XML 61 R48.htm IDEA: XBRL DOCUMENT v3.6.0.2
Pensions (Tables)
12 Months Ended
Dec. 31, 2016
Compensation and Retirement Disclosure [Abstract]  
Schedule of significant weighted average assumptions
The significant weighted-average assumptions used to determine net periodic costs of the plan during the year were as follows:
 
 
2016
 
2015
 
2014
Year ended December 31,
 
%
 
%
 
%
 
 
 
 
 
 
 
Discount rate
 
3.85
 
3.70
 
4.50
Expected long-term rate of return on plan assets
 
4.90
 
4.10
 
4.80
 
The significant weighted-average assumptions used to determine benefit obligations of the plan at year end were as follows:
 
 
2016
 
2015
December 31,
 
%
 
%
 
 
 
 
 
Discount rate
 
2.70
 
3.85
Schedule of fair value of plan assets
The fair value of Belmond’s pension plan assets at December 31, 2016 and 2015 by asset category is as follows:
 
 
Total
 
Level 1
 
Level 2
 
Level 3
December 31, 2016
 
$’000
 
$’000
 
$’000
 
$’000
 
 
 
 
 
 
 
 
 
Cash
 
2,840

 
2,840

 

 

Equity securities:
 
 
 
 
 
 
 
 
U.K. managed funds
 
4,461

 
4,461

 

 

Overseas managed funds
 
5,667

 
5,667

 

 

Fixed income securities:
 
 
 
 
 
 
 
 
U.K. government bonds
 
2,774

 
2,774

 

 

Corporate bonds
 
2,004

 
2,004

 

 

Other types of investments:
 
 
 
 
 
 
 
 
Quoted hedge funds
 
4,330

 
4,330

 

 

Annuities
 
1,942

 

 

 
1,942

 
 
 
 
 
 
 
 
 
 
 
24,018

 
22,076

 

 
1,942

 
 
 
Total
 
Level 1
 
Level 2
 
Level 3
December 31, 2015
 
$’000
 
$’000
 
$’000
 
$’000
 
 
 
 
 
 
 
 
 
Cash
 
1,101

 
1,101

 

 

Equity securities:
 
 
 
 
 
 
 
 
U.K. managed funds
 
5,509

 
5,509

 

 

Overseas managed funds
 
4,999

 
4,999

 

 

Fixed income securities:
 
 
 
 
 
 
 
 
U.K. government bonds
 
860

 
860

 

 

Corporate bonds
 
5,847

 
5,847

 

 

Other types of investments:
 
 
 
 
 
 
 
 
Quoted hedge funds
 
3,860

 
3,860

 

 

Annuities
 
2,026

 

 

 
2,026

 
 
 
 
 
 
 
 
 
 
 
24,202

 
22,176

 

 
2,026

Schedule of fair value measurements using significant unobservable inputs (Level 3)
Reconciliations of fair value measurements using significant unobservable inputs (Level 3) at December 31, 2016 and 2015 are as follows:
 
 
Annuities
Year ended December 31, 2016
 
$’000
 
 
 
Beginning balance at January 1, 2016
 
2,026

Foreign exchange
 
(342
)
Actual return on plan assets:
 
 
Assets still held at the reporting date
 
321

Purchases, sales and settlements, net
 
(63
)
 
 
 
Ending balance at December 31, 2016
 
1,942

 
 
 
Annuities
Year ended December 31, 2015
 
$’000
 
 
 
Beginning balance at January 1, 2015
 
2,186

Foreign exchange
 
(112
)
Actual return on plan assets:
 
 
Assets still held at the reporting date
 
25

Purchases, sales and settlements, net
 
(73
)
 
 
 
Ending balance at December 31, 2015
 
2,026

Schedule of changes in the benefit obligation, the plan assets and funded status of the plan
The changes in the benefit obligation, the plan assets and the funded status for the plan were as follows:
 
