Form 20-F | X | Form 40-F |
EXHIBIT | |||||
99.1 | |||||
99.2 | |||||
99.3 |
Lavoro Limited | |||||||||||||||||
By: | /s/ Ruy Cunha | ||||||||||||||||
Name: | Ruy Cunha | ||||||||||||||||
Title: | Chief Executive Officer |
Key Financial Metrics | 1Q23 | 1Q24 | Chg. % | |||||||||||
(in millions of US dollars) | ||||||||||||||
Revenue by Segment | 436.8 | 483.1 | 11 | % | ||||||||||
Brazil Ag Retail | 358.3 | 411.8 | 15 | % | ||||||||||
Latam Ag Retail | 66.7 | 66.3 | -1 | % | ||||||||||
Crop Care | 36.0 | 35.7 | -1 | % | ||||||||||
Intercompany | (24.2) | (30.8) | ||||||||||||
Revenue by Category | 436.8 | 483.1 | 11 | % | ||||||||||
Inputs revenue | 414.6 | 436.6 | 5 | % | ||||||||||
Grains revenue | 22.3 | 46.5 | 109 | % | ||||||||||
Gross Profit | 90.7 | 59.5 | -34 | % | ||||||||||
Brazil Ag Retail | 69.3 | 35.7 | -49 | % | ||||||||||
Latam Ag Retail | 9.5 | 9.2 | -4 | % | ||||||||||
Crop Care | 16.8 | 15.4 | -8 | % | ||||||||||
Intercompany | (4.9) | (0.7) | ||||||||||||
Gross Margin | 20.8 | % | 12.3 | % | -845 bps | |||||||||
Gross Margin (% of Inputs) | 21.9 | % | 13.6 | % | -825 bps | |||||||||
Adjusted EBITDA | 44.4 | 11.1 | (75) | % | ||||||||||
Brazil Ag Retail | 33.1 | 4.2 | (87) | % | ||||||||||
Latam Ag Retail | 4.4 | 3.1 | (29) | % | ||||||||||
Crop Care | 11.8 | 5.6 | n.m. | |||||||||||
Corporate / Intersegment2 | (4.9) | (1.8) | n.m. | |||||||||||
Adjusted EBITDA Margin | 10.2 | % | 2.3 | % | -786 bps | |||||||||
Adjusted EBITDA Margin (% of Inputs) | 10.7 | % | 2.5 | % | -816 bps | |||||||||
D&A | (8.1) | (8.6) | 0.1% | |||||||||||
Equity | — | (0.2) | n.a. | |||||||||||
Finance income (costs) | (28.2) | (26.0) | -0.1% | |||||||||||
Income taxes, current and deferred | 10.2 | 17.7 | 0.7% | |||||||||||
Net profit | 15.1 | (14.5) | -196 | % | ||||||||||
(+) Non-recurring items | 3.1 | 8.5 | 173 | % | ||||||||||
(-) Tax deduction for non-recurring expenses | (1.1) | (2.9) | 173 | % | ||||||||||
Adjusted net profit | 17.2 | (8.9) | -152 | % | ||||||||||
Brazil Ag Retail | 1Q23 | 1Q24 | Chg. % | |||||||||||
(in millions of US dollars) | ||||||||||||||
Inputs revenue | 341.3 | 371.6 | 9 | % | ||||||||||
Grains revenue | 17.0 | 40.2 | 136 | % | ||||||||||
Revenue | 358.3 | 411.8 | 15 | % | ||||||||||
Gross Profit | 69.3 | 35.7 | -49 | % | ||||||||||
Gross Margin | 19.4 | % | 8.7 | % | -1069 bps | |||||||||
Gross Margin (% of Inputs) | 20.3 | % | 9.6 | % | -1072 bps | |||||||||
Adjusted EBITDA | 33.1 | 4.2 | -87 | % | ||||||||||
Adjusted EBITDA margin | 9.2 | % | 1.0 | % | -823 bps | |||||||||
Adjusted EBITDA margin (% of Inputs) | 9.7 | % | 1.1 | % | -858 bps |
Latam Ag Retail | 1Q23 | 1Q24 | Chg. % | |||||||||||
(in millions of US dollars) | ||||||||||||||
Inputs revenue | 61.4 | 60.1 | -2 | % | ||||||||||
Grains revenue | 5.3 | 6.2 | 18 | % | ||||||||||
Revenue | 66.7 | 66.3 | -1 | % | ||||||||||
Gross Profit | 9.5 | 9.2 | -4 | % | ||||||||||
Gross Margin | 14.3 | % | 13.8 | % | -48 bps | |||||||||
Gross Margin (% of Inputs) | 15.5 | % | 15.2 | % | -27 bps | |||||||||
Adjusted EBITDA | 4.4 | 3.1 | -29 | % | ||||||||||
Adjusted EBITDA margin | 6.6 | % | 4.7 | % | -188 bps | |||||||||
Adjusted EBITDA margin (% of Inputs) | 7.2 | % | 5.2 | % | -196 bps |
Crop Care | 1Q23 | 1Q24 | Chg. % | |||||||||||
(in millions of US dollars) | ||||||||||||||
Revenue | 36.0 | 35.7 | -1 | % | ||||||||||
Gross Profit | 16.8 | 15.4 | 22 | % | ||||||||||
Gross Margin | 46.6 | % | 43.3 | % | -331 bps | |||||||||
Adjusted EBITDA | 11.8 | 5.6 | -53 | % | ||||||||||
Adjusted EBITDA margin | 32.6 | % | 15.6 | % | -1,703 bps |
Previous FY2024 Guidance | Revised FY2024 Guidance | |||||||||||||||||||
Consolidated Financials Outlook | Low | High | Low | High | ||||||||||||||||
(in millions of US dollars) | ||||||||||||||||||||
Revenue | 2,000 | 2,300 | 2,000 | 2,300 | ||||||||||||||||
Inputs revenue | 1,700 | 2,000 | 1,700 | 2,000 | ||||||||||||||||
Adjusted EBITDA | 135 | 165 | 80 | 110 |
Reconciliation of Adjusted EBITDA | 1Q23 | 1Q24 | |||||||||
(in millions of US dollars) | |||||||||||
Net Profit/Loss for the Period | 15.1 | (14.5) | |||||||||
(+) Finance income (costs) | 28.2 | 26.0 | |||||||||
(+) Equity | — | 0.2 | |||||||||
(+) Income taxes, current and deferred | (10.2) | (17.7) | |||||||||
(+) Depreciation and amortization | 8.1 | 8.6 | |||||||||
(+) Fair value of inventories sold from acquired companies | 0.3 | 1.7 | |||||||||
(+) M&A expenses | 0.5 | 3.4 | |||||||||
(+) Stock-based compensation | 1.7 | 1.2 | |||||||||
(+) DeSPAC related bonus | — | 1.3 | |||||||||
(+) Related party consultancy services | 0.6 | 0.9 | |||||||||
Adjusted EBITDA | 44.4 | 11.1 | |||||||||
(/) Revenue | 436.8 | 483.1 | |||||||||
Adjusted EBITDA margin | 10.2 | % | 2.3 | % |
Reconciliation of Adjusted Net Profit | 1Q23 | 1Q24 | |||||||||
(in millions of US dollars) | |||||||||||
Profit/Loss for the Period | 15.1 | (14.5) | |||||||||
(+) Fair value of inventories sold from acquired companies | 0.3 | 1.7 | |||||||||
(+) M&A expenses | 0.5 | 3.4 | |||||||||
(+) Stock Option Plan | 1.7 | 1.2 | |||||||||
(+) DeSPAC related bonus | — | 1.3 | |||||||||
(+) Related party consultancy services | 0.6 | 0.9 | |||||||||
(-) Tax deduction for non-recurring expenses | (1.1) | (2.9) | |||||||||
Adjusted Net Profit/Loss | 17.2 | (8.9) | |||||||||
(/) Revenue | 436.8 | 483.1 | |||||||||
Adjusted Net Profit/Loss margin | 3.9 | % | -1.8 | % |
Interim condensed consolidated statement of financial position
As of September 30, 2023
(In thousands of Brazilian reais - R$, except if otherwise indicated)
|
|||||
Unaudited interim condensed consolidated financial statements | |||||
Interim condensed consolidated statement of financial position | |||||
Interim condensed consolidated statement of profit or loss | |||||
Interim condensed consolidated statement of comprehensive income or loss | |||||
Interim condensed consolidated statement of changes in equity | |||||
Interim condensed consolidated statement of cash flows | |||||
Interim condensed consolidated statement of financial position
As of September 30, 2023
(In thousands of Brazilian reais - R$, except if otherwise indicated)
|
|||||
Notes | September 30, 2023 |
June, 30 2023 | |||||||||
Assets | |||||||||||
Current assets | |||||||||||
Cash equivalents | 4 | 564,312 | 564,294 | ||||||||
Trade receivables | 5 | 3,070,618 | 2,667,057 | ||||||||
Inventories | 8 | 2,556,598 | 1,868,204 | ||||||||
Taxes recoverable | 9 | 73,781 | 57,001 | ||||||||
Derivative financial instruments | 7 | 39,145 | 40,410 | ||||||||
Commodity forward contracts | 10 | 92,779 | 114,861 | ||||||||
Advances to suppliers | 679,772 | 192,119 | |||||||||
Other assets | 27,783 | 32,701 | |||||||||
Total current assets | 7,104,788 | 5,536,647 | |||||||||
Non-current assets | |||||||||||
Restricted cash | 19 | 147,917 | 139,202 | ||||||||
Trade receivables | 5 | 31,559 | 41,483 | ||||||||
Other assets | 20,870 | 8,390 | |||||||||
Judicial deposits | 24,246 | 8,820 | |||||||||
Right-of-use assets | 12 | 171,332 | 173,679 | ||||||||
Taxes recoverable | 9 | 330,979 | 282,903 | ||||||||
Deferred tax assets | 20 | 382,383 | 329,082 | ||||||||
Investments | 2,376 | - | |||||||||
Property, plant and equipment | 12 | 203,395 | 196,588 | ||||||||
Intangible assets | 13 | 941,152 | 807,192 | ||||||||
Total non-current assets | 2,256,209 | 1,987,339 | |||||||||
Total assets | 9,360,997 | 7,523,984 |
Interim condensed consolidated statement of financial position
As of September 30, 2023
(In thousands of Brazilian reais - R$, except if otherwise indicated)
|
|||||
Notes | September 30, 2023 |
June 30, 2023 | |||||||||
Liabilities | |||||||||||
Current liabilities | |||||||||||
Trade payables | 14 | 3,620,208 | 2,575,701 | ||||||||
Trade payables – Supplier finance | 14(c) | - | 26,157 | ||||||||
Lease liabilities | 11 | 82,306 | 85,865 | ||||||||
Borrowings | 15 | 1,700,925 | 922,636 | ||||||||
Obligations to FIAGRO quota holders | 16 | 160,249 | 150,018 | ||||||||
Payables for the acquisition of subsidiaries | 17 | 236,783 | 221,509 | ||||||||
