XML 106 R11.htm IDEA: XBRL DOCUMENT v3.19.1
Financial Instruments and Risks
12 Months Ended
Dec. 31, 2018
Financial Instruments and Risks  
Financial Instruments and Risks

4.     Financial Instruments and Risks

4.1  Management of financial risks

a)    Overview

The Company’s Management is focused on generating consistent and sustainable results over time. Factors of external risk related to fluctuations in market prices, exchange variations and volatility of macroeconomic indexes may introduce an unwelcome level of volatility in the Company’s cash flows and income statement. To manage this volatility, in a way that does not distort or hinder its consistent growth over a long time, Suzano has policies and procedures for managing market risk.

These policies aim to: (i) protect the Company’s cash flows and assets against fluctuations in the market prices of raw material and products, exchange rates and interest rates, price and adjustment indexes, or other assets or instruments traded in liquid or other markets ("market risk") to which the value of the assets, liabilities and cash flows are exposed; and (ii) optimize the process of contracting financial instruments for protection against exposure to risk, drawing on natural hedges and correlations between the prices of different assets and markets, avoiding any waste of funds used to contract inefficient operations. All financial transactions entered into by the Company have the objective of protecting it against existing exposures, with the assumption of new risks prohibited, except those arising from its operating activities.

The process to manage market risk comprises the following sequential and recurring phases: (i) identification of risk factors and the exposure of the value of the assets, cash flows and results of the Company to market risks; (ii) measuring and reporting the values at risk; (iii) evaluating and formulating strategies for managing market risks; and (iv) implementing and monitoring the performance of strategies.

The Company uses liquid financial instruments: (i) does not contract leveraged operations or other forms of embedded options that change its purpose of protection (hedge); (ii) it does not have double indexed debt or other forms of implied options; and (iii) does not have any operations that require margin deposits or other forms of collateral for counterparty credit risk.

The main financial risk factors considered by Management are:

·

Liquidity risk;

·

Credit risk;

·

Currency risk;

·

Interest rate risks;

·

Risk of changes in commodity prices; and

·

Capital risk.

The Company does not apply hedge accounting. Therefore, all results (gains and losses) from derivative operations (settled and outstanding) are fully recognized in the Consolidated Statements of income/(loss), as presented in Note 26.

b)   Measurement

Transactions with financial instruments with higher liquidity are recognized in the Company's financial statements and presented below. During the year there were no reclassifications between categories.

 

 

 

 

 

 

 

 

 

    

Note

    

12/31/2018

    

12/31/2017

Assets

 

 

 

  

 

  

 

 

 

 

 

 

 

At fair value through profit or loss

 

 

 

  

 

  

Financial investments

 

6

 

21,098,565

 

1,631,505

Derivative financial instruments

 

4.3

 

493,934

 

133,910

 

 

 

 

 

 

 

At amortized costs

 

 

 

 

 

  

Cash and cash equivalents

 

5

 

4,387,453

 

1,076,833

Trade accounts receivable

 

7

 

2,537,058

 

2,297,763

 

 

 

 

 

 

 

 

 

 

 

28,517,010

 

5,140,011

Liabilities

 

 

 

 

 

  

 

 

 

 

 

 

 

At amortized cost (a)

 

 

 

 

 

  

Trade accounts payable

 

18

 

632,565

 

621,179

Loans and financing

 

19.1

 

31,074,056

 

12,191,856

Debentures

 

19.3

 

4,663,453

 

 —

Liabilities for asset acquisition and subsidiaries

 

24

 

992,512

 

585,986

 

 

 

 

 

 

 

At fair value through profit or loss

 

 

 

 

 

  

Derivative financial instruments

 

4.5

 

1,636,700

 

127,896

 

 

 

 

 

 

 

 

 

 

 

38,999,286

 

13,526,917


(a)

In 2017, it was classified as "loans and receivables"

c)    Fair value versus book value

The financial instruments included in the balance sheets, are presented at their contractual amounts. Financial investments and derivative contracts, used exclusively for hedging purposes, are valued at fair value.

In order to determine the market values of assets or financial instruments traded in public and liquid markets, the market closing prices were used at the balance sheet dates. The fair value of interest rate swaps and indexes is calculated as the present value of their future cash flows discounted at the current interest rates available for operations with similar remaining terms and maturities. This calculation is based on the quotations of B3 and ANBIMA for interest rate operations in reais and the British Bankers Association and Bloomberg for Libor rate transactions. The fair value of forward or forward exchange contracts is determined using the forward exchange rates prevailing at the balance sheet dates, in accordance with B3 prices.

