FORM 6-K
U.S. SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549

REPORT OF FOREIGN PRIVATE ISSUER
PURSUANT TO RULE 13a-16 OR 15d-16 OF THE
SECURITIES EXCHANGE ACT OF 1934

dated May 8, 2018

BRASILAGRO – COMPANHIA BRASILEIRA DE PROPRIEDADES AGRÍCOLAS
(Exact Name as Specified in its Charter)

BrasilAgro – Brazilian Agricultural Real Estate Company

U (Translation of Registrant’s Name)

1309 Av. Brigadeiro Faria Lima, 5th floor, São Paulo, São Paulo 01452-002, Brazil

U (Address of principal executive offices)

Julio Cesar de Toledo Piza Neto,

Chief Executive Officer and Investor Relations Officer,

Tel. +55 11 3035 5350, Fax +55 11 3035 5366, ri@brasil-agro.com

1309 Av. Brigadeiro Faria Lima, 5 th  floor

São Paulo, São Paulo 01452-002, Brazil

U ( Name, Telephone, E-mail and/or Facsimile number and Address of Company Contact Person)

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

Form 20-F  x    Form 40-F 

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): 
U                    

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): 
U                    

Indicate by check mark whether by furnishing the information contained in this Form, the registrant is also thereby furnishing the information to the Commission pursuant to Rule 12g3-2(b) under the Securities Exchange Act of 1934.

Yes  o    No 

If “Yes” is marked, indicate below the file number assigned to the registrant in connection with Rule 12g3-2(b): Not applicable.


 

 

 


 
 
 

For the quarter ended March 31, 2018

 

São Paulo, May 07, 2018 – BrasilAgro (B3: AGRO3) (NYSE: LND) , the Brazilian leader in acquiring, developing and selling rural properties that offer high potential for price appreciation in Brazil, announces its consolidated results for the quarter ended March 31, 2018. The consolidated quarterly information is prepared in accordance with International Financial Reporting Standards (IFRS).

3Q18 Conference Call  

May 08, 2018

Portuguese with simultaneous English translation

1:30 p.m. (Brasília)

12:30 p.m. (NY)

Phone: +55 (11) 3127 4971 Phone: + 1 516 300 1066

Password : BrasilAgro

 

 

 

 

 

 

 

www.brasil-agro.com

2

BRASILAGRO 2018

 

 


 
 

 

   

 

PRICE

CONTACTS

 

AGRO3: R$13.20

LND: US$3.79

 

 

+ 55 (11) 3035 5374

ri@brasil-agro.com

 

Gustavo Javier Lopez

IRO

 

Ana Paula Zerbinati Ribeiro

Investor Relations Manager

 

 

www.brasil-agro.com

3

BRASILAGRO 2018

 

 


 
 

MESSAGE FROM MANAGEMENT

On May 7, we announced the sale of 956 hectares (660 arable hectares) of the Araucária Farm, located in a plateau area, for R$61.6 million. This sale represents a gain of R$36.1 million (“present value” – “acquisition value + net depreciation investments”) and has an expected Internal Rate of Return (IRR) of 16.5%.

This was another important transaction for the Company, reinforcing the success and consistency of our business model, with the capture of capital gains through the sale of properties. This sale will be accounted for in the next quarter.

We closed 9M18 with a Net Revenue of R$225.0 million, Net Income of R$85.6 million, and Adjusted EBTIDA of R$70.1 million. This result mainly reflects the sale of 1.3 million tons of agricultural products in the period.

Since the beginning of the 16/17 harvest, we have taken a series of actions to mitigate the Company's operational risks - we started cattle raising activities, incorporated mature areas in the operation (via acquisition and leasing), leased to third parties areas with greater volatility and invested in the development and maturation of the portfolio. These actions resulted in a strong and recurring operating result, confirming our strategy and commitment to deliver results

Regarding the operating performance, we began harvesting the 17/18 soybean and corn crops and, by the date of this release, we had completed 90% of the harvest in the properties in Brazil and Paraguay. With a more mature portfolio and a good rainfall during crop development and harvesting periods, the soybean and corn yields are above expectations in Brazil and Paraguay.

At the sugarcane farms, we began harvesting the 2018 crop in April, and we are concluding the planting of 6,205 hectares in the Middle-West and Maranhão state properties.

In February, we formalized the spin-off process of Cresca S.A., which started in October 2016. With the end of the Joint Venture, BrasilAgro acquired 50% of Cresca’s assets and liabilities through the subsidiary Agropecuária Morotí S.A. The accounting effects of the spin-off are reflected in this result.

The pursuit for excellence in all our value generation fronts brought results above the estimated for this harvest. We believe that an efficient operation and a solid balance sheet are fundamental to the Company’s organic and inorganic expansion plans.

 

www.brasil-agro.com

4

BRASILAGRO 2018

 

 


 
 

OPERATING PERFORMANCE

Definitions: 3Q17 and 3Q18 - quarter ended March 31, 2017 and 2018, respectively| 9M17 and 9M18 – nine-month period ended March 31, 2017 and 2018, respectively | 2016/2017 Harvest Year – fiscal year started on July 1, 2016 and ended on June 30, 2017 | 2017/2018 Harvest Year – fiscal year started on July 1, 2017 and ended on June 30, 2018.

 

Property Sale

In May, we sold an area of the Araucária Farm, an agricultural property located in the municipality of Mineiros, Goiás. A total of 956 hectares (660 arable hectares) were sold, amounting to 1,208 soybean bags per arable hectare or R$61.6 million (~R$93,356/arable hectare). The buyer made an initial payment of 79,200 soybean bags in the amount of R$5.3 million. The second installment of 79,200 soybean bags will be paid in September 2018 and the remaining balance will be paid in six annual installments.

From an accounting standpoint, this plot of the farm is valued in the Company’s books at R$11.0 million (acquisition + net depreciation investments) and has an expected Internal Rate of Return (IRR) of 16.5%.

The property was acquired in 2007 and had a total area of 9,682 hectares, of which 394 hectares were sold in May 2013 1,164 hectares in July 2014, 274 hectares in March 2017 and 1.360 hectares in May 2017, remaining 5,534 hectares in the portfolio after this sale.

The sale will be accounted for in the results of the next quarter and we will continue to operate the area sold until the end of the 2018 sugarcane harvest.

.

 

 

www.brasil-agro.com

5

BRASILAGRO 2018

 

 


 
 

Property Portfolio

On the date of this release, the Company’s property portfolio consisted of 225,877 hectares across six Brazilian states and Paraguay.
 

 

FARMS  

LOCATION  

AQUISITION DATE  

PROJECT  

TOTAL AREA (ha)  

ARABLE AREA (ha)  

1  

Jatobá Farm  

Jaborandi / BA  

mar/07  

Grains and Pasture  

30.981  

24.226  

2  

Alto Taquari Farm  

Alto Taquari / MT  

aug/07  

Sugarcane  

5.394  

3.774  

3  

Araucária Farm  

Mineiros / GO  

apr/07  

Sugarcane  

6.490  

4.784  

4  

Chaparral Farm  

Correntina / BA  

nov/07  

Grains  

37.182  

26.444  

5  

Nova Buriti Farm  

Bonito de Minas / MG  

dec/07  

Forest  

24.212  

17.846  

6  

Preferência arm  

Baianópolis / BA  

sep/08  

Grains and Pasture  

17.799  

12.410  

7  

Partnership II (1)  

Ribeiro Gonçalves / PI  

nov/13  

Grains  

7.500  

7.500  

8  

Partnership III (2)  

Alto Taquari / MT  

may/15  

Sugarcane  

4.263  

4.263  

9  

Partnership IV (3)  

São Raimundo das Mangabeiras / MA  

feb/17  

Sugarcane  

15.000  

15.000  

10  

São José Farm  

São Raimundo das Mangabeiras / MA  

feb/17  

Grains and Sugarcane  

17.566  

10.137  

11  

Palmeiras (4) (Paraguay)  

Boquerón  

dec/13  

Grains and Pasture  

59.490  

29.745  

 

Total  

 

 

 

225.877  

156.129  

1- BrasilAgro entered into an agricultural exploration partnership in the Parceria II Farm for up to 11 harvests, involving up to 10,000 hectares.  

