Indicate by check mark whether the registrant files or will file annual reports under cover of Form 20-F or Form 40-F.
Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(1):
¨
Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by
Regulation S-T Rule 101(b)(7):
¨
Indicate by check mark whether the registrant
by furnishing the information contained in this Form is also thereby furnishing the information to the Commission pursuant to Rule 12g3-2(b) under the Securities Exchange Act of 1934.
If Yes is marked, indicate below the file number assigned to the
registrant in connection with Rule 12g3-2(b): 82- .
UNAUDITED CONSOLIDATED INTERIM FINANCIAL STATEMENTS AS OF AND FOR THE THREE MONTH PERIOD ENDED
MARCH 31, 2014
Adecoagro S.A. (the Company or Adecoagro) is filing this report on Form 6-K for the purpose of
providing a copy of the Companys unaudited condensed consolidated financial statements as of and for the three month period ended March 31, 2014 (the Consolidated Financial Statements). This Form 6-K is incorporated by
reference into the Companys Registration Statement on Form F-3 filed on December 6, 2013 (File No. 333-191325) (the Registration Statement). The Consolidated Financial Statements are presented in U.S. Dollars and
prepared in accordance with International Financial Reporting Standards.
The attachment contains forward-looking statements. The
registrant desires to qualify for the safe-harbor provisions of the Private Securities Litigation Reform Act of 1995, and consequently is hereby filing cautionary statements identifying important factors that could cause the
registrants actual results to differ materially from those set forth in the attachment.
The registrants forward-looking
statements are based on the registrants current expectations, assumptions, estimates and projections about the registrant and its industry. These forward-looking statements can be identified by words or phrases such as anticipate,
believe, continue, estimate, expect, intend, is/are likely to, may, plan, should, would, or other similar expressions.
The forward-looking statements included in the attached relate to, among others: (i) the registrants business prospects and future
results of operations; (ii) weather and other natural phenomena; (iii) developments in, or changes to, the laws, regulations and governmental policies governing the registrants business, including limitations on ownership of farmland
by foreign entities in certain jurisdictions in which the registrant operate, environmental laws and regulations; (iv) the implementation of the registrants business strategy, including its development of the Ivinhema mill and other
current projects; (v) the registrants plans relating to acquisitions, joint ventures, strategic alliances or divestitures; (vi) the implementation of the registrants financing strategy and capital expenditure plan;
(vii) the maintenance of the registrants relationships with customers; (viii) the competitive nature of the industries in which the registrant operates; (ix) the cost and availability of financing; (x) future demand for the
commodities the registrant produces; (xi) international prices for commodities; (xii) the condition of the registrants land holdings; (xiii) the development of the logistics and infrastructure for transportation of the
registrants products in the countries where it operates; (xiv) the performance of the South American and world economies; and (xv) the relative value of the Brazilian Real, the Argentine Peso, and the Uruguayan Peso compared to other
currencies; as well as other risks included in the registrants other filings and submissions with the United States Securities and Exchange Commission.
These forward-looking statements involve various risks and uncertainties. Although the registrant believes that its expectations expressed in
these forward-looking statements are reasonable, its expectations may turn out to be incorrect. The registrants actual results could be materially different from its expectations. In light of the risks and uncertainties described above, the
estimates and forward-looking statements discussed in the attached might not occur, and the registrants future results and its performance may differ materially from those expressed in these forward-looking statements due to, inclusive, but
not limited to, the factors mentioned above. Because of these uncertainties, you should not make any investment decision based on these estimates and forward-looking statements.
The forward-looking statements made in the attached relate only to events or information as of the date on which the statements are made in
the attached. The registrant undertakes no obligation to update any forward-looking statements to reflect events or circumstances after the date on which the statements are made or to reflect the occurrence of unanticipated events.
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by
the undersigned, thereunto duly authorized.
|
|
|
Adecoagro S.A.
|
|
|
By
|
|
/s/ Carlos A. Boero Hughes
|
Name:
|
|
Carlos A. Boero Hughes
|
|
|
Title:
|
|
Chief Financial Officer and Chief Accounting Officer
|
Date: May 14, 2014
Adecoagro S.A.
Condensed Consolidated Interim Financial Statements as of March 31, 2014 and for the three-month periods ended March 31, 2014 and 2013
Legal information
Denomination:
Adecoagro S.A.
