XML 88 R69.htm IDEA: XBRL DOCUMENT v3.23.1
Risks and Financial Instruments (Tables)
12 Months Ended
Dec. 31, 2022
Disclosure of detailed information about financial instruments [abstract]  
Assets and liabilities in foreign currencies

 

12/31/2022


 

12/31/2021


Assets in foreign currency

 


 

 


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

311,017


 

122,242


Foreign trade receivables, net of allowance for expected credit losses 

6,131


 

1,324


Other receivables

727,057


 

-


Other assets of foreign subsidiaries

280,738


 

186,548


Asset exposure from subsidiaries held for sale

-


 

3,839,194


 

1,324,943


 

4,149,308


Liabilities in foreign currency

 


 

 


Financing in foreign currency, gross of transaction costs and discount

(5,213,100

)

 

(8,860,833

)

Payables arising from imports

(1,939,984

)

 

(649,107

)

Liabilities exposure of subsidiaries held for sale

-


 

(884,402

)

 

(7,153,084

)

 

(10,394,342

)

Foreign currency hedging instruments

5,274,302


 

2,933,572


Foreign currency hedging instruments from subsidiaries held for sale 

-


 

1,786,471


Net liability position - total

(553,839

)

 

(1,524,991

)

Net (liability) asset position - effect on statement of income

(553,839

)

 

(498,604

)

Net liability position - effect on equity in subsidiaries held for sale

-


 

(1,026,387

)
Sensitivity analysis of assets and liabilities in foreign currency

The table below shows the effects of the exchange rate changes on the net liability position of R$ 553,839 in foreign currency as of December 31, 2022:

 

 

Risk

Base Scenario


Effect on statement of income

Real devaluation

(26,555

)

 

Net effect

(26,555

)

Effect on statement of income

Real appreciation

26,555


 

Net effect

26,555


 

(*) Average US dollar on December 31, 2022, according to benchmark rates as published by B3.

Financial assets and liabilities exposed to floating interest rates

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

 

 

Note

12/31/2022


 

12/31/2021


DI

 

 


 

 


Cash equivalents

5.a

5,204,766


 

1,943,164


Financial investments

5.b

406,683


 

1,607,608


Loans and debentures

17

(2,460,698

)

 

(4,855,517

)

Liability position of foreign exchange hedging instruments - DI

32.g

(2,651,609

)

 

(2,283,625

)

Liability position of fixed interest instruments + IPCA - DI

32.g

(3,416,868

)

 

(2,364,583

)

Net liability position in DI

 

(2,917,726

)

 

(5,952,953

)







TJLP

 

 


 

 


Loans – TJLP

17

-


 

(326

)

Net liability position in TJLP

 

-


 

(326

)







LIBOR

 

 


 

 


Asset position of foreign exchange hedging instruments - LIBOR

32.g

-


 

279,047


Loans - LIBOR

17

-


 

(275,936

)

Net liability position in LIBOR

 

-


 

3,111


Total net liability position exposed to floating interest

 

(2,917,726

)

 

(5,950,168

)
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.

 

 

 

12/31/2022


Exposure to interest rate risk

Risk

Probable Scenario


Interest effect on cash equivalents and financial investments

Increase in DI (i)

26,382


Interest effect on debt in DI

Increase in DI (i)

(34,907

)

Effect on income of short positions in DI of debt hedging instruments

Increase in DI (i)

(102,175

)

Incremental expenses

 

(110,700

)

Interest effect on debt in TJLP

Increase in TJLP (ii)

-


Incremental expenses

 

-



(i) Base rates used was 12.37% and sensivity rate was 13.41%.

(ii) Base rates used was 6.08% and sensivity rate was 7.20%.

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

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

 

 

 

Fair value


Counterparty credit rating

 

12/31/2022


 

12/31/2021


AAA

 

5,720,996


 

3,606,000


AA

 

809,583


 

740,879


A

 

3,457


 

116,594


Others (*)

 

50,926


 

-


Total

 

6,584,962


 

4,463,473


 

(*) Refers substantially to investiments with minoritary participation of UVC, which are classificated in long term financial investments.

