XML 83 R57.htm IDEA: XBRL DOCUMENT v3.21.1
LOANS, FINANCING AND DEBENTURES (Tables)
12 Months Ended
Dec. 31, 2020
LOANS, FINANCING AND DEBENTURES  
Schedule of loans, financing and debentures by type

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average

 

Current

 

Non-current

 

Total

 

 

 

 

annual

 

 

 

 

 

 

 

 

 

 

interest rate -

 

December 31,

 

December 31,

 

December 31,

 

December 31,

 

December 31,

 

December 31,

Type

    

Interest rate

    

%

    

2020

    

2019

    

2020

    

2019

    

2020

    

2019

In foreign currency

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BNDES

 

UMBNDES

 

4.84

 

 2,506

 

 26,307

 

 24,486

 

 27,620

 

26,992

 

53,927

Bonds (1)

 

Fixed

 

5.33

 

 779,046

 

 640,177

 

 37,232,554

 

 27,375,673

 

38,011,600

 

28,015,850

Export credits (ACC - pre-payment)

 

LIBOR/Fixed

 

1.64

 

 718,623

 

 1,994,868

 

 19,400,208

 

 15,431,478

 

20,118,831

 

17,426,346

Others

 

 

 

 

 

 2,516

 

 3,481

 

 

 

 

 

2,516

 

3,481

 

 

 

 

 

 

 1,502,691

 

 2,664,833

 

 56,657,248

 

 42,834,771

 

58,159,939

 

45,499,604

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

In local currency

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BNDES

 

TJLP

 

6.77

 

 276,441

 

 283,658

 

 1,254,222

 

 1,517,649

 

1,530,663

 

1,801,307

BNDES

 

TLP

 

10.04

 

 25,535

 

 18,404

 

 522,367

 

 441,233

 

547,902

 

459,637

BNDES

 

Fixed

 

4.94

 

 29,115

 

 39,325

 

 47,177

 

 77,333

 

76,292

 

116,658

BNDES

 

SELIC

 

5.50

 

 98,531

 

 78,458

 

 1,068,959

 

 718,017

 

1,167,490

 

796,475

FINAME

 

TJLP/Fixed

 

 

 

 

 

 4,781

 

 

 

 9,564

 

 

 

14,345

BNB

 

Fixed

 

 

 

 

 

 37,815

 

 

 

 156,904

 

 

 

194,719

CRA (“Agribusiness Receivables Certificates”)

 

CDI/IPCA

 

7.59

 

 32,156

 

 2,860,938

 

 3,025,527

 

 2,952,451

 

3,057,683

 

5,813,389

NCE (Export credit note)

 

CDI

 

5.52

 

 15,184

 

 131,914

 

 1,275,045

 

 1,270,065

 

1,290,229

 

1,401,979

Rural producer Certificate

 

CDI

 

7.81

 

 2,738

 

 5,840

 

 273,578

 

 273,303

 

276,316

 

279,143

Export credits (“Pre payment”)

 

Fixed

 

7.62

 

 77,570

 

 77,694

 

 1,313,661

 

 1,312,586

 

1,391,231

 

1,390,280

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

 

Fixed

 

 

 

 

 

 76,596

 

 

 

 475,905

 

 

 

552,501

Debentures

 

CDI

 

6.12

 

 7,590

 

 9,997

 

 5,415,061

 

 5,412,035

 

5,422,651

 

5,422,032

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

 

Fixed

 

0.40

 

(24,165)

 

(62,302)

 

 3,651

 

 4,559

 

(20,514)

 

(57,743)

 

 

 

 

 

 

 540,695

 

 3,563,118

 

 14,199,248

 

 14,621,604

 

14,739,943

 

18,184,722

 

 

 

 

 

 

 2,043,386

 

 6,227,951

 

 70,856,496

 

 57,456,375

 

72,899,882

 

63,684,326

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest on financing

 

 

 

 

 

 935,010

 

 886,886

 

 

 

 136,799

 

935,010

 

1,023,685

Non-current funding

 

 

 

 

 

 1,108,376

 

 5,341,065

 

 70,856,496

 

 57,319,576

 

71,964,872

 

62,660,641

 

 

 

 

 

 

 2,043,386

 

 6,227,951

 

 70,856,496

 

 57,456,375

 

72,899,882

 

63,684,326

 

