Exhibit 99.1
![](https://capedge.com/proxy/6-K/0001213900-24-098133/ex99-1_001.jpg)
Statements of financial position
In thousands of Brazilian Reais - R$
| | | | | Company | | | Consolidated | |
| | Note | | | September 30, 2024 | | | December 31, 2023 | | | September 30, 2024 | | | December 31, 2023 | |
ASSETS | | | | | | | | | | | | | | | |
CURRENT ASSETS | | | | | | | | | | | | | | | |
Cash and cash equivalents | | 3 | | | | 4,349,547 | | | | 4,458,670 | | | | 27,622,165 | | | | 22,122,405 | |
Margin cash | | 3 | | | | 125,788 | | | | 64,754 | | | | 912,374 | | | | 641,283 | |
Trade accounts receivable | | 4 | | | | 3,590,711 | | | | 2,575,423 | | | | 18,480,150 | | | | 16,416,149 | |
Inventories | | 5 | | | | 4,703,082 | | | | 4,016,197 | | | | 29,811,083 | | | | 24,696,583 | |
Biological assets | | 6 | | | | — | | | | — | | | | 8,662,500 | | | | 8,289,048 | |
Recoverable taxes | | 7 | | | | 1,506,549 | | | | 1,537,885 | | | | 3,664,552 | | | | 4,449,734 | |
Derivative assets | | | | | | 9,654 | | | | 42,746 | | | | 499,597 | | | | 425,043 | |
Other current assets | | | | | | 190,695 | | | | 314,282 | | | | 1,990,107 | | | | 1,564,678 | |
TOTAL CURRENT ASSETS | | | | | | 14,476,026 | | | | 13,009,957 | | | | 91,642,528 | | | | 78,604,923 | |
| | | | | | | | | | | | | | | | | | | |
NON-CURRENT ASSETS | | | | | | | | | | | | | | | | | | | |
Recoverable taxes | | 7 | | | | 5,608,724 | | | | 5,754,089 | | | | 8,371,242 | | | | 8,444,560 | |
Biological assets | | 6 | | | | — | | | | — | | | | 2,873,067 | | | | 2,573,041 | |
Related party receivables | | 8 | | | | 663,005 | | | | 1,807,878 | | | | 590,511 | | | | 573,955 | |
Deferred income taxes | | 9 | | | | — | | | | — | | | | 2,420,046 | | | | 3,751,335 | |
Derivative assets | | | | | | — | | | | 396,698 | | | | — | | | | 396,698 | |
Other non-current assets | | | | | | 580,946 | | | | 568,573 | | | | 1,772,688 | | | | 1,545,468 | |
| | | | | | 6,852,675 | | | | 8,527,238 | | | | 16,027,554 | | | | 17,285,057 | |
| | | | | | | | | | | | | | | | | | | |
Investments in equity-accounted investees, associates and joint venture | | 10 | | | | 44,106,721 | | | | 41,640,588 | | | | 242,498 | | | | 274,021 | |
Property, plant and equipment | | 11 | | | | 13,769,989 | | | | 13,509,618 | | | | 67,399,152 | | | | 62,541,120 | |
Right of use assets | | 12.1 | | | | 199,423 | | | | 135,801 | | | | 8,884,423 | | | | 8,257,855 | |
Intangible assets | | 13 | | | | 239,396 | | | | 204,312 | | | | 10,517,272 | | | | 9,612,859 | |
Goodwill | | 14 | | | | 9,085,970 | | | | 9,085,970 | | | | 31,862,245 | | | | 29,556,234 | |
| | | | | | | | | | | | | | | | | | | |
TOTAL NON-CURRENT ASSETS | | | | | | 74,254,174 | | | | 73,103,527 | | | | 134,933,144 | | | | 127,527,146 | |
| | | | | | | | | | | | | | | | | | | |
TOTAL ASSETS | | | | | | 88,730,200 | | | | 86,113,484 | | | | 226,575,672 | | | | 206,132,069 | |
The accompanying notes are an integral part of these condensed interim financial statements.
![](https://capedge.com/proxy/6-K/0001213900-24-098133/ex99-1_002.jpg)
![](https://capedge.com/proxy/6-K/0001213900-24-098133/ex99-1_001.jpg)
Statements of financial position
In thousands of Brazilian Reais - R$
| | | | | Company | | | Consolidated | |
| | Note | | | September 30, 2024 | | | December 31, 2023 | | | September 30, 2024 | | | December 31, 2023 | |
LIABILITIES AND EQUITY | | | | | | | | | | | | | | | |
CURRENT LIABILITIES | | | | | | | | | | | | | | | |
Trade accounts payable | | 15 | | | | 4,507,896 | | | | 4,468,136 | | | | 25,523,278 | | | | 25,450,974 | |
Supply chain finance | | 15 | | | | 1,734,217 | | | | 1,466,235 | | | | 6,079,902 | | | | 4,589,870 | |
Loans and financing | | 16 | | | | 1,262,087 | | | | 1,297,393 | | | | 10,121,300 | | | | 4,316,360 | |
Income taxes | | 17 | | | | — | | | | — | | | | 908,639 | | | | 403,022 | |
Other taxes payable | | 17 | | | | 157,581 | | | | 238,006 | | | | 731,561 | | | | 697,157 | |
Payroll and social charges | | 18 | | | | 1,540,386 | | | | 1,208,139 | | | | 7,962,100 | | | | 6,280,042 | |
Lease liabilities | | 12.2 | | | | 74,958 | | | | 62,454 | | | | 1,886,162 | | | | 1,707,172 | |
Dividends payable | | 20.c | | | | 4,436,392 | | | | 160 | | | | 4,437,007 | | | | 1,938 | |
Provisions for legal proceedings | | 19 | | | | — | | | | — | | | | 1,144,412 | | | | 955,866 | |
Derivative liabilities | | | | | | 194,594 | | | | 42,513 | | | | 553,372 | | | | 698,361 | |
Other current liabilities | | | | | | 1,526,062 | | | | 1,230,467 | | | | 3,041,111 | | | | 2,813,379 | |
TOTAL CURRENT LIABILITIES | | | | | | 15,434,173 | | | | 10,013,503 | | | | 62,388,844 | | | | 47,914,141 | |
| | | | | | | | | | | | | | | | | | | |
NON-CURRENT LIABILITIES | | | | | | | | | | | | | | | | | | | |
Loans and financing | | 16 | | | | 6,450,172 | | | | 11,950,708 | | | | 93,163,983 | | | | 92,505,465 | |
Income and other taxes payable | | 17 | | | | 216,271 | | | | 232,324 | | | | 468,023 | | | | 456,865 | |
Payroll and social charges | | 18 | | | | 1,834,164 | | | | 1,965,664 | | | | 2,231,445 | | | | 2,374,674 | |
Lease liabilities | | 12.2 | | | | 150,902 | | | | 88,576 | | | | 7,765,843 | | | | 7,206,761 | |
Deferred income taxes | | 9 | | | | 2,752,215 | | | | 3,136,770 | | | | 6,726,881 | | | | 6,585,412 | |
Provisions for legal proceedings | | 19 | | | | 532,311 | | | | 559,310 | | | | 1,477,830 | | | | 1,529,624 | |
Related party payables | | 8 | | | | 14,163,564 | | | | 14,459,311 | | | | — | | | | — | |
Derivative liabilities | | | | | | 210,244 | | | | — | | | | 211,400 | | | | — | |
Other non-current liabilities | | | | | | 277,660 | | | | 356,179 | | | | 491,281 | | | | 560,821 | |
TOTAL NON-CURRENT LIABILITIES | | | | | | 26,587,503 | | | | 32,748,842 | | | | 112,536,686 | | | | 111,219,622 | |
| | | | | | | | | | | | | | | | | | | |
EQUITY | | 20 | | | | | | | | | | | | | | | | | |
Share capital - common shares | | | | | | 23,576,206 | | | | 23,576,206 | | | | 23,576,206 | | | | 23,576,206 | |
Capital reserve | | | | | | (730,052 | ) | | | (773,537 | ) | | | (730,052 | ) | | | (773,537 | ) |
Other reserves | | | | | | 26,222 | | | | 30,513 | | | | 26,222 | | | | 30,513 | |
Profit reserves | | | | | | 15,379,953 | | | | 15,379,953 | | | | 15,379,953 | | | | 15,379,953 | |
Accumulated other comprehensive income | | | | | | 5,684,386 | | | | 5,138,004 | | | | 5,684,386 | | | | 5,138,004 | |
Retained earnings | | | | | | 2,771,809 | | | | — | | | | 2,771,809 | | | | — | |
Attributable to company shareholders | | | | | | 46,708,524 | | | | 43,351,139 | | | | 46,708,524 | | | | 43,351,139 | |
Attributable to non-controlling interest | | | | | | — | | | | — | | | | 4,941,618 | | | | 3,647,167 | |
TOTAL EQUITY | | | | | | 46,708,524 | | | | 43,351,139 | | | | 51,650,142 | | | | 46,998,306 | |
TOTAL LIABILITIES AND EQUITY | | | | | | 88,730,200 | | | | 86,113,484 | | | | 226,575,672 | | | | 206,132,069 | |
The accompanying notes are an integral part of these condensed interim financial statements.
![](https://capedge.com/proxy/6-K/0001213900-24-098133/ex99-1_002.jpg)
![](https://capedge.com/proxy/6-K/0001213900-24-098133/ex99-1_001.jpg)
Statements of income for the nine month period ended September 30, 2024 and 2023
In thousands of Brazilian Reais - R$
| | | | | Company | | | Consolidated | |
| | Note | | | 2024 | | | 2023 | | | 2024 | | | 2023 | |
| | | | | | | | | | | | | | | |
NET REVENUE | | 21 | | | | 44,478,033 | | | | 37,643,281 | | | | 300,251,258 | | | | 267,475,824 | |
Cost of sales | | 25 | | | | (35,867,825 | ) | | | (32,102,908 | ) | | | (254,870,108 | ) | | | (238,921,578 | ) |
GROSS PROFIT | | | | | | 8,610,208 | | | | 5,540,373 | | | | 45,381,150 | | | | 28,554,246 | |
| | | | | | | | | | | | | | | | | | | |
Selling expenses | | 25 | | | | (3,769,441 | ) | | | (2,933,304 | ) | | | (18,875,402 | ) | | | (16,963,953 | ) |
General and administrative expenses | | 25 | | | | (2,266,278 | ) | | | (1,905,327 | ) | | | (8,128,007 | ) | | | (8,107,110 | ) |
Other incomes | | 25.1 | | | | 1,825 | | | | 10,561 | | | | 316,284 | | | | 588,084 | |
Other expenses | | 25.1 | | | | (17,305 | ) | | | (46,074 | ) | | | (577,020 | ) | | | (545,174 | ) |
NET OPERATING EXPENSES | | | | | | (6,051,199 | ) | | | (4,874,144 | ) | | | (27,264,145 | ) | | | (25,028,153 | ) |
| | | | | | | | | | | | | | | | | | | |
OPERATING PROFIT | | | | | | 2,559,009 | | | | 666,229 | | | | 18,117,005 | | | | 3,526,093 | |
| | | | | | | | | | | | | | | | | | | |
Finance income | | 22 | | | | 1,040,489 | | | | 1,140,412 | | | | 2,706,280 | | | | 1,719,701 | |
Finance expense | | 22 | | | | (3,992,877 | ) | | | (3,340,821 | ) | | | (9,564,228 | ) | | | (6,780,820 | ) |
FINANCE INCOME (EXPENSE) | | | | | | (2,952,388 | ) | | | (2,200,409 | ) | | | (6,857,948 | ) | | | (5,061,119 | ) |
| | | | | | | | | | | | | | | | | | | |
Share of profit of equity-accounted investees, net of tax | | 10 | | | | 6,837,568 | | | | 562,736 | | | | 1,798 | | | | 49,087 | |
| | | | | | | | | | | | | | | | | | | |
PROFIT (LOSS) BEFORE TAXES | | | | | | 6,444,189 | | | | (971,444 | ) | | | 11,260,855 | | | | (1,485,939 | ) |
| | | | | | | | | | | | | | | | | | | |
Current income taxes | | 9 | | | | 375,007 | | | | (21,391 | ) | | | (2,128,380 | ) | | | (671,596 | ) |
Deferred income taxes | | 9 | | | | 384,555 | | | | (150,741 | ) | | | (1,106,627 | ) | | | 1,220,473 | |
TOTAL INCOME TAXES | | | | | | 759,562 | | | | (172,132 | ) | | | (3,235,007 | ) | | | 548,877 | |
NET INCOME (LOSS) | | | | | | 7,203,751 | | | | (1,143,576 | ) | | | 8,025,848 | | | | (937,062 | ) |
| | | | | | | | | | | | | | | | | | | |
ATTRIBUTABLE TO: | | | | | | | | | | | | | | | | | | | |
Company shareholders | | | | | | 7,203,751 | | | | (1,143,576 | ) | | | 7,203,751 | | | | (1,143,576 | ) |
Non-controlling interest | | | | | | — | | | | — | | | | 822,097 | | | | 206,514 | |
| | | | | | 7,203,751 | | | | (1,143,576 | ) | | | 8,025,848 | | | | (937,062 | ) |
| | | | | | | | | | | | | | | | | | | |
Basic and diluted earnings (losses) per share - common shares (R$) | | 23 | | | | 3.25 | | | | (0.52 | ) | | | 3.25 | | | | (0.52 | ) |
The accompanying notes are an integral part of these condensed interim financial statements.
![](https://capedge.com/proxy/6-K/0001213900-24-098133/ex99-1_002.jpg)
![](https://capedge.com/proxy/6-K/0001213900-24-098133/ex99-1_001.jpg)
Statements of income for the three month period ended September 30, 2024 and 2023
In thousands of Brazilian Reais - R$
| | | | | Company | | | Consolidated | |
| | Note | | | 2024 | | | 2023 | | | 2024 | | | 2023 | |
| | | | | | | | | | | | | | | |
NET REVENUE | | 21 | | | | 16,867,098 | | | | 13,378,517 | | | | 110,497,857 | | | | 91,409,464 | |
Cost of sales | | 25 | | | | (13,048,581 | ) | | | (11,293,389 | ) | | | (92,309,545 | ) | | | (80,356,865 | ) |
GROSS PROFIT | | | | | | 3,818,517 | | | | 2,085,128 | | | | 18,188,312 | | | | 11,052,599 | |
| | | | | | | | | | | | | | | | | | | |
Selling expenses | | 25 | | | | (1,399,549 | ) | | | (1,068,866 | ) | | | (6,751,851 | ) | | | (5,509,930 | ) |
General and administrative expenses | | 25 | | | | (661,249 | ) | | | (761,135 | ) | | | (2,703,855 | ) | | | (2,906,942 | ) |
Other incomes | | 25.1 | | | | 21 | | | | 3,413 | | | | 121,272 | | | | 87,289 | |
Other expenses | | 25.1 | | | | (6,279 | ) | | | (30,352 | ) | | | (234,582 | ) | | | (112,504 | ) |
NET OPERATING EXPENSES | | | | | | (2,067,056 | ) | | | (1,856,940 | ) | | | (9,569,016 | ) | | | (8,442,087 | ) |
| | | | | | | | | | | | | | | | | | | |
OPERATING PROFIT | | | | | | 1,751,461 | | | | 228,188 | | | | 8,619,296 | | | | 2,610,512 | |
| | | | | | | | | | | | | | | | | | | |
Finance income | | 22 | | | | 303,722 | | | | 323,736 | | | | 851,079 | | | | 602,145 | |
Finance expense | | 22 | | | | (1,116,343 | ) | | | (1,154,294 | ) | | | (2,853,474 | ) | | | (2,441,283 | ) |
FINANCE INCOME (EXPENSE) | | | | | | (812,621 | ) | | | (830,558 | ) | | | (2,002,395 | ) | | | (1,839,138 | ) |
| | | | | | | | | | | | | | | | | | | |
Share of profit of equity-accounted investees, net of tax | | | | | | 2,740,074 | | | | 1,215,064 | | | | 21,611 | | | | 19,661 | |
| | | | | | | | | | | | | | | | | | | |
PROFIT BEFORE TAXES | | | | | | 3,678,914 | | | | 612,694 | | | | 6,638,512 | | | | 791,035 | |
| | | | | | | | | | | | | | | | | | | |
Current income taxes | | 9 | | | | 181,819 | | | | (138,192 | ) | | | (789,565 | ) | | | (478,625 | ) |
Deferred income taxes | | 9 | | | | (18,195 | ) | | | 98,149 | | | | (1,653,270 | ) | | | 378,196 | |
TOTAL INCOME TAXES | | | | | | 163,624 | | | | (40,043 | ) | | | (2,442,835 | ) | | | (100,429 | ) |
NET INCOME | | | | | | 3,842,538 | | | | 572,651 | | | | 4,195,677 | | | | 690,606 | |
| | | | | | | | | | | | | | | | | | | |
ATTRIBUTABLE TO: | | | | | | | | | | | | | | | | | | | |
Company shareholders | | | | | | 3,842,538 | | | | 572,651 | | | | 3,842,538 | | | | 572,651 | |
Non-controlling interest | | | | | | — | | | | — | | | | 353,139 | | | | 117,955 | |
| | | | | | 3,842,538 | | | | 572,651 | | | | 4,195,677 | | | | 690,606 | |
| | | | | | | | | | | | | | | | | | | |
Basic and diluted earnings (loss) per share - common shares (R$) | | 23 | | | | 1.73 | | | | 0.26 | | | | 1.73 | | | | 0.26 | |
The accompanying notes are an integral part of these condensed interim financial statements.
![](https://capedge.com/proxy/6-K/0001213900-24-098133/ex99-1_002.jpg)
![](https://capedge.com/proxy/6-K/0001213900-24-098133/ex99-1_001.jpg)
Statements of comprehensive income for the nine month period ended September 30, 2024 and 2023
In thousands of Brazilian Reais - R$
| | | | | Company | | | Consolidated | |
| | Note | | | 2024 | | | 2023 | | | 2024 | | | 2023 | |
| | | | | | | | | | | | | | | |
Net income (loss) | | | | | | 7,203,751 | | | | (1,143,576 | ) | | | 8,025,848 | | | | (937,062 | ) |
| | | | | | | | | | | | | | | | | | | |
Other comprehensive income | | | | | | | | | | | | | | | | | | | |
Items that are or may be subsequently reclassified to statement of income: | | | | | | | | | | | | | | | | | | | |
Gain (loss) on foreign currency translation adjustments | | | | | | 1,526,342 | | | | (1,627,483 | ) | | | 1,998,102 | | | | (1,740,085 | ) |
Gain (loss) on net investment in foreign operations | | | | | | (1,028,507 | ) | | | 589,207 | | | | (1,028,507 | ) | | | 589,207 | |
Gain on cash flow hedge | | 26 c3.1 | | | | 7,830 | | | | 15,306 | | | | 7,830 | | | | 15,306 | |
Deferred income tax on cash flow hedge | | 26 c3.1 | | | | (2,662 | ) | | | (5,204 | ) | | | (2,662 | ) | | | (5,204 | ) |
Valuation adjustments to equity in subsidiaries (1) | | | | | | 16,273 | | | | (38,328 | ) | | | 16,273 | | | | (38,328 | ) |
Items that will not be subsequently reclassified to statement of income: | | | | | | | | | | | | | | | | | | | |
Gain associated with pension and other postretirement benefit obligations | | | | | | 34,816 | | | | 42,152 | | | | 40,672 | | | | 51,100 | |
Income tax on gain associated with pension and other postretirement benefit obligations | | | | | | (7,710 | ) | | | (11,977 | ) | | | (7,710 | ) | | | (14,784 | ) |
Total other comprehensive income (loss) | | | | | | 546,382 | | | | (1,036,327 | ) | | | 1,023,998 | | | | (1,142,788 | ) |
Comprehensive income (loss) | | | | | | 7,750,133 | | | | (2,179,903 | ) | | | 9,049,846 | | | | (2,079,850 | ) |
| | | | | | | | | | | | | | | | | | | |
Total comprehensive income (loss) attributable to: | | | | | | | | | | | | | | | | | | | |
Company shareholders | | | | | | 7,750,133 | | | | (2,179,903 | ) | | | 7,750,133 | | | | (2,179,903 | ) |
Non-controlling interest | | | | | | — | | | | — | | | | 1,299,713 | | | | 100,053 | |
| | | | | | 7,750,133 | | | | (2,179,903 | ) | | | 9,049,846 | | | | (2,079,850 | ) |
| (1) | Primarily relates to foreign currency translation adjustments on conversion of indirect subsidiaries. |
The accompanying notes are an integral part of these condensed interim financial statements.
![](https://capedge.com/proxy/6-K/0001213900-24-098133/ex99-1_002.jpg)
![](https://capedge.com/proxy/6-K/0001213900-24-098133/ex99-1_001.jpg)
Statement of comprehensive income for the three month period ended September 30, 2024 and 2023
In thousands of Brazilian Reais - R$
| | | | | Company | | | Consolidated | |
| | Note | | | 2024 | | | 2023 | | | 2024 | | | 2023 | |
| | | | | | | | | | | | | | | |
Net income | | | | | | 3,842,538 | | | | 572,651 | | | | 4,195,677 | | | | 690,606 | |
| | | | | | | | | | | | | | | | | | | |
Other comprehensive income (loss) | | | | | | | | | | | | | | | | | | | |
Items that are or may be subsequently reclassified to profit or loss: | | | | | | | | | | | | | | | | | | | |
Gain (loss) on foreign currency translation adjustments | | | | | | 883,613 | | | | (621,996 | ) | | | 903,817 | | | | (587,072 | ) |
Gain (loss) on net investment in foreign operations | | | | | | 191,413 | | | | (336,229 | ) | | | 191,413 | | | | (336,229 | ) |
Gain on cash flow hedge | | | | | | 5,845 | | | | 30,284 | | | | 5,845 | | | | 30,284 | |
Deferred income tax on cash flow hedge | | | | | | (1,987 | ) | | | (10,297 | ) | | | (1,987 | ) | | | (10,297 | ) |
Valuation adjustments to equity in subsidiaries (1) | | | | | | 2,874 | | | | (17,605 | ) | | | 2,874 | | | | (17,605 | ) |
Items that will not be subsequently reclassified to profit or loss: | | | | | | | | | | | | | | | | | | | |
Loss associated with pension and other postretirement benefit obligations | | | | | | (10,391 | ) | | | (3,368 | ) | | | (12,382 | ) | | | (3,676 | ) |
Income tax on gain (loss) associated with pension and other postretirement benefit obligations | | | | | | 1,442 | | | | (6,339 | ) | | | 3,432 | | | | (6,339 | ) |
Total other comprehensive income (loss) | | | | | | 1,072,809 | | | | (965,550 | ) | | | 1,093,012 | | | | (930,934 | ) |
Comprehensive income (loss) | | | | | | 4,915,347 | | | | (392,899 | ) | | | 5,288,689 | | | | (240,328 | ) |
| | | | | | | | | | | | | | | | | | | |
Total comprehensive income (loss) attributable to: | | | | | | | | | | | | | | | | | | | |
Company shareholders | | | | | | 4,915,347 | | | | (392,899 | ) | | | 4,915,347 | | | | (392,899 | ) |
Non-controlling interest | | | | | | — | | | | — | | | | 373,342 | | | | 152,571 | |
| | | | | | 4,915,347 | | | | (392,899 | ) | | | 5,288,689 | | | | (240,328 | ) |
| (1) | Primarily relates to foreign currency translation adjustments on conversion of indirect subsidiaries. |
The accompanying notes are an integral part of these condensed interim financial statements.
![](https://capedge.com/proxy/6-K/0001213900-24-098133/ex99-1_002.jpg)
![](https://capedge.com/proxy/6-K/0001213900-24-098133/ex99-1_001.jpg)
Statements of changes in equity for the nine month period ended September 30, 2024 and 2023
In thousands of Brazilian Reais - R$
| | | | | | | | | | | Capital reserves | | | | | | | | Profit reserves | | | Other comprehensive income | | | | | | | | | | | | | | | | |
| | | Note | | | | Share capital | | | | Premium on issue of shares | | | | Capital transaction (1) | | | | Stock options | | | | Other reserves | | | | Legal | | | | Investments statutory | | | | Tax incentive | | | | VAE | | | | FCTA | | | | Retained (loss) earnings | | | | Total | | | | Non-controlling interest | | | | Total equity | |
BALANCE ON DECEMBER 31, 2022 | | | | | | | 23,576,206 | | | | 211,879 | | | | (1,050,298 | ) | | | 30,464 | | | | 36,497 | | | | 2,801,185 | | | | 11,848,048 | | | | 4,003,823 | | | | 174,904 | | | | 4,711,458 | | | | — | | | | 46,344,166 | | | | 3,464,765 | | | | 49,808,931 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net income | | | | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | (1,143,576 | ) | | | (1,143,576 | ) | | | 206,514 | | | | (937,062 | ) |
Foreign currency translation adjustments | | | | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | (1,627,483 | ) | | | — | | | | (1,627,483 | ) | | | (112,602 | ) | | | (1,740,085 | ) |
Gain on net investment in foreign operations | | | | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | 589,207 | | | | — | | | | 589,207 | | | | — | | | | 589,207 | |
Losses on cash flow hedge, net of tax | | | | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | 10,102 | | | | — | | | | — | | | | 10,102 | | | | — | | | | 10,102 | |
Other comprehensive results VAE | | | | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | (38,328 | ) | | | — | | | | — | | | | (38,328 | ) | | | — | | | | (38,328 | ) |
Losses associated with pension and other postretirement benefit obligations, net of tax | | | | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | 30,175 | | | | — | | | | — | | | | 30,175 | | | | 6,141 | | | | 36,316 | |
Total comprehensive income | | | | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | 1,949 | | | | (1,038,276 | ) | | | (1,143,576 | ) | | | (2,179,903 | ) | | | 100,053 | | | | (2,079,850 | ) |
Share-based compensation | | | | | | | — | | | | — | | | | 26,311 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | 26,311 | | | | 5,019 | | | | 31,330 | |
Realization of other reserves | | | | | | | — | | | | — | | | | — | | | | — | | | | (4,522 | ) | | | — | | | | — | | | | — | | | | — | | | | — | | | | 4,522 | | | | — | | | | — | | | | — | |
Distribution of interim dividends | | | | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | (2,218,116 | ) | | | (2,218,116 | ) | | | — | | | | (2,218,116 | ) |
Dividend to non-controlling | | | | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | (23,602 | ) | | | (23,602 | ) |
Others | | | | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | (392 | ) | | | (392 | ) |
SEPTEMBER 30, 2023 | | | | | | | 23,576,206 | | | | 211,879 | | | | (1,023,987 | ) | | | 30,464 | | | | 31,975 | | | | 2,801,185 | | | | 11,848,048 | | | | 4,003,823 | | | | 176,853 | | | | 3,673,182 | | | | (3,357,170 | ) | | | 41,972,458 | | | | 3,545,843 | | | | 45,518,301 | |
DECEMBER 31, 2023 | | | | | | | 23,576,206 | | | | 211,879 | | | | (1,015,880 | ) | | | 30,464 | | | | 30,513 | | | | 2,801,185 | | | | 8,477,409 | | | | 4,101,359 | | | | 168,866 | | | | 4,969,138 | | | | — | | | | 43,351,139 | | | | 3,647,167 | | | | 46,998,306 | |
Net income (loss) | | | | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | 7,203,751 | | | | 7,203,751 | | | | 822,097 | | | | 8,025,848 | |
Foreign currency translation adjustments | | | | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | 1,526,342 | | | | — | | | | 1,526,342 | | | | 471,760 | | | | 1,998,102 | |
Gain on net investment in foreign operations (2) | | | | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | (1,028,507 | ) | | | — | | | | (1,028,507 | ) | | | — | | | | (1,028,507 | ) |
Losses on cash flow hedge, net of tax | | | 26 c3.1 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | 5,168 | | | | — | | | | — | | | | 5,168 | | | | — | | | | 5,168 | |
Gain associated with pension and other postretirement benefit obligations, net of tax | | | | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | 27,106 | | | | — | | | | — | | | | 27,106 | | | | 5,856 | | | | 32,962 | |
Other comprehensive results VAE | | | | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | 16,273 | | | | — | | | | — | | | | 16,273 | | | | — | | | | 16,273 | |
Total comprehensive income | | | | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | 48,547 | | | | 497,835 | | | | 7,203,751 | | | | 7,750,133 | | | | 1,299,713 | | | | 9,049,846 | |
Share-based compensation | | | | | | | — | | | | — | | | | 43,485 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | 43,485 | | | | 8,784 | | | | 52,269 | |
Realization of other reserves | | | | | | | — | | | | — | | | | — | | | | — | | | | (4,291 | ) | | | — | | | | — | | | | — | | | | — | | | | — | | | | 4,291 | | | | — | | | | — | | | | — | |
Distribution of interim dividends | | | 20.c | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | (4,436,233 | ) | | | (4,436,233 | ) | | | | | | | (4,436,233 | ) |
Dividend to non-controlling | | | | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | (16,017 | ) | | | (16,017 | ) |
Others | | | | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | 1,971 | | | | 1,971 | |
SEPTEMBER 30, 2024 | | | | | | | 23,576,206 | | | | 211,879 | | | | (972,395 | ) | | | 30,464 | | | | 26,222 | | | | 2,801,185 | | | | 8,477,409 | | | | 4,101,359 | | | | 217,413 | | | | 5,466,973 | | | | 2,771,809 | | | | 46,708,524 | | | | 4,941,618 | | | | 51,650,142 | |
| (1) | Refers to changes in the equity of investees arising from PPC’s share repurchase and share-based compensation. |
| (2) | Refers to the net investment on foreign operations of intercompany balances between JBS S.A. and its indirect subsidiaries JBS Luxembourg S.à.r.l. and JBS Investments Luxembourg S.à.r.l.. Thus, since the balances are an extension of that entity’s investment, they are considered as equity instruments. |
The accompanying notes are an integral part of these condensed interim financial statements.
