XML 35 R23.htm IDEA: XBRL DOCUMENT v3.21.2
Financial and capital risk management
6 Months Ended
Jun. 30, 2021
Financial and capital risk management  
Financial and capital risk management

16.

Financial and capital risk management

a) Effects of derivatives on the balance sheet

Assets

June 30, 2021

December 31, 2020

    

Current

    

Non-current

    

Current

    

Non-current

Foreign exchange and interest rate risk

 

  

 

  

 

  

 

  

CDI & TJLP vs. US$ fixed and floating rate swap

 

1

 

1

 

 

IPCA swap

 

9

 

42

 

7

 

38

Eurobonds swap

 

 

 

 

3

Pre-dollar swap and forward (NDF)

 

98

 

144

 

 

9

Libor swap

 

 

5

 

 

 

108

 

192

 

7

 

50

Commodities price risk

 

  

 

  

 

  

 

  

Base metals products

 

6

 

1

 

30

 

Gasoil, Brent and freight

 

100

 

 

97

 

 

106

 

1

 

127

 

Others

 

 

15

 

 

16

 

 

15

 

 

16

Total

 

214

 

208

 

134

 

66

Liabilities

June 30, 2021

December 31, 2020

    

Current

    

Non-current

    

Current

    

Non-current

Foreign exchange and interest rate risk

 

  

 

  

 

  

 

  

CDI & TJLP vs. US$ fixed and floating rate swap

 

96

 

408

 

111

 

525

IPCA swap

 

 

92

 

72

 

100

Eurobonds swap

 

 

 

4

 

Pre-dollar swap and forward (NDF)

 

48

 

9

 

63

 

58

Libor swap

 

2

 

2

 

1

 

6

 

146

 

511

 

251

 

689

Commodities price risk

 

  

 

  

 

  

 

  

Base metals products

 

46

 

 

46

 

Gasoil, Brent and freight

 

 

 

13

 

Thermal coal

 

2

 

10

 

 

 

48

 

10

 

59

 

Others

 

10

 

 

18

 

Total

 

204

 

521

 

328

 

689

a.i) Net exposure

    

June 30, 2021

    

December 31, 2020

Foreign exchange and interest rate risk

 

  

 

  

CDI & TJLP vs. US$ fixed and floating rate swap

 

(502)

 

(636)

IPCA swap

 

(41)

 

(127)

Eurobonds swap

 

 

(1)

Pre-dollar swap and forward (NDF)

 

185

 

(112)

Libor swap (i)

 

1

 

(7)

 

(357)

 

(883)

Commodities price risk

 

  

 

  

Base metals products

 

(39)

 

(16)

Gasoil, Brent and freight

 

100

 

84

Thermal coal

 

(12)

 

 

49

 

68

Others

 

5

 

(2)

 

5

 

(2)

Total

 

(303)

 

(817)

(i)In July 2017, the U.K. Financial Conduct Authority (FCA), which regulates the London Interbank Offered Rate (‘‘LIBOR’’), announced the effective discontinuation of LIBOR. After June 30, 2023, the FCA will no longer require panel banks to submit quotes for any U.S. dollar LIBOR settings. The Company is currently evaluating the potential impact of the eventual replacement of the LIBOR interest rate.

a.ii)Effects of derivatives on the income statement and cash flows

Gain (loss) recognized in the income statement

Three-month period ended June 30,

Six-month period ended June 30,

    

2021

    

2020

    

2021

    

2020

Foreign exchange and interest rate risk

  

  

  

  

CDI & TJLP vs. US$ fixed and floating rate swap

 

326

 

(185)

 

52

 

(865)

IPCA swap

 

54

 

(24)

 

69

 

(256)

Eurobonds swap

 

 

7

 

(28)

 

(27)

Pre-dollar swap and forward (NDF)

 

411

 

(28)

 

206

 

(173)

Libor swap

 

(3)

 

 

7

 

 

788

 

(230)

 

306

 

(1,321)

Commodities price risk

 

  

 

  

 

  

 

  

Base metals products

 

 

 

(2)

 

(1)

Gasoil, Brent and freight

 

64

 

99

 

108

 

(246)

 

64

 

99

 

106

 

(247)

Others

 

4

 

45

 

5

 

98

 

4

 

45

 

