Chapter 13 –Employee Benefits Chapter 13 Employee Benefits QUESTIONS FOR REVIEW OF KEY TOPICS Question 13-1 Pension plans are arrangements designed to provide income to individuals during their retirement years. Funds are set aside during an employee’s working years so that the accumulated funds plus earnings from investing those funds are available to replace wages at retirement. An individual has a pension fund when she or he periodically invests in stocks, bonds, CDs, or other securities for the purpose of saving for retirement. When an employer establishes a pension plan, the employer provides some or all of the periodic contributions to the retirement fund. The motivation for corporations to establish pension plans comes from several sources. Pension plans provide employees with a degree of retirement security. They may fulfill a moral obligation many employers feel toward employees. Pension plans often enhance productivity, reduce turnover, satisfy union demands, and allow employers to compete in the labor market. Question 13-2 A qualified pension plan gains important tax advantages. The employer is permitted an immediate tax deduction for amounts paid into the pension fund. Conversely, the benefits to employees are not taxed until retirement benefits are received. Also, earnings on the funds set aside by the employer accumulate tax-free. For a pension plan to be qualified for special tax treatment, these general requirements are often required: 1. It must cover a substantial proportion of employees. 2. It cannot discriminate in favor of highly compensated employees. 3. It must be funded in advance of retirement through contributions to an irrevocable trust fund. 4. Benefits must “vest” after a specified period of service, for example five years. 5. It complies with specific restrictions on the timing and amount of contributions and benefits. Question 13-3 This is a noncontributory plan because the corporation makes all contributions. When employees make contributions to the plan in addition to employer contributions, it’s called a “contributory” plan. This is a defined contribution plan because it promises fixed annual contributions to a pension fund, without further commitment regarding benefit amounts at retirement. Question 13-4 The vested benefit obligation is the defined benefit obligation that is not contingent upon an employee's continuing service. Solutions Manual, Chapter 13 Copyright © 2018 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill Education. 13-1 Chapter 13 –Employee Benefits Answers to Questions (continued) Question 13-5 The accumulated benefit obligation is the discounted present value of retirement benefits calculated by applying the pension formula with no attempt to forecast what salaries will be when the formula actually is applied. The defined benefit obligation is the present value of those benefits when the actuary includes projected salaries in the pension formula. Question 13-6 The defined benefit obligation can change due to periodic service cost, accrued interest, revised estimates resulting in actuarial gains or losses, plan amendments resulting in past service cost, and the payment of benefits. Question 13-7 The balance of the plan assets can change due to investment returns, employer contributions, and the payment of benefits. Question 13-8 The defined benefit expense reported on the income statement is a composite of periodic changes that occur in both the defined benefit obligation and the plan assets. These include current and past service cost, interest cost, and expected return on the plan assets. Remeasurement gains or losses comprising actuarial gains or losses, and gains or losses on plan assets are taken to other comprehensive income. Question 13-9 The service cost in connection with a pension plan is the present value of benefits attributed by the pension formula to employee service during the period, projecting future salary levels. Under the projected unit credit approach, each period of service entities the employee to an additional unit of benefit entitlement. Question 13-10 The interest cost is the defined benefit obligation outstanding at the beginning of the period adjusted by settlements during the period multiplied by the actuary's interest (discount) rate. This is the “interest expense” that accrues on the DBO and is included as a component of defined benefit expense rather than being separately reported. Question 13-11 IAS 19 specifies that the actual return be included in the determination of defined benefit expense. However, the actual return is adjusted for any difference between actual and expected return, meaning that the expected return is really the amount reflected in the calculation of defined benefit expense. This “expected return” is deducted as a component of defined benefit expense rather than being separately reported. The difference between actual and expected return on plan assets is combined with gains and losses from actuarial valuations and reported as remeasurement gains or losses in other comprehensive income. Solutions Manual, Chapter 13 Copyright © 2018 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill Education. 13-2 Chapter 13 –Employee Benefits Answers to Questions (continued) Question 13-12 Past service cost is the change in the present value of the defined benefit obligation for years of service provided before either the date of an amendment to (or initiation of) a defined benefit plan. IFRS requires the employer to expose past service cost immediately in net income. Prior service cost in U.S. GAAP is recognized as other comprehensive income as incurred and then as a component on accumulated other comprehensive income in the company’s statement of financial position. The account is allocated (amortized) to defined benefit expense over the service period of affected employees. The straight-line method allocates an equal amount of the prior service cost to each year. The service method recognizes the cost each year in proportion to the fraction of the total remaining “service years” worked in each of these years. Question 13-13 Gains or losses related to defined benefit plan assets represent the difference between the actual return on investments and what the return had been expected to be. They are recognized as other comprehensive income as a component of remeasurement gain or loss. Gains or losses related to the defined benefit obligation are treated the same way. Actuarial gains or losses are recognized in other comprehensive income (OCI) as a component of remeasurement gain or loss. In fact, gains and losses from both sources are combined to determine the net gains or net losses reported in OCI. Question 13-14 A company’s DBO is not reported among liabilities in the statement of financial position. Similarly, the plan assets a company sets aside to pay those benefits are not reported among assets in the statement of financial position. However, firms report the net difference between those two amounts, as either a defined benefit liability (if underfunded) or a net defined benefit asset (if overfunded). Question 13-15 The two components of defined benefit expense that may reduce defined benefit expense are the return on plan assets (always) and the gain on settlement. A gain may emerge if the settlement amount is less than the present value of the obligation. Question 13-16 The components of defined benefit expense that involve delayed recognition in U.S. GAAP are the prior service cost and gains and losses. These amounts are recognized as other comprehensive income and then as a component of accumulated other comprehensive income (AOCI). The amount is amortised to net income only if the net loss-AOCI on net gain-AOCI exceeds an amount equal to 10% of the DBO or 10% of plan assets, whichever is higher. The amount that should be included in net income is the excess divided by the average remaining service period. Solutions Manual, Chapter 13 Copyright © 2018 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill Education. 13-3 Chapter 13 –Employee Benefits Answers to Questions (continued) Question 13-17 The excess of the actual return on plan assets over the expected return is considered a gain. It does, in fact, decrease the employer’s defined benefit cost, but not the defined benefit expense. It is reported as other comprehensive income as it as a component of remeasurement gain or loss. The difference in returns on the plan assets is offset against actuarial gains or losses and reported as a single item in OCI. Question 13-18 The cash contribution is debited to the plan asset. It adds to plan assets, thereby reducing an underfunded status (DBO > assets) or increasing an overfunded status (assets > DBO). So, if the plan is underfunded so that a net defined benefit liability exists, the liability is reduced. Otherwise, if the plan is overfunded so that a net defined benefit asset exists, the asset is increased. Question 13-19 TFC, Inc. revises its estimate of future salary levels causing its DBO estimate to increase by the $3 million. The $3 million is considered an actuarial valuation (a component of remeasurement loss) loss and is reported in the statement of comprehensive income rather than being reported as part of traditional net income as would occur if included as part of defined benefit expense. Question 13-20 The difference between the employer’s obligation (DBO) and the resources available to satisfy that obligation (plan assets) is the funded status of the defined benefit plan. Firms must report the net difference between those two amounts in the statement of financial position. It’s reported as a net defined benefit asset if the plan assets exceed the DBO or as a net defined benefit liability if the DBO exceeds the plan assets. Question 13-21 The expected postemployment benefit obligation (EPBO) is the actuary's estimate of the total postemployment benefits (at their discounted present value) expected to be received by plan participants. When a plan is pay-related, future compensation levels are implicitly assumed. The defined benefit obligation (DBO) measures the obligation existing at a particular date, rather than the total amount expected to be earned by plan participants. The DBO is conceptually similar to a pension plan’s defined benefit obligation. The EPBO has no counterpart in pension accounting. Solutions Manual, Chapter 13 Copyright © 2018 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill Education. 13-4 Chapter 13 –Employee Benefits Answers to Questions (continued) Question 13-22 The cost of benefits is “attributed” to the years during which those benefits are assumed to be earned by employees. The attribution period spans each year of service from the employee’s date of hire to the employee’s “full eligibility date,” which is the date the employee has performed all the service necessary to have earned all the retiree benefits estimated to be received by that employee. The approach assigns an equal fraction of the EPBO to each of those years. The attribution period does not include any years of service beyond the full eligibility date, even if the employee is expected to work after that date. Question 13-23 The service cost for pensions reflects additional benefits employees earn from an additional year’s service, whereas the service cost for retiree health care plans or other postemployment benefit plans is simply an allocation to the current year of a portion of a fixed total cost. Question 13-24 The attribution period spans each year of service from the employee’s date of hire to the employee’s “full eligibility date,” 30 years in this case. The DBO is $10,000 which represents the portion of the EPBO earned after 15 years of the 30-year attribution period: $20,000 x 15/30 = $10,000. Question 13-25 Mid-South Logistics prepares its financial statements according to IFRS. Under U.S. GAAP, prior service cost is included among OCI items in the statement of comprehensive income and thus subsequently becomes part of AOCI where it is amortized over the average remaining service period. On the other hand, under IAS No. 19, it is expensed immediately to the extent it relates to benefits that have vested. Since Mid-South Logistics is expensing the vested amount, IFRS is indicated. Furthermore, what’s called prior service cost under U.S. GAAP is called past service cost under IFRS, and the income statement includes $12 million for vested past service cost. Question 13-26 U.S. GAAP requires that actuarial gains and losses be included among OCI items in the statement of comprehensive income, thus subsequently becoming part of AOCI. The net gain or loss in AOCI in excess of the “corridor” amount is amortised over the remaining service period. This is not permitted under IAS No. 19. IFRS requires the actuarial gains and losses to be recognized in full in other comprehensive income. Amortisation and the application of the corridor threshold is prohibited under IFRS. Solutions Manual, Chapter 13 Copyright © 2018 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill Education. 13-5 Chapter 13 –Employee Benefits Answers to Questions (continued) Question 13-27 The same accounting recognition principle applies to short-term employee benefits as it does to post-retirement and long-term employment benefits. The timing of expense recognition is the same, regardless of whether the employee benefits are paid in the current period or future periods. Employee benefit expense should be recognized during the period of service. If the liability has not been paid, the employer recognizes a liability. The difference relates to the measurement of the employee benefit expense and liability. There is definitely greater complexity in the measurement of the amount of benefits to be recognized under the post-retirement and long-term employment benefit plans than there is in short-term employee benefits. Post-retirement and long-term plans require the use of assumptions and estimation. Further, post-retirement and long-term plans are deferred payments that would be made only over a very long horizon. Discounting and interest expense recognition is necessary in these long-term plans. Short-term employee benefits are typically paid within the current period or within 12 months from the current period. Discounting is not necessary as the time value of money is not material in the accruals relating to short-term employee benefits. Question 13-28 Examples of non-accumulating short-term leave arrangements include sick leave, maternity or paternity leave or military leave. Employees are entitled to take leave only when the qualifying condition arises (for example, illness or call to military service). The expense is recognized only when the leave is taken (i.e. as a salary expense during the period of leave) but no liability is recognized for the unused leave period. Question 13-29 Accumulating leave arrangements permit the employee to carry forward the unused leave to a subsequent period. For accumulating paid leave, the employer needs to recognize the expected cost of paid leave during the period when the employee renders the service. A liability is recognized at the same time. Accumulated paid leave may be vesting or non-vesting. If vesting, the employee will be paid off for unused leave when the employee leaves the company. If non-vesting, the employee will forfeit unused leave on expiry date. In either situation, a liability must be recognized at the end of the current period for unutilized leave that has not expired. Non-accumulating leave benefits (e.g. sick leave or maternity leave) are not carried forward to a subsequent period when it is not taken in the current period. The expense is recognized only when the leave is taken (i.e. as a salary expense during the period of leave) but no liability is recognized for the unused leave in the current period. Solutions Manual, Chapter 13 Copyright © 2018 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill Education. 