Loans and Financing (Tables)
|
12 Months Ended |
Dec. 31, 2025 |
| Loans and Financing [Abstract] |
|
| Schedule of Loans and Financing |
There were no breaches of financial covenants during the reporting period. | | | Average | | | | | | | Payment terms / | | Current | | | Non-current | | | Type | | annual
interest rate | | | Currency | | Index | | non-current debt | | December 31, 2025 | | | December 31, 2024 | | | December 31, 2025 | | | December 31, 2024 | | | Foreign currency | | | | | | | | | | | | | | | | | | | | | | | | | | | | ACC - Advances on exchange contracts | | | 5.94 | % | | USD | | — | | 2025 | | | — | | | | 1,015,010 | | | | — | | | | — | | | Prepayment | | | 5.69 | % | | USD | | SOFR | | 2025 - 27 | | | — | | | | 100,296 | | | | — | | | | — | | | FINIMP – Import Financing | | | 6.03 | % | | USD and EUR | | Euribor | | 2025 | | | — | | | | 614 | | | | — | | | | — | | | Working capital - Dollar | | | 3.99 | % | | USD | | SOFR | | 2030 | | | 9,859 | | | | 6,238 | | | | 1,832 | | | | 2,223 | | | CRA - Agribusiness Credit Receivable Certificates | | | 5.36 | % | | USD | | — | | 2029 | | | 712 | | | | 719 | | | | 65,478 | | | | 65,189 | | | CRA - Agribusiness Credit Receivable Certificates | | | 5.30 | % | | USD | | — | | 2029 | | | 510 | | | | — | | | | 18,788 | | | | — | | | CRA - Agribusiness Credit Receivable Certificates | | | 5.49 | % | | USD | | — | | 2035 | | | 518 | | | | — | | | | 20,024 | | | | — | | | Export credit note | | | 4.94 | % | | USD | | SOFR | | 2026 | | | 254,903 | | | | 102,367 | | | | — | | | | — | | | Others | | | 6.84 | % | | Several | | Several | | Several | | | 1,026 | | | | 3,584 | | | | 1,967 | | | | 1,691 | | | | | | | | | | | | | | | | 267,528 | | | | 1,228,828 | | | | 108,089 | | | | 69,103 | | | Local currency | | | | | | | | | | | | | | | | | | | | | | | | | | | | FINAME | | | 6.00 | % | | BRL | | — | | 2025 | | | — | | | | 5 | | | | — | | | | — | | | Notes 2.50% JBS Lux 2027 | | | 2.50 | % | | USD | | — | | 2027 | | | 1,207 | | | | 11,458 | | | | 105,257 | | | | 990,319 | | | Notes 5.13% JBS Lux 2028 | | | 5.13 | % | | USD | | — | | 2028 | | | — | | | | 19,085 | | | | — | | | | 889,288 | | | Notes 6.5% JBS Lux 2029 | | | 6.50 | % | | USD | | — | | 2029 | | | — | | | | 934 | | | | — | | | | 69,842 | | | Notes 3.00% JBS Lux 2029 | | | 3.00 | % | | USD | | — | | 2029 | | | 7,350 | | | | 7,399 | | | | 591,547 | | | | 588,860 | | | Notes 5.50% JBS Lux 2030 | | | 5.50 | % | | USD | | — | | 2030 | | | — | | | | 31,312 | | | | — | | | | 1,241,293 | | | Notes 3.75% JBS Lux 2031 | | | 3.75 | % | | USD | | — | | 2031 | | | 1,438 | | | | 1,489 | | | | 489,565 | | | | 488,985 | | | Notes 3.00% JBS Lux 2032 | | | 3.00 | % | | USD | | — | | 2032 | | | 3,667 | | | | 3,750 | | | | 984,999 | | | | 982,670 | | | Notes 3.63% JBS Fin 2032 | | | 3.63 | % | | USD | | — | | 2032 | | | 15,998 | | | | 16,096 | | | | 957,352 | | | | 955,546 | | | Notes 5.75% JBS Lux 2033 | | | 5.75 | % | | USD | | — | | 2033 | | | 23,356 | | | | 23,621 | | | | 1,630,496 | | | | 1,626,266 | | | Notes 6.75% JBS Lux 2034 | | | 6.75 | % | | USD | | — | | 2034 | | | 29,387 | | | | 30,068 | | | | 1,487,988 | | | | 1,485,757 | | | Notes 5,95% JBS USA 2035 | | | 5.95 | % | | USD | | — | | 2035 | | | 11,404 | | | | — | | | | 