Docusign Envelope ID: 5D7C1A07-17EC-46E6-A50C-A3CFABD9B246
Interim financial information
September 30, 2024
Interim financial information and auditor's report for the three and nine-month periods ended September 30, 2024
Docusign Envelope ID: 5D7C1A07-17EC-46E6-A50C-A3CFABD9B246
CONTENTS
STATEMENT OF VALUE ADDED | 11 |
1.
2.
3.
4.
5.
6.
7.
8.
9.
10.
11.
12.
13.
14.
15.
16.
17.
18.
19.
20.
21.
22.
23.
24.
25.
26.
27.
28.
29.
30.
GENERAL INFORMATION | 12 |
BASIS OF PRESENTATION OF THE INTERIM FINANCIAL INFORMATION | 14 |
CONSOLIDATION OF INTERIM FINANCIAL INFORMATION | 15 |
MAIN EVENTS DURING THE PERIOD | 16 |
CASH AND CASH EQUIVALENTS | 19 |
MARKETABLE SECURITIES | 19 |
TRADE RECEIVABLES | 20 |
RELATED PARTIES | 22 |
INVENTORY | 24 |
TAXES RECOVERABLE | 24 |
CURRENT AND DEFERRED INCOME TAX AND SOCIAL CONTRIBUTION | 26 |
INVESTMENTS IN SUBSIDIARIES AND JOINT VENTURES | 30 |
PROPERTY, PLANT AND EQUIPMENT | 33 |
BIOLOGICAL ASSETS | 35 |
RIGHT-OF-USE ASSETS AND LEASE LIABILITIES | 37 |
TRADE PAYABLES | 39 |
BORROWING | 41 |
DEBENTURES | 46 |
JUDICIAL DEPOSITS AND PROVISIONS FOR TAX, SOCIAL SECURITY, LABOR AND CIVIL RISKS | 46 |
EQUITY | 49 |
NET SALES REVENUE | 52 |
COSTS, EXPENSES AND OTHER INCOME BY NATURE | 53 |
FINANCE RESULT | 55 |
LONG-TERM INCENTIVE PLAN | 56 |
EARNINGS PER SHARE | 57 |
OPERATING SEGMENTS | 58 |
RISK MANAGEMENT AND FINANCIAL INSTRUMENTS | 64 |
CASH FLOW HEDGE ACCOUNTING | 72 |
SUPPLEMENTARY INFORMATION TO THE STATEMENT OF CASH FLOW | 78 |
EVENTS AFTER THE REPORTING PERIOD | 78 |
REPORT ON REVIEW OF PARENT COMPANY AND CONSOLIDATED INTERIM FINANCIAL INFORMATION | 80 |
OFFICERS' STATEMENT ON THE INTERIM FINANCIAL INFORMATION | 82 |
OFFICERS' STATEMENT ON THE INDEPENDENT AUDITOR'S REVIEW REPORT | 83 |
Parent company and consolidated interim financial statements for the three- and nine-month periods ended September 30, 2024 and 2023
All amounts in thousands of Reais unless otherwise stated
KLBN4 KLBN3 KLBN11
Docusign Envelope ID: 5D7C1A07-17EC-46E6-A50C-A3CFABD9B246
STATEMENT OF FINANCIAL POSITION
Parent Company | Consolidated | |||||
ASSETS | Note | 9/30/2024 | 12/31/2023 | 9/30/2024 | 12/31/2023 | |
Current | ||||||
Cash and cash equivalents | 5 | 4,922,862 | 8,129,921 | 6,668,718 | 9,558,829 | |
Marketable securities | 6 | 828,518 | 1,156,002 | 829,236 | 1,156,002 | |
Trade receivables | 7 | 2,206,147 | 1,760,017 | 2,379,802 | 2,112,722 | |
Related parties | 8 | 101,062 | 477,669 | - | - | |
Inventory | 9 | 3,295,025 | 2,602,525 | 3,306,271 | 2,665,525 | |
Taxes recoverable | 10 | 601,277 | 645,157 | 687,015 | 665,106 | |
Other assets | 267,486 | 282,026 | 320,400 | 307,461 | ||
Total current assets | 12,222,377 | 15,053,317 | 14,191,442 | 16,465,645 | ||
Assets held for sale | - | 31,443 | - | 31,443 | ||
Non-current | ||||||
Trade receivables | 7 | - | 247,024 | - | 247,024 | |
Derivative financial instruments | 27 | 258,643 | 885,794 | 258,643 | 885,794 | |
Deferred income tax and social contribution | 11 | - | - | 7,005 | 2,567 | |
Judicial deposits | 19 | 199,779 | 125,037 | 201,363 | 125,037 | |
Taxes recoverable | 10 | 445,543 | 510,406 | 445,543 | 510,406 | |
Related parties | 8 | 2,966,534 | 111,922 | - | - | |
