XML 76 R53.htm IDEA: XBRL DOCUMENT v3.8.0.1
Employee benefits (Tables)
12 Months Ended
Dec. 31, 2017
Disclosure of detailed information about provision for employee benefits [Abstract]  
Disclosure of detailed information about provision for employee benefits [Text Block]
Classes of benefits and expenses by employee
 
 
12/31/2017
 
 
12/31/2016
 
 
 
 
ThUS$
 
 
ThUS$
 
Current
 
 
 
 
 
 
 
Profit sharing and bonuses
 
 
22,421
 
 
20,998
 
Total
 
 
22,421
 
 
20,998
 
 
 
 
 
 
 
 
 
Non-current
 
 
 
 
 
 
 
Profit sharing and bonuses
 
 
6,487
 
 
-
 
Severance indemnity payments
 
 
27,445
 
 
22,532
 
Total
 
 
33,932
 
 
22,532
 
 
The other long-term benefits relate to staff severance indemnities and are recorded at their actuarial value, and an executive compensation plan (see Note 16).
 
Staff severance indemnities at actuarial value
 
 
12/31/2017
 
 
12/31/2016
 
 
 
 
ThUS$
 
 
ThUS$
 
Staff severance indemnities, Chile
 
 
25,893
 
 
21,384
 
Plan compensación ejecutivos
 
 
6,487
 
 
-
 
Other obligations in companies elsewhere
 
 
1,552
 
 
1,148
 
Total other non-current liabilities
 
 
33,932
 
 
22,532
 
Disclosure of detailed information about post employment benefit obligations [Text Block]
Reconciliation
 
 
12/31/2017
 
 
12/31/2016
 
 
12/31/2015
 
 
 
 
 
 
 
 
 
 
 
 
Changes in the benefit obligation
 
 
ThUS$
 
 
ThUS$
 
 
ThUS$
 
Benefit obligation at the beginning of the year
 
 
8,185
 
 
7,949
 
 
7,324
 
Service cost
 
 
2
 
 
2
 
 
3
 
Interest cost
 
 
359
 
 
387
 
 
380
 
Actuarial loss
 
 
556
 
 
200
 
 
600
 
Benefits paid
 
 
(347)
 
 
(353)
 
 
(358)
 
Benefit obligation at the end of the year
 
 
8,755
 
 
8,185
 
 
7,949
 
 
 
 
 
 
12/31/2017
 
 
12/31/2016
 
 
12/31/2015
 
Changes in the plan assets:
 
 
ThUS$
 
 
ThUS$
 
 
ThUS$
 
Fair value of plan assets at the beginning of the year
 
 
7,404
 
 
7,464
 
 
7,967
 
Actual return (loss) in plan assets
 
 
1,694
 
 
293
 
 
(145)
 
Benefits paid
 
 
(347)
 
 
(353)
 
 
(358)
 
Fair value of plan assets at the end of the year
 
 
8,751
 
 
7,404
 
 
7,464
 
Financing status
 
 
(4)
 
 
(781)
 
 
(485)
 
Items not yet recognized as net periodic pension cost components:
 
 
 
 
 
 
 
 
 
 
Net actuarial loss at the beginning of the year
 
 
(3,432)
 
 
(3,165)
 
 
(1,903)
 
Amortization during the year
 
 
219
 
 
184
 
 
68
 
Net estimated gain or loss occurred during the year
 
 
599
 
 
(451)
 
 
(1,330)
 
Adjustment to recognize the minimum pension obligation
 
 
(2,614)
 
 
(3,432)
 
 
(3,165)
 
 
The net periodic pension expense was composed of the following components for the years ended December 31, 2017, 2016 and 2015:
 
Reconciliation
 
 
12/31/2017
 
 
12/31/2016
 
 
12/31/2015
 
 
 
 
ThUS$
 
 
ThUS$
 
 
ThUS$
 
Service cost or benefits received during the year
 
 
2
 
 
2
 
 
3
 
Interest cost in benefit obligation
 
 
359
 
 
387
 
 
380
 
Actual return in plan assets
 
 
1,694
 
 
293
 
 
(145)
 
Amortization of prior year losses
 
 
219
 
 
184
 
 
68
 
Net gain during the year
 
 
599
 
 
610
 
 
728
 
Net periodic pension expense
 
 
41
 
 
29
 
 
(133)
 
Disclosure of net defined benefit liability (asset) [text block]
As of December 31, 2017 , 2016 and 2015, severance indemnities calculated at the actuarial value are as follows:
 
 
 
 
12/31/2017
ThUS$
 
 
12/31/2016
ThUS$
 
12/31/2015
ThUS
 
Opening balance
 
 
(22,532)
 
 
(21,995)
 
(30,952)
 
Current cost of service
 
 
(934)
 
 
(1,333)
 
(898)
 
Interest cost
 
 
(1,488)
 
 
(1,407)
 
(1,588)
 
Actuarial gain/loss
 
 
(1,144)
 
 
(2,253)
 
1,242
 
Exchange rate difference
 
 
(2,284)
 
 
(1,215)
 
3,582
 
Benefits paid during the year
 
 
937
 
 
5,671
 
6,619
 
Balance
 
 
(27,445)
 
 
(22,532)
 
(21,995)
 
 
Disclosure of detailed information about employee Actuarial assumption rate [Text Block]
The liability recorded for staff severance indemnity is valued at the actuarial value method, using the following actuarial assumptions:
 
 
 
12/31/2017
 
12/31/2016
 
12/31/2015
 
 
 
 
 
 
 
 
 
 
 
 
 
Mortality rate
 
RV - 2014
 
RV - 2009
 
RV - 2009
 
 
 
Actual annual interest rate
 
5.114
%
4.522
%
4.89
%
 
 
Voluntary retirement rate:
 
 
 
 
 
 
 
 
 
Men
 
6.49
%
7.16
%
7.16
%
annual
 
Women
 
6.49
%
7.16
%
7.16
%
annual
 
Salary increase
 
3.00
%
3.60
%
3.60
%
annual
 
Retirement age:
 
 
 
 
 
 
 
 
 
Men
 
65
 
65
 
65
 
years
 
Women
 
60
 
60
 
60
 
years
 
Disclosure Of Sensitivity Analysis For Actuarial Assumptions Explanatory [Text Block]
As of December 31, 2017 and December 31, 2016, the Company has conducted a sensitivity analysis of the main assumptions of the actuarial calculation, determining the following:
 
Sensitivity analysis 12/31/2017
 
 
Effect + 100 basis points
ThUS$
 
 
Effect - 100 basis points
ThUS$
 
Discount rate
 
 
(1,991)
 
 
2,436
 
Employee turnover rate
 
 
(252)
 
 
281
 
 
Sensitivity analysis 12/31/2016
 
 
Effect + 100 basis points
ThUS$
 
 
Effect - 100 basis points
ThUS$
 
Discount rate
 
 
(1,576)
 
 
1,773
 
Employee turnover rate
 
 
(207)
 
 
231