XML 65 R58.htm IDEA: XBRL DOCUMENT v3.8.0.1
18. Employee Benefits and Private Pension Plan (Tables)
12 Months Ended
Dec. 31, 2017
Employee Benefits And Private Pension Plan Tables  
Post-employment benefits
  2017   2016
       
Health and dental care plan (1) 99,767   32,826
FGTS Penalty 81,831   64,654
Bonus 40,254   32,815
Life insurance (1) 15,671   14,456
       
Total 237,523   144,751
       
Current 30,059   24,940
Non-current 207,464   119,811
Changes in provision for post-employment benefits
  2017   2016
       
Opening balance 144,751   126,595
Current service cost 7,664   3,636
Interest cost 15,754   14,538
Actuarial (gains) losses from changes in actuarial assumptions 36,120   11,818
Benefits paid directly by Company and its subsidiaries (11,368)   (10,971)
Opening balance CBL S.A. (see Note 3.c) 44,478   -
Exchange rate from foreign subsidiaries 124   (865)
       
Ending balance 237,523   144,751
Post-employment benefit expense
  2017   2016   2015
           
Health and dental care plan 164   3,065   3,291
FGTS Penalty 14,828   9,068   10,445
Bonus 6,883   4,455   4,352
Life insurance 1,543   1,586   1,683
           
Total 23,418   18,174   19,771
Significant actuarial assumptions adopted

Economic factors

 

 

2017

 

 

2016

  % p.a.   % p.a.
Discount rate for the actuarial obligation at present value 9.51   11.46
Average projected salary growth rate 8.38   8.90
Inflation rate (long term) 4.50   5.00
Growth rate of medical services 8.68   9.20
Sensitivity analysis
Assumption Change in assumptions   Decrease in liability   Change in assumptions   Increase in liability
               
Discount rate  increase by 1.0 p.p   10,237   decrease by 1.0 p.p   11,690
Wage growth rate  decrease by 1.0 p.p   2,807   increase by 1.0 p.p   3,103
Medical services growth rate  decrease by 1.0 p.p   3,837   increase by 1.0 p.p   4,413