Other assets | 145,628 | 82,382 | 148,358 | 82,593 | ||
4,016,127 | 1,962,565 | 1,060,913 | 1,853,421 | |||
Investments | ||||||
Interests in subsidiaries and joint ventures | 12 | 8,035,354 | 4,079,585 | 108,394 | 263,732 | |
Other | 17,410 | 14,778 | 17,410 | 14,778 | ||
Property, plant and equipment | 13 | 24,090,502 | 23,807,529 | 29,027,648 | 25,386,550 | |
Biological assets | 14 | 6,172,978 | 5,912,983 | 12,313,445 | 9,177,831 | |
Right-of-use assets | 15 | 1,570,895 | 1,746,097 | 1,861,031 | 1,901,652 | |
Intangible assets | 214,076 | 140,803 | 408,504 | 339,638 | ||
40,101,215 | 35,701,775 | 43,736,432 | 37,084,181 | |||
Total non-current assets | 44,117,342 | 37,664,340 | 44,797,345 | 38,937,602 | ||
Total assets | 56,339,719 | 52,749,100 | 58,988,787 | 55,434,690 |
The accompanying notes are an integral part of this interim financial information.
Parent company and consolidated interim financial statements for the three- and nine-month periods ended September 30, 2024 and 2023
All amounts in thousands of Reais unless otherwise stated
KLBN4 KLBN3 KLBN11 | 3 |
Docusign Envelope ID: 5D7C1A07-17EC-46E6-A50C-A3CFABD9B246
Parent Company. | Consolidated | ||||
LIABILITIES AND EQUITY | Note | 9/30/2024 | 12/31/2023 | 9/30/2024 | 12/31/2023 |
Current | |||||
Trade payables | 16 | 2,122,619 | 1,982,771 | 2,253,940 | 2,075,813 |
Forfaiting | 16.1 | 572,589 | 464,324 | 572,589 | 464,324 |
Forfaiting forestry operations | 16.1 | 41,984 | 59,914 | 41,984 | 59,914 |
Lease liabilities | 15 | 303,058 | 289,300 | 340,432 | 298,526 |
Tax obligations | 282,884 | 300,463 | 331,902 | 308,567 | |
Social security and labor obligations | 561,340 | 448,974 | 581,836 | 456,083 | |
Borrowing | 17 | 1,397,484 | 1,625,351 | 1,602,434 | 1,523,215 |
Debentures | 18 | 15,925 | 37,628 | 15,925 | 37,628 |
Derivative financial instruments | 27 | 80,746 | - | 80,746 | - |
Provision for income tax and social contribution - current | 11 | - | - | 23,973 | 134,648 |
Related parties | 8 | 241,044 | 11,283 | - | - |
Dividends and/or interest on capital payable | 20 | - | 171,000 | - | 171,000 |
Other payables and provisions | 288,245 | 306,952 | 324,305 | 346,023 | |
Total current liabilities | 5,907,918 | 5,697,960 | 6,170,066 | 5,875,741 | |
Non-current | |||||
Trade payables | 16 | 80,401 | 97,091 | 88,442 | 97,091 |
Forfaiting forestry operations | 16.1 | 656,041 | 397,734 | 656,041 | 397,734 |
Lease liabilities | 15 | 1,340,437 | 1,482,385 | 1,592,926 | 1,624,768 |
Borrowing | 17 | 32,589,867 | 29,023,775 | 32,322,037 | 28,780,401 |
Debentures | 18 | 2,500,000 | 1,000,000 | 2,500,000 | 1,000,000 |
Derivative financial instruments | 27 | 792,658 | 452,332 | 792,658 | 452,332 |
Share of equity deficits of subsidiaries | 12 | 132,345 | 122,310 | - | - |
Deferred income tax and social contribution | 11 | 1,093,009 | 2,093,620 | 1,543,035 | 2,407,078 |
Silent Partnership Companies | - | - | 193,019 | 200,481 | |
Provision for tax, social security, labor and civil | 19 | 371,356 | 65,927 | 390,689 | 66,084 |
contingencies | |||||
Provision for actuarial liabilities | 503,192 | 468,793 | 506,675 | 471,818 | |
Tax obligations | 176,549 | 216,787 | 176,549 | 216,787 | |
