XML 135 R80.htm IDEA: XBRL DOCUMENT v3.25.1
Employees Benefits (Tables)
 12 Months Ended
Dec. 31, 2024
Employees Benefits  
Schedule of assets and actuarial liabilities
             
   
  FAF   Plan II
  12.31.24   12.31.23   12.31.24   12.31.23
Composition of actuarial assets and liabilities              
Present value of actuarial liabilities 3,181,366   3,348,786    20,547    21,789
Fair value of assets (3,734,685)   (3,647,431)   (21,712)   (22,845)
(Surplus) Deficit  (553,319)    (298,645)     (1,165)     (1,056)
Irrecoverable surplus - (asset ceiling)   553,319     298,645   1,165   1,056
Net actuarial (assets) liabilities -   -   -   -
               
Rollforward of irrecoverable surplus              
Beginning balance of irrecoverable surplus   298,645     482,263   1,056   1,923
Interest on irrecoverable surplus  28,491    47,021    99    187
Changes in irrecoverable surplus during the year   226,183    (230,639)    10     (1,054)
Ending balance of irrecoverable surplus   553,319     298,645   1,165   1,056
               
Rollforward of present value of actuarial liabilities              
Beginning balance of the present value of liabilities 3,348,786   3,121,348    21,789    20,822
Interest on actuarial obligations   308,002     293,231   1,963   1,935
Current service cost  19,226    18,153   -   -
Benefit paid  (229,382)    (233,865)     (1,937)     (1,947)
Actuarial losses - experience  35,984    81,782    377    460
Actuarial (gains) losses - economic hypotheses  (301,250)    68,137     (1,645)    519
Actuarial (gains) losses - demographic hypothesis -   -   -   -
Ending balance of actuarial liabilities 3,181,366   3,348,786    20,547    21,789
               
Rollforward of the fair value of the assets              
Beginning balance of the fair value of plan assets (3,647,431)   (3,603,611)   (22,845)   (22,745)
Interest income on assets plan  (336,492)    (340,252)     (2,062)     (2,122)
Benefit paid   229,382     233,865   1,937   1,947
Return on assets higher (lower) than projection  19,856    62,567   1,258    75
Ending Balance of the fair value of the assets (3,734,685)   (3,647,431)   (21,712)   (22,845)
               
Rollforward of comprehensive income              
Beginning balance  18,153    23,190   -   3,385
Reversion to accumulated losses (18,153)   (23,190)   -     (3,385)
Actuarial gains (losses)   265,266    (149,919)   1,268    (979)
Return on assets higher (lower) than projection (19,856)   (62,567)     (1,258)    (75)
Changes on irrecoverable surplus  (226,183)     230,639    (10)   1,054
Ending balance of comprehensive income  19,227    18,153   -   -
               
Costs recognized in statement of income              
Current service costs (19,226)   (18,153)   -   -
Interest on actuarial obligations  (308,002)    (293,231)     (1,963)     (1,935)
Projected return on assets   336,492     340,252   2,062   2,122
Interest on irrecoverable surplus (28,491)   (47,021)    (99)    (187)
Costs recognized in statement of income (19,227)   (18,153)   -   -
               
Estimated costs for the next year              
Costs of defined benefit (16,927)   (19,226)   -   -
Estimated costs for the next year (16,927)   (19,226)   -   -
Schedule of actuarial assumptions and demographic data
             
   
  FAF   Plan II
  12.31.24   12.31.23   12.31.24   12.31.23
Actuarial assumptions              
Economic hypothesis              
Discount rate 10.49%   9.54%   10.44%   9.43%
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 5,030   5,314   -   -
Number of beneficiary participants assisted  8,171   7,972   51   51
Schedule of composition of the investment portfolios
                                 
    FAF   Plan II
    12.31.24   12.31.23   12.31.24   12.31.23
Composition of the fund's portfolio                                
Fixed income   2,919,403   78.2%    2,607,913   71.5%    19,424   89.5%   20,629   90.3%
Variable income    361,891   9.7%    339,211   9.3%    1,874   8.6%    937   4.1%
Real estate    308,858   8.3%    368,391   10.1%    -   0.0%     23   0.1%
Other    144,533   3.9%    331,916   9.1%     414   1.9%   1,256   5.5%
    3,734,685   100.0%    3,647,431   100.0%    21,712   100.0%   22,845   100.0%
% of nominal return on assets   9.23%       9.44%       9.03%       9.33%    
Schedule of amounts represent the expected benefit payments for future periods and the average duration of the plan’s obligations
       
  FAF   Plan II
2025   252,912   2,038
2026   252,642   2,016
2027   253,066   1,991
2028   252,502   1,961
2029   253,677   1,927
2030 to 2034 1,289,942   8,934
Weighted average duration - in years 10.10   8.20
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   10.49%   11.49%    2,903,579   9.49%    3,510,948
Wage growth rate (1)   1.06%   2.06%    3,206,208   0.06%    3,160,684
(1)Actual rate.
Schedule of employees benefits
             
          Liabilities
          12.31.24   12.31.23
Medical assistance          61,278    66,245
F.G.T.S. Penalty (1)          75,771    70,535
Award for length of service           111,071     125,991
Other (2)           314,283     278,050
            562,403     540,821
               
Current          95,276    86,423
Non-current           467,127     454,398
(1)FGTS – Government Severance Indemnity Fund for Employees.
(2)Includes retirement bonus, life insurance and liabilities related to subsidiaries located abroad, if certain conditions are met upon termination, in accordance with the legislation of each country.
Schedule of actuarial liabilities related to other benefits
                                 
