XML 69 R46.htm IDEA: XBRL DOCUMENT v3.6.0.2
DEFINED BENEFIT RETIREMENT PLAN (Tables)
12 Months Ended
Dec. 31, 2016
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. 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 27, 2014 to December 31, 2015 were as follows:
 
Projected
Benefit
Obligation
 
Plan
Assets
 
Funded
status
Fair Value at December 27, 2014
$
692,283

 
$
542,159

 
$
(150,124
)
Employer contributions

 
16,500

 
 
Interest cost
24,614

 

 
 
Actual return on plan assets

 
(306
)
 
 
Benefits paid
(18,346
)
 
(18,346
)
 
 
Actuarial loss
28,130

 

 
 
Currency translation
(29,232
)
 
(21,881
)
 
 
Fair Value at December 31, 2015
$
697,449

 
$
518,126

 
$
(179,323
)
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
)
Schedule of pre-tax amounts recognized in accumulated other comprehensive income (loss)
Balance December 27, 2014
$
(55,953
)
     Actuarial loss
(53,661
)
     Currency translation gain
2,655

Balance December 26, 2015
(106,959
)
     Actuarial loss
(66,957
)
     Currency translation gain
17,038

Balance December 31, 2016
$
(156,878
)
Schedule of weighted-average actuarial assumptions used to determine the benefit obligation
Percentages
2016
 
2015
Discount rate
2.80
%

3.75
%
Salary increase
N/A


N/A

CPI inflation
2.25
%

2.15
%
RPI inflation
3.15
%

3.25
%
Schedule of components of the net periodic pension (benefit) expense
 
 
2016
 
2015
Net Periodic Benefit Cost:
 
 
 
Interest cost
23,496

 
24,614

Expected return on plan assets
(22,986
)
 
(25,224
)
Amortization of actuarial loss
1,360

 

Net periodic benefit expense (benefit)
$
1,870

 
$
(610
)
Schedule of weighted-average actuarial assumptions used to determine expense
Percentages
 
2016
 
2015
Discount rate
3.75
%
 
3.65
%
Expected return on plan assets
5.15
%
 
5.00
%
CPI Inflation
2.15
%
 
2.10
%
RPI Inflation
3.35
%
 
3.20
%
Schedule of expected pension benefit payments
2017
$
16,650

2018
17,200

2019
17,800

2020
18,250

2021
18,900

Years 2022 - 2026
104,000

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

December 31, 2015
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
$
4,673

 
$

 
$

 
$
4,673

Corporate stock
508

 

 

 
508

Total plan net assets at fair value
$
5,181

 
$

 
$

 
$
5,181

Plan assets at NAV:
 
 
 
 
 
 
 
Index-linked gilts

 


 

 
123,257

Corporate bonds

 


 

 
100,701

Corporate stock

 


 

 
172,456

Diversified growth funds

 


 

 
116,531

Total plan assets at NAV

 

 

 
512,945

  Total plan assets

 

 

 
$
518,126