Other payables and provisions | 206,556 | 45,264 | 111,043 | 111,845 | |
Total non-current liabilities | 40,442,411 | 35,466,018 | 40,873,114 | 35,826,419 | |
Total liabilities | 46,350,329 | 41,163,978 | 47,043,180 | 41,702,160 | |
Equity | |||||
Share capital | 20.1 | 6,075,625 | 4,475,625 | 6,075,625 | 4,475,625 |
Capital reserves | (199,093) | (225,642) | (199,093) | (225,642) | |
Treasury shares | (123,292) | (135,808) | (123,292) | (135,808) | |
Revenue reserves | 3,834,832 | 5,626,832 | 3,834,832 | 5,626,832 | |
Carrying value adjustments | 20.2 | (392,261) | 1,844,115 | (392,261) | 1,844,115 |
Goodwill on capital transactions in subsidiaries | 100,266 | 100,266 | |||
Retained earnings | 693,313 | - | 693,313 | - | |
Attributable to the Company's equity holders | 20 | 9,989,390 | 11,585,122 | 9,989,390 | 11,585,122 |
Non-controlling interests | 20.5 | - | - | 1,956,217 | 2,147,408 |
Total equity | 9,989,390 | 11,585,122 | 11,945,607 | 13,732,530 | |
Total liabilities and equity | 56,339,719 | 52,749,100 | 58,988,787 | 55,434,690 |
The accompanying notes are an integral part of this interim financial information.
Parent company and consolidated interim financial statements for the three- and nine-month periods ended September 30, 2024 and 2023
All amounts in thousands of Reais unless otherwise stated
KLBN4 KLBN3 KLBN11 | 4 |
Docusign Envelope ID: 5D7C1A07-17EC-46E6-A50C-A3CFABD9B246
STATEMENT OF INCOME
Parent Company | ||||||||
7/01 to | 1/01 to | 7/01 to | 1/01 to | |||||
Note | 9/30/2024 | 9/30/2024 | 9/30/2023 | 9/30/2023 | ||||
Net sales revenue | 21 | 5,067,269 | 14,219,130 | 4,278,203 | 13,160,309 | |||
Changes in the fair values of biological assets | 14 | 236,176 | 340,764 | 167,158 | 372,305 | |||
Cost of products sold | 22 | (3,527,947) | (9,694,397) | (3,174,647) | (9,164,123) | |||
Gross profit | 1,775,498 | 4,865,497 | 1,270,714 | 4,368,491 | ||||
Operating income (expenses) | ||||||||
Selling | 22 | (344,254) | (1,030,915) | (353,563) | (1,087,948) | |||
General and administrative | 22 | (260,954) | (755,950) | (226,721) | (706,041) | |||
Other income (expenses), net | 22 | (88,021) | (144,100) | (55,771) | (135,408) | |||
(693,229) | (1,930,965) | (636,055) | (1,929,397) | |||||
Share of profits of subsidiaries and joint | 12 | 275,850 | 93,285 | 556,554 | ||||
ventures | 585,006 | |||||||
Profit before finance result and taxes | 1,358,119 | 3,519,538 | 727,944 | 2,995,648 | ||||
Finance income | 89,679 | 1,272,141 | 176,966 | 453,042 | ||||
Finance costs | (501,407) | (2,887,490) | (592,051) | (692,242) | ||||
Finance result | 23 | (411,728) | (1,615,349) | (415,085) | (239,200) | |||
Profit before taxes on income | 946,391 | 1,904,189 | 312,859 | 2,756,448 | ||||
Current | 11 | (44,813) | (320,952) | (26,877) | (157,109) | |||
Deferred | 11 | (182,990) | (149,924) | (27,680) | (535,458) | |||
Income tax and social contribution | (227,803) | (470,876) | (54,557) | (692,567) | ||||
Profit for the period | 718,588 | 1,433,313 | 258,302 | 2,063,881 | ||||
Earnings per share: | ||||||||
Basic and diluted earnings per share - R$ | 25 | 0.1586 | 0.2356 | 0.0468 | 0.3743 | |||
The accompanying notes are an integral part of this interim financial information.
