XML 82 R50.htm IDEA: XBRL DOCUMENT v3.25.0.1
Other non-current liabilities and employee future benefits (Tables)
 12 Months Ended
Dec. 31, 2024
Employee Benefits [Abstract]  
Schedule of Net Defined Benefit Liability (Asset)
December 31, 2024December 31, 2023
Other non-current liabilities$2,580 $2,337 
Employee future benefits98 (475)
Other non-current liabilities and employee future benefits$2,678 $1,862 
December 31, 2024December 31, 2023
Net defined benefit pension plan liability (asset)$— $(582)
Net other post-retirement benefit plan liability98 107 
Employee future benefits$98 $(475)
The following tables reconcile the opening balances to the closing balances for the net defined benefit liability and its components for the two plans. The expense recognized in statement of loss and comprehensive income (loss) is recorded in finance income and other (note 25).    
19.     Other non-current liabilities and employee future benefits (cont'd):
Employee future benefits (cont'd)
Defined benefit obligationFair value of plan assetsNet defined benefit liability
Defined benefit pension plan202420232024202320242023
Balance at January 1$6,703 $14,402 $(7,285)$(14,054)$(582)$348 
Included in profit or loss
Current service cost56 26 — — 56 26 
Interest cost (income)163 700 (215)(683)(52)17 
219 726 (215)(683)4 43 
Included in other comprehensive income (loss)
Remeasurements loss (gain):
Actuarial loss (gain) arising from:
Financial assumptions— 113 — — — 113 
Experience adjustment(918)(600)— — (918)(600)
Return on plan assets excluding interest— — 7 (486)7 (486)
income
Plan expenses(110)(54)110 54 — — 
Settlements(5,887)(7,326)5,887 7,326 — — 
(6,915)(7,867)6,004 6,894 (911)(973)
Other
Benefits paid(7)(558)7 558 — — 
Transfer of excess assets— — 1,489 — 1,489 — 
(7)(558)1,496 558 1,489 — 
Balance at December 31$— $6,703 $— $(7,285)$— $(582)
Defined benefit obligationFair value of plan assetsNet defined benefit liability
Other post-retirement benefit plan202420232024202320242023
Balance at January 1$107 $107 $— $— $107 $107 
Included in profit or loss
Interest cost4 5 — — 4 5 
4 5 — — 4 5 
Included in other comprehensive income (loss)
Remeasurements loss (gain):
Actuarial loss (gain) arising from:
Financial assumptions(4)1 — — (4)1 
Experience adjustment2 2 — — 2 2 
(2)3 — — (2)3 
Other
Contributions paid by the employer— — (8)(8)(8)(8)
Benefits paid(11)(8)8 8 (3)— 
(11)(8)— — (11)(8)
Balance at December 31$98 $107 $— $— $98 $107 
19.     Other non-current liabilities and employee future benefits (cont'd):
Employee future benefits (cont'd):
Schedule of Comprehensive Income by Plan Type
Included in other comprehensive income (loss)December 31, 2024December 31, 2023
Defined benefit pension plan actuarial gain$911 $973 
Other post-retirement benefit plan actuarial gain (loss)2 (3)
$913 $970 
Schedule of Fair Value of Plan Assets
Pension plan assets comprise:
20242023
Cash and cash equivalents— %100 %
Equity securities— %— %
Debt securities— %— %
Total— %100 %
Schedule of Defined Benefit Plans
The significant actuarial assumptions adopted in measuring the fair value of benefit obligations at December 31 were as follows:
20242023
Pension planOther benefit planPension planOther benefit plan
Discount raten/a5.32 %4.88 %4.67 %
Rate of compensation increasen/an/an/an/a
The significant actuarial assumptions adopted in determining net expense for the years ended December 31 were as follows:
20242023
Pension planOther benefit planPension planOther benefit plan
Discount raten/a5.32 %5.00 %4.67 %
Rate of compensation increasen/an/an/an/a