XML 71 R59.htm IDEA: XBRL DOCUMENT v3.8.0.1
Retirement employee benefits (Tables)
12 Months Ended
Dec. 31, 2017
Disclosure Of Retirement Benefits [Abstract]  
Summary of Defined Benefit Plans

The amount included in the statement of financial position arising from the obligation of the entity for defined benefit plans on December 31, 2015, 2016 and 2017 is as follows:

 

 

 

2015

 

 

2016

 

 

2017

 

Present value of defined benefit obligations

 

Ps.

 

93,367

 

 

Ps.

 

92,575

 

 

Ps.

 

112,980

 

 

Summary of Movements in Present Value of Defined Obligation

The table below shows the movements in the present value of defined benefit obligations:

 

 

 

2015

 

 

2016

 

 

2017

 

Opening defined benefit obligation

 

Ps.

 

80,015

 

 

Ps.

 

93,367

 

 

Ps.

 

92,575

 

Current service labor cost

 

 

 

6,754

 

 

 

 

7,233

 

 

 

 

9,459

 

Interest cost

 

 

 

6,463

 

 

 

 

7,365

 

 

 

 

8,344

 

Actuarial losses

 

 

 

135

 

 

 

 

 

 

 

 

 

New measurement (gains) / losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Actuarial (gains) losses resulting from changes in

   financial and demographic assumptions

 

 

 

 

 

 

 

(7,165

)

 

 

 

2,602

 

Actuarial (gains) and losses arising from adjustments

   for actuarial experience

 

 

 

 

 

 

 

(8,225

)

 

 

 

 

Benefits paid

 

 

 

 

 

 

 

 

 

 

 

 

Ending defined benefit obligation

 

Ps.

 

93,367

 

 

Ps.

 

92,575

 

 

Ps.

 

112,980

 

 

Summary of Amounts Recognised in Consolidated Statement of Profit or Loss and Other Comprehensive Income

Below are the amounts for the years ended December 31, 2015, 2016 and 2017 that were recognized in the consolidated statements of profit or loss and other comprehensive income:

 

 

 

2015

 

 

2016

 

 

2017

 

Current service cost

 

Ps.

 

6,754

 

 

Ps.

 

7,233

 

 

Ps.

 

9,459

 

Interest cost

 

 

 

6,463

 

 

 

 

7,365

 

 

 

 

8,344

 

Actuarial losses

 

 

 

135

 

 

 

 

 

 

 

 

 

Components of defined benefit costs recognized in net income (Note 24)

 

 

 

13,352

 

 

 

 

14,598

 

 

 

 

17,803

 

Measurement of net defined benefit liability:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Actuarial (gains) losses arising from changes in

   financial and demographic assumptions

 

 

 

 

 

 

 

(7,165

)

 

 

 

2,602

 

Actuarial (gains) and losses arising from adjustments for

   actuarial experience

 

 

 

 

 

 

 

(8,225

)

 

 

 

 

Components of defined benefit costs recognized in other

   comprehensive income

 

 

 

 

 

 

 

(15,390

)

 

 

 

2,602

 

Total recognized as employee benefit cost

 

Ps.

 

13,352

 

 

Ps.

 

(792

)

 

Ps.

 

20,405

 

 

Schedule of Main Actuarial Assumptions at Reporting Date

The main actuarial assumptions at the reporting date (expressed as weighted average nominal rates) are shown below:

 

 

 

2015

 

 

2016

 

 

2017

 

Discount of the projected benefit obligation at present value

 

7.4%

 

 

7.4%

 

 

7.6%

 

Salary increase

 

5.0%

 

 

5.0%

 

 

5.0%

 

Remaining labor life

 

20.8 years

 

 

18.2 years

 

 

17.7 years

 

Inflation

 

3.5%

 

 

3.4%

 

 

4.2%