Parent company and consolidated interim financial statements for the three- and nine-month periods ended September 30, 2024 and 2023
All amounts in thousands of Reais unless otherwise stated
KLBN4 KLBN3 KLBN11 | 5 |
Docusign Envelope ID: 5D7C1A07-17EC-46E6-A50C-A3CFABD9B246
Consolidated | ||||||||
7/01 to | 1/01 to | 7/01 to | 1/01 to | |||||
Note | 9/30/2024 | 9/30/2024 | 9/30/2023 | 9/30/2023 | ||||
Net sales revenue | 21 | 4,998,729 | 14,377,045 | 4,400,407 | 13,523,747 | |||
Changes in the fair values of biological | 14 | 408,174 | 519,807 | 143,230 | 1,099,360 | |||
assets | ||||||||
Cost of products sold | 22 | (3,467,626) | (9,656,632) | (3,240,065) | (9,222,690) | |||
Gross profit | 1,939,277 | 5,240,220 | 1,303,572 | 5,400,417 | ||||
Operating income (expenses) | ||||||||
Selling | 22 | (378,829) | (1,123,893) | (381,697) | (1,158,238) | |||
General and administrative | 22 | (273,668) | (782,373) | (236,495) | (735,346) | |||
Other income (expenses), net | 22 | (67,839) | (121,545) | (54,670) | (133,275) | |||
(720,336) | (2,027,811) | (672,862) | (2,026,859) | |||||
Share of profits of subsidiaries and joint | 12 | 1,238 | 7,287 | 3,969 | 10,105 | |||
ventures | ||||||||
Profit before finance result and taxes | 1,220,179 | 3,219,696 | 634,679 | 3,383,663 | ||||
Finance income | 37,474 | 1,400,901 | 225,078 | 550,580 | ||||
Finance costs | (440,483) | (2,744,935) | (549,909) | (661,156) | ||||
Finance result | 23 | (403,009) | (1,344,034) | (324,831) | (110,576) | |||
Profit before taxes on income | 817,170 | 1,875,662 | 309,848 | 3,273,087 | ||||
Current | 11 | (69,008) | (407,728) | (40,208) | (244,362) | |||
Deferred | 11 | (19,089) | 36,281 | (25,060) | (551,320) | |||
Income tax and social contribution | (88,097) | (371,447) | (65,268) | (795,682) | ||||
Profit for the period | 729,073 | 1,504,215 | 244,580 | 2,477,405 | ||||
Attributable to the Company's equity | 718,588 | 1,433,313 | 258,302 | 2,063,881 | ||||
holders | ||||||||
Attributable to non-controlling | 10,485 | 70,902 | (13,722) | 413,524 | ||||
interests | ||||||||
The accompanying notes are an integral part of this interim financial information.
