+ All Categories
Home > Documents > iKRelease2001_3q

iKRelease2001_3q

Date post: 07-Apr-2018
Category:
Upload: klabinri
View: 222 times
Download: 0 times
Share this document with a friend

of 13

Transcript
  • 8/4/2019 iKRelease2001_3q

    1/13

    July/September 2001

    Cash generationgrows by 12% inthe third quarter

    This was the eleventh consecutivequarter with an increase in our cashgeneration. This result was achievedin spite of an adverse economicscenario, aggravated by the terroristattack in the USA and the deepeningcrisis in Argentina. Our commitment tode-leverage our balance sheet byreducing debt with our strong cashgeneration also became more evidentduring the quarter. We have beensuccessful in reducing our net debt

    denominated in dollars by US$ 153million for the year.

    The focus for the fourth quarter 2001will be on streamlining our operatingand corporate structure which willallow us to further reduce costs andconsequently reach a new level ofprofitability for the companysoperations.

    Third QuarterHighlights:

    Cash generation(EBITDA) wasR$ 205 million, anincrease of 12%,accumulating R$

    565 million in thefirst nine monthsof 2001.

    Net revenue grewby 4%, reachingR$ 588 million

    Net debt hasbeen reduced by

    US$ 153 millionsince December2000

    September 30, 2001

    Shares Outstanding 600,741 K

    Local Share Price R$ 0.72

    Book Value R$ 1.43

    Free Float 66%

    Daily Traded Volume R$ 602 K

  • 8/4/2019 iKRelease2001_3q

    2/13

    Quarterly Release November 12, 2001

    2

    Initial Considerations

    The results of Igaras, which was acquired in October 2000, have been consolidated intoKlabin Groups earnings since 4Q00. Due to the significant contribution of thisacquisition and for a better understanding of the Companys performance, all

    comparisons in this report are based on 3Q01 results in relation to those of 2Q01(excluding the net result of the sale of the forestry assets of Klabin Riocell) unlessotherwise specified.

    The Companys operating and financial information, unless otherwise stated, are inReais according to Brazilian corporate law.

    Highlights

    * Excluding the net result on the sale of forestry assets of Klabin Riocell.

    Economic and Financial Performance

    Net Revenue and Sales Volume

    Net Revenue in 3Q01 was R$ 588 million, an increase of 4% in relation to 2Q01. In thefirst nine months of 2001, accumulated net revenue totaled R$ 1,691 million.

    The 6% increase in average price of Klabins products, which reached R$ 1,374 per tonin 3Q01 (R$ 1,301 per ton in 2Q01), contributed to this growth. Net revenue was alsofueled by higher export revenue due to the appreciation of the Dollar against the Real.

    Sales volume in 3Q01 was 437 thousand tons (1,315 thousand tons for the year), 4%lower than the previous quarter.

    Average Price (R$/ton) 1,301 1,374 6%Sales Volume (1,000 ton) 453 437 -4%Net Revenue *567 588 4%Gross Profit *235 255 9%Gross Margin *41% 43%EBIT *124 137 10%Net Profit (Loss) 15 (111)EBITDA *183 205 12%EBITDA margin (%) *32% 35%Equity 1,425 1,316

    Net Debt 2,408 2,595 8%Total Capitalization 3,894 3,972Net Debt / EBITDA (annualized) *3.3 x 3.4 xNet Debt / Total Capitalization 62% 65%Depreciation / Amortization 58 68Capital Expenditures 92 106

    QoQR$ Million 2Q/01 3Q/01

  • 8/4/2019 iKRelease2001_3q

    3/13

    Quarterly Release November 12, 2001

    3

    Part of this quarter-over-quarter reduction in volume is attributable to the standardizationof accounting criteria used to recognize exports. This standardization has caused an11% reduction in the volume of packaging paper sales. This was especially the case ofsales from Igarass plants, which had still not adopted these criteria.

    Still in the segment of packaging, weakening demand was responsible for a 6% fall in

    sales volume of corrugated boxes. In September, this situation was further aggravatedby the lower level of sales in the retail segment, which had a direct impact on boxproduction. Third quarter sales were also adversely impacted by the increase ininventories by some clients in 2Q01 due to the expectation of shortages as a result ofthe energy rationing. However, as this decline was throughout the whole market, Klabinwas able to maintain its market share and leadership position.

    Sales volume of multiwall bags reported a fall of 13%, similarly impacted by thedeceleration of demand in the domestic market.