Derivative financial instruments | 7 | 46,281 | 44,008 | ||||||||
Commodity forward contracts | 10 | 82,538 | 207,067 | ||||||||
Salaries and social charges | 201,246 | 223,376 | |||||||||
Taxes payable | 49,381 | 37,105 | |||||||||
Dividends payable | 1,324 | 1,619 | |||||||||
Warrant liabilities | 19 | 37,866 | 36,446 | ||||||||
Advances from customers | 22 | 630,301 | 488,578 | ||||||||
Other liabilities | 90,788 | 34,388 | |||||||||
Total current liabilities | 6,940,196 | 5,054,473 | |||||||||
Non-current liabilities | |||||||||||
Trade payables | 14 | 333 | 2,547 | ||||||||
Lease liabilities | 11 | 100,616 | 98,554 | ||||||||
Borrowings | 15 | 37,484 | 42,839 | ||||||||
Payables for the acquisition of subsidiaries | 17 | 31,632 | 53,700 | ||||||||
Provision for contingencies | 21 | 12,729 | 8,845 | ||||||||
Liability for FPA Shares | 19 | 144,572 | 139,133 | ||||||||
Other liabilities | 181 | 223 | |||||||||
Taxes payable | 16,100 | 963 | |||||||||
Deferred tax liabilities | 20 | 18,499 | 12,351 | ||||||||
Total non-current liabilities | 362,146 | 359,155 | |||||||||
Equity | 24 | ||||||||||
Share Capital | 591 | 591 | |||||||||
Additional Paid-in Capital | 2,127,299 | 2,134,339 | |||||||||
Capital reserve | 20,497 | 14,533 | |||||||||
Other comprehensive loss | (14,440) | (28,634) | |||||||||
Accumulated losses | (327,247) | (260,710) | |||||||||
Equity attributable to shareholders of the Parent Company | 1,806,700 | 1,860,119 | |||||||||
Non-controlling interests | 251,955 | 250,238 |
Interim condensed consolidated statement of financial position
As of September 30, 2023
(In thousands of Brazilian reais - R$, except if otherwise indicated)
|
|||||
Total equity | 2,058,655 | 2,110,357 | |||||||||
Total liabilities and equity | 9,360,997 | 7,523,984 |
Interim condensed consolidated statement of profit or loss
(In thousands of Brazilian reais - R$, except if otherwise indicated)
|
|||||
Notes | September 30, 2023 |
September 30, 2022 |
|||||||||
Revenue | 25 | 2,365,956 | 2,285,964 | ||||||||
Cost of goods sold | 26 | (2,072,671) | (1,811,756) | ||||||||
Gross profit | 293,285 | 474,208 | |||||||||
Operating expenses | |||||||||||
Sales, general and administrative expenses | 26 | (320,238) | (315,425) | ||||||||
Other operating (expenses) income, net | 352 | 13,617 | |||||||||
Share of profit of an associate | (967) | - | |||||||||
Operating profit | (27,568) | 172,400 | |||||||||
Finance Income (costs) | |||||||||||
Finance income | 27 | 85,899 | 88,819 | ||||||||
Finance costs | 27 | (235,987) | (227,420) | ||||||||
Other financial income (costs) | 27 | 21,136 | (9,219) | ||||||||
Profit (loss) before income taxes | (156,520) | 24,580 | |||||||||
Income taxes | |||||||||||
Current | 20 | 38,493 | 16,232 | ||||||||
Deferred | 20 | 47,030 | 37,267 | ||||||||
Profit (loss) for the year | (70,997) | 78,079 | |||||||||
Attributable to: | |||||||||||
Net investment of the parent/ Equity holders of the parent | (66,537) | 59,615 | |||||||||
Non-controlling interests | (4,460) | 18,464 | |||||||||
Earnings (loss) per share | |||||||||||
Basic, profit (loss) for the period attributable to net investment of the parent/ equity holders of the parent | 24 | (0.59) | 0.52 | ||||||||
Diluted, profit (loss) for the period attributable to net investment of the parent/ equity holders of the parent | 24 | (0.59) | 0.52 |
Interim consolidated statement of comprehensive income or loss
(In thousands of Brazilian reais - R$, except if otherwise indicated)
|
|||||
September 30, 2023 | September 30, 2022 | |||||||
Profit (loss) for the period | (70,997) | 78,079 | ||||||
Items that may be reclassified to profit or loss in subsequent periods | ||||||||
Exchange differences on translation of foreign operations | 14,194 | 61,024 | ||||||
Total comprehensive (loss) income for the year | (56,803) | 139,103 | ||||||
Attributable to: | ||||||||
Net investment of the parent/ equity holders of the parent | (52,343) | 120,639 | ||||||
Non-controlling interests | (4,460) | 18,464 |
Interim condensed consolidated statement of changes in equity
For the three-month period ended September 30, 2023 and 2022
(In thousands of Brazilian reais - R$, except if otherwise indicated)
|
|||||
Notes | Net investment of the Parent | Share Capital | Additional Paid-in Capital |
Share-Based Compensation reserve | Acumulated gain/losses | Foreign currency translation reserve |
Total | Non-controlling interest | Total Equity/ Net Investment |
|||||||||||||||||||||||
At June 30, 2022 | 1,451,647 | - | - | - | - | - | 1,451,647 | 218,080 | 1,669,727 | |||||||||||||||||||||||
Exchange differences on translation of foreign operations | (1,374) | - | - | - | - | - | (1,374) | - | (1,374) | |||||||||||||||||||||||
Share-based payment | 8,912 | - | - | - | - | - | 8,912 | - | 8,912 | |||||||||||||||||||||||
Acquisition of non-controlling interests | (8,058) | - | - | - | - | - | (8,058) | - | (8,058) | |||||||||||||||||||||||
Acquisition of subsidiaries | - | - | - | - | - | - | - | (4,597) | (4,597) | |||||||||||||||||||||||
Other | - | - | - | - | - | - | - | (8,109) | (8,109) | |||||||||||||||||||||||
Profit for the period | 59,615 | - | - | - | - | - | 59,615 | 18,464 | 78,079 | |||||||||||||||||||||||
At September 30, 2022 | 1,510,742 | - | - | - | - | - | 1,510,742 | 223,838 | 1,734,580 | |||||||||||||||||||||||
At June 30, 2023 | - | 591 | 2,134,339 | 14,533 | (260,710) | (28,634) | 1,860,119 | 250,238 | 2,110,357 | |||||||||||||||||||||||
Exchange differences on translation of foreign operations | - | - | - | - | - | 14,194 | 14,194 | - | 14,194 | |||||||||||||||||||||||
Share-based payment | 24 | - | - | - | 5,964 | - | - | 5,964 | - | 5,964 | ||||||||||||||||||||||
Acquisition of subsidiaries | 18 | - | - | - | - | - | - | - | 2,118 | 2,118 | ||||||||||||||||||||||
Other | - | - | (7,040) | - | - | - | (7,040) | 4,059 | (2,981) | |||||||||||||||||||||||
Loss for the period | - | - | - | - | (66,537) | - | (66,537) | (4,460) | (70,997) | |||||||||||||||||||||||
At September 30, 2023 | — | 591 | 2,127,299 | 20,497 | (327,247) | (14,440) | 1,806,700 | 251,955 | 2,058,655 |
8 |
Interim condensed consolidated statement of cash flows
For the three-month period ended September 30, 2023
(In thousands of Brazilian reais - R$, except if otherwise indicated)
|
|||||
Notes | September 30, 2023 |
September 30, 2022 |
|||||||||
Operating activities: | |||||||||||
Profit (loss) before income taxes | (156,520) | 24,580 | |||||||||
Adjustments to reconcile profit (loss) for the period to net cash flow: | |||||||||||
Allowance for expected credit losses | 26 | 26,496 | 12,061 | ||||||||
Foreign exchange diferences | 27 | 4,862 | 11,889 | ||||||||
Accrued interest expenses | 27 | 80,143 | 53,265 | ||||||||
Interest arising from revenue contracts | 27 | (65,647) | (65,129) | ||||||||
Interest on trade payables | 27 | 142,360 | 148,911 | ||||||||
Loss (gain) on derivatives | 27 | (26,281) | 450 | ||||||||
Interest from tax benefits | 27 | (10,465) | (7,407) | ||||||||
Fair value on commodity forward contracts | 27 | 284 | (3,121) | ||||||||
Gain on changes in fair value of warrants | 1,420 | - | |||||||||
Amortization of intangibles | 26 | 18,376 | 24,350 | ||||||||
Amortization of right-of-use assets | 26 | 19,441 | 16,613 | ||||||||
Depreciation | 26 | 4,515 | 3,578 | ||||||||
Losses and damages of inventories | 26 | 1,565 | 4,209 | ||||||||
Provisions for contingencies | 3,884 | 8,313 | |||||||||
Share-based payment | 24 | 5,964 | 8,911 | ||||||||
Share of profit of an associate | 967 | - | |||||||||
Changes in operating assets and liabilities: | |||||||||||
Assets | |||||||||||
Trade receivables | (446,075) | (715,626) | |||||||||
Inventories | (643,982) | (897,943) | |||||||||
Advances to suppliers | (480,712) | (499,853) | |||||||||
Derivative financial instruments | 29,819 | (1,106) | |||||||||
Taxes recoverable | (15,651) | (19,360) | |||||||||
Other receivables | (122,747) | 13,987 | |||||||||
Liabilities | |||||||||||
