XML 69 R43.htm IDEA: XBRL DOCUMENT v3.21.1
FINANCIAL INSTRUMENTS AND RISKS MANAGEMENT (Tables)
12 Months Ended
Dec. 31, 2020
FINANCIAL INSTRUMENTS AND RISKS MANAGEMENT  
Schedule of financial instruments by category

 

 

 

 

 

 

 

 

    

 

    

December 31,

    

December 31,

 

 

Note

 

2020

 

2019

Assets

 

 

 

   

 

   

Amortized cost

 

 

 

   

 

   

Cash and cash equivalents

 

5

 

6,835,057

 

3,249,127

Trade accounts receivable

 

7

 

2,915,206

 

3,035,817

Other assets

 

 

 

974,265

 

563,993

 

 

 

 

10,724,528

 

6,848,937

Fair value through other comprehensive income

 

 

 

   

 

   

Other investments

 

14

 

26,338

 

20,048

 

 

 

 

26,338

 

20,048

 

 

 

 

 

 

 

Fair value through profit or loss

 

 

 

   

 

   

Derivative financial instruments

 

4.5.1

 

1,341,420

 

1,098,972

Marketable securities

 

6

 

2,396,857

 

6,330,334

 

 

 

 

3,738,277

 

7,429,306

 

 

 

 

14,489,143

 

14,298,291

Liabilities

 

 

 

   

 

   

Amortized cost

 

 

 

   

 

   

Loans, financing and debentures

 

18.1

 

72,899,882

 

63,684,326

Lease liabilities

 

19.2

 

5,191,760

 

3,984,070

Liabilities for assets acquisitions and subsidiaries

 

23

 

502,228

 

541,615

Trade accounts payable

 

17

 

2,361,098

 

2,376,459

Other liabilities

 

 

 

459,684

 

578,061

 

 

 

 

81,414,652

 

71,164,531

Fair value through profit or loss

 

 

 

   

 

   

Derivative financial instruments

 

4.5.1

 

8,117,400

 

2,917,913

 

 

 

 

8,117,400

 

2,917,913

 

 

 

 

89,532,052

 

74,082,444

 

 

 

 

75,042,909

 

59,784,153

 

Summary of estimated fair value of loans and financing

 

 

 

 

 

 

 

 

  

Yield used

  

December 31,

  

December 31,

 

 

to discount

 

2020

 

2019

Quoted in the secondary market

 

   

 

   

 

   

In foreign currency

 

 

 

 

 

 

Bonds

 

Secondary Market

 

43,703,482

 

30,066,087

Estimated to present value

 

 

 

 

 

 

In foreign currency

 

 

 

 

 

 

Export credits (“Pre-payment”)

 

LIBOR

 

20,546,778

 

17,213,963

Export credits (“ACC/ACE”)

 

DDI

 

 

 

575,521

In local currency

 

 

 

 

 

 

BNP – Forest Financing

 

DI 1

 

 

 

193,646

BNDES – TJLP

 

DI 1

 

1,399,177

 

1,895,959

BNDES – TLP

 

DI 1

 

647,235

 

535,812

BNDES – Fixed

 

DI 1

 

76,732

 

113,979

BNDES – Selic (“Special Settlement and Custody System”)

 

DI 1

 

960,215

 

693,969

BNDES - Currency basket

 

DI 1

 

27,239

 

54,420

CRA (“Agribusiness Receivables Certificate”)

 

DI 1/IPCA

 

3,286,792

 

6,039,983

Debentures

 

DI 1

 

5,498,793

 

5,534,691

FINAME (“Special Agency of Industrial Financing”)

 

DI 1

 

 

 

14,168

FINEP (“Financier of Studies and Projects”)

 

DI 1

 

 

 

5,138

NCE (“Export Credit Notes”)

 

DI 1

 

1,322,813

 

1,445,383

NCR (“Rural Credit Notes”)

 

DI 1

 

283,702

 

288,122

Export credits (“Pre-payment”)

 

DI 1

 

1,490,242

 

1,464,798

FDCO (“West Center Development Fund”)

 

DI 1

 

 

 

571,904

 

 

 

 

79,243,200

 

66,707,543

 

Schedule of contractual maturities of financial liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31,

 

 

2020

 

 

Total book

 

Total future

 

Up to 1

 

