36. Pension Provisions

Pension Obligations

Provisions for pensions and similar obligations are formed for commitments arising from both vested rights to future pension payments and current payments to active and former members of HHLA Group companies in Germany and any surviving dependants who are entitled to receive such benefits. A distinction is made between defined benefit and defined contribution company pension plans.

Defined Benefit Pension Plans

In the case of defined benefit plans, the Group is obliged to make the agreed payments to current and former employees. HHLA’s pension scheme is financed by both provisions and funds.

Company retirement benefits are paid on the basis of various entitlements. As well as individual agreements these are primarily the collective company pension agreement (BRTV) and the so-called “port pension”, which is governed by a collective labour agreement for port workers in German seaports.

The BRTV is a total benefit plan. HHLA guarantees the participating employees a certain amount of benefits, which are made up of the statutory pension and the company pension. The amount of total benefits is determined by a variable percentage (according to years of service) of a fictitious net payment in the final wage or salary band based on the applicable social security data contribution levels for the year 1999. The current contribution assessment ceiling is always taken into account.

The amount of the port pension depends on the years in service and is determined by the collective labour agreement for German seaports.

Based on these pension plans, the Group forms provisions for pensions and similar obligations for the amount of expected future retirement and surviving dependants’ pensions. External actuaries calculate the amount of the obligation using the projected unit credit method.

Amounts Recognised for Benefit Commitments

in € thousand

 

31.12.2016

 

31.12.2015

Present value of pension commitments

 

442,608

 

403,613

Obligations from working lifetime accounts

 

17,922

 

11,995

 

 

460,530

 

415,608

Pension Commitments

The balance sheet shows the full present value of pension obligations including actuarial gains and losses. The reported pension obligation relates to an unfinanced plan.

Development of the Present Value of Pension Obligations

in € thousand

 

2016

 

2015

Present value of pension obligations as of 1. January

 

403,613

 

436,227

Current service expense

 

4,990

 

5,038

Past service expense

 

1,439

 

547

Interest expense

 

8,859

 

7,461

Pension payments

 

- 19,364

 

- 19,487

Actuarial gains (-), losses (+) due to amendments in experience-based assumptions

 

- 3,707

 

2,060

Actuarial gains (-), losses (+) due to amendments in financial assumptions

 

46,778

 

- 28,233

Present value of pension obligations as of 31. December

 

442,608

 

403,613

Present Value of the Defined Benefit Pension Obligations Split by Various Groups of Beneficiaries

in %

 

2016

 

2015

Current employees

 

37.1

 

37.4

Former employees

 

1.9

 

3.0

Pensioners

 

61.0

 

59.6

 

 

100.0

 

100.0

As of 31 December 2016, the weighted average term of the was 13.6 years (previous year: 13.8 years).

Pension Commitments Recognised in the Income Statement

in € thousand

 

2016

 

2015

Current service expense

 

4,990

 

5,038

Past service expense

 

1,439

 

547

Interest expenses

 

8,859

 

7,461

 

 

15,288

 

13,046

Development of Actuarial Gains/Losses from Pensions Commitments

in € thousand

 

2016

 

2015

Actuarial gains (+)/losses (-) as of 1 January

 

- 39,810

 

- 65,983

Changes in the financial year due to amendments in experience-based assumptions

 

3,707

 

- 2,060

Changes in the financial year due to amendments in financial assumptions

 

- 46,778

 

28,233

Actuarial gains (+)/losses (-) as of 31 December

 

- 82,881

 

- 39,810

Actuarial Assumptions to Determine Pension Provisions

in %

 

31.12.2016

 

31.12.2015

Discount rate

 

1.40

 

2.25

Projected salary increase

 

3.00

 

3.00

Adjustment of Social Security Pension according to Pension Insurance Report

 

2016

 

2015

The biometric data is drawn from the 2005 G actuarial tables by Prof. Dr. Klaus Heubeck.

HHLA derives the interest rates used for discounting from corporate loans with a very good credit rating whose terms and payouts match HHLA’s pension plans.