Trade payables | 1,057,664 | 1,081,930 | |||||||||
Advances from customers | 138,212 | 473,146 | |||||||||
Salaries and social charges | (23,781) | (25,143) | |||||||||
Taxes payable | 23,719 | 36,057 | |||||||||
Other payables | 72,283 | 152,902 | |||||||||
9 |
Interim condensed consolidated statement of cash flows
For the three-month period ended September 30, 2023
(In thousands of Brazilian reais - R$, except if otherwise indicated)
|
|||||
Interest paid on borrowings and FIAGRO quota holders | (84,501) | (45,644) | |||||||||
Interest paid on acquisitions of subsidiary | (4,461) | (2,652) | |||||||||
Interest paid on trade payables and lease liabilities | (234,048) | (307,574) | |||||||||
Interest received from revenue contracts | 86,825 | 122,981 | |||||||||
Income taxes paid/received | 5,578 | (40,004) | |||||||||
Net cash flows from (used in) operating activities | (590,494) | (432,429) | |||||||||
Investing activities: | |||||||||||
Acquisition of subsidiary, net of cash acquired | (109,724) | (91,773) | |||||||||
Additions to property, plant and equipment and intangible assets | (23,896) | (57,201) | |||||||||
Proceeds from the sale of property, plant and equipment | 3,720 | 32 | |||||||||
Net cash flows used in investing activities | (129,900) | (148,942) | |||||||||
Financing activities: | |||||||||||
Proceeds from borrowings | 15 | 1,218,074 | 731,007 | ||||||||
Repayment of borrowings | 15 | (481,957) | (156,751) | ||||||||
Payment of principal portion of lease liabilities | 11 | (18,787) | (15,171) | ||||||||
Proceeds from FIAGRO quota holders, net of transaction costs | 16 | 137,496 | 141,645 | ||||||||
Repayment of FIAGRO quota holders | 16 | (117,297) | (6,632) | ||||||||
Trade payables – Supplier finance | 14(c) | (26,157) | - | ||||||||
Acquisition of non-controlling interests | - | (31,500) | |||||||||
Dividend payments | (295) | - | |||||||||
Net cash flows provided by financing activities | 711,077 | 662,598 | |||||||||
Net increase (decrease) in cash equivalents | (9,317) | 81,228 | |||||||||
Net foreign exchange difference | 9,335 | - | |||||||||
Cash equivalents at beginning of year | 564,294 | 254,413 | |||||||||
Cash equivalents at end of year | 564,312 | 335,641 |
10 |
Notes to the interim condensed consolidated financial statements
(In thousands of Brazilian reais - R$, except if otherwise indicated)
|
11 |
Notes to the interim condensed consolidated financial statements
(In thousands of Brazilian reais - R$, except if otherwise indicated)
|
Equity interest | ||||||||||||||
Name | Core activities | Location | September 30, 2023 | June 30, 2023 | ||||||||||
Corporate: |
12 |
Notes to the interim condensed consolidated financial statements
(In thousands of Brazilian reais - R$, except if otherwise indicated)
|
Lavoro Agro Limited | Holding | George Town – Cayman Island | 100% | 100% | ||||||||||
Lavoro America Inc. | Holding | California - USA | 100% | 100% | ||||||||||
Lavoro Merger Sub II Limited (i) | Holding | George Town – Cayman Island | 100% | 100% | ||||||||||
Lavoro Agro Cayman II | Holding | George Town – Cayman Island | 100% | 100% | ||||||||||
Lavoro Latam SL | Holding | Madrid - Spain | 100% | 100% | ||||||||||
Lavoro Uruguay S.A. (formerly Malinas SA) | Holding | Montevideu – Uruguay | 100% | 100% | ||||||||||
Lavoro Brazil: | ||||||||||||||
Lavoro Agro Holding S.A. | Holding | São Paulo – Brazil | 100% | 100% | ||||||||||
Lavoro Agrocomercial S.A. | Distributor of agricultural inputs | Rondonópolis – Brazil | 97.42% | 97.42% | ||||||||||
Agrocontato Comércio e Representações de Produtos Agropecuários S.A. | Distributor of agricultural inputs | Sinop – Brazil | 97.42% | 97.42% | ||||||||||
PCO Comércio, Importação, Exportação e Agropecuária Ltda. | Distributor of agricultural inputs | Campo Verde – Brazil | 97.42% | 97.42% | ||||||||||
Agrovenci Distribuidora de Insumos Agrícolas Ltda. (MS) | Distributor of agricultural inputs | Chapadão do Sul – Brazil | 93.11% | 93.11% | ||||||||||
Produtiva Agronegócios Comércio e Representação Ltda. | Distributor of agricultural inputs | Paracatu – Brazil | 87.40% | 87.40% | ||||||||||
Facirolli Comércio e Representação S.A. (Agrozap) | Distributor of agricultural inputs | Uberaba – Brazil | 62.61%- | 62.61%- | ||||||||||
Agrovenci Comércio, Importação, Exportação e Agropecuária Ltda. | Distributor of agricultural inputs | Campo Verde – Brazil | 97.42% | 97.42% | ||||||||||
Central Agrícola Rural Distribuidora de Defensivos Ltda. | Distributor of agricultural inputs | Vilhena – Brazil | 97.42% | 97.42% | ||||||||||
Distribuidora Pitangueiras de Produtos Agropecuários S.A. | Distributor of agricultural inputs | Ponta Grossa – Brazil | 93.11% | 93.11% | ||||||||||
Produtec Comércio e Representações S.A. | Distributor of agricultural inputs | Cristalina – Brazil | 87.4% | 87.4% |
13 |
Notes to the interim condensed consolidated financial statements
(In thousands of Brazilian reais - R$, except if otherwise indicated)
|
Qualiciclo Agrícola S.A. | Distributor of agricultural inputs | Limeira – Brazil | 66.75% | 66.75% | ||||||||||
Desempar Participações Ltda. | Distributor of agricultural inputs | Palmeira – Brazil | 93.11% | 93.11% | ||||||||||
Denorpi Distribuidora de Insumos Agrícolas Ltda. | Distributor of agricultural inputs | Palmeira – Brazil | 93.11% | 93.11% | ||||||||||
Deragro Distribuidora de Insumos Agrícolas Ltda. | Distributor of agricultural inputs | Palmeira – Brazil | 93.11% | 93.11% | ||||||||||
Desempar Tecnologia Ltda. | Holding | Palmeira – Brazil | 93.11% | 93.11% | ||||||||||
Futuragro Distribuidora de Insumos Agrícolas Ltda. | Distributor of agricultural inputs | Palmeira – Brazil | 93.11% | 93.11% | ||||||||||
Plenafértil Distribuidora de Insumos Agrícolas Ltda. | Distributor of agricultural inputs | Palmeira – Brazil | 93.11% | 93.11% | ||||||||||
Realce Distribuidora de Insumos Agrícolas Ltda. | Distributor of agricultural inputs | Palmeira – Brazil | 93.11% | 93.11% | ||||||||||
Cultivar Agrícola Comércio, Importação e Exportação S.A. | Distributor of agricultural inputs | Chapadão do Sul – Brazil | 93.11% | 93.11% | ||||||||||
Nova Geração. | Distributor of agricultural inputs | Pinhalzinho – Brazil | 66.75% | 66.75% | ||||||||||
Floema Soluções Nutricionais de Cultivos Ltda. | Distributor of agricultural inputs | Uberaba – Brazil | 62.61% | 62.61% | ||||||||||
Casa Trevo Participações S.A. | Holding | Nova Prata – Brazil | 79.14% | 79.14% | ||||||||||
Casa Trevo Comercial Agrícola LTDA. | Distributor of agricultural inputs | Nova Prata – Brazil | 79.14% | 79.14% | ||||||||||
CATR Comercial Agrícola LTDA | Distributor of agricultural inputs | Nova Prata – Brazil | 79.14% | 79.14% | ||||||||||
Sollo Sul Insumos Agrícolas Ltda | Distributor of agricultural inputs | Pato Branco – Brazil | 93.11% | 93.11% |
14 |
Notes to the interim condensed consolidated financial statements
(In thousands of Brazilian reais - R$, except if otherwise indicated)
|
Dissul Insumos Agrícolas Ltda. | Distributor of agricultural inputs | Pato Branco – Brazil | 93.11% | 93.11% | ||||||||||
Referência Agroinsumos LTDA. (i) | Distributor of agricultural inputs | Dom Pedrito - Brazil | 65,18% | - | ||||||||||
Perterra Trading S.A. (ii) | Private label products | Montevideu - Uruguay | 100% | 100% | ||||||||||
Lavoro Agro Fundo de Investimento nas Cadeias Produtivas Agroindustriais | FIAGRO | São Paulo – Brazil | 5% | 5% | ||||||||||
Lavoro Colômbia: | ||||||||||||||
Lavoro Colombia S.A.S. | Holding | Bogota – Colombia | 94.90% | 94.90% | ||||||||||
Crop Care Colombia | Distributor of agricultural inputs | Bogota - Colombia | 94.90% | 94.90% | ||||||||||
Agricultura y Servicios S.A.S. | Distributor of agricultural inputs | Ginebra - Colombia | 94.90% | 94.90% | ||||||||||
Grupo Cenagro S.A.S. | Distributor of agricultural inputs | Yumbo – Colombia | 94.90% | 94.90% | ||||||||||
Cenagral S.A.S | Distributor of agricultural inputs | Yumbo – Colombia | 94.90% | 94.90% | ||||||||||