     
    Medical plan   F.G.T.S. penalty   Award for length of service   Other (1)
    12.31.24   12.31.23   12.31.24   12.31.23   12.31.24   12.31.23   12.31.24   12.31.23
Composition of actuarial liabilities                                
Present value of actuarial liabilities     61,278     66,245     75,771     70,535   111,071   125,991   314,283   278,050
Net actuarial liabilities     61,278     66,245     75,771     70,535   111,071   125,991   314,283   278,050
                                 
Rollforward of present value of actuarial liabilities                                
Beginning balance of present value of actuarial liabilities     66,245   119,729     70,535     60,657   125,991   112,225   278,050   228,700
Interest on actuarial liabilities    6,268     11,434    5,668    5,052     10,893     10,104     36,487     16,947
Current service costs     19    508    3,021    2,669    6,146    5,707     31,573     22,123
Past service costs     -     -     -     -    (15,040)     -     -    3,326
Benefits paid directly by the Company   (3,679)   (4,562)   (5,146)   (4,937)   (20,995)   (16,201)   (24,850)   (44,141)
Business combination     -     -     -     -     -     -     -     -
Actuarial (gains) losses - experience    1,350    (62,276)    5,952    5,938     11,472     12,745     81,695   103,847
Actuarial (gains) losses - demographic hypothesis     (811)     -     -     -     -     -     (122)     (6,504)
Actuarial (gains) losses - economic hypothesis     (8,114)    1,412     (4,258)    1,156     (7,397)    1,411     (124,617)     (6,747)
Actuarial (gains) losses - exchange variation     -     -     -     -     -     -     36,067    (39,501)
Ending balance of liabilities     61,278     66,245     75,772     70,535   111,070   125,991   314,283   278,050
                                 
Rollforward of the fair value of the assets                                
Benefits paid directly by the Company    3,679    4,562    5,146    4,937     20,995     16,201     24,850     44,141
Contributions of the sponsor   (3,679)   (4,562)   (5,146)   (4,937)   (20,995)   (16,201)   (24,850)   (44,141)
Ending Balance of the fair value of the assets     -     -     -     -     -     -     -     -
                                 
Rollforward of comprehensive income                                
Beginning balance   110,432     49,568    (12,165)     (5,071)     -     -     (134,273)    (84,008)
Actuarial gains (losses)    7,575     60,864     (1,694)     (7,094)     -     -     43,044    (90,596)
Exchange variation      -     -     -     -     -     -     36,067     40,331
Ending balance of comprehensive income   118,007   110,432    (13,859)    (12,165)     -     -    (55,162)     (134,273)
                                 
Costs recognized in statement of income                                
Interest on actuarial liabilities     (6,268)    (11,434)     (5,668)     (5,052)    (10,893)    (10,104)    (36,487)    (16,947)
Current service costs    (19)     (508)     (3,021)     (2,669)     (6,146)     (5,707)    (31,573)    (22,123)
Past service costs     -     -     -     -     15,040     -     -     (3,326)
Immediate recognition of reduction     -     -     -     -     (4,075)    (14,156)     -     -
Cost recognized in statement of income     (6,287)    (11,942)     (8,689)     (7,721)     (6,074)    (29,967)    (68,060)    (42,396)
                                 
Estimated costs for the next year                                
Current service costs     -    (19)     (3,103)     (3,021)     (5,423)     (6,146)     (2,257)    (30,317)
Interest on actuarial liabilities     (6,265)     (6,268)     -     (5,669)     -    (10,893)     -    (35,728)
Estimated costs for the next year     (6,265)     (6,287)     (3,103)     (8,690)     (5,423)    (17,039)     (2,257)    (66,045)
(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   12.31.24   12.31.23   12.31.24   12.31.23   12.31.24   12.31.23
Economic hypothesis                        
Discount rate   9.61%   9.61%   10.61%   9.42%   10.61%   13.77%
Inflation rate   3.50%   3.50%   3.50%   3.50%   3.50%   11.75%
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%   3.50%   8.34%
F.G.T.S. balance growth   N/A   N/A   3.50%   3.41%   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   2024   2023   2024   2023        
Demoraphic data                        
Number of active participants   -   1,015   93,575    92,120        
Number of assisted beneficiary participants   1,189   1,415     -   -        
(1)Includes retirement bonus and life insurance benefits.
Schedule of future payments
                   
Payments   Medical plan   F.G.T.S. penalty   Award for length of service   Other   Total
                     
2025   2,055   25,006   17,979   50,236   95,276
2026   2,472   5,788   15,904   25,247   49,411
2027   2,922   6,343   15,231   27,544   52,040
2028   3,294   6,233   18,204   28,432   56,163
2029   3,779   7,791   17,757   29,827   59,154
2030 to 2034   26,569   46,271   80,764   275,565   429,169
Weighted average duration - in years   15.20   5.10   4.80   7.64    
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%   11.43%   52,860   9.43%   71,376
Medical inflation   6.60%   7.60%   71,411   5.60%   52,721
Award for length of service                    
Discount rate   10.66%   11.66%    106,477   9.66%    116,108
Turnover   Historical   +3%   95,576   -3%    131,456
F.G.T.S. penalty                    
Discount rate   10.61%   11.61%   72,486   9.61%   79,451
Wage growth rate   3.50%   4.50%   76,423   2.50%   75,170
Turnover   Historical   +3%   65,196   -3%   90,708