+ All Categories
Home > Documents > 4Q16 Results - Suzanoir.suzano.com.br/enu/6230/Earnings Release 4Q16.pdf · 4Q16 Results Target...

4Q16 Results - Suzanoir.suzano.com.br/enu/6230/Earnings Release 4Q16.pdf · 4Q16 Results Target...

Date post: 09-Apr-2020
Category:
Upload: others
View: 1 times
Download: 0 times
Share this document with a friend
27
4Q16 Results Target pulp cash cost of R$570/ton for 2018 met in 4Q16 São Paulo, February 8, 2017. Suzano Pulp and Paper (Bovespa: SUZB5), one of the largest integrated pulp and paper producers in Latin America, announces today its consolidated results for the fourth quarter of 2016 (4Q16) and for the fiscal year (2016). 2016 HIGHLIGHTS Strong operating cash flow 1 of R$ 2.7 billion and ROIC of 12%. Strong operating results: record high pulp production and sales. Target cash cost for 2018 (R$ 570/ton 2 ) met in 4Q16: lower wood costs and benefits from investments in retrofitting mills. Cost discipline: COGS/ton performance (+1.7%) lags inflation in the period (+6.3%). Expense discipline: reduction of 7.6% in SG&A/ton compared to 2015. Higher profitability of paper business in a scenario of contracting Brazilian demand through the consolidation of the Go to Market program (“Suzano Mais”), which aims to strengthen relations with end consumers. Financial discipline: lower net debt, net debt/adjusted EBITDA ratio of 2.6 times, lower debt cost and upgrade in credit rating. Liability management: issues in the domestic and international capital markets. Capital discipline: investments below initial budget and dividend distribution based on operating cash flow. Advances in the industrial project to debottleneck Imperatriz Unit, to be concluded in 2017, and acquisition of forestry assets to supply the expansion in pulp production and to reduce cost in Maranhão. Fluff: higher production during the year and launch of exports. Lignin and Tissue: startup of production slated for this year. Financial Data (R$ million) 4Q16 4Q15 Δ Y-o-Y 3Q16 Δ Q-o-Q 2016 2015 Δ Y-o-Y Net Revenue 2,498 2,709 (7.8%) 2,173 15.0% 9,882 10,224 (3.3%) Adjusted EBITDA 3 902 1,226 (26.5%) 768 17.4% 3,906 4,594 (15.0%) Adjusted EBITDA Margin 3 36.1% 45.3% (9.2 p.p.) 35.3% 0.8 p.p. 39.5% 44.9% (5.4 p.p. ) Net Financial Result (159) (135) 17.9% (236) (32.5%) 1,101 (4,429) (124.9%) Net Income (440) 341 (229.1%) 53 (932.6%) 1,692 (925) (282.8%) Operating Cash Generation 615 954 (35.5%) 507 21.3% 2,748 3,485 (21.2%) Variation in Working Capital 498 (144) (445.2%) 53 832.6% 751 (849) (188.4%) Cash Generation 1,113 810 37.5% 560 98.7% 3,499 2,635 32.8% Net Debt /Adjusted EBITDA 3 (x) 2.6 x 2.7 x (0.1 x) 2.4 x 0.2 x 2.6 x 2.7 x (0.1 x) Operational Data ('000 tons) 4Q16 4Q15 Δ Y-o-Y 3Q16 Δ Q-o-Q 2016 2015 Δ Y-o-Y Sales 1,274 1,068 19.4% 1.066 19.6% 4,726 4,521 4.5% Pulp 957 740 29.3% 756 26.6% 3,530 3,291 7.3% Paper 317 327 (3.1%) 310 2.4% 1,196 1,230 (2.8%) Production 1,231 1,127 9.2% 1.101 11.8% 4,655 4,582 1.6% Pulp 935 843 10.9% 809 15.6% 3,473 3,373 3.0% Paper 295 283 4.3% 292 1.2% 1,182 1,209 (2.2%) 1 Operating cash flow corresponds to Adjusted EBITDA less sustaining CAPEX. | 2 Value in 2016 BRL. | 3 Excluding non-recurring and/or non-cash items.
Transcript
Page 1: 4Q16 Results - Suzanoir.suzano.com.br/enu/6230/Earnings Release 4Q16.pdf · 4Q16 Results Target pulp cash cost of R$570/ton for 2018 met in 4Q16 São Paulo, February 8, 2017. Suzano

4Q16 Results

Target pulp cash cost of R$570/ton for 2018 met in 4Q16 São Paulo, February 8, 2017. Suzano Pulp and Paper (Bovespa: SUZB5), one of the largest integrated pulp and paper producers in Latin America, announces today its consolidated results for the fourth quarter of 2016 (4Q16) and for the fiscal year (2016).

2016 HIGHLIGHTS

Strong operating cash flow1 of R$ 2.7 billion and ROIC of 12%.

Strong operating results: record high pulp production and sales.

Target cash cost for 2018 (R$ 570/ton2) met in 4Q16: lower wood costs and benefits from investments in retrofitting mills.

Cost discipline: COGS/ton performance (+1.7%) lags inflation in the period (+6.3%).

Expense discipline: reduction of 7.6% in SG&A/ton compared to 2015.

Higher profitability of paper business in a scenario of contracting Brazilian demand through the consolidation of the Go to Market program (“Suzano Mais”), which aims to strengthen relations with end consumers.

Financial discipline: lower net debt, net debt/adjusted EBITDA ratio of 2.6 times, lower debt cost and upgrade in credit rating.

Liability management: issues in the domestic and international capital markets.

Capital discipline: investments below initial budget and dividend distribution based on operating cash flow.

Advances in the industrial project to debottleneck Imperatriz Unit, to be concluded in 2017, and acquisition of forestry assets to supply the expansion in pulp production and to reduce cost in Maranhão.

Fluff: higher production during the year and launch of exports.

Lignin and Tissue: startup of production slated for this year.

Financial Data (R$ million) 4Q16 4Q15 Δ Y-o-Y 3Q16 Δ Q-o-Q 2016 2015 Δ Y-o-Y

Net Revenue 2,498 2,709 (7.8%) 2,173 15.0% 9,882 10,224 (3.3%)

Adjusted EBITDA3 902 1,226 (26.5%) 768 17.4% 3,906 4,594 (15.0%)

Adjusted EBITDA Margin3 36.1% 45.3% (9.2 p.p.) 35.3% 0.8 p.p. 39.5% 44.9% (5.4 p.p. )

Net Financial Result (159) (135) 17.9% (236) (32.5%) 1,101 (4,429) (124.9%)

Net Income (440) 341 (229.1%) 53 (932.6%) 1,692 (925) (282.8%)

Operating Cash Generation 615 954 (35.5%) 507 21.3% 2,748 3,485 (21.2%)

Variation in Working Capital 498 (144) (445.2%) 53 832.6% 751 (849) (188.4%)

Cash Generation 1,113 810 37.5% 560 98.7% 3,499 2,635 32.8%

Net Debt /Adjusted EBITDA3 (x) 2.6 x 2.7 x (0.1 x) 2.4 x 0.2 x 2.6 x 2.7 x (0.1 x)

Operational Data ('000 tons) 4Q16 4Q15 Δ Y-o-Y 3Q16 Δ Q-o-Q 2016 2015 Δ Y-o-Y

Sales 1,274 1,068 19.4% 1.066 19.6% 4,726 4,521 4.5%

Pulp 957 740 29.3% 756 26.6% 3,530 3,291 7.3%

Paper 317 327 (3.1%) 310 2.4% 1,196 1,230 (2.8%)

Production 1,231 1,127 9.2% 1.101 11.8% 4,655 4,582 1.6%

Pulp 935 843 10.9% 809 15.6% 3,473 3,373 3.0%

Paper 295 283 4.3% 292 1.2% 1,182 1,209 (2.2%)

1 Operating cash flow corresponds to Adjusted EBITDA less sustaining CAPEX. | 2 Value in 2016 BRL. | 3 Excluding non-recurring and/or non-cash items.

Page 2: 4Q16 Results - Suzanoir.suzano.com.br/enu/6230/Earnings Release 4Q16.pdf · 4Q16 Results Target pulp cash cost of R$570/ton for 2018 met in 4Q16 São Paulo, February 8, 2017. Suzano

Page 2 of 27

4Q16 EARNINGS RELEASE

The consolidated interim financial statements were prepared in accordance with the standards of the Securities and Exchange Commission of Brazil (CVM) and the Accounting Pronouncements Committee (CPC) and comply with the International Financial Reporting Standards (IFRS) issued by the International Accounting Standard Board (IASB). The financial statements for the fiscal year ended December 31, 2015 contain reclassifications to improve presentation and comparisons with the information for the period ended December 31, 2016, as described in Note 3 "Main Accounting Practices." The operational and financial information is presented based on a consolidated basis and in Brazilian real (R$). Note that figures may present discrepancies due to rounding. Non-financial data, such as volume, quantity, average price and average quotes in Brazilian real and U.S. dollar, were not reviewed by our independent auditors.

