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 November 5, 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)

Gustavo Javier Lopez,

Administrative 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 September 30, 2018

 

São Paulo, November 5, 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 September 30, 2018 (“1Q19”). The consolidated quarterly information is prepared in accordance with International Financial Reporting Standards (IFRS).

 

1Q19 Conference Call

November 6, 2018

 

Portuguese with simultaneous English translation

2:00 p.m. (Brasília)
11:00 a.m. (NY)

 

Phone Brazil: +55 (11) 3127 4971
Phone U.S.: +1 929 378 3440

 

Password: BrasilAgro

 

 

www.brasil-agro.com

2

BRASILAGRO 1Q19

 

 


 
 

 

 

PRICE

CONTACTS

AGRO3: R$ 15.18

LND: US$ 4.06

+ 55 (11) 3035 5374

ri@brasil-agro.com

 

Gustavo Javier Lopez

IRO

 
Ana Paula Zerbinati Ribeiro Gama

Elisa Cardoso Castelani

Investor Relations

 

 

www.brasil-agro.com

3

BRASILAGRO 1Q19

 

 


 
 

 

MESSAGE FROM MANAGEMENT

 

We ended the 2017/2018 harvest year with record results for the Company and we started the 2018/2019 harvest with equally motivating prospects. In 1Q19, we reached Net Revenue of R$270.7 million and Adjusted EBITDA of R$127 million, mainly reflecting the recognition of the sale of part of the Jatobá Farm as announced last July.

The estimated production area for the 2018/2019 harvest is 135,100 hectares in Brazil and Paraguay, an increase of 31.4% compared to the previous harvest, mainly due to the lease of the Parceria V Farm, announced in September, adding 23,600 hectares of mature land in the region of Mato Grosso and potential for second crop cultivation in up to 80% of this area.

In addition to soybean, corn and sugarcane crops and pasture, this year we began cultivating cotton in more than 1,500 hectares in Bahia. The cotton crop will allow us to capture the good current price levels and, mainly, to demonstrate the potential for cotton production of our lands in that region.

The lease of mature areas and the introduction of new crops reinforces our strategic plan to reduce the volatility of operating cash flow and achieve greater flexibility in the real estate portfolio management.

The planning of our agricultural operation, the development of new areas, added to the active management of real estate activities are factors that will certainly generate value for our shareholders. We remain confident that there is potential for new opportunities, relying on our strong cash position and prepared to make the best investments.

On October 16, the Annual Shareholders’ Meeting approved the distribution of R$41.0 million in dividends, equivalent to R$0.76 per share, generating a dividend yield of 5.3%, demonstrating our commitment to the return to our shareholders. Our entire team is committed to ensuring that the 2018/2019 harvest year brings good results and significantly contributes to the Company's growth.

 

 

 

www.brasil-agro.com

4

BRASILAGRO 1Q19

 

 


 
 

OPERATING PERFORMANCE

 

Definitions: 1Q18 and 1Q19 – quarters ended on September 30, 2017 and September 30, 2018, respectively | 2017/2018 Harvest Year – fiscal year started on July 1, 2017 and ended on June 30, 2018 | 2018/2019 Harvest Year – fiscal year started on July 1, 2018 and ended on June 30, 2019.

 

 

Property Portfolio

On the date of this release, the Company’s property portfolio consisted of 238,705 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

                        21,197

                        16,740

2

 Alto Taquari Farm

Alto Taquari / MT

aug/07

Sugarcane

                          5,394

                          3,774

3

Araucária Farm

Mineiros / GO

apr/07

Sugarcane

                          5,534

                          4,124

4

Chaparral Farm

Correntina / BA

nov/07

Grains and Cotton

                        37,182

                        26,444

5

 Nova Buriti Farm

Bonito de Minas / MG

dec/07

Forest

                        24,212

                        17,846

6

 Preferência Farm

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

Morotí (2) (Paraguay)

Boquerón

dec/13

Grains and Pasture

                        59,490

                        29,745

9

Partnership III (3)

Alto Taquari / MT

may/15

Sugarcane

                          4,263

                          4,263

10

Partnership IV (4)

São Raimundo das Mangabeiras / MA

feb/17

Sugarcane

                        15,000

                        15,000

11

São José Farm

São Raimundo das Mangabeiras / MA

feb/17

Grains and Pasture

                        17,566

                        10,137

12

Partnership IV (5)

São Félix do Araguaia / MT

aug/18

Grains

                        23,568

                        23,568

 

Total

 

 

 

                      238,705

                      171,551

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- New social denomination of the operation in Paraguay.

       

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

   

4- 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.

 

5- BrasilAgro entered into na agricultural exploration partnership in the Parceria V Farm for up to 10 years.

     

 

With the incorporation of the Parceria V area, the Company’s total leased production areas increased to 43%. We believe that this mix between own and leased area leads to greater flexibility in portfolio management, reducing the volatility of the operating cash flow.

 

www.brasil-agro.com

5

BRASILAGRO 1Q19

 

 


 
 

Leasing

 

On September 3, we announced the leasing agreement to explore an agricultural area of 23,500 hectares in the municipality of São Félix do Araguaia, in the state of Mato Grosso. The new farm was named Parceria V.

The leasing agreement has a duration of up to 10 harvest years, and payment per harvest year will be a minimum of 9.39 soybean bags per hectare or 17% of the total production, whichever is greater.

 

The area will be cultivated with grains and is already in the process of planting for the 2018/2019 harvest. These areas are mature, with more than 5 years under production and are suitable for a second crop.

 

The agreement is part of the Company's business strategy aimed at the reduction of the volatility of agricultural operations results and maximization of the combination of the Company’s operating and real estate return.

 

Development of Areas

 

During the 2018/2019 harvest year, we intend to transform approximately 4,000 hectares in Bahia and Paraguay, totaling 127,500 hectares of transformed area in 11 years of operation, which represents an average growth of 29% in the portfolio transformation, which is the main valuation index of our properties.

 

Market Value of the Portfolio

 

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, 2018, the market value of the portfolio was R$1.32 billion .

