XML 68 R53.htm IDEA: XBRL DOCUMENT v3.10.0.1
Pensions (Tables)
12 Months Ended
Dec. 31, 2018
Retirement Benefits [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:
 
 
2018
 
2017
 
2016
Year ended December 31,
 
%
 
%
 
%
 
 
 
 
 
 
 
Discount rate
 
2.50
 
2.70
 
3.85
Expected long-term rate of return on plan assets
 
3.96
 
3.87
 
4.90
 
The significant weighted-average assumptions used to determine benefit obligations of the plan at year end were as follows:
 
 
2018
 
2017
December 31,
 
%
 
%
 
 
 
 
 
Discount rate
 
2.80
 
2.50
Schedule of fair value of plan assets
The fair value of Belmond’s pension plan assets at December 31, 2018 and 2017 by asset category is as follows:
 
 
Total
 
Level 1
 
Level 2
 
Level 3
December 31, 2018
 
$’000
 
$’000
 
$’000
 
$’000
 
 
 
 
 
 
 
 
 
Cash
 
733

 
733

 

 

Equity securities:
 
 
 
 
 
 
 
 
U.K. managed funds
 
3,800

 
3,800

 

 

Overseas managed funds
 
7,437

 
7,437

 

 

Fixed income securities:
 
 
 
 
 
 
 
 
U.K. government bonds
 
3,701

 
3,701

 

 

Corporate bonds
 
3,910

 
3,910

 

 

Other types of investments:
 
 
 
 
 
 
 
 
Quoted hedge funds
 
4,091

 
4,091

 

 

Annuities
 
1,892

 

 

 
1,892

 
 
 
 
 
 
 
 
 
 
 
25,564

 
23,672

 

 
1,892

 
 
 
Total
 
Level 1
 
Level 2
 
Level 3
December 31, 2017
 
$’000
 
$’000
 
$’000
 
$’000
 
 
 
 
 
 
 
 
 
Cash
 
1,908

 
1,908

 

 

Equity securities:
 
 
 
 
 
 
 
 
U.K. managed funds
 
4,529

 
4,529

 

 

Overseas managed funds
 
8,486

 
8,486

 

 

Fixed income securities:
 
 
 
 
 
 
 
 
U.K. government bonds
 
3,058

 
3,058

 

 

Corporate bonds
 
3,437

 
3,437

 

 

Other types of investments:
 
 
 
 
 
 
 
 
Quoted hedge funds
 
4,635

 
4,635

 

 

Annuities
 
2,179

 

 

 
2,179

 
 
 
 
 
 
 
 
 
 
 
28,232

 
26,053

 

 
2,179

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, 2018 and 2017 are as follows:
 
 
Annuities
Year ended December 31, 2018
 
$’000
 
 
 
Beginning balance at January 1, 2018
 
2,179

Foreign exchange
 
(129
)
Actual return on plan assets:
 
 
Assets still held at the reporting date
 
(88
)
Purchases, sales and settlements, net
 
(70
)
 
 
 
Ending balance at December 31, 2018
 
1,892

 
 
 
Annuities
Year ended December 31, 2017
 
$’000
 
 
 
Beginning balance at January 1, 2017
 
1,942

Foreign exchange
 
190

Actual return on plan assets:
 
 
Assets still held at the reporting date
 
120

Purchases, sales and settlements, net
 
(73
)
 
 
 
Ending balance at December 31, 2017
 
2,179

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:
 
 
2018
 
2017
 
2016
Year ended December 31,
 
$’000
 
$’000
 
$’000
 
 
 
 
 
 
 
Change in benefit obligation:
 
 
 
 
 
 
Benefit obligation at beginning of year
 
28,882

 
25,465

 
24,556

Interest cost
 
705

 
713

 
861

Actuarial loss/(gain)
 
(2,027
)
 
663

 
5,259

Benefits paid
 
(556
)
 
(485
)
 
(529
)
Foreign currency translation
 
(1,627
)
 
2,526

 
(4,682
)
 
 
 
 
 
 
 
Benefit obligation at end of year
 
25,377

 
28,882

 
25,465

 
 
 
 
 
 
 
Change in plan assets:
 
 
 
 
 
 
Fair value of plan assets at beginning of year
 
28,232

 
24,018

 
24,202

Actual return on plan assets
 
(1,013
)
 
1,264

 
3,116

Employer contributions
 
527

 
1,009

 
1,730

Benefits paid
 
(556
)
 
(485
)
 
(529
)
Foreign currency translation
 
(1,626
)
 
2,426

 
(4,501
)
 
 
 
 
 
 
 
Fair value of plan assets at end of year
 
25,564

 
28,232

 
24,018

 
 
 
 
 
 
 
Funded status at end of year
 
187

 
(650
)
 
(1,447
)
 
 
 
 
 
 
 
Net actuarial (gain)/loss recognized in other comprehensive loss
 
(689
)
 
(383
)
 
2,649

Schedule of amounts recognized in the consolidated balance sheets
Amounts recognized in the consolidated balance sheets consist of the following:
 
 
2018
 
2017
December 31,
 
$’000
 
$’000
 
 
 
 
 
Non-current assets
 
187

 

 
 
 
 
 
Non-current liabilities
 

 
650

Schedule of amounts recognized in other comprehensive income/(loss)
Amounts recognized in accumulated other comprehensive loss gross of tax consist of the following:
 
 
2018
 
2017
December 31,
 
$’000
 
$’000
 
 
 
 
 
Net loss
 
(11,511
)
 
(12,200
)
Prior service cost
 

 

Net transitional obligation
 

 

 
 
 
 
 
Total amount recognized in accumulated other comprehensive loss
 
(11,511
)
 
(12,200
)
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:
 
 
2018
 
2017
Year ended December 31,
 
$’000
 
$’000
 
 
 
 
 
Projected benefit obligation
 
25,377

 
28,882

 
 
 
 
 
Accumulated benefit obligation
 
25,377

 
28,882

 
 
 
 
 
Fair value of plan assets
 
25,564

 
28,232

Schedule of components of net periodic pension benefit cost
Components of net periodic benefit cost are as follows:
 
 
2018
 
2017
 
2016
Year ended December 31,
 
$’000
 
$’000
 
$’000
 
 
 
 
 
 
 
Service cost
 

 

 

Interest cost on projected benefit obligation
 
705

 
713

 
861

Expected return on assets
 
(1,081
)
 
(997
)
 
(1,121
)
Net amortization and deferrals
 
756

 
780

 
615

 
 
 
 
 
 
 
Net periodic benefit cost
 
380

 
496

 
355

Schedule of future benefit payments
The following benefit payments, which reflect assumed future service, are expected to be paid:
Year ended December 31,
 
$’000
 
 
 
2019
 
629

2020
 
504

2021
 
648

2022
 
549

2023
 
652

Next five years
 
5,032

Schedule of contributions to defined contribution pension plans
Total contributions to the plans were as follows:
 
 
2018
 
2017
 
2016
Year ended December 31,
 
$’000
 
$’000
 
$’000
 
 
 
 
 
 
 
Employers’ contributions
 
2,304

 
2,030

 
2,052