    The packaging segment continues to account for the majority of sales volume,representing 62% in the 3Q01 and 66% for the year.

    Pulp volumes remained flat in the third quarter, accounting for 22% of 3Q01 sales and20% for the first nine months of the year.

    Market pulp inventory fell from 21 thousand tons in June to 14 thousand in Septemberdue to a problem in a recovery boiler at Klabin Riocell, thus affecting sales volume at thecompany, which fell by 4% in 3Q01.

    Two segments registered increased volumes in relation to 2Q01: tissue and publicationpaper volumes were up by 6% and 32% respectively, this later mainly due to a recoveryin newsprint sales volume.

    Exports accounted for 38% of total sales in the quarter. The slight reduction in thecontribution of this segment was due to the standardization of export recognitionaccounting procedures.

    The packaging segment represented 57% of the net revenue in the first nine months of2001 (59% in 1H01). This reduction again reflects the accounting standardization forpackaging paper exports and the weaker performance in the corrugated box segment in3Q01 due to the economic slowdown.

    VolumeJan/Sep01

    CorrugatedBoxes

    29%

    Pulp20%

    Packaging

    Paper30%

    Tissue8%

    PublicationPaper

    6%Sacks/

    Envelopes7%

    62%

    38%

    60%

    40%

    65%

    35%

    3Q01 2Q01 1Q01

    Sales Volume by Market

    Domestic Market Exports

  • 8/4/2019 iKRelease2001_3q

    4/13

    Quarterly Release November 12, 2001

    4

    Operating Result

    The operating result before financial expenses (EBIT) was R$ 137 million, an increase of10%, in 3Q01 and accumulating R$ 383 million in the year. This result represents a netmargin of 23% in 3Q01 and corresponds to the average for the first nine months of2001.

    The increase in net revenue and the maintenance of cost of products sold, whichreported a slight drop as percentage of net revenue from 59% in 2Q01 to 57% in 3Q01,both contributed to this result.

    In addition, there was a 4% reduction in general and administrative expenses with nofurther non-recurring expenses being registered - the case in previous quarters. Theoperating and corporate reorganization, which is to be implemented in 4Q01, shouldbring further savings in this item.

    Significantly, in the 3Q01 the Company began to amortize the goodwill premium ofR$ 12 million for the Igaras acquisition. The amortization, which will extend over a periodof 10 years, was booked to the item Other operating expenses; thus impacting theEBIT and causing an increase of 8% in total operating expenses for 3Q01.

    EBITDA

    The operating cash generation, EBITDA,grew for the 11th consecutive quarter,reaching R$ 205 million, a growth of 12%,with the EBITDA margin rising from 32%to 35%.

    This growth underscores the Companyssolid operating cash generation, which

    was R$ 565 million with a 33% EBITDAmargin for the first nine months of theyear.

    Net RevenueJan/Sep01

    Tissue17%

    CorrugatedBoxes25%

    PackagingPaper23%

    Pulp

    16%

    Publication

    Paper7%

    Others3% Sacks/

    Envelopes9% 67%

    33%

    66%

    34%

    70%

    30%

    3Q01 2Q01 1Q01

    Net Revenue by Market

    Domestic Market Exports

    Net Revenue - Consolidated 100%

    178 178 183205

    144 145 164

    31% 33% 32%35%35%33%35%

    0

    50

    100

    150

    200

    250

    1Q 00 2Q 00 3Q 00 4Q 00 1Q 01 2Q 01 3Q 01

    0%

    10%

    20%

    30%

    40%

    EBITDA EBITDA Margin

    EBITDAMargin

    R$ Million

    Excluding the effect on the sale of forestry assets in 2Q01

  • 8/4/2019 iKRelease2001_3q

    5/13

    Quarterly Release November 12, 2001

    5

    Financial Results and Debt

    Net financial expenses totaled R$ 273 million in 3Q01. Of this amount, R$ 174 million or64%, relates to the 16% depreciation of the Real against the Dollar during the period. Inthe nine-month period, net financial expenses totaled R$ 656 million, of which R$ 399

    million, or 61% of this total, is attributable to the net loss on foreign exchangedepreciation (37% in the nine months) on liabilities indexed to the Dollar. This effectdistorts any comparison with the same period in 2000 when the devaluation was only3%.

    Net debt was R$ 2,595 million at the end ofSeptember, or 65% of the total capitalization(62% in 2Q01).

