XML 105 R61.htm IDEA: XBRL DOCUMENT v3.24.1.u1
Provisions for employees' benefits (Tables)
12 Months Ended
Dec. 31, 2023
Provisions for employees' benefits  
Schedule of provision balances for employee benefits

    

2023

    

2022

Post–employment benefits

 

  

 

  

Healthcare

 

11,234,939

 

8,140,648

Pension

 

4,013,542

 

2,073,562

Education

 

490,877

 

405,769

Bonds

 

424,199

 

399,114

Other plans

 

158,644

 

115,136

Termination benefits – Voluntary retirement plan

 

828,007

 

772,133

 

17,150,208

 

11,906,362

Social benefits and salaries

 

1,109,363

 

970,598

Other employee benefits

 

13,142

 

88,279

 

18,272,713

 

12,965,239

Current

 

3,059,204

 

2,753,697

Non–current

 

15,213,509

 

10,211,542

 

18,272,713

 

12,965,239

Schedule of net defined benefit liability (asset)

    

Pension and bonds

    

Other  

    

Total 

    

2023

    

2022

    

2023

    

2022

    

2023

    

2022

Liabilities for employee benefits

 

  

 

  

 

  

 

  

 

  

 

  

Opening balance

 

12,840,148

 

14,520,592

 

9,465,024

 

7,946,927

 

22,305,172

 

22,467,519

Current service cost

 

20,583

 

 

94,448

 

95,724

 

115,031

 

95,724

Past service cost

 

 

51,756

 

107,231

 

114,162

 

107,231

 

165,918

Interest expense

 

1,152,125

 

953,146

 

866,111

 

530,482

 

2,018,236

 

1,483,628

Actuarial (gains) losses

 

3,560,843

 

(1,805,907)

 

2,891,216

 

1,361,808

 

6,452,059

 

(444,099)

Benefits paid

 

(1,140,003)

 

(981,486)

 

(673,280)

 

(608,184)

 

(1,813,283)

 

(1,589,670)

Foreign currency translation

(21,988)

102,047

(983)

24,105

(22,971)

126,152

Closing balance

 

16,411,708

 

12,840,148

 

12,749,767

 

9,465,024

 

29,161,475

 

22,305,172

Plan assets

 

 

 

 

 

 

Opening balance

 

10,367,472

 

12,040,229

 

31,338

 

28,296

 

10,398,810

 

12,068,525

Return on assets

 

928,278

 

802,711

 

1,709

 

1,819

 

929,987

 

804,530

Contributions to funds

 

 

 

149,168

 

125,788

 

149,168

 

125,788

Benefits paid

 

(1,085,236)

 

(961,931)

 

(150,228)

 

(125,129)

 

(1,235,464)

 

(1,087,060)

Actuarial gains (losses)

 

1,763,453

 

(1,513,537)

 

5,313

 

564

 

1,768,766

 

(1,512,973)

Closing balance

 

11,973,967

 

10,367,472

 

37,300

 

31,338

 

12,011,267

 

10,398,810

Net post–employment benefits liability

 

4,437,741

 

2,472,676

 

12,712,467

 

9,433,686

 

17,150,208

 

11,906,362

Schedule of movement of defined benefits plans recognized in results and other comprehensive income

    

2023

    

2022

    

2021

Recognized in profit or loss

 

  

 

  

 

  

Interest expense

 

1,088,249

679,098

661,187

Current service cost

 

115,031

147,480

132,352

Past service cost

 

107,231

114,162

129,328

Remeasurements

 

(211)

 

1,310,511

940,740

922,656

Recognized in other comprehensive income

 

  

 

  

 

  

Pension and pension bonds (1)

 

(2,664,204)

156,755

1,401,578

Healthcare (1)

 

(1,714,227)

(1,429,423)

991,050

Other

 

(82,103)

18,154

64,039

 

(4,460,534)

 

(1,254,514)

 

2,456,667

Deferred tax

 

1,726,261

 

586,260

 

(679,510)

 

(2,734,273)

 

(668,254)

 

1,777,157

Schedule of fair value of plan assets

    

2023

    

2022

Other local currency

 

3,298,496

 

4,810,813

Bonds of private entities

3,118,893

1,674,431

Bonds issued by the national government

 

2,262,378

 

1,552,690

Other foreign currency

1,980,308

1,762,899

Variable yield

1,027,891

291,847

Other public bonds

 

197,044

 

201,508

Bonds of foreign entities

 

126,257

104,622

 