In order to determine the fair value of assets or financial instruments traded in over-the-counter or liquid markets, a number of assumptions and methods based on normal market conditions (not for liquidation or forced sale) are used at each balance sheet date, including the use of option pricing models such as Black & Scholes, and estimates of discounted future cash flows. The fair value of oil bunker pricing contracts is obtained based on the Platts index.

The result of the trading of financial instruments is recognized at the closing or contracting dates, where the Company undertakes to buy or sell these instruments. The obligations arising from the contracting of financial instruments are eliminated from our financial statements only when these instruments expire or when the risks, obligations and rights arising therefrom are transferred.

The comparison between the fair value and the book value of the outstanding financial instruments can be shown as follows:

 

 

 

 

 

 

 

 

 

 

 

 

12/31/2018

 

12/31/2017

 

    

Book Value

    

Fair Value

    

Book Value

    

Fair Value

 

 

 

 

 

 

 

 

 

Assets

 

  

 

  

 

  

 

  

Cash and cash equivalents

 

4,387,453

 

4,387,453

 

1,076,833

 

1,076,833

Financial investments

 

21,098,565

 

21,098,565

 

1,631,505

 

1,631,505

Trade accounts receivable

 

2,537,058

 

2,537,058

 

2,297,763

 

2,297,763

Derivative financial instruments (a)

 

493,934

 

493,934

 

133,910

 

133,910

 

 

28,517,010

 

28,517,010

 

5,140,011

 

5,140,011

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

  

 

  

Trade accounts payables

 

632,565

 

632,565

 

621,179

 

621,179

Loans and financing (a)

 

31,074,056

 

35,326,676

 

12,191,856

 

13,755,352

Debentures

 

4,663,453

 

4,957,382

 

 —

 

 —

Liabilities for asset acquisitions and subsidiaries (a)

 

992,512

 

948,522

 

585,986

 

564,292

Derivative financial instruments (a)

 

1,636,700

 

1,636,700

 

127,896

 

127,896

 

 

38,999,286

 

43,501,845

 

13,526,917

 

15,068,719


(a)

Current and non-current

4.2   Liquidity risk

The Company’s guidance is to maintain a strong cash and financial investment position to meet its financial and operating obligations. The amount kept as cash is used for payments expected in the normal course of its operations, while the surplus amount is invested in highly liquid financial investments.

The following are the remaining contractual maturities of financial liabilities at the reporting date. The amounts are undiscounted, and include contractual interest payments, therefore, may not be reconciled with the amounts disclosed in the balance sheet.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

12/31/2018

 

 

Total Book

 

Total Future

 

Up to 1

 

1 - 2

 

2 - 5

 

More than

 

    

Value

    

Value

    

year

    

years

    

years

    

5 years

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

  

 

  

 

  

 

  

 

  

 

  

Trade accounts payables

 

632,565

 

632,565

 

632,565

 

 —

 

 —

 

 —

Loans and financing

 

31,074,056

 

45,997,323

 

4,818,397

 

3,672,268

 

16,850,840

 

20,655,818

Debentures

 

4,663,453

 

8,022,759

 

340,044

 

419,401

 

1,521,757

 

5,741,556

Liabilities for asset acquisitions and subsidiaries

 

992,512

 

1,099,331

 

495,862

 

100,715

 

316,730

 

186,023

Derivative financial instruments

 

1,636,700

 

2,149,710

 

790,679

 

736,715

 

465,853

 

156,462

Other accounts payable

 

404,655

 

404,655

 

367,314

 

37,341

 

 —

 

 —

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

39,403,941

 

58,306,342

 

7,444,861

 

4,966,440

 

19,155,180

 

26,739,859

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

12/31/2017

 

 

Total Book

 

Total Future

 

Up to 1

 

1 - 2

 

2 - 5

 

More than

 

    

Value

    

Value

    

year

    

years

    

years

    

5 years

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

  

 

  

 

  

 

  

 

  

 

  

Trade accounts payables

 

621,179

 

621,179

 

621,179

 

 —

 

 —

 

 —

Loans and financing

 

12,191,856

 

15,897,299

 

2,704,902

 

2,686,542

 

4,930,467

 

5,575,388

Liabilities for asset acquisitions and subsidiaries

 

585,986

 

713,723

 