13-6 Chapter 13 –Employee Benefits Answers to Questions (concluded) Question 13-30 Accumulated paid leave may be vesting or non-vesting. If vesting, the employee will be paid off for unused leave when the employee leaves the company. If non-vesting, the employee will forfeit unused leave on expiry date. In either situation, a liability must be recognized at the end of the current period for unutilized leave that has not expired. In the case of vested annual leave, the liability recognizes the monetary value of the full unutilized leave at the end of the reporting period. It does not matter whether the leave will be used by the employee or not as a cash payment will have to be made for the unused leave. In the case of non-vested annual leave, the unused leave will expire at a designated future date (typically, the end of the subsequent financial year end). The employer has to determine the expected cost which requires an estimate of the amount of leave days that the employee is likely to utilize in the subsequent period. Solutions Manual, Chapter 13 Copyright © 2018 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill Education. 13-7 Chapter 13 –Employee Benefits BRIEF EXERCISES Brief Exercise 13-1 ($ in millions) Beginning of the year DBO Service cost Interest cost Loss (gain) on DBO Less: Retiree benefits End of the year DBO $80 10 4 0 (6) $88 (5% x $80) Brief Exercise 13-2 ($ in millions) Beginning of the year DBO Service cost Interest cost Loss (gain) on DBO Less: Retiree benefits End of the year DBO $80 ? (5% x $80) 4 0 (6) $85 Service cost = $85 – 80 – 4 + 6 = $7 million Brief Exercise 13-3 ($ in millions) Beginning of the year DBO Service cost Interest cost Loss (gain) on DBO Less: Retiree benefits End of the year DBO $80 10 4 0 (? ) $85 (5% x $80) Retiree benefits = $85 – 80 – 4 – 10 = $9 million Solutions Manual, Chapter 13 Copyright © 2018 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill Education. 13-8 Chapter 13 –Employee Benefits Brief Exercise 13-4 ($ in millions) Beginning of the year DBO Service cost Interest cost Loss (gain) on DBO Less: Retiree benefits End of the year DBO $80 10 4 (5% x $80) ? (6) $85 Gain = $85 – 80 – 10 – 4 + 6 = $3 million Brief Exercise 13-5 ($ in millions) Plan assets Beginning of the year Actual return Cash contributions Less: Retiree benefits End of the year $80 4 (5% x $80) 7 (6) $85 Brief Exercise 13-6 ($ in millions) Plan assets Beginning of the year Actual return Cash contributions Less: Retiree benefits End of the year $80 4 7 (? ) $83 (5% x $80) Retiree benefits = $83 – 80 – 4 – 7 = $8 million Solutions Manual, Chapter 13 Copyright © 2018 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill Education. 13-9 Chapter 13 –Employee Benefits Brief Exercise 13-7 ($ in millions) Plan assets Beginning of the year Actual return Cash contributions Less: Retiree benefits End of the year $100 ? (? % x $100) 7 (6) $104 Return on assets = $104 – 100 – 7 + 6 = $3 million Rate of return on assets = $3 million ÷ $100 million = 3% Solutions Manual, Chapter 13 Copyright © 2018 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill Education. 13-10 Chapter 13 –Employee Benefits Brief Exercise 13-8 The difference between an employer’s obligation (DBO) and the resources available to satisfy that obligation (plan assets) is the funded status of the defined benefit plan. The employer must report the net difference between those two amount in the statement of financial position. It’s reported as a net defined benefit liability if the DBO exceeds the plan assets or a net defined benefit asset if the plan assets exceed the DBO. In the situation described, JDS would report a net defined benefit liability of $15 million: ($ in millions) DBO Plan assets Net defined benefit liability $40 25 $15 If the plan assets are $45 million, JDS would report a net defined benefit asset of $5 million: ($ in millions) Plan assets DBO Net defined benefit asset $45 40 $5 Solutions Manual, Chapter 13 Copyright © 2018 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill Education. 13-11 Chapter 13 –Employee Benefits Brief Exercise 13-9 ($ in millions) Service cost Interest cost (5% x $80) Expected return on the plan assets ($5 actual, less $1 gain) Defined benefit expense $10 4 (4) $10 Solutions Manual, Chapter 13 Copyright © 2018 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill Education. 13-12 Chapter 13 –Employee Benefits Brief Exercise 13-10 ($ in millions) Service cost Interest cost Expected return on the plan assets ($4 actual, plus $2 loss) Past service cost Defined benefit expense $10 4 (6) 20 $28 Actuarial valuation loss Loss on plan assets ($4 actual, $6 expected) $3 2 Remeasurement loss reported in OCI $5 Solutions Manual, Chapter 13 Copyright © 2018 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill Education. 13-13 Chapter 13 –Employee Benefits Brief Exercise 13-11 (i) Defined benefit expense decreases by $10 million as a result of the expected return on plan assets. Expected return on plan assets = 10% x $100 million = $10 million (ii) Remeasurement gain in other comprehensive income increases by $20 million as a result of the excess returns on plan assets. Excess returns on plan assets = Actual returns less expected returns = $30 million - $10 million = $20 million (iii) Plan assets increase by $30 million as a result of the actual returns on plan assets. Solutions Manual, Chapter 13 Copyright © 2018 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill Education. 13-14 Chapter 13 –Employee Benefits Brief Exercise 13-12 The net defined benefit liability, which is the difference between the DBO and plan assets, increases by the combination of the service cost, interest cost, and the expected return ($70 + 50 – 55 million) as is reflected in the following entry. To Record Defined benefit Expense Defined benefit expense (total)................ Plan assets ($55 expected return on assets) DBO ($70 + 50 + 2) ............................. ($ in millions) 67 55 122 The net defined benefit liability (DBO minus plan assets) is affected by the components of defined benefit expense that change either the DBO or plan assets. Interest Cost Expected Return Past Service Cost Impact on defined benefit expense + + Impact on DBO Impact on plan assets + + + Solutions Manual, Chapter 13 Copyright © 2018 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill Education. 13-15 Chapter 13 –Employee Benefits Brief Exercise 13-13 Remeasurement gains and losses (either from changing assumptions regarding the DBO or the return on assets being higher or lower than expected) are not included in defined benefit expense and net income. They are, however, reported as other comprehensive income in the period they occur. Accordingly, these gains and losses are reported in Andrews’s statement of comprehensive income as a gain of $4 million and a loss of $1 million. Here are the entries: ($ in millions) Loss–OCI (loss from actual return falling short of expected) Plan assets ............................................................... 1 DBO ............................................................................ Gain–OCI (gain from change in assumption).................... 4 1 4 The net defined benefit liability in the statement of financial position declines by the $3 million net effect of the loss and the gain: ($ in millions) DBO Less: Plan assets Net defined benefit liability $4 1 $3 The cumulative gain in OCI (equity balance) in the statement of financial position increases by the net difference of current $1 million Loss–OCI and the current $4 million Gain–OCI, a net increase of $3 million. ($ in millions) Plus: Loss–OCI Less: Gain–OCI Increase in cumulative OCI gains $1 (4) $(3) Solutions Manual, Chapter 13 Copyright © 2018 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill Education. 13-16 Chapter 13 –Employee Benefits Brief Exercise 13-14 2021 2022 DBO $50,000 x 6/30 = $10,000 $54,000 x 7/30 = $12,600 Service Cost $50,000 x 1 /30 = $1,667 $54,000 x 1 /30 = $1,800 30 year attribution period (age 26-55) The difference in expected postemployment benefit obligation of $4,000 attributed to past periods ($4000 x 6/30 = $800) is accounted for as an actuarial valuation loss. Brief Exercise 13-15 ($ in millions) Beginning of 2021 DBO Service cost Interest cost Gain on DBO Less: Retiree benefits End of 2021 DBO $25 7 2 (1) (3) $30 (8% x $25) Solutions Manual, Chapter 13 Copyright © 2018 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill Education. 13-17 Chapter 13 –Employee Benefits EXERCISES Exercise 13-1 I I D I I 1. 2. 3. 4. 5. D N D I N N 6. 7. 8. 9. 10. 11. Events Interest cost. Past service cost. A decrease in the average life expectancy of employees. An increase in the average life expectancy of employees. A plan amendment that increases benefits is made retroactive to prior years. An increase in the actuary’s assumed discount rate. Cash contributions to the pension fund by the employer. Benefits are paid to retired employees. Service cost. Return on plan assets during the year lower than expected. Return on plan assets during the year higher than expected. Exercise 13-2 ($ in millions) Beginning of 2021 Current service cost Interest cost Loss (gain) on DBO Past service cost Less: Retiree benefits End of 2021 $30 12 3 3 1 (4) $45 (10% x $30) Solutions Manual, Chapter 13 Copyright © 2018 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill Education. 13-18 Chapter 13 –Employee Benefits Exercise 13-3 I I N D I 1. 2. 3. 4. 5. N N N I N N N 6. 7. 8. 9. 10. 11. 12. Events Interest cost. Past service cost. Excess of the expected return on plan assets over the actual return. Expected return on plan assets. A plan amendment that increases benefits is made retroactive to prior years. Actuary’s estimate of the DBO is increased. Cash contributions to the pension fund by the employer. Benefits are paid to retired employees. Service cost. Excess of the actual return on plan assets over the expected return. Remeasurement loss. Remeasurement gain. Solutions Manual, Chapter 13 Copyright © 2018 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill Education. 13-19 Chapter 13 –Employee Benefits Exercise 13-4 Requirement 1 ($ in millions) Defined benefit expense (total) ................. 12 Remeasurement loss – OCI ..................... 2 Plan assets (expected return on assets) .......... 4 DBO ($10 service cost + $6 interest cost + $2 remeasurement loss) 18 Requirement 2 ($ in millions) Defined benefit expense (total) ................. 12 Plan assets (expected return on assets) .......... 4 DBO ($10 service cost + $6 interest cost - $2 remeasurement gain) Remeasurement gain – OCI ................. 14 2 Requirement 3 ($ in millions) Defined benefit expense (total) ................. Remeasurement loss – OCI ..................... Plan assets (expected return on assets) .......... DBO ($10 service cost + $6 interest cost + $2 remeasurement loss + $3 past service cost) 15 2 4 21 The remeasurement gain or loss is reported as other comprehensive income in the statement of comprehensive income. Solutions Manual, Chapter 13 Copyright © 2018 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill Education. 13-20 Chapter 13 –Employee Benefits Exercise 13-5 ($ in millions) Plan assets Beginning of the year Actual return Cash contributions Less: Retiree benefits End of the year $600 48 100 (11) $737 Exercise 13-6 ($ in millions) DBO: Beginning of the year Service cost Interest cost Loss (gain) on DBO Less: Retiree benefits End of the year $360 ? (10% x $360) 36 0 (54) $465 Service cost = $465 – 360 – 36 + 54 = $123 million Exercise 13-7 ($ in millions) Plan assets Beginning of the year Actual return Cash contributions Less: Retiree benefits End of the year $700 77 (11% x $700) ? (66) $750 Cash contributions = $750 – 700 – 77 + 66 = $39 million Solutions Manual, Chapter 13 Copyright © 2018 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill Education. 13-21 Chapter 13 –Employee Benefits Exercise 13-8 ($ in 000s) Service cost Interest cost (6% x $850) Expected return on the plan assets (6% x $900) Past service cost Defined benefit expense $112 51 (54) 80 $189 * (11% x $900) – (10% x $900) Exercise 13-9 Under U.S. GAAP, remeasurement loss and prior service cost are not recognized immediately. A net gain or loss affects pension expense only if it exceeds an amount equal to 10% of the DBO or 10% of plan assets, whichever is the higher. In this question the excess of remeasurement loss of $101,000 over $90,000 is amortised over the remaining service period from 2022. Likewise, prior service cost of $80,000 is amortised over the remaining service period from 2022. ($ in 000s) Service cost Interest cost Expected return on plan assets Pension expense $112 51 (54) $109 ($ in 000s) Financing income and expense: Interest cost (6% x $850) $ 51 Expected return on the plan assets ($99 actual, less $9 gain*) (90) Amortization of net loss 1 * (11% x $900) – (10% x $900) Solutions Manual, Chapter 13 Copyright © 2018 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill Education. 13-22 Chapter 13 –Employee Benefits Exercise 13-10 Requirement 1 ($ in millions) Service cost Interest cost Expected return on the plan assets (10% x $800) $20 12 (8) Defined benefit expense $24 Requirement 2 Defined benefit expense (calculated above) Plan assets (expected return on plan assets) DBO ($20 service cost + $12 interest cost) Plan assets Cash (given) 24 8 32 20 20 DBO Plan assets (given) 9 9 The following entry also would be required although it does not affect the defined benefit expense or the plan asset funding: Plan assets Gain – OCI ($9 actual return, less $8 expected return) 1 1 Solutions Manual, Chapter 13 Copyright © 2018 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill Education. 13-23 Chapter 13 –Employee Benefits Exercise 13-11 Requirement 1 ($ in 000s) Service cost Interest cost (7% x $2,300) Expected return on the plan assets (7% x $2,400) Past service cost $310 161 (168) 325 Defined benefit expense $628 Requirement 2 Defined benefit expense (calculated above) 628 Plan assets (expected return on assets) 168 DBO ($310 service cost + $161 interest cost + $325 past service cost) 796 Plan assets 48 Gain–OCI ($216 actual return on assets - $168 expected return) DBO Gain–OCI (from change in assumption regarding the DBO) 330 Plan assets Cash (contribution) 245 DBO Plan assets (retiree payments) 270 48 330 245 270 The gains (excess returns and valuation gains) are reported as other comprehensive income in the statement of comprehensive income. Solutions Manual, Chapter 13 Copyright © 2018 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill Education. 