株探米国株
英語
エドガーで原本を確認する
6-K 1 tm2328903d2_6k.htm FORM 6-K

 

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, DC 20549

 

 

 

FORM 6-K

 

 

 

REPORT OF FOREIGN PRIVATE ISSUER

PURSUANT TO RULE 13a-16 OR 15d-16

UNDER THE SECURITIES EXCHANGE ACT OF 1934

 

For the month of October, 2023.

 

Commission File Number 001-38755

 

 

 

Suzano S.A.

(Exact name of registrant as specified in its charter)

 

 

 

SUZANO INC.

(Translation of Registrant’s Name into English)

 

Av. Professor Magalhaes Neto, 1,752

10th Floor, Rooms 1010 and 1011

Salvador, Brazil 41 810-012

(Address of principal executive office)

 

 

 

Indicate by check mark whether the registrant files or will file annual reports under cover of Form 20-F or Form 40-F.

 

Form 20-F x Form 40-F o

 

Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(1): o

 

Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(7): o Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

 

 

 

 


 

Enclosures:

 

Exhibit 99.1 – Earnings Release for Third Quarter 2023.

 

2


 

SIGNATURE

 

 

Date: October 26, 2023

 

    SUZANO S.A.
     
  By: /s/ Marcelo Feriozzi Bacci
  Name: Marcelo Feriozzi Bacci
  Title: Chief Financial and Investor Relations Officer

 

3

EX-99.1 2 tm2328903d2_ex99-1.htm EXHIBIT 99.1

 

Exhibit 99.1

 

 

EBITDA of R$3.7 billion

With a new drop, cash cost reaches a lower level than in 3Q22

 

São Paulo, October 26, 2023. Suzano S.A. (B3:SUZB5 | NYSE: SUZ), one of the world’s largest integrated pulp and paper producers, announces today its consolidated results for the third quarter of 2023 (3Q23).

 

HIGHLIGHTS

 

· Pulp sales of 2,486 thousand tons (-11% vs. 3Q22).

 

· Paper sales1 of 331 thousand tons (stable vs. 3Q22).

 

· Adjusted EBITDA2 and Operating cash generation3: R$3.7 billion and R$1.9 billion, respectively.

 

· Adjusted EBITDA2/ton from pulp of R$1,172/ton (-57% vs. 3Q22).

 

· Adjusted EBITDA2/ton from paper of R$2,366/ton (-16% vs. 3Q22).

 

· Average net pulp price in export market: US$547/ton (-33% vs. 3Q22).

 

· Average net paper price1 of R$7,085/ton (+3% vs. 3Q22).

 

· Pulp cash cost ex-downtime of R$861/ton (-2% vs. 3Q22).

 

· Leverage of 2.7 times in USD and 2.6 times in BRL.

 

· Cerrado Project completes 78% of physical progress and 68% of financial progress.

 

Financial Data (R$ million)   3Q23     2Q23     ΔQ-o-Q     3Q22     ΔY-o-Y     LTM 3Q23  
Net Revenue     8,948       9,160       -2 %     14,199       -37 %     43,754  
Adjusted EBITDA2     3,695       3,919       -6 %     8,596       -57 %     21,944  
Adjusted EBITDA Margin2     41 %     43 %     -2 p.p.       61 %     -20 p.p.       50 %
Net Financial Result     (3,494 )     4,536       -       (1,527 )     -       5,511  
Net Income     (729 )     5,078       -       5,448       -       17,051  
Operating Cash Generation3     1,904       2,203       -14 %     7,155       -73 %     15,259  
Net Debt/ Adjusted EBITDA2 (x) (R$)     2.6 x     2.0 x     0.6 x     2.2 x     0.4 x     2.6 x
Net Debt/ Adjusted EBITDA2 (x) (US$)     2.7 x     2.2 x     0.5 x     2.1 x     0.6 x     2.7 x

 

Operational Data ('000 tons)   3Q23     2Q23     ΔQ-o-Q     3Q22     ΔY-o-Y     LTM 3Q23  
Sales     2,817       2,807       0 %     3,128       -10 %     11,457  
Pulp     2,486       2,513       -1 %     2,797       -11 %     10,213  
Paper1     331       294       12 %     331       0 %     1,243  

 

1Considers the results of the Consumer Goods Unit (tissue). | 2Excluding non-recurring items. | 3Considers Adjusted EBITDA less sustaining capex (cash basis).

 

 


 

 

 

 

The consolidated quarterly financial information was prepared in accordance with the standards set by the Securities and Exchange Commission of Brazil (CVM) and the Accounting Pronouncements Committee (CPC) and complies with the International Financial Reporting Standards (IFRS) issued by the International Accounting Standards Board (IASB). The operating and financial information is presented on a consolidated basis and in Brazilian real (R$). Note that figures may present discrepancies due to rounding.

 

CONTENTS

     
EXECUTIVE SUMMARY   3
     
PULP BUSINESS PERFORMANCE   4
PULP SALES VOLUME AND REVENUE   4
PULP CASH COST   6
PULP SEGMENT EBITDA   8
OPERATING CASH FLOW FROM THE PULP SEGMENT   10
     
PAPER BUSINESS PERFORMANCE   11
PAPER SALES VOLUME AND REVENUE   11
PAPER SEGMENT EBITDA   14
OPERATING CASH FLOW FROM THE PAPER SEGMENT   15
     
FINANCIAL PERFORMANCE   16
NET REVENUE   16
CALENDAR OF SCHEDULED MAINTENANCE DOWNTIMES   17
COST OF GOODS SOLD (COGS)   17
SELLING EXPENSES   18
GENERAL AND ADMINISTRATIVE EXPENSES   19
ADJUSTED EBITDA   19
FINANCIAL RESULT   20
DERIVATIVE OPERATIONS   22
NET INCOME (LOSS)   27
DEBT   27
CAPEX   31
CERRADO PROJECT   32
OPERATING CASH GENERATION   32
FREE CASH FLOW   33
EVOLUTION OF NET DEBT   34
ESG   34
TOTAL OPERATIONAL EXPENDITURE - PULP   34
     
CAPITAL MARKETS   34
     
FIXED INCOME   36
     
RATINGS   37
     
UPCOMING EVENTS   37
     
APPENDICES   38
APPENDIX 1 – Operating Data   38
APPENDIX 2 – Consolidated Statement of Income and Goodwill Amortization   40
APPENDIX 3 – Consolidated Balance Sheet   41
APPENDIX 4 – Consolidated Statement of Cash Flow   43
APPENDIX 5 – EBITDA   44
APPENDIX 6 – Segmented Income Statement   45
Forward-Looking Statements   46

Page 2 of 46


 

 

EXECUTIVE SUMMARY

 

Despite the drop in average net pulp price, the third quarter of 2023 was marked by improved market sentiment, mainly due to the significant growth in demand in China. The evolution of fundamentals sustained a sequence of price increases which, however, are not yet fully reflected in the 3Q23 results. In this context, lower prices combined with practically stable volumes led to the reduction in adjusted EBITDA in this segment. Cash cost of production excluding scheduled maintenance downtime decreased once again, mainly due to lower consumption and lower input prices. The paper business unit posted resilient results in the domestic market; however, the decline in export market prices was the main reason for the decline in EBITDA per ton during the period. Consolidated adjusted EBITDA in the quarter came to R$3.7 billion, while operating cash flow reached R$1.9 billion.

 

As for financial management, net debt in USD increased slightly to US$11.5 billion, mainly due to the largest investment cycle in the company’s history aimed at generating significant and sustainable value in the long term. Leverage in USD stood at 2.7 times, mainly due to the decrease in Adjusted EBITDA in the last 12 months. The foreign exchange hedging policy continued to play its part, bringing in a positive cash inflow of R$0.7 billion.

 

Continuing the advances made in its strategy, within the context of the “Being an important player in pulp through solid projects” and “Be best in class in the total pulp cost vision” avenues, the physical progress of Cerrado Project remains as expected, reaching 78%, while financial progress was 68%. The company expects the project to go operational by June 2024, as announced earlier.

 

As part of its ambition to the “Be best in class in the total pulp cost vision”, the Company announced the construction of a new biomass boiler at its pulp mill in Aracruz to replace the current boiler, at an estimated investment of R$520 million. The new biomass boiler should go operational in foruth quarter of 2025.

 

Also, in line with the strategic avenue “Maintain relevance in pulp through good projects”, Suzano announced investments of R$490 million to produce fluff pulp from eucalyptus wood (Eucafluff®), with nominal production capacity of 340 tons a year. The investment represents the conversion of a pulp drying machine at the Limeira unit, which will give the company full flexibility in producing pulp for paper or fluff after the investment is concluded in 4Q25.

 

Finally, in line with its strategic avenue of “Advance in the links of the chain”, complementing the Notice to the Market disclosed on 06/30/2022, the Company announced the construction of a mill in the municipality of Aracruz, Espírito Santo, for the production of tissue paper and for conversion into toilet paper and paper towel. The mill, with annual production capacity of 60 thousand tons, received total investments estimated at R$650 million and is slated to go operational in 1Q26. Suzano plans to use the balance of ICMS credits it has in the state in the investments, which should reduce the estimated net disbursement to R$130 million.

 

Page 3 of 46


 

 

PULP BUSINESS PERFORMANCE

 

PULP SALES VOLUME AND REVENUE

 

In 3Q23, the sentiment in the hardwood pulp market improved gradually, especially in China, due to the growth in demand for paper, the purchase of pulp by integrated producers and restocking by buyers.

 

During the period, China also witnessed a brisk pace of production of sanitary paper, driven by solid domestic demand, such as increased “away from home” consumption, growth of online sales channels, higher exports and supply of pulp required for the start-up of new paper machines. The paperboard segment also registered a brisk pace of production in the quarter, despite the increase in capacities throughout the year. Production of printing & writing paper, especially uncoated paper, grew on the back of stronger demand resulting from the rebound in economic activity. Added to this, prices increased in almost all lines of paper products during the quarter, further underlining the positive signals from the Chinese market.

 

In August, Europe witnessed an uptick in orders for printing & writing and special papers, and the signs of destocking coming to an end across the chain, which gradually helped reverse the scenario across the region. Nevertheless, due to high inventory levels at the start of the quarter and the challenging macroeconomic situation in the region, local prices declined sharply early in the quarter but changed course since September. Production of sanitary paper remained at healthy levels in both Europe and the U.S. markets during the quarter.

 

Since market prices remained below costs for high-cost hardwood pulp producers, unscheduled downtimes continued. Average PIX/FOEX prices of hardwood pulp in the quarter increased 3% in China but decreased 24% in Europe compared to 2Q23. The price difference between softwood and hardwood fibers was USD133/t in China and USD339/t in Europe (a record), which fueled the migration of consumption between the fibers.

 

Suzano's pulp sales remained practically stable in relation to the previous quarter due to restricted production volumes, as disclosed in the Material Fact notice of June 2, 2023, and to low inventory levels, which totaled 2,486 thousand tons, down 1% from 2Q23 and 11% from 3Q22.

 

Page 4 of 46


 

 

 

Average net price in USD of pulp sold by Suzano was US$544/t, decreasing 5% from 2Q23 and 33% from 3Q22. In the export market, average net price charged by the Company was US$547/t, down 3% and 33%, respectively, in the same comparison basis. Average net price in BRL was R$2,657/ton in 3Q23, down 6% from 2Q23, due to price scenario in China and Europe, and the decline in average USD against average BRL (-1%). Compared to 3Q22, the 38% decrease was mainly due to lower net average price in USD during the period.