2- BrasilAgro entered into an agricultural exploration partnership in the Parceria III Farm potentially up to March 31, 2026.  

3 - BrasilAgro entered into an agricultural exploration partnership in the Parceria IV Farm  for 15 years of planting of sugarcane, with option of renewal for another 15 years.  

4- New social denomination of the operation in Paraguay.

 

 

 

Development of Areas

......................................................................................................................................................

We concluded a process to transform approximately 2,000 hectares in Paraguay, representing an average growth of 32% in the portfolio transformation in the last 10 years.

 

 

www.brasil-agro.com

6

BRASILAGRO 2018

 

 


 
 

Market Value of the Portfolio

In 2017, we hired the independent consulting firm Deloitte Touche Tohmatsu to conduct a market valuation of our properties. According to their appraisal, as of June 30, 2017, the market value of the portfolio was R$1.4 billion .

We internally appraise, on an annual basis, the market value of our farms. And on June 30, 2017, date of the appraisal, the market value of our portfolio was R$1.3 billion, an increase of 24.6% in relation to the previous year.

In order to estimate the market value of our farms, we considered for each property: (i) its level of development; (ii) soil quality and maturity; and (iii) agricultural aptitude and potential.

The table below shows the portfolio’s internal market valuation as of June 30, 2016 and 2017 and the independent market valuation performed by independent consulting firm Deloitte Touche Tohmatsu on June 30, 2017.

 

FARM

LOCATION

Internally Appraise (R$ thousand)

Independent Valuation

(R$ thousand)

30/06/2016  

Period Sales  

30/06/2017  

30/06/2017  

1

Jatobá Farm  

Jaborandi / BA  

303.455  

10.100  

321.802  

360.758  

2

Alto Taquari Farm  

Alto Taquari / MT  

120.607  

 

150.940  

119.706  

3

Araucária Farm  

Mineiros / GO  

150.881  

30.200  

166.352  

172.327  

4

Chaparral Farm  

Correntina / BA  

262.747  

 

291.751  

352.391  

5

Nova Buriti Farm  

Bonito de Minas / MG  

31.967  

 

30.282  

23.407  

6

Preferência Farm  

Baianópolis / BA  

56.564  

 

54.680  

64.392  

7

São José Farm  

São Raimundo das Mangabeiras / MA  

0  

 

148.255  

156.981  

8

Palmeiras (Paraguay)  

Boquerón  

154.849  

 

143.074  

143.039  

 

Total  

 

1.081.070  

40.300  

1.307.136  

1.393.001  

 

www.brasil-agro.com

7

BRASILAGRO 2018

 

 


 
 

Agricultural Operations

The table below shows the breakdown of the planted area by farm in the 17/18 Harvest:
 

Planted Area by Farm - Crop 17/18 (ha)  

Ratoon Cane  

Plant Cane  

Soybean  

Corn  

Corn - 2nd Crop  

Pasture  

Other  

Total  

Jatobá Farm  

 

 

4.203  

1.582  

 

5.005  

10.057  

20.847  

Alto Taquari Farm  

3.070  

395  

 

 

 

 

176  

3.641  

Araucária Farm  

2.949  

336  

 

 

 

 

255  

3.540  

Chaparral Farm  

 

 

9.596  

1.195  

 

5.002  

3.522  

19.315  

Preferência Farm  

 

 

 

 

 

6.376  

134  

6.510  

Partnership II Farm  

 

 

7.452  

 

 

 

 

7.452  

Partnership III Farm  

3.081  

1.474  

 

 

 

 

357  

4.912  

São José Farm and Partnership IV Farm  

15.847  

4.000  

5.255  

 

350  

 

 

25.452  

Palmeiras (Paraguay)  

 

 

5.300  

996  

 

3.262  

967  

10.525  

Total  

24.947  

6.205  

31.806  

3.773  

350  

19.645  

15.468  

102.194  

                 
                 

Planted area by crop (ha)  

Crop 16/17  

Crop 17/18  

Harvest Participation 17/18 (%)  

Change (%)  

       

Grains  

30.139  

35.929  

35,2%  

19,2%  

       

Soybean  

22.549  

31.806  

31,1%  

41,1%  

       

Corn  

7.590  

4.123  

4,0%  

-45,7%  

       

Sugarcane  

29.698  

31.152  

30,5%  

4,9%  

       

Pasture  

16.425  

19.645  

19,2%  

19,6%  

       

Others  

12.611  

15.468  

15,1%  

22,7%  

       

Total  

88.873  

102.194  

100,0%  

15,0%  

       
                 
                 

Area Planted by Land Ownership (ha)  

Crop 16/17  

Crop 17/18  

Harvest Participation 17/18 (%)  

Change (%)  

       

Ownn Area  

59.678  

74.378  

72,8%  

24,6%  

       

Operated by BrasilAgro  

52.027  

74.378  

72,8%  

43,0%  

       

Leased to third parties  

7.651  

0  

0,0%  

n.a.  

       

Leased area  

29.195  

27.816  

27,2%  

-4,7%  

       

Total  

88.873  

102.194  

100,0%  

15,0%  

       


GRAINS

In 3Q18, we began harvesting the 17/18 soybean and corn crops and, by the date of this release, we had concluded 99% of the soybean harvest and 30% of the corn harvest.

 

Crop 16/17  

Crop 17/18  

Change  

Crop 17/18 Estimated until  

Change  

Productivity per culture (tons)  

Realizad  

Estimated  

(%)  

Mar/18  

(%)  

Soybean  

65.057  

82.020  

26,1%  

110.694  

35,0%  

Corn  

40.502  

27.111  

-33,1%  

18.944  

-30,1%  

Corn - 2nd Crop  

-  

2.319  

n.a.  

2.625  

13,2%  

Total  

105.559  

111.450  

5,6%  

132.263  

18,7%  


We expect a result above that initially estimated on the farms in Piauí and Bahia, impact of the good level of rainfall during the development of the crops and in the harvest period.

SUGARCANE

The following table shows the sugarcane results appropriated in the sugarcane harvest year (April to November) and during the Company’s fiscal year:

www.brasil-agro.com

8

BRASILAGRO 2018

 

 


 
 
 

2016  

2017  

Change  

2017 Estimated  

Change  

Year Crop Result - Sugarcane  

(01/apr a 31/dec)  

(01/apr a 31/dec)  

(%)  

(01/apr a 30/nov)  

(%)  

Tons Harvested  

869.501  

1.858.754  

113,8%  

1.660.174  

12,0%  

Hectares harvested  

10.336  

27.130  

162,5%  

25.977  

4,4%  

TCH - Harvest Tons per Hectares  

84,12  

68,51  

-18,6%  

63,91  

7,2%  

           
           
         

Change  

Accounting Year Result - Sugarcane  

 

9M17  

 

9M18    

(%)  

Tons Harvested  

 

539.221  

 

1.378.554  

155,7%  

Hectares harvested  

 

6.659  

 

20.431  

206,8%  

TCH - Harvest Tons per Hectares  

 

80,98  

 

67,47  

-16,7%  

 

In November, we ended the 8th year of sugarcane supply in the Alto Taquari, Araucária, Parceria III and Parceria IV Farms, delivering 1.8 million tons, from April to November, the sugarcane harvest year.

We started the renewal of the cane field for the new sugarcane harvest and we will plant another 6,205 hectares in the farms in the Midwest region and in Maranhão.

The reduction of tons harvested per hectare is due to the sugarcane crop reform period in the areas harvested at the São José Farm. These areas were not being managed in accordance with the Company’s quality standards and thus are being reformed in order to improve their productivity and quality levels.

CATTLE RAISING

As of March 31, we had 20,692 head of cattle in the Preferência and Jatobá Farms and in Paraguay, distributed in 11,381 hectares of already active pasture in Brazil and 3,262 hectares of already active pasture in Paraguay.