Grupo Gral S.A.S. | Distributor of agricultural inputs | Bogota - Colombia | 94.90% | 94.90% | ||||||||||
Agrointegral Andina S.A.S. | Distributor of agricultural inputs | Bogota – Colombia | 94.90% | 94.90% | ||||||||||
Servigral Praderas S.A.S. | Distributor of agricultural inputs | Bogota – Colombia | 94.90% | 94.90% | ||||||||||
Agroquímicos para la Agricultura Colombiana S.A.S. | Distributor of agricultural inputs | Bogota – Colombia | 94.90% | 94.90% | ||||||||||
Provecampo S.A.S. | Distributor of agricultural inputs | Envigado – Colombia | 94.90% | 94.90% | ||||||||||
Crop Care: | ||||||||||||||
Crop Care Holding S.A. | Holding | São Paulo – Brazil | 100% | 100% |
15 |
Notes to the interim condensed consolidated financial statements
(In thousands of Brazilian reais - R$, except if otherwise indicated)
|
Perterra Insumos Agropecuários S.A. | Private label products | São Paulo – Brazil | 100% | 100% | ||||||||||
Araci Administradora de Bens S.A. | Private label products | São Paulo – Brazil | 100% | 100% | ||||||||||
Union Agro S.A. | Private label products | Pederneiras – Brazil | 73% | 73% | ||||||||||
Agrobiológica Sustentabilidade S.A. | Private label products | São Paulo – Brazil | 65.13% | 65.13% | ||||||||||
Agrobiológica Soluções Naturais Ltda. | Private label products | Leme – Brazil | 65.13% | 65.13% | ||||||||||
Cromo Indústria Química LTDA. | Private label products | Estrela - Brasil | 70% | 70% |
Equity interest | ||||||||||||||
Name | Core activities | Location | September 30, 2023 | June 30, 2023 | ||||||||||
Gestão e Transformação Consultoria S.A. | Consulting | São Paulo – Brazil | 40% | 40% |
16 |
Notes to the interim condensed consolidated financial statements
(In thousands of Brazilian reais - R$, except if otherwise indicated)
|
Description | Brazil | LATAM | Crop Care | Total reportable segments | Corporate (i) | Eliminations between segments (ii) | Consolidated | ||||||||||||||||
Certain assets | |||||||||||||||||||||||
Cash equivalents | 266,605 | 19,305 | 86,349 | 372,259 | 192,053 | - | 564,312 | ||||||||||||||||
Trade receivables | 2,502,896 | 395,801 | 309,279 | 3,207,976 | - | (105,799) | 3,102,177 | ||||||||||||||||
Inventories | 2,153,485 | 234,117 | 205,305 | 2,592,907 | - | (36,309) | 2,556,598 | ||||||||||||||||
Advances to suppliers | 654,137 | 2,516 | 23,231 | 679,884 | - | (112) | 679,772 | ||||||||||||||||
Total assets | 7,664,723 | 781,697 | 818,210 | 9,264,630 | 2,030,669 | (1,934,302) | 9,360,997 | ||||||||||||||||
Certain liabilities | |||||||||||||||||||||||
Trade payables | 3,224,160 | 358,974 | 142,376 | 3,725,510 | 830 | (105,799) | 3,620,541 | ||||||||||||||||
Borrowings | 1,532,322 | 92,055 | 114,032 | 1,738,409 | - | - | 1,738,409 | ||||||||||||||||
Advances from customers | 625,153 | 480 | 4,780 | 630,413 | - | (112) | 630,301 | ||||||||||||||||
Total liabilities and equity | 7,664,723 | 781,697 | 818,210 | 9,264,630 | 2,030,669 | (1,934,302) | 9,360,997 |
17 |
Notes to the interim condensed consolidated financial statements
(In thousands of Brazilian reais - R$, except if otherwise indicated)
|
Description | Brazil | LATAM | Crop Care | Total reportable segments | Corporate (i) | Eliminations between segments (ii) | Consolidated | ||||||||||||||||
Revenue | 2,017,918 | 324,161 | 175,045 | 2,517,124 | - | (151,168) | 2,365,956 | ||||||||||||||||
Cost of goods sold | (1,841,573) | (279,486) | (99,179) | (2,220,238) | - | 147,567 | (2,072,671) | ||||||||||||||||
Sales, general and administrative expenses (iii) | (230,637) | (31,091) | (56,207) | (317,935) | (2,303) | - | (320,238) | ||||||||||||||||
Equity results and other results from subsidiaries | (1,459) | - | 492 | (967) | (57,391) | 57,391 | (967) | ||||||||||||||||
Other operating income, net | 17,653 | (1,147) | 1,519 | 18,025 | (17,673) | - | 352 | ||||||||||||||||
Financial (costs) income | (121,849) | (5,376) | (12,557) | (139,782) | 10,830 | - | (128,952) | ||||||||||||||||
Income taxes | 85,958 | (2,251) | 592 | 84,299 | - | 1,224 | 85,523 | ||||||||||||||||
Profit (loss) for the year | (73,989) | 4,810 | 9,705 | (59,474) | (66,537) | 55,014 | (70,997) | ||||||||||||||||
Depreciation and amortization | (41,570) | (2,810) | (5,342) | (49,722) | - | - | (49,722) |
18 |
Notes to the interim condensed consolidated financial statements
(In thousands of Brazilian reais - R$, except if otherwise indicated)
|
Description | Brazil | LATAM | Crop Care | Total reportable segments | Corporate (i) | Eliminations between segments (ii) | Consolidated | ||||||||||||||||
Certain assets | |||||||||||||||||||||||
Cash equivalents | 207,744 | 22,003 | 95,585 | 325,332 | 238,962 | - | 564,294 | ||||||||||||||||
Trade receivables | 2,194,853 | 343,745 | 242,391 | 2,780,989 | - | (72,449) | 2,708,540 | ||||||||||||||||
Inventories | 1,547,384 | 202,239 | 151,289 | 1,900,912 | - | (32,708) | 1,868,204 | ||||||||||||||||
Advances to suppliers | 176,831 | 2,266 | 13,088 | 192,185 | - | (66) | 192,119 | ||||||||||||||||
Total assets | 5,926,380 | 683,894 | 680,294 | 7,290,568 | 449,779 | (216,363) | 7,523,984 | ||||||||||||||||
Certain liabilities | |||||||||||||||||||||||
Trade payables | 2,304,043 | 309,828 | 46,506 | 2,660,377 | 455 | (56,427) | 2,604,405 | ||||||||||||||||
Borrowings | 824,868 | 71,562 | 69,045 | 965,475 | - | - | 965,475 | ||||||||||||||||
Advances from customers | 478,313 | 7,020 | 3,245 | 488,578 | - | - | 488,578 | ||||||||||||||||
Total liabilities and equity | 5,926,380 | 683,894 | 680,294 | 7,290,568 | 449,779 | (216,361) | 7,523,984 |
19 |
Notes to the interim condensed consolidated financial statements
(In thousands of Brazilian reais - R$, except if otherwise indicated)
|
Description | Brazil | LATAM | Crop Care | Total reportable segments | Corporate (i) | Eliminations between segments (i) | Combined | ||||||||||||||||
Revenue | 1,874,853 | 349,364 | 187,962 | 2,412,179 | (126,215) | 2,285,964 | |||||||||||||||||
Cost of goods sold | (1,512,328) | (299,405) | (100,537) | (1,912,270) | - | 100,514 | (1,811,756) | ||||||||||||||||
Sales, general and administrative expenses (ii) | (251,998) | (28,071) | (35,356) | (315,425) | - | - | (315,425) | ||||||||||||||||
Other operating income, net | 9,841 | (2,404) | 6,180 | 13,617 | - | - | 13,617 | ||||||||||||||||
Financial (costs) income | (138,352) | (2,934) | (6,533) | (147,819) | - | (147,819) | |||||||||||||||||
Income taxes | 64,525 | (6,598) | (13,166) | 44,761 | 8,738 | 53,499 | |||||||||||||||||
Profit for the year | 46,541 | 9,952 | 38,550 | 95,043 | - | (16,963) | 78,080 | ||||||||||||||||
Depreciation and amortization | (38,452) | (3,617) | (2,229) | (44,298) | (44,298) |
Annual yield | September, 30 2023 | June, 30 2023 | |||||||||
Cash equivalents (R$) | 75% CDI (i) | 352,954 | 304,292 | ||||||||
Cash equivalents (COP) | 13.77% DTF(ii) | 19,305 | 22,003 | ||||||||
Cash equivalents (US$) | 3.65% a year(iii) | 192,053 | 237,999 | ||||||||
Total cash equivalents | 564,312 | 564,294 |
20 |
Notes to the interim condensed consolidated financial statements
(In thousands of Brazilian reais - R$, except if otherwise indicated)
|
September, 30 2023 | June, 30 2023 | |||||||
Trade receivables (Brazil) | 2,877,760 | 2,525,845 | ||||||
Trade receivables (Colombia) | 424,875 | 370,767 | ||||||
(-) Allowance for expected credit losses | (200,458) | (188,072) | ||||||
Total | 3,102,177 | 2,708,540 | ||||||
Current | 3,070,618 | 2,667,057 | ||||||
Non-current | 31,559 | 41,483 |
September, 30 2023 | September, 30 2022 | |||||||
Opening balance | (188,072) | (151,114) | ||||||
Increase in allowance | (26,496) | (12,061) | ||||||
Allowance for credit losses from acquisitions | (9,642) | (714) | ||||||
Trade receivables write-off | 25,554 | 5,108 | ||||||
Exchange rate translation adjustment | (1,802) | (1,905) | ||||||
Ending balance (i) | (200,458) | (160,686) |
21 |
Notes to the interim condensed consolidated financial statements
(In thousands of Brazilian reais - R$, except if otherwise indicated)
|
September, 30 2023 | June, 30 2023 | |||||||
Not past due | 2,373,773 | 2,089,543 | ||||||
