REPORT OF FOREIGN PRIVATE ISSUER
PURSUANT TO RULE 13A-16 OR 15D-16
OF THE SECURITIES EXCHANGE ACT OF 1934
For the month of April 2008
Commission File Number 1-15184
SADIA S.A.
(Exact Name as Specified in its Charter)
N/A
--------------------------------------
(Translation of Registrant's Name)
Rua Fortunato Ferraz, 365
Vila Anastacio, Sao Paulo, SP
05093-901 Brazil
(Address of principal executive offices) (Zip code)
Indicate by check mark whether the registrant files or will file annual reports under cover Form 20-F or Form 40-F.
Form 20-F [X] Form 40-F [ ]
Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(1): [ ]
Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(7): [ ]
Indicate by check mark whether by furnishing the information contained in this Form, the registrant is also thereby furnishing the
information to the Commission pursuant to Rule 12g3-2(b) under the Securities Exchange Act of 1934.
Yes [ ] No [X]
If "Yes" is marked, indicate below the file number assigned to the registrant in connection with Rule 12g3-2(b): Not applicable.
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused the Report to be signed
on its behalf by the undersigned, thereunto duly authorized.
Date: April 30, 2008
SADIA S.A.
By:/s/Welson Teixeira Junior
----------------------------------
Name: Welson Teixeira Junior
Title: Investor Relations Director
1Q08
Data on 04/29/08 Sadia ON (SDIA3)=R$10.30/share
Market Value - Bovespa R$ 7.9 billion US$ 4.6 billion Investor Relations Welson Teixeira Junior Investor Relations Director Phone: 55 11 2113-3197
Christiane Assis Phone: 55 11 2113-3552 Christiane.Assis@sadia.com.br
Silvia Helena Madi Pinheiro Phone: 55 11 2113-3197 Silvia.Pinheiro@sadia.com.br
Melissa Schleich Fone: 11 2113-1565 Melissa.Shleich@sadia.com.br
ri@sadia.com.br
Ligia Montagnani IR Consultant Phone: 55 11 3897-6405 Ligia.Montagnani@firb.com |
São Paulo, April 30, 2008 - SADIA S.A. (BOVESPA: SDIA3 and SDIA4; NYSE: SDA; LATIBEX: XSDI), a national leader in the segment of processed food, releases today its results for the first quarter of 2008 (1Q08). The Company's operating and financial information are presented in thousands of reais – except where indicated otherwise – based on consolidated figures, in accordance with the corporate legislation. In this release, all comparisons are made in relation to the same period in 2007 (1Q07), except where specified otherwise. “The results of the first quarter of 2008 confirmed our expectations. Gross revenues rose 20.3%, to R$ 2.6 billion, and exports accounted for 46.7% of the revenues generated by the Company. The Company will proceed with its internationalization process, aware of the sales growth potential in the international market, having opened its first plant abroad, in Russia, and investing in the construction of its second unit overseas, in the Arab Emirates. The segment of processed food increased 15.8% in volume and 21.2% in revenues in relation to the same quarter in the prior year. The growth in this segment is consistent with the Company's goals of improving the product mix, minimizing sanitary risks and ensuring a better profitability. The goal for the domestic market is to achieve penetration in all income levels of the Brazilian population. Investments of R$ 427.1 million were made in the quarter, out of a planned total of R$ 1.6 billion for the year, the highest amount in the history of Sadia. In the quarter, the Company had a growth of 3.9% in operating profit and 123.4% in net income, as compared with the 1Q07. The focus on the improvement of the operating cash generation (EBITDA) resulted in R$ 276.9 million and a margin of 12.1%, close to that obtained in the same period of the past year, in spite of the pressure due to the increase in the cost of grains. In view of the apprehension in relation to the cost of grains in 2008, the