XML 173 R65.htm IDEA: XBRL DOCUMENT v3.25.1
Provisions for employees' benefits (Tables)
12 Months Ended
Dec. 31, 2024
Provisions for employees' benefits  
Schedule of provision balances for employee benefits

    

2024

    

2023

Post–employment benefits

 

  

 

  

Healthcare

 

11,449,945

 

11,234,939

Pension

 

2,788,326

 

4,013,542

Education

 

469,681

 

490,877

Bonds

 

349,933

 

424,199

Other plans

 

166,805

 

158,644

Termination benefits – Voluntary retirement plan

 

905,428

 

828,007

 

16,130,118

 

17,150,208

Social benefits and salaries

 

1,206,242

 

1,109,363

Other employee benefits

 

39,851

 

13,142

 

17,376,211

 

18,272,713

Current

 

3,368,547

 

3,059,204

Non–current

 

14,007,664

 

15,213,509

 

17,376,211

 

18,272,713

Schedule of net defined benefit liability (asset)

    

Pension and bonds

    

Other  

    

Total 

    

2024

    

2023

    

2024

    

2023

    

2024

    

2023

Liabilities for employee benefits

 

  

 

  

 

  

 

  

 

  

 

  

Opening balance

 

16,411,708

 

12,840,148

 

12,749,767

 

9,465,024

 

29,161,475

 

22,305,172

Current service cost

 

34,132

 

20,583

 

174,415

 

94,448

 

208,547

 

115,031

Past service cost

 

 

 

216,993

 

107,231

 

216,993

 

107,231

Interest expense

 

1,163,282

 

1,152,125

 

928,339

 

866,111

 

2,091,621

 

2,018,236

Actuarial (gains) losses

 

(1,519,800)

 

3,560,843

 

(298,064)

 

2,891,216

 

(1,817,864)

 

6,452,059

Benefits paid

 

(1,232,066)

 

(1,140,003)

 

(742,485)

 

(673,280)

 

(1,974,551)

 

(1,813,283)

Foreign currency translation

(25,989)

(21,988)

662

(983)

(25,327)

(22,971)

Closing balance

 

14,831,267

 

16,411,708

 

13,029,627

 

12,749,767

 

27,860,894

 

29,161,475

Plan assets

 

 

 

 

 

 

Opening balance

 

11,973,967

 

10,367,472

 

37,300

 

31,338

 

12,011,267

 

10,398,810

Return on assets

 

848,103

 

928,278

 

1,861

 

1,709

 

849,964

 

929,987

Contributions to funds

 

 

 

163,629

 

149,168

 

163,629

 

149,168

Benefits paid

 

(1,182,824)

 

(1,085,236)

 

(167,621)

 

(150,228)

 

(1,350,445)

 

(1,235,464)

Actuarial gains

 

53,762

 

1,763,453

 

2,599

 

5,313

 

56,361

 

1,768,766

Closing balance

 

11,693,008

 

11,973,967

 

37,768

 

37,300

 

11,730,776

 

12,011,267

Net post–employment benefits liability

 

3,138,259

 

4,437,741

 

12,991,859

 

12,712,467

 

16,130,118

 

17,150,208

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

    

2024

    

2023

    

2022

Recognized in profit or loss

 

  

 

  

 

  

Interest expense

 

1,240,757

1,088,249

679,098

Current service cost

 

208,547

115,031

147,480

Past service cost

 

216,993

107,231

114,162

 

1,666,297

1,310,511

940,740

Recognized in other comprehensive income

 

  

 

  

 

  

Pension and pension bonds

 

258,498

(2,664,204)

156,755

Healthcare

 

1,404,182

(1,714,227)

(1,429,423)

Other

 

18,911

(82,103)

18,154

 

1,681,591

 

(4,460,534)

 

(1,254,514)

Deferred tax

 

(374,059)

 

1,726,261

 

586,260

 

1,307,532

 

(2,734,273)

 

(668,254)

Schedule of fair value of plan assets

    

2024

    

2023

Other local currency

 

3,189,859

 

3,298,496

Bonds of private entities

2,932,226

3,118,893

Other foreign currency

 

2,935,450

 

1,980,308

Bonds issued by the national government

1,930,500

2,262,378

Variable yield

230,634

1,027,891

Other public bonds

 

 

197,044

Bonds of foreign entities

 

512,107

126,257

 

11,730,776

12,011,267

Schedule of fair value hierarchy of plan assets

    

2024

    

2023

AAA

 

6,696,147

 

4,567,823

Nation

 

4,292,768

 

4,037,150

AA+

 

343,639

 

323,613

AA

 

124,386

 

155,628

F1+

 

45,233

 

64,624

BRC1+

32,022

15,506

BB+

407,183

BBB-

 

 

164,034

BBB+

 

 

24,796

BAA2

 

 

23,864

AA-

 

 

18,836

BAA1

 

 

16,728

A+

 

 

9,499

A

 

 

1,884

Other ratings

114,539

985,554

Rating not available

 

82,042

 

1,194,545

 

11,730,776

 

12,011,267

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

2024

    

Pension

    

Bonds

    

Health

    

Education

    

Others

 

Discount rate

 

6.85%-10.9

%  

8.75

%  

8.75%-11.2

%  

9.0%-11.0

%  

5.7%-11.6

%

Salary growth rate

 

2.0%-3.0

%

N/A

 

3.0%-4.0

%  

N/A

4.0-5.0

%

Expected inflation rate

 

3.0%-4.0

%  

3.0

%  

3.0

%  

3.0

%  

3.0

%

Pension growth rate

 

3.0%-3.3

%  

N/A

 

N/A

N/A

N/A

Cost trend

 

  

 

  

 

  

 

  

 

  

Short–term rate

 

N/A

 

N/A

 

13.5

%  

4.0

%  

N/A

Long–term rate

 

N/A

 

N/A

 

4.0

%  

4.0

%  

N/A

2023

    

Pension

    

Bonds

    

Health

    

Education

    

Others

 

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

N/A: Not applicable for this benefit.

Schedule of maturity profile of defined benefit obligation

Period

    

Pension and bonds

    

Other benefits

    

Total

2025

 

1,368,320

 

776,852

 

2,145,172

2026

 

1,405,208

 

815,042

 

2,220,250

2027

 

1,404,292

 

857,552

 

2,261,844

2028

 

1,398,966

 

908,778

 

2,307,744

2029

 

1,406,550

 

950,006

 

2,356,556

2030yss

 

7,229,963

 

5,541,375

 

12,771,338

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, 2024:

    

Pension

    

Bonds

    

Health

    

Education

    

Other

Discount rate

 

  

 

  

 

  

 

  

 

  

–50 basis points

 

14,220,518

 

1,177,840

 

11,990,999

 

439,586

 

1,066,967

+50 basis points

 

12,827,176

 

1,129,211

 

10,575,117

 

409,005

 

1,033,436

Inflation rate

 

 

 

 

 

–50 basis points

 

12,765,201

 

1,130,601

 

N/A

 

N/A

 

926,263

+50 basis points

 

14,283,629

 

1,176,205

 

N/A

 

N/A

 

950,381

Salary growth rate

 

 

 

 

 

–50 basis points

 

N/A

 

N/A

 

N/A

 

N/A

 

108,169

+50 basis points

 

N/A

 

N/A

 

N/A

 

N/A

 

115,426

Cost trend

 

 

 

 

 

–50 basis points

 

N/A

 

N/A

 

10,573,408

 

408,560

 

N/A

+50 basis points

 

N/A

 

N/A

 

11,988,936

 

439,908

 

N/A