XML 44 R21.htm IDEA: XBRL DOCUMENT v3.19.1
FINANCIAL INSTRUMENTS
12 Months Ended
Dec. 31, 2018
FINANCIAL INSTRUMENTS  
FINANCIAL INSTRUMENTS

NOTE 15 — FINANCIAL INSTRUMENTS

a) General considerations - Gerdau S.A. and its subsidiaries enter into transactions with financial instruments whose risks are managed by means of strategies and exposure limit controls. All financial instruments are recorded in the accounting books and presented as short-term investments, loans and financing, debentures, related-party transactions, unrealized gains on derivatives, unrealized losses on derivatives, obligations with FIDC, other current assets, other non-current assets, other current liabilities and other non-current liabilities.

The Company has derivatives and non-derivative instruments, such as the hedge for some operations under hedge accounting. These operations are non-speculative in nature and are intended to protect the company against exchange rate fluctuations on foreign currency loans and against interest rate fluctuations.

b) Market value — the market value of the aforementioned financial instruments is as follows:

 

 

 

 

 

 

 

 

 

 

 

 

2018

 

2017

 

    

Book

    

Fair

    

Book

    

Fair

 

 

value

 

value

 

value

 

value

Assets

 

  

 

  

 

  

 

  

Short-term investments

 

459,470

 

459,470

 

821,518

 

821,518

Related parties

 

27,939

 

27,939

 

51,839

 

51,839

Unrealized gains on derivatives

 

33,417

 

33,417

 

 —

 

 —

Other current assets

 

780,423

 

780,423

 

469,737

 

469,737

Other non-current assets

 

449,592

 

449,592

 

542,973

 

542,973

Liabilities

 

  

 

 

 

  

 

  

Loans and Financing

 

13,367,841

 

13,533,306

 

16,461,656

 

17,102,512

Debentures

 

1,538,873

 

1,538,873

 

47,928

 

47,928

Related parties

 

1,350

 

1,350

 

 —

 

 —

Unrealized losses on financial instruments

 

5,245

 

5,245

 

1,267

 

1,267

Obligations with FIDC

 

938,526

 

938,526

 

1,135,077

 

1,135,077

Other current liabilities

 

988,967

 

988,967

 

625,410

 

625,410

Other non-current liabilities

 

499,092

 

499,092

 

653,670

 

653,670

 

The fair values of Loans and Financing are based on market premises, which may take into consideration discounted cash flows using equivalent market rates and credit rating. All other financial instruments, which are recognized in the Consolidated Financial Statements at their carrying amount, are substantially similar to those that would be obtained if they were traded in the market. However, because there is no active market for these instruments, differences could exist if they were settled in advance. The fair value hierarchy of the financial instruments above are presented in Note 15.g.

c) Risk factors that could affect the Company’s and its subsidiaries’ businesses:

Price risk of commodities: this risk is related to the possibility of changes in prices of the products sold by the Company or in prices of raw materials and other inputs used in the productive process. Since the Company operates in a commodity market, net sales and cost of sales may be affected by changes in the international prices of their products or materials. In order to minimize this risk, the Company constantly monitors the price variations in the domestic and international markets.

Interest rate risk: this risk arises from the possibility of losses (or gains) due to fluctuations in interest rates applied to the Company’s financial liabilities or assets and future cash flows and income. The Company evaluates its exposure to these risks: (i) comparing financial assets and liabilities denominated at fixed and floating interest rates and (ii) monitoring the variations of interest rates like Libor and CDI. Accordingly, the Company may enter into interest rate swaps in order to reduce this risk.

Exchange rate risk: this risk is related to the possibility of fluctuations in exchange rates affecting the amounts of financial assets or liabilities or of future cash flows and income. The Company assesses its exposure to the exchange rate by measuring the difference between the amount of its assets and liabilities in foreign currency. The Company understands that the accounts receivables originated from exports, its cash and cash equivalents denominated in foreign currencies and its investments abroad are more than equivalent to its liabilities denominated in foreign currency. Since the management of these exposures occurs at each operation level, if there is a mismatch between assets and liabilities denominated in foreign currency, the Company may employ derivative financial instruments in order to mitigate the effect of exchange rate fluctuations.

