XML 46 R23.htm IDEA: XBRL DOCUMENT v3.21.1
FINANCIAL INSTRUMENTS
12 Months Ended
Dec. 31, 2020
FINANCIAL INSTRUMENTS  
FINANCIAL INSTRUMENTS

NOTE 17 — 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, fair value of derivatives, obligations with FIDC, other current assets, other non-current assets, other current liabilities and other non-current liabilities.

The Company uses derivative and non-derivative instruments as hedges for certain transactions and applies the hedge accounting methodology for some of these transactions. These operations are intended to protect the Company against changes in the exchange rates of loans denominated in foreign currency and fluctuations in interest rates. These transactions are carried out considering direct active or passive exposures, without leverage.

 

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

 

 

 

 

 

 

 

 

 

 

 

 

2020

 

2019

 

    

Book

    

Fair

    

Book

    

Fair

 

 

value

 

value

 

value

 

value

Assets

 

  

 

  

 

  

 

  

Short-term investments

 

3,041,143

 

3,041,143

 

3,652,949

 

3,652,949

Related parties

 

134,354

 

134,354

 

95,445

 

95,445

Fair value of derivatives

 

 -

 

 -

 

2,846

 

2,846

Other current assets

 

591,523

 

591,523

 

618,769

 

618,769

Other non-current assets

 

590,864

 

590,864

 

464,169

 

464,169

Liabilities

 

 

 

 

 

  

 

  

Loans and Financing

 

14,612,934

 

17,014,948

 

13,138,823

 

14,288,142

Debentures

 

2,902,417

 

2,775,619

 

2,911,044

 

2,864,950

Related parties

 

22,855

 

22,855

 

 -

 

 -

Fair value of derivatives

 

971

 

971

 

 -

 

 -

Obligations with FIDC

 

987,406

 

987,406

 

1,018,501

 

1,018,501

Other current liabilities

 

797,082

 

797,082

 

666,858

 

666,858

Other non-current liabilities

 

514,886

 

514,886

 

449,375

 

449,375

 

The fair values of Loans and Financing and Debentures 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 17.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. Due to the current market condition, especially due to the pandemic caused by the COVID-19, the Brazilian Real has experienced a devaluation in relation to the quotation of other currencies, mainly the US Dollar. On December 31, 2020, the quotation of the US Dollar against the Brazilian Real was US$ 1.00 = R$ 5.1967 (R$  4.0307 on December 31, 2019), registering a devaluation of the Brazilian Real of approximately 22.44%.

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. Regarding short-term 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 Key Performance Indicators (KPI) related to the “Capital Structure Management” objective are: WACC (Weighted Average Cost of Capital), Net Debt/EBITDA (Earnings before interest, income tax, depreciation and amortization), Coverage Ratio of Net Financial Expenses (EBITDA/Net Financial Expenses) and Debt/Total Capitalization Ratio. Interest for EBITDA purposes is formed by the net finance cost. Net Debt is formed by the principal of the debt reduced by cash, cash equivalents and short-term investments (notes 4, 15 and 16). Total Capitalization is formed by the Total Debt (composed of the principal of the debt) and the Equity (Note 24). The Company may change its capital structure, according to economic and financial conditions, in order to optimize its financial leverage and 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 program of investments 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/EBITDA

 

From 1.0 to 1.5  times

Gross debt limit

 

R$ 12 billion

Average maturity

 

more than 6 years

 

However, changes that deteriorate the economic and business environment, or relevant changes in the economy or financial market that result in increased risk perception or reduced liquidity and refinancing capacity, including those arising from the pandemic caused by the COVID-19, if they are manifested in a greater intensity than anticipated in the scenarios contemplated by the Management, they can cause the Company to revise its projections. 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 15 and 16, respectively.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2020

Contractual obligations

    

Total

    

Less than 1 year

    

1-3 years

    

4-5 years

    

More than 5 years

Trade accounts payable

 

5,437,953

 

5,437,953

 

 -

 

 -

 

 -

Loans and financing

 

21,962,204

 

2,131,402

 

3,465,577

 

3,531,312

 

12,833,913

Debentures

 

3,077,960

 

66,145

 

2,174,184

 

32,604

 

805,027

Related parties

 

22,855

 

 -

 

 -

 

 -

 

22,855

Obligations with FIDC

 

987,406

 

944,513

 

42,893

 

 -

 

 -

Other current liabilities

 

797,082

 

797,082

 

