Brasilagro Companhia Brasileira de Propriedades Agricolas
BOVESPA:AGRO3
Balance Sheet
Balance Sheet Decomposition
Brasilagro Companhia Brasileira de Propriedades Agricolas
Brasilagro Companhia Brasileira de Propriedades Agricolas
Balance Sheet
Brasilagro Companhia Brasileira de Propriedades Agricolas
| Jun-2006 | Jun-2007 | Jun-2008 | Jun-2009 | Jun-2010 | Jun-2011 | Jun-2012 | Jun-2013 | Jun-2014 | Jun-2015 | Jun-2016 | Jun-2017 | Jun-2018 | Jun-2019 | Jun-2020 | Jun-2021 | Jun-2022 | Jun-2023 | Jun-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||
| Cash & Cash Equivalents |
538
|
502
|
1
|
264
|
206
|
136
|
68
|
76
|
87
|
76
|
54
|
44
|
104
|
107
|
171
|
1 059
|
435
|
384
|
171
|
143
|
|
| Cash |
0
|
0
|
1
|
0
|
1
|
4
|
0
|
13
|
15
|
13
|
6
|
15
|
89
|
26
|
156
|
1 059
|
435
|
384
|
171
|
143
|
|
| Cash Equivalents |
538
|
502
|
0
|
264
|
205
|
132
|
68
|
63
|
72
|
63
|
48
|
29
|
15
|
81
|
15
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
0
|
0
|
331
|
15
|
0
|
0
|
0
|
9
|
22
|
273
|
114
|
7
|
11
|
4
|
0
|
0
|
95
|
28
|
23
|
17
|
|
| Total Receivables |
16
|
7
|
28
|
18
|
36
|
30
|
70
|
140
|
70
|
53
|
28
|
53
|
90
|
122
|
163
|
174
|
388
|
411
|
379
|
410
|
|
| Accounts Receivables |
16
|
7
|
22
|
6
|
18
|
26
|
61
|
131
|
65
|
46
|
19
|
44
|
79
|
113
|
146
|
162
|
368
|
386
|
357
|
385
|
|
| Other Receivables |
0
|
0
|
7
|
12
|
18
|
4
|
9
|
8
|
5
|
7
|
9
|
9
|
12
|
9
|
18
|
11
|
20
|
25
|
22
|
25
|
|
| Inventory |
0
|
0
|
30
|
18
|
24
|
85
|
77
|
30
|
42
|
34
|
40
|
61
|
132
|
197
|
254
|
476
|
555
|
431
|
444
|
559
|
|
| Other Current Assets |
0
|
0
|
6
|
5
|
4
|
6
|
5
|
17
|
18
|
13
|
29
|
6
|
35
|
12
|
54
|
52
|
115
|
96
|
83
|
49
|
|
| Total Current Assets |
553
|
509
|
396
|
320
|
270
|
257
|
219
|
272
|
238
|
449
|
265
|
171
|
372
|
441
|
642
|
1 761
|
1 589
|
1 350
|
1 099
|
1 178
|
|
| PP&E Net |
0
|
11
|
51
|
96
|
119
|
126
|
48
|
52
|
45
|
40
|
33
|
68
|
119
|
131
|
242
|
225
|
304
|
354
|
463
|
545
|
|
| PP&E Gross |
0
|
0
|
51
|
96
|
119
|
126
|
48
|
52
|
45
|
40
|
33
|
68
|
119
|
131
|
242
|
225
|
304
|
354
|
463
|
545
|
|
| Accumulated Depreciation |
0
|
0
|
2
|
6
|
18
|
22
|
8
|
10
|
12
|
14
|
28
|
38
|
52
|
72
|
133
|
191
|
249
|
287
|
375
|
495
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
3
|
3
|
3
|
5
|
4
|
3
|
2
|
1
|
2
|
1
|
1
|
1
|
2
|
4
|
5
|
|
| Note Receivable |
0
|
0
|
17
|
12
|
13
|
36
|
36
|
60
|
93
|
86
|
87
|
80
|
75
|
202
|
262
|
349
|
411
|
488
|
584
|
600
|
|
| Long-Term Investments |
0
|
5
|
7
|
7
|
27
|
326
|
416
|
357
|
399
|
390
|
411
|
508
|
575
|
559
|
869
|
1 013
|
1 032
|
1 277
|
1 352
|
1 325
|
|
| Other Long-Term Assets |
2
|
150
|
245
|
244
|
305
|
0
|
15
|
29
|
48
|
49
|
56
|
54
|
37
|
23
|
27
|
78
|
9
|
38
|
102
|
184
|
|
| Total Assets |
555
N/A
|
675
+22%
|
716
+6%
|
679
-5%
|
734
+8%
|
748
+2%
|
736
-2%
|
771
+5%
|
828
+7%
|
1 018
