Rendering

Component: (Network and Table)
Network
2320301 - Disclosure - Pensions and Other Benefits (Tables)
(http://www.cpr.ca/role/PensionsAndOtherBenefitsTables)
Table(Implied)
Slicers (applies to each fact value in each table cell)
Compensation and Retirement Disclosure [Abstract]Period [Axis]
2016-01-01 - 2016-12-31
Compensation and Retirement Disclosure [Abstract]
 
Net Periodic Benefit Cost for DB Pension Plans and Other Benefits
The elements of net periodic benefit cost for DB pension plans and other benefits recognized in the year include the following components:
 
Pensions

Other benefits
(in millions of Canadian dollars)
2016


2015


2014


2016


2015


2014

Current service cost (benefits earned by employees in the year)
$
106


$
126


$
106


$
11


$
12


$
14

Interest cost on benefit obligation
467


463


477


21


21


23

Expected return on fund assets
(846
)

(816
)

(757
)






Recognized net actuarial loss (gain)
190


265


190


7


2


(2
)
Amortization of prior service costs
(7
)

(6
)

(68
)

1


1



Net periodic benefit (recovery) cost
$
(90
)

$
32


$
(52
)

$
40


$
36


$
35

 
 
Information About DB Pension Plans and Other Benefits
Information about the Company’s DB pension plans and other benefits, in aggregate, is as follows:
 
Pensions

Other benefits
(in millions of Canadian dollars)
2016

2015


2016

2015

Change in projected benefit obligation:
 
 
 
 
 
Benefit obligation at January 1
$
11,194

$
11,360


$
513

$
517

Current service cost
106

126


11

12

Interest cost
467

463


21

21

Employee contributions
40

43


1

1

Benefits paid
(645
)
(608
)

(31
)
(34
)
Foreign currency changes
(7
)
42



4

Plan amendments and other
6

(6
)



Actuarial loss (gain)
238

(226
)

(5
)
(8
)
Projected benefit obligation at December 31
$
11,399

$
11,194


$
510

$
513


 
Pensions

Other benefits
(in millions of Canadian dollars)
2016

2015


2016

2015

Change in fund assets:
 
 
 
 
 
Fair value of fund assets at January 1
$
12,300

$
11,376


$
6

$
7

Actual return on fund assets
461

1,374


(1
)
(1
)
Employer contributions
48

81


30

33

Employee contributions
40

43


1

1

Benefits paid
(645
)
(608
)

(31
)
(34
)
Foreign currency changes
(8
)
34




Fair value of fund assets at December 31
$
12,196

$
12,300


$
5

$
6

Funded status – plan surplus (deficit)
$
797

$
1,106


$
(505
)
$
(507
)
 
 
Pension Plan Asset
 
2016

2015
(in millions of Canadian dollars)
Pension
plans in
surplus

Pension
plans in
deficit


Pension
plans in
surplus

Pension
plans in
deficit

Projected benefit obligation at December 31
$
(10,902
)
$
(497
)

$
(10,681
)
$
(513
)
Fair value of fund assets at December 31
11,972

224


12,082

218

Funded Status
$
1,070

$
(273
)

$
1,401

$
(295
)
 
 
Amounts Recognized in the Company's Consolidated Balance Sheets
Amounts recognized in the Company’s Consolidated Balance Sheets are as follows:
 
Pensions

Other benefits
(in millions of Canadian dollars)
2016

2015


2016

2015

Pension asset
$
1,070

$
1,401


$

$

Accounts payable and accrued liabilities
(10
)
(10
)

(34
)
(34
)
Pension and other benefit liabilities
(263
)
(285
)

(471
)
(473
)
Total amount recognized
$
797

$
1,106


$
(505
)
$
(507
)
 
 
Amounts Recognized in Accumulated Other Comprehensive Losses
Amounts recognized in accumulated other comprehensive losses are as follows:
 
Pensions

Other benefits
(in millions of Canadian dollars)
2016

2015


2016

2015

Net actuarial loss:
 
 
 
 
 
