título xer secte co - fertilizantes heringer ing.pdf1 viana, may 10, 2012 – fertilizantes...
TRANSCRIPT
1
Viana, May 10, 2012 – Fertilizantes Heringer (Bovespa: FHER3) announces its results for the first quarter of 2012 (1Q12)
1Q12 HIGHLIGHTS
Deliveries totaled 972 thousand metric tons in 1Q12, 11.3% up on the 873 thousand metric tons in 1Q11;
Deliveries of specialty products grew significantly, by 14.3%, increasing their share of total sales
from 35% to 36% in 1Q12;
Net revenue amounted to R$959.1 million in 1Q12, up 22.4% on the R$783.6 million in 1Q11;
The client base grew substantially, by 4.8%, in 1Q12 over the same period in 2011, to reach 18.6 thousand clients in the quarter. In the past 12 months the number of active clients stood at over 50,000;
Market share went up from 17.6% in 1Q11 to 18.3% in 1Q12;
EBITDA totaled R$10.8 million in 1Q12, representing margin of 1.1%, versus 5.7% in 1Q11, impacted by the fall in raw material prices and volatility of the exchange rate;
Net income in 1Q12 reached R$3.2 million, compared to R$8.3 million in 1Q11.
Portuguese 11:00 a.m. Brazil (10:00 AM U.S. ET)
Tel: +55 (11) 3127-4971
Code: Fertilizantes Heringer
English 11:00 a.m. Brazil (10:00 AM U.S. ET)
Tel: +1 (866) 866-2673
Code: Fertilizantes Heringer
Investor Relations
Tel: +55 (19) 3322-2294/2313 [email protected]
www.heringer.com.br/ir
1Q12 Results Conference Call – May 11, 2012
2
BRAZIL’S FERTILIZER MARKET
According to the National Fertilizer Association (ANDA), fertilizer deliveries in Brazil totaled 5.3 million metric tons in
1Q12 up 7% from 1Q11. This growth was mainly the result of the demand for nitrogen-based fertilizers, driven by
sugarcane, coffee and second-crop corn crops as well as phosphate-based fertilizers used for cotton, second-corn crop
and sugarcane crops.
The significant 7% growth in 1Q12 over 1Q11, which had registered 11.2% year-on-year growth, was driven by the
excellent barter ratios (agricultural products versus fertilizers) and the continuation of excellent agricultural prices.
Mato Grosso was the main destination of product deliveries in the quarter at 1.0 million metric tons, followed by São
Paulo with 0.9 million metric tons and Minas Gerais and Paraná, both with 0.7 million metric tons.
Domestic production rose from 2.1 to 2.2 million metric tons, up 1.7%, due to heavier market demand. Imports fell by 27.9%, from 4.2 million metric tons in 1Q11 to 3.0 million metric tons in 1Q12, caused by the postponement of imports to 1Q12 on account of the fall in the international raw material prices. However, raw material prices reversed the declining trend since April 2012.
BRAZILIAN FERTILIZER MARKET – DELIVERIES
Source: ANDA
4,462
4,960
5,308
1Q10 1Q11 1Q12
1Q12
+ 11.2%
+ 7.0%
In th
ou
san
ds
of
me
tric
to
ns
3
BRAZILIAN FERTILIZER MARKET – DOMESTIC PRODUCTION
Source: ANDA
BRAZILIAN FERTILIZER MARKET – IMPORTS
Source: ANDA
2,036
2,162
2,199
1Q10 1Q11 1Q12
1Q12
+ 6.2%
+ 1.7%
In th
ou
san
ds
of
me
tric
to
ns
2,452
4,157
2,999
1Q10 1Q11 1Q12
1Q12
+ 69.5% - 27.9%
In th
ou
san
ds
of
me
tric
to
ns
4
HERINGER’S SALES AND DISTRIBUTION BY CROP
In 1Q12, Heringer’s deliveries were 972 thousand metric tons, an 11.3% increase on the 873 thousand metric tons in
1Q11 and 7% higher than the market growth.