Sensitivity Analysis: Pension Provisions

 

 

Change in parameter

 

Effect on present value

 

 

 

 

31.12.2016

 

31.12.2015

 

in € thousand

 

31.12.2016

 

31.12.2015

Discount rate

 

Increase of

 

0.5 %

 

0.5 %

 

Decrease of

 

28,579

 

24,729

 

 

Decrease of

 

0.5 %

 

0.5 %

 

Increase of

 

31,957

 

27,525

Payment trend

 

Increase of

 

0.5 %

 

0.5 %

 

Increase of

 

4,490

 

4,407

 

 

Decrease of

 

0.5 %

 

0.5 %

 

Decrease of

 

4,394

 

4,305

Adjustment to state pension

 

Decrease of

 

20.0 %

 

20.0 %

 

Increase of

 

1,983

 

1,606

Expected mortality

 

Decrease of

 

10.0 %

 

10.0 %

 

Increase of

 

18,063

 

15,260

Actuarial calculations for the valuation parameters classed as material are performed in isolation, i.e. if several parameters change simultaneously, the individual effects are not cumulative due to correlation. In the case of a change to the parameters, a linear trend for the defined benefit obligation cannot be drawn from the sensitivities stated.

Pension Payments

In the 2016 financial year, HHLA made pension payments for plans totalling € 19,364 thousand (previous year: € 19,487 thousand). HHLA anticipates the following payments for pension plans over the next five years.

Expected Pension Payments

in years in € thousand

 

 

2017

 

21,032

2018

 

21,194

2019

 

21,405

2020

 

21,634

2021

 

21,806

 

 

107,071

Obligations from Working Lifetime Accounts

In the 2006 financial year, the affiliated companies in Germany undertook to set up working lifetime accounts due to collective labour agreements. Staff could elect to have remuneration components paid into money market or funds by the Group until 31 December 2013. Capital has been invested within the company since 1 January 2014. The funds saved in the employee’s account are used to give them paid leave before they enter retirement. The amount of pay to which employees are entitled during their early retirement depends on the amount of funds saved, which in turn depends on the performance of the fund assets – based on the model for contributions up to 31 December 2013 and taking the 3.00 % return guaranteed in the collective labour agreement into account for contributions as of 1 January 2014 – plus other contractually agreed social benefits during the early retirement phase.

The portion of the obligations covered by the funds saved is reported at the funds’ fair value. The additional benefits arising from collective labour agreements which are not covered by the funds saved are reported at the full present value of the obligation including actuarial gains and losses.

Allocation of Benefit Commitments

in € thousand

 

31.12.2016

 

31.12.2015

Present value of obligations

 

30,832

 

24,767

Present value of plan assets (fund shares)

 

- 12,910

 

- 12,772

Uncovered allocations

 

17,922

 

11,995

Development of the Present Value of the Obligations from Working Lifetime Accounts

in € thousand

 

2016

 

2015

Present value of the obligations from working lifetime accounts as of 1 January

 

24,767

 

20,266

Current service expense

 

3,610

 

3,432

Interest expenses

 

598

 

388

Actuarial gains (-), losses (+) due to amendments in experience-based assumptions

 

926

 

1,770

Actuarial gains (-), losses (+) due to amendments in financial assumptions

 

1,413

 

- 1,042

Capital payments

 

- 482

 

- 47

Present value of the obligations from working lifetime accounts as of 31 December

 

30,832

 

24,767

As of 31 December 2016, the weighted average term of the defined benefit obligation was 19.2 years (previous year: 20.0 years).

Development of the Fair Value of Plan Assets from Working Lifetime Accounts

in € thousand

 

2016

 

2015

Fair value of plan assets from working lifetime accounts as of 1 January

 

12,772

 

12,935

Expected income from plan assets

 

290

 

230

Actuarial gains (-), losses (+) due to amendments in financial assumptions

 

203

 

- 351

Capital payments

 

- 355

 

- 42

Fair value of plan assets from working lifetime accounts as of 31 December

 

12,910

 

12,772

The plan assets consist solely of shares in money market and investment funds. Gains of € 163 thousand were recorded on the plan assets in the financial year (previous year: losses of € 148 thousand).

Actuarial Assumptions to determine Provisions from Working Lifetime Accounts

in %

 

31.12.2016

 

31.12.2015

Discount rate

 

1.70

 

2.25

Forecast increase in pay

 

3.00

 

3.00

The biometric data is drawn from the 2005 G actuarial tables by Prof. Dr. Klaus Heubeck, taking into account age-related fluctuation.

