XML 76 R54.htm IDEA: XBRL DOCUMENT v3.22.1
Post-employment benefits (Tables)
12 Months Ended
Dec. 31, 2021
Text block [abstract]  
Summary of Post-employment Benefits

 

December 31, 2021


December 31, 2020


Defined contribution

 


 


Futura II

190


186


Defined benefit

 


 


Futura

198,761


163,972


Health Plan

470,524


564,576


 

669,475


728,734


Summary of Defined Benefit Obligation and Fair Value of Plan Assets

The details of the present value of the defined benefit obligation and the fair value of plan assets are as follows:

 

December 31, 2021



December 31, 2020



December 31, 2019

Actuarial obligation at beginning of the year

1,249,156



1,249,630



1,012,792

Current service cost

487



540



480

Interest on actuarial obligation

88,299



89,253



91,849

Actuarial (gain) loss arising from financial assumptions

(183,159

)

(58,250

)
211,030

Actuarial loss (gain) arising from experience adjustment

77,111



30,267



(1,216 )

Actuarial loss arising from demographic assumptions



14





Benefit payments

(70,201

)

(62,298

)
(65,305 )

Actuarial obligation at the end of the year

1,161,693



1,249,156



1,249,630

Fair value of plan assets at the beginning of the year

(520,608

)

(544,988

)
(433,174 )

Interest income

(35,809

)

(38,452

)
(39,299 )

Return on investments in the

 



 





year (excluding interest income)

24,143



34,370



(105,417 )

Employer contributions

(30,336

)

(33,836

)
(32,403 )

Benefit payments

70,202



62,298



65,305

Fair value of plan assets at the end of the year

(492,408

)

(520,608

)
(544,988 )

Net defined benefit liability

669,285



728,548



704,642
Summary of Expense Recognized in Profit or Loss

Total expense recognized in profit or loss is as follows:

 

December 31, 2021



December 31, 2020



December 31, 2019

Current service cost

(487

)

(540

)
(480 )

Interest on actuarial obligation

(52,490

)

(45,567

)
(45,601 )

 

(52,977

)

(46,107

)
(46,081 )
Summary of Amount Recognised as Accumulated Other Comprehensive Income

Total amount recognized as other accumulated comprehensive income:

 

December 31, 2021



December 31, 2020



December 31, 2019

Accumulated at the beginning of the year

59,904



66,305



170,702

Actuarial gain (loss) arising from financial assumptions

183,156



58,250



(211,030 )

Actuarial (loss) gain arising from experience adjustment

(77,112

)

(30,267

)
1,216

Actuarial loss arising from demographic assumptions



(14

)

Return on investments in the

 



 





year (excluding interest income)

(24,145

)

(34,370

)
105,417

Accumulated at the end of the year

141,803



59,904



66,305
Summary of Plan Assets

The plan assets are composed of the following:

 

December 31, 2021


December 31, 2020

 

Amount


%


Amount


%


Fixed income bonds

484,847


99.99%


513,470


99.96%


Other

48


0.01%


180


0.04%


 

484,895


100.00%


513,650


100.00%


Summary of Assumptions to Determine Defined Benefit Obligations

The main assumptions used to determine the benefit obligations of the Company are as follows:


 

Defined benefit


Health plan

 

December 31, 2021


December 31, 2020


December 31, 2021


December 31, 2020

Discount rate (per year)

8.64%


7.20%


9.09%


7.43%

Inflation rate (per year)

3.25%


3.00%


3.50%


3.50%

Future salary increases (per year)

N/A


N/A


6.60%


6.60%

Aging factor

N/A


N/A


3.00%


N/A

Increase in pension plans (per year)

3.25%


3.00%


3.00%


6.60%

Overall mortality (segregated by gender)

N/A


N/A


AT-2000


N/A

Disable mortality table

N/A


N/A


IAPB-1957


N/A

Entry into disability (modified)

N/A


N/A


UP-84 Modified


N/A

Turnover

N/A


N/A


0.60/ (services time +1)


N/A

Summary of Changes in Discount Rate

Change in the discount rate for the statement of financial position date in one of the relevant actual assumptions, while maintaining other assumptions, would have affected the defined benefit obligation as shown below:

 

Discount rate



 

0.50%



(0.50)%



Defined benefit

(28,170

)

30,525



Health plan

(25,019

)

27,708