5

 

98

Total

 

856

 

(86)

 

417

 

(1,470)

    

Financial settlement inflows (outflows)

Three-month period ended June 30,

Six-month period ended June 30,

2021

    

2020

    

2021

    

2020

Foreign exchange and interest rate risk

 

  

 

  

 

  

 

  

CDI & TJLP vs. US$ fixed and floating rate swap

 

(9)

 

(33)

 

(99)

 

(51)

IPCA swap

 

 

 

(18)

 

Eurobonds swap

 

 

 

(29)

 

(6)

Pre-dollar swap and forward (NDF)

 

(2)

 

8

 

(77)

 

(13)

Libor swap

 

 

 

(1)

 

 

(11)

 

(25)

 

(224)

 

(70)

Commodities price risk

 

  

 

  

 

  

 

  

Base metals products

 

(1)

 

38

 

(8)

 

292

Gasoil, Brent and freight

 

72

 

(129)

 

92

 

(130)

 

71

 

(91)

 

84

 

162

Others

 

 

2

 

1

 

67

 

 

2

 

1

 

67

Total

 

60

 

(114)

 

(139)

 

159

a.iii) Hedge accounting

Gain (loss) recognized in the other comprehensive income

Three-month period ended June 30,

Six-month period ended June 30,

    

2021

    

2020

    

2021

    

2020

Net investments hedge

 

202

 

(119)

 

42

 

(639)

Thermal Coal Cash flow hedge

 

(7)

 

 

(7)

 

Cash flow hedge (Nickel and Palladium)

 

(28)

 

(49)

 

(19)

 

15

Net investment hedge:

In March 2021, the Company redeemed all its euro bonds (note 19). As a result, the amount of debt designated as a hedge instrument for this investment is US$2,331 as at June 30,2021.

Cash flow hedge (Thermal Coal):

To reduce the volatility of its cash flow as a result of fluctuations in thermal coal prices, in May 2021, the Company implemented a Thermal Coal Revenue Hedge Program. Under this program, hedge transactions were executed through forward contracts to protect a portion of the projected sales of this product at fluctuating prices that is highly probable to occur. Hedge accounting treatment is being given to the program. The contracts are traded over-the-counter and the cash settlement in/out results are offset by the protected items' loss/gain results due to thermal coal price variations. In July 2021 (subsequent event), the Company also implemented a Metallurgical Coal Revenue Hedge program applying the same strategy.

Financial

    

    

    

    

    

    

    

settlement

    

    

Notional (ton)

Fair value

Inflows

Fair value

June 30,

December 31,

Bought /

Average strike

June 30,

December 31,

(Outflows)

Value at Risk

by year

Flow

2021

2020

 

Sold

 

(US$/t oz)

2021

2020

June 30, 2021

June 30, 2021

 

2021

Coal Revenue Hedging Program

  

  

 

  

 

  

  

  

  

  

 

  

Call Options

600,000

 

S

 

108

(10)

(2)

3

 

(10)

Put Options

390,000

 

B

 

105

(1)

(1)

6

 

(1)

Total

 

 

(11)

(3)

9

 

(11)

Cash Flow Hedge (Nickel):

Financial

settlement

Inflows

Notional (ton)

Fair value

 

(Outflows)

Value at Risk

Fair value by year

 

June 30,

 

December 31,

 

Bought /

Average strike

 

June 30,

 

December 31,

 

June 30,

 

June 30,

 

Flow

   

2021

   

2020

   

Sold

   

(US$/ton)

   

2021

   

2020

   

2021

   

2021

   

2021

Nickel Revenue Hedging Program (i)

Call options

    

35,120

    

58,620

    

S

17,618

    

(41)

    

(46)

    

(9)

    

10

    

(41)

Put options

35,120

58,620

B

15,000

3

28

1

3

Total

 

  

 

  

 

  

 

(38)

 

(18)

 

(9)

 

11

 

(38)

(i) With the hedge structure, the company ensures prices between US$15,000/t and US$17,618/t for the program’s sales volume.