Livestock  

9M18  

Crop 17/18  

Change  

 

 

Estimated  

(%)  

Hectares  

14.643  

14.029  

4,4%  

Number of heads  

20.692  

15.799  

31,0%  

Meat production (kg)  

1.742.197  

2.414.186  

-27,8%  

Weight Gain per Day  

0,31  

0,42  

-26,9%  

Weight Gain per hectare  

118,98  

172,09  

-30,9%  

 
OTHERS

In order to improve the Company’s results and mitigate operating risks, we leased 10,543 hectares to third parties in the state of Bahia and in the Midwest region, as a real estate strategy. The areas were leased to local farmers and the contracts have a term of up to five harvests.

In addition, we have 4,925 hectares of grasses cover crops and sorghum, in order to increase the organic matter and accelerate the maturation of the soil.

 

www.brasil-agro.com

9

BRASILAGRO 2018

 

 


 
 

FINANCIAL PERFORMANCE

The consolidated financial statements were prepared and are being presented in accordance with International Financial Reporting Standards (IFRS) issued by the International Accounting Standards Board.

 

 

EBITDA and Adjusted EBITDA

EBITDA is calculated as gross profit adjusted by general, administrative, and selling expenses, other operating revenue and depreciation expenses. Adjusted EBITDA was calculated by excluding biological assets in progress (sugarcane and grains) and adjusting for the harvest’s derivative results and depreciation expenses, including depreciation of fixed assets of the farms and administrative installations, developed areas and permanent crops.

EBITDA (R$ thousand)  

3Q18  

3Q17  

Change  

9M18  

9M17  

Change  

Gross Profit  

34.179  

7.519  

355%  

94.528  

18.951  

399%  

Selling expenses  

(2.257)  

(417)  

441%  

(4.347)  

(537)  

709%  

General and administrative expenses  

(6.829)  

(5.964)  

15%  

(21.619)  

(19.638)  

10%  

Other operating income/expenses, net  

37.116  

(119)  

n.a.  

35.872  

(5.736)  

n.a.  

Depreciations and amortizations  

391  

363  

8%  

18.364  

7.201  

155%  

EBITDA  

62.600  

1.382  

4430%  

122.798  

241  

n.a.  

             
             

Adjusted EBITDA (R$ thousand)  

3Q18  

3Q17  

Change  

9M18  

9M17  

Change  

Gross Profit  

34.179  

7.519  

4  

94.528  

18.951  

399%  

Elimination of gains on biological assets (grains and sugarcane planted)  

(19.672)  

(16.860)  

17%  

(16.664)  

(13.879)  

20%  

Selling expenses  

(2.257)  

(417)  

441%  

(4.347)  

(537)  

709%  

General and administrative expenses  

(6.829)  

(5.964)  

15%  

(21.619)  

(19.638)  

10%  

Other operating income/expenses, net  

1.462  

(119)  

n.a.  

218  

(5.736)  

n.a.  

Derivatives Results  

3.324  

891  

273%  

3.964  

2.064  

92%  

Adjusted Depreciations 1  

755  

1.693  

-55%  

14.042  

7.822  

80%  

EBITDA Cresca2  

0  

(686)  

n.a.  

(9)  

(1.077)  

-99%  

Adjusted EBITDA  

10.961  

(13.944)  

n.a.  

70.113  

(12.030)  

n.a.  

(1) Adjusted Depreciation includes depreciation of harvested grains and sugarcane.

(2) The amounts refer to Cresca’s administrative expenses. The operating result in Paraguay is consolidated to BrasilAgro.

(3) Not included the Cresca spin-off effects.

 

www.brasil-agro.com

10

BRASILAGRO 2018

 

 


 
 

Income Statement

 

Since March 2017, the results of the operation in Paraguay have been disclosed, consolidated with the results of the operation in Brazil.

NET REVENUE FROM SALES OF AGRICULTURAL PRODUCTS

Net Revenue (R$ thousand)  

3Q18  

3Q17  

Change  

9M18  

9M17  

Change  

Total  

17.907  

14.946  

20%  

149.491  

72.693  

106%  

Farms Sale  

-  

3.854  

-100%  

-  

3.854  

-100%  

Soybean  

16.957  

8.727  

94%  

23.552  

14.946  

58%  

Corn  

662  

403  

64%  

9.061  

723  

1153%  

Sugarcane  

(294)  

1.105  

n.a.  

111.888  

50.053  

124%  

Livestock  

319  

-  

n.a.  

2.847  

-  

n.a.  

Leasing  

1.041  

602  

73%  

2.964  

1.420  

109%  

Services  

-  

-  

n.a.  

-  

26  

-100%  

Others  

(778)  

255  

n.a.  

(821)  

1.671  

n.a.  

 
 

Tons  

3Q18  

3Q17  

Change  

9M18  

9M17  

Change  

Quantity sold  

22.302  

8.717  

156%  

1.272.545  

527.755  

141%  

Soybean  

15.741  

7.752  

103%  

22.711  

13.156  

73%  

Corn  

6.561  

956  

586%  

25.029  

1.372  

1724%  

Sugarcane  

-  

-  

n.a.  

1.224.751  

512.697  

139%  

Others  

-  

9  

-100%  

54  

530  

-90%  

In 3Q18, the recorded net revenue from sales was R$17.9 million, with an increase in volume sold during the period of R$13.5 million compared to the previous year.

Net revenue from grains (soybean and corn) in 9M18 increased by R$16.9 million from the previous year, from R$15.7 million, from the sale of 14,500 tons, to R$32.6 million, from the sale of 47,700 tons.

Soybean revenue increased by R$8.6 million in 9M18 when compared to the previous year, from R$14.9 million, from the sale of 13,200 tons at R$1,136.06 per ton, to R$23.5 million, from the sale of 22,700 tons at R$1,037.03 per ton.

Corn revenue in 9M18 increased by R$8.3 million when compared to the previous year, from R$723 thousand from the sale of 1,400 tons at R$526.97 per ton, to R$9,0 million, from the sale of 25,000 tons at R$362.02 per ton. Corn sold until 6M18 was produced in the previous harvest and was stored as a sales strategy. As of 3Q18, the sale of corn already refers to the 17/18 harvest.

Sugarcane revenue in 9M18 increased by R$61.8 million when compared to the previous year, from R$50.0 million from the sale of 512,700 tons at R$97.63 per ton, to R$111.9 million from the sale of 1.2 million tons at R$91.36 per ton of sugarcane. The reduction in per-ton sugarcane price was due to the 1% reduction in the TRS (total recoverable sugar), which went from 146,62 kg/ton (0.668 R$/kg) in 9M17 to 145.43 kg/ton (0.669 R$/kg) in 9M18. The difference of 153,800 tons of sugarcane produced in relation to the total sold is the result of leasing payment.

www.brasil-agro.com

11

BRASILAGRO 2018

 

 


 
 

Cattle-raising revenue totaled R$2.9 thousand in 9M18, resulting from the sale of 1,336 head of cattle in Brazil and Paraguay at R$5.23 per kg.

Leasing revenue reached R$2.9 million in 9M18 and reflects the third-party leases of Farms in Bahia and in the Midwest region.

The amount recorded in other sales revenue was R$821 thousand in 9M18 due to the payment of taxes (FUNRURAL). During the same period of the previous year, we had other revenue in the amount of R$1.5 million, which came from the sale of inputs (seeds, fertilizers and byproducts) from areas that were not planted in the 2016/17 harvest year and R$200 thousand, which came from the sale of 369 tons of sorghum.

GAINS OR LOSSES OF AGRICULTURAL PRODUCTS AND BIOLOGICAL ASSETS

Biological Assets and Agricultural Products (R$ thousand)  

Soybean  

Corn (crop)  

 

 

 

Gain / Loss  

 

17/18  

17/18  

Sugarcane  

Livestok  

Others  

03/31/18  

Gain and losses in agricultural products  

12.586  

770  

43.780  

1.141  

(312)  

57.965  

Gain and losses in biological assets dos ativos biológicos  

24.209  

(1.062)  

(6.483)  

 

-  

16.664  

Change in fair value of biological assets and agricultural products  

36.795  

(292)  

37.297  

1.141  

(312)  

74.629  


Gains or losses from the variation in the fair value of agricultural products are determined by the difference between their harvested volume at market value (net of selling expenses and taxes) and the production costs incurred (direct and indirect costs, leasing and depreciation).