Overdue | ||||||||
1 to 60 days | 393,983 | 169,556 | ||||||
61 to 180 days | 249,062 | 359,958 | ||||||
181 to 365 days | 70,270 | 90,734 | ||||||
Over 365 days | 215,547 | 186,821 | ||||||
Allowance for expected credit losses | (200,458) | (188,072) | ||||||
3,102,177 | 2,708,540 |
22 |
Notes to the interim condensed consolidated financial statements
(In thousands of Brazilian reais - R$, except if otherwise indicated)
|
September, 30 2023 | ||||||||
Amortized cost | Fair value through profit or loss | |||||||
Assets: | ||||||||
Trade receivables | 3,102,177 | - | ||||||
Commodity forward contracts | - | 92,779 | ||||||
Derivative financial instruments | - | 39,145 | ||||||
Restricted cash | 147,917 | - | ||||||
Total | 3,250,094 | 131,924 | ||||||
Liabilities: | ||||||||
Trade payables | 3,620,541 | - | ||||||
Lease liabilities | 182,922 | - | ||||||
Borrowings | 1,738,409 | - | ||||||
Obligations to FIAGRO quota holders | 160,249 | - | ||||||
Payables for the acquisition of subsidiaries | 268,415 | - | ||||||
Derivative financial instruments | - | 46,281 | ||||||
Salaries and social charges | 201,246 | - | ||||||
Commodity forward contracts | - | 82,538 | ||||||
Dividends payable | 1,324 | - | ||||||
Warrant liabilities | - | 37,866 | ||||||
Liability for FPA Shares | 144,572 | - | ||||||
Total | 6,317,678 | 166,685 |
23 |
Notes to the interim condensed consolidated financial statements
(In thousands of Brazilian reais - R$, except if otherwise indicated)
|
June, 30 2023 | ||||||||
Amortized cost | Fair value through profit or loss | |||||||
Assets: | ||||||||
Trade receivables | 2,708,540 | - | ||||||
Commodity forward contracts | - | 114,861 | ||||||
Derivative financial instruments | - | 40,410 | ||||||
Restricted cash | 139,202 | - | ||||||
Total | 2,847,742 | 155,271 | ||||||
Liabilities: | ||||||||
Trade payables | 2,578,248 | - | ||||||
Lease liabilities | 184,419 | - | ||||||
Borrowings | 965,475 | - | ||||||
Obligations to FIAGRO quota holders | 150,018 | - | ||||||
Payables for the acquisition of subsidiaries | 275,209 | - | ||||||
Derivative financial instruments | - | 44,008 | ||||||
Salaries and social charges | 223,376 | - | ||||||
Commodity forward contracts | - | 207,067 | ||||||
Dividends payable | 1,619 | - | ||||||
Warrant liabilities | - | 36,446 | ||||||
Liability for FPA Shares | 139,133 | - | ||||||
Total | 4,517,497 | 287,521 |
24 |
Notes to the interim condensed consolidated financial statements
(In thousands of Brazilian reais - R$, except if otherwise indicated)
|
25 |
Notes to the interim condensed consolidated financial statements
(In thousands of Brazilian reais - R$, except if otherwise indicated)
|
26 |
Notes to the interim condensed consolidated financial statements
(In thousands of Brazilian reais - R$, except if otherwise indicated)
|
% Of guarantees required on sales | ||||||||||||||
Credit rating | % Customers | Risk classification | Medium-sized farmers (i) | Other | ||||||||||
AA & A | 18% | Very small | 80-90% |
0% | ||||||||||
B | 49% | Medium | 100% | 30% | ||||||||||
C & D | 15% | High | 100% | 60% | ||||||||||
Simplified | 18% | Small farmers | N/A | N/A |
September 30, 2023 | June 30, 2023 | |||||||
Trade receivables (current and non-current) | 3,102,177 | 2,708,539 | ||||||
Advances to suppliers | 679,772 | 192,119 | ||||||
3,781,949 | 2,900,658 |
27 |
Notes to the interim condensed consolidated financial statements
(In thousands of Brazilian reais - R$, except if otherwise indicated)
|
September, 30 2023 | |||||||||||
Up to 1 year | From 1 to 5 years | Total | |||||||||
Trade payables | 3,861,655 | 333 | 3,861,988 | ||||||||
Lease liabilities | 87,759 | 107,281 | 195,040 | ||||||||
Borrowings | 1,813,611 | 39,967 | 1,853,578 | ||||||||
Obligations to FIAGRO quota holders | 170,865 | - | 170,865 | ||||||||
Payables for the acquisition of subsidiaries | 237,411 | 31,716 | 269,127 | ||||||||
Commodity forward contracts | 82,757 | - | 82,757 | ||||||||
Derivative financial instruments | 46,404 | - | 46,404 | ||||||||
Salaries and social charges | 201,780 | - | 201,780 | ||||||||
Dividends payable | 1,327 | - | 1,327 | ||||||||
Warrant liabilities | 37,866 | - | 37,866 | ||||||||
Liability for FPA Shares | - | 144,956 | 144,956 | ||||||||
6,541,435 | 324,253 | 6,865,688 |
28 |
Notes to the interim condensed consolidated financial statements
(In thousands of Brazilian reais - R$, except if otherwise indicated)
|
June, 30 2023 | |||||||||||
Up to 1 year | From 1 to 5 years | Total | |||||||||
Trade payables | 2,765,354 | 2,547 | 2,767,901 | ||||||||
Lease liabilities | 91,419 | 111,304 | 202,723 | ||||||||
Borrowings | 982,318 | 48,382 | 1,030,700 | ||||||||
Obligations to FIAGRO quota holders | 159,722 | - | 159,722 | ||||||||
Payables for the acquisition of subsidiaries | 224,689 | 55,242 | 279,931 | ||||||||
Commodity forward contracts | 210,040 | - | 210,040 | ||||||||
Derivative financial instruments | 44,639 | - | 44,639 | ||||||||
Salaries and social charges | 226,583 | - | 226,583 | ||||||||
Dividends payable | 1,642 | - | 1,642 | ||||||||
Warrant liabilities | 36,446 | - | 36,446 | ||||||||
Liability for FPA Shares | - | 139,133 | 139,133 | ||||||||
4,742,852 | 356,608 | 5,099,460 |
29 |
Notes to the interim condensed consolidated financial statements
(In thousands of Brazilian reais - R$, except if otherwise indicated)
|
September, 30 2023 | ||||||||||||||
Expense on profit or loss | ||||||||||||||
Current Index | Scenario 1 | Scenario 2 | Scenario 3 | |||||||||||
Floating rate borrowings in Brazil | CDI Rate (12,65%) | 277,693 | 325,644 | 373,594 | ||||||||||
Floating rate borrowings in Colombia | IBR Rate (12,75%) | 17,185 | 20,207 | 23,230 | ||||||||||
294,878 | 345,851 | 396,824 |
30 |
Notes to the interim condensed consolidated financial statements
(In thousands of Brazilian reais - R$, except if otherwise indicated)
|
September 30, 2023 | ||||||||||||||
Effect on profit or loss | ||||||||||||||
Current Index | Scenario 1 | Scenario 2 | Scenario 3 | |||||||||||
Cash equivalents in U.S. Dollars | 4.9397 | (2,565) | 44,079 | 90,724 | ||||||||||
Trade receivables in U.S. Dollars | 4.9397 | (1,023) | 17,577 | 36,177 | ||||||||||
Trade payables in U.S. Dollars | 4.9397 | 4,635 | (79,668) | (163,971) | ||||||||||
Borrowings in U.S. Dollars | 4.9397 | 6,314 | (108,529) | (223,372) | ||||||||||
Net impacts on commercial operations | 7,361 | (126,541) | (260,442) | |||||||||||
Derivative financial instruments | 4.9397 | (6,136) | 105,465 | 217,067 | ||||||||||
Total impact, net of derivatives | 1,225 | (21,076) | (43,375) |
31 |
Notes to the interim condensed consolidated financial statements
(In thousands of Brazilian reais - R$, except if otherwise indicated)
|
Tons | Position | Current Risk | Average of contract prices | Current Market (R$/bag) | +25% current | +50% current | |||||||||||||||||||||||
Position | Market | Impact | Market | Impact | |||||||||||||||||||||||||
Soybean 2024 | 555,257 | Purchased | (8,272) | 128 | 127 | 159 | (2,068) | 191 | (4,136) | ||||||||||||||||||||
Soybean 2024 | (174,338) | Sold | 3,232 | 149 | 148 | 185 | 808 | 222 | 1,616 | ||||||||||||||||||||
Corn 2024 | 95,141 | Purchased | (5,642) | 48 | 44 | 56 | (1,411) | 67 | (2,821) | ||||||||||||||||||||
Corn 2024 | (50,355) | Sold | (1,543) | 41 | 43 | 54 | (386) | 65 | (771) | ||||||||||||||||||||
Soybean 2025 | 59,627 | Purchased | 22,703 | 107 | 130 | 162 | 5,676 | 195 | 11,351 | ||||||||||||||||||||
Net exposure on grain contracts | 485,332 | Net purchased | 10,478 | 2,619 | 5,239 | ||||||||||||||||||||||||
Soybean 2024 | (412,777) | Sold on derivatives | 7,255 | 151 | 150 | 187 | 1,814 | 224 | 3,627 | ||||||||||||||||||||
Corn 2024 | (8,480) | Sold on derivatives | 3,224 | 86 | 63 | 79 | 806 | 95 | 1,612 | ||||||||||||||||||||
Soybean 2025 | (59,447) | Sold on derivatives | (23,000) | 125 | 148 | 185 | (5,750) | 222 | (11,500) | ||||||||||||||||||||
Net exposure on derivatives | (480,704) | (12,521) | (3,130) | (6,261) | |||||||||||||||||||||||||
