XML 91 R29.htm IDEA: XBRL DOCUMENT v3.20.1
SHARE-BASED COMPENSATION PLAN
12 Months Ended
Dec. 31, 2019
SHARE-BASED COMPENSATION PLAN  
SHARE-BASED COMPENSATION PLAN

22.SHARE-BASED COMPENSATION PLAN

On December 31, 2019, the Company had 3 (three) share-based, long-term compensation plans, (i) Phantom stock option plan (“PS”) and (ii) Share Appreciation Rights (“SAR”), both settled in local currency and (iii) common stock options, settled in shares.

22.1            Long term compensation plans (“PS and SAR”)

Certain executives and key members of the Management have a long-term compensation plan linked to the share price with payment in cash.

Throughout 2019, the Company granted the SAR and PLUS (Share Appreciation Rights) (“SAR”) plans of phantom stock options. In this plan, the beneficiaries should invest 5% of the total amount corresponding to the number of options of phantom shares at the grant date and 20% after 3 (three) years to acquire the option. The Company also granted long-term incentive plans to its key members as part of its retention policy. In this program, the beneficiary does not make any investment.

The vesting period of options may vary from 3 (three) to 5 (five) years, as of the grant date, in accordance with the characteristics of each plan.

The price of the share is calculated based on the average share quote of the 90 previous trading sessions starting from the closing quote on the last business day of the month prior to the month of the grant. The installments of these programs will be adjusted by the variation in the price of the SUZB3 at B3, between the granting and the payment period. On dates when the SUZB3 shares is not traded, the quote of the previous trading session will be considered.

The phantom share options will only be due if the beneficiary is an employee of the Company on the payment date. In case of termination of the employment by initiative of the Company or by initiative of the beneficiary, before the vesting period is completed, the executive will not be entitled to receive all benefits, unless otherwise established in the agreements.

 

 

 

 

 

 

 

 

 

  

December 31,

  

December 31,

  

December 31,

 

 

2019

 

2018

 

2017

 

 

Number of shares

Beginning balance

 

5,045,357

 

5,055,519

 

3,048,991

Granted during of the year

 

2,413,038

 

1,415,476

 

3,035,488

Exercised (1)

 

(827,065)

 

(751,859)

 

(695,532)

Exercised due to resignation (1)

 

(106,983)

 

(153,601)

 

(161,270)

Abandoned / prescribed due to resignation

 

(527,910)

 

(520,178)

 

(172,158)

Ending balance

 

5,996,437

 

5,045,357

 

5,055,519


1)

For share options exercised and those exercised due to termination of employment, the average price on December 31, 2019 and December 31, 2018 was R$31.75 and R$47.77, respectively.

On December 31, 2019, the consolidated outstanding phantom shares option plans are as set forth below:

 

 

 

 

 

 

 

 

 

 

December 31, 2019

 

 

 

 

 

 

 

 

Quantity of

 

 

 

 

 

 

Fair value on

 

outstanding

Plan

  

Grant date

  

Exercise date

  

grant  date (1)

  

options granted

SAR 2015

 

01/04/2015

 

01/04/2020

 

11.69

 

3,635

Deferral 2015

 

01/03/2016

 

01/03/2019

 

16.93

 

 —

Deferral 2015

 

01/03/2016

 

01/03/2020

 

16.93

 

61,851

SAR 2016

 

01/04/2016

 

01/04/2021

 

15.96

 

64,075

PLUS 2016

 

01/04/2016

 

01/04/2021

 

15.96

 

16,708

SAR 2016 - Oct

 

03/10/2016

 

03/10/2021

 

11.03

 

8,934

SAR 2017

 

03/04/2017

 

03/04/2022

 

13.30

 

831,546

PLUS 2017

 

03/04/2017

 

03/04/2022

 

13.30

 

225,553

ILP 2017 - 36

 

03/04/2017

 

03/04/2020

 

13.30

 

304,512

ILP 2017 - 48

 

03/04/2017

 

03/04/2021

 

13.30

 

304,512

ILP 2017 - 60

 

03/04/2017

 

03/04/2022

 

13.30

 

304,512

ILP 2017 - CAB

 

01/05/2017

 

01/05/2020

 

13.30

 

307,141

ILP 2017 - 36 Oct

 

02/10/2017

 

02/10/2020

 

15.87

 

84,436

Deferral 2017

 

01/03/2018

 

01/03/2021

 

19.88

 

169,575

Deferral 2017

 

01/03/2018

 

01/03/2022

 

19.88

 

169,575

SAR 2018

 

02/04/2018

 

02/04/2023

 

21.45

 

726,537

PLUS 2018

 

02/04/2018

 

02/04/2023

 

21.45

 

74,592

ILP 2019 - 24

 

