| Schedule of property plant and equipment |
| Schedule of property plant and equipment |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated |
| |
|
Ref. |
|
Land |
|
Buildings and Infrastructure |
|
Machinery, equipment and facilities |
|
Furniture and fixtures |
|
Construction in progress (*) |
|
Right of use |
|
Other (**) |
|
Total |
| Balance at December 31, 2023 |
|
|
|
525,307 |
|
4,532,319 |
|
17,419,522 |
|
45,917 |
|
4,425,130 |
|
674,786 |
|
304,477 |
|
27,927,458 |
| Cost |
|
|
|
525,307 |
|
9,110,694 |
|
39,597,174 |
|
297,916 |
|
4,425,130 |
|
1,126,977 |
|
860,818 |
|
55,944,016 |
| Accumulated depreciation |
|
|
|
|
|
(4,578,375) |
|
(22,177,652) |
|
(251,999) |
|
|
|
(452,191) |
|
(556,341) |
|
(28,016,558) |
| Balance at December 31, 2023 |
|
|
|
525,307 |
|
4,532,319 |
|
17,419,522 |
|
45,917 |
|
4,425,130 |
|
674,786 |
|
304,477 |
|
27,927,458 |
| Effect of foreign exchange differences |
|
|
|
9,943 |
|
14,711 |
|
209,148 |
|
2,991 |
|
(93,527) |
|
14,627 |
|
916 |
|
158,809 |
| Acquisitions |
|
|
|
1,105 |
|
19,464 |
|
147,439 |
|
9,562 |
|
5,313,404 |
|
14,117 |
|
32,533 |
|
5,537,624 |
| Capitalized interest |
|
30 |
|
|
|
|
|
|
|
|
|
206,764 |
|
|
|
|
|
206,764 |
| Write-offs |
|
29 |
|
|
|
|
|
(22,978) |
|
(19) |
|
(37,463) |
|
(855) |
|
(204) |
|
(61,519) |
| Depreciation |
|
28 |
|
|
|
(290,195) |
|
(2,981,703) |
|
(11,689) |
|
|
|
(231,394) |
|
(54,260) |
|
(3,569,241) |
| Transfers to other asset categories |
|
|
|
57,087 |
|
464,518 |
|
3,197,335 |
|
58,293 |
|
(3,839,459) |
|
|
|
62,226 |
|
|
| Transfer between groups - intangible assets and investment property |
|
|
|
(726) |
|
|
|
|
|
|
|
(73,625) |
|
|
|
(838) |
|
(75,189) |
| Right of use - Remeasurement |
|
|
|
|
|
|
|
|
|
|
|
|
|
285,533 |
|
|
|
285,533 |
| Others |
|
|
|
|
|
31,695 |
|
303 |
|
|
|
(19,888) |
|
|
|
3,674 |
|
15,784 |
| Balance at December 31, 2024 |
|
|
|
592,716 |
|
4,772,512 |
|
17,969,066 |
|
105,055 |
|
5,881,336 |
|
756,814 |
|
348,524 |
|
30,426,023 |
| Cost |
|
|
|
592,716 |
|
9,664,220 |
|
43,110,825 |
|
372,094 |
|
5,881,336 |
|
1,269,089 |
|
922,119 |
|
61,812,399 |
| Accumulated depreciation |
|
|
|
|
|
(4,891,708) |
|
(25,141,759) |
|
(267,039) |
|
|
|
(512,275) |
|
(573,595) |
|
(31,386,376) |
| Balance at December 31, 2024 |
|
|
|
592,716 |
|
4,772,512 |
|
17,969,066 |
|
105,055 |
|
5,881,336 |
|
756,814 |
|
348,524 |
|
30,426,023 |
| Effect of foreign exchange differences |
|
|
|
8,772 |
|
(1,184) |
|
(5,886) |
|
(2,682) |
|
14,549 |
|
(4,027) |
|
(3,788) |
|
5,754 |
| Acquisitions |
|
|
|
11,171 |
|
36,813 |
|
379,302 |
|
11,464 |
|
5,296,362 |
|
72,305 |
|
197,808 |
|
6,005,225 |
| Capitalized interest |
|
30 |
|
|
|
|
|
|
|
|
|
403,302 |
|
|
|
|
|
403,302 |
| Write-offs |
|
29 |
|
|
|
(6,141) |
|
(69,999) |
|
(16) |
|
(14,714) |
|
(10,707) |
|
(903) |
|
(102,480) |
| Depreciation |
|
28 |
|
|
|
(347,648) |
|
(3,184,112) |
|
(19,799) |
|
|
|
(283,840) |
|
(120,756) |
|
(3,956,155) |
| Transfers to other asset categories |
|
|
|
6,952 |
|
274,578 |
|
3,308,081 |
|
(4,646) |
|
(3,589,738) |
|
|
|
4,773 |
|
|
| Transfer between groups - intangible assets, investment property and inventory (1) |
|
|
|
|
|
|
|
(34,100) |
|
|
|
(45,190) |
|
|
|
(34,122) |
|
(113,412) |
| Right of use - Remeasurement |
|
|
|
|
|
|
|
|
|
|
|
|
|
244,543 |
|
|
|
244,543 |
| Acquisition of stakes in subsidiaries |
|
3 |
|
9,414 |
|
144,879 |
|
94,773 |
|
1,676 |
|
1,550 |
|
183,929 |
|
582,251 |