Loss allowance for expected credit losses balances on trade receivables

The Company’s subsidiaries request guarantees related to trade receivables and other receivables in specific situations to customers. The Company’s subsidiaries maintained the following allowances for expected credit losses:

 

 

12/31/2022

 


12/31/2021


Ipiranga

373,514

 


422,542


Ultragaz

120,076

 


135,565


Ultracargo

2,450

 


1,526


Total

496,040

 


559,633


Credit risk exposure

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

 

 

12/31/2022

 


12/31/2021


 

Weighted average rate of losses

 


Accounting balance

 


Allowance for expected credit losses

 


Weighted average rate of losses

 


Accounting balance

 


Allowance for expected credit losses


Current

0.5%

 


4,756,388

 


22,752

 


0.6%

 


3,901,536

 


23,476


Less than 30 days

7.5%

 


29,817

 


2,230

 


7.3%

 


109,284

 


8,005


31-60 days

11.1%

 


22,633

 


2,516

 


20.4%

 


57,545

 


11,746


61-90 days

26.5%

 


32,522

 


8,617

 


23.0%

 


39,177

 


9,016


91-180 days

34.4%

 


58,529

 


20,159

 


49.1%

 


50,588

 


24,818


More than 180 days

50.7%

 


868,072

 


439,766

 


57.5%

 


838,532

 


482,572


 

 

 


5,767,961

 


496,040

 


 

 


4,996,662

 


559,633


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

The information on allowance for expected credit losses balances by geographic area is as follows:

 

 

12/31/2022

 


12/31/2021


Brazil

495,929

 


559,532


United States of America and Canada

61

 


3


Other Latin American countries

31

 


15


Europe

5

 


66


Others

14

 


17


 

496,040

 


559,633


Positions of derivative financial instruments to hedge commodity price risk

The table below shows the positions of hedging financial instruments to hedge commodity price risk as of December 31, 2022 and December 31, 2021:

 

Derivative

 

Contract

 

Notional amount (m 3)

 


Notional amount (USD thousand)

 


Fair value (R$ thousand)

 


Possible scenario (∆ of 10% - R$ thousand)


 

 

Position

 

Product

 

Maturity

 

12/31/2022

 


12/31/2021

 


12/31/2022

 


12/31/2021

 


12/31/2022

 


12/31/2021

 


12/31/2022

 


12/31/2021


Term

 

Sold

 

Heating Oil

 

Jul-23

 

158,828

 


167,255

 


150,498

 


103,148

 


(52,214

)

2,269

 


(124,293

)

(55,066

)

Term

 

Sold

 

RBOB

 

Jan-23

 

52,466

 


29,413

 


31,382

 


17,112

 


(15,481

)

(967

)

(33,404

)

(10,613

)

 

 

 

 

 

 

 

 

 

 


 

 


 

 


 

 


(67,695

)

1,302

 


(157,697

)

(65,679

)
Contractual undiscounted cash outflows

The table below presents a summary of financial liabilities and leases payable as of December 31, 2022 by the Company and its subsidiaries, listed by maturity. The amounts disclosed in this table are the contractual undiscounted cash flows, and, therefore, these amounts may be different from the amounts disclosed in the statement of financial position.

 

 

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)

13,960,937



3,744,329



2,524,250



2,993,156



4,699,202


Derivative instruments (3)

2,292,609



584,748



725,668



648,202



333,991


Trade payables

7,377,846



7,377,846



-



-



-


Leases payable

2,404,105



343,792



596,602



374,456



1,089,255


Financial liabilities of customers

551,587



184,159



354,389



13,039



-


Contingent consideration 89,640

-

-

89,640

-

 

(1) The interest on loans, it was estimated based on the US dollar futures contracts and on the future yield curves of the DI x fixed rate and DI x IPCA contracts, quoted on B3 on December 31, 2022.
(2)

Includes estimated interest on short-term and long-term loans until the contractually foreseen payment date.