13-24 Chapter 13 –Employee Benefits Exercise 13-12 Requirement 1 1.2% x service years x final year’s salary = 1.2% x 20 x $270,000 = $64,800 Requirement 2 The present value of the retirement annuity at the end of 2044 is $64,800 x 9.10791* = $590,193 * present value of an ordinary annuity of $1: n=15, i=7% (from Table 4) Requirement 3 The DBO is the present value of the retirement benefits at the end of 2021: $590,193 x .18425* = $108,743 * present value of $1: n=25, i=7% (from Table 2) Requirement 4 1.2% x 20 x $80,000 = $19,200 $19,200 x 9.10791* = $174,872 $174,872 x .18425** = $32,220 * present value of an ordinary annuity of $1: n=15, i=7% (from Table 4) ** present value of $1: n=25, i=7% (from Table 2) Requirement 5 1.2% x 21 x $270,000 = $68,040 $68,040 x 9.10791* = $619,702 $619,702 x .19715** = $122,174 * present value of an ordinary annuity of $1: n=15, i=7% (from Table 4) ** present value of $1: n=24, i=7% (from Table 2) Solutions Manual, Chapter 13 Copyright © 2018 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill Education. 13-25 Chapter 13 –Employee Benefits Exercise 13-12 (concluded) Requirement 6 DBO at the end of 2022 DBO at the end of 2021 Change in DBO Less: Interest cost: $108,743 x 7% Service cost: $122,174 (108,743) $ 13,431 (7,612) $ 5,819 The change due to service cost can be verified as follows ($1 difference due to rounding): (1.2% x 1yr. x $270,000) x 9.10791 x .19715 = annual retirement benefits from 2022 service to discount to 2046 * $5,818 to discount to 2022 ** * present value of an ordinary annuity of $1: n=15, i=7% (from Table 4) ** present value of $1: n=24, i=7% (from Table 2) Solutions Manual, Chapter 13 Copyright © 2018 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill Education. 13-26 Chapter 13 –Employee Benefits Exercise 13-13 Requirement 1 ($ in 000s) Case 1 Net loss or gain Less: 10% corridor (threshold)* Excess Service period Amortization $320 – 331 none ÷ 12 none Case 2 Case 3 $330 270 $ 60 15 $ 4 $260 170 $ 90 10 $ 9 * 10% times either the DBO or plan assets (beginning of the year), whichever is larger Case 1 3,310 or 2,800: choose 3,310 Case 2 2,670 or 2,700: choose 2,700 Case 3 1,700 or 1,550: choose 1,700 Requirement 2 ($ in 000s) Case 1 Case 2 Case 3 January 1, 2021 net loss or (gain) 2021 loss (gain) on plan assets 2021 amortization 2021 loss (gain) on DBO January 1, 2022 $320 (11) 0 (23) $286 ($330) (8) 4 16 ($318) $260 2 (9) (265) ($ 12) Note: The balance in this account is recognized as part of accumulated other comprehensive income in the statement of financial position. Solutions Manual, Chapter 13 Copyright © 2018 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill Education. 13-27 Chapter 13 –Employee Benefits Exercise 13-14 In the statement of financial position, Liabilities increase by $274 million: The DBO increases by $384 (service cost, interest cost and valuation loss); plan assets increase by $100 (expected return on assets plus the gain due to the actual return exceeding expectations). When those two accounts are reported in the statement of financial position by netting the two together (DBO less plan assets), the Net defined benefit liability (underfunded plan) will increase by $284 million. Shareholders’ equity decreases by $284 million: Retained earnings: Retained earnings decreases by the reduction of earnings by the $292 million expense. Other comprehensive income: Decreases by the $2 million valuation loss and by the $10 million gain on plan assets. Retained earnings OCI Shareholders’ equity ($292) 8 $284 Journal entries (not required): To record expense and OCI ($ in 000s) Defined benefit expense (above) 292 Plan assets (actual return on assets) 100 Actuarial valuation loss – OCI 2 DBO ($224 service cost + $150 interest cost + $8 past service cost + $2 loss) 384 Gain on plan assets – OCI 10 Solutions Manual, Chapter 13 Copyright © 2018 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill Education. 13-28 Chapter 13 –Employee Benefits Exercise 13-15 ( )s indicate credits; debits otherwise ($ in 000s) DBO Plan Assets Balance, Jan. 1, 2021 (800) 600 Service cost Interest cost, 5% Return on assets Past service cost Actuarial gain Cash funding Retiree benefits Bal., Dec. 31, 2021 OCI Defined benefit Expense Cash Net Defined benefit (Liability) / Asset (200) (84) 84 (84) (40) 40 (40) (30) 48 120 (120) 48 (18) (120) 12 (12) 12 68 170 (170) (862) 546 (30) 214 (68) 68 (68) (316) Solutions Manual, Chapter 13 Copyright © 2018 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill Education. 13-29 Chapter 13 –Employee Benefits Exercise 13-16 Requirement 1 ($ in millions) Defined benefits expense (calculated below) Plan assets (expected return on assets) DBO ($80 service cost + $42 interest cost + $28 past service cost) * Service cost Interest cost Expected return on the plan assets (7% x $400) Past service cost Defined benefit expense 122* 28 150 $ 80 42 (28) 28 $ 122 Requirement 2 ($ in millions) Plan assets Gain–OCI ($32 actual return on assets – $28 expected return) DBO Gain–OCI (from change in assumption regarding the DBO) 4 4 14 14 Solutions Manual, Chapter 13 Copyright © 2018 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill Education. 13-30 Chapter 13 –Employee Benefits Exercise 13-16 (concluded) Requirement 3 ($ in millions) Plan assets Cash (contribution) 90 90 Requirement 4 ($ in millions) DBO Plan assets (retiree benefit payments) 38 38 Solutions Manual, Chapter 13 Copyright © 2018 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill Education. 13-31 Chapter 13 –Employee Benefits Exercise 13-17 List A List B d_ 1. Future compensation levels estimated. a. Actual return exceeds expected f_ 2. All funding provided by the employer. b. Favourable changes in actuarial assumptions a_ 3. Credit to OCI and debit to c. Vested benefit obligation plan assets. d. Defined benefit obligation l_ 4. Retirement benefits specified e. Choice between DBO and ABO by formula. f. Noncontributory pension plan e_ 5. Trade-off between relevance g. Accumulated benefit obligation and reliability. h. Plan assets b_ 6. Remeasurement gains - OCI i. Interest cost g_ 7. Current pay levels implicitly assumed. j. Delayed recognition in earnings i_ 8. Created by the passage of time. k. Defined contribution plan c_ 9. Not contingent on future employment. l. Defined benefit plan k_ 10. Risk borne by employee. m. Past service cost h_ 11. Increased by employer contributions. n. Remeasurement loss - OCI m_ 12. Caused by plan amendment. n_ 13. Loss on plan assets. j_ 14. U.S. GAAP amortization of prior service costs Solutions Manual, Chapter 13 Copyright © 2018 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill Education. 13-32 Chapter 13 –Employee Benefits Exercise 13-18 Requirement 1 A decrease in the discount rate from 7% to 6% increases the defined benefit obligation. The lower the discount rate in a present value calculation, the higher the present value. When the obligation increases, it is reported as a loss. Requirement 2 Reporting actuarial gains and losses among OCI items in the statement of comprehensive income is required under IAS No. 19. Gains and losses included in comprehensive income rather than in the income statement, under IAS No. 19 cannot subsequently be amortized to expense and recycled or reclassified from other comprehensive income as is required under U.S. GAAP (if the net gain or net loss exceeds the 10% threshold). ($ in millions) Loss–OCI (from change in discount rate) DBO 13 13 Requirement 3 ($ in millions) Loss–OCI (from change in discount rate) DBO 13 13 U.S. GAAP requires that actuarial gains and losses be included among OCI items in the statement of comprehensive income, thus subsequently become part of AOCI. The amount is subsequently amortised to expense and reclassified from other comprehensive income (if the net gain or net loss exceeds the 10% threshold) Solutions Manual, Chapter 13 Copyright © 2018 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill Education. 13-33 Chapter 13 –Employee Benefits Exercise 13-19 Requirement 1 ($ in millions) Defined benefit expense (calculated below) 89* Plan assets (expected return on assets) 25 DBO ($82 service cost + $24 interest cost + $8 past service cost) 114 * Service cost Interest cost Expected return on the plan assets Past service cost Defined benefit expense $ 82 24 (25) 8 $ 89 Requirement 2 Journal entries to record gains and losses ($ in millions) DBO (given) .............................................. Gain–OCI (from change in assumption regarding the DBO) Plan assets ................................................ Gain–OCI ($40 actual return on assets – $25 expected return) Requirement 3 10 10 15 15 ($ in millions) Plan assets Cash (contribution) 70 Plan assets Cash (benefit payments) 40 70 40 Solutions Manual, Chapter 13 Copyright © 2018 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill Education. 13-34 Chapter 13 –Employee Benefits Exercise 13-19 (continued) Requirement 4 DBO New gain Benefits paid 480 Jan. 1 balance 82 Service cost, 2021 24 Interest cost 8 Past service cost 10 40 _________________ 544 Dec. 31 balance Plan Assets Jan. 1 balance Expected return New gain Cash funding 500 25 15 70 40 Benefits paid _________________ Dec. 31 balance 570 Solutions Manual, Chapter 13 Copyright © 2018 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill Education. 13-35 Chapter 13 –Employee Benefits Exercise 13-19 (concluded) SHAREHOLDERS’ EQUITY: OTHER COMPREHENSIVE INCOME Gain–OCI 10 15 25 New gain - DBO New gain – Plan assets Dec 31 balance Requirement 5 The defined benefit plan is overfunded. Beale will report a net defined benefit asset of $26 million in its 2021 statement of financial position: Plan assets 2020 2021 $500 $570 DBO = Net defined benefit asset – – – 480 = 544 = $20 $26 Solutions Manual, Chapter 13 Copyright © 2018 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill Education. 13-36 Chapter 13 –Employee Benefits Exercise 13-20 ( )s indicate credits; debits otherwise ($ in millions) Balance, Jan. 1, 2021 Service cost Interest cost, 5% Expected return on assets Gain on assets Past service cost Gain on DBO Cash funding Retiree benefits Balance, Dec. 31, 2021 DBO Plan Assets OCI Defined benefit Expense Cash Net Defined benefit (Liability) / Asset (82) 82 20 (82) (24) 24 (24) (25) 25 (480) 500 25 15 (15) 15 (8) 8 10 (8) (10) 10 70 40 (40) (544) 570 (25) 89 (70) 70 (70) 26 Solutions Manual, Chapter 13 Copyright © 2018 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill Education. 13-37 Chapter 13 –Employee Benefits Exercise 13-21 Requirement 1 ($ in millions) Service cost Interest cost Expected return on the plan assets (10% x $240) Past service cost Defined benefit expense $ 60 36 (24) 12 $ 84 Requirement 2 ($ in millions) Defined benefit expense (calculated above) 84 Plan assets (expected return on assets) 24 DBO ($60 service cost + $36 interest cost + $12 past service cost) 108 Plan assets Gain–OCI ($27 actual return on assets – $24 expected return) 3 3 Plan assets Cash (funding contribution) 60 DBO Plan assets (retiree benefits) 27 60 27 Solutions Manual, Chapter 13 Copyright © 2018 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill Education. 13-38 Chapter 13 –Employee Benefits Exercise 13-22 Under U.S. GAAP, past service cost (known as prior service cost) is included among other comprehensive income items in the statement of comprehensive income and thus subsequently becomes part of accumulated other comprehensive income where it is amortized over the average remaining service period. Requirement 1 ($ in millions) Service cost $ 60 Interest cost 36 Expected return on the plan assets ($27 actual, less $3 gain) (24) Amortization of prior service cost 0* Amortization of net gain or net loss 0 Defined benefit expense $ 72 *Since the amendment was at the end of the year, there is no amortization of prior service cost in 2021. Requirement 2 ($ in millions) Defined benefit expense (calculated above) Plan assets (expected return on assets) DBO ($60 service cost + $36 interest cost) Plan assets ........................................... Gain–OCI ($27 actual return on assets – $24 expected return) 72 24 96 3 3 Prior service cost (from 2021 amendment) DBO ....................................................... 12 Plan assets Cash (funding contribution) 60 DBO Plan assets (retiree benefits) 27 12 60 27 Solutions Manual, Chapter 13 Copyright © 2018 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill Education. 13-39 Chapter 13 –Employee Benefits Exercise 13-23 B 1. Change in actuarial assumptions for a defined benefit plan. C 2. Determination that the defined benefit obligation under a defined benefit plan exceeded the fair value of plan assets at the end of the previous year by $17,000. The only defined benefit-related amount on the statement of financial position was net defined benefit liability of $30,000. B 3. Plan assets for a defined benefit plan achieving a rate of return in excess of the amount anticipated. D 4. Instituting a defined benefit plan for the first time and adopting IFRS for employers’ accounting for defined benefits and other postemployment plans. Solutions Manual, Chapter 13 Copyright © 2018 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill Education. 13-40 Chapter 13 –Employee Benefits Exercise 13-24 Requirement 1 $72,000 EPBO 2021 Requirement 2 $72,000 x 2/[2+28] EPBO 2021 fraction earned = $4,800 DBO 2021 Requirement 3 $72,000 x EPBO 2021 1.06 to accrue interest = $76,320 EPBO 2022 Requirement 4 $76,320 x EPBO 2022 3/30 fraction earned = $7,632 DBO 2022 Solutions Manual, Chapter 13 Copyright © 2018 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill Education. 13-41 Chapter 13 –Employee Benefits Exercise 13-25 Requirement 1 $50,000 x EPBO 3/25 fraction earned = $6,000 DBO Requirement 2 $6,000 (beginning DBO) x 6% = $360 Requirement 3 $53,000 x EPBO 2021 1/25 attributed to 2021 = $2,120 service cost Requirement 4 Postemployment benefit expense ($360 + 2,120) ... Postemployment benefit liability .................... 2,480 2,480 Solutions Manual, Chapter 13 Copyright © 2018 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill Education. 13-42 Chapter 13 –Employee Benefits Exercise 13-26 Requirement 1 22 years Requirement 2 $44,000 Requirement 3 $44,000 x EPBO ?/22 fraction earned $44,000 x EPBO 10/22 fraction earned = $20,000 DBO = $20,000 DBO 10 years before 2020: beginning of 2009 (or end of 2008) Requirement 4 $ ? x EPBO beg. 1.10 interest multiple $40,000 x EPBO beg. 1.10 interest multiple = $44,000 EPBO end = $44,000 EPBO end or, alternatively: $ ? x EPBO $40,000 x EPBO 9/22 fraction earned 9/22 fraction earned = $16,364 DBO = $16,364 DBO Solutions Manual, Chapter 13 Copyright © 2018 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill Education. 13-43 Chapter 13 –Employee Benefits Exercise 13-27 Requirement 1 ($ in 000s) Service cost Interest cost (7% x $700) Return on the plan assets (10% x $50) Postemployment benefit expense $124 49 (5) $168 Requirement 2 ($ in 000s) Postemployment benefit expense (calculated above)..................... Plan assets (expected return on assets)............................................. DBO ($124 service cost + $49 interest cost) ................................. Remeasurement loss ................................................................... Plan assets ($5 actual return - $3.50 expected return) ......................... DBO ...................................................................................... 