Harvested agricultural products are measured at their value at the time of harvest considering the market price of the area of each farm.

Since July 1, 2016, biological assets corresponding to ratoons of sugarcane have been measured at cost less depreciation (Accounting Standard IAS 16), while planted cane will continue to be measured at fair value (Accounting Standard IAS 41).

Agricultural Products  

Soybean  

Corn (crop)  

 

 

 

Gain / Loss  

 

17/18  

16/17  

Sugarcane  

Livestok  

Others  

03/31/18  

Area (hectares)  

9.650  

937  

20.431  

14.643  

-  

45.661  

Production (Tons)  

35.633  

4.303  

1.378.554  

1.742  

-  

1.420.232  

Yield (Ton./ha)  

3,69  

4,59  

67,47  

0,12  

-  

31,10  

Livestock - head of cattle  

-  

-  

-  

20.692  

-  

20.692  

Production fair value (R$ thousand)  

37.321  

2.326  

114.688  

8.068  

(143)  

162.260  

Production Cost (R$ thousand)  

(24.735)  

(1.556)  

(70.908)  

(6.927)  

(169)  

(104.295)  

Gain and losses in agricultural products (R$ thousand)  

12.586  

770  

43.780  

1.141  

(312)  

57.965  

Biological assets correspond to agricultural products in formation (not yet harvested) and cattle, measured at the net present value of the expected cash flow from these products. The calculation of fair value considers the best estimates in relation to sales prices, discount rates, direct and indirect costs, leasing, yields and selling expenses.

www.brasil-agro.com

12

BRASILAGRO 2018

 

 


 
 

Cattle biological assets are measured at fair value and controlled in accordance with two methodologies: 12 to 15-month calves and steers (heifers) are controlled and valued by head, while older animals are controlled by weight.

Fair value variation is impacted by variations between fair value and cost, as well as by fair value variations between the periods.

Gains or losses from the variation in the fair value of grains and sugarcane biological assets are determined by the difference between their fair value and their book value. Book value includes investments and costs effectively incurred until the moment of appraisal, as well as write-offs arising from the harvesting of the agricultural products.

The table below shows the results of the sugarcane harvest:

Period ended June 30, de junho de 2017  

2016 Crop  

2017 Crop  

Total  

Net Revenue  

48.949  

23.072  

72.021  

Cost of sales  

(43.420)  

(31.078)  

(74.498)  

Gain (loss) of agricultural products and biological assets value  

7.215,00  

4.316  

11.531  

Total  

12.744  

(3.689)  

9.055  

Tons  

535.103  

480.200  

1.015.303  

 

Period ended December 31, 2017  

2016 Crop  

2017 Crop  

Total  

Net Revenue  

 

112.182  

112.182  

Cost of sales  

 

(97.495)  

(97.495)  

Gain (loss) of agricultural products and biological assets value  

 

38.975  

38.975  

Total  

-  

53.662  

53.662  

Produced Tons  

 

1.378.554  

1.378.554  


IMPAIRMENT (REVERSAL OF PROVISIONS OF THE RECOVERABLE AMOUNT OF AGRICULTURAL PRODUCTS, NET)

A provision to adjust inventories at the net realized value of agricultural products is constituted when the fair value of the inventory is higher than the realized value. The realization value is the sales price estimated during the normal course of business less estimated selling expenses.

On March 31, 2018, the recognized amount corresponded to a gain of R$882 thousand.

 

www.brasil-agro.com

13

BRASILAGRO 2018

 

 


 
 
COST OF PRODUCTION

(%)  

Soybean  

Corn  

Sugarcane  

Livestock  

Variable costs  

76%  

76%  

73%  

22%  

Seeds  

15%  

16%  

0%  

0%  

Fertilizers  

16%  

23%  

10%  

1%  

Defensive  

19%  

15%  

6%  

0%  

Agricultural services  

19%  

16%  

47%  

0%  

Fuels and Lubricants  

4%  

4%  

8%  

1%  

Maintence of machines and instruments  

0%  

0%  

0%  

6%  

Animal Feed  

0%  

0%  

0%  

9%  

Others  

3%  

2%  

2%  

5%  

Fixed costs  

24%  

24%  

27%  

78%  

Labor  

4%  

2%  

3%  

11%  

Depreciation and amortization  

11%  

12%  

12%  

66%  

Leasing  

6%  

8%  

10%  

0%  

Others  

3%  

2%  

2%  

1%  

 

(R$ / ha)  

Crop16/17  

Crop 17/18  

Change  

 

Realized  

Estimated  

 

Soybean  

2.159  

2.163  

0,2%  

Corn  

2.397  

2.164  

-9,7%  

Sugarcane  

4.416  

5.140  

16,4%  


The increase in the cost of production of sugarcane reflects the carrying out costs of the São José Farm, which did not occur in the previous harvest.

COST OF GOODS SOLD

(R$ thousand)  

3Q18  

3Q17  

Change  

9M18  

9M17  

Change  

Total of cost of goods sold  

(16.225)  

(7.482)  

117%  

(130.474)  

(58.769)  

122%  

Soybean  

(15.447)  

(6.665)  

132%  

(21.425)  

(12.211)  

75%  

Corn  

(316)  

(391)  

-19%  

(8.642)  

(569)  

1419%  

Sugarcane  

(283)  

145  

n.a.  

(97.778)  

(43.275)  

126%  

Livestock  

(246)  

(7)  

3423%  

(2.875)  

(64)  

4392%  

Others  

67  

(563)  

n.a.  

246  

(2.650)  

n.a.  

Cost of goods sold (COGS) came to R$130.5 million in 9M18. Due to the fair value adjustments of agricultural products, period changes in costs are directly linked to the market price of commodities at the time of harvest.

Total soybean COGS increased by R$9.2 million in 9M18 when compared to the previous year, from R$12.2 million, from the sale of 13,200 tons at R$928.17 per ton, to R$21.4 million, from the sale of 22,700 tons at R$943.38 per ton. Total soybean COGS in 3Q18 and 3Q17 reflects the reversal of the provision for loss.

Total corn COGS increased by R$8.0 million in 9M18 versus the previous year, from R$569 thousand, from the sale of 1,400 tons at R$414,72 per ton, to R$8.6 million, from the sale of 25,000 tons at R$345,28 per ton.

www.brasil-agro.com

14

BRASILAGRO 2018

 

 


 
 

Total sugarcane COGS increased by R$54.5 million in 9M18 versus the previous year, from R$43.3 million, from the sale of 512,700 tons at R$84.41 per ton, to R$97.8 million, from the sale of 1.2 million tons at R$79.84 per ton of sugarcane.

Total cattle-raising COGS reached R$2.9 million in 9M18 and reflects the net result of animal death and birth during the period (R$52 thousand negative) and the sale cost of 1,336 head of cattle in Brazil and Paraguay at R$2.2 million (R$2,113.00 per head).

Other COGS in the positive amount of R$246 thousand in 9M18 mainly refers to the raw material inventory adjustment. In 9M17, other COGS in the amount of R$1.7 million refers to the sale of inputs (seeds, fertilizers and byproducts) and R$900 thousand refers to the sale of 369 tons of sorghum.

SELLING EXPENSES

(R$ thousand)  

3Q18  

3Q17  

Change  

9M18  

9M17  

Change  

Selling expenses  

(2.257)  

(417)  

442%  

(4.347)  

(537)  

709%  

Freight  

(607)  

(160)  

280%  

(810)  

(176)  

360%  

Storage and Processing  

(1.277)  

(207)  

517%  

(2.720)  

(581)  

368%  

Others  

(373)  

(50)  

646%  

(817)  

220  

n.a.  


In 9M18 we recorded R$4.3 million in selling expenses. This result is due to the increase in freight, reflected by the increase in grain sales during the period.

The increase in storage and processing expenses in 9M18 is due to the increase in storage expenses for grain inventory from the 16/17 harvest.

Other selling expenses refer to the loss for doubtful debtors (PDD).