CONTENTS Message from Management .................................................................................................................................... 3 Pulp Business Performance ................................................................................................................................... 4

Pulp Sales Volume and Revenue.................................................................................................................... 4 Pulp Cash Cost ............................................................................................................................................... 5 Pulp EBITDA ................................................................................................................................................... 6 Pulp Operating Cash Flow and ROIC ............................................................................................................. 6

Paper Business Performance ................................................................................................................................. 7

Paper Sales Volume and Revenue ................................................................................................................. 7 Paper EBITDA ................................................................................................................................................. 8 Paper Operating Cash Flow and ROIC ........................................................................................................... 8

Economic-Financial Performance .......................................................................................................................... 9

Net Revenue ................................................................................................................................................... 9 Production ....................................................................................................................................................... 9 Cost of Goods Sold ....................................................................................................................................... 10 Operating Expenses ...................................................................................................................................... 10 EBITDA ......................................................................................................................................................... 10 Financial Result ............................................................................................................................................. 11 Net Income (Loss) ......................................................................................................................................... 12 Debt ............................................................................................................................................................... 12 Capital Expenditure ....................................................................................................................................... 14 Cash Flow and ROIC .................................................................................................................................... 14 Dividends....................................................................................................................................................... 15

Awards and Recognition ....................................................................................................................................... 15 Capital Markets ...................................................................................................................................................... 16 Fixed Income .......................................................................................................................................................... 17 Credit Rating .......................................................................................................................................................... 17 Events ..................................................................................................................................................................... 18

Events in the Period ...................................................................................................................................... 18 Subsequent Events ....................................................................................................................................... 18 Upcoming Events .......................................................................................................................................... 19

IR Contacts ............................................................................................................................................................. 19 Appendices ............................................................................................................................................................. 20

Appendix 1 – Operational Data ..................................................................................................................... 20 Appendix 2 – Consolidated Statement of Income ......................................................................................... 21 Appendix 3 – Consolidated Balance Sheet ................................................................................................... 22 Appendix 4 – Consolidated Statement of Cash Flow .................................................................................... 23 Appendix 5 – EBITDA ................................................................................................................................... 24 Appendix 6 – Segmented Statement of Income ............................................................................................ 25

Corporate Information ........................................................................................................................................... 27 Forward-looking Statements ................................................................................................................................ 27

Page 3: 4Q16 Results - Suzanoir.suzano.com.br/enu/6230/Earnings Release 4Q16.pdf · 4Q16 Results Target pulp cash cost of R$570/ton for 2018 met in 4Q16 São Paulo, February 8, 2017. Suzano

Page 3 of 27

4Q16 EARNINGS RELEASE

MESSAGE FROM MANAGEMENT The year 2016 was challenging for the pulp industry, despite the resilient growth in global demand. The pulp list price was pressured by additional supply from new plants that launched operations in the year, which on average was US$100/ton lower than in 2015. In the last quarter of the year, market fundamentals improved, which supported an initial rebuilding in pulp prices. A recovery in demand from China, inventories at healthy levels and the expectation of weaker supply volume from the new capacities coming online supported announcements of price increases in 4Q16 and 1Q17. In this adverse scenario for pulp, Suzano proved ready to overcome challenges, with its efforts focused on manageable factors, which led its pulp production cash cost to register, in 4Q16, its lowest level of the year, of R$ 570/ton. In the year, cash cost was R$ 623/ton, down 3% from R$ 642/ton in 2015. This downward trend will continue until reaching the target cash cost. For the paper business, the Brazilian market continued to be affected by a caustic macroeconomic scenario, with demand for paper contracting. However, the Company’s margin in the business expanded, given its continued discipline in production costs and its successful implementation of price increases for all product lines at rates above inflation. The Company also continued to benefit from the impact of the Go to Market program (“Suzano Mais”), which works to strengthen relations with the end of the value chain. The focus on cost discipline kept the variations in Suzano's costs and expenses below inflation. Our financial discipline, meanwhile, resulted in lower expenses with debt service and deleveraging. The liability management operations worked to lengthen the average debt term and to reduce debt cost, with the highlight the capital markets issuances: Green Bond (US$ 500 million), Green CRA (R$ 1.0 billion) and other CRA placements (R$ 900 million). Our capital discipline is demonstrated by the flexibility to reduce capex for the year by negotiating with suppliers and postponing certain projects without affecting the pace of our operations. Note that the Company's main management metric is return on invested capital (ROIC) based on operating cash flow1, which stood at 12% and R$ 2.7 billion, respectively, in 2016. We achieved this result by breaking down silos, shifting paradigms and strengthening the culture of integrated work, which stimulates ideas, creativity, initiatives and empowerment. In this way, we made progress on our three strategic pillars (Structural Competitiveness, Adjacent Businesses and Reshaping of the Industry) and laid the foundations for various projects to be delivered in 2017, which continue to promote value accretion for shareholders through the capture of profitability gains for the Company. 1 Operating cash flow corresponds to Adjusted EBITDA less sustaining CAPEX.

Page 4: 4Q16 Results - Suzanoir.suzano.com.br/enu/6230/Earnings Release 4Q16.pdf · 4Q16 Results Target pulp cash cost of R$570/ton for 2018 met in 4Q16 São Paulo, February 8, 2017. Suzano

Page 4 of 27

4Q16 EARNINGS RELEASE

PULP BUSINESS PERFORMANCE PULP SALES VOLUME AND REVENUE

Data from the Pulp and Paper Products Council (PPPC) show that pulp shipments in 4Q16 increased 6.5% compared to the same period last year, while eucalyptus pulp shipments increased 13.9%. Suzano sold a record 957.4 thousand tons of market pulp in 4Q16, which was 29.3% higher than in 4Q15 (+217 thousand tons) and 26.6% higher than the sales volume recorded in 3Q16 (+201 thousand tons). In 2016, pulp shipments amounted to 48.7 million tons, increasing 3.8% from 2015, while eucalyptus shipments amounted to 19.9 million tons (+6.8% vs. 2015). Suzano’s pulp sales in the year came to 3.5 million tons, expanding 7.3% from 2015 (+239 thousand tons). The level of pulp inventories reported by the PPPC ended December at 35 days.

The average net pulp price in USD in 4Q16 was US$ 482/ton, decreasing US$ 12/ton (-2.4%) from 3Q16 and US$ 117/ton (-19.6%) from 4Q15. In 2016, the average price stood at US$ 499/ton, down US$ 104/ton (-17.2%) from 2015. The net average price in Brazilian real was R$ 1,586/ton in 4Q16, relatively stable (-1.0%) in relation to 3Q16. Compared to 4Q15, the average net pulp price decreased 31.0%, reflecting the deterioration in the pulp list price and the stronger BRL against the USD. In 2016, the average net price was R$ 1,740/ton, down 13.3% from 2015, reflecting the adverse effect from the lower list price.

99 103 97 456 413641 653

860

2,835 3,117

740 756 957

3,291 3,530

4Q15 3Q16 4Q16 2015 2016

Pulp Sales Volume ('000 ton)

Domestic Market Exports

223 157 140 822 7061,480 1,055 1,378

5,781 5,4351,703

1,211 1,519

6,603 6,142

4Q15 3Q16 4Q16 2015 2016

Pulp Revenues (R$ million)

Domestic Market Exports

Europe29%

Asia47%

Brazil9%

North America

13%

South/Central America

1%

Pulp Sales Revenue (4Q16)

+29.3%

+7.3%

+26.6%

+25.4%

-7.0%

-10.8%

Page 5: 4Q16 Results - Suzanoir.suzano.com.br/enu/6230/Earnings Release 4Q16.pdf · 4Q16 Results Target pulp cash cost of R$570/ton for 2018 met in 4Q16 São Paulo, February 8, 2017. Suzano

Page 5 of 27

4Q16 EARNINGS RELEASE

PULP CASH COST

The consolidated cash cost of market pulp production in 4Q16 was R$ 570/ton excluding downtimes and R$ 582/ton including downtimes. In 2016, the consolidated cash cost of market pulp production was R$ 623/ton excluding downtimes (vs. R$ 642/ton in 2015) and R$ 642/ton including downtimes (vs. R$ 665/ton in 2015).

Cash cost in 4Q16 decreased R$ 136/ton versus 4Q15 (-19.3%), reflecting primarily the reduction in wood costs resulting from the lower share of third-party wood and the shorter average distance in the supply mix at the Mucuri Unit in Bahia state.

Compared to 2015, the R$ 19/ton decrease in cash cost is explained by the lower wood cost, which was partially offset by the lower volume of surplus energy (retrofitting of mills), the higher price of inputs linked to the USD (despite the lower consumption of these inputs) and the lower dilution of fixed costs.

706 637 570 642 623

4Q15 3Q16 4Q16 2015 2016

Consolidated Pulp Cash Cost ex-maintenance downtime (R$/ton)

391

(116)

275

233 (31)

202

83 10

93

706

570

4Q15 CashCost

Δ Wood Δ Chemicals Δ Fixed Cost 4Q16 CashCost

Consolidated Pulp Cash Cost ex-maintenance (R$/ton)

Wood Chemicals Fixed Cost

355

(50)

305

207

8

214

80

24

104

642 623

2015 CashCost

Δ Wood Δ Chemicals Δ Fixed Cost 2016 CashCost

Consolidated Pulp Cash Cost ex-maintenance (R$/ton)

Wood Chemicals Fixed Cost

-3.0% -10.5%

-19.3%

-R$136/ton

-R$19/ton

Page 6: 4Q16 Results - Suzanoir.suzano.com.br/enu/6230/Earnings Release 4Q16.pdf · 4Q16 Results Target pulp cash cost of R$570/ton for 2018 met in 4Q16 São Paulo, February 8, 2017. Suzano

Page 6 of 27

4Q16 EARNINGS RELEASE

PULP EBITDA

Pulp Business 4Q16 4Q15 Δ Y-o-Y 3Q16 Δ Q-o-Q 2016 2015 Δ Y-o-Y

Adjusted EBITDA (R$ '000) 649,137 983,229 (34.0%) 474,078 36.9% 2,745,778 3,648,553 (24.7%)

Sales Volume (ton) 957,446 740,432 29.3% 756,464 26.6% 3,530,116 3,291,288 7.3%

Pulp Adjusted EBITDA/Ton 678 1,328 (48.9%) 627 8.2% 778 1.109 (29.8%)

The performance of adjusted EBITDA from pulp in the above periods reflects the deterioration in the pulp list price, exchange variation and cost and expense discipline.

PULP OPERATING CASH FLOW AND ROIC1

The profitability of the pulp business was adversely affected by external factors (pulp price and exchange rate), despite the significant operational improvement, with reductions in costs and expenses.

Pulp Business (R$ '000) 4Q16 4Q15 Δ Y-o-Y 3Q16 Δ Q-o-Q 2016 2015 Δ Y-o-Y

Adjusted EBITDA 649,137 983,229 (34.0%) 474,078 36.9% 2,745,778 3,648,553 (24.7%)

Sustaining Capex (228,249) (222,625) 2.5% (209,003) 9.2% (958,449) (906,044) 5.8%

Operating Cash Flow 420,888 760,604 (44.7%) 265,075 58.8% 1,787,329 2,742,510 (34.8%)

Cash taxes² (4,082) (4,655) (12.3%)

Capital Employed 16,949,839 17,402,316 (2.6%)

Asset 17,765,172 17,862,968 (0.5%)

Passive 815,332 460,653 77.0%

ROIC1 (%) 10.5% 15.7% (5.2 p.p.)