168 5 173 8.50 1.50 10 Plan assets .................................................................................. Cash (contributions to fund) ....................................................... 185 DBO ........................................................................................... Plan assets (retiree benefits)...................................................... 87 185 87 The remeasurement loss reported as other comprehensive income on the statement of comprehensive income. Solutions Manual, Chapter 13 Copyright © 2018 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill Education. 13-44 Chapter 13 –Employee Benefits Exercise 13-28 Requirement 1 ($ in 000s) Actuarial valuation loss Excess returns on plan assets ([10% - 9%] x $500) Remeasurement loss $39 (5) $ 34 Requirement 2 ($ in 000s) DBO Plan assets Net defined benefit liability Balance Jan 1, 2021 (2,800) 500 (2,300) Postemployment benefit expense (257) 45 (212) 5 5 Excess returns Actuarial valuation loss (39) (39) Contributions 15 15 Retiree benefits 6 (6) - Balance Dec 31, 2021 (3,075) 544 (2,531) Solutions Manual, Chapter 13 Copyright © 2018 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill Education. 13-45 Chapter 13 –Employee Benefits Requirement 3 ($ in ‘000s) Postemployment benefit expense 212 Plan assets (expected return on assets of 9% x $500) 45 DBO 257 Remeasurement loss – OCI Plan assets DBO 34 5 39 Plan assets Cash (contributions to fund) 15 DBO Plan assets (retiree benefits) 6 15 6 Solutions Manual, Chapter 13 Copyright © 2018 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill Education. 13-46 Chapter 13 –Employee Benefits Exercise 13-29 Requirement 1 ($ in millions) Service cost, 2021 Interest cost Past service cost Postretirement benefit expense $34 12 (8% x [$130 + 20]) 20 $66 Requirement 2 ($ in millions) Postemployment benefit expense (calculated above)..................... DBO ($34 service cost + $12 interest cost $20 past service cost) .... 66 66 Solutions Manual, Chapter 13 Copyright © 2018 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill Education. 13-47 Chapter 13 –Employee Benefits Exercise 13-30 Requirement 1 ($ in 000s) Balance Jan 1, 2021 Service cost, 2021 Past service cost amendment Interest cost (8% x [$530 – 80])* Balance Dec 31, 2021 (530) (114) 80 (36) $ (600) *Past service cost amendment arose on Jan 1, 2021. Requirement 2 Service cost Interest cost Return on plan assets Past service cost amendment Postretirement benefit expense $114 36 (8% x [$530 – 80]) (0) (80) $70 Solutions Manual, Chapter 13 Copyright © 2018 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill Education. 13-48 Chapter 13 –Employee Benefits Exercise 13-31 Requirement 1 Amount of annual retirement benefits for the service years earned to date: 1.2% x service years x final year’s salary = 1.2% x 10 x $100,000 = 12,000 The present value (n=20, I = 10%) of the retirement annuity at the end of 2030 = $12,000 x 8.51356 = $102,163 The present value (n=10, I = 10%) of the retirement benefits at 2021 = $102,163 x 0.38554 = $39,388 Requirement 2 Amount of annual retirement benefit for the service years earned to date under the revised formula (applied to 2021 and prior years) 1.5% x service years x final year’s salary = 1.5% x 10 x $100,000 = 15,000 The present value (n=20, I = 10%) of the retirement annuity at the end of 2030 = $15,000 x 8.51356 = $127,703 The present value (n=10, I = 10%) of the retirement benefits at 2021 = $127,703 x 0.38554 = $49,235 Past service cost = Difference in the DBO before and after the amendment = $49,235 - $39,388 = $9,487 Solutions Manual, Chapter 13 Copyright © 2018 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill Education. 13-49 Chapter 13 –Employee Benefits Requirement 3 Current service cost in 2022 = (1.5% x 1 year x $100,000) x 8.51356 x 0.42410 = $5,415 Requirement 4 DBO with revised estimate = (1.5% x 11 year x $120,000) x 8.51356 x 0.42410 = $71,490* DBO with original estimate = (1.5% x 11 year x $100,000) x 8.51356 x 0.42410 = $59,575 Loss on DBO = $71,490 - $59,575 = $11,915 *DBO balance at end 2022 may be substantiated as follows: DBO balance Jan 1, 2022 $39,388 Past service cost on Jan 1, 2022 9,847 Interest cost (10% x [$39,388 + $9,847]) 4,923 Current service cost 5,415 Loss on DBO 11,915 DBO balance Dec 31, 2022 71,488 ($2 rounding up) Solutions Manual, Chapter 13 Copyright © 2018 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill Education. 13-50 Chapter 13 –Employee Benefits Exercise 13-32 Requirement 1 Ms Shin Mr Black Liability for 2020 unused leave, Dec 31, 2020 (Unused leave x Salary per day) $2,219 Unused leave from 2020, Dec 31, 2021 2 Liability for 2020 unused leave, Dec 31 2021 (Unused leave x Salary per day) $740 Ms Hiroko $1,863 5 $2,521 4 $1,164 $1,008 Requirement 2 Short-term employee benefit expense: Annual salaries Accumulating vested paid leave 2,521) $267,000 6,603*($2,219 + 1,863 + $273,603 Analysis by individual employee Employee Days in annual salary Days of unused leave Salary per day Short-term employee benefit expense Ms Shin 365 9 374 $246.58 Mr Black 365 8 373 $233 Ms Hiroko 365 10 375 $252,05 $92,219 $86,863 $94,521 Solutions Manual, Chapter 13 Copyright © 2018 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill Education. 13-51 Chapter 13 –Employee Benefits Exercise 13-33 Requirement 1 When accumulated leave is non-vesting, the expected cost to the employer is the number of days that are likely to be utilized by the employee before the leave expires. Ms Shin Mr Black Liability for 2020 unused leave, Dec 31, 2020 (Unused leave x Salary per day $2,219 x Rate of utilization) Unused leave from 2020, Dec 31, 2021 3 Liability for 2020 unused leave, Dec 31, 2021 0 (These leaves will be forfeited) Ms Hiroko $1,677 $2,395 5 0 4 0 Requirement 2 Short-term employee benefit expense: Annual salaries Accumulating non-vested paid leave 2,395) $267,000 6,290*($2,219 + 1,677 + $273,290 Analysis by individual employee Employee Days in annual salary Unused leave x Expected usage Salary per day Short-term employee benefit expense Ms Shin 365 9 374 $246.58 Mr Black 365 7.2 372.2 $233 Ms Hiroko 365 9,5 374.5 $252.05 $92,219 $86,677 $94,395 Solutions Manual, Chapter 13 Copyright © 2018 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill Education. 13-52 Chapter 13 –Employee Benefits Exercise 13-34 Requirement 1 No liability exists Requirement 2 Short-term employee benefit expense: Annual salaries Non-accumulating leave $267,000 0 $267,000 Solutions Manual, Chapter 13 Copyright © 2018 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill Education. 13-53 Chapter 13 –Employee Benefits Exercise 13-35 Requirement 1 The specific citation that describe the guidelines are found in IAS 19 (2011) Employee benefits a. What is the objective for attributing expected postretirement benefit obligations to years of service: IAS 19 paragraph 71 b. When does the attribution period for expected postretirement benefits begin for an employee: IAS 19 paragraph 72 c. When does the attribution period for expected postretirement benefits end for an employee: IAS 19 paragraph 73 Requirement 2 Specifically, the guidelines are: Attribution Para 71 Attribution is the process of assigning the expected cost of benefits to periods of employee service. The general objective is to assign to each year of service the cost of benefits earned or assumed to have been earned in that year. Para 72 The beginning of the attribution period generally is the date when employee service begins and the employer has a constructive obligation to the employee on account of employee service rendered. Para 73 Attribution ends when further service by the employee will no longer lead to a material amount of further benefits. Solutions Manual, Chapter 13 Copyright © 2018 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill Education. 13-54 Chapter 13 –Employee Benefits Exercise 13-36 IAS 19 Employee Benefits represents the source of authoritative international accounting principles on recognition, measurement and disclosures of defined contribution and defined benefit plans. The specific citation for each of the following items is: 1. The disclosure required in the notes to the financial statements for plan assets are found in paragraph 140 to 143 primarily. 2. Recognition of the net defined benefit asset or liability is dealt with in paragraphs 57 and 58 of IAS 19. 3. Disclosures required in the notes to the financial statements for expense for a defined contribution plan are found in paragraphs 53 and 54 of IAS 19. Solutions Manual, Chapter 13 Copyright © 2018 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill Education. 13-55 Chapter 13 –Employee Benefits PROBLEMS Problem 13-1 Requirement 1 measurement date 2021 2007 2041 2059 ___________________________________________________ 15 years 20 years 18 years Service period Retirement Requirement 2 1.6% x 15 x $90,000 = $21,600 Requirement 3 The present value of the retirement annuity as of the retirement date (end of 2041) is: $21,600 x 10.05909* = $217,276 * present value of an ordinary annuity of $1: n=18, i=7% (from Table 4) The ABO is the present value of the retirement benefits at the end of 2021: $217,276 x .25842* = $56,148 * present value of $1: n=20, i=7% (from Table 2) Requirement 4 1.6% x 18 x $100,000 = $28,800 $28,800 x 10.05909* = $289,702 $289,702 x .31657** = $91,711 * present value of an ordinary annuity of $1: n=18, i=7% (from Table 4) ** present value of $1: n=17, i=7% (from Table 2) Solutions Manual, Chapter 13 Copyright © 2018 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill Education. 13-56 Chapter 13 –Employee Benefits Problem 13-2 Requirement 1 measurement date 2021 2007 2041 2059 ___________________________________________________ 15 years 20 years 18 years Service period Retirement Requirement 2 1.6% x 15 x $240,000 = $57,600 Requirement 3 The present value of the retirement annuity as of the retirement date (end of 2041) is: $57,600 x 10.05909* = $579,404 [This is the lump-sum equivalent of the retirement annuity as of the retirement date] * present value of an ordinary annuity of $1: n=18, i=7% (from Table 4) The DBO is the present value of the retirement benefits at the end of 2021: $579,404 x .25842* = $149,730 * present value of $1: n=20, i=7% (from Table 2) Requirement 4 1.6% x 18 x $240,000 = $69,120 $69,120 x 10.05909* = $695,284 $695,284 x .31657** = $220,106 * present value of an ordinary annuity of $1: n=18, i=7% (from Table 4) ** present value of $1: n=17, i=7% (from Table 2) Solutions Manual, Chapter 13 Copyright © 2018 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill Education. 13-57 Chapter 13 –Employee Benefits Problem 13-3 Requirement 1 1.6% x 14 x $240,000 = $53,760 $53,760 x 10.05909* = $540,777 $540,777 x .24151** = $130,603 * present value of an ordinary annuity of $1: n=18, i=7% (from Table 4) ** present value of $1: n=21, i=7% (from Table 2) Requirement 2 1.6% x 1 x $240,000 = $3,840 Requirement 3 $3,840 x 10.05909* = $38,627 $38,627 x .25842** = $9,982 * present value of an ordinary annuity of $1: n=18, i=7% (from Table 4) ** present value of $1: n=20, i=7% (from Table 2) Requirement 4 $130,603 x 7% = $9,142 Requirement 5 DBO at the beginning of 2021 (end of 2020) Service cost: Interest cost: $130,603 x 7% DBO at the end of 2021 Note: $130,603 9,982 9,142 $149,727 In requirement 3 of the previous problem this same amount is calculated without separately determining the service cost and interest elements (allowing for a $3 rounding adjustment) Solutions Manual, Chapter 13 Copyright © 2018 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill Education. 13-58 Chapter 13 –Employee Benefits Problem 13-4 Requirement 1 DBO Without Amendment DBO With Amendment 1.6% x 15 yrs. x $240,000 = $57,600 1.75% x 15 yrs. x $240,000 = $63,000 $57,600 x 10.05909* = $579,404 $63,000 x 10.05909* = $633,723 $579,404 x .25842** = $149,730 $633,723 x .25842** = $163,767 $14,037 Past service cost * present value of an ordinary annuity of $1: n=18, i=7% (from Table 4) ** present value of $1: n=20, i=7% (from Table 2) Alternative calculation: 0.15% x 15 yrs x $240,000 = $5,400 $5,400 x 10.05909* = $54,319 $54,319 x .25842** = $14,037 Requirement 2 IFRS The past service cost is of $14,037 is expensed off immediately and included as a component of defined benefit expense. U.S. GAAP The prior service cost is amortized over the expected remaining service period. $14,037 ÷ 20 years (expected remaining service) = $702 Requirement 3 1.75% x 1 x $240,000 = $4,200 $4,200 x 10.05909* = $42,248 $42,248 x .27651** = $11,682 Solutions Manual, Chapter 13 Copyright © 2018 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill Education. 13-59 Chapter 13 –Employee Benefits * present value of an ordinary annuity of $1: n=18, i=7% (from Table 4) ** present value of $1: n=19, i=7% (from Table 2) Requirement 4 $163,767 x 7% = $11,464 Requirement 5 Service cost (from req. 3) Interest cost (from req. 4) Return on the plan assets (10% x $150,000 ) Past service cost (from req. 2) Defined benefit expense $11,682 11,464 (15,000) 14,037 $22,183 Solutions Manual, Chapter 13 Copyright © 2018 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill Education. 13-60 Chapter 13 –Employee Benefits Problem 13-5 DBO With Previous Rate DBO With Revised Rate 1.6% x 15 yrs x $240,000 = $57,600 1.6% x 15 yrs x $240,000 = $57,600 $57,600 x 10.059091 = $579,404 $57,600 x 9.371893 = $539,821 $579,404 x .258422 = $149,730 $539,821 x .214554 = $115,819 $33,911 Gain on DBO 1 2 3 4 present value of an ordinary annuity of $1: n=18, i=7% (from Table 4) present value of $1: n=20, i=7% (from Table 2) present value of an ordinary annuity of $1: n=18, i=8% (from Table 4) present value of $1: n=20, i=8% (from Table 2) Solutions Manual, Chapter 13 Copyright © 2018 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill Education. 13-61 Chapter 13 –Employee Benefits Problem 13-6 1. 2. 3. 4. Defined Benefit Obligation Balance, January 1, 2021 Service cost Interest cost (6% x $0) Benefits paid Balance, December 31, 2021 Service cost Interest cost (6% x $150) Benefits paid Balance, December 31, 2022 Plan Assets Balance, January 1, 2021 Actual return on plan assets (10% x $0) Contributions, 2021 Benefits paid Balance, December 31, 2021 Actual return on plan assets (10% x $160) Contributions, 2022 Benefits paid Balance, December 31, 2022 Defined Benefit Expense – 2021 Service cost Interest cost (6% x $0) Expected return on the plan assets (6% x $0) Defined benefit expense Defined Benefit Expense – 2022 Service cost Interest cost (6% x $150) Expected return on the plan assets (6% x $160) Defined benefit expense Net defined benefit asset or net defined benefit liability DBO Plan assets Net defined benefit asset, Dec. 31, 2021 DBO Plan assets ($ in 000s) $ 0 150 0 (0) $150 200 9 (0) $359 $ 0 0 160 (0) $160 16 170 (0) $346 $150 0 0 $150 $200 9 (9.6) $199.4 $150 160 $ 10 $359 346 Solutions Manual, Chapter 13 Copyright © 2018 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill Education. 13-62 Chapter 13 –Employee Benefits Net defined benefit liability, Dec. 31, 2022 $ 13 Solutions Manual, Chapter 13 Copyright © 2018 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill Education. 