GENERAL AND ADMINISTRATIVE EXPENSES

(R$ thousand)  

3Q18  

3Q17  

Change  

9M18  

9M17  

Change  

General and administrative expenses  

(6.829)  

(5.964)  

15%  

(21.619)  

(19.638)  

10%  

Depreciations and amortizations  

(145)  

(179)  

-19%  

(482)  

(530)  

-9%  

Personnel expenses  

(4.374)  

(4.114)  

6%  

(13.621)  

(12.903)  

6%  

Expenses with services provider  

(1.139)  

(725)  

57%  

(3.414)  

(2.402)  

42%  

Leases and Rents  

(200)  

(200)  

0%  

(496)  

(589)  

-16%  

Others expenses  

(971)  

(746)  

30%  

(3.606)  

(3.214)  

12%  


As of March 2017, we began to consolidate general and administrative expenses of the operation in Paraguay, which were previously accounted for under the equity pick up.

In 9M18, general and administrative expenses increased by 10% in comparison to the same period of the previous year, from R$19.6 million to R$21.6 million.

The 42% increase in expenses with service providers is mainly due to the expenses with advisors for the development of new projects, legal advice and information technology, and expenses with the issuance of the Agribusiness Receivables Certificate (CRA).

www.brasil-agro.com

15

BRASILAGRO 2018

 

 


 
 

The 16% decrease in leases and rents is mainly due to renegotiations of lease contracts.

OTHER OPEARTING INCOME / EXPENSES

(R$ thousand)  

3Q18  

3Q17  

Change  

9M18  

9M17  

Change  

Other operating income/expenses  

37.116  

(119)  

n.a.  

35.872  

(5.736)  

n.a.  

Gain/Loss on sale of fixed assets  

(135)  

(14)  

864%  

(294)  

(536)  

-45%  

Management Fee - Cresca Reversal  

-  

-  

n.a.  

-  

(2.490)  

-100%  

Provisions for lawsuits  

410  

(83)  

n.a.  

299  

(545)  

n.a.  

Alto Taquari Farm  

-  

34  

-100%  

-  

34  

-100%  

Added value obteined by spin-off (Cresca - Paraguay)  

5.040  

-  

n.a.  

5.040  

-  

n.a.  

Written-off in the conversion of joint venture by spin-off (Cresca - Paraguay)  

30.616  

-  

n.a.  

30.616  

-  

n.a.  

Others  

1.185  

(56)  

n.a.  

211  

(2.199)  

n.a.  


The increase in other operating expenses (income) is a result of the recognition of amounts incurred with the conclusion of the spin-off of the Cresca operation in Paraguay, in the amount of R$35.3 million. In 9M17, the management fee reversal of Cresca totaling R$2.5 million was recorded.

Spin-off of the Joint Venture Cresca S.A.

On February 9, 2018, the spin-off process of the Joint Venture Cresca S.A. (company that owns the property in Paraguay) was formalized. At that moment, the part owned by BrasilAgro was transferred to its subsidiary Agropecuária Morotí S.A., which is 100% controlled by the Company.

After the spin-off, considering that the Company obtained the control of assets and liabilities previously jointly controlled, as required by IFRS 3 – Business Combinations, the assets acquired, and the liabilities assumed were remeasured at their fair values on the acquisition date and the result recorded in profit or loss.

The investment was recorded at the Company for R$115.6 million and the fair value totaled R$120.6 million; therefore, we recorded gain of R$5.0 million. The fair value of assets and liabilities was preliminarily estimated and is expected to be concluded by June 30, 2018.

Moreover, the effects from the translation of investments abroad were recorded under other comprehensive income. With the spin-off, as required by accounting practices, the accumulated effect from the translation of investments abroad, totaling R$30.6 million, was written-off from other comprehensive income and recorded under profit/loss.

 

www.brasil-agro.com

16

BRASILAGRO 2018

 

 


 
 

FINANCIAL RESULT

(R$ thousand)  

3Q18  

3Q17  

Change  

9M18  

9M17  

Change  

Total  

(17.324)  

5.784  

n.a.  

(9.839)  

22.204  

n.a.  

Interest (i)  

(20.256)  

(1.477)  

1271%  

(14.136)  

(3.542)  

299%  

Monetary variation (ii)  

(166)  

(185)  

-10%  

(6)  

(495)  

-99%  

Exchange vartiation (iii)  

(254)  

(1.603)  

-84%  

(190)  

(1.380)  

-86%  

Unwind of present value adjustment (iv)  

5.294  

(1.395)  

n.a.  

3.885  

(2.888)  

n.a.  

Results with derivatives (v)  

(1.999)  

8.558  

n.a.  

280  

18.738  

-99%  

Other financial income / expenses (vi)  

57  

1.886  

-97%  

328  

11.771  

-97%  

The consolidated financial result is composed of the following items: (i) interest on financing; (ii) the impact of the monetary variation on the amount payable from the acquisition of the Nova Buriti Farm; (iii) the impact of the U.S. dollar exchange variation on the offshore account and Cresca’s receivables; (iv) the present value of Cremaq, Araucária and Jatobá Farms’ sales receivables, fixed in soybean bags; (v) the result from hedge operations; and (vi) bank fees and expenses and returns on cash investments.

Interest variation is mainly due to the recognition of the financial revenue obtained from the Nova Buriti Farm renegotiation, in the amount of R$9.3 million, interest on loans and financing in the amount of R$7.4 million, and interest on Cresca’s loan of R$16.5 million which was pardoned.

The derivatives result reflects the commodities hedge operations result and the impact of the exchange variation on cash, which was partially dollarized in order to maintain purchasing power in regard to inputs, investments and new acquisitions, which have a positive correlation with the US currency. In 9M18, the result of derivative transactions was R$280 thousand, of which R$1.7 million (negative) are related to currency operations and R$1.5 million are related to operations with commodities. In 9M17, derivative operations totaled R$18.7 million, of which R$11.1 million are a loss related to currency operations and R$7.6 million are in operations with commodities.

The reduction in other financial income / expenses is due to the decrease in the Company’s cash position, from an average cash flow of R$129.7 million in 9M17 to R$41.5 million in 9M18 and also decrease in the SELIC rate (Brazil’s basic interest rate) in the period, in addition to bank fees and expenses with financial investments.

On August 30, 2017, the title deed for the Nova Buriti Farm was given and, consequently, the payment of the Farm balance was paid. The Farm’s total price was adjusted, with the partial cancellation of the monetary adjustments (by the IGP-M – General Market Price Index) that would be owed by the Company. The amount of R$9.3 million was recognized as financial income in 9M18 and the outstanding balance of the debt will not be restated.

www.brasil-agro.com

17

BRASILAGRO 2018

 

 


 
 

DERIVATIVE OPERATIONS

Our risk policy primarily aims to hedge the Company’s cash flow. In this context, we are concerned not only with the main components of our revenue, but also the main components of our production costs. We therefore monitor on a daily basis: a) the international prices of the main agricultural commodities produced by the Company, usually expressed in U.S. dollars; b) the base premium, i.e. the difference between the international and domestic commodity price; c) exchange rates; and d) the prices of the main components such as freight, fertilizers and chemicals, that can significantly impact costs.

The points analyzed when deciding on the price and margin hedging strategy and tools are listed below:

• Estimated gross margin based on the current price environment.

• Standard deviation from the estimated gross margin for different pricing strategy scenarios.

• Analysis of the estimated gross margin in stress scenarios for different hedge strategies.

• Comparison between current estimates and the Company’s budget.

• Comparison of the estimated gross margin and the historical average.

• Market expectations and trends.

• Tax aspects.

 

Hedge Position on April 30, 2018

 

 

Soybean  

 

 

FX  

 

Crop  

     

Volume  

   
 

Volume (1)  

% of hedge (2)  

Price (USD/bu)  

(thousand)  

% of hedge (3)  

BRL/USD  

17/18  

80.897 ton  

85,9%  

10,46  

USD 39.174  

108,2%  

3,37  

(1) Net estimated volume of production + farm sales receivables.

(2) % of the volume of soybean locked in tons.

(3) % of estimated revenue in USD.