1 - 2

 

2 - 5

 

More than

 

  

value

  

value

  

year

  

years

  

years

  

5 years

Liabilities

    

   

    

   

    

   

    

   

    

   

    

   

Trade accounts payables

 

2,361,098

 

2,361,098

 

2,361,098

 

 

 

 

 

 

Loans, financing and debentures(1)

 

72,899,882

 

101,540,320

 

4,034,595

 

6,619,518

 

36,751,023

 

54,135,184

Lease liabilities

 

5,191,760

 

9,552,075

 

620,177

 

806,560

 

2,198,419

 

5,926,919

Liabilities for asset acquisitions and subsidiaries

 

502,228

 

573,920

 

116,376

 

112,155

 

253,419

 

91,970

Derivative financial instruments(1)

 

8,117,400

 

10,868,858

 

1,999,811

 

1,296,199

 

4,133,320

 

3,439,528

Other liabilities

 

459,684

 

459,684

 

360,916

 

98,768

 

 

 

 

 

 

89,532,052

 

125,355,955

 

9,492,973

 

8,933,200

 

43,336,181

 

63,593,601


1) The variation is due to the increase in the exchange rate variation in the year ended December 31, 2020.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31,

 

 

2019

 

  

Total book

  

Total future

  

Up to 1

  

1 - 2

  

2 - 5

  

More than

 

  

value

  

value

  

year

  

years

  

years

  

5 years

Liabilities

    

   

    

   

    

   

    

   

    

   

    

   

Trade accounts payables

 

 2,376,459

 

 2,376,459

 

 2,376,459

 

 

 

 

 

 

Loans, financing and debentures

 

 63,684,326

 

 89,708,210

 

 8,501,278

 

 5,692,149

 

 29,088,292

 

 46,426,491

Lease liabilities

 

 3,984,070

 

 7,109,966

 

 559,525

 

 1,426,011

 

 1,186,386

 

 3,938,044

Liabilities for asset acquisitions and subsidiaries

 

 541,615

 

 618,910

 

 103,132

 

 101,149

 

 315,989

 

 98,640

Derivative financial instruments

 

 2,917,913

 

 8,299,319

 

 1,488,906

 

 415,791

 

 1,258,200

 

 5,136,422

Other liabilities

 

 578,061

 

 578,061

 

 456,338

 

 121,723

 

 

 

 

 

 

 74,082,444

 

 108,690,925

 

 13,485,638

 

 7,756,823

 

 31,848,867

 

 55,599,597

 

Schedule of credit exposures using internal credit grading

 

 

 

 

 

 

 

December 31,

 

December 31,

 

    

2020

    

2019

Low (1)

 

2,813,038

 

2,775,364

Average (2)

 

54,115

 

168,836

High (3)

 

89,942

 

133,613

 

 

2,957,095

 

3,077,813


1)

Current and overdue to 30 days.

2)

Overdue between 30 and 90 days.

3)

Overdue more than 90 days.

 

Schedule of the book value of financial assets representing the exposure to credit risk

 

 

 

 

 

 

 

December 31,

 

December 31,

 

    

2020

    

2019

Cash and cash equivalents

 

6,835,057

 

3,249,127

Marketable securities

 

2,396,857

 

6,330,334

Derivative financial instruments

 

986,526

 

830,426

 

 

10,218,440

 

10,409,887

 

Schedule of credit exposures using external credit grading

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents and

 

 

 

 

marketable securities

 

Derivative financial instruments

 

 

December 31,

 

December 31,

 

December 31,

 

December 31,

 

    

2020

    

2019

    

2020

    

2019

Risk rating (1)

 

 

 

 

 

 

 

 

AAA

 

 

 

190,360

 

17,412

 

 

AA-

 

 

 

56,388

 

417,510

 

 

A+

 

 

 

606,757

 

1,617

 

 27,363

A

 

 

 

188,458

 

73,135

 

 165,851

A-

 

 

 

211,238

 

130,546

 

 222,761

brAAA

 

7,704,501

 

7,153,079

 

305,311

 

 404,693

brAA+

 

163,955

 

745,177

 

32

 

 9,758

brAA

 

836,546

 

372,188

 

40,963

 

 

brAA-

 

278,712

 

23,050

 

 

 

 

brA

 

240,382

 