Cash flow hedge (Palladium):

    

    

    

    

    

Financial settlement

    

    

Fair value

Notional (t oz)

Fair value

Inflows (Outflows)

 Value at Risk

 by year

Flow

June 30, 2021

December 31, 2020

Bought / Sold

Average strike (US$/t oz)

June 30, 2021

December 31, 2020

June 30, 2021

June 30, 2021

2021

Palladium Revenue Hedging Program

Call Options

 

67,362

 

7,200

 

S

 

3,437

 

(11)

 

(1)

 

 

3

 

(11)

Put Options

 

67,362

 

7,200

 

B

 

2,397

 

14

 

 

 

3

 

14

Total

 

 

 

 

 

3

 

(1)

 

 

6

 

3

b) Protection programs for the R$ and EUR denominated debt instruments and other liabilities

Financial

Settlement

Inflows

Notional

Fair value

(Outflows)

Value at Risk

Fair value by year

    

June 30,

    

December 31,

    

    

Average

    

June 30,

    

December 31,

    

June 30,

    

June 30,

    

Flow

 

 2021

 

 2020

 

Index

 

 rate

 

 2021

 

 2020

 

 2021

 

 2021

 

2021

    

2022

    

2023+

CDI vs. US$ fixed rate swap

 

 

 

 

 

(368)

 

(473)

 

(30)

43

(26)

(78)

(264)

Receivable

 

R$8,841

 

R$9,445

 

CDI

 

100.53

%  

Payable

 

US$2.072

 

US$2.213

 

Fix

 

2.57

%  

TJLP vs. US$ fixed rate swap

 

 

 

 

 

(134)

 

(163)

 

(26)

8

(23)

(40)

(71)

Receivable

 

R$1,421

 

R$1,651

 

TJLP +

 

1.12

%  

Payable

 

US$390

 

US$460

 

Fix

 

3.11

%  

R$fixed rate vs. US$ fixed rate swap

 

 

 

 

 

62

 

(111)

 

(85)

26

10

(26)

78

Receivable

 

R$6,671

 

R$2,512

 

Fix

 

3.58

%  

Payable

 

US$1.265

 

US$621

 

Fix

 

(1.60)

%  

IPCA vs. US$ fixed rate swap

 

 

 

 

 

(90)

 

(173)

 

(65)

9

1

(91)

Receivable

 

R$1,617

 

R$2,363

 

IPCA +

 

4.54

%  

  

 

  

 

  

 

  

 

  

 

  

 

  

Payable

 

US$400

 

US$622

 

Fix

 

3.88

%  

  

 

  

 

  

 

  

 

  

 

  

 

  

IPCA vs. CDI swap

 

 

 

 

 

49

 

45

 

 

 

7

 

42

 

Receivable

 

R$726

 

R$694

 

IPCA +

 

6.63

%  

  

 

  

 

  

 

  

 

  

 

  

 

  

Payable

 

R$1,350

 

R$550

 

CDI

 

98.76

%  

  

 

  

 

  

 

  

 

  

 

  

 

  

EUR fixed rate vs. US$ fixed rate swap

 

 

 

 

 

 

(1)

 

(29)

 

 

 

 

Receivable

 

 

EUR 500

 

Fix

 

0.00

%  

  

 

  

 

  

 

  

 

  

 

  

 

  

Payable

 

 

US$613

 

Fix

 

0.00

%  

  

 

  

 

  

 

  

 

  

 

  

 

  

Forward

 

R$7,020

 

R$916

 

B

 

5.98

 

122

 

(1)

 

13

 

23

 

17

 

64

 

41

c) Protection program for Libor floating interest rate US$ denominated debt

Financial

Settlement

Inflows

Notional

Fair value

(Outflows)

Value at Risk

Fair value by year

Flow

    

June 30, 2021

    

December 31, 2020

    

Index

    

Average rate

    

June 30, 2021

    

December 31, 2020

    

June 30, 2021

June 30, 2021

    

2021

    

2022

    

2023+

Libor vs. US$fixed rate swap

 

1

 

(7)

 

(1)

2

 

(1)

 

 

2

Receivable

 

US$950

 

US$950

 

Libor

 

0.13

%  

  

 

  

 

  

 

  

 

  

 

  

Payable

 

US$950

 

US$950

 

Fix

 

0.48

%  

  

 

  

 

  

 

  

 

  

 

  

d) Protection program for product prices and input costs

Financial

settlement

Fair  

Inflows

Value at 

value by

Notional

Fair value

(Outflows)