We review the internal market value of our farms annually, and on June 30, 2018, when the valuation was conducted, the market value of our portfolio was R$1.26 billion.

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.

www.brasil-agro.com

6

BRASILAGRO 1Q19

 

 


 
 

The table below shows the internal market valuation of the portfolio performed by independent consulting firm Deloitte Touche Tohmatsu on June 30, 2017 and 2018, considering the sale of part of the Jatobá Farm:

FARM

LOCATION

2018 Area

Internally Appraise (R$ thousand)

 Independent Valuation (R$ thousand)

06/30/2017

Period Sales

06/30/2018¹

06/30/2017

06/30/2018¹

Jatobá Farm

Bahia

21,197

321,802

177,900

215,127

360,758

220,050

Alto Taquari Farm

Mato Grosso

5,394

150,940

 

158,726

119,706

125,910

Araucária Farm

Goiás

5,534

166,352

 

137,796

172,327

135,170

Chaparral Farm

Bahia

37,182

291,751

 

312,256

352,391

397,500

Nova Buriti Farm

Minas Gerais

24,212

30,282

 

32,145

23,407

23,180

 Preferência Farm

Bahia

17,799

54,680

 

58,171

64,392

61,510

São José Farm

Maranhão

17,566

148,255

 

156,798

156,981

168,260

Morotí² (Paraguay)

Chaco Paraguay

59,490

143,074

 

188,946

143,039

190,954

Total

 

188,374

1,307,136

177,900

1,259,965

1,393,001

1,322,534

¹ Numbers after the sale of Jatobá Farm, accounted on this quarter

       

² New social denomination of the operation in Paraguay, former Palmeiras

       

 

 

 

www.brasil-agro.com

7

BRASILAGRO 1Q19

 

 


 
 

Agricultural Operations

 

The table below shows the breakdown of the area to be cultivated by farm in the 2018/2019 Harvest:

 

Planted Area by Farm - Crop 18/19 (ha)

Ratoon Cane

Plant Cane

Soybean

Corn

Corn - 2nd Crop

Pasture

Cotton

Other

Total

Alto Taquari Farm

3,346

130

 

 

 

 

 

 

3,476

Araucária Farm

2,704

677

 

 

 

 

 

 

3,381

Partnership III Farm

4,194

1,324

990

 

 

 

 

 

6,508

São José Farm and Partnership IV Farm

16,266

4,018

5,475

 

 

 

 

 

25,759

Jatobá Farm

 

 

2,587

 

 

4,315

 

8,313

15,215

Chaparral Farm

 

 

7,522

1,391

 

4,253

1,579

4,924

19,669

Preferência Farm

 

 

 

 

 

6,344

 

134

6,478

Partnership II Farm

 

 

6,690

800

 

 

 

 

7,490

Partnership V Farm

 

 

23,568

 

10,540

 

 

 

34,108

Morotí¹ (Paraguay)

 

 

5,440

1,419

 

2,859

 

3,288

13,006

Total

26,510

6,149

52,272

3,610

10,540

17,771

1,579

16,659

135,090

¹ New social denomination of the operation in Paraguay, former Palmeiras.

 

 

 

 

 

 

                   

Planted area by crop (ha)

 

Crop 17/18

Crop 18/19

Harvest Participation 18/19 (%)

Change (%)

Grains

 

35,207

66,422

49.2%

88.7%

Soybean

 

31,853

52,272

38.7%

64.1%

Corn and Corn 2nd Crop

 

3,354

14,150

10.5%

321.9%

Sugarcane

 

31,580

32,659

24.2%

3.4%

Pasture

 

19,787

17,771

13.2%

-10.2%

Cotton

 

-

1,579

1.2%

n.a.

Other

 

16,280

16,659

12.3%

2.3%

Total

 

102,854

135,090

100.0%

31.3%

                   

Planted area by Land Ownership (ha)

 

Crop 17/18

Crop 18/19

Harvest Participation 18/19 (%)

Change (%)

Ownn Area

 

74,706

71,225

52.7%

-4.7%

Operated by BrasilAgro

 

65,185

57,105

42.3%

-12.4%

Leased to third parties

 

9,521

14,120

10.5%

48.3%

Leased area

 

28,148

63,865

47.3%

126.9%

Total

 

102,854

135,090

100.0%

31.3%

 

GRAINS AND COTTON

Productivity per culture (tons)

Crop 17/18
Realized

Crop 18/19
Estimated

Change
(%)

Soybean

111,123

156,380

40.7%

Corn

21,220

22,138

4.3%

Corn - 2nd Crop

1,986

71,896

n.a.

Cotton

-

6,159

n.a.

Total

134,329

256,573

91.0%

 

The increase in the total production is mainly due to the lease of the Parceria V Farm.

In the 2018/2019 harvest we will begin the planting of cotton at the Chaparral Farm. The estimated area for this crop is 1,579 hectares.

The cotton crop will generate a significant cash flow due to the good margins in this harvest, and will allow the Company to demonstrate the potential for cotton production of this region.

SUGARCANE

The following table shows the sugarcane results appropriated in the sugarcane harvest year (April to November):

www.brasil-agro.com

8

BRASILAGRO 1Q19

 

 


 
 

 

Crop Year Result - Sugarcane

Crop 2018 Estimated
(01/apr to 30/nov)
(A)

Crop 2018 Realized
(01/apr to 30/sep)
(B)

Crop 2019 Estimated
(01/apr to 30/jun)
(C)

Change
B/A
(%)

Change
C/A
(%)

Tons harvested

1,845,578

1,353,198

2,164,999

-26.7%

17.3%

Hectares harvested

26,344

15,823

26,510

-39.9%

0.6%

TCH - Harvest tons per hectares

70.06

85.52

81.67

22.1%

16.6%

 

In April, we began harvesting sugarcane in the Alto Taquari, Araucária, Parceria III and Parceria IV Farms. We estimate to deliver 1.8 million tons until the end of the sugarcane harvest year. For the next harvest, we estimate to deliver 2.2 million tons, an increase of 17.3%, through investments and productivity increase in São José Farm.