    In December 2000, US$ denominated netdebt represented US$ 1,124 million, alsoincluding the capitalization of R$ 278 millionwhich took place on January 4, 2001. At theend of September, based on the samecriteria, net debt represented US$ 971 million,a reduction of US$ 153 million.

    This 14% reduction underscoresmanagements determination to reduce thedebt level using not only the Companys strong cash generation but also through thesale of assets.

    The long term profile of the debt is more significant than the total amount, which allows aproactive management of the debt, taking advantage of market opportunities - especiallyimportant when considering the expected scenario in 2002. In this context, more thantwo thirds of the Companys debt is long term with maturities which extend out to 2008(see annex 5).

    The Company has trimmed foreign currency denominated debt by 7%, declining fromUS$ 803 million in 2Q01 to US$ 746 million at the end of September.

    Local Foreign Local Foreign

    Short Term 435 520 955 148 802 950

    Long Term 549 1,123 1,672 634 1,191 1,825

    GROSS DEBT 984 1,643 2,627 782 1,993 2,775

    Cash and Banks (152) (180)

    NET DEBT 2,475 2,595

    Total(R$ million)Currency

    TotalCurrency

    12/31/00 9/30/01

    1.124

    971

    Dec'00 Sep'01

    Net Debt

    US$ Million

  • 8/4/2019 iKRelease2001_3q

    6/13

    Quarterly Release November 12, 2001

    6

    Hedge operations worth US$ 264 million remained in place at the end of 3Q01 as part ofthe continuing strategy of minimizing the Companys exposure to foreign exchange ratefluctuations. In addition to hedge operations, the Companys foreign exchange risk isalso protected by prepayment operations (natural hedge), thus reducing the debtexposure to fluctuations in the Real/ Dollar exchange rate to only 5% of total foreign

    currency denominated debt.

    Net Profit

    Klabins favorable operating performance in 3Q01 was offset by the adverse effect oflosses accruing on foreign currency denominated debt, which translated into a net lossof R$ 111 million in the period.

    For the period from January to September, the accumulated loss was R$ 176 million.

    This result reflects the full effect of the depreciation of the Real against the Dollar.Management states that it does not intend to defer financial expenses as a result of theReals devaluation during 2001, although permitted by the Brazilian SecuritiesCommission (Comisso de Valores Mobilirios). The same procedure was adopted atthe time of the 1999 devaluation when the local currency was allowed to float.

    Capital Expenditures

    Capital expenditures totaled R$ 106 million in 3Q01, or R$ 262 million in the period fromJanuary to September. Investments were largely focused on the Klabin Riocell projectand preventive maintenance of the industrial plants.

    The amount of R$ 74 million was allocated to the Klabin Riocell project in 3Q01, a totalof R$ 165 million in the nine-month period. The physical part of the project isapproximately 84% complete.

    9/30/01 US$ Million

    TOTAL 746

    Trade Finance - Natural Hedge (447)

    Hedge (264)

    Exposure 35

    Foreign Currency Debt

  • 8/4/2019 iKRelease2001_3q

    7/13

    Quarterly Release November 12, 2001

    7

    Operating and Corporate Reorganization

    Klabin released an announcement on October 15, informing the market of a corporate

    restructuring with the objective of streamlining the operating and corporate organization.

    The conclusion of this process, expected to be complete by December 2001, aims toachieve the following benefits:

    reduction in administrative, operating and fiscal costs;

    increase in operating synergy;

    greater integration of the Klabin companies through the standardization of policies andprocedures;

    rationalization of the use of financial resources;

    alignment of the financial strategy to the operating business cycle, increasing thecompanies transparency to the capital markets.

    The necessary procedures will involve the incorporation of controlled companies, exceptthe joint ventures, and have the objective of concentrating the operations in a singlepublicly held company, essentially with the same equity and shareholding position as atpresent, the new company to hold the corporate title of Klabin S.A..

    Capital Markets

    Klabins preferred shares weretraded on all the business daysof the So Paulo StockExchange (Bovespa) for theJanuary to September period2001. Share prices registered adepreciation of 50.3% against a

    decline of 30.3% in theIbovespa.

    In the first nine months of theyear, the Bovespa recorded10,270 transactions involvingapproximately 120.9 millionKlabin preferred shares with adaily volume of R$ 602,000.

