XML 64 R56.htm IDEA: XBRL DOCUMENT v3.22.2.2
Finance debt (Tables)
6 Months Ended
Jun. 30, 2022
Finance Debt  
Balance by type of finance debt

 

23.1.Balance by type of finance debt
In Brazil 06.30.2022 12.31.2021
Banking Market 1,242 1,237
Capital Market 2,800 2,504
Development banks (*) 770 769
Others 6 7
Total 4,818 4,517
Abroad    
Banking Market 7,916 8,525
Capital Market 15,461 19,527
Export Credit Agency 2,688 2,951
Others 168 180
Total 26,233 31,183
Total finance debt 31,051 35,700
Current 4,116 3,641
Non-current 26,935 32,059
(*) It includes BNDES, FINAME and FINEP

 

 

Schedule of current finance debt

Current finance debt is composed of:

  06.30.2022 12.31.2021
Short-term debt 151 108
Current portion of long-term debt 3,497 3,063
Accrued interest on short and long-term debt 468 470
Total 4,116 3,641

 

 

Changes in Finance Debt

  In Brazil Abroad Total
Balance at December 31, 2021 4,517 31,183 35,700
Additions 330 330
Principal amortization (*) (177) (5,186) (5,363)
Interest amortization (*) (125) (790) (915)
Accrued interest (**) 201 953 1,154
Foreign exchange/ inflation indexation charges 109 (532) (423)
Cumulative translation adjustment (CTA) 293 275 568
Balance at June 30, 2022 4,818 26,233 31,051

 

 

  In Brazil Abroad Total
Balance at December,31 2020 8,854 45,035 53,889
Additions - 1,668 1,668
Principal amortization (*) (3,430) (9,254) (12,684)
Interest amortization (*) (158) (1,106) (1,264)
Accrued interest (**) 159 1,436 1,595
Foreign exchange/ inflation indexation charges 127 (220) (93)
Cumulative translation adjustment (CTA) 213 180 393
Balance at June 30, 2021 5,765 37,739 43,504
(*) It includes pre-payments.
(**) It includes premium and discount over notional amounts, as well as gains and losses by modifications in contractual cash flows.

 

 

Schedule of cash flows reconciliation

      Jan-Jun/2022     Jan-Jun/2021
  Additions Principal amortization Interest amortization Additions Principal amortization Interest amortization
Movement in financing 330 (5,363) (915) 1,668 (12,684) (1,264)
Repurchase of debt securities (110) (848)
Deposits linked to financing (*) (4) (1) (26) 37
Net cash used in financing activities 330 (5,477) (916) 1,668 (13,558) (1,227)
(*) Deposits linked to financing with China Development Bank (CDB), with semiannual settlements in June and December.

 

Summarized Information on Current and Non-Current Finance Debt

Maturity in 2022 2023 2024 2025 2026 2027 onwards Total (*) Fair Value
                 
Financing in U.S.Dollars (US$): 1,648 2,558 3,257 2,585 1,545 12,093 23,686 23,491
Floating rate debt (**) 1,248 2,558 2,675 1,934 1,143 897 10,455  
Fixed rate debt 400 - 582 651 402 11,196 13,231  
Average interest rate p.a. 5.0% 6.2% 6.1% 6.0% 6.4% 6.6% 6.4%  
Financing in Brazilian Reais (R$): 954 481 671 221 436 2,053 4,816 4,643
Floating rate debt (***) 702 282 280 138 138 528 2,068  
Fixed rate debt 252 199 391 83 298 1,525 2,748  
Average interest rate p.a. 6.1% 5.9% 5.4% 4.8% 4.3% 4.8% 5.2%  
Financing in Euro (€): - 15 13 313 - 570 911 891
Fixed rate debt - 15 13 313 - 570 911  
Average interest rate p.a. - 4.7% 4.7% 4.7% - 4.7% 4.7%  
Financing in Pound Sterling (£): 39 16 - - 651 932 1,638 1,556
Fixed rate debt 39 16 - - 651 932 1,638  
Average interest rate p.a. 6.2% 6.2% - - 6.2% 6.4% 6.3%  
Total as of June 30, 2022 2,641 3,070 3,941 3,119 2,632 15,648 31,051 30,581
Average interest rate 5.3% 6.1% 6.0% 5.8% 6.0% 6.5% 6.3%  
Total as of December 31, 2021 3,641 2,973 3,988 3,449 2,832 18,817 35,700 37,891
Average interest rate 5.2% 5.3% 5.5% 5.6% 5.9% 6.5% 6.2%  
(*) The average maturity of outstanding debt as of June 30, 2022 and 2021 is 13.04 years (13.39 years as of December 31, 2021).
(**) Operations with variable index + fixed spread.
(***) Operations with variable index + fixed spread, if applicable.

 

 

A maturity schedule of the Company’s finance debt (undiscounted), including face value and interest payments is set out as follows:

A maturity schedule of the Company’s finance debt (undiscounted), including face value and interest payments is set out as follows:

Maturity 2022 2023 2024 2025 2026 2027 and thereafter 06.30.2022 12.31.2021
Principal 2,150 3,102 4,039 3,210 2,723 16,572 31,796 36,557
Interest 933 1,665 1,488 1,243 1,115 20,090 26,533 30,557
Total 3,083 4,767 5,527 4,453 3,838 36,662 58,329 67,114

 

 

Lines of credit

 

23.5.Lines of credit
            06.30.2022
Company

Financial

institution

Date Maturity

Available

(Lines of Credit)

Used Balance
Abroad            
PGT BV Syndicate of banks 12/16/2021 11/16/2026 5,000 5,000
PGT BV (*) Syndicate of banks 3/27/2019 2/27/2024 3,250 3,250
Total       8,250 8,250
             
In Brazil            
Petrobras Banco do Brasil 3/23/2018 9/26/2026 382 382
Petrobras Bradesco 6/1/2018 5/31/2023 382 382
Petrobras Banco do Brasil 10/4/2018 9/5/2025 382 382
Transpetro Caixa Econômica Federal 11/23/2010 Not defined 63 63
Total       1,209 1,209
(*) In April 2021, the subsidiary PGT BV extended part of the Revolving Credit Facility. As such, US$ 2,050 will be available for withdrawal from February 28, 2024 until February 27, 2026.