XML 58 R22.htm IDEA: XBRL DOCUMENT v3.24.1
Loans and Financing
12 Months Ended
Dec. 31, 2023
Loans and Financing [Abstract]  
Loans and financing

15 Loans and financing

Loans and financing are initially recognized at fair value upon receipt of the proceeds, net of transaction costs, and subsequently measured at amortized cost. Below is a schedule showing the Group’s loans and financing instruments by foreign and local currency. Local currency indicates loans denominated in the functional currency of the borrower. All borrowings denominated in currencies other than the presentation currency (Brazilian Reais) are translated to presentation currency each reporting period. Current amounts include accrued but unpaid interest at period-end. Premiums, discounts and transaction costs are amortized to finance expense using the effective interest method.

Registration of bonds with the Securities Exchange Commission (SEC):    On July 24, 2023, the Group registered new notes under the Securities Act with the Securities and Exchange Commission (SEC) in order to exchange the 11 series of debt securities (“Bonds”). As a result of the registration of the bonds, the Group is obligated to disclose information in the United States of America and, therefore, is subject to disclosure requirements provided by the SEC and other regulations and standards related to securities in the United States of America, as well as compliance obligations of the Sarbanes-Oxley Act (“SOX”).

Type

 

Average
annual
interest 
rate

 

Currency

 

Index

 

Payment
terms/non-
current
debt

 

Current

 

Non-current

December 31,
2023

 

December 31,
2022

 

December 31,
2023

 

December 31,
2022

Foreign currency

                               

ACC – Advances on exchange contracts

 

8.40%

 

USD

 

 

2024

 

52,158

 

416,772

 

 

51,056

Prepayment

 

7.38%

 

USD

 

SOFR

 

2024 – 27

 

5,531

 

397,508

 

174,346

 

378,479

FINIMP – Import Financing

 

6.48%

 

USD and EUR

 

Euribor

 

2024 – 25

 

31,291

 

100,641

 

647

 

3,041

White Stripe credit facility

 

8.45%

 

USD and CAD

 

 

 

2,892

 

3,020

 

 

Working capital – Dollar

 

8.97%

 

USD

 

SOFR

 

2024 – 30

 

362

 

1,735

 

2,553

 

2,841

CRA – Agribusiness Credit Receivable Certificates

 

4.92%

 

USD

 

 

2028

 

442

 

93

 

38,464

 

12,757

Scott credit facilities

 

2.20%

 

USD

 

 

2025

 

 

 

1,815

 

1,794

                   

92,676

 

919,769

 

217,825

 

449,968

Local currency

                               

FINAME(1)

 

5.98%

 

BRL

 

 

2024 – 25

 

478

 

885

 

6

 

441

FINEP(2)

 

 

BRL

 

     

 

890

 

 

1,395

Prepayment

 

8.22%

 

GBP and USD

 

BoE, SOFR

 

2024 – 25

 

54,906

 

9,543

 

60,000

 

Notes 2.50% JBS Lux 2027

 

2.50%

 

USD

 

 

2027

 

11,542

 

11,181

 

986,220

 

982,084

Notes 5.13% JBS Lux 2028

 

5.13%

 

USD

 

 

2028

 

19,219

 

23,703

 

886,398

 

883,767

Notes 6.5% JBS Lux 2029

 

6.50%

 

USD

 

 

2029

 

1,084

 

1,000

 

77,885

 

77,869

Notes 3.00% JBS Lux 2029

 

3.00%

 

USD

 

 

2029

 

7,458

 

7,200

 

586,210

 

583,499

Notes 5.50% JBS Lux 2030

 

5.50%

 

USD

 

 

2030

 

31,910

 

30,747

 

1,239,931

 

1,238,251

Notes 3.75% JBS Lux 2031

 

3.75%

 

USD

 

 

2031

 

1,563

 

1,302

 

495,338

 

494,748

Notes 3.00% JBS Lux 2032

 

3.00%

 

USD

 

 

2032

 

3,833

 

3,417

 

980,341

 

977,988

Notes 3.63% JBS Fin 2032

 

3.63%

 

USD

 

 

2032

 

16,729

 

16,212

 

984,472

 

982,586

Notes 5.75% JBS Lux 2033

 

5.75%

 