 

 

 

Net revenue from pulp decreased 7% from 2Q23, due to the lower net average price in USD (-5%), the decline in average USD against average BRL (-1%) and lower sales volume in the period (-1%). Compared to 3Q22, revenue decreased 45% due to lower net average price in USD (-33%), lower sales volume (-11%) and the decline in average USD against average BRL (-7%).

 

Page 5 of 46


 

 

 

 

PULP CASH COST

 

 

 

Cash cost excluding downtime in 3Q23 stood at R$861/t, decreasing 6% from 2Q23, due to: i) the lower consumption of inputs (especially natural gas and chlorine dioxide) as a result of greater operational efficiency of mills and the start of benefits reaped from the higher energy efficiency project at the Jacareí mill; ii) lower chemical prices (especially of caustic soda caused by lower international prices - HIS); iii) lower fixed costs, mainly due to lesser maintenance expenses resulting from fewer scheduled downtimes during the period; and iv) the weakening of average USD versus average BRL (-1%).

 

Page 6 of 46


 

 

Wood costs remained practically stable. The bigger average supply radius, supply mix effect and price increases by suppliers were almost fully offset by lower specific consumption and better operational performance in the harvesting and transportation activities.

 

 

 

1Excludes the impact of maintenance and administrative downtimes.

 

Cash cost excluding downtime in 3Q23 was 2% lower than in 3Q22, due to: i) lower prices of inputs, especially energy (lower natural gas prices due to the decline in Brent prices) and lower chemical prices (especially of caustic soda due to lower international prices (IHS)); ii) the lower consumption of inputs (especially natural gas and chlorine dioxide) as a result of greater operational efficiency of mills and the start of benefits reaped from the higher energy efficiency project at the Jacareí mill; and iii) the decline in average USD versus BRL (-7%).

 

The positive effects on cash cost were partially offset by: i) higher fixed costs resulting from lower dilution on account of higher labor costs, higher expenditure on maintenance (related to more frequent scheduled downtimes at Três Lagoas and Mucuri) and lower production volume; ii) higher wood costs resulting from adjustments in labor and third-party agreements, which affected both harvest and logistics, higher average supply radius and the supply mix effect, all of which were partially offset by lower costs with diesel during the period; and iii) lower revenue from utilities due to lower export volume, in turn, caused by lower production volume.

 

Page 7 of 46


 

 

 

 

1Excludes the impact of maintenance and administrative downtimes.

 

 

 

1Based on cash cost excluding downtimes. Excludes energy sales.

 

PULP SEGMENT EBITDA

 

Pulp Segment   3Q23     2Q23     ΔQ-o-Q     3Q22     ΔY-o-Y       LTM 3Q23  
Adjusted EBITDA (R$ million)1     2,912       3,190       -9 %     7,665       -62 %     18,712  
Sales volume (k ton)     2,486       2,513       -1 %     2,797       -11 %     10,213  
Pulp adjusted1 EBITDA (R$/ton)     1,172       1,269       -8 %     2,741       -57 %     1,832  

 

1Excludes non-recurring items.

 

Page 8 of 46


 

 

Adjusted EBITDA from pulp decreased 9% from 2Q23 due to: i) the lower net pulp price in USD (-5%); ii) the decline in average USD against average BRL (-1%); and iii) lower sales volume in the period (-1%). These factors were partially offset by lower COGS cash basis (-6%), mainly due to lower cash cost of production excluding downtimes, as explained earlier. The 8% decline in adjusted EBITDA per ton is explained by the same factors, except the volume effect.

 

Compared to 3Q22, the 62% decrease in Adjusted EBITDA from pulp reflects: i) the lower net pulp price in USD (-33%); ii) lower sales volume (-11%); and iii) the decline in average USD against average BRL (-7%). These factors were marginally offset by lower cash cost of production. Adjusted EBITDA per ton fell 57% due to the same factors, ex-volumes.

 

 

1Excludes non-recurring items.

 

 

Page 9 of 46


 

 

OPERATING CASH FLOW FROM THE PULP SEGMENT

 

Pulp Segment
(R$ million)
  3Q23     2Q23     Δ Q-o-Q     3Q22     Δ Y-o-Y     LTM 3Q23  
Adjusted EBITDA1     2,912       3,190       -9 %     7,665       -62 %     18,712  
Maintenance Capex2     (1,612 )     (1,547 )     4 %     (1,314 )     23 %     (6,051 )
Operating Cash Flow     1,301       1,642       -21 %     6,351       -80 %     12,661  

 

1Excludes non-recurring items.

2Cash basis.

 

Operating cash flow per ton in the pulp segment was 20% lower than in 2Q23 and 77% lower than in 3Q22, due to lower EBITDA per ton and higher sustaining capex per ton.

 

 

 

Page 10 of 46


 

 

PAPER BUSINESS PERFORMANCE

 

The following data and analyses incorporate the joint results of the consumer goods and paper businesses (tissue).

 

PAPER SALES VOLUME AND REVENUE

 

According to data published by Brazil's Forestry Industry Association (IBÁ), demand for printing & writing paper in Brazil, including imports, decreased 14% in the first two months of 3Q23 compared to the same period last year. Considering the first eight months of the year, domestic demand for printing & writing paper decreased 11% from the same period in 2022.

 

The impact of the drop in domestic demand remains concentrated in coated paper destined for the promotional segment, which is still affected by the decline in inventories and continued changes in consumption patterns driven by digitalization. As for uncoated paper lines, which account for the bulk of Suzano's sales volume, demand has been more resilient, only decreasing slightly year on year as a result of seasonal and inventory adjustments.

 

Across the international markets, demand for printing & writing paper was affected by inventory adjustments across the chain and by macroeconomic uncertainties, which restrict economic activity. In this context, the coated paper segment is the worst affected, especially in the U.S. and Western European markets, where digitalization is in a more advanced stage. In Latin America (excluding Brazil), demand continues to perform better than in mature markets, especially in the uncoated paper, as well as school and office stationery (cut size paper) segments.

 

Demand for paperboard in Brazil, Suzano’s flagship market for this product line, declined 4% in the first two months of 3Q23 compared to the same period last year, reflecting inventory adjustments across the chain, while demand for packaging remained stable during the period.

 

Consolidating the market segments mentioned above (paper market accessible to Suzano), domestic sales fell 11% in the first two months of 3Q23 compared to 3Q22. Despite a more challenging scenario, Suzano has been ramping up initiatives aimed at delivering solid results: through a unique go-to-market model and by advancing on its strategy of acquiring new customers. At the end of 3Q23, the Company achieved a record 45,000 active clients in the last 12 months. Furthermore, we continue to push ahead with our digital transformation initiatives and invest in our portfolio of innovative products intended for the packaging and substitute for single-use plastic segments

 

With the acquisition of Kimberly Clark's tissue business in Brazil, the consumer goods segment will account for a bigger share of the paper business results starting from 3Q23.

 

Page 11 of 46


 

 

Suzano’s paper sales (printing & writing, paperboard and tissue) in the domestic market totaled 235 thousand tons in 3Q23, up 12% from the previous quarter, due to new volumes as a result of the acquisition of Kimberly Clark’s tissue business in Brazil and to the increase in paperboard sales, partially offset by the drop in priting & writing paper sales volume. Compared to 3Q22, the 3% decrease follows the market decline associated with a restocking strategy, despite higher sales in the consumer goods business.

 

Export paper sales totaled 96 thousand tons, up 14% and 9%, respectively, from 2Q23 and 3Q22, accounting for 29% of total sales volume in 3Q23. The greater volume of exports in comparison with both periods is due to the commercial strategy of allocating volumes between external and internal markets.

 

 

 

1Includes the Consumer Goods Unit.

 

Average net price increased 1% from the previous quarter, due to the allocation strategy among markets and segments, despite less favorable market conditions, in addition to the effect of the acquisition of Kimberly Clark’s tissue business in Brazil. Compared to 3Q22, the 3% increase was due to paperboard and tissue price increases in the period, which was influenced by the effect of the acquisition of tissue business mentioned earlier.

 

Page 12 of 46


 

  

 

 

Net revenue from paper sales amounted to R$2,343 million, up 14% from 2Q23, mainly reflecting the higher volume (+12%) and higher net average price in the domestic market (+7%), partially offset by the 13% decrease in net sales price in the export market. Compared to 3Q22, the increase of 3% was due to price increases in the domestic market (+17%), partially offset by lower revenue in the export market (-27%).

 

 

 

1Includes the Consumer Goods Unit.

 

Page 13 of 46


 

 

PAPER SEGMENT EBITDA

 

Paper Segment   3Q23     2Q23     Δ Q-o-Q     3Q22     Δ Y-o-Y     LTM 3Q23  
Adjusted EBITDA (R$ million) 1     783       729       7 %     931       -16 %     3,231  
Sales volume (k ton)     331       294       12 %     331       0 %     1,243  
Paper adjusted1 EBITDA (R$/ton)     2,366       2,481       -5 %     2,812       -16 %     2,599  

 

1Excludes non-recurring items.

 

Adjusted EBITDA from paper increased 7% from 2Q23, mainly due to net revenue growth driven by higher sales volume (+12%) and higher net average price (+1%), though partially offset mainly by higher SG&A (variable compensation and due to incorporation of expenses with the acquisition of Kimberly Clark’s tissue business in Brazil). Adjusted EBITDA per ton decreased 5%, mainly due to higher SG&A expenses, partially offset by the price effect.

 

Compared to 3Q22, despite increased volumes and better prices (+3%), the 16% decrease was caused by higher SG&A expenses, depreciation of the average USD against the BRL (7%) and higher cash COGS. The decrease in adjusted EBITDA per ton is explained by the same factors.

 

 

 

Page 14 of 46


 

 

 

 

OPERATING CASH FLOW FROM THE PAPER SEGMENT

 

Paper Segment
(R$ million)
  3Q23     2Q23     Δ Q-o-Q     3Q22     Δ Y-o-Y     LTM 3Q23  
Adjusted EBITDA1     783       729       7 %     931       -16 %     3,231  
Maintenance Capex2     (187 )     (169 )     11 %     (128 )     47 %     (641 )
Operating Cash Flow     595       560       6 %     803       -26 %     2,590  

 

1Excludes non-recurring items.

2Cash basis.

 

Operating cash flow per ton from the paper segment was R$1,800/t in 3Q23, down 6% from 2Q23, due to lower EBITDA per ton. Compared to the same period in 2022, the decrease of 26% was due to lower EBITDA per ton and higher sustaining capex per ton.

 

 

 

Page 15 of 46


 

 

FINANCIAL PERFORMANCE

 

NET REVENUE

 

Suzano’s net revenue in 3Q23 was R$8,948 million, 75% of which came from exports (vs. 77% in 2Q23 and 84% in 3Q22). In relation to 2Q23, net revenue decreased 2%, due to lower net average pulp price in USD (-5%) and the decline in average USD against average BRL (-1%). These effects were partially offset by higher paper sales volume in the period (+12%). The 37% decrease in consolidated net revenue compared to 3Q22 is mainly explained by: i) lower average net pulp price in USD (-33%); ii) lower sales volume in the period (-10%); and iii) the decline in average USD against average BRL (-7%). These effects were partially offset by better paper prices in the domestic market (+17%).

 

 

 

1Does not include Portocel service revenue.

