XML 101 R72.htm IDEA: XBRL DOCUMENT v3.22.1
Risks and Financial Instruments (Tables)
12 Months Ended
Dec. 31, 2021
Disclosure of detailed information about financial instruments [abstract]  
Assets and liabilities in foreign currencies

 

12/31/2021



12/31/2020


Assets in foreign currency

 



 


Cash, cash equivalents and financial investments in foreign currency (except hedging instruments)

122,242



1,413,276


Foreign trade receivables, net of loss allowance for expected credit losses and advances to foreign customers

1,324



307,829


Other assets

186,548



1,767,626


Asset exposure from subsidiaries held for sale

3,839,194



-


 

4,149,308



3,488,731


Liabilities in foreign currency

 



 


Financing in foreign currency, gross of transaction costs and discount

(8,860,833

)

(9,246,707

)

Payables arising from imports, net of advances to foreign suppliers

(649,107

)

(633,013

)

Liabilities exposure from subsidiaries held for sale

(884,402

)

-


 

(10,394,342

)

(9,879,720

)

Foreign currency hedging instruments

2,933,572



4,837,554


Foreign currency hedging instruments from subsidiaries held for sale

1,786,471



-


Net liability position – total

(1,524,991

)

(1,553,435

)

Net (liability) asset position – income statement effect

(498,604

)

186,306


Net liability position – equity effect from subsidiaries held for sale

(1,026,387

)

(1,739,741

)
Sensitivity analysis of assets and liabilities in foreign currency

The table below shows the effects of exchange rate changes on the net liability position of R$ 1,524,991 in foreign currency as of December 31, 2021:

 

 

Risk

Scenario


 

 

Base


Income statement effect

Real devaluation

(25,230

)

 

Net effect

(25,230

)

Income statement effect

Real appreciation

25,230


 

Net effect

25,230


Financial assets and liabilities exposed to floating interest rates

The financial assets and liabilities exposed to floating interest rates are demonstrated below: 

 

 

Note

12/31/2021


 

12/31/2020


DI

 

 


 

 


Cash equivalents

5.a

1,943,164


 

2,241,852


Financial investments

5.b

1,607,608


 

3,749,852


Loans and debentures

17.a

(4,855,517

)

 

(6,947,362

)

Liability position of foreign exchange hedging instruments – DI

33.g

(2,283,625

)

 

(2,124,146

)

Liability position of fixed interest instruments + IPCA – DI

33.g

(2,364,583

)

 

(2,203,705

)

Net liability position in DI

 

(5,952,953

)

 

(5,283,509

)

TJLP

 

 


 

 


Loans – TJLP

17.a

(326

)

 

(29,803

)

Net liability position in TJLP

 

(326

)

 

(29,803

)

LIBOR

 

 


 

 


Asset position of foreign exchange hedging instruments – LIBOR

33.g

279,047


 

260,958


Loans – LIBOR

17.a

(275,936

)

 

(573,484

)

Net liability position in LIBOR

 

3,111


 

(312,526

)

Total net liability position exposed to floating interest

 

(5,950,168

)

 

(5,625,838

)
Sensitivity analysis of floating interest rate risk

The tables below show the incremental expenses and income that would be recognized in finance income, if the market curves of floating interest at the base date were applied to the average balances of the current year, due to the effect of floating interest rate.  


 

 

12/31/2021



 

Risk

Scenario



 

 

Base



Exposure of interest rate risk

 

 



Interest effect on cash equivalents and financial

Increase in DI

153,160



Interest effect on debt in DI

Increase in DI

(360,652

)

Interest rate hedging instruments (liabilities in DI) effect

Increase in DI

(221,157

)

Incremental expenses

 

(428,649

)

Interest effect on debt in TJLP

Increase in TJLP

(7

)

Incremental expenses

 

(7

)

Foreign exchange hedging instruments (assets in LIBOR) effect

Increase in LIBOR

11



Interest effect on debt in LIBOR

Increase in LIBOR

(94

)

Incremental expenses

 

(83

)
Summary of credit risk of financial institution and government of cash, cash equivalents and financial investments