USD

 

 

2033

 

29,469

 

60,575

 

2,001,095

 

1,997,613

Notes 6.75% JBS Lux 2034

 

6.75%

 

USD

 

 

2034

 

30,900

 

 

1,576,065

 

Notes 4.38% JBS Lux 2052

 

4.38%

 

USD

 

 

2052

 

16,309

 

15,750

 

887,237

 

886,786

Notes 6.50% JBS Lux 2052

 

6.50%

 

USD

 

 

2052

 

8,396

 

6,997

 

1,527,284

 

1,526,735

Notes 7.25% JBS Lux 2053

 

7.25%

 

USD

 

 

2053

 

18,669

 

 

883,214

 

Type

 

Average
annual
interest rate

 

Currency

 

Index

 

Payment
terms/non-
current
debt

 

Current

 

Non-current

December 31,
2023

 

December 31,
2022

 

December 31,
2023

 

December 31,
2022

Notes 5.88% PPC 2027

 

5.88%

 

USD

 

 

2027

 

 

11,930

 

 

842,009

Notes 4.25% PPC 2031

 

4.25%

 

USD

 

 

2031

 

8,972

 

8,382

 

984,404

 

982,248

Notes 3.50% PPC 2032

 

3.50%

 

USD

 

 

2032

 

10,500

 

10,063

 

891,184

 

890,113

Notes 6.25% PPC 2033

 

6.25%

 

USD

 

 

2033

 

43,924

 

 

984,018

 

Notes 6.88% PPC 2034

 

6.88%

 

USD

 

 

2034

 

7,639

 

 

484,577

 

PPC Credit Line – Term loan

 

 

 

 

 

 

26,728

 

 

452,188

Working capital – Reais

 

17.45%

 

BRL

 

TJLP

 

2024 – 28

 

5,081

 

16,415

 

16,331

 

647

Working capital – Euros

 

3.10%

 

EUR

 

Euribor

 

2024  –  28

 

17,249

 

11,665

 

10,186

 

1,903

Export credit note

 

14.20%

 

BRL

 

CDI

 

2024 – 30

 

2,913

 

145,116

 

214,735

 

294,891

CDC – Direct Consumer Credit

 

15.97%

 

BRL

 

 

2024 – 28

 

21,296

 

7,723

 

9,020

 

90

Livestock financing – Pre

 

10.73%

 

BRL

 

 

2024

 

242,928

 

35,460

 

 

CRA – Agribusiness Receivables Certificate

 

10.38%

 

BRL

 

CDI and IPCA

 

2024 – 37

 

149,060

 

163,492

 

2,013,297

 

1,460,108

Credit line – Scott

 

7.69%

 

USD and EUR

 

 

2050

 

20,087

 

13,448

 

529

 

40

Credit line – Beardstown Pace

 

3.65%

 

USD

 

 

2050

 

6,689

 

7,425

 

64,700

 

62,969

JBS Australia Confinement Agreement

 

2.76%

 

AUD

 

 

2028

 

993

 

258

 

34,053

 

33,592

Others

 

4.68%

 

Several

 

Several

 

2031

 

9,098

 

9,771

 

11,012

 

18,573

Total

                 

798,894

 

657,278

 

18,889,742

 

15,673,133

                   

891,570

 

1,577,047

 

19,107,567

 

16,123,101

(1)      FINAME — Government Agency for Machinery and Equipment Financing

(2)      FINEP — Research and projects financing

Average annual interest rate:    Refers to the weighted average nominal cost of interest at the reporting date. The loans and financings are fixed by a fixed rate or indexed to rates: CDI, IPCA, TJLP (the Brazilian government’s long-term interest rate), and EURIBOR (Euro Interbank Offered Rate), among others.

The availability of revolving credit facilities for JBS USA was US$2.9 billion as of December 31, 2023 (US$2.8 billion as of December 31, 2022). In Brazil, the availability of revolving credit facilities was US$450,000 as of December 31, 2023 (US$450,000 as of December 31, 2022).