 -

 

 -

 

 -

Other non-current liabilities

 

514,886

 

 -

 

41,805

 

 -

 

473,081

 

 

32,800,346

 

9,377,095

 

5,724,459

 

3,563,916

 

14,134,876

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2019

Contractual obligations

    

Total

    

Less than 1 year

    

1-3 years

    

4-5 years

    

More than 5 years

Trade accounts payable

 

3,762,768

 

3,762,768

 

 -

 

 -

 

 -

Loans and financing

 

20,061,659

 

2,312,877

 

2,659,844

 

3,793,164

 

11,295,774

Debentures

 

3,457,033

 

152,928

 

1,764,003

 

686,732

 

853,370

Obligations with FIDC

 

1,018,501

 

 -

 

 -

 

 -

 

1,018,501

Other current liabilities

 

666,858

 

666,858

 

 -

 

 -

 

 -

Other non-current liabilities

 

449,375

 

 -

 

20,079

 

 -

 

429,296

 

 

29,416,194

 

6,895,431

 

4,443,926

 

4,479,896

 

13,596,941

 

Sensitivity analysis:

The Company performed a sensitivity analysis, which can be summarized as follows:

Impacts on Statements of Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assumptions

    

Percentage of change

    

2020

    

2019

Foreign currency sensitivity analysis

 

5%

 

15,057

 

112,355

Interest rate sensitivity analysis

 

10 bps

 

85,147

 

70,891

Sensitivity analysis of changes in prices of products sold

 

1%

 

438,147

 

396,440

Sensitivity analysis of changes in raw material and commodity prices

 

1%

 

269,454

 

258,906

Sensitivity analysis of Swap of interest rate

 

50bps

 

 -

 

408

Sensitivity analysis of NDF (Non Deliverable Forwards)

 

5%

 

3,703

 

 -

 

Foreign currency sensitivity analysis:  As of December 31, 2020, 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$ 15,047 after the effects arising from the changes in the net investment hedge described in note 17.f - (R$ 112,355 as of December 31, 2019, respectively). If the Real depreciates against the Dollar this would represent an expense of the same value. Due to the net 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$ 85,147 as of December 31, 2020 (R$ 70,891 as of December 31, 2019) 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 15 and 16, 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, 2020, totals R$ 438,147 (R$ 396,440 as of December 31, 2019) and the variation in the price of raw materials and other inputs totals R$ 269,454 as of December 31, 2020 (R$ 258,903 as of December 31, 2019). 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 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 50 bps in the interest curve for Pre x DI operations. These variations represent an income or expense of R$ 0 (R$ 408 as of December 31, 2019). These effects would be recognized in the Consolidated Income Statement.

Sensitivity analysis of Currency forward contracts: The Company has exposure to dollar forward contracts for some of its assets and liabilities. The sensitivity analysis carried out by the Company considers the effects of an increase or decrease of 5% of the Dollar against the Argentine Peso, and its effects on the mark-to-market of these derivatives. An increase of 5% of the Dollar against the Argentine Peso represents gain of R$ 3,703 (R$ 0 on December 31, 2019), and a 5% reduction of the Dollar against the Argentine Peso represents an expense in the same amount. Dollar / Argentine Peso forward contracts were intended to hedge dollar and asset positions and the effects of mark-to-market on these contracts were recorded in the Consolidated Income Statement. Dollar forward contracts to which the Company is exposed are presented in note 17.e.

d) Financial Instruments per Category

Summary of the financial instruments per category:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial asset at fair 

 

Financial asset at fair 

 

 

2020

 

Financial asset at 

 

value through proft or 

 

value through other

 

 

Assets

    

amortized cost

    

loss

    

comprehensive income

    

Total

Short-term investments

 

 -

 

3,041,143

 

 -

 

3,041,143

Related parties

 

134,354

 

 -

 

 -

 

134,354

Other current assets

 

591,523

 

 -

 

 -

 

591,523

Other non-current assets

 

530,864

 

60,000

 

 -

 

590,864

Total

 

1,256,741

 

3,101,143

 

 -

 

4,357,884

Financial income (expenses)

 

487,631

 

109,396

 

 -

 

597,027

 

 

 

 

 

 

 

 

 

 

Financial liability at fair

 

 

 

 

 

 

 value through profit or 

 

Financial liability at 

 

 

Liabilities

    

loss

    

amortized cost

    

Total

Loans and financing

 

 -

 

14,612,934

 

