XML 81 R63.htm IDEA: XBRL DOCUMENT v3.24.1.u1
Post-Employment Obligations (Tables)
12 Months Ended
Dec. 31, 2023
Post-employment Obligations  
Schedule of Deficit Pension Fund Equalization

Deficit of pension fund 2019

Deficit of pension fund 2020

Deficit of pension fund 2021

Start of consignment

 

May, 2021

 

 

April, 2022

 

 

In process

 

Total amount requested by Forluz

 

R$160

 

 

R$252

 

 

R$670

 

Amount considering contribution parity

 

R$80

 

 

R$126

 

 

R$335

 

Number of parcels

 

166

 

 

158

 

 

159

 

Remuneratory interest

 

IPCA + 6%

 

 

IPCA + 6%

 

 

IPCA + 6%

 

Balance deposited on December 31, 2023

 

R$ 27

 

 

R$ 26

 

 

R$ 20

 

Schedule of Consolidated Actuarial Information

2023

 

Pension plans and retirement supplement plans

 

 

Health plan

 

 

Dental plan

 

 

Total

 

Present value of obligations

 

 

12,216

 

 

 

3,007

 

 

 

53

 

 

 

15,276

 

Fair value of plan assets

 

 

(9,882

)

 

 

-

 

 

 

-

 

 

 

(9,882

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Initial net liabilities

 

 

2,334

 

 

 

3,007

 

 

 

53

 

 

 

5,394

 

Adjustment to asset ceiling

 

 

23

 

 

 

-

 

 

 

-

 

 

 

23

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net liabilities in the statement of financial position

 

 

2,357

 

 

 

3,007

 

 

 

53

 

 

 

5,417

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2022

 

Pension plans and retirement supplement plans

 

 

Health plan

 

 

Dental plan

 

 

Total

 

Present value of obligations

 

 

11,404

 

 

 

3,314

 

 

 

60

 

 

 

14,778

 

Fair value of plan assets

 

 

(9,198

)

 

 

-

 

 

 

-

 

 

 

(9,198

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Initial net liabilities

 

 

2,206

 

 

 

3,314

 

 

 

60

 

 

 

5,580

 

Adjustment to asset ceiling

 

 

112

 

 

 

-

 

 

 

-

 

 

 

112

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net liabilities in the statement of financial position

 

 

2,318

 

 

 

3,314

 

 

 

60

 

 

 

5,692

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Schedule of Changes in Present Value of Defined Benefit Obligation

 

 

Pension plans and retirement supplement plans

 

 

Health plan

 

 

Dental plan

 

 

Life insurance

 

 

Total

 

Defined-benefit obligation at December 31, 2020

 

 

13,308

 

 

 

3,319

 

 

 

64

 

 

 

551

 

 

 

17,242

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of current service

 

 

2

 

 

 

21

 

 

 

1

 

 

 

3

 

 

 

27

 

Past service cost (1)

 

 

 

 

 

 

 

 

 

 

 

(415

)

 

 

(415

)

Interest on actuarial obligation

 

 

883

 

 

 

232

 

 

 

5

 

 

 

39

 

 

 

1,159

 

Actuarial losses (gains):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Due to changes in demographic assumptions

 

 

378

 

 

 

122

 

 

 

1

 

 

 

(15

)

 

 

486

 

Due to changes in financial assumptions

 

 

(2,393

)

 

 

(252

)

 

 

(5

)

 

 

(127

)

 

 

(2,777

)

Due to adjustments based on experience

 

 

828

 

 

 

200

 

 

 

3

 

 

 

(26

)

 

 

1,005

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1,187

)

 

 

70

 

 

 

(1

)

 

 

(168

)

 

 

(1,286

)

Benefits paid

 

 

(980

)

 

 

(173

)

 

 

(3

)

 

 

(10

)

 

 

(1,166

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Defined-benefit obligation at December 31, 2021

 

 

12,026

 

 

 

3,469

 

 

 

66

 

 

 

-

 

 

 

15,561

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of current service

 

 

2

 

 

 

16

 

 

 

-

 

 

 

 

 

 

18

 

Past service cost (1)

 

 

(4

)

 

 

-

 

 

 

-

 

 

 

 