 

Page 16 of 46


 

 

CALENDAR OF SCHEDULED MAINTENANCE DOWNTIMES

 

Mill – Pulp capacity 2022 2023 2024
1Q22 2Q22 3Q22 4Q22 1Q23 2Q23 3Q23 4Q23 1Q24 2Q24 3Q24 4Q24
Aracruz - Mill A (ES) – 590 kt No downtime                    
Aracruz - Mill B (ES) – 830 kt             No downtime        
Aracruz - Mill C (ES) – 920 kt         No downtime        
Imperatriz (MA)1 – 1,650 kt                        
Jacareí (SP) – 1,100 kt                        
Limeira (SP)2 – 690 kt                        
Mucuri - Mill 1 (BA)2 – 600 kt                 No downtime
Mucuri - Mill 2 (BA) – 1,130 kt No downtime                
Suzano (SP)1 – 520 kt No downtime                
Três Lagoas - Mill 1 (MS) – 1,300 kt                 No downtime
Três Lagoas - Mill 2 (MS) – 1,950 kt                 No downtime
Veracel (BA)2 – 560 kt No downtime                

 

1Includes integrated capacities and fluff.

2Veracel is a joint operation between Suzano (50%) and Stora Enso (50%) with total annual capacity of 1,120 thousand tons.

 

COST OF GOODS SOLD (COGS)

 

COGS (R$ million)   3Q23     2Q23     Δ Q-o-Q     3Q22     Δ Y-o-Y     LTM 3Q23  
COGS (Income statement)     6,104       6,228       -2 %     6,473       -6 %     25,094  
(-) Depreciation, depletion and amortization     1,670       1,624       3 %     1,640       2 %     6,493  
Cash COGS     4,434       4,604       -4 %     4,833       -8 %     18,601  
Sales volume     2,817       2,807       0 %     3,128       -10 %     11,457  
Cash COGS/ton (R$/ton)     1,574       1,640       -4 %     1,545       2 %     1,624  

 

Cash COGS in 3Q23 totaled R$4,434 million, or R$1,574/ton. Compared to 2Q23, cash COGS decreased 4% mainly due to the lower cost of production excluding downtimes, lower logistics costs (lower pulp sales, lower fuel costs and mix effect) and lower impact of scheduled maintenance downtimes. On a per-ton basis, the 4% reduction is explained by the same factors mentioned earlier.

 

Compared to 3Q22, cash COGS decreased 8%, chiefly due to lower sales volume and the decline in average USD against the BRL (7%), partially offset by a greater impact of scheduled maintenance downtimes and inventory turnover effect. In relation to the same period last year, cash COGS per ton increased 2% due to the same factors, except for the volume factor.

 

Page 17 of 46


 

 

SELLING EXPENSES

 

Selling Expenses (R$ million)   3Q23     2Q23     Δ Q-o-Q     3Q22     Δ Y-o-Y     LTM 3Q23  
Selling expenses (Income Statement)     654       627       4 %     625       5 %     2,545  
(-) Depreciation, depletion and amortization1     238       238       0 %     238       0 %     952  
Cash selling expenses     416       389       7 %     387       7 %     1,593  
Sales volume     2,817       2,807       0 %     3,128       -10 %     11,457  
Cash selling expenses/ton (R$/ton)     148       139       6 %     124       19 %     139  

 

Cash selling expenses increased 7% from 2Q23, mainly due to higher spending with the acquisition of Kimberly Clark’s tissue business in Brazil, which increased personnel, third-party services and other expenses. Cash selling expenses per ton increased 6% due to higher costs, as mentioned earlier.

 

In relation to 3Q22, the 7% increase in cash selling expenses is also explained by the acquisition of Kimberly Clark’s tissue business in Brazil, higher allowance for loan losses and higher spending on labor and third-party services (IT, insurance, consulting and others). These effects were partially offset by the drop in average USD versus BRL (7%) and higher sales volume. Cash selling expenses per ton increased 19%, due to the factors mentioned above.

 

Page 18 of 46


 

 

GENERAL AND ADMINISTRATIVE EXPENSES

 

General and Administrative
Expenses (R$ million)
  3Q23     2Q23     Δ Q-o-Q     3Q22     Δ Y-o-Y     LTM 3Q23  
General and Administrative Expenses     491       427       15 %     393       25 %     1,924  
(-) Depreciation, depletion and amortization1     30       28       7 %     25       22 %     111  
Cash general and administrative expenses     461       399       15 %     368       25 %     1,814  
Sales volume     2,817       2,807       0 %     3,128       -10 %     11,457  
Cash general and administrative expenses/t (R$/ton)     164       142       15 %     118       39 %     158  

 

Compared to 2Q23, the 15% increase in cash general and administrative expenses is mainly due to higher personnel expenses (variable compensation) and incorporation of expenses with the acquisition of Kimberly Clark’s tissue business in Brazil. On a per-ton basis, these expenses increased 15% due to the same factors.

 

Compared to 3Q22, cash general and administrative expenses increased 25%, mainly due to higher personnel expenses (variable compensation and labor) and incorporation of expenses with the acquisition of Kimberly Clark’s tissue business in Brazil. On a per-ton basis, the 39% increase is explained by the same factors.

 

Other operating income (expenses) was an expense of R$10 million in 3Q23, compared to an income of R$1,205 million in 2Q23 and an expense of R$19 million in 3Q22. The variation in relation to 2Q23 is mainly due to the absence of the updated fair value of biological assets (which happens in the second and fourth quarters of each year). Compared to 3Q22, the variation is mainly explained by several less significant events.

 

ADJUSTED EBITDA

 

Consolidated   3Q23     2Q23     Δ Q-o-Q     3Q22     Δ Y-o-Y     LTM 3Q23  
Adjusted EBITDA (R$ million)1     3,695       3,919       -6 %     8,596       -57 %     21,944  
Adjusted EBITDA1 Margin     41 %     43 %     -2 p.p.       61 %     -20 p.p.       50 %
Sales Volume (k ton)     2,817       2,807       0 %     3,128       -10 %     11,457  
Adjusted EBITDA1/ton (R$/ton)     1,312       1,396       -6 %     2,748       -52 %     1,915  

 

1Excludes non-recurring items.

 

Adjusted EBITDA in 3Q23 decreased 6% in relation to 2Q23, due to: i) the lower average net pulp price in USD (-5%); ii) higher SG&A expenses (+9%), mainly explained by higher administrative expenses resulting from the increase in personnel expenses (variable compensation) and the incorporation of expenses with the acquisition of Kimberly Clark’s tissue business in Brazil; and iii) the decline in average USD against average BRL (-1%). These effects were marginally offset by lower cash COGS (-2%), as explained above and and slight increase in volumes. Adjusted EBITDA per ton decreased 6% due to the same factors explained above, excluding volumes.

 

Page 19 of 46


 

 

In relation to 3Q22, Adjusted EBITDA decreased 57% due to: i) the lower average net pulp price in USD (-33%); ii) lower sales volume (-10%); iii) the decline in average USD against average BRL (-7%); and iv) higher SG&A expenses (+12%), mainly explained by higher administrative expenses resulting from the increase in personnel expenses (variable compensation) and incorporation of expenses with the acquisition of Kimberly Clark’s tissue business in Brazil, as explained earlier. Adjusted EBITDA per ton decreased 52% due to the same factors, excluding volume.

 

FINANCIAL RESULT

 

Financial Result
(R$ million)
  3Q23     2Q23     Δ Q-o-Q     3Q22     Δ Y-o-Y     LTM 3Q23  
Financial Expenses     (1,176 )     (1,149 )     2 %     (1,216 )     -3 %     (4,674 )
Interest on loans and financing
(local currency)
    (371 )     (359 )     3 %     (359 )     3 %     (1,426 )
Interest on loans and financing
(foreign currency)
    (857 )     (797 )     8 %     (692 )     24 %     (3,217 )
Capitalized interest1     305       278       10 %     97       -       970  
Other financial expenses     (253 )     (270 )     -7 %     (263 )     -4 %     (1,001 )
Financial Income     426       404       5 %     270       58 %     1,561  
Interest on financial investments     419       407       3 %     229       84 %     1,389  
Other financial income     6       (3 )     -       41       -85 %     171  
Monetary and Exchange Variations     (1,880 )     2,377       -       (1,470 )     28 %     3,339  
Foreign exchange variations
(Debt)
    (2,381 )     3,032       -       (2,026 )     18 %     4,324  
Other foreign exchange
variations
    501       (656 )     -       555       -10 %     (984 )
Derivative income (loss), net2     (864 )     2,904       -       890       -       5,286  
Operating Cash flow hedge     (440 )     1,466       -       139       -       2,796  

Cash flow - Cerrado project

hedge

    (249 )     298       -       44       -       662  
Debt hedge     (225 )     974       -       609       -       1,633  
Others3     49       166       -70 %     97       -49 %     195  
Net Financial Result     (3,494 )     4,536       -       (1,527 )     129 %     5,511  

 

1Capitalized interest related to work in progress.

2Variation in mark-to-market adjustment (3Q23: R$1,676 million | 2Q23: R$3,261 million), plus adjustments paid and received (3Q23: = R$720 million).

3Includes commodity hedge and embedded derivatives.

 

Page 20 of 46


 

 

Financial expenses were 2% higher than in 2Q23, mainly due to the increase in interest expenses in foreign currency, mainly due to the decline in closing BRL against USD. In addition, there was an increase in interest in local currency due to the issuance of debentures as per Notice to the Market released on 06/29 and 09/18. These effects were partially offset by the increase in capitalized interest (linked to the progress of the Cerrado Project) and decline on other financial expenses (lower tax charges (IOF) arising from financial transactions). Compared to 3Q22, financial expenses decreased 3%, mainly due to the increase in capitalized interest, partially offset mainly by the increase in interest expenses in foreign currency resulting from the increase in the SOFR interest rate (3Q23: 5.24% p.a. | 3Q22: 2.15% p.a. - average reference).

 

Financial income grew 5% in relation to 2Q23, partially due to the increase in interest on financial investments, mainly explained by the increase in the U.S. interest rate (3Q23: 5.24% p.a. | 2Q23: 4.97% p.a. – average reference). Compared to 3Q22, the 58% increase was mainly caused by higher U.S. interest rate (3Q23: 5.24% p.a. | 3Q22: 2.15% p.a. – average reference).

 

Inflation adjustment and exchange variation had a negative impact of R$1,880 million on the Company’s financial result due to the 4% drop in BRL against USD at the close of 3Q23, which affected foreign currency debt by US$2,381 million (US$12,531 million at the end of 3Q23). This effect was partially offset by the positive result of exchange variation on other balance sheet items in foreign currency (R$501 million), notably the impact on the Company’s cash position (56% in USD at the end of 3Q23). Note that the accounting impact of exchange variation on foreign currency debt has a cash impact only on the respective maturities.

 

Derivative operations resulted in a loss of R$864 million in 3Q23, due to the negative impact of weaker BRL and the increase in IPCA coupon, despite the positive impact of the fixed, coupon and SOFR rate curves on debt hedge and cash flow transactions. The mark-to-market adjustment of derivative instruments on September 30, 2023, generated an income of R$1,676 million, compared to an income of R$3,261 million on June 30, 2023, down R$1,585 million. Note that the impact of BRL depreciation on the derivatives portfolio generates a cash impact only upon the respective maturities. The net effect on cash, which refers to the maturity of derivative operations in the third quarter, was a positive R$720 million (R$58 million expense from debt hedge, R$756 million gain from cash flow hedge and R$22 million gain from commodities).