13-63 Chapter 13 –Employee Benefits Problem 13-7 Requirement 1 ($ in 000s) Actuarial valuation gain Loss on plan assets ([9% -10%] x $1,100) Remeasurement gain Requirement 2 Service cost Interest cost (10% x $1,400) Defined benefit expense $23 (11) $ 12 $300 140 $440 Requirement 3 Defined Benefit Obligation Balance, January 1, 2021 Interest cost Service cost Actuarial valuation gain Retiree benefits paid Balance, December 31, 2021 $1,400 140 300 (23) (150) $1,667 Plan Assets Balance, January 1, 2021 Expected return on plan assets Retiree benefits paid Balance, December 31, 2021 $1,100 110 (150) $1060 Net defined benefit liability $607 Solutions Manual, Chapter 13 Copyright © 2018 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill Education. 13-64 Chapter 13 –Employee Benefits Problem 13-8 ( )s indicate credits; debits otherwise ($ in millions) Balance, Jan. 1, 2021 Current service cost Interest cost, 10% Expected return on assets Loss on assets Valuation loss on DBO Past service cost Cash funding Retiree benefits Bal., Dec. 31, 2021 DBO Plan Assets (830) 680 OCI Defined Benefit Expense Cash Net Pension (Liability) / Asset (150) (74) 74 (74) (83) 83 (83) (68) 68 68 (7) (13) 7 (7) 13 (13) (40) 40 84 50 (50) (990) 775 20 129 (40) (84) 84 (84) (215) Solutions Manual, Chapter 13 Copyright © 2018 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill Education. 13-65 Chapter 13 –Employee Benefits Problem 13-8 (concluded) Calculations: Interest cost = $830 x 10% = $83 Expected return on assets = $680 x 10% = $68 Requirement 2 ($ in millions) Defined benefit expense (total) .................................................. Plan assets (expected return on plan assets) .................................... DBO ($74 service cost + $83 interest cost + $40 past service cost) .. 129 68 197 The amortization amounts are reported as other comprehensive income in the statement of comprehensive income Requirement 3 Record remeasurement losses ($ in millions) Loss–OCI ($61 actual return on assets less than $68 expected return) Plan assets ............................................ 7 Loss–OCI (from change in assumption regarding the DBO) DBO ..................................................................................... 13 7 13 Requirement 4 ($ in millions) Plan assets Cash (contribution to plan assets) 84 DBO Plan assets (retiree benefits) 50 84 50 Solutions Manual, Chapter 13 Copyright © 2018 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill Education. 13-66 Chapter 13 –Employee Benefits Problem 13-9 1. Defined Benefit expense ($ in 000s) Service cost $60 Interest cost (5% x $320) 16 Return on the plan assets (5% x $400) (20) Defined Benefit expense $56 Remeasurement gain Excess return on plan assets ([9% -5%] x $400,000) 2. 3. 4. Defined Benefit Obligation Balance, January 1 Service cost Interest cost Benefits paid Balance, December 31 $320 60 16 (44) $352 Plan Assets Balance, January 1 Actual return on plan assets Contributions 2021 Benefits paid Balance, December 31 $400 36 120 (44) $512 16 16 Net Defined Benefit Asset or Net Defined Benefit Liability DBO Plan assets Net defined benefit asset, Dec. 31, 2021 $352 512 $160 Solutions Manual, Chapter 13 Copyright © 2018 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill Education. 13-67 Chapter 13 –Employee Benefits Problem 13-9 (concluded) 5. Journal Entries ($ in 000s) Defined benefit expense (total) .................................................. Plan assets (expected return on plan assets) .................................... DBO ($60 service cost + $16 interest cost) .................................. 56 20 Plan assets ([9% - 5%] x $400,000) ......................................... Gain – OCI ............................................................................ 16 Plan assets Cash (contribution to plan assets) 76 16 120 120 DBO Plan assets (retiree benefits) 44 44 Solutions Manual, Chapter 13 Copyright © 2018 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill Education. 13-68 Chapter 13 –Employee Benefits Problem 13-10 Requirement 1 ($ in millions) $ 75 45 Service cost Interest cost Expected return on the plan assets (9.375%* x $300) Past service cost Defined benefit expense (28.125) 12 $ 103.875 * Discount rate is inferred from interest cost on DBO (45/480 = 9.375%) Requirement 2 ($ in millions) Defined benefit expense (calculated above) 103.875 Plan assets (expected return on assets: 9.375% x $300) 28.125 DBO ($75 service cost + $45 interest cost + $12 past service cost) 132 DBO Gain–OCI* (change in assumption) 22 22 Loss–OCI ($20 actual return– $28.125 expected return) Plan assets 8.125 8.125 Plan assets Cash (funding contribution) 60 DBO Plan assets (retiree benefits) 36 60 36 Solutions Manual, Chapter 13 Copyright © 2018 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill Education. 13-69 Chapter 13 –Employee Benefits Problem 13-10 (concluded) Requirement 3 ($ in millions) DBO balance, January 1 $480 Service cost 75 Interest cost 45 Gain from change in actuarial assumption (22) Past service cost 12 Benefits paid (36) DBO balance, December 31 $554 Plan assets balance, January 1 Actual return on plan assets Contributions 2021 Benefits paid Plan assets balance, December 31 $300 20 60 (36) $344 Because the plan is underfunded, Electronic Distribution will report a net defined benefit liability: DBO balance, December 31 $554 Plan assets balance, December 31 (344) Net defined benefit liability $210 Solutions Manual, Chapter 13 Copyright © 2018 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill Education. 13-70 Chapter 13 –Employee Benefits Problem 13-11 Requirement 1 ($ in millions) Service cost Interest cost Expected return on the plan assets ($20 actual, plus $4 loss) Amortization of prior service cost Amortization of net gain or net loss- AOCI Defined benefit expense $ 75 45 (24) 0* 0 $96 * Since the amendment was at the end of the year, there is no amortization of past service cost in 2021. ** 2/3 of PSC that relates to benefits that have vested Requirement 2 ($ in millions) Pension expense (calculated above) Plan assets (expected return on assets: 8% x $300) DBO ($75 service cost + $45 interest cost) Prior service cost – OCI (From 2021 amendment) PBO (unvested past service cost) PBO Gain - OCI * (change in assumption) Loss - OCI ($20 actual return – $24 expected return) Plan assets 96 24 120 4 4 22 22 4 4 Plan assets Cash (funding contribution) 60 PBO Plan assets (retiree benefits) 36 60 36 Solutions Manual, Chapter 13 Copyright © 2018 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill Education. 13-71 Chapter 13 –Employee Benefits Problem 13-11 (concluded) Requirement 3 ($ in millions) PBO balance, January 1 $480 Service cost 75 Interest cost 45 Gain from change in actuarial assumption (22) Prior service cost (new) 12 Benefits paid (36) PBO balance, December 31 $554 Plan assets balance, January 1 Actual return on plan assets Contributions 2021 Benefits paid Plan assets balance, December 31 $300 20 60 (36) $344 Because the plan is underfunded, Electronic Distribution will report a net pension liability: PBO balance, December 31 $554 Plan assets balance, December 31 (344) Net pension liability $210 Solutions Manual, Chapter 13 Copyright © 2018 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill Education. 13-72 Chapter 13 –Employee Benefits Problem 13-12 Requirement 1 ($ in millions) Service cost (given) Interest on DBO (2021: 10% x $2,200*; 2022: 10% x $2,560*) Expected return (2021: 10% x $1,600; 2022: 10% x $1,940**) Past service cost ($400 ÷ 10 years) Defined benefit expense *DBO Balance, 1-1-2021 Past service cost Balance, 1-2-2021 Interest 10% Service cost Payments Balance, 12-31-2021 Interest 10% Service cost Payments Balance, 12-31-2022 2021 $520 220 (160) 400 $980 2022 $570 256 (194) 0 $632 **Plan Assets $1,800 400 $2,200 220 520 (380) $2,560 256 570 (450) $2,936 Balance, 1-1-2021 2021 contribution 2021 actual return Payments Balance, 12-31-2021 2022 contribution 2022 actual return Payments Balance, 12-31-2022 $1,600 540 180 (380) $1,940 590 210 (450) $2,290 Solutions Manual, Chapter 13 Copyright © 2018 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill Education. 13-73 Chapter 13 –Employee Benefits Problem 13-12 (continued) Requirement 2 ($ in millions) 2021 Defined benefit expense (total) .................................................. 980 Plan assets (expected return on plan assets) .................................... 160 DBO ($520 service cost + $220 interest cost + $400 past service cost) 1140 2022 Defined benefit expense (total) .................................................. Plan assets (expected return on plan assets) .................................... DBO ($570 service cost + $256 interest cost) ............................... 632 194 826.0 Requirement 3 ($ in millions) 2021 Plan assets ....................................................... Gain–OCI ($180 actual return on assets less $160 expected return) 2022 Plan assets ................................................................................ Gain–OCI ($210 actual return on assets less $194 expected return) 20 20 16 16 Solutions Manual, Chapter 13 Copyright © 2018 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill Education. 13-74 Chapter 13 –Employee Benefits Problem 13-12 (concluded) Requirement 4 ($ in millions) 2021 Plan assets Cash (contribution to plan assets) 540 2022 Plan assets Cash (contribution to plan assets) 590 2021 DBO Plan assets (benefit payments) 380 2022 DBO Plan assets (benefit payments) 450 540 590 380 450 Solutions Manual, Chapter 13 Copyright © 2018 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill Education. 13-75 Chapter 13 –Employee Benefits Problem 13-13 Balance at Jan. 1 Past service cost Service cost Defined Benefit Defined benefit Obligation Plan Assets Expense $ 0 $ 0 2,000,000 2,000,000 250,000 250,000 Interest cost ($2,000,000* x 9%) Return on plan assets Actual ($2,000,000** x 11%) Expected ($2,000,000** x 9%) Retirement payments Cash contribution Balance at Dec. 31 Note: * 180,000 180,000 220,000 (180,000) (16,000) $2,414,000 (16,000) 250,000 $2,454,000 $250,000 The $40,000 gain ($220,000 – 180,000), while not included in defined benefit expense, is reported as a gain–OCI in the statement of comprehensive income. Since the plan was adopted at the beginning of the year, the past service cost increased the DBO at that time. ** Since the past service cost was funded at the beginning of the year, the plan assets were increased at that time. Solutions Manual, Chapter 13 Copyright © 2018 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill Education. 13-76 Chapter 13 –Employee Benefits Problem 13-14 1. Actual return on plan assets ($ in 000s) Plan assets Beginning of 2021 Actual return Cash contributions Less: Retiree benefits End of 2021 $2,400 ? 245 (270) $2,591 Actual return = $2,591 – 2,400 – 245 + 270 = $216 2. Loss or gain on plan assets Expected return Actual return Gain on plan assets $168 (7% x $2,400) (216) $48 3. Service cost DBO: Beginning of 2021 Service cost Interest cost Loss (gain) on DBO Less: Retiree benefits End of 2021 $2,300 ? 161 (7% x $2,300) 0 (270) $2,501 Service cost = $2,501 – 2,300 – 161 + 270 = $310 Solutions Manual, Chapter 13 Copyright © 2018 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill Education. 13-77 Chapter 13 –Employee Benefits Problem 13-14 (concluded) 4. Defined benefit expense ($ in 000s) Service cost Interest cost Expected return (7% x $2,400) Defined benefit expense $310 161 (168) $303 (7% x $2,300) Solutions Manual, Chapter 13 Copyright © 2018 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill Education. 13-78 Chapter 13 –Employee Benefits Problem 13-15 ( )s indicate credits; debits otherwise ($ in 000s) Balance, Jan. 1, 2021 Service cost2 Interest cost, 7%1 Expected return on assets3 Gain on assets4 Gain on DBO Cash funding Retiree benefits Bal., Dec. 31, 2021 DBO Plan Assets (4100) 4530 Defined Benefit Expense OCI Cash Net Defined Benefit (Liability) / Asset 430 (332) 332 (332) (287) 287 (287) (317.1) 317.1 317.1 82.9 44 (82.9) 82.9 (44) 44 340 295 (295) (4380) 4975 (126.9) 301.9 (340) 340 (340) 595 1 7% x $4,100 = $287 2 $4,380 – 4,100 – 287 + 44 + 295 = $332 3 7% x $4,530 = $317.1 (expected) 4 Derived as a balancing figure Solutions Manual, Chapter 13 Copyright © 2018 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill Education. 13-79 Chapter 13 –Employee Benefits Problem 13-16 Requirement 1 Calculation of defined benefit expense: Service cost (given) Interest cost (given) Expected return on the plan assets (8% x $200) Defined benefit expense ($ in millions) $48 24 (16) $56 To record expense ($ in millions) Defined benefit expense (total) .................................................. Plan assets (expected return on plan assets) .................................... DBO ($48 service cost + $24 interest cost) .................................. 56 16 72 To record funding and benefit payment ($ in millions) Plan assets Cash (contribution to plan assets) 45 DBO Plan assets (benefit payments) 20 45 20 Solutions Manual, Chapter 13 Copyright © 2018 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill Education. 13-80 Chapter 13 –Employee Benefits Problem 13-16 (continued) Requirement 2 To record gains and losses ($ in millions) Loss–OCI ($16 – 15 loss due to return on assets being less than expected) 1 Plan assets ............................................ 1 DBO ......................................................... Gain–OCI ($2 gain on change of DBO assumption) 2 2 Requirement 3 ( )s indicate credits; debits otherwise ($ in millions) DBO Plan Assets Bal., Jan. 1, 2021 (300) 200 Service cost Interest cost, 8% Expected return on assets Loss on assets Gain on DBO (48) (24) 16 (1) 2 Cash contributions Retiree benefits Bal., Dec. 31, 2021 OCI Defined Benefit Expense (100) 48 24 (16) (20) (350) 240 (48) (24) 16 (1) 2 1 (2) 45 20 Cash Net Defined Benefit (Liability) / Asset (1) 56 (45) 45 (45) (110) Solutions Manual, Chapter 13 Copyright © 2018 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill Education. 13-81 Chapter 13 –Employee Benefits Problem 13-16 (continued) Requirement 4 Calculation of defined benefit expense: Service cost (given) Interest cost (given) Expected return on the plan assets (8% x $240) Defined benefit expense ($ in millions) $38 28 (19.2) $46.8 To record expense ($ in millions) Defined benefit expense (total) ................................................... Plan assets (expected return on plan assets) .................................... DBO ($38 service cost + $28 interest cost) .................................. 46.8 19.2 66.0 To record funding and benefit payments ($ in millions) Plan assets ........................................................... Cash (contribution to plan assets) ............................ 30.0 DBO .................................................................... Plan assets (benefit payments) .............................. 16.0 30.0 16.0 Solutions Manual, Chapter 13 Copyright © 2018 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill Education. 13-82 Chapter 13 –Employee Benefits Problem 13-16 (continued) Requirement 5 To record gains and losses ($ in millions) Loss–OCI ($5 loss on change of DBO assumption) DBO ..................................................... 