95,284

 

9,698

 

187,686

 

421,055

Derivative financial instruments

 

127,896

 

97,412

 

24,092

 

63,971

 

9,349

 

 —

Other accounts payable

 

293,193

 

293,193

 

280,436

 

12,757

 

 —

 

 —

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

13,820,110

 

17,622,806

 

3,725,893

 

2,772,968

 

5,127,502

 

5,996,443

 

4.3   Credit risk

The Company has sales and credit policies, determined by the Management, which aim to mitigate any risks arising from their clients’ default. This is achieved through meticulous selection of the client portfolio, which takes into account payment capacity (credit analysis) and diversification of sales (risk pooling), as well as the guarantees or financial instruments contracted to reduce these risks, such as credit insurance policies, both for exports and domestic sales.

The Company’s credit evaluation matrix is based on an analysis of the qualitative and quantitative aspects for determining credit limits to clients on an individual basis. After analyses, they are submitted for approval according to established hierarchy. In some cases, the approval from the management’s meeting and the Credit Committee is applicable.

The Company, in order to mitigate credit risk, maintains its financial operations diversified among banks, with a main focus on first-tier financial institutions classified as high-grade by the main risk rating agencies.

The book value of financial assets representing the exposure to credit risk on the date of the financial statements was as follows:

 

 

 

 

 

 

 

 

 

    

Note

    

12/31/2018

    

12/31/2017

 

 

 

 

 

 

 

Assets

 

  

 

  

 

  

Cash and cash equivalents

 

5

 

4,387,453

 

1,076,833

Financial investments

 

6

 

21,098,565

 

1,631,505

Trade accounts receivable

 

7

 

2,537,058

 

2,297,763

Derivative financial instruments

 

  

 

493,934

 

133,910

 

 

  

 

28,517,010

 

5,140,011

 

The Other Parties, mostly financial institutions with whom the Company conducts transactions classified under cash and cash equivalents, financial investments and derivatives financial instruments, are rated by the rating agencies. The risk rating is as follows:

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

Derivative financial

 

 

and financial investments

 

instruments

Risk rating (a)

    

12/31/2018

    

12/31/2017

    

12/31/2018

    

12/31/2017

 

 

 

 

 

 

 

 

 

AAA

 

19,736,151

 

2,168,810

 

141,296

 

65,510

AA+

 

5,257,518

 

169,881

 

 —

 

51,231

AA

 

68,207

 

207,925

 

259,711

 

3,143

AA-

 

422,899

 

113,623

 

 —

 

14,026

A

 

80

 

45,753

 

51,281

 

 —

A-

 

1,160

 

2,330

 

 —

 

 —

BB

 

 2

 

16

 

41,646

 

 —

 

 

 

 

 

 

 

 

 

 

 

25,486,018

 

2,708,338

 

493,934

 

133,910


(a)

We use the Brazilian Risk Rating and the rating is given by agencies Fitch Ratings, Standard & Poor’s and Moody’s.

The risk rating of trade accounts receivable is as follows:

 

 

 

 

 

 

 

    

12/31/2018

    

12/31/2017

 

 

 

 

 

Low Risk (a)

 

2,447,184

 

2,262,628

Average Risk (b)

 

66,587

 

21,016

High Risk (c)

 

60,466

 

52,859

 

 

2,574,237

 

2,336,503


(a)

Not past due and delay up to 30 days

(b)

Overdue between 30 and 90 days

(c)

Overdue more than 90 days and renegotiated with the client or with security interest.

 

Part of the above amounts do not consider part of the supplementary Allowance for Doubtful Accounts calculated on an individual basis for each customer in default of R$ 37,179 and R$ 38,740 an December 31, 2018 and 2017, respectively.

4.4  Market risk

The Company is exposed to several market risks, the main ones being the variation in exchange rates, interest rates, inflation rates and commodity prices that may affect its results and financial situation.

To reduce the impacts on results in adverse scenarios, the Company has processes to monitor exposures and policies that support the implementation of risk management.

The policies establish the limits and instruments to be implemented for the purpose of: (i) protecting cash flow due to currency mismatch, (ii) mitigating exposure to interest rates, (iii) reducing the impacts of fluctuation in commodity prices, and (iv) change of debt indexes.

The market risk management process comprises identification, assessment and implementation of the strategy, with the actual contracting of adequate financial instruments.

