6-K/A 1 lnditr4q12_6k.htm ITR 2Q13 lnditr4q12_6k.htm - Generated by SEC Publisher for SEC Filing

FORM 6-K/A
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 February 21, 2012

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, 5th 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.


 

 

 

 

 

 

 

 

Quarterly Information - ITR

 

Brasilagro Companhia Brasileira de Propriedades Agrícolas

 

December 31, 2012

with Independent Auditor’s Review Report

 

 

 

 


 

 

 

 

A free translation from Portuguese into English of Independent Auditor’s report on quarterly information review

 

Review report of quarterly information

 

To the Shareholders, Board Members and Management

Brasilagro Companhia Brasileira de Propriedades Agrícolas

São Paulo, SP

 

Introduction

 

We have performed a review of the interim individual and consolidated information of Brasilagro Companhia Brasileira de Propriedades Agrícolas, contained in the quarterly information (ITR) for the quarter ended December 31, 2012, comprising the balance sheet at December 31, 2012 and respective statements of income, of comprehensive income for the three- and six-month periods then ended, of changes in shareholders’ equity and cash flows for the six-month period then ended, including the summary of main accounting policies and other explanatory notes.

 

Company management is responsible for the preparation of interim individual financial information in accordance with the Technical Pronouncement of the Brazilian FASB (CPC) 21 – Interim Financial Statements, and the interim consolidated financial information in accordance with CPC 21 and IAS 34 – Interim Financial Reporting, issued by International Accounting Standards Board – IASB, as well as for the presentation of this information in compliance with the rules issued by the CVM, applicable to the preparation of quarterly information (ITR). Our responsibility is to express a conclusion on this interim financial information based on our review.

 

Scope of review

 

We conducted our review according to the Brazilian and international review standards of interim information (NBC TR 2410 – Review of Interim Information performed by the Auditor of the Entity, and ISRE 2410 - Review of Interim Financial Information Performed by the Independent Auditor of the Entity, respectively). A review of interim information consists of inquiries, mainly of the people responsible for the financial and accounting matters, and the application of analytical and other review procedures. The scope of a review is significantly narrower than that of an audit conducted in accordance with audit standards and, accordingly, it did not permit us to obtain assurance that we took notice of all significant matters that could have been raised in an audit. Therefore, we did not express an audit opinion.

 

2


 

 

 

Conclusion on the interim individual information

 

Based on our review, we are not aware of any fact that makes us to believe that the interim individual financial information included in the quarterly information referred to in paragraph 1 was not prepared, in all material respects, in accordance with CPC21 applicable to the preparation of quarterly information (ITR), and presented in compliance with the rules issued by the CVM.

 

Conclusion on the interim consolidated information

 

Based on our review, we are not aware of any fact that makes us believe that the interim consolidated financial information included in the quarterly information referred to in paragraph 1 was not prepared, in all material respects, in accordance with CPC21 and IAS 34, applicable to the preparation of quarterly information (ITR), and presented in compliance with the rules issued by the CVM.

 

Other matters

 

Interim value added information

 

We have also reviewed the interim individual and consolidated value added information (DVA) for the six-month period ended December 31, 2012, prepared under the management’s responsibility, which presentation in the interim information is required by the rules issued by CVM applicable to the preparation of quarterly information and considered additional information by the IFRS, which do not require the presentation of the Statement of Value Added. These statements were submitted to the same previously described review procedures and, based on our review, we are not aware of any fact that makes us believe that they were not prepared, in all material respects, in accordance with the interim individual and consolidated accounting information taken as a whole.

 

3


 

 

 

 

Audit and review of the amounts corresponding to prior year and period

 

The amounts correspondent to individual and consolidated balance sheets for the year ended June 30, 2012 and the statements of income, of comprehensive income, for the three- and six-month periods ended December 31, 2011, of changes in shareholders’ equity, of cash flows and of value added for the for the six-month period ended December 31, 2011presented for comparison purposes, were previously audited and reviewed, respectively, by other independent accountants, who issued an unqualified opinion dated September 4, 2012 and review report of quarterly information, which contained emphasis paragraph on restatement and reissuance of the interim financial information for errors correction identified after its conclusion, dated May 10, 2012. 

 

São Paulo, February 6, 2013.

 

ERNST & YOUNG TERCO

Auditores Independentes S.S.

CRC 2SP015199/O-6

 

 

 

Daniel G. Maranhão Jr.

Accountant CRC 1SP215856/O-5

Independent Auditor’s Report Review Report

 

4


 

 

 

Management’s Comments

We began activities for the 2012/13 harvest year, having planted an area of 56,853 hectares with summer crop grains, totaling a planted area of 72,623 hectares, and closed the third year of sugarcane supply, delivering 837,200 tons to ETH in compliance with the exclusive supply agreement.

We ended the semester with net revenue of R$111.4 million, net income of R$13.8 million and Adjusted EBITDA of R$23.0 million.

Operating Performance

We concluded the planting of the 2012/2013 summer grain crop, totaling 56,853 hectares, as well as 6,572 hectares of pasture at the Preferência farm and 8,198 hectares of sugarcane at the Alto Taquari and Araucária farms.

The table below shows the breakdown of planted area by farm:

Planted Area

Sugarcane

Soybean

Corn

Pasture

Total

Cremaq Farm

 

18,169

1,529

 

19,698

Jatobá Farm

 

11,450

2,942

 

14,392

Alto Taquari Farm

3,085

 

 

 

3,085

Araucária Farm

5,108

 

 

 

5,108

Chaparral Farm

 

9,594

667

 

10,261

Preferência Farm

 

200

 

6,572

6,772

Horizontina Farm

 

7,161

 

 

7,161

Partnership I Farm

 

5,141

 

 

5,141

Total

8,193

51,715

5,138

6,572

71,618

 

The soybean planted area includes 7,161 hectares of the Horizontina farm, which we will continue to operate until the end of the 2012/2013 harvest year.

We concluded one more year of sugarcane supply to ETH, totaling 837,200 tons delivered on the third harvest year of the first cycle. The sugarcane supply agreement entered into with ETH is effective for two complete sugarcane crop cycles (six harvest years with five harvests).

Also in this harvest year, we will plant approximately 4,000 hectares of winter harvest corn in the Cremaq and Horizontina farms.

 

4


 

 

 

Financial Performance

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

EBITDA e EBITDA Ajustado

EBITDA (R$ thousand)

2Q13

2Q12

Change

6M13

6M12

Change

Gross profit

25,839

3,703

598%

37,683

20,425

84%

Selling expenses

(3,033)

(450)

574%

(5,027)

(852)

490%

General and administrative

(6,595)

(6,207)

6%

(13,267)

(11,947)

11%

Other operating revenue

(1,218)

21

n.a.

(1,175)

21

n.a.

Depreciations

8,139

7,462

9%

14,861

12,840

16%

EBITDA

23,132

4,529

411%

33,075

20,487

61%

 

 

 

 

 

 

 

Adjusted EBITDA (R$ thousand)

2Q13

2Q12

Change

6M13

6M12

Change

Gross profit

25,839

3,703

598%

37,683

20,425

84%

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

(5,161)

8,911

n.a.

(6,736)

3,997

n.a.

Selling expenses

(3,033)

(450)

574%

(5,027)

(852)

490%

General and administrative

(6,595)

(6,207)

6%

(13,267)

(11,947)

11%

Other operating revenue

(1,218)

21

n.a.

(1,175)

21

n.a.

Hedge results

(0)

1,177

n.a.

(20)

2,783

n.a.

Depreciations

6,043

2,315

161%

11,632

8,594

35%

Adjusted EBITDA

15,875

9,471

68%

23,090

23,022

0%

 

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

Julio Toledo Piza

CEO & Investor Relation Officer

 

5


 

 

 

Management’s declaration on Independent auditor's report

 

In accordance with section V of article 25 of CVM Instruction 480, as of December 7, 2009, the Management declares that reviewed, discussed and agreed with the independent auditor’s report on the Company's Financial Statements for the quarterly ended December 31, 2012, issued on this date.

 

São Paulo, February 07, 2013.

 

Julio Toledo Piza Neto

CEO e Diretor de Relações com Investidores

 

Gustavo Javier Lopez

Diretor Administrativo

 

André Guillaumon

Diretor de Operações

 

Mario Henrique Aguirre

Diretor Técnico Agrícola

 

6


 

 

 

Management’s declaration on Financial Statements

 

In accordance with section VI of article 25 of CVM Instruction 480, of December 7, 2009, the Management declares that reviewed, discussed and agreed with the Company's Financial Statements for the quarterly ended December 31, 2012.

 

São Paulo, February 07, 2013.

 

Julio Toledo Piza Neto

CEO e Diretor de Relações com Investidores

 

Gustavo Javier Lopez

Diretor Administrativo

 

André Guillaumon

Diretor de Operações

 

Mario Henrique Aguirre

Diretor Técnico Agrícola

 

7


 

 

 

Contents

 

Balance Sheets

Statements of Income

Statements of Changes on Equity

Statements of Cash Flows

Statements of Value Added

Notes to the Quarterly Information

 

 

8


 

 

Brasilagro - Companhia Brasileira de Propriedades Agrícolas

 

Balance sheets

(Amounts in thousands of Brazilian Reais, except as stated otherwise)

 

 

   

 

 

 

Company

 

 

 

Consolidated

Assets

Note

 

December 31, 2012

 

June 30, 2012

 

December 31, 2012

 

June 30, 2012

     

 

 

 

 

 

 

 

Current assets

                 

Cash and cash equivalents

6

 

14,884

 

23,562

 

44,574

 

67,464

Short-term investiments

6

 

46,783

 

-

 

32,724

 

-

Trade accounts receivable

8

 

12,833

 

43,828

 

72,106

 

60,655

Inventories

10

 

27,915

 

62,581

 

39,297

 

72,558

Biological assets

11

 

51,808

 

3,208

 

65,699

 

4,111

Recoverable taxes

9

 

5,374

 

6,529

 

8,826

 

9,331

Transactions with derivatives

5.b and 7

 

11,789

 

4,259

 

11,806

 

4,327

Receivables from related parties

32

 

6,160

 

21,944

 

-

 

-

Other

   

322

 

545

 

478

 

710

     

177,868

 

166,456

 

275,510

 

219,156

Noncurrent assets

                 
                   

Biological assets

11

 

24,078

 

31,931

 

24,078

 

31,931

Restricted marketable secutiries

12

 

1,799

 

21,872

 

3,171

 

23,197

Recoverable taxes

9

 

25,006

 

22,398

 

25,316

 

22,803

Deferred taxes

21

 

9,191

 

7,692

 

15,713

 

14,960

Transactions with derivatives

5.b and 7

 

31

 

-

 

50

 

-

Trade accounts receivable

8

 

1,086

 

-

 

15,073

 

12,759

Investment properties

13

 

87,396

94,357

 

351,250

 

391,907

Other receivables

   

1,569

268

 

1,568

 

268

     

150,156

178,518

 

436,219

 

497,825

                 

Investments

14

 

343,422

326,538

 

410

 

410

Property, plant and equipment

16

 

13,751

14,644

 

14,601

 

15,764

Intangible assets

15

 

2,421

2,607

 

2,421

 

2,607

                 
     

509,750

522,307

 

453,651

 

516,606

                 

Total assets

   

687,618

688,763

 

729,161

 

735,762

                 
                 

9


 

 

 

 

 

 

 

 

Company

 

 

 

Consolidated

Liabilities and equity

Note

 

December 31, 2012

 

June 30, 2012

 

December 31, 2012

 

June 30, 2012

     

 

 

 

 

 

 

 

Current liabilities

                 

Trade accounts payable

18

 

17,107

 

14,509

 

4,909

 

4,151

Loans and financing

19

 

26,758

 

39,071

 

29,886

 

43,067

Salaries, payroll charges and profit sharing

   

3,629

 

7,241

 

3,799

 

7,436

Taxes payable

20

 

926

 

1,701

 

6,105

 

3,102

Dividends proposed

   

2

 

2

 

2

 

2

Transactions with derivatives

5.b and 7

 

10,930

 

-

 

11,602

 

8,307

Payables for farm acquisitions

17

 

17,339

 

16,588

 

42,410

 

40,858

Advances from customers

   

1,486

 

4,112

 

1,823

 

4,490

     

78,177

 

83,224

 

100,536

 

111,413

Noncurrent liabilities

                 

Loans and financing

19

 

33,470

 

35,262

 

49,575

 

51,294

Taxes payable

20

 

-

 

-

 

2,934

 

2,695

Transactions with derivatives

5.b and 7

 

-

 

10,209

 

46

 

10,209

Provision for legal claims

30

 

2,888

 

1,087

 

2,987

 

1,183

Other liabilities

   

-

 

13

 

-

 

-

     

36,358

 

46,571

 

55,542

 

65,381

Total liabilities

   

114,535

 

129,795

 

156,078

 

176,794

                 

Equity

 

             

Attributed to controlling shareholders

               

Share capital

22

584,224

 

584,224

 

584,224

 

584,224

Capital reserve

 

2,475

 

2,134

 

2,475

 

2,134

Equity valuation adjustments

 

(6,920)

 

(6,920)

 

(6,920)

 

(6,920)

Accumulated losses

 

(6,696)

 

(20,470)

 

(6,696)

 

(20,470)

   

 

 

 

 

 

 

 

Total liabilities

 

573,083

 

558,968

 

573,083

 

558,968

                 

Total liabilities and equity

 

687,618

 

688,763

 

729,161

 

735,762

                 
                 

See accompanying notes.

