XML 91 R59.htm IDEA: XBRL DOCUMENT v3.24.1.u1
Employees benefits (Tables)
 12 Months Ended
Dec. 31, 2023
Employees Benefits  
Schedule of assets and actuarial liabilities
               
  FAF   Plan II
  12.31.23   12.31.22   12.31.23   12.31.22
Composition of actuarial assets and liabilities              
Present value of actuarial liabilities  3,348,786    3,121,348     21,789     20,822
Fair value of assets   (3,647,431)     (3,603,611)    (22,845)    (22,745)
(Surplus) Deficit   (298,645)     (482,263)   (1,056)   (1,923)
Irrecoverable surplus - (asset ceiling) 298,645   482,263    1,056    1,923
Net actuarial (assets) liabilities   -     -     -     -
               
Rollforward of irrecoverable surplus              
Beginning balance of irrecoverable surplus 482,263   207,230    1,923     -
Interest on irrecoverable surplus   47,021     18,152    187     -
Changes in irrecoverable surplus during the year   (230,639)   256,881   (1,054)    1,923
Ending balance of irrecoverable surplus 298,645   482,263    1,056    1,923
               
Rollforward of present value of actuarial liabilities              
Beginning balance of the present value of liabilities  3,121,348    3,340,497     20,822     23,981
Interest on actuarial obligations 293,231   283,241    1,935    1,997
Current service cost   18,153     23,189     -     -
Benefit paid   (233,865)     (213,804)   (1,947)   (1,838)
Actuarial losses - experience   81,782    (36,292)    460   (1,358)
Actuarial (gains) losses - economic hypotheses   68,137     (242,957)    519   (1,414)
Actuarial (gains) losses - demographic hypothesis   -    (32,526)     -     (546)
Ending balance of actuarial liabilities  3,348,786    3,121,348     21,789     20,822
               
Rollforward of the fair value of the assets              
Beginning balance of the fair value of plan assets   (3,603,611)     (3,547,727)    (22,745)    (22,298)
Interest income on assets plan   (340,252)     (301,394)   (2,122)   (1,851)
Benefit paid 233,865   213,804    1,947    1,838
Return on assets higher (lower) than projection   62,567     31,706   75     (434)
Ending Balance of the fair value of the assets   (3,647,431)     (3,603,611)    (22,845)    (22,745)
               
Rollforward of comprehensive income              
Beginning balance   23,190     26,741    3,385   (2,485)
Reversion to accumulated losses  (23,190)    (26,741)   (3,385)    2,485
Actuarial gains (losses)   (149,919)   311,776     (979)    2,772
Return on assets higher (lower) than projection  (62,567)    (31,705)    (75)    434
Changes on irrecoverable surplus 230,639     (256,881)    1,054    179
Ending balance of comprehensive income   18,153     23,190     -    3,385
               
Costs recognized in statement of income              
Current service costs (18,153)   (23,190)     -     -
Interest on actuarial obligations   (293,231)     (283,241)   (1,935)   (1,997)
Projected return on assets 340,252   301,394    2,122    1,851
Interest on irrecoverable surplus  (47,021)    (18,153)     (187)     -
Costs recognized in statement of income  (18,153)    (23,190)     -     (146)
               
Estimated costs for the next year              
Costs of defined benefit  (19,226)    (18,153)     -     -
Estimated costs for the next year  (19,226)    (18,153)     -     -
Schedule of actuarial assumptions and demographic data
             
  FAF   Plan II
  12.31.23   12.31.22   12.31.23   12.31.22
Actuarial assumptions              
Economic hypothesis              
Discount rate 9.54%   9.75%   9.43%   9.73%
Inflation rate 3.50%   3.50%   3.50%   3.50%
Wage growth rate 4.60%   4.60%   N/A   N/A
Demographic hypothesis              
Mortality schedule AT-2000 Basic, by gender   AT-2000 Basic, by gender   AT-2000 Basic, by gender   AT-2000 Basic, by gender
Mortality schedule - Disabled CSO-58   CSO-58   CSO-58   CSO-58
Demographic data              
   Number of active participants 5,314   5,669                       -                          -   
   Number of beneficiary participants assisted  7,972   7,884   51   51
Schedule of composition of the investment portfolios
                               