 

Page 21 of 46


 

 

As a result of the above factors, net financial result in 3Q23, considering all financial expense and income lines, was an expense of R$3,494 million, compared to an income of R$4,536 million in 2Q23 and an expense of R$1,527 million in 3Q22.

 

DERIVATIVE OPERATIONS

 

Suzano carries out derivative operations exclusively for hedging purposes. The following table reflects the position of derivative hedging instruments on September 30, 2023:

 

  Notional (US$ million)     Fair Value (R$ million)  
Hedge1   Sep/23     Jun/23     Sep/23     Jun/23  
Debt     5,155       5,201       (617 )     (451 )
Cash Flow – Operating (ZCC + NDF)     4,058       4,256       1,590       2,583  
Cash Flow – Cerrado² (ZCC + NDF)     861       1,207       467       919  
Others3     219       259       236       210  
Total     10,294       10,923       1,676       3,261  

 

1See note 4 of the 3Q23 Quarterly Financial Statements (ITR) for further details and the fair value sensitivity analysis.

2Hedge program related to capex in BRL (ZCC) and EUR (NDF) of the Cerrado Project.

3Includes commodity hedging and embedded derivatives.

 

The Company’s foreign exchange exposure policy seeks to minimize the volatility of its cash generation and ensure greater flexibility in cash flow management. Currently, the policy stipulates that surplus dollars may be partially hedged (at least 40% and up to 75% of exchange variation exposure over the next 24 months) using plain vanilla instruments, such as Zero Cost Collars (ZCC) and Non-Deliverable Forwards (NDF). At the end of 3Q23, 59% of the exchange variation exposure was covered.

 

Considering the foreign exchange exposure related to Capex in the Cerrado Project, since approximately 67% of Capex is pegged to local currency, the Board of Directors approved on October 28, 2021, a program for contracting additional specific hedge operations to protect from it such exposure. The program approved (established in the Derivatives Management Policy available on the Investor Relations website) initially involved a maximum amount (notional) of up to US$1 billion and a term of operations of up to 36 months. On July 27, 2022, the Board of Directors approved the expansion of the program, increasing the maximum amount (notional) to US$1.5 billion while maintaining the previously established term. To ensure transparency with regard to the Cerrado Project's hedge program, since 4Q21 the Company has been prominently disclosing the operations contracted.

 

Since about 33% of the Capex of the Cerrado Project is denominated in EUR, in 3Q22, the Company contracted hedge operations through NDFs to protect the exposure in EUR of the Capex of the Cerrado Project, converting it into USD. This type of hedge is established in the Derivatives Management Policy available on the Investor Relations website.

 

Page 22 of 46


 

 

ZCC transactions establish minimum and maximum limits for the exchange rate that minimize adverse effects in the event of significant appreciation of the BRL. As such, if the exchange rate is within such limits, the Company neither pays nor receives any financial adjustments. This characteristic allows for capturing greater benefits from export revenue in a potential scenario of BRL appreciation versus USD within the range contracted. In cases of extreme BRL appreciation, the Company is protected by the minimum limits, which are considered appropriate for the operation. However, this protection instrument also limits, temporarily and partially, potential gains in scenarios of extreme BRL depreciation when exchange rates exceed the maximum limits contracted.

 

On September 30, 2023, the outstanding notional value of operations involving forward USD sales through ZCCs related to Cash Flows (including those related to the Cerrado Project) was US$4,517 million, with an average forward rate ranging from R$5.55 to R$6.41 and maturities distributed between October 2023 and August 2025. On the same date, the outstanding notional value of operations involving forward USD sales through NDFs was US$44 million, whose maturities are distributed between October 2023 and April 2025 and with an average rate of R$5.61. Regarding hedge for foreign exchange exposure in EUR, the outstanding notional value of forward EUR purchases at the end of 3Q23 was €349 million (USD359 million), with an average contracted rate of 1.03 EUR/USD and maturities through July 2024. In 3Q23, operational, cash flow and Cerrado Project hedge operations resulted in a loss of R$689 million. The mark-to-market (“MtM” or “fair value”) value of these operations totaled R$2,057 million, with R$1,590 million related to cash flow operating hedge and R$467 million related to operating hedge of the Cerrado Project.

 

The following table presents a sensitivity analysis of the cash impact that the Company could have on its cash flow hedge portfolios (ZCC and NDF) if the exchange rate remains the same as at the end of 3Q23 (BRL/USD = 5.01) in the coming quarters, as well as the projected cash impact for R$0.10 variations below / above the strike of put/call options, respectively, defined in each quarter. Note that the figures presented in the table are the Company’s projections based on the end-of-period curves and could vary depending on market conditions.

 

                Cash Adjustment (R$ million)  
Maturity
(up to)
  Strike Range     Notional
(US$ million)
    Actual     Exchange Rate
3Q23
(R$ 5.01)
    Sensitivity at R$
0.10 / US$
variation (+/-)
 
                               
Zero Cost Collars
3Q23     -       -       434       -       -  
4Q23     5.56 - 6.35       981       -       538       98  
1Q24     5.44 - 6.20       382       -       166       38  
2Q24     5.56 - 6.40       560       -       308       56  
3Q24     5.66 - 6.53       555       -       362       56  
4Q24     5.71 - 6.63       505       -       353       51  
1Q25     5.53 - 6.40       260       -       135       26  
2Q25     5.34 - 6.15       247       -       81       25  
3Q25     5.12 - 5.94       525       -       59       53  
Total     5.51 - 6.34       4,015       434       2,001       401  
NDF
3Q23     -       -       119       -       -  
4Q23     5.64       34       -       21       3  
4Q24     5.47       5       -       2       1  
2Q25     5.54       5       -       3       1  
Total     5.61       44       119       26       4  
Zero Cost Collars – Projeto Cerrado
3Q23     -       -       186       -       -  
4Q23     5.85 - 7.00       341       -       286       34  
1Q24     5.87 - 6.98       95       -       82       9  
2Q24     6.10 - 7.44       58       -       64       6  
3Q24     6.35 - 8.34       9       -       12       1  
Total     5.89 - 7.07       502       186       443       50  

 

Page 23 of 46


 

 

                Cash Adjustment (R$ million)  
Maturity
(up to)
  Strike Range     Notional
(US$ million)1
    Actual     Exchange Rate
3Q23
(€ 1.06)
    Sensitivity at
€ 0.10 / US$
variation (+/-)
 
NDF – Projeto Cerrado (EUR/USD)                                        
3Q23     -       -       17       -       -  
4Q23     1.02       97       -       18       48  
1Q24     1.03       98       -       14       48  
2Q24     1.03       96       -       13       47  
3Q24     1.04       69       -       7       33  
Total     1.03       359       17       52       175  

 

1Translated at the average contracted rate of 1.03 Euro/USD.

 

To mitigate the effects of exchange and interest rate variations on its debt and its cash flows, the Company also uses currency and interest rate swaps. Swap contracts are entered into considering different interest rates and inflation indices in order to mitigate the mismatch between financial assets and liabilities.

 

On September 30, 2023, the Company had an outstanding amount (notional value) of US$5,155 million in swap contracts as shown in the table below. In 3Q23, the result of debt hedge transactions was a loss of R$225 million, mainly due to negative impact of weaker BRL, despite the positive impact of the variation in fixed-rate, coupon and SOFR curves. The mark-to-market adjustment (fair value) of these operations was a loss of R$617 million.

 

Page 24 of 46


 

 

                     

Notional

(US$ million)

     

Fair Value

(R$ million)

 
Debt Hedge     Maturity
(up to)
      Currency       Sep/23       Jun/23       Sep/23       Jun/23  
Swap (PRÉ x USD)     2024       USD       200       350       (244 )     (361 )
Swap (CDI x USD)     2026       USD       1,015       1,265       (1,257 )     (1,262 )
Swap (IPCA x USD)     2023       USD       -       -       -       -  
Swap (SOFR x USD)     2027       USD       2,929       3,144       921       927  
Swap SOFR     2029       USD       151       -       11       -  
Swap (IPCA x CDI)     2038       BRL       860¹       442¹       (48 )     245  
Total                     5,155       5,201       (617 )     (451 )

 

1Translated at the closing exchange rate (5.01).

 

The following table presents a sensitivity analysis1 of the cash impact that the Company could have on its debt hedge portfolio (swaps) if the exchange rate remains the same as at the end of 3Q23 (BRL/USD = 5.01) in the coming quarters, as well as the projected variation in cash impact for each R$0.10 variation on the same reference exchange rate (3Q23). Note that the figures presented in the table are the Company’s projections based on the end-of-period curves and could vary depending on market conditions.

 

              Cash Adjustment (R$ million)  
Maturity
(up to)
   

Notional

(US$ million)

      Actual       R$ / US$ = 5.01
(3Q23)
      Sensitivity at
R$ 0.10 / US$
variation (+/-)1
 
3Q23     -       (58 )     -       -  
4Q23     405       -       206       -  
2024     1,382       -       236       2  
2025     1,474       -       (475 )     58  
2026     940       -       (669 )     58  
2027     108       -       (46 )     -  
>=2028     845       -       10       -  
Total     5,155       (58 )     (739 )     118  

 

1Sensitivity analysis considers variation only in the exchange rate (R$/US$), while other variables are presumed constant.

 

Page 25 of 46


 

 

Other transactions involving the Company’s derivatives are related to the embedded derivative resulting from forestry partnerships and commodity hedges, as shown in the table.

 

            Notional
(US$ million)
  Fair Value
(R$ million)
  Cash Adjustment
(R$ million)
 
Other hedges   Maturity
(up to)
  Index   Sep/23   Jun/23   Sep/23   Jun/23   Sep/23   Jun/23  
Embedded derivative   2038   Fixed USD | USD US-CPI   129   131   143   188   -   -  
Commodities   2024  

Brent/VLSFO/
Others

  90   128   93   22   22   9  
Total           219   259   236   210   22   9  

 

A portion of the forestry partnership agreements and standing timber supply agreements is denominated in USD per cubic meter of standing timber, adjusted by U.S. inflation measured by the Consumer Price Index (CPI), which is not related to inflation in the economic environment where the forests are located and, hence, constitutes an embedded derivative. This instrument, presented in the table above, consists of a sale swap contract of the variations in the US-CPI during the period of the contracts. See note 4 of the 3Q23 Financial Statements for more details and for a sensitivity analysis of the fair value in case of a sharp rise in the US-CPI and USD. On September 30, 2023, the outstanding (notional) value of the operation was US$129 million. The result of this swap in 3Q23 was a loss of R$45 million. The mark-to-market (fair value) adjustment of these operations generated a gain of R$143 million at the end of the quarter.

 

The Company is also exposed to the price of some commodities and, therefore, constantly assesses the contracting of derivative financial instruments to mitigate such risks. On September 30, 2023, the outstanding (notional) value of the operation was US$90 million. The result from this swap in 3Q23 was a gain of R$94 million. The mark-to-market (fair value) adjustment of these operations generated a gain of R$93 million at the end of the quarter.

 

 

 

Page 26 of 46


 

 

NET INCOME (LOSS)

 

In 3Q23, the Company posted net loss of R$729 million, compared to net income of R$5,078 million in 2Q23 and net income of R$5,448 million in 3Q22. The variation in relation to 2Q23 was mainly due to the negative financial result, which was explained by the impact of weaker BRL on debt and derivative operations (compared to the positive result registered in the previous quarter). Moreover, the lack of revaluation of biological assets led to a reduction in other operating income/expenses line.

