| Schedule of Consolidated Statements of Financial Position |
Consolidated statements of financial position:
| | |
December 31, 2025 | |
| | |
Restricted subsidiaries | | |
Unrestricted subsidiaries | | |
Eliminations | | |
Total | |
| ASSETS | |
| | |
| | |
| | |
| |
| CURRENT ASSETS | |
| | |
| | |
| | |
| |
| Cash and cash equivalents | |
| 3,921,730 | | |
| 643,406 | | |
| — | | |
| 4,565,136 | |
| Margin cash | |
| 159,048 | | |
| 514 | | |
| — | | |
| 159,562 | |
| Trade accounts receivable | |
| 3,055,286 | | |
| 1,188,544 | | |
| (11,906 | ) | |
| 4,231,924 | |
| Dividends receivable | |
| 1,465 | | |
| — | | |
| — | | |
| 1,465 | |
| Inventories | |
| 4,949,488 | | |
| 1,157,677 | | |
| — | | |
| 6,107,165 | |
| Biological assets | |
| 1,288,243 | | |
| 538,523 | | |
| — | | |
| 1,826,766 | |
| Recoverable taxes | |
| 721,761 | | |
| 241,507 | | |
| (6,057 | ) | |
| 957,211 | |
| Derivative assets | |
| 140,971 | | |
| 14,631 | | |
| — | | |
| 155,602 | |
| Other current assets | |
| 242,811 | | |
| 202,424 | | |
| (11,863 | ) | |
| 433,372 | |
| TOTAL CURRENT ASSETS | |
| 14,480,803 | | |
| 3,987,226 | | |
| (29,826 | ) | |
| 18,438,203 | |
| | |
| | | |
| | | |
| | | |
| | |
| NON-CURRENT ASSETS | |
| | | |
| | | |
| | | |
| | |
| Long-term investments | |
| 45,780 | | |
| — | | |
| — | | |
| 45,780 | |
| Recoverable taxes | |
| 1,874,572 | | |
| — | | |
| — | | |
| 1,874,572 | |
| Biological assets | |
| 256,583 | | |
| 355,216 | | |
| — | | |
| 611,799 | |
| Related party receivables | |
| 41,231 | | |
| — | | |
| — | | |
| 41,231 | |
| Deferred income taxes | |
| 516,308 | | |
| 31,474 | | |
| (768 | ) | |
| 547,014 | |
| Other non-current assets | |
| 378,828 | | |
| 109,975 | | |
| — | | |
| 488,803 | |
| | |
| 3,113,302 | | |
| 496,665 | | |
| (768 | ) | |
| 3,609,199 | |
| | |
| | | |
| | | |
| | | |
| | |
| Investments in equity-accounted investees | |
| 3,198,779 | | |
| — | | |
| (3,027,167 | ) | |
| 171,612 | |
| Property, plant and equipment | |
| 10,077,519 | | |
| 3,568,139 | | |
| — | | |
| 13,645,658 | |
| Right of use assets | |
| 1,370,826 | | |
| 242,821 | | |
| — | | |
| 1,613,647 | |
| Intangible assets | |
| 942,690 | | |
| 882,902 | | |
| — | | |
| 1,825,592 | |
| Goodwill | |
| 4,513,691 | | |
| 1,338,884 | | |
| — | | |
| 5,852,575 | |
| | |
| | | |
| | | |
| | | |
| | |
| TOTAL NON-CURRENT ASSETS | |
| 23,216,807 | | |
| 6,529,411 | | |
| (3,027,935 | ) | |
| 26,718,283 | |
| | |
| | | |
| | | |
| | | |
| | |
| TOTAL ASSETS | |
| 37,697,610 | | |
| 10,516,637 | | |
| (3,057,761 | ) | |
| 45,156,486 | |
| | |
December 31, 2025 | |
| | |
Restricted subsidiaries | | |
Unrestricted subsidiaries | | |
Eliminations | | |
Total | |
| LIABILITIES AND EQUITY | |
| | |
| | |
| | |
| |
| CURRENT LIABILITIES | |
| | |
| | |
| | |
| |
| Trade accounts payable | |
| 4,313,158 | | |
| 1,895,272 | | |
| (10,330 | ) | |
| 6,198,100 | |
| Supply chain finance | |
| 1,134,459 | | |
| — | | |
| — | | |
| 1,134,459 | |
| Loans and financing | |
| 781,928 | | |
| 51,157 | | |
