XML 100 R65.htm IDEA: XBRL DOCUMENT v3.24.1.1.u2
Loans and financing (Tables)
12 Months Ended
Dec. 31, 2023
Disclosure of detailed information about borrowings [abstract]  
Schedule of Loans and Financing
DescriptionAverage nominal rate p.a.Effective rateMaturityDecember 31,
2022
Funding
(–) costs
Transfers(a)
Payment of principalPayment of interestInterest incurredForeign currency exchange
Effects of restriction(b)
Amortized costDecember 31,
2023
Principal payableInterest PayableAmortized costDecember 31,
2023
In foreign currency – US$
Senior notes – 20245.9 %6.3 %Oct-242,097,402 — (1,596,972)— (92,985)76,569 (157,024)1,212 3,897 332,099 329,472 3,441 (814)332,099 
Senior notes – 20267.3 %7.8 %Jun-263,095,665 — (2,725,010)— (126,950)121,218 (253,595)34,278 6,966 152,572 153,701 464 (1,593)152,572 
Senior notes – 2028
11.9 %13.5 %Aug-28— 3,643,382 186,005 — (173,450)218,885 31,138 — 16,771 3,922,731 4,051,093 42,960 (171,322)3,922,731 
Senior notes – 2029
11.5 %11.5 %May-29— — 1,410,967 (277,961)(52,893)65,165 20,267 — — 1,165,545 1,153,751 11,794 — 1,165,545 
Senior notes – 2030
10.9 %10.9 %May-30— — 2,725,010 — (112,453)140,308 24,648 — — 2,777,513 2,750,921 26,592 — 2,777,513 
Aircraft, engines and others6.5 %9.3 %Mar-29731,224 — (1,067)(402,994)(42,727)47,720 (53,401)— 5,524 284,279 283,965 1,808 (1,494)284,279 
Sofr 1M + 4.6%
10.0 %May-26— 79,222 — — — 196 (332)— — 79,086 78,890 196 — 79,086 
5,924,291 3,722,604 (1,067)(680,955)(601,458)670,061 (388,299)35,490 33,158 8,713,825 8,801,793 87,255 (175,223)8,713,825 
In local currency – R$
Working capital
CDI + 3.1 %
CDI +3,1 %Feb-24496,997 301,098 — (770,795)(59,807)58,454 — — 1,544 27,491 27,190 301 — 27,491 
Sep-252,675 — — (546)(155)183 — — — 2,157 2,157 — — 2,157 
— 
Debentures
CDI + 5.4 %
16.3 %Dec-28747,170 585,661 — (431,530)(123,907)131,629 — — 10,049 919,072 913,521 28,409 (22,858)919,072 
— 
Aircraft, engines and others
Selic +5.5 %
17.4 %May-2519,284 — — (4,697)(4,714)2,868 — — 30 12,771 12,851 — (80)12,771 
6.3 %6.3 %Mar-2742,282 — — (18,600)(2,111)1,912 — — 113 23,596 23,596 — — 23,596 
— 
1,308,408 886,759 — (1,226,168)(190,694)195,046 — — 11,736 985,087 979,315 28,710 (22,938)985,087 
Total in R$7,232,699 4,609,363 (1,067)(1,907,123)(792,152)865,107 (388,299)35,490 44,894 9,698,912 9,781,108 115,965 (198,161)9,698,912 
Current 1,112,940 1,100,051 1,100,051 
Non-current 6,119,759 8,598,861 8,598,861 
(a)The balance of transfers are between “Loans and financing” and “Leases”.
(b)Refers mainly to the acceleration of the amortization of funding costs considered extinguished in accordance with the requirements of paragraph 3.3.2 of IFRS 9 Financial instruments, which determines that a substantial modification of the terms of a debt instrument, or a portion thereof, will be accounted for with an extinguishment of such instrument.
Description
Average
nominal rate p.a.