 

The variation in relation to 3Q22 is mainly explained by the decrease in operating result (decline in net revenue) and the negative financial result, reflecting the effect of weaker BRL on debt and derivative operations. These effects were partially offset by deferred IR/CSLL credits, mainly on negative results from exchange variation and derivative operations.

 

DEBT

 

Debt (R$ million)     3Q23     2Q23     Δ Q-o-Q       3Q22     Δ Y-o-Y  
Local Currency     15,770     14,367     10 %     12,611     25 %
Short Term     1,921     2,920     -34 %     1,615     19 %
Long Term     13,849     11,446     21 %     10,996     26 %
Foreign Currency     62,781     60,166     4 %     63,449     -1 %
Short Term     2,698     2,612     3 %     1,236     118 %
Long Term     60,083     57,554     4 %     62,213     -3 %
Gross Debt     78,551     74,532     5 %     76,060     3 %
(-) Cash     20,927     20,215     4 %     18,272     15 %
Net debt     57,624     54,317     6 %     57,788     0 %
Net debt/Adjusted EBITDA¹ (x) - R$     2.6 x   2.0 x   0.6 x     2.2 x   0.4 x
Net debt/Adjusted EBITDA¹ (x) – US$     2.7 x   2.2 x   0.5 x     2.1 x   0.6 x

 

1Excluding non-recurring items.

 

Page 27 of 46


 

 

On September 30, 2023, gross debt totaled R$78.6 billion and was composed of 94% long-term maturities and 6% short-term maturities. Foreign currency debt corresponded to 80% of the Company's total debt at the end of the quarter. The percentage of gross debt in foreign currency, considering the effect of debt hedge, was 86%. Compared to 2Q23, gross debt increased 5%, mainly due to the effect of exchange variation of R$2,381 million combined with net funding operations carried out during the period. Suzano ended 3Q23 with 40% of total debt linked to ESG instruments.

 

Suzano contracts debt in foreign currency as a natural hedge, since net operating cash generation is mostly denominated in foreign currency (USD) due to its predominant status as an exporter. This structural exposure allows the Company to match loans and financing payments in USD with receivable flows from sales.

 

 

 

*Corresponding mainly to transaction costs (issue, funding, goodwill, discount and loss on business combinations, etc.).

 

On September 30, 2023, the total average cost of debt in USD was 5.1% p.a. (considering the debt in BRL adjusted by the market swap curve), compared to 4.9% p.a. on June 30, 2023. The average term of consolidated debt at the end of the quarter was 77 months, compared to 75 months at the end of 2Q23.

 

Page 28 of 46


 

 

 

 

1Considers the portion of debt with swap for fixed rate in foreign currency. The exposure of the original debt was: Fixed (US$) – 54%, SOFR– 26%, CDI – 11%, Other (Fixed R$, IPCA, TJLP, others) – 9%.

2Considers the portion of debt with currency swaps. The original debt was 80% denominated in USD and 20% in BRL.

 

Cash and cash equivalents and financial investments on September 30, 2023 amounted to R$20.9 billion, 56% of which was in foreign currency, allocated in remunerated accounts or in short-term fixed-income investments abroad. The remaining 44% was invested in local currency fixed-income bonds (mainly CDBs, but also in government bonds and others), remunerated at the CDI rate.

 

On September 30, 2023, the company also had a stand-by credit facility totaling R$6.4 billion (US$1.3 billion) available through February 2027. This facility strengthens the company's liquidity position and can be withdrawn during times of uncertainty. As a result, the cash and equivalents of R$20.9 billion plus the credit facilities described above amounted to a readily available cash position of R$27.3 billion on September 30, 2023. Moreover, the Company has a financing agreement with Finnvera (US$800 million) related to the Cerrado Project, as per the Notice to the Market of November 1, 2022, which has not yet been withdrawn, further strengthening its liquidity position.

 

 

 

On September 30, 2023, net debt stood at R$57.6 billion (US$11.5 billion), compared to R$54.3 billion (US$11.3 billion) on June 30, 2023. The main factors that explain the increase in net debt were, in this order: capex (R$4.5 billion), exchange rate variations (R$1.9 billion) and appropriate interest (R$0.8 billion). These effects were partially offset by adjusted EBITDA, positive adjustment of derivatives and release of working capital.

 

Page 29 of 46


 

 

Financial leverage, measured as the ratio of net debt to adjusted EBITDA in BRL, was 2.6 times on September 30, 2023, compared to 2.0 times in 2Q23. The same ratio in USD (the measure established in Suzano’s financial policy) rose to 2.7 times on September 30, 2023 (from 2.2 times in 2Q23).

 

 

 

The breakdown of total gross debt between trade and non-trade finance on September 30, 2023 is shown below:

 

      3M23       2024       2025       2026       2027       2028
onwards
      Total  
Trade Finance1     13 %     85 %     55 %     48 %     50 %     2 %     24 %
Non-Trade Finance2     87 %     15 %     45 %     52 %     50 %     98 %     76 %

 

1 EEC, ECN, EPP

2Bonds, BNDES, CRA, Debentures, among others.

 

Page 30 of 46


 

 

CAPEX

 

In 3Q23, capital expenditure (cash basis) totaled R$4,404 million. The 29% decrease in relation to 2Q23 was due to: i) lower investments in Land and Forests due to the payment of the second installment for the acquisition of Parkia in the previous period; and ii) less spending on the Cerrado Project due to advances made to suppliers in 2Q23.

 

Compared to 3Q22, the 9% increase is mainly due to higher spending on maintenance, especially in the recovery of roads for forestry logistics and higher expenses with services, in addition to the progress in execution of the Cerrado Project.

 

The Company also announced three new investments:

 

· The construction of a sanitary paper (tissue) factory and conversion into toilet paper and paper towels in the municipality of Aracruz, in the state of Espírito Santo, with a capacity of 60,000 tons per year, with total investments estimated at R$ 650 million and the beginning of operations scheduled for the first quarter of 2026. Suzano plans to use the balance of ICMS credits it has in the state in the investments, which should result in an estimated net disbursement of R$129 million in the project;

 

· The construction of a new biomass boiler at the pulp mill in Aracruz to replace the current boiler, at an estimated investment of R$520 million. The new biomass boiler should go operational in 4Q25.

 

· Investments totaling R$490 million to produce fluff pulp from eucalyptus wood (Eucafluff), with nominal production capacity of 340 thousand tons a year. The investment represents the conversion of a pulp drying machine at the Limeira unit, which will give the company full flexibility in producing pulp for paper or fluff after the investment is concluded in 4Q25.

 

The above investments do not affect the Capex guidance announced by the Company for 2023.

 

Investments1
(R$ million)
    3Q23       2Q23       Δ Q-o-Q       3Q22       Δ Y-o-Y       LTM 3Q23       Guidance
2023
 
Maintenance     1,799       1,716       5 %     1,441       25 %     6,693       6,360  
Industrial maintenance     401       286       40 %     219       83 %     1,287       1,301  
Forestry maintenance     1,339       1,403       -5 %     1,183       13 %     5,219       4,809  
Others     59       27       117 %     39       54 %     186       250  
Expansion and modernization     190       231       -17 %     127       50 %     686       732  
Land and forestry     253       1,828       -86 %     583       -57 %     2,651       2,420  
Port terminals     1       2       -29 %     12       -91 %     10       12  
Others     20       6       -       15       36 %     137       34  
Cerrado Project     2,140       2,446       -12 %     1,866       15 %     9,320       8,937  
Total     4,404       6,228       -29 %     4,043       9 %     19,496       18,495  

 

1Does not include the acquisition of Kimberly Clark’s tissue business in Brazil, in the amount of R$1,073 million, as explained in Note 15 of the 2Q23 financial statements.

 

Page 31 of 46


 

 

CERRADO PROJECT

 

The Cerrado Project is progressing according to schedule on its physical and financial curves, closing the third quarter of 2023 with the “inside the fence” execution (which corresponds to industrial and infrastructure investments) reaching physical progress of 78% and financial progress of 68% (R$9,991 million). The Company expects the new pulp mill located in Ribas do Rio Pardo, Mato Grosso do Sul, with annual capacity of 2,550 thousand tons, to go operational by June 2024.

 

OPERATING CASH GENERATION

  

Operating Cash Flow
(R$ million)
    3Q23       2Q23       Δ Q-o-Q       3Q22       Δ Y-o-Y       LTM 3Q23  
Adjusted EBITDA1     3,695       3,919       -6 %     8,596       -57 %     21,944  
Maintenance Capex2     (1,799 )     (1,716 )     5 %     (1,441 )     25 %     (6,693 )
Operating Cash Flow     1,896       2,203       -14 %     7,155       -74 %     15,251  
Operating Cash Flow (R$/ton)     673       785       -14 %     2,288       -71 %     1,331  

 

1Excludes non-recurring items. 

2Cash basis.

 

Operating cash generation, measured by adjusted EBITDA less sustaining capex (cash basis), amounted to R$1,896 million in 3Q23. The decrease of 14% and 71%, respectively, in operating cash generation per ton in relation to 2Q23 and 3Q22, is due to lower adjusted EBITDA per ton and higher sustaining capex per ton.

 

 

 

Page 32 of 46


 

 

FREE CASH FLOW

 

Free Cash Flow (R$ million)     3Q23       2Q23       Δ Q-o-Q       3Q22       Δ Y-o-Y       LTM 3Q23  
Adjusted EBITDA     3,695       3,919       -6 %     8,596       -57 %     29,333  
(-) Total Capex1     (4,492 )     (7,503 )     -40 %     (5,527 )     -19 %     (19,927 )
(-) Leases contracts – IFRS 16     (293 )     (284 )     3 %     (244 )     20 %     (1,170 )
(+/-) Δ Working capital2     340       2,789       -88 %     (1,315 )     -       1,109  
(-) Net interest3     (1,460 )     (532 )     -       (1,381 )     6 %     (3,825 )
(-) Income taxes     (166 )     (47 )     -       (122 )     36 %     (346 )
(-) Dividend payment/Share Buyback Program     (160 )     (636 )     -75 %     (1,402 )     -89 %     (3,233 )
(+/-) Derivative cash adjustment     720       1,299       -45 %     (160 )     -       2,641  
Free cash flow     (1,815 )     (996 )     82 %     (1,556 )     17 %     4,583  
(+) Capex ex-maintenance     2,839       5,642       -50 %     2,885       -2 %     12,699  
(+) Dividend payment/Share Buyback Program     160       636       -75 %     1,402       -89 %     3,233  
Free cash flow – Adjusted4     1,183       5,283       -78 %     2,732       -57 %     20,514  

 

1Accrual basis, except for the Parkia deal (payment of R$1.6 billion in 2Q23) and the investment related to the Cerrado Project in 2Q23 and 3Q23, as per note 15 (Property, Plant and Equipment) to the Financial Statements. Also considering the acquisition of Kimberly Clark Brazil's tissue business in 2Q23 in the amount of R$ 1,073 million (operation is a business combination and not acquisition of assets). 

2Considers costs of capitalized loans paid in the amount of R$305 million in 3Q23. 

3Considers interest paid on debt and interest received on financial investments. 

4Free cash flow prior to dividend payments and capex ex-maintenance (accrual basis).

 

Adjusted Free Cash Flow in 3Q23 was R$1,183 million, compared to R$5,283 million in 2Q23 and R$2,732 million in 3Q22. The decrease of 78% from the previous quarter is mainly due to: i) working capital variation, due to lower reduction in pulp prices in relation to the delta observed in 2Q23 (2T23 vs. 1T23: -US$ 150/t | 3T23 vs. 2T23: -US$ 27/t); ii) higher concentration of interest payment in the period; iii) decrease in positive adjustment of derivatives; and iv) lower adjusted EBITDA. These effects were partially offset mainly by lower sustaining capex on accrual basis.