Parent company and consolidated interim financial statements for the three- and nine-month periods ended September 30, 2024 and 2023
All amounts in thousands of Reais unless otherwise stated
KLBN4 KLBN3 KLBN11 | 6 |
Docusign Envelope ID: 5D7C1A07-17EC-46E6-A50C-A3CFABD9B246
STATEMENT OF COMPREHENSIVE INCOME
Parent Company | ||||||
7/01 to | 1/01 to | 7/01 to | 1/01 to | |||
Note | 9/30/2024 | 9/30/2024 | 9/30/2023 | 9/30/2023 | ||
Profit for the period | 718,588 | 1,433,313 | 258,302 | 2,063,881 | ||
Other comprehensive income | ||||||
Foreign currency translation adjustments | 705 | 2,590 | (6,256) | (17,910) | ||
Changes in the fair values of hedging instruments | 28 | 269,637 | (3,338,876) | (923,745) | 788,855 | |
Realization of hedge reserve to profit or loss | (9,163) | (11,478) | - | - | ||
Realization of hedge reserve to profit or loss - net revenue | 28 | (10,280) | (31,381) | (4,278) | (9,336) | |
Deferred income tax on cash flow hedges | 11 | (85,066) | 1,149,790 | 315,528 | (265,036) | |
165,833 | (2,229,355) | (618,751) | 496,573 | |||
Changes in actuarial liability obligations | - | (2,791) | (854) | (2,564) | ||
Deferred income tax/social contribution on actuarial liabilities | 11 | - | 949 | 291 | 872 | |
- | (1,842) | (563) | (1,692) | |||
Total comprehensive income (loss) for the period | 884,421 | (797,884) | (361,012) | 2,558,762 | ||
Consolidated | ||||||
7/01 to | 1/01 to | 7/01 to | 1/01 to | |||
Note | 9/30/2024 | 9/30/2024 | 9/30/2023 | 9/30/2023 | ||
Profit for the period | 910,166 | 1,685,308 | 244,580 | 2,477,405 | ||
Other comprehensive income | ||||||
Foreign currency translation adjustments | 705 | 2,590 | (6,256) | (17,910) | ||
Changes in the fair values of hedging instruments | 28 | 269,637 | (3,338,876) | (923,745) | 788,855 | |
Realization of hedge reserve to profit or loss | (9,163) | (11,478) | - | - | ||
Realization of hedge reserve to profit or loss - net revenue | 28 | (10,280) | (31,381) | (4,278) | (9,336) | |
Deferred income tax on cash flow hedges | 11 | (85,066) | 1,149,790 | 315,528 | (265,036) | |
165,833 | (2,229,355) | (618,751) | 496,573 | |||
Changes in actuarial liability obligations | - | (2,791) | (854) | (2,564) | ||
Deferred income tax/social contribution on actuarial liabilities | 11 | - | 949 | 291 | 872 | |
- | (1,842) | (563) | (1,692) | |||
Total comprehensive income (loss) for the period | 1,075,999 | (545,889) | (374,734) | 2,972,286 | ||
Attributable to the Company's equity holders | 884,421 | (797,884) | (361,012) | 2,558,762 | ||
Attributable to non-controlling interests | 191,578 | 251,995 | (13,722) | 413,524 | ||
The accompanying notes are an integral part of this interim financial information.