987,336 | | | | — | | | Notes 5,50% JBS Lux 2036 | | | 5.50 | % | | USD | | — | | 2036 | | | 33,611 | | | | — | | | | 1,231,402 | | | | — | | | Notes 4.38% JBS Lux 2052 | | | 4.38 | % | | USD | | — | | 2052 | | | 16,078 | | | | 16,188 | | | | 888,144 | | | | 887,691 | | | Notes 6.50% JBS Lux 2052 | | | 6.50 | % | | USD | | — | | 2052 | | | 7,826 | | | | 8,106 | | | | 1,526,891 | | | | 1,526,099 | | | Notes 7.25% JBS Lux 2053 | | | 7.25 | % | | USD | | — | | 2053 | | | 7,975 | | | | 8,038 | | | | 883,791 | | | | 883,217 | | | Notes 6.38% JBS USA 2055 | | | 6.38 | % | | USD | | — | | 2055 | | | 16,469 | | | | — | | | | 730,804 | | | | — | | | Notes 6.25% JBS Lux 2056 | | | 6.25 | % | | USD | | — | | 2056 | | | 38,194 | | | | — | | | | 1,235,094 | | | | — | | | Notes 6.38% JBS Lux 2066 | | | 6.38 | % | | USD | | — | | 2066 | | | 31,167 | | | | — | | | | 984,113 | | | | — | | | Notes 4.25% PPC 2031 | | | 4.25 | % | | USD | | — | | 2031 | | | 6,955 | | | | 7,577 | | | | 787,139 | | | | 844,203 | | | Notes 3.50% PPC 2032 | | | 3.50 | % | | USD | | — | | 2032 | | | 10,320 | | | | 10,413 | | | | 892,925 | | | | 892,253 | | | Notes 6.25% PPC 2033 | | | 6.25 | % | | USD | | — | | 2033 | | | 28,508 | | | | 30,285 | | | | 910,910 | | | | 966,001 | | | Notes 6.88% PPC 2034 | | | 6.88 | % | | USD | | — | | 2034 | | | 4,201 | | | | 4,201 | | | | 487,594 | | | | 486,078 | | | Working capital - Euros | | | 2.15 | % | | EUR | | Euribor | | 2026 - 28 | | | 38,159 | | | | 21,789 | | | | 14,343 | | | | 8,684 | | | Working capital - Pounds | | | 5.65 | % | | GBP | | — | | 2026 | | | 9,557 | | | | — | | | | — | | | | — | | | Export credit note | | | 13.48 | % | | BRL | | CDI | | 2025 - 30 | | | — | | | | 858 | | | | — | | | | 847 | | | CDC - Direct Consumer Credit | | | 16.33 | % | | BRL | | — | | 2026 | | | 907 | | | | 9,346 | | | | — | | | | 815 | | | Livestock financing | | | 9.00 | % | | BRL | | — | | 2035 | | | 211 | | | | — | | | | 10,904 | | | | — | | | Livestock financing - Pre | | | 14.90 | % | | BRL | | CDI | | 2026 | | | 114,282 | | | | 341,493 | | | | — | | | | — | | | Livestock financing | | | 14.90 | % | | BRL | | CDI | | 2026 | | | 410 | | | | — | | | | — | | | | — | | | CRA - Agribusiness Receivables Certificate | | | 15.70 | % | | BRL | | CDI | | 2028 | | | 2,319 | | | | 1,522 | | | | 51,912 | | | | 46,128 | | | CRA - Agribusiness Receivables Certificate | | | 7.03 | % | | BRL | | IPCA | | 2029 - 65 | | | 26,262 | | | | 9,893 | | | | 2,138,931 | | | | 1,172,172 | | | PPC Term Loan Revolving Credit Facility | | | 3.50 | % | | USD | | — | | — | | | 33,701 | | | | — | | | | — | | | | — | | | Commercial Paper | | | 5.10 | % | | — | | — | | 2025 | | | — | | | | 202,144 | | | | — | | | | — | | | Others | | | 4.52 | % | | Several | | Several | | — | | | 44,638 | | | | 38,327 | | | | 139,957 | | | | 140,454 | | | | | | | | | | | | | | | | 565,557 | | | | 855,397 | | | | 20,149,394 | | | | 17,173,468 | | | | | | | | | | | | | | | | 833,085 | | | | 2,084,225 | | | | 20,257,483 | | | | 17,242,571 | |
|
| Schedule of Non-Current Portion of the Principal Payment of Loans and Financing |
The
non-current portion of the principal payment schedule of loans and financing is as follows:
| Maturity | |
December
31,
2025 | | |
December
31,
