XML 134 R58.htm IDEA: XBRL DOCUMENT v3.25.1
Intangible assets (Tables)
12 Months Ended
Dec. 31, 2024
Intangible Assets  
Schedule of financial position details
   
 

December 31, 2024

December 31, 2023

 

Cost

Accumulated amortization

Net

Cost

Accumulated amortization

Net

Intangible right arising from:            
Concession agreements – equity value - - - 747,925 (241,808) 506,117
Concession agreements – economic value - - - 1,686,384 (1,048,624) 637,760
Concession agreements – new contracts 148,000 (5,344) 142,656 148,000 (411) 147,589
Concession agreements – others 112,456 (52,964) 59,492 - - -
Program contracts - - - 30,267,977 (9,583,480) 20,684,497
Program contracts – commitments 4,437,857 (588,098) 3,849,759 1,709,757 (497,731) 1,212,026
Services contracts – São Paulo - - - 29,161,286 (8,967,701) 20,193,585
Concession agreement – URAE-1 62,042,186 (22,085,992) 39,956,194 - - -
Software license of use 1,570,845 (932,558) 638,287 1,300,504 (787,280) 513,224
Right of use - other assets

240,106

(115,370)

124,736

217,204

(99,144)

118,060

Total

68,551,450

(23,780,326)

44,771,124

65,239,037

(21,226,179)

44,012,858

Schedule of obligations assumed
               
 

December 31, 2023

Addition

Transfer of contract assets

Transfers

Write-offs and disposals

Amortization

Transfers to Financial Assets

December 31, 2024

Intangible right arising from:                
Concession agreements – equity value 506,117 - 13,216 (508,709) (22) (10,602) - -
Concession agreements – economic value   637,760 (181) 13,005 (576,439) - (74,145) - -
Concession agreements – new contracts 147,589 - - - - (4,933) - 142,656
Concession agreements – others - - 4,090 57,445 - (2,043) - 59,492
Program contracts 20,684,497 - 1,392,259 (21,469,330) (1,020) (606,406) - -
Program contracts – commitments   1,212,026 2,728,100 - - - (90,367) - 3,849,759
Services contracts – São Paulo 20,193,585 - 801,993 (20,278,339) (1,327) (715,912) - -
Concession agreement – URAE-1 - 20,712 6,573,841 42,727,540 (4,449) (911,134) (8,450,316) 39,956,194
Software license of use 513,224 29,972 234,713 4,989 - (144,611) - 638,287
Right of use – other assets

118,060

84,048

-

-

(46)

(77,326)

-

124,736

Total

44,012,858

2,862,651

9,033,117

(42,843)

(6,864)

(2,637,479)

(8,450,316)

44,771,124

 

As of December 31, 2024, the URAE-1 concession agreement line included leases totaling R$ 338,740 (R$ 43,738 and R$ 330,941 as of December 31, 2023, recorded under concession agreements - equity value, and program contracts, respectively).

 

 

December 31, 2022

Addition

Transfer of contract assets

Transfers

Write-offs and disposals

Amortization

December 31, 2023

Intangible right arising from:              
Concession agreements – equity value (*) 499,326 22 27,774 (934) (307) (19,764) 506,117
Concession agreements – economic value   652,039 60 115,841 63 (119) (130,124) 637,760
Concession agreements – new contracts - 148,000 - - - (411) 147,589
Program contracts (*) 18,337,459 159 3,337,155 93,417 (4,933) (1,078,760) 20,684,497
Program contracts – commitments   1,264,992 - - - - (52,966) 1,212,026
Services contracts – São Paulo 17,870,451 430 3,717,006 (113,378) (2,237) (1,278,687) 20,193,585
Software license of use 595,404 1,397 49,533 (88) - (133,022) 513,224
Right of use – Other assets 75,052 108,405 - - (31) (65,366) 118,060
Right of use – Investments

26,148

-

-

(26,148)

-

-

-

Total

39,320,871

258,473

7,247,309

(47,068)

(7,627)

(2,759,100)

44,012,858

 

(*) As of December 31, 2023, intangible assets include leases recognized before December 31, 2018 in accordance with IAS 17 amounting to R$ 374,679 - R$ 43,738 recognized as concession agreements – equity value and R$ 330,941 recognized as program contracts (R$ 222,572 as of December 31, 2022 – R$ 54,356 recognized as concession agreements – equity value and R$ 168,216 recognized as program contracts).