Net exposure | 4,628 | (2,043) | (511) | (1,022) |
32 |
Notes to the interim condensed consolidated financial statements
(In thousands of Brazilian reais - R$, except if otherwise indicated)
|
September 30, 2023 | June 30, 2023 | |||||||
Options (put/call of commodities) | 8,343 | (513) | ||||||
Forwards (R$/US$) (i) | (12,250) | 8,837 | ||||||
Swap (R$/US$) | (3,229) | (11,922) | ||||||
Derivative financial instruments, net | (7,136) | (3,598) |
September 30, 2023 | June 30, 2023 | |||||||
Goods for resale | 2,576,140 | 1,885,941 | ||||||
(-) Allowance for inventory losses | (19,542) | (17,737) | ||||||
Total | 2,556,598 | 1,868,204 |
September 30, 2023 | September 30, 2022 | |||||||
Opening balance | (17,737) | (10,186) | ||||||
Increase in allowance | (1,565) | (4,209) | ||||||
Exchange rate translation adjustment | (240) | 246 | ||||||
Ending balance | (19,542) | (14,149) |
33 |
Notes to the interim condensed consolidated financial statements
(In thousands of Brazilian reais - R$, except if otherwise indicated)
|
September 30, 2023 | June 30, 2023 | |||||||
State VAT (“ICMS”) (i) | 80,136 | 78,805 | ||||||
Brazilian federal contributions (ii) | 295,480 | 239,815 | ||||||
Colombian federal contributions | 29,144 | 21,284 | ||||||
Total | 404,760 | 339,904 | ||||||
Current | 73,781 | 57,001 | ||||||
Non-current | 330,979 | 282,903 |
34 |
Notes to the interim condensed consolidated financial statements
(In thousands of Brazilian reais - R$, except if otherwise indicated)
|
September 30, 2023 | June 30, 2023 | |||||||
Fair value of commodity forward contracts: | ||||||||
Assets | ||||||||
Purchase contracts | 85,666 | 53,695 | ||||||
Sale contracts | 7,113 | 61,166 | ||||||
92,779 | 114,861 | |||||||
Liabilities | ||||||||
Purchase contracts | (77,114) | (206,881) | ||||||
Sale contracts | (5,424) | (186) | ||||||
(82,538) | (207,067) |
35 |
Notes to the interim condensed consolidated financial statements
(In thousands of Brazilian reais - R$, except if otherwise indicated)
|
Outstanding Volume (tons) | Average of contract prices R$/Bag | Average Market Prices (Corn R$/bag (ii); Soybean US$/bu(i)) | Soybean market premium (US$/bu) | Freight (R$/ton) | |||||||||||||
Purchase Contracts | |||||||||||||||||
Soybean | |||||||||||||||||
As of June 30, 2023 | 449,847 | 127.95 | 13.16 | (0,3) | 294.65 | ||||||||||||
As of September 30, 2023 | 614,885 | 125.91 | 13.16 | (0,3) | 317.58 | ||||||||||||
Corn | |||||||||||||||||
As of June 30, 2023 | 303,432 | 65.25 | 56.04 | N/A | 282.23 | ||||||||||||
As of September 30, 2023 | 95,141 | 48.21 | 63.30 | N/A | 310.86 | ||||||||||||
Selling Contracts | |||||||||||||||||
Soybean | |||||||||||||||||
As of June 30, 2023 | 145,915 | 145.71 | 13.16 | 0,0 | 0,0 | ||||||||||||
As of September 30, 2023 | (174,338) | 148.87 | 13.19 | 0,0 | 0,0 | ||||||||||||
Corn | |||||||||||||||||
As of June 30, 2023 | 255,499 | 48.36 | 56.04 | N/A | 284.59 | ||||||||||||
As of September 30, 2023 | 50,355 | 41.49 | 63.30 | N/A | 333.82 |
36 |
Notes to the interim condensed consolidated financial statements
(In thousands of Brazilian reais - R$, except if otherwise indicated)
|
Vehicles | Buildings | Machinery and equipment | Total | |||||||||||
Cost | 120,052 | 141,915 | 73,236 | 335,203 | ||||||||||
Accumulated depreciation | (54,560) | (77,732) | (29,232) | (161,524) | ||||||||||
Balance at June 30, 2023 | 65,492 | 64,183 | 44,004 | 173,679 | ||||||||||
Cost | 125,055 | 147,117 | 71,030 | 343,202 | ||||||||||
Accumulated depreciation | (56,658) | (85,764) | (29,448) | (171,870) | ||||||||||
Balance at September 30, 2023 | 68,397 | 61,353 | 41,582 | 171,332 |
September, 30 2023 | June, 30 2023 | |||||||
Vehicles | 73,484 | 68,420 | ||||||
Buildings | 82,242 | 85,839 | ||||||
Machinery and equipment | 27,196 | 30,160 | ||||||
Total | 182,922 | 184,419 | ||||||
Current | 82,306 | 85,865 | ||||||
Non-current | 100,616 | 98,554 |
37 |
Notes to the interim condensed consolidated financial statements
(In thousands of Brazilian reais - R$, except if otherwise indicated)
|
Vehicles | Lands, buildings and improvements | Machines, equipment and facilities | Furniture and fixtures | Computer equipment | Total | |||||||||||||||
Cost | 40,851 | 142,561 | 75,134 | 15,610 | 10,015 | 284,171 | ||||||||||||||
Accumulated depreciation | (31,349) | (14,698) | (26,817) | (7,198) | (7,521) | (87,583) | ||||||||||||||
Balance at June 30, 2023 | 9,502 | 127,863 | 48,317 | 8,412 | 2,494 | 196,588 | ||||||||||||||
Cost | 42,050 | 151,347 | 76,338 | 16,073 | 10,775 | 296,583 | ||||||||||||||
Accumulated depreciation | (33,235) | (16,945) | (27,105) | (7,621) | (8,282) | (93,188) | ||||||||||||||
Balance at September 30, 2023 | 8,815 | 134,402 | 49,233 | 8,452 | 2,493 | 203,395 |
38 |
Notes to the interim condensed consolidated financial statements
(In thousands of Brazilian reais - R$, except if otherwise indicated)
|
Goodwill | Customer relationship | Purchase contracts and brands | Software and other | Total | |||||||||||||
Cost: | |||||||||||||||||
At June 30, 2022 | 451,974 | 301,477 | 21,846 | 56,373 | 831,670 | ||||||||||||
Additions | - | - | - | 5,025 | 5,025 | ||||||||||||
Business combinations (i) | 98,890 | 50,600 | 1,207 | — | 150,698 | ||||||||||||
Other (ii) | (3,201) | — | — | — | (3,201) | ||||||||||||
Translation adjustment | (998) | (666) | (48) | (10) | (1,722) | ||||||||||||
At June 30, 2023 | 546,665 | 351,411 | 23,005 | 61,388 | 982,470 | ||||||||||||
Additions | - | - | - | 6,520 | 6,520 | ||||||||||||
Business combinations (i) | 97,169 | 44,244 | - | - | 141,413 | ||||||||||||
Other (iii) | 2,748 | — | - | - | 2,748 | ||||||||||||
Translation adjustment | 1,440 | 137 | 335 | - | 1,912 | ||||||||||||
At September 30, 2023 | 648,022 | 395,793 | 23,340 | 67,650 | 1,134,805 | ||||||||||||
Amortization: | |||||||||||||||||
At June 30, 2022 | - | 89,502 | 6,929 | 10,918 | 107,349 | ||||||||||||
Amortization for the period | - | 50,263 | 8,983 | 8,682 | 67,928 | ||||||||||||
At June 30, 2023 | - | 139,765 | 15,912 | 19,600 | 175,277 | ||||||||||||
Amortization for the period | - | 13,641 | 1,919 | 2,816 | 18,376 | ||||||||||||
At September 30, 2023 | - | 153,406 | 17,831 | 22,416 | 193,653 | ||||||||||||
At June 30, 2023 | 546,665 | 211,646 | 7,093 | 41,788 | 807,192 | ||||||||||||
At September 30, 2023 | 648,022 | 242,387 | 5,509 | 45,234 | 941,152 |
39 |
Notes to the interim condensed consolidated financial statements
(In thousands of Brazilian reais - R$, except if otherwise indicated)
|
40 |
Notes to the interim condensed consolidated financial statements
(In thousands of Brazilian reais - R$, except if otherwise indicated)
|
September 30, 2023 | June 30, 2023 | |||||||
Trade payables – Brazil | 3,210,155 | 2,268,420 | ||||||
Trade payables – Colombia | 410,386 | 309,828 | ||||||
Total | 3,620,541 | 2,578,248 | ||||||
Current | 3,620,208 | 2,575,701 | ||||||
Non-current | 333 | 2,547 |
41 |
Notes to the interim condensed consolidated financial statements
(In thousands of Brazilian reais - R$, except if otherwise indicated)
|
September 30, 2023 | June 30, 2023 | |||||||
Borrowing in Colombia | 92,055 | 71,562 | ||||||
Borrowings in Brazil | 1,646,354 | 893,913 | ||||||
Total borrowings | 1,738,409 | 965,475 |
Average interest rate September 30,2023 (i) | September 30, 2023 | Average interest rate June 30, 2023 (i) | June 30, 2023 | |||||||||||
Debt contracts in Brazil in: | ||||||||||||||
R$, indexed to CDI (ii) | 15.76 | % | 1,149,975 | 16.62 | % | 725,563 | ||||||||
R$, with fixed interest | 9.73 | % | 7,010 | 8.76 | % | 8,590 | ||||||||
U.S. Dollars, with fixed interest | 2.71 | % | 489,368 | 4.03 | % | 159,760 | ||||||||
Debt contracts in Colombia in: | ||||||||||||||
COP, indexed to IBR (iii) | 17.19 | % | 82,328 | 15.43 | % | 69,862 | ||||||||
COP, with fixed interest | 16.75 | % | 9,728 | 15.72 | % | 1,700 | ||||||||
Total | 1,738,409 | 965,475 | ||||||||||||
Current | 1,700,925 | 922,636 | ||||||||||||
Non-current | 37,484 | 42,839 |
42 |