Company has concentrated its efforts in passing on costs, both in the domestic and in the foreign market, and in achieving productivity gains. We continue to be confident in our goal of doubling revenues within five years, based on the internationalization of our operations and on the growth in the domestic market, taking advantage of the competitive conditions of Brazil as a producer of animal protein. Certain that Sadia shall continue its path of success in the year that has just started, by ensuring the quality of its products, the sustainability of its initiatives and the maintenance of its credibility with investors, we wish to thank our associates for their dedication and talent, which contributed to the development of another important quarter in the history of this Company.” – Gilberto Tomazoni – CEO, Managing Director |
KEY CONSOLIDATED INDICATORS - R$ THOUSAND
1Q07 | 1Q08 | 1Q08/ 1Q07 |
|
Gross Operating Revenue | 2,163,068 | 2,603,061 | 20.3% |
Domestic Market | 1,163,474 | 1,387,507 | 19.3% |
Export Market | 999,594 | 1,215,554 | 21.6% |
Net Operating Revenue | 1,894,069 | 2,290,307 | 20.9% |
Gross Profit | 488,435 | 554,074 | 13.4% |
Gross Margin | 25.8% | 24.2% | |
EBIT | 150,529 | 156,432 | 3.9% |
EBIT Margin | 7.9% | 6.8% | |
Net Income | 96,169 | 214,851 | 123.4% |
Net Margin | 5.1% | 9.4% | |
EBITDA | 231,431 | 276,935 | 19.7% |
EBITDA Margin | 12.2% | 12.1% | |
Exports / Gross Revenue | 46.2% | 46.7% |
GROSS OPERATING INCOME R$ million
The results of the 1Q08 were impacted positively by the increase in the purchasing power of the Brazilian population and by the growth in the consumption of meats in the global market, allied to price increases.
The gross operating income of 1Q08 reached R$ 2.6 billion, 20.3% higher than that of the 1Q07. This performance was achieved both in the domestic market and in the foreign market, which had an evolution of, respectively, 19.3% and 21.6%. The highlights were the sales of processed products in both markets and poultry in the foreign market.
The sales volume grew 8.6% in relation to the 1Q07, reaching 533.2 thousand tons in the 1Q08, driven mostly by the higher volume realized in the domestic market, of 13.5%.
SALES
1Q07 | 1Q08 | 1Q08/ 1Q07 |
|
Tons | 491,030 | 533,151 | 8.6% |
Processed Products | 210,001 | 243,101 | 15.8% |
Poultry | 233,999 | 243,134 | 3.9% |
Pork | 32,110 | 33,070 | 3.0% |
Beef | 14,920 | 13,846 | -7.2% |
R$ thousand | 2,163,068 | 2,603,061 | 20.3% |
Processed Products | 1,036,035 | 1,255,899 | 21.2% |
Poultry | 817,965 | 1,000,701 | 22.3% |
Pork | 137,242 | 161,320 | 17.5% |
Beef | 83,887 | 79,079 | -5.7% |
Others | 87,939 | 106,062 | 20.6% |
The share of processed products accounted for 45.6% of the total sales volume and 48.2% of the generation of consolidated revenues, up 15.8% and 21.2% in relation to the 1Q07. This performance reflects, in addition to a heated demand, the strategy of focusing the business on higher value-added products. Total revenues from this segment were R$ 1.3 billion and almost 90% were obtained in the domestic market.
The poultry volume sold increased 3.9% and revenues grew 22.3% over the 1Q07. This segment accounted for 45.6% of the total volume sold by Sadia and 38.4% of the 1Q08 revenues. This kind of protein yielded revenues of R$ 1.0 billion, of which 89% came from exports.
The pork segment had a growth of 3.0% in volume sold and of 17.5% in revenues in the 1Q08, accounting for 6.2% both in volume and in consolidated revenues. Revenues in the quarter reached R$ 161.3 million, of which 70% were obtained in the foreign market.
2
The beef segment slipped 7.2% in physical sales and 5.7% in gross revenue, mainly due to lower availability of cattle in the Brazilian market, accounting for 3.0% of the Company's revenues. Revenues in the quarter were R$ 79.1 million, of which 79% came from exports.