The credit risk of financial institution and government of cash, cash equivalents and financial investments is summarized below: 

 

 

 

Fair value


Counterparty credit rating

 

12/31/2021


 

12/31/2020


AAA

 

3,606,000


 

8,190,428


AA

 

740,879


 

317,894


A

 

116,594


 

163,838


Total

 

4,463,473


 

8,672,160


Loss allowance for expected credit losses balances on trade receivables

The subsidiaries of the Company maintained the following loss allowance for expected credit losses balances on trade receivables:

 

 

12/31/2021


 

12/31/2020


Ipiranga

422,542


 

447,389


Ultragaz

135,565


 

113,621


Oxiteno (*)

-


 

16,430


Extrafarma (*)

-


 

73


Ultracargo

1,526


 

1,594


Total

559,633


 

579,107


 

(*) On December 31, 2021 the balances were reclassified to assets of subsidiaries held for sale.

Credit risk exposure

The table below presents information about credit risk exposure, resulting from the additions of the balances of trade receivables and reseller financing: 

 

 

12/31/2021


 

12/31/2020


 

Weighted average rate of losses


 

Accounting balance


 

Provision for losses


 

Weighted average rate of losses


 

Accounting balance


 

Provision for losses


Current

0.6%


 

3,901,536


 

23,476


 

1.2%


 

3,751,067


 

44,091


less than 30 days

7.3%


 

109,284


 

8,005


 

2.2%


 

134,836


 

2,939


31-60 days

20.4%


 

57,545


 

11,746


 

8.2%


 

43,207


 

3,563


61-90 days

23.0%


 

39,177


 

9,016


 

10.9%


 

42,589


 

4,630


91-180 days

49.1%


 

50,588


 

24,818


 

36.8%


 

76,158


 

28,062


more than 180 days

57.5%


 

838,532


 

482,572


 

55.7%


 

890,756


 

495,822


 

 


 

4,996,662


 

559,633


 

 


 

4,938,613


 

579,107


Summary of loss allowance for expected credit losses balances by geographic area

The information about loss allowance for expected credit losses balances by geographic area are as follows:

 

 

12/31/2021


 

12/31/2020


Brazil

559,532


 

568,461


United States of America and Canada

3


 

1,146


Other Latin America countries

15


 

271


Europe

66


 

9,120


Others

17


 

109


 

559,633


 

579,107


Positions of derivative financial instruments to hedge commodity price risk

The table below shows the positions of derivative financial instruments to hedge commodity price risk at December 31, 2021:

 

Derivative

 

Contract

 

Notional amount (m 3)


 

Notional amount (USD thousands)


 

Fair value (R$ thousands)


 

 

Position

 

Product

 

Maturity

 

12/31/2021


 

12/31/2020


 

12/31/2021


 

12/31/2020


 

12/31/2021


 

12/31/2020


Term

 

Sold

 

Heating Oil

 

jan-22

 

167,255


 

108,429


 

103,148


 

42,399


 

2,269


 

(563

)

Term

 

Sold

 

RBOB

 

jan-22

 

29,413


 

-


 

17,112


 

-


 

(967

)

 

-


 

 

 

 

 

 

 

 

 


 

 


 

 


 

 


 

1,302


 

(563

)
Contractual undiscounted cash outflows

The table below presents a summary of financial liabilities as of December 31, 2021 by the Company and its subsidiaries, listed by maturity. The amounts disclosed in this table are the contractual undiscounted cash outflows, and, therefore, these amounts ​​may be different from the amounts disclosed on the balance sheet. 

 

Financial liabilities

Total



Less than 1 year



Between 1 and 3 years



Between 3 and 5 years



More than 5 years


Loans including future contractual interest (1) (2)

19,825,386



3,605,377



5,081,235



4,237,708



6,901,066


Currency and interest rate hedging instruments (3)

747,861



214,846



272,208



169,274



91,533


Trade payables

5,789,954



5,789,954



-



-



-


Leases payable

2,145,602



304,007



505,547



370,828



965,220


 