 

 

(4

)

Interest on actuarial obligation

 

 

1,224

 

 

 

361

 

 

 

7

 

 

 

 

 

 

1,592

 

Actuarial losses (gains):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Due to changes in demographic assumptions

 

 

(7

)

 

 

(1

)

 

 

-

 

 

 

 

 

 

(8

)

Due to changes in financial assumptions

 

 

(857

)

 

 

(305

)

 

 

(6

)

 

 

 

 

 

(1,168

)

Due to adjustments based on experience

 

 

106

 

 

 

(20

)

 

 

(3

)

 

 

 

 

 

83

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(758

)

 

 

(326

)

 

 

(9

)

 

 

 

 

 

(1,093

)

Benefits paid

 

 

(1,086

)

 

 

(206

)

 

 

(4

)

 

 

 

 

 

(1,296

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Defined-benefit obligation at December 31, 2022

 

 

11,404

 

 

 

3,314

 

 

 

60

 

 

 

 

 

 

14,778

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of current service

 

 

-

 

 

 

11

 

 

 

-

 

 

 

 

 

 

11

 

Past service cost (2)

 

 

-

 

 

 

(55

)

 

 

(1

)

 

 

 

 

 

(56

)

Actuarial losses (gains):

 

 

1,276

 

 

 

370

 

 

 

7

 

 

 

 

 

 

1,653

 

Actuarial losses (gains):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Due to changes in demographic assumptions

 

 

-

 

 

 

26

 

 

 

1

 

 

 

 

 

 

27

 

Due to changes in financial assumptions

 

 

754

 

 

 

232

 

 

 

4

 

 

 

 

 

 

990

 

Due to adjustments based on experience

 

 

(125

)

 

 

(673

)

 

 

(14

)

 

 

 

 

 

(812

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

629

 

 

 

(415

)

 

 

(9

)

 

 

 

 

 

205

 

Benefits paid

 

 

(1,093

)

 

 

(218

)

 

 

(4

)

 

 

 

 

 

(1,315

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Defined-benefit obligation at December 31, 2023

 

 

12,216

 

 

 

3,007

 

 

 

53

 

 

 

-

 

 

 

15,276

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1)
Due to the alterations made in the Collective Work Agreement for 2021-23, for offer and payment of life insurance for the employees and former employees, the Company understood that the post-retirement benefit in question had been entirely canceled, and as a result wrote down the balance of the obligation, remeasured using the revised actuarial assumptions.
(2)
Relating to the changes in the conditions of Plan B for requesting the Enhancement of Retirement for Length of Contribution, Special or Age - MAT (Melhoria de Aposentadoria por Tempo de Contribuição, Especial ou or Idade).
Schedule of Changes in Fair Value of Plan Assets

 

 

Pension plans and
retirement supplement
plans

 

Fair value of the plan assets at December 31, 2020

 

 

10,420

 

 

 

 

 

Return on investments

 

 

(298

)

Contributions from employer

 

 

236

 

Benefits paid

 

 

(980

)

 

 

 

 

Fair value of the plan assets at December 31, 2021

 

 

9,378

 

 

 

 

 

Return on investments

 

 

633

 

Contributions from employer

 

 

272

 

Benefits paid

 

 

(1,085

)

 

 

 

 

Fair value of the plan assets at December 31, 2022

 

 

9,198

 

 

 

 

 

Return on investments

 

 

1,464

 

Contributions from employer

 

 

313

 

Benefits paid

 

 

(1,093

)

 

 

 

 

Fair value of the plan assets at December 31, 2023

 

 

9,882

 

 

 

 

 

Schedule of Changes in Net Liabilities

 

 

Pension plans and retirement supplement plans

 

 

Health plan

 

 

Dental plan

 

 

Life insurance

 

 

Total

 

Net liabilities at December 31, 2020

 

 

2,909

 

 

 

3,319

 

 

 

64

 

 

 

551

 

 

 

6,843

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Expense recognized in Statement of income

 

 

200

 

 

 

253

 

 

 

6

 

 

 

42

 

 

 

501

 

Past service cost

 

-

 

 

-

 

 

-

 

 

 

(415

)

 

 

(415

)

Contributions paid

 

 

