v3.25.4
LEASING
12 Months Ended
Dec. 31, 2025
LEASING  
LEASING

NOTE 13 — LEASING

​

a) Summary of changes in the leasing assets:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Machines, equipment,

​

Data electronic

​

​

​

​

Right-of-use Cost

  ​ ​ ​

Land and buildings

  ​ ​ ​

and installations

  ​ ​ ​

equipment

  ​ ​ ​

Others

  ​ ​ ​

Total

Balances as of January 1, 2023

 

562,187

 

909,709

 

133,484

 

219,295

 

1,824,675

Additions

 

45,736

 

580,722

 

—

 

51,738

 

678,196

Disposals

 

(7,134)

 

(241,191)

 

(589)

 

(7,962)

 

(256,876)

Remeasurements

 

26,615

 

11,357

 

—

 

10,102

 

48,074

Foreign exchange effect

 

(28,128)

 

(54,981)

 

(98)

 

(12,947)

 

(96,154)

Balances as of December 31, 2023

 

599,276

 

1,205,616

 

132,797

 

260,226

 

2,197,915

Additions

 

34,807

 

246,986

 

269

 

8,863

 

290,925

Disposals

 

(30,793)

 

(153,648)

 

(701)

 

(63,885)

 

(249,027)

Remeasurements

 

60,167

 

57,847

 

189

 

45,595

 

163,798

Foreign exchange effect

 

75,442

 

31,976

 

8,493

 

2,080

 

117,991

Balances as of December 31, 2024

 

738,899

 

1,388,777

 

141,047

 

252,879

 

2,521,602

Acquisition of company (Note 3.4)

​

18,475

​

—

​

—

​

5,318

​

23,793

Additions

 

146,514

 

299,677

 

955

 

99,472

 

546,618

Disposals

 

(50,634)

 

(248,333)

 

(302)

 

(17,233)

 

(316,502)

Remeasurements

 

6,980

 

95,311

 

2,681

 

25,696

 

130,668

Foreign exchange effect

 

(28,209)

 

(52,618)

 

(82)

 

(20,208)

 

(101,117)

Balances as of December 31, 2025

 

832,025

 

1,482,814

 

144,299

 

345,924

 

2,805,062

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Machines, equipment,

​

Data electronic

​

​

​

​

Accumulated depreciation

  ​ ​ ​

Land and buildings

  ​ ​ ​

and installations

  ​ ​ ​

equipment

  ​ ​ ​

Others

  ​ ​ ​

Total

Balances as of January 1, 2023

 

(226,415)

 

(482,349)

 

(57,264)

 

(97,771)

 

(863,799)

Depreciation

 

(77,771)

 

(300,200)

 

(12,893)

 

(39,996)

 

(430,860)

Disposals

 

8,475

 

239,196

 

519

 

5,629

 

253,819

Foreign exchange effect

 

7,564

 

15,278

 

76

 

2,661

 

25,579

Balances as of December 31, 2023

 

(288,147)

 

(528,075)

 

(69,562)

 

(129,477)

 

(1,015,261)

Depreciation

 

(81,055)

 

(336,490)

 

(13,830)

 

(40,175)

 

(471,550)

Disposals

 

22,205

 

138,361

 

701

 

66,717

 

227,984

Foreign exchange effect

 

(32,698)

 

(40,306)

 

(126)

 

(20,951)

 

(94,081)

Balances as of December 31, 2024

 

(379,695)

 

(766,510)

 

(82,817)

 

(123,886)

 

(1,352,908)

Acquisition of company (Note 3.4)

 

(5,806)

 

—

 

—

 

(4,921)

 

(10,727)

Depreciation

 

(81,099)

 

(350,937)

 

(15,022)

 

(48,462)

 

(495,520)

Disposals

 

27,101

 

233,146

 

257

 

15,845

 

276,349

Foreign exchange effect

 

14,437

 

26,747

 

24

 

7,998

 

49,206

Balances as of December 31, 2025

​

(425,062)

​

(857,554)

​

(97,558)

​

(153,426)

​

(1,533,600)

​

​

​

 

​

 

​

 

​

 

​

Right-of-use Assets

​

​

 

​

 

​

 

​

 

​

Balances as of December 31, 2023

​

311,129

 

677,541

 

63,235

 

130,749

 

1,182,654

Balances as of December 31, 2024

​

359,204

​

622,267

​

58,230

​

128,993

​

1,168,694

Balances as of December 31, 2025

​

406,963

​

625,260

​

46,741

​

192,498

​

1,271,462

​

b) Leasing payable:

​

Lease payments are presented within financing activities in the consolidated statements of cash flows.

​

The liabilities presented in the Balance Sheet are adjusted to present value, based on risk-free interest rates observed in each country where the Company has operations, adjusted by the Company’s credit spread, where on December 31, 2025 the discount rates were between 3.5% p.a. to 15.2% p.a. (3.5% p.a. to 13.1% p.a. on December 31, 2024), varying according to the country and duration of the lease.

​

The payment schedules of leasing are as follows:

​

​

​

​

​

​

​

  ​ ​ ​

2025

  ​ ​ ​

2024

2025

​

—

​

430,727

2026

 

386,472

​

285,711

2027

 

324,770

​

184,682

2028

 

221,401

​

130,349

2029

 

134,829

​

249,200

2030 on

 

321,689

​

—

​

​

1,389,161

​

1,280,669

​

​

​

​

​

Leasing payable

​

​

​

​

Current

​

386,472

​

430,727

Non-current

​

1,002,689

​

849,942

​

​

​

​

​

Financial expense for the years ended on December 31, 2025 and 2024

​

122,321

​

129,137

​