XML 86 R54.htm IDEA: XBRL DOCUMENT v3.25.1
BORROWINGS AND FINANCING (Tables)
 12 Months Ended
Dec. 31, 2024
Notes and other explanatory information [abstract]  
Schedule of borrowings and financing
                 
                  Consolidated
      Current Liabilities     Non-current Liabilities 
      12/31/2024   12/31/2023   12/31/2024   12/31/2023
                   
Foreign Debt                  
Floating Rates in USD                  
Prepayment      2,331,452   548,230    7,585,516   6,576,696
Fixed Rates in USD                  
Bonds (USA), Facility, CCE and ACC      2,804,036    2,079,972    24,162,280    17,815,926
Fixed interest in EUR                  
Facility     657,980   327,873   305,556    114,227
       5,793,468    2,956,075    32,053,352    24,506,849
                   
Debt agreements in BRL                  
Floating Rate Securities                  
BNDES/FINAME/FINEP, debentures, NCE and CCB      3,109,090    4,745,721    16,602,668    13,265,267
       3,109,090    4,745,721    16,602,668    13,265,267
Total Borrowings and Financing      8,902,558    7,701,796    48,656,020    37,772,116
Transaction Costs and Issue Premiums     (80,879)   (88,429)    (563,078)   (526,408)
Total Borrowings and Financing + Transaction cost     8,821,679   7,613,367   48,092,942   37,245,708
Schedule of reconciliation of the book value
           
            Consolidated
    Ref.   12/31/2024   12/31/2023
Opening balance       44,859,075   40,918,742
New debts       10,180,554   15,753,501
Repayment        (6,927,383)   (9,892,344)
Payments of charges        (4,052,226)   (3,428,721)
Accrued charges   28   4,230,413    3,664,313
Others (1)       8,624,188   (2,156,416)
Closing balance       56,914,621   44,859,075
(1)Including unrealized exchange and monetary variations and funding cost.
Schedule of amortized borrowings and financing
               
                Consolidated
                12/31/2024
Nature   New debts   Maturities   Repayment   Interest payment
Pre-Payment    1,368,163   2027   (910,098)   (601,576)
Bonds, ACC, CCE and Facility     5,764,390    2024 to 2027    (3,895,219)    (1,545,960)
BNDES/FINAME/FINEP, debentures, NCE, Facility and CCB    3,048,001    2024 to 2029    (2,122,066)    (1,904,690)
    10,180,554       (6,927,383)    (4,052,226)
Schedule of maturities of borrowings and financing
           
            Consolidated
            12/31/2024
    In foreign currency   In national currency - R$   Total
Average rate   In Dollar 6.63%
In Euro 4.13%		   In Real - 14.17%  
2025    5,793,468    3,109,090    8,902,558
2026    3,743,647    2,451,482    6,195,129
2027    3,092,488    3,960,658    7,053,146
2028    9,587,952    2,129,007    11,716,959
2029    661,132    1,088,655    1,749,787
2030 to 2032    14,522,803    4,087,733    18,610,536
After 2032    445,330    2,885,133    3,330,463
     37,846,820    19,711,758    57,558,578