| — | | |
| 833,085 | |
| Income taxes | |
| 170,093 | | |
| 123,994 | | |
| (6,057 | ) | |
| 288,030 | |
| Other taxes payable | |
| 119,893 | | |
| 33,066 | | |
| — | | |
| 152,959 | |
| Payroll and social charges | |
| 1,072,999 | | |
| 487,160 | | |
| — | | |
| 1,560,159 | |
| Lease liabilities | |
| 294,217 | | |
| 60,670 | | |
| — | | |
| 354,887 | |
| Dividends payable | |
| — | | |
| — | | |
| — | | |
| — | |
| Provisions for legal proceedings | |
| 159,217 | | |
| — | | |
| — | | |
| 159,217 | |
| Derivative liabilities | |
| 152,218 | | |
| 4,187 | | |
| — | | |
| 156,405 | |
| Other current liabilities | |
| 398,770 | | |
| 319,178 | | |
| (13,439 | ) | |
| 704,509 | |
| TOTAL CURRENT LIABILITIES | |
| 8,596,952 | | |
| 2,974,684 | | |
| (29,826 | ) | |
| 11,541,810 | |
| | |
| | | |
| | | |
| | | |
| | |
| NON-CURRENT LIABILITIES | |
| | | |
| | | |
| | | |
| | |
| Loans and financing | |
| 17,166,293 | | |
| 3,091,190 | | |
| — | | |
| 20,257,483 | |
| Income and other taxes payable | |
| 385,147 | | |
| 22,580 | | |
| — | | |
| 407,727 | |
| Payroll and social charges | |
| 303,900 | | |
| (15,835 | ) | |
| — | | |
| 288,065 | |
| Lease liabilities | |
| 1,212,245 | | |
| 200,153 | | |
| — | | |
| 1,412,398 | |
| Deferred income taxes | |
| 695,746 | | |
| 474,322 | | |
| (768 | ) | |
| 1,169,300 | |
| Provisions for legal proceedings | |
| 209,358 | | |
| — | | |
| — | | |
| 209,358 | |
| Related party payable | |
| 190,998 | | |
| — | | |
| — | | |
| 190,998 | |
| Derivative liabilities | |
| 114,376 | | |
| — | | |
| — | | |
| 114,376 | |
| Other non-current liabilities | |
| 34,138 | | |
| 8,042 | | |
| — | | |
| 42,180 | |
| TOTAL NON-CURRENT LIABILITIES | |
| 20,312,201 | | |
| 3,780,452 | | |
| (768 | ) | |
| 24,091,885 | |
| | |
| | | |
| | | |
| | | |
| | |
| EQUITY | |
| | | |
| | | |
| | | |
| | |
| Share capital - common shares | |
| 5,145,820 | | |
| 1,351,259 | | |
| (6,461,965 | ) | |
| 35,114 | |
| Reserves | |
| 6,803,802 | | |
| (221,108 | ) | |
| — | | |
| 6,582,694 | |
| Undistributed results | |
| (3,246,042 | ) | |
| 1,897,016 | | |
| 3,434,798 | | |
| 2,085,772 | |
| Attributable to company shareholders | |
| 8,703,580 | | |
| 3,027,167 | | |
| (3,027,167 | ) | |
| 8,703,580 | |
| Attributable to non-controlling interest | |
| 84,877 | | |
| 734,334 | | |
| — | | |
| 819,211 | |
| TOTAL EQUITY | |
| 8,788,457 | | |
| 3,761,501 | | |
| (3,027,167 | ) | |
| 9,522,791 | |
| TOTAL LIABILITIES AND EQUITY | |
| 37,697,610 | | |
| 10,516,637 | | |
| (3,057,761 | ) | |
| 45,156,486 | |
| | |
December 31, 2024 | |
| | |
Restricted subsidiaries | | |
Unrestricted subsidiaries | | |
Eliminations | | |
Total | |
| ASSETS | |
| | |
| | |
| | |
| |
| CURRENT ASSETS | |
| | |
| | |
| | |
| |
| Cash and cash equivalents | |
| 3,572,757 | | |
| 2,040,915 | | |
| — | | |
| 5,613,672 | |
| Margin cash | |
| 133,717 | | |
| 2,837 | | |
| — | | |
| 136,554 | |
| Trade accounts receivable | |
| 2,733,160 | | |
| 1,007,612 | | |
| (5,232 | ) | |
| 3,735,540 | |
| Dividends receivable | |