2024 | |
| 2026 | |
| — | | |
| 37,853 | |
| 2027 | |
| 137,161 | | |
| 1,008,400 | |
| 2028 | |
| 111,955 | | |
| 982,940 | |
| 2029 | |
| 645,008 | | |
| 705,753 | |
| 2030 | |
| 149,450 | | |
| 1,365,829 | |
| Maturities
after 2030 | |
| 19,213,909 | | |
| 13,141,796 | |
| | |
| 20,257,483 | | |
| 17,242,571 | |
|
| Schedule of Debt Covenant Restrictions |
The
Group was in compliance with all of its financial covenant restrictions at December 31, 2025.
| Type | Issuer and guarantors | Covenants / Guarantees | Events of default | | JBS USA Revolving Credit Facility | Issuer:
-JBS N.V.; -JBS USA Food Company Holdings; -JBS Australia Pty. Ltd.;
-JBS Food Canada ULC. . Guarantors: The Issuers | Usual and customary for investment grade facilities of this type and subject to customary exceptions, but limited to: (i) incurrence of “priority debt”, (ii) liens; (iii) fundamental changes, (iv) sale lease-backs, (v) sales of all or substantially all of the assets of the Borrowers and their subsidiaries, (vi) changes in line of business and (vii) changes in fiscal year. The credit agreement also requires compliance with a minimum interest coverage ratio of 3.0:1.0 (the “Financial Maintenance Covenant”). The Borrowers may give collateral cure notice to the administrative agent, electing to provide full unconditional guarantee perfected by first priority security interest in substantially all US assets. From and after the collateral cure date the financial maintenance covenant shall no longer be in effect, availability under the Revolving Credit Facility shall be limited to collateral coverage and there shall be limitations on 1) liens, 2) indebtedness, 3) sales and other dispositions of assets, 4) dividends, distributions and other payments in respect of equity interest, 5) investments, acquisitions, loans and advances, and 6) voluntary prepayments, redemptions or repurchases of unsecured subordinated material indebtedness. In each case, clauses 1 to 6 are subject to certain exceptions which can be material. | The facility contains customary events of default. (1) |
| Type | Issuer and guarantors | Covenants / Guarantees | Events of default |
Notes 2.50% JBS Lux 2027 Notes 5,13% JBS Lux 2028 Notes 6,50% JBS Lux 2029 Notes 3,00% JBS Lux 2029 Notes 5,50% JBS Lux 2030 Notes 3.75% JBS Lux 2031 Notes 3,00% JBS Lux 2032 Notes 3.63% JBS Lux 2032 Notes 5,75% JBS Lux 2033 Notes 6,75% JBS Lux 2034 Notes 5,95% JBS USA 2035 Notes 5,50% JBS Lux 2036 Notes 4,38% JBS Lux 2052 Notes 6,50% JBS Lux 2052 Notes 7,25% JBS Lux 2053 Notes 6,38% JBS USA 2055 Notes 6,25% JBS Lux 2056 Notes 6,38% JBS Lux 2066 | Issuer: -JBS N.V.; -JBS USA Food Company Holdings; -JBS Australia Pty. Ltd.; -JBS Food Canada ULC. | These notes contain restrictive covenants applicable to the Group including limitation on liens, limitation on sale and leaseback transactions, limitation on merger, consolidation and sale of assets. These limitations are subject to certain exceptions, which can be material. | The notes customary events of default.(1) |
| Type | Issuer and guarantors | Covenants / Guarantees | Events of default |
