XML 143 R119.htm IDEA: XBRL DOCUMENT v3.22.1
INTANGIBLE - Valuation assumptions (Details)
12 Months Ended
Dec. 31, 2021
R$ / $
$ / T
INTANGIBLE  
Nominal rate (percentage) 3.14%
Discount rate, based on WACC (as a percent) 8.50%
2022  
INTANGIBLE  
Average exchange rate | R$ / $ 5.24
Discount rate (pos-tax) 8.50%
Discount rate (pre-tax) 11.90%
2023  
INTANGIBLE  
Average exchange rate | R$ / $ 5.10
Discount rate (pos-tax) 8.50%
Discount rate (pre-tax) 11.90%
2024  
INTANGIBLE  
Average exchange rate | R$ / $ 5.08
Discount rate (pos-tax) 8.50%
Discount rate (pre-tax) 11.90%
2025  
INTANGIBLE  
Average exchange rate | R$ / $ 5.43
Discount rate (pos-tax) 8.50%
Discount rate (pre-tax) 11.90%
2026  
INTANGIBLE  
Average exchange rate | R$ / $ 5.19
Discount rate (pos-tax) 8.50%
Discount rate (pre-tax) 11.90%
Asia | 2022  
INTANGIBLE  
Net average pulp price 514.9
Asia | 2023  
INTANGIBLE  
Net average pulp price 595.7
Asia | 2024  
INTANGIBLE  
Net average pulp price 607.2
Asia | 2025  
INTANGIBLE  
Net average pulp price 546.2
Asia | 2026  
INTANGIBLE  
Net average pulp price 550.0
Europe | 2022  
INTANGIBLE  
Net average pulp price 571.5
Europe | 2023  
INTANGIBLE  
Net average pulp price 545.7
Europe | 2024  
INTANGIBLE  
Net average pulp price 597.8
Europe | 2025  
INTANGIBLE  
Net average pulp price 535.2
Europe | 2026  
INTANGIBLE  
Net average pulp price 550.0
North America | 2022  
INTANGIBLE  
Net average pulp price 613.4
North America | 2023  
INTANGIBLE  
Net average pulp price 592.6
North America | 2024  
INTANGIBLE  
Net average pulp price 649.2
North America | 2025  
INTANGIBLE  
Net average pulp price 581.2
North America | 2026  
INTANGIBLE  
Net average pulp price 597.3
Latin America | 2022  
INTANGIBLE  
Net average pulp price 609.5
Latin America | 2023  
INTANGIBLE  
Net average pulp price 582.7
Latin America | 2024  
INTANGIBLE  
Net average pulp price 638.3
Latin America | 2025  
INTANGIBLE  
Net average pulp price 571.4
Latin America | 2026  
INTANGIBLE  
Net average pulp price 587.3
Domestic (Brazil) | 2022  
INTANGIBLE  
Net average pulp price 536.7
Domestic (Brazil) | 2023  
INTANGIBLE  
Net average pulp price 504.3
Domestic (Brazil) | 2024  
INTANGIBLE  
Net average pulp price 552.4
Domestic (Brazil) | 2025  
INTANGIBLE  
Net average pulp price 494.6
Domestic (Brazil) | 2026  
INTANGIBLE  
Net average pulp price 508.3