BREAKDOWN OF GROSS OPERATING INCOME
Sales
Tons | 1Q07 | 1Q08 | 1Q08/ 1Q07 |
Domestic Market | 224,820 | 255,222 | 13.5% |
Processed Products | 186,259 | 214,128 | 15.0% |
Poultry | 26,073 | 27,070 | 3.8% |
Pork | 11,047 | 9,864 | -10.7% |
Beef | 1,441 | 4,160 | 188.7% |
Export Market | 266,210 | 277,929 | 4.4% |
Processed Products | 23,742 | 28,973 | 22.0% |
Poultry | 207,926 | 216,064 | 3.9% |
Pork | 21,063 | 23,206 | 10.2% |
Beef | 13,479 | 9,686 | -28.1% |
Total | 491,030 | 533,151 | 8.6% |
R$ thousand | 1Q07 | 1Q08 | 1Q08/ 1Q07 |
Domestic Market | 1,163,474 | 1,387,507 | 19.3% |
Processed Products | 930,816 | 1,118,324 | 20.1% |
Poultry | 101,002 | 107,734 | 6.7% |
Pork | 40,023 | 48,402 | 20.9% |
Beef | 7,541 | 16,535 | 119.3% |
Others | 84,092 | 96,512 | 14.8% |
Export Market | 999,594 | 1,215,554 | 21.6% |
Processed Products | 105,219 | 137,575 | 30.8% |
Poultry | 716,963 | 892,967 | 24.5% |
Pork | 97,219 | 112,918 | 16.1% |
Beef | 76,346 | 62,544 | -18.1% |
Others | 3,847 | 9,550 | 148.2% |
Total | 2,163,068 | 2,603,061 | 20.3% |
3
Domestic Market
Physical sales to the domestic market increased 13.5% over 1Q07, in alignment with the guidance of an increase of 12-14% for the year. The average price charged, as well as revenues, also grew 5.4% and 19.3%, respectively. The higher average price of this segment already reflects the transfer of part of the increases in the cost of grains.
The evolution in the segment of processed products reflects the strength of the brand and Sadia strategy of meeting the demand from all classes, driven by the increase in the income of the population. This segment represented 83.9% of the Company's sales volume in the domestic market and 80.6% of revenues; 15.0% and 20.1% higher than those obtained in the 1Q07.
The poultry segment posted an increase of 3.8% to volume sold, with a price increase of 2.8%, which generated revenues 6.7% higher than those in the 1Q07.
The volume of physical sales of pork dropped 10.7% over 1Q07, mainly due to redirecting of this raw material to the production of processed products in the domestic market. The average price in the 1Q08 increased 35.6%.
The beef segment had an increase of 188.7% in volume sold and 119.3% in revenues, due to the redirecting of exports to this market, after the European embargo. The average price charged for beef was reduced by 24.1%, when compared to the 1Q07. Its revenues correspond to 1.2% of the total revenues of the domestic market.
BREAKDOWN OF GROSS OPERATING INCOME DOMESTIC MARKET
4
Foreign Market
Physical sales and the average price in Brazilian Reais charged by the Company in the foreign market were, respectively, 4.4% and 16.0% higher than those of the 1Q07; in U.S. dollars, the average price was 36.3% higher than that in the same period. Consequently, revenues grew 21.6% in the 1Q08.
The sales volume in the poultry segment maintained its growth tendency in January and February; however, it fell in March due mainly to these factors: a strike of the port inspectors and a ship breakdown in March. Also in this quarter, when compared to the prior year, the product mix was changed to favor the exports of poultry cuts instead of whole birds due to profitability and price but to the detriment of volume. In view of these factors, physical sales in the quarter increased by 3.9% over 1Q07. Worldwide demand drove a rise of 19.7% in the average price in Brazilian Reais, corresponding to an increase of 40.6% in U.S. dollars. This resulted in revenues 24.5% higher than those generated in the same quarter in the prior year. Revenues from this segment accounted for 73.5% of the total Sadia exports.
