Upload
others
View
2
Download
0
Embed Size (px)
Citation preview
Institutional
Presentation
Agri-Business in Argentina
London - December 14, 2011
2 2
Disclaimer
This presentation may contain certain forward-looking statements and information relating to Adecoagro S.A. and its subsidiaries
(collectively, “Adecoagro” or the “Company”) that reflect the current views and/or expectations of the Company and its
management with respect to its performance, business and future events. Forward looking statements include, without limitation,
any statement that may predict, forecast, indicate or imply future results, performance or achievements, and may contain words
like “believe”, “anticipate”, “expect”, “envisages”, “will likely result”, or any other words or phrases of similar meaning. Such
statements are subject to a number of risks, uncertainties and assumptions. We caution you that a number of important factors
could cause actual results to differ materially from the plans, objectives, expectations, estimates and intentions expressed in this
presentation. In no event, shall the Company or any of its subsidiaries, affiliates, directors, officers, agents or employees be liable
before any third party (including investors) for any investment or business decision made or action taken in reliance on the
information and statements contained in this presentation or for any consequential, special or similar damages.
No reliance may be placed for any purpose whatsoever on the information contained in this presentation or on its completeness.
No representation or warranty, express or implied, is or will be made or given by the Company or any of its affiliates or directors or
any other person as to the accuracy or completeness of the information or opinions contained in this presentation and no
responsibility or liability is or will be accepted for any such information or opinions.
This presentation and its contents are proprietary information and may not be reproduced or otherwise disseminated in whole or in
part without the prior written consent of the Company.
This presentation does not constitute or form any part of any offer or invitation or inducement to sell or issue, or any solicitation of
any offer to purchase or subscribe for, any shares or other securities of the Company, nor shall it or any part of it or the fact of its
distribution form the basis of, or be relied on in connection with, any contract therefore.
3 3
Adecoagro at a Glance
We are a leading agricultural company in South
America
We are a food and renewable energy LOW COST PRODUCER
We own land and transform it into its highest
production capabilities
We own and operate industrial assets to process our
production
We run our business under a sustainable production
model focused on profitability
4 4
Adecoagro Overview
Farming
Land
Transformation
Diversified farming business
• Corn, Soy, Wheat, Sunflower
• Rice
• Cotton and Coffee
• Dairy
132k hectares of owned, croppable land spread across the most productive regions
Own handling, storage and processing facilities
Acquisition of under-utilized and under-managed farmland
Transforming land into its highest productive capabilities, thus increasing its value
Strategic sales of mature land in order to recycle capital for new investment
Sugar,
Ethanol & Energy
Fully-integrated producer of sugar, ethanol and energy
5.2mm tons of sugarcane crushing capacity
Focus on investment in farm and plant efficiency to drive returns