Credit risk: this risk arises from the possibility of the company not receiving amounts arising from sales to customers or investments made with financial institutions. In order to minimize this risk, the company adopt the procedure of analyzing in details of the financial position of their customers, establishing a credit limit and constantly monitoring their balances. If customers are classified by an independent agency, these ratings are used. If an independent assessment is not available, the Company’s credit area provides a credit rating assessment, taking into consideration its financial position, past experience and other factors. Regarding cash investments, the Company invests solely in financial institutions with low credit risk, as assessed by rating agencies. In addition, each financial institution has a maximum limit for investment, determined by the Company's Credit Committee.

Capital management risk: this risk comes from the Company’s choice in adopting a financing structure for its operations. The Company manages its capital structure, which consists of a ratio between the financial debts and its own capital (Equity) based on internal policies and benchmarks. The level of financial leverage is defined by the Net Debt to Adjusted EBITDA indicator. Net Debt consists of debt reduced by cash, cash equivalents and financial investments (notes 4, 13 and 14). Another recently added key indicator is the maximum Gross Debt value that works with the objective of limiting indebtedness at different times in the financial cycle. The Company can change its capital structure, according to economic-financial conditions, in order to optimize its financial leverage and its debt management. At the same time, the Company seeks to improve its ROCE (Return on Capital Employed) through the implementation of working capital management and an efficient investment program in property, plant and equipment. In the long term, the Company seeks to remain within the parameters below, admitting occasional variations in the short term:

 

 

 

 

Net debt/Adjusted EBITDA

 

From 1.0 to 1.5  times

Gross debt limit

 

R$ 12 billion

Average maturity

 

more than 6 years

 

These key indicators are used to monitor objectives described above and may not necessarily be used as indicators for other purposes, such as impairment tests.

Liquidity risk: the Company’s management policy of indebtedness and cash on hand is based on using the committed lines and the currently available credit lines with or without a guarantee in export receivables for maintaining adequate levels of short, medium, and long-term liquidity. The maturity of long-term loans and financing, and debentures are presented in Notes 13 and 14, respectively.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2018

Contractual obligations

    

Total

    

Less than 1 year

    

1-3 years

    

4-5 years

    

More than 5 years

 

 

 

 

 

 

 

 

 

 

 

Trade accounts payable

 

4,335,054

 

4,335,054

 

 —

 

 —

 

 —

Loans and financings

 

20,613,734

 

2,817,346

 

5,053,827

 

2,509,962

 

10,232,599

Debentures

 

1,940,474

 

104,995

 

231,817

 

1,600,632

 

3,030

Unrealized losses on financial instruments

 

5,245

 

5,245

 

 —

 

 —

 

 —

Obligations with FIDC

 

938,526

 

 —

 

827,137

 

111,389

 

 —

Other current liabilities

 

988,967

 

988,967

 

 —

 

 —

 

 —

Other non-current liabilities

 

499,092

 

 —

 

13,295

 

 —

 

485,797

 

 

29,321,092

 

8,251,607

 

6,126,076

 

4,221,983

 

10,721,426

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2017

Contractual obligations

    

Total

    

Less than 1 year

    

1-3 years

    

4-5 years

    

More than 5 years

 

 

 

 

 

 

 

 

 

 

 

Trade accounts payable

 

3,179,954

 

3,179,954

 

 —

 

 —

 

 —

Loans and financings

 

24,470,751

 

3,191,793

 

6,060,187

 

3,168,144

 

12,050,627

Debentures

 

59,128

 

 —

 

6,528

 

40,289

 

12,311

Unrealized losses on financial instruments

 

1,267

 

1,267

 

 —

 

 —

 

 —

Obligations with FIDC

 

1,135,077

 

 —

 

 —

 

 —

 

1,135,077

Other current liabilities

 

625,410

 

625,410

 

 —

 

 —

 

 —

Other non-current liabilities

 

653,670

 

 —

 

13,209

 

 —

 

640,461

 

 