1 ROIC = (Operating Cash Generation – Cash taxes) / Capital Employed (assets – liabilities).

2 Income and Social Contribution taxes.

727 746

1,193983 954

669474

649

51.0% 49.7%

60.4% 57.7%51.8%

42.6%39.1%

42.7%

-10.0%

0.0%

10.0%

20.0%

30.0%

40.0%

50.0%

60.0%

0

200

400

600

800

1,000

1,200

1,400

1Q15 2Q15 3Q15 4Q15 1Q16 2Q16 3Q16 4Q16

Pulp Adjusted EBITDA (R$ million) and Adjusted EBITDA Margin (%)

1,027

350440

833

506

4Q15 3Q16 4Q16 2015 2016

Pulp Operational Cash Flow (R$/ton)

Page 7: 4Q16 Results - Suzanoir.suzano.com.br/enu/6230/Earnings Release 4Q16.pdf · 4Q16 Results Target pulp cash cost of R$570/ton for 2018 met in 4Q16 São Paulo, February 8, 2017. Suzano

Page 7 of 27

4Q16 EARNINGS RELEASE

PAPER BUSINESS PERFORMANCE PAPER SALES VOLUME AND REVENUE

According to the Forestry Industry Association (Ibá), Brazilian demand for Printing & Writing Paper and Paperboard (domestic industry sales + imports) contracted 0.5% in 4Q16 compared to 4Q15 and grew 2.9% compared to 3Q16. In 2016, domestic demand for these papers decreased 2.8% from 2015, while sales by local manufacturers remained virtually stable (-0.5%) and imports decreased 15.1%. Suzano’s paper sales in 4Q16 amounted to 317 thousand tons, down 3.1% compared to 4Q15, due to the lower volume of paper exports in the period. Compared to 3Q16, we observed an increase of 2.4% in sales volume, which is explained by the growth in export volume. In 2016, sales amounted to 1.2 million tons, which represents a stable performance given the divestment of the Embu Unit.

The average net paper price in the domestic market in 4Q16 was R$ 3,160/ton, increasing 10.8% and decreasing 0.6% from 4Q15 and 3Q16, respectively. In 2016, the average net price stood at R$ 3,140/ton, 12.5% higher than in 2015. The average net price in USD of paper exports in 4Q16 was US$ 884/ton, decreasing 5.0% and 1.0% from 4Q15 and 3Q16, respectively. In Brazilian real, the price of paper exports in 4Q16 decreased 18.6% from 4Q15 and increased 0.4% from 3Q16, which is explained by exchange variation in the period. In the year, the average net price of paper exports stood at US$ 889/ton, down 9.1% from 2015.

226 228 226

827 834101 81 91

403 362

327 310 317

1,230 1,196

4Q15 3Q16 4Q16 2015 2016

Paper Sales Volume ('000 ton)

Domestic Market Exports

644 726 716

2,309 2,618362 236 264

1,312 1,123

1,006 962 979

3,621 3,740

4Q15 3Q16 4Q16 2015 2016

Paper Revenues (R$ million)

Domestic Market Exports

Others, 4%

Brazil, 73%

North America,

8%

South/Central America, 15%

Paper Sales Revenue (4Q16)

-2.8%

-3.1%

+2.4%

+1.8%

-2.7%

+3.3%

Page 8: 4Q16 Results - Suzanoir.suzano.com.br/enu/6230/Earnings Release 4Q16.pdf · 4Q16 Results Target pulp cash cost of R$570/ton for 2018 met in 4Q16 São Paulo, February 8, 2017. Suzano

Page 8 of 27

4Q16 EARNINGS RELEASE

PAPER EBITDA

Paper Business 4Q16 4Q15 Δ Y-o-Y 3Q16 Δ Q-o-Q 2016 2015 Δ Y-o-Y

Adjusted EBITDA (R$ '000) 252,458 242,975 3.9% 293,641 (14.0%) 1,160,097 945,123 22.7%

Sale Volume (ton) 317,000 327,219 (3.1%) 309,562 2.4% 1,195,601 1,230,103 (2.8%)

Paper Adjusted EBITDA/Ton 796 743 7.3% 949 (16.0%) 970 768 26.3%

Paper business adjusted EBITDA performance in the periods above mainly reflects the price increases implemented over the year in the domestic market, as well as the disciplined control of costs and expenses. Note the greater stability of margins in the paper segment.

PAPER OPERATING CASH FLOW AND ROIC¹

The profitability of the paper segment benefitted from the successful implementation of the price increases announced during the year and from cost and expense discipline.

Paper Business (R$ '000) 4Q16 4Q15 Δ Y-o-Y 3Q16 Δ Q-o-Q 2016 2015 Δ Y-o-Y

Adjusted EBITDA 252,458 242,975 3.9% 293,641 (14.0%) 1,160,097 945,123 22.7%

Sustaining Capex (58,278) (49,301) 18.2% (51,657) 12.8% (199,670) (202,706) (1.5%)

Operating Cash Generation 194,179 193,675 0.3% 241,984 (19.8%) 960,428 742,417 29.4%

Cash taxes (7,581) (8,644) (12.3%)

Capital Employed 6,126,267 6,211,390 (1.4%)

Asset 6,830,676 7,066,887 (3.3%)

Passive 704,409 855,498 (17.7%)

ROIC1 (%) 15.6% 11.8% 3.7 p.p.

1 ROIC = (Operating Cash Generation – Cash taxes) / Capital Employed (assets – liabilities).

2 Income and Social Contribution taxes.

206 213284

243

315 299 294252

28.5%24.1%

28.1%24.1%

36.4%32.0% 30.5%

25.8%

-40.0%

-30.0%

-20.0%

-10.0%

0.0%

10.0%

20.0%

30.0%

40.0%

0

50

100

150

200

250

300

350

400

1Q15 2Q15 3Q15 4Q15 1Q16 2Q16 3Q16 4Q16

Paper Adjusted EBITDA (R$ million) and Adjusted EBITDA Margin (%)

592782

613 604

803

4Q15 3Q16 4Q16 2015 2016

Operational Cash Generation of Paper per ton (R$/ton)

Page 9: 4Q16 Results - Suzanoir.suzano.com.br/enu/6230/Earnings Release 4Q16.pdf · 4Q16 Results Target pulp cash cost of R$570/ton for 2018 met in 4Q16 São Paulo, February 8, 2017. Suzano

Page 9 of 27

4Q16 EARNINGS RELEASE

ECONOMIC-FINANCIAL PERFORMANCE NET REVENUE

Suzano’s net revenue was R$ 2,497.7 million in 4Q16. Pulp and paper shipments in the quarter amounted to 1,274.4 thousand tons, increasing 19.6% from 3Q16 and 19.4% from 4Q15. In 2016, net revenue amounted to R$ 9,882.3 million, with 4,725.7 thousand tons of pulp and paper sold (vs. 4,521.4 thousand tons in 2015).

The performance of consolidated net revenue compared to 4Q15 is explained mainly by the lower pulp list price in USD, the stronger BRL and the lower paper export price, with these factors partially neutralized by the higher paper price in Brazil. Compared to 3Q16, the increase in net revenue was mainly due to the higher pulp sales volume and the weaker BRL against the USD. In the year, the 3.3% decrease basically reflects the deterioration in the hardwood pulp list price (average FOEX in Europe in 2016 was US$ 696 vs. US$ 784 in 2015), which was partially neutralized by the higher sales volume, weaker BRL and paper price increases in Brazil. PRODUCTION

Production ('000 tons) 4Q16 4Q15 Δ Y-o-Y 3Q16 Δ Q-o-Q 2016 2015 Δ Y-o-Y

Market Pulp 935 843 10.9% 809 15.6% 3,473 3,373 3.0%

Paper 295 283 4.3% 292 1.2% 1,182 1,209 (2.2%)

Total 1,231 1,127 9.2% 1,101 11.8% 4,655 4,582 1.6%

In 4Q16, a scheduled maintenance downtime was carried out at the Limeira Unit in São Paulo state. In the year, pulp production amounted to 3,473 thousand tons, up 3.0% from 2015. Paper production amounted to 1,182 thousand tons in the year, this 2.2% decrease in production volume mainly reflects the conclusion of the association with Ibema following the divestment of the Embu Unit in 2016 (whose volume no longer is considered in the Company's total capacity), as well as the fire at the Suzano Unit in São Paulo state in 2Q16 (non-recurring loss) and the fluff produced by the flex printing and writing paper machine.

Unit 2016 2017 2018

1Q16 2Q16 3Q16 4Q16 1Q17 2Q17 3Q17 4Q17 1Q18 2Q18 3Q18 4Q18

Imperatriz (MA)

Mucuri - Line 1 (BA) no downtime

Mucuri - Line 2 (BA) no downtime

Suzano (SP) no downtime

Limeira (SP) no downtime

867 882 8563,131 3,3241,842 1,290 1,642

7,093 6,558

2,709 2,173 2,498

10,224 9,882

4Q15 3Q16 4Q16 2015 2016

Net Revenue (R$ million)

Domestic Market Exports

Pulp61%

Printing & Writing

31%

Paperboard7%

Other paper1%

Net Revenue Breakdown (4Q16)

+15.0%

-7.8%

-3.3%

Page 10: 4Q16 Results - Suzanoir.suzano.com.br/enu/6230/Earnings Release 4Q16.pdf · 4Q16 Results Target pulp cash cost of R$570/ton for 2018 met in 4Q16 São Paulo, February 8, 2017. Suzano

Page 10 of 27

4Q16 EARNINGS RELEASE

COST OF GOODS SOLD (COGS)

Average unit COGS in 4Q16 was R$ 1,368.4/ton, decreasing 8.3% and 6.1% from 4Q15 and 3Q16, respectively. In 2016, average unit COGS was R$ 1,390.6/ton, increasing 1.7% from 2015 and lagging the inflation measured in the period (6.3%). OPERATING EXPENSES

Expenses (R$ '000) 4Q16 4Q15 Δ Y-o-Y 3Q16 Δ Q-o-Q 2016 2015 Δ Y-o-Y

Selling Expenses 106,530 117,910 (9.7%) 96,877 10.0% 408,810 409,986 (0.3%)

General and Administrative Expenses 116,517 134,843 (13.6%) 109,778 6.1% 427,100 455,629 (6.3%)

Total Expenses 223,047 252,753 (11.8%) 206,655 7.9% 835,910 865,615 (3.4%)

Total Expenses/Sales Volume (R$/ton) 175 237 (26.1%) 194 (9.7%) 177 191 (7.6%)

Total selling and administrative expenses stood at R$ 175/ton in 4Q16, decreasing 26.1% from 4Q15 and 9.7% from 3Q16, mainly due to the higher dilution of expenses resulting from the higher sales volume in the period (+19.4% vs. 4Q15 and +19.6% vs. 3Q16) and lower expenses with variable compensation. In the year, selling and administrative expenses in relation to sales volume were R$ 177/ton, down 7.6% from 2015, demonstrating the Company’s capacity to neutralize the effects from inflation on its expenses. EBITDA

Adjusted EBITDA in 4Q16 compared to 4Q15 was affected mainly by the deterioration in the pulp list price and the stronger BRL, with these factors partially neutralized by the higher paper price in the domestic market, the growth in pulp sales volume and the disciplined control of costs and expenses. Compared to 3Q16, adjusted EBITDA benefitted from the weaker BRL, higher pulp sales volume and lower pulp production cost. In the year, the decrease in adjusted EBITDA compared to 2015 was mainly due to the deterioration in the pulp price list and the lower price of paper exports. However, a portion of this impact was offset by the higher paper price in the domestic market, the growth in pulp sales volume, the weaker BRL and cost and expense discipline.