![](https://capedge.com/proxy/6-K/0001213900-24-098133/ex99-1_002.jpg)
![](https://capedge.com/proxy/6-K/0001213900-24-098133/ex99-1_001.jpg)
Statements of cash flows for the nine month period ended September 30, 2024 and 2023
In thousands of Brazilian Reais - R$
| | | | | Company | | | Consolidated | |
| | Notes | | | 2024 | | | 2023 | | | 2024 | | | 2023 | |
Cash flows from operating activities | | | | | | | | | | | | | | | |
Net income (loss) | | | | | | | 7,203,751 | | | | (1,143,576 | ) | | | 8,025,848 | | | | (937,062 | ) |
Adjustments for: | | | | | | | | | | | | | | | | | | | | |
Depreciation and amortization | | | 6, 12, 13 e 14 | | | | 721,994 | | | | 639,286 | | | | 8,557,129 | | | | 7,865,984 | |
Expected credit losses | | | 4 | | | | 35,426 | | | | 35,454 | | | | 47,326 | | | | 49,075 | |
Share of profit of equity-accounted investees | | | 10 | | | | (6,837,568 | ) | | | (562,736 | ) | | | (1,798 | ) | | | (49,087 | ) |
(Gain) Loss on sales of assets | | | | | | | (28,014 | ) | | | 13,695 | | | | (22,593 | ) | | | (32,886 | ) |
Tax expense (benefit) | | | 9 | | | | (759,562 | ) | | | 172,132 | | | | 3,235,007 | | | | (548,877 | ) |
Net finance income/expense | | | 22 | | | | 2,952,388 | | | | 2,200,409 | | | | 6,857,948 | | | | 5,061,119 | |
Share-based compensation | | | | | | | — | | | | — | | | | 52,269 | | | | 31,330 | |
Provisions for legal proceedings | | | 19 | | | | 83,368 | | | | 182,064 | | | | 161,995 | | | | 429,710 | |
Net realizable value inventory adjustments | | | 5 | | | | (6,116 | ) | | | (24,560 | ) | | | 55,707 | | | | (87,880 | ) |
Antitrust agreements | | | 19 | | | | — | | | | — | | | | 421,449 | | | | 211,536 | |
Loss due to adjustment to recoverable value | | | | | | | — | | | | — | | | | 143,287 | | | | 127,889 | |
Fair value adjustment for biological assets | | | | | | | — | | | | — | | | | (269,941 | ) | | | 419,255 | |
| | | | | | | 3,365,667 | | | | 1,512,168 | | | | 27,263,633 | | | | 12,540,106 | |
Changes in assets and liabilities: | | | | | | | | | | | | | | | | | | | | |
Trade accounts receivable | | | | | | | (721,236 | ) | | | 2,002,395 | | | | 246,069 | | | | 3,346,138 | |
Inventories | | | | | | | (680,768 | ) | | | 572,148 | | | | (3,031,027 | ) | | | 811,024 | |
Recoverable taxes | | | | | | | 200,891 | | | | (103,050 | ) | | | 83,331 | | | | 115,357 | |
Other current and non-current assets | | | | | | | 113,345 | | | | (31,356 | ) | | | (464,728 | ) | | | (410,617 | ) |
Biological assets | | | | | | | — | | | | — | | | | (1,886,598 | ) | | | (1,888,893 | ) |
Trade accounts payable and supply chain finance | | | | | | | (83,999 | ) | | | (1,049,485 | ) | | | (1,321,273 | ) | | | (5,411,013 | ) |
Taxes paid in installments | | | | | | | (251,823 | ) | | | (143,443 | ) | | | (251,823 | ) | | | (143,443 | ) |
Other current and non-current liabilities | | | | | | | 681,527 | | | | 1,020,843 | | | | 667,425 | | | | 135,134 | |
Antitrust agreements payment | | | | | | | — | | | | — | | | | (313,984 | ) | | | (442,854 | ) |
Income taxes paid | | | | | | | — | | | | — | | | | (1,010,646 | ) | | | (121,425 | ) |
Changes in operating assets and liabilities | | | | | | | (742,063 | ) | | | 2,268,052 | | | | (7,283,254 | ) | | | (4,010,592 | ) |
| | | | | | | | | | | | | | | | | | | | |
Cash provided by operating activities | | | | | | | 2,623,604 | | | | 3,780,220 | | | | 19,980,379 | | | | 8,529,514 | |
| | | | | | | | | | | | | | | | | | | | |
Interest paid | | | | | | | (2,179,970 | ) | | | (1,004,321 | ) | | | (6,211,818 | ) | | | (4,554,913 | ) |
Interest received | | | | | | | 155,889 | | | | 165,465 | | | | 791,565 | | | | 652,936 | |
| | | | | | | | | | | | | | | | | | | | |
Net cash flows provided by operating activities | | | | | | | 599,523 | | | | 2,941,364 | | | | 14,560,126 | | | | 4,627,537 | |
| | | | | | | | | | | | | | | | | | | | |
Cash flow from investing activities | | | | | | | | | | | | | | | | | | | | |
Purchases of property, plant and equipment | | | | | | | (990,067 | ) | | | (600,376 | ) | | | (4,989,429 | ) | | | (5,501,456 | ) |
Proceeds from sale of property, plant and equipment | | | | | | | 58,689 | | | | 10,194 | | | | 135,852 | | | | 96,327 | |
Proceeds of intangible assets | | | 13 | | | | (8,925 | ) | | | (14,341 | ) | | | (31,637 | ) | | | (33,012 | ) |
Additional investments in equity-accounted investees | | | | | | | (2,882,452 | ) | | | (9,934 | ) | | | — | | | | — | |
Acquisitions/ incorporations, net of cash acquired | | | | | | | — | | | | 680 | | | | (22,060 | ) | | | (9,939 | ) |
Dividends received | | | 10 | | | | 45,079 | | | | 32,500 | | | | 45,079 | | | | 32,500 | |
Related party transactions | | | | | | | 8,031,473 | | | | (6,586,812 | ) | | | 3,511 | | | | 3,897 | |
Other | | | | | | | — | | | | — | | | | — | | | | 102,511 | |
Cash provided by (used in) investing activities | | | | | | | 4,253,797 | | | | (7,168,089 | ) | | | (4,858,684 | ) | | | (5,309,172 | ) |
| | | | | | | | | | | | | | | | | | | | |
Cash flow from financing activities | | | | | | | | | | | | | | | | | | | | |
Proceeds from loans and financings | | | | | | | 2,847,396 | | | | 13,204,373 | | | | 11,039,202 | | | | 40,047,077 | |
Payments of loans and financings | | | | | | | (7,726,273 | ) | | | (8,975,510 | ) | | | (13,881,162 | ) | | | (21,810,707 | ) |
Derivatives instruments received/settled | | | | | | | (422,705 | ) | | | (181,348 | ) | | | (908,596 | ) | | | (104,117 | ) |
Margin cash withdraw/(applied in) | | | | | | | (61,034 | ) | | | 12,123 | | | | (10,511 | ) | | | (6,098 | ) |
Dividends paid | | | 20.b2 | | | | — | | | | (2,218,116 | ) | | | — | | | | (2,218,116 | ) |
Dividends paid to non-controlling interest | | | | | | | — | | | | — | | | | (16,017 | ) | | | (23,602 | ) |
Capital reduction of controlled companies | | | | | | | — | | | | 13,184,553 | | | | — | | | | — | |
Payments of leasing contracts | | | | | | | (63,083 | ) | | | (34,588 | ) | | | (1,644,232 | ) | | | (1,595,295 | ) |
Cash provided by (used in) financing activities | | | | | | | (5,425,699 | ) | | | 14,991,487 | | | | (5,421,316 | ) | | | 14,289,142 | |
| | | | | | | | | | | | | | | | | | | | |
Effect of exchange rate changes on cash and cash equivalents | | | | | | | 463,256 | | | | 251,511 | | | | 1,219,634 | | | | 159 | |
Net change in cash and cash equivalents | | | | | | | (109,123 | ) | | | 11,016,273 | | | | 5,499,760 | | | | 13,607,666 | |
Cash and cash equivalents beginning of period | | | | | | | 4,458,670 | | | | 2,096,334 | | | | 22,122,405 | | | | 13,182,158 | |
Cash and cash equivalents at the end of period | | | | | | | 4,349,547 | | | | 13,112,607 | | | | 27,622,165 | | | | 26,789,824 | |
Non-cash transactions: |
| | | | | Company | | | Consolidated | |
| | Notes | | | 2024 | | | 2023 | | | 2024 | | | 2023 | |
Non-cash additions to right of use assets and lease liabilities | | | 12 | | | | 150,027 | | | | 60,815 | | | | 1,727,597 | | | | 2,105,268 | |
Capitalized interests | | | 11 | | | | 29,299 | | | | (86,837 | ) | | | 136,434 | | | | (284,894 | ) |
Capital reduction with debt settlement (1) | | | | | | | (8,827,182 | ) | | | — | | | | — | | | | — | |
Closing of works for fixed assets | | | | | | | 65,365 | | | | — | | | | 65,365 | | | | — | |
| (1) | Refers to the settlement through capital reduction of the transfer of the current account between the indirect parent company of Seara Alimentos Ltda. to its parent company Seara Holding Ltda. |
The accompanying notes are an integral part of these condensed interim financial statements.
![](https://capedge.com/proxy/6-K/0001213900-24-098133/ex99-1_002.jpg)
![](https://capedge.com/proxy/6-K/0001213900-24-098133/ex99-1_001.jpg)
Statements of economic value added the nine month period ended September 30, 2024 and 2022
In thousands of Brazilian Reais - R$
| | Company | | | Consolidated | |
| | 2024 | | | 2023 | | | 2024 | | | 2023 | |
Revenue | | | | | | | | | | | | |
Sales of goods and services | | | 45,325,526 | | | | 38,386,005 | | | | 303,393,969 | | | | 270,271,487 | |
Other income (expense) | | | (11,649 | ) | | | (21,417 | ) | | | 46,228 | | | | 183,679 | |
Expected credit losses | | | (35,426 | ) | | | (35,454 | ) | | | (47,326 | ) | | | (49,075 | ) |
| | | 45,278,451 | | | | 38,329,134 | | | | 303,392,871 | | | | 270,406,091 | |
Goods | | | | | | | | | | | | | | | | |
Cost of services and goods sold | | | (31,326,252 | ) | | | (28,808,820 | ) | | | (181,112,629 | ) | | | (172,121,346 | ) |
Materials, energy, services from third parties and others | | | (6,425,505 | ) | | | (5,245,480 | ) | | | (52,935,218 | ) | | | (50,026,971 | ) |
| | | (37,751,757 | ) | | | (34,054,300 | ) | | | (234,047,847 | ) | | | (222,148,317 | ) |
| | | | | | | | | | | | | | | | |
Gross added value | | | 7,526,694 | | | | 4,274,834 | | | | 69,345,024 | | | | 48,257,774 | |
| | | | | | | | | | | | | | | | |
Depreciation and Amortization | | | (721,994 | ) | | | (639,286 | ) | | | (8,557,129 | ) | | | (7,865,984 | ) |
| | | | | | | | | | | | | | | | |
Net added value generated | | | 6,804,700 | | | | 3,635,548 | | | | 60,787,895 | | | | 40,391,790 | |
| | | | | | | | | | | | | | | | |
Net added value by transfer | | | | | | | | | | | | | | | | |
Share of profit of equity-accounted investees, net of tax | | | 6,837,568 | | | | 562,736 | | | | 1,798 | | | | 49,087 | |
Financial income | | | 1,040,489 | | | | 1,140,412 | | | | 2,706,280 | | | | 1,719,701 | |
Others | | | 18,506 | | | | 11,412 | | | | (241,948 | ) | | | (77,783 | ) |
| | | 7,896,563 | | | | 1,714,560 | | | | 2,466,130 | | | | 1,691,005 | |
| | | | | | | | | | | | | | | | |
NET ADDED VALUE TOTAL TO DISTRIBUTION | | | 14,701,263 | | | | 5,350,108 | | | | 63,254,025 | | | | 42,082,795 | |
| | | | | | | | | | | | | | | | |
DISTRIBUTION OF ADDED VALUE | | | | | | | | | | | | | | | | |
Labor | | | | | | | | | | | | | | | | |
Salaries | | | 3,424,325 | | | | 2,084,221 | | | | 32,037,541 | | | | 26,907,939 | |
Benefits | | | 409,634 | | | | 352,890 | | | | 6,465,088 | | | | 5,493,124 | |
FGTS (Brazilian Labor Social Charge) | | | 27,763 | | | | 145,261 | | | | 305,389 | | | | 391,677 | |
| | | 3,861,722 | | | | 2,582,372 | | | | 38,808,018 | | | | 32,792,740 | |
Taxes and contribution | | | | | | | | | | | | | | | | |
Federal | | | (1,471,327 | ) | | | 49,391 | | | | 3,188,201 | | | | 206,151 | |
State | | | 1,103,125 | | | | 499,192 | | | | 2,555,813 | | | | 1,653,479 | |
Municipal | | | 27,241 | | | | 17,758 | | | | 28,268 | | | | 18,905 | |
| | | (340,961 | ) | | | 566,341 | | | | 5,772,282 | | | | 1,878,535 | |
Capital Remuneration from third parties | | | | | | | | | | | | | | | | |
Interests and exchange variation | | | 3,758,709 | | | | 3,221,562 | | | | 9,210,359 | | | | 6,571,557 | |
Rents | | | 31,716 | | | | 33,629 | | | | 808,866 | | | | 576,511 | |
Others | | | 186,326 | | | | 89,780 | | | | 628,652 | | | | 1,200,514 | |
| | | 3,976,751 | | | | 3,344,971 | | | | 10,647,877 | | | | 8,348,582 | |
Owned capital remuneration | | | | | | | | | | | | | | | | |
Net income (loss) attributable to company shareholders | | | 7,203,751 | | | | (1,143,576 | ) | | | 7,203,751 | | | | (1,143,576 | ) |
Non-controlling interest | | | — | | | | — | | | | 822,097 | | | | 206,514 | |
| | | 7,203,751 | | | | (1,143,576 | ) | | | 8,025,848 | | | | (937,062 | ) |
ADDED VALUE TOTAL DISTRIBUTED | | | 14,701,263 | | | | 5,350,108 | | | | 63,254,025 | | | | 42,082,795 | |
The accompanying notes are an integral part of these condensed interim financial statements.
![](https://capedge.com/proxy/6-K/0001213900-24-098133/ex99-1_002.jpg)
![](https://capedge.com/proxy/6-K/0001213900-24-098133/ex99-1_001.jpg)
Notes to the condensed financial statements for the nine month period ended September 30, 2024 and 2023
(Expressed in thousands of Brazilian reais)
1 Background Information
JBS S.A (“JBS” or the “Company”), is a corporation with its headquarters office in Brazil, in the City of São Paulo, and is controlled by J&F Investimentos S.A. The Company has its shares publicly traded and listed on the “Novo Mercado” segment of the São Paulo Stock Exchange (B3 - Bolsa de Valores, Mercadorias & Futuros) under the ticker symbol “JBSS3”. In addition, American Depository Receipts related to shares issued by JBS are also publicly traded in the United States of America under the symbol “JBSAY”. These individual and consolidated financial statements comprise the Company and its subsidiaries (collectively, the ‘Company’) for the period ended September 30, 2024 and were authorized by the Board of Directors on November 13, 2024.
The financial statements presented below include, in addition to the individual operations of JBS in Brazil, the activities of its subsidiaries, in Brazil and abroad.
1.1 Main operating events that occurred during the period:
1.1.1 Newcastle disease virus (NDV): On July 19, 2024, following the announcement of an outbreak of Newcastle disease virus at a poultry farm in Rio Grande do Sul, the Brazilian government announced the suspension of poultry exports from this state to various countries. In response, the indirect subsidiary Seara adjusted its production to export from other states, thereby avoiding significant impacts on operations.
1.1.2 Distribution of interim dividends: On August 13, 2024, the Company approved the distribution of interim dividends from the profit reserves in the amount of US$799,983 (equivalent to R$4.4 billion considering the exchange rate on September 30, 2024), corresponding to R$2.00 (equivalent to US$0.36 considering the exchange rate on August 13, 2024) per ordinary share on June 30, 2024, to be distributed to the shareholders. The interim dividends was distributed on October 7, 2024.
1.1.3 Agribusiness receivables certificates offering: On August 28, 2024, an offering of three series of Agribusiness Receivables Certificates (Certificados de Recebíveis do Agronegócio - CRAs) due in 2029, 2034, and 2044, respectively, were issued by Seara, an indirect subsidiary, guaranteed by JBS S.A., with an aggregate principal amount of up to US$275.8 million (equivalent to R$1.5 billion, based on the exchange rate on September 30, 2024). The offering was settled on October 3, 2024.
1.1.4 Share buyback program: On September 23, 2024, JBS S.A.’s board of directors approved a new share buyback program, pursuant to which JBS S.A. may acquire up to 113,396,357 of its outstanding common shares, representing up to approximately 5% of JBS S.A. total issued and outstanding share capital, on the B3 at prevailing market prices, during a period of 18 months from September 23, 2024. The Share Buyback Program will not affect the number of shares owned by our ultimate controlling shareholders.
1.1.5 Early redemption of Agribusiness Credit Receivable Certificates (CRA): On September 30 2024, JBS S.A. exercised the early redemption provisions of the debentures underlying three series of outstanding CRAs due 2027, 2030 and 2031, respectively (including all of the remaining outstanding series with financial covenants), which resulted in the total repayment of the related CRAs on September 30, 2024 in the aggregate amount of US$721 million (equivalent to R$3.9 billion, considering the exchange rate as of September 30, 2024).
1.1.6 Floods in Rio Grande do Sul: Regarding the floods that began on April 27, 2024, a total amount of US$19 million was recorded as administrative expenses during the nine month-period ended September 30, 2024 (US$13 million during the three-month period ended September 30, 2024). This amount relates to losses of goods, live animals, inventory, and operational costs due to flooding and logistical disruptions in the region.
1.2 Seasonality
Demand for chicken is relatively stable throughout the year in the United States, Europe and Brazil, but there are seasonal variations in the sales volume of some specific products at certain times of the year, such as: Christmas, New Year and Easter. Demand in the United States beef industry is highest in the second and third quarters, due to favorable weather conditions for outdoor activities. In Australia, the beef industry faces a drop in slaughter in the fourth quarter, as the rainy season affects cattle’s availability and transport. In Brazil, beef sales do not fluctuate significantly during the year. The pork industry in The United States and Australia have peaks in demand in the first and fourth quarters, due to the supply of pork and the holidays, which stimulate the consumption of certain pork products, with no fluctuation in pork numbers in other locations.
![](https://capedge.com/proxy/6-K/0001213900-24-098133/ex99-1_001.jpg)
Notes to the condensed financial statements for the nine month period ended September 30, 2024 and 2023
(Expressed in thousands of Brazilian reais)
1.3 Subsequent events
Debt registration with the Securities Exchange Commission (SEC): On October 25, 2024, following the declaration of effectiveness by the United States Securities and Exchange Commission (SEC), the Company announced commencement of the acceptance period. for the Exchange Offer of the 13 existing series of debt securities (“Old Bonds”), unregistered with the SEC, for new registered debt securities (“New Bonds”). The offer was filed with the SEC on August 25, 2024, and will expire on November 25, 2024.
Distribution of interim dividends: On November 13, 2024, the Company approved the distribution of interim dividends referring to the profit reserves in the amount of R$2.22 billion, corresponding to R$1.00 per ordinary share. The interim dividends will be distributed on January 15, 2025.
2 Basis of preparation and presentation of financial statements
The financial statements were prepared in accordance with the standard CPC 21 (R1) - Interim Statements, approved by the Brazilian Accounting Standards Committee and equivalent to International Accounting Standard “IAS” 34 - Interim Financial Reporting, issued by the International Accounting Standards Board (IASB). Therefore, these Interim Condensed Financial Statements as of September 30, 2024 do not include all footnotes and information required to be considered “complete financial statements” due to redundancy in relation to what is presented in the individual and consolidated annual financial statements (December 31, 2023) prepared in accordance with the accounting practices adopted in Brazil (BRGAAP) and with International Financial Reporting Standards (IFRS), approved by the Board of Directors on August 13, 2024. The parent company’s individual financial statements are identified as “Company” and the consolidated financial statements are identified as “Consolidated”.
2.1 Functional and presentation currency
These condensed interim financial statements are presented in Brazilian reais (R$), which is the Company’s presentation and functional currency. All financial information is presented in thousands of reais, except when indicated otherwise.
2.2 New standards, amendments and interpretations
a. Standards, amendments and interpretations recently issued and adopted by the Company
IAS 1/CPC 26 – Presentation of financial statements
The amendments issued in 2020 and 2023 aim to clarify the requirements for determining whether a liability is current or non-current and require new disclosures for non-currents liabilities that are subject to future covenants. The amendments apply to annual periods beginning on or after January 1, 2024. The Company is monitoring the amendments and has not identified any impacts as a result of this amendment.
IAS 7/CPC 26 and IFRS 7/CPC 40 – Supplier financing agreements (“Risk Withdrawn”)
Effective for periods beginning on or after January 1, 2024 but not required for any interim period presented within the annual reporting period, the changes aim to increase transparency and comparability of financial information in supplier finance arrangements, which involve financing suppliers through a financial institution. Companies will be required to disclose the terms and conditions of transactions with suppliers, the effects of these arrangements on liabilities and cash flows, and on the exposure to liquidity risk related to these arrangements. The Group is monitoring the changes and will adjust the disclosure in the explanatory notes according to the standard’s requirements by the year-end’s financial statements.
b. New standards, amendments and interpretations that are not yet effective
IAS 21/CPC 02 – IAS 21/CPC 02 – Effect of changes in exchange rates and conversion of financial statements
Starting from January 1, 2025, this amendment establishes accounting requirements for situations where a functional currency cannot be converted into other currencies. In such cases, the Group must use the most recent observable exchange rate to translate the results and financial position of foreign operations into its presentation currency. The entity should also disclose this exchange rate, the date it was observed, and the reasons why the currency is non-exchangeable. The Group is monitoring the changes, and so far, no impacts have been identified.
![](https://capedge.com/proxy/6-K/0001213900-24-098133/ex99-1_002.jpg)
![](https://capedge.com/proxy/6-K/0001213900-24-098133/ex99-1_001.jpg)
Notes to the condensed financial statements for the nine month period ended September 30, 2024 and 2023
(Expressed in thousands of Brazilian reais)
3 Cash, cash equivalents and margin cash
| | Company | | | Consolidated | |
| | September 30, 2024 | | | December 31, 2023 | | | September 30, 2024 | | | December 31, 2023 | |
Cash on hand and at banks | | | 3,182,986 | | | | 531,461 | | | | 12,201,061 | | | | 8,863,520 | |
CDB (bank certificates of deposit) and National Treasury Bill (Tesouro Selic) (1) | | | 1,166,561 | | | | 3,927,209 | | | | 15,421,104 | | | | 13,258,885 | |
Cash and cash equivalents total | | | 4,349,547 | | | | 4,458,670 | | | | 27,622,165 | | | | 22,122,405 | |
Margin cash | | | — | | | | — | | | | 588,435 | | | | 88,068 | |
Investments in Treasury bills | | | 125,788 | | | | 64,754 | | | | 323,939 | | | | 553,215 | |
Margin cash total | | | 125,788 | | | | 64,754 | | | | 912,374 | | | | 641,283 | |
Total | | | 4,475,335 | | | | 4,523,424 | | | | 28,534,539 | | | | 22,763,688 | |
| (1) | CDBs are held at high quality financial institutions and earn interest based on floating rates and are pegged to the Brazilian overnight interbank lending rate (Certificado de Depósito Interbancário - CDI). Tesouro Selic are bonds purchased from financial institutions having conditions and characteristics that are similar to CDB’s. |
At September 30, 2024, the availability under Brasil revolving credit facilities was US$450 million (R$2.5 billion at September 30, 2024) and US$450 million (R$2.18 billion at December 31, 2023). In the United States the revolving credit facilities at September 30, 2024, was US$2.9 billion (R$15.8 billion at September 30, 2024) and US$2.9 billion (R$14 billion at December 31, 2023).
4 Trade accounts receivable
| | Company | | | Consolidated | |
| | September 30, 2024 | | | December 31, 2023 | | | September 30, 2024 | | | December 31, 2023 | |
Current receivables: | | | | | | | | | | | | |
Domestic sales | | | 1,221,618 | | | | 746,465 | | | | 10,357,580 | | | | 9,296,795 | |
Foreign sales | | | 1,953,974 | | | | 1,626,049 | | | | 5,115,901 | | | | 4,127,529 | |
Subtotal | | | 3,175,592 | | | | 2,372,514 | | | | 15,473,481 | | | | 13,424,324 | |
Overdue receivables: | | | | | | | | | | | | | | | | |
From 1 to 30 days | | | 234,078 | | | | 155,627 | | | | 2,201,031 | | | | 1,925,636 | |
From 31 to 60 days | | | 46,576 | | | | 50,765 | | | | 275,832 | | | | 451,089 | |
From 61 to 90 days | | | 22,552 | | | | 6,018 | | | | 132,529 | | | | 142,768 | |
Above 90 days | | | 414,326 | | | | 233,938 | | | | 908,037 | | | | 911,619 | |
Expected credit losses | | | (290,202 | ) | | | (232,988 | ) | | | (485,608 | ) | | | (411,088 | ) |
Present value adjustment | | | (12,211 | ) | | | (10,451 | ) | | | (25,152 | ) | | | (28,199 | ) |
Subtotal | | | 415,119 | | | | 202,909 | | | | 3,006,669 | | | | 2,991,825 | |
Trade accounts receivable, net | | | 3,590,711 | | | | 2,575,423 | | | | 18,480,150 | | | | 16,416,149 | |
![](https://capedge.com/proxy/6-K/0001213900-24-098133/ex99-1_002.jpg)
![](https://capedge.com/proxy/6-K/0001213900-24-098133/ex99-1_001.jpg)
Notes to the condensed financial statements for the nine month period ended September 30, 2024 and 2023
(Expressed in thousands of Brazilian reais)
Present value adjustment: The Company discounts its receivables to present value using interest rates directly related to customer credit profiles. The monthly interest rate used to calculate the present value of outstanding receivables on September 30, 2024 was 0.47% per transaction (1.8% per transaction at December 31, 2023).The present value adjustment is recognized as an offset to sales of products and services.
The Company and its subsidiaries enter into credit assignment transactions with financial institutions, where these institutions acquire trade accounts receivable balances held against certain third-party customers in the domestic and foreign markets. The terms of the assignment transactions result in a permanent transfer of the risks and benefits to the financial institutions.
| | Company | | | Consolidated | |
Changes in expected credit losses: | | September 30, 2024 | | | September 30, 2023 | | | September 30, 2024 | | | September 30, 2023 | |
Initial balance | | | (232,988 | ) | | | (252,719 | ) | | | (411,088 | ) | | | (431,170 | ) |
Additions | | | (35,426 | ) | | | (35,454 | ) | | | (47,326 | ) | | | (49,075 | ) |
Write-offs/ reversals | | | 11,956 | | | | 36,041 | | | | 32,790 | | | | 50,456 | |
Exchange rate variation | | | (33,744 | ) | | | 7,461 | | | | (59,984 | ) | | | 10,845 | |
Closing balance | | | (290,202 | ) | | | (244,671 | ) | | | (485,608 | ) | | | (418,944 | ) |
5 Inventories
| | Company | | | Consolidated | |
| | September 30, 2024 | | | December 31, 2023 | | | September 30, 2024 | | | December 31, 2023 | |
| | | | | | | | | | | | |
Finished products | | | 3,098,040 | | | | 2,514,584 | | | | 18,524,966 | | | | 14,990,882 | |
Work in process | | | 651,221 | | | | 673,840 | | | | 2,829,644 | | | | 2,837,178 | |
Raw materials | | | 613,089 | | | | 523,377 | | | | 4,640,840 | | | | 3,674,716 | |
Supplies | | | 340,732 | | | | 304,396 | | | | 3,815,633 | | | | 3,193,807 | |
| | | 4,703,082 | | | | 4,016,197 | | | | 29,811,083 | | | | 24,696,583 | |
During the nine months ended September 30, 2024 and 2023, the Company recognized the net realizable value of inventories, whose additions, reversals and write-offs were recorded in cost of goods sold, in the amounts of R$6,116 and R$24,560, respectively, in the Parent Company, and (R$55,707) and R$87,880, respectively, in the Consolidated.
6 Biological assets
| | Consolidated | |
| | Current | | | Non-current | |
Changes in biological assets: | | September 30, 2024 | | | September 30, 2023 | | | September 30, 2024 | | | September 30, 2023 | |
Initial balance | | | 8,289,048 | | | | 9,710,693 | | | | 2,573,041 | | | | 2,619,066 | |
Business combination | | | — | | | | (127,014 | ) | | | — | | | | — | |
Increase by reproduction (born) and cost to reach maturity | | | 41,605,218 | | | | 47,459,516 | | | | 5,471,308 | | | | 3,098,991 | |
Reduction for slaughter, sale or consumption | | | (47,557,586 | ) | | | (50,770,468 | ) | | | (277,767 | ) | | | (238,184 | ) |
Purchase | | | 1,700,208 | | | | 1,666,769 | | | | 945,217 | | | | 672,269 | |
Fair value adjustments | | | 270,521 | | | | (419,255 | ) | | | (580 | ) | | | — | |
Reclassification from non-current to current | | | 3,689,327 | | | | 1,154,996 | | | | (3,689,327 | ) | | | (1,154,996 | ) |
Exchange rate variation | | | 665,764 | | | | (268,487 | ) | | | 200,824 | | | | (87,794 | ) |
Amortization | | | — | | | | — | | | | (2,349,649 | ) | | | (2,229,509 | ) |
Closing balance | | | 8,662,500 | | | | 8,406,750 | | | | 2,873,067 | | | | 2,679,843 | |
![](https://capedge.com/proxy/6-K/0001213900-24-098133/ex99-1_002.jpg)
![](https://capedge.com/proxy/6-K/0001213900-24-098133/ex99-1_001.jpg)
Notes to the condensed financial statements for the nine month period ended September 30, 2024 and 2023
(Expressed in thousands of Brazilian reais)
7 Recoverable taxes
| | Company | | | Consolidated | |
| | September 30, 2024 | | | December 31, 2023 | | | September 30, 2024 | | | December 31, 2023 | |
Value-added tax on sales and services - ICMS/IVA/VAT/GST | | | 770,305 | | | | 1,128,414 | | | | 4,363,918 | | | | 4,452,222 | |
Social contribution on billings - PIS and COFINS | | | 1,528,087 | | | | 1,751,100 | | | | 2,245,332 | | | | 2,432,254 | |
Withholding income tax - IRRF/IRPJ | | | 4,744,111 | | | | 4,333,343 | | | | 5,217,754 | | | | 5,792,623 | |
Excise tax - IPI | | | 18,494 | | | | 22,645 | | | | 102,442 | | | | 106,528 | |
Reintegra | | | 29,879 | | | | 29,904 | | | | 44,318 | | | | 43,111 | |
Other | | | 24,397 | | | | 26,568 | | | | 62,030 | | | | 67,556 | |
| | | 7,115,273 | | | | 7,291,974 | | | | 12,035,794 | | | | 12,894,294 | |
| | | | | | | | | | | | | | | | |
Current Asset | | | 1,506,549 | | | | 1,537,885 | | | | 3,664,552 | | | | 4,449,734 | |
Non-current Asset | | | 5,608,724 | | | | 5,754,089 | | | | 8,371,242 | | | | 8,444,560 | |
| | | 7,115,273 | | | | 7,291,974 | | | | 12,035,794 | | | | 12,894,294 | |
8 Related parties transactions
The main balances of assets and liabilities, as well as the transactions resulting in income (loss) for any period, arise from transactions between related parties at market conditions and prices. Amounts charged include borrowing costs, interest and rate differences, when applicable. The following table includes balances and the net effect on income of intercompany financing transactions between the Company and its subsidiaries:
| | Company | | | Consolidated | |
| | September 30, 2024 | | | December 31, 2023 | | | September 30, 2024 | | | December 31, 2023 | |
Related party receivables | | | 663,005 | | | | 1,807,878 | | | | 590,511 | | | | 573,955 | |
Related party payables | | | (14,163,564 | ) | | | (14,459,311 | ) | | | — | | | | — | |
| | | (13,500,559 | ) | | | (12,651,433 | ) | | | 590,511 | | | | 573,955 | |
![](https://capedge.com/proxy/6-K/0001213900-24-098133/ex99-1_002.jpg)
![](https://capedge.com/proxy/6-K/0001213900-24-098133/ex99-1_001.jpg)
Notes to the condensed financial statements for the nine month period ended September 30, 2024 and 2023
(Expressed in thousands of Brazilian reais)
| | | | Transference of costs | | Statement of financial position accounts | | | Financial income (expense) | |
| | Currency | | (administrative and funding) | | September 30, 2024 | | | December 31, 2023 | | | September 30, 2024 | | | September 30, 2023 | |
8.1 Company | | | | | | | | | | | | | | | | |
a) Direct subsidiaries | | | | | | | | | | | | | | | | | | | | |
- JBS Investments Luxembourg S.à.r.l (1) | | US$ | | 2.52% to 6.09% p.y. | | | (9,863,945 | ) | | | (8,057,016 | ) | | | (222,086 | ) | | | (176,428 | ) |
- JBS Confinamento Ltda. | | R$ | | CDI + 1% p.y. | | | 22,982 | | | | (3,784 | ) | | | (759 | ) | | | 14,598 | |
- JBS Embalagens Metálicas Ltda | | R$ | | CDI + 1% p.y. | | | 2,143 | | | | 54 | | | | 125 | | | | 3 | |
- Brazservice Ltda. | | R$ | | CDI + 1% p.y. | | | — | | | | — | | | | — | | | | 1,546 | |
- Enersea Ltda. | | R$ | | CDI + 1% p.y. | | | — | | | | — | | | | — | | | | 4 | |
b) Indirect subsidiaries | | | | | | | | | | | | | | | | | | | | |
- Seara Holding Ltda. (2) | | R$ | | — | | | — | | | | (6,398,511 | ) | | | — | | | | — | |
- JBS Luxembourg S.à.r.l | | US$ | | 1.83% to 7.3% p.y. | | | — | | | | — | | | | — | | | | (74,948 | ) |
- Seara Alimentos Ltda. | | R$ | | CDI + 1% p.y. | | | (4,299,619 | ) | | | 1,224,227 | | | | (117,089 | ) | | | (663,460 | ) |
- JBS Leather Paraguay Srl | | GUA | | 7.00% p.y. | | | 10,449 | | | | 9,642 | | | | 347 | | | | 337 | |
- JBS Leather Argentina S.A.U. | | US$ | | - | | | 36,920 | | | | — | | | | | | | | — | |
| | | | | | | | | | | | | | | | | | | | |
8.2 Consolidated | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
a) Other related parties | | | | | | | | | | | | | | | | | | | | |
- J&F Investimentos S.A. (3) | | R$ | | IPCA | | | 590,511 | | | | 570,936 | | | | 16,225 | | | | 10,189 | |
- J&F Oklahoma Holdings, Inc. | | R$ | | 3.4% | | | — | | | | — | | | | — | | | | 5,690 | |
- Flora Produtos de Higiene e Limpeza S.A. | | R$ | | Selic | | | — | | | | 3,019 | | | | 73 | | | | — | |
Total | | | | | | | (13,500,559 | ) | | | (12,651,433 | ) | | | (323,164 | ) | | | (882,469 | ) |
| (1) | Refers to the balance of export prepayment (PPE) receivable from the direct subsidiary JBS Investments Luxembourg S.à.r.l. |
| (2) | Refers to the settlement through capital reduction of the transfer of the current account between the indirect controlling company of Seara Alimentos Ltda to its controlling company Seara Holding Ltda. |
| (3) | Refers to the agreement entered into between JBS S.A. and J&F Investimentos S.A. and some former executives of the Company, which represents the definitive termination of the dispute subject to Arbitration Process CAM No. 186/21, by which J&F undertook to settle in accordance with the terms and conditions specified in the agreement. |
The transactions above refer to working capital funding. Settlement in the future shall be through a capital contribution/ capital reduction or dividends distribution.