    0

    10

    20

    30

    40

    50

    60

    70

    80

    90

    100

    110

    120

    130

    28/

    12/00

    11/01

    /01

    25/01

    /01

    08/02

    /01

    22/02

    /01

    08/03

    /01

    22/03

    /01

    05/04

    /01

    19/04

    /01

    03/05

    /01

    17/05

    /01

    31/05/0

    1

    14/06

    /01

    28/06

    /01

    12/07/0

    1

    26/07

    /01

    09/08

    /01

    23/08

    /01

    06/09

    /01

    20/09

    /01

    Share Performance at IbovespaBase: 12/28/00 = 100

    Ibovespa

    Klabin

    0

    10

    20

    30

    40

    50

    60

    70

    80

    90

    100

    110

    120

    130

    28/

    12/00

    11/01

    /01

    25/01

    /01

    08/02

    /01

    22/02

    /01

    08/03

    /01

    22/03

    /01

    05/04

    /01

    19/04

    /01

    03/05

    /01

    17/05

    /01

    31/05/0

    1

    14/06

    /01

    28/06

    /01

    12/07/0

    1

    26/07

    /01

    09/08

    /01

    23/08

    /01

    06/09

    /01

    20/09

    /01

    Share Performance at IbovespaBase: 12/28/00 = 100

    Ibovespa

    Klabin

  • 8/4/2019 iKRelease2001_3q

    8/13

    Quarterly Release November 12, 2001

    8

    For further information, please contact:

    Ronald Seckelmann, CFO and Investor Relations Director

    Luiz Marciano Candalaft, Investor Relations Manager

    Phone: +55 (11) 3225-4045

    E-mail: [email protected]

    Rick Huber

    Phone: 1 (212) 701-1830

    E-mail: [email protected]

    Klabin is the largest integrated producer of pulp and paper in Brazil with gross revenue of R$ 2.1 billion in2000 and an annual sales production capacity of 2 million tons of forest products. The Company has as itsstated strategic focus, activities in the following areas: cardboards, corrugated boxes, multiwall bags,tissue, wood and pulp, being the leader in the majority of the markets in which it participates.

    Statements included in this report regarding the Companys business outlook and anticipated financial and operatingresults, regarding the Companys growth potential, constitute forward-looking statements and are based onmanagement expectations regarding the future of the Company. These expectations are highly dependent onchanges in the market, general economic performance of Brazil, industry and international markets, therefore they aresubject to change.

  • 8/4/2019 iKRelease2001_3q

    9/13

    9

    Attachm

    ent1

    ConsolidatedInc

    omeStatement

    Bra

    zilianCorporateLaw(ThousandofR$)

    (*)ExcludingtheNetResultontheSaleofForestryAssetsofKlab

    inRiocell(NetRevenueandCostofProductsSold).

    2Q01(*)

    3Q01

    NetRevenue

    633,757

    567,301

    588,057

    3.7%

    100.0

    100.0

    CostofProductsSold

    (357,539)

    (332,714)

    (332,767)

    0.0%

    58.6

    56.6

    GrossProfit

    276,218

    234,587

    255,290

    8.8%

    41.4

    43.4

    SellingExpenses

    (69,684)

    (69,684)

    (70,815)

    1.6%

    12.3

    12.0

    General&AdministrativeExpe

    nses

    (38,518)

    (38,518)

    (36,838)

    -4.4%

    6.8

    6.3

    OthersRevenue(Expenses)

    (1,905)

    (1,905)

    (10,681)

    0.3

    1.8

    TotalOperatingExpenses

    (110,107)

    (110,107)

    (118,334)

    7.5%

    19.4

    20.1

    OperatingResult(beforeFin.Results)

    166,111

    124,480

    136,956

    10.0%

    21.9

    23.3

    NetResultontheSaleofFore

    stryAssets

    41,631

    -

    FinancialExpenses

    (95,130)

    (95,130)

    (113,425)

    19.2%

    16.8

    19.3

    NetForeignExchangeLosses

    (70,695)

    (70,695)

    (174,174)

    146.4%

    12.5

    29.6

    FinancialRevenues

    15,438

    15,438

    15,132

    -2.0%

    2.7

    2.6

    NetFinancialExpenses

    (150,387)

    (150,387)

    (272,467)

    81.2%

    26.5

    46.3

    OperatingResult

    15,724

    15,724

    (135,511)

    2.8

    23.0

    NonOperatingRevenues(Exp

    enses)

    2,402

    2,402

    1,191

    0.4

    0.2

    NetIncome(Loss)beforeTaxes

    18,126

    18,126

    (134,320)

    3.2

    22.8

    IncomeTaxandSoc.Contrib.

