XML 55 R44.htm IDEA: XBRL DOCUMENT v3.23.1
Employee Benefits (Tables)
 12 Months Ended
Dec. 31, 2022
Employee Benefits [Abstract]  
Schedule of main actuarial hypothesis used in the actuarial computations
   2022   2021   2020 
             
Discount rate   9.10%   7.55%   7.00%
Wage increase rate   5.00%   5.00%   4.50%
Rate of salary increase   4.50%   4.50%   4.50%

 
Schedule of DBO amount recorded in the balance sheet
   Retirement
benefits		   Termination
benefits		   2022   2021   2020 
                     
Vested benefits Obligation (OBA)  $
-
   $
-
   $
-
   $3,390   $47,159 
Plus, Non-Vested Benefits Obligation   74,007    95,368    169,375    159,453    115,077 
Defined Benefits Obligation   74,007    95,368    169,375    162,843    162,236 
                          
Projected Net Liability  $74,007   $95,368   $169,375   $162,843   $162,236 

 
Schedule of DBO amount recorded in the balance sheet
   Retirement
benefits		   Termination
benefits		   2022   2021   2020 
                     
Service cost   4,933   $6,065   $10,998   $9,299   $6,736 
Net interest   6,573    5,528    12,101    11,121    9,306 
Labor cost of past services   (11,136)   (108)   (11,244)   1,806    5,240 
Net Cost for the period  $370   $11,485   $11,855   $22,226   $21,282 

 
Schedule of DBO amount recorded in the balance sheet
   2022   2021 
         
Defined benefit obligations (DBO) changes in present  $162,843   $162,236 
Value          
DBO present value at January 1st   162,843    162,236 
Past services labor cost   (11,244)   1,806 
Current service labor cost   10,998    9,299 
Interest expense   12,101    11,121 
Paid benefits   (9,229)     
Actuarial gains and losses in obligations  $3,906   $(21,619)
DBO present value at December 31st  $169,375   $162,843 
           
Initial PNL  $162,843   $162,236 
Net cost for the period   11,855    22,226 
Paid benefits   (9,229)     
Previous years effect on profit and loss   3,906    (21,619)
Final PNL  $169,375   $162,843 
Defined benefits obligations (DBO)  $169,375   $162,843