Notes 4,25% PPC 2031 Notes 3,50% PPC 2032 Notes 6,25% PPC 2033 Notes 6,88% PPC 2034 | Issuer: -Pilgrim’s Pride Corporation. Guarantor: -Pilgrim’s Pride Corporation of West Virginia, Inc.; | All notes issued constitute senior unsecured obligations and share a common contractual structure. Interest is payable on a semiannual basis, and the notes bear fixed coupon rates that remain in effect until their respective maturities, unless subject to a step-up mechanism linked to sustainability targets. In general, the notes provide for optional early redemption at the issuer’s discretion, typically subject to the payment of a make-whole premium or, in the case of longer-dated series, pursuant to customary call option provisions. These notes contain restrictive covenants applicable to the Issuer and its Significant subsidiaries including limitation on liens, limitation on sale and leaseback transactions, limitation on merger, consolidation and sale of assets. These limitations are subject to certain exceptions, which can be material. | The notes customary events of default.(1) | PPC Revolving Credit Facility | Borrowers: -Pilgrim’s Pride Corporation; -To-Ricos Ltd.; -To-Ricos Distribution, LTD. | On October 4, 2023, PPC and certain of its subsidiaries entered into an unsecured Revolving Credit Agreement with CoBank, ACB as administrative agent and other involved lenders that replaced the 2021 U.S. Credit Facility. The credit agreement increased its availability under the revolving loan commitment from US$800.0 million to US$850.0 million, in addition to changes to clauses and the extension of the maturity date from August 2026 to October 2028. The RCF (Revolving Credit Facility) also requires compliance with a minimum interest coverage ratio of 3.50:1.00 (the “Financial Maintenance Covenant”). The Borrowers may give collateral cure notice to the administrative agent, electing to provide full unconditional guarantee perfected by first priority security interest in substantially all U.S. assets. From and after the collateral cure date the financial maintenance covenant shall no longer be in effect, availability under the RCF shall be limited to collateral coverage, may be subject to a minimum fixed charge coverage ratio if utilization is above 80% and there shall be limitation on 1) liens, 2) indebtedness, 3) sales and other dispositions of assets, 4) dividends, distributions, and other payments in respect of equity interest, 5) investments, acquisitions, loans and advances, and 6) voluntary prepayments, redemptions or repurchases of unsecured subordinated material indebtedness. In each case, clauses 1 to 6 are subject to certain exceptions which can be material. | The facility also contains customary events of default. (1) |
| Type | Issuer and guarantors | Covenants / Guarantees | Events of default |
Moy Park Holdings (Europe) Limited Revolving Credit Facility | Borrowers: -Moy Park Limited; -Pilgrim’s Pride Limited; -Pilgrim’s Food Masters UK Limited; - Pilgrim’s Food Masters Ireland Limited; - Pilgrim’s Shared Services Limited. Guarantors: - Moy Park Limited; - Moy Park Holidings (Europe) Limited; - Consumer Foods Van Sales Limited; - Onix Investments UK Limited; - Rollover Limited; - Oakhouse Limited; - Attleborough Foods Limited; - Noon Products Limited; - Spurway Foods Limited; - Pilgrim’s Pride Limited. | The RCF requires compliance with a minimum interest coverage ratio of 3.00:1.00 