XML 69 R62.htm IDEA: XBRL DOCUMENT v3.20.2
SEGMENT INFORMATION (Tables)
6 Months Ended
Jun. 30, 2020
SEGMENT INFORMATION  
Schedule of operating segments

 

 

 

 

 

 

 

 

 

 

 

 

June 30, 2020

 

 

  

 

  

 

  

Not

  

 

 

 

 

Pulp

 

Paper

 

segmented

 

Total

 

Net sales

 

12,862,936

 

2,113,530

 

 

 

14,976,466

 

Domestic market (Brazil)

 

741,568

 

1,372,423

 

 

 

2,113,991

 

Foreign market

 

12,121,368

 

741,107

 

 

 

12,862,475

 

Cost of sales

 

(8,246,527)

 

(1,362,166)

 

 

 

(9,608,693)

 

Gross profit

 

4,616,409

 

751,364

 

 

 

5,367,773

 

Gross margin (%)

 

35.89

%

35.55

%

 

 

35.84

%

 

 

 

 

 

 

 

 

 

 

Operating income (expenses)

 

(1,179,960)

 

(323,175)

 

 

 

(1,503,135)

 

Selling

 

(875,343)

 

(186,691)

 

 

 

(1,062,034)

 

General and administrative

 

(460,226)

 

(190,325)

 

 

 

(650,551)

 

Other operating, net

 

170,212

 

42,190

 

 

 

212,402

 

Income (loss) from associates and joint ventures

 

(14,603)

 

11,651

 

 

 

(2,952)

 

 

 

 

 

 

 

 

 

 

 

Operating profit before net financial income ("EBIT") (1)

 

3,436,449

 

428,189

 

 

 

3,864,638

 

Operating margin (%)

 

26.72

%

20.26

%

 

 

25.80

%

 

 

 

 

 

 

 

 

 

 

Financial result, net

 

 

 

 

 

(28,101,286)

 

(28,101,286)

 

Net income (loss) before taxes

 

3,436,449

 

428,189

 

(28,101,286)

 

(24,236,648)

 

 

 

 

 

 

 

 

 

 

 

Income taxes

 

 

 

 

 

8,765,069

 

8,765,069

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) for the period

 

3,436,449

 

428,189

 

(19,336,217)

 

(15,471,579)

 

Profit (loss) margin for the period (%)

 

26.72

%

20.26

%

 

 

(103.31)

%

Result of the period attributable to controlling Shareholders

 

3,436,449

 

428,189

 

(19,344,269)

 

(15,479,631)

 

Result of the period attributed to non-controlling shareholders

 

 

 

 

 

8,052

 

8,052

 

Depreciation, depletion and amortization

 

3,126,528

 

231,053

 

 

 

3,357,581

 


1)

Earnings before interest and tax.

 

 

 

 

 

 

 

 

 

 

 

 

June 30, 2019

 

 

    

 

    

 

    

Not

    

 

 

 

 

Pulp

 

Paper

 

segmented

 

Total

 

Net sales

 

10,055,757

 

2,308,324

 

 

 

12,364,081

 

Domestic market (Brazil)

 

984,098

 

1,591,902

 

 

 

2,576,000

 

Foreign market

 

9,071,659

 

716,422

 

 

 

9,788,081

 

Cost of sales

 

(8,414,712)

 

(1,532,300)

 

 

 

(9,947,012)

 

Gross profit

 

1,641,045

 

776,024

 

 

 

2,417,069

 

Gross margin (%)

 

16.3

%

33.6

%

 

 

19.5

%

 

 

 

 

 

 

 

 

 

 

Operating income (expenses)

 

(971,698)

 

(377,498)

 

 

 

(1,349,196)

 

Selling

 

(712,005)

 

(186,279)

 

 

 

(898,284)

 

General and administrative

 

(418,980)

 

(189,816)

 

 

 

(608,796)

 

Other operating, net

 

159,287

 

(6,972)

 

 

 

152,315

 

Income from associates and joint ventures

 

 

 

5,569

 

 

 

5,569

 

 

 

 

 

 

 

 

 

 

 

Operating profit before net financial income ("EBIT") (1)

 

669,347

 

398,526

 

 

 

1,067,873

 

Operating margin (%)

 

6.7

%

17.3

%

 

 

8.6

%

 

 

 

 

 

 

 

 

 

 

Financial result, net

 

 

 

 

 

(1,857,078)

 

(1,857,078)

 

Net income (loss) before  taxes

 

669,347

 

398,526

 

(1,857,078)

 

(789,205)

 

 

 

 

 

 

 

 

 

 

 

Income taxes

 

 

 

 

 

259,921

 

259,921

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) for the period

 

669,347

 

398,526

 

(1,597,157)

 

(529,284)

 

Profit (loss) margin for the period (%)

 

6.7

%

17.3

%

 

 

(4.3)

%

Result of the period attributable to controlling shareholders

 

669,347

 

398,526

 

(1,594,128)

 

(526,255)

 

Result of the period attributed to non-controlling shareholders

 

 

 

 

 

(3,029)

 

(3,029)

 

Depreciation, depletion and amortization

 

4,455,493

 

239,955

 

 

 

4,695,448

 


1)

Earnings before interest and tax.

Schedule of paper net sales by product

 

 

 

 

 

 

 

June 30,

 

June 30,

Products

  

2020

  

2019

Market pulp(1)

 

12,862,936

 

10,055,757

Printing and writing paper(2)

 

1,661,611

 

1,902,733

Paperboard

 

430,292

 

382,440

Other

 

 21,627

 

 23,151

Net sales

 

14,976,466

 

12,364,081


1)

Revenue from fluff pulp represents (around 0.6% of total net sales) and, therefore, was included in market pulp sales.

2)

Tissue is a recently launched product and its revenues represent less than 2.6% of total net sales. Therefore, it was included in the sales of printing and writing paper.

Goodwill based on expected future profitability

 

 

 

 

 

 

  

June 30,

  

December 31,

 

 

2020

 

2019

Pulp

 

7,942,486

 

7,942,486

Consumer goods

 

119,332

 

119,332

 

 

8,061,818

 

8,061,818