XML 84 R77.htm IDEA: XBRL DOCUMENT v3.8.0.1
Provisions for pensions and similar obligations (Tables)
12 Months Ended
Dec. 31, 2017
Provisions for pensions and similar obligations (Tables) [Abstract]  
Funding status of the defined benefit obligations

The funding status of the defined benefit obligations in 2017 and in the last 2 years are as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Thousand of reais

 

 

 

 

 

 

 

 

 

 

 

2017

 

2016

 

2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Present value of the obligations - Post-employment plans:

 

 

 

 

 

 

 

 

 

 

To current employees

 

 

 

 

 

 

 

 

 

796,243

 

  770,423

 

  753,697

Vested obligations to retired employees

 

 

 

 

 

 

 

 

 

  21,205,366

 

19,998,703

 

16,772,102

 

 

 

 

 

 

 

 

 

 

 

 

  22,001,609

 

20,769,126

 

17,525,799

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Less:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 Fair value of plan assets

 

 

 

 

 

 

 

 

 

  20,689,637

 

20,116,916

 

16,275,269

 Unrecognized assets (1)

 

 

 

 

 

 

 

 

 

(1,090,682)

 

(969,162)

 

(963,031)

Provisions - Post-employment plans, net

 

 

 

 

 

 

 

  2,402,654

 

1,621,372

 

2,213,561

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Present value of the obligations - Other similar obligations:

 

 

 

 

 

 

 

 

 

 

To current employees

 

 

 

 

 

 

 

 

 

228,107

 

  200,009

 

  315,474

Vested obligations to retired employees

 

 

 

 

 

 

 

 

 

  4,815,654

 

4,046,480

 

5,719,260

 

 

 

 

 

 

 

 

 

 

 

 

  5,043,761

 

4,246,489

 

6,034,734

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Less:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 Fair value of plan assets

 

 

 

 

 

 

 

 

 

  3,721,147

 

3,310,895

 

5,673,071

 Unrecognized assets (1)

 

 

 

 

 

 

 

 

 

-

 

  -

 

(121,429)

Provisions - Other similar obligations, net

 

 

 

 

 

 

 

  1,322,614

 

  935,594

 

  483,092

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total provisions for pension plans, net

 

 

 

 

 

 

 

  3,725,268

 

2,556,966

 

2,696,653

Of which:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Actuarial provisions

 

 

 

 

 

 

 

 

 

  3,923,457

 

2,710,627

 

2,696,653

Actuarial assets (note 16)

 

 

 

 

 

 

 

 

 

198,189

 

  153,661

 

  -

(1) Refers to fully funded plans Banesprev I and III, Sanprev I,II and III and Bandeprev.

Amounts recognized in the consolidated income statement in relation to defined benefit obligations

The amounts recognized in the consolidated income statement in relation to the aforementioned defined benefit obligations are as follows:

 

Thousand of reais

Post-Employment Plans

 

 

2017

 

2016

 

2015

 

Staff costs - Current service costs (note 41)

 

14,605

 

  15,416

 

  20,560

Interest and similar income and expenses - Interest cost (net) (notes 33 and 34)

 

70,429

 

  120,524

 

  187,650

Interest and similar income and expenses - Interest on unrecognized assets (notes 33 and 34)

 

105,832

 

  117,981

 

  95,652

 Other movements

 

5,323

 

  4,355

 

(2,607)

Total

 

196,189

 

  258,276

 

  301,255

Amounts recognized in the consolidated income statement in relation to defined benefit obligations - Other Similar Obligations

 

 

 

 

 

 

 

Thousand of reais

Other Similar Obligations

 

 

2017

 

2016

 

2015

 

Staff costs - Current service costs (note 41)

 

5,476

 

  9,064

 

  10,740

Interest and similar income and expenses - Interest cost (net) (notes 33 and 34)

 

99,575

 

  38,064

 

  124,469

Interest and similar income and expenses - Interest on unrecognized assets (notes 33 and 34)

 

-

 

  14,608

 

  -

 Other movements

 

-

 

  55,943

 

27

Total

 

105,051

 

  117,679

 