 
2016
 
2015
 
2014
Year ended December 31,
 
$’000
 
$’000
 
$’000
 
 
 
 
 
 
 
Change in benefit obligation:
 
 
 
 
 
 
Benefit obligation at beginning of year
 
24,556

 
27,353

 
24,768

Interest cost
 
861

 
984

 
1,092

Actuarial loss/(gain)
 
5,259

 
(702
)
 
3,680

Benefits paid
 
(529
)
 
(1,723
)
 
(468
)
Foreign currency translation
 
(4,682
)
 
(1,356
)
 
(1,719
)
 
 
 
 
 
 
 
Benefit obligation at end of year
 
25,465

 
24,556

 
27,353

 
 
 
 
 
 
 
Change in plan assets:
 
 
 
 
 
 
Fair value of plan assets at beginning of year
 
24,202

 
24,968

 
23,162

Actual return on plan assets
 
3,116

 
309

 
1,821

Employer contributions
 
1,730

 
1,946

 
2,025

Benefits paid
 
(529
)
 
(1,723
)
 
(468
)
Foreign currency translation
 
(4,501
)
 
(1,298
)
 
(1,572
)
 
 
 
 
 
 
 
Fair value of plan assets at end of year
 
24,018

 
24,202

 
24,968

 
 
 
 
 
 
 
Funded status at end of year
 
(1,447
)
 
(354
)
 
(2,385
)
 
 
 
 
 
 
 
Net actuarial loss/(gain) recognized in other comprehensive loss
 
2,649

 
(727
)
 
2,449

Schedule of amounts recognized in the consolidated balance sheets
Amounts recognized in the consolidated balance sheets consist of the following:
 
 
2016
 
2015
December 31,
 
$’000
 
$’000
 
 
 
 
 
Non-current liabilities
 
1,447

 
354

Schedule of amounts recognized in other comprehensive income/(loss)
Amounts recognized in accumulated other comprehensive loss gross of tax consist of the following:
 
 
2016
 
2015
December 31,
 
$’000
 
$’000
 
 
 
 
 
Net loss
 
(12,583
)
 
(9,934
)
Prior service cost
 

 

Net transitional obligation
 

 

 
 
 
 
 
Total amount recognized in accumulated other comprehensive loss
 
(12,583
)
 
(9,934
)
Schedule of accumulated benefit obligations in excess of fair value of plan assets
The following table details certain information with respect to Belmond’s U.K. defined benefit pension plan:
 
 
2016
 
2015
Year ended December 31,
 
$’000
 
$’000
 
 
 
 
 
Projected benefit obligation
 
25,465

 
24,556

 
 
 
 
 
Accumulated benefit obligation
 
25,465

 
24,556

 
 
 
 
 
Fair value of plan assets
 
24,018

 
24,202

Schedule of components of net periodic pension benefit cost
Components of net periodic benefit cost are as follows:
 
 
2016
 
2015
 
2014
Year ended December 31,
 
$’000
 
$’000
 
$’000
 
 
 
 
 
 
 
Service cost
 

 

 

Interest cost on projected benefit obligation
 
861

 
984

 
1,092

Expected return on assets
 
(1,121
)
 
(1,034
)
 
(1,139
)
Net amortization and deferrals
 
615

 
750

 
550

 
 
 
 
 
 
 
Net periodic benefit cost
 
355

 
700

 
503

Schedule of future benefit payments
The following benefit payments, which reflect assumed future service, are expected to be paid:
Year ended December 31,
 
$’000
 
 
 
2017
 
531

2018
 
440

2019
 
609

2020
 
488

2021
 
627

Next five years
 
4,253

Schedule of contributions to defined contribution pension plans
Total contributions to the plans were as follows:
 
 
2016
 
2015
 
2014
Year ended December 31,
 
$’000
 
$’000
 
$’000
 
 
 
 
 
 
 
Employers’ contributions
 
2,052

 
2,199

 
2,527