Legal address:
Vertigo Naos Building, 6, Rue Eugène Ruppert, L-2453, Luxembourg
Company activity:
Agricultural and agro-industrial
Date of registration:
June 11, 2010
Expiration of company charter:
No term defined
Number of register (RCS Luxembourg):
B153.681
Capital stock
: 122,381,815 common shares (of which 2,251,949 are treasury shares)
Majority shareholder:
Quantum Partners LP
Legal
address:
1300 Thames St. 5
th
FL, Baltimore MD 21231-3495, United States of America
Parent
company activity:
Investing
Capital stock:
25,910,004 common shares
F - 2
Adecoagro S.A.
Condensed Consolidated Interim Statements of Financial Position
as of March 31, 2014 and December 31, 2013
(All amounts in US$ thousands, except shares and per share data and as otherwise indicated)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31,
|
|
|
December 31,
|
|
|
|
Note
|
|
2014
|
|
|
2013
|
|
|
|
|
|
(unaudited)
|
|
|
|
|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
Non-Current Assets
|
|
|
|
|
|
|
|
|
|
|
Property, plant and equipment
|
|
6
|
|
|
856,004
|
|
|
|
790,520
|
|
Investment property
|
|
7
|
|
|
8,269
|
|
|
|
10,147
|
|
Intangible assets
|
|
8
|
|
|
25,011
|
|
|
|
27,341
|
|
Biological assets
|
|
9
|
|
|
254,781
|
|
|
|
225,203
|
|
Investments in joint ventures
|
|
|
|
|
3,713
|
|
|
|
3,179
|
|
Deferred income tax assets
|
|
18
|
|
|
50,079
|
|
|
|
48,368
|
|
Trade and other receivables
|
|
11
|
|
|
55,021
|
|
|
|
53,252
|
|
Other assets
|
|
|
|
|
690
|
|
|
|
707
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Non-Current Assets
|
|
|
|
|
1,253,568
|
|
|
|
1,158,717
|
|
|
|
|
|
|
|
|
|
|
|
|
Current Assets
|
|
|
|
|
|
|
|
|
|
|
Biological assets
|
|
9
|
|
|
69,939
|
|
|
|
66,941
|
|
Inventories
|
|
12
|
|
|
107,364
|
|
|
|
108,389
|
|
Trade and other receivables
|
|
11
|
|
|
136,589
|
|
|
|
141,180
|
|
Derivative financial instruments
|
|
10
|
|
|
1,142
|
|
|
|
4,102
|
|
Cash and cash equivalents
|
|
13
|
|
|
247,431
|
|
|
|
232,147
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Current Assets
|
|
|
|
|
562,465
|
|
|
|
552,759
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL ASSETS
|
|
|
|
|
1,816,033
|
|
|
|
1,711,476
|
|
|
|
|
|
|
|
|
|
|
|
|
SHAREHOLDERS EQUITY
|
|
|
|
|
|
|
|
|
|
|
Capital and reserves attributable to equity holders of the parent
|
|
|
|
|
|
|
|
|
|
|
Share capital
|
|
14
|
|
|
183,573
|
|
|
|
183,573
|
|
Share premium
|
|
14
|
|
|
929,166
|
|
|
|
939,072
|
|
Cumulative translation adjustment
|
|
|
|
|
(325,585
|
)
|
|
|
(311,807
|
)
|
Equity-settled compensation
|
|
|
|
|
17,942
|
|
|
|
17,352
|
|
Cash flow hedge
|
|
|
|
|
(20,159
|
)
|
|
|
(15,782
|
)
|
Other reserves
|
|
|
|
|
(159
|
)
|
|
|
(161
|
)
|
Treasury shares
|
|
|
|
|
(3,379
|
)
|
|
|
(961
|
)
|
Retained earnings
|
|
|
|
|
45,639
|
|
|
|
43,018
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity attributable to equity holders of the parent
|
|
|
|
|
827,038
|
|
|
|
854,304
|
|
|
|
|
|
|
|
|
|
|
|
|
Non controlling interest
|
|
|
|
|
39
|
|
|
|
45
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL SHAREHOLDERS EQUITY
|
|
|
|
|
827,077
|
|
|
|
854,349
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES
|
|
|
|
|
|
|
|
|
|
|
Non-Current Liabilities
|
|
|
|
|
|
|
|
|
|
|
Trade and other payables
|
|
16
|
|
|
2,967
|
|
|
|
2,951
|
|
Borrowings
|
|
17
|
|
|
629,889
|
|
|
|
512,164
|
|
Deferred income tax liabilities
|
|
18
|
|
|
52,197
|
|
|
|
57,623
|
|
Payroll and social security liabilities
|
|
19
|
|
|
1,498
|
|
|
|
1,458
|
|
Provisions for other liabilities
|
|
20
|
|
|
2,446
|
|
|
|
2,293
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Non-Current Liabilities
|
|
|
|
|
688,997
|
|
|
|
576,489
|
|
|
|
|
|
|
|
|
|
|
|
|
Current Liabilities
|
|
|
|
|
|
|
|
|
|
|
Trade and other payables
|
|
16
|
|
|
91,537
|
|
|
|
92,965
|
|
Current income tax liabilities
|
|
|
|
|
384
|
|
|
|
310
|
|
Payroll and social security liabilities
|
|
19
|
|
|
25,026
|
|
|
|
26,139
|
|
Borrowings
|
|
17
|
|
|
160,209
|
|
|
|
147,967
|
|
Derivative financial instruments
|
|
10
|
|
|
20,079
|
|
|
|
12,600
|
|
Provisions for other liabilities
|
|
20
|
|
|
2,724
|
|
|
|
657
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Current Liabilities
|
|
|
|
|
299,959
|
|
|
|
280,638
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL LIABILITIES
|
|
|
|
|
988,956
|
|
|
|
857,127
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL SHAREHOLDERS EQUITY AND LIABILITIES
|
|
|
|
|
1,816,033
|
|
|
|
1,711,476
|
|
|
|
|
|
|
|
|
|
|
|
|
The accompanying notes are an integral part of these condensed consolidated interim financial statements.
