XML 94 R58.htm IDEA: XBRL DOCUMENT v3.22.0.1
Post-employment Benefits (Tables)
12 Months Ended
Dec. 31, 2021
Disclosure Of Information About Post Employment Benefits [Abstract]  
Summary of Additional Details on Defined Pension Plans Funded Status

The following table provides additional details on the defined pension plans’ funded status (in USD thousands):

 

 

 

December 31,

 

 

 

 

2021

 

 

2020

 

 

Present value of defined benefit obligation

 

$

(17,889

)

 

$

(15,938

)

 

Fair value of plan assets

 

 

13,436

 

 

 

10,780

 

 

Net pension liability

 

$

(4,453

)

 

$

(5,158

)

 

Summary of Movement in Defined Benefit Obligation

The following table presents the movement in the defined benefit obligation (in USD thousands):

 

 

 

2021

 

 

2020

 

 

 

 

Funded

 

 

Unfunded

 

 

Total

 

 

Funded

 

 

Unfunded

 

 

Total

 

 

January 1

 

$

(15,773

)

 

$

(165

)

 

$

(15,938

)

 

$

(10,703

)

 

$

(75

)

 

$

(10,778

)

 

Service Cost

 

 

(1,054

)

 

 

(80

)

 

 

(1,134

)

 

 

(1,547

)

 

 

(49

)

 

 

(1,596

)

 

of which current service cost

 

 

(1,382

)

 

 

(80

)

 

 

(1,462

)

 

 

(1,435

)

 

 

(49

)

 

 

(1,484

)

 

of which past service cost

 

 

328

 

 

 

 

 

 

328

 

 

 

(112

)

 

 

 

 

 

(112

)

 

Interest expense

 

 

(49

)

 

 

(1

)

 

 

(50

)

 

 

(6

)

 

 

(1

)

 

 

(7

)

 

Actuarial gains (losses)

 

 

471

 

 

 

26

 

 

 

497

 

 

 

244

 

 

 

(30

)

 

 

214

 

 

Actual plan participants’ contributions

 

 

(1,171

)

 

 

 

 

 

(1,171

)

 

 

(771

)

 

 

 

 

 

(771

)

 

Transfers (in) out due to (joiners) leavers

 

 

(651

)

 

 

 

 

 

(651

)

 

 

(1,663

)

 

 

 

 

 

(1,663

)

 

Currency translation differences

 

 

541

 

 

 

17

 

 

 

558

 

 

 

(1,327

)

 

 

(10

)

 

 

(1,337

)

 

December 31

 

$

(17,686

)

 

$

(203

)

 

$

(17,889

)

 

$

(15,773

)

 

$

(165

)

 

$

(15,938

)

 

Summary of Movement in Defined Benefit Plans Assets

The following table presents the movement in the defined benefit plans’ assets (in USD thousands):

 

 

 

2021

 

 

2020

 

 

As of January 1

 

$

10,780

 

 

$

6,715

 

 

Interest income

 

 

39

 

 

 

4

 

 

Return on plan assets, excl. interest income

 

 

(32

)

 

 

(45

)

 

Administrative expenses

 

 

(62

)

 

 

(42

)

 

Employer contributions

 

 

1,257

 

 

 

819

 

 

Employee contributions

 

 

1,171

 

 

 

771

 

 

Transfers in (out) due to joiners (leavers)

 

 

651

 

 

 

1,663

 

 

Currency translation differences

 

 

(368

)

 

 

895

 

 

As of December 31

 

$

13,436

 

 

$

10,780

 

 

Summary of Defined Benefit Plans Assets

The following table presents the defined benefit plan assets, which include the following (in USD thousands):

 

 

 

December 31,

 

 

 

 

2021

 

 

2020

 

 

Cash

 

$

528

 

 

$

319

 

 

Insurance policies

 

 

12,908

 

 

 

10,461

 

 

Total

 

$

13,436

 

 

$

10,780

 

 

Schedule of Pension Costs Recognized in Statement of Loss

The follow table presents the pension costs recognized in statement of loss (in USD thousands):

 

 

 

December 31,

 

 

 

2021

 

 

2020

 

 

2019

 

 

 

Funded

 

 

Unfunded

 

 

Total

 

 

Funded

 

 

Unfunded

 

 

Total

 

 

Funded

 

 

Unfunded

 

 

Total

 

Service cost

 

