Net Defined Benefit Liability (Asset) |
|
NET DEFINED BENEFIT LIABILITY(ASSET) | The Group’s pension plan is based on the defined benefit retirement pension plan. Employees and directors with one or more years of service are entitled to receive a payment upon termination of their employment, based on their length of service and rate of salary at the time of termination. The assets of the plans are measured at their fair value at the end of reporting date. The plan liabilities are measured using the projected unit method, which takes account of projected earnings increases, using actuarial assumptions that give the best estimate of the future cash flows that will arise under the plan liabilities. The Group is exposed to various risks through defined benefit retirement pension plan, and the most significant risks are as follows:
|
| |
Volatility of asset |
|
The defined benefit obligation was estimated with an interest rate calculated based on blue chip corporate bonds earnings. A deficit may occur if the rate of return of plan assets falls short of the interest rate. |
|
|
Decrease in profitability of blue-chip bonds |
|
A decrease in profitability of blue-chip bonds will be offset by some increase in the value of debt securities that the employee benefit plan owns but will bring an increase in the defined benefit obligation. |
|
|
|
|
Defined benefit obligations are related to inflation rate; the higher the inflation rate is, the higher the level of liabilities. Therefore, deficit occurs in the system if an inflation rate increases. |
(1) |
Details of net defined benefit liability are as follows (Unit: Korean Won in millions): |
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
Present value of defined benefit obligation |
|
|
1,618,098 |
|
|
|
1,377,545 |
|
Fair value of plan assets |
|
|
(1,591,458 |
) |
|
|
(1,661,623 |
) |
|
|
|
|
|
|
|
|
|
Net defined benefit liabilities (*) |
|
|
26,640 |
|
|
|
(284,078 |
) |
|
|
|
|
|
|
|
|
|
(*) |
Net defined benefit liability of 26,640 million W on as of December 31, 2021 are the subtracted amount of the net defined benefit asset of 21,346 million W on from the net defined benefit liability of 47,986. Net defined benefit assets of 284,078 million W on as of December 31, 2022 are the subtracted amount of the net defined benefit liability of 35,202 million W on from the net defined benefit assets of 319,280. |
(2) |
Changes in the carrying value of defined benefit obligation are as follows (Unit: Korean Won in millions): |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
For the years ended December 31 |
|
|
|
|
|
|
|
|
|
|
|
Beginning balance |
|
|
1,442,859 |
|
|
|
1,610,680 |
|
|
|
1,618,098 |
|
Current service cost |
|
|
174,509 |
|
|
|
178,416 |
|
|
|
166,741 |
|
Interest cost |
|
|
34,653 |
|
|
|
39,814 |
|
|
|
48,238 |
|
Remeasurements |
|
Financial assumption |
|
|
(20,838 |
) |
|
|
(92,367 |
) |
|
|
(356,344 |
) |
|
|
Demographic assumptions |
|
|
4,161 |
|
|
|
(251 |
) |
|
|
(9 |
) |
|
|
Experience adjustments |
|
|
(4,481 |
) |
|
|
(12,155 |
) |
|
|
(3,838 |
) |
Retirement benefit paid |
|
|
(55,864 |
) |
|
|
(106,050 |
) |
|
|
(92,914 |
) |
Foreign currencies translation adjustments |
|
|
(119 |
) |
|
|
165 |
|
|
|
(69 |
) |
Changes due to business combinations |
|
|
34,001 |
|
|
|
— |
|
|
|
— |
|
Others |
|
|
1,799 |
|
|
|
(154 |
) |
|
|
(2,358 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Ending balance |
|
|
1,610,680 |
|
|
|
1,618,098 |
|
|
|
1,377,545 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(3) |
Changes in the plan assets are as follows (Unit: Korean Won in millions): |
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
For the years ended December 31 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,352,971 |
|
|
|
1,564,101 |
|
|
|
1,591,458 |
|
|
|
|
34,534 |
|
|
|
40,927 |
|
|
|
49,916 |
|
|
|
|
(7,666 |
) |
|
|
(15,022 |
) |
|
|
(18,095 |
) |
|
|
|
211,505 |
|
|
|
103,251 |
|
|
|
127,979 |
|
|
|
|
(52,627 |
) |
|
|
(99,523 |
) |
|
|
(87,472 |
) |
Changes due to business combination |
|
|
27,599 |
|
|
|
— |
|
|
|
— |
|
|
|
|
(2,215 |
) |
|
|
(2,276 |
) |
|
|
(2,163 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,564,101 |
|
|
|
1,591,458 |
|
|
|
1,661,623 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(4) |
The fair value of the plan assets by composition as of December 31, 2021 and 2022 are as follows (Unit: Korean Won in millions): |
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
Cash and due from banks |
|
|
1,591,458 |
|
|
|
1,661,623 |
| Meanwhile, among plan assets, realized returns on plan assets amount to 25,905 million W on and 31,821 million W on for the years ended December 31, 2021 and 2022, respectively. The contribution expected to be paid in the next accounting year amounts to 123,043 million W on.
(5) |
Amounts related to the defined benefit plan that are recognized in the consolidated statements of comprehensive income are as follows (Unit: Korean Won in millions): |
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
For the years ended December 31 |
|
|
|
|
|
|
|
|
|
|
|
Current service cost |
|
|
174,509 |
|
|
|
178,416 |
|
|
|
166,741 |
|
Net interest income (expense) |
|
|
119 |
|
|
|
(1,113 |
) |
|
|
(1,678 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost recognized in net income |
|
|
174,628 |
|
|
|
177,303 |
|
|
|
165,063 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(13,492 |
) |
|
|
(89,751 |
) |
|
|
(342,096 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost recognized in total comprehensive income |
|
|
161,136 |
|
|
|
87,552 |
|
|
|
(177,033 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Retirement benefits related to defined contribution plans recognized as expenses are 3,827 million Won, 4,494 million Won and 4,240 million Won for the years ended December 31, 2020, 2021 and 2022, respectively.
( 6 ) |
Key actuarial assumptions used in net defined benefit liability measurement are as follows: |
|
|
|
|
|
| |
|
|
|
|
|
|
|
Discount rate |
|
2.13% ~ 2.97%
|
|
2.40% ~ 3.49%
|
|
5.25% ~ 5.99% |
Future wage growth rate |
|
2.05% ~ 7.00%
|
|
2.03% ~ 5.56%
|
|
2.1% ~ 5.84% |
Mortality rate |
|
Issued by Korea Insurance Development Institute |
|
Issued by Korea Insurance Development Institute |
|
Issued by Korea Insurance Development Institute |
Retirement rate |
|
Experience rate for each employment classification |
|
Experience rate for each employment classification |
|
Experience rate for each employment classification | The weighted average maturity of defined benefit liability is a minimum of 5.38 to a maximum 10.71 years.
( 7 ) |
The sensitivity to actuarial assumptions used in the assessment of defined benefit obligation is as follows (Unit: Korean Won in millions): |
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
Discount rate |
|
Increase by 1% point |
|
|
(161,428 |
) |
|
|
(146,319 |
) |
|
Decrease by 1% point |
|
|
189,630 |
|
|
|
170,529 |
|
Future wage growth rate |
|
Increase by 1% point |
|
|
188,392 |
|
|
|
174,546 |
|
|
Decrease by 1% point |
|
|
(163,431 |
) |
|
|
(153,712 |
) |
|