XML 95 R75.htm IDEA: XBRL DOCUMENT v3.25.1
POST-EMPLOYMENT BENEFIT (Tables)
12 Months Ended
Dec. 31, 2024
BENEFITS TO EMPLOYEES  
Types of retirement benefits

Types of post-employment benefits sponsored by Eletrobras companies

Pension benefit plans

Company

    

BD Plan

    

Defined Benefit Plan

    

CD Plan

    

Health plan

Eletrobras

X

X

X

CGT Eletrosul

X

X

X

Chesf

X

X

X

Eletronorte

X

X

X

Schedule of amounts recognized in the balance sheet

    

12/31/2024

    

12/31/2023

Social security plans benefits

3,531,505

5,424,163

Health plans and life insurance

174,716

162,635

Total post-employment benefit obligations

3,706,221

5,586,798

Current

289,840

292,990

Non-current

3,416,381

5,293,808

Total

3,706,221

5,586,798

Schedule of actuarial assumptions used to determine the present value of a defined benefit obligation and expense

Economic Hypotheses

    

12/31/2024

    

12/31/2023

Actual annual actuarial discount interest rate

 

5.49 to 8.10

  

5.22 to 6.62

Projection of average wage increase

 

0.00 to 0.98

1.00 to 2.01

Average annual inflation rate

 

3.50%

4.00%

Expected return on plan assets (a)

 

3.50%

4.00%

(a) represents the maximum and minimum rates of return on plan assets.

Demographic Assumptions

    

12/31/2024

    

12/31/2023

Table of active and inactive mortality

AT-2000 (segregated by gender), smoothed between 10% and 25% and BR-EMSsb-v. 2015 M&F

AT-2000 (segregated by gender), smoothed between 10% and 25% and BR-EMSsb-v.2015 M&F

Table of mortality of disabled persons

RP-2000 (female); PUB 2010 MI gender -segregated; RRB-1983, gender-segregated; AT-49 Male; MI-2006 (Segregated); RP-2000 (Segregated); MI-85, gender -segregated; AT-83 IAM M.

RP-2000 (female), RP-2000 Disabled (gender segregated), RRB-1983, gender segregated, AT-49 MaleRRB-1983, gender segregatedWinklevoss, 20% reducedMI-85, gender segregated, and AT-83 IAM MMI-85, gender segregated.

Table of disability

Álvaro Vindas, softened by 50%; Light Weak; Grupo Americana; TASA 1927, aggravated by 20%; Light Medium.

Álvaro Vindas, Álvaro Vindas, softened by 50%, Light Weak, Grupo Americana and TASA 1927, aggravated by 20%.

Summary of amounts recognized as actuarial gains and losses in the Statement of Comprehensive Income

    

12/31/2024

    

12/31/2023

Actuarial gains/losses recognized in OCI in the financial year - Social security benefit plans, health plans and life insurance

 

2,082,849

 

2,064,281

Schedule of expected maturity of undiscounted benefits of post-employment defined benefit plans

2029

    

2025

    

2026

    

2027

    

2028

    

onwards

    

Total

Social Security Program

2,573,649

2,343,853

2,134,283

1,939,440

15,364,798

24,356,023

Schedule of sensitivity analysis for actuarial assumptions

Income Statement

 

    

12/31/2024

    

12/31/2023

    

12/31/2022

Net Current service cost

 

9,702

 

9,652

757

Net interest costs

 

14,544

 

16,404

20,741

Actuarial expense / (revenue) recognized in the year

 

24,246

 

26,056

21,498

Summary of defined benefit plans obligation

    

Scenario I (+1%)

    

Scenario II (-1%)

Defined benefit obligation

 

(25,899)

 

29,522

Expectation of wage growth

 

429

 

Summary of estimated obligations

    

12/31/2024

    

12/31/2023

Current

 

 

Vacation allowance

 

282,101

 

221,194

PDV - Voluntary Dismissal Program

 

 

280,246

Payroll

 

259,754

 

223,348

Vacation Charges

 

80,393

 

118,124

Provision end-of-year bonus

 

7,408

 

5,189

Profit or income sharing

230,500

679,933

Charges on end-of-year bonus

15,981

Social security contribution

48,052

17,313

Others

50,572

73,605

958,780

1,634,933

Social security defined benefit plans  
BENEFITS TO EMPLOYEES  
Schedule of amounts recognized in the balance sheet and income statement

