XML 238 R143.htm IDEA: XBRL DOCUMENT v3.19.1
Equity - Calculation of proposed dividends (Details) - BRL (R$)
R$ in Thousands
 12 Months Ended
May 09, 2018
Dec. 11, 2017
Dec. 31, 2018
Dec. 31, 2017
Dec. 31, 2016
Minimum Mandatory Dividends Payable Computation, Article 26, c), i)          
Net income (loss) under statutory book for the year     R$ 318,339 R$ 1,807,433  
Legal Reserve 5% - Art. 31, "a" of the Bylaws and Art. 193 of Federal Law 6,404/76     15,917 90,372  
Tax Incentive Result (Profit from Exploration) Art. 19 of Decree 1,598/77     288,557 196,604  
Dividend distribution base     13,865 1,520,457  
Proposed dividends     3,466 380,115  
Interest on own capital       (199,835)  
Minimum mandatory dividends payable       180,280  
Dividends paid     210,205 570,568 R$ 299,926
Minimum Mandatory Dividends Payable Computation, Article 26, c), ii)          
Net income (loss) under statutory book for the year     318,339 1,807,433  
Financial income     (459,707) (379,049) (2,277,924)
Financial expenses     5,302,220 1,397,889 1,156,204
Depreciation/Amortization/Depletion     1,563,223 1,402,778 1,403,518
Fair Value of Biological Assets     (129,187) 192,504 R$ (780,666)
Minimum mandatory dividends - 25%     R$ 3,466 380,115  
Interest on own capital       (199,835)  
Minimum mandatory dividends payable       180,280  
Minimum Mandatory Dividends Payable Computation, Article 26, c), i)          
Minimum Mandatory Dividends Payable Computation, Article 26, c), i)          
Net income (loss) under statutory book for the year       1,807,433  
Legal Reserve 5% - Art. 31, "a" of the Bylaws and Art. 193 of Federal Law 6,404/76       90,372  
Tax Incentive Result (Profit from Exploration) Art. 19 of Decree 1,598/77       196,604  
Dividend distribution base       1,520,458  
Proposed dividends       380,115  
Interest on own capital R$ 199,835     199,835  
Withholding Income Tax on interest on own capital       (29,975)  
Minimum mandatory dividends payable       210,255  
Dividends paid   R$ 380,115      
Minimum Mandatory Dividends Payable Computation, Article 26, c), ii)          
Net income (loss) under statutory book for the year       1,807,433  
Minimum mandatory dividends - 25%       380,115  
Interest on own capital R$ 199,835     199,835  
Withholding Income Tax on interest on own capital       (29,975)  
Minimum mandatory dividends payable       210,255  
Minimum Mandatory Dividends Payable Computation, Article 26 c), ii)          
Minimum Mandatory Dividends Payable Computation, Article 26, c), i)          
Net income (loss) under statutory book for the year       1,807,433  
Proposed dividends       351,513  
Interest on own capital       199,835  
Withholding Income Tax on interest on own capital       (29,975)  
Minimum mandatory dividends payable       181,653  
Minimum Mandatory Dividends Payable Computation, Article 26, c), ii)          
Net income (loss) under statutory book for the year       1,807,433  
Financial income       (379,049)  
Financial expenses       1,397,889  
Depreciation/Amortization/Depletion       1,402,778  
IRPJ and CSLL       431,632  
EBITDA       4,660,683  
Fair Value of Biological Assets       (192,504)  
Other non-recurring adjustments       146,720  
Adjusted EBITDA       4,614,899  
Sustaining CAPEX       (1,099,771)  
Operating Cash Generation - GCO       3,515,128  
Minimum mandatory dividends - 25%       351,513  
Interest on own capital       199,835  
Withholding Income Tax on interest on own capital       (29,975)  
Minimum mandatory dividends payable       181,653  
Interest on equity, net of Withholding Income Tax       169,860  
Difference between the minimum dividend amount previously calculated       R$ 1,373