and Leverage ratio shall not exceed 3.00:1.00 as applicable to borrowers. Customary covenants that may limit Moy Park Holdings (Europe) Limited ability and the ability of Borrowers or Guarantors to, among other things: - sell or dispose of certain assets; - change the general nature of the core business of the company; - incur certain additional indebtedness; - declare certain dividends, share premiums, or repurchases of equity. | The facility also contains customary events of default. (1) | Primo ANZ credit facility | Borrowers: - Primo Foods Pty Ltd. Guarantors: - Industry Park Pty Ltd; -Primo Foods Pty Ltd; -Australian Consolidated Food Holdings Pty Limited; -Australian Consolidated Food Investments Pty Limited; -Primo Group Holdings Pty Limited; -Primo Meats Pty Ltd; -Hans Continental Smallgoods Pty Ltd; -P& H Investments 1 Pty Ltd; -Hunter Valley Quality Meats Pty Limited; -Seven Point Pork Pty Ltd; -P&H Investments 2 Pty Ltd; -Primo Retail Pty Ltd; -Primo Meats Admin Pty Ltd; -Premier Beehive Holdco Pty Ltd; -Premier Beehive NZ. | Customary covenants that may limit Primo’s ability and the ability of certain subsidiaries to, among other things: - sell or dispose of certain assets; - change the general nature of the core business of the Group; - incur certain additional indebtedness; - declare certain dividends, share premiums, or repurchases of equity. | The facility also contains customary events of default. (1) |
| Type | Issuer and guarantors | Covenants / Guarantees | Events of default |
| Huon credit facility | Borrowers: Huon Aquaculture Group Limited Guarantors: -Industry Park Pty Ltd; -Huon Aquaculture Group Limited; -Huon Aquaculture Company Pty Ltd; -Springs Smoked Seafoods Pty Ltd; -Springfield Hatcheries Pty Ltd; -Huon Ocean Trout Pty Ltd; -Meadow Bank Hatchery Pty Ltd; -Morrison’s Seafood Pty Ltd; -Southern Ocean Trout Pty Ltd; -Huon Shellfish Co Pty Ltd; -Spring Smoked Salmon Pty Ltd; -Huon Salmon Pty Ltd; -Huon Smoked Salmon Pty Ltd; -Huon Smoked Seafoods Pty Ltd; -Huon Seafoods Pty Ltd; -Huon Tasmanian Salmon Pty Ltd. | Customary covenants that may limit Huon’s ability and the ability of certain subsidiaries to, among other things: - sell or dispose of certain assets; - change the general nature of the core business of the Group; - incur certain additional indebtedness; - declare certain dividends, share premiums, or repurchases of equity. | The facility also contains customary events of default. (1) | | Credit facility JBS Australia & Rivalea | Borrowers: -JBS Australia Pty Limited; -Rivalea (Australia) Pty Ltd. Guarantors: -JBS Australia Pty Limited; -Diamond Valley Pork Pty Ltd; -Oxdale Dairy Enterprise Pty Ltd; -Rivalea (Australia) Pty Ltd; Industry Park Pty Ltd. | Customary covenants that may limit JBS Australia´s and Rivalea’s ability and the ability of certain subsidiaries to, among other things: - sell or dispose of certain assets; - change the general nature of the core business of the Group; - incur certain additional indebtedness; - declare certain dividends, share premiums, or repurchases of equity. | The facility also contains customary events of default. (1) |
| Type | Issuer and guarantors | Covenants / Guarantees | Events of default |