4.4.1. Exchange rate risk

The contracting of financing and the currency derivative policy of the Company are guided by the fact that around 70% of net revenue comes from exports with prices negotiated in U.S. dollar, while most of the production costs is tied to the Brazilian real (BRL). This structure allows the Company to contract export financing in U.S. dollar and to reconcile financing payments with the flows of receivables from sales in foreign market, using the international bond market as an important portion of its capital structure, and providing a natural cash hedge for these commitments.

In addition, the Company contracts short positions in the futures markets, including strategies involving options, to ensure attractive levels of operating margins for a portion of revenue. Sales in the futures market are limited to a percentage of the net surplus foreign currency (net exposure) over an 18‑month time horizon and therefore are matched to the availability of currency for sale in the short term.

The net exposure of assets and liabilities in foreign currency which is substantially in U.S. dollars, are demonstrated below:

 

 

 

 

 

 

 

    

12/31/2018

    

12/31/2017

 

 

 

 

 

Assets

 

  

 

  

Cash and cash equivalents

 

1,143,968

 

585,541

Trade accounts receivable

 

1,661,108

 

1,544,633

Derivative financial instruments

 

493,685

 

133,910

 

 

 

 

 

 

 

3,298,761

 

2,264,084

 

 

 

 

 

Liabilities

 

 

 

  

Trade accounts payables

 

(72,680)

 

(45,548)

Loans and financing

 

(26,384,721)

 

(8,616,807)

Liabilities for asset acquisitions and subsidiaries

 

(333,049)

 

(332,193)

Derivative financial instruments

 

(1,464,569)

 

(126,781)

 

 

 

 

 

 

 

(28,255,019)

 

(9,121,329)

 

 

 

 

 

Liability exposure

 

(24,956,258)

 

(6,857,245)

 

Foreign denominated balances are primarily denominated in US Dollars.

Sensitivity analysis - foreign exchange exposure

For market risk analysis, the Company uses scenarios to jointly evaluate the long and short positions in foreign currency, and the possible effects on its results. The probable scenario represents the amounts already booked, as they reflect the translation into Brazilian reais on the base date of the balance sheet.

The other scenarios were created considering the depreciation of the Brazilian real against the U.S. Dollar at the rates of 25% and 50%.

This analysis assumes that all other variables, in particular interest rates, remain constant, the following table presents the potential impacts on results assuming these scenarios:

 

 

 

 

 

 

 

 

 

12/31/2018

 

    

As of

    

Effect on Income and Equity

 

 

Probable

 

Possible Increase ( ∆ 25%) 

 

Remote Increase ( ∆ 50%) 

 

 

 

 

 

 

 

Cash and cash equivalents

 

1,143,968

 

285,992

 

571,984

Trade accounts receivable

 

1,661,108

 

415,277

 

830,554

Trade accounts payables

 

(72,680)

 

(18,170)

 

(36,340)

Loans and financing

 

(26,384,721)

 

(6,596,180)

 

(13,192,361)

Liabilities for asset acquisitions

 

(333,049)

 

(83,262)

 

(166,524)

Derivatives Non Deliverable Forward ("NDF") (a)

 

17,041

 

(137,748)

 

(275,191)

Derivatives Swap (a)

 

(853,141)

 

(2,458,607)

 

(4,915,329)

Derivatives Options (a)

 

(134,784)

 

(2,352,766)

 

(5,111,182)

 

 

 

 

 

 

 

 

 

  

 

(10,945,465)

 

(22,294,390)


(a)

For the notional values of the derivatives, see Note 4.5

 

 

4.4.2 Interest rate risk

Fluctuations in interest rates could result in increase or decrease in costs of new financing and operations already contracted.

The Company constantly seeks alternatives to use financial instruments in order to avoid negative impacts on its cash flows.

Given Libor's risk of extinction over the next few years the Company has negotiating its contracts with clauses that envisage the discontinuation of the interest rate. The majority of the debt already has some clause of substitution of the rate by a reference index or interest rate equivalent, for the contracts that do not have a specification a clause of renegotiation between the parties was added. The derivative contracts linked to Libor envisage that there will be a negotiation between the parties for the definition of a new rate or an equivalent fee will be provided by the calculation agent.

Over the next few years, until Libor expires, the company will actively work to reflect an equivalent replacement rate in all of its contracts

Sensitivity analysis - exposure to interest rates

For market risk analysis, the Company uses scenarios to evaluate the sensitivity that variations in operations impacted by the rates: CDI, Long Term Interest Rate (“TJLP”), Special System for Settlement and Custody (“SELIC”) and London Interbank Offered Rate (“LIBOR”) may have on its results. The probable scenario represents the amounts already booked, as they reflect the best estimates of the Management.