| — | | |
| — | | |
| — | | |
| — | |
| Inventories | |
| 4,014,172 | | |
| 1,001,817 | | |
| — | | |
| 5,015,989 | |
| Biological assets | |
| 1,125,803 | | |
| 482,420 | | |
| — | | |
| 1,608,223 | |
| Recoverable taxes | |
| 484,047 | | |
| 165,867 | | |
| (12,186 | ) | |
| 637,728 | |
| Derivative assets | |
| 77,114 | | |
| 7,354 | | |
| — | | |
| 84,468 | |
| Other current assets | |
| 188,330 | | |
| 107,465 | | |
| (6,953 | ) | |
| 288,842 | |
| TOTAL CURRENT ASSETS | |
| 12,329,100 | | |
| 4,816,287 | | |
| (24,371 | ) | |
| 17,121,016 | |
| | |
| | | |
| | | |
| | | |
| | |
| NON-CURRENT ASSETS | |
| | | |
| | | |
| | | |
| | |
| Long-term investments | |
| — | | |
| — | | |
| — | | |
| — | |
| Recoverable taxes | |
| 1,412,455 | | |
| — | | |
| — | | |
| 1,412,455 | |
| Biological assets | |
| 201,814 | | |
| 316,420 | | |
| — | | |
| 518,234 | |
| Related party receivables | |
| 77,355 | | |
| — | | |
| — | | |
| 77,355 | |
| Deferred income taxes | |
| 614,635 | | |
| 36,543 | | |
| — | | |
| 651,178 | |
| Other non-current assets | |
| 209,937 | | |
| 58,800 | | |
| — | | |
| 268,737 | |
| | |
| 2,516,196 | | |
| 411,763 | | |
| — | | |
| 2,927,959 | |
| | |
| | | |
| | | |
| | | |
| | |
| Investments in equity-accounted investees | |
| 3,530,098 | | |
| — | | |
| (3,491,786 | ) | |
| 38,312 | |
| Property, plant and equipment | |
| 8,605,655 | | |
| 3,175,225 | | |
| — | | |
| 11,780,880 | |
| Right of use assets | |
| 1,355,361 | | |
| 241,512 | | |
| — | | |
| 1,596,873 | |
| Intangible assets | |
| 940,212 | | |
| 862,987 | | |
| — | | |
| 1,803,199 | |
| Goodwill | |
| 4,178,061 | | |
| 1,239,073 | | |
| — | | |
| 5,417,134 | |
| | |
| | | |
| | | |
| | | |
| | |
| TOTAL NON-CURRENT ASSETS | |
| 21,125,583 | | |
| 5,930,560 | | |
| (3,491,786 | ) | |
| 23,564,357 | |
| | |
| | | |
| | | |
| | | |
| | |
| TOTAL ASSETS | |
| 33,454,683 | | |
| 10,746,847 | | |
| (3,516,157 | ) | |
| 40,685,373 | |
| | |
December 31, 2024 | |
| | |
Restricted subsidiaries | | |
Unrestricted subsidiaries | | |
Eliminations | | |
Total | |
| LIABILITIES AND EQUITY | |
| | |
| | |
| | |
| |
| CURRENT LIABILITIES | |
| | |
| | |
| | |
| |
| Trade accounts payable | |
| 3,752,732 | | |
| 1,718,013 | | |
| (5,232 | ) | |
| 5,465,513 | |
| Supply chain finance | |
| 728,710 | | |
| — | | |
| — | | |
| 728,710 | |
| Loans and financing | |
| 2,030,573 | | |
| 53,652 | | |
| — | | |
| 2,084,225 | |
| Income taxes | |
| 185,079 | | |
| 60,134 | | |
| (12,186 | ) | |
| 233,027 | |
| Other taxes payable | |
| 104,961 | | |
| 8,773 | | |
| — | | |
| 113,734 | |
| Payroll and social charges | |
| 965,459 | | |
| 470,292 | | |
| — | | |
| 1,435,751 | |
| Lease liabilities | |
| 271,787 | | |
| 63,894 | | |
| — | | |
| 335,681 | |
| Dividends payable | |
| 358,621 | | |
| — | | |
| — | | |
| 358,621 | |
| Provisions for legal proceedings | |
| 280,804 | | |
| — | | |
| — | | |
| 280,804 | |
| Derivative liabilities | |
| 161,310 | | |
| 4,669 | | |
| — | | |
| 165,979 | |
| Other current liabilities | |
