XML 67 R50.htm IDEA: XBRL DOCUMENT v3.19.1
Provisions - (Tables)
12 Months Ended
Dec. 31, 2018
Disclosure of other provisions [line items]  
Schedule showing breakdown of non-current and current provisions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

2018

    

2017

 

 

Non- Current

    

Current

    

Total

    

Non- Current

    

Current

    

Total

 

 

US$'000

 

US$'000

 

US$'000

 

US$'000

 

US$'000

 

US$'000

Provision for pensions

 

52,529

 

197

 

52,726

 

59,195

 

 —

 

59,195

Environmental provision

 

2,880

 

331

 

3,211

 

3,121

 

346

 

3,467

Provisions for litigation

 

 —

 

2,399

 

2,399

 

 —

 

11,732

 

11,732

Provisions for third-party liability

 

7,270

 

 —

 

7,270

 

7,639

 

 —

 

7,639

Provisions for C02 emissions allowances

 

2,859

 

25,111

 

27,970

 

 —

 

7,281

 

7,281

Other provisions

 

10,249

 

12,532

 

22,781

 

12,442

 

13,736

 

26,178

Total

 

75,787

 

40,570

 

116,357

 

82,397

 

33,095

 

115,492

 

Schedule of changes in provisions

The changes in the various line items of provisions in 2018 and 2017 were as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

 

    

 

    

Provisions for

    

Provisions for

 

Provisions for

    

 

    

 

 

 

Provision for

 

Environmental

 

Litigation

 

 Third

 

CO2 Emissions

 

Other 

 

 

 

 

Pensions

 

Provision

 

 in Progress

 

Party Liability

 

Allowances

 

Provisions

 

Total

 

 

US$'000

 

US$'000

 

US$'000

 

US$'000

 

US$'000

 

US$'000

 

US$'000

Balance at January 1, 2017

 

60,876

 

3,083

 

 —

 

5,835

 

5,512

 

26,278

 

101,584

Charges for the year

 

5,082

 

133

 

10,807

 

2,451

 

6,946

 

1,494

 

26,913

Provisions reversed with a credit to income

 

(1,321)

 

 —

 

(237)

 

(181)

 

 —

 

(545)

 

(2,284)

Amounts used

 

(2,304)

 

(93)

 

 —

 

 —

 

(5,907)

 

(2,911)

 

(11,215)

Provision against equity

 

(4,511)

 

 —

 

 —

 

 —

 

 —

 

 —

 

(4,511)

Transfers from/(to) other accounts

 

 —

 

 —

 

931

 

(12)

 

 —

 

(612)

 

307

Exchange differences and others

 

1,373

 

344

 

231

 

(454)

 

730

 

1,009

 

3,233

Transfer from liabilities associated with assets held for sale (see Note 29)

 

 —

 

 —

 

 —

 

 —

 

 —

 

1,465

 

1,465

Balance at December 31, 2017

 

59,195

 

3,467

 

11,732

 

7,639

 

7,281

 

26,178

 

115,492

Charges for the year

 

4,611

 

103

 

392

 

229

 

26,348

 

2,483

 

34,166

Provisions reversed with a credit to income

 

(36)

 

 —

 

 —

 

(9)

 

 —

 

(1,524)

 

(1,569)

Amounts used

 

(2,076)

 

 —

 

(9,595)

 

(239)

 

(5,470)

 

(3,039)

 

(20,419)

Provision against equity

 

(3,568)

 

 —

 

 —

 

 —

 

 —

 

 —

 

(3,568)

Transfers from/(to) other accounts

 

277

 

 —

 

 —

 

 —

 

 —

 

 —

 

277

Exchange differences and others

 

(5,677)

 

(359)

 

(130)

 

(350)

 

(189)

 

(2,035)

 

(8,740)

Additions from business combinations (see Note 5)

 

 —

 

 —

 

 —

 

 —

 

 —

 

735

 

735

Disposals from business divestitures

 

 —

 

 —

 

 —

 

 —

 

 —

 

(17)

 

(17)

Balance at December 31, 2018

 

52,726

 

3,211

 

2,399

 

7,270

 

27,970

 

22,781

 

116,357

 

France  
Disclosure of other provisions [line items]  
Schedule showing changes in obligation

 

 

 

 

 

 

    

2018

    

2017

 

 

US$'000

 

US$'000

Obligations at the beginning of year

 

29,768

 

29,733

Current service cost

 

1,678

 

1,834

Borrowing costs

 

470

 

383

Actuarial differences

 

(700)

 

(4,570)

Benefits paid

 

