XML 156 R131.htm IDEA: XBRL DOCUMENT v3.20.2
27. Share-based payments (Details)
12 Months Ended
Dec. 31, 2019
shares
Year
R$ / shares
Disclosure of terms and conditions of share-based payment arrangement [line items]  
Approval Date Dec. 31, 2019
Total options granted 18,820,752
Number of options outstanding 7,660,855
Restricted Shares Plan One [Member]  
Disclosure of terms and conditions of share-based payment arrangement [line items]  
Grant Year 2016
Approval Date Jun. 30, 2016
Restricted Shares Plan Two [Member]  
Disclosure of terms and conditions of share-based payment arrangement [line items]  
Grant Year 2017
Approval Date Aug. 08, 2017
Restricted Shares Plan Three [Member]  
Disclosure of terms and conditions of share-based payment arrangement [line items]  
Grant Year 2018
Approval Date May 24, 2018
Stock Option Plan [Member]  
Disclosure of terms and conditions of share-based payment arrangement [line items]  
Total options granted 2,732,163
Exercise price of the option (in Reais) | R$ / shares R$ 25.40
Smiles S.A. ("Smiles") [Member]  
Disclosure of terms and conditions of share-based payment arrangement [line items]  
Approval Date Dec. 31, 2019
Total options granted 3,508,043
Exercise Prices R$ 20.65 [Member]  
Disclosure of terms and conditions of share-based payment arrangement [line items]  
Grant Year 2010 [1]
Approval Date Feb. 02, 2010 [1]
Total options granted 2,774,640 [1]
Number of options outstanding 245,007 [1]
Exercise price of the option (in Reais) | R$ / shares R$ 20.65 [1]
Fair value at grant date (in Reais) | R$ / shares R$ 16.81 [1]
Estimate volatility of share price 77.95% [1]
Expected dividend yield 2.73% [1]
Risk-free return rate 8.65% [1]
Average remaining maturity (in years) | Year 0.1 [1]
Exercise Prices R$ 27.83 [Member]  
Disclosure of terms and conditions of share-based payment arrangement [line items]  
Grant Year 2011
Approval Date Dec. 20, 2010
Total options granted 2,722,444
Number of options outstanding 484,009
Exercise price of the option (in Reais) | R$ / shares R$ 27.83
Fair value at grant date (in Reais) | R$ / shares R$ 16.07 [2]
Estimate volatility of share price 44.55%
Expected dividend yield 0.47%
Risk-free return rate 10.25%
Average remaining maturity (in years) | Year 0.8
Exercise Prices R$ 12.81 [Member]  
Disclosure of terms and conditions of share-based payment arrangement [line items]  
Grant Year 2012
Approval Date Oct. 19, 2012
Total options granted 778,912
Number of options outstanding 205,716
Exercise price of the option (in Reais) | R$ / shares R$ 12.81
Fair value at grant date (in Reais) | R$ / shares R$ 5.32 [3]
Estimate volatility of share price 52.25%
Expected dividend yield 2.26%
Risk-free return rate 9.00%
Average remaining maturity (in years) | Year 2.7
Exercise Prices R$ 12.76 [Member]  
Disclosure of terms and conditions of share-based payment arrangement [line items]  
Grant Year 2013
Approval Date May 13, 2013
Total options granted 802,296
Number of options outstanding 220,413
Exercise price of the option (in Reais) | R$ / shares R$ 12.76
Fair value at grant date (in Reais) | R$ / shares R$ 6.54 [4]
Estimate volatility of share price 46.91%
Expected dividend yield 2.00%
Risk-free return rate 7.50%
Average remaining maturity (in years) | Year 3.3
Exercise Prices R$ 11.31 [Member]  
Disclosure of terms and conditions of share-based payment arrangement [line items]  
Grant Year 2014
Approval Date Aug. 12, 2014
Total options granted 653,130
Number of options outstanding 197,661
Exercise price of the option (in Reais) | R$ / shares R$ 11.31
Fair value at grant date (in Reais) | R$ / shares R$ 7.98 [5]
Estimate volatility of share price 52.66%
Expected dividend yield 3.27%
Risk-free return rate 11.00%
Average remaining maturity (in years) | Year 4.5
Exercise Prices R$ 9.35 [Member]  