               

10


 

 

Brasilagro - Companhia Brasileira de Propriedades Agrícolas

 

Statements of operations

Six-month periods ended December 31

(Amounts in thousands of Brazilian Reais, except as stated otherwise)

 

 

   

 

             
     

 

 

Company

 

 

 

Consolidated

 

Note

 

7/1/2012 to 12/31/2012

 

7/1/2011 to 12/31/2011

 

7/1/2012 to 12/31/2012

 

7/1/2011 to 12/31/2011

     

 

 

 

 

 

   

Net revenue

24

 

68,092

 

59,773

 

68,871

 

61,614

Gain on sale of farm

8

 

-

 

-

 

26,864

 

12,987

Gain (loss) on fair value of biological assets and agricultural products

11

 

8,233

 

(2,695)

 

13,522

 

(2,695)

Reversal of provision of agricultural products after harvest

   

1,945

 

437

 

2,095

 

406

Cost of sales

25

 

(71,075)

 

(56,165)

 

(73,669)

 

(51,887)

     

 

 

 

 

 

 

 

Gross profit

   

7,195

 

1,350

 

37,683

 

20,425

                   

Selling expenses

25

 

(2,006)

 

(267)

 

(5,027)

 

(852)

General and administrative

25

(12,471)

 

(11,093)

 

(13,267)

 

(11,947)

Other operating income (expenses)

 

(1,038)

 

207

 

(1,175)

 

21

Equity pickup

14.a

21,611

 

16,292

 

-

 

-

                 

Operating profit

 

13,291

 

6,489

 

18,214

 

7,647

                 

Financial income (expenses), net

               

Financial income

27

15,732

 

19,265

 

24,653

 

20,332

Financial expenses

27

(16,748)

 

(7,674)

 

(24,552)

 

(8,058)

 

 

             
                 

Profit before income and social contribution taxes

 

12,275

 

18,080

 

18,315

 

19,921

                 

Income and social contribution taxes

28

1,499

 

(1,356)

 

(4,541)

 

(3,330)

                 

Net income for the period

 

13,774

 

16,724

 

13,774

 

16,591

                 

Attributed to

               

Controlling shareholders

         

13,774

 

16,724

Noncontrolling shareholders

         

-

 

(133)

           

13,774

 

16,591

                 

Basic earnings per share - reais

29

       

0.24

 

0.29

Diluted earnings per share - reais

29

       

0.24

 

0.29

                 

See accompanying notes.

               
                 

11


 

 

Brasilagro - Companhia Brasileira de Propriedades Agrícolas

 

Statements of operations (Continued)

Quarters ended December 31

(Amounts in thousands of Brazilian Reais, except as stated otherwise)

 

 

 

 

             
   

 

 

Company

 

 

 

Consolidated

   

10/1/2012 to 12/31/2012

 

10/1/2011 to 12/31/2011

 

10/1/2012 to 12/31/2012

 

10/1/2011 to 12/31/2011

   

 

 

 

 

 

   

Net revenue

 

30,256

 

30,129

 

29,867

 

29,903

Gain on sale of farm

 

-

 

-

 

26,864

 

(0)

Gain (loss) on fair value of biological assets and agricultural products

 

5,288

 

1,091

 

3,720

 

1,091

Reversal of provision of agricultural products after harvest

 

1,553

 

(443)

 

1,505

 

(483)

Cost of sales

 

(34,687)

 

(30,132)

 

(36,117)

 

(26,808)

   

 

 

 

 

 

 

 

Gross profit

 

2,410

 

645

 

25,839

 

3,703

                 

Selling expenses

 

(224)

 

(57)

 

(3,033)

 

(450)

General and administrative

 

(6,677)

 

(5,727)

 

(6,595)

 

(6,207)

Other operating income (expenses)

(1,214)

 

207

 

(1,218)

 

21

Equity pickup

14,600

 

1,517

 

-

 

-

               

Operating profit (loss)

8,895

 

(3,415)

 

14,993

 

(2,933)

               

Financial income (expenses), net

             

Financial income

14,614

 

2,378

 

20,383

 

6,920

Financial expenses

(5,341)

 

(1,198)

 

(12,292)

 

(5,833)

               
               

Profit (loss) before income and social contribution taxes

18,168

 

(2,235)

 

23,084

 

(1,846)

               

Income and social contribution taxes

(1,714)

 

1,170

 

(6,630)

 

779

               

Net income (loss) for the period

16,454

 

(1,065)

 

16,454

 

(1,067)

               

Attributed to

             

Controlling sharehohlders

       

16,454

 

(1,065)

Noncontrolling shareholders

       

-

 

(2)

         

16,454

 

(1,067)

               

Basic earnings (loss) per share - reais

       

0.28

 

(0.02)

Diluted earnings (loss) per share - reais

       

0.28

 

(0.02)

               

See accompanying notes.

             

12


 

 

Brasilagro - Companhia Brasileira de Propriedades Agrícolas

 

Statements of comprehensive income

Quarters and six-month periods ended December 31

(Amounts in thousands of Brazilian Reais, except as stated otherwise)

 

 

 

 

 

Company

 

 

 

Consolidated

 
 

7/1/2012 to 12/31/2012

 

7/1/2011 to 12/31/2011

 

7/1/2012 to 12/31/2012

 

7/1/2011 to 12/31/2011

 
 

 

 

 

 

 

     
                 

Net income for the six-month period

13,774

 

16,724

 

13,774

 

16,591

 
                 

Comprehensive income

13,774

 

16,724

 

13,774

 

16,591

 
                 
                 
 

 

 

Company

 

 

 

Consolidated

 
 

10/1/2012 to 12/31/2012

 

10/1/2011 to 12/31/2011

 

10/1/2012 to 12/31/2012

 

10/1/2011 to 12/31/2011

 
                 
                 
                 

Net income for the quarter

16,454

 

(1,065)

 

16,454

 

(1,067)

 
                 

Comprehensive income

16,454

 

(1,065)

 

16,454

 

(1,067)

 
                 
                 

See accompanying notes.

               

 

 

13


 

 

 

Brasilagro - Companhia Brasileira de Propriedades Agrícolas

 

Statements of changes in equity

(Amounts in thousands of Brazilian Reais, except as stated otherwise)

 

 

   

Attributable to controlling shareholders

 

     
                             
   

Capital share

 

Capital reserve - grant of stock options

 

Capital reduction

 

Accumulated losses

 

Total

 

Noncontrolling shareholders

 

Total

At June 30, 2011

 

584,224

 

996

     

(14,898)

 

570,322

 

6,601

 

576,923

                             

Net income for the period

             

16,724

 

16,724

 

(133)

 

16,591

Share-based compensation

     

570

         

570

 

-

 

570

Increase in noncontrolling interest due to change in Jaborandi Ltda. interest

         

(1,135)

     

(1,135)

 

1,135

 

-

Capital increase

 

 

 

 

 

 

 

 

 

-

 

268

 

268

                             
                             

At December 31, 2011

 

584,224

 

1,566

 

(1,135)

 

1,826

 

586,481

 

7,871

 

594,352

                             
                             

 

                               
   

Capital share

 

Capital reserve - grant of stock options

 

Equity Valuation adjustment

 

Accumulated losses

 

Total

 

Noncontrolling interest

 

Total

 

At June 30, 2012

 

584,224

 

2,134

 

(6,920)

 

(20,470)

 

558,968

 

-

 

558,968

 
                               

Net income for the period

 

-

 

-

 

-

 

13,774

 

13,774

 

-

 

13,774

 

Share-based compensation

 

-

 

341

 

-

 

-

 

341

 

-

 

341

 
                               

At December 31, 2012

 

584,224

 

2,475

 

(6,920)

 

(6,696)

 

573,083

 

-

 

573,083

 
                               
                               

See accompanying notes.

 
                               

14


 

 

 

Brasilagro - Companhia Brasileira de Propriedades Agrícolas

 

Statements of cash flows

Six-month periods ended December 31

(Amounts in thousands of Brazilian Reais, except as stated otherwise)

 

     

Company

 

Consolidated

 

Notes

 

2012

 

2011

 

2012

 

2011

CASH FLOW FROM OPERATING ACTIVITIES

                 

Net income for the period

   

13,774

 

16,724

 

13,774

 

16,591

Adjustments to reconcile net income

                 

Depreciation and amortization

25

 

14,512

 

12,697

 

14,861

 

12,840

Gain on sale of investment property

   

-

 

-

 

(26,864)

 

(12,987)

Grant of stock options

   

341

 

570

 

341

 

570

Residual value of property, plant and equipment

16

 

1,300

 

14

 

1,590

 

14

Equity pickup

14.a

 

(21,611)

 

(16,292)

 

-

 

-

Unrealized profit on derivatives

27

 

(306)

 

(8,216)

 

6,801

 

(4,066)

Foreign exchange, monetary variation and financial charges

27

 

4,817

 

40

 

4,633

 

1,050

Remeasurement of receivables from sale of farms

26

 

-

 

-

 

(1,710)

 

(897)

Deferred income tax and social contribution

28

 

(1,499)

 

1,356

 

(754)

 

2,705

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

11

 

(8,233)

 

2,695

 

(13,522)

 

2,695

Reversal of impairment of agricultural products after harvest

   

(1,945)

 

(437)

 

(2,095)

 

(406)

Allowance for doubtful accounts

 

262

 

-

 

392

 

-

Provision for judicial claims

 

1,752

 

465

 

1,752

 

465

   

3,162

 

9,616

 

(801)

 

18,574

Change in working capital

 

             

Trade accounts receivable

 

40,143

 

7,520

 

35,659

 

11,276

Inventories

 

(3,407)

 

2,085

 

(11,054)

 

(11,642)

Taxes recoverable

 

(1,146)

 

(1,507)

 

(1,701)

 

(1,975)

Transactions with derivatives

 

(6,534)

 

785

 

(21,198)

 

2,886

Prepaid expenses

 

-

 

(723)

 

-

 

(721)

Other receivables

 

(1,077)

 

(52)

 

(1,068)

 

358

Trade accounts payable

 

2,848

 

(675)

 

216

 

(1,048)

Taxes payable

 

(775)

 

146

 

3,242

 

(12)

Salaries, payroll charges and profit sharing

 

(3,612)

 

(1,830)

 

(3,637)

 

(1,838)

Advance from customers

 

(2,626)

 

-

 

(2,666)

 

-

Other liabilities

 

(14)

 

751

 

-

 

(1,194)

Net cash generated by (used in) operating activities

 

26,964

 

16,116

 

(3,008)

 

14,664

CASH FLOWS FROM INVESTING ACTIVITIES

               
                 

Additions to property, plant and equipment and intangible assets

 

(2,499)

 

(2,011)

 

(2,617)

 

(2,175)

Additions to investment properties

 

(8,157)

 

(16,374)

 

(13,767)

 

(21,239)

(Increase) decrease of short-term investments

 

(27,252)

 

-

 

-

 

-

Transfer of marketable securities from LT to ST

 

542

 

-

 

(12,698)

 

-

Dividends received

 

35,309

 

-

 

-

 

-

(Increase) decrease in investments and interest

 

(14,798)

 

(16,707)

 

-

 

-

Cash received from sale of farms

 

-

 

-

 

27,000

 

2,250

Net cash generated by (used in) investing activities

 

(16,855)

 

(35,092)

 

(2,082)

 

(21,164)

CASH FLOWS FROM FINANCING ACTIVITIES

               

Future capital contributions

 

-

 

(3,004)

 

-

 

7,170

Transfer of capital from noncontrolling interest of subsidiaries

 

-

 

-

 

-

 

268

Payments of farms financing

 

-

 

-

 

-

 

(18,691)

Proceeds from loans and financing

 

12,600

 

6,009

 

12,600

 

6,009

Interest paid on loans and financing

 

(1,710)

 

(2,588)

 

770

 

(2,592)

Payment of loans and financing

 

(29,676)

 

(32,955)

 

(31,170)

 

(32,981)

Net cash generated by (used in) financing activities

 

(18,786)

 

(32,538)

 

(17,790)

 

(40,817)

Increase (decrease) in cash and cash equivalents

 

(8,678)

 

(51,514)

 

(22,890)

 

(47,317)

Cash and cash equivalents at beginning of period

6

23,562

 

113,323

 

67,464

 

135,615

Cash and cash equivalents at end of period

6

(14,884)

 

61,809

 

44,574

 

88,298

   

(8,678)

 

(51,514)

 

(22,890)

 

(47,317)

                 

See accompanying notes.

               

15


 

 

 

Brasilagro - Companhia Brasileira de Propriedades Agrícolas

 

Statements of valued added

Six-month periods ended December 31

(Amounts in thousands of Brazilian Reais, except as stated otherwise)

 

 

   

Company

 

Consolidated

 

Notes

2012

 

2011

 

2012

 

2011

Revenues

     

 

 

 

 

 

 

Gross operating revenue

24

 

72,071

 

63,002

 

74,185

 

65,168

Gain on sale of farm

   

-

 

   

26,864

 

12,987

Gains (losses) on biological assets and agricultural products

   

10,179

 

(2,258)

 

15,617

 

(2,289)

Other revenues

   

838

 

207

 

707

 

22

Allowance for doubtful accounts - (setup)

   

(262)

 

-

 

(392)

 

-

 

   

82,826

 

60,951

 

116,981

 

75,888

 

     

 

     

 

 

Inputs acquired from third parties

     

 

     

 

 

Cost of sales

   

(57,194)

 

(44,016)

 

(59,439)

 

(39,595)

Materials, energy, outsourced services and other

   

(7,742)

 

(3,898)

 

(10,848)

 

(5,152)

 

   

(64,936)

 

(47,914)

 

(70,287)

 

(44,747)

 

     

 

     

 

 

Gross value added

   

17,890

 

13,037

 

46,694

 

31,141

 

     

 

     

 

 

Depreciation and amortization

25

 

(14,512)

 

(12,697)

 

(14,861)

 

(12,840)

 

     

 

     

 

 

Net value added produced by the entity

   

3,378

 

340

 

31,833

 

18,301

 

     

 

     

 

 

Value added received in transfer

 

 

 

     

 

 

Equity pickup

14

21,611

 

16,292

 

-

 

-

Financial income

27

15,732

 

19,265

 

24,653

 

20,332

 

 

37,343

 

35,557

 

24,653

 

20,332

 

   

 

     

 

 

Total value added to be distributed

 

40,721

 

35,897

 

56,486

 

38,633

 

   

 

     

 

 

Distribution of value added

   

 

     

 

 

 

   

 

     

 

 

Personnel and charges

   

 

     

 

 

Direct compensation

 

5,311

 

5,025

 

5,375

 

5,037

Benefits

 

738

 

639

 

745

 

638

Severance Fund ( F.G.T.S.)

 

146

 

114

 

150

 

115

Taxes, charges and contributions

   

 

     

 

 

Federal

 

2,641

 

4,534

 

10,523

 

7,100

State

 

748

 

839

 

749

 

868

Local

 

275

 

49

 

278

 

60

Financers

   

 

     

 

 

Interest and monetary and foreign exchange variations

 

16,748

 

7,674

 

24,552

 

8,058

Rentals

 

340

 

299

 

340

 

299

Retained income for the period

 

13,774

 

16,724

 

13,774

 

16,591

Noncontrolling interest

   

 

-

   

 

(133)

 

 

40,721

 

35,897

 

56,486

 

38,633

 

   

 

 

 

 

 

 

 

   

 

 

 

 

 

 

See accompanying notes.

