XML 77 R55.htm IDEA: XBRL DOCUMENT v3.8.0.1
EMPLOYEE BENEFITS (Tables)
12 Months Ended
Dec. 31, 2017
Disclosure of net defined benefit liability (asset) [line items]  
Schedule of total assets and liabilities of all types of employee benefits granted

 

 

2017

 

2016

 

Plan assets - Defined contribution pension plan

 

1,149

 

1,490

 

Plan assets - Defined benefit pension plan

 

 

55,307

 

 

 

 

 

 

 

Total assets

 

1,149

 

56,797

 

 

 

 

 

 

 

 

 

 

 

 

 

Actuarial liabilities - Defined benefit pension plan

 

1,084,758

 

1,144,080

 

Acturial liabilities - Post-employment health care benefit

 

316,230

 

305,447

 

Retirement and termination benefit liabilities

 

23,876

 

55,276

 

 

 

 

 

 

 

Total liabilities

 

1,424,864

 

1,504,803

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

 

253

 

409

 

Non-current

 

1,424,611

 

1,504,394

 

 

Post-employment defined benefit pension plans  
Disclosure of net defined benefit liability (asset) [line items]  
Summary of sensitivity analysis

 

 

1% Increase

 

1% Decrease

 

Discount rate

 

(19,286

)

15,457

 

 

Defined benefit pension plan  
Disclosure of net defined benefit liability (asset) [line items]  
Schedule of current expenses of benefit plans

 

 

2017

 

2016

 

2015

 

Cost of current service

 

60,595

 

57,619

 

121,962

 

Interest expense

 

90,381

 

199,389

 

226,406

 

Return on plan assets

 

(64,128

)

(186,856

)

(216,005

)

Past service cost

 

1,082

 

2,788

 

(151,685

)

Curtailment

 

 

 

(4,510

)

Settlement

 

(566

)

609

 

 

Interest cost on unrecoverable surplus

 

21,211

 

22,916

 

23,515

 

 

 

 

 

 

 

 

 

Net pension cost

 

108,575

 

96,465

 

(317

)

 

 

 

 

 

 

 

 

 

Schedule of reconciliations of assets and liabilities of benefit plans

 

 

2017

 

2016

 

Present value of defined benefit obligation

 

(4,314,592

)

(4,174,653

)

Fair value of plan assets

 

3,456,613

 

3,292,890

 

Asset ceiling restrictions on recognition of net funded assets

 

(226,779

)

(207,010

)

 

 

 

 

 

 

Net

 

(1,084,758

)

(1,088,773

)

 

 

 

 

 

 

 

 

 

 

 

 

Plan assets

 

 

55,307

 

 

 

 

 

 

 

Defined benefit obligation

 

(1,084,758

)

(1,144,080

)

 

 

 

 

 

 

 

Schedule of variation of plan obligations and assets

 

 

2017

 

2016

 

2015

 

Variation of the plan obligations

 

 

 

 

 

 

 

Obligation at the begining of the year

 

4,174,653

 

4,739,299

 

3,791,670

 

Cost of service

 

60,595

 

57,619

 

121,962

 

Interest expense

 

195,557

 

199,389

 

226,406

 

Payments of the benefits

 

(335,471

)

(317,505

)

(398,778

)

Past service cost

 

1,082

 

2,788

 

(114,899

)

Curtailment

 

 

 

(41,296

)

Settlement

 

(52,035

)

609

 

 

Acturial remeasurements

 

235,549

 

186,905

 

(202,749

)

Liabilities held for sale (note 3.4)

 

(101,794

)

 

 

Exchange Variance

 

136,456

 

(694,451

)

1,356,983

 

 

 

 

 

 

 

 

 

Obligation at the end of the year

 

4,314,592

 

4,174,653

 

4,739,299

 

 

 

 

 

 

 

 

 

 

 

 

2017

 

2016

 

2015

 

Variation of the plan assets

 

 

 

 

 

 