5 5 Plan assets ................................................ Gain–OCI ($36 actual return on assets exceeds $19.2 gain expected) 16.8 16.8 Problem 13-16 (concluded) Requirement 6 ( )s indicate credits; debits otherwise ($ in millions) DBO Plan Assets OCI 240 42 Bal., Jan. 1, 2022 (350) Service cost Interest cost, 8% Expected return on assets Gain on assets Loss on DBO Cash contributions Retiree benefits (38) (28) 16 30 (16) Bal., Dec. 31, 2022 (405) 290 19.2 16.8 (5) Defined Benefit Expense Cash (110) 38 28 (19.2) (30) (38) (28) 19.2 16.8 (5) 30 (30) (115) (16.8) 5 (11.8) Net Defined Benefit (Liability) / Asset 46.8 Solutions Manual, Chapter 13 Copyright © 2018 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill Education. 13-83 Chapter 13 –Employee Benefits Problem 13-17 Requirement 1 To Record Defined Benefit Expense Deferred tax asset (20% x [$41 + 24 – 18]) ..................................... Defined benefit expense ($41 + 24 – 18) ...................................... Plan assets (expected return on plan assets) .................................... DBO ($41 service cost + $24 interest cost) .................................. Income tax expense (20% x $47) ................................................ ($ in millions) 9.4 47.0 18.0 65.0 9.4 Although for financial reporting purposes the income is reduced now, only the actual payments for retiree benefits can be deducted for tax purposes. This creates a “temporary difference” as described in Chapter 12. We need to record a deferred tax asset for the future deductible amounts created by the new amounts – service cost, interest cost, and return on assets. Also, because the annual tax expense should reflect both the current and deferred tax effects of what occurs each year, the 2021 tax expense is reduced by the $9.4 million eventual tax savings from the 2021 defined benefit expense. Here now is how the new gain and new loss would be recorded if we now include the tax implications: Solutions Manual, Chapter 13 Copyright © 2018 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill Education. 13-84 Chapter 13 –Employee Benefits Problem 13-17 (continued) To Record New Gains and Losses Deferred tax asset (20% x $23) .................... Loss–OCI ($23 loss, net of $4.6 tax benefit) .. DBO ..................................................... Plan assets ................................................ Gain–OCI ($12 gain, net of $2.4 tax expense) Deferred tax liability (20% x $12) ........... ($ in millions) 4.6 18.4 23.0 12 9.6 2.4 Global reported a $23 million loss in 2021 from revising an assumption used to calculate its DBO. That additional cost is recognized now on the statement of comprehensive income but won’t be deducted until the defined benefits are paid in the future. This creates a future deductible amount and thus a deferred tax asset for 20% of the loss. In like manner, the $12 million gain creates a future taxable amount and thus a deferred tax liability for 20% of the gain. There are no tax effects of the funding and payment of benefits entries: To Record Funding and Payment of Benefits Plan assets ................................................ Cash (contribution to plan assets) .............. DBO ......................................................... Plan assets (retiree benefits) ....................... ($ in millions) 48 48 38 38 Solutions Manual, Chapter 13 Copyright © 2018 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill Education. 13-85 Chapter 13 –Employee Benefits Problem 13-17 (concluded) Requirement 2 Global Communications Statement of Comprehensive Income Year ended December 31, 2021 Net income $300.0 Other comprehensive income: Net unrealized holding gain on investments ($30, net of $6 tax) $ 24.0 Loss on defined benefit–DBO estimate ($23, net of $4.6 tax benefit) Gain on defined benefit –return on plan assets ($12, net of $2.4 tax) Comprehensive income (18.4) 9.6 15.2 $315.2 Note: The statement of comprehensive income can be reported either (a) in a single statement as an extension of the income statement, or (b) as a separate statement to the income statement. Solutions Manual, Chapter 13 Copyright © 2018 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill Education. 13-86 Chapter 13 –Employee Benefits Problem 13-18 Requirement 1 Retirement Period 5 years Attribution Period 26 years age 34 1998 (end) age age 60 62 2024 2026 (end) (end) age 67 2031 (end) ___________________________________________________________________ retirement date hired “full-eligibility” date Requirement 2 Year End 2027 2028 2029 2030 2031 Expected Net Cost $4,000 4,400 2,300 2,500 2,800 PV of $1 n=1-5, i=6% x .94340 x .89000 x .83962 x .79209 x .74726 Present Value at Dec. 31, 2026 $ 3,774 3,916 1,931 1,980 2,092 $13,693 Requirement 3 $13,693 x .74726* = $10,232 *present value of $1: n=5, i=6% (from Table 2) Solutions Manual, Chapter 13 Copyright © 2018 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill Education. 13-87 Chapter 13 –Employee Benefits Problem 13-18 (concluded) Requirement 4 $10,232 x 23 yrs*/26 yrs** = $9,051 * 1998-2021 ** attribution period (1998-2024) Requirement 5 $13,693 x .79209* = $10,846 (EPBO) * present value of $1: n=4, i=6% (from Table 2) $10,846 x 24 yrs*/26 yrs** = $10,012 * 1998-2022 ** attribution period (1998-2024) Requirement 6 $13,693 x .79209* = $10,846 (EPBO) * present value of $1: n=4, i=6% (from Table 2) $10,846 x 1 yr/26 yrs = $417 Requirement 7 $9,051 (beginning DBO) x 6% = $543 Requirement 8 DBO at the beginning of 2022 (from req. 4) Service cost: (from req. 5) Interest cost: (from req. 6) DBO at the end of 2022 (agrees with req. 5*) $9,051 417 543 $10,011 * $1 difference due to rounding Solutions Manual, Chapter 13 Copyright © 2018 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill Education. 13-88 Chapter 13 –Employee Benefits Problem 13-19 EPBO 2021 2022 2023 2024 2025 2026 2027 2028 $18,000 19,800 1 21,780 23,958 26,354 28,989 31,888 35,077 fraction earned 1/8 2/8 3/8 4/8 5/8 6/8 7/8 8/8 DBO $ 2,250 4,950 2 8,168 11,979 16,471 21,742 27,902 35,077 Totals Service Cost $ 2,250 2,475 3 2,723 2,995 3,294 3,624 3,986 4,385 $25,732 Interest Expense Cost 10% $ 0 $ 2,250 225 4 2,700 5 495 3,218 817 3,812 1,198 4,492 1,647 5,271 2,174 6,160 2,790 7,175 $9,346 $35,078 1 $18,000 x 1.10 = $19,800 2 $19,800 x 2/8 = $4,950 3 $19,800 x 1/8 = $2,475 4 $2,250 (DBO) x 10% = $225 5 $2,475 + 225 = $2,700 Solutions Manual, Chapter 13 Copyright © 2018 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill Education. 13-89 Chapter 13 –Employee Benefits Problem 13-20 Requirement 1 ($ in 000s) DBO: Beginning of 2021 Service cost Interest cost Loss (gain) on APBO Less: Retiree benefits End of 2021 $460 ? 23 0 (52) $485 (5% x $460) Service cost = $485 – 460 – 23 + 52 = $54 Requirement 2 ($ in 000s) Service cost Interest cost Return on plan assets Defined benefit expense $54 23 (0) $77 (5% x $460) Requirement 3 ($ in 000s) Postemployment defined benefit obligation Plan assets Net defined benefit liability $485 75 $410 Solutions Manual, Chapter 13 Copyright © 2018 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill Education. 13-90 Chapter 13 –Employee Benefits Problem 13-21 Requirement 1 When accumulated leave is vesting resulting in payment of unused leave on resignation, the expected utilization rate is not important as the leave is either used or paid eventually. Ms Gan Ms Chandra Mr Salim Liability for 2020 unused leave, Dec 31, 2020 (Unused leave x Salary per day) $2,055 $3,068 $2,301 Unused leave from 2020, Dec 31, 2021 6 5 3 Liability for 2020 unused leave, Dec 31 2021 (Unused leave x Salary per day) $1,233 $1,096 $2,904 Short-term employee benefit expense: Annual salaries Accumulating vested paid leave Analysis by individual employee Employee Days in annual salary Days of unused leave Salary per day Short-term employee benefit expense $225,000 7,425 $232,425 Ms Gan 365 10 375 $205.48 Ms Chandra 365 14 379 $219 Mr Salim 365 12 377 $191.18 $77,055 $83,068 $72,301 December 31, 2020 To Record Expense and liability for paid leave Employee expense ................................... Liability for paid leave......................... 6,362 6,362 December 31, 2021 To Record Used leave during 2021 Liability for paid leave............................. Employee expense ............................... 3,458 3,458 Solutions Manual, Chapter 13 Copyright © 2018 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill Education. 13-91 Chapter 13 –Employee Benefits When the employee does not use the leave, that employee is effectively working more than expected and the employer has an obligation to compensate the employee by permitting the leave to be taken in a subsequent year or for the unused leave to be paid off on resignation. Requirement 2 When accumulated leave is non-vesting, the expected cost to the employer is the number of days that are likely to be utilized by the employee before the leave expires. Ms Gan Ms Chandra Liability for 2020 unused leave, Dec 31, 2020 (Unused leave x Salary per day $1,644 x Rate of utilization) Unused leave from 2020, Dec 31, 2021 6 Liability for 2020 unused leave, Dec 31, 2021 0 (These leaves will be forfeited) Short-term employee benefit expense: Annual salaries Accumulating non-vested paid leave 1,956) Mr Salim $2,762 $1,956 5 0 3 0 $225,000 6,362*($1,644 + 2,762 + $231,362 Analysis by individual employee Employee Days in annual salary Unused leave x Expected usage Salary per day Short-term employee benefit expense December 31, 2020 Ms Gan 365 8 373 $205.48 Ms Chandra 365 12.6 377.6 $219 Mr Salim 365 10.2 375.2 $191.18 $76,644 $82,762 $71,956 To Record Expense and liability for paid leave Employee expense ................................... Liability for paid leave......................... 6,362 6,362 Solutions Manual, Chapter 13 Copyright © 2018 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill Education. 13-92 Chapter 13 –Employee Benefits December 31, 2021 To Record Used leave and write-back unused leave at end of entitlement period Liability for paid leave............................. 6,362 Employee expense ............................... 6,362 Requirement 3 No entry is required Short-term employee benefit expense: Annual salaries Non-accumulating leave $225,000 0 $225,000 Solutions Manual, Chapter 13 Copyright © 2018 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill Education. 13-93 Chapter 13 –Employee Benefits Problem 13-22 Requirement 1 When accumulated leave is vesting resulting in payment of unused leave on resignation, the expected utilization rate is not important as the leave is either used or paid eventually. Ms Shah Mr ChangMs Brown Liability for 2020 unused leave, Dec 31, 2020 (Unused leave x Salary per day) $4,192 $4,296 $4,027 Unused leave from 2020, Dec 31, 2021 3 5 4 Liability for 2020 unused leave, Dec 31 2021 (Unused leave x Salary per day) $838 $1,342 $1,151 Short-term employee benefit expense: Annual salaries Accumulating vested paid leave Analysis by individual employee Employee Days in annual salary Days of unused leave Salary per day Short-term employee benefit expense $305,000 12,515 $317,415 Ms Shah 365 16 380 $279.45 Mr Chang 365 16 381 $268 Ms Brown 365 14 379 $287.67 $106,192 $102,296 $109,027 December 31, 2020 To Record Expense and liability for paid leave Employee expense ................................... Liability for paid leave......................... 11,884 11,884 December 31, 2021 To Record Used leave during 2021 Liability for paid leave............................. Employee expense ............................... 8,553 8,553 Solutions Manual, Chapter 13 Copyright © 2018 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill Education. 13-94 Chapter 13 –Employee Benefits When the employee does not use the leave, that employee is effectively working more than expected and the employer has an obligation to compensate the employee by permitting the leave to be taken in a subsequent year or for the unused leave to be paid off on resignation. Requirement 2 When accumulated leave is non-vesting, the expected cost to the employer is the number of days that are likely to be utilized by the employee before the leave expires. Ms Shah Mr Chang Liability for 2020 unused leave, Dec 31, 2020 (Unused leave x Salary per day $4,192 x Rate of utilization) Unused leave from 2020, Dec 31, 2021 3 Liability for 2020 unused leave, Dec 31, 2021 0 (These leaves will be forfeited) Short-term employee benefit expense: Annual salaries Accumulating non-vested paid leave 3,826) Ms Brown $3,866 $3,826 5 0 4 0 $305,000 11,884*($4,192 + 3,866 + $316,884 Analysis by individual employee Employee Days in annual salary Unused leave x Expected usage Salary per day Short-term employee benefit expense December 31, 2020 Ms Shah 365 15 380 $279.45 Mr Chang 365 14.4 379.4 $268 Ms Brown 365 13.3 378.3 $287.67 $106,192 $101,866 $108,826 To Record Expense and liability for paid leave Employee expense ................................... Liability for paid leave......................... 11,884 11,884 Solutions Manual, Chapter 13 Copyright © 2018 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill Education. 13-95 Chapter 13 –Employee Benefits December 31, 2021 To Record Used leave and write-back unused leave at end of entitlement period Liability for paid leave............................. 11,884 Employee expense ............................... 11,884 Requirement 3 No entry is required Short-term employee benefit expense: Annual salaries Non-accumulating leave $305,000 0 $305,000 Solutions Manual, Chapter 13 Copyright © 2018 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill Education. 13-96 Chapter 13 –Employee Benefits Problem 13-23 Corrigendum: The unrecognized net actuarial loss (net loss – AOCI) should be $22 million debit balance at the beginning of the year (not $270 million).Requirement 1 The difference between an employer’s obligation (PBO) and the resources available to satisfy that obligation (plan assets) is the funded status of the pension plan. The employer must report the net difference between those two amounts, referred to as the “funded status” of the plan in the statement of financial position. It’s reported as a pension liability if the PBO exceeds the plan assets or a pension asset if the plan assets exceed the PBO. Toys R Us would report a pension liability of $38 million: ($ in millions) PBO Plan assets Pension liability $163 125 $38 Solutions Manual, Chapter 13 Copyright © 2018 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill Education. 13-97 Chapter 13 –Employee Benefits Problem 13-23 (continued) Requirement 2 Gains or losses should not be part of pension expense unless and until total net gains or losses exceed a defined threshold. Specifically, a portion of the excess is included in pension expense only if it exceeds an amount equal to 10% of the PBO, or 10% of plan assets, whichever is higher. The amount that should be included is the excess divided by the average remaining service period of active employees expected to receive benefits under the plan. Amortization of a net loss is added to pension expense. Pension expense in this instance is increased by a $1 million amortization of the net loss: ($ in millions) Unrecognized net actuarial loss Less: 10% corridor (threshold)* Excess Service period Amortization $22 (10) $12 ÷ 10 $ 1.2 * 10% times either the PBO ($148) or plan assets ($123), whichever is larger. Requirement 3 ($ in millions) Service cost $4 Interest cost 5 Expected return on plan assets (5) Amortization of prior service cost 0 Amortization of net loss 1.2 Pension expense $ 5.2 Solutions Manual, Chapter 13 Copyright © 2018 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill Education. 