![](https://capedge.com/proxy/6-K/0001213900-24-098133/ex99-1_002.jpg)
![](https://capedge.com/proxy/6-K/0001213900-24-098133/ex99-1_001.jpg)
Notes to the condensed financial statements for the nine month period ended September 30, 2024 and 2023
(Expressed in thousands of Brazilian reais)
The disclosure of significant intercompany commercial transactions is in accordance with the criteria established by Management, by disclosing individual balances which are equal to or higher than 2% of the total of each transaction (sale of products, purchases, accounts receivable and accounts payable). Additionally, transactions which are below the described criteria will be disclosed if the information is relevant. This analysis is performed for each related party. If any related party has not met this criteria in the past but does in the current period, the comparative balance will be disclosed.
| | Accounts receivable | | | Accounts payable | | | Purchases/Services rendered | | | Sale of products/Services provided | |
COMPANY | | September 30, 2024 | | | December 31, 2023 | | | September 30, 2024 | | | December 31, 2023 | | | September 30, 2024 | | | September 30, 2023 | | | September 30, 2024 | | | September 30, 2023 | |
Direct subsidiaries | | | | | | | | | | | | | | | | | | | | | | | | |
JBS Confinamento Ltda. | | | 2,560 | | | | 2,138 | | | | 43,600 | | | | 28,021 | | | | 41,554 | | | | 547,567 | | | | 2,054 | | | | 9,350 | |
JBS Toledo N.V. | | | 43,168 | | | | 11,096 | | | | — | | | | — | | | | — | | | | — | | | | 260,713 | | | | 245,651 | |
JBS Chile Limitada | | | 38,475 | | | | 20,820 | | | | — | | | | 318 | | | | 1,111 | | | | 6,037 | | | | 84,339 | | | | 85,283 | |
Brazservice Ltda. | | | — | | | | — | | | | — | | | | — | | | | — | | | | 39,878 | | | | — | | | | 16,704 | |
Conceria Priante Srl | | | 27,899 | | | | 20,443 | | | | — | | | | — | | | | — | | | | — | | | | 65,097 | | | | 14,006 | |
Indirect subsidiaries | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Seara Alimentos Ltda. | | | 175,913 | | | | 228,076 | | | | 47,009 | | | | 52,593 | | | | 196,251 | | | | 166,153 | | | | 1,899,447 | | | | 1,851,243 | |
JBS Global UK Limited | | | 142,199 | | | | 105,667 | | | | — | | | | — | | | | — | | | | — | | | | 349,187 | | | | 356,172 | |
JBS Aves Ltda. | | | 5,120 | | | | 5,658 | | | | 21,030 | | | | 20,900 | | | | 4,315 | | | | 2,168 | | | | 92,037 | | | | 101,617 | |
Weddel Limited | | | 16,648 | | | | 5,497 | | | | — | | | | — | | | | — | | | | — | | | | 40,948 | | | | 61,545 | |
Sampco, LLC | | | 133,162 | | | | 96,505 | | | | — | | | | — | | | | — | | | | — | | | | 509,505 | | | | 642,742 | |
Meat Snacks Partners do Brasil Ltda. | | | 23,936 | | | | 16,255 | | | | — | | | | — | | | | 15 | | | | — | | | | 363,753 | | | | 265,395 | |
JBS Asia Limited | | | — | | | | — | | | | 292,988 | | | | 266,286 | | | | 320,003 | | | | 142,662 | | | | — | | | | — | |
JBS Leather Asia Limited | | | 137,550 | | | | 69,532 | | | | — | | | | — | | | | — | | | | — | | | | 415,098 | | | | 238,869 | |
JBS USA Holding Lux S.à.r.l. | | | 273,336 | | | | 260,857 | | | | — | | | | — | | | | 65 | | | | 20 | | | | 1,029,551 | | | | 645,808 | |
Seara Comércio de Alimentos Ltda. | | | 4,517 | | | | 2,197 | | | | 3,082 | | | | 3,859 | | | | 34,691 | | | | 20,448 | | | | 18,997 | | | | 12,955 | |
JBS Australia Pty.Ltd. | | | 4,621 | | | | 3,096 | | | | — | | | | — | | | | 808 | | | | — | | | | 109,654 | | | | 160,907 | |
Zenda Leather Uruguay S.A | | | — | | | | — | | | | — | | | | — | | | | — | | | | 33 | | | | — | | | | 27,336 | |
Swift Beef Company | | | — | | | | — | | | | — | | | | — | | | | — | | | | 1,321 | | | | — | | | | — | |
Other related parties | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Agropecuária Santa Luzia Ltda. | | | — | | | | 59 | | | | 37,463 | | | | 122 | | | | 135,445 | | | | 15,543 | | | | 34 | | | | 3,878 | |
JBJ Agropecuária Ltda. | | | 2,140 | | | | 4,252 | | | | 7,056 | | | | 1,941 | | | | 1,082,670 | | | | 1,313,154 | | | | 23,177 | | | | 17,330 | |
Flora Produtos de Higiene e Limpeza S.A | | | 45,673 | | | | 33,536 | | | | — | | | | 2 | | | | 709 | | | | 11 | | | | 259,751 | | | | 244,815 | |
Eldorado Brasil Celulose S.A. | | | 274 | | | | 246 | | | | — | | | | — | | | | — | | | | 59 | | | | 1,788 | | | | 2,561 | |
Banco Original S.A | | | 4 | | | | 34 | | | | — | | | | — | | | | — | | | | — | | | | 46 | | | | 54 | |
Prima Foods S.A. | | | 175 | | | | 506 | | | | 826 | | | | 2,047 | | | | 7,576 | | | | 49,706 | | | | 2,184 | | | | 2,520 | |
Agropecuaria Nelore Parana Ltda | | | — | | | | — | | | | — | | | | 3,870 | | | | — | | | | — | | | | — | | | | — | |
JBS Australia Pty Limited | | | — | | | | — | | | | — | | | | — | | | | — | | | | | | | | | | | | | |
Guiabolso Pagamentos Ltda | | | 10 | | | | — | | | | 11,422 | | | | — | | | | 160,493 | | | | — | | | | 79 | | | | — | |
| | | 1,077,380 | | | | 886,470 | | | | 464,476 | | | | 379,959 | | | | 1,985,706 | | | | 2,304,760 | | | | 5,527,439 | | | | 5,006,741 | |
![](https://capedge.com/proxy/6-K/0001213900-24-098133/ex99-1_002.jpg)
![](https://capedge.com/proxy/6-K/0001213900-24-098133/ex99-1_001.jpg)
Notes to the condensed financial statements for the nine month period ended September 30, 2024 and 2023
(Expressed in thousands of Brazilian reais)
Other financial transactions in the Company
The Company and a few of its subsidiaries entered into an agreement in which Banco Original, acquires trade accounts receivables held against certain of the Company’s customers in the domestic and foreign markets. The assignments are measured at market value through a permanent transfer of the risks and benefits to Banco Original of all trade accounts receivable. At September 30, 2024, the unpaid balance of transferred receivables was R$3,249,342 (R$2,664,506 at December 31, 2023) in the Company, and R$6,236,166 (R$5,158,611 at December 31, 2023) in the Consolidated, respectively. For the nine month period ended September 30, 2024, the Company incurred financial costs related to this operation in the amount of R$242,649 (R$164,405 at September 30, 2023) in the Company, and R$509,760 (R$350,287 at September 30, 2023) in the Consolidated, respectively, recognized in these interim financial statements as financial expenses.
At September 30, 2024, the Company and a few of its subsidiaries hold investments with Banco Original, in the amount of R$931,630 (R$1,482,874 at December 31, 2023) in the Company and R$3,733,828 (R$3,783,589 at December 31, 2023) in the Consolidated, recognized as cash and cash equivalents, respectively. The short term investments, CDB and similar investments have earnings similar to CDI (Certificado de Depósito Interbancário), according to both maturity and amount established at the start date of the investment, following market practices. For the nine month period ended September 30, 2024, the Company earned interest from these investments in the amount of R$35,117 (R$6,764 at September 30, 2023) in the Company, and R$134,129 (R$69,257 at September 30, 2023) in the Consolidated, respectively, recognized in these interim financial statements as financial income.
The Company enters into future delivery agreements for livestock with certain suppliers, including the JBJ Agropecuária Ltda.(“JBJ”), ensuring a fixed price when purchasing cattle without a cash impact in the Company until the maturity date of these commitments. Based on this contract of future delivery, JBJ already anticipated with the financial institutions in the supply chain finance modality. At September 30, 2024 the balance of this transaction was R$280,500 (R$299,800 at December 31, 2023).
The Company purchases residues generated from cattle slaughter for rendering operations with Prima Foods S.A.
The Company sponsor´s a youth-directed business school, whose mission is to educate future leaders by offering free, high-quality education. During the nine month period ended September 30, 2024 the Company made donations in the amount of R$81,895 (R$76,723 at September 30, 2023) recognized in these interim financial statements as general and administrative expenses.
The Company is a member of the JBS Pela Amazônia Fund, a non-profit association whose objective is to promote and finance initiatives and projects aimed at the sustainable development of the Amazon Biome. In the nine month period ended September 30, 2024, the Company made donations in the amount of R$11,500 recorded in the interim financial statements as administrative expenses.
The Company includes the related party Original Corporate Corretora de Seguros Ltda. on the bid for insurance renewal. If hired, the contracts are carried out at market value.
No expected credit losses or bad debts relating to related party transactions were recorded during the nine month period ended September 30, 2024 and 2023.
Remuneration of key management
The Company’s key management is comprised of its Executive Officers and Board of Directors. The aggregate amount of compensation received by the Company’s key management during the nine month period ended September 30, 2024 and 2023 is the following:
| | nine month period ended September 30, | |
| | 2024 | | | 2023 | |
Salaries and wages | | | 27,973 | | | | 29,958 | |
Variable cash compensation (1) | | | 82,214 | | | | 96,876 | |
| | | 110,187 | | | | 126,834 | |
| (1) | The Company approves the variable cash compensation for its executives, typically at the end of March of each year, for the year that has just ended. Therefore, the variable cash compensation amount presented in these financial statements is the amount actually paid during the year to which they refer, related to previous periods. |
![](https://capedge.com/proxy/6-K/0001213900-24-098133/ex99-1_002.jpg)
![](https://capedge.com/proxy/6-K/0001213900-24-098133/ex99-1_001.jpg)
Notes to the condensed financial statements for the nine month period ended September 30, 2024 and 2023
(Expressed in thousands of Brazilian reais)
The Chief Executive Officer, the Administrative and Control Officer, the Chief Financial Officer and Investor Relations and the Executive Officers are parties to the Brazilian employment contract regime referred to as CLT (which is the Consolidation of Labor Laws), which follows all the legal prerogatives of payments and benefits.
Except for those described above, the Board of Directors members are not party to any employment contract or any other contracts for additional business benefits such as post-employment benefits or other long-term benefits, termination of work that does not conform to those requested by the CLT.
a. | Composition of deferred tax income and social contribution |
| | Company | | | Consolidated | |
| | September 30, 2024 | | | December 31, 2023 | | | September 30, 2024 | | | December 31, 2023 | |
Deferred income taxes assets | | | — | | | | — | | | | 2,420,046 | | | | 3,751,335 | |
Deferred income taxes liabilities | | | (2,752,215 | ) | | | (3,136,770 | ) | | | (6,726,881 | ) | | | (6,585,412 | ) |
| | | (2,752,215 | ) | | | (3,136,770 | ) | | | (4,306,835 | ) | | | (2,834,077 | ) |
| | Company | |
| | December 31, 2023 | | | Income statement | | | September 30, 2024 | |
Tax losses and negative basis of social contribution | | | 28,991 | | | | (28,991 | ) | | | — | |
Expected credit losses on trade accounts receivable | | | 81,170 | | | | 19,453 | | | | 100,623 | |
Provisions for contingencies | | | 190,166 | | | | (9,180 | ) | | | 180,986 | |
Present value adjustment - Trade accounts receivable | | | 3,553 | | | | 598 | | | | 4,151 | |
Right of use assets | | | 5,178 | | | | 3,811 | | | | 8,989 | |
Goodwill amortization | | | (3,277,762 | ) | | | — | | | | (3,277,762 | ) |
Present value adjustment - Trade accounts payable | | | (4,985 | ) | | | 5,431 | | | | 446 | |
Hedge operations (2) | | | (134,159 | ) | | | 208,154 | | | | 73,995 | |
Accrued liabilities | | | 162,827 | | | | 39,106 | | | | 201,933 | |
Realization of other reserves | | | (254,252 | ) | | | 2,211 | | | | (252,041 | ) |
Cut-off Adjustment (Revenue Recognition) | | | — | | | | 103,233 | | | | 103,233 | |
Other temporary differences | | | 62,503 | | | | 40,729 | | | | 103,232 | |
Deferred taxes, net | | | (3,136,770 | ) | | | 384,555 | | | | (2,752,215 | ) |
| | Company | |
| | December 31, 2022 | | | Income statement | | | Other Adjustments | | | September 30, 2023 | |
Expected credit losses on trade accounts receivable | | | 88,021 | | | | (2,879 | ) | | | — | | | | 85,142 | |
Provisions for contingencies | | | 162,583 | | | | 27,967 | | | | — | | | | 190,550 | |
Present value adjustment - Trade accounts receivable | | | 3,318 | | | | (191 | ) | | | — | | | | 3,127 | |
Right of use assets | | | 2,732 | | | | 1,445 | | | | — | | | | 4,177 | |
Goodwill amortization | | | (3,277,762 | ) | | | — | | | | — | | | | (3,277,762 | ) |
Present value adjustment - Trade accounts payable | | | 2,090 | | | | (7,237 | ) | | | — | | | | (5,147 | ) |
Hedge operations (2) | | | 61,197 | | | | (101,833 | ) | | | — | | | | (40,636 | ) |
Accrued liabilities | | | 184,190 | | | | (76,868 | ) | | | — | | | | 107,322 | |
Realization of other reserves | | | (257,332 | ) | | | 2,329 | | | | — | | | | (255,003 | ) |
Other temporary differences | | | 35,849 | | | | 6,526 | | | | 92 | | | | 42,467 | |
Deferred taxes, net | | | (2,995,114 | ) | | | (150,741 | ) | | | 92 | | | | (3,145,763 | ) |
![](https://capedge.com/proxy/6-K/0001213900-24-098133/ex99-1_002.jpg)
![](https://capedge.com/proxy/6-K/0001213900-24-098133/ex99-1_001.jpg)
Notes to the condensed financial statements for the nine month period ended September 30, 2024 and 2023
(Expressed in thousands of Brazilian reais)
| | Consolidated | |
| | December 31, 2023 | | | Income statement | | | Exchange variation | | | Other adjustments (1) | | | September 30, 2024 | |
Tax losses and negative basis of social contribution | | | 4,067,527 | | | | (1,293,319 | ) | | | 157,833 | | | | (3,065 | ) | | | 2,928,976 | |
Expected credit losses on trade accounts receivable | | | 184,384 | | | | 65,275 | | | | 10,821 | | | | — | | | | 260,480 | |
Provisions for contingencies | | | 607,063 | | | | (13,113 | ) | | | 12,136 | | | | — | | | | 606,086 | |
Present value adjustment - Trade accounts receivable | | | 37,024 | | | | (8,737 | ) | | | — | | | | — | | | | 28,287 | |
Tax credits - Foreign subsidiaries | | | 114,666 | | | | 176 | | | | 14,547 | | | | (389 | ) | | | 129,000 | |
Labor accidents accruals | | | 38,377 | | | | (4,691 | ) | | | 4,443 | | | | — | | | | 38,129 | |
Pension plan | | | 57,882 | | | | 7,179 | | | | 6,151 | | | | (45,259 | ) | | | 25,953 | |
Accrued liabilities | | | 1,118,141 | | | | 403,403 | | | | 129,196 | | | | — | | | | 1,650,740 | |
Non-deductible interests | | | 1,026,154 | | | | (78,611 | ) | | | 150,476 | | | | — | | | | 1,098,019 | |
Right of use assets | | | 123,053 | | | | 44,213 | | | | 5,181 | | | | — | | | | 172,447 | |
Goodwill amortization | | | (4,124,007 | ) | | | (53,338 | ) | | | (58,384 | ) | | | — | | | | (4,235,729 | ) |
Present value adjustment - Trade accounts payable | | | (29,359 | ) | | | 9,373 | | | | — | | | | — | | | | (19,986 | ) |
Business combination | | | (2,150,748 | ) | | | (193,724 | ) | | | (254,951 | ) | | | — | | | | (2,599,423 | ) |
Inventory valuation | | | (1,002,560 | ) | | | (304,603 | ) | | | (138,155 | ) | | | — | | | | (1,445,318 | ) |
Hedge and hedge accounting operations (2) | | | (122,796 | ) | | | 197,696 | | | | — | | | | (2,662 | ) | | | 72,238 | |
Realization of other reserves | | | (559,848 | ) | | | 10,616 | | | | — | | | | — | | | | (549,232 | ) |
Accelerated depreciation and amortization | | | (2,489,809 | ) | | | 82,287 | | | | (300,790 | ) | | | — | | | | (2,708,312 | ) |
Cut-off Adjustment (Revenue Recognition) | | | 2,982 | | | | 130,191 | | | | — | | | | — | | | | 133,173 | |
Fair Value Adjustment Grains - Subsidiaries | | | — | | | | (17,275 | ) | | | — | | | | — | | | | (17,275 | ) |
Other temporary differences | | | 267,797 | | | | (89,625 | ) | | | (53,260 | ) | | | — | | | | 124,912 | |
Deferred taxes, net | | | (2,834,077 | ) | | | (1,106,627 | ) | | | (314,756 | ) | | | (51,375 | ) | | | (4,306,835 | ) |
| | Consolidated | |
| | December 31, 2022 | | | Income statement | | | Exchange variation | | | Other adjustments (1) | | | September 30, 2023 | |
Tax losses and negative basis of social contribution | | | 3,387,144 | | | | 1,483,096 | | | | (62,966 | ) | | | — | | | | 4,807,274 | |
Expected credit losses on trade accounts receivable | | | 164,732 | | | | 2,058 | | | | (1,791 | ) | | | — | | | | 164,999 | |
Provisions for contingencies | | | 716,633 | | | | (15,373 | ) | | | (8,733 | ) | | | — | | | | 692,527 | |
Present value adjustment - Trade accounts receivable | | | 59,095 | | | | (23,406 | ) | | | — | | | | — | | | | 35,689 | |
Tax credits - Foreign subsidiaries | | | 68,855 | | | | (722 | ) | | | (2,642 | ) | | | 109 | | | | 65,600 | |
Labor accidents accruals | | | 32,032 | | | | 6,212 | | | | (1,312 | ) | | | — | | | | 36,932 | |
Pension plan | | | 54,708 | | | | 499 | | | | (2,927 | ) | | | (19,995 | ) | | | 32,285 | |
Accrued liabilities | | | 1,257,677 | | | | 353,120 | | | | (34,776 | ) | | | 2 | | | | 1,576,023 | |
Non-deductible interests | | | 399,481 | | | | 571,200 | | | | (8,398 | ) | | | — | | | | 962,283 | |
Right of use assets | | | 117,832 | | | | 123,613 | | | | (2,736 | ) | | | — | | | | 238,709 | |
Goodwill amortization | | | (4,100,891 | ) | | | (28,314 | ) | | | 17,627 | | | | — | | | | (4,111,578 | ) |
Present value adjustment - Trade accounts payable | | | (42,292 | ) | | | 7,570 | | | | — | | | | — | | | | (34,722 | ) |
Business combination | | | (2,303,239 | ) | | | 20,953 | | | | 87,699 | | | | — | | | | (2,194,587 | ) |
Inventory valuation | | | (572,398 | ) | | | (813,202 | ) | | | 21,818 | | | | — | | | | (1,363,782 | ) |
Hedge and hedge accounting operations (2) | | | 42,831 | | | | (68,787 | ) | | | — | | | | 2,482 | | | | (23,474 | ) |
Realization of other reserves | | | (575,927 | ) | | | 12,311 | | | | — | | | | — | | | | (563,616 | ) |
Accelerated depreciation and amortization | | | (3,061,949 | ) | | | (136,056 | ) | | | 110,518 | | | | — | | | | (3,087,487 | ) |
Other temporary differences | | | 404,874 | | | | (274,299 | ) | | | (2,255 | ) | | | 17,586 | | | | 145,906 | |
Deferred taxes, net | | | (3,950,802 | ) | | | 1,220,473 | | | | 109,126 | | | | 184 | | | | (2,621,019 | ) |
| (1) | Changes in the deferred tax balance sheet accounts that do not directly impact profit & loss accounts, are shown in a specific column in the footnotes. These changes refer mainly to the direct subsidiary Brazservice Ltda. incorporated in the Company; deferred taxes on cash flow hedge operations recognized in equity, carried out by the subsidiary Seara Alimentos; gains associated with pension and other postretirement benefit obligations in the United States of America; impacts related to the acquisitions of the King´s group in Italy and Rivalea in Australia. |
| (2) | The hedge and hedge accounting operations are demonstrated in footnote 26 - Risk management and financial instruments. |
![](https://capedge.com/proxy/6-K/0001213900-24-098133/ex99-1_002.jpg)
![](https://capedge.com/proxy/6-K/0001213900-24-098133/ex99-1_001.jpg)
Notes to the condensed financial statements for the nine month period ended September 30, 2024 and 2023
(Expressed in thousands of Brazilian reais)
b. Reconciliation of income tax and social contribution expense:
| | Company | | | Consolidated | |
| | nine month period ended September 30, | | | nine month period ended September 30, | |
| | 2024 | | | 2023 | | | 2024 | | | 2023 | |
Profit (loss) before income taxes (PBT) | | | 6,444,189 | | | | (971,444 | ) | | | 11,260,855 | | | | (1,485,939 | ) |
Brazilian statutory corporate tax rate | | | -34 | % | | | -34 | % | | | -34 | % | | | -34 | % |
Expected tax credit (expense) | | | (2,191,024 | ) | | | 330,291 | | | | (3,828,691 | ) | | | 505,219 | |
| | | | | | | | | | | | | | | | |
Adjustments to reconcile taxable income: | | | | | | | | | | | | | | | | |
Share of profit of equity-accounted investees | | | 2,324,773 | | | | 191,330 | | | | 611 | | | | 16,661 | |
Investments grants (3) | | | 462,958 | | | | 732,398 | | | | 864,934 | | | | 1,838,797 | |
International rate differences - Foreign subsidiaries | | | — | | | | — | | | | 682,424 | | | | (218,804 | ) |
Net income arising from foreign subsidiaries (4) | | | 165,574 | | | | (1,359,809 | ) | | | 147,688 | | | | (1,359,809 | ) |
Transfer pricing adjustment | | | (37,245 | ) | | | (12,673 | ) | | | (37,245 | ) | | | (12,673 | ) |
Unrecognized tax benefits | | | 48,219 | | | | — | | | | (1,105,318 | ) | | | (929,353 | ) |
Non-taxable interest - Foreign subsidiaries | | | — | | | | — | | | | 60,781 | | | | 495,239 | |
Dividends Paid Abroad | | | — | | | | — | | | | (54,688 | ) | | | — | |
Donations and social programs (3) | | | (3,910 | ) | | | (26,086 | ) | | | (3,910 | ) | | | (26,086 | ) |
SELIC interests on tax credits | | | 11,031 | | | | 8,548 | | | | 27,121 | | | | 21,449 | |
Other permanent differences | | | (20,814 | ) | | | (36,131 | ) | | | 11,286 | | | | 218,237 | |
Current and deferred income tax (expense) income | | | 759,562 | | | | (172,132 | ) | | | (3,235,007 | ) | | | 548,877 | |
| | | | | | | | | | | | | | | | |
Current income tax | | | 375,007 | | | | (21,391 | ) | | | (2,128,380 | ) | | | (671,596 | ) |
Deferred income tax | | | 384,555 | | | | (150,741 | ) | | | (1,106,627 | ) | | | 1,220,473 | |
| | | 759,562 | | | | (172,132 | ) | | | (3,235,007 | ) | | | 548,877 | |
% IT/PBT | | | 11.79 | % | | | -17.72 | % | | | -28.73 | % | | | 36.94 | % |
| | Company | | | Consolidated | |
| | Three month period ended September 30, | | | Three month period ended September 30, | |
| | 2024 | | | 2023 | | | 2024 | | | 2023 | |
Profit (loss) before income taxes (PBT) | | | 3,678,914 | | | | 612,694 | | | | 6,638,512 | | | | 791,035 | |
Brazilian statutory corporate tax rate | | | -34 | % | | | -34 | % | | | -34 | % | | | -34 | % |
Expected tax credit (expense) | | | (1,250,831 | ) | | | (208,316 | ) | | | (2,257,094 | ) | | | (268,952 | ) |
| | | | | | | | | | | | | | | | |
Adjustments to reconcile taxable income: | | | | | | | | | | | | | | | | |
Share of profit of equity-accounted investees | | | 931,625 | | | | 413,122 | | | | 7,348 | | | | 6,656 | |
Investments grants (3) | | | 164,260 | | | | 253,450 | | | | 307,280 | | | | 636,233 | |
International rate differences - Foreign subsidiaries | | | — | | | | — | | | | 330,581 | | | | (72,494 | ) |
Net income arising from foreign subsidiaries (4) | | | 336,451 | | | | (470,475 | ) | | | 342,722 | | | | (470,475 | ) |
Transfer pricing adjustment | | | (12,415 | ) | | | (3,246 | ) | | | (12,415 | ) | | | (3,246 | ) |
Unrecognized tax benefits | | | — | | | | — | | | | (1,129,171 | ) | | | (201,287 | ) |
Non-taxable interest - Foreign subsidiaries | | | — | | | | — | | | | 21,677 | | | | 170,425 | |
Dividends Paid Abroad | | | — | | | | — | | | | — | | | | — | |
Donations and social programs (3) | | | 6,519 | | | | (6,128 | ) | | | 6,519 | | | | (6,128 | ) |
SELIC interests on tax credits | | | (1,091 | ) | | | 3,650 | | | | 5,823 | | | | 8,994 | |
Other permanent differences | | | (10,894 | ) | | | (22,100 | ) | | | (66,105 | ) | | | 99,845 | |
Current and deferred income tax (expense) income | | | 163,624 | | | | (40,043 | ) | | | (2,442,835 | ) | | | (100,429 | ) |
| | | | | | | | | | | | | | | | |
Current income tax | | | 181,819 | | | | (138,192 | ) | | | (789,565 | ) | | | (478,625 | ) |
Deferred income tax | | | (18,195 | ) | | | 98,149 | | | | (1,653,270 | ) | | | 378,196 | |
| | | 163,624 | | | | (40,043 | ) | | | (2,442,835 | ) | | | (100,429 | ) |
% IT/PBT | | | 4.45 | % | | | -6.54 | % | | | (36.80 | )% | | | -12.70 | % |
![](https://capedge.com/proxy/6-K/0001213900-24-098133/ex99-1_002.jpg)
![](https://capedge.com/proxy/6-K/0001213900-24-098133/ex99-1_001.jpg)
Notes to the condensed financial statements for the nine month period ended September 30, 2024 and 2023
(Expressed in thousands of Brazilian reais)
According to IAS 12/CPC 32, the average effective tax rate is calculated by the ratio between tax expense (revenue) and accounting profit. However, it is important to note that this rate may be influenced by transactions that impact tax expense (revenue) but are not directly related to net profit for the period. Examples of such transactions include the effects of unrecognized deferred taxes, income tax and social contribution on the realization of the revaluation reserve, dividends paid abroad, and investment subsidies from previous years. In our understanding, this information should be considered when analyzing the effective tax rate.
(3) The Company and its subsidiaries have subsidies granted by state governments, as presumed credit, in accordance with the regulations of each state. The amounts appropriated from this tax incentive as revenue in the result are excluded in the calculation of taxes on profit, when the requirements set forth in the current legislation are met. During the nine month period ended September 30, 2024, the Company and its subsidiaries recorded the amount of government subsidies in the amount of R$2.44 billion (R$5.4 billion on September 30, 2023), of which R$2.54 billion of presumed credit (R$2.18 billion on September 30, 2023) was excluded from its income tax and social contribution calculation basis.
This exclusion of this tax benefit from the income tax and social contribution calculation basis on net income reflected a tax gain in nine month period ended September 30, 2024 of R$864,934 million related to the presumed credit (R$744,002 million on September 30, 2023).
On June 12, 2023, when considering Repetitive Theme 1182, the STJ understood that the requirement of IRPJ and CSLL on amounts related to ICMS tax incentives, other than those granted in the form of presumed credits, is undue, provided that the requirements of article 30 of Law No. 12,973/14 are met, given that the Company recorded the profit reserve referred to in the legislation. Law No. 14,789/23 changed the investment subsidy regime for tax purposes and revoked article 30 of Law No. 12,973/14 and its effects are being complied with by the Company for the year 2024, except with regard to presumed ICMS credits, the taxation of which was ruled out by the unified understanding of the STJ Panels that deal with tax matters in the judgment of ERESP 1,517,492/PR.
(4) According to Law No. 12,973/14, the income from foreign subsidiaries must be taxed at the Brazilian statutory tax rate of 34%, and the income tax paid abroad by these subsidiaries may be used to compensate income taxes to be paid in Brazil. The results obtained from foreign subsidiaries are subject to taxation by the countries where they are based, according to applicable rates and legislation (profits taxed by-foreign jurisdictions included in the reconciliation of income tax and social contribution expense). The Group analyzes the results of each subsidiary for the application of its income tax legislation, in order to respect the treaties signed by Brazil and avoid double taxation.
(5) Refers to the donations made by the Company, as described in Note 25 – Expenses by nature.