Parent company and consolidated interim financial statements for the three- and nine-month periods ended September 30, 2024 and 2023
All amounts in thousands of Reais unless otherwise stated
KLBN4 KLBN3 KLBN11 | 7 |
Docusign Envelope ID: 5D7C1A07-17EC-46E6-A50C-A3CFABD9B246
STATEMENT OF CHANGES IN EQUITY
Retained | Equity | |||||||||
Capital | Treasury | Revenue | Carrying value | earnings | attributable to | Non- | Consolidated | |||
(accumulated | the Company's | controlling | ||||||||
Note | Share capital | reserves | shares | reserves | adjustments | deficit) | equity holders | interests | equity | |
At December 31, 2022 | 4,475,625 | (270,399) | (155,360) | 4,425,294 | 1,084,324 | - | 9,559,484 | 2,008,782 | 11,568,266 | |
Profit for the period | - | - | - | - | - | 2,063,881 | 2,063,881 | 413,524 | 2,477,405 | |
Other comprehensive income | - | - | - | - | 494,881 | - | 494,881 | - | 494,881 | |
Changes in interests in subsidiaries | - | - | - | - | - | - | - | (2,184) | (2,184) | |
Total comprehensive income | - | - | - | - | 494,881 | 2,063,881 | 2,558,762 | 411,340 | 2,970,102 | |
Capital increases by non-controlling | - | - | - | - | - | - | - | 90,000 | 90,000 | |
Stockholder | ||||||||||
Long term incentive plan | 24 | - | 27,384 | 19,649 | - | (2,390) | - | 44,643 | - | 44,643 |
Treasury shares sold | - | 18,984 | 10,383 | - | - | - | 29,367 | - | 29,367 | |
Grants of treasury shares | - | - | 10,383 | - | (10,383) | - | - | - | - | |
Stock option plan - remuneration | - | - | - | - | 15,276 | - | 15,276 | - | 15,276 | |
Stock option plan - vesting | - | 8,400 | - | - | (8,400) | - | - | - | - | |
Stock option plan - cancellations | - | - | (1,117) | - | 1,117 | - | - | - | - | |
Allocation of profit for the period: | 20 | - | - | - | (345,000) | - | (658,000) | (1,003,000) | (72,702) | (1,075,702) |
Distribution of dividends and interest | - | - | - | (345,000) | - | (658,000) | (1,003,000) | (72,702) | (1,075,702) | |
on capital | ||||||||||
At September 30, 2023 | 4,475,625 | (243,015) | (135,711) | 4,080,294 | 1,576,815 | 1,405,881 | 11,159,889 | 2,437,420 | 13,597,309 |
The accompanying notes are an integral part of this interim financial information.
Parent company and consolidated interim financial statements for the three- and nine-month periods ended September 30, 2024 and 2023
All amounts in thousands of Reais unless otherwise stated
KLBN4 KLBN3 KLBN11 | 8 |
Docusign Envelope ID: 5D7C1A07-17EC-46E6-A50C-A3CFABD9B246
Equity | |||||||||||||||||||||||||||
Goodwill on | Retained | attributable | |||||||||||||||||||||||||
Carrying | capital | to the | Non- | ||||||||||||||||||||||||
Share | Capital | Treasury | Revenue | transaction | earnings | Company's | Consolidated | ||||||||||||||||||||
value | in | (accumulated | equity | controlling | |||||||||||||||||||||||
Note | capital | reserves | shares | reserves | adjustments | subsidiaries | deficit) | holders | interests | equity | |||||||||||||||||
At December 31, 2023 | 4,475,625 | (225,642) | (135,808) | 5,626,832 | 1,844,115 | - | - | 11,585,122 | 2,147,408 | 13,732,530 | |||||||||||||||||
Profit for the period | - | - | - | - | - | - | 1,433,313 | 1,433,313 | 251,995 | 1,685,308 | |||||||||||||||||
Other comprehensive income | - | - | - | - | (2,236,376) | - | - | (2,236,376) | - | (2,236,376) | |||||||||||||||||
Changes in interests in | 12 | - | - | - | - | - | - | - | (341,767) | ||||||||||||||||||
subsidiaries | - | (160,673) | |||||||||||||||||||||||||
Total comprehensive | - | - | - | - | (2,236,376) | - | 1,433,313 | (803,063) | (89,772) | (892,835) | |||||||||||||||||
income (loss) for the period | |||||||||||||||||||||||||||
Capital increase | 1,600,000 | - | - | (1,600,000) | - | - | - | - | - | - | |||||||||||||||||
Capital increases by non- | - | - | - | - | - | - | - | - | 50,000 | 50,000 | |||||||||||||||||
controlling Stockholder | |||||||||||||||||||||||||||
Goodwill on capital | 12 | - | - | - | - | - | 100,266 | - | 100,266 | (100,266) | - | ||||||||||||||||
transaction | |||||||||||||||||||||||||||
Long term incentive plan | 24 | - | 26,549 | 12,516 | - | - | - | - | 39,065 | - | 39,065 | ||||||||||||||||
Treasury shares sold | - | 16,026 | 6,542 | - | - | - | - | 22,658 | - | 22,568 | |||||||||||||||||
Grants of treasury shares | - | (6,542) | 6,542 | - | - | - | - | - | - | - | |||||||||||||||||
Stock option plan - | - | 16,497 | - | - | - | - | - | 16,497 | - | 16,497 | |||||||||||||||||
remuneration | |||||||||||||||||||||||||||
Stock option plan - | - | 568 | (568) | - | - | - | - | - | - | - | |||||||||||||||||
cancellations | |||||||||||||||||||||||||||
Allocation of profit: | 20 | - | - | - | (192,000) | - | - | (740,000) | (932,000) | (51,153) | (983,153) | ||||||||||||||||
Distribution of dividends and | - | - | - | (192,000) | - | - | (740,000) | (932,000) | (51,153) | (983,153) | |||||||||||||||||
interest on capital | |||||||||||||||||||||||||||
At September 30, 2024 | 6,075,625 | (199,093) | (123,292) | 3,834,832 | (392,261) | 100,266 | 693,313 | 9,989,390 | 1,956,218 | 11,945,608 | |||||||||||||||||
The accompanying notes are an integral part of this interim financial information.