CATTLE RAISING

We have 20,300 head of cattle in the Preferência and Jatobá Farms and in Paraguay, distributed in 10,714 hectares of already active pasture in Brazil and 3,236 hectares of already active pasture in Paraguay.

Livestock

Crop 17/18
Realized
(A)

Crop 18/19
Estimated
(B)

Crop 18/19
Realized (up to sep/30)
(C)

Change
C/A                                            (%)

Change
C/B
(%)

Hectares

15,114

13,518

13,950

-7.7%

3.2%

Number of heads

20,993

22,461

20,385

-2.9%

-9.2%

Meat production (kg)

2,398,894

2,956,043

517,571

-78.4%

-82.5%

Weight Gain per Day

0.42

0.51

0.41

-1.7%

-19.6%

Weight Gain per hectare

158.72

218.67

37.10

-76.6%

-83.0%

 

In addition to the 13,518 hectares estimated for active pastures during the 2018/2019 harvest, the Company has 4,253 hectares of pastures without livestock at the Chaparral Farm, which represent areas still under development.

The drought period is concentrated between July and September (1Q19), which represents a lower weight gain for the period. This figure should increase non-linearly in the next quarters.

OTHERS

In order to improve the Company’s results, mitigate operating risks and as a real estate strategy we leased 14,120 hectares to third parties in the state of Bahia, in the Midwest region and in Paraguay. The areas were leased to local farmers and the contracts have a term of up to five harvests.

In addition, we have 2,539 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 1Q19

 

 


 
 

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 and Adjusted EBITDA are presented based on Net Income adjusted for interest, taxes, depreciation and amortization, pursuant to accounting standards.

Adjusted EBITDA was calculated by excluding biological assets in progress (sugarcane and grains planted) and adjusted for the harvest’s derivative results and depreciation expenses, including depreciation of fixed assets of the farms, developed areas and permanent crops.

 

EBITDA (R$ thousand)

1Q19

1Q18

Change

Net Income

          136,637

            20,134

579%

Interest

           (18,689)

            (8,852)

111%

Taxes

            13,317

            11,222

19%

Depreciations and amortizations

            11,624

             8,093

44%

EBITDA

          142,889

            30,597

367%

       

Adjusted EBITDA (R$ thousand)

1Q19

1Q18

Change

Net Income

          136,637

            20,134

579%

Interest

           (18,689)

            (8,852)

111%

Taxes

            13,317

            11,222

19%

Adjusted Depreciations and Amortizations (1)

            11,624

             8,093

44%

Equity pick-up

                  47

                741

-94%

Other operating income/expenses, net (2)

                 (38)

               (491)

-92%

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

           (13,742)

                946

n.a.

Derivatives Results

            (2,133)

                996

n.a.

Adjusted EBITDA

          127,023

            32,789

287%

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

(2) Includes Cresca's EBITDA

 

www.brasil-agro.com

10

BRASILAGRO 1Q19

 

 


 
 

Income Statement

 

 

NET REVENUE FROM SALES

Net Revenue (R$ thousand)

 

1Q19

1Q18

Change

Total

 

          241,671

            83,747

189%

Farms Sale

 

          123,335

                  -  

n.a.

Soybean

 

            39,780

             6,143

548%

Corn

 

             1,883

             2,754

-32%

Sugarcane

 

            74,114

            73,528

1%

Livestock

 

             1,955

                380

414%

Leasing

 

                582

                839

-31%

Others

 

                  22

                103

n.a.

 

In 1Q19, the recorded net revenue from sales was R$241.7 million, 189.0% higher than the same period of the previous year. This is mainly due to the revenue of R$123.3 million (present value) from the sale of the Jatobá Farm.

SALE OF FARMs

In 1Q19, the Company recorded the sale of another plot of the Jatobá Farm, an agricultural property located in the municipality of Jaborandi, Bahia. A total of 9,784 hectares (7,485 arable hectares) were sold, corresponding to he nominal value of R$173.8 million (~R$23,767/arable hectare). There was no accounting of revenue from sales of properties in the same period of the previous year.

The table below shows the revenue from the sale of property in 1Q19:

R$ (thousand)

1Q19

Nominal Value of Sale

                                 173,771

Present Value Adjustment

                                 (50,436)

Revenue from Farms Sale

                                 123,335

Sales Taxes

                                   (4,502)

Selling Costs

                                 (18,039)

Farm Sale Gain

                                 100,794

 

 

 

 

www.brasil-agro.com

11

BRASILAGRO 1Q19

 

 


 
 

SALE OF AGRICULTURAL PRODUCTS

 

Net Revenue (R$ thousand)

 

1Q19

1Q18

Change

Total

 

          118,336

            83,747

41%

Soybean

 

            39,780

             6,143

548%

Corn

 

             1,883

             2,754

-32%

Sugarcane

 

            74,114

            73,528

1%

Livestock

 

             1,955

                380

414%

Leasing

 

                582

                839

-31%

Others

 

                  22

                103

n.a.

         
         

Quantity sold (tons)

 

1Q19

1Q18

Change

Total

 

          885,051

          904,699

-2%

Soybean

 

            32,196

             6,830

371%

Corn

 

             3,845

             8,460

-55%

Sugarcane

 

          848,594

          889,256

-5%

Livestock

 

                416

                153

172%

 

Net revenue from grains (soybean and corn) in 1Q19 increased R$32.8 million compared to the same period last year, from R$8.9 million, from the sale of 15,300 tons, to R$41.7 million, from the sale of 36,000 tons.

Soybean revenue increased by R$33.6 million in 1Q19 compared to the same period last year, from R$6.1 million, from the sale of 6,800 tons at R$899.41 per ton, to R$39.8 million, from the sale of 32,200 tons at R$1,235.56 per ton. The increase in sales of soybeans in 1Q19 compared to 1Q18 reflects the higher volume stored in the period.

Corn revenue in 1Q19 decreased by R$871 thousand compared to the same period of the previous year, from R$2.8 million from the sale of 8,500 tons at R$325.53 per ton, to R$1.9 million, from the sale of 3,800 tons at R$489.73 per ton.