30,125,257

 

6,998,424

 

6,079,924

 

3,208,433

 

13,838,476

 

Sensitivity analysis:

The Company performed a sensitivity analysis, which can be summarized as follows (assuming that other variables remain constant):

Impacts on Statements of Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assumptions

    

Percentage of change

    

2018

    

2017

Foreign currency sensitivity analysis

 

5%

 

113,445

 

129,209

Interest rate sensitivity analysis

 

10 bps

 

55,959

 

54,908

Sensitivity analysis of changes in prices of products sold

 

1%

 

461,595

 

369,176

Sensitivity analysis of changes in raw material and commodity prices

 

1%

 

296,234

 

234,239

Sensitivity analysis of interest rate and foreign currency swaps

 

10 bps/5%

 

11,073

 

6,479

Sensitivity analysis of Swap of interest rate

 

50bps

 

476

 

 —

Sensitivity analysis of NDF (Non Deliverable Forwards)

 

5%

 

7,063

 

1,480

 

Foreign currency sensitivity analysis:  As of December 31, 2018, the Company is mainly exposed to variations between the Real and the Dollar. The sensitivity analysis carried out by the Company considers the effects of a 5% increase or reduction between the Real and the Dollar in its non-hedged debt. In this analysis, if the Real appreciates against the Dollar, this would represent a gain of R$ 113,445 and R$ 74,457 after the effects arising from the changes in the net investment hedge described in note 15.g- (R$ 129,209 and R$ 79,088 as of December 31, 2017, respectively). If the Real depreciates against the Dollar this would represent an expense of the same value. Due to the investment hedge, the variations are minimized when the exchange variation accounts and income tax are analyzed.

The net amounts of trade accounts receivable and trade accounts payable denominated in foreign currency do not represent any relevant risk in the case of any fluctuation of exchange rates.

Interest rate sensitivity analysis: The interest rate sensitivity analysis made by the Company considers the effects of an increase or reduction of 10 basis point (bps) on the average interest rate applicable to the floating part of its debt. The calculated impact, considering this variation in the interest rate totals R$ 55,959 as of December 31, 2018 (R$ 54,908 as of December 31, 2017) and would impact the Financial expenses account in the Consolidated Statements of Income. The specific interest rates to which the Company is exposed are related to the loans, financing, and debentures presented in Notes 13 and 14, and are mainly comprised by Libor and CDI — Interbank Deposit Certificate.

Sensitivity analysis of changes in sales price of products and price of raw materials and other inputs used in production: the Company is exposed to changes in the price of its products. This exposure is associated with the fluctuation of the sale price of the Company’s products and the price of raw materials and other inputs used in the production process, mainly for operating in a commodity market. The sensitivity analysis made by the Company considers the effects of an increase or of a reduction of 1% on both prices. The impact measured considering this variation in the price of products sold, considering the revenues and costs of the year ended on December 31, 2018, totals R$ 461,595 (R$ 369,176 as of December 31, 2017) and the variation in the price of raw materials and other inputs totals R$ 296,334 as of December 31, 2018 (R$ 234,239 as of December 31, 2017). The impact in the price of products sold and raw materials would be recorded in the accounts Net Sales and Cost of Sales, respectively, in the Consolidated Statements of Income. The Company does not expect to be more vulnerable to a change in one or more specific product or raw material.

Sensitivity analysis of interest rate and foreign currency swaps: the Company has exposure to interest rate swaps for some of its loans and financing. The sensitivity analysis calculated by the Company considers the effects of either an increase or a decrease of 10 bps in the interest curve and of 5% in the exchange rate, and its impacts in the swaps mark to market for Cross Currency Swap operations, and 50 bps on the interest curve for Pre x DI operations. These variations represent an income or expense of R$ 11,549  (R$ 6,479 as of December 31, 2017). These effects would be recognized in the statement of comprehensive income. The interest rate swaps to which the Company is exposed to are presented in note 15.e.

