XML 32 R25.htm IDEA: XBRL DOCUMENT v3.20.2
LOANS, FINANCING AND DEBENTURES
6 Months Ended
Jun. 30, 2020
LOANS, FINANCING AND DEBENTURES  
LOANS, FINANCING AND DEBENTURES

18.LOANS, FINANCING AND DEBENTURES

18.1.Breakdown by type

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average

 

 

 

 

 

 

 

 

 

 

annual

 

Current

 

Non-current

 

Total

 

 

 

 

interest rate -

 

June 30,

 

December 31,

 

June 30,

 

December 31,

 

June 30,

 

December 31,

Type

  

Interest rate

 

%

  

2020

 

2019

 

2020

 

2019

  

2020

  

2019

In foreign currency

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BNDES

 

UMBNDES

 

5.93

 

 32,941

 

 26,307

 

 27,165

 

 27,620

 

60,106

 

53,927

Bonds (1)

 

Fixed

 

5.71

 

 806,695

 

 640,177

 

 36,114,088

 

 27,375,673

 

36,920,783

 

28,015,850

Export credits (ACC - pre-payment) (1)

 

LIBOR/Fixed

 

1.52

 

 2,735,141

 

 1,994,868

 

 24,141,791

 

 15,431,478

 

26,876,932

 

17,426,346

Others

 

 

 

 

 

 6,445

 

 3,481

 

 

 

 

 

6,445

 

3,481

 

 

 

 

 

 

 3,581,222

 

 2,664,833

 

 60,283,044

 

 42,834,771

 

63,864,266

 

45,499,604

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

In local currency

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BNDES

 

TJLP

 

7.18

 

 285,382

 

 283,658

 

 1,389,771

 

 1,517,649

 

1,675,153

 

1,801,307

BNDES

 

TLP

 

9.72

 

 19,036

 

 18,404

 

 431,800

 

 441,233

 

450,836

 

459,637

BNDES

 

Fixed

 

5.06

 

 33,272

 

 39,325

 

 62,313

 

 77,333

 

95,585

 

116,658

BNDES

 

SELIC

 

5.50

 

 85,538

 

 78,458

 

 1,076,966

 

 718,017

 

1,162,504

 

796,475

FINAME

 

Fixed

 

6.43

 

 4,276

 

 4,781

 

 7,917

 

 9,564

 

12,193

 

14,345

BNB

 

Fixed

 

6.73

 

 35,300

 

 37,815

 

 139,361

 

 156,904

 

174,661

 

194,719

CRA (“Agribusiness Receivables Certificates”)

 

CDI/IPCA

 

5.53

 

 1,379,045

 

 2,860,938

 

 2,971,744

 

 2,952,451

 

4,350,789

 

5,813,389

NCE (Export credit note)

 

CDI

 

5.73

 

 65,940

 

 131,914

 

 1,273,045

 

 1,270,065

 

1,338,985

 

1,401,979

Rural producer Certificate

 

CDI

 

8.62

 

 3,955

 

 5,840

 

 273,440

 

 273,303

 

277,395

 

279,143

Export credits (“Pre payment”)

 

Fixed

 

8.07

 

 23,276

 

 77,694

 

 1,313,123

 

 1,312,586

 

1,336,399

 

1,390,280

FCO (“Central West Fund”), FDCO (“Central West Development Fund”) and FINEP

 

Fixed

 

7.99

 

 72,413

 

 76,596

 

 441,912

 

 475,905

 

514,325

 

552,501

Others (Revolving Cost, Working capital and Industrial Development Fund (“FDI”) and fair value adjustment on business combination

 

Fixed

 

0.40

 

(52,342)

 

(62,302)

 

 4,470

 

 4,559

 

(47,872)

 

(57,743)

Debentures

 

CDI

 

6.27

 

 9,810

 

 9,997

 

 5,413,548

 

 5,412,035

 

5,423,358

 

5,422,032

 

 

 

 

 

 

 1,964,901

 

 3,563,118

 

 14,799,410

 

 14,621,604

 

16,764,311

 

18,184,722

 

 

 

 

 

 

 5,546,123

 

 6,227,951

 

 75,082,454

 

 57,456,375

 

80,628,577

 

63,684,326

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest on financing

 

 

 

 

 

 1,019,483

 

 886,886

 

 

 

 136,799

 

1,019,483

 

1,023,685

Non-current funding

 

 

 

 

 

 4,526,640

 

 5,341,065

 

 75,082,454

 

 57,319,576

 

79,609,094

 

62,660,641

 

 

 

 

 

 

 5,546,123

 

 6,227,951

 

 75,082,454

 

 57,456,375

 

80,628,577

 

63,684,326


1)

The variation is due to the increase in the exchange rate in the six-month period ended June 30, 2020.

