XML 78 R59.htm IDEA: XBRL DOCUMENT v3.20.1
EMPLOYEE BENEFIT PLANS (Tables)
12 Months Ended
Dec. 31, 2019
EMPLOYEE BENEFIT PLANS  
Schedule of changes in actuarial liabilities

 

 

 

Balance at December 31, 2017

  

351,263

Interest on employee benefits

 

35,920

Actuarial loss

 

69,305

Benefits paid in the year

 

(26,061)

Balance at December 31, 2018

 

430,427

Business combination with Fibria (1)

 

147,877

Interest on employee benefits

 

44,496

Actuarial loss

 

147,640

Benefits paid in the year

 

(34,261)

Balance on December 31, 2019

 

736,179


1)

Business combination with Fibria its subsidiaries held on January 3, 2019, Note 1.2.1.

Schedule of key actuarial economic and biometric assumptions used in the calculations of liability

 

 

 

 

 

 

  

December 31,

 

December 31,

 

 

2019

 

2018

Discount rate – medical assistance and life insurance

 

3.56% p.a.

 

4.91% p.a.

Medical cost growth rate above basic inflation

 

3.25% p.a.

 

3.25% p.a.

Economic inflation

 

3.50% p.a.

 

4.00% p.a.

Biometric table of general mortality

 

AT-2000

 

AT-2000

Biometric table of mortality of disable persons

 

IAPB 57

 

IAPB 57

Retirement age

 

65 years

 

65 years

Family composition

 

90% married
Men 4 years + old

 

90% married
Men 4 years + old

Turnover

 

1.00% p.a.

 

1.00% p.a.

Permanency in the plan

 

100%

 

100%

Aging factor

 

0 to 24 years: 1.50% p.a
25 to 54 years: 2.50% p.a
55 to 79 years: 4.50% p.a
Above 80 years: 2.50% p.a

 

0 to 24 years: 1.50% p.a
25 to 54 years: 2.50% p.a
55 to 79 years: 4.50% p.a
Above 80 years: 2.50% p.a

 

Summary of sensitivity analysis of actuarial liabilities

The Company made the sensitivity analysis regarding the relevant assumptions of the plans on December 31, 2019, as set forth below:

 

 

 

 

 

 

 

 

Relevant assumptions

  

Changes in premise

  

Increase in premisse

  

Decrease in premisse

 

Discount rate

 

0.50%

 

Decrease of 4.88%

 

Increase of 8.56%

 

Medical costs growth rate

 

0.50%

 

Increase of 8.27%

 

Decrease of 5.60%

 

Mortality

 

1.00%

 

Increase of 7.23%

 

Decrease of 4.40%

 

Estimated inflation rate

 

0.50%

 

No change

 

No change

 

 

Schedule of expected benefit obligation payments for future years

 

 

 

 

  

Medical

 

 

assistance and

Payments

 

life insurance

2020

 

31,458

2021

 

32,701

2022

 

33,864

2023

 

35,014

2024

 

36,122

2025 on onwards

 

194,145