return on plan assets
7.55
%
 
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
 
2016
 
2015
 
2014
 
2016
 
2015
 
2014
Service cost
$
6,927

 
$
6,962

 
$
6,492

 
$
183

 
$
202

 
$
162

Interest cost
23,270

 
22,511

 
22,885

 
465

 
479

 
488

Expected return on assets
(28,668
)
 
(28,898
)
 
(26,599
)
 
(596
)
 
(612
)
 
(557
)
Amortization of:
 
 
 
 
 
 
 
 
 
 
 
Prior service cost (benefit)
348

 
348

 
348

 
(641
)
 
(641
)
 
(641
)
Actuarial loss
9,571

 
8,793

 
6,642

 
98

 
122

 
116

Net benefit cost (income)
11,448

 
9,716

 
9,768

 
(491
)
 
(450
)
 
(432
)
Change in associated regulatory liabilities
—

 
—

 
—

 
971

 
3,740

 
3,704

Net benefit cost after change in regulatory liabilities
$
11,448

 
$
9,716

 
$
9,768

 
$
480

 
$
3,290

 
$
3,272

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 2017
$
25,980

 
$
588

Fiscal 2018
27,254

 
577

Fiscal 2019
28,555

 
575

Fiscal 2020
29,902

 
561

Fiscal 2021
31,168

 
545

Fiscal 2021 - 2025
174,070

 
2,719

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:
 
2016
 
2015
Health care cost trend rate assumed for next year
7.25
%
 
7.5
%
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

 
2026

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:
 
2016
 
2015
 
Allocation
 
Range
Equity investments:
 
 
 
 
 
 
 
 
Domestic
 
54.1
%
 
56.2
%
 
52.5
%
 
40.0% - 65.0%
International
 
10.2
%
 
10.2
%
 
12.5
%
 
7.5% - 17.5%
Total
 
64.3
%
 
66.4
%
 
65.0
%
 
60.0% - 70.0%
Fixed income funds & cash equivalents
 
35.7
%
 
33.6
%
 
35.0
%
 
30.0% - 40.0%
Total
 
100.0
%
 
100.0
%
 
100.0
%
 
 
 
 
 
 
 
 
Target
 
 
 
 
Actual
 
Asset
 
Permitted
VEBA:
 
2016
 
2015
 
Allocation
 
Range
Domestic equity investments
 
69.9
%
 
67.4
%
 
65.0
%
 
60.0% - 70.0%
Fixed income funds & cash equivalents
 
30.1
%
 
32.6
%
 
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, 2016 and 2015 are as follows:
 
Pension Plan
 
Level 1
 
Level 2
 
Level 3
 
Total
September 30, 2016:
 
 
 
 
 
 
 
Domestic equity investments:
 
 
 
 
 
 
 
S&P 500 Index equity mutual funds
$
158,906

 
$
—

 
$
—

 
$
158,906

Small and midcap equity mutual funds
43,170

 
—

 
—

 
43,170

Smallcap common stocks
11,414

 
—

 
—

 
11,414

   UGI Corporation Common Stock
37,013

 
—

 
—

 
37,013

     Total domestic equity investments
250,503

 
—

 
—

 
250,503

International index equity mutual funds
47,324

 
—

 
—

 
47,324

Fixed income investments:
 
 
 
 
 
 


   Bond index mutual funds
147,794

 
—

 
—

 
147,794

   Cash equivalents
—

 
17,811

 
—

 
17,811

      Total fixed income investments
147,794

 
17,811

 
—

 
165,605

Total
$
445,621

 
$
17,811

 
$
—

 
$
463,432

September 30, 2015:
 
 
 
 
 
 
 
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


 
VEBA
 
Level 1
 
Level 2
 
Level 3
 
Total
September 30, 2016:
 
 
 
 
 
 
 
S&P 500 Index equity mutual fund
$
9,583

 
$
—

 
$
—

 
$
9,583

Bond index mutual fund
4,019

 
—

 
—

 
4,019

Cash equivalents
—

 
113

 
—

 
113

Total
$
13,602

 
$
113

 
$
—

 
$
13,715

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