+23%
|
855
-16%
|
883
+3%
|
1 180
+34%
|
1 358
+15%
|
2 044
+51%
|
3 428
+68%
|
3 345
-2%
|
3 508
+5%
|
3 605
+3%
|
3 837
+6%
|
|
| Liabilities | |||||||||||||||||||||
| Accounts Payable |
1
|
0
|
2
|
2
|
2
|
13
|
4
|
8
|
8
|
6
|
27
|
56
|
49
|
43
|
56
|
75
|
80
|
62
|
67
|
104
|
|
| Accrued Liabilities |
0
|
74
|
5
|
3
|
5
|
1
|
10
|
11
|
15
|
35
|
9
|
12
|
14
|
17
|
20
|
23
|
26
|
23
|
21
|
21
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
16
|
29
|
38
|
43
|
45
|
62
|
51
|
52
|
57
|
70
|
98
|
243
|
353
|
142
|
254
|
255
|
438
|
|
| Other Current Liabilities |
1
|
5
|
97
|
54
|
63
|
60
|
54
|
51
|
94
|
108
|
25
|
33
|
70
|
69
|
82
|
211
|
236
|
293
|
185
|
95
|
|
| Total Current Liabilities |
2
|
80
|
105
|
74
|
98
|
112
|
111
|
115
|
180
|
199
|
112
|
157
|
203
|
227
|
400
|
661
|
484
|
632
|
527
|
658
|
|
| Long-Term Debt |
0
|
0
|
1
|
10
|
49
|
55
|
51
|
57
|
58
|
59
|
48
|
56
|
206
|
230
|
423
|
510
|
560
|
618
|
789
|
873
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
3
|
3
|
0
|
3
|
2
|
0
|
0
|
0
|
0
|
34
|
27
|
35
|
21
|
20
|
37
|
|
| Minority Interest |
0
|
1
|
3
|
3
|
6
|
6
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
0
|
19
|
20
|
16
|
20
|
91
|
11
|
12
|
5
|
6
|
7
|
3
|
15
|
20
|
65
|
48
|
50
|
40
|
89
|
91
|
|
| Total Liabilities |
2
N/A
|
100
+6 131%
|
129
+29%
|
102
-21%
|
173
+69%
|
267
+54%
|
177
-34%
|
184
+4%
|
245
+33%
|
266
+9%
|
168
-37%
|
216
+29%
|
424
+96%
|
477
+13%
|
923
+93%
|
1 246
+35%
|
1 129
-9%
|
1 311
+16%
|
1 425
+9%
|
1 659
+16%
|
|
| Equity | |||||||||||||||||||||
| Common Stock |
584
|
584
|
584
|
584
|
584
|
584
|
584
|
584
|
584
|
584
|
584
|
584
|
584
|
584
|
700
|
1 588
|
1 588
|
1 588
|
1 588
|
1 588
|
|
| Retained Earnings |
31
|
9
|
3
|
8
|
23
|
103
|
18
|
10
|
7
|
92
|
100
|
77
|
167
|
293
|
371
|
567
|
591
|
608
|
528
|
534
|
|
| Additional Paid In Capital |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
40
|
0
|
0
|
0
|
0
|
34
|
0
|
0
|
0
|
0
|
0
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
37
|
37
|
35
|
35
|
32
|
40
|
50
|
51
|
44
|
44
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
7
|
7
|
8
|
36
|
40
|
43
|
40
|
39
|
115
|
68
|
86
|
52
|
107
|
100
|
|
| Total Equity |
553
N/A
|
575
+4%
|
587
+2%
|
577
-2%
|
561
-3%
|
481
-14%
|
559
+16%
|
587
+5%
|
584
-1%
|
752
+29%
|
687
-9%
|
667
-3%
|
756
+13%
|
881
+16%
|
1 122
+27%
|
2 183
+95%
|
2 216
+2%
|
2 197
-1%
|
2 180
-1%
|
2 178
0%
|
|
| Total Liabilities & Equity |
555
N/A
|
675
+22%
|
716
+6%
|
679
-5%
|
734
+8%
|
748
+2%
|
736
-2%
|
771
+5%
|
828
+7%
|
1 018
+23%
|
855
-16%
|
883
+3%
|
1 180
+34%
|
1 358
+15%
|
2 044
+51%
|
3 428
+68%
|
3 345
-2%
|
3 508
+5%
|
3 605
+3%
|
3 837
+6%
|
|
| Shares Outstanding | |||||||||||||||||||||
| Common Shares Outstanding |
58
|
58
|
58
|
58
|
58
|
58
|
58
|
58
|
58
|
58
|
55
|
54
|
54
|
54
|
59
|
99
|
99
|
99
|
100
|
100
|
|