   

 

 

 

 

 

 

16


 

Brasilagro - Companhia Brasileira de Propriedades Agrícolas

Notes to the Quarterly Information - ITR
At December 31, 2012
(Amounts in thousands of Brazilian Reais, except as stated otherwise)

 

1.   General information

 

Brasilagro Companhia Brasileira de Propriedades Agrícolas ("the Company" or "Brasilagro") was incorporated on September 23, 2005 and is headquartered at  Avenida Brigadeiro Faria Lima, 1309, in São Paulo with branches in the States of Bahia, Goiás, Maranhão, Mato Grosso, Minas Gerais and Piauí.

 

Pursuant to the bylaws, the Company’s activities include: (a) the exploration of agriculture, cattle raising and forestry activities of any type and nature and rendering directly or indirectly related services, (b) the import and export of agricultural products and inputs and those related to cattle raising activity, (c) the purchase, sale and/or rental of properties, land, buildings and real estate in rural and/or urban areas, (d) real estate intermediation involving any type of operations, (e) participation as partner in other companies and commercial ventures of any nature, in Brazil and/or abroad, directly or indirectly related to the herein described purposes, and (f) management of its own and third party assets.

 

The Company and its subsidiaries have nine farms in six Brazilian states, with a total area of 180,462 hectares, including 22,058 leased hectares. The Company aims to consolidate its position as one of the main companies in the agribusiness segment in Brazil through a business strategy based on the acquisition of new farms and the ultimate sale of the farms acquired, once the intended potential valuation is achieved or when their agribusiness potential is achieved, optimization of production processes at the farms acquired and geographic and productive diversification.

 

The activities of  the subsidiaries Cremaq Ltda. ("Cremaq"), Engenho de Maracajú Ltda. ("Engenho"), Imobiliária Jaborandi Ltda. ("Jaborandi"), Jaborandi Agrícola Ltda., Araucária Ltda. ("Araucária"), Mogno Ltda. ("Mogno"), Cajueiro Ltda. ("Cajueiro") and Flamboyant Ltda. (“Flamboyant”) comprise the purchase and sale of properties, land, buildings and real estate in rural and/or urban areas. As permitted in their respective by laws and articles of organization, until the real estate assets belonging to these companies are not sold, the assets may be leased to third parties, but only as a strategy to enhance the value of the real estate. All the subsidiaries as well as FIM Guardian Fund, exclusive investment fund of the Company, are headquartered and operate in Brazil.

 

 

 

 

 

 

17


 

 

2.   Summary of significant accounting policies and presentation of the Quarterly Information (ITR)

 

2.1.    Basis of preparation

 

The Company’s Board of Directors is entitled to change the Company’s individual and consolidated Quarterly Information after its issuance. On February 6, 2013, the Company’s Board approved the Company’s individual and consolidated Quarterly Information and authorized its disclosure.

 

The individual interim accounting information comprised in this quarterly information has been prepared in accordance with technical pronouncement CPC 21 –  Interim Statement and presented consistently with the standards issued by the Brazilian Securities and Exchange Commission (CVM), applicable to the preparation of the Quarterly Information – ITR. The consolidated interim information included in this quarterly information has been prepared in accordance with technical pronouncement CPC 21 – Interim Statement, issued by the Brazilian Accounting Standards Committee (CPC), and with the international accounting standard IAS 34 – “Interim Financial Reporting”, issued by the International Accounting Standards Board (IASB), and presented consistently with the standards issued by the Brazilian Securities and Exchange Commission, applicable to the preparation of Quarterly Information - ITR.

 

According to CVM/SNC/SEP Circular Letter 03/2011, the Company opted for presenting the notes to this Quarterly Information as a summary in cases of redundancy in relation to the ones presented in the annual financial statements. The Company declares that the significant judgments, estimates and accounting assumptions as well as the main accounting practices are the same as those disclosed in the annual financial statements for the year ended June 30, 2012 and remain effective for this Quarterly Information. Accordingly, this Quarterly Information does not encompass all notes and disclosures required by the standards for the annual financial statements and, as a consequence, the related information should be read together with note 2 to those financial statements. These policies have been applied consistently to all the periods presented, unless otherwise stated.

 

The individual and consolidated Quarterly Information has been prepared based on the historical cost, unless otherwise stated. The historical cost is usually based on the amount of considerations paid in exchange for assets.

 

The non-financial data included in this Quarterly Information, such as sales volume, planted and leased area, contractual data, economic forecasts, insurance and environment has not been reviewed by the independent auditors.

18


 

 

2.   Summary of significant accounting policies and presentation of the Quarterly Information (ITR)(Continued) 

 

2.1.    Basis of preparation (Continued) 

 

Except for the result for the period, the Company has no other comprehensive results.

 

The notes which have not significantly changed in relation to the individual and consolidated financial statements for June 30, 2012 have not been included in this Quarterly Information.

 

2.2.    Foreign currency translation

 

a)    Functional and presentation currency

 

Items included in the financial statements of each of the Group's entities are measured using the currency of the primary economic environment in which the entity operates ("the functional currency"). The consolidated and individual interim statements are presented in Brazilian reais (R$), which is the Company's functional currency and the Group's presentation currency.

 

b)    Transactions and balances

 

Foreign currency transactions are translated into the functional currency using the exchange rates prevailing at the dates of the transactions or valuations where items are remeasured. Foreign exchange gains and losses resulting from the settlement of such transactions and from the translation at period-end exchange rates of monetary assets and liabilities denominated in foreign currencies are recognized in the income statements.

 

2.3.    Reclassification of balances in the financial statements for June 30, 2012 and quarterly information for December 31, 2011

 

Upon the preparation of the interim statements for the quarter ended December 31, 2012, the Company’s Management reviewed its accounting practice for classification of income tax calculated on temporary differences of subsidiaries opting for the presumed profit regime. As a consequence, the amount of R$3,960 was reclassified from deferred taxes to taxes payable (R$1,265 short term and R$2,695 long term).

 

19


 

 

2.   Summary of significant accounting policies and presentation of the Quarterly Information (ITR)(Continued) 

 

2.3.    Reclassification of balances in the financial statements for June 30, 2012 and quarterly information for December 31, 2011 (Continued) 

 

In addition, the Company reviewed the presentation of financial instruments by category, mentioned in note 5.c, representing the balances of cash and cash equivalent and marketable securities as instruments at fair value through profit or loss. Originally the instruments were presented as loans and receivables.

 

In the six-month period ended December 31, 2011 the Company reclassified the amount of R$23,291 from revenue with sales of farm and R$10,304 from cost of sale of farm to the caption gain with sale of farm in the amount of R$12,987.

 

In the year ended June 30, 2012, the table of classification of financial instruments by category, originally presented the captions of trade accounts payable and acquisitions payable, for R$4,151 and R$40,858, respectively, as financial liabilities at amortized cost, and were reclassified to loans and receivables.

 

 

3.   Critical accounting estimates and judgments

 

Accounting estimates and judgments are continuously assessed and based on historical experience and other factors, including expectations of future events that are believed to be reasonable under the current circumstances.  Such estimates and assumptions may differ from the effective results.

 

The resulting accounting estimates will, by definition, seldom equal the related actual results. The effects arising from review of accounting estimates are recognized upon the review period.

 

The estimates and assumptions that have a significant risk of causing a material adjustment to the carrying amounts of assets and liabilities within the next year are addressed in note 3 to the annual financial statements.

 

 

4.   New pronouncements issued by CPC/IASB

 

New pronouncements, changes in the existing pronouncements and new interpretations were issued and are mandatory for the years started at or after July 1, 2012.

 

20


 

 

4.   New pronouncements issued by CPC/IASB (Continued) 

 

CPC and CVM approved the following pronouncements:

 

·   CPC 40 R1 – Financial Instruments: Disclosure –  CVM Resolution 684 of August 30, 2012 (IFRS 7);

·   CPC 17 (R1) – Construction Contracts – CVM Resolution 691 of November 8, 2012 (IAS 11);

·   CPC 30 (R1) – Revenues – CVM Resolution 692 of November 8, 2012 (IAS 18); and

·   CPC 35 (R2) –Separate Statements – CVM Resolution 693 of November 6, 2012 (IAS 27)

·   CPC 19 (R2) – Business combination - CVM Resolution 694 of December 12, 2012 (IFRS11);

·   CPC 33 (R1) – Benefits to employees - CVM Resolution 695 of December 12, 2012 (IAS 19);

·   CPC 18 (R2) – Investment in Subsidiary and Associate - CVM Resolution 696 of December 12, 2012 (IAS 28);

·   CPC 45 – Disclosure of Interest in Other Entities – CVM Resolution 697 of December 12, 2012 (IFRS12);

·   CPC 46 – Measurement at Fair Value - CVM Resolution 699 of December 19, 2012 (IFRS13).

 

Additionally, the following technical interpretations were issued by CPC and approved by CVM:

 

·   ICPC 08 (R1) – Accounting of Proposal for Payment of Dividends - CVM Resolution 683 of August 30,2012; and

·   ICPC 09 (R1) – Individual Financial Statements, Separate Statements, Consolidated Statements and Application of the Equity Method - CVM Resolution 687 of October 04, 2012.

 

The Company and its subsidiaries reviewed the alterations and new pronouncements and interpretations and there were no significant impacts on the individual and consolidated quarterly information for December 31, 2012.

 

No new pronouncements have been issued by IASB further to those disclosed in the financial statements for 2012.

 

21


 

 

5.   Financial instruments

 

There were no significant changes for the financial risk factors, in the policy of capital management and estimate at fair value in the first half ended December 31, 2012, in relation to the one described in the annual financial statements for the year ended June 30, 2012,as disclosed in the related Notes 4.1 to 4.10.

 

a)      Sensitivity analysis

 

Below is the table of sensitivity analysis of financial instruments for one-year period or up to the contract maturities, which describes the risks that may generate material variations on the Company’s results, as set forth by CVM in its Instruction 475/08, in order to present 25% and 50% of appreciation/depreciation in the considered risk variable.

 

At December 31, 2012, the reference for the preparation of the Probable Scenario was the Market Prices of each one of the reference assets of derivative instruments held by the Company at the closing of this year. Since all these assets are inserted in competitive and open markets, the current market price is a satisfactory reference for the expected price of these assets. Accordingly, since the current Market price was the reference for the calculation of both book value of derivatives and the Probable Scenario, the result of the latter one is equal to zero.

 

The assumptions and scenarios are as follows:

 

 

 

 

December 31, 2012

 

Probable scenario

Scenario I

Scenario II

 

     

Foreign exchange rate - US$/R$

2.05

2.56

3.08

Corn - R$ / bag – May 2013 (BM&F)

29.60

37.00

44.40

Corn - R$ / bag – May 2013(CBOT)

14.58

18.22

21.87

Corn - US$ / bushel – May 2013(CBOT)

7.00

8.75

10.50

Corn - R$ / bushel – July 2013 (CBOT)

14.64

18.30

21.96

Corn - US$ / bushel – July 2013 (CBOT)

6.97

8.72

10.46

       
 

 

 

June 30, 2012

 

Probable scenario

Scenario I

Scenario II

     

Foreign exchange rate - US$/R$

2.12

2.65

3.18

       

Soybean - US$/ bushel –November 2012

14.99

18.74

22.48

Soybean - R$/ bushel – March 2013

29.86

37.33

44.79

Soybean - US$/ bushel – May 2013

14.22

17.78

21.33

Soybean - R$ / bushel – July 2013

29.90

37.38

44.85

Soybean - US$ / bushel – July 2013

14.16

17.70

21.24

       

Corn - R$ / bushel – July 2013

14.45

18.06

21.68

Corn - R$ / bushel – September 2012

25.80

32.25

38.70

Corn - US$ / bushel – September 2012

6.60

8.25

9.90

22


 

 

5.   Financial Instruments (Continued) 

 

a)      Sensitivity analysis (Continued) 

 

The table below presents, for each situation, the effect on the change in the estimated fair value at December 31, 2012 of the derivative financial instrument as well as the effect on income from the increase or decrease in the recorded amount of the related asset or liability. The effect has been determined on an individual basis for each derivative financial instrument, asset or liability for each situation and for each scenario without considering combined or compensatory effects of the change in more than one variable or in the same variable in other derivative financial instruments, i.e., maintain all the other variables constant. Accordingly, each line of the table shall be individually considered without considering the effects presented in the other lines.

 

This sensitivity analysis aims to measure the impact of variable market changes on the aforementioned financial instruments of the Company, considering all other market indicators included. Upon their settlement, such amounts may differ from the ones stated below, due to the estimates used in their preparation.

 

 

 

 

 

 

 

 

December 31, 2012

   

Sensitivity analysis (R$)

Position

   

Operation

Risk

Probable scenario (I)

Scenario (II)

Scenario (II)

Unit of measure

Volume

Maturities

Derivative

SOYBEAN

-

(22,923)

(46,295)

soybean bags

(1,853)

may/13 to may/14

 

CORN

-

(1,610)

(3,078)

corn bags

(326)

mar/13 to jul/13

 

USD

-

(4,455)

(10,084)

US$'000

(11)

jan/13 to jul/14

   

 

 

 

 

 

 

               

 

 

 

 

 

 

 

June 30, 2012

   

Sensitivity analysis (R$)

Position

   

Operation

Risk

Probable scenario (I)

Scenario (II)

Scenario (II)

Unit of measure

Volume

Maturities

Derivative

SOYBEAN

(3,866)

(24,166)

(44,465)

soybean bags

(1,247)

nov/12 to jul/13

 

CORN

(1,289)

(3,837)

(7,061)

corn bags

(407)

aug/12 to jun/13

 

USD

(3,269)

(20,434)

(37,600)

US$

(31,833)

jul/12 to jul/13

Debt for purchase of farm

 

(101)

(633)

(1,165)

 

(983)

dec/12

23


 

 

5.   Financial Instruments (Continued) 

 

b)      Hierarchy of fair value - consolidated

 

Below is the level of fair value hierarchy for financial instruments measured at fair value through profit or loss, presented in the quarterly information for December 31, 2012:

 

                 
   

December 31, 2012

 

June 30, 2012

Consolidated - thousands R$

 

Level 2

 

Total

 

Level 2

 

Total

Assets

               

Current

               

Derivative financial instruments

 

11,806

 

11,806

 

4,327

 

4,327

                 

Noncurrent

               

Derivative financial instruments

 

50

 

50

 

-

 

-

                 

Total

 

11,856

 

11,856

 

4,327

 

4,327

                 
                 
   

December 31, 2012

 

June 30, 2012

Consolidated - thousands R$

 

Level 2

 

Total

 

Level 2

 

Total

Passivo

               

Current

               

Derivative financial instruments

 

11,602

 

11,602

 

8,307

 

8,307

                 

Noncurrent

               

Derivative financial instruments

 