17,847

 

 

 

 

Others

 

7,818

 

14,919

 

 

 

 

 

 

9,231,914

 

9,579,461

 

986,526

 

 830,426


1)

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

 

Schedule of net exposure of assets and liabilities in foreign currency

 

 

 

 

 

 

 

December 31,

 

December 31,

 

    

2020

    

2019

Assets

 

   

 

   

Cash and cash equivalents

 

6,370,201

 

2,527,834

Trade accounts receivables

 

1,938,614

 

2,027,018

Derivative financial instruments

 

621,385

 

9,440,141

 

 

8,930,200

 

13,994,993

 

 

 

 

 

Liabilities

 

 

 

 

Trade accounts payables

 

(492,617)

 

(1,085,207)

Loans and financing

 

(58,145,087)

 

(45,460,138)

Liabilities for asset acquisitions and subsidiaries

 

(313,022)

 

(288,172)

Derivative financial instruments

 

(6,994,363)

 

(11,315,879)

 

 

(65,945,089)

 

(58,149,396)

Net liability exposure

 

(57,014,889)

 

(44,154,403)

 

Summary of yield curves used to calculate fair value of derivative financial instruments

The yield curves used to calculate the fair value in December 31, 2020, are as set forth below:

 

 

 

 

 

 

 

 

 

Interest rate curves

 

 

 

Term

    

Brazil

    

United States of America

    

Dollar coupon

 

1 month

 

1.92 % p.a.

 

0.14 % p.a.

 

4.95 % p.a.

 

6 months

 

2.11 % p.a.

 

0.20 % p.a.

 

1.56 % p.a.

 

1 year

 

2.86 % p.a.

 

0.19 % p.a.

 

1.20 % p.a.

 

2 years

 

4.19 % p.a.

 

0.20 % p.a.

 

1.01 % p.a.

 

3 years

 

5.08 % p.a.

 

0.25 % p.a.

 

0.99 % p.a.

 

5 years

 

6.05 % p.a.

 

0.44 % p.a.

 

1.16 % p.a.

 

10 years

 

7.20 % p.a.

 

0.95 % p.a.

 

1.56 % p.a.

 

 

Schedule of derivatives by type of contract

 

 

 

 

 

 

 

 

 

 

 

Notional value in U.S.$

 

Fair value

 

 

December 31,

 

December 31,

 

December 31,

 

December 31,

 

    

2020

    

2019

    

2020

    

2019

Instruments contracted with protection strategy

 

 

 

 

 

 

 

 

Operational Hedge

 

 

 

 

 

 

 

 

Zero Cost Collar (1)

 

3,212,250

 

3,425,000

 

(780,457)

 

67,078

NDF (R$ x US$)

 

80,000

 

 

 

7,948

 

 

 

 

 

 

 

 

 

 

 

Debt hedge

 

 

 

 

 

 

 

 

Interest rate hedge

 

 

 

 

 

 

 

 

Swap LIBOR to Fixed (U.S.$) (1)

 

3,683,333

 

2,750,000

 

(1,059,192)

 

(444,910)

Swap IPCA to CDI (notional in Reais)

 

843,845

 

843,845

 

285,533

 

233,255

Swap IPCA to Fixed (U.S.$)

 

121,003

 

121,003

 

(114,834)

 

30,544

Swap CDI x Fixed (U.S.$) (1)

 

2,267,057

 

3,115,614

 

(4,977,309)

 

(1,940,352)

Pre-fixed Swap to U.S.$ (U.S.$)

 

350,000

 

350,000

 

(508,328)

 

(33,011)

 

 

 

 

 

 

 

 

 

Commodity Hedge

 

 

 

 

 

 

 

 

Swap US-CPI standing wood (U.S.$) (2)

 

646,068

 

679,485

 

354,900

 

268,547

Swap VLSFO/Brent

 

37,757

 

365

 

15,759

 

(92)

 

 

 

 

 

 

(6,775,980)

 

(1,818,941)

 

 

 

 

 

 

 

 

 

Current assets

 

   

 

   

 

484,043

 

260,273

Non-current assets

 

   

 

   

 

857,377

 

838,699

Current liabilities

 

   

 

   

 

(1,991,118)

 

(893,413)

Non-current liabilities

 

   

 

   

 

(6,126,282)

 

(2,024,500)

 

 

   

 

   

 

(6,775,980)

 

(1,818,941)


1)The variation is due to the increase in the exchange rate in the year ended December 31, 2020.