Notes to the interim condensed consolidated financial statements
(In thousands of Brazilian reais - R$, except if otherwise indicated)
|
At June 30, 2022 | 710,552 | ||||
Proceeds from borrowings | 731,007 | ||||
Repayment of principal amount | (156,751) | ||||
Accrued interest | 36,303 | ||||
Exchange rate translation | (5,574) | ||||
Interest payment | (24,342) | ||||
At September 30, 2022 | 1,291,195 |
At June 30, 2023 | 965,475 | ||||
Proceeds from borrowings | 1,218,074 | ||||
Repayment of principal amount | (481,957) | ||||
Accrued interest | 61,268 | ||||
Borrowings from acquired companies | 32,429 | ||||
Foreign exchange differences | 8,735 | ||||
Exchange rate translation | 3,921 | ||||
Interest payment | (69,536) | ||||
At September 30, 2023 | 1,738,409 |
September 30, 2023 | June 30, 2023 | |||||||
2024 | 4,751 | 726 | ||||||
2025 | 12,312 | 15,452 | ||||||
2026 | 11,274 | 1,376 | ||||||
2027 | 6,634 | 25,285 | ||||||
2028 | 2,513 | - | ||||||
Total | 37,484 | 42,839 |
43 |
Notes to the interim condensed consolidated financial statements
(In thousands of Brazilian reais - R$, except if otherwise indicated)
|
44 |
Notes to the interim condensed consolidated financial statements
(In thousands of Brazilian reais - R$, except if otherwise indicated)
|
45 |
Notes to the interim condensed consolidated financial statements
(In thousands of Brazilian reais - R$, except if otherwise indicated)
|
Fair value as of the acquisition date | |||||
Assets | Referência Agroinsumos (a) | ||||
Cash equivalents | 8,135 | ||||
Trade receivables | 31,464 | ||||
Inventories | 43,680 | ||||
Other assets | 11,473 | ||||
Property, plant and equipment | 1,556 | ||||
Intangible assets | 44,244 | ||||
140,552 | |||||
Liabilities | |||||
Trade payables | 56,137 | ||||
Borrowings | 32,429 | ||||
Advances from customers | 40,757 | ||||
Other liabilities | 4,168 | ||||
133,491 | |||||
Total identifiable net assets at fair value | 7,061 | ||||
Non-controlling interests (i) | (2,118) | ||||
Goodwill arising on acquisition | 97,169 | ||||
Consideration transferred | 102,112 | ||||
Cash paid | 67,112 | ||||
Payable in installments | 35,000 |
46 |
Notes to the interim condensed consolidated financial statements
(In thousands of Brazilian reais - R$, except if otherwise indicated)
|
Fair value as of the acquisition date | ||||||||||||||||||||
Assets | Floema (b) |
Casa Trevo (c) | Provecampo (d) | Sollo Sul and Dissul (e) | Cromo (f) | Total | ||||||||||||||
Cash equivalents | 24,167 | 12,306 | 10,479 | 16,307 | 8,735 | 71,994 | ||||||||||||||
Trade receivables | 19,892 | 32,106 | 7,499 | 132,467 | 11,907 | 203,871 | ||||||||||||||
Inventories | 52,133 | 61,734 | 11,320 | 84,226 | 5,311 | 214,724 | ||||||||||||||
Other assets | 11,739 | 4,750 | 23 | 46,663 | 664 | 63,839 | ||||||||||||||
Property, plant and equipment | 1,152 | 867 | 983 | 2,372 | 3,151 | 8,525 | ||||||||||||||
Intangible assets | 14,879 | 1,676 | 12,117 | 2,083 | 2,722 | 33,477 | ||||||||||||||
123,962 | 113,439 | 42,421 | 284,118 | 32,490 | 596,430 | |||||||||||||||
Liabilities | ||||||||||||||||||||
Trade payables | 88,902 | 48,070 | 10,980 | 80,811 | 1,200 | 229,963 | ||||||||||||||
Borrowings | - | - | - | 25,756 | - | 25,756 | ||||||||||||||
Provision for contingencies | - | 10,245 | - | - | - | 10,245 | ||||||||||||||
Other liabilities | 1,543 | 13,659 | 6,910 | 87,921 | 4,056 | 114,089 | ||||||||||||||
90,445 | 71,974 | 17,890 | 194,488 | 5,256 | 380,053 | |||||||||||||||
Total identifiable net assets at fair value | 33,517 | 41,465 | 24,531 | 89,630 | 27,234 | 216,376 | ||||||||||||||
Non-controlling interests (1) | (6,220) | - | - | (8,169) | (14,389) | |||||||||||||||
Goodwill arising on acquisition | 25,796 | 9,625 | 2,010 | 57,719 | 5,331 | 100,481 | ||||||||||||||
Consideration transferred | 59,313 | 44,870 | 26,541 | 147,349 | 24,395 | 302,468 | ||||||||||||||
Cash paid | 25,294 | 23,619 | 17,682 | 52,832 | 8,120 | 127,547 | ||||||||||||||
Shares issued (1) | 12,296 | - | - | - | - | 12,296 | ||||||||||||||
Payable in installments | 21,723 | 21,251 | 8,859 | 94,517 | 16,275 | 162,625 |
47 |
Notes to the interim condensed consolidated financial statements
(In thousands of Brazilian reais - R$, except if otherwise indicated)
|
Item | September 30, 2023 | June 30, 2023 | Nature | Valuation method | ||||||||||
Customer relationship | 34,731 | 33,477 | A loyal relationship between the acquirees and its customers, which translates into recurring purchases of products and services | Multi Period Excess Earnings Method (MPEEM) | ||||||||||
Inventories | — | 214,724 | Inventories | Selling price less all expenses related to the distribution of that good | ||||||||||
Purchase Contracts | - | - | Favorable purchase contract with suppliers | Multi Period Excess Earnings Method (MPEEM) | ||||||||||
Total | 34,731 | 248,201 |
48 |
Notes to the interim condensed consolidated financial statements
(In thousands of Brazilian reais - R$, except if otherwise indicated)
|
September 30, 2023 | September 30, 2023 | |||||||
Revenues | 45,670 | 2,405,360 | ||||||
Profit (loss) for the year | (14,090) | 86,491 |
49 |
Notes to the interim condensed consolidated financial statements
(In thousands of Brazilian reais - R$, except if otherwise indicated)
|
Revenues | Profit (loss) | Period from | |||||||||
Referência Agroinsumos | 39,114 | (696) | July 2023 | ||||||||
Total | 39,114 | (696) |
Revenues | Profit (loss) | Period from | |||||||||
Provecampo | 37,291 | 1,656 | August 2022 | ||||||||
Floema | 205,451 | 12,628 | August 2022 | ||||||||
Casa Trevo | 136,003 | 20,787 | September 2022 | ||||||||
Total | 378,745 | 35,071 |
50 |
Notes to the interim condensed consolidated financial statements
(In thousands of Brazilian reais - R$, except if otherwise indicated)
|
51 |
Notes to the interim condensed consolidated financial statements
(In thousands of Brazilian reais - R$, except if otherwise indicated)
|
September 30, 2023 | September 30, 2022 | |||||||
Profit (loss) before income taxes | (156,520) | 24,581 | ||||||
Statutory rate (i) | 34% | 34% | ||||||
Income taxes at statutory rate | 53,217 | (8,358) | ||||||
Unrecognized deferred tax asset (ii) | (21,964) | (3,143) | ||||||
Difference from income taxes calculation based on taxable profit computed as a percentage of gross revenue | (21) | (23) | ||||||
Deferred income taxes over goodwill tax recoverable | (845) | (619) | ||||||
Tax benefit (iii) | 52,613 | 66,561 | ||||||
Other | 2,523 | (919) | ||||||
Income tax expense | 85,523 | 53,499 | ||||||
Income tax and social contribution effective rate | -55% | 218% | ||||||
Current income taxes | 38,493 | 16,232 | ||||||
Deferred income taxes | 47,030 | 37,267 |
52 |
Notes to the interim condensed consolidated financial statements
(In thousands of Brazilian reais - R$, except if otherwise indicated)
|
September 30, 2023 | June 30, 2023 | |||||||
Deferred assets and liabilities: | ||||||||
Amortization of fair value adjustment | 69,195 | 66,065 | ||||||
Tax losses | 150,716 | 123,072 | ||||||
Allowance for expected credit losses | 47,729 | 49,026 | ||||||
Adjustment to present value | 10,147 | 14,222 | ||||||
Provision for management bonuses | 17,341 | 22,182 | ||||||
Allowance for inventory losses | 9,491 | 3,841 | ||||||
Financial effect on derivatives | 1,937 | (1,468) | ||||||
Fair value of commodity forward contracts | (48) | 31,343 | ||||||
Unrealized exchange gains or losses | 439 | (7,618) | ||||||
Unrealized profit in Inventories | 12,345 | (11,121) | ||||||
Amortized right-of-use assets | 6,706 | 6,273 | ||||||
Deferred tax on goodwill | (3,290) | (2,067) | ||||||
Other provisions | 41,178 | 22,981 | ||||||
Deferred income tax assets, net | 382,383 | 329,082 | ||||||
Deferred income tax liabilities, net | (18,499) | (12,351) | ||||||
Deferred income tax assets, net | 363,884 | 316,731 |
Deferred income tax and social contribution | |||||
At June 30, 2022 | 193,495 | ||||
Recognized in the statement of profit or loss | 128,362 | ||||
Deferred tax from acquired companies | (5,126) | ||||