46

 

46

 

10,209

 

10,209

                 

Total

 

11,648

 

11,648

 

18,516

 

18,516

                 

24


 

 

 

5.   Financial Instruments (Continued) 

 

c)      Financial instruments by category - consolidated

 

Below are the classifications of financial instruments by category:

 

   

December 31, 2012

 

June 30, 2012

Consolidated - thousands R$

 

Note

 

Amortized cost

 

Loans and receivables

 

Available for sale

 

Derivatives used for economic hedge

 

Total

 

Amortized cost

Loans and receivables

 

Available for sale

 

Derivatives used for economic hedge

 

Total

Assets

                                         

Current assets

                                         

Cash and cash equivalents and marketable securities

 

6

 

-

 

-

 

59,932

 

-

 

59,932

 

-

-

 

55,283

 

-

 

55,283

Trade accounts receivable

     

-

 

14,259

 

-

 

-

 

14,259

 

-

51,210

 

-

 

-

 

51,210

Receivable from sale of farm

 

8

 

-

 

57,847

 

-

 

-

 

57,847

 

-

9,445

 

-

 

-

 

9,445

Transactions with derivatives

 

7

 

-

 

-

 

-

 

11,806

 

11,806

 

-

-

 

-

 

4,327

 

4,327

                                           

Noncurrent

                                         

Marketable securities

 

12

 

3,171

 

-

 

-

 

-

 

3,171

 

23,197

-

 

-

 

-

 

23,197

Trade accounts receivable

 

8

 

-

 

15,073

 

-

 

-

 

15,073

 

-

12,759

 

-

 

-

 

12,759

Transactions with derivatives

     

-

 

-

 

-

 

50

 

50

 

-

-

 

-

 

-

 

-

Total

     

3,171

 

87,179

 

59,932

 

11,856

 

162,138

 

23,197

73,414

55,283

 

4,327

 

156,221

 

 

25


 

 

 

   

December 31, 2012

Consolidated - thousands R$

 

Note

 

Loans and receivables

 

Derivatives used for economic hedge

 

Financial liabilities at amortized cost

 

Total

 

Loans and receivables

 

Derivatives used for economic hedge

 

Financial liabilities at amortized cost

 

Total

Liabilities

                                   

Current liabilities

                                   

Trade payables

     

4,909

 

-

 

-

 

4,909

 

4,151

 

-

 

-

 

4,151

Loans and financing

 

19

 

-

 

-

 

29,886

 

29,886

 

-

 

-

 

43,067

 

43,067

Derivative financial instruments

 

7

 

-

 

11,602

 

-

 

11,602

 

-

 

8,307

 

-

 

8,307

Acquisitions payable

 

17

 

42,410

 

-

 

-

 

42,410

 

40,858

 

-

 

-

 

40,858

                                     

Noncurrent liabilities

                                   

Loans and financing

 

19

 

-

 

-

 

49,575

 

49,575

 

-

 

-

 

51,294

 

51,294

Derivative financial instruments

 

7

 

-

 

46

 

-

 

46

 

-

 

10,209

 

-

 

10,209

Total

     

47,319

 

11,648

 

79,461

 

138,428

 

45,009

 

18,516

 

94,361

 

157,886

 

The model and assumptions used in the determination of fair value represent management’s best estimate and are reviewed at each presentation of quarterly information and adjusted, where necessary.

 

 

 

 

 

 

26


 

 

 

6.   Cash and cash equivalents and marketable securities

 

6.1.    Cash and cash equivalents

 

 

 

 

Company

 

 

 

Consolidated

 

December 31, 2012

 

June 30, 2012

 

December 31, 2012

 

June 30, 2012

Cash and banks

13,568

 

10,817

 

17,366

 

12,181

Repurchase agreement

1,316

 

12,745

 

20,709

 

20,135

Time deposits in Brazilian banks

   

-

 

6,499

 

35,148

 

14,884

 

23,562

 

44,574

 

67,464

               

 

The terms of time deposits and repurchase agreements held at December 31, 2012 and June 30, 2011 contractually require the banks to redeem the amount originally invested plus accrued interest through the date of redemption without any penalty, at any time without prior notice. This provision effectively results in time deposits and agreements, despite having a maturity date.

 

Amounts invested carry interest based on a percentage of CDI (Interbank Certificate Deposit rate, an interest rate for interbank deposits measured and disclosed daily by CETIP, an independent entity providing depository, custodian and trading services) which range between 100% and 103.5% of the daily CDI as of December 31, 2012 and June 30, 2012, respectively.

 

6.2.    Marketable securities

 

               
 

 

 

Company

 

 

 

Consolidated

 

December 31, 2012

 

June 30, 2012

 

December 31, 2012

 

June 30, 2012

               

Fund shares

27,252

 

-

 

9,597

 

-

Government bonds

-

 

-

 

3,596

 

-

Banco Itaú BBA (a)

19,531

 

-

 

19,531

 

-

 

46,783

 

-

 

32,724

 

-

 

(a)    Securities provided as collateral to financing from Banco Itaú BBA, to be held until May 2013, according to loan agreement, reclassified to current assets during the quarter ended December 31, 2012. The amount refers to fiduciary assignment in guarantee to credit rights and securities executed on May 24, 2010, with maturity on May 6, 2013, the repurchase agreement index percentage is 100.10 of the Interbank Deposit Certificate - CDI.

 

27


 

 

 

At December 31, 2012, Banco Pactual (FIM Guardian fund), the Company’s exclusive investment fund has the following outstanding securities:

 

Funds shares

9,597

Time deposits

6,499

Repurchase Agreements

8,194

Public Securities

3,596

TOTAL

27,886

   

 

28


 

 

 

 

6.   Cash and cash equivalents and marketable securities (Continued) 

 

6.2.    Marketable securities (Continued) 

 

The composition of the exclusive fund’s portfolio is classified in the tables above according to their nature, classified as cash and cash equivalents the amount of R$14,693 (time deposits and repurchase agreements) and as marketable securities the amount of R$13,193 (funds shares and public securities).

 

In the quarter ended December 31, 2012, there were no significant changes in relation to the other information disclosed in the annual financial statements, note 6.

 

 

29


 

 

 

7.   Derivative financial instruments

 

         

 

 

 

 

 

 

At December 31, 2012

         

Company

 

Consolidated

 

Total (R$)

Volume / Position

Risk

Maturity

Strategy

Outstanding derivative instrument

Counterparty

Receivable

Payable

 

Receivable

Payable

 

Net balance

Volume / Position (000)

Unit

Currency US$

1/31/2013

(i)

BM&F

Banks

-

-

 

-

(71)

 

(71)

9,500

US$

Currency US$

3/25/2013

(ii)

NDF

Banks

-

-

 

17

-

 

17

(1,590)

US$

Currency US$

4/16/2013

(ii)

NDF

Banks

-

-

 

-

(199)

 

(199)

(2,810)

US$

Currency US$

7/1/2013

(i)

NDF

Banks

-

-

 

-

(349)

 

(349)

(1,520)

US$

Currency US$

3/24/2014

(ii)

NDF

Banks

-

-

 

19

-

 

19

(5,288)

US$

Currency US$

6/16/2014

(ii)

NDF

Banks

-

-

 

-

(46)

 

(46)

983

US$

Currency US$

7/16/2013

(i)

Options

Banks

-

(148)

 

-

(148)

 

(148)

(9,904)

US$

         

 

 

 

 

 

 

 

 

 
                           
     

Current

 

-

(148)

 

17

(767)

 

(749)

(6,324)

US$

     

Noncurrent

 

-

-

 

19

(46)

 

(27)

(4,305)

US$

     

Total Risk with Currency US$

-

(148)

 

36

(813)

 

(777)

(10,629)

US$

                           

Commodities

                       
                           

Soybean CBOT

5/5/2013

(ii)

Derivatives - Soybean (a)

Trading Companies/Banks/CBOT

478

-

 

478

-

 

478

(164,427)

Bags

Soybean CBOT

7/3/2013

(i)

Derivatives - Soybean (a)

Trading Companies/Banks/CBOT

-

(4,482)

 

-

(4,482)

 

(4,482)

(801,686)

Bags

Soybean CBOT

5/5/2014

(ii)

Derivatives - Soybean (a)

Trading Companies/Banks/CBOT

31

-

 

31

-

 

31

(181,429)

Bags

Corn CBOT

5/1/2013

(i)

Derivatives - Corn (a)

Trading Companies/Banks/CBOT

759

-

 

759

-

 

759

(144,450)

Bags

Corn CBOT

7/31/2013

(i)

Derivatives - Corn (a)

Trading Companies/Banks/CBOT

-

(1,769)

 

-

(1,769)

 

(1,769)

(282,551)

Bags

Corn BM&F

3/20/2013

(i)

Derivatives - Corn BM&F

BM&F

-

-

 

-

(41)

 

(41)

81,900

Bags

Corn BM&F

5/1/2013

(i)

Derivatives - Corn BM&F

BM&F

-

(439)

 

-

(451)

 

(451)

210,600

Bags

Soybean CBOT

5/1/2013

(ii)

Options

Trading Companies/Banks/CBOT

-

(65)

 

-

(65)

 

(65)

(11,063)

Bags

Soybean CBOT

7/6/2013

(i)

Options

Trading Companies/Banks/CBOT

-

(2,829)

 

-

(2,829)

 

(2,829)

(694,519)

Bags

Corn CBOT

7/6/2013

(i)

Options

Trading Companies/Banks/CBOT

-

(1,198)

 

-

(1,198)

 

(1,198)

(191,852)

Bags

         

 

 

 

 

 

 

 

 

Bags

     

Current

 

1,237

(10,782)

 

1,237

(10,835)

 

(9,598)

(1,998,048)

Bags

     

Noncurrent

 

31

-

 

31

-

 

31

(181,429)

Bags

     

Total Risk with commodities

 

1,268

(10,782)

 

1,268

(10,835)

 

(9,568)

(2,179,476)

Bags

                           
     

Total Risks

 

1,268

(10,930)

 

1,304

(11,648)

 

(10,344)

N.A.

 

                           
                           
     

Margin value

 

10,552

-

 

10,552

-

       
     

 

                   
     

 

                   
     

 

Current

11,789

(10,930)

 

11,806

(11,602)

       
     

 

Noncurrent

31

-

 

50

(46)

       
       

Result from Derivatives (*)

11,425

(9,934)

 

17,730

(17,345)

       

References:

             

OTC – Swaps “over the counter” – over the counter market

             

Strategy to which the instrument is related:

             

(i)       

Estimate of sale of crop 2013

             

(ii)      

Hegde sale/purchase of farm

             

(*) The balances were recorded in Consolidated as financial income and expenses under: Realized and unrealized result from derivatives (Note 27)

                           

30


 

 

 

7.   Derivative financial instruments (Continued) 

 

         

 

 

 

 

 

 

At June 30, 2012

         

Company

 

Consolidated

 

Total (R$)

   

Risk

Maturity

Strategy

Outstanding derivative instrument

Counterparty

Receivable

Payable

 

Receivable

Payable

 

Net balance

Volume / Position (000)

Unit

Currency US$

7/1/2012

(ii)

NDF

Local Banks

-

-

 

-

(6,928)

 

(6,928)

(11,030)

US$

Currency US$

8/1/2012

(ii)

NDF

Local Banks

173

-

 

173

(31)

 

142

2,592

US$

Currency US$

12/1/2012

(i)

NDF

Local Banks

-

-

 

68

-

 

68

983

US$

Currency US$

4/1/2013

(ii)

NDF

Local Banks

-

-

 

-

(236)

 

(236)

(2,183)

US$

Currency US$

7/1/2013

(ii)

NDF

Local Banks

-

-

 

-

(343)

 

(343)

(9,945)

US$

Currency US$

7/1/2012

(ii)

BMF

Local Banks

-

-

 

-

(769)

 

(769)

(12,250)

US$

Option

7/1/2013

(ii)

OPTION

Local Banks

-

(196)

 

-

(196)

 

(196)

-

US$

Currency US$

7/1/2013

(ii)

USD Option

International Trading Companies

-

(37)

 

-

(37)

 

(37)

-

US$

                           
     

Current

 

173

-

 

241

(8,307)

 

(8,066)

-

 
     

Noncurrent

 

-

(233)

 

-

(233)

 

(233)

-

 
     

Total Risk with Currency US$

 

173

(233)

 

241

(8,540)

 

(8,299)

(31,833)

US$

                           
 

Commodities

                       

Soybean

7/1/2013

(ii)

Derivatives Soybean(a)

International Trading Companies

-

(7,660)

 

-

(7,660)

 

(7,660)

(1,247)

Bags

Corn

8/1/2012

(ii)

NDF CORN

Local Banks

68

-

 

68

-

 

68

-

Bags

Corn

7/1/2013

(ii)

Derivatives - Corn (a)

International Trading Companies

-

(2,316)

 

-

(2,316)

 

(2,316)

(406)

Bags

     

Current

 

68

-

 

68

-

 

68

(1,653)

Bags

     

Noncurrent

 

-

(9,976)

 

-

(9,976)

 

(9,976)

 

Bags

     

Total Risk with commodities

 

68

(9,976)

 

68

(9,976)

 

(9,908)

(1,653)

Bags

                           
     

Total Risks

 

241

(10,209)

 

309

(18,516)

 

(18,207)

   
                           
       

Margin value

4,018

-

 

4,018

-

 

-

   
                           
     

Current

 

4,259

-

 

4,327

(8,307)

 

-

   
   

Noncurrent

 

-

(10,209)

 

-

(10,209)

 

-

   
     

Result from Derivatives

10,335

(30,606)

 

11,993

(31,301)

 

-

   

References:

OTC – Swaps “over the counter” – over the counter market

                           

31


 

 

7.   Derivative Financial Instruments (Continued) 

 

The Company uses derivative financial instruments as currency and forward contracts and forward commodities contracts to hedge against risk of foreign Exchange rates variation and commodities prices, respectively. At December 31, 2012, the Company has no derivative financial instruments of cash flow.

32


 

 

 

7.   Derivative Financial Instruments (Continued) 

 

The margin deposits in transactions with derivatives refer to the so called margins by counter parties in transactions with derivative instruments.

