XML 48 R39.htm IDEA: XBRL DOCUMENT v3.22.2.2
FINANCIAL INSTRUMENTS AND RISKS MANAGEMENT (Tables)
6 Months Ended
Jun. 30, 2022
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

    

2022

    

2021

Assets

Amortized cost

Cash and cash equivalents

5

7,712,081

13,590,776

Trade accounts receivable

7

5,865,962

6,531,465

Dividends receivable

11

6,604

Other assets (1)

860,075

886,112

14,438,118

21,014,957

Fair value through other comprehensive income

Other investments - Celluforce

14.1

26,301

28,358

26,301

28,358

Fair value through profit or loss

Derivative financial instruments

4.5.1

3,273,896

1,442,140

Marketable securities

6

12,595,054

7,758,329

15,868,950

9,200,469

30,333,369

30,243,784

Liabilities

Amortized cost

Trade accounts payable

17

4,036,414

3,288,897

Loans, financing and debentures

18.1

75,205,937

79,628,629

Lease liabilities

19.2

5,996,145

5,893,194

Liabilities for assets acquisitions and associates

23

2,170,267

405,952

Dividends payable

11

4,055

919,073

Other liabilities (1)

142,749

164,216

87,555,567

90,299,961

Fair value through profit or loss

Derivative financial instruments

4.5.1

5,291,710

7,894,528

5,291,710

7,894,528

92,847,277

98,194,489

62,513,908

67,950,705

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

to discount/

June 30,

December 31,

    

methodology

    

2022

    

2021

Quoted in the secondary market

In foreign currency

Bonds

Secondary Market

39,712,582

51,183,520

Estimated to present value

In foreign currency

Export credits ("Prepayment")

LIBOR

18,197,492

19,441,297

In local currency

BNDES – TJLP

DI 1

317,800

355,494

BNDES - TLP

DI 1

812,760

686,247

BNDES – Fixed

DI 1

32,668

44,544

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

DI 1

532,462

543,269

BNDES - Currency basket

DI 1

17,062

25,001

CRA ("Agribusiness Receivables Certificate")

DI 1/IPCA

2,617,635

3,281,250

Debentures

DI 1

5,666,356

5,633,533

NCE ("Export Credit Notes")

DI 1

1,376,396

1,352,291

NCR ("Rural Credit Notes")

DI 1

293,305

289,344

Export credits ("Prepayment")

DI 1

1,238,975

1,321,449

70,815,493

84,157,239

Schedule of contractual maturities of financial liabilities

June 30,

2022

Book

Future

Up to 1

1 - 2

More than

    

value

    

value

    

year

    

years

    

2 - 5 years

    

5 years

Liabilities

Trade accounts payables

4,036,414

4,036,414

4,036,414

Loans, financing and debentures

75,205,937

105,402,321

6,638,611

7,822,991

38,937,764

52,002,955

Lease liabilities

5,996,145

10,731,691

793,337

1,302,000

2,232,164

6,404,190

Liabilities for asset acquisitions and associates

2,170,267

2,216,014

1,898,542

102,924

137,106

77,442

Derivative financial instruments

5,291,710

8,435,684

753,571

1,740,424

5,941,689

Dividends payable

4,055

4,055

4,055

Other liabilities

142,749

142,749

57,929

84,820

92,847,277

130,968,928

14,182,459

11,053,159

47,248,723

58,484,587

December 31,

2021

Book

Future

Up to 1

1 - 2

More than

    

value

    

value

    

year

    

years

    

2 - 5 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

919,073

919,073

919,073

Other liabilities

164,216

164,216

92,123

72,093

98,194,489

139,014,442

13,395,478

9,137,101

47,143,391

69,338,472

Schedule of net exposure of assets and liabilities in foreign currency

The assets and liabilities that are exposed to foreign currency, substantially in U.S. Dollars, are set forth below:

June 30,

December 31,

    

2022

    

2021

Assets

Cash and cash equivalents

7,459,784

13,411,978

Marketable securities

7,949,880

2,394,667

Trade accounts receivables

4,363,152

5,043,453

Derivative financial instruments

2,301,958

1,028,450

22,074,774

21,878,548

Liabilities

Trade accounts payables

(849,543)

