XML 421 R65.htm IDEA: XBRL DOCUMENT v3.25.1
EMPLOYEE BENEFITS (Tables)
12 Months Ended
Dec. 31, 2024
Disclosure of defined benefit plans [abstract]  
Schedule of balance of liabilities for employee benefits

December 31, 2024

December 31, 2023

Short term

 

Ps.

441,644

Ps.

385,296

Post-employment

 

405,240

380,207

Long term

 

180,545

159,329

Total

Ps.

1,027,429

Ps.

924,832

Plan Asset

Ps.

(24,126)

Ps.

(17,024)

Net employee benefits

 

Ps.

1,003,303

Ps.

907,808

Schedule of post-employment benefit expense

December 31, 2024

December 31, 2023

Defined contribution plan

Ps.

116,145

Ps.

108,059

Defined benefit plan

42,907

44,426

Total

Ps.

159,052

Ps.

152,485

Schedule of post-employment and long-term benefits movements

Post-employment benefits

Long-term benefits

December 31, 2024

December 31, 2023

December 31, 2022

December 31, 2024

December 31, 2023

December 31, 2022

Balance at the beginning of the year

 

Ps.

380,207

 

Ps.

349,587

 

Ps.

522,196

 

Ps.

159,329

 

Ps.

133,085

 

Ps.

134,831

Service costs

 

2,985

2,690

3,845

15,905

 

14,765

 

14,815

Interests cost

 

39,923

41,736

30,778

15,439

 

16,699

 

8,949

Past Service Costs

 

(2,079)

4,795

 

10,063

 

 

Ps.

423,115

Ps.

391,934

Ps.

556,819

Ps.

195,468

 

Ps.

174,612

 

Ps.

158,595

Actuarial Loss (Gain) arising from changes in demographic assumptions

 

95

(753)

1,010

 

(7,342)

 

Actuarial Loss (Gain) arising from changes in financial assumptions

 

2,309

26,832

(69,967)

2,036

 

473

 

(14,149)

Actuarial Loss arising from changes in the experience

40,293

27,472

2,167

9,812

17,313

10,456

 

Ps.

42,697

Ps.

53,551

Ps.

(67,800)

Ps.

12,858

 

Ps.

10,444

 

Ps.

(3,693)

Payments to employees

(63,202)

(61,589)

(51,306)

(27,781)

(25,727)

(21,817)

Liquidation of entities

(432)

Loss of control in subsidiary (1)

(98,024)

Discontinued operations (1)

6,251

Effect of movements in exchange rates

 

2,630

(3,689)

4,079

 

 

Liability balance at the end of the year

 

Ps.

405,240

 

Ps.

380,207

 

Ps.

349,587

 

Ps.

180,545

 

Ps.

159,329

 

Ps.

133,085

Plan Assets

Balance at the beginning of the year plan assets

Ps.

(17,024)

Ps.

(18,176)

Ps.

(46,840)

Ps.

Ps.

Ps.

Interests income

(1,052)

(794)

(427)

Remeasurements on plan assets

(3,385)

(1,788)

5,885

Loss of control in subsidiary (1)

27,269

Effect of movements in exchange rates

(2,665)

3,734

(4,063)

Balance at the end of the year plan assets

Ps.

(24,126)

Ps.

(17,024)

Ps.

(18,176)

Ps.

Ps.

Ps.

Net Balance at the end of the year

 

Ps.

381,114

 

Ps.

363,183

 

Ps.

331,411

 

Ps.

180,545

 

Ps.

159,329

 

Ps.

133,085

(1) See note 1.1., "Discontinued operation of BAC Holding".

Schedule of assumptions used to calculate the obligation projected for different post-employment benefits employees

Post-employment benefits *

December 31, 2024

December 31, 2023

 

Discount interest rate

 

9.95

%

11.34

%

Inflation rate

 

2.95

%

2.96

%

Salary growth rate

 

3.73

%

3.80

%

Pension growth rate

 

3.00

%

3.00

%

* Entities in Colombia and subsidiaries abroad participate.

Long-term benefits *

December 31, 2024

December 31, 2023

 

Discount interest rate

 

9.95

%

11.40

%

Inflation rate

 

3.00

%

3.00

%

Salary growth rate

 

4.27

%

4.27

%

* Only entities from Colombia participate.

Schedule of sensitivity analysis for post-employment and long-term benefits liabilities due to defined benefits plans to different actuarial and financial variables

-0.50 basic points

+0.50 basic points

At December 31, 2024

Post-employment
 benefits

Long-term
 benefits

Post-employment
 benefits

Long-term
 benefits

Discount interest rate

 

Ps.

12,270

 

Ps.

3,815

Ps.

(11,583)

Ps.

(3,642)

Salaries growth rate

 

(2,568)

(4,483)

2,693

4,759

Retirement growth rate

 

(11,323)

N/A

11,923

N/A

-0.50 basic points

+0.50 basic points

At December 31, 2023

Post-employment
 benefits

Long-term
 benefits

Post-employment
 benefits

Long-term
 benefits

Discount interest rate

Ps.

10,764

 

Ps.

3,050

Ps.

(10,227)

Ps.

(2,919)

Salaries growth rate

 

(1,756)

(3,819)

2,353

3,589

Retirement growth rate

 

(10,443)

N/A

10,979

N/A

Schedule of future benefit payments projected, reflecting services

Payments for post-

Payments for long-

Year

employment

term benefits 

2025

 

Ps.

61,487

 

Ps.

32,940

2026

 

56,004

 

25,538

2027

 

52,583

 

26,331

2028

 

51,751

 

24,272

2029

 

48,748

 

23,559

Years 2030 - 2034

 

217,674

 

87,138

Total

Ps.

488,247

Ps.

219,778