Pension | Retiree Medical | ||||||||||||||||||||||
U.S. | International | ||||||||||||||||||||||
2013 | 2012 | 2013 | 2012 | 2013 | 2012 | ||||||||||||||||||
Change in projected benefit liability | |||||||||||||||||||||||
Liability at beginning of year | $ | 12,886 | $ | 11,901 | $ | 2,788 | $ | 2,381 | $ | 1,511 | $ | 1,563 | |||||||||||
Service cost | 467 | 407 | 111 | 100 | 45 | 50 | |||||||||||||||||
Interest cost | 527 | 534 | 118 | 115 | 54 | 65 | |||||||||||||||||
Plan amendments | 22 | 15 | (1 | ) | — | — | — | ||||||||||||||||
Participant contributions | — | — | 3 | 3 | — | — | |||||||||||||||||
Experience (gain)/loss | (1,522 | ) | 932 | (65 | ) | 200 | (128 | ) | (63 | ) | |||||||||||||
Benefit payments | (533 | ) | (278 | ) | (91 | ) | (76 | ) | (97 | ) | (111 | ) | |||||||||||
Settlement/curtailment | (44 | ) | (633 | ) | (3 | ) | (40 | ) | — | — | |||||||||||||
Special termination benefits | 22 | 8 | — | 1 | 2 | 5 | |||||||||||||||||
Foreign currency adjustment | — | — | (2 | ) | 102 | (3 | ) | 2 | |||||||||||||||
Other | — | — | 1 | 2 | — | — | |||||||||||||||||
Liability at end of year | $ | 11,825 | $ | 12,886 | $ | 2,859 | $ | 2,788 | $ | 1,384 | $ | 1,511 | |||||||||||
Change in fair value of plan assets | |||||||||||||||||||||||
Fair value at beginning of year | $ | 10,817 | $ | 9,072 | $ | 2,463 | $ | 2,031 | $ | 365 | $ | 190 | |||||||||||
Actual return on plan assets | 1,159 | 1,282 | 265 | 206 | 76 | 35 | |||||||||||||||||
Employer contributions/funding | 63 | 1,368 | 137 | 246 | 62 | 251 | |||||||||||||||||
Participant contributions | — | — | 3 | 3 | — | — | |||||||||||||||||
Benefit payments | (533 | ) | (278 | ) | (91 | ) | (76 | ) | (97 | ) | (111 | ) | |||||||||||
Settlement | (44 | ) | (627 | ) | (8 | ) | (33 | ) | — | — | |||||||||||||
Foreign currency adjustment | — | — | 8 | 86 | — | — | |||||||||||||||||
Fair value at end of year | $ | 11,462 | $ | 10,817 | $ | 2,777 | $ | 2,463 | $ | 406 | $ | 365 | |||||||||||
Funded status | $ | (363 | ) | $ | (2,069 | ) | $ | (82 | ) | $ | (325 | ) | $ | (978 | ) | $ | (1,146 | ) |
Pension | Retiree Medical | ||||||||||||||||||||||
U.S. | International | ||||||||||||||||||||||
2013 | 2012 | 2013 | 2012 | 2013 | 2012 | ||||||||||||||||||
Amounts recognized | |||||||||||||||||||||||
Other assets | $ | 603 | $ | — | $ | 74 | $ | 51 | $ | — | $ | — | |||||||||||
Other current liabilities | (41 | ) | (51 | ) | (1 | ) | (2 | ) | (72 | ) | (71 | ) | |||||||||||
Other liabilities | (925 | ) | (2,018 | ) | (155 | ) | (374 | ) | (906 | ) | (1,075 | ) | |||||||||||
Net amount recognized | $ | (363 | ) | $ | (2,069 | ) | $ | (82 | ) | $ | (325 | ) | $ | (978 | ) | $ | (1,146 | ) | |||||
Amounts included in accumulated other comprehensive loss (pre-tax) | |||||||||||||||||||||||
Net loss/(gain) | $ | 2,069 | $ | 4,212 | $ | 849 | $ | 1,096 | $ | (222 | ) | $ | (44 | ) | |||||||||
Prior service cost/(credit) | 125 | 121 | (6 | ) | (3 | ) | (69 | ) | (92 | ) | |||||||||||||
Total | $ | 2,194 | $ | 4,333 | $ | 843 | $ | 1,093 | $ | (291 | ) | $ | (136 | ) | |||||||||
Components of the (decrease)/increase in net loss/(gain) included in accumulated other comprehensive loss | |||||||||||||||||||||||