In comparison with the same period in 2011, the highlights this quarter were the sales growth of 31.9% in corn, 19.3%
in sugarcane and 7.3% in other crops, and the 17.2% decrease in deliveries for the soybean crop.
Another highlight was the delivery of 265 thousand metric tons for other crops such as pasture, cotton, greens, beans
and citrus. Other crops (approximately 65) represented 27.3% of the Company’s total deliveries this quarter.
Heringer has been investing in developing new technologies for fertilization. It has two research centers (CEPEC and
CEMAP), where new products are tested and lectures/training programs are held for farmers, agricultural
professionals, students, among others, thus spreading awareness about the importance of adequate crop
management practices.
The Eloy Carlos Heringer Coffee Experimental Extension and Research Center (CEPEC), located in Martins Soares,
Minas Gerais, is an initiative by Heringer in partnership with the Ministry of Agriculture, Livestock and Supply (MAPA)
created in 1994. It is considered a national reference in technological development for high-altitude coffee cultivation,
receiving each year some 1,000 rural producers and technicians at its meetings to present research results.
Located in Viana, Espírito Santo, the Pasture Management and Fertilization Center (CEMAP) has been testing different
levels of fertilizers on different species of grass, in order to understand and demonstrate the nutritional requirements
of each species. Meetings are held with farmers, researchers, livestock producers and technicians from all over Brazil
to disseminate the technology developed by it.
Heringer’s nationwide footprint also helps to mitigate any problems associated with weather, pests and disease that
may affect certain regions. The diversification of deliveries across crops continued in the period.
5
HERINGER DELIVERIES BY CROP – 1Q12
SPECIALTY PRODUCTS Specialty products are fertilizers that are largely produced exclusively by Heringer and provide agronomic
characteristics superior to those of the market in general.
Each year, specialty products contribute a greater share to Heringer's total volume, improving its results and boosting
customer loyalty.
In 1Q12, specialty product deliveries stood at 354 thousand metric tons, representing a significant growth of 14.3%
over the 309 thousand metric tons in 1Q11.
The share of specialty products in 1Q11 had increased to 36% from 35% in 1Q10.
The important growth in Heringer’s specialty product sales in recent years has sustained the positive agronomic
results obtained by its clients.
Heringer continues to invest in the R&D of new technologies and products that may be added to the specialty product
portfolio. It has one of the largest portfolios of specialty products in the market, most of which were developed using
in-house technology.
1Q10
249,2
151,4
58,7
149,4
236,2
70,7
Soybean
Corn
Coffee
Reforestation
Sugarcane
Others Crops
1Q11
247,4
132,9
80,0
180,9
192,9
38,4
1Q12
265,5
158,5
84,9
176,1
254,5
31,8
- 4.7% + 11.3%
- 17.2%
+ 31.9%
- 2.7%
+ 6.1%
+ 19.3%
+ 7.3%
Market+ 7.0%
Σ 971.3
Σ 872.5Σ 915.6
In th
ou
san
ds
of
me
tric
to
ns
6
CLIENT BASE AND MARKET SHARE
The client base grew 4.8% in 1Q12 over 1Q11 to reach 18,642 clients.
Market share in 1Q12 was 18.3%, compared to 17.6% in 1Q11, with corn and sugarcane crops significantly driving this
growth.
Source: ANDA/Heringer
SHARE OF SPECIALTY PRODUCTS
1Q11 1Q12
64%
36%
Convencional Especial
35%
65%
25%
75%
1Q10
1Q10 1Q11 1Q12
687.3 563.2 617.8
228.3309.3
353.5
971.6872.5
971.3 + 11.3%
+ 14.3%
+ 9.7%
Conventional
Specialty
SALES VOLUME
In th
ou
san
ds
of
me
tric
to
ns
14,482
17,796 18,642
1Q10 1Q11 1Q12
Number of Clients – 1Q12
+22.9%+ 4.8%
20.5%
17.6%18.3%
1Q10 1Q11 1Q12
Market Share – 1Q12
7
FINANCIAL RESULTS 1Q12 Income Statement
Another highlight of 1Q12 was the substantial growth of net revenue, from R$783.6 million in 1Q11 to R$959.1 million
in 1Q12, up 22.4%, thanks to the 10.0% increase in the average sales price and the 11.3% increase in deliveries over
1Q11.