(1) To calculate the estimated interest on loans some macroeconomic assumptions were used, including averaging for the period the following: (i) DI of 11.74% to 2022 and 10.32% to 2023; (ii) exchange rate of the Real against the U.S. dollar of R$ 5.75 in 2022, R$ 5.45 in 2023, R$ 5.10 in 2024 and R$ 4.90 as from 2025; (iii) TJLP of 6.08%; (iv) IPCA of 5.11% in 2022, 3.32% in 2023, 3.1% in 2024 and 3.0% as from 2025. (source: B3, Bulletin Focus and financial institutions).
(2)  Includes estimated interest payments on short-term and long-term loans until the payment date.
(3) The currency and interest rate hedging instruments were estimated based on projected U.S dollar futures contracts and the futures curves of DI x prefixed rate and DI x IPCA contracts quoted on B3 on December 31, 2021 and on the futures curve of LIBOR (ICE – Intercontinental Exchange) and commodities heating oil contracts quoted on New York Mercantile Exchange (“NYMEX”) on December 31, 2021. In the table above, only the hedging instruments with negative results at the time of settlement were considered.
Position of hedging instruments

The table below summarizes the position of hedging instruments entered by the Company and its subsidiaries:  

 

Designated as hedge accounting

 

Product

 

Hedged object

 

Rates agreement

 

Maturity

 

Note

 

Notional amount 1


 

Fair value


 

 

 

 

Assets

Liabilities

 

 

 

 

 

12/31/2021


 

12/31/2020


 

12/31/2021


 

12/31/2020


Foreign exchange swap

 

Debt

 

USD + 4.65 %

104.87% DI

 

sep-23

 

33.h.1

 

USD 125,000


 

USD 185,000


 

212,510


 

298,889


Foreign exchange swap

 

Debt

 

USD + LIBOR-3M + 1.14%

105.00% DI

 

jun-22

 

33.h.1

 

USD 50,000


 

USD 50,000


 

109,332


 

94,782


Interest rate swap

 

Debt

 

4.59% + IPCA

102.00% DI

 

sep-28

 

33.h.1

 

R$ 2,266,054


 

R$ 806,054


 

166,468


 

203,837


Interest rate swap

 

Debt

 

6.47%

99.94% DI

 

nov-24

 

33.h.1

 

R$ 90,000


 

R$ 90,000


 

(9,044

)

 

3,498


Term 

 

Firm commitments

 

BRL

Heating Oil

 

jan-22

 

33.h.1

 

USD 120,260


 

USD 42,399


 

1,302


 

(563

)

NDF

 

Firm commitments

 

BRL

USD

 

jan-22

 

33.h.1

 

USD 68,361


 

USD 23,124


 

5,702


 

(733

)

 

 

 

 

 

 

 

 

 

 

 

 


 

 


 

486,270


 

599,710


 

Not designated as hedge accounting

 

Product

 

Hedged object

 

Rates agreement

 

Maturity

 

Notional amount 1


 

Fair value


 

 

 

 

Assets

Liabilities

 

 

 

12/31/2021


 

12/31/2020


 

12/31/2021


 

12/31/2020


Foreign exchange swap

 

Debt

 

USD + 0.18%

55.5% DI

 

-

 

-


 

USD 320,000


 

-


 

300,000519,260


NDF

 

Firm commitments

 

USD

BRL

 

jun-22

 

USD 625,762


 

USD 378,550


 

3,463


 

(112,152

)

Interest rate swap

 

Debt

 

2.67%

100% DI

 

-

 

-


 

R$ 1,300,000


 

-


 

(5

)

Interest rate swap 

 

Debt

 

5.25%

DI - 1.36%

 

jun-29

 

USD 300,000


 

-


 

(126,752

)

 

-


 

 

 

 

 

 

 

 

 

 


 

 


 

(123,289

)

 

407,103


 

(1) Currency as indicated.

Summary of foreign exchange hedging instruments designated as fair value hedge

The foreign exchange hedging instruments designated as fair value hedge are:

 

In thousands, except the DI %

12/31/2021


 

12/31/2020


Notional amount – US$

175,000


 

235,000


Result of hedging instruments – gain/(loss) – R$

21,812


 

574,378


Fair value adjustment of debt – R$

47,064


 

(13,131

)

Finance expense in the statements of profit or loss – R$

(105,059

)

 

(597,735

)

Average effective cost – DI %

104.9


 

104.1


 

For more information, see Note 17.c.1.