Sugarcane revenue in 1Q19 increased by R$586 thousand compared to the same period of the previous year, from R$73.5 million from the sale of 889,300 tons at R$82.68 per ton, to R$74.1 million from the sale of 848,600 tons at R$87.34 per ton of sugarcane. The increase in per-ton sugarcane price was due to the higher price of the TRS (total recoverable sugar), which went from 0.574 R$/kg in 1Q18 to 0.628 R$/kg in 1Q19.

Cattle-raising revenue in 1Q19 increased by R$1.6 million compared to the same period of the previous year, from R$380 thousand from the sale of 205 head of cattle at R$4.66 per kilo, to R$1.9 million, which refers to the sale of 1,103 cattle to R$4.70 per kilo.

 

www.brasil-agro.com

12

BRASILAGRO 1Q19

 

 


 
 

Leasing revenue reached R$582 thousand in 1Q19 and refers to third-party leases of Farms. These lease contracts have a duration of up to 5 years with value of up to 18% of production, and the minimum value is 5 soybean bags per hectare.

In 1Q18, we had other revenues in the amount of R$103 thousand, and in 1Q19, other revenues totaled R$22 thousand. These amounts ​​refer to the provision of storage services and sale of inputs and by-products.

 

GAINS OR LOSSES OF AGRICULTURAL PRODUCTS AND BIOLOGICAL ASSETS

 

Biological Assets and Agricultural Products (R$ thousand)

Soybean               18/19

Corn
(crop)
18/19

Corn
(crop)
17/18

Sugarcane

Livestock

Others

Gain / Loss 09/30/18

Gain and losses in agricultural products

                  -  

                  -  

                348

            16,309

            (1,373)

                  -  

    15,284

Gain and losses in biological assets

             2,749

                113

                  50

            10,252

                  -  

                578

    13,742

Change in fair value of biological assets and agricultural products

             2,749

                113

                398

            26,561

            (1,373)

                578

    29,026

 

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.

Biological assets corresponding to ratoons of sugarcane are measured at cost less depreciation (Accounting Standard IAS 16), while planted cane is measured at fair value (Accounting Standard IAS 41).

 

Agricultural Products

Corn
(crop)
17/18

Sugarcane

Livestock

Gain / Loss 09/30/18

Area (hectares)

                350

            10,801

            13,950

            25,101

Production (Tons)

             1,992

          919,024

                518

          921,534

Yield (Ton./ha)

               5.69

             85.09

               0.04

             36.71

Livestock - head of cattle

                  -  

                  -  

            20,385

            20,385

Production fair value (R$ thousand)

                926

            82,573

             2,349

            85,848

Production Cost (R$ thousand)

               (578)

           (66,264)

            (3,722)

           (70,564)

Gain and losses in agricultural products (R$ thousand)

                348

            16,309

            (1,373)

            15,284

 

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.

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

www.brasil-agro.com

13

BRASILAGRO 1Q19

 

 


 
 

older animals are controlled by weight.

 

Biological Assets - Livestock

Total Heads

Value (R$/thousand)

In June 30, 2018

            20,993

            34,053

Aquisition, Birth | Aquisition Expenses

                560

             1,135

Handling Expenses

                    -

             3,465

Sales

            (1,103)

            (2,062)

Deaths

                 (65)

               (118)

Exchange variation

                    -

                369

Fair value variation

                    -

            (1,373)

In September 30, 2018

            20,385

            35,469

 

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 in the fiscal year, including gains (losses) in the value of agricultural products and biological assets:

Period ended June 30, 2018

2017 Crop

2018 Crop

Total

Net Revenue

          111,888

            26,332

          138,220

Cost of sales

           (97,778)

           (36,250)

         (134,028)

Gain (loss) of agricultural products and biological assets value

            37,297

             6,655

            43,952

Total

            51,407

            (3,263)

            48,144

Produced Tons

       1,378,554

          434,174

       1,812,728

       

Three months period ended September 30, 2018

2017 Crop

2018 Crop

Total

Net Revenue

 

            74,114

            74,114

Cost of sales

 

           (66,807)

           (66,807)

Gain (loss) of agricultural products and biological assets value

 

            26,562

            26,562

Total

 

            33,869

            33,869

Produced Tons

 

          919,024

          919,024

 

 

www.brasil-agro.com

14

BRASILAGRO 1Q19

 

 


 
 

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 September 30, 2018, there was no reversal of provisions of the recoverable amount of agricultural products.

COST OF PRODUCTION

Crop 17/18 (%)

Soybean

Corn

Sugarcane

Livestock

Variable costs

59%

57%

87%

27%

Seeds

8%

14%

0%

0%

Fertilizers

12%

16%

10%

0%

Defensive

18%

10%

8%

0%

Agricultural services

17%

13%

50%

0%

Fuels and Lubricants

3%

3%

19%

0%

Maintence of machines and instruments

0%

0%

0%

5%

Animal Feed

0%

0%

0%

13%

Others

1%

0%

0%

9%

Fixed costs

41%

43%

13%

73%

Labor

11%

9%

4%

36%

Depreciation and amortization

28%

31%

1%

21%

Leasing

0%

0%

3%

0%

Others

2%

3%

5%

16%

 

(R$ / ha)

 

Crop 17/18 Realized

Crop 18/19 Estimated

Change
%

Soybean (1)

 

             2,438

             2,712

11.2%

Corn (1)

 

             2,432

             2,791

14.8%

Corn 2nd Crop

 

                  -  

             1,566

n.a.

Cotton

 

                  -  

             8,307

n.a.

Sugarcane

 

             4,212

             5,833

38.5%

 

The estimated cost of production per hectare of sugarcane in the 2018 harvest was 38.5% higher compared to the cost incurred, because in 2018 harvest crop handling costs of the São José Farm started to be accounted by the Company, which didn’t exist in the previous harvest and also due to the raise in CCT – Cutting, Loading, and Transportation costs, related to the diesel fuel price increase.