Sensitivity analysis of forward contracts in US Dollar: the Company has exposure to forward contracts for some of its assets and liabilities. The sensitivity analysis carried out by the Company considers the effects of a 5% increase or reduction of the US Dollar against the Argentinian Peso, and its effects on fair value of these derivatives. A 5% increase in the US Dollar against the Argentinian Peso represents an income of R$ 7,063  (income or expense of R$ 1,480 as of December 31, 2017, considering that in this position we had operations of the Dollar against Real and Argentinian Peso), and a 5% reduction of the US Dollar against the Real and Argentinian Peso represents an expense of the same amount. The US Dollar / Real and US Dollar / Argentinian Peso forward contracts had the objective of hedging the asset and liability positions in US Dollar and the fair value effects of these contracts were recorded in the Consolidated Income Statement. The forward contracts in US Dollars that the Company is exposed are presented in Note 15.e.

d) Financial Instruments per Category

Summary of the financial instruments per category:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial asset at fair 

 

Financial asset at fair 

 

 

2018

 

Financial asset at 

 

value through profit or 

 

value through other

 

 

Assets

    

amortized cost

    

loss

    

comprehensive income

 

Total

Short-term investments

 

 —

 

459,470

 

 —

 

459,470

Unrealized gains on financial instruments

 

 —

 

 —

 

33,417

 

33,417

Related parties

 

27,939

 

 —

 

 —

 

27,939

Other current assets

 

780,423

 

 —

 

 —

 

780,423

Other non-current assets

 

449,592

 

 —

 

 —

 

449,592

Total

 

1,257,954

 

459,470

 

33,417

 

1,750,841

Financial income

 

629,750

 

115,081

 

 —

 

744,831

 

 

 

 

 

 

 

 

 

 

Financial liability at fair

 

 

 

 

 

 

 value through profit or 

 

Financial liability at 

 

 

Liabilities

    

loss

    

amortized cost

    

Total

Loans and financings

 

 —

 

13,367,841

 

13,367,841

Debentures

 

 —

 

1,538,873

 

1,538,873

Related parties

 

 —

 

1,350

 

1,350

Obligations with FIDC

 

 —

 

938,526

 

938,526

Other current liabilities

 

 —

 

988,967

 

988,967

Other non-current liabilities

 

 —

 

499,092

 

499,092

Unrealized losses on financial instruments

 

5,245

 

 —

 

5,245

Total

 

5,245

 

17,334,649

 

17,339,894

Financial income (expenses)

 

(17,484)

 

(2,617,142)

 

(2,634,626)

 

 

 

 

 

 

 

 

 

    

 

    

 

    

 

 

 

 

 

Assets at fair value with

 

 

2017

 

 

 

gains and losses

 

 

Assets

 

Loans and receivables

 

recognized in income

 

Total

Short-term investments

 

 —

 

821,518

 

821,518

Related parties

 

51,839

 

 —

 

51,839

Other current assets

 

469,737

 

 —

 

469,737

Other non-current assets

 

462,735

 

80,238

 

542,973

Total

 

984,311

 

901,756

 

1,886,067

Financial income

 

177,466

 

87,242

 

264,708

 

 

 

 

 

 

 

 

 

 

Liabilities at market

 

 

 

 

 

 

value with gains and 

 

Other financial

 

 

 

 

losses recognized in 

 

liabilities at amortized 

 

 

Liabilities

    

income

    

cost

    

Total

Loans and financings

 

 —

 

16,461,656

 

16,461,656

Debentures

 

 —

 

47,928

 

47,928

Obligations with FIDC

 

 —

 

1,135,077

 

1,135,077

Other current liabilities

 

 —

 

625,410

 

625,410

Other non-current liabilities

 

 —

 

653,670

 

653,670

Unrealized losses on financial instruments

 

1,267

 

 —

 

1,267

Total

 

1,267

 

18,923,741

 

18,925,008

Financial income (expenses)

 

(12,503)

 

(1,395,553)

 

(1,408,056)

 

As of December 31, 2018, the Company has derivative financial instruments such as interest rate swaps and forward contracts in US Dollar. Part of these instruments is classified as cash flow hedges and their effectiveness can be measured, having their unrealized losses and /or gains classified directly in Other Comprehensive Income. The other derivative financial instruments have their realized and unrealized losses and/or gains presented in the account “Gains and losses on derivatives, net” in the Consolidated Statement of Income.

e) Operations with derivative financial instruments

Risk management objectives and strategies: In order to execute its strategy of sustainable growth, the Company implements risk management strategies in order to mitigate market risks.

