XML 71 R41.htm IDEA: XBRL DOCUMENT v3.8.0.1
Retirement Plans (Tables)
12 Months Ended
Dec. 31, 2017
Retirement Plans [Abstract]  
Projected Benefit Obligations, Fair Values of Plan Assets and Amounts Recognized in the Balance Sheet



 

 

 

 

 



 

 

 

 

 

($ in millions)

2017

 

2016



 

 

 

 

 

Change in projected benefit obligation (PBO)

 

 

 

 

 

PBO at beginning of year

$

3,465 

 

$

2,142 

Service cost

 

97 

 

 

88 

Interest cost

 

127 

 

 

122 

Actuarial (gain)/loss

 

214 

 

 

137 

Benefits paid

 

(59)

 

 

(155)

CTF Acquisition PBO

 

 -

 

 

1,108 

Settlements

 

(486)

 

 

 -

Special termination benefits

 

 

 

23 

PBO at end of year

$

3,363 

 

$

3,465 



 

 

 

 

 

Change in plan assets

 

 

 

 

 

Fair value of plan assets at beginning of year

$

2,766 

 

$

1,572 

Fair value of plan assets for the CTF operations as of acquisition date

 

 -

 

 

1,120 

Actual return on plan assets

 

378 

 

 

201 

Employer contributions

 

206 

 

 

28 

Settlements

 

(486)

 

 

 -

Differential payment received from Verizon

 

(131)

 

 

 -

Benefits paid

 

(59)

 

 

(155)

Fair value of plan assets at end of year

$

2,674 

 

$

2,766 



 

 

 

 

 

Funded status

$

(689)

 

$

(699)



 

 

 

 

 

Amounts recognized in the consolidated balance sheet

 

 

 

 

 

Pension and other postretirement benefits - current

$

 -

 

$

 -

Pension and other postretirement benefits - noncurrent

$

(689)

 

$

(699)

Accumulated other comprehensive loss

$

556 

 

$

647 



 

 

 

 

 



Net Periodic Benefit Cost



 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

($ in millions)

 

2017

 

2016

 

2015



 

 

 

 

 

 

 

 

 

Components of total pension benefit cost

 

 

 

 

 

 

 

 

 

Service cost

 

$

97 

 

$

88 

 

$

55 

Interest cost on projected benefit obligation

 

 

127 

 

 

122 

 

 

88 

Expected return on plan assets

 

 

(186)

 

 

(168)

 

 

(129)

Amortization of unrecognized loss

 

 

30 

 

 

40 

 

 

29 

Net periodic pension benefit cost

 

 

68 

 

 

82 

 

 

43 

Pension settlement costs

 

 

83 

 

 

 -

 

 

 -

Special termination benefits

 

 

 

 

23 

 

 

 -

Total pension benefit cost

 

$

156 

 

$

105 

 

$

43 



 

 

 

 

 

 

 

 

 



Weighted Average Asset Allocations, By Asset Category



 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 



 

2017

 

2016

 

 

Asset category:

 

 

 

 

 

 

 

 

Equity securities

 

50 

%

 

50 

%

 

 

Debt securities

 

40 

%

 

38 

%

 

 

Alternative investments

 

10 

%

 

11 

%

 

 

Cash and other

 

 -

%

 

%

 

 

Total

 

100 

%

 

100 

%

 

 



 

 

 

 

 

 

 

 



Expected Benefit Payments Over The Next Ten Years



 

 

 

 

 

 



 

 

 

 

 

 

($ in millions)

 

Amount

 

 

 

    

 

 

 

 

 

 

2018

 

$

265 

 

 

 

2019

 

 

256 

 

 

 

2020

 

 

251 

 

 

 

2021

 

 

245 

 

 

 

2022

 

 

237 

 

 

 

2023-2027

 

 

1,122 

 

 

 

Total

 

$

2,376 

 

 

 



 

 

 

 

 

 



Schedule of Assumptions Used



 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 



 

2017

 

2016

 

2015

Discount rate - used at year end to value obligation

 

3.70 

%

 

4.10 

%

 

4.50 

%

Discount rate - used to compute annual cost

 

4.10 

%

 

4.50 

%

 

4.10 

%

Expected long-term rate of return on plan assets

 

7.50 

%

 

7.50 

%

 

7.75 

%

Rate of increase in compensation levels

 

2.50 

%

 

2.50 

%

 

2.50 

%



 

 

 

 

 

 

 

 

 



Schedule of Changes in Projected benefit Obligations for OPEB



 

 

 

 

 



 

 

 

 

 

($ in millions)

2017

 

2016



 

 

 

 

 

Change in benefit obligation

 

 

 

 

 

Benefit obligation at beginning of year

$

925 

 

$

626 

CTF Acquisition PBO

 

 -

 

 

276 

Service cost

 

21 

 

 

19 

Interest cost

 