| 294,116 | | |
| 160,904 | | |
| — | | |
| 455,020 | |
| TOTAL CURRENT LIABILITIES | |
| 9,134,152 | | |
| 2,540,331 | | |
| (17,418 | ) | |
| 11,657,065 | |
| | |
| | | |
| | | |
| | | |
| | |
| NON-CURRENT LIABILITIES | |
| | | |
| | | |
| | | |
| | |
| Loans and financing | |
| 14,039,072 | | |
| 3,203,499 | | |
| — | | |
| 17,242,571 | |
| Income and other taxes payable | |
| 385,428 | | |
| 21,227 | | |
| — | | |
| 406,655 | |
| Payroll and social charges | |
| 363,308 | | |
| (10,590 | ) | |
| — | | |
| 352,718 | |
| Lease liabilities | |
| 1,201,148 | | |
| 197,200 | | |
| — | | |
| 1,398,348 | |
| Deferred income taxes | |
| 642,065 | | |
| 453,226 | | |
| — | | |
| 1,095,291 | |
| Provisions for legal proceedings | |
| 216,659 | | |
| — | | |
| — | | |
| 216,659 | |
| Related party payable | |
| — | | |
| — | | |
| — | | |
| — | |
| Derivative liabilities | |
| 100,087 | | |
| — | | |
| — | | |
| 100,087 | |
| Other non-current liabilities | |
| 72,215 | | |
| 16,353 | | |
| (6,953 | ) | |
| 81,615 | |
| TOTAL NON-CURRENT LIABILITIES | |
| 17,019,982 | | |
| 3,880,915 | | |
| (6,953 | ) | |
| 20,893,944 | |
| | |
| | | |
| | | |
| | | |
| | |
| EQUITY | |
| | | |
| | | |
| | | |
| | |
| Share capital - common shares | |
| 13,177,841 | | |
| — | | |
| — | | |
| 13,177,841 | |
| Reserves | |
| (6,094,530 | ) | |
| 3,502,940 | | |
| (3,491,786 | ) | |
| (6,083,376 | ) |
| Undistributed results | |
| 11,154 | | |
| (11,154 | ) | |
| — | | |
| — | |
| Attributable to company shareholders | |
| 7,094,465 | | |
| 3,491,786 | | |
| (3,491,786 | ) | |
| 7,094,465 | |
| Attributable to non-controlling interest | |
| 206,084 | | |
| 833,815 | | |
| — | | |
| 1,039,899 | |
| TOTAL EQUITY | |
| 7,300,549 | | |
| 4,325,601 | | |
| (3,491,786 | ) | |
| 8,134,364 | |
| TOTAL LIABILITIES AND EQUITY | |
| 33,454,683 | | |
| 10,746,847 | | |
| (3,516,157 | ) | |
| 40,685,373 | |
|
| Schedule of Consolidated Statements of Income |
Consolidated statements of income:
| | |
December 31, 2025 | |
| | |
Restricted subsidiaries | | |
Unrestricted subsidiaries | | |
Eliminations | | |
Total | |
| | |
| | |
| | |
| | |
| |
| NET REVENUE | |
| 67,869,293 | | |
| 18,486,496 | | |
| (171,607 | ) | |
| 86,184,182 | |
| Cost of sales | |
| (59,864,484 | ) | |
| (15,192,025 | ) | |
| 171,607 | | |
| (74,884,902 | ) |
| GROSS PROFIT | |
| 8,004,809 | | |
| 3,294,471 | | |
| — | | |
| 11,299,280 | |
| | |
| | | |
| | | |
| | | |
| | |
| Selling expenses | |
| (4,043,777 | ) | |
| (944,950 | ) | |
| — | | |
| (4,988,727 | ) |
| General and administrative expenses | |
| (1,493,129 | ) | |
| (694,147 | ) | |
| — | | |
| (2,187,276 | ) |
| Other income | |
| 98,871 | | |
| 13,058 | | |
| — | | |
| 111,929 | |
| Other expenses | |
| (31,623 | ) | |
| (43,906 | ) | |
| — | | |
| (75,529 | ) |
| NET OPERATING EXPENSES | |
| (5,469,658 | ) | |
| (1,669,945 | ) | |
| — | | |
| (7,139,603 | ) |
| | |
| | | |
| | | |
| | | |
| | |
| OPERATING PROFIT | |
| 2,535,151 | | |
| 1,624,526 | | |
| — | | |
| 4,159,677 | |
| | |
