Right-of-use assets and leases payable (Tables)

12 Months Ended

Dec. 31, 2024

a. Right-of-use assets

	Weighted average useful life (years)	Balance as of 12/31/2023		Additions and remeasurement (i)	Write-offs		Transfers (ii)		Amortization		Balance as of 12/31/2024
Cost:
Real estate	9	1,998,866		196,194	(207,945	)	‐		‐		1,987,115
Port areas	32	314,964		2,025	‐		26,750		‐		343,739
Vehicles	3	270,388		143,043	(56,337	)	‐		‐		357,094
Equipment	3	38,278		5,958	(10,591	)	‐		‐		33,645
Others	20	27,846		‐	‐		‐		‐		27,846
		2,650,342		347,220	(274,873	)	26,750		‐		2,749,439
Accumulated amortization:
Real estate	‐	(753,198	)	‐	131,716		(4,402	)	(197,849	)	(823,733	)
Port areas	‐	(44,620	)	‐	‐		-		(8,072	)	(52,692	)
Vehicles	‐	(109,967	)	‐	35,669		‐		(95,538	)	(169,836	)
Equipment	‐	(5,184	)	‐	9,778		‐		(10,601	)	(6,007	)
Others	‐	(25,847	)	‐	‐		‐		-		(25,847	)
		(938,816	)	‐	177,163		(4,402	)	(312,060	)	(1,078,115	)
Net amount		1,711,526		347,220	(97,710	)	22,348		(312,060	)	1,671,324

(i)	Considers R$ 342,332 referring to additions and remeasurements between right-of-use assets and leases payable.
(ii)	Refers to the amortization of the right of use, which is being capitalized as Construction in progress until the beginning of its operation. Additionally, the cost includes the advance balance of the grant of Maceió carried out in Ipiranga.

	Weighted average useful life (years)	Balance as of 12/31/2022		Additions and remeasurement (i)	Write-offs		Transfers (ii)		Amortization		Acquisition of subsidiary (iii)		Balance as of 12/31/2023
Cost:
Real estate	10	2,019,898		140,245	(165,551	)	‐		‐		4,274		1,998,866
Port areas	29	311,174		3,790	‐		‐		‐		‐		314,964
Vehicles	4	186,455		120,705	(71,781	)	‐		‐		35,009		270,388
Equipment	5	26,345		12,910	(1,973	)	‐		‐		996		38,278
Others	20	27,846		‐	‐		‐		‐		‐		27,846
		2,571,718		277,650	(239,305	)	‐		‐		40,279		2,650,342
Accumulated amortization:
Real estate	‐	(634,688	)	‐	95,896		(4,491	)	(209,522	)	(393	)	(753,198	)
Port areas	‐	(36,773	)	‐	‐		‐		(7,847	)	‐		(44,620	)
Vehicles	‐	(83,902	)	‐	63,708		‐		(80,661	)	(9,112	)	(109,967	)
Equipment	‐	(2,850	)	‐	1,974		‐		(4,151	)	(157	)	(5,184	)
Others	‐	(22,128	)	‐	‐		‐		(3,719	)	‐		(25,847	)
		(780,341	)	‐	161,578		(4,491	)	(305,900	)	(9,662	)	(938,816	)
Net amount		1,791,377		277,650	(77,727	)	(4,491	)	(305,900	)	30,617		1,711,526

(i)	Considers R$ 257,201 referring to additions and remeasurements between right-of-use assets and leases payable.
(ii)	Refers to the amortization of the right of use, which is being capitalized as Construction in progress until the beginning of its operation.
(iii)	For further information, see Note 27.

	Weighted average useful life (years)	Balance as of 12/31/2021		Additions and remeasurement	Write-offs		Transfers (i)		Amortization		Balance as of 12/31/2022
Cost:
Real estate	10	1,793,473		366,805	(140,380	)	‐		‐		2,019,898
Port areas	29	299,630		11,868	(324	)	‐		‐		311,174
Vehicles	4	146,173		115,666	(75,384	)	‐		‐		186,455
Equipment	5	16,740		9,958	(353	)	‐		‐		26,345
Others	20	27,846		‐	‐		‐		‐		27,846
		2,283,862		504,297	(216,441	)	‐		‐		2,571,718
Accumulated amortization:
Real estate		(489,470	)	‐	79,003		(5,311	)	(218,910	)	(634,688	)
Port areas		(23,526	)	‐	‐		‐		(13,247	)	(36,773	)
Vehicles		(98,867	)	‐	66,554		‐		(51,589	)	(83,902	)
Equipment		(1,834	)	‐	399		‐		(1,415	)	(2,850	)
Others		(18,870	)	‐	‐		‐		(3,258	)	(22,128	)
		(632,567	)	‐	145,956		(5,311	)	(288,419	)	(780,341	)
Net amount		1,651,295		504,297	(70,485	)	(5,311	)	(288,419	)	1,791,377

(i)	Refers to R$ 5,311 transferred to property, plant and equipment.

The changes in leases payable are shown below:

Balance as of December 31, 2021	1,348,311
Interest accrued	128,069
Payments of leases	(351,011	)
Interest payment	(6,868	)
Additions and remeasurement	482,439
Write-offs	(77,171	)
Balance as of December 31, 2022	1,523,769
Interest accrued	143,005
Payments of leases	(213,527	)
Interest payment	(145,586	)
Additions and remeasurement	257,201
Write-offs	(71,569	)
Acquisition of subsidiary	30,641
Balance as of December 31, 2023	1,523,934
Interest accrued	133,767
Payments of leases	(285,404	)
Interest payment	(148,084	)
Additions and remeasurement	342,332
Write-offs	(81,393	)
Balance as of December 31, 2024	1,485,152
Current	316,460
Non-current	1,168,692

The undiscounted future cash outflows are presented below:

The weighted nominal average discount rates for the lease contracts of the Company are:

Contracts by maturity date and discount rate
Maturity dates of the contracts	Rate (% p.a.)
From 1 to 5 years	10.56%
From 6 to 10 years	10.16%
From 11 to 15 years	9.81%
More than 15 years	9.68%