Global Minimum Tax:
From 2024, Pillar II rules come into force in several countries, impacting multinationals operating in these jurisdictions.
The Company, as it is subject to such global Pillar II standards, decided to apply the exception for recognition and disclosure of information on deferred tax assets and liabilities, as well as estimated additional payment related to income tax due to measurement uncertainties and impacts.
We would like to highlight that the Company has hired a specialized company which is helping us to monitor the potential impacts that this new rule could have on the Group.
Transfer Pricing:
Transfer pricing rules in Brazil have undergone significant changes with the enactment of Law No. 14,596/2023 and Normative Instruction RFB No. 2,132/2023, aiming to align the country with international practices, such as OECD guidelines. This new regulation, whose mandatory implementation begins in calendar year 2024, changes the calculation methods and documentation required for transactions between related companies, directly impacting the way multinational companies must calculate and report their transfer pricing adjustments.
The Company is making efforts to analyze these changes in detail and assess the potential impacts on our processes. To this end, it has hired a specialized company to assist in mapping and adapting to the new requirements.
![](https://capedge.com/proxy/6-K/0001213900-24-098133/ex99-1_002.jpg)
![](https://capedge.com/proxy/6-K/0001213900-24-098133/ex99-1_001.jpg)
Notes to the condensed financial statements for the nine month period ended September 30, 2024 and 2023
(Expressed in thousands of Brazilian reais)
10 Investments in equity-accounted investees, associates and joint venture
Changes in the Company’s investments: |
| | | | | | | | | | | Equity | | | | |
| | December 31, 2023 | | | Addition (disposal) | | | Exchange rate variation | | | Changes in the equity of investees (1) | | | Proportionate share of income (loss) | | | September 30, 2024 | |
JBS Embalagens Metálicas Ltda. | | | 80,639 | | | | — | | | | — | | | | — | | | | 354 | | | | 80,993 | |
JBS Confinamento Ltda. | | | 346,365 | | | | — | | | | — | | | | — | | | | (37,882 | ) | | | 308,483 | |
Conceria Priante Srl | | | 93,959 | | | | — | | | | 12,061 | | | | — | | | | (16,397 | ) | | | 89,623 | |
JBS Leather International B.V. | | | 550,351 | | | | — | | | | 73,191 | | | | 67,887 | | | | 5,507 | | | | 696,936 | |
Meat Snacks Partners, LLC. (2) | | | 188,431 | | | | (45,079 | ) | | | 18,465 | | | | (18,008 | ) | | | (1,767 | ) | | | 142,042 | |
JBS Asset Management Corporation | | | 94,604 | | | | — | | | | 11,474 | | | | — | | | | (4,260 | ) | | | 101,818 | |
JBS Investments Luxembourg S.à.r.l. (3) | | | 40,061,058 | | | | (5,944,730 | ) | | | 4,960,434 | | | | (3,538,196 | ) | | | 6,873,334 | | | | 42,411,900 | |
JBS Toledo N.V. | | | 202,936 | | | | — | | | | 28,279 | | | | — | | | | 12,949 | | | | 244,164 | |
JBS Chile Limitada | | | 21,935 | | | | — | | | | 2,749 | | | | — | | | | 5,751 | | | | 30,435 | |
JBS Finance Luxembourg S.à.r.l. | | | 310 | | | | — | | | | 38 | | | | — | | | | (21 | ) | | | 327 | |
Total | | | 41,640,588 | | | | (5,989,809 | ) | | | 5,106,691 | | | | (3,488,317 | ) | | | 6,837,568 | | | | 44,106,721 | |
Changes in the Consolidated’s investments:
Refers to investments in associate and joint venture:
| | | | | | | | | | | Equity | | | | |
| | Participation | | | December 31, 2023 | | | Profit distribution | | | Changes in the equity of investees | | | Proportionate share of income | | | September 30, 2024 | |
Meat Snacks Partners, LLC.(2) | | | 50 | % | | | 188,431 | | | | (45,079 | ) | | | 457 | | | | (1,767 | ) | | | 142,042 | |
JBS Foods Ontario, Inc. | | | 100 | % | | | 77,430 | | | | — | | | | 10,212 | | | | 3,619 | | | | 91,261 | |
Birla Societá Agricola Srl | | | 20 | % | | | 8,160 | | | | — | | | | 1,089 | | | | (54 | ) | | | 9,195 | |
Total | | | | | | | 274,021 | | | | (45,079 | ) | | | 11,758 | | | | 1,798 | | | | 242,498 | |
| (1) | Refers to changes in the equity of investees arising from subsidiaries of the functional currency dollar of the direct subsidiary JBS Investments Luxembourg S.à.r.l. (JBS Investments Lux) to the functional currency of its subsidiaries, such as Australian dollar, Canadian dollar, Pound sterling, Euro, Mexican peso, among others. |
(2) | The joint venture Meat Snacks Partners LLC distributed profits to the Company. |
(3) | The Company sent cash to its direct subsidiary JBS Investments Lux and reduced capital by settling the credit assignment from the current account of the indirect parent company Seara Holding Ltda. |
![](https://capedge.com/proxy/6-K/0001213900-24-098133/ex99-1_002.jpg)
![](https://capedge.com/proxy/6-K/0001213900-24-098133/ex99-1_001.jpg)
Notes to the condensed financial statements for the nine month period ended September 30, 2024 and 2023
(Expressed in thousands of Brazilian reais)
Changes in the Company’s investments: |
|
| | | | | | | | | | | Equity | | | | |
| | December 31, 2022 | | | Addition (disposal) | | | Exchange rate variation | | | Changes in the equity of investees (1) | | | Proportionate share of income | | | September 30, 2023 | |
JBS Embalagens Metálicas Ltda. | | | 80,777 | | | | — | | | | — | | | | — | | | | (110 | ) | | | 80,667 | |
JBS Confinamento Ltda. | | | 377,409 | | | | — | | | | — | | | | — | | | | (94,338 | ) | | | 283,071 | |
Conceria Priante Srl | | | 120,500 | | | | — | | | | (5,507 | ) | | | — | | | | (13,589 | ) | | | 101,404 | |
JBS Leather International B.V. | | | 635,828 | | | | 19,707 | | | | (24,706 | ) | | | (709 | ) | | | (11,000 | ) | | | 619,120 | |
Brazservice Ltda. | | | 43,940 | | | | (43,304 | ) | | | — | | | | — | | | | (636 | ) | | | — | |
Meat Snacks Partners, LLC | | | 209,092 | | | | (32,500 | ) | | | 8,997 | | | | (9,000 | ) | | | 45,195 | | | | 221,784 | |
Enersea Ltda. | | | 350 | | | | (356 | ) | | | — | | | | — | | | | 6 | | | | — | |
JBS Asset Management Corporation | | | 111,742 | | | | — | | | | (4,659 | ) | | | — | | | | (2,895 | ) | | | 104,188 | |
JBS Investments Luxembourg S.à.r.l. | | | 53,603,571 | | | | (13,194,616 | ) | | | (2,610,488 | ) | | | 1,059,042 | | | | 622,562 | | | | 39,480,071 | |
JBS B.V. | | | (27 | ) | | | 264 | | | | (1 | ) | | | (1 | ) | | | (235 | ) | | | — | |
JBS Toledo N.V. | | | 195,970 | | | | — | | | | (9,784 | ) | | | — | | | | 12,662 | | | | 198,848 | |
JBS Chile Limitada | | | 19,953 | | | | — | | | | (2,239 | ) | | | — | | | | 5,153 | | | | 22,867 | |
JBS Finance Luxembourg S.à.r.l. | | | 404 | | | | — | | | | (16 | ) | | | — | | | | (39 | ) | | | 349 | |
Total | | | 55,399,509 | | | | (13,250,805 | ) | | | (2,648,403 | ) | | | 1,049,332 | | | | 562,736 | | | | 41,112,369 | |
| | | | | | | | | | | Equity | | | | |
| | Participation | | | December 31, 2023 | | | Profit distribution | | | Changes in the equity of investees | | | Proportionate share of income | | | September 30, 2023 | |
Meat Snacks Partners, LLC | | | 50 | % | | | 209,092 | | | | (32,500 | ) | | | (3 | ) | | | 45,195 | | | | 221,785 | |
JBS Foods Ontario, Inc. | | | 100 | % | | | 75,720 | | | | — | | | | (2,966 | ) | | | 5,419 | | | | 78,174 | |
Birla Societá Agricola Srl | | | 20 | % | | | 10,025 | | | | — | | | | (394 | ) | | | (1,527 | ) | | | 8,104 | |
Total | | | | | | | 294,837 | | | | (32,500 | ) | | | (3,363 | ) | | | 49,087 | | | | 308,063 | |
11 Property, plant and equipment
Changes in property, plant and equipment:
Company | | December 31, 2023 | | | Additions net of transferences (1) | | | Disposals | | | Depreciation expense | | | September 30, 2024 | |
Buildings | | | 3,787,295 | | | | 105,329 | | | | (4,176 | ) | | | (152,257 | ) | | | 3,736,191 | |
Land | | | 2,278,266 | | | | 10,451 | | | | (1,169 | ) | | | — | | | | 2,287,548 | |
Machinery and equipment | | | 3,136,140 | | | | 497,616 | | | | (3,366 | ) | | | (252,343 | ) | | | 3,378,047 | |
Facilities | | | 1,926,755 | | | | 414,066 | | | | (180 | ) | | | (107,165 | ) | | | 2,233,476 | |
Computer equipment | | | 75,093 | | | | 15,658 | | | | (205 | ) | | | (13,817 | ) | | | 76,729 | |
Vehicles (land and air) | | | 707,698 | | | | 141,736 | | | | (21,210 | ) | | | (74,518 | ) | | | 753,706 | |
Construction in progress | | | 1,528,857 | | | | (295,588 | ) | | | (182 | ) | | | — | | | | 1,233,087 | |
Other | | | 69,514 | | | | 14,108 | | | | (187 | ) | | | (12,230 | ) | | | 71,205 | |
| | | 13,509,618 | | | | 903,376 | | | | (30,675 | ) | | | (612,330 | ) | | | 13,769,989 | |
![](https://capedge.com/proxy/6-K/0001213900-24-098133/ex99-1_002.jpg)
![](https://capedge.com/proxy/6-K/0001213900-24-098133/ex99-1_001.jpg)
Notes to the condensed financial statements for the nine month period ended September 30, 2024 and 2023
(Expressed in thousands of Brazilian reais)
Company | | December 31, 2022 | | | Additions net of transferences (1) | | | Disposals | | | Incorporation | | | Depreciation expense | | | September 30, 2023 | |
Buildings | | | 3,580,188 | | | | 481,578 | | | | 14,402 | | | | (42,912 | ) | | | (185,806 | ) | | | 3,847,450 | |
Land | | | 1,749,340 | | | | 293,857 | | | | 276 | | | | (83 | ) | | | — | | | | 2,043,390 | |
Machinery and equipment | | | 3,066,247 | | | | 323,003 | | | | 14,181 | | | | (38,886 | ) | | | (234,457 | ) | | | 3,130,088 | |
Facilities | | | 1,797,795 | | | | 190,242 | | | | 7,852 | | | | (843 | ) | | | (86,104 | ) | | | 1,908,942 | |
Computer equipment | | | 41,814 | | | | 17,859 | | | | 178 | | | | (702 | ) | | | (12,644 | ) | | | 46,505 | |
Vehicles (land and air) | | | 515,344 | | | | 273,194 | | | | 371 | | | | (25,766 | ) | | | (69,324 | ) | | | 693,819 | |
Construction in progress | | | 2,214,667 | | | | (636,295 | ) | | | — | | | | — | | | | — | | | | 1,578,372 | |
Other | | | 62,468 | | | | 15,899 | | | | 642 | | | | (1,535 | ) | | | (9,352 | ) | | | 68,122 | |
| | | 13,027,863 | | | | 959,337 | | | | 37,902 | | | | (110,727 | ) | | | (597,687 | ) | | | 13,316,688 | |
Consolidated | | December 31, 2023 | | | Additions net of transferences (1) | | | Disposals | | | Depreciation expense | | | Exchange rate variation | | | September 30, 2024 | |
Buildings | | | 20,842,498 | | | | 1,102,842 | | | | (57,522 | ) | | | (1,010,963 | ) | | | 1,558,537 | | | | 22,435,392 | |
Land | | | 5,856,709 | | | | 117,275 | | | | (22,046 | ) | | | — | | | | 271,797 | | | | 6,223,735 | |
Machinery and equipment | | | 20,868,860 | | | | 2,713,405 | | | | (121,025 | ) | | | (2,506,709 | ) | | | 1,866,023 | | | | 22,820,554 | |
Facilities | | | 3,698,925 | | | | 672,760 | | | | (2,231 | ) | | | (206,812 | ) | | | 9,650 | | | | 4,172,292 | |
Computer equipment | | | 805,067 | | | | 279,698 | | | | (11,108 | ) | | | (196,954 | ) | | | 80,706 | | | | 957,409 | |
Vehicles (land and air) | | | 1,320,041 | | | | 390,599 | | | | (40,258 | ) | | | (176,674 | ) | | | 75,364 | | | | 1,569,072 | |
Construction in progress | | | 7,923,847 | | | | (737,136 | ) | | | (22,937 | ) | | | — | | | | 495,822 | | | | 7,659,596 | |
Other | | | 1,225,173 | | | | 371,184 | | | | (4,573 | ) | | | (159,099 | ) | | | 128,417 | | | | 1,561,102 | |
| | | 62,541,120 | | | | 4,910,627 | | | | (281,700 | ) | | | (4,257,211 | ) | | | 4,486,316 | | | | 67,399,152 | |
Consolidated | | December 31, 2022 | | | Additions net of transferences (1) | | | Business combination adjustments | | | Disposals | | | Depreciation expense | | | Exchange rate variation | | | September 30, 2023 | |
Buildings | | | 19,722,714 | | | | 2,734,217 | | | | 21 | | | | (77,737 | ) | | | (957,115 | ) | | | (545,816 | ) | | | 20,876,284 | |
Land | | | 5,512,969 | | | | 305,349 | | | | — | | | | (1,445 | ) | | | — | | | | (131,678 | ) | | | 5,685,195 | |
Machinery and equipment | | | 19,998,538 | | | | 3,715,403 | | | | 49,681 | | | | (152,052 | ) | | | (2,226,492 | ) | | | (598,574 | ) | | | 20,786,504 | |
Facilities | | | 3,001,689 | | | | 777,783 | | | | — | | | | (4,339 | ) | | | (164,523 | ) | | | (800 | ) | | | 3,609,810 | |
Computer equipment | | | 606,623 | | | | 243,593 | | | | — | | | | (2,951 | ) | | | (162,590 | ) | | | (11,729 | ) | | | 672,946 | |
Vehicles (land and air) | | | 1,121,272 | | | | 395,802 | | | | — | | | | (29,463 | ) | | | (158,952 | ) | | | (37,179 | ) | | | 1,291,480 | |
Construction in progress | | | 11,084,915 | | | | (2,356,037 | ) | | | — | | | | (10,551 | ) | | | — | | | | (206,447 | ) | | | 8,511,880 | |
Other | | | 1,122,072 | | | | 228,206 | | | | (73 | ) | | | (46,601 | ) | | | (131,288 | ) | | | (23,063 | ) | | | 1,149,253 | |
| | | 62,170,792 | | | | 6,044,316 | | | | 49,629 | | | | (325,139 | ) | | | (3,800,960 | ) | | | (1,555,286 | ) | | | 62,583,352 | |
(1) | Additions for each category includes transfer from construction in progress during the period. |
For nine month period ended September 30, 2024, the amount of capitalized interest added to construction in progress and included in additions in the Company was R$29,299 (R$100.994 at September 30, 2023) and R$136,434 (R$284.594 at September 30, 2023) in the Consolidated. The capitalization rate used at September 30, 2024 was 14.41% p.y in the Company and 5.82% p.y in the Consolidated (14.35% p.y. in the Company and 7.94% p.y. in the Consolidated on December 31, 2023 )
The Company tests the recoverability of its assets annually using the value in use concept through cash flow models. The test is formalized at the end of the fiscal year on December 31, and monitors indicators of impairment during the course of the fiscal year. In the nine month period ended September 30, 2024, the Company recognized impairment of fixed assets in the amount of US$26.7 million (equivalent to R$145.5 million), related to the restructuring of the indirect subsidiary Pilgrim’s Pride Corporation (PPC).
![](https://capedge.com/proxy/6-K/0001213900-24-098133/ex99-1_002.jpg)
![](https://capedge.com/proxy/6-K/0001213900-24-098133/ex99-1_001.jpg)
Notes to the condensed financial statements for the nine month period ended September 30, 2024 and 2023
(Expressed in thousands of Brazilian reais)
12 Leases
The Company uses the optional exemption to not recognize a right of use asset and lease liability for short term (less than 12 months) and low value leases. The average discount rate used for the present value’s calculation of the lease provision of the identified assets and, consequently, for the monthly accrual of financial interest were 6.27% p.y. in the Company (6.68% on December 31, 2023) and 5,08% p.y. in the Consolidated (5.85% on December 31, 2023), in accordance with the term of each lease agreement and the economic policy of each subsidiary’s domicile.
12.1 Right of use asset
Changes in the right of use assets:
Company | | December 31, 2023 | | | Additions (1) | | | Terminated contracts | | | Amortization | | | September 30, 2024 | |
Buildings | | | 22,633 | | | | 48,547 | | | | (4,954 | ) | | | (14,198 | ) | | | 52,028 | |
Computer equipment | | | 51,240 | | | | — | | | | — | | | | (23,742 | ) | | | 27,498 | |
Machinery and equipment | | | 37,956 | | | | 82,377 | | | | (5,506 | ) | | | (23,068 | ) | | | 91,759 | |
Operating plants | | | 11,999 | | | | — | | | | (5,135 | ) | | | (3,443 | ) | | | 3,421 | |
Land | | | 505 | | | | 335 | | | | — | | | | (291 | ) | | | 549 | |
Vehicles (land) | | | 11,468 | | | | 18,769 | | | | (353 | ) | | | (5,716 | ) | | | 24,168 | |
| | | 135,801 | | | | 150,028 | | | | (15,948 | ) | | | (70,458 | ) | | | 199,423 | |
Company | | December 31, 2022 | | | Additions (1) | | | Terminated contracts | | | Amortization | | | September 30, 2023 | |
Buildings | | | 30,041 | | | | 4,112 | | | | — | | | | (11,654 | ) | | | 22,499 | |
Computer equipment | | | 10,728 | | | | — | | | | — | | | | (6,950 | ) | | | 3,778 | |
Machinery and equipment | | | 12,747 | | | | 35,589 | | | | (263 | ) | | | (10,186 | ) | | | 37,887 | |
Operating plants | | | 623 | | | | 16,958 | | | | — | | | | (4,225 | ) | | | 13,356 | |
Land | | | 253 | | | | 793 | | | | — | | | | (425 | ) | | | 621 | |
Vehicles (land) | | | 272 | | | | 3,329 | | | | (54 | ) | | | (610 | ) | | | 2,937 | |
| | | 54,664 | | | | 60,781 | | | | (317 | ) | | | (34,050 | ) | | | 81,078 | |
Consolidated | | December 31, 2023 | | | Additions (1) | | | Terminated contracts | | | Amortization | | | Exchange rate variation | | | September 30, 2024 | |
Growing facilities | | | 3,899,030 | | | | 329,979 | | | | (128,977 | ) | | | (624,256 | ) | | | 229,618 | | | | 3,705,394 | |
Buildings | | | 2,576,093 | | | | 846,631 | | | | (74,519 | ) | | | (354,001 | ) | | | 275,188 | | | | 3,269,392 | |
Computer equipment | | | 75,203 | | | | (853 | ) | | | — | | | | (33,507 | ) | | | 2 | | | | 40,845 | |
Machinery and equipment | | | 436,204 | | | | 339,349 | | | | (22,525 | ) | | | (183,411 | ) | | | 36,692 | | | | 606,309 | |
Operating plants | | | 95,348 | | | | (652 | ) | | | (21,251 | ) | | | (17,479 | ) | | | 1,510 | | | | 57,476 | |
Land | | | 92,882 | | | | 3,432 | | | | (76 | ) | | | (10,229 | ) | | | 8,243 | | | | 94,252 | |
Vehicles (land) | | | 1,083,095 | | | | 190,501 | | | | (13,109 | ) | | | (287,933 | ) | | | 138,201 | | | | 1,110,755 | |
| | | 8,257,855 | | | | 1,708,387 | | | | (260,457 | ) | | | (1,510,816 | ) | | | 689,454 | | | | 8,884,423 | |
![](https://capedge.com/proxy/6-K/0001213900-24-098133/ex99-1_002.jpg)
![](https://capedge.com/proxy/6-K/0001213900-24-098133/ex99-1_001.jpg)
Notes to the condensed financial statements for the nine month period ended September 30, 2024 and 2023
(Expressed in thousands of Brazilian reais)
Consolidated | | December 31, 2022 | | | Business combination adjustments | | | Additions (1) | | | Terminated contracts | | | Amortization | | | Exchange rate variation | | | September 30, 2023 | |
Growing facilities | | | 4,299,324 | | | | (51,500 | ) | | | 742,291 | | | | (56,016 | ) | | | (621,214 | ) | | | (90,285 | ) | | | 4,222,600 | |
Buildings | | | 2,227,940 | | | | — | | | | 794,113 | | | | (29,262 | ) | | | (308,629 | ) | | | (42,759 | ) | | | 2,641,403 | |
Computer equipment | | | 48,089 | | | | — | | | | (162 | ) | | | — | | | | (16,645 | ) | | | (2 | ) | | | 31,280 | |
Machinery and equipment | | | 547,282 | | | | — | | | | 125,734 | | | | (5,456 | ) | | | (191,645 | ) | | | (16,326 | ) | | | 459,589 | |
Operating plants | | | 97,601 | | | | — | | | | 27,156 | | | | (686 | ) | | | (23,734 | ) | | | (789 | ) | | | 99,548 | |
Land | | | 102,478 | | | | — | | | | 6,955 | | | | (117 | ) | | | (9,650 | ) | | | (2,316 | ) | | | 97,350 | |
Vehicles (land) | | | 1,052,178 | | | | — | | | | 388,571 | | | | (3,341 | ) | | | (269,761 | ) | | | (56,166 | ) | | | 1,111,481 | |
| | | 8,374,892 | | | | (51,500 | ) | | | 2,084,658 | | | | (94,878 | ) | | | (1,441,278 | ) | | | (208,643 | ) | | | 8,663,251 | |
(1) | Additions for each category includes PIS and COFINS to be paid. |
12.2 Lease liabilities
| | Company | | | Consolidated | |
| | September 30, 2024 | | | December 31, 2023 | | | September 30, 2024 | | | December 31, 2023 | |
Undiscounted lease payments | | | 256,994 | | | | 168,452 | | | | 11,803,866 | | | | 10,953,118 | |
Present value adjustment | | | (31,134 | ) | | | (17,422 | ) | | | (2,151,861 | ) | | | (2,039,185 | ) |
| | | 225,860 | | | | 151,030 | | | | 9,652,005 | | | | 8,913,933 | |
Breakdown: | | | | | | | | | | | | | | | | |
Current liabilities | | | 74,958 | | | | 62,454 | | | | 1,886,162 | | | | 1,707,172 | |
Non-current liabilities | | | 150,902 | | | | 88,576 | | | | 7,765,843 | | | | 7,206,761 | |
| | | 225,860 | | | | 151,030 | | | | 9,652,005 | | | | 8,913,933 | |
![](https://capedge.com/proxy/6-K/0001213900-24-098133/ex99-1_002.jpg)
![](https://capedge.com/proxy/6-K/0001213900-24-098133/ex99-1_001.jpg)
Notes to the condensed financial statements for the nine month period ended September 30, 2024 and 2023
(Expressed in thousands of Brazilian reais)
Changes in the lease liabilities:
Company | | December 31, 2023 | | | Additions | | | Interest accrual | | | Payments | | | Terminated contracts | | | September 30, 2024 | |
Lease liabilities | | | 151,030 | | | | 150,027 | | | | 7,844 | | | | (63,083 | ) | | | (19,958 | ) | | | 225,860 | |
Company | | December 31, 2022 | | | Additions | | | Interest accrual | | | Payments | | | Terminated contracts | | | September 30, 2023 | |
Lease liabilities | | | 62,698 | | | | 60,815 | | | | 4,773 | | | | (34,588 | ) | | | (335 | ) | | | 93,363 | |
Consolidated | | December 31, 2023 | | | Additions | | | Interest accrual | | | Payments | | | Terminated contracts | | | Exchange rate variation | | | September 30, 2024 | |
Lease liabilities | | | 8,913,933 | | | | 1,727,597 | | | | 392,298 | | | | (1,843,813 | ) | | | (282,639 | ) | | | 744,629 | | | | 9,652,005 | |
Consolidated | | December 31, 2022 | | | Business combination adjustments | | | Additions | | | Interest accrual | | | Payments | | | Terminated contracts | | | Exchange rate variation | | | September 30, 2023 | |
Lease liabilities | | | 8,984,008 | | | | (51,501 | ) | | | 2,105,268 | | | | 367,535 | | | | (1,777,882 | ) | | | (39,545 | ) | | | (290,122 | ) | | | 9,297,761 | |
The amounts recognized as lease expense are shown below:
| | Company | | | Consolidated | |
| | 2024 | | | 2023 | | | 2024 | | | 2023 | |
Variable lease payments | | | 8,778 | | | | 6,330 | | | | 2,469,755 | | | | 2,265,973 | |
Short term lease liability | | | 21,391 | | | | 18,176 | | | | 622,334 | | | | 969,567 | |
Non-material lease liability | | | 2,754 | | | | 7,597 | | | | 4,688 | | | | 23,542 | |
| | | 32,923 | | | | 32,103 | | | | 3,096,777 | | | | 3,259,082 | |
The non-current portion of the lease liabilities schedule is as follows:
| | September 30, 2024 | |
| | Company | | | Consolidated | |
2025 | | | 11,442 | | | | 1,350,993 | |
2026 | | | 57,166 | | | | 1,333,326 | |
2027 | | | 45,851 | | | | 1,022,515 | |
2028 | | | 38,761 | | | | 837,888 | |
2029 | | | 12,390 | | | | 710,326 | |
Maturities thereafter 2029 | | | 3,140 | | | | 4,174,710 | |
Total Future Minimum Lease Payments | | | 168,750 | | | | 9,429,758 | |
Present Value of Lease Liabilities | | | (17,848 | ) | | | (1,663,915 | ) |
Leases payable - non-current | | | 150,902 | | | | 7,765,843 | |
![](https://capedge.com/proxy/6-K/0001213900-24-098133/ex99-1_002.jpg)
![](https://capedge.com/proxy/6-K/0001213900-24-098133/ex99-1_001.jpg)
Notes to the condensed financial statements for the nine month period ended September 30, 2024 and 2023
(Expressed in thousands of Brazilian reais)
13 Intangible assets
Changes in intangible assets:
Company | | December 31, 2023 | | | Additions | | | Amortization expenses | | | September 30, 2024 | |
Amortizing: | | | | | | | | | | | | |
Trademarks | | | 171,628 | | | | — | | | | (29,494 | ) | | | 142,134 | |
Softwares | | | 30,448 | | | | 74,290 | | | | (9,712 | ) | | | 95,026 | |
Others | | | 2,236 | | | | — | | | | — | | | | 2,236 | |
| | | 204,312 | | | | 74,290 | | | | (39,206 | ) | | | 239,396 | |
Company | | December 31, 2022 | | | Additions | | | Amortization expenses | | | September 30, 2023 | |
Amortizing: | | | | | | | | | | | | |
Trademarks | | | 10,487 | | | | 2,228 | | | | (3,721 | ) | | | 8,994 | |
Softwares | | | 20,534 | | | | 12,113 | | | | (3,828 | ) | | | 28,819 | |
| | | 31,021 | | | | 14,341 | | | | (7,549 | ) | | | 37,813 | |
Consolidated | | December 31, 2023 | | | Additions | | | Disposals | | | Amortization expenses | | | Exchange rate variation | | | September 30, 2024 | |
Amortizing: | | | | | | | | | | | | | | | | | | |
Trademarks | | | 1,651,771 | | | | 3,550 | | | | — | | | | (115,461 | ) | | | 206,048 | | | | 1,745,908 | |
Softwares | | | 120,746 | | | | 89,698 | | | | (39 | ) | | | (24,421 | ) | | | 1,194 | | | | 187,178 | |
Customer relationships | | | 2,353,676 | | | | — | | | | — | | | | (283,913 | ) | | | 319,461 | | | | 2,389,224 | |
Supplier contract | | | 135,931 | | | | — | | | | — | | | | (14,733 | ) | | | 5,541 | | | | 126,739 | |
Others | | | 5,049 | | | | 168 | | | | — | | | | (925 | ) | | | 328 | | | | 4,620 | |
Non-amortizing: | | | | | | | | | | | | | | | | | | | | | | | | |
Trademarks | | | 5,290,539 | | | | 2,437 | | | | — | | | | — | | | | 707,118 | | | | 6,000,094 | |
Water rights | | | 55,147 | | | | 1,187 | | | | — | | | | — | | | | 7,175 | | | | 63,509 | |
| | | 9,612,859 | | | | 97,040 | | | | (39 | ) | | | (439,453 | ) | | | 1,246,865 | | | | 10,517,272 | |
Consolidated | | December 31, 2022 | | | Additions | | | Disposals | | | Amortization expenses | | | Exchange rate variation | | | September 30, 2023 | |
Amortizing: | | | | | | | | | | | | | | | | | | |
Trademarks | | | 1,648,336 | | | | 2,228 | | | | — | | | | (84,363 | ) | | | (38,720 | ) | | | 1,527,481 | |
Softwares | | | 109,985 | | | | 29,895 | | | | (72 | ) | | | (19,013 | ) | | | (293 | ) | | | 120,502 | |
Customer relationships | | | 2,868,194 | | | | 11,566 | | | | (11,884 | ) | | | (275,498 | ) | | | (101,928 | ) | | | 2,490,450 | |
Supplier contract | | | 159,187 | | | | — | | | | — | | | | (14,339 | ) | | | (2,521 | ) | | | 142,327 | |
Others | | | 4,345 | | | | 181 | | | | (146 | ) | | | (1,024 | ) | | | (176 | ) | | | 3,180 | |
Non-amortizing: | | | | | | | | | | | | | | | | | | | | | | | | |
Trademarks | | | 5,479,137 | | | | 1,244 | | | | — | | | | — | | | | (214,879 | ) | | | 5,265,502 | |
Water rights | | | 59,205 | | | | — | | | | — | | | | — | | | | (3,055 | ) | | | 56,150 | |
| | | 10,328,389 | | | | 45,114 | | | | (12,102 | ) | | | (394,237 | ) | | | (361,572 | ) | | | 9,605,592 | |
Impairment test:
Annualy, the Company tests the recoverability of its assets using the concept of value in use through cash flow models and at the nine month period ended September 30, 2024, there were no indications of impairment.
![](https://capedge.com/proxy/6-K/0001213900-24-098133/ex99-1_002.jpg)
![](https://capedge.com/proxy/6-K/0001213900-24-098133/ex99-1_001.jpg)
Notes to the condensed financial statements for the nine month period ended September 30, 2024 and 2023
(Expressed in thousands of Brazilian reais)
14 Goodwill
In the Company, goodwill is recognized under the caption “Investments in subsidiaries, associate and joint venture” because for the investor it is part of its investment in the subsidiary’s acquisition; and as goodwill, in the Consolidated because it refers to expectation of future earnings from the acquired subsidiary, which assets and liabilities are consolidated with the Company’s. Therefore, in the Company there is only goodwill from incorporations in the amount of R$9,085,970 and in the Consolidated all goodwill are recognized as intangible. For tax purposes, all the goodwill recorded in the Company was fully amortized in the year ended December 31, 2021.
