XML 227 R91.htm IDEA: XBRL DOCUMENT v3.25.1
Finance debt (Tables)
12 Months Ended
Dec. 31, 2024
Finance Debt  
Schedule of balance by type of finance debt
   
In Brazil 12.31.2024 12.31.2023
Banking market 2,828 2,262
Capital market 2,225 3,130
Development banks (1) 508 698
Others 2 1
Total 5,563 6,091
Abroad    
Banking market 3,691 6,303
Capital market 12,265 14,384
Export credit agency 1,508 1,870
Others 135 153
Total 17,599 22,710
Total finance debt 23,162 28,801
Current 2,566 4,322
Non-current 20,596 24,479
(1) It includes BNDES and FINEP.
Schedule of current finance debt
   
  12.31.2024 12.31.2023
Short-term debt 10 4
Current portion of long-term debt 2,132 3,776
Accrued interest on short and long-term debt 424 542
Total 2,566 4,322
Schedule of changes in finance debt
     
  In Brazil Abroad Total
Balance at December 31, 2023 6,090 22,711 28,801
Proceeds from finance debt 1,132 997 2,129
Repayment of principal (1) (526) (6,045) (6,571)
Repayment of interest (1) (418) (1,505) (1,923)
Accrued interest (2) 483 1,498 1,981
Foreign exchange/ inflation indexation charges 177 508 685
Translation adjustment (1,375) (565) (1,940)
Balance at December 31, 2024 5,563 17,599 23,162

 

 

  In Brazil Abroad Total
Balance at December 31, 2022 4,907 25,047 29,954
Proceeds from finance debt 925 1,285 2,210
Repayment of principal (1) (331) (3,907) (4,238)
Repayment of interest (1) (324) (1,640) (1,964)
Accrued interest (2) 436 1,822 2,258
Foreign exchange/ inflation indexation charges 111 (150) (39)
Translation adjustment 383 254 637
Modification of contractual cash flows (17) - (17)
Balance at December 31, 2023 6,090 22,711 28,801
(1) It includes pre-payments.
(2) It includes premium and discount over notional amounts, as well as gains and losses by modifications in contractual cash flows.
Schedule of cash flows reconciliation
           
      2024     2023
  Proceeds from finance debt Repayment of principal Repayment of interest Proceeds from finance debt Repayment of principal Repayment of interest
Changes in finance debt 2,129 (6,571) (1,923) 2,210 (4,238) (1,964)
Discount on repurchase of debt securities   10   77
Deposits linked to finance debt (1)   25 5   (32) (14)
Net cash used in financing activities 2,129 (6,536) (1,918) 2,210 (4,193) (1,978)
(1) Deposits linked to finance debt with China Development Bank, with semiannual settlements in June and December.
Schedule of summarized information on current and non-current finance debt
               
Maturity in 2025 2026 2027 2028 2029 2030 onwards Total (1) Fair Value
                 
Financing in U.S. Dollars (US$): 2,182 1,464 2,146 1,544 602 8,495 16,433 15,947
Floating rate debt (2) 1,958 1,123 1,468 523 144 284 5,500  
Fixed rate debt 224 341 678 1,021 458 8,211 10,933  
Average interest rate p.a. 6.3% 6.5% 5.9% 5.5% 6.1% 6.6% 6.5%  
Financing in Brazilian Reais (R$): 325 400 118 119 788 3,515 5,265 4,835
Floating rate debt (3) 170 112 30 30 30 3,029 3,401  
Fixed rate debt 155 288 88 89 758 486 1,864  
Average interest rate p.a. 9.6% 10.6% 10.7% 10.6% 10.1% 8.0% 9.6%  
Financing in Euro (€): 21 128 23 371 543 543
Fixed rate debt 21 128 23 371 543  
Average interest rate p.a. 4.5% - - 4.6% 4.7% 4.7% 4.6%  
Financing in Pound Sterling (£): 38 367 516 921 888
Fixed rate debt 38 367 516 921  
Average interest rate p.a. 6.1% - - - 6.1% 6.6% 6.3%  
Total as of December 31, 2024 2,566 1,864 2,264 1,791 1,780 12,897 23,162 22,213
Average interest rate 7.0% 7.4% 7.1% 6.9% 7.3% 6.6% 6.8%  
Total as of December 31, 2023 4,322 3,066 2,551 2,547 1,816 14,499 28,801 29,329
Average interest rate 5.8% 5.8% 6.3% 6.1% 5.9% 6.5% 6.4%  
(1) The average maturity of outstanding debt as of December 31, 2024 is 12.52 years (11.38 years as of December 31, 2023).
(2) Operations with variable index + fixed spread.
(3) Operations with variable index + fixed spread, if applicable.
Schedule of finance debt (undiscounted), including face value and interest payments
               
Maturity 2025 2026 2027 2028 2029 2030 and thereafter 12.31.2024 12.31.2023
Principal 2,158 1,903 2,308 1,899 1,982 13,223 23,473 29,181
Interest 1,549 1,461 1,271 1,088 1,043 13,976 20,388 22,541
Total (1) 3,707 3,364 3,579 2,987 3,025 27,199 43,861 51,722
(1) A maturity schedule of the lease arrangements (nominal amounts) is set out in note 31.
Schedule of lines of credit
           
            12.31.2024
Company

Financial

institution

Date Maturity

Available

(Lines of Credit)

Used Balance
Abroad            
PGT BV (1) Syndicate of banks 12/16/2021 11/16/2026 5,000 5,000
PGT BV Syndicate of banks 3/27/2019 2/27/2026 2,050 2,050
Total       7,050 7,050
             
In Brazil            
Petrobras (2) Banco do Brasil 3/23/2018 9/26/2030 323 323
Petrobras (3) Banco do Brasil 10/4/2018 9/4/2029 646 646
Transpetro Caixa Econômica Federal 11/23/2010 Not defined 53 53
Total       1,022 1,022
(1) On April 08, 2024, the Revolving Credit Facility was reduced to US$ 4,110 compared to the US$ 5,000 contracted in 2021. Thus, US$ 5,000 will be available for withdrawal until November 16, 2026 and US$ 4,110 from November 16, 2026, to November 16, 2028.
(2) On December 27, 2024, the credit line agreement with Banco do Brasil for US$ 323 (R$ 2 billion) was amended, extending the term to October 26, 2030.
(3) On June 18, 2024, the credit line with Banco do Brasil was renewed, extending its term to September 4, 2029, and increasing its amount from US$ 323 (R$ 2 billion) to US$ 646 (R$ 4 billion).