XML 65 R41.htm IDEA: XBRL DOCUMENT v3.22.1
FINANCIAL INSTRUMENTS AND RISKS MANAGEMENT (Tables)
12 Months Ended
Dec. 31, 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:

    

    

December 31,

    

December 31,

Note

2021

2020

Assets

Amortized cost

Cash and cash equivalents

5

13,590,776

6,835,057

Trade accounts receivable

7

6,531,465

2,915,206

Dividends receivable

11

6,604

7,633

Other assets(1)

886,112

723,622

21,014,957

10,481,518

Fair value through other comprehensive income

 

Other investments-Celluforce

14.1

28,358

26,338

28,358

26,338

 

Fair value through profit or loss

Derivative financial instruments

4.5.1

1,442,140

1,341,420

Marketable securities

6

7,758,329

2,396,857

9,200,469

3,738,277

30,243,784

14,246,133

Liabilities

 

Amortized cost

Trade accounts payable

17

3,288,897

2,361,098

Loans, financing and debentures

18.1

79,628,629

72,899,882

Lease liabilities

19.2

5,893,194

5,191,760

Liabilities for assets acquisitions and associates

23

405,952

502,228

Dividends payable

11

919,073

6,232

Other liabilities(1)

164,216

152,231

90,299,961

81,113,431

Fair value through profit or loss

 

Derivative financial instruments

4.5.1

7,894,528

8,117,400

7,894,528

8,117,400

98,194,489

89,230,831

67,950,705

74,984,698

1)Does not include items not classified as financial instruments.
Summary of estimated fair value of loans and financing

Yield used to

discount/

December 31,

December 31,

methodology

    

2021

    

2020

Quoted in the secondary market

In foreign currency

Bonds

Secondary Market

51,183,520

43,703,482

Estimated to present value

In foreign currency

Export credits (“Prepayment”)

LIBOR

19,441,297

20,546,778

In local currency

BNDES – TJLP

DI 1

355,494

1,399,177

BNDES – TLP

DI 1

686,247

647,235

BNDES – Fixed

DI 1

44,544

76,732

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

DI 1

543,269

960,215

BNDES - Currency basket

DI 1

25,001

27,239

CRA (“Agribusiness Receivables Certificate”)

DI 1/IPCA

3,281,250

3,286,792

Debentures

DI 1

5,633,533

5,498,793

NCE (“Export Credit Notes”)

DI 1

1,352,291

1,322,813

NCR (“Rural Credit Notes”)

DI 1

289,344

283,702

Export credits (“Prepayment”)

DI 1

1,321,449

1,490,242

84,157,239

79,243,200

Schedule of contractual maturities of financial liabilities

December 31,

2021

Book

Future

Up to 1

1 - 2

2 - 5

More than

value

value

year

years

years

5 years

Liabilities

    

    

    

    

    

    

Trade accounts payables

3,288,897

3,288,897

3,288,897

Loans, financing and debentures

79,628,629

111,723,608

6,357,717

5,761,795

36,672,089

62,932,007

Lease liabilities

5,893,194

10,676,580

937,964

1,780,115

1,632,555

6,325,946

Liabilities for asset acquisitions and associates

405,952

467,499

111,438

131,371

144,171

80,519

Derivative financial instruments

7,894,528

11,774,569

1,688,266

1,391,727

8,694,576

Dividends payable

1,109,631

1,109,631

1,109,631

Other liabilities

164,216

164,216

92,123

72,093

98,385,047

139,205,000

13,586,036

9,137,101

47,143,391

69,338,472

December 31,

2020

Book

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

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

152,231

152,231

94,722

57,509

89,230,831

125,054,734

9,233,011

8,891,941

43,336,181

63,593,601

Schedule of credit exposures using internal credit grading

December 31,

December 31,

    

2021

    

2020

Low (1)

6,491,726

2,813,038

Average (2)

19,147

54,115

High (3)

55,355

89,942

6,566,228

2,957,095

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,

    

2021

    

2020

Cash and cash equivalents

13,590,776

6,835,057

Marketable securities

7,758,329

2,396,857

Derivative financial instruments(1)

1,413,975

986,526

22,763,080

10,218,440

1)Does not include the derivative embedded in a forest partnership agreement and the supply of standing wood, which is not transacted with a financial institution.
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,

    

2021

    

2020

    

2021

    

2020

Risk rating (1)