 

www.brasil-agro.com

18

BRASILAGRO 2018

 

 


 
 

Balance Sheet

 
NET ASSET VALUE – NAV

(R$ thousand)  

March 31, 2018  

 

Book  

NAV  

BrasilAgro's Equity  

716.977  

716.977  

Properties appraisal  

 

1.307.136  

(-) Balance Sheet - Net Agri Openning Capex  

-89.643  

(-) Balance Sheet - Land Value  

 

-539.101  

NAV - Net Asset Value  

716.977  

1.395.369  

Shares  

56.889  

56.889  

NAV per share  

12,60  

24,53  


CASH AND CASH EQUIVALENTS

Cash and Cash equivalents  

03/31/2018  

06/30/2017  

Change  

Cash and Cash equivalents  

16.923  

43.798  

-61%  

Cash and Banks  

6.830  

15.159  

-55%  

Repurchase agreements  

10.003  

28.639  

-65%  

Bank deposit certificates  

90  

-  

n.a.  

Markable securities  

1.149  

6.972  

-84%  

Restricted financial investments  

2  

2  

0%  

Bank deposit certificates  

1.114  

-  

n.a.  

Banco do Nordeste (loan guarantees)  

-  

5.502  

-100%  

Treasury financial bills  

33  

1.468  

-98%  

Restricted Markable securities  

17.952  

17.088  

5%  

Bank deposit certificates  

9.427  

8.982  

5%  

Banco do Nordeste (loan guarantees)  

8.525  

8.106  

5%  

Total  

36.024  

67.858  

-47%  

 

The Company ended the quarter with a cash position of R$36.0 million, a decrease of 47% over June 30, 2017, mainly due to investments in the amount of R$18.9 million and payment of dividends in the amount of R$13.0 million.

INVENTORY

(R$ thousand)  

03/31/2018  

06/30/2017  

Change  

Soybean  

21.184  

6.837  

210%  

Corn  

336  

6.819  

-95%  

Livestock  

32.136  

11.153  

188%  

Other crops  

90  

50  

80%  

Agricultural Products  

53.746  

24.859  

116%  

Supplies  

10.465  

8.952  

17%  

Total  

64.211  

33.811  

90%  

 

www.brasil-agro.com

19

BRASILAGRO 2018

 

 


 
 

INDEBTEDNESS

(R$ thousand)  

Expiration  

Annual Interest Tax - %  

03/31/2018  

06/30/2017  

Change  

Short term  

 

 

 

 

 

Financiamento de Custeio Agrícola  

Sep-18  

8,50 and 12,75   TJLP + 3,45 and 4,45 / SELIC + 3,45 / Pre 4,00 to  

65.722  

10.703  

514,1%  

Financiamento Projeto Bahia  

Dec-18  

9,00  

3.097  

15.236  

-79,7%  

Capital de Giro  

May-18  

1,40 to 2,30% + 100% of CDI  

16.638  

15.782  

5,4%  

Capital de Giro (USD)  

Aug-17  

3,49%  

-  

5.031  

-100,0%  

Financiamento de Máquinas e Equipamentos  

Dec-18  

TJLP + 3,73  

255  

1  

25400,0%  

Financiamento de cana-de-açúcar  

Dec-18  

TJLP + 2,70 and 12,75%  

1.442  

8.248  

-82,5%  

Arrendamento Financeiro Canavial - Parceria III  

May-18  

6,92%  

2.424  

1.619  

49,7%  

 

 

 

89.578  

56.620  

58,2%  

Long term  

 

 

 

 

 

Financiamento de cana-de-açúcar  

Dec-23  

TJLP + 2,70 and 12,75%  

33.131  

1.025  

3132,3%  

Financiamento de Máquinas e Equipamentos  

Jun-24  

TJLP + 3,73%  

5.833  

1.208  

382,9%  

Financiamento Projeto Bahia  

Aug-23  

TJLP + 3,45 and 4,45/SELIC + 3,45/Pre 4,00 to 9,00  

26.777  

30.862  

-13,2%  

Arrendamento Financeiro Canavial - Parceria III  

nov-18  

6,92%  

-  

1.665  

-100,0%  

Arrendamento Financeiro Canavial - Parceria IV  

Jan-32  

R$/kg 0,6462  

21.118  

20.795  

1,6%  

 

 

 

86.859  

55.555  

56,3%  

Total  

 

 

176.437  

112.175  

57,3%  

 

On March 31, 2018 and June 30, 2017, the balance of loans and financing was R$176.4 million and R$112.2 million, respectively. The payment of interest and principal totaled R$73.2 million in 9M18.

During the period, a total of R$116.2 million was disbursed in new financing referring to the cost of sugarcane, soybean and corn operations and R$13.9 million was disbursed for investments related to area opening.

ACQUISITIONS PAYABLE

(R$ thousand)  

Adjustment Rate  

03/31/2018  

06/30/2017  

Change  

Nova Buriti Farm  

IGP-M  

1.706  

22.085  

-92%  

São José Farm  

CDI  

-  

2.561  

-100%  

Total  

 

1.706  

24.646  

-93%  


On August 30, 2017, the title deed for the Nova Buriti Farm was given and, consequently, the partial payment of R$5.8 million was made. Part of the remaining balance, in the amount of R$1.5 million, was paid on October 18, 2017, and in January 2018, R$6.1 million of the outstanding balance of accounts payable on acquisitions were paid.

At the time of the negotiation, the Farm’s total price was adjusted, with the partial cancellation of the monetary adjustments (by the IGP-M – General Market Price Index) that would be owed by the Company. The discount on the amount of R$9.3 million was recognized as financial income in 9M18 and the outstanding balance of the debt will not be restated.

 

www.brasil-agro.com

20

BRASILAGRO 2018

 

 


 
 

PROPERTIES FOR INVESTMENT

The fundamental pillars of the Company’s business strategy are the acquisition, development, exploration and sale of rural properties suitable for agricultural activities. The Company acquires rural properties with significant potential for generating value, subsequently holding the assets and carrying out profitable agricultural activities on them.

Once we acquire our rural properties, we begin to implement high-value added crops and to transform these rural properties by investing in infrastructure and technology, while also entering into lease agreements with third parties. In line with our strategy, when we deem a rural property has reached its optimal value, we sell it to capture the capital gains.

The rural properties acquired by the Company are booked at their acquisition cost, which does not exceed their realized net value, and are recognized under “Non-Current Assets”.

Properties for investment are evaluated at their historical cost, plus investments in buildings, improvements and the clearing of new areas, less accrued depreciation, in accordance with the same criteria detailed for fixed assets.

(R$ thousand)  

Acquisition  

Buildings and  

 

Construction in  

Investment  

 

value  

improvements  

Opening area  

progress  

Properties  

Initial Balance  

300.487  

26.369  

53.021  

9.922  

389.799  

In June 30, 2017  

 

 

 

 

 

Acquisitions  

1.890  

99  

901  

14.961  

17.851  

Incorporation - corporate reorganization  

121.269  

18  

9.518  

10.147  

140.952  

Reductions  

-  

-53  

-  

-1  

-54  

(-) Depreciation/ Amortization  

-  

-621  

-8.826  

-  

-9.447  

In March 31, 2017  

423.646  

25.812  

54.614  

35.029  

539.101  

 
On March 31, 2018, we recorded R$35.0 million in ongoing work, which refers to the clearance of areas at the Palmeiras, Chaparral and Araucária Farms.

In February, we formalized the spin-off process of Cresca S.A., which started in October 2016. With the end of the Joint Venture, BrasilAgro acquired 50% of Cresca’s assets and liabilities through the subsidiary Agropecuária Morotí S.A. As a result, the farm was accounted for as properties for investment as of this quarter in the amount of R$140.9 million, as mentioned at the table above in incorporation – corporate reorganization.