(1,818)

 

(1,471)

Exchange differences

 

(1,349)

 

3,859

Obligations at the end of year

 

28,049

 

29,768

 

Schedule of estimated future benefit payments

The following table reflects the gross benefit payments that are expected to be paid for the benefit plans for the year ended December 31, 2018:

 

 

 

 

    

2018

 

 

US$'000

2019

 

1,597

2020

 

977

2021

 

1,179

2022

 

1,329

2023

 

2,007

Years 2024-2028

 

8,628

 

South Africa  
Disclosure of other provisions [line items]  
Schedule showing changes in obligation

In this regard, the changes of this provision in 2018 and 2017 were as follows:

 

 

 

 

 

 

    

2018

    

2017

 

 

US$'000

 

US$'000

Obligations at beginning of year

 

7,872

 

8,760

Current service cost

 

139

 

310

Borrowing costs

 

740

 

932

Actuarial differences

 

(2,000)

 

(2,226)

Benefits paid

 

(226)

 

(740)

Exchange differences

 

(1,096)

 

836

Obligations at end of year

 

5,429

 

7,872

 

Schedule of breakdown in percentage of plan assets

The breakdown, in percentage, of the plan assets are as follows:

 

 

 

 

 

 

 

    

2018

    

2017

 

Cash

 

1.72

%  

47.45

%

Equity

 

47.42

%  

24.79

%

Bond

 

13.62

%  

7.66

%

Property

 

2.67

%  

1.41

%

International

 

30.27

%  

15.74

%

Others

 

4.30

%  

2.95

%

Total

 

100.00

%  

100.00

%

 

Schedule showing fair value rollforward of plan assets

Changes in the fair value of plan assets linked to the defined benefit plans in South Africa were as set forth in the following table:

 

 

 

 

 

 

    

2018

    

2017

 

 

US$'000

 

US$'000

Fair value of plan assets at the beginning of the year

 

2,248

 

3,532

Interest income on assets

 

216

 

255

Benefits paid

 

(50)

 

(2,609)

Actuarial differences

 

(228)

 

270

Other

 

(280)

 

800

Fair value of plan assets at the end of the year

 

1,906

 

2,248

Actual return on assets

 

(11)

 

525

 

Venezuela  
Disclosure of other provisions [line items]  
Schedule showing changes in obligation

In this regards, the changes of this provision in 2018 and 2017 were as follows:

 

 

 

 

 

 

    

2018

    

2017

 

 

US$'000

 

US$'000

Obligations at the beginning of year

 

1,883

 

2,955

Current service cost

 

775

 

158

Borrowing costs

 

 —

 

2,255

Benefits paid

 

(35)

 

(93)

Exchange differences

 

(2,089)

 

(3,392)

Obligations at the end of year

 

534

 

1,883

 

Summary of the main actuarial assumptions used to calculate obligations

The summary of the main actuarial assumptions used to calculate the aforementioned obligations is as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

France

 

South Africa

 

Venezuela

 

 

    

2018

    

2017

    

2018

    

2017

    

2018

    

2017

 

Salary increase

 

1.60%-6.10%

 

1.60%-6.10%

 

7.2

%  

8.1

%  

400000

%  

207.25

%

Discount rate

 

2%

 

2%

 

9.9

%  

10.3

%  

520004

%  

219.54

%

Expected inflation rate

 

1.60%

 

1.60%

 

6.2

%  

7.10

%  

500000

%  

207

%

Mortality

 

TGH05/TGF05

 

TGH05/TGF05

 

SA 85-90 / PA (90)

 

SA 85-90 / PA (90)

 

UP94

 

UP94

 

Retirement age

 

65

 

65

 

63

 

63

 

64

 

63

 

 

North America  
Disclosure of other provisions [line items]  
Schedule showing changes in obligation

The changes to these obligations in the current year ended December 31, 2018 were as follows:

 

 

 

 

 

 

 

 

 

 

 

2018

 

    

USA

    

Canada

 

 

Pension

 

Pension

    

Post-retirement

    

 

 

 

Plans

 

Plans

 

Plans

 

Total

 

 

US$'000

 

US$'000

 

US$'000

 

US$'000

Obligations at the beginning of year

 

38,195

 

24,788

 

8,837

 

71,820

Service cost

 

185

 

123

 

334

 

642

Borrowing cost

 

1,300

 

816

 

297

 

2,413

Actuarial differences

 

(2,849)

 

(416)

 

(1,240)

 

(4,505)

Benefits paid

 

(1,874)

 

(978)

 

(161)

 

(3,013)