This analysis assumes that all other variables, in particular foreign currency exchange rates, remain constant. The other scenarios were developed considering appreciation of 25% and 50% in the market interest rates. The following table shows the potential impacts on the results in the event of these scenarios:

 

 

 

 

 

 

 

 

 

 

12/31/2018

 

 

As of

 

Effect on Income and Equity

 

    

 

    

Possible Increase

    

Remote Increase

 

 

Probable

 

( ∆ 25%) 

 

( ∆ 50%) 

 

 

 

 

 

 

 

CDI

 

  

 

  

 

  

Cash and cash equivalents

 

3,243,485

 

53,931

 

108,701

Financial investments

 

19,049,284

 

316,741

 

638,412

Loans and financing

 

(4,078,631)

 

316,741

 

638,412

Debentures

 

(4,663,453)

 

(374,854)

 

(453,602)

Derivative Swaps

 

(853,141)

 

866,857

 

1,746,549

Derivative Options

 

(134,813)

 

(74,269)

 

(146,411)

 

 

 

 

1,105,149

 

2,532,061

 

 

 

 

 

 

 

Special System for Settlement and Custody ("SELIC") 

 

 

 

 

 

 

Financial investments

 

2,049,281

 

34,074

 

68,679

 

 

 

 

 

 

 

 

 

 

 

34,074

 

68,679

 

 

 

 

 

 

 

TJLP

 

 

 

 

 

 

Loans and financing

 

(213,178)

 

(3,597)

 

(7,195)

 

 

 

 

 

 

 

 

 

 

 

(3,597)

 

(7,195)

 

 

 

 

 

 

 

LIBOR

 

 

 

 

 

 

Loans and financing

 

(13,038,092)

 

(88,855)

 

(177,709)

Derivative Swap

 

(170,708)

 

238,030

 

471,025

 

 

 

 

 

 

 

 

 

  

 

149,176

 

293,316

 

This sensitivity analysis should be analyzed in the context of the subsequent event described in Note 32. a.), since a substantial part of that balance was consumed in payment of the Fibria transaction.

4.4.3 Commodity price risk

The Company is exposed to commodity prices that reflect mainly on the pulp sale price in the foreign market. The dynamics of opening and closing production capacities in the global market and the macroeconomic conditions may have an impact on the operating results.

It is not possible to guarantee that the price will be maintained at levels favorable to the results. The Company can use financial instruments to reduce the sale price of a part of its production; however, at times, contracting a hedge for pulp price may not be available.

The Company is also exposed to international oil prices, which reflects on logistical costs for selling to the export market.

On December 31, 2018 there is long position in bunker oil R$ 5 million to hedge its logistics costs. (December 31, 2017, there is no long position in bunker oil)

 

 

 

 

 

 

 

 

 

 

12/31/2018

 

    

Probable

    

Possible
Increase (∆ 25%)

    

Remote
Increase (∆ 50%)

Oil derivative

 

(1,140)

 

2,399

 

3,735

 

 

(1,140)

 

2,399

 

3,735

 

4.5  Derivative financial instruments

The Company determines the fair value of derivative contracts and recognizes that these amounts can differ from the amounts realized in the event of early settlement. The amounts reported by the Company are based on an estimate and using data provided from a third party, which is reviewed by Management.

a)    Outstanding derivatives by type of contract

On December 31, 2018 and 2017, the consolidated positions of outstanding derivatives are presented below:

 

 

 

 

 

 

 

 

 

 

 

 

Notional value in US$

 

Fair value

 

    

12/31/2018

    

12/31/2017

    

12/31/2018

    

12/31/2017

 

 

 

 

 

 

 

 

 

Cash flow

 

  

 

  

 

  

 

  

Undesignated exchange hedge

 

  

 

  

 

  

 

  

Zero-cost collar (R$ vs. US$)

 

2,340,000

 

1,485,000

 

(41,122)

 

25,822

NDF (R$ x US$)

 

50,000

 

 —

 

6,749

 

 —

Fixed Swap (US$) vs. CDI

 

 —

 

50,000

 

 —

 

5,356

Fixed Swap CDI vs. US$

 

 —

 

50,000

 

 —

 

(2,485)

Subtotal

 

