15.05.2013 Views

Annual Report and Accounts 2012 - Scapa

Annual Report and Accounts 2012 - Scapa

Annual Report and Accounts 2012 - Scapa

SHOW MORE
SHOW LESS

You also want an ePaper? Increase the reach of your titles

YUMPU automatically turns print PDFs into web optimized ePapers that Google loves.

Notes on the <strong>Accounts</strong> continued<br />

25. Retirement benefit liabilities continued<br />

Analysis of movement in scheme liabilities<br />

68 <strong>Scapa</strong> Group plc <strong>Annual</strong> <strong>Report</strong> <strong>and</strong> <strong>Accounts</strong> <strong>2012</strong><br />

<strong>2012</strong><br />

£m<br />

Europe Others Total<br />

Beginning of the year (138.8) (139.9) (12.1) (10.9) (150.9) (150.8)<br />

Exchange differences 0.1 – – 0.6 0.1 0.6<br />

Current service cost (staff costs) (0.4) (0.1) (0.3) (0.6) (0.7) (0.7)<br />

Past service cost 1.0 – – – 1.0 –<br />

Settlement (including within staff costs) – – 1.1 – 1.1 –<br />

Interest on scheme liabilities (7.4) (7.7) (0.6) (0.6) (8.0) (8.3)<br />

Experience (losses)/ gains (11.6) 0.6 (1.5) – (13.1) 0.6<br />

Changes in assumptions (11.2) – – (1.2) (11.2) (1.2)<br />

Benefits paid 8.7 8.3 0.7 0.6 9.4 8.9<br />

End of the year (159.6) (138.8) (12.7) (12.1) (172.3) (150.9)<br />

Experience losses in Europe are after £4.1m gain (2011: £Nil) from pension equalisation <strong>and</strong> £0.8m gain (2011: £Nil) from pension<br />

increase exchange.<br />

Analysis of movement in Balance Sheet liability<br />

Europe Others Total<br />

<strong>2012</strong><br />

£m<br />

Beginning of the year (32.0) (36.1) (3.0) (2.5) (35.0) (38.6)<br />

Exchange differences (0.1) – – 0.1 (0.1) 0.1<br />

Income Statement expense<br />

Statement of Comprehensive<br />

(0.1) (1.5) 0.8 (0.6) 0.7 (2.1)<br />

Income items (9.3) 2.0 (1.6) (0.8) (10.9) 1.2<br />

Contributions paid 5.6 3.6 0.8 0.8 6.4 4.4<br />

Net deficit in the schemes (35.9) (32.0) (3.0) (3.0) (38.9) (35.0)<br />

End of the year (32.0) (3.0) (35.0)<br />

Cumulative actuarial losses on pension schemes recognised in reserves total £20.5m (2011: £9.6m).<br />

Europe<br />

<strong>2012</strong><br />

2011<br />

2010<br />

2009<br />

2008<br />

£m<br />

£m<br />

£m<br />

£m<br />

£m<br />

Present value of defined benefit obligation (159.6) (138.8) (139.9) (130.7) (136.5)<br />

Fair value of plan assets 123.7 106.8 103.8 84.9 94.3<br />

Deficit in the plan (35.9) (32.0) (36.1) (45.8) (42.2)<br />

Experience adjustments on plan liabilities (22.8) 0.5 (9.6) 8.1 10.6<br />

Experience adjustments on plan assets 13.5 1.4 17.1 (14.3) (1.5)<br />

Others<br />

Present value of defined benefit obligation (12.7) (12.1) (10.9) (8.6) (6.8)<br />

Fair value of plan assets 9.7 9.1 8.4 5.0 5.8<br />

Unrecognised past service cost – – – 0.1 0.1<br />

Deficit in the plan (3.0) (3.0) (2.5) (3.5) (0.9)<br />

Experience adjustments on plan liabilities (1.5) – (1.6) 0.1 (0.2)<br />

Experience adjustments on plan assets (0.1) 0.4 2.6 (2.9) (0.4)<br />

2011<br />

£m<br />

2011<br />

£m<br />

<strong>2012</strong><br />

£m<br />

<strong>2012</strong><br />

£m<br />

<strong>2012</strong><br />

£m<br />

2011<br />

£m<br />

2011<br />

£m<br />

2011<br />

£m<br />

2010<br />

£m<br />

<strong>2012</strong><br />

£m<br />

<strong>2012</strong><br />

£m<br />

2009<br />

£m<br />

2011<br />

£m<br />

2011<br />

£m<br />

2008<br />

£m

Hooray! Your file is uploaded and ready to be published.

Saved successfully!

Ooh no, something went wrong!