XML 101 R65.htm IDEA: XBRL DOCUMENT v3.22.1
POST-EMPLOYMENT OBLIGATIONS (Tables)
12 Months Ended
Dec. 31, 2021
Schedule of consolidated actuarial information

 

2021  Pension plans and retirement supplement plans  Health plan  Dental plan  Life insurance  Total
Present value of obligations   12,026    3,469    66    —      15,561 
Fair value of plan assets   (9,378)   —      —      —      (9,378)
Initial net liabilities   2,648    3,469    66    —      6,183 
Adjustment to asset ceiling   22    —      —      —      22 
Net liabilities in the statement of financial position   2,670    3,469    66    —      6,205 

 

2020  Pension plans and retirement supplement plans  Health plan  Dental plan  Life insurance  Total
Present value of obligations   13,308    3,319    64    551    17,242 
Fair value of plan assets   (10,420)   —      —      —      (10,420)
Initial net liabilities   2,888    3,319    64    551    6,822 
Adjustment to asset ceiling   21    —      —      —      21 
Net liabilities in the statement of financial position   2,909    3,319    64    551    6,843 
Schedule of changes in present value of defined benefit obligation

The changes in the present value of the defined benefit obligation are as follows:

 

   Pension plans and retirement supplement plans  Health plan  Dental plan  Life insurance  Total
Defined-benefit obligation at December 31, 2018   11,073    2,344    48    427    13,892 
Cost of current service   1    14          3    18 
Interest on actuarial obligation   963    208    4    38    1,213 
Actuarial losses (gains):                         
Due to changes in demographic assumptions   6                      6 
Due to changes in financial assumptions   2,058    576    11    130    2,775 
Due to adjustments based on experience   83    91          (14)   160 
 Due to changes and adjustments   2,147    667    11    116    2,941 
Benefits paid   (899)   (131)   (2)   (10)   (1,042)
Defined-benefit obligation at December 31, 2019   13,285    3,102    61    574    17,022 
Cost of current service   1    21    1    3    26 
Interest on actuarial obligation   887    215    4    41    1,147 
Actuarial losses (gains):                         
Due to changes in demographic assumptions   135    395    4          534 
Due to changes in financial assumptions   (375)   (152)   (4)   (34)   (565)
Due to adjustments based on experience   289    (119)   1    (23)   148 
 Due to changes and adjustments   49    124    1    (57)   117 
Benefits paid   (914)   (143)   (3)   (10)   (1,070)
Defined-benefit obligation at December 31, 2020   13,308    3,319    64    551    17,242 
Cost of current service   2    21    1    3    27 
Past service cost (1)                     (415)   (415)
Interest on actuarial obligation   883    232    5    39    1,159 
Actuarial losses (gains):                         
Due to changes in demographic assumptions   378    122    1    (15)   486 
Due to changes in financial assumptions   (2,393)   (252)   (5)   (127)   (2,777)
Due to adjustments based on experience   828    200    3    (26)   1,005 
 Due to changes and adjustments   (1,187)   70    (1)   (168)   (1,286)
Benefits paid   (980)   (173)   (3)   (10)   (1,166)
Defined-benefit obligation at December 31, 2021   12,026    3,469    66          15,561 
(1)Due to the alterations made in the Collective Work Agreement for 2021–23, for offer and payment of life insurance for the employees and former employees, the Company understood that the post-retirement benefit in question had been entirely canceled, and as a result wrote down the balance of the obligation, remeasured using the revised actuarial assumptions.
Schedule of changes in the fair value of plan assets

Changes in the fair values of the plan assets are as follows:

 

   Pension plans and retirement supplement plans
Fair value of the plan assets at December 31, 2018   9,063 
Return on investments   2,003 
Contributions from employer   199 
Benefits paid   (899)
Fair value of the plan assets at December 31, 2019   10,366 
Return on investments   757 
Contributions from employer   211 
Benefits paid   (914)
Fair value of the plan assets at December 31, 2020   10,420 
Return on investments   (298)
Contributions from employer   236 
Benefits paid   (980)
Fair value of the plan assets at December 31, 2021   9,378 
Schedule of defined benefit plans expense recognised in income statement

The amounts recognized in 2021, 2020 and 2019 statement of income are as follows:

 

2021  Pension plans and retirement supplement plans  Health plan  Dental plan  Life insurance  Total
Current service cost   2    21    1    3    27 
Past service cost (1)                     (415)   (415)
Interest on the actuarial obligation   883    232    5    39    1,159 
Expected return on the assets of the Plan   (685)                     (685)

Expense in 2021 according to actuarial calculation

   200    253    6    (373)   86 

 

2020  Pension plans and retirement supplement plans  Health plan  Dental plan  Life insurance  Total
Current service cost   1    21    1    3    26 
Interest on the actuarial obligation   887    215    4    41    1,147 
Expected return on the assets of the Plan   (682)                     (682)

Expense in 2020 according to actuarial calculation

   206    236    5    44    491 

 

2019  Pension plans and retirement supplement plans  Health plan  Dental plan  Life insurance  Total
Current service cost   1    14          2    17 
Interest on the actuarial obligation   963    208    5    38    1,214 
Expected return on the assets of the Plan   (767)                     (767)

Expense in 2019 according to actuarial calculation

   197    222    5    40    464 
Schedule of changes in net liabilities

 

   Pension plans and retirement supplement plans  Health plan  Dental plan  Life insurance  Total
Net liabilities at December 31, 2018   2,170    2,344    48    427    4,989 
                          
Expense recognized in Statement of income   197    222    5    40    464 
Contributions paid   (200)   (131)   (2)   (10)   (343)
Actuarial gains (losses)   805    667    10    117    1,599 
Net liabilities at December 31, 2019   2,972    3,102    61    574    6,709 
                          
