XML 77 R55.htm IDEA: XBRL DOCUMENT v3.23.1
FINANCIAL INSTRUMENTS (Tables)
12 Months Ended
Dec. 31, 2022
FINANCIAL INSTRUMENTS  
Summary of fair value of financial instruments

2022

2021

    

Book

    

Fair

    

Book

    

Fair

value

value

value

value

Assets

 

  

 

  

 

  

 

  

Short-term investments

 

2,959,135

 

2,959,135

 

2,626,212

 

2,626,212

Trade accounts receivable - net

4,999,004

4,999,004

5,414,075

5,414,075

Related parties

 

 

 

2,678

 

2,678

Fair value of derivatives

 

3,272

 

3,272

 

3,246

 

3,246

Other current assets

 

789,901

 

789,901

 

679,193

 

679,193

Other non-current assets

 

700,377

 

700,377

 

571,637

 

571,637

Liabilities

 

 

 

 

Trade accounts payable - domestic market

4,241,819

4,241,819

5,277,867

5,277,867

Trade accounts payable - debtor risk

653,085

653,085

807,915

807,915

Trade accounts payable - imports

1,724,019

1,724,019

1,931,358

1,931,358

Loans and Financing

 

11,179,617

 

11,267,779

 

11,109,786

 

12,630,940

Debentures

 

1,427,773

 

1,421,187

 

2,929,907

 

2,911,424

Related parties

24,890

24,890

24,648

24,648

Fair value of derivatives

 

19,056

 

19,056

 

 

Obligations with FIDC (current liabilities)

 

 

 

45,497

 

45,497

Other current liabilities

 

1,216,206

 

1,216,206

 

1,090,396

 

1,090,396

Other non-current liabilities

 

533,681

 

533,681

 

421,873

 

421,873

Summary of capital management risk

Net debt/EBITDA

     

Less or equal to 1.5 times

Gross debt limit

R$ 12 billion

Average maturity

more than 6 years

Schedule of maturity of long-term loans and financing, and debentures

2022

Contractual obligations

    

Total

    

Less than 1 year

    

1-3 years

    

4-5 years

    

More than 5 years

Trade accounts payable - domestic market

 

4,241,819

4,241,819

Trade accounts payable - debtor risk

 

653,085

653,085

Trade accounts payable - import

 

1,724,019

1,724,019

Loans and financing

17,262,024

2,492,262

1,987,699

1,369,784

11,412,279

Debentures

 

1,863,925

628,886

270,236

964,803

Related parties

 

24,890

 

24,890

 

 

 

Obligations with FIDC

 

19,056

19,056

Other current liabilities

 

1,216,206

1,216,206

Other non-current liabilities

533,681

45,431

488,250

27,538,705

11,000,223

2,303,366

2,334,586

11,900,529

2021

Contractual obligations

    

Total

    

Less than 1 year

    

1-3 years

    

4-5 years

    

More than 5 years

Trade accounts payable - domestic market

 

5,277,867

5,277,867

Trade accounts payable - debtor risk

 

807,915

807,915

Trade accounts payable - import

 

1,931,358

1,931,358

Loans and financing

17,885,672

851,225

2,227,608

2,308,361

12,498,477

Debentures

 

3,492,689

1,802,373

780,537

111,218

798,561

Related parties

 

24,648

 

 

 

 

24,648

Obligations with FIDC

 

45,497

45,497

Other current liabilities

 

1,090,396

1,090,396

Other non-current liabilities

421,873

35,406

386,467

30,977,915

11,806,631

3,043,551

2,419,579

13,708,153

Schedule of sensitivity analysis of financial instrument

Assumptions

    

Percentage of change

    

2022

    

2021

Foreign currency sensitivity analysis

 

5%

 

113,778

 

19,036

Interest rate sensitivity analysis

 

10 bps

 

32,377

 

55,964

Sensitivity analysis of changes in prices of products sold

 

1%

 

824,122

 

783,451

Sensitivity analysis of changes in raw material and commodity prices

 

1%

 

486,066

 

437,210

Currency forward contracts

5%

9,507

Commodity contracts

5%

2,899

4,892

Schedule of financial instruments per category

Financial asset at fair 

 

2022

Financial asset at 

value through proft or 

 

Assets

    

amortized cost

    

loss

    

Total

Short-term investments

 

 

2,959,135

2,959,135

Trade accounts receivable - net

4,999,004

4,999,004

Fair value of derivatives

 

3,272

3,272

Other current assets

 

789,901

 

789,901

Other non-current assets

 

559,389

 

140,988

700,377

Total

 

6,348,294

 

3,103,395

9,451,689

Financial income (expenses)

 

318,105

 

475,910

794,015

Financial liability at fair

 value through profit or 

Financial liability at 

Liabilities

    

loss

    

amortized cost

    

Total

Trade accounts payable - domestic market

 

4,241,819

4,241,819

Trade accounts payable - debtor risk

 

653,085

653,085

Trade accounts payable - import

 

