XML 48 R39.htm IDEA: XBRL DOCUMENT v3.21.2
FINANCIAL INSTRUMENTS AND RISKS MANAGEMENT (Tables)
6 Months Ended
Jun. 30, 2021
FINANCIAL INSTRUMENTS AND RISKS MANAGEMENT  
Schedule of financial instruments by category

All transactions with financial instruments are recognized for accounting purposes and classified in the following categories:

June 30,

December 31,

    

Note

    

2021

    

2020

Assets

Amortized cost

Cash and cash equivalents

5

8,585,570

6,835,057

Trade accounts receivable

7

3,979,086

2,915,206

Other assets (1)

780,449

974,265

13,345,105

10,724,528

Fair value through other comprehensive income

Other investments - Celluforce

14.1

26,121

26,338

26,121

26,338

Fair value through profit or loss

Derivative financial instruments

4.5.1

1,968,997

1,341,420

Marketable securities

6

2,685,612

2,396,857

4,654,609

3,738,277

18,025,835

14,489,143

Liabilities

Amortized cost

Trade accounts payable

17

2,575,168

2,361,098

Loans, financing and debentures

18.1

68,476,998

72,899,882

Lease liabilities

19.2

5,366,994

5,191,760

Liabilities for assets acquisitions and associates

23

509,369

502,228

Dividends payable

11,185

6,232

Other liabilities (1)

159,079

459,684

77,098,793

81,420,884

Fair value through profit or loss

Derivative financial instruments

4.5.1

6,071,817

8,117,400

6,071,817

8,117,400

83,170,610

89,538,284

65,144,775

75,049,141

1)Does not include items not classified as financial instruments.

Summary of estimated fair value of loans and financing

The estimated fair values of loans and financing are set forth below:

Yield used

June 30,

December 31,

    

to discount

    

2021

    

2020

Quoted in the secondary market

In foreign currency

Bonds

Secondary Market

41,994,147

43,703,482

Estimated to present value

In foreign currency

Export credits ("Prepayment")

LIBOR

19,097,350

20,546,778

In local currency

BNDES – TJLP

DI 1

384,510

1,399,177

BNDES - TLP

DI 1

564,989

647,235

BNDES – Fixed

DI 1

60,143

76,732

BNDES – Selic ("Special Settlement and Custody System")

DI 1

574,915

960,215

BNDES - Currency basket

DI 1

24,977

27,239

CRA ("Agribusiness Receivables Certificate")

DI 1/IPCA

3,284,039

3,286,792

Debentures

DI 1

5,570,538

5,498,793

NCE ("Export Credit Notes")

DI 1

1,330,402

1,322,813

NCR ("Rural Credit Notes")

DI 1

285,282

283,702

Export credits ("Prepayment")

DI 1

1,342,462

1,490,242

74,513,754

79,243,200

Schedule of contractual maturities of financial liabilities

June 30,

2021

Book

Future

Up to 1

1 - 2

More than

    

value

    

value

    

year

    

years

    

2 - 5 years

    

5 years

Liabilities

Trade accounts payables

2,575,168

2,575,168

2,575,168

Loans, financing and debentures

68,476,998

96,031,944

4,067,403

6,297,088

35,015,873

50,651,580

Lease liabilities

5,366,994

9,826,733

875,227

818,769

1,534,836

6,597,901

Liabilities for asset acquisitions and associates

509,369

569,469

115,495

134,525

228,985

90,464

Derivative financial instruments

6,071,817

8,643,168

1,052,089

933,750

5,706,969

950,360

Dividends payable

11,185

11,185

11,185

Other liabilities

473,085

473,085

361,197

111,888

83,484,616

118,130,752

9,057,764

8,296,020

42,486,663

58,290,305

December 31,

2020

Book

Future

Up to 1

1 - 2

More than

    

value

    

value

    

year

    

years

    

2 - 5 years

    

5 years

Liabilities

Trade accounts payables

2,361,098

2,361,098

2,361,098

Loans, financing and debentures

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 associates

502,228

573,920

116,376

112,155

253,419

91,970

Derivative financial instruments

8,117,400

10,868,858

1,999,811

1,296,199

4,133,320

3,439,528

Dividends payable

6,232

6,232

6,232

Other liabilities

459,684

459,684

360,916

98,768

89,538,284

125,362,187

9,499,205

8,933,200

43,336,181

63,593,601

Schedule of net exposure of assets and liabilities in foreign currency

The net exposure of assets and liabilities in foreign currency which is substantially in U.S. Dollars, is set forth below:

June 30,

December 31,

    

2021

    

2020

Assets

Cash and cash equivalents

8,412,710

6,370,201

Trade accounts receivables

2,883,330

1,938,614

Derivative financial instruments

1,360,976

621,385

12,657,016

8,930,200

Liabilities

Trade accounts payables

(516,152)

(492,617)

Loans and financing

(55,187,953)

(58,145,087)

Liabilities for asset acquisitions and associates

(308,766)

(313,022)

Derivative financial instruments

(5,282,153)

(6,994,363)

(61,295,024)

(65,945,089)

Net liability exposure

(48,638,008)

(57,014,889)

Schedule of derivatives by type of contract

The positions of outstanding derivatives are set forth below:

Notional value in U.S.$

Fair value

June 30,

December 31,

June 30,

December 31,

    

2021

    

2020

    

2021

    

2020

Instruments hired with protection strategy

Operational Hedge

ZCC

3,777,250

3,212,250

837,500

(780,457)

NDF (R$ x US$)

80,000

80,000

22,519

7,948

Debt hedge

Interest rate hedge

Swap LIBOR to Fixed (U.S.$)

3,600,000

3,683,333

(706,256)

(1,059,192)

Swap IPCA to CDI (notional in Brazilian Reais)

843,845

843,845

269,764

285,533

Swap IPCA to Fixed (U.S.$)

121,003

121,003

(85,924)

(114,834)

Swap CDI x Fixed (U.S.$)

2,267,057

2,267,057

(4,166,257)

(4,977,309)

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

350,000

350,000

(529,014)

(508,328)

Commodity Hedge

Swap US-CPI (U.S.$) (1)

612,650

646,068

254,848

354,900

Swap VLSFO (2)

37,757

15,759

(4,102,820)

(6,775,980)

Current assets

1,204,841

484,043

Non-current assets

764,156

857,377

Current liabilities

(1,010,897)

(1,991,118)

Non-current liabilities

(5,060,920)

(6,126,282)

(4,102,820)

(6,775,980)

1)

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.

2)

As of December 31, 2020, includes Swap Brent, whose contracts were fully settled in the subsequent period.

Schedule of maturity analysis for derivatives

June 30,

December 31,

    

2021

    

2020

2021

74,613

(1,507,075)

2022

(258,065)

(918,030)

2023

(225,705)

(433,195)

2024

(578,197)

(705,859)

2025

(1,574,105)

(1,684,124)

2026 onwards

(1,541,361)

(1,527,697)

(4,102,820)

(6,775,980)

Schedule of long and short positions of outstanding derivatives

The outstanding derivatives positions are set forth below:

Notional value

Fair value

June 30,

December 31,

June 30,

December 31,

    

Currency

    

2021

    

2020

    

2021

    

2020

Debt hedge

Assets

Swap CDI to Fixed (U.S.$)

R$

8,594,225

8,594,225

102,173

719

Swap Pre-Fixed to U.S.$

R$

1,317,226

1,317,226

88,105

136,192

Swap LIBOR to Fixed (U.S.$)

US$

3,600,000

3,683,333

83,408

61,120

Swap IPCA to CDI

IPCA

1,019,028

974,102

269,764

285,533

Swap IPCA to U.S.$

IPCA

545,000

520,973

543,450

483,564

Liabilities

Swap CDI to Fixed (U.S.$)

US$

2,267,057

2,267,057

(4,268,430)

(4,978,028)

Swap Pre-Fixed to U.S.$

US$

350,000

350,000

(617,119)

(644,520)

Swap LIBOR to Fixed (U.S.$)

US$

3,600,000

3,683,333

(789,664)

(1,120,312)

Swap IPCA to CDI

R$

843,845

843,845

Swap IPCA to U.S.$

US$

121,003

121,003

(85,924)

(114,834)

(5,761,137)

(6,857,694)

(5,217,687)

(6,374,130)

Operational hedge

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

US$

3,777,250

3,212,250

837,500

(780,457)

NDF (R$ x U.S.$)

US$

80,000

80,000

22,519

7,948

860,019

(772,509)

Commodity hedge

Swap US-CPI (standing wood)

US$

612,650

646,068

254,848

354,900

Swap VLSFO

US$

37,757

15,759

254,848

370,659

(4,102,820)