| | | |
| | | |
| | | |
| | |
| Finance income | |
| 467,940 | | |
| 97,267 | | |
| — | | |
| 565,207 | |
| Finance expense | |
| (1,892,924 | ) | |
| (228,559 | ) | |
| — | | |
| (2,121,483 | ) |
| NET FINANCE EXPENSE | |
| (1,424,984 | ) | |
| (131,292 | ) | |
| — | | |
| (1,556,276 | ) |
| | |
| | | |
| | | |
| | | |
| | |
| Share of profit of equity-accounted investees, net of tax | |
| 16,897 | | |
| — | | |
| — | | |
| 16,897 | |
| | |
| | | |
| | | |
| | | |
| | |
| PROFIT (LOSS) BEFORE TAXES | |
| 1,127,064 | | |
| 1,493,234 | | |
| — | | |
| 2,620,298 | |
| | |
| | | |
| | | |
| | | |
| | |
| Current income taxes | |
| (44,174 | ) | |
| (406,066 | ) | |
| — | | |
| (450,240 | ) |
| Deferred income taxes | |
| 68,264 | | |
| (8,530 | ) | |
| — | | |
| 59,734 | |
| TOTAL INCOME TAXES | |
| 24,090 | | |
| (414,596 | ) | |
| — | | |
| (390,506 | ) |
| NET INCOME (LOSS) | |
| 1,151,154 | | |
| 1,078,638 | | |
| — | | |
| 2,229,792 | |
| | |
| | | |
| | | |
| | | |
| | |
| ATTRIBUTABLE TO: | |
| | | |
| | | |
| | | |
| | |
| Company shareholders | |
| 1,137,738 | | |
| 886,595 | | |
| — | | |
| 2,024,333 | |
| Non-controlling interest | |
| 13,416 | | |
| 192,043 | | |
| — | | |
| 205,459 | |
| | |
| 1,151,154 | | |
| 1,078,638 | | |
| — | | |
| 2,229,792 | |
| | |
December 31, 2024 | |
| | |
Restricted subsidiaries | | |
Unrestricted subsidiaries | | |
Eliminations | | |
Total | |
| | |
| | |
| | |
| | |
| |
| NET REVENUE | |
| 59,521,906 | | |
| 17,865,082 | | |
| (204,441 | ) | |
| 77,182,547 | |
| Cost of sales | |
| (51,161,756 | ) | |
| (14,637,006 | ) | |
| 204,441 | | |
| (65,594,321 | ) |
| GROSS PROFIT | |
| 8,360,150 | | |
| 3,228,076 | | |
| — | | |
| 11,588,226 | |
| | |
| | | |
| | | |
| | | |
| | |
| Selling expenses | |
| (3,907,102 | ) | |
| (920,182 | ) | |
| — | | |
| (4,827,284 | ) |
| General and administrative expenses | |
| (1,575,818 | ) | |
| (702,574 | ) | |
| — | | |
| (2,278,392 | ) |
| Other income | |
| 62,154 | | |
| 22,371 | | |
| — | | |
| 84,525 | |
| Other expenses | |
| (84,074 | ) | |
| (105,180 | ) | |
| — | | |
| (189,254 | ) |
| NET OPERATING EXPENSES | |
| (5,504,840 | ) | |
| (1,705,565 | ) | |
| — | | |
| (7,210,405 | ) |
| | |
| | | |
| | | |
| | | |
| | |
| OPERATING PROFIT | |
| 2,855,310 | | |
| 1,522,511 | | |
| — | | |
| 4,377,821 | |
| | |
| | | |
| | | |
| | | |
| | |
| Finance income | |
| 583,992 | | |
| 135,378 | | |
| — | | |
| 719,370 | |
| Finance expense | |
| (2,160,528 | ) | |
| (228,605 | ) | |
| — | | |
| (2,389,133 | ) |
| NET FINANCE EXPENSE | |
| (1,576,536 | ) | |
| (93,227 | ) | |
| — | | |
| (1,669,763 | ) |
| | |
| | | |
| | | |
| | | |
| | |
| Share of profit of equity-accounted investees, net of tax | |
| 2,945 | | |
| — | | |
| — | | |
| 2,945 | |
| | |
| | | |
| | | |
| | | |
| | |
| PROFIT (LOSS) BEFORE TAXES | |
| 1,281,719 | | |
| 1,429,284 | | |
| — | | |
| 2,711,003 | |
| | |
| | | |
| | | |
| | | |
| | |
| Current income taxes | |
| (551,864 | ) | |
| (318,610 | ) | |
| — | | |
| (870,474 | ) |
| Deferred income taxes | |
