XML 81 R53.htm IDEA: XBRL DOCUMENT v3.23.1
INTANGIBLE (Tables)
12 Months Ended
Dec. 31, 2022
INTANGIBLE  
Schedule of goodwill and intangible assets with indefinite useful life

December 31,

December 31,

    

2022

    

2021

Facepa

119,332

119,332

Fibria

7,897,051

7,897,051

Other (1)

3,405

3,216

8,019,788

8,019,599

1)Refers to other intangible assets with indefinite useful lives such as servitude of passage and electricity.
Summary of assumptions used in valuation of cash-generating units

Net average pulp price – Foreign market (US$/t)

668.6

Net average pulp price – Internal market (US$/t)

600.6

Average exchange rate (R$/US$)

5.19

Discount rate (pos-tax)

8.7% p.a.

Discount rate (pre-tax).

12.09% p.a

Schedule of intangible assets with determined useful life

December 31,

December 31,

    

    

2022

    

2021

Opening balance

8,014,740

8,741,949

Additions

90,499

285,278

Write-offs

(51)

Amortization

(966,796)

(973,516)

Transfers and others

34,791

(38,971)

Closing balance

7,173,183

8,014,740

Represented by

Average rate %

Non-competition agreements

5.00 and 46.10

5,128

5,394

Port concessions (1)

4.30

554,832

199,658

Lease agreements

16.90

14,374

21,873

Supplier agreements

12.90

55,554

70,368

Port service contracts

4.20

579,289

609,283

Cultivars

14.30

61,176

81,568

Trademarks and patents

10.00

10,935

14,071

Customer portfolio

9.10

5,746,860

6,567,840

Supplier agreements

17.60

21,427

31,993

Software

20.00

113,946

121,312

Others (1)

3.72

9,662

291,380

7,173,183

8,014,740