 

www.brasil-agro.com

15

BRASILAGRO 1Q19

 

 


 
 

COST OF GOODS SOLD

 

(R$ thousand)

1Q19

1Q18

Change

Cost of goods sold

           (78,872)

           (55,085)

43%

Soybean

           (21,887)

            (6,377)

243%

Corn

            (1,632)

            (3,486)

-53%

Sugarcane

           (53,231)

           (44,716)

19%

Livestock

            (2,089)

               (411)

408%

Others

                 (33)

                 (95)

-65%

       

 (R$ thousand)

1Q19

1Q18

Change

Ativos Biológicos Apropriados ao Custo

           (26,197)

           (11,724)

123%

Soybean

           (12,590)

                396

n.a.

Corn

                 (56)

                566

n.a.

Sugarcane

           (13,557)

           (12,716)

7%

Livestock

                  -  

                  -  

n.a.

Others

                    6

                  30

-80%

       

 (R$ thousand)

1Q19

1Q18

Change

Total of cost of goods sold

         (105,069)

           (66,809)

57%

Soybean

           (34,477)

            (5,981)

476%

Corn

            (1,688)

            (2,920)

-42%

Sugarcane

           (66,788)

           (57,432)

16%

Livestock

            (2,089)

               (411)

408%

Others

                 (27)

                 (65)

-58%

 

Cost of goods sold (COGS) came to R$78.9 million in 1Q19. 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.

Soybean COGS increased by R$15.5 million in 1Q19 compared to the previous year, from R$6.4 million, from the sale of 6,800 tons at R$933.67 per ton, to R$21.9 million, from the sale of 32,200 tons at R$679.80 per ton. The decrease in cost per ton was due to the increase in volume produced.

Corn COGS decreased by R$1.9 million in 1Q19 versus the previous year, from R$3.5 million, from the sale of 8,500 tons at R$412.06 per ton, to R$1.6 million, from the sale of 3,800 tons at R$424.45 per ton.

Sugarcane COGS increased by R$8.5 million in 1Q19 versus the previous year, from R$44.7 million, from the sale of 889,300 tons at R$50.28 per ton, to R$53.2 million, from the sale of 848,600 tons at R$62.73 per ton of sugarcane. The increase in cost per ton is mainly due to expenses with crop handling in the São José Farm as of this quarter.

Cattle-raising COGS reached R$1.7 million in 1Q19 compared to the previous year, from R$411

www.brasil-agro.com

16

BRASILAGRO 1Q19

 

 


 
 

thousand form the sale cost of 205 head of cattle at R$1.9 thousand per head, to R$2.1 million from the sale cost of 1,103 head of cattle at R$1.8 thousand per head.

Other COGS in the amount of R$33,000 in 1Q19 mainly refers to the raw material inventory adjustment. In 1Q18, other COGS in the amount of R$95,000 refers to the sale of waste.

SELLING EXPENSES

 

(R$ thousand)

1Q19

1Q18

Change

Selling expenses

            (1,175)

               (738)

59%

Freight

               (281)

               (137)

105%

Storage and Processing

               (446)

               (627)

-29%

Others

               (448)

                  26

n.a.

 

In 1Q19, we recorded R$1.2 million in selling expenses, 59% higher compared to 1Q18, mainly due to the provision for doubtful accounts (PDD), as shown in the other selling expenses line.

GENERAL AND ADMINISTRATIVE EXPENSES

 

(R$ thousand)

1Q19

1Q18

Change

General and administrative expenses

           (10,316)

            (7,624)

35%

Depreciations and amortizations

               (380)

               (173)

120%

Personnel expenses

            (6,972)

            (4,841)

44%

Expenses with services providers

            (1,127)

            (1,288)

-13%

Leases and Rents

               (176)

               (106)

66%

Taxes

               (961)

               (944)

2%

Travel expenses

               (151)

               (148)

2%

Software expenses

               (151)

               (120)

26%

Other expenses

               (398)

                   (4)

n.a.

 

In 1Q19, general and administrative expenses increased by 35% compared to the same period of the previous year, from R$7.6 million to R$10.3 million.

As of this quarter, we began to incorporate the depreciation and amortization of Morotí (operation in Paraguay), which impacts the Depreciation and Amortization line and explains the 120% increase compared to the last quarter.

The 44% increase in Personnel Expenses is due to the provision for the Long-Term Incentive Plan and the payment of bonuses.

The 66% in leases and rents in general is due to the grace period agreed in the renegotiation of lease contracts, which ended last quarter.

Other expenses include costs regarding telephony services, building maintenance, registry, insurances,

www.brasil-agro.com

17

BRASILAGRO 1Q19

 

 


 
 

shares listing and others. In 2017/2018 a significant amount of these annual expenses was accounted as of the second quarter.

OTHER OPERATING INCOME / EXPENSES

 

(R$ thousand)

1Q19

1Q18

Change

Other operating income/expenses

               (300)

               (521)

-42%

Gain/Loss on sale of fixed assets

               (130)

                (35)

271%

Provisions for lawsuits

                 31

               (320)

n.a.

Others

               (201)

               (166)

21%

 

The reduction in other operating expenses (income) is a result of the decrease in the provision for legal claims.

 

FINANCIAL RESULT

 

(R$ thousand)

1Q19

1Q18

Change

Total

            18,689

             8,852

111%

Interest (i)

            (4,730)

             8,103

-158%

Monetary variation (ii)

                  -  

                  27

n.a.

Exchange vartiation (iii)

               (931)

            (1,580)

-41%

Unwind of present value adjustment (iv)

            23,969

                671

n.a.

Results with derivatives (v)

            (1,221)

             1,525

-180%

Other financial income / expenses (vi)

             1,602

                106

n.a.

 

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 farms; (iii) the impact of the U.S. dollar exchange variation on the offshore account and also Cresca’s receivables in 1Q18; (iv) the present value of 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 interest on loans and financing in the amount of R$4.6 million in 1Q19 and the recognition of the financial revenue obtained from the Nova Buriti Farm renegotiation, in the amount of R$9.3 million in 1Q18

The realization of the present value of assets and liabilities, in the amount of R$24.0 million, shows the variation in the amount to be received due to the sales of the Araucária and Jatobá Farms, denominated in soybean bags. This variation is explained by the soybean price index, considering the Chicago Stock Exchange (CBOT), port premium (basis), exchange rate and interest rate (with reference to the CDI).