 

The interest rate hedging instruments designated as fair value hedge are:

 

In thousands, except the DI %

12/31/2021


 

12/31/2020


Notional amount – US$

2,226,054


 

806,054


Result of hedging instruments – gain/(loss) – R$ 

(17,922

)

 

67,446


Fair value adjustment of debt – R$

166,374


 

(18,446

)

Finance expense in the statements of profit or loss – R$

(245,710

)

 

(99,555

)

Average effective cost – DI %

102.0


 

95.8


 

For more information, see Notes 17.f.2, 17.f.4, 17.f.6, 17.f.8, 17.f.9 and f.10.

 

In thousands, except the DI %

12/31/2021


 

12/31/2020


Notional amount – US$

90,000


 

90,000


Result of hedging instruments – gain/(loss) – R$

(10,088

)

 

6,528


Fair value adjustment of debt – R$

11,756


 

3,250


Finance expense in the statements of profit or loss – R$

(5,914

)

 

(8,968

)

Average effective cost – DI %

99.9


 

99.9


 

For more information, see Note 17.f.7.

 

In thousands

12/31/2021


 

12/31/2020


Notional amount – US$

188,621


 

65,523


Result of hedging instruments – gain/(loss) – R$

(129,670

)

 

(87,448

)

Fair value adjustment of inventories – R$

(4,352

)

 

18,468


Value of gains (losses) recognized

The following tables summarize the value of gains (losses) recognized, which affected the equity of the Company and its subsidiaries:


 

12/31/2021


 

Profit (loss)


 

Equity


a – Currency swaps receivable in U.S. dollars (i) and (ii) and commodities

(205,680

)

 

-


b – Interest rate swaps in R$ (iii)

(101,488

)

 

-


c – Non-derivative financial instruments (iv)

21,547


 

(753,655

)

Total

(285,621

)

 

(753,655

)

 

 

12/31/2020


 

Profit (loss)


 

Equity


a – Currency swaps receivable in U.S. dollars (i) and (ii) and commodities

497,210


 

-


b – Currency swaps payable in U.S. dollars (ii)

(330,999

)

 

80


c – Interest rate swaps in R$ (iii)

58,131


 

-


d – Non-derivative financial instruments (iv)

(919,219

)

 

(737,471

)

Total

(694,877

)

 

(737,391

)

 

 

12/31/2019


 

Profit or loss


 

Equity


a – Currency swaps receivable in U.S. dollars (i) and (ii) and commodities

230,000


 

-


b – Currency swaps payable in U.S. dollars (ii)

(1,667

)

 

(80

)

c – Interest rate swaps in R$ (iii)

(4,035

)

 

-


d – Non-derivative financial instruments (iv)

(262,098

)

 

(348,959

)

Total

(37,800

)

 

(349,039

)

 

(i) Does not consider the effect of exchange rate variation of exchange Swaps receivable in U.S. dollars when this effect is offset in the gain or loss of the hedged item (debt/firm commitments).
(ii) Considers the designation effect of foreign exchange hedging.
(iii) Considers the designation effect of interest rate hedging in Brazilian Reais; and
(iv)
Considers the results of notes in the foreign market (for more information see Note 17.b).
Fair values and the carrying values of the financial instruments

The fair values and the carrying values of the financial instruments, including currency and interest rate hedging instruments, are stated below:

 

 

 

 

12/31/2021


 

12/31/2020


 

Category

Note

Carrying value


 

Fair value


 

Carrying value


 

Fair value


Financial assets:

 

 

 


 

 


 

 


 

 


Cash and cash equivalents

 

 

 


 

 


 

 


 

 


Cash and bank

Measured at amortized cost

5.a

334,547


 

334,547


 

405,081


 

405,081


Financial investments in local currency

Measured at fair value through other comprehensive income

5.a

1,943,164


 

1,943,164


 

2,241,852


 

2,241,852


Financial investments in foreign currency

Measured at fair value through profit or loss

5.a

2,363


 