• Co-generation capacity
• Owned sugarcane plantations
• Mechanized farm operations
Positive track record of
consistent land sales
generating strong
capital gains
Producing each crop in
the right location
driving low cost
production
Focus on building a
unique business model
extracting higher value
per ton
5 Note: (1) Includes Crops, Rice, Coffee, Milk, Beef, Sugar and Ethanol. Milk and Ethanol converted to Tons at density ratios of 1,035 Ton/M3 and 0,789 Ton/M3 respectively
Following 10 years of sustained growth, Adecoagro has
become a leading Agribusiness Company
Sugarcane
Crushing Capacity
(MM tons)
2008 – 2009: Consolidation
Corporate Timeline
2004 – 2007: Regional Expansion and entry into S&E 2001 – 2003: The First Steps
Regional
Expansion
2010: Second Growth Wave
- - - 0.9 0.9 0.9 1.7 3.3
2004 2005 2006 2007 2008 2009 2010 2011
Legend: Production (K tons) (1)
Owned Area (K ha)
2002 2003
120184
266
407
612682 679
1,035
75 80
110
132
239
278 273 283
134
5.2
IPO January
2011
Adecoagro (“AGRO”) listed its shares on NYSE on Jan. 28th,
raising $423 million of capital for growth
6 6
7 7
Highly Qualified and Experienced
Management Team
Strong Outlook for Global
Agribusiness Sector
High Quality and Diversified
Asset Base Significant and Identified
Growth Opportunities
Sustainable Production Model
Focused on Returns and Cost
Leadership
Investment Highlights
Adecoagro is a unique opportunity to invest in the South American agribusiness sector
8
Strong Outlook for Agribusiness Sector
Growing World Demand for Protein Diets and Cleaner Fuels…
5
36
89
0
10
20
30
40
2008 2008 2022 2022
Old RFS (Renewable Fuel Standard)
New RFS
(Bn Gallons) Billions of People
Developed Countries
Developing Countries Source: UN
Increasing World Population Demand For Cleaner Fuels
Renewable Fuels Standards
Farm Animal Population
Demand for
Grains to Feed Animals
Increased Demand for Meat
Wealth Creation /
Higher Living Standards
Protein’s Virtuous Cycle
Source: Wall Street Research
1 2 3
0
2
4
6
8
10
1970 1990 2010 2030 2050
…Coupled With the Scarcity of
Land…
Agricultural Area per capita (ha)
Source: FAO
1,5
0,70,6
0,7
0,8
0,9
1,0
1,1
1,2
1,3
1,4
1,5
1961 1966 1971 1976 1981 1986 1991 1996 2001 2006
Agricultural Area (ha)
…Result in a Favorable Environment for Low Cost
Producers of Agro-Commodities
Source: USDA
Stock to use ratio for Coarse Grains (1)
0
5
10
15
20
25
30
1982
1984
1986
1988
1990
1992
1994
1996
1998
2000
2002
2004
2006
2008
2010
(%)
30 Year Average
Note: (1) Include corn, sorghum, barley, oats, rye, millet and mixed grains
9
Attractive Underlying Land Fundamentals
Notes: (1) Series Used: Agricultural, Metals and Energy Index: 1991-2008; T-bill 10Y: 1930-2008; T-bonds 10Y: 1930-2008; Housing Prices: 1991-2008; Farmland US: Considered only land price since 1942; Farmland US (TR): Considered appreciation of land prices and hypothetical return of leases since 1942; S&P 500 (TR): 1963-2008; S&P GSCI Agricultural Index since 1991; S&P 500 Metals and Mining since 1991; and, S&P 500 Energy since 1991.
(2) Includes a 2% cap rate over market value of land
(3) 1991-2008
(4) S&P GSCI
Source: Bloomberg, Factset USDA and Damodaran
Land: A Superior Risk-Return Profile
Risk-Return of Selected U.S. Assets (1) (% per Year)
Return (%)
Risk (%)
T-Bill
T-Bond
Farmland
US (2)
Housing
S&P500 Index
Agricultural Index Metals & Mining Index
Energy Index
0
3
6
9
12
15
0 5 10 15 20 25 30
Returns on Land Have a Low Correlation to Those of Other Assets
#VALUE!#VALUE!