The share of specialty products increased from 35% of the sales volume in 1Q11 to 36% in 1Q12. These have been
making an important contribution to net revenue, not just because of the growing volume but also because of better
margins.
COGS amounted to R$882.8 million in 1Q12, up 30.3% from R$677.6 million in 1Q11. COGS as a percentage of net
revenue was 92.0% in 1Q12, up from 86.5% in 1Q11.
Gross profit in 1Q12 was R$76.4 million, as against R$106.0 million in 1Q11, while gross margin stood at 8%, down
from 13.5% in 1Q11.
The drop in raw material prices and the volatile exchange rate scenario in 1Q12, in contrast to 4Q11, negatively
impacted margins in 1Q12.
Freight and commissions in 1Q12 came to R$43.5 million, corresponding to 4.5% of net revenue, versus R$44.7
million, or 5.7% of net revenue, in 1Q11. Note that freight and commissions are included in sales prices.
Selling, General and Administrative (SG&A) expenses, excluding freight and commissions, totaled R$35.6 million,
equivalent to 3.7% of net revenue, compared to 4.2% in 1Q11. Due to the higher volume of deliveries in 1Q12
compared to 1Q11, the fall in the ratio of SG&A expenses to net revenue in 1Q12 demonstrates productivity gains and
improved operating performance.
The percentage of SG&A expenses (excluding freight and commissions) is also impacted by the increase or decrease in
the average sales price and scale gains.
EBITDA in 1Q12 was R$10.8 million, with EBITDA margin of 1.1%, down from 5.7% in 1Q11. Just like gross profit,
EBITDA too was impacted by the fall in fertilizer raw material prices and the volatility of the exchange rate.
Net financial revenues in 1Q12 amounted to R$4.8 million. This amount consists of net interest, discounts granted,
expenses with adjustment to present value (AVP) and other items, which amounted to R$17.5 million, foreign
exchange gain of R$34.7 million, made up of a foreign exchange loss of R$35.1 million and an unrealized foreign
exchange gain of R$69.8 million, as well as revenues from currency hedge operations, in the negative amount of
R$12.4 million.
Heringer maintains a hedge policy to mitigate the foreign exchange risk on its dollar-denominated liabilities related to
raw material imports. On March 31, 2012, Heringer held a hedge position formed through swap contracts of USD247.8
million, with a weighted average rate of R$ 1.74.
Net income in 1Q12 was R$3.1 million, versus R$8.3 million in 1Q11.
8
WORKING CAPITAL MANAGEMENT
Heringer’s working capital reflects the seasonality of its business. Therefore, comparisons between similar quarters of
the year provide a clearer understanding. Heringer maintains a working capital policy to provide the capital needed
for its operations, while maintaining a cash position that is adequate for its needs.
It also maintains a strict credit policy in order to keep accounts receivable days low, through sales with shorter terms
and adequate credit analysis, thereby reducing the risk of defaults and losses. As a result, accounts receivable days
stood at 43 days in 1Q12, in line with the 1Q11 number.
Inventory days stood at 66 days in 1Q12, higher than the 50 days than in 1Q11, as a result of the larger volume of
deliveries.
Through synergies between the commercial, supplies and logistics areas, Heringer seeks to maintain an adequate level
of inventories to meet its clients’ needs in a timely fashion and with quality.