(3) The hedging instruments were estimated based on the US dollar futures contracts and the future curves of the DI x fixed rate and DI x IPCA contracts, quoted on B3 on December 31, 2022. In the table above, only the hedging instruments with negative results at the time of settlement were considered.
Schedule of leverage ratio at the end of the year

The leverage ratio at the end of the year is the following:

 

 

12/31/2022

 


12/31/2021


Loans and financing

13,274,130

 


17,725,954


Cash and cash equivalents, financial investments and derivative financial instruments

6,584,962

 


4,463,473


Net debt

6,689,168

 


13,262,481


Equity

12,174,968

 


10,469,240


Leverage ratio

54.94%

 


126.68%


Position of hedging instruments

The table below summarizes the gross balance of the position of hedging instruments contracted as well as of the gains (losses) that affect the equity and the statement of income of the Company and its subsidiaries:

 

Derivatives designated as hedge accounting

 

 

 

 

 

 

 

 


 

 


 

 


 


Product

 

Hedged object

 

Contracted rates

 

Maturity

 

Note

 

Notional amount1

 


Fair value 12/31/2022

 


Gains (losses) 12/31/2022


 

 

 

 

Assets

Liabilities

 

 

 

 

 

12/31/2022

 


Assets

 


Liabilities

 


Income statement


Foreign exchange swap

 

Financing

 

USD + 4.95 %

106.67% DI

 

Sept-25

 

32.h.1

 

221,339

 


106,550

 


(9,243

)

(121,296

)

Foreign exchange swap

 

Financing

 

USD +LIBOR-3M +1.14% 

105.00% DI

 

Jun-22

 

32.h.1

 

-

 


-

 


-

 


(21,566

)

Foreign exchange swap

 

Financing

 

EUR + 3.42%

111.60% DI 

 

Mar-23

 

32.h.1

 

9,709

 


1,954

 


-

 


2,573


Interest rate swap

 

Financing

 

 IPCA +5.03%

102.87% DI

 

Jun-32

 

32.h.1

 

3,226,054

 


173,741

 


(59,789

)

(143,762

)

Term

 

Financing

 

6.47%

99.94% DI

 

Nov-24

 

32.h.1

 

90,000

 


-

 


(9,513

)

(5,069

)

NDF

 

Firm commitments

 

BRL

Heating Oil/ RBOB

 

Jul-23

 

32.h.1

 

181,880

 


2,936

 


(70,630

)

(944,896

)

NDF

 

Firm commitments

 

BRL

USD

 

Jan-23

 

32.h.1

 

127,233

 


4,712

 


(3,074

)

53,762


 

 

 

 

 

 

 

 

 

 

 

 

 


289,893

 


(152,249

)

(1,180,344

)

 

Product

 

Hedged object

 

Contracted rates

 

Maturity

 

Note

 

Notional amount1

 


Fair value2 12/31/2021

 


Gains (losses) on 12/31/2021


 

 

 

 

Assets

Liabilities

 

 

 

 

 

12/31/2021

 


Assets

 


Liabilities

 


Income statement


Foreign exchange swap

 

Financing

 

USD +4.65%

104.87% DI

 

Sept-23

 

32.h.1

 

125,000

 


212,509

 


-

 


11,712


Foreign exchange swap

 

Financing

 

USD +LIBOR-3M

105.00% DI

 

Jun-22

 

32.h.1

 

50,000

 


109,332

 


-

 


10,779


Interest rate swap

 

Financing

 

4.59% + IPCA

102.00% DI

 

Sept-28

 

32.h.1

 

2,226,054

 


201,638

 


(35,170

)

(17,922

)

Interest rate swap

 

Financing

 

6.47%

99.94% DI

 

Nov-24

 

32.h.1

 

90,000

 


-

 


(9,044

)

(10,088

)

Term

 

Firm commitments

 

BRL

Heating Oil/ RBOB

 

Jan-22

 

32.h.1

 

120,260

 


3,115

 


(1,813

)

(130,773

)

NDF

 

Firm commitments

 

BRL

USD

 

Jan-22

 

32.h.1

 

68,361

 


7,048

 


(1,346

)

813


 

 

 

 

 

 

 

 

 

 

 

 

 


533,642

 


(47,373

)

(135,479

)

 

Derivatives not designated as hedge accounting

 

 

 

 

 

 


 

 


 

 


 


















Product

 