 

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

 

3,292,890

 

3,865,411

 

3,319,133

 

Return of the plan assets

 

169,304

 

186,857

 

216,005

 

Contributions from sponsors

 

111,450

 

(47,574

)

(14,986

)

Curtailment

 

 

 

(5,248

)

Settlement

 

(51,469

)

(6,710

)

 

Payments of benefits

 

(335,471

)

(317,505

)

(398,778

)

Remeasurement

 

232,214

 

109,153

 

(235,275

)

Assets held for sale (note 3.4)

 

(73,127

)

 

 

Exchange Variance

 

110,822

 

(496,742

)

984,560

 

 

 

 

 

 

 

 

 

Fair value of plan assets at the end of the year

 

3,456,613

 

3,292,890

 

3,865,411

 

 

 

 

 

 

 

 

 

 

Summary of actuarial gains and losses recognized in other comprehensive income

 

 

2017

 

2016

 

2015

 

Remeasurements

 

(232,214

)

(109,153

)

235,275

 

Actuarial Remeasurements

 

235,549

 

186,905

 

(202,749

)

Restriction recognized in Other Comprehensive Income

 

(1,696

)

3,065

 

(44,453

)

 

 

 

 

 

 

 

 

Remeasurements recognized in Other Comprehensive Income

 

1,639

 

80,817

 

(11,927

)

 

 

 

 

 

 

 

 

 

Summary of historical actuarial remeasurements

 

 

2017

 

2016

 

2015

 

2014

 

2013

 

Present value of defined benefit obligation

 

(4,314,592

)

(4,174,653

)

(4,739,299

)

(3,791,670

)

(3,113,818

)

Fair value of the plan assets

 

3,456,613

 

3,292,890

 

3,865,411

 

3,319,133

 

3,081,582

 

 

 

 

 

 

 

 

 

 

 

 

 

Surplus (Deficit)

 

(857,979

)

(881,763

)

(873,888

)

(472,537

)

(32,236

)

 

 

 

 

 

 

 

 

 

 

 

 

Experience adjustments on plan liabilities (Gain)

 

235,549

 

186,905

 

(202,749

)

466,829

 

(272,767

)

 

 

 

 

 

 

 

 

 

 

 

 

Experience adjustments on plan assets (Gain)

 

(232,214

)

(109,153

)

235,275

 

(69,748

)

33,417

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Summary of allocation for plan assets

 

 

2017

 

 

 

Brazilian Plans

 

American Plans

 

Fixed income

 

98.0

%

48.3

%

Variable income

 

 

45.0

%

Others

 

2.0

%

6.7

%

 

 

 

 

 

 

Total

 

100.0

%

100.0

%

 

 

 

 

 

 

 

 

 

2016

 

 

 

Brazilian Plans

 

American Plans

 

Fixed income

 

97.0

%

45.8

%

Variable income

 

 

48.5

%

Others

 

3.0

%

5.7

%

 

 

 

 

 

 

Total

 

100.0

%

100.0

%

 

 

 

 

 

 

 

Summary of assumptions

 

 

2017

 

 

 

Brazilian Plan

 

North America Plan

 

Average discount rate

 

9.84%

 

3.25% - 4.25%

 

Rate of increase in compensation

 

Not applicable

 

3.00%

 

Mortality table

 

AT-2000 per sex

 

RP-2006 and MP-2017

 

Mortality table of disabled

 

AT-2000 per sex

 

RP-2006 and MP-2017

 

Rate of rotation

 

Based on service and salary level/null

 

Based on age and/or the service

 

 

 

 

2016

 

 

 

Brazilian Plan

 

North America Plan

 

Average discount rate

 

10.87%

 

3.75% - 4.25%

 

Rate of increase in compensation

 

Not applicable

 

3.25%

 

Mortality table

 

RP-2000

 

CPM-2014 and RP-2014

 

Mortality table of disabled

 

AT-2000 per sex

 

Rates by age

 