F - 3
Adecoagro S.A.
Condensed Consolidated Interim Statements of Income
for the three-month periods ended March 31, 2014 and 2013
(All amounts in US$ thousands, except shares and per share data and as otherwise indicated)
|
|
|
|
|
|
|
|
|
|
|
|
|
Note
|
|
March 31,
2014
|
|
|
March 31,
2013
|
|
|
|
|
|
(unaudited)
|
|
Sales of manufactured products and services rendered
|
|
21
|
|
|
68,811
|
|
|
|
70,031
|
|
Cost of manufactured products sold and services rendered
|
|
22
|
|
|
(46,340
|
)
|
|
|
(49,680
|
)
|
|
|
|
|
|
|
|
|
|
|
|
Gross Profit from Manufacturing Activities
|
|
|
|
|
22,471
|
|
|
|
20,351
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales of agricultural produce and biological assets
|
|
21
|
|
|
30,318
|
|
|
|
35,682
|
|
Cost of agricultural produce sold and direct agricultural selling expenses
|
|
22
|
|
|
(30,318
|
)
|
|
|
(35,682
|
)
|
Initial recognition and changes in fair value of biological assets and agricultural produce
|
|
|
|
|
38,945
|
|
|
|
2,036
|
|
Changes in net realizable value of agricultural produce after harvest
|
|
|
|
|
861
|
|
|
|
1,399
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Profit from Agricultural Activities
|
|
|
|
|
39,806
|
|
|
|
3,435
|
|
|
|
|
|
|
|
|
|
|
|
|
Margin on Manufacturing and Agricultural Activities Before Operating Expenses
|
|
|
|
|
62,277
|
|
|
|
23,786
|
|
|
|
|
|
|
|
|
|
|
|
|
General and administrative expenses
|
|
22
|
|
|
(10,780
|
)
|
|
|
(11,338
|
)
|
Selling expenses
|
|
22
|
|
|
(11,636
|
)
|
|
|
(10,443
|
)
|
Other operating (loss)/income/, net
|
|
24
|
|
|
(13,570
|
)
|
|
|
13,117
|
|
Share of loss of joint ventures
|
|
|
|
|
(225
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Profit from Operations Before Financing and Taxation
|
|
|
|
|
26,066
|
|
|
|
15,122
|
|
|
|
|
|
|
|
|
|
|
|
|
Finance income
|
|
25
|
|
|
2,165
|
|
|
|
3,848
|
|
Finance costs
|
|
25
|
|
|
(18,338
|
)
|
|
|
(14,386
|
)
|
|
|
|
|
|
|
|
|
|
|
|
Financial results, net
|
|
25
|
|
|
(16,173
|
)
|
|
|
(10,538
|
)
|
|
|
|
|
|
|
|
|
|
|
|
Profit Before Income Tax
|
|
|
|
|
9,893
|
|
|
|
4,584
|
|
|
|
|
|
|
|
|
|
|
|
|
Income tax expense
|
|
18
|
|
|
(7,297
|
)
|
|
|
(1,372
|
)
|
|
|
|
|
|
|
|
|
|
|
|
Profit for the Period from Continuing Operations
|
|
|
|
|
2,596
|
|
|
|
3,212
|
|
|
|
|
|
|
|
|
|
|
|
|
Profit/(Loss) for the Period from discontinued operations
|
|
|
|
|
|
|
|
|
(702
|
)
|
|
|
|
|
|
|
|
|
|
|
|
Profit for the Period
|
|
|
|
|
2,596
|
|
|
|
2,510
|
|
|
|
|
|
|
|
|
|
|
|
|
Attributable to:
|
|
|
|
|
|
|
|
|
|
|
Equity holders of the parent
|
|
|
|
|
2,590
|
|
|
|
2,514
|
|
Non controlling interest
|
|
|
|
|
6
|
|
|
|
(4
|
)
|
|
|
|
|
Loss per share from continuing and discontinued operations attributable to the equity holders of the parent during the
period:
|
|
|
|
|
|
|
|
|
|
|
Basic earnings per share
|
|
|
|
|
|
|
|
|
|
|
From continuing operations
|
|
|
|
|
0.021
|
|
|
|
0.026
|
|
From discontinued operations
|
|
|
|
|
|
|
|
|
(0.005
|
)
|
Diluted earnings per share
|
|
|
|
|
|
|
|
|
|
|
From continuing operations
|
|
|
|
|
0.021
|
|
|
|
0.025
|
|
From discontinued operations
|
|
|
|
|
|
|
|
|
(0.005
|
)
|
The accompanying notes are an integral part of these condensed consolidated interim financial statements.
