XML 81 R59.htm IDEA: XBRL DOCUMENT v3.23.1
EMPLOYEE BENEFITS (Tables)
12 Months Ended
Dec. 31, 2022
EMPLOYEE BENEFITS  
Schedule of total assets and liabilities of all types of employee benefits granted

    

2022

    

2021

Plan assets - Defined contribution pension plan

 

9,179

4,942

Total assets

 

9,179

4,942

 

Actuarial liabilities - Defined benefit pension plan

 

658,492

1,083,719

Acturial liabilities - Post-employment health care benefit

 

224,180

318,181

Retirement and termination benefit liabilities

 

11,222

13,290

Total liabilities

 

893,894

1,415,190

Current

516

39

Non-current

 

893,378

1,415,151

Post-employment defined benefit pension plans  
EMPLOYEE BENEFITS  
Summary of sensitivity analysis

    

1% Increase

    

1% Decrease

Discount rate 

 

18,477

 

(12,645)

Defined benefit pension plan  
EMPLOYEE BENEFITS  
Schedule of current expenses of benefit plans

    

2022

    

2021

    

2020

Cost of current service 

 

63,616

74,840

 

69,323

Interest expense 

 

169,526

170,897

 

191,326

Return on plan assets 

 

(150,700)

(136,933)

 

(156,475)

Past service cost 

 

7,093

 

3,967

Settlement 

 

(847)

 

(11,609)

Interest cost on unrecoverable surplus 

 

10,440

4,371

 

7,413

Net pension cost 

 

92,882

119,421

 

103,945

Schedule of reconciliations of assets and liabilities of benefit plans

    

2022

    

2021

Present value of defined benefit obligation

 

(3,841,213)

(5,409,065)

Fair value of plan assets

 

3,499,475

4,647,361

Asset ceiling restrictions on recognition of net funded assets

 

(316,754)

(322,015)

Net

(658,492)

(1,083,719)

Defined benefit obligation

 

(658,492)

(1,083,719)

Schedule of variation of plan obligations and assets

    

2022

    

2021

    

2020

Variation of the plan obligations 

Obligation at the begining of the year

 

5,409,065

 

5,921,285

 

4,601,965

Cost of service

 

63,616

74,840

 

69,323

Interest expense

 

169,526

170,897

 

191,326

Payments of the benefits

 

(317,779)

(486,310)

 

(434,650)

Past service cost

 

7,093

 

3,967

Settlement

 

(228,881)

 

(190,948)

Acturial remeasurements

 

(1,058,898)

(457,421)

 

467,106

Exchange Variance

(424,317)

407,562

1,213,196

Obligation at the end of the year

 

3,841,213

 

5,409,065

 

5,921,285

    

2022

    

2021

    

2020

Variation of the plan assets 

Fair value of the plan assets at the begining of the year

 

4,647,361

 

4,652,000

 

3,656,891

Return of the plan assets

 

150,700

136,933

 

156,475

Contributions from sponsors

 

173,316

244,123

 

224,979

Settlement

 

(228,034)

 

(179,339)

Payments of benefits

 

(317,779)

(486,310)

 

(434,650)

Remeasurement

 

(791,672)

25,498

 

334,675

Exchange Variance

(362,451)

303,151

892,969

Fair value of plan assets at the end of the year

 

3,499,475

 

4,647,361

 

4,652,000

Summary of actuarial gains and losses recognized in other comprehensive income

    

2022

    

2021

    

2020

Return of the plan assets

791,672

(25,498)

 

(334,675)

Actuarial Remeasurements

 

(1,058,898)

(457,421)

 

467,106

Restriction recognized in Other Comprehensive Income

 

4,965

178,941

 

(42,317)

Remeasurements recognized in Other Comprehensive Income

 

(262,261)

(303,978)

 

90,114

Summary of historical actuarial remeasurements

    

2022

    

2021

    

2020

    

2019

    

2018

Present value of defined benefit obligation 

 

(3,841,213)

(5,409,065)

(5,921,285)

 

(4,601,965)

 

(4,391,251)

Fair value of the plan assets 

 

3,499,475

4,647,361

4,652,000

 

3,656,891

 

3,568,934

Surplus (Deficit) 

 

(341,738)

(761,704)

(1,269,285)

 

(945,074)

 

(822,317)

Experience adjustments on plan liabilities (Gain) 

 

(1,058,898)

(457,421)

467,106

 

546,911

 

(370,083)