AAA

17,412

AA-

57,193

417,510

A+

8,318

1,617

A

601,475

73,135

A-

10,677

130,546

brAAA

21,149,838

7,704,501

576,195

305,311

brAA+

2,282

163,955

41,321

32

brAA

132,698

836,546

118,796

40,963

brAA-

278,712

brA+

313

brA

240,382

brBB+

2

brBB-

22,824

Others

41,148

7,818

21,349,105

9,231,914

1,413,975

986,526

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,

    

2021

    

2020

Assets

Cash and cash equivalents

13,411,978

6,370,201

Marketable securities

2,394,667

Trade accounts receivables

5,043,453

1,938,614

Derivative financial instruments

1,028,450

621,385

21,878,548

8,930,200

 

Liabilities

Trade accounts payables

(605,557)

(492,617)

Loans and financing

(65,972,300)

(58,145,087)

Liabilities for asset acquisitions and associates

(273,179)

(313,022)

Derivative financial instruments

(7,362,631)

(6,994,363)

(74,213,667)

(65,945,089)

(52,335,119)

(57,014,889)

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, 2021, are as set forth below:

Interest rate curves

Term

    

Brazil

    

United States of America

    

Dollar coupon

1 month

9.15% p.a.

0.22% p.a.

18.07% p.a.

6 months

11.22% p.a.

0.32% p.a.

3.70% p.a.

1 year

11.79% p.a.

0.53% p.a.

2.50% p.a.

2 years

10.97% p.a.

0.92% p.a.

2.17% p.a.

3 years

10.60% p.a.

1.16% p.a.

2.18% p.a.

5 years

10.61% p.a.

1.36% p.a.

2.25% p.a.

10 years

10.71% p.a.

1.59% p.a.

2.47% p.a.

Schedule of derivatives by type of contract

Notional value in U.S.$

Fair value

December 31,

December 31,

December 31,

December 31,

    

2021

    

2020

    

2021

    

2020

Instruments hired with protection strategy

Operational Hedge

ZCC

4,494,125

3,212,250

(187,788)

(780,457)

NDF (R$ x US$)

30,000

80,000

(7,043)

7,948

 

 

Debt hedge

 

 

Interest rate hedge

 

 

Swap LIBOR to Fixed (U.S.$)

3,600,000

3,683,333

(395,675)

(1,059,192)

Swap IPCA to CDI (notional in Brazilian Reais)

843,845

843,845

249,653

285,533

Swap IPCA to Fixed (U.S.$)

121,003

121,003

(148,583)

(114,834)

Swap CDI x Fixed (U.S.$)

2,267,057

2,267,057

(5,230,612)

(4,977,309)

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

350,000

350,000

(760,505)

(508,328)

 

 

Commodity Hedge

 

 

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

590,372

646,068

28,165

354,900

Swap VLSFO (2)

37,757

 

15,759

(6,452,388)

(6,775,980)

 

Current assets

470,261

484,043

Non-current assets

971,879

857,377

Current liabilities

(1,563,459)

(1,991,118)

Non-current liabilities

(6,331,069)

(6,126,282)

(6,452,388)

(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

December 31,

December 31,

    

2021

    

2020

2021

(1,507,075)

2022

(1,093,198)

(918,030)

2023

(282,499)

(433,195)

2024

(759,082)

(705,859)

2025

(2,096,449)

(1,684,124)

2026 onwards

(2,221,160)

(1,527,697)

(6,452,388)

(6,775,980)

Schedule of long and short positions of outstanding derivatives

The outstanding derivatives positions are set forth below:

Notional value

Fair value

December 31,

December 31,

December 31,

December 31,

    

Currency

    

2021

    

2020

    

2021

    

2020

Debt hedge

Assets

Swap CDI to Fixed (U.S.$)

R$

8,594,225

8,594,225

306,663

719

Swap Pre-Fixed to U.S.$

R$

1,317,226

1,317,226

76,279

136,192

Swap LIBOR to Fixed (U.S.$)

US$

3,600,000

3,683,333

130,104

61,120

Swap IPCA to CDI

IPCA

1,078,706

974,102

255,422

285,533

Swap IPCA to U.S.$

IPCA

576,917

520,973

 

768,468

483,564

Liabilities

 

 

Swap CDI to Fixed (U.S.$)

US$

2,267,057

2,267,057

(5,537,275)

(4,978,028)

Swap Pre-Fixed to U.S.$

US$

350,000

350,000

(836,784)

(644,520)

Swap LIBOR to Fixed (U.S.$)

US$

3,600,000

3,683,333

(525,779)

(1,120,312)

Swap IPCA to CDI

R$

843,845

843,845

(5,769)

Swap IPCA to U.S.$

US$

121,003

121,003

(148,583)

(114,834)

 

(7,054,190)