 

Compared to 3Q22, the metric decreased 57% mainly due to lower adjusted EBITDA, partially offset by: i) release of working capital, mainly explained by the reduction in accounts receivable (compared to the high consumption in this line in 3Q22, which registered an increase in pulp prices, sales volume and average exchange rate); ii) lower sustaining capex (accrual basis); and iii) positive adjustment of derivatives.

 

Page 33 of 46


 

 

EVOLUTION OF NET DEBT

 

Following were the changes in net debt in 3Q23:

 

 

 

1 Accrual basis, except for the capex related to Cerrado Project (cash basis), as per the Cash Flow Statement. Considers the business combination with Kimberly Clark’s tissue business in Brazil. 

2Net of exchange variations on cash and financial investments. 

3Considers amounts (cash basis) related to derivative adjustments, lease agreements and other items.

 

ESG

 

In 3Q23, the process to approve Capex projects for Modernization started including the Internal Carbon Price, known as an instrument that quantifies the potential of a project to reduce greenhouse gas emissions and support Suzano’s decarbonization curve. In practice, the Internal Carbon Price is now incorporated into the Net Present Value (NPV) of projects, with a feasibility scenario. This mechanism will support the Company’s decision-making on investment projects.

 

TOTAL OPERATIONAL EXPENDITURE - PULP

 

As disclosed in the Material Fact notice of February 28, 2023, total operational expenditure forecast for 2027 is approximately R$1,750 per ton and the indicator has been evolving according to plan, considering the exchange rate and monetary premises used. Said estimate refers to the currency in real terms of 2023.

 

CAPITAL MARKETS

 

On September 30, 2023, Suzano’s stock was quoted at R$54.28/share (SUZB3) and US$10.75/share (SUZ). The Company’s stock is listed on the Novo Mercado, the listing segment of the São Paulo Stock Exchange (B3 – Brasil, Bolsa e Balcão) with the highest corporate governance standards, and on the New York Stock Exchange (NYSE) - Level II.

 

Page 34 of 46


 

 

 

 

Source: Bloomberg.

 

 

Source: Bloomberg.

 

On September 30, 2023, the Company's capital stock was represented by 1,324,117,615 common shares, of which 34,765,600 were held in Treasury. Suzano’s market capitalization on the same date (ex-treasury shares) stood at R$70.0 billion. Free float in 3Q23 corresponded to 50% of total capital.

 

Page 35 of 46


 

 

 

FIXED INCOME

 

    Unit   Sep/23     Jun/23     Sep/22     Δ Q-o-Q     Δ Y-o-Y  
Fibria 2025 – Price   USD/k     97.61       97.08       95.72       1 %     2 %
Fibria 2025 – Yield   %     5.96       6.03       6.04       -1 %     -1 %
Suzano 2026 – Price   USD/k     99.05       100.12       97.18       -1 %     2 %
Suzano 2026 – Yield   %     6.12       5.71       6.60       7 %     -7 %
Fibria 2027 – Price   USD/k     98.27       100.20       95.88       -2 %     2 %
Fibria 2027 – Yield   %     6.08       5.44       6.62       12 %     -8 %
Suzano 2028 – Price   USD/k     83.33       85.19       77.75       -2 %     7 %
Suzano 2028 – Yield   %     6.49       5.85       7.16       11 %     -9 %
Suzano 2029 – Price   USD/k     97.66       99.22       93.06       -2 %     5 %
Suzano 2029 – Yield   %     6.53       6.17       7.40       6 %     -12 %
Suzano 2030 – Price   USD/k     91.14       93.35       86.29       -2 %     6 %
Suzano 2030 – Yield   %     6.75       6.26       7.47       8 %     -10 %
Suzano 2031 – Price   USD/k     82.41       85.16       77.99       -3 %     6 %
Suzano 2031 – Yield   %     6.86       6.25       7.34       10 %     -7 %
Suzano 2032 – Price   USD/k     76.57       79.98       71.54       -4 %     7 %
Suzano 2032 – Yield   %     6.88       6.18       7.42       11 %     -7 %
Suzano 2047 – Price   USD/k     95.89       101.04       90.06       -5 %     6 %
Suzano 2047 – Yield   %     7.37       6.91       7.93       7 %     -7 %
Treasury 10 years   %     4.57       3.84       3.83       19 %     19 %

 

Note: Senior Notes issued with face value of 100 USD/k.

 

Page 36 of 46


 

 

RATINGS

 

Agency   National Scale   Global Scale   Outlook
Fitch Ratings   AAA   BBB-   Stable
Standard & Poor’s   br.AAA   BBB-   Stable
Moody’s   Aaa.br   Baa3   Stable

 

UPCOMING EVENTS

 

Suzano Investor Day 2023

 

Date: October 27, 2023 (Friday)

 

Portuguese (simultaneous translation)   English
9 a.m. (BRT) 8 a.m. (EST) – Presentation and Q&A   8 a.m. (EST) 9 a.m. (BRT) – Presentation and Q&A
10:30 a.m. (BRT) 9:30 a.m. (EST) – Closure   9:30 a.m. (EST) 10:30 a.m. (BRT) – Closure

 

The highlights of the quarter will be presented during the Suzano Investor Day 2023 event, which will be held in English with simultaneous translationin Portuguese. Event’s agenda will consist in a presentention by Management, followed by Q&A session. The access links are available on the Company’s Investor Relations website (www.suzano.com.br/ri).

 

If you are unable to participate, the webcast link will be available for future consultation on the Investor Relations website of Suzano.

 

IR CONTACTS

 

Marcelo Bacci 

Camila Nogueira 

Roberto Costa 

Mariana Dutra 

Mariana Spinola 

Luísa Puccini 

Arthur Trovo 

 

Tel.: +55 (11) 3503-9330 

ri@suzano.com.br

www.suzano.com.br/ri

 

Page 37 of 46


 

 

APPENDICES

 

APPENDIX 1 – Operating Data

  

Revenue Breakdown (R$ '000)     3Q23       2Q23       Δ Q-o-Q       3Q22       Δ Q-o-Q       9M23       9M22       Δ Y-o-Y  
Exports     6,731,445       7,089,050       -5 %     11,930,133       -44 %     22,946,059       29,355,987       -22 %
Pulp     6,164,170       6,518,076       -5 %     11,222,662       -45 %     21,217,024       27,472,118       -23 %
Paper     567,275       570,974       -1 %     707,471       -20 %     1,729,035       1,883,869       -8 %
Domestic Market     2,216,568       2,070,584       7 %     2,268,616       -2 %     6,437,971       6,105,252       5 %
Pulp     440,860       583,192       -24 %     690,326       -36 %     1,690,353       1,937,291       -13 %
Paper     1,775,708       1,487,392       19 %     1,578,290       13 %     4,747,618       4,167,961       14 %
Total Net Revenue     8,948,013       9,159,634       -2 %     14,198,749       -37 %     29,384,030       35,461,239       -17 %
Pulp     6,605,030       7,101,268       -7 %     11,912,988       -45 %     22,907,377       29,409,409       -22 %
Paper     2,342,983       2,058,366       14 %     2,285,761       3 %     6,476,653       6,051,830       7 %

 

Sales volume (‘000)     3Q23       2Q23       Δ Q-o-Q       3Q22       Δ Q-o-Q       9M23       9M22       Δ Y-o-Y  
Exports     2,404,086       2,426,241       -1 %     2,693,404       -11 %     7,183,949       7,547,269       -5 %
Pulp     2,308,084       2,341,852       -1 %     2,605,408       -11 %     6,933,668       7,272,663       -5 %
Paper     96,002       84,389       14 %     87,996       9 %     250,281       274,606       -9 %
Paperboard     5,529       5,185       7 %     8,339       -34 %     15,959       25,594       -38 %
Printing & Writing     90,422       79,178       14 %     79,246       14 %     234,200       247,549       -5 %
Other paper1     51       26       96 %     411       -88 %     122       1,463       -92 %
Domestic Market     412,575       381,118       8 %     434,256       -5 %     1,175,247       1,261,116       -7 %
Pulp     177,878       171,538       4 %     191,210       -7 %     520,712       567,961       -8 %
Paper     234,697       209,580       12 %     243,046       -3 %     654,535       693,155       -6 %
Paperboard     37,029       33,006       12 %     41,303       -10 %     107,704       120,550       -11 %
Printing & Writing     136,054       143,193       -5 %     165,825       -18 %     418,747       468,900       -11 %
Other paper1     61,614       33,381       85 %     35,918       72 %     128,084       103,705       24 %
Total Sales Volume     2,816,661       2,807,359       0 %     3,127,660       -10 %     8,359,196       8,808,385       -5 %
Pulp     2,485,962       2,513,390       -1 %     2,796,618       -11 %     7,454,380       7,840,624       -5 %
Paper     330,699       293,969       12 %     331,042       0 %     904,816       967,761       -7 %
Paperboard     42,558       38,191       11 %     49,642       -14 %     123,663       146,144       -15 %
Printing & Writing     226,476       222,371       2 %     245,071       -8 %     652,947       716,449       -9 %
Other paper1     61,665       33,407       85 %     36,329       70 %     128,206       105,168       22 %

 

1Paper of other manufacturers sold by Suzano and tissue paper.

 

Page 38 of 46


 

 

Average net price (R$/ton)     3Q23       2Q23       Δ Q-o-Q       3Q22       Δ Q-o-Q       9M23       9M22       Δ Y-o-Y  
Exports     2,800       2,922       -4 %     4,429       -37 %     3,194       3,890       -18 %
Pulp     2,671       2,783       -4 %     4,307       -38 %     3,060       3,777       -19 %
Paper     5,909       6,766       -13 %     8,040       -27 %     6,908       6,860       1 %
Domestic Market     5,373       5,433       -1 %     5,224       3 %     5,478       4,841       13 %
Pulp     2,478       3,400       -27 %     3,610       -31 %     3,246       3,411       -5 %
Paper     7,566       7,097       7 %     6,494       17 %     7,253       6,013       21 %
Total     3,177       3,263       -3 %     4,540       -30 %     3,515       4,026       -13 %
Pulp     2,657       2,825       -6 %     4,260       -38 %     3,073       3,751       -18 %
Paper     7,085       7,002       1 %     6,905       3 %     7,158       6,253       14 %

 

Average net price (US$/ton)     3Q23       2Q23       Δ Q-o-Q       3Q22       Δ Q-o-Q       9M23       9M22       Δ Y-o-Y  
Exports     574       590       -3 %     844       -32 %     638       766       -17 %
Pulp     547       562       -3 %     821       -33 %     611       744       -18 %
Paper     1,211       1,367       -11 %     1,533       -21 %     1,379       1,351       2 %
Domestic Market     1,101       1,098       0 %     996       11 %     1,094       953       15 %
Pulp     508       687       -26 %     688       -26 %     648       672       -4 %
Paper     1,550       1,434       8 %     1,238       25 %     1,448       1,184       22 %
Total     651       659       -1 %     865       -25 %     702       793       -11 %
Pulp     544       571       -5 %     812       -33 %     614       739       -17 %
Paper     1,452       1,415       3 %     1,316       10 %     1,429       1,231       16 %

 