 

a)      The accumulator is a future sale at a contractually established price in which the volume sold (notional) depends on the commodity quotation daily noticed during the contract life. The accumulator is settled at a sole payment at the contract maturity. The total notional contracted is divided by the number of days of the transaction establishing a daily notional. It is daily determined whether the Market quotation of the commodity at such day is: (i) below a suspension price and in such case the volume sold is zero, (ii) between the suspension price and the selling price contractually established and in this case the volume sold is the daily notional volume, or (iii) above the selling price contractually established and in this case the volume sold is twice the daily notional volume. Due to the variation in the volume sold at December 31,2012 and June 30, 2012 the 2012/2013 harvest volume for which commodities derivatives were contracted may vary as indicated below:

 

         

06/30/2012

 

% of volume of production expected with contracted economic hedge

   

% minimum

 

% maximum

 

Soybean

33.80%

 

62.50%

 

Corn

7.00%

 

45.00%

         

12/31/2012

 

% of volume of production expected with contracted economic hedge

   

% minimum

 

% maximum

 

Soybean

48.9%

 

64.1%

 

Corn

12.2%

 

30.5%

         

 

33


 

 

 

7.   Derivative Financial Instruments (Continued) 

 

 

 

Trading derivative financial instruments are classified as current assets or liabilities. The full fair value of derivative financial instruments used for economic hedges are classified as non-current assets or liabilities if the remaining maturity of the hedged item is more than 12 months, and as current assets or liabilities if the maturity of the hedged item is less than 12 months.

 

In the quarter ended December 31, 2012, there was no significant change in relation to the other information disclosed in the annual financial statements,
note 7.

 

34


 

 

8.   Trade accounts receivable

 

 

 

 

Company

 

 

 

Consolidated

 
 

December 31, 2012

 

June 30, 2012

 

December 31, 2012

 

June 30, 2012

 

Sale of sugarcane (a)

11,405

 

3,207

 

11,405

 

3,207

 

Sale of grains

2,642

 

41,573

 

3,395

 

48,270

 

Lease

-

 

-

 

803

 

685

 

Sale of farms (b)

-

 

-

 

57,847

 

9,445

 
 

14,047

 

44,780

 

73,450

 

61,607

 
                 

Allowance for doubtful accounts

(1,214)

 

(952)

 

(1,344)

 

(952)

 
                 

Total current

12,833

 

43,828

 

72,106

 

60,655

 
                 

Sale of grains

1,086

 

-

 

1,156

 

-

 

Sale of farms (b)

-

 

-

 

13,917

 

12,759

 
                 

Total noncurrent

1,086

 

-

 

15,073

 

12,759

 
                 

 

Changes in the allowance for doubtful accounts:

 

Company

 

Consolidated

952

 

952

450

 

580

(188)

 

(188)

1,214

 

1,344

35


 

 

8.   Trade accounts receivable (Continued) 

 

 

Company

 

Consolidated

 

December 31, 2012

 

June 30, 2012

 

December 31, 2012

 

June 30, 2012

Falling due:

             

Up to 30 days

1,790

 

14,374

 

1,821

 

15,389

31 to 90 days

-

 

28,145

 

48,000

 

32,885

91 to 180 days

10,341

 

457

 

10,341

 

1,217

181 to 360 days

512

 

147

 

11,372

 

10,181

Over 360 days

1,086

 

-

 

15,073

 

12,759

               

Past due:

             

Up to 30 days

88

 

301

 

367

 

468

31 to 90 days

102

 

74

 

205

 

74

91 to 180 days

28

 

236

 

135

 

345

181 to 360 days

1,186

 

146

 

1,209

 

146

Over 360 days

-

 

900

 

-

 

902

               
 

15,133

 

44,780

 

88,523

 

74,366

 

 

36


 

 

 

8.   Trade accounts receivable (Continued) 

 

The trade accounts receivable should be read together with note 8 to the annual financial statements for June 30, 2012.

 

a)      Sale of sugarcane

 

The receivables refer to the sale of sugarcane to ETH Bioenergia ("ETH").

 

b)      Receivables for sale of farm

 

(i)     Engenho Farm

 

The receivable comprises the sale of the Engenho Farm, according to a sale and purchase commitment on a rural property agreement entered into on June 13, 2008. The amount in reais is equivalent to 387,500 bags of soybean, corresponding to R$25,003, to be paid in installments on the dates established in the contract, up to April 2013.

 

The amount of trade receivables of R$ 4,844  was determined based on the quotation of soybean for future delivery, at the maturity date of each installment at April 30, 2013 (or based on estimates and quotations of brokers when there is no quotation of soybean for future delivery at a specific maturity date) and on the exchange rate of US$ to R$ for future delivery also at the same maturity date (considering that future soybean quotations are denominated in US$) and the resulting amount is discounted at present value using an interest rate of 7.56% p.a. The amount recorded in income as result of the change in the value of the receivable for the six month period ended December 31, 2012 amounts to R$565 (December 2011 – R$775).

             

(ii)    Sao Pedro Farm

 

On September 28, 2011, the Company sold Sao Pedro Farm, a rural property with total declared area of 2,447 hectares, of which 1,724 hectares are ready for agricultural purposes, located in the Municipality of Chapadao do Ceu - GO. The sale price is equivalent to 580,000 bags of soybeans equivalent in reais to R$ 23,391. This sale was part of the Company's business strategy, which, the realizing capital gains from the sale of properties. We recognized a gain for R$ 12,987 under "Gain on the sale of farms" in the statement of income corresponding to the difference between the sales price of R$ 23,391 and the carrying amount of the Sao Pedro farm of R$ 10,304.

 

 

37


 

 

8.   Trade accounts receivable (Continued) 

 

b)    Receivables for sale of farm (Continued)

 

(ii)   Sao Pedro Farm (Continued) 

 

The amount of R$2,250 was received as an advance (equivalent to 50,000 bags of soybean) on sale and an additional payment of R$7,519 (equivalent to 160,000 bags of soybean), on March 30, 2012. The remaining amount of R$19,374 to be collected in installments measured based on the quotation of soybean for future delivery, at the maturity date of each installment (or based on estimates and quotations of brokers where there is no quotation of soybean for future delivery at a specific maturity date), and based on the exchange rate of US dollars to reais for future delivery also at the maturity date. The resulting amount was discounted at present value using the average rate of 6.48% p.a.  The remaining balance shall be paid in four installments, at March 30 of each subsequent year, in the amount equivalent to 92,500 bags of soybean each.

  

The property was acquired in September 2006 and the total amount invested in acquisition and development was R$10,304. 

 

The amount recorded related to adjustment to present value in the result for the six month period ended December 31, 2012 is R$2,687 (December 2011 – R$2,625).

 

(iii)   Horizontina Farm

 

On October 11, 2012, the Company announced an agreement to sell Horizontina Farm, located in the municipality of Tasso Fragoso, State of Maranhão, for a total price of R$75,000. The payments were as follows: R$1,000 in October 2012 as advance, R$26,000 also in October 2012 and R$45,000 upon the execution of the property deed, which occurred on January 22, 2013 (Note 34).

 

The Company recorded the gain from the sale of Horizontina farm in the amount of R$26,864.

 

Horizontina farm has an area of 14,359 hectares and was acquired on March 10, 2010 by the subsidiary Imobiliária Ceibo for R$37,749. Before the acquisition, 2,100 hectares of the farm were used for the grains cultivation. Until October 11, 2012, investments in the amount of R$10,387 (net of accumulated depreciation) were made in infrastructure improvements.

38


 

 

9.   Taxes recoverable

 

 

Company

 

Consolidated

 

December 31, 2012

 

June 30, 2012

 

December 31, 2012

 

June 30, 2012

Withholding income tax on short-term investments to be offset

4,260

 

5,193

 

4,769

 

5,494

Other taxes and contributions to be offset

1,114

 

1,336

 

4,057

 

3,837

Total current

5,374

 

6,529

 

8,826

 

9,331

               

ICMS recoverable

6,273

 

5,199

 

6,273

 

5,199

ICMS recoverable on property, plant and equipment

530

 

514

 

530

 

514

Non-cumulative Pis and Cofins to be offset

7,892

 

5,355

 

7,892

 

5,355

Witholding income tax on short-term investments

10,311

 

11,330

 

10,621

 

11,735

Total noncurrent

25,006

 

22,398

 

25,316

 

22,803

 

 

In the period ended December 31, 2012, there was no significant change in relation to the other information disclosed in the annual financial statements for June 30, 2012, note 9.

 

 

39


 

 

10. Inventories

 

 

Company

 

Consolidated

 

December 31, 2012

 

June 30, 2012

 

December 31, 2012

 

June 30, 2012

Agricultural products

3,829

 

27,179

 

4,477

 

28,462

Sugarcane - LT

-

 

2,238

 

-

 

2,238

Soybean- ST

2,630

 

13,778

 

2,660

 

14,558

Corn - ST

141

 

10,027

 

141

 

10,530

Rice - ST

106

 

309

 

106

 

309

Cotton - ST

945

 

737

 

1,563

 

737

Other harvests

7

 

90

 

7

 

90

               

Inputs (i)

13,634

 

10,038

 

22,388

 

12,535

               

Advance to suppliers

10,452

 

25,364

 

12,432

 

31,561

 

27,915

 

62,581

 

39,297

 

72,558

               

 

 

(i)    The variation in inputs account is due to the formation of inventories for the beginning of soybean and corn plantation (2012-2013 crop)

 

40


 

 

10. Inventories (Continued) 

 

The period of plantation and harvest of biological assets is as follows:

    Period from plantation to harvest
Unit Location Sugarcane  Soybean Corn Second crop corn Rice  Cotton
Fazenda Cremaq Piauí N/A 10/25 to 05/30 25/11/25 to 06/30 01/02 to 30/08 15/12 a 15/05 11/30 to 08/30
Fazenda Jatobá Bahia N/A 10/25 to 05/30 25/10/25 to 06/30 N/A Not Planted 11/25 to 08/30
Fazenda Alto Taquari Mato Grosso 01/02 to 30/11  10/01 to 02/28 01/10/11 to 10/30 N/A Not Planted N/A
Fazenda Araucária Goiás 01/02 to 30/11 10/01 to 02/28  01/10/11 to 10/30 N/A Not Planted N/A
Fazenda Chaparral Bahia N/A 11/01 to 05/30 25/10/25 to 12/05 N/A Not Planted 11/25 to 08/30
Fazenda Nova Buriti Minas Gerais N/A Not Planted N/A N/A Not Planted N/A
Fazenda Preferência Bahia N/A Not Planted N/A N/A Not Planted N/A
Fazenda Horizontina Maranhão N/A 11/05 to 05/30 1111/25 to 06/30 02/05 to 08/30 12/15/ to 05/15 N/A
Association I Bahia N/A 10/25 to 05/30 25/10/25 to 06/30 N/A Not Planted 11/25 to 08/30

 

 

The inventories note should be read together with Note 10 to the annual financial statements for June 30, 2012.

 

 

11. Biological assets

 

 

Company

 

Consolidated

 

Current

 

Noncurrent

 

Current

 

Noncurrent

 

Grains

 

Sugarcane

 

Grains

 

Sugarcane

At June 30, 2012

3,208

 

31,931

 

4,111

 

31,931

               

Expenditures with plantation

51,370

 

36,271

 

65,726

 

36,271

Fair value variation

(747)

 

8,980

 

4,542

 

8,980

Harvest of agricultural product

(2,023)

 

(53,104)

 

(8,680)

 

(53,104)

 

 

 

 

 

 

 

 

At December 31, 2012

51,808

 

24,078

 

65,699

 

24,078

 

 

In the period ended December 31, 2012, there was no significant change in relation to the other information disclosed in the annual financial statements for June 30, 2012, note 11.

 

41


 

 

 

12. Restricted marketable securities

 

   

Company

 

Consolidated

 

Restatement index

December 31, 2012

 

June 30 , 2012

 

December 31, 2012

 

June 30 , 2012

                 

Noncurrent

               

Banco do Nordeste (BNB) (a)

CDI

1,799

 

1,736

 

3,171

 

3,061

Banco Itaú BBA (b)

CDI

-

 

20,136

 

-

 

20,136

                 
   

1,799

 

21,872

 

3,171

 

23,197

 

(a)   The securities were pledged as a guarantee to financing from Banco BNB, and should be held up to the end of the financing contract effectiveness in October 2021;

 

(b)   Securities were pledged  as a guarantee to financing from Banco Itaú BBA, and should be held up to May 2013, according to loan agreement, reclassified to current assets during the quarter ended December 31, 2012.

 

In the quarter ended December 31, 2012, there was no significant change in relation to the other information disclosed in the annual financial statements for June 30, 2012, note12.

 

 

42


 

 

13. Investment properties - noncurrent

 

   

 

 

 

 

 

 

 

 

 

 

Company

   

Land – Farms

 

Buildings and improvements

 

Opening of area

 

Total in operation

 

Construction in progress

 

Total investment properties

At June 30, 2012

                       

Opening balance

 

21,007

 

14,611

 

55,322

 

90,940

 

3,417

 

94,357

Acquisitions

 

-

 

199

 

6,411

 

6,610

 

1,547

 

8,157

Disposals

 

-

 

(669)

 

(9,635)

 

(10,304)

 

(83)

 

(10,387)

Transfers

 

-

 

3,700

 

-

 

3,700

 

(3,700)

 

-

(-) Depreciation / Amortization

 

-

 

(530)

 

(4,200)

 

(4,730)

 

-

 

(4,730)

At December 31, 2012

 

21,007

 

17,311

 

47,898

 

86,216

 

1,181

 

87,397

   

 

 

 

 

 

 

 

 

 

 

Consolidated

   

Land – Farms

 

Buildings and improvements

 

Opening of area

 

Total in operation

 

Construction in progress

 

Total investment properties

At June 30, 2012

                       

Opening balance

 

295,451

 

16,515

 

76,119

 

388,085

 

3,822

 

391,907

Acquisitions

 

79

 

234

 

11,300

 

11,613

 

2,154

 

13,767

Disposals

 

(37,749)

 

(669)

 

(9,635)

 

(48,053)

 

(83)

 

(48,136)

Transfers

 

-

 

4,582

 

-

 

4,582

 

(4,582)

 

-

(-) Depreciation / Amortization

 

-

 

(591)

 

(5,697)

 

(6,288)

 

-

 

(6,288)

At December 31, 2012

 

257,781

 

20,071

 

72,087

 

349,939

 

1,311

 

351,250

 

 

The disposals occurred in the period ended December 31, 2012 are due to the sale of Horizontina farm (Note 8), in the amount of R$10,387 relating to buildings and opening of areas and R$37,749 relating to disposal of land.

43


 

 

13. Investment properties - noncurrent (Continued) 

 

Statement of investment properties at fair value

 

The Company’s land is annually at fair value by a independent specialized company. The comments related to valuation at fair value of farms may be read in Note 13 to the annual financial statements ended June 30, 2012. Management has internally revised the valuation at fair value at December 31, 2012 and deemed that no significant change occurred in the valuation at fair value in the six-month period ended December 31, 2012.