0.01
(0.34)
0.07
(0.24)
0.39
0.11
0.30
-0.40
-0.30
-0.20
-0.10
0.00
0.10
0.20
0.30
0.40
T-Bill T-Bond Housing S&P500 Agricultural Metals & Mining Energy
Source: Bloomberg, Factset USDA and Damodaran
Correlation between U.S. Farmland and Selected U.S. Assets (3)
Returns on Land Have a Low Correlation to Those of Other Assets
(4)
10
South America Offers the Most Competitive
Conditions to Take Advantage of the Growing Demand
Brazil and Argentina are two of the most important suppliers of agro-commodities in the world
Available Land for Expansion Key Competitive Advantages
Appropriate soil for farming 1
Regular rainfall 2
Adequate solar energy 3
Economies of scale 4
Low cost of land 5
Advanced technology 6
Qualified labor 7
Logistics infrastructure 8
Source: FAPRI & ICO and USDA
Note: “nm” stands for Not Meaningful
Global Ranking for Production & Net Exports (09/10)
2
1
2
1
3
5
nm
1
3
nm
1
nm
2
nm
2
nm
Soybean
Soybean meal
Corn
Wheat
Ethanol
Coffee
Cotton
Sugar
Production
Net
Exports
Brazil Argentina
Production
Net
Exports
2
2
4
1
4
5
nm
1
3
nm
3
nm
5
nm
nm
nm
123.3
201.8
14.8
51.1
52.1
2.7
0 50 100 150 200 250
Middle
East &
North
Africa
East &
South Asia
Eastern
Europe &
Central
Asia
Rest of
World
Latin
America &
Caribbean
Sub-
Saharan
Africa
Source: The World Bank, 2010
(MM ha of uncultivated land)
11 11
High Quality and Diversified Asset Base
Brazil Bolivia
Argentina
Paraguay
Uruguay
9 farms
44k owned ha
Free Stall Dairy Operation
3 grain handling and storage facilities
Humid Pampas
Minas Gerais
1.2MT of sugarcane crushing
8 farms
13k owned ha
4.0MT of sugarcane crushing
Mato Grosso do Sul
Uruguay
1 farm
3k owned ha
Total Industrial Assets
40 farms
296K ha of owned land - 132K croppable - 18K potentially croppable - 10K sugarcane - 76K cattle grazing - = 237K productive
$899MM appraisal by Cushman & Wakefield (1)
Total Farms
Crops, Rice, Dairy and Coffee
5.2MT of sugarcane crushing
Western Bahia
7 farms
24k owned ha
2 coffee processing plants
15 farms
211k owned ha
3 rice mills
4 grain handling and storage facilities
Northern Argentina
(1) Does not include the purchase of 3,400 hectares
$783,587
$(30,555) $40,522
$105,584
$899,138
12
Cushman & Wakefield Appraisal
Cushman & Wakefield 2011 Appraisal
287.9K ha 5.1K ha 9.6K ha
292.4K ha
La Macarena Sale (1) C&W 2010 Valuation Recent Purchases (2) C&V 2011 Valuation Land Transformation & Appreciation
(1) La Macarena was sold in December 2010 for a total of $34 million. In September 2010, the farm had been appraised by Cushman & Wakefield at $30.5 million. (2) Does not include the purchase of 3,400 hectares
13
Land Under Management (hectares)
132,195 9,907 18,210
76,245 236,557
59,244 295,801
58,536
76,923 431,260
Crops, Rice & Coffee
Sugarcane Potentially Croppable land
Cattle Grazing Total Productive Farmland
Land Reserves Total Own Land
Leased Crops Leased Sugarcane
Total Land Under
Management
Land Breakdown (hectares)
38%
44%
18%
14
Diversification Provides Stable Returns,
Synergies and Investment Flexibility
Geographical diversification helps protect
against
• Climate Risk
• Political and Jurisdictional Risk
• Crop infestation / disease
Broad product portfolio helps reduce price
volatility and enhances stable cash flow
generation
Geographically diverse and broad portfolio
provides us:
• scalability
• investment flexibility for growth
opportunities
• allows transfer of technology from one
crop to the other
14
High Quality and Diversified Asset Base (cont’d)
Farming Sales Breakdown
Adjusted EBITDA Breakdown
2010FY
Farming
Sugar, Ethanol
and Energy
Land
Transformation
2010FY
Soybean
33.0%
Rice
31.3%
Corn
13.2%
Dairy
7.3%
Wheat
4.6%
Coffee
3.8%
Cotton
1.2%
Cattle
3.1%
Sunflower
2.5%
15
$491 MM (1)
$241 MM (1)
Management of non-owned farms
15
Significant and Identified Growth Opportunities
Opportunistic land leases
Expansion of free stall dairy facilities
Farming & Land Transformation
Ongoing land transformation
Management of non-owned farms
Land acquisitions in new regions
Sugar, Ethanol & Energy
Complete Ivinhema / Angélica cluster in MS
Expand milling capacity up to 10.3 mm tons
Increase cogeneration capacity
Identify new cluster opportunities
Expand sugarcane plantations area
Opportunistic purchases
Expansion of rice milling operations
Land acquisitions
Identified
Opportunities
Potential
Opportunities
M&A consolidation
We will continue to be disciplined in our deployment of capital with a focus on returns
on invested capital
Note: (1) Expected CapEx for next three years
16 16
Qualified Management Team Board Members
Highly Qualified and Experienced Management Team
Age Past
Experience Years with Company
Chief Operating Officer of Soros Fund Management LLC
Over 20 years of financial markets and managerial experience
Abbas Farouq Zuaiter
Chairman 41
Mariano Bosch
CEO
Agribusiness entrepreneur
Since inception
Name Position
Name Position Experience
45 Charlie Boero Hughes
CFO
Noble Group /
Citibank N.A. 3
Co-founder of Adecoagro and Board Member since inception
Over 20 years of financial markets and managerial experience
Alan Boyce
Director
35 Emilio Gnecco
Chief Legal & M&A
Officer
Marval, O’Farrell & Mairal
Since inception Head of Investment Management at PGGM Vermogensbeheer B.V.