 

www.brasil-agro.com

18

BRASILAGRO 1Q19

 

 


 
 

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 1Q19, the result of derivative transactions was a negative R$1.2 million, of which R$2.6 million (negative) are related to currency operations and R$1.4 million are related to operations with commodities. In 1Q18, derivative operations totaled R$1.5 million, of which R$1.1 million are a loss related to currency operations and R$396 thousand are in operations with commodities.

The rise in other financial income / expenses is due to the increase in the Company’s cash position, from an average cash flow of R$52.8 million in 1Q18 to R$93.2 million in 1Q19.

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 October 29, 2018

 

 

www.brasil-agro.com

19

BRASILAGRO 1Q19

 

 


 
 

 

Crop

Soybean

FX

Volume (1)

% of hedge (2)

Price (USD/bu)

Volume (thousand)

% of hedge (3)

BRL/USD

18/19

 72,210 ton

49.7%

9.80

USD 32,436

64.8%

3.97

(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

20

BRASILAGRO 1Q19

 

 


 
 

Balance Sheet

 

DISTRIBUTION OF DIVIDENDS

On October 16, the Company's Annual Shareholders' Meeting approved the distribution of dividends in the amount of R$0.76 per share. The payment will be made on November 6 and the Company's shares will be traded as “ex-dividends” from October 17, 2018.

NET ASSET VALUE – NAV

(R$ thousand)

September 30, 2018

Book

NAV

BrasilAgro's Equity

900,163

900,163

Properties appraisal

 

1,259,965

(-) Balance Sheet - Land Value

 

-551,895

NAV - Net Asset Value

900,163

1,608,233

Shares

56,889

56,889

NAV per share

15.82

28.27

 

CASH AND CASH EQUIVALENTS

Cash and Cash equivalents / Marketable Securities

09/30/2018

06/30/2018

Change

Cash and Cash equivalents

            67,834

          104,314

-35%

Cash and Banks

            17,325

            23,101

-25%

Repurchase agreements

             4,510

            15,242

-70%

Bank deposit certificates

             9,913

            33,137

-70%

Finance Lease bills

            36,086

            32,834

10%

Marketable securities

            23,673

            11,215

111%

Restricted financial investments

             1,149

             1,129

2%

Treasury financial bills

            22,524

            10,086

123%

Restricted Marketable securities

            18,452

            18,226

1%

Bank deposit certificates

             9,693

             9,588

1%

Banco do Nordeste (loan guarantees)

             8,759

             8,638

1%

Total

          109,959

          133,755

-18%

 

The Company ended the quarter with a cash position of R$110.0 million, a reduction of 18% over June 30, 2018, mainly due to the payment of a part of the loans.

 

 

 

 

www.brasil-agro.com

21

BRASILAGRO 1Q19

 

 


 
 

INVENTORY

(R$ thousand)

09/30/2018

06/30/2018

Change

Soybean

            15,670

            50,289

-69%

Corn

             4,818

             6,247

-23%

Livestock

            35,469

            34,053

4%

Other crops

                285

             1,153

-75%

Agricultural Products

            56,242

            91,742

-39%

Supplies

            34,881

            11,933

192%

Total

            91,123

          103,675

-12%

 

The Company ended 1Q19 with an inventory of 15,700 tons of soybean, 4,800 tons of corn – which will be sold in the next semester – and 20,300 head of cattle. At the end of the 2017/2018 harvest the Company's inventory was 50,300 tons of soybean, 6,300 tons of corn and 21,000 head of cattle.

 

INDEBTEDNESS

(R$ thousand)

Expiration

Annual Interest Tax - %

09/30/2018

06/30/2018

Change

Short term

 

 

 

 

 

Financing for Agricultural Funding

Jul-19

Pre 7.00

             3,006

            31,847

-91%

Financing for Agricultural Funding (USD)

Nov-18

Pre 8.30

            11,769

            11,486

2%

Financing of Projeto Bahia

Sep-19

Pre 4.00 to 9.00

             6,040

             3,131

93%

Machinery and Equipment Financing

Sep-19

TJLP +  3.73
Pre 9.00 to 11.00

             1,611

                630

156%

Sugarcane Financing

Sep-19

TJLP +  2.70
Pre 9.00 to 10.00

            21,787

            21,318

2%

Debentures

Jul-23

106.50 and 110.00 of CDI rate

                559

                  -  

n.a.

Sugarcane Plantation Leasing - Parceria III

Nov-18

6.62%

                957

             1,676

-43%

 

 

 

            45,729

            70,088

-35%

Long term

 

 

 

 

 

Sugarcane Financing

Dec-23

TJLP +  2.70
Pre 9.00 to 10.00

            22,950

            27,146

-15%

Machinery and Equipment Financing

Jun-24

TJLP +  3.73
Pre 9.00 to 11.00

             4,323

             5,411

-20%

Financing of Projeto Bahia

Aug-23

Pre 4.00 to 9.00

            13,198

            13,194

0%

Debentures

Jul-23

106.50 and 110.00 of CDI rate

          144,084

          141,642

2%

Sugarcane Plantation Leasing - Parceria IV

Jan-32

R$/kg 0.6462

            18,457

            18,539

0%

 

 

 

          203,012

          205,932

-1%

Total

 

 

          248,741

          276,020

-10%

 

On September 30, 2018 and June 30, 2018, the balance of loans and financing was R$248.7 million and R$276.0 million, respectively. The payment of interest and principal totaled R$34.4 million in 1Q19.

 

During the period, R$3.0 million were also disbursed to finance the cost of sugarcane, soybean and corn operations.

 

 

 

PROPERTIES FOR INVESTMENT

 

 

www.brasil-agro.com

22

BRASILAGRO 1Q19

 

 


 
 

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.