The physical sales of the segment of processed products increased 22.0%, in alignment with the Company's strategy of increasing this segment. The average price exceeded by 7.2% the price charged in 1Q07 in Brazilian Reais and by 26.0% in U.S. dollars as a result of a better product mix and an increase in the sales of processed poultry products. This resulted in sales revenues 30.8% higher than the amount raised in the 1Q07.
The pork segment posted an increase of 10.2% in volumes and the average price charged in the period rose 5.4% in Brazilian Reais and 23.8% in U.S. dollars, therefore generating revenues 16.1% higher.
The physical sales of the beef segment fell 28.1% in the course of the 1Q08 due to the continuation of the European embargo on the Brazilian beef. The average price increased 14.1% in Brazilian Reais and 34.0% in U.S. dollars, generating revenues 18.1% lower than those generated in the 1Q07.
BREAKDOWN OF GROSS OPERATING INCOME FOREIGN MARKET
5
AVERAGE PRICES R$/KG FOREIGN MARKET
EXPORTS BY REGION
Sales continue to be balanced and show no concentration in specific markets.
NET OPERATING INCOME
Net revenues reached R$ 2.3 billion in the 1Q08, 20.9% higher than the 1Q07 revenues. This performance is explained by the higher sales volume and average prices, and especially by the sales of processed products in the domestic and foreign markets and of poultry in the foreign market. The average depreciation of the U.S. dollar in the comparison between both quarters was 17.5%.
6
Gross net income in the 1Q08 reached the mark of R$ 554.1 million, 13.4% above that of 1Q07. The gross margin, of 24.2%, was 1.6 percentage point lower than that obtained in the same period of 2007, i.e., 25.7%, mostly due to the increase in the price of grains (corn and soybean). |
Gross Margin |
|
EBITDA (Earnings Before Interest, Taxes, Depreciation and Amortization) reached R$ 276.9 million, an amount 19.7% higher than that posted in the 1Q07. The EBITDA margin was 12.1%, however, if the non-recurrent PIS credit of R$ 13.8 million posted to the "other operating results" account is deducted, the adjusted EBITDA margin for the quarter would be 11.5%. |
7
EBITDA CALCULATION = EBIT + DEPRECIATION/AMORTIZATION/SUBVENTION + EMPLOYEE PROFIT SHARING | ||
1Q07 | 1Q08 | |
EBIT | 150,529 | 156,432 |
(+)DEPRECIATION/AMORTIZATION/SUBVENTION | 74,880 | 97,390 |
(+)EMPLOYEE PROFIT SHARING | 6,022 | 23,113 |
EBITDA | 231,431 | 276,935 |
EBITDA MARGIN | 12.2% | 12.1% |
The Company has subsidies for investment due to expire between 2014 and 2020, granted by the State Governments of Minas Gerais and Mato Grosso, where some of the industrial plants are located. In 2007, those subsidies were posted to the "Capital Reserve" account under Shareholders' Equity. Law 11638/07, among other amendments, revoked item d), paragraph 1 of art. 182, of Law 6404/76, and this implies that the amounts received under subsidy for investment shall now be posted to an income account, and no longer to "Capital Reserve".
Mar 2007 | Part. | Mar 2008 | Part. | Part. | |
Short Term | 1,110.0 | 29% | 1,135.0 | 29% | 2.3% |
Local Currency | 356.3 | 9% | 474.4 | 12% | 33.1% |
Foreign Currency | 753.7 | 19% | 660.6 | 16% | -12.4% |
Long Term | 2,759.8 | 71% | 2,952.0 | 72% | 7.0% |
Local Currency | 835.9 | 22% | 1,159.8 | 28% | 38.7% |
Foreign Currency | 1,923.9 | 50% | 1,792.2 | 44% | -6.8% |
Total | 3,869.8 | 100% | 4,087.0 | 100% | 5.6% |
(-) Financial Investments | 2,683.0 | 100% | 2,373.3 | 100% | -11.5% |
Local Currency | 469.1 | 17% | 730.7 | 31% | 55.8% |
Foreign Currency | 2,213.9 | 83% | 1,642.6 | 69% | -25.8% |
(=) Net Financial Indebtedness | 1,186.8 | 100% | 1,713.7 | 100% | 44.4% |
Local Currency | 723.1 | 61% | 903.5 | 53% | 24.9% |
Foreign Currency | 463.7 | 39% | 810.2 | 47% | 74.7% |
Net Debt to Equity | 46.9% | 55.2% | |||
Net Debt to EBITDA* | 1.4 | 1.5 |
* Last 12 months |
On 03/31/08, Sadia net financial debt totaled R$ 1,7 billion, an amount 44.4% higher than that at the closing of the 1Q07. At the end of the quarter, the net debt to EBITDA was 1.5.