Over 20 years of financial markets and managerial experience
Guillaume van der
Linden
Director
50 Marcelo Sanchez
Chief Commercial
Officer
Commercial agribusiness entrepreneur
Since inception Founding partner of Vieira, Rezende, Barbosa e Guerreiro
Advogados
Over 20 years of managerial experience in the S&E sector
Paulo Albert Weyland
Vieira
Director
59 Marcelo Vieira
Director of Sugar &
Ethanol Operations
Usina Monte Alegre Ltda.
5 Co-founder and CEO of Adecoagro
Over 18 years of managerial experience in the agribusiness sector
Mariano Bosch
Director
31 Hernan Walker
Investor Relations
Business development and
reporting 5
Former Minister of Finance of Chile (2006-2010)
Former president of the Latin American and Caribbean Economic Association from 2005 to 2007
Andres Velasco
Director
42 Jose Imbrosciano
Director of Business
Development
Agribusiness sector 8 Partner in the private equity group of Pragma Patrimonio
Over 20 years of CEO and Private Equity experience
Plínio Musetti
Director
Managing Partner of Elm Park Capital Management
Over 10 years of financial markets and managerial experience
Mark Schachter
Director 51
Leonardo Berridi
Country Manager for
Brazil
Agribusiness sector 5
Board member and chairman of the strategy committee of Natura Cosméticos
Over 20 years of managerial and CEO experience
Julio Moura Neto
Director 45
Ezequiel Garbers
Country Manager for
Argentina and Uruguay
Agribusiness entrepreneur
9
17 17
1. Farming
2. Land Transformation
Our Business Segments
3. Sugar, Ethanol & Energy
18 18
Farming: Producing Each Commodity in the Right Location
Zone of active agregation
Zone of active decomposition
0 - 5
cm
Aggregates formation in layers
Source: J.C.Moraes Sa, 2003
Zone of active agregationZone of active agregation
Zone of active decomposition
0 - 5
cm
0 - 5
cm
Aggregates formation in layers
Source: J.C.Moraes Sa, 2003
NO
TILL
Biotech
Crop
Rotation
Fertilization
Water
Economy
Integrated
Pest
Management
No Till Technology Enhances Soil Productivity,
Reduces Cost and Increases Land Value
Sustainable Production Model is Centered on
No Till And Best Practices
Moraes Sa, 2003 adapted by Company
Adecoagro Produces a Wide Variety of Agricultural
Products in Regions With Competitive Cost Advantages
132k croppable hectares
24 Farms in Argentina
15 in Brazil
1 in Uruguay
Brazil
Bolivia
Paraguay
Uruguay
Argentina
Western Bahia: High Quality Cotton and Irrigated Coffee Plantation
3
Northern Argentina: Integrated Low Cost Rice Production & Crops
2
Humid Pampas: Low Cost Row Crops & Dairy
1
19 19
Focus on Sustainable, Low-Cost Production
Notes:
(1) Worst drought over last 50-70 year series
(2) Impacted by start-up costs related to the construction of the first free stall
Rice
0
50
100
150
200
250
300
Golf
Coast
U.S. U.S.
