XML 81 R58.htm IDEA: XBRL DOCUMENT v3.21.1
EMPLOYEE BENEFITS (Tables)
12 Months Ended
Dec. 31, 2020
EMPLOYEE BENEFITS  
Schedule of total assets and liabilities of all types of employee benefits granted

 

 

 

 

 

 

    

2020

    

2019

Plan assets - Defined contribution pension plan 

 

39,196

 

45,381

Total assets 

 

39,196

 

45,381

Actuarial liabilities - Defined benefit pension plan 

 

1,441,592

 

1,138,592

Acturial liabilities - Post-employment health care benefit 

 

362,944

 

298,989

Retirement and termination benefit liabilities 

 

56,903

 

32,863

Total liabilities 

 

1,861,439

 

1,470,444

Current 

 

208

 

495

Non-current 

 

1,861,231

 

1,469,949

 

Post-employment defined benefit pension plans  
EMPLOYEE BENEFITS  
Summary of sensitivity analysis

 

 

 

 

 

 

    

1% Increase

    

1% Decrease

Discount rate 

 

(17,965)

 

12,482

 

Defined benefit pension plan  
EMPLOYEE BENEFITS  
Schedule of current expenses of benefit plans

 

 

 

 

 

 

 

 

    

2020

    

2019

    

2018

Cost of current service 

 

69,323

 

54,518

 

60,803

Interest expense 

 

191,326

 

189,544

 

82,513

Return on plan assets 

 

(156,475)

 

(163,148)

 

(59,692)

Past service cost 

 

3,967

 

2,302

 

7,065

Settlement 

 

(11,609)

 

(4,712)

 

3,220

Interest cost on unrecoverable surplus 

 

7,413

 

16,247

 

20,023

Net pension cost 

 

103,945

 

94,751

 

113,932

 

Schedule of reconciliations of assets and liabilities of benefit plans

 

 

 

 

 

 

    

2020

    

2019

Present value of defined benefit obligation 

 

(5,921,285)

 

(4,601,965)

Fair value of plan assets 

 

4,652,000

 

3,656,891

Asset ceiling restrictions on recognition of net funded assets 

 

(172,307)

 

(193,517)

Net 

 

(1,441,592)

 

(1,138,591)

Defined benefit obligation 

 

(1,441,592)

 

(1,138,591)

 

Schedule of variation of plan obligations and assets

 

 

 

 

 

 

 

 

    

2020

    

2019

    

2018

Variation of the plan obligations 

 

 

 

 

 

 

Obligation at the begining of the year 

 

4,601,965

 

4,391,251

 

4,314,592

Cost of service 

 

69,323

 

54,518

 

60,803

Interest expense 

 

191,326

 

189,544

 

188,729

Payments of the benefits 

 

(434,650)

 

(309,817)

 

(318,198)

Past service cost 

 

3,967

 

2,302

 

7,065

Supplementary amounts of the plan

 

 -

 

 -

 

17,078

Settlement 

 

(190,948)

 

(498,493)

 

(61,369)

Acturial remeasurements 

 

467,106

 

546,911

 

(370,083)

Exchange Variance 

 

1,213,196

 

225,749

 

552,634

Obligation at the end of the year 

 

5,921,285

 

4,601,965

 

4,391,251

 

 

 

 

 

 

 

 

 

    

2020

    

2019

    

2018

Variation of the plan assets 

 

 

 

 

 

 

Fair value of the plan assets at the begining of the year 

 

3,656,891

 

3,568,934

 

3,456,613

Return of the plan assets 

 

156,475

 

163,148

 

165,908

Contributions from sponsors 

 

224,979

 

162,650

 

197,828

Settlement 

 

(179,339)

 

(493,781)

 

(64,868)

Payments of benefits 

 

(434,650)

 

(309,817)

 

(318,198)

Remeasurement 

 

334,675

 

386,767

 

(253,301)

Exchange Variance 

 

892,969

 

178,990

 

384,952

Fair value of plan assets at the end of the year 

 

4,652,000

 

3,656,891

 

3,568,934

 

Summary of actuarial gains and losses recognized in other comprehensive income

 

 

 

 

 

 

 

 

    

2020

    

2019

    

2018

Remeasurements 

 

(334,675)

 

(386,767)

 

253,301

Actuarial Remeasurements 

 

467,106

 

546,911

 

(370,083)

Restriction recognized in Other Comprehensive Income 

 

(42,317)

 

(94,198)

 

(43,197)

Remeasurements recognized in Other Comprehensive Income 

 

90,114

 

65,946

 

(159,979)

 

Summary of historical actuarial remeasurements

 

 

 

 

 

 

 

 

 

 

 

 

    

2020

    

2019

    

2018

    

2017

    

2016

Present value of defined benefit obligation 

 

(5,921,285)

 

(4,601,965)

 

(4,391,251)

 

(4,314,592)

 

(4,174,653)

Fair value of the plan assets 

 

4,652,000

 

3,656,891

 

3,568,934

 

3,456,613

 

3,292,890

Surplus (Deficit) 

 

(1,269,285)

 

(945,074)

 

(822,317)

 

(857,979)

 

(881,763)

Experience adjustments on plan liabilities (Gain) 

 

467,106

 

546,911

 

(370,083)

 

235,549

 