1,226768 902

4,5943,906

45.3%

35.3% 36.1%

44.9%39.5%

0

1,000

2,000

3,000

4,000

5,000

6,000

7,000

8,000

9,000

4Q15 3Q16 4Q16 2015 2016

0.0%

5.0%

10.0%

15.0%

20.0%

25.0%

30.0%

35.0%

40.0%

45.0%

50.0%

Adjusted EBITDA (R$ million) and Adjusted EBITDA Margin (%)

Adjusted EBITDA Adjusted EBITDA Margin

+17.4%

-15.0%

-26.5%

Page 11: 4Q16 Results - Suzanoir.suzano.com.br/enu/6230/Earnings Release 4Q16.pdf · 4Q16 Results Target pulp cash cost of R$570/ton for 2018 met in 4Q16 São Paulo, February 8, 2017. Suzano

Page 11 of 27

4Q16 EARNINGS RELEASE

The adjustments resulting from non-recurring and/or non-cash events carried out in EBITDA are shown in Appendix 5. The main impacts were due to (i) the provision for impairment of lands and forests in Piauí state (R$ 277 million), according to the land realization value review and the impacts with forest fires in that region, (ii) the provision for losses and write-offs related to claims with biological and fixed assets and partial loss of the intangible asset identified on the acquisition of FuturaGene (R$ 121 million) and (iii) updating of the biological assets’ fair value, carried out annually by the Company (R$ 781 million ), as shown in the following table:

Adjustment to fair value of the biological asset (R$ million)

Piauí state (231)

Yield effect (Annual Average Increase - “IMA”) (185)

Wood price effect (46)

Bahia state 37

Yield effect (Annual Average Increase - “IMA”) (80)

Wood price effect 117

Maranhão state (184)

Yield effect (Annual Average Increase - “IMA”) (225)

Wood price effect 41

São Paulo state (154)

Yield effect (Annual Average Increase - “IMA”) 99

Wood price effect (254)

Tax effects (246)

Other operational and economic effects (4)

Adjustment to fair value of the biological asset (781)

In Piauí, the adjustment amounted to R$ 231 million due to the region’s lower forestry yield and lower wood price. However, said assets do not comprise the forestry base of the current operations. At the forests in Bahia and Maranhão state, the adjustment reflects the lower forestry yield resulting from the El Niño effect, which was partially offset by the higher wood price in said regions. In São Paulo, the adjustment reflects the region’s lower wood price, which was partially offset by the higher yield of the forests. The lower wood price does not affect the Company's production cost, since operations in the region use primarily own wood. The other operating and economic effects include variations in WACC, inflation and planted area. FINANCIAL RESULT

Financial Result (R$ '000) 4Q16 4Q15 Δ Y-o-Y 3Q16 Δ Q-o-Q 2016 2015 Δ Y-o-Y

Net Financial Expense (165,415) (237,287) (30.3%) (185,651) (10.9%) (795,020) (969,847) (18.0%)

Financial Expense (284,428) (297,277) (4.3%) (300,245) (5.3%) (1,156,204) (1,255,227) (7.9%)

Financial Income 119,013 59,990 98.4% 114,594 3.9% 361,184 285,380 26.6%

Exchange Rate Variation (24,095) 70,041 (134.4%) (59,331) (59.4%) 1,367,281 (2,828,407) (148.3%)

Derivative income (loss), net 30,092 32,058 (6.1%) 8,872 239.2% 528,839 (630,251) (183.9%)

NDF (41,537) 54,947 (175.6%) 1,398 (3,070.9%) (29,742) (310,967) (90.4%)

Zero-Cost Collars 47,008 3,606 1,203.6% 6,170 661.9% 467,957 (126,372) (470.3%)

Foreign-Currency Debt Hedge

33,223 (18,885) (275.9%) (25,176) (232.0%) 82,990 (168,376) (149.3%)

Other1 (8,601) (7,610) 13.0% 26,480 (132.5%) 7,635 (24,535) (131.1%)

Net Financial Result (159,418) (135,188) 17.9% (236,110) (32.5%) 1,101,100 (4,428,505) (124.9%)

1 Other includes currency swap operations, LIBOR and commodities.

Page 12: 4Q16 Results - Suzanoir.suzano.com.br/enu/6230/Earnings Release 4Q16.pdf · 4Q16 Results Target pulp cash cost of R$570/ton for 2018 met in 4Q16 São Paulo, February 8, 2017. Suzano

Page 12 of 27

4Q16 EARNINGS RELEASE

The performance of net financial expenses in 2016 compared to 2015 is mainly explained by the reduction in net debt and the liability management operations that reduced the debt cost. Monetary and exchange variation generated a negative effect of R$ 24.1 million in the quarter due to foreign exchange variation, with a negative accounting effect from the mark-to-market adjustments of the portion of debt in foreign currency, with cash effects limited to debt maturities or amortizations. At December 31st, 2016, the value of the principal of operations involving forward dollar sales through Zero Cost Collars (ZCC) was US$ 800 million, whose maturities are distributed from April 2017 to April 2018 and were contracted in a range from R$ 3.28 to R$ 4.59. The current volatility in the BRL/USD exchange rate makes this the most adequate strategy for protecting the Company's cash flow. If, upon maturity, the exchange rate is within the contracted range, there are no cash inflows or outflows for Suzano. The positive impact of R$ 47 million in 4Q16 is composed of a cash impact of R$ 99.6 million and a noncash impact of negative R$ 52.6 million related to the pricing of operations using the Black model. Suzano calibrates its debt profile based on its proportion of dollarized cash generation in order to obtain a natural hedge. The currency hedge positions for debt obligations generated a gain of R$ 33.2 million. The Company also uses swap contracts to exchange currency and interest rates and contracts to lock in bunker oil prices to mitigate the effects from these variations on its cash flow. The Company posted a net financial expense of R$ 159 million in 4Q16, compared to net financial expense of R$ 236 million in 3Q16 and net financial expense of R$ 135 million in 4Q15. NET INCOME (LOSS)

The Company posted a net loss of R$ 440 million in 4Q16, compared to the net income of R$ 341 million in 4Q15 and the net income of R$ 53 million in 3Q16, which was mainly affected by the adjustment to fair value of biological assets, lower pulp price and exchange variation in the period. In the year, net income amounted to R$ 1,692 million, compared to the net loss of R$ 925 million in 2015. DEBT

Gross debt on December 31st, 2016 amounted to R$ 14.0 billion, composed of 88.6% long-term maturities and 11.4% short-term maturities and with 66.9% denominated in foreign currency and 33.1% in local currency. The percentage of debt denominated in foreign currency, considering the adjustment for derivatives, was 76.1%. Net debt on December 31st, 2016 was R$ 10.3 billion (US$ 3.2 billion), compared to R$ 10.0 billion (US$ 3.1 billion) on September 30th, 2016. Net debt in foreign currency, considering the adjustment with derivatives, accounted for 96% of total net debt on December 31st, 2016.

Debt (R$ '000) 4Q16 4Q15 Δ Y-o-Y 3Q16 Δ Q-o-Q

Local Currency 4,644,914 5,240,386 (11.4%) 4,597,122 1.0%

Short Term 725,038 1,318,816 (45.0%) 708,794 2.3%

Long Term 3,919,876 3,921,570 0.0% 3,888,328 0.8%

Foreign Currency 9,367,865 9,676,957 (3.2%) 9,604,631 (2.5%)

Short Term 869,682 706,149 23.2% 919,033 (5.4%)

Long Term 8,498,183 8,970,808 (5.3%) 8,685,598 (2.2%)

Gross Debt 14,012,779 14,917,343 (6.1%) 14,201,753 (1.3%)

(-) Cash 3,695,312 2,448,096 50.9% 4,185,698 (11.7%)

Net Debt 10,317,467 12,469,247 (17.3%) 10,016,055 3.0%

Net Debt/Adjusted EBITDA1 (x) 2.6x 2.7x (0.1x) 2.4x 0.2x

1 Excludes nonrecurring and/or noncash items.

Page 13: 4Q16 Results - Suzanoir.suzano.com.br/enu/6230/Earnings Release 4Q16.pdf · 4Q16 Results Target pulp cash cost of R$570/ton for 2018 met in 4Q16 São Paulo, February 8, 2017. Suzano

Page 13 of 27

4Q16 EARNINGS RELEASE

Suzano contacts debt in foreign currency as natural hedge, since net operating cash generation is denominated in foreign currency. This structural exposure allows it to contract export financing in USD to match financing payments with receivable flows from sales. Suzano actively and expressly demonstrates its commitment to deleverage sustainably and to adopt adequate and efficient structures and costs for its market positioning and its operational and managerial capacity.

The Company continues to seek alternatives to reduce its debt cost and lengthen its debt maturity profile. In November, the issue of R$ 1.0 billion in Certificates of Agribusiness Receivables (CRA) was concluded. The operation received the "green seal" and was the first issue of green bonds in the Brazilian market. The bonds mature in eight years and may be renegotiated in the fourth year, with semiannual interest payments corresponding to 96% of the CDI rate, which is the lowest rate ever obtained in Brazil from the issue of CRAs in operations with similar terms.

The net debt/Adjusted EBITDA ratio stood at 2.6 times, compared to 2.4 times on September 30th, 2016. The increase in this ratio was due to the lower EBITDA in the period.