Effective rateMaturityDecember 31,
2021
Funding
(–) costs
Payment of principalPayment of interestInterest incurredForeign currency exchangeAmortized costDecember 31, 2022Principal payableInterest accruedAmortized costDecember 31, 2022
In foreign currency – US$
Senior notes – 20245.9 %6.3 %Oct-242,236,910 — — (120,924)120,487 (146,308)7,237 2,097,402 2,087,079 21,798 (11,475)2,097,402 
Senior notes – 2026
7.3 %7.8 %Jun-263,298,018 — — (227,525)222,675 (208,927)11,424 3,095,665 3,130,620 9,457 (44,412)3,095,665 
Aircraft and engines6.0 %9.3 %Mar-291,096,955 — (306,668)(43,061)52,940 (74,467)5,525 731,224 733,697 4,669 (7,142)731,224 
Libor 3M + 2.6 %
Libor 3M + 2.6 %
Mar-221,561 — (1,428)— (139)— — — — — — 
6,633,444 — (308,096)(391,510)396,108 (429,841)24,186 5,924,291 5,951,396 35,924 (63,029)5,924,291 
In local currency – R$
Working capital
CDI +3.9 %
18.6 %Feb-24643,699 227,467 (369,623)(108,887)104,030 — 311 496,997 495,631 1,798 (432)496,997 
2.9 %2.9 %Sep-2523,202 — (20,728)(1,031)1,232 — — 2,675 2,648 27 — 2,675 
Debentures(a)
CDI + 5.0 %
16.3 %Dec-27733,017 (12,308)(74,056)(50,908)147,029 — 4,396 747,170 694,921 70,820 (18,571)747,170 
Aircraft and engines
Selic + 5.5 %
17.4 %May-2528,038 — (8,350)(4,374)3,910 — 60 19,284 19,386 18 (120)19,284 
6.2 %
CDI + 6.2 %
Mar-2784,330 — (42,324)(3,863)4,017 — 122 42,282 42,397 (122)42,282 
1,512,286 215,159 (515,081)(169,063)260,218 — 4,889 1,308,408 1,254,983 72,670 (19,245)1,308,408 
Total in R$8,145,730 215,159 (823,177)(560,573)656,326 (429,841)29,075 7,232,699 7,206,379 108,594 (82,274)7,232,699 
Current984,266 1,112,940 1,112,940 
Non-current 7,161,464 6,119,759 6,119,759 
(a)The amount of R$12,308 refers to costs to be amortized due to the renegotiation of the debentures.
18.3Schedule of amortization of long-term debt
December 31,
Description20232022
2023— 1,112,940 
20241,100,051 2,397,036 
2025222,201 234,919 
2026355,930 3,306,081 
2027116,146 172,205 
After 20277,904,584 9,518 
9,698,912 7,232,699 
Current1,100,051 1,112,940 
Non-current8,598,861 6,119,759 
Summary of debt exchange
DescriptionTotal principal amount offered for exchange US$% exchanged
5.9% Senior notes 2024331,945 83.0 %
7.3% Senior notes 2026568,252 94.7 %
Total900,197 90.0 %
Covenants
As of December 31, 2023, the Company has loans and financing subject to covenants related to the indebtedness level and the debt service coverage ratio.
Covenant related to:Restrictive clause
relating to:
Frequency of measurementIndicators for the measurementReached
9th and 10th issue of debenturesAnnual(i) Adjusted debt service coverage ratio (DSCR).
(ii) Financial leverage .
(i) equal to or greater than 1.2
(ii) less than or equal to 6.5 in 2023; 5.0 in 2024 and 2025; and 4.5 in 2026 and 2027.
Waiver
11th issue of debenturesAnnual(i) index obtained by adjusted net debt/adjusted EBITDA.
(i) financial leverage less than or equal to 3.75%.as of December 31, 2023
Reached
Aircraft financingAnnual(i) Adjusted debt service coverage ratio (DSCR); and
(ii) Financial leverage.
(i) equal to or greater than 1.2; and
(ii) less than or equal to 6.5.
Waiver
Engine maintenance financing
Quarterly/Annual(i) Adjusted debt service coverage ratio (DSCR); and
(ii) Financial leverage.
(i) equal to or greater than 1.2; and
(ii) less than or equal to 5.5.
Waiver