12,011,267

10,398,810

Schedule of fair value hierarchy of plan assets

    

2023

    

2022

AAA

 

4,567,823

 

4,138,043

Nación

 

4,037,150

 

3,319,858

BB+

 

407,183

 

267,961

AA+

 

323,613

 

312,303

BBB-

164,034

47,919

AA

155,628

161,244

F1+

 

64,624

 

87,111

BBB+

 

24,796

 

30,331

BAA2

 

23,864

 

20,880

AA-

 

18,836

 

8,714

BAA1

 

16,728

 

20,814

BRC1+

 

15,506

 

43,000

A+

 

9,499

 

23,514

A

 

1,884

2,352

Other ratings

985,554

414,681

Rating not available

 

1,194,545

 

1,500,085

 

12,011,267

 

10,398,810

Schedule of analysis of present value of defined benefit obligation that distinguishes nature, characteristics and risks

2023

    

Pension

    

Bonds

    

Health

    

Education

    

Others (1)

 

Discount rate

 

7.5% - 11.7

%  

7.25

%  

11% - 12

%  

11% - 12

%  

7.4% - 12

%

Salary growth rate

 

3.5% - 4.5

%

N/A

 

3.5% - 4.5

%  

N/A

3.5% - 4.61

%

Expected inflation rate

 

3.0% – 4.5

%  

3.00

%  

3.00

%  

3.00

%  

3.0% – 3.5

%

Pension growth rate

 

3.0% - 5.0

%  

N/A

 

N/A

N/A

N/A

Cost trend

 

  

 

  

 

  

 

  

 

  

Short–term rate

 

N/A

 

N/A

 

12.80

%  

4.00

%  

N/A

Long–term rate

 

N/A

 

N/A

 

4.00

%  

4.00

%  

N/A

2022

    

Pension

    

Bonds

    

Health

    

Education

    

Others (1)

 

Discount rate

 

6.2% - 14.7

%  

9.00

%  

8.7% - 14-7

%  

6.3% - 14.8

%  

7.4% - 14.5

%

Salary growth rate

 

4.5% - 5.5

%  

N/A

 

4.5% - 5.5

%

N/A

4.5% - 4.7

%

Expected inflation rate

 

3.0% - 4.5

%  

3.00

%  

3.00

%  

3.00

%  

3.0% - 4.5

%

Pension growth rate

 

3.00

%  

N/A

 

N/A

 

N/A

 

N/A

Cost trend

 

  

 

  

 

  

 

  

 

  

Short–term rate

 

N/A

 

N/A

 

6.33

%  

4.00

%  

N/A

Long–term rate

 

N/A

 

N/A

 

4.00

%  

4.00

%  

N/A

N/A: Not applicable for this benefit.

(1)

Weighted average discount rate.

Schedule of maturity profile of defined benefit obligation

Period

    

Pension and bonds

    

Other benefits

    

Total

2024

 

1,293,410

 

683,341

 

1,976,751

2025

 

1,327,478

 

709,033

 

2,036,511

2026

 

1,342,616

 

741,746

 

2,084,362

2027

 

1,336,802

 

775,788

 

2,112,590

2028

 

1,351,056

 

817,592

 

2,168,648

2029

 

6,893,350

 

4,611,509

 

11,504,859

Schedule of sensitivity analysis for actuarial assumptions

The following sensitivity analysis shows the effect of such possible changes on the obligation for defined benefits, while keeping the other assumptions constant, as of December 31, 2023:

    

Pension

    

Bonds

    

Health

    

Education

    

Other

Discount rate

 

  

 

  

 

  

 

  

 

  

–50 basis points

 

15,428,231

 

1,247,485

 

11,819,342

 

469,157

 

987,882

+50 basis points

 

14,034,889

 

1,188,056

 

10,302,032

 

433,565

 

955,544

Inflation rate

 

 

 

 

 

–50 basis points

 

13,972,915

 

1,190,418

 

N/A

 

N/A

 

847,577

+50 basis points

 

15,491,342

 

1,244,748

 

N/A

 

N/A

 

868,927

Salary growth rate

 

 

 

 

 

–50 basis points

 

N/A

 

N/A

 

N/A

 

N/A

 

109,492

+50 basis points

 

N/A

 

N/A

 

N/A

 

N/A

 

117,265

Cost trend

 

 

 

 

 

–50 basis points

 

N/A

 

N/A

 

10,315,944

 

433,225

 

N/A

+50 basis points

 

N/A

 

N/A

 

11,797,481

 

469,388

 

N/A