The non-current portion of the principal payment schedule of loans and financing is as follows:

Maturity

 

December 31, 2023

 

December 31, 2022

2024

 

 

649,358

2025

 

171,228

 

165,687

2026

 

18,998

 

484,706

2027

 

1,193,540

 

1,911,633

2028

 

1,102,778

 

1,006,157

2029

 

34,417

 

Maturities after 2029

 

16,586,606

 

11,905,560

   

19,107,567

 

16,123,101

15.1 Guarantees and contractual restrictions (“covenants”)

The Group was in compliance with all of its debt covenant restrictions at December 31, 2023.

Type

 

Issuer and guarantors

 

Covenants/Guarantees

 

Events of default

JBS USA
Revolving Credit
Facility

 

Issuer:

-   JBS USA Holding Lux S.à.r.l.;

-   JBS USA Food Company;

-   JBS Australia Pty. Ltd.;

-   JBS Food Canada ULC.

Guarantors:

-   JBS S.A.;

-   JBS Global Luxembourg S.à.r.l.;

-   JBS Global Meat Holdings Pty. Limited.

 

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 require compliance with a maximum total debt to capitalization of 55.0% (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 3.63%
JBS Lux 2032

 

Issuer:

-   JBS USA Holding Lux S.à.r.l.;

-   JBS USA Food Company (JBS USA);

-   JBS Luxembourg Company S.à

Guarantor:

-   JBS S.A.;

-   JBS Global Luxembourg S.àr.l (JBS Global Lux);

-   JBS Global Meat Holdings Pty. Limited (JBS Global Meat).

 

On September 12, 2022, the Group received offers to exchange 99.14% of the 2.50% senior notes due 2027 and 96.85% of the 3.625% sustainability-linked senior notes due 2032, issued by JBS USA Food Group (originally issued by JBS Finance Luxembourg S.a.r.l.), for new notes issued by JBS USA Lux SA, JBS USA Food Company and JBS USA Finance Inc. and cash consideration.

The new exchanged notes contain proposed amendments that permanently eliminated certain covenants, restrictive provisions, events of default and related provisions for the Group.

The new exchanged notes contain restrictive covenants applicable to the Group 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 covenants contains customary events of default.(1)

Notes 3,00%
JBS Lux 2029

Notes 6,50%
JBS Lux 2029

Notes 5,50%
JBS Lux 2030

Notes 3.75%
JBS Lux 2031

Notes 3,00%
JBS Lux 2032

Notas 4,38%
JBS Lux 2052

 

Issuer:

-   JBS USA Holding Lux S.à.r.l ;

-   JBS USA Food Company; (JBS USA)

-   JBS Luxembourg Company S.à.r.l.

Guarantor:

-   JBS S.A. (JBS S.A.);

JBS Global Luxembourg S.à r.l (JBS Global Lux);

JBS Global Meat Holdings Pty. Limited (JBS Global Meat).

 

On August 15, 2022, the Group announced expiration of, and receipt of requisite consents in connection with its consent solicitations for each of its 3.00% senior notes due 2029, 6.50% senior notes due 2029, 5.50% senior notes due 2030, 3.75% senior notes due 2031, 3.00% sustainability-linked senior notes due 2032 and 4.38% senior notes due 2052. The proposed amendments conform certain provisions and restrictive covenants in each indenture to the corresponding provisions and restrictive covenants set forth in each indenture dated June 21, 2022, governing the 5.13% senior notes due 2028, the 5.75% senior notes due 2023 and the 6.50% senior notes due 2052.

 

‘The covenants contains customary events of default(1).

Type

 

Issuer and guarantors

 

Covenants/Guarantees

 

Events of default

Notes 5,13%
JBS Lux 2028

Notes 5,75%
JBS Lux 2033

Notes 6,75%
JBS Lux 2034

Notes 4,38%
JBS Lux 2052

Notes 7,25%
JBS Lux 2052

Notes 6,50%
JBS Lux 2052

 

Issuer:

JBS USA Holding Lux S.A. (JBS Lux);

JBS USA Food Company (JBS

USA);

JBS Luxembourg Company S.à.r.l.

Guarantor:

JBS S.A. (JBS S.A.);

JBS Global Luxembourg S.à r.l

(JBS Global Lux);

JBS Global Meat Holdings Pty.

Limited (JBS Global Meat).

 

These notes contain restrictive covenants applicable to the Group 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 covenants contains customary events of default.(1)

Notes 4,25%
PPC 2031

Notes 3,50%
PPC 2032

 

Issuer:

Pilgrim’s Pride Corporation.