Other than deferred investment gains
$
2,842

$
3,144


$
66

$
77

Deferred investment gains
(366
)
(1,101
)



Prior service cost
(7
)
(20
)

3

4

Deferred income tax
(699
)
(580
)

(17
)
(20
)
Total (Note 7)
$
1,770

$
1,443


$
52

$
61

 
 
Actuarial Assumptions Used Were Approximately
Weighted-average actuarial assumptions used were approximately:
(percentages)
2016

2015

2014

Benefit obligation at December 31:






Discount rate
4.02

4.22

4.09

Projected future salary increases
2.75

3.00

3.00

Health care cost trend rate
7.00
(1) 
7.00
(2) 
7.00
(2) 
Benefit cost for year ended December 31:






Discount rate
4.22

4.09

4.90

Expected rate of return on fund assets
7.75

7.75

7.75

Projected future salary increases
3.00

3.00

3.00

Health care cost trend rate
7.00
(2) 
7.00
(2) 
7.50
(3) 
(1) The health care cost trend rate is assumed to be 7.00% in 2017 and 2018, and then decreasing by 0.50% per year to an ultimate rate of 5.00% per year in 2022 and thereafter.
(2) The health care cost trend rate was previously assumed to be 6.50% in 2017 (7.00% in 2016 and 2015), and then decreasing by 0.50% per year to an ultimate rate of 5.00% per year in 2020 and thereafter.
(3) For the 2014 benefit cost, the health care cost trend rate was assumed to be 6.00% in 2017 (6.50% in 2016, 7.00% in 2015, 7.50% in 2014), and then decreasing by 0.50% per year to an ultimate rate of 5.00% per year in 2019 and thereafter.

 
 
Summary of Pension Plan Asset Allocation and Current Weighted Average Policy Range
The Company’s pension plan asset allocation, the current weighted average asset allocation targets and the current weighted average policy range for each major asset class, were as follows:
 
Current
asset
allocation
target
Current
policy
range
Percentage of plan assets
at December 31
Asset allocation (percentage)
2016
2015
Cash and cash equivalents
0.5
0 – 5
1.1
1.1
Fixed income
29.5
20 – 40
21.4
21.0
Public equity
46.0
35 – 55
53.8
54.5
Real estate and infrastructure
12.0
4 – 20
7.5
5.8
Absolute return
12.0
0 – 18
16.2
17.6
Total
100.0

100.0
100.0
 
 
Summary of Defined Benefit Pension Plan Assets at Fair Value
The following is a summary of the assets of the Company’s DB pension plans at fair values at December 31, 2016 and 2015:
(in millions of Canadian dollars)
Quoted prices in
active markets
for identical assets (Level 1)

Significant other
observable inputs
(Level 2)

Significant
unobservable inputs
(Level 3)

Investments measured at NAV(1)

Total

December 31, 2016
 
 
 
 
 
Cash and cash equivalents
$
121

$
11

$

$

$
132

Fixed income
 
 
 
 
 
• Government bonds(2)

1,357



1,357

• Corporate bonds(2)

1,186



1,186

• Mortgages(3)

71



71

Public equities
 
 
 
 

• Canada
1,480

57



1,537

• U.S. and international
4,985

36



5,021

Real estate(4)


437

188

625

Derivative assets(5)

7



7

Absolute return(6)
 
 
 
 

• Funds of hedge funds



668

668

• Multi-strategy funds



502

502

• Credit funds



505

505

• Equity funds



300

300

Infrastructure(7)



285

285

 
$
6,586

$
2,725

$
437

$
2,448

$
12,196

December 31, 2015
 
 
 
 
 
Cash and cash equivalents
$
129

$
11

$

$

$
140

Fixed income
 
 
 
 
 
• Government bonds(2)

1,276



1,276

• Corporate bonds(2)

1,228



1,228

• Mortgages(3)

81



81

Public equities
 
 
 
 

• Canada
1,449

46



1,495

• U.S. and international
5,169

34



5,203

Real estate(4)


451


451

Derivative assets(5)





Absolute return(6)
 
 
 
 
 
• Funds of hedge funds



781

781

• Multi-strategy funds



517

517

• Credit funds



555

555

• Equity funds



311

311

Infrastructure(7)



262

262

 
$
6,747

$
2,676

$
451

$
2,426

$
12,300

(1) Investments measured at net asset value ("NAV"):
Amounts are comprised of certain investments measured at fair value using NAV (or its equivalent) as a practical expedient. These investments have not been classified in the fair value hierarchy.

