| Schedule of Intangible Assets |
Intangible assets acquired in a business
combination are recognized at fair value based on valuation methodologies and techniques that often involve the use of a third-party valuation
firm’s expertise to calculate estimates of discounted cash flows. Intangible assets are composed as follows:
| | |
| |
Net amount | |
| | |
Useful life | |
December 31, 2025 | | |
December 31, 2024 | |
| Trademarks | |
Undefined | |
| 1,102,299 | | |
| 1,025,095 | |
| Trademarks | |
2 to 20 years | |
| 295,217 | | |
| 293,519 | |
| Software | |
2 to 15 years | |
| 33,339 | | |
| 30,611 | |
| Water rights | |
Undefined | |
| 11,558 | | |
| 11,302 | |
| Customer relationships | |
3 to 20 years | |
| 358,275 | | |
| 408,149 | |
| Supplier contract | |
7 to 17 years old | |
| 18,513 | | |
| 20,548 | |
| Other | |
2 to 17 years old | |
| 6,391 | | |
| 13,975 | |
| | |
| |
| 1,825,592 | | |
| 1,803,199 | |
|
| Schedule of Intangible Assets |
Changes in intangible assets:
| | |
Balance at January 1, 2025 | | |
Additions (1) | | |
Disposals | | |
Amortization | | |
Exchange rate variation | | |
Balance at December 31, 2025 | |
| Amortizing: | |
| | |
| | |
| | |
| | |
| | |
| |
| Trademarks | |
| 293,519 | | |
| 966 | | |
| — | | |
| (29,338 | ) | |
| 30,070 | | |
| 295,217 | |
| Software | |
| 30,611 | | |
| 7,852 | | |
| (1,408 | ) | |
| (7,295 | ) | |
| 3,579 | | |
| 33,339 | |
| Customer relationships | |
| 408,149 | | |
| 2,126 | | |
| (735 | ) | |
| (67,713 | ) | |
| 16,448 | | |
| 358,275 | |
| Supplier contracts | |
| 20,548 | | |
| — | | |
| — | | |
| (3,660 | ) | |
| 1,625 | | |
| 18,513 | |
| Others | |
| 13,975 | | |
| 2,281 | | |
| (4,565 | ) | |
| (6,823 | ) | |
| 1,523 | | |
| 6,391 | |
| Non-amortizing: | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| Trademarks | |
| 1,025,095 | | |
| 608 | | |
| — | | |
| — | | |
| 76,596 | | |
| 1,102,299 | |
| Water rights | |
| 11,302 | | |
| — | | |
| — | | |
| — | | |
| 256 | | |
| 11,558 | |
| | |
| 1,803,199 | | |
| 13,833 | | |
| (6,708 | ) | |
| (114,829 | ) | |
| 130,097 | | |
| 1,825,592 | |
| | |
Balance at January 1, 2024 | | |
Additions | | |
Disposals | | |
Amortization | | |
Exchange rate variation | | |
Balance at December 31, 2024 | |
| Amortizing: | |
| | |
| | |
| | |
| | |
| | |
| |
| Trademarks | |
| 341,183 | | |
| 689 | | |
| — | | |
| (28,920 | ) | |
| (19,433 | ) | |
| 293,519 | |
| Software | |
| 24,941 | | |
| 19,045 | | |
| (28 | ) | |
| (6,294 | ) | |
| (7,053 | ) | |
| 30,611 | |
| Customer relationships | |
| 486,166 | | |
| — | | |
| — | | |
| (72,137 | ) | |
| (5,880 | ) | |
| 408,149 | |
| Supplier contracts | |
| 28,077 | | |
| — | | |
| — | | |
| (3,715 | ) | |
| (3,814 | ) | |
| 20,548 | |
| Others | |
| 1,044 | | |
| 14,566 | | |
| (506 | ) | |
| (232 | ) | |
| (897 | ) | |
| 13,975 | |
| Non-amortizing: | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| Trademarks | |
| 1,092,793 | | |
| 563 | | |
| — | | |
| — | | |
| (68,261 | ) | |
| 1,025,095 | |
| Water rights | |
| 11,391 | | |
| 214 | | |
| — | | |
| — | | |
| (303 | ) | |
| 11,302 | |
| | |
| 1,985,595 | | |
| 35,077 | | |
| (534 | ) | |
| (111,298 | ) | |
| (105,641 | ) | |
| 1,803,199 | |
| | |
Balance at January 1, 2023 | | |
Additions | | |
Disposals | | |
Amortization | | |
Exchange rate variation | | |
Balance at December 31, 2023 | |
| Amortizing: | |
| | |
| | |
| | |
| | |
| | |
| |
| Trademarks | |
| 315,912 | | |
| 35,496 | | |
| — | | |
| (24,166 | ) | |
| 13,941 | | |
| 341,183 | |
| Software | |
| 21,079 | | |
| 7,527 | | |
| (12 | ) | |
| (5,121 | ) | |
| 1,468 | | |
| 24,941 | |
| Customer relationships | |
| 549,705 | | |
| 2,370 | | |
| (2,434 | ) | |
| (74,213 | ) | |
| 10,738 | | |
| 486,166 | |
| Supplier contracts | |
| 30,509 | | |
| — | | |
| — | | |
| (3,822 | ) | |
| 1,390 | | |
| 28,077 | |
| Others | |
| 833 | | |
| 501 | | |
| (28 | ) | |
| (275 | ) | |
| 13 | | |
| 1,044 | |
| Non-amortizing: | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| Trademarks | |
| 1,050,106 | | |
| 367 | | |
| — | | |
| — | | |
| 42,320 | | |
| 1,092,793 | |
| Water rights | |
| 11,347 | | |
| — | | |
| — | | |
| — | | |
| 44 | | |
| 11,391 | |
| | |
| 1,979,491 | | |
| 46,261 | | |
| (2,474 | ) | |
| (107,597 | ) | |
| 69,914 | | |
| 1,985,595 | |
| (1) | Of the total amount of additions, US$2,131 refers to the acquisition
of JBS Terminais Ltda. |
|