XML 42 R27.htm IDEA: XBRL DOCUMENT v3.8.0.1
OTHER LIABILITIES - NON CURRENT AND CURRENT
12 Months Ended
Dec. 31, 2017
Disclosure of other liabilities [Abstract]  
OTHER LIABILITIES - NON CURRENT AND CURRENT
OTHER LIABILITIES – NON CURRENT AND CURRENT
 
As of December 31,
 
2017
 
2016
 
 
 
 
(i) Other liabilities - Non current
 
 
 
 
 
 
 
Post-employment benefits
275,950

 
252,624

Other employee benefits
31,312

 
31,724

Asset retirement obligation (note 19) (1)
27,829

 
18,301

Other
37,955

 
135

 
 
 
 
Other liabilities – Non-current
373,046

 
302,784

(1) The asset in connection with this liability is included in Property, plant and equipment.

Post-employment benefits
The amounts recognized in the consolidated statement of financial position are determined as follows:
 
Post-employment benefits
 
As of December 31,
 
2017
 
2016
 
 
 
 
Present value of unfunded obligations
275,950

 
252,624

 
 
 
 
Liability in the statement of financial position
275,950

 
252,624


The amounts recognized in the consolidated income statement are as follows:
 
Post-employment benefits
 
Year ended December 31,
 
2017
 
2016
 
 
 
 
Current service cost
6,555

 
9,565

Interest cost
21,658

 
18,193

 
 
 
 
Total included in labor costs
28,213

 
27,758


Changes in the liability recognized in the consolidated statement of financial position are as follows:
 
Post-employment benefits
 
As of December 31,
 
2017
 
2016
 
 
 
 
At the beginning of the year
252,624

 
273,792

 
 
 
 
Transfers, new participants and funding of the plan
840

 
(231
)
Total expense
28,213

 
27,758

Remeasurements
15,068

 
14,735

Effect of changes in demographic assumptions
(4,950
)
 
(2,600
)
Effect of changes in financial assumptions
14,110

 
(1,360
)
Effect of experience adjustments
5,908

 
18,695

Translation differences
10,527

 
(41,783
)
Contributions paid
(31,322
)
 
(21,647
)
 
 
 
 
At the end of the year
275,950

 
252,624


The principal actuarial assumptions used were as follows:
 
Year ended December 31,
Mexico
2017
 
2016
 
 
 
 
Discount rate
7.75
%
 
8.00
%
Compensation growth rate
5.00
%
 
5.00
%
 
Year ended December 31,
Argentina
2017
 
2016
 
 
 
 
Discount rate
6.00% - 7.00%
 
7.00
%
Compensation growth rate
2.00% - 3.00%
 
2.00
%

The sensitivity of the defined benefit obligation to changes in the weighted principal assumptions is as follows:
 
Impact on defined benefit obligation
 
Change in
assumption
 
Increase in
assumption
 
Decrease in
assumption
 
 
 
 
 
 
Discount rate
1.00
%
 
-9.5
 %
 
10.5
 %
Compensation growth rate
1.00
%
 
1.6
 %
 
-3.5
 %
Pension growth rate
1.00
%
 
-2.9
 %
 
0.7
 %
Life expectancy
1 year

 
2.6
 %
 
-4.4
 %

The estimated future payments for the next five years will be between 19.0 and 23.0 million per year.
 
As of December 31,
 
2017
 
2016
 
 
 
 
(ii) Other liabilities - Current
 
 
 
 
 
 
 
Payroll and social security payable
183,249

 
130,889

VAT liabilities
79,085

 
49,633

Other tax liabilities
30,927

 
26,987

Termination benefits
1,816

 
2,164

Related Parties (Note 26)
6,215

 
3,744

Asset retirement obligation (Note 19)
2,659

 
4,262

Others
53,050

 
10,402

 
 
 
 
Other liabilities – Current
357,001

 
228,081