XML 74 R32.htm IDEA: XBRL DOCUMENT v3.21.1
Note 22 - Other Liabilities
12 Months Ended
Dec. 31, 2020
Disclosure of Other Liabilities [Abstract]  
Note 22 - Other Liabilities

22                 Other liabilities

 

(i)                  Other liabilities – Non current

 

 



Year ended December 31,


(all amounts in thousands of U.S. dollars)


2020



2019


Post-employment benefits



136,811




144,993


Other-long term benefits



64,928




85,473


Miscellaneous



43,896




20,917


 



245,635




251,383


 

Post-employment benefits

 

 



Year ended December 31,


(all amounts in thousands of U.S. dollars)


2020



2019


Unfunded



115,774




125,573


Funded



21,037




19,420


 



136,811




144,993


  • Unfunded

 

 



Year ended December 31,


(all amounts in thousands of U.S. dollars)


2020



2019


Values at the beginning of the year



125,573




97,318


Current service cost



4,796




7,978


Interest cost



6,496




5,526


Curtailments and settlements



 (1,237

)

 - 


Remeasurements (*)



 (2,230

)

7,010


Translation differences



 (415

)

 (1,567

)

Increase due to business combinations



1,566




15,660


Benefits paid from the plan



 (22,955

)

 (9,328

)

Other



4,180




2,976


At the end of the year



115,774




125,573


 

(*) For 2020 a loss of $1.6 million is attributable to demographic assumptions and a gain of $3.8 million to financial assumptions. For 2019 a loss of $1.3 million is attributable to demographic assumptions and a loss of $5.7 million to financial assumptions.

 

The actuarial assumptions for the most relevant plans were as follows:

 

 



Year ended December 31,


 



2020



2019


Discount rate



1% - 7%



1% - 7%


Rate of compensation increase



0% - 3%



0% - 3%


 

As of December 31, 2020, an increase / (decrease) of 1% in the discount rate assumption of the main plans would have generated a (decrease) / increase on the defined benefit obligation of $6.0 million and $7.2 million respectively, and an increase / (decrease) of 1% in the rate of compensation assumption of the main plans would have generated an increase / (decrease) impact on the defined benefit obligation of $3.1 million and $2.8 million respectively. The above sensitivity analyses are based on a change in discount rate and rate of compensation while holding all other assumptions constant. In practice, this is unlikely to occur, and changes in some of the assumptions may be correlated.

 

  • Funded

 

The amounts recognized in the statement of financial position for the current annual period and the previous annual period are as follows:

 

 



Year ended December 31,


(all amounts in thousands of U.S. dollars)


2020



2019


Present value of funded obligations



176,309




160,412


Fair value of plan assets



(157,335

)

(145,160

)

Liability (*)



18,974




15,252


 

 (*) In 2020 and 2019, $2.1 million and $4.2 million corresponding to a plan with a surplus balance were reclassified within other non-current assets, respectively.

 

The movement in the present value of funded obligations is as follows:

 



Year ended December 31,


(all amounts in thousands of U.S. dollars)


2020



2019


At the beginning of the year



160,412




146,885


Translation differences



2,148




4,542


Current service cost



850




721


Interest cost



5,009




5,754


Remeasurements (*)



18,025




12,769


Benefits paid



(9,266

)

 (10,259

)

Other



(869

)

 - 


At the end of the year



176,309




160,412


 

(*) For 2020 a loss of $3.7 million is attributable to demographic assumptions and a loss of $14.3 million to financial assumptions.

For 2019 a loss of $0.4 million is attributable to demographic assumptions and a loss of $12.4 million to financial assumptions.

 

The movement in the fair value of plan assets is as follows:

 



Year ended December 31,


(all amounts in thousands of U.S. dollars)


2020



2019


At the beginning of the year



 (145,160

)

 (132,438

)

Translation differences



(1,729

)

 (4,137

)

Return on plan assets



(4,411

)

 (5,018

)

Remeasurements



(10,396

)

 (10,507

)

Contributions paid to the plan



(5,017

)

 (3,589

)

Benefits paid from the plan



9,266




10,259


Other



112




270


At the end of the year



 (157,335

)

 (145,160

)

 

The major categories of plan assets as a percentage of total plan assets are as follows:

 



Year ended December 31,


 


2020



2019


Equity instruments



49.3

%

49.0

%

Debt instruments



46.8

%

47.0

%

Others



3.9

%

4.0

%

 

The actuarial assumptions for the most relevant plans were as follows:

 



Year ended December 31,


 



2020



2019


Discount rate



1 % - 3 %



3 % - 4 %


Rate of compensation increase



0 % - 3 %



0 % - 3 %


 

The expected return on plan assets is determined by considering the expected returns available on the assets underlying the current investment policy. Expected return on plan assets is determined based on long-term, prospective rates of return as of the end of the reporting period.

 

As of December 31, 2020, an increase / (decrease) of 1% in the discount rate assumption of the main plans would have generated a (decrease) / increase on the defined benefit obligation of $19.7 million and $24.2 million respectively, and an increase / (decrease) of 1% in the compensation rate assumption of the main plans would have generated an increase / (decrease) on the defined benefit obligation of $1.9 million and $1.7 million respectively. The above sensitivity analyses are based on a change in discount rate and rate of compensation while holding all other assumptions constant. In practice, this is unlikely to occur, and changes in some of the assumptions may be correlated.

 

The employer contributions expected to be paid for the year 2021 amounts approximately to $2.8 million.


The methods and types of assumptions used in preparing the sensitivity analyses did not change compared to the previous period.

 

(ii)                Other liabilities current

 

 



Year ended December 31,


(all amounts in thousands of U.S. dollars)


2020



2019


Payroll and social security payable



175,175




153,009


Miscellaneous



27,651




23,255


 



202,826




176,264