XML 51 R44.htm IDEA: XBRL DOCUMENT v2.4.1.9
DEFINED BENEFIT RETIREMENT PLAN (Tables)
12 Months Ended
Dec. 27, 2014
DEFINED BENEFIT RETIREMENT PLAN  
Schedule of changes in PBO and fair value of plan assets for pension plan

Changes in the PBO and fair value of plan assets for the pension plan for the period from December 29, 2012 to December 28, 2013 were as follows:

                                                                                                                                                                                    

 

 

Projected
Benefit
Obligation

 

Plan
Assets

 

Funded
status

 

Fair Value at December 29, 2012

 

$

597,767

 

$

485,724

 

$

(112,043

)

Employer contributions

 

 

 

 

17,619

 

 

 

 

Interest cost

 

 

26,431

 

 

 

 

 

 

Actual return on plan assets

 

 

 

 

7,676

 

 

 

 

Settlements

 

 

(12,981

)

 

(12,981

)

 

 

 

Benefits paid

 

 

(11,573

)

 

(11,573

)

 

 

 

Actuarial loss

 

 

37,235

 

 

 

 

 

 

Currency translation

 

 

14,978

 

 

10,995

 

 

 

 

​  

​  

​  

​  

​  

​  

Fair Value at December 28, 2013

 

$

651,857

 

$

497,460

 

$

(154,397

)

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

        Changes in the PBO and fair value of plan assets for the pension plan for the period from December 28, 2013 to December 27, 2014 were as follows:

                                                                                                                                                                                    

 

 

Projected
Benefit
Obligation

 

Plan
Assets

 

Funded
status

 

Fair Value at December 28, 2013

 

$

651,857

 

$

497,460

 

$

(154,397

)

Employer contributions

 

 

 

 

18,173

 

 

 

 

Interest cost

 

 

28,667

 

 

 

 

 

 

Actual return on plan assets

 

 

 

 

72,820

 

 

 

 

Benefits paid

 

 

(14,498

)

 

(14,498

)

 

 

 

Actuarial loss

 

 

66,889

 

 

 

 

 

 

Currency translation

 

 

(40,632

)

 

(31,796

)

 

 

 

​  

​  

​  

​  

​  

​  

Fair Value at December 27, 2014

 

$

692,283

 

$

542,159

 

$

(150,124

)

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

 

Schedule of pre-tax amounts recognized in accumulated other comprehensive income (loss)

                                                                                                                                                                                    

Balance December 29, 2012

 

$

12,617

 

Actuarial loss

 

 

(49,421

)

Currency translation loss

 

 

(2,004

)

​  

​  

Balance December 28, 2013

 

 

(38,808

)

Actuarial loss

 

 

(18,980

)

Currency translation gain

 

 

1,835

 

​  

​  

Balance December 27, 2014

 

$

(55,953

)

​  

​  

​  

​  

​  

 

Schedule of weighted-average actuarial assumptions used to determine the benefit obligation

                                                                                                                                                                                    

Percentages

 

2014

 

2013

 

Discount rate

 

 

3.65 

%

 

4.45 

%

Salary increase

 

 

N/A

 

 

N/A

 

CPI inflation

 

 

2.10 

%

 

2.70 

%

RPI inflation

 

 

3.20 

%

 

3.60 

%

 

Schedule of components of the net periodic pension expense

                                                                                                                                                                                    

 

 

2014

 

2013

 

Net Periodic Benefit Cost:

 

 

 

 

 

 

 

Interest cost

 

 

28,667

 

 

26,431

 

Expected return on plan assets

 

 

(26,029

)

 

(19,862

)

​  

​  

​  

​  

Net periodic benefit expense

 

$

2,638

 

$

6,569

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

 

Schedule of weighted-average actuarial assumptions used to determine expense

                                                                                                                                                                                    

Percentages

 

2014

 

2013

 

Discount rate

 

 

4.45 

%

 

4.60 

%

Expected return on plan assets

 

 

5.50 

%

 

4.20 

%

RPI Inflation

 

 

3.60 

%

 

3.20 

%

CPI Inflation

 

 

2.70 

%

 

2.70 

%

 

Schedule of expected pension benefit payments

                                                                                                                                                                                    

2015

 

$

14,000 

 

2016

 

 

14,500 

 

2017

 

 

14,935 

 

2018

 

 

15,400 

 

2019

 

 

15,870 

 

Years 2020 - 2024

 

 

86,341 

 

 

Schedule of pension plan assets measured at fair value on a recurring basis

                                                                                                                                                                                    

December 27, 2014

 

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

 

Significant Other
Observable
Inputs
(Level 2)

 

Significant
Unobservable
Inputs
(Level 3)

 

Total

 

Plan net assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

Temporary cash investments

 

$

 

$

12,320 

 

$

 

$

12,320 

 

Index-linked gilts

 

 

 

 

135,229 

 

 

 

 

135,229 

 

Corporate bonds

 

 

 

 

107,880 

 

 

 

 

107,880 

 

Corporate stock

 

 

 

 

176,010 

 

 

 

 

176,010 

 

Diversified growth funds

 

 

 

 

110,720 

 

 

 

 

110,720 

 

​  

​  

​  

​  

​  

​  

​  

​  

Total plan net assets at fair value

 

$

 

$

542,159 

 

$

 

$

542,159 

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

 

                                                                                                                                                                                    

December 28, 2013

 

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

 

Significant Other
Observable
Inputs
(Level 2)

 

Significant
Unobservable
Inputs
(Level 3)

 

Total

 

Plan net assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

Temporary cash investments

 

$

 

$

10,791 

 

$

 

$

10,791 

 

Index-linked gilts

 

 

 

 

112,208 

 

 

 

 

112,208 

 

Corporate bonds

 

 

 

 

166,604 

 

 

 

 

166,604 

 

Corporate stock

 

 

 

 

141,029 

 

 

 

 

141,029 

 

Diversified growth funds

 

 

 

 

66,828 

 

 

 

 

66,828 

 

​  

​  

​  

​  

​  

​  

​  

​  

Total plan net assets at fair value

 

$

 

$

497,460 

 

$

 

$

497,460 

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​