2)The embedded derivative refers to swap contracts for the sale of US-CPI variations within the term of the forest partnership and standing wood supply contracts.

Schedule of maturity analysis for derivatives

 

 

 

 

 

 

 

December 31,

 

December 31,

 

    

2020

    

2019

2020

 

 

 

(633,644)

2021

 

(1,507,075)

 

 98,850

2022

 

(918,030)

 

(154,734)

2023

 

(433,195)

 

 185,209

2024

 

(705,859)

 

(197,718)

2025

 

(1,684,124)

 

(606,827)

2026 onwards

 

(1,527,697)

 

(510,077)

 

 

(6,775,980)

 

(1,818,941)

 

Schedule of long and short positions of outstanding derivatives

 

 

 

 

 

 

 

 

 

 

 

 

 

Notional value

 

Fair value

 

 

 

 

December 31,

 

December 31,

 

December 31,

 

December 31,

 

    

Currency

    

2020

    

2019

    

2020

    

2019

Debt hedge

 

 

 

   

 

   

 

   

 

   

Assets

 

 

 

   

 

   

 

   

 

   

Swap CDI x Fixed (U.S.$)

 

R$

 

8,594,225

 

11,498,565

 

719

 

11,673,117

Swap Pre-Fixed to U.S.$ (U.S.$)

 

R$

 

1,317,226

 

1,317,226

 

136,192

 

1,478,336

Swap LIBOR x Fixed (U.S.$)

 

US$

 

3,683,333

 

2,750,000

 

61,120

 

11,063,970

Swap IPCA x CDI

 

IPCA

 

974,102

 

933,842

 

285,533

 

1,093,067

Swap IPCA x U.S.$

 

IPCA

 

520,973

 

499,441

 

 

 

579,307

 

 

 

 

 

 

 

 

483,564

 

25,887,797

Liabilities

 

 

 

 

 

 

 

 

 

 

Swap CDI x Fixed (U.S.$)

 

US$

 

2,267,057

 

3,115,614

 

(4,978,028)

 

(13,613,469)

Swap LIBOR x Fixed (U.S.$)

 

US$

 

350,000

 

350,000

 

(644,520)

 

(1,511,347)

Swap LIBOR x Fixed (U.S.$)

 

US$

 

3,683,333

 

2,750,000

 

(1,120,312)

 

(11,508,880)

Swap IPCA x CDI

 

R$

 

843,845

 

843,845

 

 

 

(859,812)

Swap IPCA x U.S.$

 

US$

 

121,003

 

121,003

 

(114,834)

 

(548,763)

 

 

 

 

 

 

 

 

(6,857,694)

 

(28,042,271)

 

 

 

 

 

 

 

 

(6,374,130)

 

(2,154,474)

Operational hedge

 

 

 

 

 

 

 

 

 

 

Zero cost collar (U.S.$ x R$)

 

US$

 

3,212,250

 

3,425,000

 

(780,457)

 

67,078

NDF (R$ x U.S.$)

 

US$

 

80,000

 

 

 

7,948

 

 

 

 

 

 

 

 

 

 

(772,509)

 

67,078

Commodity hedge

 

 

 

 

 

 

 

 

 

 

Swap US-CPI (standing wood)

 

US$

 

646,068

 

679,485

 

354,900

 

268,547

Swap VLSFO/Brent

 

US$

 

37,757

 

365

 

15,759

 

(92)

 

 

 

 

 

 

 

 

370,659

 

268,455

 

 

 

 

 

 

 

 

(6,775,980)

 

(1,818,941)

 

Schedule of settled derivatives

 

 

 

 

 

 

 

December 31,

 

December 31,

 

    

2020

    

2019

Operational hedge

 

 

 

   

Zero cost collar (R$ x U.S.$)

 

(2,268,158)

 

(104,040)

NDF (R$ x U.S.$)

 

(60,815)

 

 63,571

 

 

(2,328,973)

 

(40,469)

Commodity hedge

 

 

 

 

Swap Bunker (oil)

 

(85,468)

 

 3,804

 

 

(85,468)

 

 3,804

Debt hedge

 

 

 

 