14,612,934

Debentures

 

 -

 

2,902,417

 

2,902,417

Related parties

 

 -

 

22,855

 

22,855

Obligations with FIDC (current liabilities)

 

 -

 

944,513

 

944,513

Other current liabilities

 

 -

 

797,082

 

797,082

Obligations with FIDC (non-current liabilities)

 

 

 

42,893

 

42,893

Other non-current liabilities

 

 -

 

514,886

 

514,886

Fair value of derivatives

 

971

 

 -

 

971

Total

 

971

 

19,837,580

 

19,838,551

Financial income (expenses)

 

(1,632)

 

(2,294,102)

 

(2,295,734)

 

 

 

 

 

 

 

 

 

 

 

    

 

    

 

    

 

 

 

 

 

 

 

Financial asset at fair 

 

Financial asset at fair 

 

 

2019

 

Financial asset at 

 

value through proft or 

 

value through other

 

 

Assets

 

amortized cost

 

loss

 

comprehensive income

    

Total

Short-term investments

 

 -

 

3,652,949

 

 -

 

3,652,949

Fair value of derivatives

 

 -

 

 -

 

2,846

 

2,846

Related parties

 

95,445

 

 -

 

 -

 

95,445

Other current assets

 

618,769

 

 -

 

 -

 

618,769

Other non-current assets

 

464,169

 

 -

 

 -

 

464,169

Total

 

1,178,383

 

3,652,949

 

2,846

 

4,834,178

Financial income (expenses)

 

279,843

 

92,759

 

 -

 

372,602

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial liability at fair

 

 

 

 

 

 

 value through profit or 

 

Financial liability at 

 

 

Liabilities

    

loss

    

amortized cost

    

Total

Loans and financings

 

 -

 

13,138,823

 

13,138,823

Debentures

 

 -

 

2,911,044

 

2,911,044

Obligations with FIDC

 

 -

 

1,018,501

 

1,018,501

Other current liabilities

 

 -

 

666,858

 

666,858

Other non-current liabilities

 

 -

 

449,375

 

449,375

Total

 

 -

 

18,184,601

 

18,184,601

Financial income (expenses)

 

(20,636)

 

(1,861,180)

 

(1,881,816)

 

On December 31, 2020, the Company has derivative financial instruments such as interest rate and currency swaps. The other derivative financial instruments had their losses and/or realized and unrealized gains presented in the account gains (losses) with financial instruments, 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 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 always highly rated financial institutions with low credit risk.

Currency forward contracts: The Company contracted forward contract operations, through which it receives a fixed dollar amount and pays a fixed Argentine peso amount, both in local currency. Counterparties are always highly rated financial institutions with low credit risk.

The derivatives instruments can be summarized and categorized as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Notional value

 

Amount receivable

 

Amount payable

Contracts

  

Position

  

2020

  

2019

  

2020

  

2019

  

2020

  

2019

Swap of interest rate

 

 

 

 

 

   

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Maturity in 2020

 

CDI 111.50%

 

 -

 

R$

50.0 million

 

 -

 

2,846

 

 -

 

 -

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Swap of interest rate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Maturity in 2021

 

buyed in US$

 

US$ 9.9 milion

 

 

 -

 

 -

 

 -

 

(971)

 

 -

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total fair value of financial instruments

 

 

 

 

 

   

 

 

 -

 

2,846

 

(971)

 

 -

 

 

 

 

 

 

Fair value of derivatives

    

2020

    

2019

Current assets

 

 -

 

2,846

 

 

 -

 

2,846

Fair value of derivatives

 

 

 

 

Current liabilities

 

971

 

 -

 

 

971

 

 -

 

 

 

 

 

 

 

    

2020

    

2019

Net Income

 

  

 

  

Gains on financial instruments

 

858

 

5,518

Losses on financial instruments

 

(1,632)

 

(20,636)

 

 

(774)

 

(15,118)

Other comprehensive income

 

  

 

  

(Losses) Gains on financial instruments

 

(1,972)

 

3,502

 

 

(1,972)

 

3,502

 

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 debts in the amount of US$ 2.1 billion (designated as hedges) is recognized in the Statement of Comprehensive Income.

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$ 2,504,914 and R$ 322,948 as of December 31, 2020 and December 31,2019, respectively.