 

In the period ended December 31, 2012, there was no significant change in relation to the other information disclosed in the annual financial statements for June 30, 2012, note 13.

 

 

44


 

 

14. Investments - parent company

 

 

Thousands of shares or units of interest held by the Company

 

Interest in total capital - %

 

Adjusted equity

 

Adjusted profit (loss) for the period

 

12/31/2012

06/30/2012

 

12/31/2012

06/30/2012

 

12/31/2012

06/30/2012

 

12/31/2012

06/30/2012

Subsidiaries

 

 

 

 

 

 

 

 

 

 

 

Araucária

85,136

85,136

 

99.99

99.99

 

90,822

88,168

 

2,654

17,935

Cremaq

40,361

40,361

 

99.99

99.99

 

48,835

47,625

 

1,210

2,825

Engenho de Maracaju

10,194

10,194

 

99.99

99.99

 

10,671

10,194

 

477

2,700

Imobiliária Jaborandi

33,909

33,909

 

99.99

99.99

 

35,007

34,586

 

421

1,164

Jaborandi Ltda

48,332

34,331

 

99.99

99.99

 

38,769

26,834

 

(2,064)

(6,367)

Cajueiro

61,988

61,988

 

99.99

99.99

 

62,238

60,784

 

1,454

1,103

Mogno

22,717

22,717

 

99.99

99.99

 

15,430

15,295

 

135

(716)

Ceibo

37,732

18,707

 

99.99

99.99

 

37,770

39,951

 

17,344

2,348

Flamboyant

788

458

 

99.99

99.99

 

670

360

 

(20)

(40)

Investment at cost

                     

Green Ethanol LLC

4,376

4,376

 

40.65

40.65

 

-

-

 

-

-

 

Except for the change in the name of subsidiary Jaborandi S.A. to Imobiliária Jaborandi Ltda., on August 1, 2012, there were no significant changes in the Company’s investments in relation to the information disclosed in the annual financial statements at June 30, 2012, note 14.

 

45


 

 

14. Investments - parent company (Continued) 

 

a)    Change in investments

 

Period ended December 31, 2012

 

 

Cremaq

 

Engenho

 

Imobiliária Jaborandi

 

Jaborandi Ltda

 

Araucária

 

Mogno

 

Cajueiro

 

Ceibo

 

Flamboyant

 

Green Ethanol (i)

 

Total

Changes in the balance at June 30, 2012

47,625

 

10,194

 

34,586

 

28,835

 

88,168

 

15,295

 

60,784

 

39,951

 

690

 

410

 

326,538

                                           

Capital increase

-

 

-

 

-

 

14,001

 

-

 

-

 

-

 

-

 

330

 

-

 

14,331

Transfer of future capital contributions

-

 

-

 

-

 

(14,001)

 

-

 

-

 

-

 

-

 

(330)

 

-

 

(14,331)

Future capital contributions

-

 

-

 

-

 

14,798

 

-

 

-

 

-

 

-

 

-

 

-

 

14,798

Dividends distribution

                           

(19,525)

 

-

     

(19,525)

Equity pickup

1,210

 

477

 

421

 

(2,064)

 

2,654

 

135

 

1,454

 

17,344

 

(20)

 

-

 

21,611

                                           

Balance at December 31, 2012

48,835

 

10,671

 

35,007

 

41,569

 

90,822

 

15,430

 

62,238

 

37,770

 

670

 

410

 

343,422

                                           

Investments

48,835

 

10,671

 

35,007

 

38,769

 

90,822

 

15,430

 

62,238

 

37,770

 

670

 

410

 

340,622

Future capital contributions

-

 

-

 

-

 

2,800

 

-

 

-

 

-

 

-

 

-

 

-

 

2,800

                                           

Balance at December 31, 2012

48,835

 

10,671

 

35,007

 

41,569

 

90,822

 

15,430

 

62,238

 

37,770

 

670

 

410

 

343,422

                                           

 

 

46


 

 

14. Investments - parent company (Continued) 

 

(i)     Green Ethanol

 

In March 2007 the Company acquired a 40.65% interest in Green Ethanol LLC (formerly named Tarpon Ethanol LLC). At this time Green Ethanol owned 2.47% of the share capital of Brenco - Brazilian Renewable Energy Company ("Brenco"), a Brazilian privately held company in the sugar and ethanol segment, which started its activities in 2007. In September 2008, Green Ethanol reduced its interest in Brenco to 1.55% of Brenco’s capital and in December 2008 increased this to 3.8%.

 

On February 18, 2010, ETH Bioenergia acquired Brenco decreasing Green Ethanol interest to 0.046%.

 

47


 

 

 

14. Investments - parent company (Continued) 

 

a)    Change in investments (Continued) 

 

(i)     Green Ethanol (Continued) 

 

Although the Company holds 40.65% of interest in Green Ethanol LLC, the Limited Responsibility Contract of Green Ethanol LLC (which was originally issued in March 2007 and amended in 2009) does not provide the Company any influence power in accordance with IAS 28/CPC 18. According to the Contract, the other investor was appointed as Administrator Member and only this Administrator Member is entitled to vote to approve issues or make decisions.  Green Ethanol LLC businesses are solely managed by the Administrator Member. The contract appoints another investor as Administrator Member and can only be amended by means of a document signed by the Administrator Member. The interest held by the Company in Green Ethanol LLC is being recorded at cost since ETH Bionergia and Brenco are privately held companies and accordingly no public information is available. The Company and Green Ethanol LLC had no access to financial and operating information of ETH Biornergia and Brenco (historical or forecast), which might be used to calculate the fair value of these shares, formally denied.

 

As a consequence of the losses incurred and the significant level of Brenco’s indebtedness, the Company carried out an impairment analysis of the investment on July 1, 2009 and concluded that there was impairment on that date. In order to measure the loss for impairment the Company estimated the fair value of the investment as of February 2010 considering the purchase of Brenco by ETH Bioenergia at the amount of R$6,979 and recognized such loss on July 1, 2009 in the amount of R$6,569.

 

48


 

 

 

15. Intangible assets

 

 

Company and Consolidated

 

Software

At June 30, 2012

2,607

Acquisition

230

Amortization for the year

(416)

At December 31, 2012

2,421

   

 

 

In the period ended December 31, 2012, there was no significant change in relation to the other information disclosed in the annual financial statements for June 30, 2012, note 15.

 

 

49


 

 

 

16. Property, plant and equipment

 

 

Company

 

Buildings and improvements

 

Equipment and facilities

 

Vehicles and agricultural machinery

 

Furniture and fixtures

 

Total in operation

 

Construction in progress

 

Total PPE

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At June 30, 2012

 

 

 

 

 

 

 

 

 

 

 

 

 

Total cost

714

 

3,314

 

17,251

 

816

 

22,095

 

134

 

22,229

Accumulated depreciation

(550)

 

(1,002)

 

(5,843)

 

(190)

 

(7,585)

 

-

 

(7,585)

Net book balance

164

 

2,312

 

11,408

 

626

 

14,510

 

134

 

14,644

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At December 31, 2012

 

 

 

 

 

 

 

 

 

 

 

 

 

Opening balance

164

 

2,312

 

11,408

 

626

 

14,510

 

134

 

14,644

Acquisitions

-

 

171

 

1,672

 

97

 

1,940

 

328

 

2,268

Transfers

-

 

134

 

-

 

-

 

134

 

(134)

 

-

Disposals

-

 

(1)

 

(1,298)

 

(1)

 

(1,300)

 

-

 

(1,300)

Depreciation

(63)

 

(204)

 

(1,550)

 

(44)

 

(1,861)

 

-

 

(1,861)

Net book balance

101

 

2,412

 

10,232

 

678

 

13,423

 

328

 

13,751

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At December 31, 2012

 

 

 

 

 

 

 

 

 

 

 

 

 

Total cost

714

 

3,618

 

17,625

 

912

 

22,869

 

328

 

23,197

Accumulated depreciation

(613)

 

(1,206)

 

(7,393)

 

(234)

 

(9,446)

 

-

 

(9,446)

Net book balance

101

 

2,412

 

10,232

 

678

 

13,423

 

328

 

13,751

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Annual depreciation rates (weighted average) - %

4

 

15,78

 

17,03

 

10

 

 

 

 

 

 

At December 31, 2012

 

 

 

 

 

 

 

 

 

 

 

 

 

Total cost

714

 

4,096

 

18,755

 

1,006

 

24,571

 

329

 

24,900

Accumulated depreciation

(613)

 

(1,357)

 

(8,070)

 

(259)

 

(10,299)

 

-

 

(10,299)

Net book balance

101

 

2,739

 

10,685

 

747

 

14,272

 

329

 

14,601

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Annual depreciation rates (weighted average) - %

4

 

15,78

 

17,03

 

10

 

 

 

 

 

 

50


 

 

 

16. Property, plant and equipment (Continued)

 

 

Consolidated

 

Buildings and improvements

 

Equipment and facilities

 

Vehicles and agricultural machinery

 

Furniture and fixtures

 

Total in operation

 

Construction in progress

 

Total PPE

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At June 30, 2012

 

 

 

 

 

 

 

 

 

 

 

 

 

Total cost

714

 

3,741

 

18,633

 

881

 

23,969

 

134

 

24,103

Accumulated depreciation

(550)

 

(1,129)

 

(6,448)

 

(212)

 

(8,339)

 

-

 

(8,339)

Net book balance

164

 

2,612

 

12,185

 

669

 

15,630

 

134

 

15,764

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At December 31, 2012

 

 

 

 

 

 

 

 

 

 

 

 

 

Opening balance

164

 

2,612

 

12,185

 

669

 

15,630

 

134

 

15,764

Acquisitions

-

 

222

 

1,710

 

126

 

2,058

 

329

 

2,387

Transfers

-

 

134

 

-

 

-

 

134

 

(134)

 

-

Disposals

-

 

(1)

 

(1,588)

 

(1)

 

(1,590)

 

-

 

(1,590)

Depreciation

(63)

 

(228)

 

(1,622)

 

(47)

 

(1,960)

 

-

 

(1,960)

Net book balance

101

 

2,739

 

10,685

 

747

 

14,272

 

329

 

14,601

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At December 31, 2012

 

 

 

 

 

 

 

 

 

 

 

 

 

Total cost

714

 

4,096

 

18,755

 

1,006

 

24,571

 

329

 

24,900

Accumulated depreciation

(613)

 

(1,357)

 

(8,070)

 

(259)

 

(10,299)

 

-

 

(10,299)

Net book balance

101

 

2,739

 

10,685

 

747

 

14,272

 

329

 

14,601

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Annual depreciation rates (weighted average) - %

4

 

15,78

 

17,03

 

10

 

 

 

 

 

 

 

 

In the period ended December 31, 2012, there was no significant change in relation to the other information disclosed in the annual financial statements for June 30, 2012, note16.

 

51


 

 

17. Payable for farm acquisitions

 

 

Company

 

Consolidated

 

December 31, 2012

 

June 30, 2012

 

December 31, 2012

 

June 30, 2012

Fazenda Jatobá

-

 

-

 

1,995

 

1,974

Fazenda Alto Taquari

-

 

-

 

23,076

 

22,296

Fazenda Nova Buriti

17,339

 

16,588

 

17,339

 

16,588

Fazenda Horizontina

             
 

17,339

 

16,588

 

42,410

 

40,858

 

 

In the period ended December 31, 2012, there was no significant change in relation to the other information disclosed in the annual financial statements for June 30, 2012, note 17.

 

 

18. Trade accounts payable

 

The outstanding balances correspond to payables for the purchase of inputs and services used for the planting and development of crops, and leasing transactions of farms between the parent and its subsidiaries, as mentioned in note 32, which are eliminated in the consolidation of the annual financial statements.

 

In the period ended December 31, 2012, there was no significant change in relation to the other information disclosed in the annual financial statements for June 30, 2012, note 18.

 

 

52


 

 

19. Loans and financing

 

     

Company

 

Consolidated

 

Annual interest rates and charges - %

 

December 31, 2012

 

June 30, 2012

 

December 31, 2012

 

June 30, 2012

Current

                 

Financing for Agricultural Costs - BNB and Itaú

9,54 and TJLP + 1,95 to 3,10

 

21,554

 

29,432

 

21,555

 

29,432

Financing Cremaq Project and Jaborandi - BNB

7.23

 

2,830

 

6,982

 

5,937

 

10,941

Financing of Machinery and Equipment - FINAME

5,5 to 10 and TJLP + 1,95 to 3,10

 

2,374

 

2,657

 

2,394

 

2,694

     

26,758

 

39,071

 

29,886

 

43,067

                   

Noncurrent

                 

Crop financing - Itaú

TJLP + 1,95 to 3,10

 

4,287

 

7,869

 

4,287

 

7,869

Financing of Machinery and Equipment - FINAME

5,50 to 10

 

4,233

 

5,355

 

4,233

 

5,358

Financing Cremaq Project and Jaborandi - BNB

7.23

 

24,950

 

22,038

 

41,055

 

38,067

     

33,470

 

35,262

 

49,575

 

51,294

                   
     

60,228

 

74,333

 

79,461

 

94,361

 

 

References:

TJLP – Long Term Interest Rate

FINAME – Financing of Machinery and Equipment (BNDES)

BNB – Banco do Nordeste (Net Rate)

 

53


 

 

19. Loans and financing (Continued)

 

At December 31, 2012 amounts due by maturity are as follows:

 

 

Company

 

Consolidated

       

1 year

26,758

 

29,886

2 years

11,479

 

14,597

3 years

7,388

 

10,310

4 years

3,806

 

6,655

5 years

1,304

 

3,994

Over 5 years

9,493

 

14,019

 

60,228

 

79,461

 

 

At December 31, 2012, the balance of accrued interest related to the loans and financing contracts amounted to R$2,972 and R$3,669, classified under current and noncurrent liabilities, respectively.

 

The financing for Agricultural Cost BNB has as guarantee the amount of R$ 27,408, of which: 517,999 bags of soybean and 412,100 bushel of cotton to be produced in the 2012/2013 crop and the financing for Cremaq project has as guarantee areas of the farm. For FINAME contracts the machinery and equipment object of financing were provided as collateral. All of them will be pledged until the final repayment of the loan.

 

54


 

 

 

19. Loans and financing (Continued) 

 

Additionally in relation to BNB financing for acquisition of Cremaq Farm part of the land of the farm acquired was provided as collateral. As regards to the financing obtained for acquisition of Jaborandi Farm, a guarantee letter in the amount of R$ 18,492 was provided.