13-98 Chapter 13 –Employee Benefits Problem 13-21 (continued) Requirement 4 The pension liability, which is the difference between the PBO and plan assets, increases by the combination of the service cost, interest cost, and the expected return as is reflected in the following entry. To Record Defined benefit Expense .............. ($ in millions) Pension expense (calculated in Req. 3) ....................................... 5.2 Plan assets (expected return on assets) ......................................... 5 PBO (service cost $4 + interest cost $5)..................................... 9 Amortization of net loss–OCI (current amortization) ............. 1.2 The net pension liability (PBO minus plan assets) is affected only by the three components of pension expense that change either the PBO or plan assets. The pension expense also includes the $1.2 million amortization of net loss but, unlike the other three components, this amortization amount affects neither the PBO nor the plan assets and therefore doesn’t change the net pension liability. The net loss–AOCI is reduced by the $1.2 million amortization. It’s reported as other comprehensive income in the statement of comprehensive income. Pension gains and losses (either from changing assumptions regarding the PBO or the return on assets being higher or lower than expected) are deferred and not immediately included in pension expense and net income. They are, however, reported as other comprehensive income in the period they occur. Accordingly, the actuarial gain that increased the PBO and the gain from the actual return exceeding the expected return are reported in Toys R Us’s statement of comprehensive income as a gain of $27 million and a gain of $12 – 5 = $7 million. Here are the entries: ($ in millions) PBO ........................................................... Gain–OCI (given) ......................................... 27 Plan assets ................................................. Gain–OCI ($12 – 5) ..................................... 7 27 7 Solutions Manual, Chapter 13 Copyright © 2018 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill Education. 13-99 Chapter 13 –Employee Benefits Problem 13-21 (concluded) Requirement 5 The actuarial loss will not be amortized over the remaining service period but will be recognized immediately in other comprehensive income under IFRS. The corridor approach is not permitted under IFRS. Solutions Manual, Chapter 13 Copyright © 2018 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill Education. 13-100 Chapter 13 –Employee Benefits CASES Judgment Case 13-1 Requirement 1 Here is a graphical depiction of your estimated service and retirement periods: 2021 2060 2080 _____________________________________________ 40 years Service period 20 years Retirement Salary at retirement: $100,000 x 3.26204, or $100,000 x (1.03)40 = $326,204 1.5% x 40 x $326,204 = $195,722 The present value of the retirement annuity as of the retirement date (end of 2060) is: $195,722 x 11.46992* = $2,244,916 [This is the lump-sum equivalent of the retirement annuity as of the retirement date] * present value of an ordinary annuity of $1: n=20, i=6% Solutions Manual, Chapter 13 Copyright © 2018 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill Education. 13-101 Chapter 13 –Employee Benefits Case 13-1 (continued) Requirement 2 The value of your plan assets as of the anticipated retirement date is $1,872,981: A B C D End of Years to Year: Retirement Salary Contribution 2021 39 100,000 8,000 2022 38 103,000 8,240 2023 37 106,090 8,487 2024 36 109,273 8,742 2025 35 112,551 9,004 2026 34 115,927 9,274 2027 33 119,405 9,552 2028 32 122,987 9,839 2029 31 126,677 10,134 2030 30 130,477 10,438 2031 29 134,392 10,751 2032 28 138,423 11,074 2033 27 142,576 11,406 2034 26 146,853 11,748 2035 25 151,259 12,101 2036 24 155,797 12,464 2037 23 160,471 12,838 2038 22 165,285 13,223 2039 21 170,243 13,619 2040 20 175,351 14,028 2041 19 180,611 14,449 2042 18 186,029 14,882 2043 17 191,610 15,329 2044 16 197,359 15,789 2045 15 203,279 16,262 2046 14 209,378 16,750 2047 13 215,659 17,253 2048 12 222,129 17,770 2049 11 228,793 18,303 2050 10 235,657 18,853 2051 9 242,726 19,418 2052 8 250,008 20,001 2053 7 257,508 20,601 2054 6 265,234 21,219 2055 5 273,191 21,855 2056 4 281,386 22,511 2057 3 289,828 23,186 2058 2 298,523 23,882 2059 1 307,478 24,598 2060 0 316,703 25,336 Lump-sum equivalent of the retirement annuity E Future Value at Retirement 77,628 75,431 73,296 71,222 69,206 67,247 65,344 63,495 61,698 59,952 58,255 56,606 55,004 53,447 51,935 50,465 49,037 47,649 46,300 44,990 43,717 42,479 41,277 40,109 38,974 37,871 36,799 35,757 34,745 33,762 32,806 31,878 30,976 30,099 29,247 28,419 27,615 26,834 26,074 25,336 Solutions Manual, Chapter 13 Copyright © 2018 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill Education. 13-102 Chapter 13 –Employee Benefits as of the retirement date 1,872,981 Solutions Manual, Chapter 13 Copyright © 2018 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill Education. 13-103 Chapter 13 –Employee Benefits Case 13-1 (continued) Your annual retirement pay assuming continuing investment of assets at 6% will be: $1,872,981 ÷ 11.46992 = $163,295 * present value of an ordinary annuity of $1: n=20, i=6% Based on the calculations alone, the State’s defined benefit plan offers the larger retirement annuity and, therefore, lump-sum equivalent of the retirement annuity. Be aware though that many other factors need to be considered. Plans vary in terms of the flexibility regarding how you can choose to receive distributions of your retirement assets. Very often defined benefit plans provide benefits only until you and/or your spouse dies with no benefits to other beneficiaries; whereas, assets accumulated under defined contribution plans can be bequeathed to other beneficiaries. Also, greater uncertainty is associated with defined contribution plans, in general. The employee bears the risk of uncertain investment returns and, potentially, might settle for far less at retirement than at first expected. On the other hand, results may exceed expectations as well. Risk is reversed in a defined benefit plan. Because specific benefits are promised at retirement, the employer is responsible for making up the difference when investment performance is less than expected. Relatedly, uncertainty regarding mortality significantly affects the equation. Defined benefit plans pay benefits from retirement to death. Assets accumulated under defined contribution plans, however, are a fixed amount. How well that amount provides for retirement income depends on how many years you live after retirement. Solutions Manual, Chapter 13 Copyright © 2018 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill Education. 13-104 Chapter 13 –Employee Benefits Case 13-1 (concluded) Your annual retirement pay assuming continuing investment of assets at 6% will be: $1,985,360 ÷ 11.46992* = $173,093 * present value of an ordinary annuity of $1: n=20, i=6% (from Table 4) Requirement 3 Based on the calculations alone, the State’s defined benefit plan offers the larger retirement annuity and, therefore, lump-sum equivalent of the retirement annuity. Be aware though that many other factors need to be considered. Plans vary in terms of the flexibility regarding how you can choose to receive distributions of your retirement assets. Very often defined benefit plans provide benefits only until you and/or your spouse dies with no benefits to other beneficiaries; whereas, assets accumulated under defined contribution plans can be bequeathed to other beneficiaries. Also, greater uncertainty is associated with defined contribution plans, in general. The employee bears the risk of uncertain investment returns and, potentially, might settle for far less at retirement than at first expected. On the other hand, results may exceed expectations as well. Risk is reversed in a defined benefit plan. Because specific benefits are promised at retirement, the employer is responsible for making up the difference when investment performance is less than expected. Relatedly, uncertainty regarding mortality significantly affects the equation. Defined benefit plans pay benefits from retirement to death. Assets accumulated under defined contribution plans, however, are a fixed amount. How well that amount provides for retirement income depends on how many years you live after retirement. Solutions Manual, Chapter 13 Copyright © 2018 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill Education. 13-105 Chapter 13 –Employee Benefits Communication Case 13-2 Suggested Grading Concepts and Grading Scheme: Content (80% ) 30 The net periodic defined benefit expense measures this compensation and consists of the following five elements which can vary differently from changes in employment.(6 each; maximum of 30 for this part) The service cost component is the present value of the benefits earned by the employees during the current period. The interest cost component is the increase in the defined benefit obligation due to the passage of time. The return on plan assets reduces the defined benefit expense. The actual return on plan assets component is the difference between the fair value of the plan assets at the beginning and the end of the period, adjusted for contributions and benefit payments. This amount is adjusted for any gain or loss, so it is the expected return that actually affects the calculation. Past service cost is created when a defined benefit plan is amended and credit is given for employee service rendered in prior years. This retroactive credit is not recognized as defined benefit expense entirely in the year the plan is amended. Gains and losses arise from changes in estimates concerning the amount of the defined benefit obligation or the return on the plan assets being different from expected. These are not included in defined benefit expense as they occur. They are instead reported as remeasurement gains or losses in other comprehensive income. 10 The projected unit credit approach is an actuarial valuation method whereby each period of service attributes an additional unit of benefit to the employee resulting in an increase in the defined benefit obligation of the employee under a defined benefit plan. 15 Remeasurement gains and losses occur when the DBO or the return on plan assets turns out to be different than expected. (15 each; maximum of 15 for this part) Remeasurement gains and losses are reported as they occur in the statement of comprehensive income, not as part of defined benefit expense. They accumulate over time as a net gain or net loss, a component of equity. Actuarial gains or losses arise from changes in assumptions and experience adjustments Solutions Manual, Chapter 13 Copyright © 2018 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill Education. 13-106 Chapter 13 –Employee Benefits Differences between the actual and expected returns on plan assets are required as a loss (if expected returns exceed actual returns) and a gain (if actual returns exceed expected returns) in other comprehensive income. Actual returns include dividends, interest, realized and unrealized gains or losses. Solutions Manual, Chapter 13 Copyright © 2018 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill Education. 13-107 Chapter 13 –Employee Benefits Case 13-2 (concluded) 10 DBO and ABO compared (5 each; maximum of 10 for this part) Both the accumulated benefit obligation and the defined benefit obligation represent the present value of the benefits attributed by the defined benefit formula to employee service rendered prior to a specific date. The accumulated benefit obligation is based on present salary levels and the defined benefit obligation is based on estimated future salary levels. 15 The Defined benefit obligation in excess of plan assets: This is the funded status of the plan and is reported in the statement of financial position as a defined benefit liability (10 points) If the plan assets exceed the DBO, it would be reported as a defined benefit asset. (5 points) 80 points Writing (20%) 5 Terminology and tone appropriate to the audience of assistant controllers. 6 Organization permits ease of understanding. introduction that states purpose. paragraphs separate main points. 9 English word selection. spelling. grammar. 20 points Solutions Manual, Chapter 13 Copyright © 2018 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill Education. 13-108 Chapter 13 –Employee Benefits Judgment Case 13-3 Requirement 1 Yes, it’s true that the defined benefit expense is calculated as if the statement of financial position contained certain amounts it doesn’t individually report, specifically the defined benefit obligation and the defined benefit assets. The statement of financial position does actually reflect these balances on a “net” basis; that is, the funded status of the plan is reported as a net defined benefit liability to the extent the DBO exceeds the defined benefit assets or as a net defined benefit asset if the defined benefit assets exceed the DBO. Actually, even the defined benefit expense falls short of reflecting all changes in the DBO and plan assets due to methods to defer the effect of gains and losses in other comprehensive income. Requirement 2 A liability, $528,000, was reported in 2021 because the plan was underfunded by that amount – the DBO exceeded plan assets. Requirement 3 No defined benefit asset was reported in 2021 because the plan was underfunded by that amount – the DBO exceeded the plan assets. Solutions Manual, Chapter 13 Copyright © 2018 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill Education. 13-109 Chapter 13 –Employee Benefits Case 13-3 (concluded) Requirement 4 The amount that the company should report in other comprehensive income for 2021 should be: Actuarial loss $302 Gain on plan assets (74) Net remeasurement loss $228 Requirement 5 Gains and losses occur when either the DBO or the return on plan assets turns out to be different than expected. The loss in 2021 indicates the DBO is higher than previously expected due to some unspecified change in an actuarial assumption. This loss, as well as any other loss or gain, is reported in the statement of comprehensive income as it occurs. The gain on plan assets arise from the excess of actual returns over expected returns. Requirement 6 Under U.S. GAAP, losses and gains are reported in the statement of comprehensive income as they occur. These amounts accumulate as a net gain or net loss in the statement of financial position as part of accumulated other comprehensive income, one of the components of shareholders’ equity. A net gain or a net loss affects defined benefit expense only if it exceeds an amount equal to 10% of the DBO, or 10% of plan assets, whichever is higher. That appears to be the case with LGD and the amortized portion of the net gain is one component of the defined benefit expense. Solutions Manual, Chapter 13 Copyright © 2018 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill Education. 