Parent company and consolidated interim financial statements for the three- and nine-month periods ended September 30, 2024 and 2023
All amounts in thousands of Reais unless otherwise stated
KLBN4 KLBN3 KLBN11 | 9 |
Docusign Envelope ID: 5D7C1A07-17EC-46E6-A50C-A3CFABD9B246
STATEMENT OF CASH FLOW
Parent Company | Consolidated | ||||||||
Note | 9/30/2024 | 9/30/2023 | 9/30/2024 | 9/30/2023 | |||||
Net cash provided by operating activities | 6,828,605 | 5,164,720 | 6,861,844 | 5,181,410 | |||||
Cash provided by operations | 5,668,890 | 5,549,377 | 6,238,489 | 5,679,818 | |||||
Profit before taxes on income | 1,904,189 | 2,756,448 | 1,875,662 | 3,273,087 | |||||
Depreciation and amortization | 1,530,793 | 1,262,016 | 1,525,068 | 1,297,071 | |||||
Depletion of biological assets | 14 | 798,574 | 840,245 | 1,334,668 | 1,076,988 | ||||
Changes in the fair values of biological assets | 14 | (340,764) | (372,305) | (519,807) | (1,099,360) | ||||
Interest accruals on marketable securities | 23 | 30,096 | (104,101) | 30,183 | (104,101) | ||||
Unrealized foreign exchange on trade receivables and related parties | (627,902) | 99,341 | (791,127) | 127,854 | |||||
Unrealized interest and foreign exchange on borrowing and | 17/18 | 2,496,841 | 1,456,646 | 2,293,660 | 945,724 | ||||
debentures | |||||||||
Interest on leases accrued | 15 | 120,940 | 83,921 | 137,180 | 91,436 | ||||
Adjustments to present value - forfaiting forestry operations | 14 | 52,342 | 54,662 | 52,342 | 54,662 | ||||
Realization of hedge reserve | 28 | (42,859) | (9,336) | (42,859) | (9,336) | ||||
Allowance for expected credit losses | 7 | (8,957) | (9,306) | (9,026) | (10,193) | ||||
Provision for inventory losses | 39,986 | 70,070 | 40,643 | 71,518 | |||||
Gain (loss) on disposals of assets | 5,012 | (49) | 5,012 | (49) | |||||
Share of profits of subsidiaries and joint ventures | 12 | (585,006) | (556,554) | (7,287) | (10,105) | ||||
Provision for tax, social security, labor and civil contingencies | 19 | 276,637 | 6,168 | 295,812 | 6,168 | ||||
Other | 18,968 | (28,489) | 18,365 | (31,546) | |||||
Changes in assets and liabilities | 1,159,715 | (384,657) | 623,355 | (498,408) | |||||
Trade receivables and related parties | 7/8 | 1,027,875 | 328,564 | 900,096 | 161,823 | ||||
Inventory | 9 | 253,482 | (338,791) | 689,771 | (293,252) | ||||
Taxes recoverable | 10 | 65,776 | 259,610 | 339,915 | 224,944 | ||||
Marketable securities | 6 | 297,388 | (4,272) | 296,583 | (3,745) | ||||
Other assets | 136,449 | 38,278 | 10,278 | 59,346 | |||||
Trade payables | 16 | (758,842) | (454,427) | (840,545) | (493,872) | ||||
Forfaiting trade payables and forfaiting forestry operations | 16.1 | 296,300 | 536 | 296,300 | 536 | ||||
Tax obligations | (106,040) | (60,370) | (595,967) | 31,288 | |||||
Social security and labor obligations | 112,366 | 30,010 | 116,219 | 30,011 | |||||
Other liabilities | 64,723 | (97,305) | (229,207) | (98,183) | |||||