Change in discount rate | $ | (1,532 | ) | $ | 776 | $ | (166 | ) | $ | 188 | $ | (117 | ) | $ | 84 | ||||||||
Employee-related assumption changes | 24 | 135 | 91 | (2 | ) | 2 | (67 | ) | |||||||||||||||
Liability-related experience different from assumptions | (14 | ) | 66 | 10 | 14 | (13 | ) | (80 | ) | ||||||||||||||
Actual asset return different from expected return | (336 | ) | (486 | ) | (108 | ) | (60 | ) | (49 | ) | (13 | ) | |||||||||||
Amortization and settlement of losses | (285 | ) | (451 | ) | (68 | ) | (64 | ) | (1 | ) | — | ||||||||||||
Other, including foreign currency adjustments | — | (45 | ) | (6 | ) | 43 | — | — | |||||||||||||||
Total | $ | (2,143 | ) | $ | (5 | ) | $ | (247 | ) | $ | 119 | $ | (178 | ) | $ | (76 | ) | ||||||
Liability at end of year for service to date | $ | 10,803 | $ | 11,643 | $ | 2,369 | $ | 2,323 |
Pension | Retiree Medical | ||||||||||||||||||||||||||||||||||
U.S. | International | ||||||||||||||||||||||||||||||||||
2013 | 2012 | 2011 | 2013 | 2012 | 2011 | 2013 | 2012 | 2011 | |||||||||||||||||||||||||||
Components of benefit expense | |||||||||||||||||||||||||||||||||||
Service cost | $ | 467 | $ | 407 | $ | 350 | $ | 111 | $ | 100 | $ | 95 | $ | 45 | $ | 50 | $ | 51 | |||||||||||||||||
Interest cost | 527 | 534 | 547 | 118 | 115 | 117 | 54 | 65 | 88 | ||||||||||||||||||||||||||
Expected return on plan assets | (823 | ) | (796 | ) | (704 | ) | (157 | ) | (146 | ) | (136 | ) | (27 | ) | (22 | ) | (14 | ) | |||||||||||||||||
Amortization of prior service cost/(credit) | 18 | 17 | 14 | 1 | 1 | 2 | (23 | ) | (26 | ) | (28 | ) | |||||||||||||||||||||||
Amortization of net loss | 289 | 259 | 145 | 66 | 53 | 40 | 1 | — | 12 | ||||||||||||||||||||||||||
478 | 421 | 352 | 139 | 123 | 118 | 50 | 67 | 109 | |||||||||||||||||||||||||||
Settlement/curtailment (gain)/loss(a) | (4 | ) | 185 | (8 | ) | 7 | 4 | 30 | — | — | — | ||||||||||||||||||||||||
Special termination benefits | 22 | 8 | 71 | — | 1 | 1 | 2 | 5 | 1 | ||||||||||||||||||||||||||
Total | $ | 496 | $ | 614 | $ | 415 | $ | 146 | $ | 128 | $ | 149 | $ | 52 | $ | 72 | $ | 110 |
(a) | U.S. includes pension lump sum settlement charge of $195 million in 2012. This charge is reflected in items affecting comparability (see additional unaudited information in “Items Affecting Comparability” in Management’s Discussion and Analysis of Financial Condition and Results of Operations). |
Pension | Retiree Medical | ||||||||||
U.S. | International | ||||||||||
Net loss/(gain) | $ | 175 | $ | 53 | $ | (6 | ) | ||||
Prior service cost/(credit) | 21 | — | (22 | ) | |||||||
Total | $ | 196 | $ | 53 | $ | (28 | ) |
Pension | Retiree Medical | |||||||||||||||||||||||||
U.S. | International | |||||||||||||||||||||||||
2013 | 2012 | 2011 | 2013 | 2012 | 2011 | 2013 | 2012 | 2011 | ||||||||||||||||||
Weighted-average assumptions | ||||||||||||||||||||||||||
Liability discount rate | 5.0 | % | 4.2 | % | 4.6 | % | 4.7 | % | 4.4 | % | 4.8 | % | 4.6 | % | 3.7 | % | 4.4 | % | ||||||||
Expense discount rate | 4.2 | % | 4.6 | % | 5.7 | % | 4.4 | % | 4.8 | % | 5.5 | % | 3.7 | % | 4.4 | % | 5.2 | % | ||||||||
Expected return on plan assets | 7.8 | % | 7.8 | % | 7.8 | % | 6.6 | % | 6.7 | % | 6.7 | % | 7.8 | % | 7.8 | % | 7.8 | % | ||||||||