Schedule of changes in loans, financing and debentures

 

 

 

 

 

 

  

December 31,

  

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

 

14,761,796

 

18,993,837

Interest accrued

 

3,286,254

 

3,362,250

Premium with repurchase of bonds

 

391,390

 

 

Exchange rate variation, net

 

13,365,471

 

1,781,562

Settlement of principal

 

(19,092,810)

 

(13,994,708)

Settlement of interest

 

(3,244,949)

 

(2,977,957)

Settlement of premium with repurchase of bonds

 

(378,381)

 

 

Amortization of fundraising costs

 

87,959

 

185,807

Other

 

38,826

 

(52,845)

Ending balance

 

72,899,882

 

63,684,326

 

 

Schedule of non-current portion of loans, financing and debentures by maturity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

2022

    

2023

    

2024

    

2025

    

2026

    

2027 onwards

    

Total

In foreign currency

 

   

 

   

 

   

 

   

 

   

 

   

 

   

BNDES - Currency basket

 

13,356

 

11,130

 

 

 

 

 

 

 

 

 

24,486

Bonds

 

 

 

 

 

1,823,773

 

1,741,909

 

2,707,642

 

30,959,230

 

37,232,554

Export credits (ACC pre-payment)

 

1,576,020

 

9,549,933

 

4,555,079

 

3,250,602

 

468,574

 

 

 

19,400,208

 

 

1,589,376

 

9,561,063

 

6,378,852

 

4,992,511

 

3,176,216

 

30,959,230

 

56,657,248

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

In local currency

 

   

 

   

 

   

 

   

 

   

 

   

 

   

BNDES – TJLP

 

269,029

 

268,272

 

240,281

 

292,870

 

169,102

 

14,668

 

1,254,222

BNDES – TLP

 

18,866

 

18,866

 

18,866

 

17,618

 

21,161

 

426,990

 

522,367

BNDES – Fixed

 

24,558

 

18,606

 

4,013

 

 

 

 

 

 

 

47,177

BNDES – Selic

 

97,511

 

121,202

 

113,061

 

238,538

 

200,697

 

297,950

 

1,068,959

CRA (“Agribusiness Receivables Certificates”)

 

1,512,680

 

1,512,847

 

 

 

 

 

 

 

 

 

3,025,527

Export credit note

 

 

 

 

 

 

 

640,800

 

634,245

 

 

 

1,275,045

Rural producer certificate

 

 

 

 

 

 

 

137,500

 

136,078

 

 

 

273,578

Export credits (“Pre payment”)

 

 

 

 

 

1,313,661

 

 

 

 

 

 

 

1,313,661

Debentures

 

 

 

 

 

 

 

2,340,550

 

2,327,011

 

747,500

 

5,415,061

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

 

3,651

 

 

 

 

 

 

 

 

 

 

 

3,651

 

 

1,926,295

 

1,939,793

 

1,689,882

 

3,667,876

 

3,488,294

 

1,487,108

 

14,199,248

 

 

3,515,671

 

11,500,856

 

8,068,734

 

8,660,387

 

6,664,510

 

32,446,338

 

70,856,496

 

Schedule of loans and financing by currency

 

 

 

 

 

 

  

December 31,

  

December 31,

 

    

2020

    

2019

Brazilian Reais

 

14,727,803

 

18,170,261

U.S. Dollar

 

58,145,087

 

45,460,138

Currency basket

 

26,992

 

53,927

 

 

72,899,882

 

63,684,326

 

 

Schedule of fundraising costs and premiums of securities

 

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

 

 

 

 

 

 

 

 

 

 

 

  

 

  

 

  

Balance to be amortized

 

 

 

 

 

 

December 31,

 

December 31,

Type

    

Cost

    

Amortization

    

2020

    

2019

Bonds

 

390,104

 

151,536

 

238,568

 

201,467

CRA and NCE

 

125,222

 

92,848

 

32,374

 

47,443

Export credits (ACC pre-payment)

 

102,769

 

46,741

 

56,028

 

40,382

Debentures

 

24,467

 

8,428

 

16,039

 

19,065

BNDES (“IOF”) (1)

 

62,658

 

22,047

 

40,611

 

38,447

Others

 

18,147

 

16,725

 

1,422

 

4,590

 

 

723,367

 

338,325

 

385,042

 

351,394


1)

Tax on Financial Operations