XML 27 R60.htm IDEA: XBRL DOCUMENT v3.20.1
Retirement employee benefits (Tables)
12 Months Ended
Dec. 31, 2019
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, 2017, 2018 and 2019 is as follows:

 

 

 

2017

 

 

2018

 

 

2019

 

Present value of defined benefit obligations

 

Ps.

 

112,980

 

 

Ps.

 

120,606

 

 

Ps.

 

144,743

 

 

Summary of Movements in Present Value of Defined Obligation

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

 

 

 

2017

 

 

2018

 

 

2019

 

Opening defined benefit obligation

 

Ps.

 

92,575

 

 

Ps.

 

112,980

 

 

Ps.

 

120,606

 

Plan modifications

 

 

 

 

 

 

 

 

 

 

 

956

 

Current service cost

 

 

 

9,459

 

 

 

 

12,775

 

 

 

 

13,152

 

Interest cost

 

 

 

8,344

 

 

 

 

8,907

 

 

 

 

12,048

 

Actuarial gains

 

 

 

 

 

 

 

(3,359

)

 

 

 

(115

)

Cost per service passed for

   modification or reduction

 

 

 

 

 

 

 

(10,858

)

 

 

 

 

New measurement (gains) / losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Actuarial losses resulting from changes in

   financial and demographic assumptions

 

 

 

2,602

 

 

 

 

161

 

 

 

 

1,404

 

Benefits paid

 

 

 

 

 

 

 

 

 

 

 

(3,308

)

Ending defined benefit obligation

 

Ps.

 

112,980

 

 

Ps.

 

120,606

 

 

Ps.

 

144,743

 

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

 

Below are the amounts for the years ended December 31, 2017, 2018 and 2019 that were recognized in the consolidated statements of profit or loss and other comprehensive income:

 

 

 

2017

 

 

2018

 

 

2019

 

Current service labor cost

 

Ps.

 

9,459

 

 

Ps.

 

12,775

 

 

Ps.

 

13,152

 

Interest cost

 

 

 

8,344

 

 

 

 

8,907

 

 

 

 

12,048

 

Actuarial gains

 

 

 

 

 

 

 

(3,359

)

 

 

 

(115

)

Cost per service passed for modification or reduction

 

 

 

 

 

 

 

(10,858

)

 

 

 

 

Cost per service for plan modification

 

 

 

 

 

 

 

 

 

 

 

956

 

Benefits paid

 

 

 

 

 

 

 

 

 

 

 

(3,308

)

Components of defined benefit costs recognized in net income

   (Note 24)

 

 

 

17,803

 

 

 

 

7,465

 

 

 

 

22,735

 

Measurement of net defined benefit liability:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Actuarial losses arising from changes in financial

   and demographic assumptions recognized in other

   comprehensive income

 

 

 

2,602

 

 

 

 

161

 

 

 

 

1,404

 

Total recognized as employee benefit cost

 

Ps.

 

20,405

 

 

Ps.

 

7,626

 

 

Ps.

 

24,139

 

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:

 

 

 

2017

 

 

2018

 

 

2019

 

Discount of the projected benefit obligation at present value

 

7.6%

 

 

9.2%

 

 

7.4%

 

Salary increase

 

5.0%

 

 

6.0%

 

 

6.8%

 

Remaining labor life

 

17.7 years

 

 

18.6 years

 

 

17.6 years

 

Inflation

 

4.2%

 

 

6.7%

 

 

6.0%