Changes in goodwill: | | Consolidated | |
| | September 30, 2024 | | | December 31, 2023 | |
Initial balance | | | 29,556,234 | | | | 30,412,362 | |
Business combination adjustments | | | – | | | | 64,206 | |
Exchange rate variation | | | 2,306,011 | | | | (920,334 | ) |
Closing balance | | | 31,862,245 | | | | 29,556,234 | |
| | Consolidated | |
CGU | | September 30, 2024 | | | December 31, 2023 | |
Brazil Beef | | | 9,069,926 | | | | 9,069,926 | |
Seara | | | 3,714,639 | | | | 3,713,132 | |
USA Pork | | | 3,783,891 | | | | 3,362,447 | |
Moy Park (1) | | | — | | | | 3,764,512 | |
Pilgrim’s Food Masters (PFM) (1) | | | — | | | | 1,629,983 | |
Australia Smallgoods | | | 1,715,274 | | | | 1,503,698 | |
Australia Meat | | | 1,551,352 | | | | 1,359,994 | |
PPC - Fresh Poultry (1) | | | 2,325,799 | | | | — | |
PPC - Brands & Snacking (1) | | | 1,523,953 | | | | — | |
PPC - Fresh Pork/Lamb (1) | | | 1,173,412 | | | | — | |
PPC - Food Service (1) | | | 1,003,131 | | | | — | |
PPC - Meals (1) | | | 337,842 | | | | — | |
Others CGUs without significant goodwill | | | 5,663,026 | | | | 5,152,542 | |
Total | | | 31,862,245 | | | | 29,556,234 | |
The Company tests annually. For the nine month period ended September 30, 2024 there were no indications that goodwill within any CGU was impaired.
| (1) | On July 1, 2024, the Company effectively completed the reorganization of the cash-generating units (CGU) Moy Park and Pilgrim’s Food Masters, driven by restructuring initiatives at its indirect subsidiary, Pilgrim’s Pride Corporation (“PPC”) in Europe. The purpose of these activities is to integrate core operations and reallocate processing capacities across production facilities, resulting in the closure of some facilities in Europe. As a result of this reorganization, the Company reassigned assets and liabilities to the applicable CGUs and allocated goodwill using the relative net assets approach. The new CGUs are Fresh Pork/Lamb, Fresh Poultry, Food Service, Meals, and Brands & Snacking. The Company then performed an interim impairment test on the CGUs on both a pre- and post reorganization basis. There was no impairment recognized in the nine-month period ended September 30, 2024 as a result of these tests. |
The Company additionally assessed if its reorganization indicated that any carrying amounts of its non-goodwill intangible assets might not be recoverable. The reorganization did not result in any change in business use for any of the intangible assets and therefore, the Company determined that no indicators were present that required the test of the recoverability of the asset group-level carrying amounts of its intangible assets in the nine-month period ended September 30, 2024.
![](https://capedge.com/proxy/6-K/0001213900-24-098133/ex99-1_002.jpg)
![](https://capedge.com/proxy/6-K/0001213900-24-098133/ex99-1_001.jpg)
Notes to the condensed financial statements for the nine month period ended September 30, 2024 and 2023
(Expressed in thousands of Brazilian reais)
15 Trade accounts payable
| | Company | | | Consolidated | |
| | September 30, 2024 | | | December 31, 2023 | | | September 30, 2024 | | | December 31, 2023 | |
Domestic | | | | | | | | | | | | |
Commodities | | | 2,423,970 | | | | 2,613,599 | | | | 8,249,731 | | | | 8,527,807 | |
Materials and services | | | 1,257,817 | | | | 1,103,675 | | | | 15,347,108 | | | | 15,120,057 | |
Finished products | | | 509,445 | | | | 251,126 | | | | 454,406 | | | | 184,266 | |
Present value adjustment | | | (16,982 | ) | | | (36,772 | ) | | | (65,685 | ) | | | (95,094 | ) |
| | | 4,174,250 | | | | 3,931,628 | | | | 23,985,560 | | | | 23,737,036 | |
| | | | | | | | | | | | | | | | |
Foreign | | | | | | | | | | | | | | | | |
Commodities | | | — | | | | 55,948 | | | | 82,521 | | | | 151,795 | |
Materials and services | | | 331,049 | | | | 480,235 | | | | 1,449,310 | | | | 1,552,561 | |
Finished products | | | 2,597 | | | | 325 | | | | 5,887 | | | | 9,582 | |
| | | 333,646 | | | | 536,508 | | | | 1,537,718 | | | | 1,713,938 | |
| | | | | | | | | | | | | | | | |
Total trade accounts payable | | | 4,507,896 | | | | 4,468,136 | | | | 25,523,278 | | | | 25,450,974 | |
| | | | | | | | | | | | | | | | |
Supply chain finance (1) | | | | | | | | | | | | | | | | |
Domestic | | | 1,734,217 | | | | 1,466,235 | | | | 6,019,867 | | | | 4,552,484 | |
Foreign | | | — | | | | — | | | | 60,035 | | | | 37,386 | |
Total supply chain finance | | | 1,734,217 | | | | 1,466,235 | | | | 6,079,902 | | | | 4,589,870 | |
| | | | | | | | | | | | | | | | |
Total | | | 6,242,113 | | | | 5,934,371 | | | | 31,603,180 | | | | 30,040,844 | |
| (1) | The Company and its indirect subsidiary Seara Alimentos carry out transactions with financial institutions that allow the suppliers to anticipate their receivables in the domestic market. It should be emphasized, operationally and commercially, there are no identifiable changes to the conditions applied in the negotiations with suppliers such as price or flexibility on payment terms. In addition, this operation did not bring any other cost to the Group and all financial costs of the operation are the responsibility of the suppliers. |
The Company enters into purchase agreements for livestock with certain suppliers ensuring a fixed price, or to fix, when purchasing cattle, without a cash impact in the Company until the receiving the cattle or maturity date of these commitments. Based on this future commitment contract, JBJ has already advanced this operation with the banks under the supply chain finance modality. At September 30, 2024 the balance of this transaction was R$343,333 (R$358,139 at December 31, 2023).
![](https://capedge.com/proxy/6-K/0001213900-24-098133/ex99-1_002.jpg)
![](https://capedge.com/proxy/6-K/0001213900-24-098133/ex99-1_001.jpg)
Notes to the condensed financial statements for the nine month period ended September 30, 2024 and 2023
(Expressed in thousands of Brazilian reais)
16 Loans and financing
| | Company | |
| | Average annual | | | | | Index on variable | | | | | | Current | | | Non-Current | |
Type | | interest rate | | | Currency | | rate loans | | | Payment terms | | | September 30, 2024 | | | December 31, 2023 | | | September 30, 2024 | | | December 31, 2023 | |
Foreign currency | | | | | | | | | | | | | | | | | | | | | | | |
ACC | | | 6.15 | % | | USD | | | — | | | | 2024 | | | | 415,378 | | | | 252,514 | | | | — | | | | — | |
Prepayment | | | 7.38 | % | | USD | | | SOFR | | | | 2024-27 | | | | — | | | | 26,776 | | | | — | | | | 844,059 | |
FINIMP | | | 6.46 | % | | USD EUR | | | Euribor | | | | 2025 | | | | 31,464 | | | | 151,490 | | | | — | | | | 3,131 | |
Working capital - American Dollar | | | 8.92 | % | | USD | | | SOFR | | | | 2024 - 30 | | | | 2,024 | | | | 1,751 | | | | 12,593 | | | | 12,359 | |
CRA | | | 4.92 | % | | USD | | | — | | | | 2024 - 38 | | | | 8,534 | | | | 2,139 | | | | 356,512 | | | | 186,218 | |
| | | | | | | | | | | | | | | | | 457,400 | | | | 434,670 | | | | 369,105 | | | | 1,045,767 | |
Local currency | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Credit note - export | | | 12.97 | % | | BRL | | | CDI | | | | 2024 - 30 | | | | 1,610 | | | | 11,066 | | | | 4,032 | | | | 1,035,206 | |
CRA | | | 10.86 | % | | BRL | | | CDI e IPCA | | | | 2024 - 37 | | | | 735,313 | | | | 721,645 | | | | 6,063,546 | | | | 9,746,977 | |
Working capital - Brazilian Reais | | | 17.45 | % | | BRL | | | TJLP | | | | 2023 - 28 | | | | — | | | | 24,597 | | | | — | | | | 79,061 | |
CDC | | | 15.50 | % | | BRL | | | — | | | | 2024 - 28 | | | | 67,457 | | | | 103,101 | | | | 13,489 | | | | 43,670 | |
FINAME | | | 5.99 | % | | BRL | | | — | | | | 2024 - 25 | | | | 307 | | | | 2,314 | | | | — | | | | 27 | |
| | | | | | | | | | | | | | | | | 804,687 | | | | 862,723 | | | | 6,081,067 | | | | 10,904,941 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | 1,262,087 | | | | 1,297,393 | | | | 6,450,172 | | | | 11,950,708 | |
![](https://capedge.com/proxy/6-K/0001213900-24-098133/ex99-1_002.jpg)
![](https://capedge.com/proxy/6-K/0001213900-24-098133/ex99-1_001.jpg)
Notes to the condensed financial statements for the nine month period ended September 30, 2024 and 2023
(Expressed in thousands of Brazilian reais)
| | Consolidated | |
| | Average annual | | | | | Index on variable | | | | | | Current | | | Non-Current | |
Type | | interest rate | | | Currency | | rate loans | | | Payment terms | | | September 30, 2024 | | | December 31, 2023 | | | September 30, 2024 | | | December 31, 2023 | |
Foreign currency | | | | | | | | | | | | | | | | | | | | | | | |
ACC | | | 6.07 | % | | USD | | | — | | | | 2024 | | | | 5,073,107 | | | | 252,514 | | | | — | | | | — | |
Prepayment | | | 7.38 | % | | USD | | | SOFR | | | | 2024 - 27 | | | | — | | | | 26,776 | | | | — | | | | 844,059 | |
FINIMP | | | 6.46 | % | | USD e EUR | | | Euribor | | | | 2025 | | | | 31,464 | | | | 151,490 | | | | — | | | | 3,131 | |
White Stripe credit facility | | | 8.45 | % | | USD e CAD | | | — | | | | - | | | | — | | | | 14,001 | | | | — | | | | — | |
Working capital - American Dollar | | | 7.01 | % | | USD | | | SOFR | | | | 2024 - 30 | | | | 2,024 | | | | 1,751 | | | | 12,593 | | | | 12,359 | |
CRA | | | 5.36 | % | | USD | | | — | | | | 2024 - 38 | | | | 8,534 | | | | 2,139 | | | | 356,512 | | | | 186,218 | |
Scott credit facilities | | | 2.20 | % | | USD | | | — | | | | 2030 | | | | — | | | | — | | | | — | | | | 8,787 | |
Credit note - export | | | 6.96 | % | | USD | | | SOFR | | | | 2025 | | | | 548,934 | | | | — | | | | — | | | | — | |
Others | | | 6.53 | % | | — | | | — | | | | — | | | | 71,862 | | | | — | | | | 9,763 | | | | — | |
Local currency | | | | | | | | | | | | | | | | | 5,735,925 | | | | 448,671 | | | | 378,868 | | | | 1,054,554 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
FINAME | | | 5.99 | % | | BRL | | | — | | | | 2024 - 25 | | | | 307 | | | | 2,314 | | | | — | | | | 27 | |
Prepayment | | | 7.09 | % | | GBP, USD | | | BoE, SOFR | | | | 2024 - 25 | | | | 3,681 | | | | 265,814 | | | | — | | | | 290,478 | |
Notes 2,50% JBS Lux 2027 | | | 2.50 | % | | USD | | | — | | | | 2027 | | | | 28,374 | | | | 55,878 | | | | 5,389,773 | | | | 4,774,587 | |
Notes 5,13% JBS Lux 2028 | | | 5.13 | % | | USD | | | — | | | | 2028 | | | | 41,171 | | | | 93,045 | | | | 4,840,648 | | | | 4,291,318 | |
Notes 6,50% JBS Lux 2029 | | | 6.50 | % | | USD | | | — | | | | 2029 | | | | 11,278 | | | | 5,248 | | | | 380,468 | | | | 377,065 | |
Notes 3,00% JBS Lux 2029 | | | 3.00 | % | | USD | | | — | | | | 2029 | | | | 15,799 | | | | 36,106 | | | | 3,204,731 | | | | 2,838,018 | |
Notes 5,50% JBS Lux 2030 | | | 5.50 | % | | USD | | | — | | | | 2030 | | | | 76,971 | | | | 154,486 | | | | 6,760,407 | | | | 6,002,878 | |
Notes 3,75% JBS Lux 2031 | | | 3.75 | % | | USD | | | — | | | | 2031 | | | | 33,293 | | | | 7,567 | | | | 2,663,250 | | | | 2,398,080 | |
Notes 3,00% JBS Lux 2032 | | | 3.00 | % | | USD | | | — | | | | 2032 | | | | 61,291 | | | | 18,557 | | | | 5,350,514 | | | | 4,746,125 | |
Notes 3,63% JBS Lux 2032 | | | 3.63 | % | | USD | | | — | | | | 2032 | | | | 39,875 | | | | 80,990 | | | | 5,205,175 | | | | 4,766,124 | |
Notes 5,75% JBS Lux 2033 | | | 5.75 | % | | USD | | | — | | | | 2033 | | | | 258,828 | | | | 142,668 | | | | 8,854,297 | | | | 9,687,901 | |
Notes 6.75% JBS Lux 2034 | | | 6.75 | % | | USD | | | — | | | | 2034 | | | | 22,125 | | | | 149,596 | | | | 8,096,543 | | | | 7,630,203 | |
Notes 4,38% JBS Lux 2052 | | | 4.38 | % | | USD | | | — | | | | 2052 | | | | 34,563 | | | | 78,957 | | | | 4,835,609 | | | | 4,295,380 | |
Notes 6,50% JBS Lux 2052 | | | 6.50 | % | | USD | | | — | | | | 2052 | | | | 181,209 | | | | 40,648 | | | | 8,313,263 | | | | 7,394,040 | |
Notes 7.25% JBS Lux 2053 | | | 7.25 | % | | USD | | | — | | | | 2053 | | | | 132,661 | | | | 90,382 | | | | 4,814,154 | | | | 4,275,904 | |
Notes 4,25% PPC 2031 | | | 4.25 | % | | USD | | | — | | | | 2031 | | | | 90,814 | | | | 43,436 | | | | 4,596,819 | | | | 4,765,795 | |
Notes 3,50% PPC 2032 | | | 3.50 | % | | USD | | | — | | | | 2032 | | | | 13,827 | | | | 50,834 | | | | 4,859,630 | | | | 4,314,489 | |
Notes 6,25% PPC 2033 | | | 6.25 | % | | USD | | | — | | | | 2033 | | | | 81,569 | | | | 212,649 | | | | 5,260,610 | | | | 4,763,926 | |
Notes 6,88% PPC 2034 | | | 6.88 | % | | USD | | | — | | | | 2034 | | | | 69,708 | | | | 36,983 | | | | 2,646,137 | | | | 2,345,983 | |
Working capital - Brazilian Reais | | | 10.99 | % | | BRL | | | TJLP | | | | 2024 - 28 | | | | — | | | | 24,597 | | | | — | | | | 79,061 | |
Working capital - Euros | | | 4.00 | % | | EUR | | | Euribor | | | | 2024 - 28 | | | | 109,090 | | | | 83,507 | | | | 64,684 | | | | 49,314 | |
Credit note - export | | | 12.97 | % | | BRL | | | CDI | | | | 2024 - 30 | | | | 5,265 | | | | 14,103 | | | | 6,332 | | | | 1,039,597 | |
CDC | | | 15.31 | % | | BRL | | | — | | | | 2024 - 28 | | | | 71,175 | | | | 103,101 | | | | 13,489 | | | | 43,670 | |
Rural - Credit note - Prefixed | | | 10.99 | % | | BRL | | | — | | | | 2024 | | | | 2,065,278 | | | | 1,176,088 | | | | — | | | | — | |
CRA | | | 15.31 | % | | BRL | | | CDI e IPCA | | | | 2024 - 37 | | | | 735,313 | | | | 721,645 | | | | 6,063,546 | | | | 9,746,977 | |
Scott credit facilities | | | 7.69 | % | | USD, EUR | | | — | | | | 2025 | | | | — | | | | 97,247 | | | | — | | | | 2,561 | |
Beardstown Pace credit facilities | | | 3.65 | % | | USD | | | — | | | | 2050 | | | | — | | | | 32,383 | | | | — | | | | 313,232 | |
JBS Australia feedlot | | | 2.76 | % | | AUD | | | — | | | | 2028 | | | | — | | | | 4,807 | | | | — | | | | 164,861 | |
Others | | | 4.68 | % | | Several | | | Several | | | | 2031 | | | | 201,910 | | | | 44,053 | | | | 565,036 | | | | 53,317 | |
| | | | | | | | | | | | | | | | | 4,385,375 | | | | 3,867,689 | | | | 92,785,115 | | | | 91,450,911 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | 10,121,300 | | | | 4,316,360 | | | | 93,163,983 | | | | 92,505,465 | |
![](https://capedge.com/proxy/6-K/0001213900-24-098133/ex99-1_002.jpg)
![](https://capedge.com/proxy/6-K/0001213900-24-098133/ex99-1_001.jpg)
Notes to the condensed financial statements for the nine month period ended September 30, 2024 and 2023
(Expressed in thousands of Brazilian reais)
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, LIBOR, Euribor, SOFR, IPCA, TJLP, among others.
At September 30, 2024, the availability under Brasil revolving credit facilities was US$450 million (R$2.5 billion at September 30, 2024) and US$450 million (R$2.18 billion at December 31, 2023). In the United States the revolving credit facilities at September 30, 2024, was US$2.9 billion (R$15.8 billion at September 30, 2024) and US$2.9 billion (R$14 billion at December 31, 2023).
The non-current portion of the principal payment schedule of loans and financing is as follows:
| | September 30, 2024 | |
Maturity | | Company | | | Consolidated | |
| | | | | | |
2025 | | | 10,238 | | | | 44,995 | |
2026 | | | 7,694 | | | | 121,576 | |
2027 | | | 44,456 | | | | 5,462,173 | |
2028 | | | 337,216 | | | | 5,390,618 | |
2029 | | | 123,115 | | | | 3,749,857 | |
Maturities thereafter 2029 | | | 5,927,453 | | | | 78,394,764 | |
| | | 6,450,172 | | | | 93,163,983 | |
16.1 Guarantees and contractual restrictions (“covenants”)
The Company was in compliance with all of its debt covenant restrictions at September 30, 2024 and until the date that these interim financial statements were approved.
17 Other taxes payable
| | Company | | | Consolidated | |
| | September 30, 2024 | | | December 31, 2023 | | | September 30, 2024 | | | December 31, 2023 | |
| | | | | | | | | | | | |
Taxes payable in installments | | | 277,929 | | | | 288,891 | | | | 315,864 | | | | 329,110 | |
PIS / COFINS tax payable | | | — | | | | 74,531 | | | | 89,898 | | | | 158,964 | |
ICMS / VAT / GST tax payable | | | 49,401 | | | | 52,630 | | | | 237,513 | | | | 171,067 | |
Withholding income taxes | | | 33,247 | | | | 48,137 | | | | 42,767 | | | | 50,966 | |
IPTU and others | | | 13,275 | | | | 6,141 | | | | 513,542 | | | | 443,915 | |
Subtotal | | | 373,852 | | | | 470,330 | | | | 1,199,584 | | | | 1,154,022 | |
Income taxes payable | | | — | | | | — | | | | 908,639 | | | | 403,022 | |
Total | | | 373,852 | | | | 470,330 | | | | 2,108,223 | | | | 1,557,044 | |
| | | | | | | | | | | | | | | | |
Breakdown: | | | | | | | | | | | | | | | | |
Current liabilities | | | 157,581 | | | | 238,006 | | | | 1,640,200 | | | | 1,100,179 | |
Non-current liabilities | | | 216,271 | | | | 232,324 | | | | 468,023 | | | | 456,865 | |
| | | 373,852 | | | | 470,330 | | | | 2,108,223 | | | | 1,557,044 | |
![](https://capedge.com/proxy/6-K/0001213900-24-098133/ex99-1_002.jpg)
![](https://capedge.com/proxy/6-K/0001213900-24-098133/ex99-1_001.jpg)
Notes to the condensed financial statements for the nine month period ended September 30, 2024 and 2023
(Expressed in thousands of Brazilian reais)
18 Payroll and social charges
| | Company | | | Consolidated | |
| | September 30, 2024 | | | December 31, 2023 | | | September 30, 2024 | | | December 31, 2023 | |
| | | | | | | | | | | | |
Social charges in installments | | | 2,217,820 | | | | 2,344,071 | | | | 2,222,332 | | | | 2,369,913 | |
Bonus and vacation along with related social charges | | | 587,050 | | | | 335,059 | | | | 4,856,291 | | | | 3,563,866 | |
Salaries and related social charges | | | 544,094 | | | | 478,270 | | | | 2,777,245 | | | | 2,437,111 | |
Others | | | 25,586 | | | | 16,403 | | | | 337,677 | | | | 283,826 | |
| | | 3,374,550 | | | | 3,173,803 | | | | 10,193,545 | | | | 8,654,716 | |
Breakdown: | | | | | | | | | | | | | | | | |
Current liabilities | | | 1,540,386 | | | | 1,208,139 | | | | 7,962,100 | | | | 6,280,042 | |
Non-current liabilities | | | 1,834,164 | | | | 1,965,664 | | | | 2,231,445 | | | | 2,374,674 | |
| | | 3,374,550 | | | | 3,173,803 | | | | 10,193,545 | | | | 8,654,716 | |
Labor taxes payable in installments: In December 2022, the Federal Supreme Court (STF) in a decision favorable to the Direct Action of Unconstitutionality (ADI No. 4,395), declared that was unconstitutional the subrogation of the collection of social security contributions referring to the Assistance Fund for Rural Workers (FUNRURAL) to slaughterhouses, consumer companies, consignees or cooperatives purchasing production. The Company is also waiting for the approval of the minute of judgment and the decision by the STF that will define the period for which the decision will take effect. On September 30, 2024, the Company and its subsidiaries have recognized under “Social charges in installments” the amount of R$1.52 billion, in the Company (R$1.69 in December 31,2023) and R$1.52 billion (R$1.71 in December 31,2023), in the Consolidated related to the FUNRURAL. For the nine month period ended September 30, 2024, the Company and its subsidiaries paid installments in cash and offset with the balance of recoverable taxes the amount of R$1.43 billion (R$ 1,17 billion in December 31,2023), in the Company and R$1.5 billion (R$1.22 billion in December 31,2023) in the Consolidated. The Company is still awaiting the approval of the judgment minutes that will announce the ruling, as well as any modulation of effects by the STF that will define the period for which the decision will take effect.
19 Provisions for legal proceedings
The Company is part of several lawsuits arising in the ordinary course of business for which provisions are recognized based on estimated costs determined by Management as follows:
| | Company | | | Consolidated | |
| | September 30, 2024 | | | December 31, 2023 | | | September 30, 2024 | | | December 31, 2023 | |
Current liabilities | | | — | | | | — | | | | 1,144,412 | | | | 955,866 | |
Non-current liabilities | | | 532,311 | | | | 559,310 | | | | 1,477,830 | | | | 1,529,624 | |
| | | 532,311 | | | | 559,310 | | | | 2,622,242 | | | | 2,485,490 | |
| | Company | |
| | September 30, 2024 | | | December 31, 2023 | |
| | Labor | | | Civil | | | Tax and Social Security | | | Total | | | Labor | | | Civil | | | Tax and Social Security | | | Total | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Brazil | | | 258,320 | | | | 144,861 | | | | 129,130 | | | | 532,311 | | | | 252,703 | | | | 128,135 | | | | 178,472 | | | | 559,310 | |
Total | | | 258,320 | | | | 144,861 | | | | 129,130 | | | | 532,311 | | | | 252,703 | | | | 128,135 | | | | 178,472 | | | | 559,310 | |
![](https://capedge.com/proxy/6-K/0001213900-24-098133/ex99-1_002.jpg)
![](https://capedge.com/proxy/6-K/0001213900-24-098133/ex99-1_001.jpg)
Notes to the condensed financial statements for the nine month period ended September 30, 2024 and 2023
(Expressed in thousands of Brazilian reais)
| | Consolidated | |
| | September 30, 2024 | | | December 31, 2023 | |
| | Labor | | | Civil | | | Tax and Social Security | | | Total | | | Labor | | | Civil | | | Tax and Social Security | | | Total | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Brazil | | | 538,022 | | | | 381,060 | | | | 551,083 | | | | 1,470,165 | | | | 522,569 | | | | 355,844 | | | | 643,924 | | | | 1,522,337 | |
USA | | | — | | | | 1,144,406 | | | | — | | | | 1,144,406 | | | | — | | | | 955,861 | | | | — | | | | 955,861 | |
Other jurisdictions | | | 334 | | | | 234 | | | | 7,103 | | | | 7,671 | | | | 312 | | | | 232 | | | | 6,748 | | | | 7,292 | |
Total | | | 538,356 | | | | 1,525,700 | | | | 558,186 | | | | 2,622,242 | | | | 522,881 | | | | 1,311,937 | | | | 650,672 | | | | 2,485,490 | |
| | Company | |
| | Labor | | | Civil | | | Tax and Social Security | |
| | | | | | | | | |
December 31, 2023 | | | 252,703 | | | | 128,135 | | | | 178,472 | |
Additions, disposals and changes in prognosis | | | 107,779 | | | | 50,682 | | | | (75,093 | ) |
Payments | | | (112,438 | ) | | | (46,592 | ) | | | (1,188 | ) |
Monetary correction | | | 10,276 | | | | 12,636 | | | | 26,939 | |
September 30, 2024 | | | 258,320 | | | | 144,861 | | | | 129,130 | |
| | | | | | | | | | | | |
December 31, 2022 | | | 252,392 | | | | 77,765 | | | | 148,028 | |
Additions, disposals and changes in prognosis | | | 102,253 | | | | 64,651 | | | | 15,160 | |
Payments | | | (118,445 | ) | | | (50,691 | ) | | | — | |
Monetary correction | | | 18,387 | | | | 25,915 | | | | 25,027 | |
September 30, 2023 | | | 254,587 | | | | 117,640 | | | | 188,215 | |
| | | | | | | | | | | | |
![](https://capedge.com/proxy/6-K/0001213900-24-098133/ex99-1_002.jpg)
![](https://capedge.com/proxy/6-K/0001213900-24-098133/ex99-1_001.jpg)
Notes to the condensed financial statements for the nine month period ended September 30, 2024 and 2023
(Expressed in thousands of Brazilian reais)
| | Consolidated | |
| | Labor | | | Civil | | | Tax and Social Security | |
Jurisdiction | | Brazil | | | Others | | | Brazil | | | USA | | | Others | | | Brazil | | | Others | |
| | | | | | | | | | | | | | | | | | | | | |
December 31, 2023 | | 522,569 | | | 312 | | | 355,844 | | | 955,861 | | | 232 | | | 643,924 | | | 6,748 | |
Additions, disposals and changes in prognosis | | | 261,080 | | | | — | | | | 78,606 | | | | 422,832 | | | | — | | | | (126,281 | ) | | | 13 | |
Payments | | | (273,937 | ) | | | — | | | | (83,129 | ) | | | (376,972 | ) | | | (21 | ) | | | (9,774 | ) | | | 1 | |
Monetary correction | | | 28,310 | | | | — | | | | 29,739 | | | | 190 | | | | (191 | ) | | | 43,214 | | | | 1 | |
Exchange rate variation | | | — | | | | 22 | | | | — | | | | 142,495 | | | | 214 | | | | — | | | | 340 | |
September 30, 2024 | | | 538,022 | | | | 334 | | | | 381,060 | | | | 1,144,406 | | | | 234 | | | | 551,083 | | | | 7,103 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
December 31, 2022 | | | 517,526 | | | | 432 | | | | 253,262 | | | | 909,127 | | | | 116 | | | | 543,296 | | | | 6,753 | |
Additions, disposals and changes in prognosis | | | 227,649 | | | | 15 | | | | 108,835 | | | | 211,536 | | | | — | | | | 93,167 | | | | 44 | |
Payments | | | (254,877 | ) | | | (43 | ) | | | (89,536 | ) | | | (442,854 | ) | | | — | | | | (2,718 | ) | | | (64 | ) |
Monetary correction | | | 39,837 | | | | — | | | | 67,531 | | | | — | | | | — | | | | 63,205 | | | | — | |
Exchange rate variation | | | — | | | | (112 | ) | | | — | | | | (46,155 | ) | | | (5 | ) | | | — | | | | (230 | ) |
September 30, 2023 | | | 530,135 | | | | 292 | | | | 340,092 | | | | 631,654 | | | | 111 | | | | 696,950 | | | | 6,503 | |
In the subsidiary JBS USA:
Civil Proceedings: Refer to class action lawsuits alleging violations of federal and state antitrust laws and laws addressing unfair competition, unjust enrichment, unusual business practices, and consumer protection laws in the sale of pork and chicken. In the nine month period ended September 30, 2024, a provision in the amount of US$81,226 (equivalent to R$442,527) and US$42.200 (equivalent to R$211,321 as of September 30,2023) was recognized. In the nine month period ended September 30, 2024 there was a payment of US$68,640(equivalent to R$373,958) and US$90.300 (equivalent to R$452,186 as of September 30,2023), leaving the provisioned amount of US$210,056 (equivalent to R$1,144,406) and US$126,140 (equivalent to R$631,659 as of September 30,2023).
The Company, together with its legal department and hired external offices, continues to monitor the developments of the antitrust legal proceedings and understand that the accounting provisions measured and known up to the date of approval of these financial statements are sufficient for risk coverage.
In Consolidated - possible lawsuits:
In the nine month period ended September 30, 2024, the Company did not identify any relevant changes in the amount of lawsuits whose probability of loss is possible.
![](https://capedge.com/proxy/6-K/0001213900-24-098133/ex99-1_002.jpg)
![](https://capedge.com/proxy/6-K/0001213900-24-098133/ex99-1_001.jpg)
Notes to the condensed financial statements for the nine month period ended September 30, 2024 and 2023
(Expressed in thousands of Brazilian reais)
20 Equity
a. Share capital: Share capital on September 30, 2024 was R$23,576,206 (R$23,576,206 at December 31, 2023), represented by 2,218,116,370 common shares, having no nominal value.
b. Tax incentive reserve: The Company and its subsidiaries have grants granted by state governments, such as partial and full reduction of the tax base of certain goods in its production chain, in accordance with the regulations of each state and presumed ICMS tax credits. The appropriated amounts of these tax incentives as income in income are excluded in the calculation of taxes on income when the requirements set forth in current legislation are met.
At the nine month period ended September 30, 2024, the Company and its subsidiaries calculated the amount of government grants totaling R$7,97 billion, of which R$3,87 billion will be recognized in the tax incentive reserve at the year-end financial statements, as the Company calculates enough accumulated profit.
c. Distribution of interim dividends: On August 13, 2024, the Company approved the distribution of interim dividends from the profit reserves in the amount of R$4,44 billion, equivalent to R$2.00 per ordinary share on June 30, 2024, to be distributed to the shareholders. The interim dividends was distributed on October 7, 2024.
