XML 70 R61.htm IDEA: XBRL DOCUMENT v3.24.3
Employee benefits (Tables)
6 Months Ended
Jun. 30, 2024
Employee Benefits  
Schedule of employee related liabilities
     
    Current liabilities Non-current liabilities
  Notes June 30, 2024 December 31, 2023 June 30, 2024 December 31, 2023
Payroll, related charges and other remunerations   636 867 - -
Share-based payments 27(a) 18 27 - -
Employee post-retirement obligation 27(b) 70 70 1,221 1,381
    724 964 1,221 1,381
Schedule of fair value of the matching program
     
  2024 Program 2023 Program 2022 Program
Granted shares

2,244,659

 

1,330,503 1,437,588
Share price 12.02 15.94 20.03
Schedule of assumptions used for the monte carlo simulation
     
  2024 Program 2023 Program 2022 Program
Granted shares

1,873,175 

1,177,755 1,709,955
Date shares were granted April 29, 2024 January 2, 2023 January 3, 2022
Share price 12.49 16.6 13.81
Expected volatility 35.60% 48.33% 39.00%
Expected term (in years) 3 3 3
Expected shareholder return indicator 66.95% 72.42% 51.20%
Expected performance factor 83.47% 79.32% 53.08%
       
Schedule of reconciliation of assets and liabilities recognized in the statement of financial position
 
  June 30,2024 December 31, 2023
  Overfunded pension plans Underfunded pension plans and other benefits Overfunded pension plans Underfunded pension plans and other benefits
Movements of assets ceiling        
Balance at beginning of the period 1,071 - 1,114 -
Interest income 38 - 103 1
Changes on asset ceiling (125) - (192) (28)
Translation adjustment (109) - 73 -
Transfer - - (27) 27
Balance at end of the period 875 - 1,071 -
         
Amount recognized in the statement of financial position        
Present value of actuarial liabilities (4,308) (1,613) (4,517) (2,266)
Fair value of assets 5,243 322 5,656 815
Effect of the asset ceiling (875) - (1,071) -
Assets (liabilities) 60 (1,291) 68 (1,451)
         
Current liabilities - (70) - (70)
Non-current assets (liabilities) (i) 60 (1,221) 68 (1,381)
Assets (liabilities) 60 (1,291) 68 (1,451)

 

(i) Overfunded pension plans assets are recorded as “Other non-current assets” in the balance sheet.