Credit facility | Borrowers: -Andrews Meat Industries Pty Ltd. | Customary covenants that may limit JBS AMI ability and the ability of certain subsidiaries to, among other things: - sell or dispose of certain assets; - change the general nature of the core business of the Group; - incur certain additional indebtedness; - declare certain dividends, share premiums, or repurchases of equity. | The facility also contains customary events of default. (1) | Credit facility | Borrowers: -White Stripe Foods Pty Ltd. | Customary covenants that may limit JBS WSF ability and the ability of certain subsidiaries to, among other things: - sell or dispose of certain assets; - change the general nature of the core business of the Group. | The facility also contains customary events of default. (1) | Credit facility Mexico | Borrowers: Pilgrim’s
Pride, S. de R.L. de C.V. Guarantors: Avícola
Pilgrim’s Pride de México, S.A. de C.V. | Customary covenants that may limit the Borrower´s ability to realize new investments and be a guarantor for third party loans, change the general nature of the core business of the company or line of business and initiate the liquidation process. These limitations are subject to certain exceptions, which may be material | The facility also contains customary events of default. (1) | Commercial Paper | Issuer: - JBS N.V.; - JBS USA Food Company Holdings (JBS USA); - JBS USA Foods Group Holdings, Inc. (JBS USA). | On December 10, 2024, the Group began issuing commercial paper allowing us to borrow funds for up to 397 days at competitive interest rates which vary based on the term of the notes. As of December 31, 2024, outstanding borrowings were $202.1 million, net of the related discount on issuance. The weighted average interest rate on the commercial paper outstanding was 5.1% with maturities of less than 30 days. | The facility also contains customary events of default. (1) |
8° issuance of debentures CRA 9° issuance of debentures CRA 10° issuance of debentures CRA 11° issuance of debentures CRA | Borrowers: JBS S.A | Standard contractual restrictions that may limit the Group’s ability, among other things, to: -create liens; -sell or transfer to third parties all or substantially all assets; -carry out spin-offs, mergers or incorporations of the Group and/or its Subsidiaries by third parties; -pay dividends if the issuer is in default with respect to any of its pecuniary obligations under the indenture | The facility contains customary events of default. (1) |
1° issuance of Agribusiness Receivables Certificate (CRA) | Borrowers: Seara Alimentos Ltda. Guarantors: JBS S.A | Standard contractual restrictions that may limit the Group’s ability, among other things, to: -create liens; -sell or transfer to third parties all or substantially all assets; -carry out spin-offs, mergers or incorporations of the Group and/or its Subsidiaries by third parties; -pay dividends if the issuer is in default with respect to any of its pecuniary obligations under the indenture | The facility contains customary events of default. (1) | 2° issuance of Agribusiness Receivables Certificate (CRA) | 3° issuance of Agribusiness Receivables Certificate (CRA) | 4° issuance of Agribusiness Receivables Certificate (CRA) | Borrowers:
Seara Alimentos
Ltda.
Guarantors:
JBS S.A
JBS N.V.