186,905

Experience adjustments on plan assets (Gain) 

 

(334,675)

 

(386,767)

 

253,301

 

(232,214)

 

(109,153)

 

Summary of allocation for plan assets

 

 

 

 

 

 

 

2020

 

    

Brazilian Plans

    

American Plans

Fixed income

 

99.1%

 

46.6%

Variable income

 

 -

 

47.1%

Others

 

0.9%

 

6.3%

Total

 

100.0%

 

100.0%

 

 

 

 

 

 

 

 

2019

 

    

Brazilian Plans

    

American Plans

Fixed income

 

98.0%

 

54.9%

Variable income

 

 -

 

42.2%

Others

 

2.0%

 

2.9%

Total

 

100.0%

 

100.0%

 

Summary of assumptions

 

 

 

 

 

 

    

2020

 

 

Brazilian Plan

    

North America Plan

Average discount rate 

 

6.56%

 

2.25% - 2.50%

Rate of increase in compensation 

 

Not applicable

 

3.00%

Mortality table 

 

AT-2000 per sex

 

RP-2006 and MP-2020

Mortality table of disabled 

 

AT-2000 per sex

 

RP-2006 and MP-2020

Rate of rotation 

 

Null

 

Based on age and/or the service

 

 

 

 

 

 

 

 

2019

 

    

Brazilian Plan

    

North America Plan

Average discount rate 

 

7.16%

 

3.00% - 3.25%

Rate of increase in compensation 

 

Not applicable

 

3.00%

Mortality table 

 

AT-2000 per sex

 

RP-2006 and MP-2019

Mortality table of disabled 

 

AT-2000 per sex

 

RP-2006 and MP-2019

Rate of rotation 

 

Null

 

Based on age and/or the service

 

Post-employment health care benefit  
EMPLOYEE BENEFITS  
Schedule of current expenses of benefit plans

 

 

 

 

 

 

 

 

    

2020

    

2019

    

2018

Current service cost 

 

4,964

 

3,302

 

4,144

Interest expense 

 

11,311

 

10,656

 

11,082

Past service cost 

 

(660)

 

(2,717)

 

(40,740)

Net cost pension benefit 

 

15,615

 

11,241

 

(25,514)

 

Schedule of reconciliations of assets and liabilities of benefit plans

 

 

 

 

 

 

    

2020

    

2019

Present value of obligations 

 

(362,944)

 

(298,989)

Total net liabilities 

 

(362,944)

 

(298,989)

 

Schedule of variation of plan obligations and assets

 

 

 

 

 

 

 

 

    

2020

    

2019

    

2018

Change in benefit obligation 

 

 

 

 

 

 

Benefit obligation at beginning of the year 

 

298,989

 

272,959

 

316,364

Cost of service 

 

4,964

 

3,302

 

4,144

Interest expense 

 

11,311

 

10,656

 

11,082

Past service cost 

 

(660)

 

(2,717)

 

(40,740)

Contributions from participants 

 

2,349

 

2,088

 

1,496

Payment of benefits 

 

(20,870)

 

(15,331)

 

(18,655)

Remeasurements 

 

(23,533)

 

11,202

 

(40,841)

Exchange variations 

 

90,394

 

16,830

 

40,109

Benefit obligation at the end of the year 

 

362,944

 

298,989

 

272,959

 

 

 

 

 

 

 

 

 

    

2020

    

2019

    

2018

Change in plan assets 

 

 

 

 

 

 

Contributions from sponsors 

 

19,150

 

13,243

 

17,159

Contributions from participants 

 

2,349

 

2,088

 

1,496

Payments of benefits 

 

(21,499)

 

(15,331)

 

(18,655)

Fair value of plan assets at end of the year 

 

 -

 

 -

 

 -

 

Summary of actuarial gains and losses recognized in other comprehensive income

 

 

 

 

 

 

 

 

    

2020

    

2019

    

2018

Losses / Gains on actuarial obligation

 

(23,533)

 

11,202

 

(40,841)

Actuarial losses recognized in Equity 

 

(23,533)

 

11,202

 

(40,841)

 

Summary of historical actuarial remeasurements

 

 

 

 

 

 

 

 

 

 

 

 

    

2020

    

2019

    

2018

    

2017

    

2016

Present value of defined benefit obligation 

 

(362,944)

 

(298,989)

 

(272,959)

 

(316,364)

 

(305,447)

Deficit 

 

(362,944)

 

(298,989)

 

(272,959)

 

(316,364)

 

(305,447)

Experience adjustments on plan liabilities 

 

(23,533)

 

11,202

 

(40,841)

 

(14,452)

 

(3,673)

 

Summary of assumptions

 

 

 

 

 

 

    

2020

    

2019

Average discount rate

 

2.25% - 2.50%

 

3.00% - 3.25%

Health treatment - rate assumed next year

 

6.10% - 6.50%

 

5.80% - 6.70%

Health treatment - Assumed rate of decline in the cost to achieve in the years of 2028 to 2041

 

4.00% - 4.40%

 

4.00% - 4.40%

 

Summary of sensitivity analysis

 

 

 

 

 

 

    

1% Increase

    

1% Decrease

Effect over total service costs and interest costs 

 

2,739

 

(2,171)

Effect over benefit plan obligations 

 

43,331

 

(34,975)