 

 

18.2.Rollforward in loans, financing and debentures

 

 

 

 

 

 

  

June 30,

  

December 31,

 

 

2020

 

2019

Beginning balance

 

63,684,326

 

35,737,509

Amounts from the business combination

 

 

 

20,667,096

Reclassification - accounts payable from lease operations

 

 

 

(18,225)

Fundraising

 

6,700,529

 

18,993,837

Interest accrued

 

1,736,775

 

3,362,250

Exchange rate variation, net

 

16,364,585

 

1,781,562

Settlement of principal

 

(6,224,940)

 

(13,994,708)

Settlement of interest

 

(1,682,413)

 

(2,977,957)

Amortization of fundraising costs

 

39,055

 

185,807

Other

 

10,660

 

(52,845)

Ending balance

 

80,628,577

 

63,684,326

 

 

18.3.Breakdown by maturity – non current

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  

2021

  

2022

  

2023

  

2024

  

2025

  

2026

  

2027 onwards

  

Total

In foreign currency

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

BNDES - Currency basket

 

2,264

 

13,583

 

11,318

 

 

 

 

 

 

 

 

 

27,165

Bonds

 

 

 

 

 

 

 

3,266,344

 

3,238,123

 

3,822,186

 

25,787,435

 

36,114,088

Export credits (ACC pre-payment)

 

92,600

 

2,536,851

 

10,058,960

 

7,536,819

 

3,425,584

 

490,977

 

 

 

24,141,791

 

 

94,864

 

2,550,434

 

10,070,278

 

10,803,163

 

6,663,707

 

4,313,163

 

25,787,435

 

60,283,044

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

In local currency

 

   

 

   

 

   

 

   

 

   

 

   

 

   

 

   

BNDES – TJLP

 

136,711

 

268,806

 

268,026

 

239,884

 

292,572

 

169,102

 

14,670

 

1,389,771

BNDES – TLP

 

9,433

 

18,866

 

18,866

 

18,866

 

17,618

 

20,120

 

328,031

 

431,800

BNDES – Fixed

 

14,475

 

24,560

 

18,599

 

4,679

 

 

 

 

 

 

 

62,313

BNDES – Selic

 

48,712

 

94,876

 

118,336

 

110,275

 

234,525

 

197,061

 

273,181

 

1,076,966

FINAME

 

1,908

 

2,786

 

1,656

 

1,198

 

369

 

 

 

 

 

7,917

BNB

 

17,569

 

33,081

 

35,199

 

33,085

 

10,258

 

10,169

 

 

 

139,361

CRA (“Agribusiness Receivables Certificates”)

 

 

 

1,512,680

 

1,459,064

 

 

 

 

 

 

 

 

 

2,971,744

Export credit note

 

 

 

 

 

 

 

 

 

640,800

 

632,245

 

 

 

1,273,045

Rural producer certificate

 

 

 

 

 

 

 

 

 

137,500

 

135,940

 

 

 

273,440

Export credits (“Pre payment”)

 

 

 

 

 

 

 

1,313,123

 

 

 

 

 

 

 

1,313,123

FCO (“Central West Fund”), FDCO (“Central West Development Fund”) and FINEP

 

33,993

 

67,986

 

67,986

 

67,986

 

67,986

 

67,986

 

67,989

 

441,912

Others (Revolving costs, working capital, FIDC and FDI)

 

4,470

 

 

 

 

 

 

 

 

 

 

 

 

 

4,470

Debentures

 

 

 

 

 

 

 

 

 

2,340,550

 

2,325,659

 

747,339

 

5,413,548

 

 

267,271

 

2,023,641

 

1,987,732

 

1,789,096

 

3,742,178

 

3,558,282

 

1,431,210

 

14,799,410

 

 

362,135

 

4,574,075

 

12,058,010

 

12,592,259

 

10,405,885

 

7,871,445

 

27,218,645

 

75,082,454

 

18.4.Breakdown by currency

 

 

 

 

 

 

  

June 30,

  

December 31,

 

 

2020

 

2019

Brazilian Reais

 

16,751,206

 

18,170,261

U.S. Dollar

 

63,817,265

 

45,460,138

Currency basket

 

60,106

 

53,927

 

 

80,628,577

 

63,684,326

 

 

18.5.Fundraising costs

The fundraising costs are amortized based on terms agreements and effective interest rate.

