XML 57 R46.htm IDEA: XBRL DOCUMENT v3.19.1
Labor obligations (Tables)
12 Months Ended
Dec. 31, 2018
Labor obligations  
Schedule of principal assumptions for actuarial valuations

 

 

 

 

 

 

 

 

 

 

Year ended December 31, 

 

 

    

2018

    

2017

    

2016

 

Discount rate (see note 5 a.)

 

9.00

%  

7.75

%  

7.75

%

Expected rate of salary increase

 

5.80

%  

4.50

%  

4.50

%

Average longevity at retirement age for current pensioners (years)

 

13

 

14

 

15

 

Inflation

 

4.00

%  

3.50

%  

3.50

%

 

Schedule of amounts recognized in the statement of income and other comprehensive income

 

 

 

 

 

 

 

 

 

 

 

 

Year ended December 31, 

 

    

2018

    

2017

    

2016

Service cost:

 

 

  

 

 

  

 

 

  

  Current service cost

 

Ps.

7,467

 

Ps.

7,995

 

Ps.

7,629

  Net interest expense

 

 

7,677

 

 

7,672

 

 

6,664

Components of defined benefit costs recognized in profit or loss

 

 

15,144

 

 

15,667

 

 

14,293

Remeasurement on the net defined benefit liability:

 

 

  

 

 

  

 

 

  

Actuarial gains and losses arising from changes in financial assumptions

 

 

(10,131)

 

 

 —

 

 

(5,815)

Actuarial gains and losses arising from experience adjustments

 

 

(14,042)

 

 

4,199

 

 

2,282

Components of defined benefit costs recognized in other comprehensive income (loss)

 

 

(24,173)

 

 

4,199

 

 

(3,533)

Total

 

Ps.

(9,029)

 

Ps.

19,866

 

Ps.

10,760

 

Schedule of the amount included in the consolidated statement of financial position arising from the Company’s obligation in respect of its defined benefit plans

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 

 

    

2018

    

2017

    

2016

Present value of defined benefit obligations

 

Ps.

79,905

 

Ps.

127,479

 

Ps.

111,921

 

Schedule of movements in the present value of the defined benefit obligation

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 

 

    

2018

    

2017

    

2016

Present value of defined benefit obligation as of January 1,

 

Ps.

127,479

 

Ps.

111,921

 

Ps.

106,414

Current service cost

 

 

7,467

 

 

7,995

 

 

7,629

Interest cost

 

 

7,677

 

 

7,672

 

 

6,664

Remeasurement (gains)/losses:

 

 

  

 

 

  

 

 

  

Actuarial gains and losses arising from changes in financial and demographic assumptions

 

 

(10,131)

 

 

 —

 

 

(5,815)

Actuarial gains and losses arising from experience adjustments

 

 

(14,042)

 

 

4,199

 

 

2,282

Benefits paid

 

 

(38,545)

 

 

(4,308)

 

 

(5,253)

Present value of defined benefit obligation

 

Ps.

79,905

 

Ps.

127,479

 

Ps.

111,921

 

Schedule of expected cash flows from pension plans and seniority premium benefits

 

 

 

 

 

 

 

 

 

 

 

    

 

 

    

Seniority premium

    

 

 

Year

 

Pensions plan

 

benefits

 

Total

2019

 

Ps.

 —

 

Ps.

646

 

Ps.

646

2020

 

 

450

 

 

794

 

 

1,244

2021

 

 

1,837

 

 

863

 

 

2,700

2022

 

 

1,604

 

 

1,085

 

 

2,689

2023

 

 

1,688

 

 

1,165

 

 

2,853

From 2024 and subsequently

 

 

53,841

 

 

11,961

 

 

65,802

Total

 

Ps.

59,420

 

Ps.

16,514

 

Ps.

75,934