  135,236

Changes in the present value of the accrued defined benefit obligations

The changes in the present value of the accrued defined benefit obligations were as follows:

 

 

 

 

 

 

 

 

Thousand of reais

Post-Employment Plans

 

 

2017

 

2016

 

2015

 

 

 

 

 

 

 

Present value of the obligations at beginning of year

 

  20,769,126

 

17,525,799

 

17,891,352

Current service cost (Note 41)

 

14,605

 

  15,416

 

  20,560

Interest cost

 

  2,170,639

 

2,046,949

 

1,877,942

Benefits paid

 

(1,834,681)

 

  (1,679,794)

 

  (1,530,082)

Actuarial (gains)/losses

 

871,308

 

2,844,733

 

(753,155)

Others

 

10,612

 

  16,023

 

  19,182

Present value of the obligations at end of year

 

  22,001,609

 

20,769,126

 

17,525,799

Changes in the present value of the accrued defined benefit obligations - Other Similar Obligations

 

 

 

 

 

 

 

Thousand of Reais

Other Similar Obligations

 

 

2017

 

2016

 

2015

 

 

 

 

 

 

 

Present value of the obligations at beginning of year

 

  4,246,489

 

6,034,734

 

6,077,521

Current service cost (Note 41)

 

5,476

 

  9,064

 

  10,740

Interest cost

 

447,653

 

  703,874

 

  653,206

Benefits paid

 

  (339,538)

 

(465,029)

 

(421,429)

Actuarial (gains)/losses

 

683,681

 

1,330,371

 

(285,304)

Other (1)

 

-

 

  (3,366,525)

 

  -

Present value of the obligations at end of year

 

  5,043,761

 

4,246,489

 

6,034,734

(1) In the fourth quarter of 2016, Banco Santander updated the procedures for recognizing its obligations to the entity CABESP, in accordance with its bylaws, which establishes the coverage of medical costs in the equality of proportion between associates and sponsor.

Changes in the fair value of the plan assets

The changes in the fair value of the plan assets were as follows:

 

 

 

 

 

 

 

Thousand of reais

Post-Employment Plans

 

 

2017

 

2016

 

2015

 

 

 

 

 

 

 

Fair value of plan assets at beginning of year

 

  20,116,916

 

16,275,269

 

16,067,029

Interest (Expense) Income

 

  2,100,211

 

1,926,424

 

1,690,293

Remeasurement - Actual return (loss) on plan assets excluding the amounts included in net
interest expense

 

268,309

 

1,589,517

 

(297,461)

Contributions/(surrenders)

 

38,883

 

2,001,806

 

  298,198

 Of which:

 

 

 

 

 

 

  By the Bank

 

27,439

 

1,985,722

 

  279,111

  By plan participants

 

11,444

 

  16,084

 

  19,087

Benefits paid

 

(1,834,682)

 

  (1,676,116)

 

  (1,482,914)

Exchange differences and other items

 

-

 

16

 

124

Fair value of plan assets at end of year

 

  20,689,637

 

20,116,916

 

16,275,269

Changes in the fair value of the plan assets - Other Similar Obligations

 

 

 

 

 

 

 

Thousand of reais

Other Similar Obligations

 

 

2017

 

2016

 

2015

 

 

 

 

 

 

 

Fair value of plan assets at beginning of year

 

  3,310,895

 

5,673,071

 

4,906,977

Interest (Expense) Income

 

348,078

 

  665,811

 

  528,737

Remeasurement - Actual return (loss) on plan assets excluding the amounts included in net interest expense

 

303,504

 

  718,628

 

  581,755

Contributions/(surrenders)

 

61,803

 

  -

 

  52,894

 Of which:

 

 

 

 

 

 

  By the Bank

 

61,803

 

  -

 

  52,894

Benefits paid

 

  (303,133)

 

  (3,746,615)

 

(397,292)

Fair value of plan assets at end of year

 

  3,721,147

 

3,310,895

 

5,673,071

Opening of gains (losses) Actuarial from experience, financial assumptions and demographic hypotheses

Opening of gains (losses) Actuarial from experience, financial assumptions and demographic hypotheses:

 

 

 

 

 

 

 

 

 

Thousand of reais

 

 

Post-Employment Plans

 

 

 

 

2017

 

2016

 

2015

Experience Plan

 

 

 

686,204

 

(696,910)

 

  (1,299,660)

Changes in Financial Assumptions

 

 

 

(1,557,689)

 

  (2,135,189)

 

2,049,061

Changes in Financial Demographic

 

 

 

  146

 

(12,773)

 

  -

Gain (Loss) Actuarial - Obligation

 

 

 

  (871,339)

 

  (2,844,872)

 

  749,401

Return on Investment, Return Unlike Implied Discount Rate

 

 

 

270,158

 

1,589,446

 

(297,271)

Gain (Loss) Actuarial - Asset

 

 

 

270,158

 

1,589,446

 

(297,271)

Changes in Surplus Uncollectible

 

 

 

  (15,690)

 

  -

 

  -

Opening of gains (losses) Actuarial from experience, financial assumptions and demographic hypotheses - Other Similar Obligations

 

 

 

 

 

 

 

 

 

Thousand of reais

 

 

Other Similar Obligations

 

 

 

 

2017

 

2016

 

2015

Experience Plan

 

 

 

  (303,396)

 

  (1,116,845)

 

(433,550)

Changes in Financial Assumptions

 

 

 

  (380,285)

 

(537,952)

 

  718,854

Changes in Financial Demographic

 

 

 

-

 

  (379)

 

  -

Gain (Loss) Actuarial - Obligation

 

 

 

  (683,681)

 

  (1,655,176)

 

  285,304

Return on Investment, Return Unlike Implied Discount Rate

 

 

 

303,504

 

  718,628

 

  581,755

Gain (Loss) Actuarial - Asset

 

 

 

303,504

 

  718,628

 

  581,755

Experience adjustments arising from plan assets and liabilities

The experience adjustments arising from plan assets and liabilities are shown bellow:

 

 

 

 

 

 

 

 

 

 

Thousand of reais

 

 

Post - Employment Plans

 

 

 

 

2017

 

2016

 

2015

 

 

 

 

 

 

 

 

 

Experience in Net Assets Adjustments

268,309

 

1,589,517

 

(297,461)

Experience adjustments arising from plan assets and liabilities - Other Similar Obligations

 

 

 

 

 

 

 

 

 

 

 

 

Other Similar Obligations

In thousand of reais

 

 

2017

 

2016

 

2015

 

 

 

 

 

 

 

 

Experience in Net Assets Adjustments

303,504

 

  718,628

 

  581,755

Amounts of actuarial obligation of defined benefit plans uninsured and defined benefit plans partially or totally covered

The amounts of actuarial obligation of defined benefit plans uninsured and defined benefit plans partially or totally covered are shown below:

 

 

 

 

 

 

 

 

 

 

Thousand of reais

 

 

2017

 

2016

 

2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Defined benefit plans uninsured

 

701,551

 

  826,963

 

  878,550

Defined benefit plans partially or totally covered

  26,343,818

 

22,734,017

 

23,090,769

Main categories of plan assets as a percentage of total plan assets

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2017

 

2016

 

2015

 

 

 

 

 

 

 

 

 

Equity instruments

 

 

4.60%

 

1.00%

 

0.48%

Debt instruments

 

 

94.70%

 

98.16%

 

98.54%

Properties

 

 

0.35%

 

0.30%

 

0.28%

Other

 

 

0.35%

 

0.54%

 

0.70%

Estimated benefits payable

The following table shows the estimated benefits payable on December 31, 2017 for the next ten years:

 

 

 

 

 

 

 

 

 

 

Thousand of reais

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2018

 

 

 

 

 

 

2,003,227

2019

 

 

 

 

 

 

2,076,856

2020

 

 

 

 

 

 

2,149,325

2021

 

 

 

 

 

 

2,221,682

2022

 

 

 

 

 

 

2,291,726

2023 to 2027

 

 

 

 

 

 

12,431,279

Total

 

 

 

 

 

 