At June 30, 2023 | 316,731 | ||||
Recognized in the statement of profit or loss | 41,951 | ||||
At September 30, 2023 | 358,682 |
53 |
Notes to the interim condensed consolidated financial statements
(In thousands of Brazilian reais - R$, except if otherwise indicated)
|
September 30, 2023 | June 30, 2023 | |||||||
Up to 1 year | 211,256 | 185,123 | ||||||
Over 1 year | 147,426 | 131,608 | ||||||
Total | 358,682 | 316,731 |
September 30, 2023 | June 30, 2023 | |||||||
Balance as of the beginning of the year | 488,578 | 320,560 | ||||||
Revenue recognized that was included in the contract liability balance at the beginning of the year | (488,578) | (320,560) | ||||||
Increase in advances | 626,790 | 427,463 | ||||||
Advances from acquired companies | 3,511 | 61,115 | ||||||
Balance at the end of the year | 630,301 | 488,578 |
54 |
Notes to the interim condensed consolidated financial statements
(In thousands of Brazilian reais - R$, except if otherwise indicated)
|
September 30, 2023 | June 30, 2023 | |||||||
Assets | ||||||||
Trade receivables (i) | 21,626 | 24,487 | ||||||
Total assets | 21,626 | 24,487 | ||||||
Liabilities | ||||||||
Trade payables (i) | 1,467 | 1,675 | ||||||
Payables for the acquisition of subsidiaries (ii) | 159,387 | 100,287 | ||||||
Total liabilities | 160,854 | 101,962 |
September 30, 2023 | September 30, 2022 | |||||||
Revenue from sales of products (i) | 3,601 | 9,927 | ||||||
Monitoring expenses (ii) | (7,026) | (4,967) | ||||||
Interest on payables for the acquisition of subsidiaries | (4,461) | (2,652) | ||||||
Other expenses | (450) | (516) | ||||||
Total | (8,336) | 1,792 |
55 |
Notes to the interim condensed consolidated financial statements
(In thousands of Brazilian reais - R$, except if otherwise indicated)
|
September 30, 2023 | September 30, 2022 | |||||||
Wages | 3,606 | 5,268 | ||||||
Direct and indirect benefits | 485 | 413 | ||||||
Variable compensation (bonuses) | - | 7,421 | ||||||
Short-term benefits | 4,091 | 13,102 | ||||||
Share-based payment benefits | 5,964 | 8,912 | ||||||
Total | 10,055 | 22,014 |
Ordinary authorized and issued shares | Number of shares |
Share capital |
||||||
Shares issued to the shareholders of Lavoro Agro Limited | 98,726,401 | 514 | ||||||
Shares issued to the shareholders of TPB Acquisition Corp | 14,875,879 | 77 | ||||||
As of September 30, 2023 | 113,602,280 | 591 |
56 |
Notes to the interim condensed consolidated financial statements
(In thousands of Brazilian reais - R$, except if otherwise indicated)
|
57 |
Notes to the interim condensed consolidated financial statements
(In thousands of Brazilian reais - R$, except if otherwise indicated)
|
Other capital reserves |
|||||
At June 30, 2022 | - | ||||
Share-based payments expense during the year | 14,533 | ||||
At June 30, 2023 | 14,533 | ||||
Share-based payments expense during the year | (336) | ||||
At September 30, 2023 | 14,197 |
Options granted | |||||
At June 30, 2022 | - | ||||
Granted options | 49,518,732 | ||||
Canceled | (3,800,000) | ||||
At June 30, 2023 | 45,718,732 | ||||
Canceled | (1,724,990) | ||||
At September 30, 2023 | 43,993,742 |
58 |
Notes to the interim condensed consolidated financial statements
(In thousands of Brazilian reais - R$, except if otherwise indicated)
|
RSUs granted | |||||
At June 30, 2023 | - | ||||
Granted options | 1,597,076 | ||||
Canceled | - | ||||
At September 30, 2023 | 1,597,076 |
59 |
Notes to the interim condensed consolidated financial statements
(In thousands of Brazilian reais - R$, except if otherwise indicated)
|
2023 | 2022 | |||||||
Weighted average ordinary shares of Lavoro | 113,602 | 113,602 | ||||||
Effects of dilution from: | ||||||||
Share-based payment (i) | 2,248 | 1,638 | ||||||
Restricted stock unit plan (ii) | 1,003 | - | ||||||
Number of ordinary shares adjusted for the effect of dilution | 116,853 | 115,210 | ||||||
Profit (loss) for the period attributable to net investment of the parent/equity holders of the parent | (66,537) | 59,615 | ||||||
Basic earnings (loss) per share | (0.59) | 0.52 | ||||||
Diluted earnings (loss) per share | (0.59) | 0.52 |
60 |
Notes to the interim condensed consolidated financial statements
(In thousands of Brazilian reais - R$, except if otherwise indicated)
|
September 30, 2023 | September 30, 2022 | |||||||
Inputs Retails sales | ||||||||
Brazil | 1,679,850 | 1,726,013 | ||||||
Colombia | 265,609 | 305,229 | ||||||
Private Label products | ||||||||
Crop Care | 166,557 | 121,521 | ||||||
Grains (i) | ||||||||
Brazil | 195,386 | 89,065 | ||||||
Colombia | 30,616 | 27,524 | ||||||
Services | ||||||||
Colombia | 27,938 | 16,612 | ||||||
Total Revenues | 2,365,956 | 2,285,964 | ||||||
Summarized by region | ||||||||
Brazil | 2,041,793 | 1,936,599 | ||||||
Colombia | 324,163 | 349,365 |
61 |
Notes to the interim condensed consolidated financial statements
(In thousands of Brazilian reais - R$, except if otherwise indicated)
|
September 30, 2023 | September 30, 2022 | |||||||
Cost of inventory (i) | 2,043,280 | 1,794,563 | ||||||
Personnel expenses | 123,447 | 146,916 | ||||||
Maintenance of the units | 11,946 | 7,443 | ||||||
Consulting, legal and other services | 30,453 | 23,831 | ||||||
Freight on sales | 26,821 | 15,993 | ||||||
Commissions | 22,119 | 18,629 | ||||||
Storage | 6,323 | 2,280 | ||||||
Travel | 8,556 | 7,812 | ||||||
Depreciation | 4,515 | 3,578 | ||||||
Amortization of intangibles | 18,376 | 22,837 | ||||||
Amortization of right-of-use assets | 19,441 | 16,613 | ||||||
Taxes and fees | 9,556 | 8,774 | ||||||
Short term rentals | 3,025 | 4,276 | ||||||
Business events | 3,888 | 3,870 | ||||||
Marketing and advertising | 4,267 | 2,336 | ||||||
Insurance | 3,643 | 1,884 | ||||||
Utilities | 3,124 | 2,443 | ||||||
Allowance for expected credit losses | 26,496 | 12,061 | ||||||
Losses and damage of inventories | 1,565 | 4,209 | ||||||
Fuels and lubricants | 6,953 | 6,256 | ||||||
Other administrative expenditures | 15,115 | 20,577 | ||||||
Total | 2,392,909 | 2,127,181 | ||||||
Classified as: | ||||||||
Cost of goods sold | 2,072,671 | 1,811,756 | ||||||
Sales, general and administrative expenses | 320,238 | 315,425 |
62 |
Notes to the interim condensed consolidated financial statements
(In thousands of Brazilian reais - R$, except if otherwise indicated)
|
September 30, 2023 | September 30, 2022 | |||||||
Finance income | ||||||||
Interest from cash equivalents | 6,806 | 1,450 | ||||||
Interest arising from revenue contracts | 65,647 | 65,129 | ||||||
Interest from tax benefit (see note 20) | 10,465 | 7,407 | ||||||
Other | 2,981 | 14,833 | ||||||
Total | 85,899 | 88,819 | ||||||
Finance costs | ||||||||
Interest on borrowings | (62,370) | (36,303) | ||||||
Interest on acquisitions of subsidiary | (3,636) | 602 | ||||||
Interest on FIAGRO | (9,880) | (13,625) | ||||||
Interest on leases | (4,258) | (3,939) | ||||||
Interest on trade payables | (142,360) | (148,911) | ||||||
Gain on changes in fair value of warrants | (1,420) | - | ||||||
Other | (12,063) | (25,244) | ||||||
Total | (235,987) | (227,420) | ||||||
Other Finance Income (Cost) | ||||||||
Gain on changes in fair value of derivative instruments | 26,281 | - | ||||||
Loss on changes in fair value of derivative instruments | - | (450) | ||||||
Gain on fair value of commodity forward contracts | — | 3,121 | ||||||
Loss on fair value of commodity forward contracts | (284) | - | ||||||
Foreign exchange differences on cash equivalents | 9,335 | - | ||||||
Foreign exchange differences on trade receivables and trade payables, net | (5,446) | (11,890) | ||||||
Foreign exchange differences on borrowings | (8,750) | - | ||||||
Total | 21,136 | (9,219) | ||||||
Finance costs, net | (128,952) | (147,820) |
63 |
Notes to the interim condensed consolidated financial statements
(In thousands of Brazilian reais - R$, except if otherwise indicated)
|
64 |
Notes to the interim condensed consolidated financial statements
(In thousands of Brazilian reais - R$, except if otherwise indicated)
|
65 |