XML 41 R32.htm IDEA: XBRL DOCUMENT v2.4.1.9
Retirement Benefits (Tables)
12 Months Ended
Dec. 26, 2014
Retirement Benefits Tables [Abstract]  
Plan assets by category and fair value measurement level
    Total Level 1 Level 2 Level 3
December 26, 2014            
Equity            
 U.S. Large Cap $ 92,272 $ - $ 92,272 $ -
 U.S. Small/Mid Cap   14,948   -   14,948   -
 International   45,958   -   45,958   -
  Total Equity   153,178   -   153,178   -
Fixed income   53,548   -   40,693   12,855
Insurance contract   28,899   -   -   28,899
Real estate and other   41,583   1,356   15,008   25,219
  Total $ 277,208 $ 1,356 $ 208,879 $ 66,973
               
December 27, 2013            
Equity            
 U.S. Large Cap $ 95,025 $ - $ 95,025 $ -
 U.S. Small/Mid Cap   18,020   -   18,020   -
 International   69,140   -   69,140   -
  Total Equity   182,185   -   182,185   -
Fixed income   48,718   -   40,158   8,560
Real estate and other   49,704   1,149   31,271   17,284
  Total $ 280,607 $ 1,149 $ 253,614 $ 25,844
Level 3 plan assets activity
  2014 2013
Balance, beginning of year $ 25,844 $ 15,138
Transfer from level 2 (insurance contract)   31,271   -
Purchases   12,914   14,277
Redemptions   (3,849)   (5,351)
Change in unrealized gains (losses)   793   1,780
Balance, end of year $ 66,973 $ 25,844
Funded status of plans
  Pension Benefits Postretirement Medical Benefits
  2014 2013 2014 2013
Change in benefit obligation           
 Obligation, beginning of year$ 352,271 $ 359,701 $ 21,342 $ 23,472
 Service cost  6,846   7,447   486   626
 Interest cost  15,944   14,149   981   961
 Actuarial loss (gain)  44,290   (15,653)   1,037   (2,582)
 Plan changes  -   3,197   -   -
 Benefit payments  (23,593)   (10,762)   (1,082)   (1,135)
 Settlements  -   (7,430)   -   -
 Exchange rate changes  (6,066)   1,622   -   -
 Obligation, end of year$ 389,692 $ 352,271 $ 22,764 $ 21,342
Change in plan assets           
 Fair value, beginning of year$ 280,607 $ 246,606 $ - $ -
 Actual return on assets  21,622   40,280   -   -
 Employer contributions  1,814   10,728   1,082   1,135
 Benefit payments  (23,593)   (10,762)   (1,082)   (1,135)
 Settlements  -   (7,241)   -   -
 Exchange rate changes  (3,242)   996   -   -
 Fair value, end of year$ 277,208 $ 280,607 $ - $ -
Funded status$ (112,484) $ (71,664) $ (22,764) $ (21,342)
Amounts recognized in balance sheets
Amounts recognized in consolidated balance sheets           
 Current liabilities$ 1,308 $ 1,116 $ 1,165 $ 1,256
 Non-current liabilities  111,176   70,548   21,599   20,086
 Total liabilities$ 112,484 $ 71,664 $ 22,764 $ 21,342
Accumulated benefit obligation in excess of plan assets
 2014 2013
Projected benefit obligation$ 389,692 $ 352,271
Accumulated benefit obligation  360,945   326,030
Fair value of plan assets  277,208   280,607
Components of Net Periodic Benefic Cost
  Pension Benefits Postretirement Medical Benefits
  2014 2013 2012 2014 2013 2012
Service cost-benefits earned during the period$ 6,846 $ 7,447 $ 6,414 $ 486 $ 626 $ 589
Interest cost on projected benefit obligation  15,944   14,149   13,729   981   961   986
Expected return on assets  (21,253)   (18,508)   (15,907)   -   -   -
Amortization of prior service cost (credit)  320   8   (5)   (658)   (658)   (658)
Amortization of net loss (gain)  4,929   10,456   10,814   15   480   395
Cost of pension plans which are not significant                 
 and have not adopted ASC 715  80   94   121  N/A  N/A  N/A
Net periodic benefit cost$ 6,866 $ 13,646 $ 15,166 $ 824 $ 1,409 $ 1,312
Amounts recognized in other comprehensive income
 Pension Benefits Postretirement Medical Benefits
 2014 2013 2014 2013
Net loss (gain) arising during the period$ 42,733 $ (37,284) $ 1,037 $ (2,582)
Prior service cost (credit) arising during the period  -   3,197   -   -
Amortization of net gain (loss)  (4,929)   (10,456)   (15)   (480)
Amortization of prior service credit (cost)  (320)   (8)   658   658
Total$ 37,484 $ (44,551) $ 1,680 $ (2,404)
Amounts included in accumulated other comprehensive income
 Pension Benefits Postretirement Medical Benefits
 2014 2013 2014 2013
Prior service cost (credit)$ 2,658 $ 3,271 $ (1,786) $ (2,444)
Net loss  111,298   73,200   4,347   3,325
Net before income taxes  113,956   76,471   2,561   881
Income taxes  (39,011)   (26,903)   (922)   (317)
Net$ 74,945 $ 49,568 $ 1,639 $ 564
Amounts in AOCI expected to be recognized as cost in next year
     Postretirement
 Pension Medical
 Benefits Benefits
Prior service cost (credit)$ 295  $ (676) 
Net loss (gain)  8,922    271 
Net before income taxes  9,217    (405) 
Income taxes  (3,318)    146 
Net$ 5,899  $ (259) 
Assumptions used to determine obligations and cost
   Pension Benefits Postretirement Medical Benefits
Weighted average assumptions 2014 2013 2014 2013
U.S. Plans            
 Discount rate  4.2%  5.0%  4.2%  5.0%
 Rate of compensation increase  3.0%  3.0% N/A  N/A 
Non-U.S. Plans            
 Discount rate  1.5%  2.5% N/A  N/A 
 Rate of compensation increase  1.3%  1.3% N/A  N/A 

   Pension Benefits Postretirement Medical Benefits
Weighted average assumptions 2014 2013 2012 2014 2013 2012
U.S. Plans                  
 Discount rate  5.0%  4.2%  4.6%  5.0%  4.2%  4.6%
 Rate of compensation increase  3.0%  3.0%  3.0% N/A  N/A  N/A 
 Expected return on assets  8.5%  8.5%  8.5% N/A  N/A  N/A 
Non-U.S. Plans                  
 Discount rate  2.5%  2.3%  2.9% N/A  N/A  N/A 
 Rate of compensation increase  1.3%  1.2%  1.2% N/A  N/A  N/A 
 Expected return on assets  2.0%  3.0%  3.0% N/A  N/A  N/A 
Estimated future benefit payments
     Postretirement
 Pension Medical
 Benefits Benefits
2015$ 15,290  $ 1,165 
2016  17,085    1,259 
2017  16,299    1,310 
2018  17,417    1,373 
2019  18,248    1,440 
Years 2020 - 2024  105,418    7,873