XML 92 R63.htm IDEA: XBRL DOCUMENT v3.22.1
Employee Benefits and Private Pension Plan (Tables)
12 Months Ended
Dec. 31, 2021
Employee benefits and private pension plan  
Post-employment benefits

The amounts related to such benefits were determined based on a valuation conducted by an independent actuary and reviewed by management as of December 31, 2021.

 

 

12/31/2021

 

12/31/2020


Health and dental care plan (1)

159,867

 

200,318


Indemnification of FGTS

38,617

 

53,952


Seniority bonus (2)

5,570

 

16,336


Life insurance (1)

11,665

 

14,118


Total

215,719

 

284,724


Current

21,082

 

27,077


Non-current

194,637

 

257,647


 

(1) Only IPP, Tropical and Iconic.

(2) In 2021, there was a change in the seniority bonus policy for retirement, with a reduction in the benefit (Ultragaz and Ipiranga).

Changes in provision for post-employment benefits

The change in the present value of the post-employment benefit obligation occurred as follows:

 

 

12/31/2021


 

12/31/2020


Opening balance

284,724


 

272,867


Expense for the year of continuing operations

15,585


 

11,622


Expense (revenue) for the year of discontinued operations

2,951


 

(6,411

)

(Gain) Losses from changes in actuarial assumptions

(58,954

)

 

24,822


Benefits paid directly by Company and its subsidiaries

(18,400

)

 

(18,969

)

Exchange rates from post employment benefits

217


 

793


  Reclassification to liabilities held for sale (i)

(10,404

)

 

-


Ending balance

215,719


 

284,724


 

(i) For further information see Note 3.c.1.

Post-employment benefit expense

The total of expense in each year is presented below: 

 

 

2021


 

2020


 

2019






Re-presented

Re-presented

Health and dental care plan

15,265


 

11,127


 

10,442


Indemnification of FGTS

4,409


 

6,199


 

(5,423

)

Seniority bonus

(4,886

)

 

(6,821

)

 

3,580


Life insurance

797


 

1,117


 

1,293


Total

15,585


 

11,622


 

9,892


Significant actuarial assumptions adopted

The main actuarial assumptions used are:

 

Economic factors

12/31/2021

 

12/31/2020

 

% p.a.

 

% p.a.

Discount rate for the actuarial obligation at present value

8.93

 

8.22

Average projected salary growth rate

7.07

 

7.07

Inflation rate (long term)

3.25

 

3.25

Growth rate of medical services

7.38

 

7.38

Sensitivity analysis

12/31/2021

 

 

 

 

 

 

 

Assumption

Change in assumptions

 

Decrease in liability

 

Change in assumptions

 

Increase in liability

Discount rate

increase by 1.0 p.p.

 

24,196

 

decrease by 1.0 p.p.

 

24,293

Wage growth rate

decrease by 1.0 p.p.

 

3,002

 

increase by 1.0 p.p.

 

2,258

Medical services growth rate

decrease by 1.0 p.p.

 

19,218

 

increase by 1.0 p.p.

 

23,522