Average
U.S. U.S. Rio
Grande
Mato
Grosso
Source: USDA, Instituto FNP, Adecoagro
Tillage + Harvest Fertilizer Seeds and Agrochemicals Overhead Irrigation
Dairy
0.0
0.1
0.2
0.3
0.4
0.5
0.6
FR U.K. NE GE U.S.
(CA)
NZ BR AU AR 2008 2009
$ / litre
Source: Rabobank report June 2010 – “Argentine Dairy, Another Chance?”; Adecoagro
$/MT
Production Cost (2009/2010) Milk Production Cost (2008)
(2)
(CA) (AR) (MS)
0
100
200
300
400
500
FR AU RU UKR CA BR
(MT)
U.S.
(IA)
AR
(WBA)
AR
(ZN)
AR
(ZN)
AR
(WB)
Adeco
Total
AR
AR
(ZN)
AR
(WB)
Adeco
Total
AR
Soybeans
$/MT
Direct Cost Operational Cost
Source: Agri Benchmark 2008/2009; Adecoagro
2008/2009:
Worst Drought in
50+ Years
2009/2010
Total Cost (2008/2009)
0
50
100
150
200
FR RU BR
(PR)
BR
(MT)
UKR U.S.
(IA)
U.S.
(ND)
AR
(ZN)
AR
(ZN)
AR
(WB)
Adeco
Total
AR
AR
(ZN)
AR
(WB)
Adeco
Total
AR
Corn
$/MT
Direct Cost Operational Cost
(1) (1)
Source: Agri Benchmark 2008/2009; Adecoagro
2008/2009:
Worst Drought in
50+ Years
2009/2010
Total Cost (2008/2009)
(1) (1) (1)
20 20
Land Transformation is a Key Element of Our
Business and a Driver of Value Creation
Natural Grasses
Year 1
Medium-Low Yield Crops
Year 2
Full Rotation & High Yields
Year 5
Land Transformation Process Key Competitive Advantages
Specialized department responsible for analysis of all investments and sales
Over 7MM ha evaluated since inception
Sophisticated methodology to analyze investment projects, integrating financial, production and environmental expertise
Strong reputation as one of the market leaders in the sector
Strong Track Record of Capitalizing Gains from Land Transformation
7.6
33.1
15.2
18.8 20.0
0
5
10
15
20
25
30
35
2006 2007 2008 2009 2010
($MM)
Sold Ha 3,507 8,714 4,857 5,005 5,086
Sold Farms 1 2 3 1 1
Identify undermanaged land
Design specific production model
Acquire land
Reaching its highest production capabilities
0,5
1,2
3,0
2,42,1
2005/2006 2006/2007 2007/2008 2008/2009 2009/2010
CoffeeMillions of tons
21
Productive Figures
73,2102,3
171,4205,6
343,8 351,8317,6
524,9
CropsMillions of tons
19,437,2 43,2
51,7
99,0 98,6 95,0 91,7
171,0
RiceMillions of tonsMillions of tons
19,9 18,5 18,522,6
34,6
43,147,5
41,6
2003 2004 2005 2006 2007 2008 2009 2010
MilkMillions ofMillions of liters
Thousands of tons Thousands of tons
Thousands of tons Millions of liters
26,136,7
49,4
69,7
97,4
119,0
150,2
183,5192,2
Planted AreaThousand Hectares
22
Planted Area
23 23
1. Farming
2. Land Transformation
Our Business Segments
3. Sugar, Ethanol & Energy
24
Fertile soils
Favorable climate conditions
Low land competition from other mills and
crops
Optimum
Project
Location
Sugarcane
Technology &
Scale
Mechanized harvest and planting
Development of sugarcane varieties and
technological production package
Optimum Scale
State-of-the-art
Mill Equipment
High sugar extraction (minimize losses)
Full cogeneration capacity
Flexibility in sugar and ethanol production
Full utilization and recycle of by-products
Economies of
Scale
Optimized cost structure
Optimum Mill Scale: 4-6 MM Tons
Designing the Most Efficient Sugarcane Mill in Brazil 2
1. Low-cost Sugarcane Production
2. Highest Industrial Efficiency
Minimize cane
logistics costs
Stable supply
of cane to the
mill
High margins
Commercial
flexibility
Reduced
fertilizer and
input expense
Minimize
fixed costs
per ton of
cane milled
Mato Grosso do Sul Was Selected For Our Expansion Project
Quality management for regional expansion
75 years of history
Upgrade: Full cogeneration capacity, connection to grid
Mill Upgrade: Crushing capacity of 1.2MM tons
High Cane
Yields
High sucrose
content
Low leasing
costs
Significant Expansion into Sugar, Ethanol & Energy
Geographic Footprint
Industry Offices
UMA
Brazil
Angélica &
Ivinhema 1
2
Usina Monte Alegre was acquired as a Platform into the Sugar, Ethanol & Energy Sector