The objective of derivative transactions is always related to mitigating market risks as stated in our policies and guidelines. The monitoring of the effects of these transactions is performed monthly by the Financial Risk Management Committee, which validates the mark to market of these transactions. All derivative financial instruments are recognized at fair value in the Consolidated Financial Statements of the Company.

Policy for use of derivatives: The Company is exposed to various market risks, including changes in exchange rates, commodities prices and interest rates. The Company uses derivatives and other financial instruments to reduce the impact of such risks on the fair value of its assets and liabilities or in future cash flows and income. The Company has established policies to evaluate the market risks and to approve the use of derivative transactions related to these risks. The Company enters into derivative financial instruments solely to manage the market risks mentioned above and never for speculative purposes. Derivative financial instruments are used only when they have a related position (asset or liability exposure) resulting from business operations, investments and financing.

Policy for determining fair value: the fair value of derivative financial instruments is determined using models and other valuation techniques, including future prices and market curves.

Derivative transactions may include: interest rate and/or currency swaps, currency futures contracts and currency options contracts.

Swap Contracts

The Company has contracted Cross Currency Swaps operations, whether or not qualified as cash flow hedge, through which it receives a variable interest rate based on Libor and/or a fixed US dollar rate and pays a fixed interest rate or floating currency based on the local currency. The company also contracted the Pre x DI swap operation, through which it receives a fixed interest rate and pays a floating interest rate, both in local currency. The counterparties to these operations are financial institutions with low credit risk.

The derivatives instruments can be summarized and categorized as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Notional value

 

Amount receivable

 

Amount payable

Contracts

    

Position

    

2018

    

2017

    

2018

    

2017

    

2018

    

2017

Forward

 

 

 

  

 

 

  

 

 

  

 

  

 

  

 

  

Maturity at 2019

 

 purchase in US$

 

US$

19.2 million

 

 

 —

 

 —

  

 —

  

(4,069)

  

 —

Maturity at 2019

 

sell in US$

 

US$

18.3 million

 

 

 —

 

462

  

 —

  

(1,176)

  

 —

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cross currency swap

 

 

 

  

 

 

 

 

 

  

 

  

 

  

 

  

Maturity in 2018

 

INR 10.17%

 

  

 —

  

US$

40.0 million

 

 —

 

 —

 

 —

 

(1,267)

Maturity in 2019

 

CDI 111.50%

 

R$

230.5 million

 

 

 —

 

30,249

 

 —

 

 —

 

 —

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Swap of interest rate

 

 

 

  

 

 

  

 

 

 

 

 

 

 

 

 

Maturity in 2020

 

CDI 111.50%

 

R$

50.0 million

 

 

 —

 

2,706

 

 —

 

 —

 

 —

Total fair value of financial instruments

 

 

 

  

 

 

  

 

 

33,417

 

 —

 

(5,245)

 

(1,267)

 

Prospective and retrospective tests demonstrated the effectiveness of these instruments.

 

 

 

 

 

 

 

    

2018

    

2017

Unrealized gains on financial instruments

 

  

 

  

Current assets

 

30,711

 

 —

Non-current assets

 

2,706

 

 —

 

 

33,417

 

 —

Unrealized losses on financial instruments

 

  

 

  

Current liabilities

 

(5,245)

 

 —

Non-current liabilities

 

 —

 

(1,267)

 

 

 —

 

(1,267)

 

 

 

 

 

 

 

    

2018

    

2017

Net Income

 

  

 

  

Gains on financial instruments

 

49,576

 

9,666

Losses on financial instruments

 

(17,484)

 

(19,107)

 

 

32,092

 

(9,441)

Other comprehensive income

 

  

 

  

Gains (Losses) on financial instruments

 

11,947

 

(11,364)

 

 

11,947

 

(11,364)

 

f) Net investment hedge

The Company designated as hedge of part of its net investments in subsidiaries abroad the operations of Ten/Thirty Years Bonds. As a consequence, the effect of exchange rate changes on these debts has been recognized in the Statement of Comprehensive Income.