2,363


 

14,561


 

14,561


Financial investments:

 

 

 


 

 


 

 


 

 


Fixed-income securities and funds in local currency

Measured at fair value through profit or loss

5.b

1,607,608


 

1,607,608


 

3,643,286


 

3,643,286


Fixed-income securities and funds in local currency

Measured at fair value through other comprehensive income

5.b

-


 

-


 

31,315


 

31,315


Fixed-income securities (guarantee of loans)

Measured at amortized cost

5.b

-


 

-


 

75,251


 

75,251


Fixed-income securities and funds in foreign currency

Measured at fair value through other comprehensive income

5.b

103,239


 

103,239


 

1,278,940


 

1,278,940


Currency and interest rate hedging and commodities instruments

Measured at fair value through profit or loss

5.b

472,552


 

472,552


 

981,874


 

981,874


Trade Receivables

Measured at amortized cost

6.a

3,438,995


 

3,367,012


 

3,391,122


 

3,369,766


Reseller Financing

Measured at amortized cost

6.b

998,034


 

992,359


 

968,384


 

965,645


Total

 

 

8,900,502


 

8,822,844


 

13,031,666


 

13,007,571


Financial liabilities:

 

 

 


 

 


 

 


 

 


Financing

Measured at fair value through profit or loss

17.a

1,011,374


 

1,011,374


 

1,308,928


 

1,308,928


Financing

Measured at amortized cost

17.a

8,082,323


 

8,380,088


 

9,406,013


 

10,186,947


Debentures

Measured at amortized cost

17.a

4,599,525


 

4,529,439


 

5,450,751


 

5,363,621


Debentures

Measured at fair value through profit or loss

17.a

2,487,244


 

2,487,244


 

1,093,365


 

1,093,365


Leases payable

Measured at amortized cost

14

1,348,311


 

1,348,311


 

1,833,288


 

1,833,288


Commodities, currency and interest rate hedging instruments

Measured at fair value through profit or loss

17.a

197,177


 

197,177


 

117,159


 

117,159


Trade payables

Measured at amortized cost

18

5,789,954


 

5,727,724


 

4,040,652


 

4,008,457


Subscription warrants – indemnification

Measured at fair value through profit or loss

25

51,296


 

51,296


 

86,439


 

86,439


Total

 

 

23,567,204


 

23,732,653


 

23,336,595


 

23,998,204


Summary of the financial assets and financial liabilities measured at fair value

The table below shows the categories of the financial assets and financial liabilities: 


 

Category

Note

12/31/2021


 

Level 1


 

Level 2


Financial assets:

 

 

 


 

 


 

 


Cash and cash equivalents

 

 

 


 

 


 

 


Cash and bank

Measured at amortized cost

5.a

334,547


 

-


 

-


Financial investments in local currency

Measured at fair value through other comprehensive income

5.a

1,943,164


 

-


 

1,943,164


Financial investments in foreign currency

Measured at fair value through profit or loss

5.a

2,363


 

2,363


 

-


Financial investments:

 

 

 


 

 


 

 


Fixed-income securities and funds in local currency

Measured at fair value through profit or loss

5.b

1,607,608


 

1,607,608


 

-


Fixed-income securities and funds in foreign currency

Measured at fair value through other comprehensive income

5.b

103,239


 

-


 

103,239


Currency and interest rate hedging and commodities instruments

Measured at fair value through profit or loss

5.b

472,552


 

-


 

472,552


Trade Receivables

Measured at amortized cost

6.a

3,367,012


 

-


 

-


Reseller Financing

Measured at amortized cost

6.b

992,359


 

-


 

-


Total

 

 

8,822,844


 

 


 

 


Financial liabilities:

 

 

 


 

 


 

 


Financing

Measured at fair value through profit or loss

17.a

1,011,374


 

-


 

1,011,374


Financing

Measured at amortized cost

17.a

8,380,088


 

-


 

-


Debentures

Measured at amortized cost

17.a

4,529,439


 

-


 

-


Debentures

Measured at fair value through profit or loss

17.a

2,487,244


 

-


 