1Q12
959,144
(882,783)
76,360
(43,538)
(35,644)
10,775
4,796
3,153
%NR
100.0%
-92.0%
8.0%
-4.5%
-3.7%
1.1%
0.5%
0.3%
1Q11
783,608
(677,584)
106,024
(44,746)
(32,732)
44,318
(20,945)
8,323
%NR
100.0%
-86.5%
13.5%
-5.7%
-4.2%
5.7%
-2.7%
1.1%
Δ % 12/11
22.4%
30.3%
-28.0%
-2.7%
8.9%
-75.7%
122.9%
-62.1%
Net Financial Income (Expenses)
Net Revenue
Cost of Goods Sold (COGS)
Gross Profit
Freight and Commissions
SG&A (excluding Freight and Commissions)
EBITDA
Net Income
1Q12 %NR 1Q11 %NR
959,144
(875,706)
83,438
(43,538)
(35,644)
14,878
100.0%
-91.3%
8.7%
-4.5%
-3.7%
1.6%
783,240
(670,219)
113,021
(44,746)
(32,732)
48,303
100.0%
-85.6%
14.4%
-5.7%
-4.2%
6.2%
1Q12 1Q11
959,144
(882,783)
76,361
(43,538)
(35,644)
10,775
783,608
(677,584)
106,024
(44,746)
(32,732)
44,318
1Q12 %NR 1Q11 %NR
-
(7,077)
(7,077)
-
-
(4,103)
0.0%
-100.0%
-100.0%
0.0%
0.0%
-100.0%
100.0%
-2001.4%
-1901.4%
0.0%
0.0%
-1082.9%
368
(7,365)
(6,997)
-
-
(3,985)
Net Revenue
COGS
Gross Profit
Freight and
Commissions
SG&A
EBITDA
FERTILIZER SALES HERINGER TOTAL SSP AND SULFURIC ACID PRODUCTION
9
Accounts payable days, including the import financing operations (FINIMP), closed at 151 days, also higher than the
1Q11 result of 123 days.
Heringer finances its working capital by drawing on credit lines from local and international suppliers and from banks,
with the aim of adequately managing its cash flow.
4939
31 3341 43
33 2641 42
34 2843
5567
48
30
4961
4832
5067
55
33
66
217
198
134115
173
202
120
89
123
147
130 93
151
1Q09 2Q09 3Q09 4Q09 1Q10 2Q10 3Q10 4Q10 1Q11 2Q11 3Q11 4Q11 1Q12
Accounts Receivables Days Inventory Days Accounts payable days - adjusted by FINIMP
-113 -92 -55 -52 -83 -98 -39 -32 -32 -39 -41 -32 -42
WORKING CAPITAL DAYS
10
CASH FLOW Heringer closed 1Q12 with cash and cash equivalents of R$275.8 million, as against R$390.3 million in 4Q11. Basically, cash flow from operating activities was R$11.1 million, investments R$10.6 million and the payment of the 1
st
installment of debentures and other loans, totaling R$114.9 million, make up the reduction of R$114.4 million in the cash balance.
5,371
(11,524)
(14,628)
31,875
11,094
(10,571)
(114,934)
(114,411)
390,251
275,840
(114,411)
1Q12
11,930
3,070
(28,925)
(46,408)
(60,333)
(7,297)
4,784
(62,846)
176,054
113,208
(62,846)
1Q11
Income before income tax and social contribution
Expenses (revenues) with no cash effect
Reduction/(Increase) in asset accounts
Increase/(Reduction) in liability accounts
Cash flow from operating activities
Cash flow from investment activities
Cash flow from financing activities
Cash Generation
Statement of Cash Position
Opening Cash Balance
Closing Cash Balance
Cash variation in the period
11
FINANCIAL RESULTS – SUBSIDIARY Heringer also provides road transport and other services through its wholly-owned subsidiary Logfert Transportes S.A. (formerly Lógica Transportes S.A.).
12,863 (1,932)
10,932 (12,521)
(1,590)
(311) -
(311) 0
(1,900)
(34) 10
(44)
(1,934)
658 -
658
(1,276)
(721) (1,900)
1,179
1Q12
LOGFERT TRANSPORTES S.A.