The exchange variation generated on the operations of Ten/Thirty Years Bonds in the amount of US$ 1.8 billion (designated as hedges) is recognized in the Statement of Comprehensive Income, while the exchange rate on the portion of US$ 0.3 billion (not designated as hedges) is recognized in income. Additionally, the Company opted to designate as hedge of the net investment financing operations held by the subsidiary Gerdau Açominas SA, in the amount of US$ 0.1 billion, which were made in order to provide part of the funds to purchase these investments abroad.

Based on the standards related to this subject, the Company demonstrated effectiveness of the hedge as of its designation dates and demonstrated the high effectiveness of the hedge from the contracting of each debt for the acquisition of these companies abroad, whose effects were measured and recognized directly in the Statement of Comprehensive Income as an unrealized loss, net of taxes, in the amount R$ 1,491,534 for the year ended on December 31, 2018 (loss of R$ 148,560 on December 31, 2017).

The objective of the hedge is to protect, during the existence of the debt, the amount of part of the Company’s investment in the subsidiaries abroad mentioned above against positive and negative changes in the exchange rate. This objective is consistent with the Company’s risk management strategy. Prospective and retrospective tests demonstrated the effectiveness of these instruments.

g) Measurement of fair value:

The IFRS defines fair value as the amount for which an asset could be exchanged, or a liability settled, between knowledgeable, willing parties in an arm’s length transaction. The standard also establishes a three level hierarchy for the fair value, which prioritizes information when measuring the fair value by the company, to maximize the use of observable information and minimize the use of non-observable information. This IFRS describes the three levels of information to be used to measure fair value:

Level 1 - quoted prices (unadjusted) in active markets for identical assets and liabilities.

Level 2 - Inputs other than quoted prices included in Level 1 available, where (unadjusted) quoted prices are for similar assets and liabilities in non-active markets, or other data that is available or may be corroborated by market data for substantially the full term of the asset or liability.

Level 3 - Inputs for the asset or liability that are not based on observable market data, because market activity is insignificant or does not exist.

As of December 31, 2018, the Company had some assets which the fair value measurement is required on a recurring basis. These assets include investments in private securities and derivative instruments.

Financial assets and liabilities of the Company, measured at fair value on a recurring basis and subject to disclosure requirements of IFRS 7 as of December 31, 2018 and December 31, 2017, are as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair Value Measurements at Reporting Date Using

 

 

 

 

 

 

 

 

 

 

Quoted Prices in Non-Active

 

 

 

 

 

 

Quoted Prices Active Markets for

 

Markets for Similar Assets

 

 

 

 

 

 

Identical Assets (Level 1)

 

(Level 2)

 

    

2018

    

2017

    

2018

    

2017

    

2018

    

2017

 

 

 

 

 

 

 

 

 

 

 

 

 

Current assets

 

  

 

  

 

  

 

  

 

  

 

  

Short-term investments

 

459,470

 

821,518

 

114,027

 

238,008

 

345,443

 

583,510

Unrealized gains on financial instruments

 

30,711

 

 —

 

 —

 

 —

 

30,711

 

 —

Other current assets

 

780,423

 

469,737

 

 —

 

 —

 

780,423

 

469,737

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-current assets

 

  

 

  

 

  

 

  

 

  

 

  

Related parties

 

27,939

 

51,839

 

 —

 

 —

 

27,939

 

51,839

Unrealized gains on financial instruments

 

2,706

 

 —

 

 —

 

 —

 

2,706

 

 —

Other non-current assets

 

449,592

 

542,973

 

 —

 

 —

 

449,592

 

542,973

 

 

1,750,841

 

1,886,067

 

114,027

 

238,008

 

1,636,814

 

1,648,059

 

 

 

 

 

 

 

 

 

 

 

 

 

Current liabilities

 