    FAF   Plan II
    12.31.23   12.31.22   12.31.23   12.31.22
Composition of the fund's portfolio                                
Fixed income     2,607,913   71.5%    2,385,591   66.2%    20,629   90.3%   19,969   87.8%
Variable income     339,211   9.3%   421,622   11.7%   937   4.1%     1,115   4.9%
Real estate     368,391   10.1%   342,343   9.5%     23   0.1%   23   0.1%
Other     331,916   9.1%   454,055   12.6%   1,256   5.5%     1,638   7.2%
      3,647,431   100.0%    3,603,611   100.0%    22,845   100.0%   22,745   100.0%
% of nominal return on assets   9.44%       8.50%       9.33%       8.30%    
Schedule of amounts represent the expected benefit payments for future periods and the average duration of the plan’s obligations
     
  FAF   Plan II
2024 240,517    1,954
2025 239,946    1,935
2026 239,731    1,914
2027 240,288    1,888
2028 239,854    1,859
2029 to 2033  1,223,676    8,698
Weighted average duration - in years  10.95   8.88
Schedule of quantitative sensitivity analysis regarding the relevant assumptions of defined benefit plan FAF
                   
    Assumptions utilized   Variation of (+1%)   Variation of (-1%)
Relevant assumptions     Average rate   Actuarial liabilities   Average rate   Actuarial liabilities
Benefit plan - FAF                    
Discount rate   9.54%   10.54%     3,031,526   8.54%     3,729,735
Wage growth rate (1)   1.06%   2.06%     3,373,686   0.06%     3,322,461

(1)  Actual rate.
Schedule of employee benefits
               
      Liabilities
          12.31.23   12.31.22
Medical assistance           66,245   119,729
F.G.T.S. Penalty (1)           70,535     60,657
Award for length of service         125,991   112,225
Other         278,050   228,701
          540,821   521,312
               
Current           86,423     64,367
Non-current         454,398   456,945
(1)FGTS – Government Severance Indemnity Fund for Employees.
Schedule of actuarial liabilities related to other benefits
                               
    Medical plan   F.G.T.S. penalty   Award for length of service   Other (1)
    12.31.23   12.31.22   12.31.23   12.31.22   12.31.23   12.31.22   12.31.23   12.31.22
Composition of actuarial liabilities                                
Present value of actuarial liabilities     66,245   119,729     70,535     60,657   125,991   112,225   278,050   228,700
Net actuarial liabilities     66,245   119,729     70,535     60,657   125,991   112,225   278,050   228,700
                                 
Rollforward of present value of actuarial liabilities                                
Beginning balance of present value of actuarial liabilities   119,729   195,345     60,657     53,881   112,225     98,474   228,700   203,202
Interest on actuarial liabilities     11,434     16,805    5,052    4,071     10,104    7,997     16,947     15,388
Current service costs    508    678    2,669    2,480    5,707    5,221     22,123     22,804
Past service costs     -     -     -     -     -     -    3,326     -
Benefits paid directly by the Company   (4,562)   (8,811)   (4,937)   (11,482)   (16,201)   (14,542)   (44,141)   (26,633)
Business combination     -     -     -     -     -     -     -     -
Actuarial (gains) losses - experience    (62,276)    (55,928)    5,938     13,589     12,745     17,357   103,847     15,764
Actuarial (gains) losses - demographic hypothesis     -    (12,325)     -    2,237     -    1,935     (6,504)    1,623
Actuarial (gains) losses - economic hypothesis    1,412    (16,035)    1,156     (4,119)    1,411     (4,217)     (6,747)     19,775
Actuarial (gains) losses - exchange variation     -     -     -     -     -     -    (39,501)    (23,223)
Ending balance of liabilities     66,245   119,729     70,535     60,657   125,991   112,225   278,050   228,700
                                 
Rollforward of the fair value of the assets                                
Benefits paid directly by the Company    4,562    8,811    4,937     11,482     16,201     14,542     44,141     26,633
Contributions of the sponsor     (4,562)     (8,811)     (4,937)    (11,482)    (16,201)    (14,542)    (44,141)    (26,633)
Ending Balance of the fair value of the assets     -     -     -     -     -     -     -     -
                                 