%NR
8,284 (1,197)
7,087 (6,991)
96
(207)-
(207) -
(111)
(13)2
(15)
(124)
42 -
42
(82)
(104) (111)
7
1Q11
100.0% -98.6%
1.4%
-2.9%0.0%
-2.9% 0.0%
-1.6%
-0.2% 0.0%
-0.2%
-1.7%
0.6% 0.0%
0.6%
-1.2%
-1.5% -1.6% 0.1%
%NR
55.3% 61.4%
54.2% 79.1%
-1755.7%
50.2% 0.0%
50.3% 0.0%
1612.0%
159.2% 400.0% 191.3%
1459.7%
1466.7% 1466.7%
1456.2
593.6% 1612.0%
16742.9%
1Q12 x 1Q11
100.0% 114.5%
14.5%
2.8% 0.0%
-2.8% 0.0%
-17.4%
0.3% 0.1%
-0.4%
-17.7%
6.0% 0.0% 6.0%
-11.7%
-6.6%-17.4%10.8%
Sales gross revenueTaxes and other deductions
Sales net revenueCost of goods sold
Gross profit
Operational (expenses) revenuesSelling expensesGeneral and Administrative expensesOther Operational (expenses) revenues, net
Operating profit (loss) before financial results
Financial Revenue (expenses)Financial RevenueFinancial ExpensesExchange variation, net
Operating profit (loss)
Income tax and social contributionFor the periodDeferred
Net income (loss)
EBITDAIncome (loss) before financial results and taxesDepreciation and Amortization
(in thousand reais)
12
HERINGER OWNERSHIP BREAKDOWN
Since April 2007, Heringer stock (FHER3) has been listed on the Novo Mercado Special Corporate Governance segment of
the São Paulo Stock Exchange (BM&FBovespa).
Heringer is a component of the following indexes: Special Tag-Along Index (ITAG) and Special Corporate Governance
Index (IGC).
Foreign investors (108) accounted for 47% of the free float on april 30, 2012, while Brazilian investors (1,848)
represented 53%.
PERFORMANCE OF FHER3 STOCK IN 2012
Up to April 30, 2012, the price of Heringer’s stock had risen by 27.0%, while IBOVESPA had fallen by 8.9%. Average
daily trading volume in the period was R$777.921. Yield in the past 12 months stood at 41%.
42% 60% 53% 48% 47% 47% 49%
58% 40% 47% 52% 53% 53% 51%
dec/10 mar/11 jun/11 sep/11 dec/11 mar/12 apr/12
% Foreign % Brasilian
Nº of Foreigners Nº Brasilian
67.8%
32.2%Free-Float
Controlling Group
9.27 10.00 9.45 8.5010.42 11.10 11.45 12.45 14.10
12/30/2010 03/31/2011 05/31/2011 08/31/2011 11/30/2011 12/29/2011 01/31/2012 03/30/2012 04/30/2012
FHER3 - PERFORMANCE
Foreign and Brazilian Investors in Free FloatOwnership Breakdown and Free Float
13
The following chart shows the banks that cover us:
Heringer continues to believe in the long-term potential of Brazil’s fertilizer sector, given the country’s excellent conditions for agriculture and the fact that average fertilizer use is still low.
Currently FHER3 is the only fertilizer company listed on the Novo Mercado listing segment of BM&FBOVESPA , making it an attractive investment opportunity.
OUTLOOK FOR 2012
Agricultural commodity prices should remain favorable in 2012, due to the continued presence of economic
fundamentals that will maintain these current price levels, such as: increase in the world’s population, urbanization
and increase in income, resulting in an increased demand for food, global consumption closely aligned with
production, resulting in low levels of grain inventories, among others. Also, the current price level of agricultural
commodities is higher than the historical average.
According to the latest report from the World Agricultural Supply and Demand Estimates (WASDE), dated March 9,
2012, disclosed by USDA, the estimated grain supplies for the 2011/2012 harvest stand at 2,766.7 million metric tons,
while consumption is 2,298.8 million metric tons, giving a final stock of 467.9 million metric tons and a stock/use ratio
of 20.3%, compared to 22.3% in the 2009/2010 harvest.