01/03/2019

 

01/03/2024

 

41.10

 

520,000

ILP 2019 - 36

 

01/03/2019

 

01/03/2024

 

41.10

 

520,000

Deferral 2018

 

01/03/2019

 

01/03/2022

 

41.10

 

92,356

Deferral 2018

 

01/03/2019

 

01/03/2023

 

41.10

 

92,356

ILP 2019 - 36 H

 

25/03/2019

 

25/03/2024

 

42.19

 

7,500

ILP 2019 - 48 H

 

25/03/2019

 

25/03/2024

 

42.19

 

7,500

ILP 2019 - 24 Apr

 

01/04/2019

 

01/04/2024

 

42.81

 

20,000

ILP 2019 - 36 Ar

 

01/04/2019

 

01/04/2024

 

42.81

 

20,000

SAR 2019

 

01/04/2019

 

01/04/2024

 

42.81

 

792,565

PLUS 2019

 

01/04/2019

 

01/04/2024

 

42.81

 

15,572

ILP - Retention 2019 - 12

 

01/10/2019

 

01/10/2020

 

31.86

 

105,964

ILP - Retention 2019 - 24

 

01/10/2019

 

01/10/2021

 

31.86

 

105,930

ILP 2019 - 24 Oct

 

01/10/2019

 

01/10/2021

 

31.75

 

7,800

ILP 2019 - 36 Oct

 

01/10/2019

 

01/10/2022

 

31.75

 

19,500

ILP 2019 - 48 Oct

 

01/10/2019

 

01/10/2023

 

31.75

 

11,700

 

 

 

 

 

 

 

 

5,996,437


(1)

Amounts expressed in Reais.

 

22.2            Common stock option plan

Additionally, in 2019 the Company established a Restricted Shares plan based on the Company's performance (Program 5). The Plan associates the quantity of Restricted Shares granted to the Company's performance in relation to the EBITDA mark. The quantity of the restricted stock granted is defined in financial terms and is subsequently converted into shares based on the last 60 (sixty) stock exchange trading days on December 31, 2019 of SUZB3 at B3.

After measurement of 2019 EBITDA, the Restricted Shares will be granted immediately, as they not have to comply to the vesting period. However, the beneficiaries of the grant must comply to the lockup period of thirty-six  (36)  months during which they will not be able to market the shares.

In the event that the beneficiaries leave the Company before the end of the fiscal year for the measurement of EBITDA, they will lose the right to the grant of Restricted Share.

 

 

 

 

 

 

 

 

 

 

 

 

 

  

 

  

Deadline for the

 

  

 

  

 

  

 

 

 

 

 

options to become

 

Price on

 

Shares

 

Restricted year for

Program

 

Date of grant

 

exercisable

 

grant date

 

Granted

 

transfer of shares

Program 4

 

01/02/2018

 

01/02/2019

 

R$

39.10

 

130,435

 

01/02/2022

 

22.3            Measurement assumptions

In the case of the phantom shares plan, since the settlement is in cash, the fair value of options is remeasured at the end of each period based on the Monte Carlo Method (“MMC”), which is multiplied by the Total Shareholder Return (“TSR”) in the period (which varies between 75% and 125%,  depending on the performance of SUZB3 in relation to its peers in Brazil).

The fair value of the plan of common shares of Program V, was estimated based on the binomial probability model, which considers the dividends distribution rate and the following assumptions:

 

(i)

the expectation of volatility was calculated for each exercise date, considering the remaining time to complete the vesting year, as well as the historical volatility of returns, considering a standard deviation of 745 observations of returns;

(ii)

the expectation of average life of phantom stocks and stock options was defined by the remaining term until the limit exercise date;

(iii)

the expectation of dividends was defined based on historical earnings per share of the Suzano;

(iv)

risk-free weighted average interest rate used was the Brazilian Reais yield curve (DI expectation) observed on the open market, which is the best comparison basis with the Brazilian market risk-free interest rates. The rate used for each exercise date changes according to the vesting year.

The amounts corresponding to the services received and recognized in the consolidated financial statements are set forth below:

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities and equity

 

Income Statement

 

 

December 31,

 

December 31,

 

December 31,

 

December 31,

 

December 31,

 

  

2019

  

2018

  

2019

  

2018

  

2017

Non-current liabilities

 

   

 

   

 

   

 

   

 

   

Provision for phantom stock plan

 

136,505

 

124,318

 

(46,389)

 

(126,439)

 

(32,192)

Shareholders' equity

 

 

 

 

 

 

 

 

 

   

Stock option granted

 

5,979

 

5,100

 

(879)

 

(5,170)

 

(1,521)

Total general and administrative expenses from share-based transactions

 

 

 

 

 

(47,268)

 

(131,609)

 

(33,713)