XML 66 R56.htm IDEA: XBRL DOCUMENT v3.25.2
Finance debt (Tables)
6 Months Ended
Jun. 30, 2025
Finance Debt  
Schedule of balance by type of finance debt
   
In Brazil 06.30.2025 12.31.2024
Banking market 4,658 2,828
Capital market 3,034 2,225
Development banks (1) 556 508
Others 2 2
Total 8,250 5,563
Abroad    
Banking market 3,641 3,691
Capital market 12,427 12,265
Export credit agency 1,347 1,508
Others 126 135
Total 17,541 17,599
Total finance debt 25,791 23,162
Current 2,475 2,566
Non-current 23,316 20,596
(1) It includes BNDES.
Schedule of current finance debt
   
  06.30.2025 12.31.2024
Short-term debt 14 10
Current portion of long-term debt 1,987 2,132
Accrued interest on short and long-term debt 474 424
Total 2,475 2,566
Schedule of changes in finance debt
     
  In Brazil Abroad Total
Balance at December 31, 2024 5,563 17,599 23,162
Proceeds from finance debt 1,943 1,129 3,072
Repayment of principal (1) (211) (1,342) (1,553)
Repayment of interest (1) (267) (590) (857)
Accrued interest (2) 357 586 943
Foreign exchange/ inflation indexation charges 18 (48) (30)
Translation adjustment 848 206 1,054
Balance at June 30, 2025 8,251 17,540 25,791

 

 

  In Brazil Abroad Total
Balance at December 31, 2023 6,090 22,711 28,801
Proceeds from finance debt 557 10 567
Repayment of principal (1) (158) (2,177) (2,335)
Repayment of interest (1) (203) (795) (998)
Accrued interest (2) 240 774 1,014
Foreign exchange/ inflation indexation charges 110 300 410
Translation adjustment (800) (338) (1,138)
Balance at June 30, 2024 5,836 20,485 26,321
(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
           
      Jan-Jun/2025     Jan-Jun/2024
  Proceeds from finance debt Repayment of principal Repayment of interest Proceeds from finance debt Repayment of principal Repayment of interest
Changes in finance debt 3,072 (1,553) (857) 567 (2,335) (998)
Deposits linked to finance debt (1)   6 1   17 3
Net cash used in financing activities 3,072 (1,547) (856) 567 (2,318) (995)
(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: 855 1,465 2,146 1,555 720 9,004 15,745 15,567
Floating rate debt (2) 622 1,121 1,468 524 144 921 4,800  
Fixed rate debt 233 344 678 1,031 576 8,083 10,945  
Average interest rate p.a. 6.3% 6.5% 6.0% 5.7% 6.2% 6.6% 6.5%  
Financing in Brazilian Reais): 196 494 134 137 955 6,037 7,953 7,401
Floating rate debt (3) 145 128 31 31 31 5,496 5,862  
Fixed rate debt 51 366 103 106 924 541 2,091  
Average interest rate p.a. 10.5% 10.6% 9.7% 9.9% 10.3% 8.3% 9.4%  
Financing in Euro: 9 145 26 424 604 609
Fixed rate debt 9 145 26 424 604  
Average interest rate p.a. 4.6% 4.6% 4.7% 4.7% 4.6%  
Financing in Pound Sterling: 16 17 403 566 1,002 986
Fixed rate debt 16 17 403 566 1,002  
Average interest rate p.a. 6.1% 6.1% 6.1% 6.6% 6.3%  
Financing in Renminbi: 2 5 5 5 5 465 487 472
Floating rate debt 2 5 5 5 5 465 487  
Average interest rate p.a. 3.1% 3.1% 3.0% 3.0% 2.9% 3.1% 0.0%  
Total as of June 30, 2025 1,069 1,990 2,285 1,842 2,109 16,496 25,791 25,035
Average interest rate 7.4% 7.6% 7.1% 7.1% 7.7% 6.8% 6.8%  
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%  
(1) The average maturity of outstanding debt as of June 30, 2025 is 11.92 years (12.52 years as of December 31, 2024).
(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 06.30.2025 12.31.2024
Principal 639 2,005 2,335 1,944 2,159 17,009 26,091 23,473
Interest 952 1,942 1,742 1,560 1,508 15,210 22,915 20,388
Total (1) 1,591 3,947 4,077 3,504 3,667 32,219 49,006 43,861
(1) A maturity schedule of the lease arrangements (nominal amounts) is set out in note 24.
Schedule of lines of credit
           
            06.30.2025
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 641 641
Petrobras (3) Banco do Brasil 10/4/2018 9/4/2029 733 733
Transpetro Caixa Econômica Federal 11/23/2010 Not defined 60 60
Total       1,434 1,434
(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$ 366 (R$ 2 billion) was amended, extending the term to October 26, 2030. On April 3, 2025, a new amendment was approved, increasing the credit line amount from US$ 366 (R$ 2 billion) to US$ 641 (R$ 3.5 billion).
(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$ 366 (R$ 2 billion) to US$ 733 (R$ 4 billion).