(236

)

 

 

(173

)

 

 

(3

)

 

 

(10

)

 

 

(422

)

Actuarial gains (losses)

 

 

(203

)

 

 

70

 

 

 

(1

)

 

 

(168

)

 

 

(302

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net liabilities at December 31, 2021

 

 

2,670

 

 

 

3,469

 

 

 

66

 

 

 

-

 

 

 

6,205

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Expense recognized in Statement of income

 

 

285

 

 

 

378

 

 

 

7

 

 

 

 

 

 

670

 

Past service cost

 

 

(4

)

 

 

-

 

 

 

-

 

 

 

 

 

 

(4

)

Contributions paid

 

 

(272

)

 

 

(206

)

 

 

(4

)

 

 

 

 

 

(482

)

Actuarial gains

 

 

(361

)

 

 

(327

)

 

 

(8

)

 

 

 

 

 

(696

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net liabilities at December 31, 2022

 

 

2,318

 

 

 

3,314

 

 

 

61

 

 

 

 

 

 

5,693

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Expense recognized in Statement of income

 

 

280

 

 

 

381

 

 

 

7

 

 

 

 

 

 

668

 

Past service cost

 

 

-

 

 

 

(55

)

 

 

(1

)

 

 

 

 

 

(56

)

Contributions paid

 

 

(313

)

 

 

(218

)

 

 

(5

)

 

 

 

 

 

(536

)

Actuarial gains (losses)

 

 

72

 

 

 

(415

)

 

 

(9

)

 

 

 

 

 

(352

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net liabilities at December 31, 2023

 

 

2,357

 

 

 

3,007

 

 

 

53

 

 

 

-

 

 

 

5,417

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2023

 

 

2022

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current liabilities

 

 

 

 

 

 

 

 

 

 

 

329

 

 

 

388

 

Non-current liabilities

 

 

 

 

 

 

 

 

 

 

 

5,088

 

 

 

5,304

 

Schedule of Income Statement

2023

 

Pension plans and retirement supplement plans

 

 

Health plan

 

 

Dental plan

 

 

Total

 

Current service cost

 

 

-

 

 

 

11

 

 

 

-

 

 

 

11

 

Past service cost

 

 

-

 

 

 

(55

)

 

 

(1

)

 

 

(56

)

Interest on the actuarial obligation

 

 

1,276

 

 

 

370

 

 

 

7

 

 

 

1,653

 

Expected return on the assets of the Plan

 

 

(1,004

)

 

 

-

 

 

 

-

 

 

 

(1,004

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Expense in 2023

 

 

272

 

 

 

326

 

 

 

6

 

 

 

604

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pension plans and retirement supplement plans

 

 

Health plan

 

 

Dental plan

 

 

Total

 

Current service cost

 

 

2

 

 

 

16

 

 

 

-

 

 

 

18

 

Past service cost

 

 

(4

)

 

 

-

 

 

 

-

 

 

 

(4

)

Interest on the actuarial obligation

 

 

1,224

 

 

 

361

 

 

 

7

 

 

 

1,592

 

Expected return on the assets of the Plan

 

 

(941

)

 

 

-

 

 

 

-

 

 

 

(941

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Expense in 2022

 

 

281

 

 

 

377

 

 

 

7

 

 

 

665

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pension plans and retirement supplement plans

 

 

Health plan

 

 

Dental plan

 

 

Life insurance

 

 

Total

 

Current service cost

 

 

2

 

 

 

21

 

 

 

1

 

 

 

3

 

 

 

27

 

Past service cost (1)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(415

)

 

 

(415

)

Interest on the actuarial obligation

 

 

883

 

 

 

232

 

 

 

5

 

 

 

39

 

 

 

1,159

 

Expected return on the assets of the Plan

 

 

(685

)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(685

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Expense in 2021

 

 

200

 

 

 

253

 

 

 

6

 

 

 

(373

)

 

 

86

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Schedule of Independent Actuaries Estimate for Expense Amount

 

 

Pension plans and retirement supplement plans

 

 

Health plan

 

 

Dental plan

 

 

Total

 

Current service cost

 

 

1

 

 

 

6

 

 

 

-

 

 

 

7

 

Interest on the actuarial obligation

 