Guarantor:

Pilgrim’s Pride Corporation of

West Virginia, Inc.;

Gold’N Plump Poultry, LLC;

Gold’N Plump Farms, LLC;

JFC LLC

 

On September 22, 2022 PPC announced expiration and receipt of requisite consent in its consent solicitation for certain amendments to its Senior Notes due 2031 and 2032. The consent solicitation contained proposed amendments that permanently eliminated certain covenants, restrictive provisions, events of default and related provisions for the Group.

After the consent, these notes are subject to restrictive covenants applicable to PPC 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.

   

Notes 6,25%
PPC 2033

Notes 6,88%
PPC 2034

 

Issuer:

-   Pilgrim’s Pride Corporation.

Guarantor:

-   Pilgrim’s Pride Corporation of West Virginia, Inc.;

-   Gold’N Plump Poultry, LLC;

-   Gold’N Plump Farms, LLC; JFC LLC

 

These notes were issued in investment-grade format and contain customary investment-grade clauses related to limitations on encumbrances, sale and lease transactions, change of control, and customary merger and consolidation clauses. These limitations are subject to certain exceptions, which may be relevant.

   

Type

 

Issuer and guarantors

 

Covenants/Guarantees

 

Events of default

       

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.

   

PPC
Revolving Credit Facility

 

Borrowers:

-   Pilgrim’s Pride Corporation;

-   To-Ricos Ltd.

-   To-Ricos Distribution, LTD.

 

The RCF 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

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)

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)

Type

 

Issuer and guarantors

 

Covenants/Guarantees

 

Events of default

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)

Credit facility
AMI

 

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
WSF NAB

 

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;

-   incur certain additional indebtedness;

-   declare certain dividends, share premiums, or repurchases of equity.

 

The facility also contains customary events of default.(1)

Credit facility

Mexico

 

Borrowers:

-   Avícola Pilgrim’s Pride de Mexico, SA de CV.

Guarantors:

-   Comercializadora de Carnes de Mexico, S de RL de CV;

-   Pilgrim’s Pride de S de RL de CV;

-   Pilgrim’s Operaciones Laguna S de RL de CV

 

Customary covenants that may limit the Group´s ability to realize new investments and be a guarantor for third party loans, change the general nature of the core business of the Group 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)

Type

 

Issuer and guarantors

 

Covenants/Guarantees

 

Events of default

4° issuance of debentures
CRA

5° issuance of debentures
CRA

6° issuance of debentures
CRA

7° issuance of debentures
CRA

 

Borrowers:

JBS S.A

 

Customary covenants that may limit the Group´s ability of certain subsidiaries to, among other things:

-   incur certain additional indebtedness;, if the net debt/EBITDA in R$ exceeds 4.75/1.0;

-   sell or dispose of certain assets;

-   consolidate, merge or dissolve substantially all the assets;

-   declare certain dividends, if the issuer is in default with respect to any of its pecuniary obligations under the terms of the indenture.

 

The facility also contains customary events of default.(1)

8° issuance of debentures CRA

9° issuance of debentures CRA

10° 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)      Customary events of default include failure to perform or observe terms, covenants or other agreements in the facility, defaults on other indebtedness if the effect is to permit acceleration, failure to make a payment on other indebtedness unless waived or extended within the applicable grace period, entry of unsatisfied judgments or orders against the issuer or its subsidiaries and certain events related to bankruptcy and insolvency matters.

On December 2023, JBS Holding Lux merged with its wholly-owned direct subsidiary, JBS USA Lux S.A (“JBS Lux”), with JBS Holding Lux as the surviving entity. As a result, all obligations of JBS Lux are now obligations of JBS Holding Lux — including the BMO revolving credit facility, in which JBS Holding Lux became a borrower, and all senior unsecured notes, in which JBS Holding Lux became a issuer.

On December 2023 JBS USA Finance Inc (“JBS USA Finance”) was dissolved and consequently is no longer a borrower under the BMO revolving credit facility. At the beginning of 2024 JBS USA Finance was replaced by JBS Luxembourg Company Sarl (“JBS Luxembourg”), formerly JBS Luxembourg Sarl, in all JBS’s senior unsecured notes.

