XML 70 R57.htm IDEA: XBRL DOCUMENT v3.22.1
Retirement employee benefits (Tables)
12 Months Ended
Dec. 31, 2021
Disclosure Of Retirement Benefits [Abstract]  
Summary of Defined Benefit Plans

The amount included in the consolidated statement of financial position arising from the obligation of the Company for defined benefit plans on December 31, 2019, 2020 and 2021 is as follows:

 

 

 

2019

 

 

2020

 

 

2021

 

Present value of defined benefit obligations

 

Ps.

 

144,743

 

 

Ps.

 

183,125

 

 

Ps.

 

193,126

 

 

Summary of Movements in Present Value of Defined Obligation

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

 

 

 

2019

 

 

2020

 

 

2021

 

Opening defined benefit obligation

 

Ps.

 

120,606

 

 

Ps.

 

144,743

 

 

Ps.

 

183,125

 

Service cost recognized in net income

 

 

 

26,041

 

 

 

 

31,383

 

 

 

 

33,151

 

New measurement losses / (gains):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Actuarial losses (gains) resulting from changes in

   financial and demographic assumptions

 

 

 

1,404

 

 

 

 

23,797

 

 

 

 

(15,263

)

Benefits paid

 

 

 

(3,308

)

 

 

 

(16,798

)

 

 

 

(7,887

)

Ending defined benefit obligation

 

Ps.

 

144,743

 

 

Ps.

 

183,125

 

 

Ps.

 

193,126

 

 

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, 2019, 2020 and 2021 that were recognized in the consolidated statements of profit or loss and other comprehensive income:

 

 

 

2019

 

 

2020

 

 

2021

 

Current service labor cost

 

Ps.

 

13,152

 

 

Ps.

 

18,745

 

 

Ps.

 

18,762

 

Interest cost

 

 

 

12,048

 

 

 

 

13,245

 

 

 

 

14,108

 

Actuarial (gains) losses

 

 

 

(115

)

 

 

 

(607

)

 

 

 

281

 

Cost per service for plan modification

 

 

 

956

 

 

 

 

 

 

 

 

 

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

 

 

 

26,041

 

 

 

 

31,383

 

 

 

 

33,151

 

Benefits paid

 

 

 

(3,308

)

 

 

 

(16,798

)

 

 

 

(7,887

)

Measurement of net defined benefit liability:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Actuarial losses arising from changes in financial and demographic assumptions recognized in other comprehensive income

 

 

 

1,404

 

 

 

 

23,797

 

 

 

 

(15,263

)

Total recognized as employee benefit cost

 

Ps.

 

24,137

 

 

Ps.

 

38,382

 

 

Ps.

 

10,001

 

 

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:

 

 

 

2019

 

 

2020

 

 

2021

 

Discount of the projected benefit obligation at present value

 

7.4%

 

 

7.1%

 

 

8.0%

 

Salary increase

 

6.8%

 

 

6.8%

 

 

6.0%

 

Remaining labor life

 

17.6 years

 

 

17.7 years

 

 

16.1 years

 

Inflation

 

6.0%

 

 

6.75%

 

 

7.1%