The prospects for Brazil’s agribusiness in 2012 will continue to be strongly linked to the development of the world
economy. The strength of emerging economies that have continuously driven world economic growth is fundamental
to increasing the demand for commodities and their prices.
Itaú BBAGiovana Araújo/ Antonio Barreto
[email protected]/ [email protected]
Bank of America Merril LynchIsabella Simonato/ Fernando Ferreira
[email protected]/ [email protected]
Deutsche Bank
Banco Safra
Morgan Stanley
XP Investimentos
Banco do Brasil
Alessandro Baldoni/ Gustavo [email protected]/
William Castro [email protected]
Henrique Koch/ Thiago [email protected]/
To be defined
Javier M. Olcoz/ Wesley Brooks [email protected]/
Buy
Outperfom
Overweight
Outperform
Buy
Outperform
R$ 16.00
R$ 16.80
R$ 12.40
R$ 16.50
R$ 14.00
R$ 12.80
03/13/2012Updated
02/07/2012Updated
01/17/2012Updated
11/11/2011Updated
04/26/2012Updated
01/18/2012Updated
02/10/2012Updated
Analysts Recommendations Price Target Last Revisionof Price Target
Not available Not available
14
In addition to the excellent agricultural commodity prices, another important factor is the exchange rate which, at
current levels, is favorable for the income of rural producers in relation to the same period in 2011.
As such, the expectations for 2012 are an increase in productivity and continuation of excellent yield in the majority of
the crops. In such a favorable environment, an increase in the demand for fertilizers is only expected.
AGRICULTURAL COMMODITIES – INTERNATIONAL PRICES: RECENT EVOLUTION
In 2012, the barter ratio of agricultural products for fertilizers should remain quite favorable for rural producers. The
following graph shows that the barter ratio for the main crops has been remaining at the same historical levels and is
much lower than the peaks recorded during the 2008 financial crisis.
Soybean in Paraná, for example, has a barter ratio of around 20 bags per metric ton of fertilizer, slightly down from
the level in 2011, which encourages farmers to maintain an adequate level of soil fertilization.
Another example of a healthy barter ratio is corn in Paraná, with 47 bags per metric ton of fertilizer, well below that
recorded in the last quarter of 2011.
And finally, the barter ratios for sugar cane in São Paulo and coffee in Brazil are in line with the soybean and corn
curves.
Credit conditions for agriculture will also remain at favorable levels in 2012.
Yield for producers in recent harvests, with the exception of the regions with weather problems, has been excellent,
particularly in 2010/2011. Agriculture in Brazil has continuously been registering higher yields, thanks to the increased
Soybean US$/bushel
Sugar US$/pound
Corn US$/bushel
Coffee US$/pound
15
use of technology. The record volume of fertilizers delivered in Brazil in 2011, up 15.5% year-on-year, is testament to
this.
BARTER RATIO OF AGRICULTURAL PRODUCTS VERSUS FERTILIZERS
Source: Agroconsult/sc* = bags
The price of fertilizer raw material fell by around 10% in relation to 4Q11, particularly for nitrogen-based and
phosphate-based fertilizers. According to specialized publication, a general increase of between 8% and 23% was seen
in the three chains (NPK) in April. Regardless of possible adjustments, no significant price volatility is expected in 2012.
The current installed capacity for the production of fertilizer raw materials is capable of meeting the current global
demand.