21 Net revenue
| | Company | | | Consolidated | |
| | Nine month period ended September 30, | | | Three month period ended September 30, | | | Nine month period ended September 30, | | | Three month period ended September 30, | |
| | 2024 | | | 2023 | | | 2024 | | | 2023 | | | 2024 | | | 2023 | | | 2024 | | | 2023 | |
GROSS REVENUE | | | | | | | | | | | | | | | | | | | | | | | | |
Sales of products and services | | | | | | | | | | | | | | | | | | | | | | | | |
Domestic sales | | | 25,505,930 | | | | 22,743,164 | | | | 9,117,859 | | | | 7,945,427 | | | | 233,032,764 | | | | 209,048,897 | | | | 84,777,946 | | | | 71,076,830 | |
Export sales | | | 21,213,958 | | | | 16,903,540 | | | | 8,523,320 | | | | 6,124,198 | | | | 77,267,833 | | | | 67,585,006 | | | | 29,184,751 | | | | 23,581,882 | |
| | | 46,719,888 | | | | 39,646,704 | | | | 17,641,179 | | | | 14,069,625 | | | | 310,300,597 | | | | 276,633,903 | | | | 113,962,697 | | | | 94,658,712 | |
SALES DEDUCTION | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Returns and discounts | | | (1,394,362 | ) | | | (1,260,699 | ) | | | (474,561 | ) | | | (417,888 | ) | | | (6,906,628 | ) | | | (6,362,416 | ) | | | (2,444,416 | ) | | | (2,218,612 | ) |
Sales taxes | | | (847,493 | ) | | | (742,724 | ) | | | (299,520 | ) | | | (273,220 | ) | | | (3,142,711 | ) | | | (2,795,663 | ) | | | (1,020,424 | ) | | | (1,030,636 | ) |
| | | (2,241,855 | ) | | | (2,003,423 | ) | | | (774,081 | ) | | | (691,108 | ) | | | (10,049,339 | ) | | | (9,158,079 | ) | | | (3,464,840 | ) | | | (3,249,248 | ) |
NET REVENUE | | | 44,478,033 | | | | 37,643,281 | | | | 16,867,098 | | | | 13,378,517 | | | | 300,251,258 | | | | 267,475,824 | | | | 110,497,857 | | | | 91,409,464 | |
21.1 Customer contract balances
Customer contract liabilities relate to payments received in advance of satisfying the performance obligation under the contract. A contract liability is recognized when the Company has an obligation to transfer products to a customer from whom the consideration has already been received. The recognition of the contractual liability occurs at the time when the consideration is received and settled. The Company recognizes revenue upon fulfilling the related performance obligation. Contract liabilities are presented as advances from customers in the balance sheet.
| | | | | Company | | | Consolidated | |
| | Note | | | September 30, 2024 | | | December 31, 2023 | | | September 30, 2024 | | | December 31, 2023 | |
Trade accounts receivable | | | 4 | | | | 3,590,711 | | | | 2,575,423 | | | | 18,480,150 | | | | 16,416,149 | |
Contract liabilities | | | | | | | (949,094 | ) | | | (652,228 | ) | | | (1,227,812 | ) | | | (1,571,478 | ) |
Total customer contract revenue | | | | | | | 2,641,617 | | | | 1,923,195 | | | | 17,252,338 | | | | 14,844,671 | |
![](https://capedge.com/proxy/6-K/0001213900-24-098133/ex99-1_002.jpg)
![](https://capedge.com/proxy/6-K/0001213900-24-098133/ex99-1_001.jpg)
Notes to the condensed financial statements for the nine month period ended September 30, 2024 and 2023
(Expressed in thousands of Brazilian reais)
22 Net finance income (expense)
| | Company | | | Consolidated | |
| | Nine month period ended September 30, | | | Three month period ended September 30, | | | Nine month period ended September 30, | | | Three month period ended September 30, | |
| | 2024 | | | 2023 | | | 2024 | | | 2023 | | | 2024 | | | 2023 | | | 2024 | | | 2023 | |
Exchange rate variation | | | 217,320 | | | | 386,885 | | | | (271,784 | ) | | | 186,648 | | | | 398,510 | | | | 520,625 | | | | (381,142 | ) | | | 223,759 | |
Fair value adjustments on derivatives | | | (1,215,106 | ) | | | 119,358 | | | | 184,497 | | | | (242,893 | ) | | | (1,807,506 | ) | | | (279,297 | ) | | | 303,925 | | | | (278,004 | ) |
Interest expense (1) | | | (1,985,787 | ) | | | (2,980,155 | ) | | | (692,438 | ) | | | (860,889 | ) | | | (6,525,551 | ) | | | (6,237,591 | ) | | | (2,214,924 | ) | | | (2,092,755 | ) |
Interest income (2) | | | 366,888 | | | | 391,276 | | | | 119,225 | | | | 137,088 | | | | 1,600,943 | | | | 1,123,863 | | | | 547,154 | | | | 378,386 | |
Bank fees and others | | | (335,703 | ) | | | (117,773 | ) | | | (152,121 | ) | | | (50,512 | ) | | | (524,344 | ) | | | (188,719 | ) | | | (257,408 | ) | | | (70,524 | ) |
| | | (2,952,388 | ) | | | (2,200,409 | ) | | | (812,621 | ) | | | (830,558 | ) | | | (6,857,948 | ) | | | (5,061,119 | ) | | | (2,002,395 | ) | | | (1,839,138 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Financial income | | | 1,040,489 | | | | 1,140,412 | | | | 303,722 | | | | 323,736 | | | | 2,706,280 | | | | 1,719,701 | | | | 851,079 | | | | 602,145 | |
Financial expense | | | (3,992,877 | ) | | | (3,340,821 | ) | | | (1,116,343 | ) | | | (1,154,294 | ) | | | (9,564,228 | ) | | | (6,780,820 | ) | | | (2,853,474 | ) | | | (2,441,283 | ) |
| | | (2,952,388 | ) | | | (2,200,409 | ) | | | (812,621 | ) | | | (830,558 | ) | | | (6,857,948 | ) | | | (5,061,119 | ) | | | (2,002,395 | ) | | | (1,839,138 | ) |
| (1) | For the nine month period ended September 30, 2024 and 2023, the amounts of R$908,175 and R$1,322,522, respectively, in the Company and R$4,519,473 and R$4,260,522, in the Consolidated refers to interest expenses from loans and financings expenses recognized under the caption “Interest expense”. |
| (2) | For the nine month period ended September 30, 2024 and 2023, the amounts of R$107,651 and R$116,509, respectively, in the Company and R$730,235 and R$307,483, respectively, in the Consolidated refers to interest income from short investments recognized under the caption “Interest income”. |
23 Earnings (loss) per share
Basic and diluted: There were no changes in the basic earnings (loss) per share calculation assumptions since the disclosed financial statements from December 31, 2023.
| | Nine month period ended September 30, | | | Three month period ended September 30, | |
| | 2024 | | | 2023 | | | 2024 | | | 2023 | |
Net income attributable to Company shareholders | | | 7,203,751 | | | | (1,143,576 | ) | | | 3,842,538 | | | | 572,651 | |
Weighted average common shares outstanding | | | 2,218,116,370 | | | | 2,218,116,370 | | | | 2,218,116,370 | | | | 2,218,116,370 | |
Weighted average - common shares outstanding | | | 2,218,116,370 | | | | 2,218,116,370 | | | | 2,218,116,370 | | | | 2,218,116,370 | |
| | | | | | | | | | | | | | | | |
Basic and diluted earnings (losses) per share - (R$) | | | 3.25 | | | | (0.52 | ) | | | 1.73 | | | | 0.26 | |
![](https://capedge.com/proxy/6-K/0001213900-24-098133/ex99-1_002.jpg)
![](https://capedge.com/proxy/6-K/0001213900-24-098133/ex99-1_001.jpg)
Notes to the condensed financial statements for the nine month period ended September 30, 2024 and 2023
(Expressed in thousands of Brazilian reais)
24 Operating segments and information by geographic area
The Company’s Management has defined the reportable operating segments based on the reports used for strategic decision-making, analyzed by the chief operating decision maker (CODM) - the Company’s president (CEO). The Company has seven reportable segments: Brazil, Seara, North American Beef, US Pork, PPC Chicken, Australia and Others. The segment’s operating profit or loss is assessed by the CODM, based on adjusted EBITDA (Earnings before interest, taxes, depreciation and amortization).
Adjusted EBITDA consists of profit or loss before taxes, applying the same accounting policies described in these financial statements, except for the following adjustments as described below: exclusion of equity in the income statement, exclusion of financial result, exclusion of depreciation and amortization expenses, exclusion of expenses with DOJ and antitrust agreements described in note 19, exclusion of donations and expenses with social programs, exclusion of asset impairment, exclusion of expenses with restructuring projects, exclusion of claims - Rio Grande do Sul, payment and tax installments - special program and exclusion of some other revenues (expenses).
There are no changes in the structure of operating segments and geographic reporting since the disclosed financial statements from December 31, 2023.
The information by consolidated operational segments is as follows:
Nine month period ended September 30, 2024 |
| | Brazil | | | Seara | | | Beef North America | | | Pork USA | | | Pilgrim’s Pride | | | Australia | | | Others | | | Total reportable segments | | | Elimination (1) | | | Total | |
Net revenue | | | 47,839,069 | | | | 34,078,794 | | | | 93,911,868 | | | | 32,067,010 | | | | 70,757,072 | | | | 25,676,963 | | | | 2,159,276 | | | | 306,490,052 | | | | (6,238,794 | ) | | | 300,251,258 | |
Adjusted EBITDA (2) | | | 3,918,370 | | | | 5,769,227 | | | | 753,412 | | | | 4,173,207 | | | | 10,865,978 | | | | 2,758,635 | | | | 18,791 | | | | 28,257,620 | | | | (6,729 | ) | | | 28,250,891 | |
Nine month period ended September 30, 2023 |
| | Brazil | | | Seara | | | Beef North America | | | Pork USA | | | Pilgrim’s Pride | | | Australia | | | Others | | | Total reportable segments | | | Elimination (1) | | | Total | |
Net revenue | | | 40,626,948 | | | | 30,847,785 | | | | 85,181,321 | | | | 28,081,100 | | | | 64,196,657 | | | | 22,404,287 | | | | 3,229,244 | | | | 274,567,342 | | | | (7,091,518 | ) | | | 267,475,824 | |
Adjusted EBITDA (2) | | | 1,456,614 | | | | 1,133,285 | | | | 1,052,054 | | | | 1,638,866 | | | | 5,449,311 | | | | 1,357,407 | | | | (36,766 | ) | | | 12,050,771 | | | | (9,033 | ) | | | 12,041,738 | |
Three month period ended September 30, 2024 |
| | Brazil | | | Seara | | | Beef North America | | | Pork USA | | | Pilgrim’s Pride | | | Australia | | | Others | | | Total reportable segments | | | Elimination (1) | | | Total | |
Net revenue | | | 18,057,962 | | | | 12,166,437 | | | | 35,006,173 | | | | 11,326,438 | | | | 25,403,859 | | | | 9,896,266 | | | | 843,556 | | | | 112,700,691 | | | | (2,202,834 | ) | | | 110,497,857 | |
Adjusted EBITDA (2) | | | 2,094,383 | | | | 2,557,784 | | | | 650,737 | | | | 1,368,030 | | | | 4,302,639 | | | | 966,825 | | | | (473 | ) | | | 11,939,925 | | | | — | | | | 11,939,925 | |
Three month period ended September 30, 2023 |
| | Brazil | | | Seara | | | Beef North America | | | Pork USA | | | Pilgrim’s Pride | | | Australia | | | Others | | | Total reportable segments | | | Elimination (1) | | | Total | |
Net revenue | | | 14,441,141 | | | | 10,207,775 | | | | 29,054,246 | | | | 9,890,497 | | | | 21,261,373 | | | | 7,687,894 | | | | 686,660 | | | | 93,229,586 | | | | (1,820,122 | ) | | | 91,409,464 | |
Adjusted EBITDA (2) | | | 484,386 | | | | 566,440 | | | | 502,726 | | | | 1,020,860 | | | | 2,195,034 | | | | 664,625 | | | | (21,658 | ) | | | 5,412,413 | | | | (3,011 | ) | | | 5,409,402 | |
(1) | Includes intercompany and intersegment transactions. |
![](https://capedge.com/proxy/6-K/0001213900-24-098133/ex99-1_002.jpg)
![](https://capedge.com/proxy/6-K/0001213900-24-098133/ex99-1_001.jpg)
Notes to the condensed financial statements for the nine month period ended September 30, 2024 and 2023
(Expressed in thousands of Brazilian reais)
(2) | The Adjusted EBITDA and reconciled with the consolidated profit before consolidated income tax as follows below: |
| | Nine month period ended September 30, | | | Three month period ended September 30, | |
| | 2024 | | | 2023 | | | 2024 | | | 2023 | |
Profit before Income Tax | | | 11,260,855 | | | | (1,485,939 | ) | | | 6,638,512 | | | | 791,035 | |
Equity | | | (1,798 | ) | | | (49,087 | ) | | | (21,611 | ) | | | (19,661 | ) |
Financial result | | | 6,857,948 | | | | 5,061,119 | | | | 2,002,395 | | | | 1,839,138 | |
Operating profit | | | 18,117,005 | | | | 3,526,093 | | | | 8,619,296 | | | | 2,610,512 | |
Depreciation and amortization | | | 8,557,129 | | | | 7,865,984 | | | | 3,010,283 | | | | 2,615,613 | |
Antitrust agreements (1) | | | 421,449 | | | | 211,536 | | | | 3,882 | | | | 51,245 | |
Donations and social programs (2) | | | 93,395 | | | | 55,286 | | | | 19,915 | | | | 18,050 | |
Impairment assets (7) | | | — | | | | 108,300 | | | | — | | | | (4,434 | ) |
Restructuring (3) | | | 439,144 | | | | 193,390 | | | | 170,993 | | | | 4,587 | |
Accident - Rio Grande do Sul (4) | | | 105,053 | | | | — | | | | 72,600 | | | | — | |
Tax payments and installments - Extraordinary (5) | | | 426,579 | | | | — | | | | — | | | | — | |
Other operating income (expense), net (6) | | | 91,137 | | | | 81,149 | | | | 42,956 | | | | 113,829 | |
Total Adjusted EBITDA for operating segments - with elimination | | | 28,250,891 | | | | 12,041,738 | | | | 11,939,925 | | | | 5,409,402 | |
Elimination reversal | | | 6,729 | | | | 9,033 | | | | — | | | | 3,011 | |
Total Adjusted EBITDA for reportable segments | | | 28,257,620 | | | | 12,050,771 | | | | 11,939,925 | | | | 5,412,413 | |
(1) | Refers to the agreements entered by JBS USA and its subsidiaries. |
(2) | Refers to the donations, as described in Note 25 – Expenses by nature. |
(3) | Refers to multiple restructuring initiatives (including related impairment), primarily those in the indirect subsidiary Pilgrim’s Pride Corporation (PPC), which are registered as Other expenses, as well as other non-significant restructuring projects that are registered as General and administrative expenses. |
(4) | Refers to the loss resulting from the floods that occurred in Rio Grande do Sul. |
(5) | Refers to the special program for paying tax processes in installments with exemption from fines and reduced interest. |
(6) | Refers to several adjustments basically in JBS USA’s jurisdiction such as third-party advisory expenses acquisitions, marketing of social programs, insurance claims, among others. |
(7) | Refers to the impairment of assets of the Planterra business unit, which had its activities terminated during the 2023 fiscal year. |
![](https://capedge.com/proxy/6-K/0001213900-24-098133/ex99-1_002.jpg)
![](https://capedge.com/proxy/6-K/0001213900-24-098133/ex99-1_001.jpg)
Notes to the condensed financial statements for the nine month period ended September 30, 2024 and 2023
(Expressed in thousands of Brazilian reais)
For additional information, the net revenue and total assets are present below segregated by geographic area.
Nine month period ended September 30, 2024 |
| | North and Central America (2) | | | South America | | | Australia | | | Europe | | | Others | | | Total reportable segments | | | Intercompany elimination (1) | | | Total | |
Net revenue | | | 176,409,104 | | | | 82,981,054 | | | | 23,500,639 | | | | 23,671,178 | | | | 1,439,330 | | | | 308,001,305 | | | | (7,750,047 | ) | | | 300,251,258 | |
Total assets | | | 97,250,661 | | | | 83,639,920 | | | | 22,997,961 | | | | 30,541,888 | | | | 1,609,305 | | | | 236,039,735 | | | | (9,464,063 | ) | | | 226,575,672 | |
Nine month period ended September 30, 2023 |
| | North and Central America (2) | | | South America | | | Australia | | | Europe | | | Others | | | Total reportable segments | | | Intercompany elimination (1) | | | Total | |
Net revenue | | | 158,196,178 | | | | 66,791,584 | | | | 20,827,112 | | | | 22,259,364 | | | | 953,908 | | | | 269,028,146 | | | | (1,552,322 | ) | | | 267,475,824 | |
Total assets | | | 169,391,117 | | | | 88,387,080 | | | | 18,035,723 | | | | 25,687,713 | | | | 10,333,315 | | | | 311,834,948 | | | | (97,320,392 | ) | | | 214,514,556 | |
Three month period ended September 30, 2024 | |
| | North and Central America (2) | | | South America | | | Australia | | | Europe | | | Others | | | Total reportable segments | | | Intercompany elimination (1) | | | Total | |
Net revenue | | | 64,510,579 | | | | 30,626,022 | | | | 9,127,711 | | | | 8,504,931 | | | | 541,213 | | | | 113,310,456 | | | | (2,812,599 | ) | | | 110,497,857 | |
Three month period ended September 30, 2023 | |
| | North and Central America (2) | | | América do Sul | | | Austrália | | | Europa | | | Outros | | | Total reportable segments | | | Intercompany elimination (1) | | | Total | |
Net revenue | | | 53,586,027 | | | | 23,207,199 | | | | 7,214,114 | | | | 7,339,259 | | | | 392,501 | | | | 91,739,100 | | | | (329,636 | ) | | | 91,409,464 | |
(1) | Includes intercompany and intersegment transactions. |
(2) | Including the holdings located in Europe that are part of the North American operation. |
![](https://capedge.com/proxy/6-K/0001213900-24-098133/ex99-1_002.jpg)
![](https://capedge.com/proxy/6-K/0001213900-24-098133/ex99-1_001.jpg)
Notes to the condensed financial statements for the nine month period ended September 30, 2024 and 2023
(Expressed in thousands of Brazilian reais)
25 Expenses by nature
The Company’s policy is to present expenses by function on the consolidated statement of income (loss). Expenses by nature are disclosed below:
| | Company | | | Consolidated | |
| | Nine month period ended September 30, | | | Three month period ended September 30, | | | Nine month period ended September 30, | | | Three month period ended September 30, | |
| | 2024 | | | 2023 | | | 2024 | | | 2023 | | | 2024 | | | 2023 | | | 2022 | | | 2021 | |
Cost of sales | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of inventories, raw materials and production inputs | | | (32,780,531 | ) | | | (29,802,125 | ) | | | (11,934,343 | ) | | | (10,529,540 | ) | | | (214,851,630 | ) | | | (204,252,299 | ) | | | (77,996,552 | ) | | | (68,795,014 | ) |
Salaries and benefits | | | (2,526,936 | ) | | | (1,923,489 | ) | | | (907,842 | ) | | | (642,889 | ) | | | (32,438,656 | ) | | | (27,792,595 | ) | | | (11,650,757 | ) | | | (9,293,106 | ) |
Depreciation and amortization | | | (560,358 | ) | | | (377,294 | ) | | | (206,396 | ) | | | (120,960 | ) | | | (7,579,822 | ) | | | (6,876,684 | ) | | | (2,662,236 | ) | | | (2,268,745 | ) |
| | | (35,867,825 | ) | | | (32,102,908 | ) | | | (13,048,581 | ) | | | (11,293,389 | ) | | | (254,870,108 | ) | | | (238,921,578 | ) | | | (92,309,545 | ) | | | (80,356,865 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Selling | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Freights and selling expenses | | | (3,046,076 | ) | | | (2,346,524 | ) | | | (1,127,460 | ) | | | (856,711 | ) | | | (14,838,943 | ) | | | (14,244,185 | ) | | | (4,675,740 | ) | | | (4,609,830 | ) |
Salaries and benefits | | | (392,541 | ) | | | (333,752 | ) | | | (139,005 | ) | | | (114,994 | ) | | | (2,231,797 | ) | | | (1,116,042 | ) | | | (1,411,825 | ) | | | (381,038 | ) |
Depreciation and amortization | | | (20,768 | ) | | | (67,302 | ) | | | (6,221 | ) | | | (22,881 | ) | | | (278,718 | ) | | | (242,631 | ) | | | (102,105 | ) | | | (81,030 | ) |
Advertising and marketing | | | (161,980 | ) | | | (110,141 | ) | | | (70,154 | ) | | | (34,289 | ) | | | (1,211,371 | ) | | | (1,147,634 | ) | | | (436,570 | ) | | | (364,911 | ) |
Commissions | | | (122,948 | ) | | | (73,447 | ) | | | (55,656 | ) | | | (28,854 | ) | | | (278,186 | ) | | | (212,129 | ) | | | (110,729 | ) | | | (76,335 | ) |
Net impairment losses | | | (25,128 | ) | | | (2,138 | ) | | | (1,053 | ) | | | (11,137 | ) | | | (36,387 | ) | | | (1,332 | ) | | | (14,882 | ) | | | 3,214 | |
| | | (3,769,441 | ) | | | (2,933,304 | ) | | | (1,399,549 | ) | | | (1,068,866 | ) | | | (18,875,402 | ) | | | (16,963,953 | ) | | | (6,751,851 | ) | | | (5,509,930 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
General and administrative | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Salaries and benefits | | | (942,245 | ) | | | (839,233 | ) | | | (366,252 | ) | | | (356,360 | ) | | | (4,034,201 | ) | | | (4,359,486 | ) | | | (1,582,531 | ) | | | (1,575,463 | ) |
Fees, services held and general expenses | | | (1,089,770 | ) | | | (816,118 | ) | | | (237,973 | ) | | | (309,149 | ) | | | (2,880,373 | ) | | | (2,734,133 | ) | | | (851,585 | ) | | | (996,345 | ) |
Depreciation and amortization | | | (140,868 | ) | | | (194,690 | ) | | | (37,109 | ) | | | (72,713 | ) | | | (698,589 | ) | | | (746,669 | ) | | | (245,942 | ) | | | (265,839 | ) |
DOJ and Antitrust agreements | | | — | | | | — | | | | — | | | | — | | | | (421,449 | ) | | | (211,536 | ) | | | (3,882 | ) | | | (51,245 | ) |
Donations and social programs (1) | | | (93,395 | ) | | | (55,286 | ) | | | (19,915 | ) | | | (22,913 | ) | | | (93,395 | ) | | | (55,286 | ) | | | (19,915 | ) | | | (18,050 | ) |
| | | (2,266,278 | ) | | | (1,905,327 | ) | | | (661,249 | ) | | | (761,135 | ) | | | (8,128,007 | ) | | | (8,107,110 | ) | | | (2,703,855 | ) | | | (2,906,942 | ) |
(1) | Refers to donations made to Instituto J&F regarding improvements on school’s building, the social program “Fazer o Bem Faz Bem” created by the company to support actions for social transformation where the Company is present and donations to the JBS Fund For The Amazon. |
The Company incurred expenses with internal research and development, in the amount of R$4,435 (R$3,289 at September 30, 2023), in the Company and R$22,025 (R$29,482 at September 30, 2023), in the Consolidated.
![](https://capedge.com/proxy/6-K/0001213900-24-098133/ex99-1_002.jpg)
![](https://capedge.com/proxy/6-K/0001213900-24-098133/ex99-1_001.jpg)
Notes to the condensed financial statements for the nine month period ended September 30, 2024 and 2023
(Expressed in thousands of Brazilian reais)
25.1 Other income and expenses
Other income: As of September 30, 2024, the Company has recorded in other income the amount of R$316,284 (R$588,084 as of September 30, 2023), of which mainly refers to the gain on the sale of assets, extemporaneous tax credits, receipt of claim, among other insignificant items.
Other expenses: As of September 30, 2024, the Company has recorded in other expenses the amount of R$577,020 (R$545,174 as of September 30, 2023), of which mainly refer to restructuring expenses, loss on sale of assets, among other non-significant items.
Restructuring expenses
The Company recorded in other expenses the amount of R$434,443 (R$193,423 as of September 30, 2023) related to restructuring initiatives in its indirect subsidiary Pilgrim’s Pride Corporation (“PPC”) in the reportable segment Europe. The purpose of these activities is to integrate core operations and reallocate processing capacity among production facilities, resulting in the closure of some facilities in the Europe reportable segment.
For the nine month period ended September 30, 2024, PPC has recognized the following expenses and paid the following amounts related to restructuring initiatives:
| | Nine month period ended September 30, 2024 | |
| | Provisions | | | Expenses | | | Payments | |
| | | | | | | | | |
Pilgrim’s Europe Central | | | 14,007 | | | | 143,324 | | | | 122,621 | |
Pilgrim’s Food Masters | | | 81,612 | | | | 186,383 | | | | 76,521 | |
Pilgrim’s Pride Ltd. | | | 12,743 | | | | 104,736 | | | | 12,506 | |
Moy Park | | | 10,962 | | | | — | | | | 4,603 | |
Total | | | 119,324 | | | | 434,443 | | | | 216,251 | |
| | Three month period ended September 30, 2024 | |
| | Provisions | | | Expenses | | | Payments | |
| | | | | | | | | |
Pilgrim’s Europe Central | | | (1,180 | ) | | | 21,033 | | | | 22,747 | |
Pilgrim’s Food Masters | | | 25,762 | | | | 83,856 | | | | 31,953 | |
Pilgrim’s Pride Ltd. | | | 6,478 | | | | 66,104 | | | | 8,917 | |
Moy Park | | | (751 | ) | | | — | | | | 1,165 | |
Total | | | 30,309 | | | | 170,993 | | | | 64,782 | |
These expenses are recorded under other expenses in the income statement for the period.
The following table reconciles liabilities and reserves associated with each restructuring initiative from its inception through September 30, 2024. These balances are accrued in other current liabilities.
