XML 34 R22.htm IDEA: XBRL DOCUMENT v3.10.0.1
Net pension assets
12 Months Ended
Dec. 31, 2017
Text block1 [abstract]  
Net pension assets
15.

Net pension assets

 

     2017      2016  

Pension assets

   $ 23,794      $ 25,946  
  

 

 

    

 

 

 

Post-employment benefits

     (19,997      (16,498

Other employee benefits

     (612      (622
  

 

 

    

 

 

 

Total employee benefits liability

   $ (20,609    $ (17,120
  

 

 

    

 

 

 

Net pension asset

   $ 3,185      $ 8,826  
  

 

 

    

 

 

 

In accordance with Panamanian law, the Company contributes to the following defined benefit plans:

Seniority premium plan: it covers all employees eligible for the seniority premium as provided by the Company. Employees are fully vested in their benefit upon leaving the Company. The benefits consist of 1.92% of eligible earnings accumulated for each year of service.

Indemnity plan: it covers all employees eligible for the indemnity plan as provided by the Company. The benefits consist of 6.54% of eligible earnings accumulated for each year of service.

The actuarial liability is recognized for the legal obligation under the formal terms of the plan, and for the implied projections as required under IAS 19R. These actuarial projections do not constitute a legal obligation for the Company.

The following table summarizes the components of net benefit expense included under “Wages, salaries, benefits and other employees ‘expenses” in the accompanying consolidated statement of profit or loss:

 

     Defined benefit
obligation
     Fair value of
assets
     Defined benefit
assets (liability)
 

Year ended December 31, 2017

        

Current service cost

     (1,767      —          (1,767

Interest cost on net benefit obligation

     (568      778        210  
  

 

 

    

 

 

    

 

 

 

Net benefit expense

   $ (2,335    $ 778      $ (1,557
  

 

 

    

 

 

    

 

 

 
     Defined benefit
obligation
     Fair value of
assets
     Defined benefit
assets (liability)
 

Year ended December 31, 2016

        

Current service cost

     (1,724      —          (1,724

Interest cost on net benefit obligation

     (516      689        173  
  

 

 

    

 

 

    

 

 

 

Net benefit expense

   $ (2,240    $ 689      $ (1,551
  

 

 

    

 

 

    

 

 

 
     Defined benefit
obligation
     Fair value of
assets
     Defined benefit
assets (liability)
 

Year ended December 31, 2015

        

Current service cost

     (1,638      —          (1,638

Interest cost on net benefit obligation

     (422      532        110  
  

 

 

    

 

 

    

 

 

 

Net benefit expense

   $ (2,060    $ 532      $ (1,528
  

 

 

    

 

 

    

 

 

 

The following table shows reconciliation from the opening balance to the closing balances for net pension asset and its components:

 

    Defined benefit
obligation
     Fair value of
assets
     Other employee
benefits liability
     Defined benefit
assets (liability)
 

At January 1, 2015

  $ (12,778    $ 18,559      $ (3,259    $ 2,522  

Current service cost

    (1,638      —          —          (1,638

Interest cost

    (422      532        —          110  

Return on plan assets greater (less) than discount rate

    —          701           701  

Experience (gain) loss

    (809      —          —          (809

Investment return

    —          105        —          105  

Gross benefits paid

    —          (599      —          (599

Assumption changes

    222        —          —          222  

Employer contributions

    —          3,749        —          3,749  

Benefits paid

    957        (774      —          183  

Adjustments

    —          —          1,504        1,504  
 

 

 

    

 

 

    

 

 

    

 

 

 

At December 31, 2015

  $ (14,468    $ 22,273      $ (1,755    $ 6,050  

Current service cost

    (1,724      —          —          (1,724

Interest (cost) income

    (516      689        —          173  

Return on plan assets greater (less) than discount rate

    —          518           518  

Experience gain (loss)

    (1,052      —          —          (1,052

Investment return

    —          27        —          27  

Gross benefits paid

    —          (513      —          (513

Assumption changes

    (67      —          —          (67

Employer contributions

    —          3,970        —          3,970  

Benefits paid

    1,329        (1,018      (75      236  

Adjustments

    —          —          1,208        1,208  
 

 

 

    

 

 

    

 

 

    

 

 

 

As of December 31, 2016

  $ (16,498    $ 25,946      $ (622    $ 8,826  

Current service cost

    (1,767      —          —          (1,767

Interest (cost) income

    (568      778        —          210  

Return on plan assets greater (less) than discount rate

    —          (21      —          (21

Experience gain (loss)

    (2,033      —          —          (2,033

Investment return

    —          88        —          88  

Gross benefits paid

    —          (440      —          (440

Assumption changes

    (226      —          —          (226

Employer contributions

    —          (1,677      —          (1,677

Benefits paid

    1,095        (880      —          215  

Adjustments

    —          —          10        10  
 

 

 

    

 

 

    

 

 

    

 

 

 

As of December 31, 2017

  $ (19,997    $ 23,794      $ (612    $ 3,185  
 

 

 

    

 

 

    

 

 

    

 

 

 

As of December 31, 2017 and 2016, plan assets are comprised totally by fixed term deposits. As of December 31, 2017 employer contributions is a net amount of regular contributions by $ 3.5 million and retirement of interest earned by $ 5.2 million.

For the year ended December 31, 2017 actuarial loss of $2.0 million (2016: $1.1 million and 2015:$2.2 million) where recognized in other comprehensive income.

The following were the principal actuarial assumptions at the reporting date:

 

     2017     2016     2015  

Economic assumptions -

      

Discount rate

     3.15     3.37     3.45

Compensation - salary increase

     4     4     4

Demographic assumptions -

      

Mortality

     RP - 2000 no collar  

Termination

     13% all ages  

Retirement

      

Males

     62 years  

Females

     57 years  

Reasonably possible changes at the reporting date to one of the relevant actuarial assumptions, holding other assumptions constant, would have affected the defined benefit obligation by the amount shown below:

 

     December, 31 2017     December, 31 2016     December, 31 2015  
     Increase     Decrease     Increase     Decrease     Increase     Decrease  

Discount rate (0.5% movement)

   $ (506   $ 537     $ (410   $ 434     $ (366   $ 388  

Salary rate (0.5% movement)

     99       (89     122       (117     114       (109

The following payments are expected contributions to the defined benefit plan in future years:

 

     2017      2016  

Up to one year

   $ 3,424      $ 2,823  

One to five years

     10,794        9,195  

Over five years

     11,401        9,453  
  

 

 

    

 

 

 

Total expected payments

   $ 25,619      $ 21,471