(605,557)

Loans and financing

(61,974,010)

(65,972,300)

Liabilities for asset acquisitions and associates

(2,028,019)

(273,179)

Derivative financial instruments

(5,221,054)

(7,362,631)

(70,072,626)

(74,213,667)

(47,997,852)

(52,335,119)

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,

    

2022

    

2021

    

2022

    

2021

Instruments hired with protection strategy

Operational Hedge

ZCC

4,449,600

4,494,125

894,486

(187,788)

NDF (R$ x US$)

250,100

30,000

(59,758)

(7,043)

Debt hedge

Swap LIBOR to Fixed (U.S.$)

3,200,000

3,600,000

616,519

(395,675)

Swap IPCA to CDI (notional in Brazilian Reais)

843,845

843,845

289,721

249,653

Swap IPCA to Fixed (U.S.$)

121,003

121,003

(37,456)

(148,583)

Swap CDI x Fixed (U.S.$)

2,065,419

2,267,057

(3,100,446)

(5,230,612)

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

350,000

350,000

(596,847)

(760,505)

Commodity Hedge

Swap US-CPI (U.S.$) (1)/(2)

121,345

590,372

(24,033)

28,165

(2,017,814)

(6,452,388)

Current assets

1,710,964

470,261

Non-current assets

1,562,932

971,879

Current liabilities

(686,498)

(1,563,459)

Non-current liabilities

(4,605,212)

(6,331,069)

(2,017,814)

(6,452,388)

1)

The embedded derivatives refers to swap contracts for the sale of price variations in United States Dollars and US-CPI within the term of the forest partnership with standing wood supply contracts.

2)

On December 31, 2021, it includes the transaction arising from the forestry partnership agreement with the supply of standing wood established between the Company and Parkia, which was settled in advance due to the transaction disclosed in note 1.2.4.

Schedule of maturity analysis for derivatives

June 30,

December 31,

    

2022

    

2021

2022

73,920

(1,093,198)

2023

1,238,344

(282,499)

2024

(221,205)

(759,082)

2025

(1,422,268)

(2,096,449)

2026 onwards

(1,686,605)

(2,221,160)

(2,017,814)

(6,452,388)

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

    

2022

    

2021

    

2022

    

2021

Debt hedge

Assets

Swap CDI to Fixed (U.S.$)

R$

7,838,654

8,594,225

706,820

306,663

Swap Pre-Fixed to U.S.$

R$

1,317,226

1,317,226

39,268

76,279

Swap LIBOR to Fixed (U.S.$)

US$

3,200,000

3,600,000

677,517

130,104

Swap IPCA to CDI

IPCA

1,138,573

1,078,706

294,421

255,422

Swap IPCA to U.S.$

IPCA

608,935

576,917

1,718,026

768,468

Liabilities

Swap CDI to Fixed (U.S.$)

US$

2,065,419

2,267,057

(3,807,266)

(5,537,275)

Swap Pre-Fixed to U.S.$

US$

350,000

350,000

(636,115)

(836,784)

Swap LIBOR to Fixed (U.S.$)

US$

3,200,000

3,600,000

(60,998)

(525,779)

Swap IPCA to CDI

R$

843,845

843,845

(4,700)

(5,769)

Swap IPCA to U.S.$

US$

121,003

121,003

(37,456)

(148,583)

(4,546,535)

(7,054,190)

(2,828,509)

(6,285,722)

Operational hedge

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

US$

4,449,600

4,494,125

894,486

(187,788)

NDF (R$ x U.S.$)

US$

250,100

30,000

(59,758)

(7,043)

834,728

(194,831)

Commodity hedge

Swap US-CPI (standing wood) (1)/(2)

US$

121,345

590,372

(24,033)

28,165

(24,033)

28,165

(2,017,814)

(6,452,388)

1)The embedded derivatives refers to swap contracts for the sale of price variations in United States Dollars and US-CPI within the term of the forest partnership with standing wood supply contracts.