Experience adjustments on plan assets (Gain) 

 

791,672

(25,498)

(334,675)

 

(386,767)

 

253,301

Summary of allocation for plan assets

2022

    

Brazilian Plans

    

American Plans

Fixed income

 

99.5%

48.1%

Variable income

 

41.2%

Others

 

0.5%

10.7%

Total

 

100.0%

100.0%

2021

    

Brazilian Plans

    

American Plans

Fixed income

 

99.2%

50.4%

Variable income

 

43.0%

Others

 

0.8%

6.6%

Total

 

100.0%

100.0%

Summary of assumptions

    

2022

Brazilian Plan

    

North America Plan

Average discount rate 

 

9.81%

5.05% -5.11%

Rate of increase in compensation 

 

Not applicable

 

3.00%

Mortality table 

 

AT-2000 per sex

 

RP-2006 and MP-2022

Mortality table of disabled 

 

AT-2000 per sex

 

RP-2006 and MP-2022

Rate of rotation 

 

Null

 

Based on age and/or the service

2021

    

Brazilian Plan

    

North America Plan

Average discount rate 

 

8.82%

2.80% - 2.90%

Rate of increase in compensation 

 

Not applicable

 

3.00%

Mortality table 

 

AT-2000 per sex

 

RP-2006 and MP-2021

Mortality table of disabled 

 

AT-2000 per sex

 

RP-2006 and MP-2021

Rate of rotation 

 

Null

 

Based on age and/or the service

Post-employment health care benefit  
EMPLOYEE BENEFITS  
Schedule of current expenses of benefit plans

    

2022

    

2021

    

2020

Current service cost 

 

3,005

3,458

 

4,964

Interest expense 

 

8,102

8,239

 

11,311

Past service cost 

 

(32,434)

 

(660)

Net cost pension benefit 

 

11,107

(20,737)

 

15,615

Schedule of reconciliations of assets and liabilities of benefit plans

    

2022

    

2021

Present value of obligations 

 

(224,180)

(318,181)

Total net liabilities 

 

(224,180)

(318,181)

Schedule of variation of plan obligations and assets

    

2022

    

2021

    

2020

Change in benefit obligation 

Benefit obligation at beginning of the year 

 

318,181

 

362,944

 

298,989

Cost of service 

 

3,005

3,458

 

4,964

Interest expense 

 

8,102

8,239

 

11,311

Past service cost 

 

(32,434)

 

(660)

Contributions from participants 

 

1,472

2,032

 

2,349

Payment of benefits 

 

(17,488)

(17,431)

 

(20,870)

Remeasurements 

 

(61,524)

(36,938)

 

(23,533)

Exchange variations 

 

(27,568)

28,311

 

90,394

Benefit obligation at the end of the year 

 

224,180

318,181

 

362,944

    

2022

    

2021

    

2020

Change in plan assets 

Contributions from sponsors 

 

16,016

24,713

 

19,150

Contributions from participants 

 

1,472

2,032

 

2,349

Payments of benefits 

 

(17,488)

(26,745)

 

(21,499)

Fair value of plan assets at end of the year 

 

 

Summary of actuarial gains and losses recognized in other comprehensive income

    

2022

    

2021

    

2020

Losses / Gains on actuarial obligation

 

(61,524)

(36,938)

(23,533)

Actuarial losses recognized in Equity 

 

(61,524)

(36,938)

(23,533)

Summary of historical actuarial remeasurements

    

2022

    

2021

    

2020

    

2019

    

2018

Present value of defined benefit obligation 

 

(224,180)

(318,181)

(362,944)

 

(298,989)

 

(272,959)

Deficit 

 

(224,180)

(318,181)

(362,944)

 

(298,989)

 

(272,959)

Experience adjustments on plan liabilities 

 

(61,524)

(36,938)

(23,533)

 

11,202

 

(40,841)

Summary of assumptions

    

2022

    

2021

Average discount rate

 

5.05% - 5.11%

2.80% - 2.90%

Health treatment - rate assumed next year

 

5.01% - 6.70%

4.99% - 6.20%

Health treatment - Assumed rate of decline in the cost to achieve in the years of 2028 to 2041

 

3.30% - 3.75%

3.20% - 4.50%

Summary of sensitivity analysis

    

1% Increase

    

1% Decrease

Effect over total service costs and interest costs 

 

1,353

 

(1,090)

Effect over benefit plan obligations 

 

20,829

 

(17,589)