14,917

5,666 949

( 1,652 )

( 5,865 ) ( 2 )

14,013

Gross Debt onDec/15

Loans InterestAccrual

ForeignExchangeVariation

Principal andInterestPayment

Others Gross Debt onDec/16

Gross Debt Evolution (R$ million)

759 8851,730 1,523 980

2,5791,658

2,936

710

759 1,046 1,827155

161

3,695

1,595

2,489 2,570 2,807 2,734

1,819

Cash 2017 2018 2019 2020 2021 2022 onward

Amortization Schedule (R$ million)

Foreign Currency Local Currency

12,469 11,237

10,191 10,016 10,317

3,193 3,158 3,175 3,085 3,166

4Q15 1Q16 2Q16 3Q16 4Q16

Net Debt (R$ and US$ million)

R$ US$

2.7 2.3 2.1

2.4 2.6 2.3 2.3 2.4

2.7 2.9

4Q15 1Q16 2Q16 3Q16 4Q16

Net Debt / Adjusted EBITDAin R$ and US$ (x)

R$ US$

Page 14: 4Q16 Results - Suzanoir.suzano.com.br/enu/6230/Earnings Release 4Q16.pdf · 4Q16 Results Target pulp cash cost of R$570/ton for 2018 met in 4Q16 São Paulo, February 8, 2017. Suzano

Page 14 of 27

4Q16 EARNINGS RELEASE

In December 2016, the average cost of debt was 11.8% p.a. in BRL, or 86.6% of the CDI (vs. 12.0% p.a., or 85.0% of CDI, in September 2016), and 4.7% p.a. in USD (vs. 4.6% p.a. in September 2016). The average maturity of consolidated debt ended the quarter at 3.5 years, stable in relation to September 2016.

CAPITAL EXPENDITURE

Capex (R$ '000) 4Q16 4Q15 Δ Y-o-Y 3Q16 Δ Q-o-Q 2016 2015 Δ Y-o-Y

Sustaining 286,527 271,925 5.4% 260,660 9.9% 1,158,119 1,108,750 4.5%

Industrial Maintenance 78,834 53,273 48.0% 61,539 28.1% 251,348 187,238 34.2%

Forestry Maintenance 207,693 218,652 (5.0%) 199,120 4.3% 906,771 921,511 (1.6%)

Structural Competitiveness and Adjacent Business

115,701 126,477 (8.5%) 101,721 13.7% 437,399 585,387 (25.3%)

Acquisition of land and forests in Maranhão state

789,337 - n.a. - n.a. 789,337 - n.a.

Other 14,527 16,972 (14.4%) 79,342 (81.7%) 251,818 47,710 427.8%

Total 1,206,091 415,374 190.4% 441,723 173.0% 2,636,672 1,741,847 51.4%

Capital expenditure amounted to R$ 2.6 billion in 2016, of which R$ 1.2 billion was invested in industrial and forestry maintenance. Investments in Structural Competitiveness and Adjacent Businesses projects amounted to R$ 437 million and were allocated mainly to the debottlenecking project at the Imperatriz Unit and to the Tissue and Lignin project. Investments in completing the Maranhão Project, retrofitting the Wastewater Treatment Plant at the Mucuri Unit and other projects amounted to R$ 252 million. The payment for acquiring properties and forests in Maranhão state, which was the last milestone for attaining our target pulp cash cost, was concluded in December. Capital discipline is of great importance to Suzano. The recent changes in the macroeconomic scenario led the Company to adopt greater rigor in its investment decisions and consequently to reduce its capex guidance for 2016 from R$ 2.4 billion in early 2016 to R$ 1.8 billion (excluding the payment of lands and forests in Maranhão state), effectively demonstrating its discipline and flexibility in allocating capital for investment. CASH FLOW AND ROIC

(R$ '000) 4Q16 4Q15 Δ Y-o-Y 3Q16 Δ Q-o-Q 2016 2015 Δ Y-o-Y

Adjusted EBITDA 901,594 1,226,206 (26.5%) 767,717 17.4% 3,905,875 4,593,675 (15,0%)

Sustaining Capex (286,527) (271,925) 5.4% (260,660) 9.9% (1,158,119) (1,108,750) 4.5%

Operating Cash Flow 615,068 954,280 (35.5%) 507,057 21.3% 2,747,756 3,484,925 (21.2%)

Variation in Working Capital 498,384 (144,362) (445.2%) 53,441 832.6% 750,950 (849,485) (188.4%)

Cash Flow 1,113,452 809,918 37.5% 560,498 98.7% 3,498,706 2,635,440 32.8%

Suzano’s operating cash flow (Adjusted EBITDA - Sustaining Capex) amounted to R$ 615.1 million in 4Q16 and R$ 2.7 billion in 2016. The changes in 4Q16 compared to 4Q15 are explained by the lower Adjusted EBITDA in the period. Cash generation, including the variation in working capital, came to R$ 1,113.5 million in 4Q16 and approximately R$ 3.5 billion in 2016.

Libor, 32% Fixed (US$), 31%

CDI, 22%

TJLP, 6%

Fixed (R$), 5%

Basket of Currencies, 3%

Index Exposure on 12/31/2016

Export financing, 33%

Bond, 27%

Agribusiness Receivables

Certificates, 18%

BNDES, 11%

Import financing, 8%

Others, 3%

Type Expousure on 12/31/2016

Page 15: 4Q16 Results - Suzanoir.suzano.com.br/enu/6230/Earnings Release 4Q16.pdf · 4Q16 Results Target pulp cash cost of R$570/ton for 2018 met in 4Q16 São Paulo, February 8, 2017. Suzano

Page 15 of 27

4Q16 EARNINGS RELEASE

Consolidated ROIC stood at 12%, down 2.8 p.p. from 2015, mainly due to the lower profitability of the pulp business, which was affected by external factors (pulp prices and exchange rate), despite the significant improvement in its operations, with reductions in costs and expenses. The paper business partially neutralized the adverse effects from the external factors in the pulp business.

Consolidated ROIC (R$ '000) 2016 2015 Δ Y-o-Y

Operating Cash Flow 2,747,756 3,484,925 (21.2%)

Cash taxes² (11,663) (13,299) (12.3%)

Capital Employed 23,076,106 23,613,705 (2.3%)

Asset 24,595,847 24,929,855 (1.3%)

Passive 1,519,741 1,316,150 15.5%

ROIC1 (%) 11.9% 14.7% (2.8 p.p.)

1 ROIC = (Operating Cash Generation – Cash taxes) / Capital Employed (assets – liabilities).

2 Income and Social Contribution taxes.

DIVIDENDS

Suzano’s bylaws establish a minimum mandatory dividend of 25% of adjusted net income for the fiscal year. The amount attributed to the class "A" and "B" preferred shares is 10% higher than that attributed to the common shares. In 2016, Suzano distributed R$ 300 million in dividends related to fiscal year 2015. In 2017, the Company's management will propose to the Shareholders' Meeting the distribution of dividends in the amount of R$ 371 million, to be attributed to the results for fiscal year 2016. AWARDS AND RECOGNITION In 2016, Suzano received 15 awards for the technical competencies of the company and its employees. These included Você S/A naming Suzano one of the "Best Companies to Work For" and one of the "Best Companies for Starting a Career."

894

476 483

771

581

4Q15 3Q16 4Q16 2015 2016

Operational Cash Flow (R$/ton)

+1.5%

-24.6% -46.0%

Page 16: 4Q16 Results - Suzanoir.suzano.com.br/enu/6230/Earnings Release 4Q16.pdf · 4Q16 Results Target pulp cash cost of R$570/ton for 2018 met in 4Q16 São Paulo, February 8, 2017. Suzano

Page 16 of 27

4Q16 EARNINGS RELEASE

CAPITAL MARKETS On December 31st, 2016, Suzano preferred stock (SUZB5) was quoted at R$ 14.20/share. The Company’s stock is listed on the Level 1 corporate governance segment.

Source: Bloomberg.

Source: Bloomberg.

On December 31st, 2016, the Company’s capital stock was represented by 371,148,532 common shares (SUZB3) and 736,590,145 preferred shares (SUZB5 and SUZB6), for a total of 1,107,738,677 shares traded on the BM&FBovespa, of which 17,545,658 were treasury shares (6,786,194 common shares and 10,759,464 preferred shares). Suzano’s market capitalization stood at R$ 15.7 billion on December 31st, 2016. In 4Q16, the free-float stood at 42.0% of the total capital.

Free Float Distribution on 12/31/2016

SUZB5-22%

Ibovespa+39%IBrX-50+37%

30

50

70

90

110

130

150

170

Dec-15 Jan-16 Feb-16 Mar-16 Apr-16 May-16 Jun-16 Jul-16 Aug-16 Sep-16 Oct-16 Nov-16 Dec-16

Stock Performance

10795

84

52 50

16,131 15,827 13,811 11,812 11,441

-50,000

-40,000

-30,000

-20,000

-10,000

0

10,000

20,000

0

20

40

60

80

100

120

140

160

4Q15 1Q16 2Q16 3Q16 4Q16

Liquidity

Avg. Daily Volume (R$ million) Number of Trades (Daily)

Local33%

Foreign67%

Institutional Investors94%

Individual Investors6%

Page 17: 4Q16 Results - Suzanoir.suzano.com.br/enu/6230/Earnings Release 4Q16.pdf · 4Q16 Results Target pulp cash cost of R$570/ton for 2018 met in 4Q16 São Paulo, February 8, 2017. Suzano

Page 17 of 27

4Q16 EARNINGS RELEASE

Free Float Distribution on 12/31/2016

* Latin America excluding Brazil.