Hedged object

 

Contracted rates

 

Maturity

 

Notional amount1

 


Fair value2 12/31/2022

 


Gains (losses) 12/31/2022


 

 

 

 

Assets

Liabilities

 

 

 

12/31/2022

 


Assets

 


Liabilities

 


Income statement


NDF

 

Firm commitments

 

USD

BRL

 

Jul-23

 

1,116,702

 


36,472

 


(54,067

)

(440,359

)

Interest rate swap

 

Financing

 

5.25%

1.36%

 

Jun-29

 

300,000

 


-

 


(308,821

)

(266,445

)

Foreign exchange swap

 

Financing

 

0.00%

52.99%

 

Jun-29

 

375,000

 


230,145

 


(9,174

)

(85,474

)

 

 

 

 

 

 

 

 

 

 

 


266,617

 


(372,062

)

(792,278

)


Product

 

Hedged object

 

Contracted rates

 

Maturity

 

Notional amount1

 


Fair value 12/31/2021

 


Gains (losses)  12/31/2021


 

 

 

 

Assets

Liabilities

 

 

 

12/31/2021

 


Assets

 


Liabilities

 


Income statement


NDF

 

Firm commitments

 

USD

BRL

 

Jun-22

 

625,762

 


26,516

 


(23,052

)

54,743


Interest rate swap

 

Financing

 

5.25%

DI - 1.36%

 

Jun-29

 

300,000

 


-

 


(126,752

)

(109,081

)

Foreign exchange swap

 

Financing

 

2.67%

100.00%

 

May-21

 

-

 


-

 


-

 


17


 

 

 

 

 

 

 

 

 

 

 


26,516

 


(149,804

)

(54,321

)

 

1 Currency as indicated.

2 Amounts, net of income tax.

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 %

12/31/2022

 


12/31/2021


Notional amount – US$

221,339

 


175,000


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

(142,863

)

21,812


Fair value adjustment of debt - R$

28,000

 


47,064


Financial result of the debt - R$

28,291

 


(105,059

)

Average effective cost - DI %

107

 


104.90








Notional amount – EUR

9,709

 


-


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

2,573

 


-


Fair value adjustment of debt - R$

(8

)

-


Average effective cost - DI %

112

 


-


For further information, see Note 17.b.1

 

 


 


 

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

 

In thousands, except the DI %

12/31/2022

 


12/31/2021


Notional amount – R$

3,226,054



2,226,054


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

(143,762

)

(17,922

)

Fair value adjustment of debt - R$

(44,312

)

166,374


Financial result of the debt - R$

(293,955

)

(245,710

)

Average effective cost - DI %

102.9

 


102.0


 

In thousands, except the DI %

12/31/2022

 


12/31/2021


Notional amount – R$

90,000

 


90,000


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

(5,069

)

(10,088

)

Fair value adjustment of debt - R$

(486

)

11,756


Financial result of the debt - R$

(6,330

)

(5,914

)

Average effective cost - DI %

99.9

 


99.9


 

The foreign exchange hedging instruments and commodities designated as fair value hedge are as described below and are concentrated in subsidiary IPP. The purpose of this relationship is to transform the cost of the imported product from fixed to variable until fuel blending, as occurs with the price adopted in its sales. IPP carries out these operations with over-the-counter derivatives that are designated in a hedge accounting relationship, as a fair value hedge in an amount equivalent to the inventories of imported product.

 

In thousands

12/31/2022

 


12/31/2021


Notional amount – US$

309,113



188,621


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

(891,223

)

(129,670

)

Adjustment of inventory fair value – US$

34,126

 


(4,352

)
Fair values and the carrying values of the financial instruments

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

 

 

 

Carrying value

 

Fair value


December 31, 2022

Note

Measured at fair value through profit or loss

 


Measured at fair value through other comprehensive income

 


Measured at amortized cost

 


Level 1

 


Level 2



Level 3


Financial assets:

 

 

 


 

 


 

 


 

 


 



 


Cash and cash equivalents

 

 

 


 

 


 

 


 

 


 



 


Cash and banks

5.a

-

 


-

 


111,797

 


111,797

 