  

 

  

 

  

 

  

 

  

 

  

Short-term debt

 

1,822,183

 

2,004,341

 

 —

 

 —

 

1,822,183

 

2,004,341

Unrealized losses on financial instruments

 

5,245

 

 —

 

 —

 

 —

 

5,245

 

 —

Other current liabilities

 

988,967

 

625,410

 

 —

 

 —

 

988,967

 

625,410

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-current liabilities

 

  

 

  

 

  

 

  

 

  

 

  

Long-term debt

 

11,545,658

 

14,457,315

 

 —

 

 —

 

11,545,658

 

14,457,315

Debentures

 

1,538,873

 

47,928

 

 —

 

 —

 

1,538,873

 

47,928

Related parties

 

1,350

 

 —

 

 —

 

 —

 

1,350

 

 —

Unrealized losses on financial instruments

 

 —

 

1,267

 

 —

 

 —

 

 —

 

1,267

Obligations with FIDC

 

938,526

 

1,135,077

 

 —

 

 —

 

938,526

 

1,135,077

Other non-current liabilities

 

499,092

 

653,670

 

 —

 

 —

 

499,092

 

653,670

 

 

17,339,894

 

18,925,008

 

 —

 

 —

 

17,339,894

 

18,925,008

 

h) Changes in liabilities from Cash flow from financing activities:

 

As required by IAS 7, the Company has summarized below the changes in the liabilities of cash flow from financing activities, from its Statement of Cash Flows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash transactions

 

Non cash transactions

 

 

 

 

 

    

 

    

 

    

 

    

Exchange variation,

    

 

 

 

 

 

 

 

 

 

Interest expense on

 

operations with

 

 

 

 

 

 

 

 

Interest paid

 

loans and Interest on

 

subsidiaries and

 

 

 

 

Balances as of 

 

Proceeds/(Repayment)

 

on loans and

 

loans with related

 

associate company and

 

Balances as of

 

    

December 31, 2017

    

from financing activities

    

financing

    

parties

    

others

    

December 31, 2018

Related parties, net

 

(51,839)

 

25,755

 

 

(545)

 

40

 

(26,589)

Debt, Debentures and Losses/Gains on financial instruments, net

 

16,510,851

 

(3,439,644)

 

(1,162,364)

 

1,177,686

 

1,825,430

 

14,911,959

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash transactions

 

Non cash transactions

 

 

 

 

 

    

 

    

 

    

 

    

Exchange variation,

    

 

 

 

 

 

 

 

 

 

Interest expense on

 

operations with

 

 

 

 

 

 

 

 

Interest paid

 

loans and Interest on

 

subsidiaries and

 

 

 

 

Balances as of

 

Proceeds/(Repayment)

 

on loans and

 

loans with related

 

associate company and

 

Balances as of

 

 

December 31, 2016

    

from financing activities

    

financing

    

parties

    

others

    

December 31, 2017

Related parties, net

 

(57,541)

 

5,797

 

 

(95)

 

 

(51,839)

Debt, Debentures and Losses/Gains on financial instruments, net

 

20,576,866

 

(3,975,541)

 

(1,330,116)

 

1,323,448

 

(83,806)

 

16,510,851

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash transactions

 

Non cash transactions

 

 

 

 

 

 

 

 

 

 

 

 

Exchange variation,

 

 

 

 

 

 

 

 

 

 

Interest expense on

 

operations with

 

 

 

 

 

 

 

 

Interest paid

 

loans and Interest on

 

subsidiaries and

 

 

 

 

Balances as of

 

Proceeds/(Repayment)

 

on loans and

 

loans with related

 

associate company and

 

Balances as of

 

 

Januray 1, 2016

    

from financing activities

    

financing

    

parties

    

others

    

December 31, 2016

Related parties, net

 

(53,506)

 

(6,492)

 

 —

 

2,457

 

 —

 

(57,541)

Debt, Debentures and Losses/Gains on financial instruments, net

 

26,417,256

 

(2,150,035)

 

(1,240,165)

 

1,540,797

 

(3,990,987)

 

20,576,866