2)On December 31, 2021, it includes the transaction arising from the forestry partnership agreement with the supply of standing wood established between the Company and Parkia, which was settled in advance due to the transaction disclosed in note 1.2.4.
Schedule of fair value settled derivatives

The settled derivatives positions are set forth below:

June 30,

December 31,

    

2022

    

2021

Operational hedge

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

577,875

(1,269,231)

NDF (R$ x U.S.$)

8,000

1,399

585,875

(1,267,832)

Commodity hedge

Swap VLSFO/other

(54,002)

(54,002)

Debt hedge

Swap CDI to Fixed (U.S.$)

(222,068)

(266,268)

Swap IPCA to CDI (Brazilian Reais)

(455)

41,651

Swap IPCA to Fixed (U.S.$)

(4,819)

Swap Pre-Fixed to U.S.$

54,128

49,562

Swap LIBOR to Fixed (U.S.$)

(231,168)

(419,545)

(399,563)

(599,419)

186,312

(1,921,253)

Schedule of fair value hierarchy

June 30,

2022

    

Level 1

    

Level 2

    

Level 3

    

Total

Assets

Fair value through profit or loss

Derivative financial instruments

3,273,896

3,273,896

Marketable securities

517,760

12,077,294

12,595,054

517,760

15,351,190

15,868,950

Fair value through other comprehensive income

Other investments - CelluForce

26,301

26,301

26,301

26,301

Biological assets

12,664,046

12,664,046

12,664,046

12,664,046

517,760

15,351,190

12,690,347

28,559,297

Liabilities

Fair value through profit or loss

Derivative financial instruments

5,291,710

5,291,710

5,291,710

5,291,710

5,291,710

5,291,710

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

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,

2022

Effect on profit or loss and equity

Probable

Possible

Remote

    

(base value)

    

(25%)

    

(50%)

Cash and cash equivalents

7,459,784

1,864,946

3,729,892

Marketable securities

7,949,880

1,987,470

3,974,941

Trade accounts receivable

4,363,152

1,090,788

2,181,576

Trade accounts payable

(849,543)

(212,386)

(424,772)

Loans and financing

(61,974,010)

(15,493,503)

(30,987,005)

Liabilities for asset acquisitions and associates

(2,028,019)

(507,005)

(1,014,010)

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,

2022

Effect on profit or loss and equity

Probable

Possible

Remote

Possible

Remote

    

(base value)

    

(+25%)

    

(+50%)

    

(-25%)

    

(-50%)

5,2380

6,5475

7,8570

3,9285

2,6190

Financial instruments derivatives

Derivatives options

894,576

(3,586,796)

(8,259,453)

4,729,741

10,207,242

Derivatives swaps

(2,880,213)

(3,313,087)

(6,626,174)

3,313,088

6,626,175

Derivatives Non-Deliverable Forward (‘NDF’)

(54,800)

(308,040)

(616,080)

308,040

616,081

Embedded derivatives

(24,033)

(75,903)

(151,805)

75,902

151,805

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,

2022

Effect on profit or loss and equity

Possible

Remote

    

Probable

    

(25%)

    

(50%)

CDI/SELIC

Cash and cash equivalents

63,660

2,093

4,186

Marketable securities

3,860,517

126,914

253,829

Loans and financing

(8,729,853)

286,994

573,988

TJLP

Loans and financing

(348,203)

5,937

11,874

LIBOR

Loans and financing

(16,954,680)

96,860

193,719

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,

2022

Effect on profit or loss and equity

Probable

Remote

Probable

Remote

    

Probable

    

(+25%)

    

(+50%)

    

(-25%)

    

(-50%)

CDI

Financial instruments derivatives

Liabilities

Derivative options

894,576

(412,025)

(791,030)

451,445

949,041

Derivative swaps

(2,880,213)

(22,700)

(44,586)

23,459

47,583

LIBOR

Financial instruments derivatives

Liabilities

Derivative swaps

(2,880,213)

239,558

478,665

(240,019)

(480,511)

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,

2022

Effect on profit or loss and equity

Probable

Possible

Remote

    

(base value)

    

(25%)

    

(50%)

Embedded derivative in forestry partnership with standing wood supply agreements

(24,033)

34,007

70,205