XML 93 R67.htm IDEA: XBRL DOCUMENT v3.21.1
SEGMENT INFORMATION (Tables)
12 Months Ended
Dec. 31, 2020
SEGMENT INFORMATION  
Schedule of operating segments

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2020

 

 

  

 

  

 

  

Not

  

 

 

 

 

Pulp

 

Paper

 

segmented

 

Total

 

Net sales

 

25,578,265

 

4,882,012

 

 

 

30,460,277

 

Domestic market (Brazil)

 

1,609,449

 

3,358,186

 

 

 

4,967,635

 

Foreign market

 

23,968,816

 

1,523,826

 

 

 

25,492,642

 

Asia

 

12,921,081

 

196,266

 

 

 

13,117,347

 

Europe

 

6,409,879

 

262,924

 

 

 

6,672,803

 

North America

 

4,340,956

 

263,328

 

 

 

4,604,284

 

South and Central America

 

184,590

 

723,603

 

 

 

908,193

 

Africa

 

112,310

 

77,705

 

 

 

190,015

 

Cost of sales

 

(15,754,930)

 

(3,211,401)

 

 

 

(18,966,331)

 

Gross profit

 

9,823,335

 

1,670,611

 

 

 

11,493,946

 

Gross margin (%)

 

38.4%

 

34.2%

 

 

 

37.7%

 

 

 

 

 

 

 

 

 

 

 

Operating income (expenses)

 

(2,409,483)

 

(641,069)

 

 

 

(3,050,552)

 

Selling

 

(1,770,036)

 

(404,616)

 

 

 

(2,174,652)

 

General and administrative

 

(1,016,093)

 

(427,099)

 

 

 

(1,443,192)

 

Other operating, net

 

390,178

 

140,972

 

 

 

531,150

 

Income(loss) from associates and joint ventures

 

(13,532)

 

49,674

 

 

 

36,142

 

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

 

7,413,852

 

1,029,542

 

 

 

8,443,394

 

Operating margin (%)

 

29.0%

 

21.1%

 

 

 

27.7%

 

 

 

 

 

 

 

 

 

 

 

Financial result, net

 

 

 

 

 

(26,085,523)

 

(26,085,523)

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) before taxes

 

7,413,852

 

1,029,542

 

(26,085,523)

 

(17,642,129)

 

 

 

 

 

 

 

 

 

 

 

Income taxes

 

 

 

 

 

6,927,194

 

6,927,194

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) for the year

 

7,413,852

 

1,029,542

 

(19,158,329)

 

(10,714,935)

 

Profit (loss) margin for the year (%)

 

29.0%

 

21.1%

 

 

 

(35.2)%

 

Result of the year attributable to controlling Shareholders

 

7,413,852

 

1,029,542

 

(19,168,222)

 

(10,724,828)

 

Result of the year attributed to non-controlling shareholders

 

 

 

 

 

9,893

 

9,893

 

 

 

 

 

 

 

 

 

 

 

Depreciation, depletion and amortization

 

6,232,376

 

540,404

 

 

 

6,772,780

 


1)

Earnings before interest and tax.

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2019

 

 

    

 

    

 

    

Not

    

 

 

 

    

Pulp

    

Paper

    

segmented

    

Total

 

Net sales

 

21,027,686

 

4,985,264

 

 

 

26,012,950

 

Domestic market (Brazil)

 

1,833,936

 

3,480,279

 

 

 

5,314,215

 

Foreign market

 

19,193,750

 

1,504,985

 

 

 

20,698,735

 

Asia

 

9,605,799

 

136,882

 

 

 

9,742,681

 

Europe

 

5,950,832

 

221,697

 

 

 

6,172,529

 

North America

 

3,592,563

 

382,628

 

 

 

3,975,191

 

South and Central America

 

44,556

 

710,086

 

 

 

754,642

 

Africa

 

 

 

53,692

 

 

 

53,692

 

Cost of sales

 

(17,440,018)

 

(3,303,464)

 

 

 

(20,743,482)

 

Gross profit

 

3,587,668

 

1,681,800

 

 

 

5,269,468

 

Gross margin (%)

 

17.1%

 

33.7%

 

 

 

20.3%

 

 

 

 

 

 

 

 

 

 

 

Operating income (expenses)

 

(2,089,286)

 

(679,719)

 

128,115

 

(2,640,890)

 

Selling

 

(1,503,775)

 

(401,504)

 

 

 

(1,905,279)

 

General and administrative

 

(806,774)

 

(366,584)

 

 

 

(1,173,358)

 

Other operating, net

 

209,577

 

68,062

 

128,115

 

405,754

 

Income from associates and joint ventures

 

11,686

 

20,307

 

 

 

31,993

 

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

 

1,498,382

 

1,002,081

 

128,115

 

2,628,578

 

Operating margin (%)

 

7.1%

 

20.1%

 

 

 

10.1%

 

 

 

 

 

 

 

 

 