 

Acquisition value

Buildings and improvements

Area
Opening

Construction in progress

Investment Properties

Initial Balance

425,079

32,252

49,474

50,347

557,152

In June 30, 2018

 

 

 

 

 

Acquisitions

                  -  

79

                  -  

7,788

7,867

Reductions

            (9,902)

            (1,693)

            (5,473)

               (569)

           (17,637)

Transfers

                  -  

             4,160

            32,770

           (36,860)

                  70

(-) Depreciation/ Amortization

                  -  

               (719)

            (1,791)

                  -  

            (2,510)

Cumulative Translation Adjustment

             5,146

                221

                428

             1,158

             6,953

In September 30, 2018

420,323

34,300

75,408

21,864

551,895

 

On September 30, 2018, we recorded R$21.9 million in ongoing work, which refers to the clearance of areas not yet concluded and other investments in the Morotí (former Palmeiras), Chaparral and Araucária Farms.

 

CAPEX – AREA OPENING

(R$ thousand)

1Q19

1Q18

Change

Maintenance

             1,153

             1,101

5%

Opening

             3,436

             4,544

-24%

Total

             4,589

             5,645

-19%

 

 

DEPRECIATION – AREA OPENING

www.brasil-agro.com

23

BRASILAGRO 1Q19

 

 


 
 

 

(R$ thousand)

1Q19

1Q18

Change

Maintenance

               (538)

               (572)

-6%

Opening

            (1,021)

            (2,342)

-56%

Total

            (1,559)

            (2,914)

-46%

 

 

 

 

 

 

www.brasil-agro.com

24

BRASILAGRO 1Q19

 

 


 
 

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 November 1, 2018, BrasilAgro’s shares (AGRO3) were traded at R$15.01, resulting in a market cap of R$853.9 million, while its ADRs (LND) were traded at US$3.89.

 

HIGHLIGHTS - AGRO3

1Q19

1Q18

Average Daily Trade Volume (R$)

       1,043,055

       1,357,924

Maximun (R$ per share)

14.68

12.32

Mininum (R$ per share)

13.46

12.13

Average (R$ per share)

13.93

12.21

Closing Quote (R$ per share)

13.69

13.25

Variation in the period (%)

1.30%

7.81%

 

 

 

 

www.brasil-agro.com

25

BRASILAGRO 1Q19

 

 


 
 

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

 

 

 

 

Cattle

 

 

 1 arroba

~33.1 pounds

15 Kg

 

 

 

 

 

www.brasil-agro.com

26

BRASILAGRO 1Q19

 

 


 
 

INCOME STATEMENT

 

(R$ thousand)

1Q19

1Q18

Change

Revenues from Farm Sales

          123,335

                  -  

n.a.

Revenues from grains

            42,569

             9,277

359%

Revenues from sugarcane

            75,687

            75,409

0%

Revenues from leasing

             1,566

             1,050

49%

Revenues from Livestock

             2,000

                  -  

n.a.

Other revenues

                  71

                445

-84%

Deductions from gross revenue

            (3,556)

            (2,435)

46%

Net Sales Revenue

          241,672

            83,746

189%

Change in fair value of biological assets and agricultural products

            29,042

            14,235

104%

Impairment

                  -  

                958

-100%

Net Revenue

          270,714

            98,939

174%

Cost of Farm Sale

           (22,541)

                  -  

n.a.

Cost of agricultural products sale

         (105,069)

           (66,811)

57%

Gross Profit

          143,104

            32,128

345%

Selling expenses

            (1,174)

               (737)

59%

General and administrative expenses

           (10,318)

            (7,625)

35%

Depreciations and amortizations

               (380)

               (173)

120%

Personnel expenses

            (6,972)

            (4,841)

44%

Expenses with services provider

            (1,127)

            (1,288)

-13%

Leases and Rents

               (176)

               (106)

66%

Others expenses

            (1,663)

            (1,217)

37%

Other operating income/expenses, net

               (300)

               (521)

-42%

Equity pick up

                 (47)

               (741)

-94%

Financial result

            18,689

             8,852

111%

Financial income

          135,031

            20,080

572%

Interest on Financial Investments

             2,059

                790

161%

Interest on assets

                111

            10,026

-99%

Foreign exchange variations on liabilities

             1,265

                526

140%

Unwind of present value adjustment

            75,433

             2,942

2464%

Realized results with derivatives

            13,421

             1,970

581%

Unrealized results with derivatives

            42,742

             3,826

1017%

Financial expenses

         (116,342)

           (11,228)

936%

Interest expenses

                 (98)

               (580)

-83%

Bank charges

               (359)

               (104)

245%

Interest on liabilities

            (4,841)

            (1,923)

152%

Monetary variations

                  -  

                  27

-100%

Foreign exchange variations on liabilities

            (2,196)

            (2,106)

4%

Unwind of present value adjustment

           (51,464)

            (2,271)

2166%

Realized results with derivatives

           (16,776)

            (1,281)

1210%

Unrealized results with derivatives

           (40,608)

            (2,990)

1258%

Profit (loss) before income and social contribution taxes

          149,954

            31,356

378%

Income and social contribution taxes

           (13,317)

           (11,222)

19%

Profit (loss) for the period

          136,637

            20,134

579%

Outstanding shares at the end of the period

     56,888,916

     56,888,916

0%

Basic earnings (loss) per share  - R$

               2.40

               0.35

579%

 

 

   

 

www.brasil-agro.com

27

BRASILAGRO 1Q19

 

 


 
 

BALANCE SHEET – ASSETS

 

Assets  (R$ thousand)

09/30/2018

06/30/2018

Change

Current assets

 

 

 

Cash and Cash equivalents

            67,834

          104,314

-35.0%

Marketable securities

            23,673

            11,215

111.1%

Trade accounts receivable

            34,459

            28,299

21.8%

Inventories

          134,532

            95,176

41.4%

Biologial assets

            55,654

            69,622

-20.1%

Derivative financial instruments

            78,887

            61,993

27.3%

Transactions with related parties

             1,694

             1,660

2.0%

 

          396,733

          372,279

6.6%

 

 

 

 

Non-current assets

 

 

 