$

(1,054

)

 

$

(80

)

 

$

(1,134

)

 

$

(1,547

)

 

$

(49

)

 

$

(1,596

)

 

$

(843

)

 

$

(26

)

 

$

(869

)

Interest cost

 

 

(49

)

 

 

(1

)

 

 

(50

)

 

 

(6

)

 

 

(1

)

 

 

(7

)

 

 

(68

)

 

 

(1

)

 

 

(69

)

Total recognized

 

$

(1,103

)

 

$

(81

)

 

$

(1,184

)

 

$

(1,553

)

 

$

(50

)

 

$

(1,603

)

 

$

(911

)

 

$

(27

)

 

$

(938

)

Schedule of Pension Remeasurement Recognized in Statement Other Comprehensive Loss

The follow table presents the pension remeasurement recognized in statement other comprehensive loss (in USD thousands):

 

 

 

December 31,

 

 

 

2021

 

 

2020

 

 

2019

 

 

 

Funded

 

 

Unfunded

 

 

Total

 

 

Funded

 

 

Unfunded

 

 

Total

 

 

Funded

 

 

Unfunded

 

 

Total

 

Changes in demographic assumptions

 

$

1,278

 

 

$

 

 

$

1,278

 

 

$

1,039

 

 

$

 

 

$

1,039

 

 

$

 

 

$

 

 

$

 

Changes in financial assumptions

 

 

37

 

 

 

13

 

 

 

50

 

 

 

157

 

 

 

(16

)

 

 

141

 

 

 

(949

)

 

 

(15

)

 

 

(964

)

Experience adjustments

 

 

(844

)

 

 

13

 

 

 

(831

)

 

 

(952

)

 

 

(14

)

 

 

(966

)

 

 

(431

)

 

 

10

 

 

 

(421

)

Total actuarial gains (losses)

 

 

471

 

 

 

26

 

 

 

497

 

 

 

244

 

 

 

(30

)

 

 

214

 

 

 

(1,380

)

 

 

(5

)

 

 

(1,385

)

Return on plan assets

 

 

(32

)

 

 

 

 

 

(32

)

 

 

(45

)

 

 

 

 

 

(45

)

 

 

(93

)

 

 

 

 

 

(93

)

Currency translation differences

 

 

(4

)

 

 

 

 

 

(4

)

 

 

13

 

 

 

2

 

 

 

15

 

 

 

(45

)

 

 

 

 

 

(45

)

Total recognized

 

$

435

 

 

$

26

 

 

$

461

 

 

$

212

 

 

$

(28

)

 

$

184

 

 

$

(1,518

)

 

$

(5

)

 

$

(1,523

)

Schedule of Sensitivity Analysis for Funded and Unfunded Plans

The table below presents the sensitivity analysis for the funded plans (in USD thousands):

 

 

 

2021

 

 

2020

 

Discount rates

 

 

 

 

 

 

 

 

Increase of 25 basis points

 

 

(576

)

 

 

(637

)

Decrease of 25 basis points

 

 

635

 

 

 

697

 

Expected rates of salary increases

 

 

 

 

 

 

 

 

Increase of 25 basis points

 

 

122

 

 

 

137

 

Decrease of 25 basis points

 

 

(120

)

 

 

(134

)

Interest rate

 

 

 

 

 

 

 

 

Increase of 25 basis points

 

 

189

 

 

 

206

 

Decrease of 25 basis points

 

 

(185

)

 

 

(199

)

Inflation

 

 

 

 

 

 

 

 

Increase of 25 basis points

 

 

121

 

 

 

134

 

Decrease of 25 basis points

 

 

(118

)

 

 

(130

)

Life expectancy

 

 

 

 

 

 

 

 

Increase of 1 year

 

 

145

 

 

 

177

 

Decrease of 1 year

 

 

(145

)

 

 

(176

)

 

The table below presents the sensitivity analysis for the unfunded plans (in USD thousands):

 

 

 

2021

 

 

2020

 

Discount rates

 

 

 

 

 

 

 

 

Increase of 50 basis points

 

 

(26

)

 

 

(18

)

Decrease of 50 basis points

 

 

30

 

 

 

20

 

Expected rates of salary increases

 

 

 

 

 

 

 

 

Increase of 50 basis points

 

 

30

 

 

 

20

 

Decrease of 50 basis points

 

 

(26

)

 

 

(18

)