23,174,095

Change of one percentage point in the medical care cost rates

Assumptions about the rates related to medical care costs have a significant impact on the amounts recognized in income. A change of one percentage point in the medical care cost rates would have the effects as follows:

 

 

 

 

 

 

 

 

 

 

Thousand of Reais

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sensitivity

 

 

 

 

 

 

(+) 1,0%

 

(-) 1,0%

Effect on current service cost and interest on actuarial liabilities

 

 

  57,001

 

(63,510)

Effects on present value of obligation

 

 

 

  597,410

 

(665,700)

Duration of the actuarial liabilities of the plans sponsored

 The following table shows the duration of the actuarial liabilities of the plans sponsored by Banco Santander:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Plans

 

 

 

 

 

 

 

 

 

Post - Employment Plans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 Duration (in years)

Banesprev Plans I

 

 

 

 

 

 

 

 

 

 

 

  11.26

Banesprev Plans  II

 

 

 

 

 

 

 

 

 

 

 

  11.51

Banesprev Plans  III

 

 

 

 

 

 

 

 

 

 

 

  9.03

Banesprev Plans  IV

 

 

 

 

 

 

 

 

 

 

 

  13.86

Banesprev Plans  V

 

 

 

 

 

 

 

 

 

 

 

  8.82

Banesprev Pre-75

 

 

 

 

 

 

 

 

 

 

 

  9.57

Sanprev I

 

 

 

 

 

 

 

 

 

 

 

  6.46

Sanprev II

 

 

 

 

 

 

 

 

 

 

 

  10.94

Sanprev III

 

 

 

 

 

 

 

 

 

 

 

  9.46

Bandeprev Basic

 

 

 

 

 

 

 

 

 

 

 

  9.46

Bandeprev Special I

 

 

 

 

 

 

 

 

 

 

 

  6.75

Bandeprev Special II

 

 

 

 

 

 

 

 

 

 

 

  6.61

SantanderPrevi

 

 

 

 

 

 

 

 

 

 

 

  7.20

CACIBAN / DAB / DCA

 

 

 

 

 

 

 

 

 

 

 

 6,87 / 5,82 / 6,41

Duration of the actuarial liabilities of the plans sponsored - Other Similar Obligations

 

 

 

 

 

 

 

 

 

 

 

 

 

Plans

 

 

 

 

 

 

 

 

 

Other Similar Obligations

 

Cabesp

 

 

 

 

 

 

 

 

 

 

 

  13.02

Law 9656

 

 

 

 

 

 

 

 

 

 

 

  -

Bandepe

 

 

 

 

 

 

 

 

 

 

 

  14.47

Free Clinic

 

 

 

 

 

 

 

 

 

 

 

  10.88

Lifetime officers

 

 

 

 

 

 

 

 

 

 

 

  8.49

Circulars (1)

 

 

 

 

 

 

 

 

 

 

 

 12,4 e 10,15

Life Insurance

 

 

 

 

 

 

 

 

 

 

 

  7.64

(1) The duration 12.91 refers to the plan of Former Employees of Banco ABN Amro and 10.05 to the plan of Former Employees of Banco Real.

Actuarial Assumptions Adopted in Calculations

Actuarial Assumptions Adopted in Calculations

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2017

 

 

 

2016

 

 

 

2015

 

 

Pension

 

Health

 

Pension

 

Health

 

Pension

 

Health

Nominal Discount Rate for Actuarial Obligation

 

9.5%

 

9.7%

 

10.9%

 

10.8%

 

12.3%

 

12.0%

Rate Calculation of Interest Under Assets to the Next Year

 

9.5%

 

9.7%

 

10.9%

 

10.8%

 

12.3%

 

12.0%

Estimated Long-term Inflation Rate

 

4.0%

 

4.0%

 

4.5%

 

4.5%

 

4.5%

 

4.5%

Estimated Salary Increase Rate

 

5.0%

 

5.0%

 

5.0%

 

5.0%

 

5.0%

 

5.0%

Mortality tables

 

AT2000

 

AT2000

 

AT2000

 

AT2000

 

AT2000

 

AT2000

(1) For Banesprev II, V and Pré 75 plans.

(2) For Cabesp plans.