Expense recognized in Statement of income   206    236    5    44    491 
Contributions paid   (211)   (143)   (3)   (10)   (367)
Actuarial gains (losses)   (58)   124    1    (57)   10 
Net liabilities at December 31, 2020   2,909    3,319    64    551    6,843 
                          
Expense recognized in Statement of income   200    253    6    42    501 
Past service cost (1)                     (415)   (415)
Contributions paid   (236)   (173)   (3)   (10)   (422)
Actuarial gains (losses)   (203)   70    (1)   (168)   (302)
Net liabilities at December 31, 2021   2,670    3,469    66          6,205 
                   2021    2020 
Current liabilities                  347    305 
Non-current liabilities                  5,858    6,538 
Schedule of independent actuaries estimate for the expense amount

The independent actuary’s estimation for the expense to be recognized for 2022 is as follows:

 

   Pension plans and retirement supplement plans  Health plan  Dental plan  Life insurance  Total
Current service cost   2    16                18 
Interest on the actuarial obligation   1,224    363    7          1,594 
Expected return on the assets of the Plan   (941)                     (941)
Estimated total expense in 2022 as per actuarial report   285    379    7          671 
Schedule of expectation for payment of benefits

The expectation for payment of benefits for 2022 is as follows:

 

   Pension plans and retirement supplement plans – Forluz  Health plan  Dental plan  Life insurance  Total
Estimated payment of benefits   1,064    208    4    —      1,276 
Schedule of average periods of the obligations under the benefit plans

The average maturity periods of the obligations of the benefit plans, in years, are as follows:

 

Pension plans and retirement supplement plans                
Plan A   Plan B    Health plan    Dental plan    Life insurance 
 10.04   12.86    14.44    15.47    —   
Schedule of principal categories percentage of plan assets

The main categories plan’s assets, as a percentage of total plan’s assets are as follows:

 

   2021  2020
Shares   7.77%   9.25%
Fixed income securities   73.95%   72.17%
Real estate property   5.04%   3.71%
Others   13.24%   14.87%
Total   100.00%   100.00%

 

The following assets of the pension plan, measured at fair value, are related to the Company:

 

   2021  2020
Non-convertible debentures issued by the Company   302    338 
Shares issued by the Company   277    4 
Real estate properties of the Foundation, occupied by the Company   —      285 
    579    627 
Schedule of actuarial assumptions

This table provides the main actuarial assumptions:

 

                     2021
    Pension plans and retirement supplement plans    Health plan and Dental plan    Life insurance 
Annual discount rate for present value of the actuarial obligation   10.60%   10.75%   10.73%
Annual expected return on plan assets   10.60%   Not applicable    Not applicable 
Long-term annual inflation rate   5.03%   5.03%   5.03%
Estimated future annual salary increases   5.03%   Not applicable    6.29%
General mortality table   AT-2000 S10% by sex    AT-2000 M&F S10% D20%    AT-2000 M&F S10% D20% 
Disability table   Not applicable    Tasa 1927 100%    Tasa 1927 100% 
Disabled mortality table   AT-83 IAM Male    MI-85 Female    MI-85 Female 
Real growth of contributions above inflation (1)         1%      

 

(1)Starting in 2018, Company adopted the assumption of real growth of the contributions above inflation at the rate of 1% p.a.

 

                 2020
    Pension plans and retirement supplement plans   Health plan and Dental plan   Life insurance 
Annual discount rate for present value of the actuarial obligation   6.83%  7.14%   7.25%
Annual expected return on plan assets   6.83%  Not applicable   Not applicable 
Long-term annual inflation rate   3.32%  3.32%   3.32%
Estimated future annual salary increases   3.32%  Not applicable   4.56%
General mortality table   AT-2000 M S10% D10%   AT-2000 M S10% D20%   AT-2000 M S10% D20% 
Disability table   Not applicable   Álvaro Vindas D30%   Álvaro Vindas D30% 
Disabled mortality table   AT-49 M   MI-85 F   MI-85 F 
Real growth of contributions above inflation (1)        1%      

 

(1)Starting in 2018, Company adopted the assumption of real growth of the contributions above inflation at the rate of 1% p.a.

 

                 2019
    Pension plans and retirement supplement plans   Health plan and Dental plan   Life insurance 
Annual discount rate for present value of the actuarial obligation   6.87%  7.09%   7.19%
Annual expected return on plan assets   6.87%  Not applicable   Not applicable 
Long-term annual inflation rate   3.61%  3.61%   3.61%
Estimated future annual salary increases   3.61%  Not applicable   4.85%
General mortality table   AT-2000 M S10% D10%   AT-2000 M S10% D20%   AT-2000 M S10% D20% 
Disability table   Not applicable   Álvaro Vindas D30%   Álvaro Vindas D30% 
Disabled mortality table   AT-49 M   MI-85 F   MI-85 F 
Real growth of contributions above inflation (1)        1%      

 

(1)Starting in 2018, Company adopted the assumption of real growth of the contributions above inflation at the rate of 1% p.a.
Schedule of sensitivity analysis of the effects of changes in the principal actuarial assumptions used to determine the defined-benefit obligation

The sensitivity analysis of the effects of changes in the main actuarial assumptions used to determine the defined-benefit obligation at December 31, 2021 is shown below:

 

Effects on the defined-benefit obligation  Pension plans and retirement supplement plans  Health plan  Dental plan  Life insurance  Total
Reduction of one year in the mortality table   264    59    (1)         322 
Increase of one year in the mortality table   (269)   (60)   1          (328)
Reduction of 1% in the discount rate   1,120    476    9          1,605