(2) Government & Corporate Bonds:
Fair values for bonds are based on market prices supplied by independent sources as of the last trading day.

(3) Mortgages:
The fair value of mortgages of $71 million (2015$81 million) is based on current market yields of financial instruments of similar maturity, coupon and risk factors.
(4) Real estate:
The fair value of real estate investments of $437 million (2015$451 million) is based on property appraisals which use a number of approaches that typically include a discounted cash flow analysis, a direct capitalization income method and/or a direct comparison approach. Appraisals of real estate investments are generally performed semi-annually by qualified external accredited appraisers. There are $81 million of unfunded commitments for real estate investments as at December 31, 2016 (2015$278 million).
 
(5) Derivatives:
The Company’s pension funds may utilize the following derivative instruments: equity futures to replicate equity index returns (Level 2); currency forwards to partially hedge foreign currency exposures (Level 2); bond forwards to reduce asset/liability interest rate risk exposures (Level 2); interest rate swaps to manage duration and interest rate risk (Level 2); credit default swaps to manage credit risk (Level 2); and options to manage interest rate risk and volatility (Level 2). There are currency forwards with a notional value of $937 million and a fair value of $7 million as at December 31, 2016 with maturities varying from three to fifteen months. These currency forwards reduce the funds' exposure to the U.S. dollar.

(6) Absolute return:
The fair value of absolute return fund investments of $1,975 million (2015$2,164 million) is based on the NAV reported by the fund administrators. The funds have different redemption policies and periods. There are no unfunded commitments for absolute return investments as at December 31, 2016 (2015 – $nil).
-
Funds of hedge funds invest in a portfolio of hedge funds that allocate capital across a broad array of funds and/or investment managers, with monthly redemptions upon 95 days' notice.
-
Multi-strategy funds include funds that invest in broadly diversified portfolios of equity, fixed income and derivative instruments with quarterly redemptions upon 60 days' notice.
-
Credit funds invest in an array of fixed income securities with quarterly redemptions upon 60 days' notice.
-
Equity funds invest primarily in U.S. and global equity securities. Redemptions range from quarterly upon 60 days' notice to triennially upon 45 days' notice.

(7) Infrastructure:
Infrastructure fund values of $285 million (2015$262 million) are based on the NAV of the funds that invest directly in infrastructure investments. The fair values of the investments have been estimated using the capital accounts representing the plans ownership interest in the funds. The investment in each fund is not subject to redemption and is normally returned through distributions as a result of the liquidation of the underlying infrastructure investments. It was estimated that the investments in these funds will be liquidated over the weighted-average period of approximately two years. As at December 31, 2016, unfunded commitments for infrastructure investments were $nil (2015 - $nil).
 
 
Summary of Defined Benefit Pension Plan Assets Measured at Fair Value Using Unobservable Inputs
During 2015 and 2016 the portion of the assets of the Company’s DB pension plans measured at fair value using unobservable inputs (Level 3) changed as follows:
(in millions of Canadian dollars)
Real Estate

As at January 1, 2015
$
654

Disbursements
(223
)
Net realized gains
64

Decrease in net unrealized gains
(44
)
As at December 31, 2015
$
451

Disbursements
(36
)
Net realized gains
24

Decrease in net unrealized gains
(2
)
As at December 31, 2016
$
437


 
 
Summary of Estimated Future Pension and Other Post-retirement Benefit Payments
The estimated future defined benefit pension and other benefit payments to be paid by the plans for each of the next five years and the subsequent five-year period are as follows:
(in millions of Canadian dollars)
Pensions

Other benefits

2017
$
616

$
33

2018
626

32

2019
634

32

2020
641

31

2021
649

31

2022 – 2026
3,315

147