1
25 25
Angélica – Our First Greenfield Project
View of Complete Plant
Built in 16 months starting operations in August
2008
State-of-art mill with full cogeneration from
bagasse
Production mix flexibility: 60%/40% for either
sugar or ethanol
Vinasse concentration: transforms effluents into
liquid fertilizer
Full mechanization of agricultural operations
Overview
Key Operating Metrics
The Basis for One of the Most Efficient “New Frontier” Clusters
High Quality Asset Base
Industrial
Equipment
Capex:
US$ 70/ton
Cutting edge milling technology
Full cogeneration
Large storage capacity
Agricultural
Equipment
Capex:
US$ 18/ton
Fully mechanized harvest and
planting
90% own equipment
Sugarcane
Plantations
Capex:
US$ 34/ton
40k hectares
94% of plantation owned by mill
Installed milling capacity 4.0 million tons
Production capacity 330k tons of VHP
over 220k cubic meters of ethanol
Cogeneration capacity 96 MW
Storage 121k cubic meters of ethanol
90k tons of sugar
26 26
Sugar Clusters Provide Synergies & Economies of Scale
2 mills, 45km apart
10.3 million tons of crushing capacity
Ivinhema (2nd mill) Project Update
Industrial site acquired
Preliminary environmental license granted
8,363 hectares acquired
17,000 hectares planted
Overview / Rationale
Synergies / Economies of Scale
One large plantation supplying two mills
Centralized management team
Harvest efficiencies and flexibility
Efficient internal logistics
Viability of participation in logistics projects
(
27 27 27
Total
UMA
Angélica
Ivinhema
Full Capacity
Exported Energy (MWh) (2) Contract Prices Full Capacity
Estimated Revenues (Current $MM) (6)
54,000(3) R$173.88/MWh plus
inflation (2011) 5.3
248,000(3) 23.3
738,000(4)
Co-Generation Assets
Notes (1) Measured as exported energy divided by total crushed sugarcane
(2) Assumes mill operates 4,400 average hours per season (3) Assumes current CoGen export capacity (64 MW Angelica, 11 UMA)
R$160.36/MWh plus
inflation (2011)
69.1
1,040,000 97.7
To be defined in the next energy
auctions (last auction approx
R$170/MWh)
High CoGen Capacity Increases Capital Efficiency
Long term contracts bring predictability of revenues and high returns
Approximately 90% EBITDA margins
Current cogeneration capacity of 112 MW, export capacity of 75MW
Projected cogeneration capacity of 296 MW (export capacity of
206MW) in 2017 will boost projected revenues to $98MM per year
Clean and renewable energy source
Sugarcane cogen complements hydropower, Brazil’s main source of
electricity – cane harvest occurs during dry season
CoGen Exports per Ton of Cane Crushed
(GWh/MMT) (1)
UMA +
Angélica
2010
UMA +
Cluster
2017
93.8
58.5
(4) Assumes expected CoGen export capacity of 131 MW (5) Total exported energy over tons of cane milled (6) Considers exchange rate of 1.7298 R$/US$
28
Productive Figures
73,4 72,4 67,853,0
235,7
2006 2007 2008 2009 2010
SugarThousand tons
25,7 29,4
70,1
132,5
174,3
2006 2007 2008 2009 2010
EthanolThousand m3
32,616
49,47053,799
63,104
31/12/2008 31/12/2009 31/12/2010 30/09/2011
29
Sugarcane Plantation Size (2007/08-2010/11) Hectares
Productive Figures
30 30
Financial Summary
31
In $MM 2007 2008 2009 2010
Sales
Farming + Land Transformation 118.1 193.0 216.0 197.7
Sugar, Ethanol & Energy 24.4 51.2 97.6 228.5
Total Sales 142.5 244.2 313.6 426.3
Adjusted EBITDA
Farming + Land Transformation 58.8 58.6 51.7 65.7
Sugar, Ethanol and Energy (10.1) (7.0) (26.9) 51.7
Corporate Expenses (11.4) (23.1) (22.3) (22.4)
Total Adjusted EBITDA 37.2 28.5 2.5 95.1
Financial Summary
The company has prepared its financial statements in accordance with IFRS
Based on the financials, we developed the Adjusted EBITDA metric, which allows investors to measure
and compare the operating results of the company and each operating segment.