FIXED INCOME

Unit Jun/16 Sep/16 Dec/16

Suzano 2021 – Price USD/k 104.4 105.3 103.3

Suzano 2021 - Yield % 4.8 4.5 5.0

Suzano 2026 – Price USD/k N/A 102.5 97.0

Suzano 2026 - Yield % N/A 5.4 6.2

Treasury 10 years % 1.5 1.6 2.4

CREDIT RATING

Agency National Scale Global Scale Outlook

Fitch Ratings AA+ (bra) BB+ Positive

Standard & Poor’s brAA+ BB+ Stable

Moody’s Aaa.br Ba1 Negative

Page 18: 4Q16 Results - Suzanoir.suzano.com.br/enu/6230/Earnings Release 4Q16.pdf · 4Q16 Results Target pulp cash cost of R$570/ton for 2018 met in 4Q16 São Paulo, February 8, 2017. Suzano

Page 18 of 27

4Q16 EARNINGS RELEASE

EVENTS EVENTS IN THE PERIOD

Acquisition of land and forests in Maranhão and Tocantins and of the Mucuri SHPP On October 26th, 2016, the Company announced the acquisition of approximately 75,000 hectares of properties in the states of Maranhão and Tocantins, of which approximately 40,000 hectares comprise planted forests, for a price in local currency corresponding to US$ 245 million. The purpose of the acquisition is to (a) increase the supply of wood at the Imperatriz Unit to meet the demand from the expansion in pulp production at said unit; (b) reduce the average supply radius of the forests supplying the Imperatriz Unit; and (c) guarantee, in the long term, the increased competitiveness of wood prices at the unit. Suzano also acquired 100% of the shares issued by Mucuri Energética S.A., which owns a small hydroelectric power plant (SHPP), for a price in local currency corresponding to US$ 14 million. On December 8th, 2016, the Company concluded the Sale Agreement for Forestry Assets, the Sale Agreement and Sale Commitment for Rural Properties and Other Covenants, through which, among other conditions, the Company purchased, or committed to purchase, from Companhia Siderúrgica Vale do Pindaré and COSIMA – Siderúrgica do Maranhão Ltda., a portion of their real estate and forestry assets. The Company did not conclude the transaction with Queiroz Galvão Energia S.A., which is still subject to certain contractual and legal conditions, including authorization by the National Electric Power Agency (ANEEL). The Material Fact notice and the Notice to the Market are available on the website of the Securities and Exchange Commission of Brazil (CVM) and on the Company’s IR website (www.suzano.com.br/ir). Green CRA Issue On November 28th, 2016, the Company concluded a funding transaction through the first issue of green bonds in the local market, with the issue of Certificates of Agribusiness Receivables (CRA) of the 98 th series of the 1st Issue of Eco Securitizadora de Direitos Creditórios do Agronegócio S.A. in the amount of one billion reais (R$ 1,000,000,000.00), secured by Export Credit Notes (NCE) issued by the Company. The bonds mature in eight (8) years and may be renegotiated in the fourth year, with semiannual interest payments corresponding to 96% of the CDI rate, which is the lowest rate ever obtained in Brazil from the issue of CRAs in operations with similar terms. The Notice to the Market is available on the website of the CVM and on the Company’s IR website (www.suzano.com.br/ir). Relevant interest On November 29th, 2016, the Company was informed that the investment funds and/or companies managed by Mondrian Investment Partners Limited (“Mondrian”) held 72,878,900 class “A" preferred shares ("SUZB5"), or 9.92% of all shares of this class. The Notice to the Market is available on the website of the CVM and on the Company’s IR website (www.suzano.com.br/ir). Granting of guarantees On December 19th, 2016, the Board of Directors of the Company approved the contracting of the following guarantees related to the financial transaction involving the transfer of funds from the Northeast Development Fund (FDNE), approved by the Northeast Development Superintendence (SUDENE), with Banco do Brasil S.A. acting as transaction agent and onlender: (i) security interest on properties owned by the Company (mortgage); (ii) fiduciary assignment of receivables deposited in a reserve liquidity account; and (iii) personal guarantee to be provided by Suzano Holding S.A., parent company of the Company. The Minutes of the Board of Directors Meeting are available on the website of the CVM and on the Company’s IR website (www.suzano.com.br/ir). Contracting of financing On December 19th, 2016, the Board of Directors of the Company approved the contracting of a financing facility granted through the onlending of funds from the Northeast Constitutional Financing Fund ("FNE"), through Banco do Nordeste (“Financing Facility”). The Minutes of the Board of Directors Meeting are available on the website of the CVM and on the Company’s IR website (www.suzano.com.br/ir). SUBSEQUENT EVENTS

Contracting of financing On January 17th, 2017, the Executive Board approved and authorized the execution of a financing agreement with Banco do Brazil through the onlending of funds from the FDNE, with the main characteristics as follows: (i) the proceeds will be allocated to implement and form forests in cities located in the states of Maranhão,

Page 19: 4Q16 Results - Suzanoir.suzano.com.br/enu/6230/Earnings Release 4Q16.pdf · 4Q16 Results Target pulp cash cost of R$570/ton for 2018 met in 4Q16 São Paulo, February 8, 2017. Suzano

Page 19 of 27

4Q16 EARNINGS RELEASE

Bahia, Espírito Santo and Minas Gerais; (ii) the amount of the Financing Facility is up to R$260,189,953.00; (iii) amortization in consecutive and subsequent semiannual installments after the expiration of the 12-month grace period as from the start-up of the project financed; (iv) fixed interest rate of eight percent (8%) per annum; and (v) constitution or pledging of guarantees in the total amount of the outstanding balance of the financing facility, comprising a suretyship given by Suzano Holding S.A., the fiduciary assignment of credit rights from the liquidity reserve account and property mortgages, as approved by the Board of Directors of the Company in a meeting held on December 19, 2016. The Minutes of the Executive Board meeting are available on the website of the CVM and on the Company's IR website (www.suzano.com.br/ir). FIDC Operation On January 17th, 2017, the Executive Board approved: (i) the subscription and payment of subordinate interests issued by Fundo de Investimento em Direitos Creditórios Suzano (“FIDC”) in the amount of three percent (3%) of equity of the FIDC; (ii) the execution by the Company of an Assignment Agreement through which it undertakes to grant certain Credit Rights to FIDC; (iii) the assumption by the Company of partial co-obligation, limited to ten percent (10%) of the restated face value of each Credit Right to be granted to FIDC; and (iv) the granting of powers to the Company's Executive Board to execute of all and any documents required to enable due compliance with items "i" to "iii" above. The Minutes of the Executive Board meeting are available on the website of the CVM and on the Company’s IR website (www.suzano.com.br/ir). UPCOMING EVENTS

Earnings Conference Call (4Q16)

Date: February 9, 2017 (Thursday)

Portuguese 10:30 a.m. (Brasília time) 7:30 a.m. (New York time) 12:30 p.m. (London time) Phone: +55 (11) 3193-1001 or (11) 2820-4001

English (simultaneous translation) 10:30 a.m. (Brasilia time) 7:30 a.m. (New York time) 12:30 p.m. (London time) Phone: +1 (786) 924-6977 (access code: Suzano)

Please connect 10 minutes before the conference call is scheduled to begin.

The conference call will feature a slide presentation and be transmitted simultaneously via webcast. The access links will be available on the Company’s Investor Relations website (www.suzano.com.br/ir).

If you are unable to participate, the webcast link will be available for future consultation on the Company’s Investor Relations website. New digital platforms The Company has reformulated its digital platforms. Please visit the new Corporate website (www.suzano.com.br) and the new Investor Relations website (www.suzano.bom.br/ir). It also launched an app for investors called "RI Suzano," which is available for iOS and Android. IR CONTACTS Marcelo Bacci Michelle Corda Danielle Cheade Fernanda Brienza Tatiana Hatanaka Phone: +55 (11) 3503-9061 [email protected] www.suzano.com.br/ir

Page 20: 4Q16 Results - Suzanoir.suzano.com.br/enu/6230/Earnings Release 4Q16.pdf · 4Q16 Results Target pulp cash cost of R$570/ton for 2018 met in 4Q16 São Paulo, February 8, 2017. Suzano

Page 20 of 27

4Q16 EARNINGS RELEASE

APPENDICES APPENDIX 1 – Operational Data

Revenue breakdown (R$ '000) 4Q16 4Q15 Δ Y-o-Y 3Q16 Δ Q-o-Q 2016 2015 Δ Y-o-Y

Exports 1,641,889 1,842,271 (10.9%) 1,290,309 27.2% 6,558,014 7,093,098 (7.5%)

Pulp 1,378,378 1,480,264 (6.9%) 1,054,600 30.7% 5,435,401 5,781,113 (6.0%)

Paper 263,511 362,007 (27.2%) 235,709 11.8% 1,122,613 1,311,986 (14.4%)

Domestic Market 855,854 866,824 (1.3%) 882,451 (3.0%) 3,324,299 3,131,263 6.2%

Pulp 140,219 222,620 (37.0%) 156,534 (10.4%) 706,488 822,294 (14.1%)

Paper 715,635 644,204 11.1% 725,917 (1.4%) 2,617,811 2,308,970 13.4%

Total Net Revenue 2,497,743 2,709,095 (7.8%) 2,172,760 15.0% 9,882,313 10,224,361 (3.3%)

Pulp 1,518,597 1,702,884 (10.8%) 1,211,134 25.4% 6,141,889 6,603,406 (7.0%)

Paper 979,146 1,006,211 (2.7%) 961,626 1.8% 3,740,424 3,620,955 3.3%

Sales volume (tons) 4Q16 4Q15 Δ Y-o-Y 3Q16 Δ Q-o-Q 2016 2015 Δ Y-o-Y

Exports 950,721 742,480 28.0% 734,273 29.5% 3,479,482 3,238,261 7.4%

Pulp 860,213 641,237 34.1% 653,022 31.7% 3,117,486 2,835,244 10.0%

Paper 90,508 101,242 (10.6%) 81,250 11.4% 361,996 403,016 (10.2%)

Paperboard 16,537 16,638 (0.6%) 15,901 4.0% 67,650 67,439 0.3%

Printing & Writing 73,971 84,604 (12.6%) 65,349 13.2% 294,346 335,578 (12.3%)

Domestic Market 323,725 325,172 (0.4%) 331,753 (2.4%) 1,246,235 1,283,131 (2.9%)

Pulp 97,233 99,195 (2.0%) 103,441 (6.0%) 412,630 456,044 (9.5%)

Paper 226,492 225,977 0.2% 228,312 (0.8%) 833,605 827,087 0.8%

Paperboard 32,591 37,967 (14.2%) 31,964 2.0% 123,243 153,018 (19.5%)

Printing & Writing 183,710 182,436 0.7% 184,433 (0.4%) 678,248 651,035 4.2%

Other paper1 10,190 5,574 82.8% 11,915 (14.5%) 32,115 23,034 39.4%

Total sales volume 1,274,446 1,067,652 19.4% 1,066,026 19.6% 4,725,717 4,521,391 4.5%

Pulp 957,446 740,432 29.3% 756,464 26.6% 3,530,116 3,291,288 7.3%

Paper 317,000 327,219 (3.1%) 309,562 2.4% 1,195,601 1,230,103 (2.8%)

Paperboard 49,128 54,605 (10.0%) 47,865 2.6% 190,893 220,457 (13.4%)

Printing & Writing 257,681 267,040 (3.5%) 249,782 3.2% 972,593 986,613 (1.4%)

Other paper1 10,190 5,574 82.8% 11,915 (14.5%) 32,115 23,034 39.4%

Average net price (R$/ton) 4Q16 4Q15 Δ Y-o-Y 3Q16 Δ Q-o-Q 2016 2015 Δ Y-o-Y

Exports 1,727 2,481 (30.4%) 1,757 (1.7%) 1,885 2,190 (14.0%)

Pulp 1,602 2,308 (30.6%) 1,615 (0.8%) 1,744 2,039 (14.5%)

Paper 2,911 3,576 (18.6%) 2,901 0.4% 3,101 3,255 (4.7%)