1,724,019

1,724,019

Loans and financing

11,179,617

11,179,617

Debentures

 

1,427,773

1,427,773

Related parties

24,890

24,890

Other current liabilities

 

1,216,206

1,216,206

Other non-current liabilities

533,681

533,681

Fair value of derivatives

19,056

19,056

Total

19,056

21,001,090

21,020,146

Financial income (expenses)

 

(44,386)

(2,642,055)

(2,686,441)

Financial asset at fair 

2021

Financial asset at 

value through proft or 

Assets

amortized cost

    

loss

    

Total

Short-term investments

 

 

2,626,212

2,626,212

Trade accounts receivable - net

5,414,075

5,414,075

Related parties

 

2,678

 

2,678

Fair value of derivatives

 

 

3,246

3,246

Other current assets

 

679,193

 

679,193

Other non-current assets

 

479,971

 

91,666

571,637

Total

 

6,575,917

 

2,721,124

9,297,041

Financial income (expenses)

1,226,743

210,988

1,437,731

Financial liability at fair

 value through profit or 

Financial liability at 

Liabilities

    

loss

    

amortized cost

    

Total

Trade accounts payable - domestic market

 

5,277,867

5,277,867

Trade accounts payable - drawn risk

 

807,915

807,915

Trade accounts payable - import

1,931,358

1,931,358

Loans and financing

 

11,109,786

11,109,786

Debentures

 

2,929,907

2,929,907

Related parties

 

24,648

24,648

Obligations with FIDC (current liabilities)

 

45,497

45,497

Other current liabilities

1,090,396

1,090,396

Other non-current liabilities

421,873

421,873

Total

23,639,247

23,639,247

Financial income (expenses)

 

(10,421)

(2,177,764)

(2,188,185)

Summary of derivative instruments

The derivatives instruments can be summarized and categorized as follows:

Notional value

Amount receivable

Amount payable

Contracts

    

Position

    

2022

    

2021

    

2022

    

2021

    

2022

    

2021

Currency forward contracts

Maturity in 2022

buyed in US$

US$ 5.3 milion

3,246

Maturity in 2023

buyed in US$

US$ 30.9 million

17,950

Commodity contracts

Maturity in 2023/2024

buyed in US$

US$ 2.4 million

3,272

1,106

Total fair value of financial instruments

3,272

3,246

19,056

Fair value of derivatives

    

2022

    

2021

Current assets

 

3,272

 

3,246

3,272

3,246

Fair value of derivatives

Current liabilities

19,056

 

19,056

 

    

2022

    

2021

Net Income

 

  

 

  

Gains on financial instruments

 

83,465

 

28,349

Losses on financial instruments

 

(44,386)

 

(10,421)

 

39,079

 

17,928

Other comprehensive income

 

  

 

  

Gains on financial instruments

 

 

1,907

Losses on financial instruments

(607)

 

(607)

 

1,907

Schedule of financial assets and liabilities measures at fair value on recurring basis

Quoted Prices in Non-Active

Markets for Similar Assets

Balance per financial statements

(Level 2)

    

2022

    

2021

    

2022

2021

Current assets

 

Short-term investments

 

2,959,135

2,626,212

2,959,135

2,626,212

Fair value of derivatives

 

3,272

3,246

3,272

3,246

Other current assets

 

789,901

679,193

789,901

679,193

Non-current assets

 

Related parties

 

2,678

2,678

Other non-current assets

 

700,377

571,637

700,377

571,637

 

4,452,685

3,882,966

4,452,685

3,882,966

Current liabilities

 

Short-term debt

 

2,492,262

234,537

2,492,262

234,537

Debentures

628,886

1,531,956

628,886

1,531,956

Fair value of derivatives

 

19,056

19,056

Obligations with FIDC

45,497

45,497

Other current liabilities

 

1,216,206

1,090,396

1,216,206

1,090,396

Non-current liabilities

 

Long-term debt

 

8,687,355

10,875,249

8,687,355

10,875,249

Debentures

 

798,887

1,397,951

798,887

1,397,951

Related parties

24,890

24,648

24,890

24,648

Other non-current liabilities

 

533,681

421,873

533,681

421,873

 

14,401,223

15,622,107

14,401,223

15,622,107

Summary of changes in liabilities of cash flow from financing activities

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

    

January 1, 2020

    

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, 2020

from financing activities

loans and financing

parties

and others

December 31, 2021

Related parties, net

(111,499)

139,556

(6,089)

2

21,970

Leasing payable

856,474

(275,944)

(68,699)

68,699

337,835

918,365

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

17,516,322

(4,506,918)

(1,100,826)

1,059,841

1,068,028

14,036,447

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, 2021

from financing activities

loans and financing

parties

and others

December 31, 2022

Related parties, net

21,970

2,721

199

24,890

Leasing payable

918,365

(310,226)

(88,370)

88,370

422,504

1,030,643

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

14,036,447

(937,815)

(968,851)

964,607

(471,214)

12,623,174