22.06
24.26
19.21
36.54
46.92
27.17
23.77
20.26
23.90
21.59
20.43
0.00
10.00
20.00
30.00
40.00
50.00
Soybean Paraná (bag/60kg)
54.13
69.69
49.90
115.54
43.9068.20
58.38
38.62
58.57
45.78
47.12
0.00
20.00
40.00
60.00
80.00
100.00
120.00
140.00
Corn Paraná (bag/60kg)
33.2519.97
40.97
79.72
31.11
24.10
16.87 21.31
21.94
0.00
20.00
40.00
60.00
80.00
100.00
Sugarcane São Paulo (metric tons)
5.15
2.363.31
6.60
2.252.13
1.85 2.332.63
3.51 4.17
7.69
4.09 3.91 3.03 3.53
0.00
2.00
4.00
6.00
8.00
10.00
Coffee Brasil (bag/60kg)
Robusta Coffee Arabica Coffee
16
INTERNATIONAL RAW MATERIAL PRICES
Source: Siacesp/FOB – Price in U.S. Dollar
Faced with the excellent conditions for agribusiness in Brazil, the fertilizer market in 2012 should reach deliveries of 29
million metric ton, 2.5% up on 2011.
Seasonality of deliveries in the year should be around 40% in the first half and 60% in the second half.
0.00
100.00
200.00
300.00
400.00
500.00
600.00
700.00
800.00
Ureia Ammonium Sulfate Ammonium Nitrate Triple Superfosfate Potassium Chloride MAP/DAP
17
BRAZILIAN FERTILIZER MARKET - SEASONALITY
Source: Anda / Heringer / 2012E – Estimates
According to Agroconsult and Conab, grain production in the 2011/2012 harvest should be slightly below the 162.4
million metric tons recorded in the 2010/2011 harvest, as the result of the drought in some regions in Brazil.
Nevertheless, grain production is expected to total 158.9 million metric tons in 2012. The planted area for the
2011/2012 harvest is estimated at 52 million hectares, up 4.4% on the 49.9 million hectares in the 2010/2011 harvest.
This production estimate will depend on weather conditions that interfere with productivity. These figures will be
consolidated throughout the upcoming surveys.
2010 2011 2012E
65% 61% 60%
35% 39% 40%
1st Half
2nd Half
18
GRAIN PRODUCTION AND PLANTED AREA
Source: CONAB/Agroconsult/*Agroconsult forecasts and Heringer estimates Grains: Corn, Soybean, Rice, Beans, Sorghum, Castor Bean, Cotton, Sunflower, Barley, Rye, Oat, Peanut, Wheat and Triticale. Fertilizers: Estimates for 2011
144,043135,799
149,248162,378 158,993
47,397 47,959 47,516 49,866 52,053
24,609 22,429 22,400 24,516 28,326
2007/2008 2008/2009 2009/2010 2010/2011 2011/2012*
Production Planted Area (1000 ha) FertilizersProductivity/ha
3.053.04 2.83 3.14 3.26
19
APPENDIX I – BALANCE SHEET
Mar/12
275,840463,018
770,744157,226
49,6981,716,526
98,003168,218266,221
19,720472,865
7,900500,485766,706
2,483,232
FERTILIZANTES HERINGER S.A.
Dec/11
390,251517,670
662,132225,489
54,9201,850,462
95,695160,677256,372
8,998472,518
5,152486,668743,040
2,593,502
Mar/12
33,894742,377886,649
7,009123,411
52,3251,845,665
79,56681,236
160,802
448,746(18,410)
46,429
476,765
2,483,232
Dec/11
47,793782,913847,356
8,137139,787
64,7901,890,776
156,27072,844
229,114
448,746(21,833)
46,699
473,612
2,593,502
Current AssetsCash and Cash EquivalentsAccounts Receivable
InventoriesTaxes RecoverableOther Accounts Receivable
Non-Current AssetsTaxes RecoverableOther CreditsLong-Term Assets
Investments Property, Plant and
EquipmentIntangible
TOTAL ASSETS
ASSETS
Current LiabilitiesLocal SuppliersForeign Suppliers
Loans and FinancingTaxes RecoverableAdvances received from
customersOther accounts payable
Long-Term LiabilitiesLoans and FinancingOther accounts payable
Shareholders’ EquityCapitalAccumulated Earnings /LossesAdjustment to equity valuation
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY
LIABILITIES AND SHAREHOLDERS’ EQUITY
(in thousands of reais)
20
APPENDIX II – 1Q12 INCOME STATEMENT
1Q12
975,491(16,348)
959,144(882,783)
76,360
(75,785)(60,069)(19,113)
3,396
575
(4,796)116,225
(111,429)
5,371
(2,218)(4,205)(1,987)
3,153
10,775 575
10,200
FERTILIZANTES HERINGER S.A.