|
1,018,472 |
| Others |
|
|
|
|
|
|
|
(207) |
|
|
|
|
|
|
|
(11,895) |
|
(12,102) |
| Balance at December 31, 2025 |
|
|
|
629,025 |
|
4,873,809 |
|
18,456,918 |
|
91,052 |
|
7,947,457 |
|
959,016 |
|
961,892 |
|
33,919,169 |
| Cost |
|
|
|
629,025 |
|
10,287,766 |
|
43,130,128 |
|
385,341 |
|
7,947,457 |
|
1,711,164 |
|
1,923,505 |
|
66,014,386 |
| Accumulated depreciation |
|
|
|
|
|
(5,413,957) |
|
(24,673,210) |
|
(294,289) |
|
|
|
(752,148) |
|
(961,613) |
|
(32,095,217) |
| Balance at December 31, 2025 |
|
|
|
629,025 |
|
4,873,809 |
|
18,456,918 |
|
91,052 |
|
7,947,457 |
|
959,016 |
|
961,892 |
|
33,919,169 |
| (*) |
Highlights of project advancements include: (i) business expansion, mainly port expansion in Itaguaí and Casa de Pedra, Itabirito
project and tailings recovery (ii) new integrated cement plant projects and (iii) comprehensive overhaul of blast furnace and coke batteries
at Presidente Vargas Steel Mill. |
| (**) |
Refer substantially to assets classified as vehicles and hardware. |
| (1) |
Transfer to stock refers to the allocation of decommissioned or replaced vehicle assets. These assets are subsequently made available
for sale by the companies Tora Seminovos Comércio de Veículos Ltda and Seminovos Lokamig Ltda, in line with the company's
main commercial activities, which is the resale of used vehicles. |
|
| Schedule of the right of use |
| Schedule of the right of use |
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
Consolidated |
| |
Ref. |
Land |
|
Buildings and Infrastructure |
|
Machinery, equipment and facilities |
|
Others |
|
Total |
| Balance at December 31, 2023 |
|
512,923 |
|
86,057 |
|
54,149 |
|
21,657 |
|
674,786 |
| Cost |
|
629,004 |
|
143,926 |
|
254,640 |
|
99,407 |
|
1,126,977 |
| Accumulated depreciation |
|
(116,081) |
|
(57,869) |
|
(200,491) |
|
(77,750) |
|
(452,191) |
| Balance at December 31, 2023 |
|
512,923 |
|
86,057 |
|
54,149 |
|
21,657 |
|
674,786 |
| Effect of foreign exchange differences |
|
|
|
9,939 |
|
2,209 |
|
2,479 |
|
14,627 |
| Addition |
|
4,272 |
|
|
|
6,549 |
|
3,296 |
|
14,117 |
| Remeasurement |
|
58,103 |
|
3,627 |
|
202,990 |
|
20,813 |
|
285,533 |
| Depreciation |
|
(38,290) |
|
(16,511) |
|
(150,430) |
|
(26,163) |
|
(231,394) |
| Write-offs |
|
|
|
|
|
(855) |
|
|
|
(855) |
| Balance at December 31, 2024 |
|
537,008 |
|
83,112 |
|
114,612 |
|
22,082 |
|
756,814 |
| Cost |
|
655,481 |
|
150,311 |
|
360,925 |
|
102,372 |
|
1,269,089 |
| Accumulated depreciation |
|
(118,473) |
|
(67,199) |
|
(246,313) |
|
(80,290) |
|
(512,275) |
| Balance at December 31, 2024 |
|
537,008 |
|
83,112 |
|
114,612 |
|
22,082 |
|
756,814 |
| Effect of foreign exchange differences |
|
|
|
(4,622) |
|
758 |
|
(163) |
|
(4,027) |
| Acquisition of stakes in subsidiaries |
3 |
183,929 |
|
|
|
|
|
|
|
183,929 |
| Addition |
|
5,906 |
|
1,826 |
|
61,968 |
|
2,605 |
|
72,305 |
| Remeasurement |
|
63,305 |
|
1,715 |
|
138,824 |
|
40,699 |
|
244,543 |
| Depreciation |
|
(63,113) |
|
(17,914) |
|
(175,799) |
|
(27,014) |
|
(283,840) |
| Write-offs |
|
(680) |
|
|
|
(10,028) |
|
|
|
(10,708) |
| Balance at December 31, 2025 |
|
726,355 |
|
64,117 |
|
130,335 |
|
38,209 |
|
959,016 |
| Cost |
|
996,234 |
|
143,181 |
|
431,606 |
|
140,143 |
|
1,711,164 |
| Accumulated depreciation |
|
(269,879) |
|
(79,064) |
|
(301,271) |
|
(101,934) |
|
(752,148) |
| Balance at December 31, 2025 |
|
726,355 |
|
64,117 |
|
130,335 |
|
38,209 |
|
959,016 |
|