2,390,000

 

1,585,000

 

(34,374)

 

28,693

 

 

 

 

 

 

 

 

 

Debt hedge

 

 

 

  

 

 

 

  

Exchange hedge

 

 

 

 

 

 

 

 

Swap CDI vs. Fixed (US$)

 

752,110

 

291,725

 

(377,020)

 

(21,562)

Subtotal

 

752,110

 

291,725

 

(377,020)

 

(21,562)

 

 

 

 

 

 

 

 

 

Interest hedge

 

 

 

 

 

 

 

 

Swap LIBOR vs. Fixed (US$)

 

757,143

 

19,841

 

(33,663)

 

(1,117)

Subtotal

 

757,143

 

19,841

 

(33,663)

 

(1,117)

 

 

 

 

 

 

 

 

 

Hedge de Commodity (a)

 

 

 

 

 

 

 

 

Swap Bunker

 

5,344

 

 —

 

(1,140)

 

 —

Subtotal

 

5,344

 

 —

 

(1,140)

 

 —

 

 

 

 

 

 

 

 

 

Total in derivatives (Cash Flow)

 

3,904,597

 

1,896,566

 

(446,196)

 

6,014

 

 

 

 

 

 

 

 

 

Fibria's operation

 

 

 

 

 

 

 

 

Undesignated exchange hedge

 

 

 

 

 

 

 

 

Zero cost collar (R$ x US$)

 

700,000

 

 —

 

(93,692)

 

 —

NDF (R$ x US$)

 

100,000

 

 —

 

10,287

 

 —

Subtotal

 

800,000

 

 —

 

(83,405)

 

 —

 

 

 

 

 

 

 

 

 

Debt hedge

 

 

 

  

 

 

 

  

Exchange hedge

 

 

 

  

 

 

 

  

Swap CDI x Fixed (US$)

 

1,650,000

 

 —

 

(476,121)

 

 —

Subtotal

 

1,650,000

 

 —

 

(476,121)

 

 —

 

 

 

 

 

 

 

 

 

Interest hedge

 

 

 

  

 

 

 

  

Swap Libor x Fixed (US$)

 

2,000,000

 

 —

 

(137,044)

 

 —

Subtotal

 

2,000,000

 

 —

 

(137,044)

 

 —

 

 

 

 

 

 

 

 

 

Total in derivatives (Fibria's operation)

 

4,450,000

 

 —

 

(696,570)

 

 —

 

 

 

 

 

 

 

 

 

Total in derivatives

 

8,354,597

 

1,896,566

 

(1,142,766)

 

6,014

 

 

 

 

 

 

 

 

 

Current assets

 

  

 

  

 

352,454

 

77,090

Non-current assets

 

  

 

  

 

141,480

 

56,820

Current liabilities

 

  

 

  

 

(596,530)

 

(23,819)

Non-current liabilities

 

  

 

  

 

(1,040,170)

 

(104,077)

 

 

 

 

 

 

 

 

 

 

 

  

 

  

 

(1,142,766)

 

6,014


(a)

The commodity hedge amount was contracted through the subsidiary Suzano Trading.

Fair value does not represent an obligation for immediate disbursement or cash receipt, given that such effect will only occur on the dates of contractual fulfillment or on the maturity of each transaction, when the result will be determined, depending on the case and market conditions on the agreed dates.

Contracts outstanding on December 31, 2018 are over-the-counter operations without any margin or early settlement clause imposed due to mark-to-market variations.

Each existing contract and respective protected risks are described below:

i)    CDI Swap x Fixed US$: positions in conventional swaps by changing the rate of Interbank Deposits (DI) by pre-fixed dollar rate. The objective is to change the debt index in Reais to dollars;

ii)    NDF US$: Positions sold in futures contracts of dollars, with the purpose of protecting the cash flow of exports.

iii)    Swap Fixed US$ x CDI: positions in conventional swaps exchanging pre-fixed rate variation in dollars by Interbank Deposits (DI) rate. The objective is to revert debts in dollars to Reais;

iv)    Swap LIBOR x Fixed: positions in conventional swaps exchanging post-fixed rate for a pre-fixed rate in dollars. The objective is to protect the cash flow of variations in the US interest rate;

v)    Zero-Cost Collar: positions in an instrument consisting of the simultaneous combination of the purchase of put options and the sale of US dollar call options, with the same principal and maturity, in order to protect the cash flow of exports. This strategy establishes an interval where there is no deposit or receipt of financial margin on the position adjustments.

