XML 61 R47.htm IDEA: XBRL DOCUMENT v3.22.4
DEFINED BENEFIT RETIREMENT PLAN (Tables)
12 Months Ended
Dec. 31, 2022
Retirement Benefits [Abstract]  
Schedule of Changes in PBO and Fair Value of Plan Assets for Pension Plan

(19) DEFINED BENEFIT RETIREMENT PLAN – CONTINUED

Changes in the PBO and fair value of plan assets for the pension plan for the period from December 26, 2020 to December 25, 2021 were as follows:

    

Projected 

    

    

Benefit 

Plan 

Funded 

Obligation

Assets

status

Fair Value at December 26, 2020

$

860,173

$

741,650

$

(118,523)

Employer contributions

1,924

  

Interest cost

 

9,896

 

 

  

Actual return on plan assets

 

 

48,637

 

  

Benefits paid

 

(22,952)

 

(22,952)

 

  

Actuarial gain

 

(77,379)

 

 

  

Currency translation

 

(8,032)

 

(8,089)

 

  

Fair Value at December 25, 2021

$

761,706

$

761,170

$

(536)

Changes in the PBO and fair value of plan assets for the pension plan for the period from December 25, 2021 to December 31, 2022 were as follows:

    

Projected  

    

    

Benefit

Plan 

Funded 

Obligation

Assets

status

Fair Value at December 25, 2021

$

761,706

$

761,170

$

(536)

Employer contributions

17,155

  

Interest cost

 

12,551

 

 

  

Actual return on plan assets

 

 

(228,493)

 

  

Benefits paid

 

(20,175)

 

(20,175)

 

  

Actuarial gain

 

(248,252)

 

 

  

Currency translation

 

(70,119)

 

(69,730)

 

  

Fair Value at December 31, 2022

$

435,711

$

459,927

$

24,216

Schedule of Pre-Tax Amounts Recognized in Accumulated Other Comprehensive Income (Loss)

Pre-tax amounts recognized in accumulated other comprehensive income (loss) as of December 31, 2022 and December 25, 2021 consisted of actuarial gains (losses):

Balance December 26, 2020

    

$

(165,258)

Actuarial gain

 

102,529

Prior service costs amortization

 

550

Currency translation gain

 

1,239

Balance December 25, 2021

 

(60,940)

Actuarial loss

 

(2,915)

Prior service costs amortization

 

493

Currency translation gain

 

5,451

Balance December 31, 2022

$

(57,911)

Schedule of Weighted-Average Actuarial Assumptions Used to Determine the Benefit Obligation The weighted-average actuarial assumptions used to determine the benefit obligation at December 31, 2022 and December 25, 2021 were as follows:

Percentages

    

2022

    

2021

Discount rate

 

4.80

%  

1.90

%

Salary increase

 

N/A

 

N/A

CPI inflation

 

2.35

%  

2.70

%

RPI inflation

 

3.25

%  

3.30

%

Schedule of Components of the Net Periodic Pension (Benefit) Expense

The components of the net periodic pension benefit for the fiscal years ended December 31, 2022 and December 25, 2021 were as follows:

Net periodic (benefit) expense:

2022

    

2021

Interest cost

$

12,551

$

9,896

Expected return on plan assets

 

(23,131)

 

(27,763)

Amortization of prior service cost

 

493

 

550

Amortization of actuarial loss

 

 

2,750

Net periodic benefit

$

(10,087)

$

(14,567)

Schedule of Weighted-Average Actuarial Assumptions Used to Determine Expense The weighted-average actuarial assumptions used to determine expense are as follows for fiscal years 2022 and 2021:

Percentages

    

2022

2021

Discount rate for benefit obligations

 

1.90

%  

1.40

%

Discount rate for interest cost

1.80

%  

1.15

%

Expected return on plan assets

 

3.48

%  

3.96

%

CPI Inflation

 

2.70

%  

2.00

%

RPI Inflation

 

3.30

%  

2.90

%

Schedule of Expected Pension Benefit Payments

The following table details expected pension benefit payments for the years 2023 through 2032:

2023

    

$

20,432

2024

 

21,036

2025

 

21,641

2026

 

22,366

2027

 

22,970

Years 2028 - 2032

 

125,733

Schedule of Pension Plan Assets Measured at Fair Value on a Recurring Basis

    

Quoted Prices in

    

Significant Other

    

Significant

    

Active Markets

Observable

Unobservable

for Identical

Inputs

Inputs

December 31, 2022

Inputs (Level 1)

(Level 2)

(Level 3)

Total

Plan assets at fair value:

 

  

 

  

 

  

 

  

Temporary cash investments

$

5,916

$

$

$

5,916

Total plan net assets at fair value

$

5,916

$

$

$

5,916

Plan assets at NAV:

 

  

 

  

 

  

 

  

Leveraged inflation-linked gilt funds

 

  

 

  

 

206,555

Corporate bonds

 

  

 

  

 

63,953

Corporate stock

 

  

 

  

 

55,379

Secured income asset funds

 

  

 

  

 

128,124

Total plan assets at NAV

 

  

 

  

 

454,011

Total plan assets

 

  

 

  

$

459,927

    

Quoted Prices in

    

Significant Other

    

Significant

    

Active Markets

Observable

Unobservable

for Identical

Inputs

Inputs

December 25, 2021

Inputs (Level 1)

(Level 2)

(Level 3)

Total

Plan assets at fair value:

 

  

 

  

 

  

 

  

Temporary cash investments

$

14,000

$

$

$

14,000

Total plan net assets at fair value

$

14,000

$

$

$

14,000

Plan assets at NAV:

 

  

 

  

 

  

 

  

Leveraged inflation-linked gilt funds

 

  

 

  

 

283,288

Corporate bonds

 

  

 

  

 

107,945

Corporate stock

 

  

 

  

 

212,730

Secured income asset funds

 

  

 

  

 

143,207

Total plan assets at NAV

 

  

 

  

 

747,170

Total plan assets

 

  

 

  

$

761,170