40 

 

 

37 

Plan participants' contributions

 

 

 

Actuarial (gain)/loss

 

54 

 

 

(18)

Benefits paid

 

(31)

 

 

(23)

Special termination benefits

 

 -

 

 

Benefit obligation at end of year

$

1,016 

 

$

925 



 

 

 

 

 

Change in plan assets

 

 

 

 

 

Fair value of plan assets at beginning of year

$

 -

 

$

 -

Plan participants' contributions

 

 

 

Employer contribution

 

24 

 

 

18 

Benefits paid

 

(31)

 

 

(23)

Fair value of plan assets at end of year

$

 -

 

$

 -



 

 

 

 

 

Funded status

$

(1,016)

 

$

(925)



 

 

 

 

 

Amounts recognized in the consolidated balance sheet

 

 

 

 

 

Pension and other postretirement benefits - current

$

(29)

 

$

(23)

Pension and other postretirement benefits - noncurrent

$

(987)

 

$

(902)

Accumulated other comprehensive (gain)/loss

$

33 

 

$

(29)



 

 

 

 

 



Schedule of Net Benefit Costs For OPEB



 

 

 

 

 

 

 

 

 

($ in millions)

 

2017

 

2016

 

2015



 

 

 

 

 

 

 

 

 

Components of total postretirement benefit cost

 

 

 

 

 

 

 

 

 

Service cost

 

$

21 

 

$

19 

 

$

19 

Interest cost on projected benefit obligation

 

 

40 

 

 

37 

 

 

30 

Amortization of prior service (credit)/costs

 

 

(9)

 

 

(9)

 

 

(5)

Amortization of unrecognized loss

 

 

 -

 

 

 

 

Net periodic postretirement benefit cost

 

 

52 

 

 

48 

 

 

52 

Special termination benefits

 

 

 -

 

 

 

 

 -

Total postretirement benefit cost

 

$

52 

 

$

51 

 

$

52 



 

 

 

 

 

 

 

 

 



Schedule of Assumptions Used for OPEB



 

 

 

 

 

 



 

 

 

 

 

 



 

2017

 

2016

 

2015

Discount rate - used at year end to value obligation

 

3.70% - 3.80%

 

4.10% - 4.30%

 

4.50% - 4.70%

Discount rate - used to compute annual cost

 

4.10% - 4.30%

 

4.50% - 4.70%

 

4.10% - 4.20%



 

 

 

 

 

 



Schedule of Expected Benefit Payments for OPEB



 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

($ in millions)

 

Gross Benefit

 

Medicare Part D Subsidy

 

Total

    

 

 

 

 

 

 

 

 

 

2018

 

$

30 

 

$

 -

 

$

30 

2019

 

 

37 

 

 

 -

 

 

37 

2020

 

 

44 

 

 

 -

 

 

44 

2021

 

 

49 

 

 

 -

 

 

49 

2022

 

 

52 

 

 

 -

 

 

52 

2023-2027

 

 

306 

 

 

 

 

308 

Total

 

$

518 

 

$

 

$

520 



 

 

 

 

 

 

 

 

 



Net Periodic Benefit Cost Not Yet Recognized



 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 



 

Pension Plan

 

OPEB

($ in millions)

 

2017

 

2016

 

2017

 

2016

Net actuarial loss

 

$

556 

 

$

647 

 

$

54 

 

$

Prior service cost/(credit)

 

 

 -

 

 

 -

 

 

(21)

 

 

(30)

Total

 

$

556 

 

$

647 

 

$

33 

 

$

(29)



 

 

 

 

 

 

 

 

 

 

 

 



Amounts Recognized As A Componenet Of AOCI



 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 



 

Pension Plan

 

OPEB

($ in millions)

 

2017

 

2016

 

2017

 

2016

Accumulated other comprehensive (gain)/loss at

 

 

 

 

 

 

 

 

 

 

 

 

beginning of year

 

$

647 

 

$

584 

 

$

(29)

 

$

(20)



 

 

 

 

 

 

 

 

 

 

 

 

Net actuarial gain/(loss) recognized during year

 

 

(30)

 

 

(40)

 

 

 -

 

 

(1)

Prior service (cost)/credit recognized during year

 

 

 -

 

 

 -

 

 

 

 

Net actuarial loss/(gain) occurring during year

 

 

22 

 

 

103 

 

 

53 

 

 

(17)

Settlement loss recognized

 

 

(83)

 

 

 -

 

 

 -

 

 

 -

Net amount recognized in comprehensive income

 

 

 

 

 

 

 

 

 

 

 

 

(loss) for the year

 

 

(91)

 

 

63 

 

 

62 

 

 

(9)

Accumulated other comprehensive (gain)/loss at

 

 

 

 

 

 

 

 

 

 

 

 

end of year

 

$

556 

 

$

647 

 

$

33 

 

$

(29)