XML 82 R72.htm IDEA: XBRL DOCUMENT v3.8.0.1
Employee Benefit Obligations (Tables)
12 Months Ended
Dec. 31, 2017
Disclosure Of Defined Benefit Plans [Abstract]  
Summary of Post- employment Obligations Associated with Defined Benefits Plan

 

a)

The post-employment obligations associated with the defined benefits plan as of December 31, 2017, 2016 and 2015, are as follows:

General ledger accounts:

 

 

 

12-31-2017

 

 

12-31-2016

 

 

12-31-2015

 

 

 

ThCh$

 

 

ThCh$

 

 

ThCh$

 

Post-employment obligations

 

 

57,081,924

 

 

 

59,934,127

 

 

 

55,023,456

 

Total

 

 

57,081,924

 

 

 

59,934,127

 

 

 

55,023,456

 

Total post-employment obligations, net

 

 

57,081,924

 

 

 

59,934,127

 

 

 

55,023,456

 

 

Summary of Defined Benefit Plans Expense Recognized in Statements of Comprehensive Income

 

b)

The following amounts were recognized in the consolidated statement of comprehensive income for the years ended December 31, 2017, 2016 and 2015:

 

 

 

For the years ended December 31,

 

 

 

2017

 

 

2016

 

 

2015

 

Expense Recognized in the Statement of Comprehensive Income

 

ThCh$

 

 

ThCh$

 

 

ThCh$

 

Current service cost for defined benefits plan

 

 

2,091,205

 

 

 

1,899,660

 

 

 

2,282,226

 

Interest cost for defined benefits plan

 

 

2,678,300

 

 

 

2,517,406

 

 

 

2,299,944

 

Expenses recognized in the Statement of Income

 

 

4,769,505

 

 

 

4,417,066

 

 

 

4,582,170

 

Gains (losses) from remeasurement of defined benefit plans

 

 

(1,716,875

)

 

 

6,618,514

 

 

 

5,645,532

 

Total expense recognized in the Statement of Comprehensive Income

 

 

3,052,630

 

 

 

11,035,580

 

 

 

10,227,702

 

 

Summary of Changes in Post-employment Defined Benefit Obligations

 

c)

The balance and changes in post-employment defined benefit obligations as of and for the years ended December 31, 2017, 2016 and 2015, are as follows:

 

Actuarial Value of Post-employment Obligations

 

ThCh$

 

Balance at January 1, 2015

 

 

53,937,842

 

Current service cost

 

 

2,282,226

 

Net Interest cost

 

 

2,299,944

 

Actuarial (gains) losses from changes in financial assumptions

 

 

2,549,816

 

Actuarial (gains) losses from changes in experience adjustments

 

 

3,095,716

 

Foreign currency translation

 

 

(697

)

Benefits paid

 

 

(9,008,811

)

Other

 

 

(132,580

)

Balance at December 31, 2015

 

 

55,023,456

 

Current service cost

 

 

1,899,660

 

Net Interest cost

 

 

2,517,406

 

Actuarial (gains) losses from changes in financial assumptions

 

 

1,073,475

 

Actuarial (gains) losses from changes in experience adjustments

 

 

5,545,039

 

Benefits paid

 

 

(7,771,781

)

Transfers of employees

 

 

1,337,621

 

Other

 

 

309,251

 

Balance at December 31, 2016

 

 

59,934,127

 

Current service cost

 

 

2,091,205

 

Net Interest cost

 

 

2,678,300

 

Actuarial (gains) losses from changes in financial assumptions

 

 

(1,414,201

)

Actuarial (gains) losses from changes in experience adjustments

 

 

(302,674

)

Benefits paid

 

 

(5,917,552

)

Transfers of employees

 

 

12,719

 

Balance at December 31, 2017

 

 

57,081,924

 

 

Summary of Assumptions Used in Actuarial Calculation of Defined Benefits

As of December 31, 2017, 2016 and 2015, the following assumptions were used in the actuarial calculation of defined benefits:

 

 

 

12-31-2017

 

 

12-31-2016

 

 

12-31-2015

 

Discount rates used

 

5.00%

 

 

4.70%

 

 

5.00%

 

Expected rate of salary increases

 

 

4.00%

 

 

 

4.00%

 

 

 

4.00%

 

Turnover rate

 

4.57%

 

 

4.72%

 

 

4.89%

 

Mortality tables

 

CB-H-2014 / RV-M-2014

 

 

CB-H-2014 / RV-M-2014

 

 

RV-2009

 

 

Summary of Expected Flow for Benefits for Next Five Years

The Group’s obligations have a weighted average length of 9.18 years, and the flow for benefits for the next five years and more is expected to be as follows:

 

Years

 

ThCh$

 

1

 

 

5,558,032

 

2

 

 

4,970,959

 

3

 

 

4,203,682

 

4

 

 

5,105,974

 

5

 

 

4,917,461

 

Over 5

 

 

22,844,851