 

www.brasil-agro.com

21

BRASILAGRO 2018

 

 


 
 

CAPEX – AREA OPENING

(R$ thousand)  

3Q18  

3Q17  

Change  

9M18  

9M17  

Change  

Maintenance  

785  

915  

-14%  

3.407  

2.265  

50%  

Opening  

321  

221  

46%  

5.930  

5.981  

-1%  

Total  

1.106  

1.136  

-3%  

9.337  

8.246  

13%  

 
DEPRECIATION – AREA OPENING

(R$ thousand)  

3Q18  

3Q17  

Change  

9M18  

9M17  

Change  

Maintenance  

(596)  

(465)  

28%  

(1.739)  

(1.391)  

25%  

Opening  

(4.765)  

(2.276)  

109%  

(9.455)  

(6.663)  

42%  

Total  

(5.361)  

(2.741)  

96%  

(11.194)  

(8.054)  

39%  

 

www.brasil-agro.com

22

BRASILAGRO 2018

 

 


 
 

CAPITAL MARKETS

The Company was the first agricultural production company to list its shares on the Novo Mercado segment of the B3 (São Paulo Stock Exchange) and was also the first Brazilian agribusiness company to list its ADRs (American Depositary Receipts) on NYSE (New York Stock Exchange).

 

Share Performance

......................................................................................................................................................

On May 04, 2018, BrasilAgro’s shares (AGRO3) were traded at R$13.10, resulting in a market cap of R$745.2 million, while its ADRs (LND) were traded at US$3.66.

 

HIGHLIGHTS - AGRO3  

3Q18  

3Q17  

Average Daily Trade Volume (R$)  

607.329  

1.163.502  

Maximun (R$ per share)  

13,50  

12,88  

Mininum (R$ per share)  

12,40  

10,85  

Average (R$ per share)  

13,32  

11,87  

Closing Quote (R$ per share)  

13,00  

11,98  

Variation in the period (%)  

-2,99%  

0,67%  


During 3Q18, BrasilAgro’s shares reached a trading volume of R$36.4 million, from 9,893 trades, with a daily average traded volume of R$0.6 million.

 

www.brasil-agro.com

23

BRASILAGRO 2018

 

 


 
 

Disclaimer

The statements contained in this document related to the prospects for BrasilAgro’s businesses, projected operating and financial income and growth are merely projections, and as such are based exclusively on management’s expectations. These expectations depend materially on market conditions, the performance of the Brazilian economy, the industry and international markets, and are therefore subject to change without prior notice.

 

WEIGHTS AND MEASURES USED IN AGRICULTURE

 

Weights and Measures used in Agriculture

1 ton  

1.000 kg  

 

1 Kilo  

2.20462 pounds  

 

1 pound  

0.45359 kg  

 

1 acre  

0.1840 bushel  

 

1 hectare (ha)  

2.47105 acres  

 

1 hectare (ha)  

10.000 m2  

 

1 bushel  

5.4363 acres  

 

 

 

 

Soybean  

 

 

1 bushel of soybean  

60 pounds  

27.2155 kg  

1 bags of soybean  

60 kg  

2.20462 bushels  

1 bushel/acre  

67.25 kg/ha  

 

1.00 US$/bushel  

2.3621 US$/saca  

 

 

 

 

Corn  

 

 

1 bushel of corn  

56 pounds  

25.4012 kg  

1 bags of corn  

60 kg  

2.36210 bushels  

1 bushel/acre  

62.77 kg/ha  

 

1.00 US$/bushel  

2.3621 US$/saca  

 

 

www.brasil-agro.com

24

BRASILAGRO 2018

 

 


 
 

INCOME STATEMENT

 

(R$ thousand)  

3Q18  

3Q17  

Change  

9M18  

9M17  

Change  

Revenues from Farm Sales  

-  

3.854  

-100,0%  

-  

3.854  

-100%  

Revenues from grains  

18.096  

9.447  

91,6%  

33.673  

16.420  

105%  

Revenues from sugarcane  

(225)  

1.137  

n.a.  

115.122  

51.727  

123%  

Revenues from leasing  

1.427  

629  

126,9%  

3.861  

1.563  

147%  

Revenues from Livestock  

322  

-  

n.a.  

2.869  

-  

n.a.  

Other revenues  

67  

467  

-85,7%  

136  

2.137  

-94%  

Deductions from gross revenue  

(1.780)  

(588)  

202,7%  

(6.170)  

(3.008)  

105%  

Net Sales Revenue  

17.907  

14.946  

19,8%  

149.491  

72.693  

106%  

Change in fair value of biological assets and agricultural products  

32.528  

241  

13397,1%  

74.629  

5.464  

1266%  

Impairment  

(31)  

(186)  

-83,3%  

882  

(437)  

n.a.  

Net Revenue  

50.404  

15.001  

236,0%  

225.002  

77.720  

190%  

Cost of agricultural products sale  

(16.225)  

(7.482)  

116,9%  

(130.474)  

(58.769)  

122%  

Gross Profit  

34.179  

7.519  

354,6%  

94.528  

18.951  

399%  

Selling expenses  

(2.257)  

(417)  

441,2%  

(4.347)  

(537)  

709%  

General and administrative expenses  

(6.829)  

(5.964)  

14,5%  

(21.619)  

(19.638)  

10%  

Depreciations and amortizations  

(145)  

(179)  

-19,0%  

(482)  

(530)  

-9%  

Personnel expenses  

(4.374)  

(4.114)  

6,3%  

(13.621)  

(12.903)  

6%  

Expenses with services provider  

(1.139)  

(725)  

57,1%  

(3.414)  

(2.402)  

42%  

Leases and Rents  

(200)  

(200)  

0,0%  

(496)  

(589)  

-16%  

Others expenses  

(971)  

(746)  

30,2%  

(3.606)  

(3.214)  

12%  

Other operating income/expenses, net  

37.116  

(119)  

n.a.  

35.872  

(5.736)  

n.a.  

Equity pick up  

16.096  

(1.430)  

n.a.  

14.699  

(3.730)  

n.a.  

Financial result  

(17.324)  

5.784  

n.a.  

(9.839)  

22.204  

n.a.  

Financial income  

14.381  

21.147  

-32,0%  

57.378  

71.475  

-20%  

Interest on Financial Investments  

377  

2.335  

-83,9%  

1.648  

14.614  

-89%  

Interest on assets  

(572)  

677  

n.a.  

10.266  

3.272  

214%  

Monetary variations  

(161)  

-  

n.a.  

160  

-  

n.a.  

Foreign exchange variations on liabilities  

1.463  

976  

49,9%  

7.169  

8.997  

-20%  

Unwind of present value adjustment  

6.667  

976  

583,1%  

19.014  

4.121  

361%  

Realized results with derivatives  

3.468  

1.427  

143,0%  

7.084  

11.334  

-37%  

Unrealized results with derivatives  

3.139  

14.756  

-78,7%  

12.037  

29.137  

-59%  

Financial expenses  

(31.705)  

(15.363)  

106,4%  

(67.217)  

(49.271)  

36%  

Interest expenses  

(199)  

(328)  

-39,3%  

(870)  

(1.906)  

-54%  

Bank charges  

(121)  

(121)  

0,0%  

(450)  

(937)  

-52%  

Interest on liabilities  

(19.684)  

(2.154)  

813,8%  

(24.402)  

(6.814)  

258%  

Monetary variations  

(5)  

(185)  

-97,3%  

(166)  

(495)  

-66%  

Foreign exchange variations on liabilities  

(1.717)  

(2.579)  

-33,4%  

(7.359)  

(10.377)  

-29%  

Unwind of present value adjustment  

(1.373)  

(2.371)  

-42,1%  

(15.129)  

(7.009)  

116%  

Realized results with derivatives  

(1.055)  

(70)  

1407,1%  

(4.949)  

(2.149)  

130%  

Unrealized results with derivatives  

(7.551)  

(7.555)  

-0,1%  

(13.892)  

(19.584)  

-29%  

Profit (loss) before income and social contribution taxes  

60.981  

5.373  

1034,9%  

109.294  

11.514  

849%  

Income and social contribution taxes  

(6.997)  

(832)  

741,0%  

(23.673)  

(5.331)  

344%  

Profit (loss) for the period  

53.984  

4.541  

1088,8%  

85.621  

6.183  

1285%  

Outstanding shares at the end of the period  

56.888.916  

56.888.916  

 

56.888.916  

56.888.916  

 

Basic earnings (loss) per share - R$  

0,95  

0,08  

1088,8%  

1,51  

0,11  

1285%  


www.brasil-agro.com

25

BRASILAGRO 2018

 

 


 
 