| Standard contractual restrictions that may limit the Group's ability, among other things, to:
-create liens;
-sell or
transfer to third parties all or substantially all assets;
-carry out
spin-offs, mergers or incorporations of the Group and/or its Subsidiaries by third parties;
-pay dividends
if the issuer is in default with respect to any of its pecuniary obligations under the indenture | The facility contains customary events of default. (1) |
|
| Schedule of Movement of Liabilities to Cash Flows Arising From Financing Activities |
16.6
Reconciliation of movement of liabilities to cash flows arising from financing activities
| | |
Margin cash withdrawals/ investments | | |
Loans and financing | | |
Lease liabilities | | |
Derivatives paid/received | | |
Profit reserves/Other liabilities | | |
Non- controlling interests | | |
Total | |
| Balance at January 1, 2025 | |
| 136,554 | | |
| (19,326,796 | ) | |
| (1,734,029 | ) | |
| (181,598 | ) | |
| (4,174,474 | ) | |
| (1,039,899 | ) | |
| (26,320,242 | ) |
| Change in margin cash | |
| 16,576 | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| 16,576 | |
| Proceeds from loans and financing | |
| — | | |
| (10,087,277 | ) | |
| — | | |
| — | | |
| — | | |
| — | | |
| (10,087,277 | ) |
| Repayments of loans and financing | |
| — | | |
| 8,752,762 | | |
| — | | |
| — | | |
| — | | |
| — | | |
| 8,752,762 | |
| Lease payments | |
| — | | |
| — | | |
| 432,516 | | |
| — | | |
| — | | |
| — | | |
| 432,516 | |
| Payments on derivatives | |
| — | | |
| — | | |
| — | | |
| 86,767 | | |
| — | | |
| — | | |
| 86,767 | |
| Dividends paid/Share repurchases | |
| — | | |
| — | | |
| — | | |
| — | | |
| 2,213,129 | | |
| — | | |
| 2,213,129 | |
| Dividends paid to non-nontrolling interests | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| 357,452 | | |
| 357,452 | |
| Net cash from financing activities | |
| 16,576 | | |
| (1,334,515 | ) | |
| 432,516 | | |
| 86,767 | | |
| 2,213,129 | | |
| 357,452 | | |
| 1,771,925 | |
| | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| Foreign exchange effect | |
| 17,371 | | |
| (217,186 | ) | |
| — | | |
| — | | |
| — | | |
| — | | |
| (199,815 | ) |
| Interest expense | |
| — | | |
| (1,287,124 | ) | |
| (104,257 | ) | |
| (215,347 | ) | |
| — | | |
| — | | |
| (1,606,728 | ) |
| Interest paid | |
| — | | |
| 1,069,783 | | |
| 50,331 | | |
| — | | |
| — | | |
| — | | |
| 1,120,114 | |
| Other non-cash movements | |
| (10,939 | ) | |
| 5,270 | | |
| (411,846 | ) | |
| 194,999 | | |
| 473,996 | | |
| (136,763 | ) | |
| 114,717 | |
| Balance at December 31, 2025 | |
| 159,562 | | |
| (21,090,568 | ) | |
| (1,767,285 | ) | |
| (115,179 | ) | |
| (1,487,349 | ) | |
| (819,210 | ) | |
| (25,120,029 | ) |
| | |
Margin cash withdrawals/ investments | | |
Loans and financing | | |
Lease liabilities | | |
Derivatives paid/received | | |
Profit reserves/Other liabilities | | |
Non- controlling interests | | |
Total | |
| Balance at January 1, 2024 | |
| 132,461 | | |
| (19,999,137 | ) | |
| (1,841,227 | ) | |
| (56,456 | ) | |
| (3,587,219 | ) | |
| (682,742 | ) | |
| (26,034,320 | ) |
| Change in margin cash | |
| (20,099 | ) | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| (20,099 | ) |
| Proceeds from loans and financing | |
| — | | |
| (2,976,300 | ) | |
| — | | |
| — | | |
| — | | |
| — | | |
| (2,976,300 | ) |
| Repayments of loans and financing | |
| — | | |
| 2,990,311 | | |
| — | | |
| — | | |
| — | | |
| — | | |