(6,775,980)

Schedule of fair value settled derivatives

The settled derivatives positions are set forth below:

June 30,

December 31,

    

2021

    

2020

Operational hedge

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

(1,161,276)

(2,268,158)

NDF (R$ x U.S.$)

(37)

(60,815)

(1,161,313)

(2,328,973)

Commodity hedge

Swap Bunker (oil)

53,840

(85,468)

53,840

(85,468)

Debt hedge

Swap CDI to Fixed (U.S.$)

(184,748)

(1,888,906)

Swap IPCA to CDI (notional in Brazilian Reais)

20,148

10,601

Swap IPCA to Fixed (U.S.$)

10,054

Swap Pre-Fixed to U.S.$

49,562

59,351

Swap LIBOR to Fixed (U.S.$)

(211,777)

(242,299)

(326,815)

(2,051,199)

(1,434,288)

(4,465,640)

Schedule of fair value hierarchy

June 30,

2021

    

Level 1

    

Level 2

    

Level 3

    

Total

Assets

Fair value through profit or loss

Derivative financial instruments

1,968,997

1,968,997

Marketable securities

539,382

2,146,230

2,685,612

539,382

4,115,227

4,654,609

Fair value through other comprehensive income

Other investments - CelluForce

26,121

26,121

26,121

26,121

Biological assets

11,720,857

11,720,857

11,720,857

11,720,857

539,382

4,115,227

11,746,978

16,401,587

Liabilities

Fair value through profit or loss

Derivative financial instruments

6,071,817

6,071,817

6,071,817

6,071,817

6,071,817

6,071,817

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

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

8,117,400

8,117,400

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

The following table set forth the potential impacts in absolute amounts:

June 30,

2021

Effect on profit or loss and equity

Probable

Possible

Remote

    

(base value)

    

(25%)

    

(50%)

Cash and cash equivalents

8,412,710

2,103,178

4,206,355

Trade accounts receivable

2,883,330

720,833

1,441,665

Trade accounts payable

(516,152)

129,038

258,076

Loans and financing

(55,187,953)

13,796,988

27,593,977

Liabilities for asset acquisitions and associates

(308,766)

77,192

154,383

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

The following table set forth the potential impacts assuming these scenarios:

June 30,

2021

Effect on profit or loss and equity

Probable

Possible

Remote

Possible

Remote

    

(base value)

    

(+25%)

    

(+50%)

    

(-25%)

    

(-50%)

4.9450

6.1813

7.4175

3.7088

2.4725

Financial instruments derivatives

Derivative Non-Deliverable Forward (‘NDF’)

22,519

(99,451)

(198,903)

99,451

198,903

Derivative options

837,444

(2,825,652)

(7,098,368)

4,150,388

8,806,643

Derivative swaps

(5,305,415)

(4,101,386)

(8,202,776)

4,101,394

8,202,784

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

The following table set forth the potential impacts in absolute amounts:

June 30,

2021

Effect on profit or loss and equity

Possible

Remote

    

Probable

    

(25%)

    

(50%)

CDI/SELIC

Cash and cash equivalents

17,302

180

359

Marketable securities

2,681,431

27,820

55,640

Loans and financing

(9,363,931)

97,151

194,302

TJLP

Loans and financing

(397,245)

4,578

9,156

LIBOR

Loans and financing

(17,943,585)

6,538

13,076

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

The following table set forth the potential impacts assuming these scenarios:

June 30,

2021

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’)

22,519

(2,045)

(4,050)

2,087

4,218

Derivative options

837,444

(117,913)

(230,101)

123,873

253,831

Derivative swaps

(5,305,415)

(27,707)

(54,491)

28,618

58,092

LIBOR

Financial instruments derivatives

Liabilities

Derivative swaps

(5,305,415)

72,227

144,448

(72,221)

(144,448)

U.S. Consumer Price Index  
FINANCIAL INSTRUMENTS AND RISKS MANAGEMENT  
Summary of sensitivity analysis

The following table set forth the potential impacts in absolute amounts:

June 30,

 

2021

 

Effect on profit or loss and equity

 

Probable

Possible

Remote

    

(base value)

    

(25%)

    

(50%)

2.5282%

3.1603%

3.7923%

Embedded derivative in forestry partnership and standing wood supply agreements

254,848

165,629

340,080