Domestic Market 2,644 2,666 (0.8%) 2,660 (0.6%) 2,667 2,440 9.3%

Pulp 1,442 2,244 (35.7%) 1,513 (4.7%) 1,712 1,803 (5.0%)

Paper 3,160 2,851 10.8% 3,179 (0.6%) 3,140 2,792 12.5%

Total 1,960 2,537 (22.8%) 2,038 (3.8%) 2,091 2,261 (7.5%)

Pulp 1,586 2,300 (31.0%) 1,601 (0.9%) 1,740 2,006 (13.3%)

Paper 3,089 3,075 0.4% 3,106 (0.6%) 3,128 2,944 6.3%

1 Other Paper: paper from other manufacturers sold by Suzano.

Page 21: 4Q16 Results - Suzanoir.suzano.com.br/enu/6230/Earnings Release 4Q16.pdf · 4Q16 Results Target pulp cash cost of R$570/ton for 2018 met in 4Q16 São Paulo, February 8, 2017. Suzano

Page 21 of 27

4Q16 EARNINGS RELEASE

APPENDIX 2 – Consolidated Statement of Income

Financial Statement (R$ '000) 4Q16 4Q15 Δ Y-o-Y 3Q16 Δ Q-o-Q 2016 2015 Δ Y-o-Y

Net Revenue 2,497,743 2,709,095 (7.8%) 2,172,760 15.0% 9,882,313 10,224,361 (3.3%)

Cost of Goods Sold (1,743,963) (1,592,415) 9.5% (1,553,517) 12.3% (6,571,622) (6,184,246) 6.3%

Gross Profit 753,780 1,116,680 (32.5%) 619,243 21.7% 3,310,691 4,040,115 (18.1%)

Gross Margin 30.2% 41.2% (11.0 p.p.) 28.5% 1.7 p.p. 33.5% 39.5% (6.0 p.p.)

Operating Expense/Income (1,271,896) (341,051) 272.9% (297,859) 327.0% (1,993,598) (970,131) 105.5%

Selling Expenses (106,530) (117,910) (9.7%) (96,877) 10.0% (408,810) (409,986) (0.3%)

General and Administrative Expenses (116,517) (134,843) (13.6%) (109,778) 6.1% (427,100) (455,629) (6.3%)

Other Operating Income (Expenses) (1,045,891) (88,298) 1,084.5% (91,108) 1,048.0% (1,150,561) (104,516) 1,000.8%

Equity Income (Loss) (2,958) - n.a. (96) 2,981.3% (7,127) - n.a.

EBIT (518,116) 775,629 (166.8%) 321,384 (261.2%) 1,317,093 3,069,984 (57.1%)

Depreciation, Amortization & Depletion 373,535 357,216 4.6% 332,669 12.3% 1,403,518 1,419,477 (1.1%)

EBITDA (144,581) 1,132,845 (112.8%) 654,053 (122.1%) 2,720,611 4,489,461 (39.4%)

EBITDA Margin (%) (5.8%) 41.8% (47.6 p.p.) 30.1% (35.9 p.p.) 27.5% 43.9% (16.4 p.p.)

Adjusted EBITDA1 901,594 1,226,206 (26.5%) 767,718 17.4% 3,905,875 4,593,677 (15.0%)

Adjusted EBITDA Margin1 36.1% 45.3% (9.2 p.p.) 35.3% 0.8 p.p. 39.5% 44.9% (5.4 p.p.)

Net Financial Result (159,418) (135,188) 17.9% (236,110) (32.5%) 1,101,100 (4,428,505) (124.9%)

Financial Income 119,013 59,990 98.4% 114,594 3.9% 361,184 285,380 26.6%

Financial Expense (284,428) (297,277) (4.3%) (300,245) (5.3%) (1,156,204) (1,255,227) (7.9%)

Exchange Rate Variation (24,095) 70,041 (134.4%) (59,331) (59.4%) 1,367,281 (2,828,407) (148.3%)

Derivative Income (loss), net 30,092 32,058 (6.1%) 8,872 239.2% 528,839 (630,251) (183.9%)

Earnings Before Taxes (677,534) 640,441 (205.8%) 85,274 (894.5%) 2,418,193 (1,358,521) (278.0%)

Income and Social Contribution Taxes 237,717 (299,791) (179.3%) (32,450) (832.6%) (726,195) 433,167 (267.6%)

Net Income (Loss) (439,817) 340,650 (229.1%) 52,824 (932.6%) 1,691,998 (925,354) (282.8%)

Net Margin (17.6%) 12.6% (30.2 p.p.) 2.4% (20.0 p.p.) 17.1% (9.1%) 26.2 p.p.

1 Excludes non-recurring items and/or non-cash items.

Page 22: 4Q16 Results - Suzanoir.suzano.com.br/enu/6230/Earnings Release 4Q16.pdf · 4Q16 Results Target pulp cash cost of R$570/ton for 2018 met in 4Q16 São Paulo, February 8, 2017. Suzano

Page 22 of 27

4Q16 EARNINGS RELEASE

APPENDIX 3 – Consolidated Balance Sheet

Assets (R$ '000) 12/31/2016 09/30/2016 06/30/2016 03/31/2016 12/31/2015

Current Assets

Cash and Cash Equivalent 1,614,697 2,068,607 1,319,504 1,698,089 1,477,246

Financial Investments 2,080,615 2,117,091 1,291,326 1,146,481 970,850

Accounts Receivable 1,622,171 1,495,474 1,566,048 1,761,955 1,885,960

Inventories 1,313,143 1,461,418 1,368,679 1,398,133 1,315,996

Recoverable Taxes 425,758 482,778 544,316 645,705 596,936

Prepaid Expenses 34,555 46,666 56,163 37,592 37,146

Other Current Assets 938,567 532,847 589,854 409,508 304,885

Total Current Assets 8,029,506 8,204,881 6,735,890 7,097,463 6,589,019

Non-Current Assets

Biological Assets 4,072,528 4,333,494 4,267,075 4,197,938 4,130,508

Other Accounts Receivable 841,538 882,958 866,447 872,175 864,599

Investments 873 3,831 3,927 5,151 -

Property, Plant and Equipment 16,235,280 16,180,944 16,216,828 16,277,654 16,346,234

Intangible Assets 219,588 203,538 287,006 313,519 329,625

Total Non-Current Assets 21,369,807 21,604,765 21,641,283 21,666,437 21,670,966

Total Assets 29,399,313 29,809,646 28,377,173 28,763,900 28,259,985

Liabilities and Equity (R$ '000) 12/31/2016 09/30/2016 06/30/2016 03/31/2016 12/31/2015

Current Liabilities

Salaries and Payroll Taxes 165,030 176,588 157,364 120,877 164,782

Accounts Payable 582,918 547,501 524,718 542,358 581,477

Tax Liabilities 78,175 78,037 100,339 129,816 56,285

Loans and Financing 1,594,720 1,627,827 1,803,563 2,287,728 2,024,964

Other Payable 1,409,031 711,638 573,063 564,446 683,066

Total Current Liabilities 3,829,874 3,141,591 3,159,047 3,645,225 3,510,574

Non-Current Liabilities

Loans and Financing 12,418,059 12,573,926 10,998,723 11,794,111 12,892,378

Other Liabilities 844,297 721,322 942,644 1,061,280 1,122,641

Deferred Taxes 1,559,096 1,833,360 1,813,311 1,459,015 1,037,889

Provision 604,493 532,282 499,072 489,536 504,422

Total Non-Current Liabilities 15,425,945 15,660,890 14,253,750 14,803,942 15,557,330

Shareholders’ Equity

Share Capital 6,241,753 6,241,753 6,241,753 6,241,753 6,241,753

Capital Reserve 203,713 78,817 78,006 77,204 82,966

Treasury shares (273,665) (273,665) (273,665) (273,665) (288,858)

Profit Reserve 1,657,125 406,137 406,137 706,138 706,137

Equity Valuation Adjustment 2,314,568 2,383,498 2,407,493 2,426,013 2,450,083

Retained Earnings/Accumulated Losses - 38,809 25,660 12,632 -

Retained Earnings/Losses of the period - 2,131,815 2,078,991 1,124,658 -

Total Equity 10,143,494 11,007,164 10,964,375 10,314,733 9,192,081

Total Liabilities and Equity 29,399,313 29,809,646 28,377,173 28,763,900 28,259,985

Page 23: 4Q16 Results - Suzanoir.suzano.com.br/enu/6230/Earnings Release 4Q16.pdf · 4Q16 Results Target pulp cash cost of R$570/ton for 2018 met in 4Q16 São Paulo, February 8, 2017. Suzano

Page 23 of 27

4Q16 EARNINGS RELEASE

APPENDIX 4 – Consolidated Statement of Cash Flow

Cash Flow Statement (R$ '000) 4Q16 4Q15 2016 2015

Cash flow from operating activities

Net income/(loss) for the period (439,817) 340,650 1,691,998 (925,354)

Depreciation, depletion and amortization 373,535 357,216 1,403,518 1,419,477

Income from sale of fixed and biological assets (1,455) 846 (9,767) (641)

Equity pick-up in subsidiaries and affiliates 2,958 - 7,127 -

Exchange and monetary variations, net 284,339 (49,326) (1,442,918) 2,807,372

Interest expenses, net 242,654 247,344 1,000,287 1,137,476

Derivative (gains)/losses, net (30,092) (32,058) (528,839) 630,251

Fair value adjustment of biological assets 780,666 (23,145) 780,666 (23,145)

Expenses (income) from deferred income and social contribution taxes (257,874) 290,574 537,378 (452,219)

Interest on actuarial liabilities 11,132 10,363 36,856 33,629

Addition to (reversal of) provision for contingencies 9,163 (1,422) 20,498 (38,110)

Provision for share-based payments 3,184 5,730 2,808 32,228

Addition to allowance for doubtful accounts, net 796 994 9,505 21,425

Addition to/(reversal of) provision for discounts - loyalty program 11,252 (10,400) (35,497) 67,861

Provision/(reversal) for inventory losses and write-offs (4,902) 12,104 9,564 19,589

Write-off of unratified tax credits - 40,943 - 40,943

Provision for losses and write-off with fixed and biological assets 288,117 33,684 316,646 53,164

Realization of loss due to asset divestment - 20,731 - 20,731

Partial write-off of intangible assets - - 78,799 -

Other provisions 48,278 36,139 135,949 59,701

Decrease/(increase) in accounts receivable (89,417) (114,330) 190,377 (824,881)