JBS standard issuers and guarantors

        Senior unsecured notes co-issuers: JBS Holding Lux, JBS Luxembourg and JBS USA

        Standard Guarantors to the senior unsecured notes and the revolving credit facility: JBS S.A., JBS Global Luxembourg S.à r.l. (“JBS Global Lux”), JBS Global Meat.

The Group was in compliance with all of its debt financial covenant restrictions at December 31, 2023 and until the date that these financial statements were approved.

15.2 Reconciliation of movement of liabilities to cash flows arising from financing activities

 

Note

 

Balance at January 1, 2023

 

Cash flows

 

(Financial) Revenue

 

Non-cash transactions(1)

 

Balance at December 31, 2023

Loans and financing

 

15

 

(17,700,148

)

 

(907,975

)

 

(1,322,258

)

 

(68,756

)

 

(19,999,137

)

Lease liability

 

11

 

(1,721,833

)

 

354,947

 

 

(70,277

)

 

(404,064

)

 

(1,841,227

)

Derivative liabilities

 

27

 

1,267

 

 

12,745

 

 

(8,639

)

 

(61,829

)

 

(56,456

)

Margin cash

 

3

 

130,209

 

 

(26,602

)

 

28,854

 

 

 

 

132,461

 

Profit reserves

     

(4,264,534

)

 

(447,979

)

 

 

 

1,125,294

 

 

(3,587,219

)

Non-controlling interest

     

(645,970

)

 

(6,318

)

 

 

 

(30,454

)

 

(682,742

)

Total

     

(24,201,009

)

 

(1,021,182

)

 

(1,372,320

)

 

560,191

 

 

(26,034,320

)

 

Note

 

Balance at January 1, 2022

 

Cash flows

 

(Financial) Revenue

 

Non-cash transactions(1)

 

Balance at December 31, 2022

Loans and financing

 

15

 

(16,578,829

)

 

187,123

 

 

(1,141,271

)

 

(167,171

)

 

(17,700,148

)

Lease liability

 

11

 

(1,506,043

)

 

434,488

 

 

(75,883

)

 

(574,395

)

 

(1,721,833

)

Derivative liabilities

 

27

 

(10,444

)

 

261,739

 

 

(250,028

)

 

 

 

1,267

 

Margin cash

 

3

 

223,162

 

 

(109,732

)

 

16,779

 

 

 

 

130,209

 

Treasure shares

     

619,298

 

 

551,888

 

 

 

 

(1,171,186

)

 

 

Profit reserves

     

(3,385,709

)

 

872,802

 

 

 

 

(1,751,627

)

 

(4,264,534

)

Non-controlling interest

     

(660,796

)

 

103,141

 

 

 

 

(88,315

)

 

(645,970

)

Total

     

(21,299,361

)

 

2,301,449

 

 

(1,450,403

)

 

(3,752,694

)

 

(24,201,009

)

 

Note

 

Balance at January 1, 2021

 

Cash flows

 

(Financial) Revenue

 

Non-cash transactions(1)

 

Balance at December 31, 2021

Loans and financing

 

15

 

(12,682,415

)

 

(3,064,966

)

 

(670,660

)

 

(160,788

)

 

(16,578,829

)

Lease liability

 

11

 

(1,174,686

)

 

359,893

 

 

(25,066

)

 

(666,184

)

 

(1,506,043

)

Derivative liabilities

 

27

 

(5,027

)

 

(29,742

)

 

19,080

 

 

5,245

 

 

(10,444

)

Margin cash

 

3

 

 

 

136,045

 

 

87,117

 

 

 

 

223,162

 

Treasure shares

     

107,550

 

 

1,922,142

 

 

 

 

(1,410,394

)

 

619,298

 

Profit reserves

     

(2,273,080

)

 

905,378

 

 

 

 

(2,018,007

)

 

(3,385,709

)

Non-controlling interest

     

(660,438

)

 

5,357

 

 

 

 

(5,715

)

 

(660,796

)

Total

     

(16,688,096

)

 

234,107

 

 

(589,529

)

 

(4,255,843

)

 

(21,299,361

)

(1)      The values presented as non-cash transactions refer to lease liabilities, allocation of net profit, and provisions.