Definition of Adjusted EBITDA
9M10 9M11
154.3 202.6
124.6 193.9
278.9 396.4
29.9 59.3
26.8 86.9
(15.6) (20.2)
41.0 126.0
32
Net Debt
134.0
(5.6)
200.8
340.4
Debt Cash & ST Investments
Net debt
S&E
Farming
3Q11 Debt Currency Structure
3Q11 Net debt ($ Millions) 3Q11 Debt Term Structure
Total debt as of September 30, 2011,
stands at $335 million
$48 million of our IPO proceeds
were invested in short term deposits
Net debt remains negative at $5.6
million
45%
55%Short term
Long Term
49%
51% Brazilian Reais
US Dollars
33 33
Our Concluding Thoughts
► WE ARE A LOW COST PRODUCER
► We have a proven track record of
consistent land sales generating strong
capital gains
► We have a concrete growth plan and the
right people to execute it
► We have a unique and well diversified
asset base
► We have a unique sugar, ethanol and
energy business model that extracts
higher value per ton crushed
34 34
Appendix
35
Adjusted EBITDA 2010
Adjusted EBITDA 2010
$ in thousands Crops Rice Dairy Coffee Cattle Farming Sugar Land Tranformation Corporate Total
Manufacturing activities
Sales 344 59,280 - 2,709 3,718 66,051 228,478 - - 294,529
Cost - (52,017) - (2,546) - (54,563) (164,638) - - (219,201)
Gross Profit manufacturing activities 344 7,263 - 163 3,718 11,488 63,840 - - 75,328
Agricultural activities -
Sales 107,818 2,305 14,297 4,863 2,407 131,690 48 - - 131,738
Cost (107,818) (2,305) (14,297) (4,863) (2,407) (131,690) (48) - - (131,738)
Changes in fair value 38,879 9,360 9,129 (2,630) 737 55,475 (86,003) - - (30,528)
Changes in NRV after harvest 7,482 - - 517 - 7,999 - - - 7,999
Gross Profit agricultural activities 46,361 9,360 9,129 (2,113) 737 63,474 (86,003) - - (22,529)
Margin Before Operating Expenses 46,705 16,623 9,129 (1,950) 4,455 74,962 (22,163) - - 52,799
G&A expenses (7,087) (3,773) (2,910) (983) (350) (15,103) (19,080) - (22,379) (56,562)
Selling expenses (1,522) (8,154) (333) (655) (175) (10,839) (41,689) - - (52,528)
Other operating income, net (6,194) 345 - (2,165) 70 (7,944) 5,305 20,837 26 18,224
Joint ventures - - (50) - - (50) - - (50)
Profit from Operations Before Financing and Taxation 31,902 5,041 5,836 (5,753) 4,000 41,026 (77,627) 20,837 (22,353) (38,117)
(-) Changes in fair value of long term biological assets (urealized) - - (3,610) 2,450 36 (1,124) 96,795 - - 95,671
Adjusted EBIT 31,902 5,041 2,226 (3,303) 4,036 39,902 19,168 20,837 (22,353) 57,554
Depreciation and amortization (-1) 1,711 2,080 423 449 333 4,996 32,567 - - 37,563
Adjusted EBITDA 33,613 7,121 2,649 (2,854) 4,369 44,898 51,735 20,837 (22,353) 95,116
Reconciliation to Profit/(Loss)
Adjusted EBITDA 95,116
Changes in fair value of long term biological assets (urealized) (95,671)
Depreciation and amortization (37,563)
Financial Result, net (22,937)
Income tax (expense)/Benefit 16,263
Profit /(Loss) for the period (44,791)
36
Adjusted EBITDA 9M11