8
NET DEBT / EBITDA*
* Last 12 months |
NET INCOME
Net Income in the 1Q08 was R$ 214.9 million, 123.4% higher than the result reached in he 1Q07. Thus, the Company recorded a Return on Equity (ROE) of 7.0% against 3.8% in the same period of 2007. |
9
INVESTMENTS R$ MILLION
Sadia made investments of R$ 427.1 million in the 1Q08, R$ 250.0 million higher than the amount of R$ 177 million invested in the 1Q07. From the total invested in the quarter, R$ 167.5 million (39.2%) were destined to the segment of processed products; R$ 151.3 million (35.4%) to the poultry segment; R$ 40.1 million (9.4%) to the pork segment, R$ 4.6 million (1.1%) to the beef segment and R$ 63.6 million to other areas, mainly, information technology and logistics projects.
In January 2008, Sadia acquired Goiaves (Buriti Alegre, GO), with a production capacity of 100 thousands poultry heads per day and sales are expected to be in the range of R$ 100 million up to the end of 2008. The Company also signed a commitment to purchase 73.93% of the capital of Baumhardt, the controlling company of Excelsior (Santa Cruz do Sul, RS), a producer of pork sausages.
On April 28, Sadia entered into a Partnership Agreement with Kraft Foods Brasil S.A., which established the terms and conditions for the establishment of a joint-venture, the purpose of which shall be to manufacture, market and distribute cheeses, including the products currently marketed under the Philadelphia brand, as well as cheese and cheese spreads currently marketed under the Sadia brand. Kraft shall be the title holder of 51% of the voting shares and Sadia of the remaining 49% and the Partnership shall have its own structure and corporate governance. The amount of the initial investment estimated to implement this business is R$ 30 million and sales in the first year of activities of this Partnership shall be in the range of R$ 40 million.
10
Sadia preferred shares are distributed among the various categories of Bovespa investors and a highlight is the steady number of foreign investors.
11
12
MARKET DATA - BOVESPA | 1Q07 | 1Q08 | 1Q08/1Q07 |
Sadia Common Shares / SDIA3 - thousands (Free Float = 46.8%) | 257,000 | 257,000 | |
Sadia Preferred Shares / SDIA4 - thousands (Free Float = 89.6%) | 426,000 | 426,000 | |
Total Outstanding Shares - thousands* (Float = 73.5%)(¹) | 683,000 | 683,000 | |
Closing Price - R$/share SDIA3 (¹) | 7.99 | 10.00 | 0.0% |
Closing Price - R$/share SDIA4 (¹) | 7.85 | 10.40 | 25.2% |
Mkt. Capitalization - R$ millions (¹) | 5,362 | 7,103 | 32.5% |
Volume of Shares Traded - thousand | 126,533 | 147,322 | 32.5% |
Daily Average Volume of Shares Traded - thousand | 2,074 | 2,455 | |
Financial Volume Traded - R$ million | 899.3 | 1,461.0 | 0.0% |
Daily Average Financial Volume Traded - R$ million | 14.7 | 24.4 | |
MARKET DATA - NYSE | 1Q07 | 1Q08 | 1Q08/1Q07 |
Total Outstanting ADR´s - thousands | 22,049,694.6 | 33,783,558.0 | 53.2% |
Participations in Trading Sessions | 100% | 100% | |
Closing Prices - US$/ADR (¹) (²) | 11.30 | 17.79 | 57.5% |
Mkt. Capitalization - US$ millions(¹) | 249,051.6 | 601,009.5 | 141.3% |
Volume of Shares Traded | 17,988,332 | 29,411,755 | 63.5% |
Daily Average Volume of Shares Traded | 293,417 | 482,160 | |
Financial Volume Traded - US$ thousand | 181,269 | 509,075 | 180.8% |
Daily Average Financial Volume Traded - US$ thousand | 2,971.6 | 8,345.5 |
(¹) At the end of the period |
Souces: Sadia, Bovespa and NYSE |
The 20-F Report was filed and is available at the following address: http://ri.sadia.com.br, a printed copy can be requested free of charge.