Exchange differences

 

 —

 

(1,940)

 

(690)

 

(2,630)

Expenses

 

(70)

 

 —

 

 —

 

(70)

Plan amendments

 

175

 

 —

 

 —

 

175

Obligations at the end of year

 

35,062

 

22,393

 

7,377

 

64,832

 

Schedule of estimated future benefit payments

The following reflects the gross benefit payments that are expected to be paid in future years for the benefit plans for the year ended December 31:

 

 

 

 

 

 

    

 

    

Non-pension

 

 

 

 

Postretirement

 

 

Pension Plans  

 

Plans  

 

 

US$'000

 

US$'000

2019

 

3,175

 

197

2020

 

3,205

 

197

2021

 

3,241

 

203

2022

 

3,247

 

203

2023

 

3,311

 

222

Years 2024-2028

 

17,178

 

1,393

 

Schedule of breakdown in percentage of plan assets

The breakdown as of December 31, 2018 and 2017 of the assets by class are:

 

 

 

 

 

 

 

    

2018

    

2017

 

Cash

 

 1

%  

2

%

Equity Mutual Funds

 

40

%  

45

%

Fixed Income Securities

 

59

%  

51

%

Real Estate Mutual Funds

 

 —

%  

2

%

Total

 

100

%  

100

%

 

Schedule showing fair value rollforward of plan assets

For the year ended December 31, 2018, the changes in plan assets were as follows:

 

 

 

 

 

 

 

 

 

2018

 

 

USA

 

Canada

 

 

 Pension

 

 Pension

 

 

 

     

Plans

    

Plans

    

Total

 

 

US$'000

 

US$'000

 

US$'000

Fair value of plan assets at the beginning of the year

 

32,869

 

19,283

 

52,152

Interest income on assets

 

1,110

 

643

 

1,753

Benefits paid

 

(1,874)

 

(978)

 

(2,852)

Actuarial return on plan assets

 

(3,044)

 

(1,154)

 

(4,198)

Other

 

(23)

 

(718)

 

(741)

Fair value of plan assets at the end of the year

 

29,038

 

17,076

 

46,114

 

Summary of the main actuarial assumptions used to calculate obligations

The assumptions used to determine benefit obligations at December 31, 2018 and 2017 for the North American plans are as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

North America – 2018

 

North America – 2017

 

 

 

USA

 

Canada

 

USA

 

Canada

 

 

    

Pension

    

Pension

    

Postretirement

    

Pension

    

Pension

    

Postretirement

 

 

 

Plan

 

Plan

 

Plan

 

Plan

 

Plan

 

Plan

 

Salary increase

 

N/A

 

2.75% - 3.00%

 

N/A

 

N/A

 

2.75% - 3.00%

 

N/A

 

Discount rate

 

4.00%

 

3.80%

 

3.90%

 

3.50%

 

3.60%

 

3.65%

 

Expected inflation rate

 

N/A

 

N/A

 

N/A

 

N/A

 

N/A

 

N/A

 

Mortality

 

SOA RP-2014 Blue Collar Mortality

 

CPM2014-Private

 

CPM2014-Private

 

SOA RP-2014 Total Dataset Mortality

 

CPM2014-Private

 

CPM2014-Private

 

Retirement age

 

65

 

62

 

62

 

65

 

62

 

62

 

 

Schedule showing reconciliation of benefit obligations, plan assets and funded status

Benefit Obligations and Funded Status – The following provides a reconciliation of the benefit obligations, plan assets and funded status of the North American plans as of December 31, 2018 and 2017:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2018

 

2017

 

 

USA

 

Canada

 

USA

 

Canada

 

 

 

 

 

 

Post-

 

 

 

 

 

 

 

Post- 

 

 

 

  

Pension

  

Pension

  

 retirement

  

 

  

Pension

  

Pension

  

retirement

  

 

 

 

Plans

 

Plans

 

Plans

 

Total

 

Plans

 

Plans

 

Plans

 

Total

 

 

US$'000

 

US$'000

 

US$'000

 

US$'000

 

US$'000

 

US$'000

 

US$'000

 

US$'000

Benefit obligation

 

35,062

 

22,393

 

7,377

 

64,832

 

38,195

 

24,788

 

8,837

 

71,820

Fair value of plan assets

 

(29,038)

 

(17,076)

 

 —

 

(46,114)

 

(32,869)

 

(19,283)

 

 —

 

(52,152)

Provision for pensions

 

6,024

 

5,317

 

7,377

 

18,718

 

5,326

 

5,505

 

8,837

 

19,668