XML 216 R44.htm IDEA: XBRL DOCUMENT v3.20.1
Basis of preparation of the financial statements (Tables)
12 Months Ended
Dec. 31, 2019
Basis of preparation of the financial statements  
Schedule of exchange rates used to translate its foreign operations

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Closing rate

 

Average rate for the year ended

 

    

2019

    

2018

    

2017

    

2019

    

2018

    

2017

US Dollar ("US$")

 

4.0307

 

3.8748

 

3.3080

 

3.9461

 

3.6558

 

3.1925

Canadian dollar ("CAD")

 

3.1034

 

2.8451

 

2.6344

 

2.9746

 

2.8190

 

2.4618

Euro ("EUR" or "€")

 

4.5305

 

4.4390

 

3.9693

 

4.4159

 

4.3094

 

3.6088

 

Summary of discount rates applied in discounting the lease liabilities at present value

 

 

 

 

 

    

Discount rate

 

Ports

 

3% to 6

%

Vessels

 

3% to 6

%

Pellets plants

 

3% to 6

%

Properties

 

3% to 7

%

Energy plants

 

4% to 5

%

Locomotives

 

 7

%

Mining equipment

 

4% to 6

%

 

Summary of lease liabilities recognized under IFRS 16 reconciled to the disclosed operating lease commitments under IAS 17

 

 

 

 

 

 

 

 

 

 

    

Lease commitments

    

 

    

 

    

 

 

 

disclosed on December

 

 

 

Present value

 

Lease liability recognized

 

 

31, 2018

 

Contracts scoped out

 

adjustment

 

on January 1, 2019

Ports

 

1,131

 

 —

 

(364)

 

767

Vessels

 

769

 

(1)

 

(164)

 

604

Pellets plants

 

218

 

(15)

 

(52)

 

151

Properties

 

162

 

(1)

 

(24)

 

137

Energy plants

 

94

 

 —

 

(29)

 

65

Locomotives

 

68

 

(7)

 

(16)

 

45

Mining equipment

 

55

 

(18)

 

(5)

 

32

Total

 

2,497

 

(42)

 

(654)

 

1,801

 

Summary of changes in the recognized right-of-use assets and leases liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

Assets

 

    

 

    

Additions and contract

    

 

    

 

    

Translation

    

December 31,

 

 

January 1, 2019

 

modifications (i)

 

Impairment (ii)

 

Depreciation

 

adjustment

 

2019

Ports

 

767

 

13

 

 —

 

(41)

 

(5)

 

734

Vessels

 

604

 

28

 

 —

 

(50)

 

 —

 

582

Pellets plants

 

151

 

60

 

 —

 

(35)

 

(15)

 

161

Properties

 

137

 

42

 

(16)

 

(30)

 

 —

 

133

Energy plants

 

65

 

 4

 

 —

 

(7)

 

 2

 

64

Locomotives

 

45

 

 —

 

(39)

 

(6)

 

 —

 

 —

Mining equipment

 

32

 

 —

 

 —

 

(14)

 

 —

 

18

Total

 

1,801

 

147

 

(55)

 

(183)

 

(18)

 

1,692

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

Liabilities

 

    

 

    

Additions and contract

    

 

    

 

    

Translation

    

December 31,

 

 

January 1, 2019

 

modifications (i)

 

Payments

 

Interest

 

adjustment

 

2019

Ports

 

767

 

13

 

(55)

 

31

 

(6)

 

750

Vessels

 

604

 

28

 

(74)

 

22

 

 —

 

580

Pellets plants

 

151

 

60

 

(36)

 

 8

 

(8)

 

175

Properties

 

137

 

42

 

(34)

 

 7

 

 —

 

152

Energy plants

 

65

 

 4

 

(7)

 

 4

 

 5

 

71

Locomotives

 

45

 

 —

 

(8)

 

 3

 

 —

 

40

Mining equipment

 

32

 

 —

 

(10)

 

 1

 

 —

 

23

Total

 

1,801

 

147

 

(224)

 

76

 

(9)

 

1,791

 

(i) Additions mainly relates to new administrative offices lease and to renewal of the contract with Nibrasco, a pelletizing plant, which expires in December 2022.

(ii) Relates to the impairment of coal business assets, which resulted in the provision for loss of properties e and locomotive right of use assets. Further details in relation to the impairment is disclosed in note 20.

Summary of annual minimum payments related to operating lease

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

2020

    

2021

    

2022

    

2023

    

2024 onwards

    

Total

Ports

 

59

 

59

 

59

 

58

 

851

 

1,086

Vessels

 

67

 

65

 

63

 

62

 

465

 

722

Pellets plants

 

35

 

31

 

31

 

11

 

110

 

218

Properties

 

42

 

37

 

22

 

18

 

64

 

183

Energy plants

 

 7

 

 7

 

 7

 

 7

 

64

 

92

Locomotives

 

 8

 

 8

 

 8

 

 8

 

23

 

55

Mining equipment

 

 7

 

 6

 

 6

 

 4

 

 4

 

27

Total

 

225

 

213

 

196

 

168

 

1,581

 

2,383