 

 

 

 

 

 

 

 

 

 

  

 

  

 

  

Balance to be amortized

 

 

 

 

 

 

June 30,

 

December 31,

Nature

   

Cost

   

Amortization

   

2020

   

2019

Bonds

 

343,642

 

95,226

 

248,416

 

201,467

CRA and NCE

 

125,222

 

85,955

 

39,267

 

47,443

Export credits (ACC pre-payment)

 

102,769

 

33,875

 

68,894

 

40,382

Debentures

 

24,467

 

6,915

 

17,552

 

19,065

BNDES (“IOF”) (1)

 

62,658

 

18,435

 

44,223

 

38,447

Others

 

18,147

 

13,934

 

4,213

 

4,590

 

 

676,905

 

254,340

 

422,565

 

351,394


1)

Tax on Financial Operations

18.6.Relevant transactions entered into the period

18.6.1.Export Prepayment Agreements ("EPP")

On February 14, 2020, Suzano, through its wholly-owned subsidiaries Suzano Pulp and Paper Europe S.A., Suzano Austria GmbH and Fibria Overseas Finance Ltd., entered into a syndicated export prepayment agreement in the amount of US$850,000 (equivalent, on the transaction date, to R$3,672,259), with a term of six years and maturity in February 2026, grace period of 4 years, quarterly interest payments of 1.15% p.a. plus LIBOR 3M. This transaction is fully and unconditionally guaranteed by Suzano S.A.

18.6.2.Revolving credit facility

On April 2, 2020, the Company through its wholly-owned subsidiary Suzano Pulp and Paper Europe S.A, disbursement of US$500,000 (equivalent, on the transaction date, to R$2,638,221) of its revolving credit facility maintained with certain financial institutions with quarterly payments of 1.30% plus quarterly LIBOR and maturity in February 2024. The disbursement is in line with the preventive measures that the Company has been taking to mitigate eventual impacts resulting from the COVID-19 pandemic and aims to bring even more strength to the liquidity position of the Company.

18.6.3.Brazilian National Bank for Economic and Social Development (BNDES)

On June 29, 2020, the Company raised with BNDES the amount of R$400,000 indexed to the Selic interest rate, plus fixed interest of 1.96% p.a., with an average term of 124 months, maturing in February 2040. This funding is in line with the company's strategy of lengthening of the average of its obligations and efficiency in servicing its debt (cost of debt).

18.7.Relevant transactions settled in the period

18.7.1.Export Prepayment Agreements (“EPP”)

On February 14, 2020, Suzano, through its wholly-owned subsidiary Suzano Pulp and Paper Europe S.A., voluntarily prepaid the export prepayment agreement in the amount of U.S.$755,864 (equivalent, on the transaction date, to R$3,240,229), with quarterly interest payments of 1.15% p.a. plus quarterly LIBOR, which was scheduled to mature in February 2023.

18.7.2.Make-whole Senior Notes (“Notes 2021”)

On March 31, 2020, the Company through its wholly-owned subsidiary Suzano Trading Ltd., redeem all of the outstanding of Senior Notes 2021 in the total amount of US$199,864 (equivalent, on the transaction date, to R$1,039,032) considering redemption price of 104.287% plus interest proportional to the period.

18.7.3.Agribusiness Receivables Certificates (CRA)

On April 13, 2020, the Company disbursed the total amount of R$612,779, from this amount R$600,000 was related to the payment of principal and R$12,779 of interest of the Agribusiness Receivables Certificate issued in April 2016, with interest of 98% of the CDI, this payment was made due to the normal maturity of the CRA.

On June 22, 2020, the single installment of the CRA principal of R$880,155, issued in June 2016, with 97% interest on the CDI, matured. The company disbursed R$895,655 as principal (R$880,155) and interest (R$15,500).

18.8.Guarantees

Some loan and financing agreements have guarantees clauses, in which the financed equipment or other property, plant and equipment are offered by the Company, as disclosed in Note 15.1.

The Company does not have contracts with restrictive financial clauses (financial covenants) to be complied with.