vi)    Swap Bunker (oil): positions purchased in oil bunker, with the objective of protecting logistics costs related to the contracting of maritime freight.

b)   Fair value by maturity date

Derivatives mature as follows:

 

 

 

 

 

 

 

 

Net Fair value

Maturity of derivatives

    

12/31/2018

    

12/31/2017

 

 

 

 

 

In 2018

 

 —

 

53,270

In 2019

 

(244,069)

 

(16,064)

In 2020

 

(180,333)

 

(31,192)

In 2021

 

87,851

 

 —

In 2022

 

83,692

 

 —

In 2023

 

80,052

 

 —

In 2024

 

82,963

 

 —

In 2025

 

(486,958)

 

 —

In 2026

 

(565,964)

 

 —

 

 

(1,142,766)

 

6,014

 

c)    Long and short position of outstanding derivatives

On December 31, 2018 and 2017, the consolidated positions of outstanding derivatives are presented below:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Notional value

 

Fair value

 

    

Currency

    

12/31/2018

    

12/31/2017

    

12/31/2018

    

12/31/2017

 

 

 

 

 

 

 

 

 

 

 

Debt hedge

 

  

 

  

 

  

 

  

 

  

Assets

 

  

 

  

 

  

 

  

 

  

Swap CDI vs. Fixed (US$)

 

R$

 

8,722,620

 

950,000

 

119,178

 

22,525

Swap LIBOR vs. Fixed (US$)

 

US$

 

2,757,143

 

19,841

 

 —

 

65,517

Subtotal

 

  

 

 

 

  

 

119,178

 

88,042

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

  

 

 

 

  

 

 

 

  

Swap CDI vs. Fixed (US$)

 

US$

 

2,402,110

 

291,725

 

(972,319)

 

(44,087)

Swap LIBOR vs. Fixed (US$)

 

US$

 

2,757,143

 

19,841

 

(170,707)

 

(66,634)

Subtotal

 

  

 

 

 

  

 

(1,143,026)

 

(110,721)

 

 

 

 

 

 

 

 

 

 

 

Total swap agreements

 

  

 

 

 

  

 

(1,023,848)

 

(22,679)

 

 

 

 

 

 

 

 

 

 

 

Cash flow

 

  

 

 

 

  

 

 

 

  

Zero-cost collar (US$ vs. R$)

 

US$

 

3,040,000

 

1,485,000

 

(134,814)

 

25,822

Swap Fixed (US$) vs. CDI

 

US$

 

 —

 

50,000

 

 —

 

5,356

NDF (R$ x US$)

 

US$

 

150,000

 

 —

 

17,036

 

 —

Swap Bunker

 

US$

 

5,344

 

 —

 

(1,140)

 

 —

Swap CDI x Fixed (US$)

 

US$

 

 —

 

50,000

 

 —

 

(2,485)

Subtotal

 

  

 

 

 

  

 

(118,918)

 

28,693

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total in derivatives

 

  

 

  

 

  

 

(1,142,766)

 

6,014

 

d)   Settled derivatives

In the year ended December 31, 2018 and 2017, the consolidated positions of settled derivatives were as follows:

 

 

 

 

 

 

 

 

Cash paid / Received amount

 

 

(In thousand of R$)

 

    

12/31/2018

    

12/31/2017

 

 

 

 

 

Cash flow

 

  

 

  

Exchange hedge

 

  

 

  

Zero-cost collar (R$ vs. US$)

 

(110,271)

 

28,159

NDF (R$ vs. US$)

 

(1,235,448)

 

11,110

NDF (MXN vs. US$)

 

 —

 

39

Subtotal

 

(1,345,719)

 

39,308

 

 

 

 

 

Commodity hedge

 

 

 

  

Bunker (oil)

 

 —

 

2,631

Subtotal

 

 —

 

2,631

 

 

 

 

 

Debt hedge

 

 

 

  

Exchange hedge

 

 

 

  

Swap CDI vs. Fixed (US$)

 

19,145

 

78,411

Swap Fixed (US$) vs. CDI

 

 —

 

(8,809)

Swap CDI vs. Libor (US$)

 

 —

 

(162,769)

Subtotal

 

19,145

 

(93,167)

 

 

 

 

 

Interest hedge

 

 

 

  

Swap LIBOR vs. Fixed (US$)

 

(4,939)

 

(2,588)

Swap Coupon vs. Fixed (US$)

 

 —

 

15,824

Subtotal

 

(4,939)

 

13,236

 

 

 

 

 

Total in derivatives (a)

 

(1,331,513)

 

(37,992)


(a)

On December 31, 2018, there was a payment of the derivative premium in the amount of R$ 254,902 and on December 31, 2017 there was a receipt of R$ 77,687 of unhedged options and, therefore, are not presented in the table above.