    (2,012)

    (2,012)

    23,965

    0.4

    4.1

    MinorityInterest

    (951)

    (

    951)

    (1,128)

    0.2

    0.2

    NetIncome(Loss)

    15,163

    15,163

    (111,483)

    2.7

    19.0

    Amortization/Depreciation

    58,171

    58,171

    68,203

    17.2%

    10.3

    11.6

    EBITDA

    224,282

    182,651

    205,159

    12.3%

    32.2

    34.9

    %ofNetRevenue

    Change

    2Q01

    2Q01(*)

    3Q01

  • 8/4/2019 iKRelease2001_3q

    10/13

    10

    Attachm

    ent2

    ConsolidatedInc

    omeStatement

    Bra

    zilianCorporateLaw(ThousandofR$)

    (*)ExcludingtheNetResultontheSaleofForestryAssetsofKlabinRio

    cell(NetRevenueandCostofProductsSold).

    (**)Th

    eresultsofIgaras,acquiredonO

    ctober3,2000,areconsolidateda

    sfromthe4thQ00.

    Jan/S

    ep'00(**)

    Jan/Sep'01(*)

    NetRevenue

    1,312,601

    1,757,740

    1,691,284

    100.0

    100.0

    CostofProductsSold

    (729,216)

    (1,009,503)

    (984,678)

    55.6

    58.2

    GrossProfit

    583,385

    748,237

    706,606

    44.4

    41.8

    SellingExpenses

    (136,274)

    (193,049)

    (193,049)

    10.4

    11.4

    General&AdministrativeExpense

    s

    (108,410)

    (115,690)

    (115,690)

    8.3

    6.8

    OthersRevenue(Expenses)

    (261)

    (14,372)

    (14,372)

    0.0

    0.8

    TotalOperatingExpenses

    (244,945)

    (323,111)

    (323,111)

    18.7

    19.1

    OperatingResult(beforeFin.Res

    ults)

    338,440

    425,126

    383,495

    25.8

    22.7

    NetResultontheSaleofForestry

    Assets

    -

    -

    41,631

    -

    -

    FinancialExpenses

    (179,675)

    (300,682)

    (300,682)

    13.7

    17.8

    NetForeignExchangeLosses

    (28,206)

    (398,517)

    (398,517)

    2.1

    23.6

    FinancialRevenues

    31,552

    43,110

    43,110

    2.4

    2.5

    NetFinancialExpenses

    (176,329)

    (656,089)

    (656,089)

    13.4

    38.8

    OperatingResult

    162,111

    (230,963)

    (230,963)

    12.4

    13.7

    NonOperatingRevenues(Expens

    es)

    3,032

    5,711

    5,711

    0.2

    0.3

    NetIncome(Loss)beforeTaxes

    165,143

    (225,252)

    (225,252)

    12.6

    13.3

    IncomeTaxandSoc.Contrib.

    (73,957)

    51,546

    51,546

    5.6

    3.0

    MinorityInterest

    (42,737)

    (2,362)

    (2,362)

    3.3

    0.1

    NetIncome(Loss)

    48,449

    (176,068)

    (176,068)

    3.7

    10.4

    -

    Amortization/Depreciation

    115,128

    181,830

    181,830

    8.8

    10.8

    EBITDA

    453,568

    606,956

    565,325

    34.6

    33.4

    %o

    fNetRevenue

    Jan/Sep'00(**)

    Jan

    /Sep'01

    Jan/Sep'01(*)

  • 8/4/2019 iKRelease2001_3q

    11/13

    11

    Attachm

    ent3

    ConsolidatedB

    alanceSheet

    Bra

    zilianCorporateLaw(ThousandofR$)

    Assets

    Dec.31-00

    Sep.30-01

    LiabilitiesandShareholder's

    Equit

    Dec.31-00

    Sep.30-01

    C

    urrent

    832,036

    947,063

    Curre

    nt

    1,247,717

    1,271,684

    Cashandbanks

    24,382

    29,991

    Loansandfinancing

    952,094

    941,884

    Short-terminvestiments

    127,470

    149,894

    Debent

    ures

    2,822

    8,554

    Receivables

    301,305

    307,087

    Supplie

    rs

    157,956

    153,783

    Inventories

    236,230

    251,064

    Income

    taxandsocialcontribution

    33,425

    6,196

    Recoverabletaxesandcontributions

    82,345

    99,220

    Taxesp

    ayable

    25,711

    36,448

    Oth

    erreceivables

    60,304

    109,807

    Payroll

    provisions

    37,792

    41,903

    Othera

    ccountspayable

    37,917

    82,916

    Long-Term

    211,570

    309,367

    Long-Term

    1,798,051

    1,995,467

    Deferredincometaxandsoc.contrib.