| 137,158 | | |
| (10,077 | ) | |
| — | | |
| 127,081 | |
| TOTAL INCOME TAXES | |
| (414,706 | ) | |
| (328,687 | ) | |
| — | | |
| (743,393 | ) |
| NET INCOME (LOSS) | |
| 867,013 | | |
| 1,100,597 | | |
| — | | |
| 1,967,610 | |
| | |
| | | |
| | | |
| | | |
| | |
| ATTRIBUTABLE TO: | |
| | | |
| | | |
| | | |
| | |
| Company shareholders | |
| 860,650 | | |
| 906,220 | | |
| — | | |
| 1,766,870 | |
| Non-controlling interest | |
| 6,363 | | |
| 194,377 | | |
| — | | |
| 200,740 | |
| | |
| 867,013 | | |
| 1,100,597 | | |
| — | | |
| 1,967,610 | |
| | |
December 31, 2023 | |
| | |
Restricted subsidiaries | | |
Unrestricted subsidiaries | | |
Eliminations | | |
Total | |
| | |
| | |
| | |
| | |
| |
| NET REVENUE | |
| 55,802,013 | | |
| 17,347,956 | | |
| (231,846 | ) | |
| 72,918,123 | |
| Cost of sales | |
| (49,846,230 | ) | |
| (15,336,588 | ) | |
| 231,846 | | |
| (64,950,972 | ) |
| GROSS PROFIT | |
| 5,955,783 | | |
| 2,011,368 | | |
| — | | |
| 7,967,151 | |
| | |
| | | |
| | | |
| | | |
| | |
| Selling expenses | |
| (3,771,248 | ) | |
| (823,086 | ) | |
| — | | |
| (4,594,334 | ) |
| General and administrative expenses | |
| (1,685,392 | ) | |
| (629,682 | ) | |
| — | | |
| (2,315,074 | ) |
| Other income | |
| 86,131 | | |
| 62,494 | | |
| — | | |
| 148,625 | |
| Other expenses | |
| (59,279 | ) | |
| (62,949 | ) | |
| — | | |
| (122,228 | ) |
| NET OPERATING EXPENSES | |
| (5,429,788 | ) | |
| (1,453,223 | ) | |
| — | | |
| (6,883,011 | ) |
| | |
| | | |
| | | |
| | | |
| | |
| OPERATING PROFIT | |
| 525,995 | | |
| 558,145 | | |
| — | | |
| 1,084,140 | |
| | |
| | | |
| | | |
| | | |
| | |
| Finance income | |
| 347,866 | | |
| 236,350 | | |
| — | | |
| 584,216 | |
| Finance expense | |
| (1,502,059 | ) | |
| (435,562 | ) | |
| — | | |
| (1,937,621 | ) |
| NET FINANCE EXPENSE | |
| (1,154,193 | ) | |
| (199,212 | ) | |
| — | | |
| (1,353,405 | ) |
| | |
| | | |
| | | |
| | | |
| | |
| Share of profit of equity-accounted investees, net of tax | |
| 9,537 | | |
| — | | |
| — | | |
| 9,537 | |
| | |
| | | |
| | | |
| | | |
| | |
| PROFIT (LOSS) BEFORE TAXES | |
| (618,661 | ) | |
| 358,933 | | |
| — | | |
| (259,728 | ) |
| | |
| | | |
| | | |
| | | |
| | |
| Current income taxes | |
| (32,275 | ) | |
| (37,185 | ) | |
| — | | |
| (69,460 | ) |
| Deferred income taxes | |
| 202,145 | | |
| (4,692 | ) | |
| — | | |
| 197,453 | |
| TOTAL INCOME TAXES | |
| 169,870 | | |
| (41,877 | ) | |
| — | | |
| 127,993 | |
| NET INCOME (LOSS) | |
| (448,791 | ) | |
| 317,056 | | |
| — | | |
| (131,735 | ) |
| | |
| | | |
| | | |
| | | |
| | |
| ATTRIBUTABLE TO: | |
| | | |
| | | |
| | | |
| | |
| Company shareholders | |
| (459,313 | ) | |
| 260,444 | | |
| — | | |
| (198,869 | ) |
| Non-controlling interest | |
| 10,522 | | |
| 56,612 | | |
| — | | |
| 67,134 | |
| | |
| (448,791 | ) | |
| 317,056 | | |
| — | | |
| (131,735 | ) |
|
| Schedule of Consolidated Statements of Comprehensive Income |
Consolidated statements of comprehensive income:
| | |
December 31, 2025 | |
| | |