 

 

December 31, 2021

Addition

Transfer of contract assets

Transfers

Write-offs and disposals

Amortization

December 31, 2022

Intangible right arising from:              
Concession agreements – equity value (*) 491,057 - 27,166 (144) (115) (18,638) 499,326
Concession agreements – economic value   681,441 13 48,428 33,576 (9) (111,410) 652,039
Program contracts (*) 17,152,021 6,635 2,132,675 2,944 (2,800) (954,016) 18,337,459
Program contracts – commitments   1,317,957 - - - - (52,965) 1,264,992
Services contracts – São Paulo 16,158,771 208 2,855,284 (41,133) (6,063) (1,096,616) 17,870,451
Software license of use 598,734 214 115,811 6 - (119,361) 595,404
Right of use – Other assets 103,853 42,182 - - (67) (70,916) 75,052
Right of use – Investments

-

26,148

-

-

-

-

26,148

Total

36,503,834

75,400

5,179,364

(4,751)

(9,054)

(2,423,922)

39,320,871

 

(*) As of December 31, 2022, intangible assets include leases recognized before December 31, 2018 in accordance with IAS 17 amounting to R$ 222,572 - R$ 54,356 recognized as concession agreements – equity value and R$ 168,216 recognized as program contracts (R$ 245,681 as of December 31, 2021 – R$ 65,012 recognized as concession agreements – equity value and R$ 180,669 recognized as program contracts).
Schedule of Intangible assets
   
 

December 31, 2024

December 31, 2023

Alto Tietê 219,096 235,224
São Lourenço

2,386,192

2,556,002

Total

2,605,288

2,791,226

Schedule of obligations assumed by the Company
   
 

December 31, 2024

December 31, 2023

 

Current liabilities

Noncurrent liabilities

Total liabilities

Current liabilities

Noncurrent liabilities

Total liabilities

Alto Tietê - - - 52,762 - 52,762
São Lourenço

452,323

2,853,896

3,306,219

435,164

2,798,688

3,233,852

Total

452,323

2,853,896

3,306,219

487,926

2,798,688

3,286,614

Schedule of right of use
   

Nature

December 31, 2024

December 31, 2023

     
Leases - Concession Agreement – URAE-1    
Cost 588,534 588,600
      Accumulated amortization

(249,794)

(213,921)

(=) Net 338,740 374,679
     
Right of use - Other assets    
Vehicles 216,431 205,593
Properties 22,098 11,566
Equipment 1,577 45
Accumulated amortization

(115,370)

(99,144)

(=) Net

124,736

118,060

 
 
 
Total – Leases and Right of use

463,476

492,739

Schedule of impact in the income statements
     

Impact in the income statement

 

December 31, 2024

December 31, 2023

December 31, 2022

       
Right-of-use amortization (114,111) (96,429) (105,551)
Financial result – interest expense and inflation adjustment (134,509) (75,108) (72,050)
Short-term and low-value lease expenses

(28,411)

(26,776)

(25,365)

Decrease of the income of the year

(277,031)

(198,313)

(202,966)

Schedule of obligations assumed of liabilities
   
 

December 31, 2024

December 31, 2023

Contract asset 380,204 183,876
Intangible assets

1,933,347

2,191,361

Total

2,313,551

2,375,237

 

As of December 31, 2024 and December 31, 2023, the obligations assumed by the Company are as follows:

 

   
 

December 31, 2024

December 31, 2023

 

Current liabilities

Noncurrent liabilities

Total liabilities

Current liabilities

Noncurrent liabilities

Total liabilities

Total

287,109

137,441

424,550

634,501

168,298

802,799

Schedule of obligations assumed of liabilities
   
 

December 31, 2024

December 31, 2023

 

Current liabilities

Noncurrent liabilities

Total liabilities

Current liabilities

Noncurrent liabilities

Total liabilities

Total

287,109

137,441

424,550

634,501

168,298

802,799