 

The BNB financing require the maintenance of deposits in liquidity fund remunerated at CDI. The balances at December 31, 2012 and 2011 are disclosed in Note 6.2 and in Note 12.

 

All the financing above are in Reais and have specific terms and conditions defined in the respective contracts with the governmental development agencies that directly or indirectly fund those loans. At December 31, 2012 and June 30, 2012 the Company’s financing had no covenants.

 

Payments of loans and financing

 

On August 31, 2012, the Company settled the financing contract obtained from the Federal Government to finance the crops cost in the amount of R$1,339. Until December 31, 2012 the Company paid R$517 related to machinery financing, R$1,066 related to crops cost and R$1,471 related to the financing of Jaborandi project.

 

In the period ended December 31, 2012, there was no significant change in relation to the other information disclosed in the annual financial statements for June 30, 2012, note 19.

 

 

20. Taxes payable

 

 

Company

 

Consolidated

 

December 31, 2012

 

June 30, 2012

 

December 31, 2012

 

June 30, 2012

ISS payable

216

 

99

 

295

 

118

Withheld social contributions

156

 

578

 

171

 

610

IOF payable

-

 

761

 

-

 

761

ICMS payable

-

 

22

 

-

 

22

Funrural payable

554

 

241

 

569

 

281

Pis and Cofins payable

-

 

-

 

17

 

45

IRPJ and CSLL payable presumed profit

-

 

-

 

5,053

 

1,265

Total current

926

 

1,701

 

6,105

 

3,102

               

IRPJ and CSLL payable presumed profit

-

 

-

 

2,934

 

2,695

Total noncurrent

-

 

-

 

2,934

 

2,695

               

55


 

 

21. Deferred taxes

 

 

Company

 

Consolidated

 

12/31/2012

 

06/30/2012

 

12/31/2012

 

06/30/2012

Assets :

             

Tax losses

15,948

 

13,861

 

23,452

 

17,723

Biological assets

-

 

1,850

 

-

 

2,651

Hedge, contingency and provision for bad debts

8,446

 

9,519

 

9,644

 

13,275

Difference in cost of farms

170

 

170

 

170

 

171

 

24,564

 

25,400

 

33,266

 

33,820

Liabilities

             

Biological assets

603

 

-

 

341

 

-

Accelerated depreciation of assets for rural activity

14,770

 

17,708

 

16,018

 

18,860

 

15,373

 

17,708

 

16,359

 

18,860

               
 

9,191

 

7,692

 

16,907

 

14,960

               

(-) Provision for realization of deferred tax on assets (a)

-

 

-

 

(1,194)

 

-

               

Net balance

9,191

 

7,692

 

15,713

 

14,960

               
               

 

 

(a)   Based on the projections of future taxable income of Jaborandi Ltda., the Company’s Management assessed the valuation allowance on the realization of deferred taxes on tax losses carry-forward, thus registered a provision for valuation allowance (Note 28).

 

56


 

 

21. Deferred taxes (Continued) 

 

The net changes in deferred income tax and social contribution are as follows:

 

         
   

Company

 

Consolidated

At June 30, 2012

 

7,692

 

14,960

Tax loss

 

2,087

 

5,729

Adjustments in biological assets and agricultural products

(2,453)

 

(2,992)

Hedge, contingency and ADA

 

(1,073)

 

(3,632)

Provision for realization of deferred tax on assets (a)

 

-

 

(1,194)

Accelerated depreciation

 

2,938

 

2,842

         

At December 31, 2012

 

9,191

 

15,713

 

 

 

 

 

57


 

 

21. Deferred taxes (Continued) 

 

The estimated periods of realization of deferred tax assets are as follow:

 

 

12/31/2012

 

Company

 

Consolidated

2013

13,055

 

14,253

2014

4,275

 

4,359

2015

5,569

 

5,879

2016

1,665

 

2,160

2017

   

665

2018 to 2021

   

4,756

 

24,564

 

32,072

 

 

In the period ended December 31, 2012, there was no significant change in relation to the other information disclosed in the annual financial statements for June 30, 2012, note 20.

 

 

58


 

 

 

22. Share capital 

 

a)      Share capital (quantity of shares)

 

  

       

Cresud S.A.C.I.F.Y.A.

23,160,450

 

21,153,015

Elie Horn

3,274,600

 

3,274,600

 

26,435,050

 

24,427,615

       

Board of Directors

7,786,000

 

7,810,000

Executive Board

500

 

500

Officers

7,786,500

 

7,810,500

       

Other

24,200,850

 

26,184,285

       

Total shares of paid up capital

58,422,400

 

58,422,400

       

Total outstanding shares

24,200,850

 

26,184,285

       

Outstanding shares as percentage of total shares(%)

41%

 

45%

       
       

 

At December 31, 2012, the Company’s authorized and paid up capital amounted to R$588,224.

 

In the period ended December 31, 2012, there was no significant change in relation to the other information disclosed in the annual financial statements for June 30, 2012, note 21.

 

59


 

 

22. Share capital (Continued)   

 

b)        Warrants 

 

The Company issued warrants to its founder shareholders in March 2006, before its initial public offering. In the prospect of the initial public offering, the Company disclosed that warrants were issued to its founder shareholders as a recognition for the work of the Company’s foundation, for the entrepreneurial spirit, for having prepared the Company for its initial public offering and for preparing the business plan, assuring their commitment to the Company’s development. The attribution of warrants to the company’s founder shareholders was carried out on a free basis.

 

The warrants were recorded in the scope of IFRS 2, as instrument of shareholding participation issued in exchange for services rendered by other than its employees.

 

60


 

22. Share capital (Continued)   

 

b)    Warrants (Continued) 

 

First tranche

 

Since the warrants of first tranche are recorded by IFRS 2 and may be fully exercised since March 15, 2009, which precedes the transition date to IFRS, i.e. July 1, 2009 and the Company has not disclosed the fair value of the warrants on their assessment date, the warrants are not recorded in the financial statements.

 

Second tranche

 

Management believes that the warrants of second tranche (which may only be exercised if the control is transferred or if a significant interest is acquired) have no significant fair value in any of the periods presented, because the exercise price shall be equivalent to the price per share practiced in the public offering for acquisition of shares formulated on account of obtaining the control or acquiring significant interest of the Company.

 

The outstanding warrants of second tranche at December 31, 2012 and June 30, 2012 are 25,600 and there were no changes in the number of outstanding warrants in the years/periods ended. The warrants of second tranche grant to their holders the right to shares subscription issued by the Company, in the amount equivalent to 20% of its capital, after the increase arising from the full exercise of the warrant of second issuance.

 

     

Brasilagro

 

December 31, 2012

 

June 30, 2012

         

Quoted market price of share - R$

 

10.00

 

7.45

Date of issuance (day/month/year)

 

4/28/2006

 

4/28/2006

Maturity (day/month/year)

 

4/27/2021

 

4/27/2021

Exercise price at year end - R$/share

 

13.98

 

13.51

Number of outstanding shares

 

58,422

 

58,422

         

Percentage of capital shares to be issued at the exercise (percentage of new capital) - %

 

20

 

20

Limit quantity of shares to be issued at the exercise (shares)

 

14,606

 

14,606

Quantity of subscription warrants

 

25,600

 

25,600

 

c)    Stock option plan - stock option

 

The information on the stock option plan and issuance of new grants are described in Note 26. In the period ended December 31, 2012, there was no significant change in relation to the other information disclosed in the annual financial statements for June 30, 2012, Note 21.

61


 

 

23. Segment information

 

 

Consolidated

 

2012

 

2011

 

Total

 

Grains

 

Sugarcane

 

Real estate

 

Not Allocated

 

Total

 

Grains

 

Sugarcane

 

Real estate

 

Not Allocated

 

                                     

Net operating revenue

68,871

 

22,875

 

45,371

 

-

 

625

 

61,614

 

26,529

 

35,032

 

-

 

53

Gain (loss) on fair value of biological assets and agricultural products

26,864

 

-

 

-

 

26,864

 

-

 

12,987

 

-

 

-

 

12,987

 

-

Impairment of agricultural products after harvest

13,522

 

4,541

 

8,981

 

-

 

-

 

(2,695)

 

5

 

(2,700)

 

-

 

-

Impairment of agricultural products after harvest

2,095

 

2,095

 

-

 

-

 

-

 

406

 

406

 

-

 

-

 

-

Cost of sales

(73,669)

 

(23,781)

 

(47,123)

 

(1,125)

 

(1,640)

 

(51,887)

 

(19,867)

 

(32,020)

 

-

 

-

 

 

                 

 

               

Gross profit (loss)

37,683

 

5,730

 

7,229

 

25,739

 

(1,015)

 

20,425

 

7,073

 

312

 

12,987

 

53

 

                                     

Operating revenue (expenses)

                                     

Selling expenses

(5,027)

 

(2,402)

 

-

 

(2,625)

 

-

 

(852)

 

(852)

 

-

 

-

 

-

General and administrative

(13,267)

 

-

 

-

 

-

 

(13,267)

 

(11,947)

 

-

 

-

 

-

 

(11,947)

Other operating revenue

(1,175)

 

-

 

-

 

-

 

(1,175)

 

21

 

-

 

-

 

-

 

21

 

                                     

Operating results

18,214

 

3,328

 

7,229

 

23,114

 

(15,457)

 

7,647

 

6,221

 

312

 

12,987

 

(11,873)

 

                                     

Net financial income

                                     

Financial income

24,653

 

-

 

-

 

-

 

24,653

 

20,332

 

-

 

-

 

-

 

20,332

Financial expenses

(24,552)

 

-

 

-

 

-

 

(24,552)

 

(8,058)

 

-

 

-

 

-

 

(8,058)

 

                                     

Profit/loss before taxation

18,315

 

3,328

 

7,229

 

23,114

 

(15,356)

 

19,921

 

6,221

 

312

 

12,987

 

401

 

                                     

Income tax and social contribution

(4,541)

 

(1,131)

 

(2,458)

 

(2,310)

 

1,358

 

(3,330)

 

(2,115)

 

(106)

 

(717)

 

(392)

 

                                     

Net income (loss) for the period

13,774

 

2,197

 

4,771

 

20,804

 

(13,998)

 

16,591

 

4,106

 

206

 

12,270

 

9

 

 

                                   

 

December 31, 2012

 

June 30, 2012

Total assets

729,161

 

114,841

 

27,285

 

360,695

 

226,340

 

735,762

 

78,604

 

37,376

 

402,037

 

217,745

Total liabilities

156,078

 

-

 

-

 

42,410

 

113,668

 

176,794

 

-

 

-

 

40,858

 

135,936

   

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

62


 

The balance sheet accounts are represented by the accounts “Trade accounts receivable”, “Biological assets”, “Agricultural products” and “Investment properties”.

 

In the period ended December 31, 2012, there was no significant change in relation to the other information disclosed in the annual financial statements for June 30, 2012, note 22.

 

24. Revenues

 

 

Company

 

Consolidated

 

December 31, 2012

 

December 31, 2011

 

December 31, 2012

 

December 31, 2011

               

Sale of grains

24,412

 

26,689

 

26,327

 

28,758

Sale of sugarcane

46,671

 

36,166

 

46,671

 

36,166

Leasing

247

 

67

 

412

 

161

Other revenue

741

 

80

 

775

 

82

Gross operating revenue

72,071

 

63,002

 

74,185

 

65,167

               

Sales deductions

             
               

Taxes on sales

(3,979)

 

(3,229)

 

(5,314)

 

(3,553)

 

(3,979)

 

(3,229)

 

(5,314)

 

(3,553)

               

Net sales revenue

68,092

 

59,773

 

68,871

 

61,614

 

 

The main variation occurred in the period ended December 31, 2012 is due to the sale of grains in inventories.

 

 

 

63


 

25. Expenses by nature

 

 

 

 

 

 

 

 

Parent

 

 

 

 

 

 

 

Consolidated

 

Cost of products sold

 

Selling expenses

 

General and administrative

 

Total

 

Cost of products sold

 

Selling expenses

 

General and administrative

 

Total

                               

Depreciation and amortization

12,149

 

-

 

548

 

12,697

 

12,292

 

-

 

548

 

12,840

Personnel expenses

1,551

 

-

 

6,567

 

8,118

 

1,587

 

-

 

6,581

 

8,168

Expenses with services provider

11,357

 

-

 

1,845

 

13,202

 

11,702

 

-

 

1,868

 

13,570

Leasing

4,105

 

-

 

-

 

4,105

 

-

 

-

 

-

 

-

Cost of agricultural products

26,172

 

-

 

-

 

26,172

 

25,838

 

-

 

-

 

25,838

Freight and storage

-

 

267

 

-

 

267

 

-

 

852

 

-

 

852

Sale of farm - commission

368

       

 

368

 

-

 

 

 

 

 

-

Maintenance, travel expenses and other

463

 

-

 

2,133

 

2,596

 

468

 

-

 

2,950

 

3,418

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2011

56,165

 

267

 

11,093

 

67,525

 

51,887

 

852

 

11,947

 

64,686

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

13,881

 

-

 

631

 

14,512

 

14,230

 

-

 

631

 

14,861

Personnel expenses

2,170

 

-

 

7,107

 

9,277

 

2,254

 

-

 

7,196

 

9,450

Expenses with services provider

18,340

 

-

 

2,433

 

20,773

 

18,886

 

-

 

2,438

 

21,324

Leasing

4,182

 

-

 

340

 

4,522

 

-

 

-

 

340

 

340

Cost of agricultural products

30,162

 

-

 

-

 

30,162

 

35,546

 

-

 

-

 

35,546

Freight and storage

-

 

1,744

 

-

 

1,744

 

-

 

2,010

 

-

 

2,010

Allowance for doubtful accounts

-

 

262

 

-

 

262

 

-

 

392

 

-

 

392

Sale of farm - commission

-

 

-

 

-

 

-

 

-

 

2,625

 

-

 

2,625

Maintenance, travel expenses and other

2,340

 

-

 

1,960

 

4,300

 

2,753

 

-

 

2,662

 

5,415

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2012

71,075

 

2,006

 

12,471

 

85,552

 

73,669

 

5,027

 

13,267

 

91,963

64


 

26. Management compensation

 

The expenses with Management compensation were recorded under “General and administrative expenses” and are as follows:

 

 

Consolidated

       
 

December 31, 2012

 

December 31, 2011

Board of directors and executive board compensation

1,848

 

1,613

Grant of shares

339

 

569

Bonus

891

 

865

 

3,078

 

3,047

 

 

Stock option plan - stock options

 

On August 11, 2010, July 03, 2012 and September 04, 2012 the Board of Directors approved the creation of the Stock Option Program in 1, 2 and 3 (the "Program"), respectively; authorizing the Company’s Board to grant stock options to the elected beneficiaries at that time. In the Program, the beneficiaries, the number of shares that each one may acquire upon exercise of the options, the exercise price per share to be paid in cash by the beneficiaries and the conditions of options, were established. Each option grants the right to the beneficiary when exercised, to purchase 1 share of the Company for the exercise price established in the Program. The Programs comprise 5 beneficiaries and the grant of 370,007, 315,479 and 314,479 options at an exercise price of R$8.97, R$8.25 and R$8.52 per share, respectively, and may be exercised in full as from August 12, 2012, July 3, 2014 and July 3, 2014 (vesting date), respectively; through a period of 3 years as from the vesting date. At December 31, 2012 there was no option exercisable or cancelled.