Restricted subsidiaries | | |
Unrestricted subsidiaries | | |
Eliminations | | |
Total | |
| | |
| | |
| | |
| | |
| |
| Net income (loss) | |
| 1,151,154 | | |
| 1,078,638 | | |
| — | | |
| 2,229,792 | |
| | |
| | | |
| | | |
| | | |
| | |
| Other comprehensive income | |
| | | |
| | | |
| | | |
| | |
| Items that are or may be subsequently reclassified to statement of income: | |
| | | |
| | | |
| | | |
| | |
| Gain (loss) on foreign currency translation adjustments | |
| 608,422 | | |
| 323,303 | | |
| — | | |
| 931,725 | |
| Gain (loss) on cash flow hedge | |
| (8,971 | ) | |
| 540 | | |
| — | | |
| (8,431 | ) |
| Deferred income tax on gain (loss) on cash flow hedge | |
| 1,408 | | |
| — | | |
| — | | |
| 1,408 | |
| Other fair value adjustments through other comprehensive income | |
| (25 | ) | |
| — | | |
| — | | |
| (25 | ) |
| Items that will not be reclassified to statement of income: | |
| | | |
| | | |
| | | |
| | |
| Gains associated with pension and other postretirement benefit obligations | |
| 189 | | |
| 676 | | |
| — | | |
| 865 | |
| Income tax on gain associated with pension and other postretirement benefit obligations | |
| — | | |
| (169 | ) | |
| — | | |
| (169 | ) |
| Total other comprehensive income (loss) | |
| 601,023 | | |
| 324,350 | | |
| — | | |
| 925,373 | |
| | |
| | | |
| | | |
| | | |
| | |
| Comprehensive Income (loss) | |
| 1,752,177 | | |
| 1,402,988 | | |
| — | | |
| 3,155,165 | |
| Comprehensive Income on subsidiaries | |
| 1,402,988 | | |
| — | | |
| (1,402,988 | ) | |
| — | |
| | |
| 3,155,165 | | |
| 1,402,988 | | |
| (1,402,988 | ) | |
| 3,155,165 | |
| | |
| | | |
| | | |
| | | |
| | |
| Total comprehensive income attributable to: | |
| | | |
| | | |
| | | |
| | |
| Company shareholders | |
| 3,341,205 | | |
| 1,153,627 | | |
| (1,402,988 | ) | |
| 3,091,844 | |
| Non-controlling interest | |
| (186,040 | ) | |
| 249,361 | | |
| — | | |
| 63,321 | |
| | |
| 3,155,165 | | |
| 1,402,988 | | |
| (1,402,988 | ) | |
| 3,155,165 | |
| | |
December 31, 2024 | |
| | |
Restricted subsidiaries | | |
Unrestricted subsidiaries | | |
Eliminations | | |
Total | |
| | |
| | |
| | |
| | |
| |
| Net income (loss) | |
| 867,013 | | |
| 1,100,597 | | |
| — | | |
| 1,967,610 | |
| | |
| | | |
| | | |
| | | |
| | |
| Other comprehensive income | |
| | | |
| | | |
| | | |
| | |
| Items that are or may be subsequently reclassified to statement of income: | |
| | | |
| | | |
| | | |
| | |
| Gain (loss) on foreign currency translation adjustments | |
| (2,143,985 | ) | |
| (226,415 | ) | |
| — | | |
| (2,370,400 | ) |
| Gain (loss) on cash flow hedge | |
| 889 | | |
| (93 | ) | |
| — | | |
| 796 | |
| Deferred income tax on gain (loss) on cash flow hedge | |
| (202 | ) | |
| — | | |
| — | | |
| (202 | ) |
| Other fair value adjustments through other comprehensive income | |
| (2,786 | ) | |
| — | | |
| — | | |
| (2,786 | ) |
| Items that will not be reclassified to statement of income: | |
| | | |
| | | |
| | | |
| | |
| Gains associated with pension and other postretirement benefit obligations | |