Swap CDI x Fixed (U.S.$)

 

(1,888,906)

 

(68,362)

Swap IPCA x CDI

 

 10,601

 

 23,024

Swap IPCA x USD

 

 10,054

 

 

Swap Pre-Fixed to U.S.$ (U.S.$)

 

 59,351

 

(26,358)

Swap LIBOR x Fixed (U.S.$)

 

(242,299)

 

(27,088)

 

 

(2,051,199)

 

(98,784)

 

 

(4,465,640)

 

(135,449)

 

Schedule of fair value hierarchy

 

 

 

 

 

 

 

 

 

 

 

December 31,

 

 

2020

 

    

Level 1

    

Level 2

    

Level 3

    

Total

Assets

 

   

 

   

 

   

 

 

Fair value through profit or loss

 

 

 

 

 

 

 

 

Derivative financial instruments

 

 

 

 1,341,420

 

 

 

 1,341,420

Marketable securities

 

 444,712

 

 1,952,145

 

 

 

 2,396,857

 

 

 444,712

 

 3,293,565

 

 

 

 3,738,277

 

 

 

 

 

 

 

 

 

Fair value through other comprehensive income

 

 

 

 

 

 

 

 

Other investments - CelluForce

 

 

 

 

 

 26,338

 

 26,338

 

 

 

 

 

 

 26,338

 

 26,338

 

 

 

 

 

 

 

 

 

Biological assets

 

 

 

 

 

 11,161,210

 

 11,161,210

 

 

 

 

 

 

 11,161,210

 

 11,161,210

Total assets

 

 444,712

 

 3,293,565

 

 11,187,548

 

 14,925,825

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

Fair value through profit or loss

 

 

 

 

 

 

 

 

Derivative financial instruments

 

 

 

 8,117,400

 

 

 

 8,117,400

 

 

 

 

 8,117,400

 

 

 

 8,117,400

Total liabilities

 

 

 

 8,117,400

 

 

 

 8,117,400

 

 

 

 

 

 

 

 

 

 

 

 

December 31,

 

 

2019

 

    

Level 1

    

Level 2

    

Level 3

    

Total

Assets

 

   

 

   

 

   

 

 

Fair value through profit or loss

 

 

 

 

 

 

 

 

Derivative financial instruments

 

 

 

 1,098,972

 

 

 

 1,098,972

Marketable securities

 

 1,631,319

 

 4,699,015

 

 

 

 6,330,334

 

 

 1,631,319

 

 5,797,987

 

 

 

 7,429,306

 

 

 

 

 

 

 

 

 

Fair value through other comprehensive income

 

 

 

 

 

 

 

 

Other investments - CelluForce

 

 

 

 

 

 20,048

 

 20,048

 

 

 

 

 

 

 20,048

 

 20,048

 

 

 

 

 

 

 

 

 

Biological assets

 

 

 

 

 

 10,571,499

 

 10,571,499

 

 

 

 

 

 

 10,571,499

 

 10,571,499

Total assets

 

 1,631,319

 

 5,797,987

 

 10,591,547

 

 18,020,853

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

Fair value through profit or loss

 

 

 

 

 

 

 

 

Derivative financial instruments

 

 

 

 2,917,913

 

 

 

 2,917,913

 

 

 

 

 2,917,913

 

 

 

 2,917,913

Total liabilities

 

 

 

 2,917,913

 

 

 

 2,917,913

 

Currency Risk | Financial instruments, excluding derivatives  
FINANCIAL INSTRUMENTS AND RISKS MANAGEMENT  
Summary of sensitivity analysis

 

 

 

 

 

 

 

 

 

December 31,

 

 

2020

 

  

Effect on profit or loss and equity

 

 

Probable

 

Possible

 

Remote

 

    

(base value)

    

(25%)

    

(50%)

Cash and cash equivalents

 

6,370,201

 

1,592,550

 

3,185,101

Trade accounts receivable

 

1,938,614

 

484,654

 

969,307

Trade accounts payable

 

(492,617)

 

(123,154)

 

(246,309)

Loans and financing

 

(58,145,087)

 

(14,536,272)

 

(29,072,544)

Liabilities for asset acquisitions and subsidiaries

 

(313,022)

 

(78,256)

 

(156,511)

 