Rollforward of comprehensive income                                
Beginning balance     49,568    (34,720)     (5,071)    6,636     -     -    (84,008)    (84,050)
Actuarial gains (losses)     60,864     84,288     (7,094)    (11,707)     -     -    (90,596)    (37,162)
Exchange variation      -     -     -     -     -     -     40,331     37,204
Ending balance of comprehensive income   110,432     49,568    (12,165)     (5,071)     -     -     (134,273)    (84,008)
                                 
Costs recognized in statement of income                                
Interest on actuarial liabilities    (11,434)    (16,805)     (5,052)     (4,071)    (10,104)     (7,997)    (16,947)    (15,388)
Current service costs     (508)     (678)     (2,669)     (2,480)     (5,707)     (5,221)    (22,123)    (22,804)
Past service costs         -     -     -     -     -     (3,326)     -
Immediate recognition of reduction     -     -     -     -    (14,156)    (15,075)     -     -
Cost recognized in statement of income    (11,942)    (17,483)     (7,721)     (6,551)    (29,967)    (28,293)    (42,396)    (38,192)
                                 
Estimated costs for the next year                                
Current service costs    (19)     (508)     (3,021)     (2,669)     (6,146)     (5,707)    (30,317)    (22,804)
Interest on actuarial liabilities     (6,268)    (11,434)     (5,669)     (5,052)    (10,893)    (10,104)    (35,728)    (15,388)
Estimated costs for the next year     (6,287)    (11,942)     (8,690)     (7,721)    (17,039)    (15,811)    (66,045)    (38,192)
(1)Considers the sum of the retirement compensation, life insurance benefits and compensation for time of service granted in certain subsidiaries of Company.
Schedule of main actuarial assumptions and demographic data
                       
    Medical plan   F.G.T.S. penalty   Other (1)
Actuarial assumptions   12.31.23   12.31.22   12.31.23   12.31.22   12.31.23   12.31.22
Economic hypothesis                        
Discount rate   9.61%   9.73%   9.42%   9.66%   13.77%   8.71%
Inflation rate   3.50%   3.50%   3.50%   3.50%   11.75%   4.88%
Medical inflation   6.60%   6.60%   N/A   N/A   N/A   N/A
Wage growth rate   N/A   N/A   3.50%   3.50%   8.34%   4.88%
F.G.T.S. balance growth   N/A   N/A   3.41%   3.70%   N/A   N/A
Demographic hypothesis                        
Mortality schedule    AT-2000 Basic by gender     AT-2000 Basic by gender     AT-2000 Basic by gender     AT-2000 Basic by gender         
Disability entry schedule    N/A     N/A     Vindas Álvaro's attenuated 30%     Vindas Álvaro's attenuated 30%         
Schedule of turnover - BRF's historical   2023   2022   2023   2022        
Demoraphic data                        
Number of active participants   1,015     13,776   92,120     91,490        
Number of assisted beneficiary participants   1,415   1,610    -     -        
Schedule of future payments
                   
Payments   Medical plan   F.G.T.S. penalty   Award for length of service   Other   Total
                     
2024   2,016   20,718   20,704   42,985   86,423
2025   2,350   4,955   16,507   19,058   42,870
2026   2,773   5,652   16,355   20,007   44,787
2027   3,212   6,385   15,453   21,680   46,730
2028   3,603   6,237   18,939   22,861   51,640
2029 to 2033   25,324   41,929   86,808   221,431   375,492
Weighted average duration - in years   15.62   5.59   5.15   9.61    
Schedule of sensitivity analysis post-employment plans
                   
    Assumptions utilized   (+) Variation   (-) Variation
Relevant assumptions     Average (%)   Actuarial liabilities    Average (%)   Actuarial liabilities 
Medical plan                    
Discount rate   9.61%   10.61%    56,322   8.61%    78,929
Medical inflation   6.60%   7.60%    78,902   5.60%    56,260
Award for length of service                    
Discount rate   9.42%   10.42%     120,327   8.42%     132,249
Turnover   Historical   +3%     107,233   -3%     151,251
F.G.T.S. penalty                    
Discount rate   9.42%   10.42%    67,125   8.42%    74,375
Wage growth rate   3.50%   4.50%    71,226   2.50%    69,899
Turnover   Historical   +3%    59,720   -3%    86,071