Events on May 5, (Monday) International: Conference Call In Brazil: Meeting with Professional Investment and Analysts The audio of the meeting and of the conference call will be broadcast live over the Internet, accompanied by a slide presentation at the website: www.sadia.com.br. |
The forward-looking statements on the business outlook, projections of operating and financial results, and the potential growth of the Company contained in this publication are mere predictions and were based on Management's expectations in relation to the future of the Company. These expectations are highly dependent on markets changes, on the overall economic performance of Brazil, on the industry and on the international markets, being therefore subject to change. |
13
ATTACHMENT I
INCOME STATEMENT - CONSOLIDATED |
1Q07 | 1Q08 | 1Q08/ 1Q07 |
|||
R$ '000 | % | R$ '000 | % | % | |
Gross Operating Revenue | 2,163,068 | 114.2% | 2,603,061 | 113.7% | 20.3% |
Domestic Market | 1,163,474 | 61.4% | 1,387,507 | 60.6% | 19.3% |
Export Market | 999,594 | 52.8% | 1,215,554 | 53.1% | 21.6% |
(-) Sales Tax and Services Rendered | (268,999) | -14.2% | (312,754) | -13.7% | 16.3% |
Net Operating Revenue | 1,894,069 | 100.0% | 2,290,307 | 100.0% | 20.9% |
Cost of Goods Sold and Services Rendered | (1,405,634) | -74.2% | (1,736,233) | -75.8% | 23.5% |
Gross Profit | 488,435 | 25.8% | 554,074 | 24.2% | 13.4% |
Selling Expenses | (317,896) | -16.8% | (355,445) | -15.5% | 11.8% |
Management Compensation | (3,825) | -0.2% | (4,531) | -0.2% | 18.5% |
Administrative Expenses | (15,059) | -0.8% | (26,858) | -1.2% | 78.4% |
Employees Profit Sharing | (6,022) | -0.3% | (23,113) | -1.0% | 283.8% |
Others Operating Results | 4,896 | 0.3% | 12,305 | 0.5% | 151.3% |
Earnings Before Interest and Taxes | 150,529 | 7.9% | 156,432 | 6.8% | 3.9% |
Financial Result, Net | (6,444) | -0.3% | 36,756 | 1.6% | -670.4% |
Operating Profit | 144,085 | 7.6% | 193,188 | 8.4% | 34.1% |
Nonoperating Income (expense) | (1,511) | -0.1% | (2,657) | -0.1% | -75.8% |
Income Before Taxes | 142,574 | 7.5% | 190,531 | 8.3% | 33.6% |
Income Tax and Social Contribution | (46,429) | -2.5% | 25,607 | 1.1% | 155.2% |
Net Income before Minority Interest | 96,145 | 5.1% | 216,138 | 9.4% | 124.8% |
Minority Interest | (24) | 0.0% | 1,287 | 0.1% | 5,462.5% |
Net Income | 96,169 | 5.1% | 214,851 | 9.4% | 123.4% |
EBITDA | 231,431 | 12.2% | 276,935 | 12.1% | 19.7% |
14
BALANCE SHEET - CONSOLIDATED |
R$ Thousand |
March 2007 | March 2008 | |
ASSETS | ||
Current Assets | 4,488,036 | 4,765,061 |
Cash and Bank | 159,345 | 161,759 |
Trade Accounts Receivable | 383,497 | 427,252 |
Recoverable Taxes | 432,719 | 574,703 |
Inventories | 1,121,252 | 1,488,829 |
Marketable Securities | 2,364,963 | 2,074,573 |
Other Credits | 26,260 | 37,945 |
Non-Current Assets | 3,027,848 | 4,020,730 |