(Increase)/reduction in inventories 135,617 (68,811) (39,304) (275,563)

(Increase)/decrease in recoverable taxes (274,601) 37,268 (39,689) (86,701)

(Increase)/decrease in other current and non-current assets (505,325) (5,544) (483,406) 20,987

Increase/(decrease) in trade accounts payable 14,569 11,115 (4,696) 92,235

Increase/(decrease) in other current and non-current liabilities 934,148 108,589 1,103,688 397,377

Payment of interest (271,046) (193,179) (1,102,090) (1,100,351)

Payment of other taxes and contributions (147,015) (131,152) (545,751) (449,726)

Payment of income and social contribution taxes (43,574) (24,801) (90,532) (75,503)

Net cash from operating activities 1,075,290 900,122 3,003,175 2,602,252

Cash flow from investing activities

Financial investments 48,743 (934,186) (1,053,381) (934,186)

Additions to fixed assets, intangible assets and biological assets (1,213,359) (345,871) (2,324,338) (1,664,898)

Proceeds from asset divestment 3,460 17,289 35,235 41,868

Net cash used in investment activities (1,161,156) (1,262,768) (3,342,484) (2,557,216)

Cash flow from financing activities

Funding 1,311,738 31,492 5,665,635 4,107,776

Settlement of derivative operations 98,023 (216,935) 117,261 (251,646)

Payment of loans (1,753,202) (374,978) (4,853,038) (6,123,996)

Payment of dividends - (119,970) (299,926) (269,936)

Dividends (aquisition) of own shares - - 8,514 8,514

Net cash provided by (used in) financing activities (343,441) (680,391) 638,446 (2,529,288)

Exchange variation on cash and cash equivalents (24,603) 141,041 (161,686) 275,383

Increase (reduction) in cash and cash equivalents (453,910) (901,996) 137,451 (2,208,869)

Cash and cash equivalents at the beginning of the period 2,068,607 2,379,242 1,477,246 3,686,115

Cash and cash equivalents at the end of the period 1,614,697 1,477,246 1,614,697 1,477,246

Statement of the increase (reduction) in cash (453,910) (901,996) 137,451 (2,208,869)

Page 24: 4Q16 Results - Suzanoir.suzano.com.br/enu/6230/Earnings Release 4Q16.pdf · 4Q16 Results Target pulp cash cost of R$570/ton for 2018 met in 4Q16 São Paulo, February 8, 2017. Suzano

Page 24 of 27

4Q16 EARNINGS RELEASE

APPENDIX 5 – EBITDA

(R$ '000, except where otherwise indicated) 4Q16 4Q15 2016 2015

Net Income (439,817) 340,650 1,691,998 (925,354)

Net Financial Result 159,418 135,188 (1,101,100) 4,428,505

Income and Social Contribution Taxes (237,717) 299,791 726,195 (433,167)

EBIT (518,116) 775,629 1,317,093 3,069,984

Depreciation, Amortization and Depletion 373,535 357,216 1,403,518 1,419,477

EBITDA1 (144,581) 1,132,845 2,720,611 4,489,461

EBITDA Margin (5.8%) 41.8% 27.5% 43.9%

Adjustment of the fair value of biological assets 780,666 (23,145) 780,666 (23,145)

Provision for land and forest impairment (Piauí state) 276,921 - 276,921 -

Provision (Reversion) for losses with fixed assets, write-offs, taxes 2,224 44,005 120,893 49,316

Fire in the warehouse of Itaqui - - (3,004) 844

Loss with Embu mill sale - 20,731 - 20,731

Reversal of fuel oil credit in Maranhão state - 40,943 - 40,943

Franchises with claims in the period - - 2,960 -

Equity Equivalence 2,958 - 7,127 -

Others (16,596) 10,826 (302) 15,524

Adjusted EBITDA 901,593 1,226,205 3,905,871 4,593,675

Adjusted EBITDA Margin 36.1% 45.3% 39.5% 44.9%

1 Company's EBITDA calculated according to CVM Instruction # 527, as of October, 04th, 2012.

Reconciliation of Consolidated EBITDA (R$ '000) 4Q16 4Q15 2016 2015

EBITDA (144,581) 1,132,845 2,720,611 4,489,461

Depreciation, Amortization and Depletion (373,535) (357,216) (1,403,518) (1,419,477)

Operating Results before Financial Results and Taxes2 (518,116) 775,629 1,317,093 3,069,984

2 Accounting measurement released on the Consolidated Financial Statements.

Page 25: 4Q16 Results - Suzanoir.suzano.com.br/enu/6230/Earnings Release 4Q16.pdf · 4Q16 Results Target pulp cash cost of R$570/ton for 2018 met in 4Q16 São Paulo, February 8, 2017. Suzano

Page 25 of 27

4Q16 EARNINGS RELEASE

APPENDIX 6 – Segmented Statement of Income

Segmented Financial Statement (R$ '000)

4Q16 4Q15

Pulp Paper

Non Segmented

Total Consolidated

Pulp Paper Non

Segmented Total

Consolidated

Net Revenue 1,518,599 979,145 - 2,497,743 1,702,884 1,006,211 - 2,709,095

Cost of Goods Sold (1,054,285) (689,678) - (1,743,963) (889,155) (703,260) - (1,592,415)

Gross Profit 464,314 289,467 - 753,780 813,728 302,952 - 1,116,680

Gross Margin 30.6% 29.6% 30.2% 47.8% 30.1% 41.2%

Operating Expense/Income (1,048,938) (220,000) - (1,268,938) (179,543) (161,508) - (341,051)

Equity Equivalence - (2,958) - (2,958) - - - -

EBIT (584,624) 66,509 - (518,116) 634,185 141,444 - 775,629

Depreciation, Amortization & Depletion 271,601 101,935 - 373,535 255,723 101,492 - 357,216

EBITDA (313,024) 168,443 - (144,581) 889,908 242,936 - 1,132,845

EBITDA Margin (%) (20.6%) 17.2% (5.8%) 52.3% 24.1% 41.8%

Adjusted EBITDA1 649,137 252,458 - 901,594 983,229 242,975 - 1,226,205

Adjusted EBITDA Margin1 42.7% 25.8% 36.1% 57.7% 24.1% 45.3%

Net Financial Result - - (159,418) (159,418) - - (135,188) (135,188)

Earnings Before Taxes (584,624) 66,509 (159,418) (677,534) 634,185 141,444 (135,188) 640,441

Income and Social Contribution Taxes - - 237,717 237,717 - - (299,791) (299,791)

Net Income (Loss) (584,624) 66,509 78,299 (439,817) 634,185 141,444 (434,979) 340,650

Net Margin (38.5%) 6.8% (17.6%) 37.2% 14.1% 12.6%

1 Excludes non-recurring items and/or non-cash items.

Page 26: 4Q16 Results - Suzanoir.suzano.com.br/enu/6230/Earnings Release 4Q16.pdf · 4Q16 Results Target pulp cash cost of R$570/ton for 2018 met in 4Q16 São Paulo, February 8, 2017. Suzano

Page 26 of 27

4Q16 EARNINGS RELEASE

Segmented Financial Statement (R$ '000)

2016 2015

Pulp Paper Non

Segmented Total

Consolidated Pulp Paper

Non Segmented

Total Consolidated

Net Revenue 6,141,891 3,740,422 - 9,882,313 6,603,405 3,620,956 - 10,224,361

Cost of Goods Sold (4,077,292) (2,494,330) - (6,571,622) (3,654,206) (2,530,040) - (6,184,246)

Gross Profit 2,064,599 1,246,092 - 3,310,691 2,949,199 1,090,916 - 4,040,115

Gross Margin 33.6% 33.3% 33.5% 44.7% 30.1% 39.5%

Operating Expense/Income (1,347,490) (638,981) - (1,986,471) (425,800) (544,331) - (970,131)

Equity Equivalence - (7,127) - (7,127) - - - -

EBIT 717,109 599,984 - 1,317,093 2,523,399 546,585 - 3,069,984

Depreciation, Amortization & Depletion 1,006,219 397,299 - 1,403,518 1,013,856 405,621 - 1,419,477

- - -

EBITDA 1,723,328 997,283 - 2,720,611 3,537,255 952,206 - 4,489,461

EBITDA Margin (%) 28.1% 26.7% 27.5% 53.6% 26.3% 43.9%

Adjusted EBITDA1 2,745,778 1,160,097 - 3,905,875 3,648,553 945,123 - 4,593,676

Adjusted EBITDA Margin1 44.7% 31.0% 39.5% 55.3% 26.1% 44.9%

Net Financial Result - - 1,101,100 1,101,100 - - (4,428,505) (4,428,505)

Earnings Before Taxes 717,109 599,984 1,101,100 2,418,193 2,523,399 546,585 (4,428,507) (1,358,521)

Income and Social Contribution Taxes - - (726,195) (726,195) - - 433,167 433,167

Net Income (Loss) 717,109 599,984 374,905 1,691,998 2,523,399 546,585 (3,995,340) (925,354)

Net Margin 11.7% 16.0% 17.1% 38.2% 15.1% (9.1%)

1 Excludes non-recurring items and/or non-cash items.

Page 27: 4Q16 Results - Suzanoir.suzano.com.br/enu/6230/Earnings Release 4Q16.pdf · 4Q16 Results Target pulp cash cost of R$570/ton for 2018 met in 4Q16 São Paulo, February 8, 2017. Suzano

Page 27 of 27

4Q16 EARNINGS RELEASE

Corporate Information Suzano Pulp and Paper, which posted net revenue of R$ 9.9 billion in 2016, is one of the largest vertically integrated producers of paper and eucalyptus pulp in Latin America, with annual production capacity of 3.5 million tons of market pulp and 1.2 million tons of paper. Suzano Pulp and Paper offers a broad range of pulp and paper products for the domestic and export markets and is the leader in key market segments in Brazil through its five product lines: (i) eucalyptus pulp; (ii) hardwood fluff pulp; (iii) uncoated printing and writing paper; (iv) coated printing and writing paper; and (v) paperboard. Forward-looking Statements This release may contain forward-looking statements. Such statements are subject to known and unknown risks and uncertainties that could cause the expectations expressed not to materialize or the actual results to differ materially from the expected results. These risks include changes in future demand for the Company’s products, changes in factors affecting domestic and international product prices, changes in the cost structure, changes in the seasonal patterns of markets, changes in prices charged by competitors, foreign exchange variations, changes in the political or economic situation of Brazil, and changes in emerging and international markets. The forward-looking statements were not reviewed by our independent auditors.


Recommended