XML 249 R154.htm IDEA: XBRL DOCUMENT v3.19.1
Subsequent events to the reporting date - Financial Position (Details) - BRL (R$)
R$ in Thousands
Dec. 31, 2018
Dec. 31, 2017
Dec. 31, 2016
Dec. 31, 2015
Current assets        
Cash and cash equivalents R$ 4,387,453 R$ 1,076,833 R$ 1,614,697 R$ 1,477,246
Financial instruments 21,098,565 1,631,505    
Derivative financial instruments 352,454 77,090    
Trade accounts receivable 2,537,058 2,297,763    
Inventories 1,853,104 1,198,265    
Recoverable taxes 296,832 300,988    
Other assets 169,175 119,610    
Total current assets 30,798,892 6,800,088    
Non-current assets        
Derivative financial instruments 141,480 56,820    
Recoverable taxes 231,498 283,757    
Advances to suppliers 218,493 221,555    
Judicial deposits 129,005 113,613    
Deferred taxes 8,998 2,606    
Other assets 30,283 31,466    
Non-current assets other than biological, PPE, intangible assets and investments 823,409 770,792    
Investments 14,338 6,764    
Biological assets 4,935,905 4,548,897 4,072,528  
Property, plant and equipment 17,020,259 16,211,228 17,020,259  
Intangible assets 180,311 141,785 172,947  
Biological assets, PPE, Intangible assets and investments 22,310,343 20,955,315    
Total non-current assets 23,133,752 21,726,107    
Total assets 53,932,644 28,526,195 29,371,275  
Current liabilities        
Loans and financing 3,425,399 2,115,067    
Derivative financial instruments 596,530 23,819    
Trade accounts payable 632,565 621,179    
Payroll and charges 234,192 196,467    
Taxes payable 243,835 125,847    
Dividends payable 5,434 180,550    
Total current liabilities 6,058,678 3,719,066    
Noncurrent liabilities        
Loans and financing 27,648,657 10,076,789    
Derivative financial instruments 1,040,170 104,077    
Provision for contingencies 351,270 317,069 246,634  
Deferred taxes 1,038,133 1,787,413    
Total non-current liabilities 35,848,031 13,190,518    
Total liabilities 41,906,709 16,909,584 19,246,286  
Equity        
Shareholders' equity controlling 12,012,007 11,616,611 10,124,989  
Non-controlling interest in subsidiaries' equity 13,928      
Total equity 12,025,935 11,616,611 R$ 10,124,989 R$ 9,187,759
Total equity and liabilities 53,932,644 28,526,195    
Fair value        
Non-current assets        
Total assets 26,528,404 6,314,312    
Noncurrent liabilities        
Total liabilities 1,636,700 R$ 127,896    
Business combinations | Fibria | Fair value        
Current assets        
Cash and cash equivalents 1,795,000      
Financial instruments 4,316,000      
Derivative financial instruments 211,000      
Trade accounts receivable 1,302,000      
Inventories 6,187,000      
Recoverable taxes 261,000      
Other assets 213,000      
Total current assets 14,285,000      
Non-current assets        
Non-current financial assets 173,000      
Derivative financial instruments 455,000      
Recoverable taxes 988,000      
Advances to suppliers 604,000      
Judicial deposits 210,000      
Deferred taxes 1,567,000      
Other assets 227,000      
Non-current assets other than biological, PPE, intangible assets and investments 4,224,000      
Investments 200,000      
Biological assets 4,580,000      
Property, plant and equipment 25,044,000      
Right of use 2,761,000      
Unallocated parcel-Goodwill 7,897,000      
Biological assets, PPE, Intangible assets and investments 50,951,000      
Total non-current assets 55,175,000      
Total assets 69,460,000      
Current liabilities        
Loans and financing 3,136,000      
Derivative financial instruments 276,000      
Lease Liabilities 349,000      
Trade accounts payable 3,427,000      
Payroll and charges 402,000      
Taxes payable 129,000      
Dividends payable 6,000      
Other accounts payable 150,000      
Total current liabilities 7,875,000      
Noncurrent liabilities        
Loans and financing 17,591,000      
Lease Liabilities 2,412,000      
Derivative financial instruments 126,000      
Provision for contingencies 3,182,000      
Deferred taxes 558,000      
Other accounts payable 369,000      
Total non-current liabilities 24,238,000      
Total liabilities 32,113,000      
Equity        
Shareholders' equity controlling 37,236,000      
Non-controlling interest in subsidiaries' equity 111,000      
Total equity 37,347,000      
Total equity and liabilities 69,460,000      
Business combinations | Fibria | Fair value | Other        
Non-current assets        
Intangible assets 309,000      
Business combinations | Fibria | Fair value | Customer relationship        
Non-current assets        
Intangible assets 9,031,000      
Business combinations | Fibria | Fair value | Softwares        
Non-current assets        
Intangible assets 21,000      
Business combinations | Fibria | Fair value | Cultivars        
Non-current assets        
Intangible assets 143,000      
Business combinations | Fibria | Fair value | Supplier contracts        
Non-current assets        
Intangible assets 172,000      
Business combinations | Fibria | Fair value | Port assets        
Non-current assets        
Intangible assets 749,000      
Business combinations | Fibria | Fair value | Added value of contracts-leases        
Non-current assets        
Intangible assets R$ 44,000