Liability rate of salary increases | 3.7 | % | 3.7 | % | 3.7 | % | 3.9 | % | 3.9 | % | 4.1 | % | ||||||||||||||
Expense rate of salary increases | 3.7 | % | 3.7 | % | 4.1 | % | 3.9 | % | 4.1 | % | 4.1 | % |
Pension | Retiree Medical | ||||||||||||||||||||||
U.S. | International | ||||||||||||||||||||||
2013 | 2012 | 2013 | 2012 | 2013 | 2012 | ||||||||||||||||||
Selected information for plans with liability for service to date in excess of plan assets | |||||||||||||||||||||||
Liability for service to date | $ | (577 | ) | $ | (11,643 | ) | $ | (310 | ) | $ | (711 | ) | |||||||||||
Fair value of plan assets | $ | 2 | $ | 10,817 | $ | 259 | $ | 552 | |||||||||||||||
Selected information for plans with projected benefit liability in excess of plan assets | |||||||||||||||||||||||
Benefit liability | $ | (6,555 | ) | $ | (12,886 | ) | $ | (2,291 | ) | $ | (2,542 | ) | $ | (1,384 | ) | $ | (1,511 | ) | |||||
Fair value of plan assets | $ | 5,589 | $ | 10,817 | $ | 2,135 | $ | 2,166 | $ | 406 | $ | 365 |
2014 | 2015 | 2016 | 2017 | 2018 | 2019-23 | ||||||||||||||||||
Pension | $ | 565 | $ | 595 | $ | 640 | $ | 695 | $ | 750 | $ | 4,655 | |||||||||||
Retiree medical(a) | $ | 130 | $ | 130 | $ | 130 | $ | 135 | $ | 135 | $ | 655 |
(a) | Expected future benefit payments for our retiree medical plans do not reflect any estimated subsidies expected to be received under the 2003 Medicare Act. Subsidies are expected to be approximately $15 million for each of the years from 2014 through 2018 and approximately $85 million in total for 2019 through 2023. |
2014 | 2013 | ||||
Fixed income | 40 | % | 40 | % | |
U.S. equity | 33 | % | 33 | % | |
International equity | 22 | % | 22 | % | |
Real estate | 5 | % | 5 | % |
• | Level 2: Observable inputs other than those included in Level 1. For example, quoted prices for similar assets in active markets or quoted prices for identical assets in inactive markets. |
2013 | 2012 | ||||||||||||||||||
Total | Level 1 | Level 2 | Level 3 | Total | |||||||||||||||
U.S. plan assets* | |||||||||||||||||||
Equity securities: | |||||||||||||||||||
U.S. common stock(a) | $ | 732 | $ | 732 | $ | — | $ | — | $ | 626 | |||||||||
U.S. commingled funds(b) (c) | 3,334 | — | 3,334 | — | 3,106 | ||||||||||||||
International common stock(a) | 1,669 | 1,669 | — | — | 1,597 | ||||||||||||||
International commingled fund(d) | 902 | — | 902 | — | 948 | ||||||||||||||
Preferred stock(e) | 18 | — | 18 | — | 20 | ||||||||||||||
Fixed income securities: | |||||||||||||||||||
Government securities(e) | 1,264 | — | 1,264 | — | 1,287 | ||||||||||||||
Corporate bonds(e) (f) | 2,958 | — | 2,958 | — | 2,962 | ||||||||||||||
Mortgage-backed securities(e) | 220 | — | 220 | — | 110 | ||||||||||||||
Other: | |||||||||||||||||||
Contracts with insurance companies(g) | 6 | — | — | 6 | 27 | ||||||||||||||
Real estate commingled funds(h) | 552 | — | — | 552 | 331 | ||||||||||||||
Cash and cash equivalents | 154 | 154 | — | — | 117 | ||||||||||||||
Sub-total U.S. plan assets | 11,809 | $ | 2,555 | $ | 8,696 | $ | 558 | 11,131 | |||||||||||
Dividends and interest receivable | 59 | 51 | |||||||||||||||||
Total U.S. plan assets | $ | 11,868 | $ | 11,182 | |||||||||||||||
International plan assets | |||||||||||||||||||