Long Term Assets | 578,810 | 549,077 |
Marketable Securities | 132,369 | 98,953 |
Other Credits | 446,441 | 450,124 |
Permanent | 2,449,038 | 3,471,653 |
Investments | 50,759 | 104,148 |
Property, Plant and Equipment | 2,267,556 | 3,273,104 |
Deferred Charges | 130,723 | 94,401 |
Total Assets | 7,515,884 | 8,785,791 |
LIABILITIES | ||
Current Liabilities | 1,975,812 | 2,413,219 |
Loans and Financing | 1,110,025 | 1,135,068 |
Suppliers | 506,172 | 735,472 |
Salaries and Social ChargesPayable | 123,494 | 164,299 |
Taxes Payable | 53,827 | 102,636 |
Dividends | 22,246 | 48,908 |
Operating Liabilities | 160,048 | 226,836 |
Non-Current Assets - Long Term Liabilities | 3,009,742 | 3,270,194 |
Loans and Financing | 2,759,841 | 2,951,997 |
Operating Liabilities | 249,901 | 318,197 |
Deferred Discount of Investments | 0 | 0 |
Minority Interest in Subsidiaries | 839 | 29,064 |
Shareholder's Equity | 2,529,491 | 3,073,314 |
Paid - Up Capital | 1,500,000 | 2,000,000 |
Income Reserve | 1,029,491 | 1,073,314 |
Total Liabilities and Equity | 7,515,884 | 8,785,791 |
15
CASH FLOW STATEMENT |
R$ Thousand |
March 2007 |
March 2008 |
|
Net result from the period | 96,145 | 216,138 |
Adjusments to reconcile net income to cash generated by operating activities: | ||
Variation in minority interest | (101) | (6,823) |
Accrued interest, net of paid interest | (50,146) | 23,339 |
Depreciation, amortization and depletion allowances | 69,687 | 92,510 |
Goodwill amortization | 5,193 | 4,880 |
Equity in earnings of subsidiareies | (332) | 0 |
Exchange variations on foreign investments | 35,479 | (91,502) |
Deferred taxes | 60,765 | (30,322) |
Contingencies | (2,480) | (4,042) |
Result from the disposal of permanent assets | 1,612 | 1,072 |
Variations in operating assets and liabilities: | ||
Trade accounts receivable | 295,099 | 59,334 |
Inventories | (36,798) | (319,893) |
Recoverable taxes and other | (58,762) | (63,690) |
Judicial deposits | (8,366) | (12,951) |
Suppliers | 2,887 | 141,521 |
Taxes payable, salaries payable and others | (94,263) | 40,352 |
Net cash generated from operating activities | 315,619 | 49,923 |
Investiments activities: | ||
Funds from the sale of permanent assets | 299 | 528 |
Purchase of property, plant and equipment | (177,000) | (427,065) |
Acquisition of subsidiary, net cash | - | (33,800) |
Short-term investments | (572,014) | (611,532) |
Redemption of investments | 333,283 | 532,276 |
Cash applied in investments activities | (415,432) | (539,593) |
Financeing activities: | ||
Loans and financing | 588,706 | 635,918 |
Payment of financing | (505,163) | (172,539) |
Dividends paid | (58,454) | (131,978) |
Net cash generated from financing activities | 25,089 | 331,401 |
Cash at beginning of year | 234,069 | 320,028 |
Cash at end of year | 159,345 | 161,759 |
Net addition in cash | (74,724) | (158,269) |
16