Biological assets

            35,469

            34,053

4.2%

Marketable securities

            18,452

            18,226

1.2%

Diferred taxes

                  51

             4,053

-98.7%

Derivative financial instruments

            25,061

            32,742

-23.5%

Accounts receivable and sundry credits

          189,451

            74,775

153.4%

Investment properties

          551,895

          557,152

-0.9%

Investments

                  89

                  86

3.5%

Property, plant and equipment

            83,949

            84,830

-1.0%

Intangible assets

             1,318

             1,403

-6.1%

 

          905,735

          807,320

12.2%

 

 

 

 

Total assets

       1,302,468

       1,179,599

10.4%

 

 

 

 

 

www.brasil-agro.com

28

BRASILAGRO 1Q19

 

 


 
 

BALANCE SHEET – LIABILITIES

 

Liabilities (R$ thousand)

09/30/2018

06/30/2018

Change

Current liabilities

 

 

 

Trade accounts payable and other obligations

          103,966

          106,445

-2.3%

Loans and financing

            45,729

            70,088

-34.8%

Labor obligations

            17,788

            14,300

24.4%

Derivative financial instruments

             9,941

            10,489

-5.2%

Transactions with related parties

             1,860

             1,831

1.6%

 

          179,284

          203,153

-11.7%

 

 

 

 

Non-current liabilities

 

 

 

Trade accounts payable and other obligations

            18,615

            11,298

64.8%

Loans and financing

          203,012

          205,932

-1.4%

Derivative financial instruments

                218

             2,145

0.0%

Provision for legal claims

             1,176

             1,207

-2.6%

 

          223,021

          220,582

1.1%

Total liabilities

          402,305

          423,735

-5.1%

 

 

 

 

Equity

 

 

 

Capital

          584,224

          584,224

n.a.

Capital reserves

             2,523

             1,997

26.3%

Treasury shares

           (35,208)

           (35,208)

0.0%

Profits reserves

          153,973

          153,973

0.0%

Proposed additional dividends

            10,995

            10,995

0.0%

Equity variation adjustment

            47,019

            39,883

17.9%

Accumulated profit

          136,637

                  -  

n.a.

Total equity

          900,163

          755,864

19.1%

 

 

 

 

Total liabilities and equity

       1,302,468

       1,179,599

10.4%

 

 

 

 

 

www.brasil-agro.com

29

BRASILAGRO 1Q19

 

 


 
 

CASH FLOW

 

(R$ thousand)

1Q19

1Q18

Change

CASH FLOW OF OPERATIONAL ACTIVITIES

 

 

 

Profit (loss) for the period

          136,637

            20,134

579%

Adjustments to reconcile net income

 

 

 

Depreciation and amortization

            11,624

             8,093

44%

Ganho na venda de fazenda

         (100,794)

                  -  

n.a.

Residual value of fixed assets

                135

                    7

1829%

Written-off in investment properties

             9,499

                  53

17823%

Equity Pickup

                  47

                741

-94%

Gain unrealized results with derivatives

            (2,134)

               (836)

155%

Exchange rate, monetary and financial charges unrealized

             3,700

            (7,207)

n.a.

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

           (23,969)

               (671)

3472%

Share Based Incentive Plan (ILPA)

                526

                  -  

n.a.

Income and social contribution taxes

             7,682

             9,770

-21%

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

            (29,042)

           (14,235)

104%

Provision (Reversal) of impairment of agricultural products after harvest

                  -  

               (958)

-100%

Allowance for doubtful accounts

               (511)

                  26

n.a.

Provisions for lawsuits

                 (31)

                320

n.a.

 

            13,369

            15,237

-12%

Changes in the Short Term Operating Capital

 

 

 

Trade accounts receivable

           (24,457)

           (22,821)

7%

Inventories

             3,286

             1,513

117%

Biological Assets

             8,329

             8,696

-4%

Recoverable Taxes

            (3,690)

                503

n.a.

Derivative Transactions

            (2,400)

                179

n.a.

Other assets

            (3,887)

               (972)

300%

Suppliers

             8,744

             8,484

3%

Related parties

                 (26)

                 (60)

-57%

Taxes payable

             3,848

               (874)

n.a.

Income tax and social contribution

             1,758

                746

136%

Labor obligations

             3,488

             3,171

10%

Advance from customers

           (15,658)

            (4,283)

266%

Other obligations

               (211)

               (461)

-54%

Net Cash generated by (used in) operating activities

            (7,507)

             9,058

n.a.

CASH FLOW OF INVESTMENT ACTIVITIES

 

 

 

Additions to immobilized and intangible

            (5,485)

            (6,979)

-21%

Additions to property for investments

            (7,867)

           (14,883)

-47%

Redemption of (investment in) marketable securities

           (11,735)

             3,692

n.a.

Advances for Future Capital Increases

                 (47)

                  -  

n.a.

Receivables from farm sale

            26,790

            (1,425)

n.a.

Net Cash generated by (used in) investment activities

             1,656

           (19,595)

n.a.

CASH FLOW OF FINANCING ACTIVITIES

 

 

 

Raising of Loans and financing

             3,000

            26,144

-89%

Interest from Loans and Financing

               (357)

            (4,875)

-93%

Payment of loans and financing

           (34,038)

           (26,908)

26%

Treasury shares

                  -  

               (610)

n.a.

Generated (provided) net cash by financing activities

           (31,395)

            (6,249)

402%

Increase (decrease) in cash and cash equivalents

           (37,246)

           (16,786)

122%

FX Variation in cash and cash equivalents

                766

                  -  

n.a.

Cash and cash equivalents at the beginning of the period

          104,314

            43,798

138%

Cash and cash equivalents at the end of the period

            67,834

            27,012

151%

 

           (36,480)

           (16,786)

117%

 

 

www.brasil-agro.com

30

BRASILAGRO 1Q19

 

 

 

 

 

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:  November 5 , 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 Mar 2024 to Apr 2024 Click Here for more Brasilagro Cia Brasileir... Charts.
Brasilagro Cia Brasileir... (NYSE:LND)
Historical Stock Chart
From Apr 2023 to Apr 2024 Click Here for more Brasilagro Cia Brasileir... Charts.