    83,946

    158,161

    Loansandfinancing

    1,556,553

    1,709,111

    Tax

    estocompensate

    25,221

    33,866

    Debent

    ures

    115,300

    115,300

    Recoverabletaxes

    52,568

    70,763

    Othera

    ccountspayable

    126,198

    171,056

    Oth

    erreceivables

    49,835

    46,577

    ResultsforFutureFiscalYears

    23,507

    15,836

    MinorityInterests

    58,892

    61,538

    P

    ermanent

    3,312,913

    3,403,617

    Shareholders'Equity

    1,228,352

    1,315,522

    Oth

    erinvestiments

    609,193

    630,018

    Capital

    928,444

    1,206,589

    Pro

    perty,plant&equipment,net

    2,578,416

    2,644,328

    Capital

    reserves

    111,604

    119,215

    Deferredcharges

    125,304

    129,271

    Revaluationreserve

    102,988

    100,690

    Profitre

    serve

    85,316

    62,798

    Retaine

    dEarnings

    0

    (173,770)

    T

    otal

    4,356,519

    4,660,047

    Total

    4,356,519

    4,660,047

  • 8/4/2019 iKRelease2001_3q

    12/13

    12

    Attachm

    ent4

    SalesVolumeandNetAveragePrice

    Consolidated100%

    *DoesnotincludeIgarass

    alesvolumeandprices.

    PublicationPaper

    38

    36

    3

    8

    38

    150

    30

    25

    32

    Packaging

    74

    62

    8

    1

    136

    353

    135

    135

    1

    20

    Tissu

    e

    34

    37

    3

    8

    35

    144

    30

    34

    36

    Pulp

    72

    92

    8

    7

    83

    334

    70

    94

    95

    Kla

    binRiocell

    56

    64

    6

    7

    49

    236

    49

    69

    66

    Kla

    binBacell

    16

    28

    2

    0

    34

    98

    21

    25

    29

    Corru

    gatedBoxes

    72

    76

    8

    9

    135

    372

    128

    132

    1

    24

    Sacks/Envelopes

    26

    27

    2

    8

    27

    108

    30

    31

    27

    Others

    3

    4

    3

    3

    13

    2

    2

    3

    Sum

    319

    334

    36

    4

    457

    1,474

    425

    453

    4

    37

    AveragePrice(R$/ton)

    1,333

    1,400

    1,447

    1,344

    1,380

    1,327

    1,301

    1,374

    2Q01

    3Q01

    1,000t

    1Q00(*)

    2Q00(*)

    3Q00(*)

    4Q00

    2000

    1Q01

  • 8/4/2019 iKRelease2001_3q

    13/13

    13

    Attachment 5

    Financing Repayment Schedule September 30, 2001

    Total Debt- Average Tenor: 25 months

    Local Currency Average Terms: 38 months Average Cost 17.2% p.a.

    Foreign Currency Average Terms: 20 months Average Cost 7.7% p.a.

    Local Foreign

    4Q00 48 252 3001Q00 33 47 802Q01 34 160 1943Q01 33 343 3764Q01 33 460 4932003 134 405 5392004 222 259 4812005 onwards 245 67 312TOTAL 782 1,993 2,775

    CurrencyR$ Million TOTAL

    4Q00 37 9 2 481Q00 32 0 1 33

    2Q01 32 0 2 343Q01 32 0 1 334Q01 32 0 1 332003 131 0 3 1342004 104 115 3 2222005 onwards 243 0 2 245

    TOTAL 643 124 15 782

    R$ Million Debentures Others TOTALBNDES

    TradeFinance

    4Q00 31 18 45 941Q00 7 0 10 172Q01 56 0 4 603Q01 102 0 27 1294Q01 55 109 8 1722003 97 0 55 1522004 74 23 0 972005 onwards 25 0 0 25

    TOTAL 447 150 149 746

    US$ Million TOTALOthersEurobonds