| 2,990,311 | |
| Lease payments | |
| — | | |
| — | | |
| 417,752 | | |
| — | | |
| — | | |
| — | | |
| 417,752 | |
| Payments on derivatives | |
| — | | |
| — | | |
| — | | |
| 231,969 | | |
| — | | |
| — | | |
| 231,969 | |
| Dividends paid/Share repurchases | |
| — | | |
| — | | |
| — | | |
| — | | |
| 759,301 | | |
| — | | |
| 759,301 | |
| Dividends paid to non-nontrolling interests | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| 11,910 | | |
| 11,910 | |
| Net cash from financing activities | |
| (20,099 | ) | |
| 14,011 | | |
| 417,752 | | |
| 231,969 | | |
| 759,301 | | |
| 11,910 | | |
| 1,414,844 | |
| | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| Foreign exchange effect | |
| (34,813 | ) | |
| 548,126 | | |
| 182,777 | | |
| 18,902 | | |
| — | | |
| | | |
| 714,992 | |
| Interest expense | |
| — | | |
| (1,155,157 | ) | |
| (104,177 | ) | |
| (502,644 | ) | |
| — | | |
| — | | |
| (1,761,978 | ) |
| Interest paid | |
| — | | |
| 1,265,361 | | |
| 55,346 | | |
| — | | |
| — | | |
| — | | |
| 1,320,707 | |
| Other non-cash movements | |
| 59,005 | | |
| — | | |
| (444,500 | ) | |
| 126,631 | | |
| (1,346,556 | ) | |
| (369,067 | ) | |
| (1,974,487 | ) |
| Balance at December 31, 2024 | |
| 136,554 | | |
| (19,326,796 | ) | |
| (1,734,029 | ) | |
| (181,598 | ) | |
| (4,174,474 | ) | |
| (1,039,899 | ) | |
| (26,320,242 | ) |
| | |
Margin cash withdrawals/ investments | | |
Loans and financing | | |
Lease liabilities | | |
Derivatives paid/received | | |
Profit reserves/Other liabilities | | |
Non- controlling interests | | |
Total | |
| Balance at January 1, 2023 | |
| 130,209 | | |
| (17,700,148 | ) | |
| (1,721,833 | ) | |
| 1,267 | | |
| (4,264,534 | ) | |
| (645,970 | ) | |
| (24,201,009 | ) |
| Change in margin cash | |
| 26,602 | | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| 26,602 | |
| Proceeds from loans and financing | |
| — | | |
| (9,035,710 | ) | |
| — | | |
| — | | |
| — | | |
| — | | |
| (9,035,710 | ) |
| Repayments of loans and financing | |
| — | | |
| 7,091,698 | | |
| — | | |
| — | | |
| — | | |
| — | | |
| 7,091,698 | |
| Lease payments | |
| — | | |
| — | | |
| 428,745 | | |
| — | | |
| — | | |
| — | | |
| 428,745 | |
| Payments on derivatives | |
| — | | |
| — | | |
| — | | |
| 12,745 | | |
| — | | |
| — | | |
| 12,745 | |
| Dividends paid/Share repurchases | |
| — | | |
| — | | |
| — | | |
| — | | |
| 447,979 | | |
| — | | |
| 447,979 | |
| Dividends paid to non-nontrolling interests | |
| — | | |
| — | | |
| — | | |
| — | | |
| — | | |
| 5,859 | | |
| 5,859 | |
| Net cash from financing activities | |
| 26,602 | | |
| (1,944,012 | ) | |
| 428,745 | | |
| 12,745 | | |
| 447,979 | | |
| 5,859 | | |
| (1,022,082 | ) |
| | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| Foreign exchange effect | |
| 2,679 | | |
| (278,236 | ) | |
| 3,186 | | |
| (91,568 | ) | |
| — | | |
| | | |
| (363,939 | ) |
| Interest expense | |
| — | | |
| (1,112,972 | ) | |
| (73,463 | ) | |
| 82,929 | | |
| — | | |
| — | | |
| (1,103,506 | ) |
| Interest paid | |
| — | | |
| 1,035,995 | | |
| (73,798 | ) | |
| — | | |
| — | | |
| — | | |
| 962,197 | |
| Other non-cash movements | |
| (27,029 | ) | |
| 236 | | |
| (404,064 | ) | |
| (61,829 | ) | |
| 229,336 | | |
| (42,631 | ) | |
| (305,981 | ) |
| Balance at December 31, 2023 | |
| 132,461 | | |
| (19,999,137 | ) | |
| (1,841,227 | ) | |
| (56,456 | ) | |
| (3,587,219 | ) | |
| (682,742 | ) | |
| (26,034,320 | ) |
|