| 5,215 | | |
| 13,057 | | |
| — | | |
| 18,272 | |
| Income tax on gain associated with pension and other postretirement benefit obligations | |
| (4,636 | ) | |
| — | | |
| — | | |
| (4,636 | ) |
| Total other comprehensive income (loss) | |
| (2,145,505 | ) | |
| (213,451 | ) | |
| — | | |
| (2,358,956 | ) |
| | |
| | | |
| | | |
| | | |
| | |
| Comprehensive Income (loss) | |
| (1,278,492 | ) | |
| 887,146 | | |
| — | | |
| (391,346 | ) |
| Comprehensive Income on subsidiaries | |
| 887,146 | | |
| — | | |
| (887,146 | ) | |
| — | |
| | |
| (391,346 | ) | |
| 887,146 | | |
| (887,146 | ) | |
| (391,346 | ) |
| | |
| | | |
| | | |
| | | |
| | |
| Total comprehensive income attributable to: | |
| | | |
| | | |
| | | |
| | |
| Company shareholders | |
| (599,348 | ) | |
| 730,107 | | |
| (887,146 | ) | |
| (756,387 | ) |
| Non-controlling interest | |
| 208,002 | | |
| 157,039 | | |
| — | | |
| 365,041 | |
| | |
| (391,346 | ) | |
| 887,146 | | |
| (887,146 | ) | |
| (391,346 | ) |
| | |
December 31, 2023 | |
| | |
Restricted subsidiaries | | |
Unrestricted subsidiaries | | |
Eliminations | | |
Total | |
| | |
| | |
| | |
| | |
| |
| Net income (loss) | |
| (448,791 | ) | |
| 317,056 | | |
| — | | |
| (131,735 | ) |
| | |
| | | |
| | | |
| | | |
| | |
| Other comprehensive income | |
| | | |
| | | |
| | | |
| | |
| Items that are or may be subsequently reclassified to statement of income: | |
| | | |
| | | |
| | | |
| | |
| Gain (loss) on foreign currency translation adjustments | |
| 586,106 | | |
| 154,460 | | |
| — | | |
| 740,566 | |
| Gain (loss) on cash flow hedge | |
| 7,625 | | |
| (752 | ) | |
| — | | |
| 6,873 | |
| Deferred income tax on gain (loss) on cash flow hedge | |
| (1,744 | ) | |
| — | | |
| — | | |
| (1,744 | ) |
| Other fair value adjustments through other comprehensive income | |
| (13,143 | ) | |
| — | | |
| — | | |
| (13,143 | ) |
| Items that will not be reclassified to statement of income: | |
| | | |
| | | |
| | | |
| | |
| Gains associated with pension and other postretirement benefit obligations | |
| 4,113 | | |
| 7,068 | | |
| — | | |
| 11,181 | |
| Income tax on gain associated with pension and other postretirement benefit obligations | |
| (2,837 | ) | |
| — | | |
| — | | |
| (2,837 | ) |
| Total other comprehensive income (loss) | |
| 580,120 | | |
| 160,776 | | |
| — | | |
| 740,896 | |
| | |
| | | |
| | | |
| | | |
| | |
| Comprehensive Income (loss) | |
| 131,329 | | |
| 477,832 | | |
| — | | |
| 609,161 | |
| Comprehensive Income on subsidiaries | |
| 477,832 | | |
| — | | |
| (477,832 | ) | |
| — | |
| | |
| 609,161 | | |
| 477,832 | | |
| (477,832 | ) | |
| 609,161 | |
| | |
| | | |
| | | |
| | | |
| | |
| Total comprehensive income attributable to: | |
| | | |
| | | |
| | | |
| | |
| Company shareholders | |
| 651,890 | | |
| 393,268 | | |
| (477,832 | ) | |
| 567,326 | |
| Non-controlling interest | |
| (42,729 | ) | |
| 84,564 | | |
| — | | |
| 41,835 | |
| | |
| 609,161 | | |
| 477,832 | | |
| (477,832 | ) | |
| 609,161 | |
|