 

 

Financial result, net

 

 

 

 

 

(6,725,781)

 

(6,725,781)

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) before  taxes

 

1,498,382

 

1,002,081

 

(6,597,666)

 

(4,097,203)

 

 

 

 

 

 

 

 

 

 

 

Income taxes

 

 

 

 

 

1,282,461

 

1,282,461

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) for the year

 

1,498,382

 

1,002,081

 

(5,315,205)

 

(2,814,742)

 

Profit (loss) margin for the year (%)

 

7.1%

 

20.1%

 

 

 

(10.8)%

 

 

 

 

 

 

 

 

 

 

 

Result of the year attributable to controlling Shareholders

 

1,498,382

 

1,002,081

 

(5,317,981)

 

(2,817,518)

 

Result of the year attributed to non-controlling shareholders

 

 

 

 

 

2,776

 

2,776

 

 

 

 

 

 

 

 

 

 

 

Depreciation, depletion and amortization

 

7,575,630

 

516,322

 

 

 

8,091,952

 

 

1)

Earnings before interest and tax.

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2018

 

 

    

 

    

 

    

Not

    

 

 

 

 

Pulp

 

Paper

 

segmented

 

Total

 

Net sales

 

8,783,274

 

4,660,102

 

 

 

13,443,376

 

Domestic market (Brazil)

 

744,566

 

3,307,074

 

 

 

4,051,640

 

Foreign market

 

8,038,708

 

1,353,028

 

 

 

9,391,736

 

Asia

 

3,837,998

 

101,695

 

 

 

3,939,693

 

Europe

 

2,810,899

 

225,111

 

 

 

3,036,010

 

North America

 

1,340,907

 

210,831

 

 

 

1,551,738

 

South and Central America

 

48,904

 

774,730

 

 

 

823,634

 

Africa

 

 

 

40,661

 

 

 

40,661

 

Cost of sales

 

(3,965,912)

 

(2,956,419)

 

 

 

(6,922,331)

 

Gross profit

 

4,817,362

 

1,703,683

 

 

 

6,521,045

 

Gross margin (%)

 

54.8%

 

36.6%

 

 

 

48.5%

 

 

 

 

 

 

 

 

 

 

 

Operating income (expenses)

 

(626,887)

 

(886,347)

 

 

 

(1,513,234)

 

Selling expenses

 

(212,869)

 

(385,857)

 

 

 

(598,726)

 

General and administrative expenses

 

(275,859)

 

(549,350)

 

 

 

(825,209)

 

Other operating income (expenses), net

 

(138,159)

 

41,284

 

 

 

(96,875)

 

Income from associates and joint ventures

 

 

 

7,576

 

 

 

7,576

 

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

 

4,190,475

 

817,336

 

 

 

5,007,811

 

Operating margin (%)

 

47.7%

 

17.5%

 

 

 

37.3%

 

 

 

 

 

 

 

 

 

 

 

Financial result, net

 

 

 

 

 

(4,842,513)

 

(4,842,513)

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) before taxes

 

4,190,475

 

817,336

 

(4,842,513)

 

165,298

 

 

 

 

 

 

 

 

 

 

 

Income taxes

 

 

 

 

 

154,516

 

154,516

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) for the year

 

4,190,475

 

817,336

 

(4,687,997)

 

319,814

 

Profit margin for the year (%)

 

47.7%

 

17.5%

 

 

 

2.5%

 

 

 

 

 

 

 

 

 

 

 

Result of the year attributable to controlling shareholders

 

4,190,475

 

817,336

 

(4,688,118)

 

319,693

 

Result of the year attributed to non-controlling shareholders

 

 

 

 

 

121

 

121

 

 

 

 

 

 

 

 

 

 

 

Depreciation, depletion and amortization

 

1,105,381

 

457,842

 

 

 

1,563,223

 


1)

Earnings before interest and tax.

 

 

Schedule of paper net sales by product

 

 

 

 

 

 

 

 

    

December 31,

    

December 31,

    

December 31,

Products

  

2020

  

2019

  

2018

Market pulp(1)

 

25,578,265

 

21,027,686

 

8,783,274

Printing and writing paper(2)

 

3,891,002

 

4,100,502

 

3,834,380

Paperboard

 

935,047

 

823,360

 

764,701

Other

 

55,963

 

 61,402

 

 61,021

Net sales

 

30,460,277

 

26,012,950

 

13,443,376


1)

Net sale from fluff pulp represents approximately 0.6% of total net sales and, therefore, was included in market pulp net sales.

2)

Tissue is a recently launched product and its revenues represent approximately 2.6% of total net sales and, therefore, was included in printing and writing paper net sales.

Goodwill based on expected future profitability

 

 

 

 

 

 

    

December 31,

    

December 31,

 

 

2020

 

2019

Pulp

 

7,897,051

 

7,942,486

Consumer goods

 

119,332

 

119,332

 

 

8,016,383

 

8,061,818