(6,857,694)

 

(6,285,722)

(6,374,130)

Operational hedge

 

 

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

US$

4,494,125

3,212,250

(187,788)

(780,457)

NDF (R$ x U.S.$)

US$

30,000

80,000

(7,043)

7,948

 

 

(194,831)

(772,509)

Commodity hedge

 

 

 

Swap US-CPI (standing wood)

US$

590,372

646,068

28,165

354,900

Swap VLSFO

US$

37,757

15,759

28,165

370,659

(6,452,388)

(6,775,980)

Schedule of fair value settled derivatives

The settled derivatives positions are set forth below:

December 31,

December 31,

    

2021

    

2020

Operational hedge

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

(1,269,231)

(2,268,158)

NDF (R$ x U.S.$)

1,399

(60,815)

(1,267,832)

(2,328,973)

Commodity hedge

Swap VLSFO/other

(54,002)

(85,468)

(54,002)

(85,468)

Debt hedge

 

Swap CDI to Fixed (U.S.$)

(266,268)

(1,888,906)

Swap IPCA to CDI (Brazilian Reais)

41,651

10,601

Swap IPCA to Fixed (U.S.$)

(4,819)

10,054

Swap Pre-Fixed to U.S.$

49,562

59,351

Swap LIBOR to Fixed (U.S.$)

(419,545)

(242,299)

(599,419)

(2,051,199)

(1,921,253)

(4,465,640)

Schedule of fair value hierarchy

December 31,

2021

    

Level 1

    

Level 2

    

Level 3

    

Total

Assets

Fair value through profit or loss

Derivative financial instruments

1,442,140

1,442,140

Marketable securities

637,616

7,120,713

7,758,329

637,616

8,562,853

9,200,469

Fair value through other comprehensive income

Other investments - CelluForce

28,358

28,358

28,358

28,358

 

 

Biological assets

12,248,732

12,248,732

12,248,732

12,248,732

637,616

8,562,853

12,277,090

21,477,559

Liabilities

Fair value through profit or loss

Derivative financial instruments

7,894,528

7,894,528

7,894,528

7,894,528

7,894,528

7,894,528

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

December 31,

2021

Effect on profit or loss and equity

Probable

Possible

Remote

    

(base value)

    

(25%)

    

(50%)

Cash and cash equivalents

13,411,978

3,352,995

6,705,989

Marketable securities

2,394,667

598,667

1,197,333

Trade accounts receivable

5,043,453

1,260,863

2,521,727

Trade accounts payable

(605,557)

(151,389)

(302,779)

Loans and financing

(65,972,300)

(16,493,075)

(32,986,150)

Liabilities for asset acquisitions and associates

(273,179)

(68,295)

(136,590)

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

December 31,

2021

Effect on profit or loss and equity

Probable

Possible

Remote

Possible

Remote

    

(base value)

    

(+25%)

    

(+50%)

    

(-25%)

    

(-50%)

5.5805

6.9756

8.3708

4.1854

2.7903

Financial instruments derivatives

Derivative Non-Deliverable Forward (‘NDF’)

(6,692)

(41,779)

(83,558)

41,779

83,558

Derivative options

(187,811)

(4,343,120)

(10,141,893)

4,611,279

10,611,424

Derivative swaps

(6,357,678)

(4,361,283)

(8,722,564)

4,361,279

8,722,560

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

December 31,

2021

Effect on profit or loss and equity

Possible

Remote

    

Probable

    

(25%)

    

(50%)

CDI/SELIC

Cash and cash equivalents

14,506

332

664

Marketable securities

5,361,618

122,647

245,294

Loans and financing

(9,415,969)

215,390

430,781

 

 

 

TJLP

 

 

 

Loans and financing

(382,157)

5,083

10,165

 

 

 

LIBOR

 

 

 

Loans and financing

(18,062,236)

9,443

18,887

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

December 31,

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’)

(6,692)

(477)

(942)

489

991

Derivative options

(187,811)

(285,226)

(558,292)

308,973

651,016

Derivative swaps

(6,357,678)

(28,950)

(56,557)

30,306

61,974

LIBOR

 

 

 

 

 

Financial instruments derivatives

 

 

 

 

 

Liabilities

 

 

 

 

 

Derivative swaps

(6,357,678)

117,420

234,792

(117,473)

(234,996)

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

December 31,

2021

Effect on profit or loss and equity

    

Probable

    

Possible

    

Remote

(base value)

(25%)

(50%)

2.84%

3.55%

4.25%

Embedded derivative in forestry partnership and standing wood supply agreements

28,165

203,262

418,180