Risk

year

    

    

    

    

Average

    

    

    

    

    

June 30,

December 31,

Bought /

strike

June 30,

December 31,

June 30,

June 30,

Flow

2021

2020

 

Sold

 

(US$/bbl)

2021

2020

2021

2021

 

2021+

Brent crude oil (bbl)

  

  

 

  

 

  

  

  

  

  

 

  

Call options

4,488,809

13,746,945

 

B

 

55

48

92

119

7

 

48

Put options

4,488,809

13,746,945

 

S

 

29

(12)

 

Forward Freight Agreement (days)

  

  

 

  

 

  

  

  

  

  

 

  

Freight forwards (days)

990

1,625

 

B

 

23,302

15

4

3

15

 

e) Embedded derivatives in contracts

    

    

    

    

    

    

Financial

    

    

settlement

Inflows

National

Fair value

(Outflows)

Value at Risk

Fair value

    

December 31,

Bought /

Average

June 30,

    

December 31,

June 30,

June 30,

Flow

June 30, 2021

2020

Sold

strike

2021

2020

2021

2021

2021+

Option related to a Special Purpose Entity “SPE” (quantity)

Call option

 

137,751,623

 

137,751,623

 

B

 

3.02

 

15

 

18

 

 

2

 

15

Embedded derivatives in contracts for the sale of part of its shareholding (quantity)

Put option

 

1,105,070,863

 

1,105,070,863

 

S

 

4.38

 

(5)

 

(19)

 

 

2

 

(5)

Embedded Derivative in natural gas purchase agreement (volume/month)

Call options

 

729,571

 

746,667

 

S

 

233

 

(4)

 

 

 

3

 

(4)

Hedge program for finished products

Nickel forwards

 

604

 

 

S

 

18,147

 

 

 

 

 

Fixed prices sales protection

Nickel forwards

 

626

 

 

B

 

16,341

 

1

 

 

1

 

 

1

Embedded in raw material purchase contract (ton)

Nickel forwards

 

3,436

 

1,979

 

S

 

17,120

 

(3)

 

2

 

 

2

 

(3)

Copper forwards

 

1,247

 

976

 

S

 

9,620

 

 

 

 

 

f) Sensitivity analysis of derivative financial instruments

The following tables present the potential value of the instruments given hypothetical stress scenarios for the main market risk factors that impact the derivatives positions. The scenarios were defined as follows:

- Probable: the probable scenario was defined as the fair value of the derivative instruments as at June 30, 2021

- Scenario I: fair value estimated considering a 25% deterioration in the associated risk variables

- Scenario II: fair value estimated considering a 50% deterioration in the associated risk variables

Instrument

    

Instrument's main risk events

    

Probable

    

Scenario I

    

Scenario II

CDI vs. US$ fixed rate swap

 

R$ depreciation

 

(368)

 

(900)

 

(1,433)

 

US$ interest rate inside Brazil decrease

 

(368)

 

(396)

 

(425)

 

Brazilian interest rate increase

 

(368)

 

(402)

 

(437)

Protected item: R$denominated liabilities

 

R$ depreciation

 

n.a.

 

 

TJLP vs. US$ fixed rate swap

 

R$ depreciation

 

(134)

 

(236)

 

(338)

 

US$ interest rate inside Brazil decrease

 

(134)

 

(137)

 

(140)

 

Brazilian interest rate increase

 

(134)

 

(145)

 

(155)

 

TJLP interest rate decrease

 

(134)

 

(141)

 

(149)

Protected item: R$denominated debt

 

R$ depreciation

 

n.a.

 

 

R$fixed rate vs. US$ fixed rate swap

 

R$ depreciation

 

62

 

(246)

 

(553)

 

US$ interest rate inside Brazil decrease

 

62

 

53

 

45

 

Brazilian interest rate increase

 

62

 

19

 

(21)

Protected item: R$denominated debt

 

R$ depreciation

 

n.a.

 

 

IPCA vs. US$ fixed rate swap

 

R$ depreciation

 

(90)

 

(199)

 

(307)

 

US$ interest rate inside Brazil decrease

 

(90)

 

(96)

 

(103)

 

Brazilian interest rate increase

 

(90)

 

(109)

 

(127)

 

IPCA index decrease

 

(90)

 

(101)

 

(112)

Protected item: R$denominated debt

 

R$ depreciation

 

n.a.