BALANCE SHEET – ASSETS

 

Assets (R$ thousand)  

03/31/2018  

06/30/2017  

Change  

Current assets  

 

 

 

Cash and Cash equivalents  

16.780  

43.798  

-61,7%  

Markable securities  

1.149  

6.972  

-83,5%  

Trade accounts receivable  

65.146  

54.026  

20,6%  

Inventories  

32.075  

22.658  

41,6%  

Biologial assets  

118.583  

38.260  

209,9%  

Derivative financial instruments  

3.809  

4.090  

-6,9%  

Transactions with related parties  

2.639  

1.298  

103,3%  

 

240.181  

171.102  

40,4%  

 

Non-current assets  

 

 

 

Biological assets  

32.136  

13.435  

139,2%  

Markable securities  

17.952  

17.088  

5,1%  

Diferred taxes  

31.727  

53.780  

-41,0%  

Derivative financial instruments  

641  

1  

64000,0%  

Accounts receivable and sundry credits  

39.859  

44.605  

-10,6%  

Investment properties  

539.101  

389.799  

38,3%  

Transactions with related parties  

-  

35.640  

-100,0%  

Investments  

100  

101.426  

-99,9%  

Property, plant and euipment  

72.018  

54.745  

31,6%  

Intagible assets  

1.364  

1.672  

-18,4%  

 

734.898  

712.191  

3,2%  

 

Total assets  

975.079  

883.293  

10,4%  

 

www.brasil-agro.com

26

BRASILAGRO 2018

 

 


 
 

BALANCE SHEET – LIABILITIES

 

Liabilities (R$ thousand)  

03/31/2018  

06/30/2017  

Change  

Current liabilities  

 

 

 

Trade accounts payable and other obligations  

52.941  

55.615  

-4,8%  

Loans and financing  

89.578  

56.620  

58,2%  

Labor obligations  

6.962  

11.513  

-39,5%  

Derivative financial instruments  

8.746  

3.978  

119,9%  

Accounts payable for acquisitions  

1.706  

24.646  

-93,1%  

Transactions with related parties  

2.526  

4.784  

-47,2%  

 

162.459  

157.156  

3,4%  

 

 

 

 

Non-current liabilities  

 

 

 

Trade accounts payable and other obligations  

7.489  

1.520  

392,7%  

Loans and financing  

86.859  

55.555  

56,3%  

Derivative financial instruments  

-  

-  

n.a.  

Provision for legal claims  

1.295  

1.594  

-18,8%  

 

95.643  

58.669  

63,0%  

Total liabilities  

258.102  

215.825  

19,6%  

 

 

 

 

Equity  

 

 

 

Capital  

584.224  

584.224  

n.a.  

Capital reserves  

1.153  

1.525  

-24,4%  

Treasury shares  

(35.208)  

(36.797)  

-4,3%  

Profits reserves  

68.615  

68.615  

0,0%  

Proposed additional dividends  

-  

6.486  

-100,0%  

Equity variation adjustment  

12.552  

43.415  

-71,1%  

Accumulated losses  

85.641  

-  

n.a.  

Total equity  

716.977  

667.468  

7,4%  

 

 

 

 

Total liabilities and equity  

975.079  

883.293  

10,4%  

 

www.brasil-agro.com

27

BRASILAGRO 2018

 

 


 
 

CASH  FLOW

 

R$ (thousand)  

9M18  

9M17  

Change  

CASH FLOW OF OPERATIONAL ACTIVITIES  

 

 

 

Profit (loss) for the period  

85.621  

6.183  

1285%  

Adjustments to reconcile net income  

 

 

 

Depreciation and amortization  

18.364  

7.201  

155%  

Added value obteined by spin-off  

(5.040)  

-  

n.a.  

Written-off in the conversion of joint venture by spin-off  

(30.616)  

-  

n.a.  

Residual value of fixed assets  

408  

1.587  

-74%  

Written-off in investment properties  

54  

62  

-13%  

Equity Pickup  

(14.699)  

3.730  

n.a.  

Exchance variation effect  

-  

79  

-100%  

Gain unrealized results with derivatives  

1.855  

(9.553)  

n.a.  

Exchange rate, monetary and financial charges unrealized  

15.052  

(7.291)  

n.a.  

Adjustment to present value for receivables from sale of farms, machinery and financial  

(3.885)  

2.888  

n.a.  

leasings  

 

 

 

Income and social contribution taxes  

22.053  

3.055  

622%  

Fair value of biological assets and agricultural products and depletion of harvest  

(74.629)  

(5.464)  

1266%  

Provision (Reversal) of impairment of agricultural products after harvest  

(882)  

437  

n.a.  

Allowance for doubtful accounts  

(744)  

269  

n.a.  

Provisions for lawsuits  

(299)  

545  

n.a.  

 

12.613  

3.728  

238%  

 

Trade accounts receivable  

(1.351)  

(1.762)  

-23%  

Inventories  

(8.199)  

15.758  

n.a.  

Biological Assets  

(24.395)  

(25.648)  

-5%  

Recoverable Taxes  

426  

(349)  

n.a.  

Derivative Transactions  

2.514  

20.573  

-88%  

Other assets  

243  

(1.250)  

n.a.  

Suppliers  

9.462  

8.685  

9%  

Related parties  

(2.782)  

17.305  

n.a.  

Taxes payable  

(1.744)  

(2.437)  

-28%  

Income tax and social contribution  

(286)  

(2.643)  

-89%  

Labor obligations  

(4.551)  

(3.829)  

19%  

Advance from customers  

(4.820)  

72  

n.a.  

Other obligations  

(461)  

(4.976)  

-91%  

Net Cash generated by (used in) operating activities  

(23.331)  

23.227  

n.a.  

CASH FLOW OF INVESTMENT ACTIVITIES  

 

 

 

Additions to immobilized and intangible  

(27.263)  

(21.599)  

26%  

Additions to property for investments  

(17.851)  

(109.800)  

-84%  

Redemption of (investment in) marketable securities  

6.159  

124.728  

-95%  

Increase in investments and participations  

-  

-  

n.a.  

Payments of farm acquisition  

(13.672)  

-  

n.a.  

Receivables from farm sale  

5.588  

-  

n.a.  

Net Cash generated by (used in) investment activities  

(47.039)  

(6.671)  

605%  

CASH FLOW OF FINANCING ACTIVITIES  

 

 

 

Raising of Loans and financing  

130.144  

38.268  

240%  

Interest from Loans and Financing  

(7.166)  

(6.137)  

17%  

Payment of loans and financing  

(66.043)  

(46.394)  

42%  

Treasury shares  

(610)  

(5.848)  

-90%  

Dividends paid  

(12.973)  

(32.042)  

-60%  

Generated (provided) net cash by financing activities  

43.352  

(52.153)  

n.a.  

Increase (decrease) in cash and cash equivalents  

(27.018)  

(35.597)  

-24%  

Cash and cash equivalents at the beginning of the year  

43.798  

54.204  

-19%  

Cash and cash equivalents at the end of the year  

16.780  

18.607  

-10%  

 

(27.018)  

(35.597)  

-24%  


 

www.brasil-agro.com

28

BRASILAGRO 2018

 

 

 

SIGNATURES

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.

Date: May 8, 2018.

 

 

 

 

BRASILAGRO – COMPANHIA BRASILEIRA DE PROPRIEDADES AGRÍCOLAS

 

 

 

 

 

By:

/s/ André Guillaumon

 

 

Name:

André Guillaumon

 

 

Title:

Chief Executive Officer and Operation Officer

 

Date: May 8, 2018.

 

 

By:

/s/ Gustavo Javier Lopez

 

 

Name:

Gustavo Javier Lopez

 

 

Title:

Administrative Officer and Investor Relations Officer

 

 

 

Brasilagro Cia Brasileir... (NYSE:LND)
Historical Stock Chart
From Aug 2024 to Sep 2024 Click Here for more Brasilagro Cia Brasileir... Charts.
Brasilagro Cia Brasileir... (NYSE:LND)
Historical Stock Chart
From Sep 2023 to Sep 2024 Click Here for more Brasilagro Cia Brasileir... Charts.