 

1,055

 

 

 

262

 

 

 

5

 

 

 

1,322

 

Expected return on the assets of the Plan

 

 

(842

)

 

 

-

 

 

 

-

 

 

 

(842

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Expense in 2024 according to actuarial calculation

 

 

214

 

 

 

268

 

 

 

5

 

 

 

487

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Schedule of Expectation for Payment of Benefits

 

 

Pension plans and retirement supplement plans

 

 

Health plan

 

 

Dental plan

 

 

Total

 

Estimated payment of benefits

 

 

1,124

 

 

 

219

 

 

 

4

 

 

 

1,347

 

Schedule of Assumptions

Effects on the defined-benefit obligation

 

Pension plans and retirement supplement plans

 

 

Health plan

 

 

Dental plan

 

 

Total

 

Reduction of one year in the mortality table

 

 

341

 

 

 

61

 

 

 

1

 

 

 

403

 

Increase of one year in the mortality table

 

 

(311

)

 

 

(62

)

 

 

(1

)

 

 

(374

)

Reduction of 1% in the discount rate

 

 

1,140

 

 

 

342

 

 

 

6

 

 

 

1,488

 

Schedule of Average Periods of Obligations Under Benefit Plans

Pension plans and retirement supplement plans

 

 

 

 

Plan A

 

Plan B

 

Health plan

 

Dental plan

8.38

 

10.26

 

9.92

 

9.79

Schedule of Measured at Fair Value

The following assets measured at fair value, are related to the Company and are not considered plan assets. According to the requirement of the standards, the amount are presented for informational purposes:

 

 

2023

 

 

2022

 

 

2021

 

Non-convertible debentures issued by the Company

 

 

96

 

 

 

137

 

 

 

302

 

Shares issued by the Company

 

 

4

 

 

 

3

 

 

 

-

 

Real estate properties of the Foundation, occupied by the Company

 

 

275

 

 

 

270

 

 

 

277

 

 

 

 

 

 

 

 

 

 

 

 

 

 

375

 

 

 

410

 

 

 

579

 

 

Schedule of Actuarial Assumptions

 

2023

 

Pension plans and retirement supplement plans

 

Health plan and Dental plan

Annual discount rate for present value of the actuarial obligation

 

9.03%

 

9.07%

Annual expected return on plan assets

 

9.03%

 

Not applicable

Long-term annual inflation rate

 

3.50%

 

3.50%

Estimated future annual salary increases

 

3.50%

 

Not applicable

General mortality table

 

AT-2000 M S10%

 

AT-2000 M&F S10% D20%

Disability table

 

Not applicable

 

Not applicable

Disabled mortality table

 

AT-83 IAM Male

 

MI-85 Female

Real growth of contributions above inflation (1)

 

-

 

1%

 

 

2022

 

 

2021

 

Pension plans and retirement supplement plans

 

Health plan and Dental plan

 

 

Pension plans and retirement supplement plans

 

Health plan and Dental plan

 

Life insurance

Annual discount rate for present value of the actuarial obligation

 

11.73%

 

11.83%

 

 

10.60%

 

10.75%

 

10.73%

Annual expected return on plan assets

 

11.73%

 

Not applicable

 

 

10.60%

 

Not applicable

 

Not applicable

Long-term annual inflation rate

 

5.31%

 

5.31%

 

 

5.03%

 

5.03%

 

5,03%

Estimated future annual salary increases

 

5.31%

 

Not applicable

 

 

5.03%

 

Not applicable

 

6,29%

General mortality table

 

AT-2000 S10% by sex

 

AT-2000 M&F S10% D20%

 

 

AT-2000 S10% by sex

 

AT-2000 M&F S10% D20%

 

AT-2000 M&F S10% D20%

Disability table

 

Not applicable

 

Álvaro Vindas increase of 30%

 

 

Not applicable

 

Tasa 1927 increase of 100%

 

Tasa 1927 increase of 100%

Disabled mortality table

 

AT-83 IAM Male

 

MI-85 Female

 

 

AT-83 IAM Male

 

MI-85 Female

 

MI-85 Female

Real growth of contributions above inflation

 

-

 

1%

 

 

-

 

1%

 

-