| | December 31, 2023 | | | Complement | | | Payments | | | Exchange rate variation | | | September 30, 2024 (*) | |
| | | | | | | | | | | | | | | |
Labor termination | | | 17,676 | | | | 215,604 | | | | (167,648 | ) | | | 8,484 | | | | 74,116 | |
Termination | | | 7,732 | | | | 10,910 | | | | (16,195 | ) | | | 560 | | | | 3,007 | |
Adjustment to recoverable value of assets | | | 1,738 | | | | 144,422 | | | | (146,268 | ) | | | 109 | | | | 1 | |
Others | | | 22,419 | | | | 63,507 | | | | (47,729 | ) | | | 4,003 | | | | 42,200 | |
Total | | | 49,565 | | | | 434,443 | | | | (377,840 | ) | | | 13,156 | | | | 119,324 | |
![](https://capedge.com/proxy/6-K/0001213900-24-098133/ex99-1_002.jpg)
![](https://capedge.com/proxy/6-K/0001213900-24-098133/ex99-1_001.jpg)
Notes to the condensed financial statements for the nine month period ended September 30, 2024 and 2023
(Expressed in thousands of Brazilian reais)
| | December 31, 2022 | | | Complement | | | Payments | | | Exchange rate variation | | | September 30, 2023 (*) | |
| | | | | | | | | | | | | | | |
Labor termination | | | 32,047 | | | | 104,349 | | | | (130,445 | ) | | | (432 | ) | | | 5,519 | |
Termination | | | 4,811 | | | | 6,623 | | | | (554 | ) | | | (203 | ) | | | 10,677 | |
Adjustment to recoverable value of assets | | | 15,690 | | | | 25,061 | | | | (41,201 | ) | | | 2,173 | | | | 1,723 | |
Others | | | 34,051 | | | | 57,391 | | | | (57,250 | ) | | | (3,149 | ) | | | 31,043 | |
Total | | | 86,599 | | | | 193,424 | | | | (229,450 | ) | | | (1,611 | ) | | | 48,962 | |
| (*) | Recognized in each of its respective balance accounts. |
26 Risk management and financial instruments
Financial instruments are recognized in the consolidated financial statements as follows:
| | | | | Company | | | Consolidated | |
| | Notes | | | September 30, 2024 | | | December 31, 2023 | | | September 30, 2024 | | | December 31, 2023 | |
Assets | | | | | | | | | | | | | | | |
Fair value through profit or loss (1) | | | | | | | | | | | | | | | |
Financial investments | | | 3 | | | | 937,923 | | | | 3,594,468 | | | | 15,157,808 | | | | 12,791,962 | |
National treasury bills | | | 3 | | | | 354,426 | | | | 397,495 | | | | 587,235 | | | | 1,020,138 | |
Derivative assets | | | | | | | 9,654 | | | | 439,444 | | | | 499,597 | | | | 821,741 | |
Loans and receivables at amortized cost (2) | | | | | | | | | | | | | | | | | | | | |
Cash at banks | | | 3 | | | | 3,182,986 | | | | 531,461 | | | | 12,201,061 | | | | 8,863,520 | |
Margin cash | | | 3 | | | | — | | | | — | | | | 588,435 | | | | 88,068 | |
Trade accounts receivable | | | 4 | | | | 3,590,711 | | | | 2,575,423 | | | | 18,480,150 | | | | 16,416,149 | |
Related party receivables | | | 8 | | | | 626,085 | | | | 1,807,877 | | | | 590,511 | | | | 573,955 | |
Total | | | | | | | 8,701,785 | | | | 9,346,168 | | | | 48,104,797 | | | | 40,575,533 | |
Liabilities | | | | | | | | | | | | | | | | | | | | |
Amortized cost | | | | | | | | | | | | | | | | | | | | |
Loans and financing | | | 16 | | | | (7,712,259 | ) | | | (13,248,101 | ) | | | (103,285,283 | ) | | | (96,821,825 | ) |
Trade accounts payable and supply chain finance | | | 15 | | | | (6,242,113 | ) | | | (5,934,371 | ) | | | (31,603,180 | ) | | | (30,040,844 | ) |
Related party payables | | | 8 | | | | (4,299,619 | ) | | | (6,402,295 | ) | | | — | | | | — | |
Lease liabilities | | | 12 | | | | (225,860 | ) | | | (151,030 | ) | | | (9,652,005 | ) | | | (8,913,933 | ) |
Other financial liabilities | | | | | | | (380,625 | ) | | | (473,930 | ) | | | (381,441 | ) | | | (503,702 | ) |
Fair value through profit or loss | | | | | | | | | | | | | | | | | | | | |
Derivative liabilities | | | | | | | (404,838 | ) | | | (42,513 | ) | | | (764,772 | ) | | | (698,361 | ) |
Total | | | | | | | (19,265,314 | ) | | | (26,252,240 | ) | | | (145,686,681 | ) | | | (136,978,665 | ) |
(1) | CDBs are updated at the effective rate but have a really short-term and negotiated with financial institutions, and their recognition is similar to fair value. The national treasury bill is recognized according to market value. |
(2) | Loans and receivables are classified as amortized cost, but without any change in their nature or business model. The accounts receivable are short-term and net from expected losses. |
![](https://capedge.com/proxy/6-K/0001213900-24-098133/ex99-1_002.jpg)
![](https://capedge.com/proxy/6-K/0001213900-24-098133/ex99-1_001.jpg)
Notes to the condensed financial statements for the nine month period ended September 30, 2024 and 2023
(Expressed in thousands of Brazilian reais)
Fair value of assets and liabilities through profit or loss: The Company and its subsidiaries determine fair value measurements in accordance with the hierarchical levels that reflect the significance of the inputs used in the measurement, with the exception of those maturing at short term, equity instruments without an active market and contracts with discretionary characteristics that the fair value can not be measured reliably, according to the following levels:
Level 1 - Quoted prices in active markets (unadjusted) for identical assets or liabilities;
Level 2 - Inputs other than Level 1, in which prices are quoted for similar assets and liabilities, either directly by obtaining prices in active markets or indirectly through valuation techniques that use data from active markets;
| | Company | |
| | September 30, 2024 | | | December 31, 2023 | |
| | Level 1 | | | Level 2 | | | Total | | | Level 1 | | | Level 2 | | | Total | |
Financial assets | | | | | | | | | | | | | | | | | | |
Financial investments | | | — | | | | 937,923 | | | | 937,923 | | | | 1,000,451 | | | | 2,594,017 | | | | 3,594,468 | |
National treasury bills | | | 354,426 | | | | — | | | | 354,426 | | | | 397,495 | | | | — | | | | 397,495 | |
Derivative assets | | | — | | | | 9,654 | | | | 9,654 | | | | — | | | | 439,444 | | | | 439,444 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Financial liabilities | | | | | | | | | | | | | | | | | | | | | | | | |
Derivative liabilities | | | — | | | | 404,838 | | | | 404,838 | | | | — | | | | 42,513 | | | | 42,513 | |
| | Consolidated | |
| | September 30, 2024 | | | December 31, 2023 | |
| | Level 1 | | | Level 2 | | | Total | | | Level 1 | | | Level 2 | | | Total | |
Financial assets | | | | | | | | | | | | | | | | | | |
Financial investments | | | — | | | | 15,157,808 | | | | 15,157,808 | | | | 1,000,451 | | | | 11,791,511 | | | | 12,791,962 | |
National treasury bills | | | 587,235 | | | | — | | | | 587,235 | | | | 1,020,138 | | | | — | | | | 1,020,138 | |
Derivative assets | | | — | | | | 499,597 | | | | 499,597 | | | | — | | | | 821,741 | | | | 821,741 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Financial liabilities | | | | | | | | | | | | | | | | | | | | | | | | |
Derivative liabilities | | | — | | | | 764,772 | | | | 764,772 | | | | — | | | | 698,361 | | | | 698,361 | |
![](https://capedge.com/proxy/6-K/0001213900-24-098133/ex99-1_002.jpg)
![](https://capedge.com/proxy/6-K/0001213900-24-098133/ex99-1_001.jpg)
Notes to the condensed financial statements for the nine month period ended September 30, 2024 and 2023
(Expressed in thousands of Brazilian reais)
Fair value of assets and liabilities carried at amortized cost: The fair value of the Notes under Rule 144-A and Regulation S, are estimated using the closing sale price of these securities informed by a financial newswire on September 30, 2024 and December 31, 2023, considering there is an active market for these financial instruments. The book value of the remaining fixed-rate loans approximates fair value since the interest rate market, the Company’s credit quality, and other market factors have not significantly changed since entering into the loans. The book value of variable-rate loans and financings approximates fair value given the interest rates adjust for changes in market conditions and the quality of the Company’s credit rating has not substantially changed. For all other financial assets and liabilities, book value approximates fair value due to the short duration of the instruments. The following details the estimated fair value of loans and financings:
| | Consolidated | |
| | September 30, 2024 | | | December 31, 2023 | |
Description | | Principal | | | Price (% of the Principal) | | | Market Value of the Principal | | | Principal | | | Price (% of the Principal) | | | Market Value of the Principal | |
Notes 2,50% JBS Lux 2027 | | | 5,448,101 | | | | 95.75 | % | | | 5,216,666 | | | | 4,841,300 | | | | 92.10 | % | | | 4,458,643 | |
Notes 5,13% JBS Lux 2028 | | | 4,901,874 | | | | 101.51 | % | | | 4,975,893 | | | | 4,357,170 | | | | 99.66 | % | | | 4,342,312 | |
Notes 3,00% JBS Lux 2029 | | | 3,268,861 | | | | 93.26 | % | | | 3,048,441 | | | | 2,904,780 | | | | 88.24 | % | | | 2,563,178 | |
Notes 6,5% JBS Lux 2029 | | | 380,855 | | | | 100.90 | % | | | 384,275 | | | | 377,491 | | | | 99.27 | % | | | 374,746 | |
Notes 5,5% JBS Lux 2030 | | | 6,808,410 | | | | 101.41 | % | | | 6,904,204 | | | | 6,051,625 | | | | 98.55 | % | | | 5,963,876 | |
Notes 3,75% JBS Lux 2031 | | | 2,685,914 | | | | 92.06 | % | | | 2,472,760 | | | | 2,420,650 | | | | 86.45 | % | | | 2,092,652 | |
Notes 3,00% JBS Lux 2032 | | | 5,448,101 | | | | 86.85 | % | | | 4,731,512 | | | | 4,841,300 | | | | 81.66 | % | | | 3,953,212 | |
Notes 3,625% JBS Lux 2032 | | | 5,279,755 | | | | 91.35 | % | | | 4,823,320 | | | | 4,841,300 | | | | 85.60 | % | | | 4,144,298 | |
Notes 5,75% JBS Lux 2033 | | | 9,052,973 | | | | 103.89 | % | | | 9,404,772 | | | | 9,924,665 | | | | 99.35 | % | | | 9,860,452 | |
Notes 6,75% JBS Lux 2034 | | | 8,210,539 | | | | 111.14 | % | | | 9,125,603 | | | | 7,746,080 | | | | 105.27 | % | | | 8,154,530 | |
Notes 4,375% JBS Lux 2052 | | | 4,903,291 | | | | 80.02 | % | | | 3,923,809 | | | | 4,357,170 | | | | 74.36 | % | | | 3,239,817 | |
Notes 6,50% JBS Lux 2052 | | | 8,433,660 | | | | 106.93 | % | | | 9,018,450 | | | | 7,504,015 | | | | 100.71 | % | | | 7,557,218 | |
Notes 7.25% JBS Lux 2053 | | | 4,903,291 | | | | 116.93 | % | | | 5,733,614 | | | | 4,357,170 | | | | 109.34 | % | | | 4,764,129 | |
Notes 4,25% PPC 2031 | | | 4,662,076 | | | | 95.22 | % | | | 4,438,996 | | | | 4,841,300 | | | | 90.27 | % | | | 4,369,999 | |
Notes 3,5% PPC 2032 | | | 4,903,291 | | | | 88.52 | % | | | 4,340,491 | | | | 4,357,170 | | | | 84.47 | % | | | 3,680,371 | |
Notes 6,25% PPC 2033 | | | 5,339,139 | | | | 106.31 | % | | | 5,675,878 | | | | 4,841,300 | | | | 102.90 | % | | | 4,981,794 | |
Notes 6,875% PPC 2034 | | | 2,724,050 | | | | 110.97 | % | | | 3,022,743 | | | | 2,420,646 | | | | 108.05 | % | | | 2,615,416 | |
| | | 87,354,181 | | | | | | | | 87,241,427 | | | | 80,985,132 | | | | | | | | 77,116,643 | |
![](https://capedge.com/proxy/6-K/0001213900-24-098133/ex99-1_002.jpg)
![](https://capedge.com/proxy/6-K/0001213900-24-098133/ex99-1_001.jpg)
Notes to the condensed financial statements for the nine month period ended September 30, 2024 and 2023
(Expressed in thousands of Brazilian reais)
Risk management:
The Company during the regular course of its operations is exposed to a variety of financial risks that include the effects of changes in market prices, (including foreign exchange, interest rate risk and commodity price risk), credit risk and liquidity risk. Such risks are fully disclosed in the financials statements at December 31, 2023. There were no changes in the nature of these risks in the current period. Below are the risks and operations to which the Company is exposed and a sensitivity analysis for each type of risk, consisting in the presentation of the effects in the finance income (expense), net, when subjected to possible changes, of 25% to 50%, in the relevant variables for each risk. For each probable scenario, the Company utilizes the Value at Risk Methodology (VaR),for the confidence interval (C.I.) of 99% and a horizon of one day.
a. Interest rate risk
The Company understands that the quantitative data referring to the Company’s interest rate exposure risk on September 30, 2024 and December 31, 2023, are in accordance with the Financial and Commodity Risk Management Policy and are representative of the exposure incurred during the period. For informational purposes and in accordance with our Financial and Commodities Risk Management Policy, the notional amounts of assets and liabilities exposed to floating interest rates are presented below:
| | Company | | | Consolidated | |
| | September 30, 2024 | | | December 31, 2023 | | | September 30, 2024 | | | December 31, 2023 | |
Net exposure to the CDI rate: | | | | | | | | | | | | |
CDB-DI (Bank certificates of deposit) | | | 1,166,561 | | | | 75,631 | | | | 4,868,712 | | | | 4,567,894 | |
Margin cash | | | 125,788 | | | | 64,754 | | | | 712,357 | | | | 152,822 | |
Related party transactions | | | (4,274,494 | ) | | | 1,223,516 | | | | — | | | | 3,019 | |
Credit note - export | | | (5,642 | ) | | | (1,046,272 | ) | | | (11,597 | ) | | | (1,053,700 | ) |
CRA - Agribusiness Credit Receivable Certificates | | | — | | | | (293,753 | ) | | | — | | | | (293,753 | ) |
Rural - Credit note | | | — | | | | — | | | | — | | | | (5,847 | ) |
Subtotal | | | (2,987,787 | ) | | | 23,876 | | | | 5,569,472 | | | | 3,370,435 | |
Derivatives (Swap) | | | (8,163,499 | ) | | | (5,992,578 | ) | | | (8,163,499 | ) | | | (6,910,347 | ) |
Total | | | (11,151,286 | ) | | | (5,968,702 | ) | | | (2,594,027 | ) | | | (3,539,912 | ) |
Liabilities exposure to the LIBOR rate: | | | | | | | | | | | | | | | | |
Margin cash | | | — | | | | — | | | | — | | | | 250,540 | |
CRA - Agribusiness Credit Receivable Certificates | | | (6,511,993 | ) | | | (10,174,868 | ) | | | (6,511,993 | ) | | | (10,174,868 | ) |
Related party transactions | | | 590,511 | | | | 570,936 | | | | 590,511 | | | | 570,936 | |
Treasury bills | | | — | | | | — | | | | 198,152 | | | | 134,183 | |
Subtotal | | | (5,921,482 | ) | | | (9,603,932 | ) | | | (5,723,330 | ) | | | (9,219,209 | ) |
Derivatives (Swap) | | | 6,204,890 | | | | 6,892,396 | | | | 6,204,891 | | | | 6,892,396 | |
Total | | | 283,408 | | | | (2,711,536 | ) | | | 481,561 | | | | (2,326,813 | ) |
Net exposure to the IPCA rate: | | | | | | | | | | | | | | | | |
Working capital - Reais | | | — | | | | (3,734 | ) | | | — | | | | (3,734 | ) |
Total | | | — | | | | (3,734 | ) | | | — | | | | (3,734 | ) |
Liabilities exposure to the SOFR rate: | | | | | | | | | | | | | | | | |
Prepayment | | | — | | | | (870,835 | ) | | | — | | | | (1,360,264 | ) |
Working capital - USD | | | (14,617 | ) | | | (14,110 | ) | | | (14,617 | ) | | | (14,110 | ) |
Total | | | (14,617 | ) | | | (884,945 | ) | | | (14,617 | ) | | | (1,374,374 | ) |
Assets exposure to the CPI rate: | | | | | | | | | | | | | | | | |
Margin cash | | | — | | | | — | | | | — | | | | 237,921 | |
Total | | | — | | | | — | | | | — | | | | 237,921 | |
![](https://capedge.com/proxy/6-K/0001213900-24-098133/ex99-1_002.jpg)
![](https://capedge.com/proxy/6-K/0001213900-24-098133/ex99-1_001.jpg)
Notes to the condensed financial statements for the nine month period ended September 30, 2024 and 2023
(Expressed in thousands of Brazilian reais)
Sensitivity analysis as of September 30, 2024:
| | | | | | | Scenario (I) VaR 99% I.C. 1 day | | | Scenario (II) Interest rate variation - 50% | | | Scenario (III) Interest rate variation - 100% | |
Contracts | | | | Current | | | | | | Effect on income | | | | | | Effect on income | | | | | | Effect on income | |
exposure | | Risk | | scenario | | | Rate | | | Company | | | Consolidated | | | Rate | | | Company | | | Consolidated | | | Rate | | | Company | | | Consolidated | |
CDI | | Increase | | | 10.65 | % | | | 10.70 | % | | | (5,130 | ) | | | (1,182 | ) | | | 15.98 | % | | | (593,806 | ) | | | (136,794 | ) | | | 21.30 | % | | | (1,187,612 | ) | | | (273,588 | ) |
| | | | | | | Scenario (I) VaR 99% I.C. 1 day | | | Scenario (II) Interest rate variation - 25% | | | Scenario (III) Interest rate variation - 50% | |
Contracts | | | | Current | | | | | | Effect on income | | | | | | Effect on income | | | | | | Effect on income | |
exposure | | Risk | | scenario | | | Rate | | | Company | | | Consolidated | | | Rate | | | Company | | | Consolidated | | | Rate | | | Company | | | Consolidated | |
IPCA | | Decrease | | | 4.24 | % | | | 4.23 | % | | | (17 | ) | | | (29 | ) | | | 3.18 | % | | | (3,005 | ) | | | (5,106 | ) | | | 2.12 | % | | | (6,011 | ) | | | (10,212 | ) |
SOFR | | Increase | | | 4.96 | % | | | 4.96 | % | | | (1 | ) | | | (1 | ) | | | 6.20 | % | | | (181 | ) | | | (181 | ) | | | 7.44 | % | | | (363 | ) | | | (363 | ) |
| | | | | | | | | | | | | (18 | ) | | | (30 | ) | | | | | | | (3,186 | ) | | | (5,287 | ) | | | | | | | (6,374 | ) | | | (10,575 | ) |
| | | | | | Company | |
| | | | | | September 30, 2024 | | | December 31, 2023 | |
Instrument | | Risk factor | | Maturity | | Notional | | | Fair value (Asset) - R$ | | | Fair value (Liability) - R$ | | | Fair value | | | Notional | | | Fair value (Asset) - R$ | | | Fair value (Liability) - R$ | | | Fair value | |
| | IPCA | | 2024 | | | — | | | | — | | | | — | | | | — | | | | 537,534 | | | | 689,751 | | | | (540,408 | ) | | | 149,343 | |
| | IPCA | | 2027 | | | 978,410 | | | | 1,004,553 | | | | (1,031,094 | ) | | | (26,541 | ) | | | 387,000 | | | | 457,602 | | | | (413,456 | ) | | | 44,146 | |
| | IPCA | | 2028 | | | — | | | | — | | | | — | | | | — | | | | 442,000 | | | | 526,622 | | | | (484,293 | ) | | | 42,329 | |
| | IPCA | | 2030 | | | — | | | | — | | | | — | | | | — | | | | 1,400,000 | | | | 1,697,548 | | | | (1,590,808 | ) | | | 106,740 | |
| | IPCA | | 2031 | | | 1,460,217 | | | | 1,709,370 | | | | (1,731,249 | ) | | | (21,879 | ) | | | 1,398,524 | | | | 1,616,904 | | | | (1,578,406 | ) | | | 38,498 | |
Swap | | IPCA | | 2032 | | | 1,146,025 | | | | 1,242,196 | | | | (1,316,260 | ) | | | (74,064 | ) | | | 425,166 | | | | 501,657 | | | | (510,557 | ) | | | (8,900 | ) |
| | IPCA | | 2034 | | | 800,000 | | | | 828,939 | | | | (843,923 | ) | | | (14,984 | ) | | | — | | | | — | | | | — | | | | — | |
| | IPCA | | 2036 | | | — | | | | — | | | | — | | | | — | | | | 91,135 | | | | 113,710 | | | | (119,336 | ) | | | (5,626 | ) |
| | IPCA | | 2037 | | | 1,185,591 | | | | 1,419,832 | | | | (1,580,328 | ) | | | (160,496 | ) | | | 1,040,017 | | | | 1,288,602 | | | | (1,295,723 | ) | | | (7,121 | ) |
| | IPCA | | 2038 | | | 881,290 | | | | 934,905 | | | | (955,211 | ) | | | (20,306 | ) | | | — | | | | — | | | | — | | | | — | |
| | IPCA | | 2039 | | | 129,136 | | | | 136,560 | | | | (137,335 | ) | | | (775 | ) | | | — | | | | — | | | | — | | | | — | |
| | IPCA | | 2044 | | | 500,000 | | | | 533,654 | | | | -568,099 | | | | (34,445 | ) | | | — | | | | — | | | | — | | | | — | |
| | | | | | | 7,080,669 | | | | 7,810,009 | | | | (8,163,499 | ) | | | (353,490 | ) | | | 5,721,376 | | | | 6,892,396 | | | | (6,532,987 | ) | | | 359,409 | |
![](https://capedge.com/proxy/6-K/0001213900-24-098133/ex99-1_002.jpg)
![](https://capedge.com/proxy/6-K/0001213900-24-098133/ex99-1_001.jpg)
Notes to the condensed financial statements for the nine month period ended September 30, 2024 and 2023
(Expressed in thousands of Brazilian reais)
| | | | | | Company | |
| | | | | | September 30, 2024 | | | December 31, 2023 | |
Instrument | | Risk factor | | Maturity | | Notional | | | Fair value (Asset) - R$ | | | Fair value (Liability) - R$ | | | Fair value | | | Notional | | | Fair value (Asset) - R$ | | | Fair value (Liability) - R$ | | | Fair value | |
| | CDI | | 2024 | | | — | | | | — | | | | — | | | | — | | | | 880,000 | | | | 915,329 | | | | (917,770 | ) | | | (2,441 | ) |
| | IPCA | | 2024 | | | — | | | | — | | | | — | | | | — | | | | 537,534 | | | | 689,751 | | | | (540,408 | ) | | | 149,343 | |
| | IPCA | | 2027 | | | 978,410 | | | | 1,004,553 | | | | (1,031,094 | ) | | | (26,541 | ) | | | 387,000 | | | | 457,602 | | | | (413,456 | ) | | | 44,146 | |
| | IPCA | | 2028 | | | — | | | | — | | | | — | | | | — | | | | 442,000 | | | | 526,622 | | | | (484,293 | ) | | | 42,329 | |
| | IPCA | | 2030 | | | — | | | | — | | | | — | | | | — | | | | 1,400,000 | | | | 1,697,548 | | | | (1,590,808 | ) | | | 106,740 | |
| | IPCA | | 2031 | | | 1,460,217 | | | | 1,709,370 | | | | (1,731,249 | ) | | | (21,879 | ) | | | 1,398,524 | | | | 1,616,904 | | | | (1,578,406 | ) | | | 38,498 | |
Swap | | IPCA | | 2032 | | | 1,146,025 | | | | 1,242,196 | | | | (1,316,260 | ) | | | (74,064 | ) | | | 425,166 | | | | 501,657 | | | | (510,557 | ) | | | (8,900 | ) |
| | IPCA | | 2034 | | | 800,000 | | | | 828,939 | | | | (843,923 | ) | | | (14,984 | ) | | | — | | | | — | | | | — | | | | — | |
| | IPCA | | 2036 | | | — | | | | — | | | | — | | | | — | | | | 91,135 | | | | 113,710 | | | | (119,336 | ) | | | (5,626 | ) |
| | IPCA | | 2037 | | | 1,185,591 | | | | 1,419,832 | | | | (1,580,328 | ) | | | (160,496 | ) | | | 1,040,017 | | | | 1,288,602 | | | | (1,295,723 | ) | | | (7,121 | ) |
| | IPCA | | 2038 | | | 881,290 | | | | 934,905 | | | | (955,211 | ) | | | (20,306 | ) | | | — | | | | — | | | | — | | | | — | |
| | IPCA | | 2039 | | | 129,136 | | | | 136,560 | | | | (137,335 | ) | | | (775 | ) | | | — | | | | — | | | | — | | | | — | |
| | IPCA | | 2044 | | | 500,000 | | | | 533,654 | | | | (568,099 | ) | | | (34,445 | ) | | | — | | | | — | | | | — | | | | — | |
| | | | | | | 7,080,669 | | | | 7,810,009 | | | | (8,163,499 | ) | | | (353,490 | ) | | | 6,601,376 | | | | 7,807,725 | | | | (7,450,757 | ) | | | 356,968 | |
b. Exchange rate risk:
Below are presented the risks related to the most significant exchange rates fluctuation given the relevance of these currencies in the Company’s operations and the stress analysis scenarios and VaR to measure the total exposure as well as the cash flow risk with B3 and the Chicago Mercantile Exchange. In the Consolidated, the Company discloses these exposures considering the fluctuations of a exchange rate in particular towards the functional currency of each subsidiary.
| | Consolidated | |
| | USD | | | EUR | | | GBP | |
| | September 30, 2024 | | | December 31, 2023 | | | September 30, 2024 | | | December 31, 2023 | | | September 30, 2024 | | | December 31, 2023 | |
OPERATING | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents | | | 4,729,792 | | | | 2,767,180 | | | | 284,010 | | | | 161,775 | | | | 4,205 | | | | 16,901 | |
Trade accounts receivable | | | 1,908,085 | | | | 1,530,322 | | | | 310,157 | | | | 237,649 | | | | 59,766 | | | | 38,864 | |
Sales orders (1) | | | — | | | | 2,345,443 | | | | — | | | | 257,417 | | | | — | | | | 81,782 | |
Trade accounts payable | | | (311,100 | ) | | | (246,588 | ) | | | (52,654 | ) | | | (27,667 | ) | | | (23 | ) | | | (237 | ) |
Operating subtotal | | | 6,326,777 | | | | 6,396,357 | | | | 541,513 | | | | 629,174 | | | | 63,948 | | | | 137,310 | |
FINANCIAL | | | | | | | | | | | | | | | | | | | | | | | | |
Loans and financing | | | (799,404 | ) | | | (1,464,859 | ) | | | (12,484 | ) | | | (15,579 | ) | | | — | | | | — | |
Financial subtotal | | | (799,404 | ) | | | (1,464,859 | ) | | | (12,484 | ) | | | (15,579 | ) | | | — | | | | — | |
Operating financial subtotal | | | 5,527,373 | | | | 4,931,498 | | | | 529,029 | | | | 613,595 | | | | 63,948 | | | | 137,310 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Related parties transaction, net | | | (563,151 | ) | | | — | | | | — | | | | — | | | | — | | | | — | |
Total exposure | | | 4,964,222 | | | | 4,931,498 | | | | 529,029 | | | | 613,595 | | | | 63,948 | | | | 137,310 | |
DERIVATIVES | | | | | | | | | | | | | | | | | | | | | | | | |
Future contracts | | | 590,783 | | | | 697,909 | | | | — | | | | (481,644 | ) | | | (313,006 | ) | | | (152,117 | ) |
Non-Deliverable Forwards (NDF´s) | | | (4,358,480 | ) | | | (3,582,562 | ) | | | — | | | | — | | | | — | | | | — | |
Total derivatives | | | (3,767,697 | ) | | | (2,884,653 | ) | | | — | | | | (481,644 | ) | | | (313,006 | ) | | | (152,117 | ) |
NET EXPOSURE IN R$ | | | 1,196,525 | | | | 2,046,845 | | | | 529,029 | | | | 131,951 | | | | (249,058 | ) | | | (14,807 | ) |
![](https://capedge.com/proxy/6-K/0001213900-24-098133/ex99-1_002.jpg)
![](https://capedge.com/proxy/6-K/0001213900-24-098133/ex99-1_001.jpg)
Notes to the condensed financial statements for the nine month period ended September 30, 2024 and 2023
(Expressed in thousands of Brazilian reais)
| | Consolidated | |
| | USD | | | EUR | | | GBP | | | MXN | | | AUD | |
| | September 30, 2024 | | | December 31, 2023 | | | September 30, 2024 | | | December 31, 2023 | | | September 30, 2024 | | | December 31, 2023 | | | September 30, 2024 | | | December 31, 2023 | | | September 30, 2024 | | | December 31, 2023 | |
OPERATING | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents | | | 11,731,290 | | | | 7,604,779 | | | | 485,732 | | | | 329,956 | | | | 77,907 | | | | 97,319 | | | | — | | | | 1,314,427 | | | | 16 | | | | 203 | |
Trade accounts receivable | | | 3,741,674 | | | | 2,806,266 | | | | 805,675 | | | | 715,733 | | | | 358,850 | | | | 240,823 | | | | — | | | | 649,281 | | | | 5,214 | | | | 1,167 | |
Sales orders (1) | | | — | | | | 4,437,512 | | | | — | | | | 356,147 | | | | — | | | | 1,053,024 | | | | — | | | | — | | | | — | | | | — | |
Trade accounts payable | | | (1,447,086 | ) | | | (846,168 | ) | | | (253,685 | ) | | | (362,919 | ) | | | (85,841 | ) | | | (76,715 | ) | | | — | | | | (1,294,723 | ) | | | (14,546 | ) | | | (1,549 | ) |
Purchase orders | | | — | | | | (274,549 | ) | | | — | | | | (87,203 | ) | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Operating subtotal | | | 14,025,878 | | | | 13,727,840 | | | | 1,037,722 | | | | 951,714 | | | | 350,916 | | | | 1,314,451 | | | | — | | | | 668,985 | | | | (9,316 | ) | | | (179 | ) |
FINANCIAL | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Margin cash | | | 1,865 | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Advances to customers | | | (18,437 | ) | | | (27,074 | ) | | | (11,613 | ) | | | (8,770 | ) | | | (1,057 | ) | | | (2,474 | ) | | | — | | | | — | | | | — | | | | — | |
Loans and financing | | | (6,029,058 | ) | | | (1,485,299 | ) | | | (12,484 | ) | | | (15,579 | ) | | | (71,859 | ) | | | — | | | | — | | | | — | | | | — | | | | — | |
Financial subtotal | | | (6,045,630 | ) | | | (1,512,373 | ) | | | (24,097 | ) | | | (24,349 | ) | | | (72,916 | ) | | | (2,474 | ) | | | — | | | | — | | | | — | | | | — | |
Operating financial subtotal | | | 7,980,248 | | | | 12,215,467 | | | | 1,013,625 | | | | 927,365 | | | | 278,000 | | | | 1,311,977 | | | | — | | | | 668,985 | | | | (9,316 | ) | | | (179 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total exposure | | | 7,980,248 | | | | 12,215,467 | | | | 1,013,625 | | | | 927,365 | | | | 278,000 | | | | 1,311,977 | | | | — | | | | 668,985 | | | | (9,316 | ) | | | (179 | ) |
DERIVATIVES | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Future contracts | | | 1,974,870 | | | | (1,214,139 | ) | | | — | | | | (663,598 | ) | | | (349,506 | ) | | | (213,703 | ) | | | — | | | | — | | | | — | | | | — | |
Deliverable Forwards (DF´s) | | | (2,659,567 | ) | | | (1,926,954 | ) | | | 392,824 | | | | 325,834 | | | | (78,257 | ) | | | (69,565 | ) | | | — | | | | — | | | | 8,058 | | | | 13,778 | |
Non-Deliverable Forwards (NDF´s) | | | (5,735,929 | ) | | | (6,326,417 | ) | | | (134,644 | ) | | | 24,550 | | | | (55,456 | ) | | | (470,206 | ) | | | — | | | | — | | | | — | | | | — | |
Total derivatives | | | (6,420,626 | ) | | | (9,467,510 | ) | | | 258,180 | | | | (313,214 | ) | | | (483,219 | ) | | | (753,474 | ) | | | — | | | | — | | | | 8,058 | | | | 13,778 | |
NET EXPOSURE IN R$ | | | 1,559,622 | | | | 2,747,957 | | | | 1,271,805 | | | | 614,151 | | | | (205,219 | ) | | | 558,503 | | | | — | | | | 668,985 | | | | (1,258 | ) | | | 13,599 | |
| (1) | Sales orders, although not recorded on the Balance Sheet, were part of the Company’s risk analysis and foreign exchange exposure assessment for the purpose of contracting hedging derivatives as of December 31, 2023. |
![](https://capedge.com/proxy/6-K/0001213900-24-098133/ex99-1_002.jpg)
![](https://capedge.com/proxy/6-K/0001213900-24-098133/ex99-1_001.jpg)
Notes to the condensed financial statements for the nine month period ended September 30, 2024 and 2023
(Expressed in thousands of Brazilian reais)
b1. Sensitivity analysis and derivative financial instruments breakdown as of September 30, 2024:
b1.1 USD - American dollars (amounts in thousands of R$):
| | | | | | | Scenario (i) VaR 99% I.C. 1 day | | | Scenario (ii) Interest rate variation - 25% | | | Scenario (iii) Interest rate variation - 50% | |
| | | | Closing | | | | | | Effect on income | | | | | | Effect on income | | | | | | Effect on income | |
Exposure of R$ | | Risk | | exchange rate | | | Exchange rate | | | Company | | | Consolidated | | | Exchange rate | | | Company | | | Consolidated | | | Exchange rate | | | Company | | | Consolidated | |
Operating | | Appreciation | | | 5.4481 | | | | 5.3571 | | | | (105,723 | ) | | | (234,378 | ) | | | 4.0861 | | | | (1,581,689 | ) | | | (3,506,457 | ) | | | 2.7241 | | | | (3,163,389 | ) | | | (7,012,939 | ) |
Financial | | Depreciation | | | 5.4481 | | | | 5.3571 | | | | 13,358 | | | | 101,025 | | | | 4.0861 | | | | 199,850 | | | | 1,511,402 | | | | 2.7241 | | | | 399,702 | | | | 3,022,815 | |
Derivatives | | Depreciation | | | 5.4481 | | | | 5.3571 | | | | 62,960 | | | | 107,291 | | | | 4.0861 | | | | 941,921 | | | | 1,605,150 | | | | 2.7241 | | | | 1,883,849 | | | | 3,210,313 | |
| | | | | | | | | | | | | (29,405 | ) | | | (26,062 | ) | | | | | | | (439,918 | ) | | | (389,905 | ) | | | | | | | (879,838 | ) | | | (779,811 | ) |
| | | | | | Company | |
| | | | | | September 30, 2024 | | | December 31, 2023 | |
Instrument | | Risk factor | | Nature | | Quantity | | | Notional (R$) | | | Fair value | | | Quantity | | | Notional (R$) | | | Fair value | |
Future Contract | | American dollar | | Long | | | 11,817 | | | | 590,841 | | | | (2,319 | ) | | | 13,958 | | | | 697,909 | | | | (467 | ) |
| | | | | | Consolidated | |
| | | | | | September 30, 2024 | | | December 31, 2023 | |
Instrument | | Risk factor | | Nature | | Quantity | | | Notional (R$) | | | Fair value | | | Quantity | | | Notional (R$) | | | Fair value | |
Future Contract | | American dollar | | Long | | | 39,499 | | | | 1,974,928 | | | | (1,739 | ) | | | 52,199 | | | | (1,214,139 | ) | | | (10,061 | ) |
| | | | | | Company | |
| | | | | | September 30, 2024 | | | December 31, 2023 | |
Instrument | | Risk factor | | Nature | | Quantity | | | Notional (R$) | | | Fair value | | | Quantity | | | Notional (R$) | | | Fair value | |
Non-Deliverable Forwards | | American dollar | | Short | | | (800,000 | ) | | | (4,358,480 | ) | | | 144,897 | | | | (740,000 | ) | | | (3,582,562 | ) | | | 35,174 | |
| | | | | | Consolidated | |
| | | | | | September 30, 2024 | | | December 31, 2023 | |
Instrument | | Risk factor | | Nature | | Notional (USD) | | | Notional (R$) | | | Fair value | | | Notional (USD) | | | Notional (R$) | | | Fair value | |
Deliverable Forwards | | American dollar | | Short | | | (488,164 | ) | | | (2,659,567 | ) | | | 142,381 | | | | (398,024 | ) | | | (1,926,954 | ) | | | 141,124 | |
Non-Deliverable Forwards | | American dollar | | Short | | | (1,052,831 | ) | | | (5,735,929 | ) | | | 198,227 | | | | (1,306,760 | ) | | | (6,326,417 | ) | | | 67,656 | |
![](https://capedge.com/proxy/6-K/0001213900-24-098133/ex99-1_002.jpg)
![](https://capedge.com/proxy/6-K/0001213900-24-098133/ex99-1_001.jpg)
Notes to the condensed financial statements for the nine month period ended September 30, 2024 and 2023
(Expressed in thousands of Brazilian reais)
b1.2 EUR - EURO (amounts in thousands of R$):
| | | | | | | Scenario (i) VaR 99% I.C. 1 day | | | Scenario (ii) Interest rate variation - 25% | | | Scenario (iii) Interest rate variation - 50% | |
| | | | Closing | | | | | | Effect on income | | | | | | Effect on income | | | | | | Effect on income | |
Exposure of R$ | | Risk | | exchange rate | | | Exchange rate | | | Company | | | Consolidated | | | Exchange rate | | | Company | | | Consolidated | | | Exchange rate | | | Company | | | Consolidated | |
Operating | | Appreciation | | | 6.0719 | | | | 5.9828 | | | | (7,944 | ) | | | (15,223 | ) | | | 4.5539 | | | | (135,378 | ) | | | (259,430 | ) | | | 3.0360 | | | | (270,756 | ) | | | (518,861 | ) |
Financial | | Depreciation | | | 6.0719 | | | | 5.9828 | | | | 183 | | | | 353 | | | | 4.5539 | | | | 3,121 | | | | 6,024 | | | | 3.0360 | | | | 6,242 | | | | 12,048 | |
Derivatives | | Appreciation | | | 6.0719 | | | | 5.9828 | | | | — | | | | (3,787 | ) | | | 4.5539 | | | | — | | | | (64,545 | ) | | | 3.0360 | | | | — | | | | (129,090 | ) |
| | | | | | | | | | | | | (7,761 | ) | | | (18,657 | ) | | | | | | | (132,257 | ) | | | (317,951 | ) | | | | | | | (264,514 | ) | | | (635,903 | ) |
| | | | | | Company | |
| | | | | | September 30, 2024 | | | December 31, 2023 | |
Instrument | | Risk factor | | Nature | | Quantity | | | Notional (R$) | | | Fair value | | | Quantity | | | Notional (R$) | | | Fair value | |
Future Contract | | Euro | | Short | | | (5,155 | ) | | | (313,006 | ) | | | 1,106 | | | | (9,000 | ) | | | (481,644 | ) | | | 1,805 | |
| | | | | | Consolidated | |
| | | | | | September 30, 2024 | | | December 31, 2023 | |
Instrument | | Risk factor | | Nature | | Notional (EUR) | | | Notional (R$) | | | Fair value | | | Notional (EUR) | | | Notional (R$) | | | Fair value | |
Future Contract | | Euro | | Short | | | (5,155 | ) | | | (313,006 | ) | | | 1,106 | | | | (5,600 | ) | | | (663,598 | ) | | | 2,486 | |
Deliverable Forwards | | Euro | | Long | | | 64,695 | | | | 392,824 | | | | (3,454 | ) | | | 60,885 | | | | 325,834 | | | | (9,126 | ) |
Non-Deliverable Forwards | | Euro | | Short | | | (22,175 | ) | | | (134,644 | ) | | | 3,699 | | | | 4,587 | | | | 24,550 | | | | (3,157 | ) |
![](https://capedge.com/proxy/6-K/0001213900-24-098133/ex99-1_002.jpg)
![](https://capedge.com/proxy/6-K/0001213900-24-098133/ex99-1_001.jpg)
Notes to the condensed financial statements for the nine month period ended September 30, 2024 and 2023
(Expressed in thousands of Brazilian reais)
b1.3 GBP - British Pound (amounts in thousands of R$):
| | | | | | | Scenario (i) VaR 99% I.C. 1 day | | | Scenario (ii) Interest rate variation - 25% | | | Scenario (iii) Interest rate variation - 50% | |
| | | | Closing | | | | | | Effect on income | | | | | | Effect on income | | | | | | Effect on income | |
Exposure of R$ | | Risk | | exchange rate | | | Exchange rate | | | Company | | | Consolidated | | | Exchange rate | | | Company | | | Consolidated | | | Exchange rate | | | Company | | | Consolidated | |
Operating | | Appreciation | | | 7.2999 | | | | 7.4112 | | | | 975 | | | | 5,351 | | | | 9.1249 | | | | 15,987 | | | | 87,729 | | | | 10.9499 | | | | 31,974 | | | | 175,458 | |
Financial | | Depreciation | | | 7.2999 | | | | 7.4112 | | | | — | | | | (1,112 | ) | | | 9.1249 | | | | — | | | | (18,229 | ) | | | 10.9499 | | | | — | | | | (36,458 | ) |
Derivatives | | Depreciation | | | 7.2999 | | | | 7.4112 | | | | (4,773 | ) | | | (7,369 | ) | | | 9.1249 | | | | (78,252 | ) | | | (120,805 | ) | | | 10.9499 | | | | (156,503 | ) | | | (241,610 | ) |
| | | | | | | | | | | | | (3,798 | ) | | | (3,130 | ) | | | | | | | (62,265 | ) | | | (51,305 | ) | | | | | | | (124,529 | ) | | | (102,610 | ) |
| | | | | | Company | |
| | | | | | September 30, 2024 | | | December 31, 2023 | |
Instrument | | Risk factor | | Nature | | Notional (GBP) | | | Notional (R$) | | | Fair value | | | Notional (GBP) | | | Notional (R$) | | | Fair value | |
Future Contract | | British pound | | Short | | | (1,370 | ) | | | (100,009 | ) | | | 111 | | | | (2,470 | ) | | | (152,117 | ) | | | 761 | |
| | | | | | Consolidated | |
| | | | | | September 30, 2024 | | | December 31, 2023 | |
Instrument | | Risk factor | | Nature | | Notional (GBP) | | | Notional (R$) | | | Fair value | | | Notional (GBP) | | | Notional (R$) | | | Fair value | |
Future Contract | | British pound | | Short | | | (1,370 | ) | | | (100,009 | ) | | | 111 | | | | (1,470 | ) | | | (213,703 | ) | | | 1,069 | |
| | | | | | Consolidated | |
| | | | | | September 30, 2024 | | | December 31, 2023 | |
Instrument | | Risk factor | | Nature | | Notional (GBP) | | | Notional (R$) | | | Fair value | | | Notional (GBP) | | | Notional (R$) | | | Fair value | |
Deliverable Forwards | | British pound | | Short | | | (10,720 | ) | | | (78,257 | ) | | | (131 | ) | | | (11,296 | ) | | | (69,565 | ) | | | 978 | |
Non-Deliverable Forwards | | British pound | | Short | | | (7,597 | ) | | | (55,456 | ) | | | (376 | ) | | | (76,350 | ) | | | (470,206 | ) | | | 315 | |
![](https://capedge.com/proxy/6-K/0001213900-24-098133/ex99-1_002.jpg)
![](https://capedge.com/proxy/6-K/0001213900-24-098133/ex99-1_001.jpg)
Notes to the condensed financial statements for the nine month period ended September 30, 2024 and 2023
(Expressed in thousands of Brazilian reais)
b1.4 AUD - Australian Dollar (amounts in thousands of R$):
| | | | | | Scenario (i) VaR 99% I.C. 1 day | | Scenario (ii) Interest rate variation - 25% | | | Scenario (iii) Interest rate variation - 50% | |
| | | | Closing exchange | | Exchange | | Effect on income | | | Exchange | | | Effect on income | | | Exchange | | | Effect on income | |
Exposure of R$ | | Risk | | rate | | rate | | Consolidated | | | rate | | | Consolidated | | | rate | | | Consolidated | |
Operating | | Depreciation | | 3.7777 | | 3.8321 | | | (134 | ) | | | 4.7221 | | | | (2,329 | ) | | | 5.6666 | | | | (4,658 | ) |
Derivatives | | Appreciation | | 3.7777 | | 3.8321 | | | 116 | | | | 4.7221 | | | | 2,014 | | | | 5.6666 | | | | 4,029 | |
| | | | | | | | | (18 | ) | | | | | | | (315 | ) | | | | | | | (629 | ) |
| | | | | | Consolidated | |
| | | | | | September 30, 2024 | | | December 31, 2023 | |
Instrument | | Risk factor | | Nature | | Notional (AUD) | | | Notional (R$) | | | Fair value | | | Notional (AUD) | | | Notional (R$) | | | Fair value | |
Deliverable Forwards | | Australian dollar | | Long | | | 2,133 | | | | 8,058 | | | | (33 | ) | | | 4,190 | | | | 13,778 | | | | (5 | ) |
c. Commodity price risk
The Company operates globally (the entire livestock protein chain and related business) and during the regular course of its operations is exposed to price fluctuations in feeder cattle, live cattle, lean hogs, corn, soybeans, and energy, especially in the North American, Australian and Brazilian markets. Commodity markets are characterized by volatility arising from external factors including climate, supply levels, transportation costs, agricultural policies and storage costs, among others. The Risk Management Department is responsible for mapping the exposures to commodity prices of the Company and proposing strategies to the Risk Management Committee, in order to mitigate such exposures.