-



-


Fixed-income securities in local currency

5.a

-

 


-

 


5,204,766

 


5,204,766

 


-



-


Fixed-income securities in foreign currency

5.a

-

 


-

 


305,206

 


305,206

 


-



-


Financial investments

 

 

 


 

 


 

 


 

 


 



-


Fixed-income securities and funds in local currency

5.b

406,683

 


-

 


-

 


-

 


406,683



-


Fixed-income securities and funds in foreign currency

5.b

-

 


-

 


-

 


-

 


-



-


Foreign exchange, interest rate and commodity hedging instruments

5.b

556,510

 


-

 


-

 


-

 


556,510



-


Trade receivables

6.a

-

 


-

 


4,533,327

 


4,504,245

 


-



-


Reseller financing

6.b

-

 


-

 


1,234,634

 


1,234,613

 


-



-


Financial liabilities of customers

6.c

-

 


-

 


1,096,565

 


1,096,565

 


-



-


Total

 

963,193

 


-

 


12,486,295

 


12,457,192

 


963,193



-


Financial liabilities:

 

 

 


 

 


 

 


 

 


 



 


Financing

17.a

1,216,341

 


-

 


3,973,816

 


3,971,551

 


1,216,341



-


Debentures

17.a

3,575,195

 


-

 


2,460,698

 


-

 


5,949,028



-


Foreign exchange, interest rate and commodity hedging instruments

17.a

524,312

 


-

 


-

 


-

 


524,312



-


Trade payables

18.a

-

 


-

 


4,710,952

 


4,710,952

 


-



-


Trade payables – reverse factoring

18.b

-

 


-

 


2,666,894

 


2,666,894

 


-



-


Stock warrant – indemnification (1)

24

42,776

 


-

 


-

 


-

 


42,776



-


Financial liabilities of customers

 

450,586

 


-

 


-

 


450,586

 


-



-


Contingent consideration

34.a

89,640

 


-

 


-

 


-

 


-



89,640


Total

 

5,898,850

 


-

 


13,812,360

 


11,799,983

 


7,732,457



89,640


 

 

 

Carrying value

 


Fair value


December 31, 2021

Note

Measured at fair value through profit or loss

 


Measured at fair value through other comprehensive income

 


Measured at amortized cost

 


Level 1

 


Level 2


Financial assets:

 

 

 


 

 


 

 


 

 


 


Cash and cash equivalents

 

 

 


 

 


 

 


 

 


 


Cash and banks

5.a

-

 


-

 


334,547

 


334,547

 


-


Fixed-income securities in local currency

5.a

-

 


1,943,164

 


-

 


-

 


1,943,164


Fixed-income securities in foreign currency

5.a

2,363

 


-

 


-

 


2,363

 


-


Fixed-income securities and funds in local currency

5.b

1,607,608

 


-

 


-

 


1,607,608

 


-


Fixed-income securities and funds in foreign currency

5.b

-

 


103,239

 


-

 


-

 


103,239


Foreign exchange, interest rate and commodity hedging instruments

5.b

472,552

 


-

 


-

 


-

 


472,552


Trade receivables

6.a

-

 


-

 


3,438,995

 


3,367,012

 


-


Reseller financing

6.b

-

 


-

 


998,034

 


992,359

 


-


Total

 

2,082,523

 


2,046,403

 


4,771,576

 


6,303,889

 


2,518,955


Financial liabilities:

 

 

 


 

 


 

 


 

 


 


Financing

17.a

1,011,374

 


-

 


8,082,323

 


8,380,088

 


1,011,374


Debentures

17.a

2,487,244

 


-

 


4,599,525

 


4,529,439

 


2,487,244


Leases payable

14

-

 


-

 


1,348,311

 


1,348,311

 


-


Foreign exchange, interest rate and commodity hedging instruments

17.a

197,177

 


-

 


-

 


-

 


197,177


Trade payables

18

-

 


-

 


5,727,724

 


5,727,724

 


-


Stock warrant – indemnification (1)

24

51,296

 


-

 


-

 


-

 


51,296


Total

 

3,747,091

 


-

 


19,757,883

 


19,985,562

 


3,747,091