4.6   Capital management

The main objective of Company’s capital Management is to ensure and maintain a solid credit rating, in addition to mitigating risks that may affect capital availability in business development.

The Company monitors constantly significant indicators, such as:

i)     consolidated financial leverage index, which is the total net debt divided by adjusted Earnings Before Interest, Taxes, Depreciation, and Amortization (“EBITDA”);

ii)    management of contractual financial covenants, maintaining safety margin to not exceed these covenants. Management prioritizes new loans denominated in the same currency of its main cash generation source, in order to obtain a natural hedge in the long term for its cash flow. The Company manages its capital structure and makes adjustments based on changes in economic conditions.

 

 

 

 

 

 

 

    

12/31/2018

    

12/31/2017

 

 

 

 

 

Loans and financing

 

31,074,056

 

12,191,856

Debentures

 

4,663,453

 

 —

(-) Cash and financial investments

 

(25,486,018)

 

(2,708,338)

Net debt

 

10,251,491

 

9,483,518

 

 

 

 

 

Shareholders' equity controlling

 

12,012,007

 

11,616,611

Shareholders' equity non-controlling

 

13,928

 

 —

Shareholders' equity and net debt

 

22,277,426

 

21,100,129

 

This sensitivity analysis should be analyzed in the context of the subsequent event described in Note 32 a), since a substantial part of that balance was consumed in payment of the Fibria transaction.

4.7  Fair value hierarchy

The financial instruments and other financial statement items assessed at fair value are presented in accordance with the levels defined below:

All the information relevant to Company’s financial statements, and only this information, is reported and corresponds to that used by the Management for its activities.

·

Level 1 - Prices quoted (unadjusted) in active markets for identical assets or liabilities;

·

Level 2 - Inputs other than the prices quoted in active markets included in Level 1 that are observable for the asset or liability, either directly (i.e. prices) or indirectly (i.e. derived from prices); and

·

Level 3 - Inputs for assets or liabilities that are not based on observable market variables (unobservable inputs).

 

 

 

 

 

 

 

 

 

 

 

 

12/31/2018

 

    

Fair value

    

Level 1

    

Level 2

    

Level 3

 

 

 

 

 

 

 

 

 

Assets

 

  

 

  

 

  

 

  

Financial investments

 

21,098,565

 

14,933,513

 

6,165,052

 

 —

Derivative financial instruments

 

493,934

 

 —

 

493,934

 

 —

Biological assets (a)

 

4,935,905

 

 —

 

 —

 

4,935,905

 

 

26,528,404

 

14,933,513

 

6,658,986

 

4,935,905

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

Derivative financial instruments

 

1,636,700

 

 —

 

1,636,700

 

 —

 

 

1,636,700

 

 —

 

1,636,700

 

 —

 

 

 

 

 

 

 

 

 

 

 

 

12/31/2017

 

    

Fair value

    

Level 1

    

Level 2

    

Level 3

 

 

 

 

 

 

 

 

 

Assets

 

  

 

  

 

  

 

  

Financial Investments

 

1,631,505

 

 —

 

1,631,505

 

 —

Derivative financial instruments

 

133,910

 

 —

 

133,910

 

 —

Biological assets (a)

 

4,548,897

 

 —

 

 —

 

4,548,897

 

 

6,314,312

 

 —

 

1,765,415

 

4,548,897

 

 

 

 

 

 

 

 

 

Liabilities

 

  

 

  

 

  

 

  

Derivative financial instruments

 

127,896

 

 —

 

127,896

 

 —

 

 

127,896

 

 —

 

127,896

 

 —


(a)

Changes in fair value of biological assets and other details regarding assumptions used to measure such values are shown in Note 13.

4.8  Guarantees

The Company is guaranteed by letters of credit and credit insurance policies. As of December 31, 2018, the consolidated operations of accounts receivable indexed to exports amounted to US$ 365 million, equivalent to R$ 1,417,026 at that date (December 31, 2017 US$ 429 million, equivalent to R$ 1,421,446).