2,487,244


Leases payable

Measured at amortized cost

14

1,348,311


 

-


 

-


Commodities, currency and interest rate hedging instruments

Measured at fair value through profit or loss

17.a

197,177


 

-


 

197,177


Trade payables

Measured at amortized cost

18

5,727,724


 

-


 

-


Subscription warrants – indemnification (1)

Measured at fair value through profit or loss

25

51,296


 

-


 

51,296


Total

 

 

23,732,653


 

 


 

 


 

 

Category

Note

12/31/2020


 

Level 1


 

Level 2


Financial assets:

 

 

 


 

 


 

 


Cash and cash equivalents 

 

 

 


 

 


 

 


Cash and bank

Measured at amortized cost

5.a

405,081


 

-


 

-


Financial investments in local currency

Measured at fair value through other comprehensive income

5.a

2,241,852


 

-


 

2,241,852


Financial investments in foreign currency

Measured at fair value through profit or loss

5.a

14,561


 

14,561


 

-


Financial investments:

 

 

 


 

 


 

 


Fixed-income securities and funds in local currency

Measured at fair value through profit or loss

5.b

3,643,286


 

3,643,286


 

-


Fixed-income securities and funds in local currency

Measured at fair value through other comprehensive income

5.b

31,315


 

-


 

31,315


Fixed-income securities (guarantee of loans)

Measured at amortized cost

5.b

75,251


 

-


 

-


Fixed-income securities and funds in foreign currency

Measured at fair value through other comprehensive income

5.b

1,278,940


 

30,245


 

1,248,695


Currency and interest rate hedging and commodities instruments

Measured at fair value through profit or loss

5.b

981,874


 

-


 

981,874


Trade Receivables

Measured at amortized cost

6.a

3,369,766


 

-


 

-


Reseller Financing

Measured at amortized cost

6.b

965,645


 

-


 

-


Total

 

 

13,007,571


 

 


 

 


Financial liabilities:

 

 

 


 

 


 

 


Financing

Measured at fair value through profit or loss

17.a

1,308,928


 

-


 

1,308,928


Financing

Measured at amortized cost

17.a

10,186,947


 

-


 

-


Debentures

Measured at amortized cost

17.a

5,363,621


 

-


 

-


Debentures

Measured at fair value through profit or loss

17.a

1,093,365


 

-


 

1,093,365


Leases payable

Measured at amortized cost

14

1,833,288


 

-


 

-


Commodities, currency and interest rate hedging instruments

Measured at fair value through profit or loss

17.a

117,159


 

-


 

117,159


Trade payables

Measured at amortized cost

18

4,008,457


 

-


 

-


Subscription warrants – indemnification (1)

Measured at fair value through profit or loss

25

86,439


 

-


 

86,439


Total

 

 

23,998,204


 

 


 

 


(1) Refers to subscription warrants issued by the Company in the Extrafarma acquisition.
Changes in exchange rate

12/31/2021

Risk

Scenario Base


Currency swaps receivable in U.S. dollars

 

 


(1) U.S. Dollar / Real swaps

Dollar appreciation  

137,304


(2) Debts / firm commitments in dollars

(137,301

)

(1)+(2)

Net effect in result

3


Currency swaps payable in U.S. dollars

 

 


(3) Real / U.S. Dollar swaps

Dollar devaluation

49,935,747


(4) Gross margin of Oxiteno/Ipiranga

(49,935,747

)

(3)+(4)

Net effect in result

-


Cash Flow Hedge

 

 


(1) Cash Flow Hedge

Dollar devaluation

528,360


(2) Debts

(528,360

)

(1)+(2)

Net effect in equity

-


Net Investment hedge in foreign entities

 

 


(1) Net Investment Hedge

Dollar devaluation

252,423


(2) Debts

(252,423

)

(1)+(2)

Net effect in equity

-


Summary of variation of derivative instruments hedging object

12/31/2021

Risk

Scenario Base


Interest rate swap (Real) – Debentures - CRA

 

 


(1) Fixed rate swap - DI

Decrease in Pre-fixed rate

(20,053,149

)

(2) Fixed rate debt

20,053,149


(1)+(2)

Net effect in result

-