XML 66 R45.htm IDEA: XBRL DOCUMENT v3.8.0.1
DEFINED BENEFIT RETIREMENT PLAN (Tables)
12 Months Ended
Dec. 30, 2017
Defined Benefit Pension Plans and Defined Benefit Postretirement Plans Disclosure [Abstract]  
Schedule of changes in PBO and fair value of plan assets for pension plan
Projected Benefit Obligation and Fair Value of Plan Assets—The accumulated benefit obligation (ABO) is the present value of benefits earned to date, assuming no future compensation growth.
As there are no active employees in the plan, the ABO is equal to the PBO for all years presented. The underfunded ABO represents the difference between the PBO and the fair value of plan assets.
Changes in the PBO and fair value of plan assets for the pension plan for the period from December 31, 2015 to December 31, 2016 were as follows:
 
Projected
Benefit
Obligation
 
Plan
Assets
 
Funded
status
Fair Value at December 31, 2015
$
697,449

 
$
518,126

 
$
(179,323
)
Employer contributions

 
1,426

 
 
Interest cost
23,496

 

 
 
Actual return on plan assets

 
80,538

 
 
Benefits paid
(17,792
)
 
(17,792
)
 
 
Actuarial loss
125,765

 

 
 
Currency translation
(132,781
)
 
(95,631
)
 
 
Fair Value at December 31, 2016
$
696,137

 
$
486,667

 
$
(209,470
)




(18) DEFINED BENEFIT RETIREMENT PLAN (Continued)    
Changes in the PBO and fair value of plan assets for the pension plan for the period from December 31, 2016 to December 31, 2017 were as follows:
 
Projected
Benefit
Obligation
 
Plan
Assets
 
Funded
status
Fair Value at December 31, 2016
$
696,137

 
$
486,667

 
$
(209,470
)
Employer contributions

 
40,245

 
 
Interest cost
18,152

 

 
 
Actual return on plan assets

 
40,842

 
 
Benefits paid
(22,172
)
 
(22,172
)
 
 
Actuarial loss
25,154

 

 
 
Currency translation
66,030

 
48,167

 
 
Fair Value at December 31, 2017
$
783,301

 
$
593,749

 
$
(189,552
)
Schedule of pre-tax amounts recognized in accumulated other comprehensive income (loss)
Balance December 26, 2015
$
(106,959
)
     Actuarial loss
(66,957
)
     Currency translation gain
17,038

Balance December 31, 2016
(156,878
)
     Actuarial loss
(1,789
)
     Currency translation loss
(9,583
)
Balance December 30, 2017
$
(168,250
)
Schedule of weighted-average actuarial assumptions used to determine the benefit obligation
Percentages
2017
 
2016
Discount rate
2.55
%

2.80
%
Salary increase
N/A


N/A

CPI inflation
2.20
%

2.25
%
RPI inflation
3.30
%

3.15
%
Schedule of components of the net periodic pension (benefit) expense
 
 
2017
 
2016
Net Periodic Benefit Cost:
 
 
 
Interest cost
18,152

 
23,496

Expected return on plan assets
(20,486
)
 
(22,986
)
Amortization of actuarial loss
2,982

 
1,360

Net periodic benefit expense (benefit)
$
648

 
$
1,870

Schedule of weighted-average actuarial assumptions used to determine expense
Percentages
 
2017
 
2016
Discount rate
2.80
%
 
3.75
%
Expected return on plan assets
4.22
%
 
5.15
%
CPI Inflation
2.25
%
 
2.15
%
RPI Inflation
3.35
%
 
3.35
%
Schedule of expected pension benefit payments
2018
$
23,879

2019
24,689

2020
25,500

2021
26,308

2022
27,117

Years 2023 - 2027
149,078

Schedule of pension plan assets measured at fair value on a recurring basis
December 31, 2017
Quoted Prices in
Active Markets
for Identical
Inputs (Level 1)
 
Significant Other
Observable
Inputs
(Level 2)
 
Significant
Unobservable
Inputs
(Level 3)
 
Total
Plan assets at fair value:
 
 
 
 
 
 
 
Temporary cash investments
$
17,915

 
$

 
$

 
$
17,915

Corporate stock
536

 

 

 
536

Total plan net assets at fair value
$
18,451

 
$

 
$

 
$
18,451

Plan assets at NAV:
 
 
 
 
 
 
 
Leveraged inflation-linked gilt funds


 


 

 
158,011

Corporate bonds


 


 

 
88,905

Corporate stock


 


 

 
212,505

Diversified growth funds

 


 

 
115,877

Total plan assets at NAV

 

 

 
575,298

  Total plan assets

 

 

 
$
593,749

December 31, 2016
Quoted Prices in
Active Markets
for Identical
Inputs (Level 1)
 
Significant Other
Observable
Inputs
(Level 2)
 
Significant
Unobservable
Inputs
(Level 3)
 
Total
Plan assets at fair value:
 
 
 
 
 
 
 
Temporary cash investments
$
1,900

 
$

 
$

 
$
1,900

Corporate stock
480

 

 

 
480

Total plan net assets at fair value
$
2,380

 
$

 
$

 
$
2,380

Plan assets at NAV:
 
 
 
 
 
 
 
Index-linked gilts

 


 

 
135,141

Corporate bonds

 


 

 
83,834

Corporate stock

 


 

 
165,338

Diversified growth funds

 


 

 
99,974

Total plan assets at NAV

 

 

 
484,287

  Total plan assets

 

 

 
$
486,667