Income tax and social contribution paid | (229,762) | (86,490) | (360,088) | (117,304) | |||||
Net cash used in investing activities | (8,696,782) | (3,607,531) | (8,989,926) | (3,621,558) | |||||
Additions to property, plant and equipment and intangible assets | (1,843,942) | (2,496,385) | (1,735,062) | (2,736,695) | |||||
Acquisition of assets - Caetê project | 4.2 | - | - | (6,345,192) | - | ||||
Additions to planting and standing wood purchases | (751,762) | (749,381) | (916,192) | (931,261) | |||||
Capital increase in subsidiaries | 12 | (3,834,650) | (352,080) | - | - | ||||
Advances for future capital increases | (65,173) | (84,216) | - | - | |||||
Loans to subsidiaries - debentures | 8 | (2,773,193) | - | - | - | ||||
Proceeds from disposals of assets | (2,912) | 35,122 | (2,912) | 35,122 | |||||
Dividends received from subsidiaries | 12 | 574,850 | 39,409 | 9,432 | 11,276 | ||||
Net cash used in financing activities | (1,338,882) | (1,061,052) | (858,552) | (316,884) | |||||
New borrowing | 17/18 | 3,224,981 | 3,825,838 | 3,224,981 | 3,825,983 | ||||
Repayments of borrowing and debentures | 17/18 | (1,263,362) | (1,436,117) | (1,259,253) | (1,511,867) | ||||
Payment of interest on borrowing and debentures | 17/18 | (1,949,289) | (2,117,005) | (1,467,587) | (1,276,814) | ||||
Payment of lease liabilities | 15 | (270,780) | (341,801) | (275,108) | (357,763) | ||||
Disposals of treasury shares | 22,568 | 47,033 | 22,568 | 47,033 | |||||
Capital increases in subsidiaries by non-controlling interests | - | - | 50,000 | 90,000 | |||||
Payment of dividends - Silent Partnership Companies and Special | 12 | - | - | (51,153) | (94,456) | ||||
Purpose Entities | |||||||||
Dividends/interest on capital paid | 20 | (1,103,000) | (1,039,000) | (1,103,000) | (1,039,000) | ||||
(Decrease) Increase in cash and cash equivalents | (3,207,059) | 496,137 | (2,986,634) | 1,242,968 | |||||
Acquired cash - Caetê project | 4.2 | - | - | 96,523 | - | ||||
Changes in cash and cash equivalents | (3,207,059) | 496,137 | (2,890,111) | 1,242,968 | |||||
Cash and cash equivalents at the beginning of the period | 8,129,921 | 3,798,650 | 9,558,829 | 4,683,945 | |||||
Cash and cash equivalents at the end of the period | 4,922,862 | 4,294,787 | 6,668,718 | 5,926,913 |
The accompanying notes are an integral part of this interim financial information.
Parent company and consolidated interim financial statements for the three- and nine-month periods ended September 30, 2024 and 2023
All amounts in thousands of Reais unless otherwise stated
KLBN4 KLBN3 KLBN11 | 10 |
Attention: This is an excerpt of the original content. To continue reading it, access the original document here. |
Attachments
- Original document
- Permalink
Disclaimer
Klabin SA published this content on November 07, 2024, and is solely responsible for the information contained herein. Distributed by Public, unedited and unaltered, on November 08, 2024 at 01:06:30.648.