13-110 Chapter 13 –Employee Benefits Communication Case 13-4 First, this case has no right or wrong answer. The process of developing the proposed solutions will likely be more beneficial than the solutions themselves. Students should benefit from participating in the process, interacting first with other group members, then with the class as a whole. Solutions should take into account the facts brought out in the solution to the previous case on which this one is based. Also, it is likely that some of the suggestions will be variations of the following alternatives: 1. The issue of ensuring adequate funding for the plan assets. 2. Individual recognition of the defined benefit obligation and the plan assets. 3. Recognition of the accumulated benefit obligation rather than the defined benefit obligation. It is important that each student actively participate in the process. Domination by one or two individuals should be discouraged. Students should be encouraged to contribute to the group discussion by (a) offering information on relevant issues, (b) clarifying or modifying ideas already expressed, or (c) suggesting an alternative direction. Solutions Manual, Chapter 13 Copyright © 2018 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill Education. 13-111 Chapter 13 –Employee Benefits Solutions Manual, Chapter 13 Copyright © 2018 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill Education. 13-112 Chapter 13 –Employee Benefits Real World Case 17–5 Requirement 1 Microsoft’s pension plan is a defined contribution plan in the form of a 401(k) plan. It is described in disclosure note 21: NOTE 21 — EMPLOYEE STOCK AND SAVINGS PLANS (in part) We have a savings plan in the U.S. that qualifies under Section 401(k) of the Internal Revenue Code, and a number of savings plans in international locations. Participating U.S. employees may contribute up to 75% of their salary, but not more than statutory limits. We contribute fifty cents for each dollar of the first 6% a participant contributes in this plan, with a maximum contribution of the lesser of 3% of a participant’s earnings or 3% of the IRS compensation limit for the given year. Matching contributions for all plans were $454 million, $420 million, and $393 million in fiscal years 2015, 2014, and 2013, respectively, and were expensed as contributed. Requirement 2 Defined contribution plans promise defined periodic contributions to a pension fund, without further commitment regarding benefit amounts at retirement. Retirement benefits are entirely dependent upon how well investments perform. Thus, the employee bears the risk of uncertain investment returns. The employer is free of any further obligation. Solutions Manual, Chapter 13 Copyright © 2018 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill Education. 13-113 Chapter 13 –Employee Benefits Case 17–5 (concluded) Requirement 3 Microsoft matches contributions fifty cents for each dollar contributed. Also, both employee and employer contributions vest immediately. So, she is entitled to roll over $1,540: Employee contribution $1,000 Microsoft match 500 Total invested $1,500 Value increase (2% x $1,500) 30 Vested balance $1,530 Requirement 4 Microsoft’s plan is a 401(k) plan—named after the Tax Code section that specifies the conditions for the favorable tax treatment of these plans. 401(k) plans allow voluntary contributions by employees, which in Microsoft’s case is fifty cents for each dollar matched up to a set percentage of salary per year. Microsoft simply records pension expense equal to the cash contribution. Summarized for the year, Microsoft recorded the following: ($ in millions) Pension expense ................................... Cash .................................................. 454 454 Solutions Manual, Chapter 13 Copyright © 2018 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill Education. 13-114 Chapter 13 –Employee Benefits Ethics Case 13-6 Mr. Maxwell’s apparent motivation for the change in the way contributions are handled is to have the company benefit from the earning power of the contributed funds for up to three months, prior to the funds being deposited for the benefit of the employees. Temporarily diverting defined contribution plans funds this way benefits the company at the expense of the employee. There is some question as to whether the practice described is illegal. In practice, such cases are rarely prosecuted. Regardless of the legality, though, there is the ethical question of whether the employer should earn dividends, interest, etc. on funds deducted from employees’ paychecks, prior to the funds being deposited to the employees’ accounts. Solutions Manual, Chapter 13 Copyright © 2018 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill Education. 13-115 Chapter 13 –Employee Benefits Research Case 13-7 Results will vary depending on companies chosen. Actuarial assumptions are required to be disclosed . Students would benefit from reading the footnote disclosures to understand the type of assumptions made by actuaries to determine valuations. Solutions Manual, Chapter 13 Copyright © 2018 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill Education. 13-116 Chapter 13 –Employee Benefits Real World Case 17–8 Requirement 1 FedEx sponsors both defined benefit and defined contribution pension plans as well as a postretirement healthcare plan. These are described in disclosure note 13 (in part) for the years ended May 31, 2015 and 2014: PENSION PLANS. Our largest pension plan covers certain U.S. employees age 21 and over, with at least one year of service. Pension benefits for most employees are accrued under a cash balance formula we call the Portable Pension Account. Under the Portable Pension Account, the retirement benefit is expressed as a dollar amount in a notional account that grows with annual credits based on pay, age and years of credited service, and interest on the notional account balance. The Portable Pension Account benefit is payable as a lump sum or an annuity at retirement at the election of the employee. The plan interest credit rate varies from year to year based on a U.S. Treasury index. Prior to 2009, certain employees earned benefits using a traditional pension formula (based on average earnings and years of service). Benefits under this formula were capped on May 31, 2008 for most employees. We also sponsor or participate in nonqualified benefit plans covering certain of our U.S. employee groups and other pension plans covering certain of our international employees. The international defined benefit pension plans provide benefits primarily based on earnings and years of service and are funded in compliance with local laws and practices. POSTRETIREMENT HEALTHCARE PLANS. Certain of our subsidiaries offer medical, dental and vision coverage to eligible U.S. retirees and their eligible dependents. U.S. employees covered by the principal plan become eligible for these benefits at age 55 and older, if they have permanent, continuous service of at least 10 years after attainment of age 45 if hired prior to January 1, 1988, or at least 20 years after attainment of age 35 if hired on or after January 1, 1988. Postretirement healthcare benefits are capped at 150% of the 1993 per capita projected employer cost, which has been reached and, therefore, these benefits are not subject to additional future inflation. Solutions Manual, Chapter 13 Copyright © 2018 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill Education. 13-117 Chapter 13 –Employee Benefits Case 17–8 (continued) Requirement 2 A pension plan is underfunded when the obligation (PBO) exceeds the resources available to satisfy that obligation (plan assets) and overfunded when the opposite is the case. The PBO exceeds plan assets in both years reported. Thus, a net pension liability is reported in the balance sheet both years, as FedEx’s defined benefit plans are underfunded. The amounts of each are reported in the disclosure note as reproduced below. The postretirement healthcare plan is not just underfunded; it is unfunded. The funded status reported as a liability, then, is equal to the postretirement benefit obligation each year. Pension Plans 2015 2014 Postretirement Healthcare Plans 2015 2014 PBO/APBO at the end of year $27,512 $24,578 $929 $883 Fair value of plan assets at the end of year $23,505 $21,907 $ — $— Funded Status of the Plans $(4,007) $(2,671) $(929) $(883) Solutions Manual, Chapter 13 Copyright © 2018 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill Education. 13-118 Chapter 13 –Employee Benefits Case 17–8 (concluded) Requirement 3 FedEx reports three actuarial assumptions used to determine projected benefit obligations: Pension Plans 2015 2014 Discount rate Rate of increase in future compensation levels Expected long-term rate of return on assets 4.42% 4.60% 4.62% 4.56% 7.75% 7.75% The reported decrease in the discount rate from 2014 to 2015 increased FedEx’s projected benefit obligation. The lower the discount rate in a present value calculation, the higher the present value. FedEx reported an increase in the rate of increase in future compensation levels. This increased FedEx’s PBO. Higher compensation estimates in the pension formula result in higher estimates of retirement benefits and thus in the PV of those benefits. The expected long-term rate of return on assets will not directly affect FedEx’s projected benefit obligation. It affects instead the plan assets and pension expense. Real World Case 13-9 Requirement 1 The increase in a company’s DBO attributable to making a plan amendment retroactive is referred to as the past service cost. Past service cost adds to the cost of having a pension plan. Amending a pension plan typically is done with the idea that future operations will benefit from having done so. Thus, the cost is not recognized as pension expense entirely in the year the plan is amended, but is recognized as pension expense over the time that the employees who benefited from the retroactive amendment will work for the company in the future. In GM’s Solutions Manual, Chapter 13 Copyright © 2018 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill Education. 13-119 Chapter 13 –Employee Benefits case, that may be a relatively short time. Apparently, a motive for GM’s amendment was the expectation that employees would retire early and take advantage of the limited time offer. Requirement 2 The amendment increased GM’s pension obligation. GM’s pension expense will be higher each year for as long as the prior service cost is amortized. Presumably, in this instance, GM expects the bulk, if not all, of the cost to be expensed in the first year. Solutions Manual, Chapter 13 Copyright © 2018 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill Education. 13-120 Chapter 13 –Employee Benefits Analysis Case 13-10 Requirement 1 Normally, a company’s net periodic defined benefit cost represents an expense and therefore decreases earnings. Often, though, circumstances cause this element of the income statement to actually increase reported earnings. This occurs when the “expected return on assets,” a negative component of pension expense, is higher than the combined total of the other components. Consider the following disclosure adapted from a pension footnote in a previous annual report of Qwest Communications that indicated that “the pension plan contributed” $87 million to reported earnings during the year: ($ in millions) Service cost Interest cost Expected return on plan assets. Net (credit) cost $ 170 601 (858) $ (87) The major contributor to this effect is the Expected return on plan assets of over $858 million. Solutions Manual, Chapter 13 Copyright © 2018 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill Education. 13-121 Chapter 13 –Employee Benefits Case 13-10 (concluded) Requirement 2 Companies must report the actuarial assumptions used to make estimates concerning pension plans, examples include the discount rate, the average rate of compensation increase , and the expected long-term rate of return on plan assets. The expected long-term rate of return on assets directly affects the net defined benefit expense. The higher the rate, the higher the “expected return on assets,” a negative component of the net defined benefit cost. The more aggressive a company is in estimating this return, the lower will be the expense and the higher reported profits will be. In IFRS, the same rate is also used for discounting of the defined benefit obligation. This rate is inferred from the market yield of high quality corporate bonds. The discount rate can affect profits, too. The higher the discount rate in a present value calculation, the lower the present value. A lower present value will decrease the service cost and interest cost components of the net defined benefit cost and increase earnings. The lower the rate of increase in future compensation levels, the lower will be the DBO, the service cost, and interest cost. So, the lower the rate of increase in future compensation levels, the higher earnings will be. Solutions Manual, Chapter 13 Copyright © 2018 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill Education. 13-122 Chapter 13 –Employee Benefits Analysis Case 13-11 Air France–KLM Case Requirement 1 Under IAS No. 19, past service cost is combined with service cost as part of net periodic pension cost and reported within the income statement. AF reports this amount within “Plan amendments and curtailments” as part of its Net periodic cost. Requirement 2 The various components of pension expense are not reported as a single net amount. AF separately reports service cost (including past service cost) net interest cost/income, and amortization of remeasurement gains and losses. Service cost and net interest cost/income would be reported within the income statement. Remeasurement gains and losses would be reported as other comprehensive income in the statement of comprehensive income. Requirement 3 AF used IFRS, and thus reports gains and losses among OCI items “Remeasurements of defined benefit pension plans” in the statement of comprehensive income (which AF labels “Consolidated Statement of Recognized Income and Expenses), which subsequently become part of AOCI. The gains and losses remain in AOCI (they are not subsequently amortized to expense and recycled or reclassified from other comprehensive income as is required under U.S. GAAP (when the accumulated net gain or net loss exceeds the 10% threshold)). Solutions Manual, Chapter 13 Copyright © 2018 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill Education. 13-123 Chapter 13 –Employee Benefits AF Case (concluded) Requirement 4 As shown in Note 23. Pension Assets, AF reported a Net pension asset (rather than net pension liability) for 2015 of €1,773 million, indicating that its DBO exceeded its plan assets. Since the high grade corporate bond rate is multiplied by the difference between those two amounts to determine the net periodic pension cost or net periodic pension income for the period, AF would report a net periodic pension cost. Solutions Manual, Chapter 13 Copyright © 2018 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill Education. 13-124