Working Lifetime Accounts recognised in the Income Statement (with the exception of the covered part of the service expenses for funds)

in € thousand

 

2016

 

2015

Current service expense including salary conversion

 

3,610

 

3,432

thereof gathered at costs as uncovered part

 

405

 

301

thereof gathered at funds as covered part

 

3,205

 

3,131

Interest expenses

 

598

 

388

Expected income from the plan assets

 

- 290

 

- 230

 

 

3,918

 

3,590

Development of Actuarial Gains/Losses from Working Lifetime Accounts

in € thousand

 

2016

 

2015

Actuarial gains (+)/losses (-) as of 1. January

 

- 827

 

252

Changes in the financial year due to amendments in experience-based assumptions

 

- 926

 

- 1,770

Changes in the financial year due to amendments in financial assumptions

 

- 1,210

 

691

Actuarial gains (+)/losses (-) as of 31 December

 

- 2,963

 

- 827

Sensitivity Analysis: Working Lifetime Accounts

 

 

Change in parameter

 

Effect on present value

 

 

 

 

31.12.2016

 

31.12.2015

 

in € thousand

 

31.12.2016

 

 

 

31.12.2015

Discount rate

 

Increase of

 

0.5 %

 

0.5 %

 

Decrease of

 

1,345

 

Decrease of

 

852

 

 

Decrease of

 

0.5 %

 

0.5 %

 

Increase of

 

1,534

 

Increase of

 

972

Payment trend

 

Increase of

 

0.5 %

 

0.5 %

 

Increase of

 

76

 

Increase of

 

62

 

 

Decrease of

 

0.5 %

 

0.5 %

 

Decrease of

 

84

 

Decrease of

 

69

Expected mortality

 

Decrease of

 

10.0 %

 

10.0 %

 

Decrease of

 

31

 

Increase of

 

12

Actuarial calculations for the valuation parameters classed as material are performed in isolation, i.e. if several parameters change simultaneously, the individual effects are not cumulative due to correlation. In the case of a change to the parameters, a linear trend for the cannot be drawn from the sensitivities stated.

Until 31 December 2013, the obligations from working lifetime accounts were financed by paying a portion of employees’ remuneration into the unit-linked pension plan. For 2017, HHLA expects payments in the amount of € 1.7 million.

Portfolio for Obligations from Working Lifetime Accounts

in %

 

2016

 

2015

Money market funds

 

51

 

52

Mixed funds

 

33

 

32

Funds of funds

 

15

 

15

Annuity funds

 

1

 

1

 

 

100

 

100

Payments for Obligations from Working Lifetime Accounts

In the financial year under review, HHLA made payments for plans totalling € 482 thousand (previous year: € 47 thousand). In return, the company acquired corresponding securities holdings worth € 355 thousand (previous year: € 42 thousand). The outflow of funds therefore amounted to € 127 thousand in the year under review (previous year: € 5 thousand).

Expected Payments for Obligations from Working Lifetime Accounts which are not Hedged by Securities

in years in € thousand

 

 

2017

 

361

2018

 

475

2019

 

493

2020

 

709

2021

 

679

 

 

2,717

Defined Contribution Pension Plans

In the case of defined contribution plans, the relevant companies merely make payments to dedicated funds. There are no further obligations. HHLA does not incur any financial or actuarial risks arising from these commitments.

The costs incurred in connection with pension funds which are to be regarded as defined contribution pension plans amounted to € 5,087 thousand in the reporting year (previous year: € 4,454 thousand).

HHLA paid € 26,794 thousand (previous year: € 26,005 thousand) into the state pension system as its employer’s contribution.

DBO (Defined Benefit Obligation)

Defined benefit pension obligation relating to the pension entitlements of active and former employees, including probable future changes to pensions and salaries, earned and measured as of the reporting date.

Investments

Payments for investments in property, plant and equipment, investment property and intangible assets.

DBO (Defined Benefit Obligation)

Defined benefit pension obligation relating to the pension entitlements of active and former employees, including probable future changes to pensions and salaries, earned and measured as of the reporting date.