Currency Risk | Derivative financial instruments  
FINANCIAL INSTRUMENTS AND RISKS MANAGEMENT  
Summary of sensitivity analysis

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31,

 

 

2020

 

 

Effect on profit or loss and equity

 

 

Probable

 

Possible

 

Remote

 

Possible

 

Remote

 

    

(base value)

    

(+25%)

    

(+50%)

    

(-25%)

    

(-50%)

 

 

5.1967

 

6.4959

 

7.7951

 

3.8975

 

2.5984

Financial instruments derivatives

 

 

 

 

 

 

 

 

 

 

Derivative Non-Deliverable Forward (‘NDF’)

 

7,948

 

(102,756)

 

(205,512)

 

102,756

 

205,512

Derivative options

 

(780,896)

 

(3,386,080)

 

(7,232,365)

 

3,253,805

 

7,301,982

Derivative swaps

 

(6,503,859)

 

(4,436,537)

 

(8,873,083)

 

4,436,554

 

8,873,100

 

Interest rate risk | Financial instruments, excluding derivatives  
FINANCIAL INSTRUMENTS AND RISKS MANAGEMENT  
Summary of sensitivity analysis

 

 

 

 

 

 

 

 

 

December 31,

 

 

2020

 

 

Effect on profit or loss and equity

 

 

 

 

Possible

 

Remote

 

    

Probable

    

(25%)

    

(50%)

CDI/SELIC

 

   

 

   

 

   

Cash and cash equivalents

 

115,032

 

546

 

1,093

Marketable securities

 

2,396,857

 

11,385

 

22,770

Loans and financing

 

9,715,511

 

46,149

 

92,297

 

 

 

 

 

 

 

TJLP

 

 

 

 

 

 

Loans and financing

 

1,553,635

 

17,673

 

35,345

 

 

 

 

 

 

 

LIBOR

 

 

 

 

 

 

Loans and financing

 

18,923,543

 

11,277

 

22,555

 

Interest rate risk | Derivative financial instruments  
FINANCIAL INSTRUMENTS AND RISKS MANAGEMENT  
Summary of sensitivity analysis

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31,

 

 

2020

 

 

Effect on profit or loss and equity

 

 

 

 

Probable

 

Remote

 

Probable

 

Remote

 

    

Probable

    

(+25%)

    

(+50%)

    

(-25%)

    

(-50%)

CDI

 

   

 

   

 

   

 

   

 

   

Financial instruments derivatives

 

   

 

   

 

   

 

   

 

   

Liabilities

 

   

 

   

 

   

 

   

 

   

Derivative Non-Deliverable Forward (‘NDF’)

 

7,948

 

(2,409)

 

(4,786)

 

2,442

 

4,916

Derivative options

 

(780,896)

 

(43,105)

 

(85,545)

 

43,800

 

88,323

Derivative swaps

 

(6,503,859)

 

(22,941)

 

(45,441)

 

23,367

 

47,086

LIBOR

 

   

 

   

 

   

 

   

 

   

Financial instruments derivatives

 

   

 

   

 

   

 

   

 

   

Liabilities

 

   

 

   

 

   

 

   

 

   

Derivative swaps

 

(6,503,859)

 

45,349

 

90,699

 

(45,364)

 

(90,726)

 

U.S. Consumer Price Index | Derivative financial instruments  
FINANCIAL INSTRUMENTS AND RISKS MANAGEMENT  
Summary of sensitivity analysis

 

 

 

 

 

 

 

 

 

December 31,

 

 

2020

 

 

Impact of an increase/decrease of

 

 

US-CPI on the fair value

 

    

Probable

    

Possible

    

Remote

 

 

(base value)

 

(25%)

 

(50%)

 

 

2.16%

 

2.70%

 

3.24%

Embedded derivative in forestry partnership and standing wood supply agreements

 

354,900

 

(158,373)

 

(324,287)

 

Commodity price risk  
FINANCIAL INSTRUMENTS AND RISKS MANAGEMENT  
Summary of sensitivity analysis

 

 

 

 

 

 

 

 

 

December 31,

 

 

2020

 

 

Impact of an increase/decrease of price risk

 

 

Probable

 

 

 

 

 

    

(base value)

    

Possible (25%)

    

Remote (50%)

VLSFO/Brent derivative

 

15,759

 

43,614

 

87,227