FX Rate R$/US$     3Q23       2Q23       Δ Q-o-Q       3Q22       Δ Q-o-Q       9M23       9M22       Δ Y-o-Y  
Closing     5.01       4.82       4 %     5.41       -7 %     5.01       5.24       -4 %
Average     4.88       4.95       -1 %     5.25       -7 %     5.01       5.08       -1 %

 

Page 39 of 46


 

 

APPENDIX 2 – Consolidated Statement of Income and Goodwill Amortization

 

Income Statement
(R$ ‘000)
    3Q23       2Q23       Δ Q-o-Q       3Q22       Δ Y-o-Y       9M23       9M22       Δ Y-o-Y  
Net Revenue     8,948,013       9,159,634       -2 %     14,198,749       -37 %     29,384,030       35,461,239       -17 %
Cost of Goods Sold     (6,104,256 )     (6,228,181 )     -2 %     (6,472,670 )     -6 %     (18,301,111 )     (18,028,435 )     2 %
Gross Debt     2,843,757       2,931,453       -3 %     7,726,079       -63 %     11,082,919       17,432,804       -36 %
Gross Margin     32 %     32 %     0 p.p.       54 %     -23 p.p.       38 %     49 %     -11 p.p.  
                                                               
Operating Expense/Income     (1,160,262 )     137,224       -       (778,701 )     49 %     (2,024,459 )     (2,508,908 )     -19 %
Selling Expenses     (653,574 )     (626,809 )     4 %     (625,114 )     5 %     (1,884,736 )     (1,822,822 )     3 %
General and Administrative Expenses     (490,893 )     (427,208 )     15 %     (392,663 )     25 %     (1,308,336 )     (1,093,895 )     20 %
Other Operating Income (Expenses)     (9,546 )     1,205,293       -       (18,562 )     -49 %     1,174,443       140,864       -  
Equity Equivalence     (6,249 )     (14,052 )     -56 %     257,638       -102 %     (5,830 )     266,945       -  
EBIT     1,683,495       3,068,677       -45 %     6,947,378       -76 %     9,058,460       14,923,896       -39 %
                                                                 
Depreciation, Amortization & Depletion     1,939,646       1,845,804       5 %     1,902,668       2 %     5,533,164       5,497,631       1 %
                                                                 
EBITDA     3,623,141       4,914,481       -26 %     8,850,046       -59 %     14,591,624       20,421,527       -29 %
EBITDA Margin (%)     40 %     54 %     -13 p.p.       62 %     -22 p.p.       50 %     58 %     -8 p.p.  
                                                                 
Adjusted EBITDA1     3,694,966       3,918,981       -6 %     8,595,987       -57 %     13,768,462       20,019,804       -31 %
Adjusted EBITDA Margin1     41 %     43 %     -1 p.p.       61 %     -19 p.p.       47 %     56 %     -10 p.p.  
                                                                 
Net Financial Result     (3,494,316 )     4,535,679       -       (1,527,776 )     -       3,511,470       4,432,843       -21 %
Financial Expenses     425,746       404,137       5 %     269,505       58 %     1,215,644       622,072       95 %
Financial Revenues     (1,175,608 )     (1,149,041 )     2 %     (1,216,422 )     -3 %     (3,483,674 )     (3,399,945 )     2 %
Exchange Rate Variation     (864,399 )     2,903,766       -       889,628       -       4,034,620       5,510,514       -27 %
Net Proceeds Generated by Derivatives     (1,880,055 )     2,376,817       -       (1,470,487 )     28 %     1,744,880       1,700,202       3 %
Earnings Before Taxes     (1,810,821 )     7,604,356       -       5,419,602       -       12,569,930       19,356,739       -35 %
                                                                 
Income and Social Contribution Taxes     1,082,064       (2,526,733 )     -143 %     28,496       -       (2,978,271 )     (3,420,742 )     -13 %
                                                                 
Net Income (Loss)     (728,757 )     5,077,623       -114 %     5,448,098       -113 %     9,591,659       15,935,997       -40 %
Net Margin     -8 %     55 %     -64 p.p.       38 %     -47 p.p.       33 %     45 %     -12 p.p.  

 

1Excluding non-recurring items and PPA effects. 

Page 40 of 46


 

 

Goodwill amortization -
PPA (R$ ‘000)
  3Q23     2Q23     Δ Q-o-Q     3Q22     Δ Y-o-Y  
COGS     (142,885 )     (138,235 )     3 %     (140,861 )     1 %
Selling Expenses     (206,831 )     (207,626 )     0 %     (207,740 )     0 %
General and administrative expenses     (2,456 )     (2,457 )     0 %     (2,625 )     -6 %
Other operational revenues (expenses)     (3,106 )     34,235       -       (16,837 )     -82 %
Financial results     -       -       0 %     (4,722 )     -100 %

 

APPENDIX 3 – Consolidated Balance Sheet

 

Assets (R$ ’000)   09/30/2023     06/30/2023     09/30/2022  
Current Assets                        
Cash and cash equivalents     5,526,463       11,860,415       6,958,161  
Financial investments     14,947,272       7,913,730       10,907,907  
Trade accounts receivable     6,650,210       6,488,192       8,664,852  
Inventories     6,478,233       6,422,496       5,942,174  
Recoverable taxes     933,616       747,847       502,163  
Derivative financial instruments     2,849,012       3,747,881       2,308,110  
Advance to suppliers     111,547       103,181       58,771  
Dividend’s receivable     -       -       -  
Other assets     730,267       778,557       876,603  
Total Current Assets     38,226,620       38,062,299       36,218,741  
                         
Non-Current Assets                        
Financial investments     453,301       441,140       405,956  
Recoverable taxes     1,393,137       1,357,354       1,401,316  
Deferred taxes     1,294,389       147,638       5,637,742  
Derivative financial instruments     1,537,438       1,731,906       1,680,712  
Advance to suppliers     2,113,874       1,981,199       1,487,207  
Judicial deposits     354,142       342,017       364,093  
Other assets     354,913       289,433       279,075  
                         
Biological assets     17,383,360       16,914,120       13,066,433  
Investments     643,452       640,269       558,111  
Property, plant and equipment     57,718,542       56,028,308       47,012,355  
Right of use on lease agreements     5,267,493       5,230,789       5,105,422  
Intangible     14,877,234       15,112,147       15,397,201  
Total Non-Current Assets     103,391,275       100,216,320       92,395,623  
Total Assets     141,617,895       138,278,619       128,614,364  

 

Page 41 of 46


 

 

 

Liabilities and Equity (R$ ’000)     09/30/2023       06/30/2023       09/30/2022  
Current Liabilities                        
Trade accounts payable     5,905,156       6,347,954       5,272,119  
Loans, financing and debentures     4,619,083       5,532,543       2,850,556  
Accounts payable for lease operations     755,867       710,906       654,133  
Derivative financial instruments     600,355       483,512       750,396  
Taxes payable     399,623       425,156       420,897  
Payroll and charges     767,434       629,911       647,541  
Liabilities for assets acquisitions and subsidiaries     93,167       101,207       1,919,150  
Dividends payable     2,682       2,678       1,923  
Advance from customers     132,668       74,538       112,915  
Other liabilities     294,974       541,190       273,990  
Total Current Liabilities     13,571,009       14,849,595       12,903,620  
                         
Non-Current Liabilities                        
Loans, financing and debentures     73,931,955       68,999,788       73,209,230  
Accounts payable for lease operations     5,633,226       5,485,078       5,595,755  
Derivative financial instruments     2,109,636       1,735,204       4,206,646  
Liabilities for assets acquisitions and subsidiaries     96,038       179,657       210,510  
Provision for judicial liabilities     3,198,343       3,175,080       3,317,720  
Actuarial liabilities     704,258       701,933       676,699  
Deferred taxes     24,312       11,377       1,118  
Share-based compensation plans     251,089       183,589       149,700  
Provision for loss on investments in subsidiaries     1,134       -       -  
Advance from customers     91,423       136,161       136,161  
Other liabilities     127,719       121,144       149,004  
Total Non-Current Liabilities     86,169,133       80,729,011       87,652,543  
Total Liabilities     99,740,142       95,578,606       100,556,163  
                         
Shareholders’ Equity                        
Share capital     9,235,546       9,235,546       9,235,546  
Capital reserves     24,664       22,584       17,091  
Treasury shares     (1,484,014 )     (1,381,600 )     (2,120,324 )
Retained earnings reserves     22,690,645       22,690,645       3,040,935  
Other reserves     1,637,970       1,650,150       1,766,711  
Retained earnings     9,657,484       10,370,124       16,011,694  
Controlling shareholders’     41,762,295       42,587,449       27,951,653  
Non-controlling interest     115,458       112,564       106,548  
Total Equity     41,877,753       42,700,013       28,058,201  
Total Liabilities and Equity     141,617,895       138,278,619       128,614,364  

 

Page 42 of 46


 

 

APPENDIX 4 – Consolidated Statement of Cash Flow

 

Fluxo de Caixa (R$ mil)   3Q23     3Q22     9M23     9M22  
OPERATING ACTIVITIES                                
Net income (loss) for the period     (728,757 )     5,448,098       9,591,659       15,935,997  
Depreciation, depletion and amortization     1,842,886       1,846,329       5,294,748       5,352,198  
Depreciation of right of use     96,762       61,050       238,416       170,910  
Sublease of ships     -       -       -       (11,314 )
Interest expense on lease liabilities     110,562       110,769       333,799       321,366  
Result from sale and disposal of property, plant and equipment and biological assets, net     62,813       (18,586 )     174,008       (26,627 )
Income (expense) from associates and joint ventures     6,249       (257,638 )     5,830       (266,945 )
Exchange rate and monetary variations, net     1,880,055       1,470,487       (1,744,880 )     (1,700,202 )
Interest expenses on financing, loans and debentures, net     1,227,912       1,050,589       3,537,499       2,902,537  
Capitalized loan costs     (305,113 )     (97,472 )     (816,763 )     (206,444 )
Accrual of interest on marketable securities     (312,044 )     (208,798 )     (841,931 )     (487,890 )
Amortization of transaction costs     17,574       16,569       49,995       53,407  
Derivative gains, net     864,399       (889,628 )     (4,034,620 )     (5,510,514 )
Fair value adjustment of biological assets     -       -       (1,256,315 )     (171,618 )
Deferred income tax and social contribution     (1,133,864 )     (232,533 )     2,715,468       3,094,068  
Interest on actuarial liabilities     17,374       14,827       51,989       44,443  
Provision for judicial liabilities, net     18,857       38,716       81,011       101,717  
Tax litigation reduction program     -       -       14,031       -  
Provision for doubtful accounts, net     12,827       543       23,114       2,631  
Provision for inventory losses, net     15,158       23,664       14,304       14,145  
Provision for loss of ICMS credits, net     59,217       27,331       262,178       62,007  
Tax credits     -       1,324       -       1,324  
Other     18,834       367       29,328       7,868  
Decrease (increase) in assets     (272,899 )     (3,032,293 )     1,828,091       (3,411,267 )
Trade accounts receivable     13,794       (2,538,887 )     2,587,427       (2,074,641 )
Inventories     8,908       (348,540 )     (363,387 )     (1,092,801 )
Recoverable taxes     (283,513 )     (173,900 )     (619,320 )     (342,011 )
Other assets     (12,088 )     29,034       223,371       98,186  
Increase (decrease) in liabilities     307,826       1,619,885       62,429       2,460,772  
Trade accounts payable     169,506       1,352,846       64,470       2,350,136  
Taxes payable     144,087       195,553       226,151       286,491  
Payroll and charges     137,523       123,808       73,625       56,758  
Other liabilities     (143,290 )     (52,322 )     (301,817 )     (232,613 )
Cash provided by operating activities     3,806,628       6,993,600       15,613,388       18,732,569  
Payment of interest on financing, loans and debentures     (1,584,454 )     (1,499,635 )     (3,936,938 )     (3,419,037 )
Capitalized loan costs paid     305,113       97,472       816,763       206,444  
Interest received on marketable securities     124,400       118,611       516,001       348,536  
Payment of income taxes     (165,961 )     (121,671 )     (255,443 )     (216,064 )
Cash provided by operating activities     2,485,726       5,588,377       12,753,771       15,652,448  
                                 