Disclosure of terms and conditions of share-based payment arrangement [line items]  
Grant Year 2015
Approval Date Aug. 11, 2015
Total options granted 1,930,844
Number of options outstanding 601,793
Exercise price of the option (in Reais) | R$ / shares R$ 9.35
Fair value at grant date (in Reais) | R$ / shares R$ 3.37 [6]
Estimate volatility of share price 55.57%
Expected dividend yield 5.06%
Risk-free return rate 13.25%
Average remaining maturity (in years) | Year 5.5
Exercise Prices R$ 2.62 [Member]  
Disclosure of terms and conditions of share-based payment arrangement [line items]  
Grant Year 2016
Approval Date Jun. 30, 2016
Total options granted 5,742,732
Number of options outstanding 3,172,111
Exercise price of the option (in Reais) | R$ / shares R$ 2.62
Fair value at grant date (in Reais) | R$ / shares R$ 1.24 [7]
Estimate volatility of share price 98.20%
Expected dividend yield 6.59%
Risk-free return rate 14.25%
Average remaining maturity (in years) | Year 6.4
Exercise Prices R$ 8.44 [Member]  
Disclosure of terms and conditions of share-based payment arrangement [line items]  
Grant Year 2017
Approval Date Aug. 08, 2017
Total options granted 947,767
Number of options outstanding 548,604
Exercise price of the option (in Reais) | R$ / shares R$ 8.44
Fair value at grant date (in Reais) | R$ / shares R$ 7.91 [8]
Estimate volatility of share price 80.62%
Expected dividend yield 1.17%
Risk-free return rate 11.25%
Average remaining maturity (in years) | Year 7.6
Exercise Prices R$ 20.18 [Member]  
Disclosure of terms and conditions of share-based payment arrangement [line items]  
Grant Year 2018
Approval Date May 24, 2018
Total options granted 718,764
Number of options outstanding 478,935
Exercise price of the option (in Reais) | R$ / shares R$ 20.18
Fair value at grant date (in Reais) | R$ / shares R$ 12.68 [9]
Estimate volatility of share price 55.58%
Expected dividend yield 0.60%
Risk-free return rate 6.50%
Average remaining maturity (in years) | Year 8.4
Exercise Prices R$ 25.40 [Member]  
Disclosure of terms and conditions of share-based payment arrangement [line items]  
Grant Year 2019
Approval Date Dec. 11, 2019
Total options granted 1,749,223
Number of options outstanding 1,506,606
Exercise price of the option (in Reais) | R$ / shares R$ 25.40
Fair value at grant date (in Reais) | R$ / shares R$ 12.10 [10]
Estimate volatility of share price 61.98%
Expected dividend yield 3.17%
Risk-free return rate 9.00%
Average remaining maturity (in years) | Year 9.3
[1] In April 2010, a complementary grant of 101,894 shares was approved, referring to the 2010 plan.
[2] Fair value calculated by the average of R$16.92, R$16.11 and R$15.17 for the respective vesting periods (2011, 2012 and 2013).
[3] Fair value calculated by the average of R$6.04, R$5.35 and R$4.56 for the respective vesting periods (2012, 2013 and 2014).
[4] Fair value calculated by the average of R$7.34, R$6.58 and R$5.71 for the respective vesting periods (2013, 2014 and 2015).
[5] Fair value calculated by the average of R$8.20, R$7.89 and R$7.85 for the respective vesting periods (2014, 2015 and 2016).
[6] Fair value calculated by the average of R$3.61, R$3.30 and R$3.19 for the respective vesting periods (2015, 2016 and 2017).
[7] On July 27, 2016, 900,000 shares were granted in addition to the 2016 plan. The fair value was calculated by the average of R$1.29, R$1.21 and R$1.22 for the respective vesting periods (2017, 2018 and 2019).
[8] Fair value calculated by the average of R$8.12, R$7.88 and R$7.72 for the respective vesting periods (2017, 2018 and 2019).
[9] Fair value calculated by the average of R$13.26, R$12.67 and R$12.11 for the respective vesting periods (2018, 2019 and 2020).
[10] Fair value calculated by the average of R$12.90, R$12.32 and R$11.65 for the respective vesting periods (2019, 2020 and 2021).