 

 

IPCA vs. CDI swap

 

Brazilian interest rate increase

 

49

 

46

 

44

 

IPCA index decrease

 

49

 

47

 

45

Protected item: R$denominated debt linked to IPCA

 

IPCA index decrease

 

n.a.

 

(47)

 

(45)

US$floating rate vs. US$ fixed rate swap

 

US$ Libor decrease

 

1

 

(4)

 

(10)

Protected item: Libor US$ indexed debt

 

US$ Libor decrease

 

n.a.

 

4

 

10

NDF BRL/USD

 

R$ depreciation

 

122

 

(166)

 

(454)

 

US$ interest rate inside Brazil decrease

 

122

 

116

 

110

 

Brazilian interest rate increase

 

122

 

93

 

66

Protected item: R$denominated liabilities

 

R$depreciation

 

n.a.

 

 

Instrument

    

Instrument's main risk events

    

Probable

    

Scenario I

    

Scenario II

Fuel oil protection

Options

 

Price input decrease

 

48

 

18

 

14

Protected item: Part of costs linked to fuel oil prices

 

Price input decrease

 

n.a.

 

18

 

14

Forward Freight Agreement

 

  

 

  

 

  

 

  

Forwards

 

Freight price decrease

 

15

 

5

 

(4)

Protected item: Part of costs linked to maritime freight prices

 

Freight price decrease

 

n.a.

 

(5)

 

4

Nickel sales fixed price protection

 

  

 

  

 

  

 

  

Forwards

 

Nickel price decrease

 

1

 

(2)

 

(5)

Protected item: Part of nickel revenues with fixed prices

 

Nickel price decrease

 

n.a.

 

(2)

 

(5)

Nickel Revenue Hedging Program

 

  

 

  

 

  

 

  

Options

 

Nickel price increase

 

(38)

 

(160)

 

(297)

Protected item: Part of nickel future revenues

 

Nickel price increase

 

n.a.

 

160

 

297

Palladium Revenue Hedging Program

 

  

 

  

 

  

 

  

Options

 

Palladium price increase

 

4

 

(23)

 

(56)

Protected item: Part of palladium future revenues

 

Palladium price increase

 

n.a.

 

23

 

56

Thermal Coal Revenue Hedging Program

 

  

 

  

 

  

 

  

Options

 

Thermal coal price increase

 

(11)

 

(40)

 

(69)

Protected item: Part of thermal coal future revenues

 

Thermal coal price increase

 

n.a.

 

40

 

69

Option - SPCs

 

SPCs stock value decrease

 

15

 

5

 

Instrument

    

Main risks

    

Probable

    

Scenario I

    

Scenario II

Embedded derivatives - Raw material purchase (nickel)

 

Nickel price increase

 

(3)

 

(19)

 

(34)

Embedded derivatives - Raw material purchase (copper)

 

Copper price increase

 

 

(3)

 

(6)

Embedded derivatives - Gas purchase

 

Pellet price increase

 

(4)

 

(8)

 

(13)

Embedded derivatives - Guaranteed minimum return

 

Stock value decrease

 

(5)

 

(61)

 

(287)

g) Financial counterparties’ ratings

The table below presents the ratings published by Moody’s regarding the main financial institutions that we hire derivative instruments, cash and cash equivalents transactions.

Consolidated

June 30, 2021

 

December 31, 2020

Cash and cash equivalents and 

Cash and cash equivalents 

    

short-term investment

    

Derivatives

    

and short-term investment

    

Derivatives

Aa1

 

94

 

 

2,210

 

36

Aa2

 

384

 

13

 

363

 

15

Aa3

 

603

 

41

 

1,681

 

41

A1

 

4,124

 

20

 

2,812

 

21

A2

 

4,429

 

130

 

4

 

20

A3

 

1,034

 

67

 

5

 

36

Baa1

 

 

 

4

 

Baa2

 

19

 

 

1

 

Ba1

 

 

35

 

2,986

 

Ba2

 

2,551

 

51

 

4,189

 

6

Ba3

 

1,279

 

13

 

 

Others

 

83

 

52

 

3

 

25

 

14,600

 

422

 

14,258

 

200