INVESTING ACTIVITIES                                
Additions to property, plant and equipment     (3,065,087 )     (3,749,354 )     (8,824,534 )     (7,147,236 )
Additions to intangible     (5,529 )     (11,551 )     (5,726 )     (80,651 )
Additions to biological assets     (1,433,061 )     (1,386,878 )     (4,332,093 )     (3,522,875 )
Proceeds from sales of property, plant and equipment     47,804       67,729       145,216       166,057  
Capital increase in subsidiaries and affiliates     -       (5,281 )     (35,075 )     (32,144 )
Marketable securities, net     (6,608,092 )     1,595,328       (7,291,597 )     (3,096,515 )
Advances for acquisition (receipt) of wood from operations with development and partnerships     (143,834 )     (57,146 )     (553,858 )     (231,636 )
Dividends received     -       -       4,869       6,604  
Asset acquisition     -       1,699,869       (1,615,140 )     -  
Acquisition of subsidiaries     11,939       (2,090,062 )     (1,060,718 )     (2,090,062 )
Net cash from acquisition of subsidiaries     -       10,590       5,002       10,590  
Cash used in investing activities     (11,195,860 )     (3,926,756 )     (23,563,654 )     (16,017,868 )
                                 
FINANCING ACTIVITIES                                
Proceeds from loans, financing and debentures     4,694,924       76,391       9,971,740       341,481  
Receipt of derivative transactions     720,214       (159,966 )     2,385,114       26,346  
Payment of loans, financing and debentures     (2,718,458 )     (820,360 )     (3,483,991 )     (1,673,985 )
Payment of leases     (292,841 )     (244,247 )     (869,973 )     (743,619 )
Payment of dividends     3       (17 )     (2,412 )     (1,801,579 )
Liabilities for assets acquisitions and subsidiaries     (99,995 )     (107,411 )     (116,924 )     (107,520 )
Shares repurchased     (159,862 )     (1,402,359 )     (880,914 )     (1,904,424 )
Cash provided (used) by financing activities     2,143,985       (2,657,969 )     7,002,640       (5,863,300 )
                                 
EXCHANGE VARIATION ON CASH AND CASH EQUIVALENTS     232,197       242,428       (172,245 )     (403,895 )
                                 
Increase (decrease) in cash and cash equivalents, net     (6,333,952 )     (753,920 )     (3,979,488 )     (6,632,615 )
At the beginning of the period     11,860,415       7,712,081       9,505,951       13,590,776  
At the end of the period     5,526,463       6,958,161       5,526,463       6,958,161  
Increase (decrease) in cash and cash equivalents, net     (6,333,952 )     (753,920 )     (3,979,488 )     (6,632,615 )

 

Page 43 of 46


 

 

APPENDIX 5 – EBITDA

 

(R$ '000, except where otherwise indicated)   3Q23     3Q22     9M23     9M22  
Net income     (728,757 )     5,448,098       9,591,659       15,935,997  
Net Financial Result     3,494,316       1,527,776       (3,511,470 )     (4,432,843 )
Income and Social Contribution Taxes     (1,082,064 )     (28,496 )     2,978,271       3,420,742  
EBIT     1,683,495       6,947,378       9,058,460       14,923,896  
Depreciation, Amortization and Depletion     1,939,646       1,902,668       5,533,164       5,497,631  
EBITDA1     3,623,141       8,850,046       14,591,624       20,421,527  
EBITDA Margin     40 %     62 %     50 %     58 %
                                 
COVID-19 - Expenses related to social actions to combat the virus     -       -       -       178  
Fair Value Update - Biological Asset     -       -       (1,256,315 )     (171,618 )
Effective loss of the development contract advance program     3,214       -       3,213       -  
Tax credits - Exclusion of ICMS in the PIS and COFINS calculation base     -       -       -       1,324  
Equity method     6,249       (257,638 )     5,830       (266,945 )
Extension of the PCHM grant     -       -       -       -  
Provision of the Barge Contract with Norsul     (11,114 )     -       49,737       -  
Accruals for losses on ICMS credits     59,217       27,327       262,177       74,977  
Tissue Operation Kimberley Clark Brazil     12,237       -       24,343       -  
Income from disposal and write-off of property, plant and equipment and biological assets     2,022       (23,748 )     87,853       (39,639 )
Adjusted EBITDA     3,694,966       8,595,987       13,768,462       20,019,804  
Adjusted EBITDA Margin     41 %     61 %     47 %     56 %

 

1The Company's EBITDA is calculated in accordance with CVM Instruction 527 of October 4, 2012.

 

Page 44 of 46


 

 

APPENDIX 6 – Segmented Income Statement

 

  3Q23     3Q22  
Segmented Financial Statement
(R$ '000)
  Pulp     Paper    

Non

Segmented

   

Total

Consolidated

    Pulp     Paper    

Non

Segmented

   

Total

Consolidated

 
Net Revenue     6,605,030       2,342,983       -       8,948,013       11,912,988       2,285,761       -       14,198,749  
Cost of Goods Sold     (4,712,452 )     (1,391,804 )     -       (6,104,256 )     (5,218,062 )     (1,254,608 )     -       (6,472,670 )
Gross Profit     1,892,578       951,179       -       2,843,757       6,694,926       1,031,153       -       7,726,079  
Gross Margin     29 %     41 %     -       32 %     56 %     45 %     -       54 %
                                                                 
Operating Expense/Income     (809,177 )     (351,085 )     -       (1,160,262 )     (562,469 )     (216,232 )     -       (778,701 )
Selling Expenses     (452,208 )     (201,366 )     -       (653,574 )     (470,973 )     (154,141 )     -       (625,114 )
General and Administrative Expenses     (334,279 )     (156,614 )     -       (490,893 )     (280,608 )     (112,055 )     -       (392,663 )
Other Operating Income (Expenses)     (12,367 )     2,821       -       (9,546 )     (27,404 )     8,842       -       (18,562 )
Equity Equivalence     (10,323 )     4,074       -       (6,249 )     216,516       41,122       -       257,638  
EBIT     1,083,401       600,094       -       1,683,495       6,132,457       814,921       -       6,947,378  
                                                                 
Depreciation, Amortization & Depletion     1,757,205       182,441       -       1,939,646       1,735,663       167,005       -       1,902,668  
                                                                 
EBITDA     2,840,606       782,535       -       3,623,141       7,868,120       981,926       -       8,850,046  
EBITDA Margin     43 %     33 %     -       40 %     66 %     43 %     -       62 %
                                                                 
Adjusted EBITDA1     2,912,382       782,584       -       3,694,966       7,665,035       930,952       -       8,595,987  
Adjusted EBITDA Margin¹     44 %     33 %     -       41 %     64 %     41 %     -       61 %
                                                                 
Net Financial Result     -       -       (3,494,316 )     (3,494,316 )     -       -       (1,527,776 )     (1,527,776 )
                                                                 
Earnings Before Taxes     1,083,401       600,094       (3,494,316 )     (1,810,821 )     6,132,455       814,923       (1,527,776 )     5,419,602  
                                                                 
Income and Social Contribution Taxes     -       -       1,082,064       1,082,064       -       -       28,496       28,496  
                                                                 
Net Income (Loss)     1,083,401       600,094       (2,412,252 )     (728,757 )     6,132,455       814,923       (1,499,280 )     5,448,098  
Net Margin     16 %     26 %     -       -8 %     51 %     36 %     -       38 %

 

1Excluding non-recurring items and PPA effects.

 

Page 45 of 46


 

 

  9M23     9M22  
Segmented Financial Statement
(R$ '000)
  Pulp     Paper    

Non

Segmented

   

Total

Consolidated

    Pulp     Paper    

Non

Segmented

   

Total

Consolidated

 
Net Revenue     22,907,377       6,476,653       -       29,384,030       29,409,409       6,051,830       -       35,461,239  
Cost of Goods Sold     (14,538,852 )     (3,762,259 )     -       (18,301,111 )     (14,460,942 )     (3,567,493 )     -       (18,028,435 )
Gross Profit     8,368,525       2,714,394       -       11,082,919       14,948,467       2,484,337       -       17,432,804  
Gross Margin     37 %     42 %     -       38 %     51 %     41 %     -       49 %
                                                                 
Operating Expense/Income     (1,408,673 )     (615,786 )     -       (2,024,459 )     (1,904,736 )     (604,172 )     -       (2,508,908 )
Selling Expenses     (1,389,718 )     (495,018 )     -       (1,884,736 )     (1,375,048 )     (447,774 )     -       (1,822,822 )
General and Administrative Expenses     (912,107 )     (396,229 )     -       (1,308,336 )     (779,590 )     (314,305 )     -       (1,093,895 )
Other Operating Income (Expenses)     914,341       260,102       -       1,174,443       32,844       108,020       -       140,864  
Equity Equivalence     (21,189 )     15,359       -       (5,830 )     217,058       49,887       -       266,945  
EBIT     6,959,852       2,098,608       -       9,058,460       13,043,731       1,880,165       -       14,923,896  
                                                                 
Depreciation, Amortization & Depletion     5,036,451       496,713       -       5,533,164       4,992,972       504,659       -       5,497,631  
                                                                 
EBITDA     11,996,303       2,595,321       -       14,591,624       18,036,703       2,384,824       -       20,421,527  
EBITDA Margin     52 %     40 %     -       50 %     61 %     39 %     -       58 %
                                                                 
Adjusted EBITDA1     11,438,362       2,330,100       -       13,768,462       17,849,083       2,170,721       -       20,019,804  
Adjusted EBITDA Margin1     50 %     36 %     -       47 %     61 %     36 %     -       56 %
                                                                 
Net Financial Result     -       -       3,511,470       3,511,470       -       -       4,432,843       4,432,843  
                                                                 
Earnings Before Taxes     6,959,852       2,098,608       3,511,470       12,569,930       13,043,731       1,880,165       4,432,843       19,356,739  
                                                                 
Income and Social Contribution Taxes     -       -       (2,978,271 )     (2,978,271 )     -       -       (3,420,742 )     (3,420,742 )
                                                                 
Net Income (Loss)     6,959,852       2,098,608       533,199       9,591,659       13,043,731       1,880,165       1,012,101       15,935,997  
Net Margin     30 %     32 %     -       33 %     44 %     31 %     -       45 %

 

1Excluding non-recurring items and PPA effects.

 

Forward-Looking Statements

 

This release may contain forward-looking statements. Such statements are subject to known and unknown risks and uncertainties due to which such expectations may not happen at all or may substantially differ from what was expected. These risks include, among others, changes in future demand for the Company’s products, changes in factors affecting domestic and international product prices, changes in the cost structure, changes in the seasonal patterns of markets, changes in prices charged by competitors, foreign exchange variations, changes in the political or economic situation of Brazil, as well as emerging and international markets. The forward-looking statements were not reviewed by our independent auditors.

 

Page 46 of 46