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:

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, 2020, 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, 2020 and December 31, 2019, are as follows:

 

 

 

 

 

 

 

 

 

 

 

 

Fair Value Measurements at Reporting Date Using

 

 

 

 

 

 

Quoted Prices in Non-Active

 

 

 

 

 

 

Markets for Similar Assets

 

 

Balance per financial statements

 

(Level 2)

 

    

2020

    

2019

    

2020

    

2019

 

 

 

 

 

 

 

 

 

Current assets

 

  

 

  

 

  

 

  

Short-term investments

 

3,041,143

 

3,652,949

 

3,041,143

 

3,652,949

Fair value of derivatives

 

 -

 

2,846

 

 -

 

2,846

Other current assets

 

591,523

 

618,769

 

591,523

 

618,769

 

 

 

 

 

 

 

 

 

Non-current assets

 

  

 

  

 

  

 

  

Related parties

 

134,354

 

95,445

 

134,354

 

95,445

Other non-current assets

 

590,864

 

464,169

 

590,864

 

464,169

 

 

4,357,884

 

4,834,178

 

4,357,884

 

4,834,178

 

 

 

 

 

 

 

 

 

Current liabilities

 

  

 

  

 

  

 

  

Short-term debt

 

1,424,043

 

1,544,211

 

1,424,043

 

1,544,211

Debentures

 

7,463

 

18,015

 

7,463

 

18,015

Fair value of derivatives

 

971

 

 -

 

971

 

 -

Obligations with FIDC

 

944,513

 

 -

 

944,513

 

 -

Other current liabilities

 

797,082

 

666,858

 

797,082

 

666,858

 

 

 

 

 

 

 

 

 

Non-current liabilities

 

  

 

  

 

  

 

  

Long-term debt

 

13,188,891

 

11,594,612

 

13,188,891

 

11,594,612

Debentures

 

2,894,954

 

2,893,029

 

2,894,954

 

2,893,029

Related parties

 

22,855

 

 -

 

22,855

 

 -

Obligations with FIDC

 

42,893

 

1,018,501

 

42,893

 

1,018,501

Other non-current liabilities

 

514,886

 

449,375

 

514,886

 

449,375

 

 

19,838,551

 

18,184,601

 

19,838,551

 

18,184,601

 

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

 

 

 

 

 

 

 

 

 

 

Interest expense on

 

 

 

 

 

 

 

 

 

 

 

 

loans and Interest on

 

 

 

 

 

 

Balances as of

 

Proceeds/(Repayment)

 

Interest paid on

 

loans with related

 

Exchange variation

 

Balances as of

 

 

December 31, 2019

  

from financing activities

  

loans and financing

 

parties

  

and others

  

December 31, 2020

Related parties, net

 

(95,445)

 

(7,777)

 

 -

 

(8,277)

 

 -

 

(111,499)

Leasing payable

 

804,269

 

(247,914)

 

(61,727)

 

61,727

 

300,119

 

856,474

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

 

16,047,021

 

(1,963,283)

 

(1,079,981)

 

1,022,460

 

3,490,105

 

17,516,322

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash transactions

 

Non cash transactions

 

 

 

 

 

 

 

 

 

 

Interest expense on

 

 

 

 

 

 

 

 

 

 

 

 

loans and Interest on

 

 

 

 

 

 

Balances as of

 

Proceeds/(Repayment)

 

Interest paid on

 

loans with related

 

Exchange variation

 

Balances as of

 

  

December 31, 2018

  

from financing activities

  

loans and financing

 

parties

  

and others

  

December 31, 2019

Related parties, net

 

(26,589)

 

(64,089)

 

 -

 

(4,767)

 

 -

 

(95,445)

Leasing payable

 

836,368

 

(161,824)

 

(83,620)

 

83,620

 

129,725

 

804,269

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

 

14,878,542

 

700,490

 

(945,027)

 

938,120

 

474,896

 

16,047,021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash transactions

 

Non cash transactions

 

 

 

 

 

 

 

 

 

 

 

 

Exchange variation,

 

 

 

 

 

 

 

 

 

 

Interest expense on

 

operations with

 

 

 

 

 

 

 

 

 

 

loans and Interest on

 

subsidiaries and

 

 

 

 

Balances as of

 

Proceeds/(Repayment)

 

Interest paid on

 

loans with related

 

associate company and

 

Balances as of

 

 

January 01, 2018

  

from financing activities

  

loans and 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 - Derivative instruments

 

16,510,851

 

(3,439,644)

 

(1,162,364)

 

1,177,686

 

1,792,013

 

14,878,542