XML 96 R72.htm IDEA: XBRL DOCUMENT v3.24.1.u1
Financial Risk Management (Details 3) - BRL (R$)
R$ in Thousands
12 Months Ended
Mar. 03, 2023
Dec. 31, 2023
Dec. 31, 2022
Dec. 31, 2021
Sensitivity analysis        
Interest rate basis 100% of the DI CDI    
Financial Assets   R$ 92,455 R$ 39,212  
Marketable securities   245,942 380,514  
Accounts Payable for Business Combination and acquisition of associates   (614,120) (625,277) R$ (532,313)
Lease liabilities   (96,657) (140,563) (160,542)
Bonds and financing   (791,763) R$ (842,996) R$ (831,226)
Total   R$ (2,002,839)    
Percentage of deterioration of the projected rates   0.00%    
100% of IPCA        
Sensitivity analysis        
Interest rate basis   IPCA    
Percentage of interest rate basis   100.00%    
CDI        
Sensitivity analysis        
Interest rate -% p.a   0.00%    
IPCA        
Sensitivity analysis        
Interest rate -% p.a   0.00%    
Base Scenario | CDI        
Sensitivity analysis        
Interest rate -% p.a   13.10%    
Base Scenario | IPCA        
Sensitivity analysis        
Interest rate -% p.a   4.62%    
Scenario I | CDI        
Sensitivity analysis        
Interest rate -% p.a   11.13%    
Percentage of deterioration of the projected rates   15.00%    
Scenario I | IPCA        
Sensitivity analysis        
Interest rate -% p.a   3.93%    
Scenario II | CDI        
Sensitivity analysis        
Interest rate -% p.a   9.17%    
Percentage of deterioration of the projected rates   30.00%    
Scenario II | IPCA        
Sensitivity analysis        
Interest rate -% p.a   3.23%    
Probable scenario over a 12-month horizon        
Sensitivity analysis        
Financial Assets   R$ 92,455    
Marketable securities   245,942    
Total   338,397    
Accounts Payable for Business Combination and acquisition of associates   (614,120)    
Lease liabilities   (96,657)    
Bonds and financing   (791,763)    
Total   (1,502,540)    
Net exposure   R$ (1,164,143)    
Percentage of deterioration of the projected rates   0.00%    
Probable scenario over a 12-month horizon | 104% of CDI        
Sensitivity analysis        
Interest rate basis   CDI    
Percentage of interest rate basis   104.00%    
Probable scenario over a 12-month horizon | 102% of CDI        
Sensitivity analysis        
Interest rate basis   CDI    
Percentage of interest rate basis   102.00%    
Probable scenario over a 12-month horizon | 100% CDI        
Sensitivity analysis        
Interest rate basis   CDI    
Percentage of interest rate basis   100.00%    
Probable scenario over a 12-month horizon | CDI + 2.30%        
Sensitivity analysis        
Interest rate basis   CDI    
Adjustment to interest rate basis   2.30%    
Probable scenario over a 12-month horizon | CDI        
Sensitivity analysis        
Interest rate -% p.a   0.00%    
Probable scenario over a 12-month horizon | IPCA        
Sensitivity analysis        
Interest rate -% p.a   0.00%    
Probable scenario over a 12-month horizon | Base Scenario        
Sensitivity analysis        
Interest rate basis   CDI    
Adjustment to interest rate basis   13.10%    
Short-term investments, Potential gain (loss)   R$ 12,109    
Marketable securities, Potential gain (loss)   32,211    
Total Financial Assets, Potential gain (loss)   44,320    
Accounts Payable for Business Combination and acquisition of associates, Potential gain (loss)   (80,431)    
Lease liabilities, Potential gain (loss)   (4,467)    
Bonds and financing, Potential gain (loss)   (103,696)    
Total Financial Liabilities, Potential gain (loss)   (188,594)    
Net exposure, Potential gain (loss)   R$ (144,274)    
Percentage of deterioration of the projected rates   0.00%    
Probable scenario over a 12-month horizon | Scenario I        
Sensitivity analysis        
Short-term investments, Potential gain (loss)   R$ 10,293    
Marketable securities, Potential gain (loss)   27,379    
Total Financial Assets, Potential gain (loss)   37,672    
Accounts Payable for Business Combination and acquisition of associates, Potential gain (loss)   (68,366)    
Lease liabilities, Potential gain (loss)   (3,797)    
Bonds and financing, Potential gain (loss)   (88,142)    
Total Financial Liabilities, Potential gain (loss)   (160,305)    
Net exposure, Potential gain (loss)   R$ (122,633)    
Percentage of deterioration of the projected rates   (15.00%)    
Probable scenario over a 12-month horizon | Scenario II        
Sensitivity analysis        
Short-term investments, Potential gain (loss)   R$ 8,476    
Marketable securities, Potential gain (loss)   22,548    
Total Financial Assets, Potential gain (loss)   31,024    
Accounts Payable for Business Combination and acquisition of associates, Potential gain (loss)   (56,302)    
Lease liabilities, Potential gain (loss)   (3,127)    
Bonds and financing, Potential gain (loss)   (72,587)    
Total Financial Liabilities, Potential gain (loss)   (132,016)    
Net exposure, Potential gain (loss)   R$ (100,992)    
Percentage of deterioration of the projected rates   (30.00%)