c1. Position balance in commodities (cattle) contracts of the Company:
| | Company | |
EXPOSURE in Commodities (Cattle) | | September 30, 2024 | | | December 31, 2023 | |
DERIVATIVES | | | | | | |
Future contracts | | | (93,435 | ) | | | (491 | ) |
Subtotal | | | (93,435 | ) | | | (491 | ) |
NET EXPOSURE | | | (93,435 | ) | | | (491 | ) |
![](https://capedge.com/proxy/6-K/0001213900-24-098133/ex99-1_002.jpg)
![](https://capedge.com/proxy/6-K/0001213900-24-098133/ex99-1_001.jpg)
Notes to the condensed financial statements for the nine month period ended September 30, 2024 and 2023
(Expressed in thousands of Brazilian reais)
Sensitivity analysis:
| | | | | | | Scenario (i) VaR 99% I.C. 1 day | | | Scenario (ii) @ Variation - 25% | | | Scenario (ii) @ Variation - 50% | |
| | | | Closing | | | | | | Effect on income | | | | | | Effect on income | | | | | | Effect on income | |
Exposure | | Risk | | price | | | Price | | | Company | | | Price | | | Company | | | Price | | | Company | |
Derivatives | | Appreciation | | | 274.35 | | | | 279.25 | | | | (1,668 | ) | | | 342.94 | | | | (23,359 | ) | | | 411.52 | | | | (46,717 | ) |
| | | | | | | | | | | | | (1,668 | ) | | | | | | | (23,359 | ) | | | | | | | (46,717 | ) |
Derivatives financial instruments breakdown:
| | | | | | Company | |
| | | | | | September 30, 2024 | | | December 31, 2023 | |
Instrument | | Risk factor | | Nature | | Quantity | | | Notional | | | Fair value | | | Quantity | | | Notional | | | Fair value | |
Future Contracts | | Commodities (Cattle) | | Short | | | (1,715 | ) | | | (93,435 | ) | | | (367 | ) | | | (6 | ) | | | (491 | ) | | | 1 | |
c2. Position balance in commodities (grain) derivatives financial instruments of Seara Alimentos:
| | Seara Alimentos | |
EXPOSURE in Commodities (Grain) | | September 30, 2024 | | | December 31, 2023 | |
OPERATING | | | | | | |
Purchase orders | | | 364,423 | | | | 552,376 | |
Subtotal | | | 364,423 | | | | 552,376 | |
DERIVATIVES | | | | | | | | |
Future contracts | | | 273,017 | | | | — | |
Subtotal | | | 273,017 | | | | — | |
NET EXPOSURE | | | 637,440 | | | | 552,376 | |
Sensitivity analysis:
| | | | Scenario (i) VaR 99% I.C. 1 day | | | Scenario (ii) Price variation - 25% | | | Scenario (ii) Price variation - 50% | |
| | | | | | | Effect on income | | | | | | Effect on income | | | | | | Effect on income | |
Exposure | | Risk | | Price | | | Seara Alimentos | | | Price | | | Seara Alimentos | | | Price | | | Seara Alimentos | |
Operating | | Depreciation | | | (1.50 | )% | | | (5,463 | ) | | | (25.00 | )% | | | (91,106 | ) | | | (50.00 | )% | | | (182,212 | ) |
Derivatives | | Depreciation | | | (1.50 | )% | | | (4,093 | ) | | | (25.00 | )% | | | (68,254 | ) | | | (50.00 | )% | | | (136,509 | ) |
| | | | | | | | | (9,556 | ) | | | | | | | (159,360 | ) | | | | | | | (318,721 | ) |
Derivatives financial instruments breakdown:
| | | | | | Seara Alimentos | |
| | | | | | September 30, 2024 | | | December 31, 2023 | |
Instrument | | Risk factor | | Nature | | Quantity | | | Notional | | | Fair value | | | Quantity | | | Notional | | | Fair value | |
Future contracts | | Commodities (Grains) | | Long | | | 7,852 | | | | 273,017 | | | | 996 | | | | — | | | | — | | | | — | |
![](https://capedge.com/proxy/6-K/0001213900-24-098133/ex99-1_002.jpg)
![](https://capedge.com/proxy/6-K/0001213900-24-098133/ex99-1_001.jpg)
Notes to the condensed financial statements for the nine month period ended September 30, 2024 and 2023
(Expressed in thousands of Brazilian reais)
c3. Hedge accounting of Seara Alimentos:
From the third quarter of 2021, the indirect subsidiary Seara Alimentos reviewed its hedge policies and started to apply hedge accounting in grain operations, aiming at bringing stability to the subsidiary’s results. The designation of these instruments is based on the guidelines outlined in the Financial and Commodity Risk Management Policy defined by the Risk Management Committee and approved by the Board of Directors.
Financial instruments designated for hedge accounting were classified as cash flow hedge. The effective amount of the instrument’s gain or loss is recognized under “Other comprehensive income (expense)” and the ineffective amount under “Financial income (expense), net”, and the accumulated gains and losses are reclassified to profit and loss or to the balance sheet when the object is recognized, adjusting the item in which the hedged object was recorded.
In these hedge relationships, the main sources of ineffectiveness are the effect of the counterparties and the Company’s own credit risk on the fair value of the forward foreign exchange contracts, which is not reflected in the change in the fair value of the hedged cash flows attributable to the change in exchange rates; and changes in the timing of the hedged transactions.
The derivative financial instruments designated at the September 30, 2024, as hedge accounting, according to the cash flow method, to protect the operating results in relation to the price of commodities are:
Hedge accounting - Derivative instruments | | Risk factor | | Quantity | | | Notional | | | Fair value | |
Future contracts | | Commodities | | | 7,852 | | | | 273,017 | | | | 996 | |
Seara Alimentos also designates derivatives to hedge the fair value of debt instruments with floating interest rates through swaps of fixed interest rates, measured in accordance with fair value hedge accounting.
c3.1. Hedge accounting:
Below is shown the effects on income for the period, on other comprehensive income and on the balance sheet of derivative financial instruments contracted for hedging exchange rates, commodity prices and interest rates (cash flow and fair value hedges):
| | Seara Alimentos | |
Income statement: | | 2024 | | | 2023 | |
| | | | | | |
Cost of sales before hedge accounting adoption | | | (28,025,788 | ) | | | (29,170,133 | ) |
| | | | | | | | |
Derivatives operating income (loss) | | | 542 | | | | 137,088 | |
Currency | | | — | | | | 7,697 | |
Commodities | | | 542 | | | | 129,391 | |
Cost of sales with hedge accounting | | | (28,025,246 | ) | | | (29,033,045 | ) |
| | | | | | | | |
Financial income (expense), net excluding derivatives | | | (311,177 | ) | | | (97,587 | ) |
| | | | | | | | |
Derivatives financial income (expense), net | | | (591,681 | ) | | | (127,915 | ) |
Currency | | | (467,762 | ) | | | 50 | |
Commodities | | | (122,258 | ) | | | (120,800 | ) |
Interests | | | (1,661 | ) | | | (7,165 | ) |
Financial income (expense), net | | | (902,858 | ) | | | (225,502 | ) |
![](https://capedge.com/proxy/6-K/0001213900-24-098133/ex99-1_002.jpg)
![](https://capedge.com/proxy/6-K/0001213900-24-098133/ex99-1_001.jpg)
Notes to the condensed financial statements for the nine month period ended September 30, 2024 and 2023
(Expressed in thousands of Brazilian reais)
Below are the effects on other comprehensive income (expense), after the adoption of hedge accounting:
| | Seara Alimentos | |
Statements of other comprehensive income (expense): | | 2024 | | | 2023 | |
| | | | | | |
Financial instruments designated as hedge accounting: | | | 5,169 | | | | (24,978 | ) |
Currency | | | — | | | | 297 | |
Commodities | | | 5,169 | | | | (25,275 | ) |
Other comprehensive income | | | 7,830 | | | | 15,306 | |
Cash Flow Hedge Movement | | December 31, 2023 | | OCI | | | September 30, 2024 | |
Hedge accounting operations at Company Seara | | | (2,660 | ) | | 7,830 | | | | 5,170 | |
Deferred income tax on hedge accounting | | | 905 | | | (2,662 | ) | | | (1,757 | ) |
Total of other comprehensive income (expense) | | | (1,755 | ) | | 5,168 | | | | 3,413 | |
Below are the effects on the balance sheet, after the adoption of hedge accounting:
| | Seara Alimentos | |
| | September 30, 2024 | | | December 31, 2023 | |
Balance sheet: | | | | | | |
Derivative (liabilities)/assets | | | 996 | | | | — | |
Financial instruments designated as hedge accounting: | | | | | | | | |
Commodities | | | 996 | | | | — | |
| | | | | | | | |
Derivative (liabilities)/assets | | | 51,378 | | | | 21,656 | |
Financial instruments not designated as hedge accounting: | | | | | | | | |
Exchange | | | 51,378 | | | | 24,097 | |
Interests | | | — | | | | (2,441 | ) |
Other comprehensive income (expense) | | | 5,169 | | | | (2,660 | ) |
Currency | | | — | | | | 191 | |
Commodities | | | 5,169 | | | | (2,851 | ) |
Inventories | | | (3,946 | ) | | | 31,845 | |
Currency | | | — | | | | 660 | |
Commodities | | | (3,946 | ) | | | 31,185 | |
![](https://capedge.com/proxy/6-K/0001213900-24-098133/ex99-1_002.jpg)
![](https://capedge.com/proxy/6-K/0001213900-24-098133/ex99-1_001.jpg)
Notes to the condensed financial statements for the nine month period ended September 30, 2024 and 2023
(Expressed in thousands of Brazilian reais)
Open balance sheet position of derivative assets and liabilities: | | | | | | |
| | | | | | |
| | Seara Alimentos | |
| | September 30, 2024 | | | December 31, 2023 | |
Assets: | | | | | | |
Designated as hedge accounting | | | 996 | | | | — | |
Currency | | | 996 | | | | — | |
| | | | | | | | |
Not designated as hedge accounting | | | 51,378 | | | | 24,097 | |
Currency | | | 51,378 | | | | 24,097 | |
| | | | | | | | |
Current assets | | | 52,374 | | | | 24,097 | |
Non-current assets | | | — | | | | — | |
| | | | | | | | |
(Liabilities): | | | | | | | | |
Not designated as hedge accounting | | | — | | | | 2,441 | |
Interests | | | — | | | | 2,441 | |
Current liabilities | | | — | | | | 2,441 | |
c4. Position balance in commodities derivatives financial instruments of JBS USA:
| | JBS USA | |
EXPOSURE in Commodities | | September 30, 2024 | | | December 31, 2023 | |
OPERATIONAL | | | | | | |
Firm contracts of cattle purchase | | | 15,635,020 | | | | 15,639,117 | |
Subtotal | | | 15,635,020 | | | | 15,639,117 | |
DERIVATIVES | | | | | | | | |
Deliverable Forwards | | | (2,448,377 | ) | | | 1,883,895 | |
Subtotal | | | (2,448,377 | ) | | | 1,883,895 | |
NET EXPOSURE | | | 13,186,643 | | | | 17,523,012 | |
Sensitivity analysis:
| | | | Scenario (i) VaR 99% I.C. 1 day | | | Scenario (ii) Price variation - 25% | | | Scenario (iii) Price variation - 50% | |
| | | | | | | Effect on income | | | | | | Effect on income | | | | | | Effect on income | |
Exposure | | Risk | | Price | | | JBS USA | | | Price | | | JBS USA | | | Price | | | JBS USA | |
Operating | | Depreciation | | | (2.06 | )% | | | (321,300 | ) | | | (25.00 | )% | | | (3,908,755 | ) | | | (50.00 | )% | | | (7,817,510 | ) |
Derivatives | | Appreciation | | | (2.06 | )% | | | 50,314 | | | | (25.00 | )% | | | 612,094 | | | | (50.00 | )% | | | 1,224,188 | |
| | | | | | | | | (270,986 | ) | | | | | | | (3,296,661 | ) | | | | | | | (6,593,322 | ) |
Derivatives financial instruments breakdown:
| | | | | | Consolidated | |
| | | | | | September 30, 2024 | | | December 31, 2023 | |
Instrument | | Risk factor | | Nature | | Notional (USD) | | | Notional (R$) | | | Fair value | | | Notional (USD) | | | Notional (R$) | | | Fair value | |
Deliverable Forwards | | Commodities (Cattle) | | Short | | | (449,400 | ) | | | (2,448,377 | ) | | | (3,449 | ) | | | 389,130 | | | | 1,883,895 | | | | (9,595 | ) |
![](https://capedge.com/proxy/6-K/0001213900-24-098133/ex99-1_002.jpg)
![](https://capedge.com/proxy/6-K/0001213900-24-098133/ex99-1_001.jpg)
Notes to the condensed financial statements for the nine month period ended September 30, 2024 and 2023
(Expressed in thousands of Brazilian reais)
d. Liquidity risk
The table below shows the contractual obligation amounts from financial liabilities of the Company according to their maturities:
| | Company | |
| | September 30, 2024 | | | December 31, 2023 | |
| | Less than 1 year | | | Between 1 and 3 years | | | Between 4 and 5 years | | | More than 5 years | | | Total | | | Less than 1 year | | | Between 1 and 3 years | | | Between 4 and 5 years | | | More than 5 years | | | Total | |
Trade accounts payable and supply chain finance | | | 6,242,113 | | | | — | | | | — | | | | — | | | | 6,242,113 | | | | 5,934,371 | | | | — | | | | — | | | | — | | | | 5,934,371 | |
Loans and financing | | | 1,262,087 | | | | 17,932 | | | | 504,787 | | | | 5,927,453 | | | | 7,712,259 | | | | 1,297,393 | | | | 434,060 | | | | 1,020,575 | | | | 10,496,073 | | | | 13,248,101 | |
Estimated interest on loans and financing (1) | | | 110,610 | | | | 943,803 | | | | 811,686 | | | | 2,603,449 | | | | 4,469,548 | | | | 860,094 | | | | 788,465 | | | | 1,499,084 | | | | 3,092,861 | | | | 6,240,504 | |
Derivatives liabilities | | | 194,594 | | | | 210,244 | | | | — | | | | — | | | | 404,838 | | | | 42,513 | | | | — | | | | — | | | | — | | | | 42,513 | |
Payments of leases | | | 74,958 | | | | 105,990 | | | | 43,087 | | | | 1,825 | | | | 225,860 | | | | 53,037 | | | | 41,810 | | | | 38,596 | | | | 17,587 | | | | 151,030 | |
Other financial liabilities | | | 81,875 | | | | 298,750 | | | | — | | | | — | | | | 380,625 | | | | 72,680 | | | | 101,250 | | | | — | | | | 300,000 | | | | 473,930 | |
| | Consolidated | |
| | September 30, 2024 | | | December 31, 2023 | |
| | Less than 1 year | | | Between 1 and 3 years | | | Between 4 and 5 years | | | More than 5 years | | | Total | | | Less than 1 year | | | Between 1 and 3 years | | | Between 4 and 5 years | | | More than 5 years | | | Total | |
Trade accounts payable and supply chain finance | | | 31,603,180 | | | | — | | | | — | | | | — | | | | 31,603,180 | | | | 30,040,844 | | | | — | | | | — | | | | — | | | | 30,040,844 | |
Loans and financing | | | 10,121,300 | | | | 166,571 | | | | 14,602,648 | | | | 78,394,764 | | | | 103,285,283 | | | | 4,316,360 | | | | 828,968 | | | | 5,870,259 | | | | 85,806,238 | | | | 96,821,825 | |
Estimated interest on loans and financing (1) | | | 11,851,025 | | | | 4,630,988 | | | | 8,836,378 | | | | 35,812,594 | | | | 61,130,985 | | | | 6,598,186 | | | | 5,095,409 | | | | 9,247,444 | | | | 35,778,473 | | | | 56,719,512 | |
Derivatives liabilities | | | 553,372 | | | | 211,400 | | | | — | | | | — | | | | 764,772 | | | | 698,361 | | | | — | | | | — | | | | — | | | | 698,361 | |
Payments of leases | | | 1,886,162 | | | | 3,467,721 | | | | 1,131,253 | | | | 3,166,869 | | | | 9,652,005 | | | | 1,707,172 | | | | 1,420,650 | | | | 2,141,172 | | | | 3,644,939 | | | | 8,913,933 | |
Other financial liabilities | | | 81,875 | | | | 299,482 | | | | — | | | | 84 | | | | 381,441 | | | | 102,452 | | | | 101,250 | | | | — | | | | 300,000 | | | | 503,702 | |
| (1) | Includes interest on all loans and financing outstanding. Payments are estimated for variable rate debt based on effective interest rates at September 30, 2024 an December 31, 2023. Payments in foreign currencies are estimated using the September 30, 2024 and December 31, 2023 exchange rates. |
![](https://capedge.com/proxy/6-K/0001213900-24-098133/ex99-1_002.jpg)
![](https://capedge.com/proxy/6-K/0001213900-24-098133/ex99-1_001.jpg)
Notes to the condensed financial statements for the nine month period ended September 30, 2024 and 2023
(Expressed in thousands of Brazilian reais)
The Company has future commitment for purchase of grains and cattle whose balances at September 30, 2024 in the amount of R$343,333 (R$442,817 at December 31, 2023), in the Company and R$157.2 billion (R$172.4 billion at December 31, 2023), in the Consolidated.
The Company has securities pledged as collateral for derivative transactions with the commodities and futures whose balance at September 30, 2024 is R$125,788 (R$64,754 at December 31, 2023). This guarantee is larger than its collateral.
The indirect subsidiary JBS USA and its subsidiaries, has securities pledged as collateral for derivative transactions with the commodities and futures whose balance at September 30, 2024 is R$586,569 (R$325,989 at December 31, 2023). This guarantee is larger than its collateral.
Also, the direct subsidiary Seara Alimentos has securities pledged as collateral for derivative transactions with the commodities and futures whose balance at September 30, 2024 is R$200,017 (R$250,540 in 31 de dezembro de 2023). This guarantee is larger than its collateral.
The Company has a bank loan that contains a loan covenant. A future breach of covenant may require the Company to repay the loan earlier than indicated in the above table.
The interest payments on variable interest rate loans and bond issues in the table above reflect market forward interest rates at the reporting date and these amounts may change as market interest rates change. The future cash flows on contingent consideration and derivative instruments may be different from the amount in the above table as interest rates and exchange rates or the relevant conditions underlying the contingency change. Except for these financial liabilities, it is not expected that the cash flows included in the maturity analysis could occur significantly earlier, or at significantly different amounts.
e. Risks linked to climate change and the sustainability strategy
In view the Company’s operations, there is inherent exposure to risks related to climate change. Certain Company assets, which are mainly biological assets that can be measured at fair value, may be impacted by climate change and are considered in the preparation process of these interim financial statements.
For the six-month period ended June 30, 2024, Management considered as main risk the data and assumptions highlighted below:
(i) possible impacts on the determination of fair value in biological assets due to the effects of climate change, such as temperature rise, scarcity of water resources, may impact some assumptions used in accounting estimates related to the Company’s biological assets, as follows:
| ● | losses of biological assets due to heat waves and droughts which occur with greater frequency and intensity; |
| ● | reduction in the expected growth of our biological assets due to natural disasters, fires, pandemics or changes in rainfall patterns; and |
| ● | interruption in the production chain due to adverse weather events, causing power outages, fuel shortages, disruption of transportation channels, among other things. |
(ii) structural changes and their impacts on the business, such as:
| ● | regulatory and legal: regulation and legislation arising from Brazilian and/or international authorities that encourage the transition to a low-carbon economy and/or with greater biodiversity and that increase the risk of litigation and/or commercial restrictions related to the alleged contribution, even if indirect, for the intensification of climate change; |
| ● | reputational: related to customers’ perceptions and the society in general regarding the positive or negative contribution of an organization to a low carbon economy. |
![](https://capedge.com/proxy/6-K/0001213900-24-098133/ex99-1_002.jpg)
![](https://capedge.com/proxy/6-K/0001213900-24-098133/ex99-1_001.jpg)
Notes to the condensed financial statements for the nine month period ended September 30, 2024 and 2023
(Expressed in thousands of Brazilian reais)
27 Approval of the financial statements
The issuance of these individual and condensed interim financial statements was approved by the Board of Directors on November 13, 2024.
BOARD OF DIRECTORS
Chairman: | Jeremiah Alphonsus O’Callaghan |
Vice-Chairman: | José Batista Sobrinho |
Board Member: | Wesley Mendonça Batista |
Board Member: | Joesley Mendonça Batista |
Independent Board Member: | Alba Pettengill |
Independent Board Member: | Gelson Luiz Merisio |
Independent Board Member: | Cledorvino Belini |
Independent Board Member: | Francisco Turra |
Independent Board Member: | Carlos Hamilton Vasconcelos Araújo |
Independent Board Member: | Kátia Regina de Abreu Gomes |
Independent Board Member: | Paulo Bernardo Silva |
STATUTORY AUDIT COMMITTEE REPORT
The Statutory Audit Committee reviewed the individual and consolidated condensed interim financial statements for the nine month period ended September 30, 2024, at November 12, 2024. Based on the procedures performed, also considering KPMG Auditores Independentes Ltda. review report, as well as the information and clarifications received during the period, the Committee recommends that these documents are in a position to be considered by the Board of Directors.
STATUTORY AUDIT COMMITTEE
Chairman: | Carlos Hamilton Vasconcelos Araújo |
Committee Member: | Paulo Sérgio Cruz Dortas Matos |
Committee Member: | Gelson Luiz Merisio |
![](https://capedge.com/proxy/6-K/0001213900-24-098133/ex99-1_002.jpg)
![](https://capedge.com/proxy/6-K/0001213900-24-098133/ex99-1_001.jpg)
Notes to the condensed financial statements for the nine month period ended September 30, 2024 and 2023
(Expressed in thousands of Brazilian reais)
FISCAL COUNCIL REPORT
The Fiscal Council, in the use of its legal and statutory attributions, examined and discussed with the Administration the earnings release and the Company's individual and consolidated condensed interim financial statements including the proposal for the earning allocation for the nine month period ended September 30, 2024, at November 13, 2024, and validated these financial condensed interim financial statements approved by the Company's Board of Directors on this date.
Based on our review, the information and clarifications received during this period and considering KPMG Auditores Independentes Ltda. audit report on the individual and consolidated financial statements, without reservations, issued on this date, the Fiscal Council was not aware of any additional fact that would lead us to believe that the aforementioned financial statements do not reflect in all material respects the information contained therein and that are in a position to be disclosed by the Company.
FISCAL COUNCIL
Chairman: | Adrian Lima da Hora |
Council Member: | Demetrius Nichele Macei |
Council Member: | José Paulo da Silva Filho |
Council Member: | Orlando Octávio de Freitas Júnior |
Council Member: | Patrícia da Silva Barros |
STATEMENT OF OFFICERS ON THE FINANCIAL STATEMENTS AND ON THE INDEPENDENT AUDITORS REPORT
The Company's Officers declare at November 13, 2024, for the purposes of Article 25, paragraph 1, item V and VI of CVM Instruction No. 480 of December 7, 2009, that:
| (i) | They reviewed, discussed and agreed with the independent auditors report on the individual and consolidated condensed interim financial statements for the nine month period ended September 30, 2024, and |
| (ii) | They reviewed, discussed and agreed with the condensed interim financial statements for the nine month period ended September 30, 2024. |
STATUTORY BOARD
Global Chief Executive Officer: | Gilberto Tomazoni |
Administrative and Control Officer: | Eliseo Santiago Perez Fernandez |
Chief Financial Officer: | Guilherme Perboyre Cavalcanti |
Officer: | Jeremiah Alphonsus O’Callaghan |
Global Chief Operating Officer: | Wesley Mendonça Batista Filho |
Accounting Director: | Agnaldo dos Santos Moreira Jr. (CRC SP: 244207/O-4) |
* * * * *
![](https://capedge.com/proxy/6-K/0001213900-24-098133/ex99-1_002.jpg)
62