XML 49 R40.htm IDEA: XBRL DOCUMENT v3.24.1.1.u2
Risk management (Tables)
3 Months Ended
Mar. 31, 2024
Risk Management  
Schedule of exposure to exchange risk
Schedule of exposure to exchange risk        
 

March 31, 2024

December 31, 2023

 

Foreign currency

(in thousands)

R$

Foreign currency

(in thousands)

R$

         
Borrowings and financing – US$ 272,009 1,359,011 280,188 1,356,474
Borrowings and financing – Yen 39,077,331 1,289,943 41,078,385 1,405,702
Interest and charges from borrowings and financing – US$   20,264   15,510
Interest and charges from borrowings and financing – Yen  

2,669

 

8,167

Total exposure   2,671,887   2,785,853
Borrowing cost – US$   (38,404)   (37,520)
Borrowing cost – Yen  

(2,391)

 

(2,442)

Total foreign currency-denominated borrowings (Note 16)  

2,631,092

 

2,745,891

Schedule of prices and exchange variations
     
 

March 31, 2024

December 31, 2023

Var.

US$ R$ 4.9962 R$ 4.8413 3.2%
Yen R$ 0.03301 R$ 0.03422 -3.5%
Schedule of scenario of effect on the income statement
 
 

Probable scenario

  (*)
Net currency exposure as of March 31, 2024 in US$ - Liabilities 272,009
   
US$ rate as of March 31, 2024 4.9962
Exchange rate estimated according to the scenario

4.9700

Difference between the rates 0.0262
   
Effect on net financial result R$ - (gain) 7,127
   
Net currency exposure as of March 31, 2024 in Yen - Liabilities 39,077,331
   
Yen rate as of March 31, 2024 0.03301
Exchange rate estimated according to the scenario

0.03446

Difference between the rates (0.00145)
   
Effect on the net financial result R$ - (loss)

(56,662)

   
Total effect on the net financial result in R$ - (loss)

(49,535)

   
(*) For the probable scenario in U.S. dollars and Yen, the exchange rates estimated for March 31, 2025 were used, according to the Focus-BACEN and B3’s Benchmark Rate report, of March 31, 2024, respectively.
Schedule of borrowings and financing subject to different inflation adjustment indices
   
 

March 31, 2024

December 31, 2023

CDI (i) 12,672,245 9,966,111
TR (ii) 1,656,774 1,684,711
IPCA (iii) 2,927,406 3,038,378
TJLP (iv) 1,290,064 1,365,806
SOFR (v) 1,359,011 1,356,473
Interest and charges

399,957

392,906

Total

20,305,457

17,804,385

 

(i) CDI - (Certificado de Depósito Interbancário), an interbank deposit certificate
(ii) TR – Interest Benchmark Rate
(iii) IPCA - (Índice Nacional de Preços ao Consumidor Amplo), a consumer price index
(iv) TJLP - (Taxa de Juros a Longo Prazo), a long-term interest rate index
(v) SOFR - Secured Overnight Financing Rate
Schedule of credit risk
     

Banks

Fitch

Moody's

Standard Poor's

Banco do Brasil S/A AAA(bra) AAA.br -
Banco Santander Brasil S/A - AAA.br brAAA
Brazilian Federal Savings Bank AAA(bra) AAA.br brAAA
Banco Bradesco S/A AAA(bra) AAA.br brAAA
Banco Itaú Unibanco S/A AAA(bra) AAA.br -
Banco BV - AA.br brAAA
Banco BTG Pactual S/A AAA(bra) AAA.br brAAA
Schedule of rating assessment
   
 

March 31, 2024

December 31, 2023

Cash and cash equivalents and financial investments    
AAA(bra) 5,859,198 2,940,690
Others (*)

332,784

324,546

 

6,191,982

3,265,236

 

(*) As of March 31, 2024, this category includes R$ 329,381 (R$ 322,241 as of December 31, 2023) referring to Banco BV, current accounts, and financial investments, which are not rated by Fitch.
Schedule of liquidity risk
             
 

2024

2025

2026

2027

2028

2029 onwards

Total

As of March 31, 2024              
               
Liabilities              
Borrowings and financing 3,051,567 3,773,001 3,368,294 3,278,126 2,418,568 13,595,562 29,485,118
Trade payables and contractors 490,494 - - - - - 490,494
Services payable 838,703 - - - - - 838,703
Public-Private Partnership - PPP 432,216 446,524 461,438 476,850 492,777 6,057,282 8,367,087
Program Contract Commitments

20,310

1,232

1,232

1,232

1,232

11,702

36,940

Total

4,833,290

4,220,757

3,830,964

3,756,208

2,912,577

19,664,546

39,218,342

Schedule of sensitivity analysis of the financial instruments
   

March 31, 2024

Indicators

Exposure

Probable scenario

     
Assets    
CDI 6,162,220 9.8500%(**)
Financial income   606,979
     
Liabilities    
CDI (12,672,245) 9.8500%(**)
Interest to be incurred   (1,248,216)
 
 
 
CDI net exposure (6,510,025) (641,237)
     
Liabilities    
TR (1,656,774) 0.0048%(**)
Expenses to be incurred   (80)
     
IPCA (2,927,406) 3.4600%(*)
Expenses to be incurred   (101,288)
     
TJLP (1,290,064) 6.3800%(*)
Interest to be incurred   (82,306)
     
SOFR (***) (1,359,011) 5.0397%(***)
Interest to be incurred   (68,490)
   
 
Total expenses to be incurred, net  

(893,401)

     
(*)       Source: BACEN and LCA as of March 31, 2024
(**)     Source: B3 of March 31, 2024
(***)   Source: Bloomberg
Schedule of capital management
   
 

March 31, 2024

December 31, 2023

     
Total borrowings and financing (Note 16) 22,024,307 19,536,350
(-) Cash and cash equivalents (Note 6) (2,019,391) (838,484)
(-) Financial investments (Note 7)

(4,172,591)

(2,426,752)

     
Net debt 15,832,325 16,271,114
Total equity

30,680,671

29,857,376

     
Total (shareholders plus providers of capital)

46,512,996

46,128,490

     
Leverage ratio

34%

35%

Schedule of estimated fair values of the financial instruments
       
 

March 31, 2024

December 31, 2023

 

Carrying amount

Fair value

Carrying amount

Fair value

Cash and cash equivalents 2,019,391 2,019,391 838,484 838,484
Financial investments 4,172,591 4,172,591 2,426,752 2,426,752
Restricted cash 45,694 45,694 54,944 54,944
Trade receivables 3,936,233 3,936,233 3,856,723 3,856,723
ANA 1,879 1,879 2,673 2,673
Other assets 237,270 237,270 196,065 196,065
Schedule of financial liabilities
       
 

March 31, 2024

December 31, 2023

 

Carrying amount

Fair value

Carrying amount

Fair value

Borrowings and financing 22,024,307 22,444,692 19,536,350 19,950,055
Trade payables and contractors 490,494 490,494 456,215 456,215
Services payable 838,703 838,703 750,732 750,732
Program Contract Commitment 33,035 33,035 34,016 34,016
Public-Private Partnership - PPP 3,222,703 3,222,703 3,286,614 3,286,614