 

65


 

26. Management compensation (Continued) 

 

The table below presents the information on the Program:

 

 

First grant

Second grant

Third grant

Date of issuance

11/8/2010

3/7/2012

4/9/2012

Exercise price (R$/share)

8.97

8.25

8.52

Quoted market price on grant date (R$/share)

9.60

7.69

8.50

Quoted market price at end of period

9.61

9.61

9.61

Free risk interest rate %

11.36

9.37

9.12

Average period through maturity

5 years

5 years

5 years

Expected dividend yield %

1.00

0.50

0.50

Volatility of shares in the market - %

67.48

41.62

40.50

Number of outstanding options

370,007

315,479

315,479

Number of options to be exercised

370,007

315,479

315,479

Estimated fair value (R$/share)

6.16

3.60

4.08

       

 

In the six month period ended December 31, 2012 the company recognized the amount of R$339 recorded under administrative expenses.

 

In the period ended December 31, 2012, there was no significant change in relation to the other information disclosed in the annual financial statements for June 30, 2012, note 26

 

 

66


 

27. Financial income and expenses

 

 

Company

 

Consolidated

 

December 31, 2012

 

December 31, 2011

 

December 31, 2012

 

December 31, 2011

Financial Income

             

Interest Income on financial investments

2,371

 

6,200

 

3,151

 

7,819

Interest on receivables

536

 

840

 

558

 

874

Monetary variation

-

 

477

 

-

 

479

Foreign exchange variation

1,400

 

744

 

1,504

 

9

Gain on remeasurement of receivables from sale of farms

-

 

-

 

1,710

 

897

Realized profit from derivative transactions

1,185

 

2,788

 

7,825

 

2,038

Unrealized profit from derivative transactions

10,240

 

8,216

 

9,905

 

8,216

 

15,732

 

19,265

 

24,653

 

20,332

Financial Expenses

             

Interest expenses on loans

(61)

 

(266)

 

(512)

 

(267)

Interest on accounts payable

(5,603)

 

(2,842)

 

(4,649)

 

(3,641)

Monetary variation

-

 

-

 

(779)

 

-

Foreign exchange variation

(1,150)

 

-

 

(1,267)

 

-

Realized loss from derivative transactions

-

 

-

 

(639)

 

2,038

Unrealized loss from derivative transactions

(9,934)

 

(4,566)

 

(16,730)

 

(4,150)

 

(16,748)

 

(7,674)

 

(24,552)

 

(8,058)

               

Financial income (expense)

(1,016)

 

11,591

 

101

 

12,274

               

67


 

 

28. Income tax and social contribution

 

 

Company

 

Consolidated

 

12/31/2012

 

12/31/2011

 

12/31/2012

 

12/31/2011

 

 

 

 

 

 

 

 

Income before income tax and social contribution

12,275

 

18,080

 

18,315

 

19,921

Combined nominal rate of income tax and social contribution - %

34%

 

34%

 

34%

 

34%

 

(4,174)

 

(6,147)

 

(6,227)

 

(6,773)

 

 

 

 

 

 

 

 

Equity pickup on investments

7,348

 

5,539

 

-

 

-

Management bonus

(303)

 

(534)

 

(303)

 

(534)

Net effect of subsidiaries taxed based on presumed profit (*)

-

 

-

 

4,487

 

4,001

Reversal of management bonus - 2011

(1,000)

 

-

 

(1,000)

 

-

Other

(372)

 

(214)

 

(304)

 

(24)

 

 

 

 

 

 

 

 

IRPJ and CSLL on the profit/loss for the year

1,499

 

(1,356)

 

(3,347)

 

(3,330)

 

 

 

 

 

 

 

 

(-) Valuation allowance

-

 

-

 

(1,194)

 

-

 

 

 

 

 

 

 

 

Total

1,499

 

(1,356)

 

(4,541)

 

(3,330)

 

 

 

 

 

 

 

 

Current

 

 

 

 

(5,295)

 

(625)

Deferred

1,499

 

(1,356)

 

754

 

(2,705)

 

 

 

 

 

 

 

 

 

1,499

 

(1,356)

 

(4,541)

 

(3,330)

Effective rate

12%

 

-61%

 

-18%

 

-59%

(*)  Some of our subsidiaries which have annual revenue below a certain threshold established in the tax regulations in Brazil have their income tax measured on the "presumed tax regime" whereby income tax is determined on a simplified basis to calculate the taxable income (32% for lease revenues, 8% for sale of farm and 100% for other earnings). This results effectively in taxing the taxable income of subsidiaries under the "presumed tax regime" at a lower rate.

 

In the period ended December 31, 2012, there was no significant change in relation to the other information disclosed in the annual financial statements for June 30, 2012 (note 28), including the information related to the option for RTT.  

68


 

 

29. Earnings per share 

 

(a)    Basic 

 

 

 

 

Consolidated

 

December 31, 2012

 

December 31, 2011

Profit attributed to controlling shareholders

13,774

 

16,724

Weighted average number of common shares issued (thousands)

58,422

 

58,422

Basic earnings per share

0.24

 

0.29

 

 

(b)    Diluted 

 

There were no differences in the weighted average number of common shares used for the basic and diluted earnings (loss) per share, since the effect of all the outstanding common shares potentially dilutive was anti-dilutive. At December 31, 2012 there were 1,000,965 outstanding stock options and 25,600 warrants (Note 22.b) which could have a dilutive impact in the future, but were anti dilutive in such year. 

 

As a consequence, the diluted earnings per share are equal to the basic earnings per share for the presented periods.

 

See Note 29 to the annual financial statements, ended June 30, 2012.

 

69


 

 

30. Provision for legal claims

 

The Company is involved in labor and environmental claims and is discussing these matters both at the administrative level and also in court for which judicial deposits were made, where applicable. The provision for probable losses arising from these lawsuits has been estimated and revaluated by management, supported by the opinion of the Company's external legal advisors. As at December 31, 2012 the Company maintained a provision of R$ 2,888 (R$2,987 in the consolidated financial statements) corresponding to lawsuits involving the risk of probable loss, as summarized below:

 

 

 

 

Labor

 

 

 

Environmental

 

Company

 

Consolidated

 

Company

 

Consolidated

At June 30, 2012

1,087

 

1,183

 

-

 

-

Additions

108

 

108

 

2,309

 

2,309

Financial charges

49

 

52

 

-

 

-

Reversal

(665)

 

(665)

 

-

 

-

At December 31, 2012

579

 

678

 

2,309

 

2,309

 

 

At December 31, 2012, the provision for environmental claims in the amount of R$2,309 relates to the challenge of IBAMA notice of violation of the protection rules in permanent preservation areas, had its classification of estimated risk changed from possible to probable, in view of decision, at first administrative level, which upheld notice served. Accordingly, the Company recorded provision for environmental claims.

 

 

70


 

30. Provision for legal claims (Continued) 

 

In addition, the Company's has civil, tax and labor lawsuits, for which the expected of loss is estimated as possible and no provision has been recorded, are as follows:

 

 

Company and Consolidated

 

December 31, 2012

 

June 30, 2012

Civil claims

5,354

 

6,382

Tax claims

10,199

 

9,900

Labor claims

458

 

1,001

Environmental claims

-

 

3,907

 

16,011

 

21,190

       

 

(i)    Civil lawsuits  

 

At December 31, 2012, the amount of R$5,354 (R$6,382 at June 30, 2012) refers mainly to declaration of nullity of debt confession due to the purchase and sale of rice in the amount of R$1,954 and default of advance of resources contract for services rendering, guaranteed by lien in the amount of R$764 and void acts practiced by the parties aiming at an area of land which in the past, was owned by the plaintiffs in the amount of R$3,123.

 

(ii)   Tax lawsuits

 

At December 31, 2012, the amount of R$10,199 (R$9,900 at June 30, 2012) refers mainly to the appeal filed by Brasilagro against rejection of tax credits by the tax authorities, which aims at the reform of the decision making order that did not recognize the credit right claimed by the Company and, accordingly, did not approve the offset of income tax in the amount of R$9,637. 

 

(iii)   Labor claims

 

At December 31, 2012, the balance of R$ 458 (R$1,001 at June 30, 2012) refers to labor claims filed by former employees and third parties, mainly claiming indemnity amounts and the recognition of employment relationships.

 

In the period ended December 31, 2012, there was no significant change in relation to the other information disclosed in the annual financial statements for June 30, 2012, note 30.

71


 

 

31. Commitments 

 

At September 30, 2012 the Company entered into a private instrument of leasing of the rural property for the agricultural exploration of property located in the municipality of Tasso Fragoso, State of Maranhão. The total area of this property is 14.358,532 ha (fourteen thousand, three hundred and fifty eight hectares, fifty three ares and twenty two centiares), of which, 8,500ha (eight thousand and five hundred hectares) are composed of land suitable for the grains cultivation. The contract shall be effective up to July 31, 2013, except for the Preparation Area which may be delivered until August 31, 2013. The contract price is R$1,000, to be paid on May 30, 2013.

 

The Company has an option contract for the purchase of farm located in the municipality of Jaborandi, State of Bahia. At December 31, 2012 the fair value of this option is close to zero.

 

At December 31, 2012 there are commitments entered into for delivery 1,735,222 bags of soybean.

 

The other commitments entered into by the Company, which had no changes in this quarter, may be read in Note 31 to the annual financial statements, ended June 30, 2012.

 

 

72


 

 

32. Related party transactions

 

The principal balances of assets and liabilities, and of transactions that have affected the results for the period for transactions between related parties, arose from transactions with the Company and its subsidiaries. Management believes that these transactions were carried out in accordance with the usual market terms and conditions applicable to these types of transactions, as follows:

 

 

Company

 

December 31, 2012

 

June 30, 2012

Current assets

 

 

 

Rentals and sharing receivable (a)

46

 

43

Dividends receivable (c)

6,160

 

21,944

 

 

 

 

Current liabilities - trade accounts payable

 

 

 

Leasing payable (b)

14,499

 

10,625

 

 

 

73


 

32. Related party transactions (Continued) 

 

 

Company

 

December 31, 2012

 

December 31, 2011

Result

 

 

 

Leases

 

 

 

Imobiliária Cremaq (b)

(1,541)

 

(1,354)

Imobiliária Araucária (b)

(1,669)

 

(1,149)

Imobiliária Cajueiro (b)

(2,042)

 

(627)

Imobiliária Mogno (b)

(995)

 

(532)

Imobiliária Ceibo (b)

2,206

 

(623)

 

(4,041)

 

(4,285)

Sharing

 

 

 

Jaborandi Ltda (a)

112

 

75

Jaborandi S/A (a)

19

 

12

Imobiliária Cremaq (a)

19

 

12

Imobiliária Engenho (a)

19

 

12

Imobiliária Araucária (a)

19

 

16

Imobiliária Mogno (a)

19

 

12

Imobiliária Cajueiro (a)

19

 

16

Imobiliária Ceibo (a)

19

 

16

Imobiliária Flamboyant (a)

19

 

12

 

264

 

183

       

 

(3,777)

 

(4,102)

 

(a)   Contractual sharing of physical infrastructure - The Company shares a physical space and provides financial and accounting services for the real estates and Jaborandi Ltda. and charges for those services;

(b)   Leases - The subsidiaries that own real estate have leasing contracts with the Company based on prices measured in the quoted price of soybean;

(c)   Dividends receivable from the real estates Ceibo and Jaborandi S.A. in the amount of R$5,525 and R$635, respectively.

In the period ended December 31, 2012, there was no significant change in relation to the other information disclosed in the annual financial statements for June 30, 2012, note 32.

 

74


 

 

33. Insurance

 

The Company maintains insurance on civil liability for farms coverage and on vehicles, life insurance and personal accident for employees and directors, as well as insurance for Directors and Officers liability insurance. The coverage amount considered sufficient by management to cover adventitious risks and liabilities over its assets and responsibilities. The Company has assessed the risk of farm buildings and facilities owned by the Group, as well as its inventory and biological assets and concluded that there was no need for other types of insurance due to low chances of occurrence thereof.

 

Below is the table of the liabilities covered by insurance and the related amounts at December 31, 2012:

 

Insurance type

Coverage thousands - R$

   

Vehicles

1,769

Civil liability (D&O)

20,000

 

Given their nature, the assumptions adopted are not part of the of the interim information review statements. As a consequence, they have not been reviewed by our independent auditors.

 

 

75


 

34. Subsequent events

 

On January 22, 2013, the Company received the amount of R$45,000 related to the sale of Horizontina Farm in October 2012, for the total amount of R$75,000, with an outstanding installment of R$ 3,000 receivable, subject to the opening and preparation of soil in an area of 1500ha.

 

Horizontina Farm has an area of 14,359 hectares and was acquired on March 10, 2010 by subsidiary Imobiliária Ceibo for R$37,749. Before the acquisition, 2,100 hectares of the farm were used for the cultivation of grains. Up to September 30, 2012, the Company invested R$10,388 (net of accumulated depreciation) in infrastructure improvements. During the plantation season for 2011/2012 crop, 4,319 hectares of soybean and 2,095 hectares of corn were planted. The sales commission was R$2,625 and taxes on sale was R$5,047, and net profit of R$19,192.

76

 

 

 

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: February 21, 2013.

 

 

 

 

BRASILAGRO – COMPANHIA BRASILEIRA DE PROPRIEDADES AGRÍCOLAS

 

 

 

 

 

By:

/s/ Julio Cesar de Toledo Piza Neto

 

 

Name:

Julio Cesar de Toledo Piza Neto

 

 

Title:

Chief Executive Officer and Investor Relations Officer

 

Date: February 21, 2012.

 

 

By:

/s/ Gustavo Javier Lopez

 

 

Name:

Gustavo Javier Lopez

 

 

Title:

Chief Administrative Officer