%NR
100.0%-92.0%
8.0%
-7.9%-6.3%-2.0%0.4%
0.1%
0.5%12.1%
-11.6%
0.6%
-0.2%-0.4%0.2%
0.3%
1.1%0.1%1.1%
1Q11
799,251(15,643)
783,608(677,584)
106,024
(73,149)(60,527)(16,952)
4,329
32,875
(20,945)45,253
(66,199)
11,929
(3,607)(924)
(2,683)
8,323
44,318 32,875 11,443
%NR
100.0%-86.5%
13.5%
-9.3%-7.7%-2.2%0.6%
4.2%
-2.7%5.8%
-8.4%
1.5%
-0.5%-0.1%-0.3%
1.1%
5.7%4.2%1.5%
1Q12 x 1Q11
22.1%4.5%
22.4%30.3%
-28.0%
3.6%-0.8%12.7%
-21.6%
-98.3%
-122.9%156.8%
68.3%
-55.0%
-38.5%
-174.0%
-62.1%
-75.7%-98.3%-10.9%
(in thousands of reais)
Gross Revenue from SalesTaxes and other deductions from sales
Net Revenue from SalesCost of Goods Sold
Gross Profit
Operating (expenses) revenuesSelling expensesGeneral and Administrative expensesOther Operating Revenues (expenses), net
Income (loss) before financial result
Financial (expenses) IncomeFinancial RevenuesFinancial Expenses
Operating Profit (Loss)
Income Tax and Social ContributionCurrent yearDeferred
Net Income (loss)
EBITDAIncome (loss) before financial results and taxesDepreciation and Amortization
21
1Q12 RESULTS CONFERENCE CALLS
Conference Call in Portuguese
May 11, 2012 at 11:00 a.m. Brazil (10:00 a.m. U.S. ET)
Dial-in: + 55 (11) 3127-4971
Code: Fertilizantes Heringer
Replay for one week: + 55 (11) 3127-4999
Password: 23586913
Conference Call in English (simultaneous translation)
May 11, 2012 at 11:00 a.m. Brazil (10:00 a.m. U.S. ET)
Dial-in: +1 (866) 866-2673
Code: Fertilizantes Heringer
Replay for one week: +55 (11) 3127-4999
Password: 28342787
EBITDA (earnings before interest, tax, depreciation and amortization) is presented as additional information, given our belief that it is an important
indicator of our operating performance, as well as useful for comparing our performance with that of other companies in the sector. However, no
single figure must be considered a substitute for net income calculated in accordance with Brazilian Corporate Law (BR GAAP) or even as a measure
of Heringer’s profitability. Moreover, our calculations may not be comparable with similar measures adopted by other companies in the sector.
We issue forward-lookingstatements about future events that are subject to risks and uncertainties. These forward-looking statements are based on
the beliefs and assumptions of Heringer’s management and information to which it currently has access. Statements about future events include
information about our current plans, beliefs or expectations, as well as those of Heringer's Board of Directors and Executive Officers.
The reservations as to forward-looking statements and information also include information on possible or presumed operating results, as well as
any statements preceded, followed or including words such as « believe », « may », « will », « expect », « intend », « plan », « estimate » or similar
expressions.
Forward-looking statements are not guarantees of performance; they involve risks, uncertainties and assumptions because they refer to future
events and, therefore, depend on circumstances that may or may not occur. Future results may differ materially from those expressed or suggested
by said forward-looking statements. Many factors that may determine these results and values are beyond Heringer’s control or ability to predict.