Adjusted EBITDA 9M11
$ in thousands Crops Rice Dairy Coffee Cattle Farming Sugar Land Tranformation Corporate Total
Manufacturing activities
Sales 287 56,431 - 713 3,473 60,904 193,879 - - 254,783
Cost - (47,946) - (629) (370) (48,945) (109,723) - - (158,668)
Gross Profit manufacturing activities 287 8,485 - 84 3,103 11,959 84,156 - - 96,115
Agricultural activities
Sales 118,757 665 14,173 7,504 518 141,617 - - - 141,617
Cost (118,757) (665) (14,173) (7,504) (518) (141,617) - - - (141,617)
Changes in fair value 38,732 8,230 5,394 5,178 214 57,748 40,990 - - 98,738
Changes in NRV after harvest 10,039 - - (635) - 9,404 - - - 9,404
Gross Profit agricultural activities 48,771 8,230 5,394 4,543 214 67,152 40,990 - - 108,142
Margin Before Operating Expenses (6,233) (5,296) (968) (889) (242) (13,628) (16,453) - (20,534) 204,257
G&A expenses (6,233) (5,296) (968) (889) (242) (13,628) (16,453) - (20,534) (50,615)
Selling expenses (1,595) (9,545) (315) (312) (41) (11,808) (30,564) - - (42,372)
Other operating income, net 3,101 238 - 2,231 (2) 5,568 6,937 - 321 12,826
Joint ventures - - (337) - - (337) - - - (337)
Profit from Operations Before Financing and Taxation 44,331 2,112 3,774 5,657 3,032 58,906 85,066 - (20,213) 123,759
(-) Changes in fair value of long term biological assets (urealized) - - (1,521) (2,238) - (3,759) (20,218) - - (23,977)
Adjusted EBIT 44,331 2,112 2,253 3,419 3,032 55,147 64,848 - (20,213) 99,782
(-) Depreciation and amortization 940 2,233 401 411 162 4,147 22,038 - - 26,185
Adjusted EBITDA 45,271 4,345 2,654 3,830 3,194 59,294 86,886 - (20,213) 125,967
Reconciliation to Profit/(Loss)
Adjusted EBITDA 125,967
Changes in fair value of long term biological assets (urealized) 23,977
Depreciation and amortization (26,185)
Financial Result, net (43,680)
Income tax (expense)/Benefit (21,902)
Profit /(Loss) for the period 58,177
37
Settled Plantation Initial Growing Post-Harvest
Fair value
measurement
of biological
assets
Generates
gain /
loss in
P/L
Productive
Stages
Cost approach Market price or DCF (which
contains estimates for
yields, prices and costs)
Crops: Based on
market prices Valuation
Criteria
Sugarcane: Transferred to the
mill at market value and
subsequently transformed into
sugar, ethanol and energy
“Initial recognition and
changes in fair value of
biological assets and
agricultural produce”
No impact Crops: “Gains / loss
from changes in net
realizable value of
agricultural produce
after harvest”
Impacted Line
Item in P/L
Sugarcane: “Cost of
manufactured products sold
and services rendered”
Key
Accounting
Policy
Initial growing stages
Settled plantations & cattle
1) Cost approach (same as in U.S. GAAP)
2) Market price if available (e.g., cattle)
3) DCF (e.g., soybean plant)
Applicable
Standard
IAS 41 IAS 41 IAS 2 (do not materially differ from U.S. GAAP)
Harv
est
Biological Assets Accounting