Equity securities: | |||||||||||||||||||
U.S. common stock(a) | $ | 4 | $ | 4 | $ | — | $ | — | $ | — | |||||||||
U.S. commingled funds(b) | 334 | — | 334 | — | 278 | ||||||||||||||
International common stock(a) | 176 | 176 | — | — | — | ||||||||||||||
International commingled funds(d) | 914 | — | 914 | — | 863 | ||||||||||||||
Preferred stock(e) | 1 | — | 1 | — | — | ||||||||||||||
Fixed income securities: | |||||||||||||||||||
Government securities(e) | 207 | — | 207 | — | 202 | ||||||||||||||
Corporate bonds(e) | 261 | — | 261 | — | 230 | ||||||||||||||
Fixed income commingled funds(i) | 650 | — | 650 | — | 600 | ||||||||||||||
Other: | |||||||||||||||||||
Contracts with insurance companies(g) | 34 | — | — | 34 | 35 | ||||||||||||||
Currency commingled fund(j) | 91 | — | 91 | — | 64 | ||||||||||||||
Real estate commingled fund(h) | 83 | — | — | 83 | 60 | ||||||||||||||
Cash and cash equivalents | 15 | 15 | — | — | 125 | ||||||||||||||
Sub-total international plan assets | 2,770 | $ | 195 | $ | 2,458 | $ | 117 | 2,457 | |||||||||||
Dividends and interest receivable | 7 | 6 | |||||||||||||||||
Total international plan assets | $ | 2,777 | $ | 2,463 |
(a) | Based on quoted market prices in active markets. |
(b) | Based on the fair value of the investments owned by these funds that track various U.S. large, mid-cap and small company indices. |
(c) | Includes one large-cap fund that represents 25% of total U.S. plan assets for both 2013 and 2012. |
(d) | Based on the fair value of the investments owned by these funds that track various non-U.S. equity indices. |
(e) | Based on quoted bid prices for comparable securities in the marketplace and broker/dealer quotes in active markets. |
(f) | Corporate bonds of U.S.-based companies represent 21% and 22%, respectively, of total U.S. plan assets for 2013 and 2012. |
(g) | Based on the fair value of the contracts as determined by the insurance companies using inputs that are not observable. |
(h) | Based on the appraised value of the investments owned by these funds as determined by independent third parties using inputs that are not observable. |
(i) | Based on the fair value of the investments owned by these funds that track various government and corporate bond indices. |
(j) | Based on the fair value of the investments owned by this fund that invests primarily in derivatives to hedge currency exposure. |
* | 2013 and 2012 amounts include $406 million and $365 million, respectively, of retiree medical plan assets that are restricted for purposes of providing health benefits for U.S. retirees and their beneficiaries. |
Balance, Beginning 2012 | Return on Assets Held at Year End | Purchases and Sales, Net | Balance, End of 2012 | Return on Assets Held at Year End | Purchases and Sales, Net | Balance, End of 2013 | |||||||||||||||||||||
Real estate commingled funds | $ | 56 | $ | 16 | $ | 319 | $ | 391 | $ | 56 | $ | 188 | $ | 635 | |||||||||||||
Contracts with insurance companies | 54 | 9 | (1 | ) | 62 | (1 | ) | (21 | ) | 40 | |||||||||||||||||
Total | $ | 110 | $ | 25 | $ | 318 | $ | 453 | $ | 55 | $ | 167 | $ | 675 |
1% Increase | 1% Decrease | ||||||
2013 service and interest cost components | $ | 4 | $ | (3 | ) | ||
2013 benefit liability | $ | 39 | $ | (34 | ) |