Asset Balance - Social Security Plans

    

12/31/2024

    

12/31/2023

Present value of partially or fully covered actuarial obligations (a)

 

24,356,024

29,632,116

Asset ceiling (a)

 

1,766,372

1,782,006

Debt contract (b)

687,956

(-) Fair value of plan assets (b)

 

(23,278,847)

(25,989,959)

Immediate Available Values

 

1,337

3,801

Realizable assets

 

546,132

520,777

Fixed Income Investments

 

27,835,826

30,720,143

Variable Income Investments

 

2,268,799

3,110,626

Real Estate Investments

 

493,307

650,284

Structured Investments

 

1,281,812

855,390

Loans and Financing

396,303

505,226

Investments Abroad

Pension fund - Reserve allocation

103,483

92,504

Others

815

227,507

(-) Defined contribution plan assets

(8,422,867)

(9,443,800)

(-) Operational liabilities

(139,415)

(176,996)

(-) Contingent Liabilities

(205,646)

(228,196)

(-) Investment Funds

(204,902)

(222,948)

(-) Administrative Funds

 

(546,132)

(520,777)

(-) Pension Funds

(130,005)

(103,582)

Net liabilities (a) + (b)

 

3,531,505

5,424,163

Income Statement - Social Security Plans

    

12/31/2024

    

12/31/2023

    

12/31/2022

Current service cost

 

40,101

 

39,001

42,245

Net interest costs

 

2,559,602

 

2,703,475

2,622,700

Actuarial expense / (revenue) recognized in the year

 

2,599,703

 

2,742,476

2,664,945

Schedule of changes in the present value of actuarial obligations

    

12/31/2024

    

12/31/2023

Opening balance as of January 1

    

29,632,116

    

27,357,876

Current service cost

 

40,101

 

39,001

Interest on actuarial obligation

 

2,559,602

 

2,703,475

Benefits paid during the fiscal year

 

(2,910,322)

 

(2,635,428)

Normal Participant Contributions

9,592

11,952

Gain/Loss on actuarial obligations arising from remeasurement

 

(4,975,066)

 

2,155,240

Actuarial gains/losses arising from changes in financial assumptions

 

(3,577,033)

 

1,996,962

Actuarial gains/losses arising from experience adjustments

 

(313,175)

 

158,278

Actuarial Gains/Losses – Risk Sharing (PED)

(1,084,858)

Final balance on December 31

 

24,356,023

 

29,632,116

Schedule of changes and composition of the fair value of assets

    

12/31/2024

    

12/31/2023

Opening balance as of January 1

    

25,989,959

    

23,780,227

Benefits paid during the fiscal year

 

(2,910,322)

(2,635,428)

Participant contributions made during the financial year

 

9,592

Employer contributions paid during the fiscal year

 

441,038

476,899

Gain/Loss on plan assets (excluding interest income)

 

666,993

2,012,962

Expected return on assets in the year

 

(918,413)

2,355,299

Final balance on December 31

 

23,278,847

25,989,959

Health and life insurance plans  
BENEFITS TO EMPLOYEES  
Schedule of amounts recognized in the balance sheet and income statement

Balance Sheet

    

12/31/2024

    

12/31/2023

The Actuarial Present Value obligations

 

174,716

 

162,635

Net liability / (asset)

 

174,716

 

162,635

Schedule of changes and composition of the fair value of assets

12/31/2024

12/31/2023

Opening balance as of January 1

    

162,635

    

255,181

Current service cost

 

9,702

 

9,652

Interest on actuarial obligation

 

14,544

 

16,404

Benefits paid in the year

 

(9,183)

 

(6,966)

Past service cost

(21,433)

Gain/Loss on actuarial obligations arising from remeasurement

 

18,451

 

(111,636)

Actuarial losses arising from changes in demographic assumptions

 

(10,201)

 

(10,920)

Actuarial gains/losses arising from changes in financial assumptions

 

(52,333)

 

28,221

Actuarial gains/losses resulting from adjustments based on experience

 

80,985

 

(128,937)

Final balance on December 31

 

174,716

 

162,635