Rate of rotation

 

Based on service and salary level/null

 

Based on age and/or the service

 

 

Post-employment health care benefit  
Disclosure of net defined benefit liability (asset) [line items]  
Summary of sensitivity analysis

 

 

1% Increase

 

1% Decrease

 

Effect over total service costs and interest costs

 

92

 

(765

)

Effect over benefit plan obligations

 

37,871

 

(47,434

)

 

Schedule of current expenses of benefit plans

 

 

2017

 

2016

 

2015

 

Current service cost

 

4,441

 

4,481

 

5,935

 

Interests expense

 

12,162

 

15,494

 

18,981

 

Past service cost

 

5,769

 

(75,787

)

 

 

 

 

 

 

 

 

 

Net cost pension benefit

 

22,372

 

(55,812

)

24,916

 

 

 

 

 

 

 

 

 

 

Schedule of reconciliations of assets and liabilities of benefit plans

 

 

2017

 

2016

 

Present value of obligations

 

(316,364

)

(305,447

)

 

 

 

 

 

 

Total net liabilities

 

(316,364

)

(305,447

)

 

 

 

 

 

 

 

Schedule of variation of plan obligations and assets

 

 

2017

 

2016

 

2015

 

Change in benefit obligation

 

 

 

 

 

 

 

Benefit obligation at beginning of the year

 

305,447

 

446,842

 

351,538

 

Cost of service

 

4,441

 

4,481

 

5,935

 

Interest expense

 

12,162

 

15,494

 

18,981

 

Past service cost

 

5,769

 

(75,787

)

 

Contributions from participants

 

1,556

 

2,212

 

2,206

 

Payment of benefits

 

(14,230

)

(14,799

)

(17,245

)

Remeasurements

 

(14,452

)

(3,673

)

(45,884

)

Exchange variations

 

15,671

 

(69,323

)

131,311

 

 

 

 

 

 

 

 

 

Benefit obligation at the end of the year

 

316,364

 

305,447

 

446,842

 

 

 

 

 

 

 

 

 

 

 

 

2017

 

2016

 

2015

 

Change in plan assets

 

 

 

 

 

 

 

Contributions from sponsors

 

12,572

 

12,463

 

14,733

 

Contributions from participants

 

1,556

 

2,212

 

2,206

 

Payments of benefits

 

(14,128

)

(14,675

)

(16,939

)

 

 

 

 

 

 

 

 

Fair value of plan assets at end of the year

 

 

 

 

 

 

 

 

 

 

 

 

 

Summary of actuarial gains and losses recognized in other comprehensive income

 

 

 

 

2017

 

2016

 

2015

 

Losses on actuarial obligation

 

 

 

14,452

 

(3,673

)

(45,884

)

 

 

 

 

 

 

 

 

 

 

Actuarial losses recognized in Equity

 

 

 

14,452

 

(3,673

)

(45,884

)

 

 

 

 

 

 

 

 

 

 

 

Summary of historical actuarial remeasurements

 

 

2017

 

2016

 

2015

 

2014

 

2013

 

Present value of defined benefit obligation

 

(316,364

)

(305,488

)

(446,843

)

(351,538

)

(369,086

)

 

 

 

 

 

 

 

 

 

 

 

 

Deficit

 

(316,364

)

(305,488

)

(446,843

)

(351,538

)

(369,086

)

 

 

 

 

 

 

 

 

 

 

 

 

Experience adjustments on plan liabilities

 

(14,452

)

(3,673

)

(45,884

)

42,345

 

(20,980

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Summary of assumptions

 

 

2017

 

2016

 

Average discount rate

 

3.25% - 3.50%

 

3.75% - 4.25%

 

Health treatment - rate assumed next year

 

6.88% - 7.60%

 

6.40% - 6.80%

 

Health treatment - Assumed rate of decline in the cost to achieve in the years of 2026 to 2041

 

4.00% - 4.50%

 

4.00% - 4.50%