F - 4
Adecoagro S.A.
Condensed Consolidated Interim Statements of Comprehensive Income
for the three-month periods ended March 31, 2014 and 2013
(All amounts in US$ thousands, except shares and per share data and as otherwise indicated)
|
|
|
|
|
|
|
|
|
|
|
March 31,
2014
|
|
|
March 31,
2013
|
|
|
|
(unaudited)
|
|
|
|
|
Profit for the Period
|
|
|
2,596
|
|
|
|
2,510
|
|
Other comprehensive income:
|
|
|
|
|
|
|
|
|
Exchange differences on translating foreign operations
|
|
|
(13,785
|
)
|
|
|
1,224
|
|
Cash flow hedge
|
|
|
(4,382
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other comprehensive (loss)/income for the period
|
|
|
(18,167
|
)
|
|
|
1,224
|
|
|
|
|
|
|
|
|
|
|
Total comprehensive (loss)/income for the period
|
|
|
(15,571
|
)
|
|
|
3,734
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Attributable to:
|
|
|
|
|
|
|
|
|
Equity holders of the parent
|
|
|
(15,565
|
)
|
|
|
3,738
|
|
Non controlling interest
|
|
|
(6
|
)
|
|
|
(4
|
)
|
|
|
|
Total comprehensive income attributable to owners of the parent arising from:
|
|
|
|
|
|
|
|
|
Continuing operations
|
|
|
(15,565
|
)
|
|
|
3,738
|
|
Discontinued operations
|
|
|
|
|
|
|
|
|
The accompanying notes are an integral part of these condensed consolidated interim financial statements.
F - 5
Adecoagro S.A.
Condensed Consolidated Interim Statements of Changes in Shareholders Equity
for the three-month periods ended March 31, 2014 and 2013
(All amounts in US$ thousands, except shares and per share data and as otherwise indicated)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Attributable to equity holders of the parent
|
|
|
|
|
|
|
|
|
|
Share Capital
(Note 15)
|
|
|
Share
Premium
|
|
|
Cumulative
Translation
Adjustment
|
|
|
Equity-settled
Compensation
|
|
|
Other
reserves
|
|
|
Treasury
shares
|
|
|
Retained
Earnings
|
|
|
Subtotal
|
|
|
Non
Controlling
Interest
|
|
|
Total
Shareholders
Equity
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at January 1, 2013
|
|
|
183,331
|
|
|
|
940,332
|
|
|
|
(182,929
|
)
|
|
|
17,952
|
|
|
|
(349
|
)
|
|
|
(6
|
)
|
|
|
67,647
|
|
|
|
1,025,978
|
|
|
|
65
|
|
|
|
1,026,043
|
|
|
|
|
|
|
|
|
|
|
|
|
Profit for the period
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,514
|
|
|
|
2,514
|
|
|
|
(4
|
)
|
|
|
2,510
|
|
|
|
|
|
|
|
|
|
|
|
|
Other comprehensive income:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
- Items that may be reclassified subsequently to profit or loss:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exchange differences on translating foreign operations
|
|
|
|
|
|
|
|
|
|
|
1,224
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,224
|
|
|
|
|
|
|
|
1,224
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other comprehensive income for the period
|
|
|
|
|
|
|
|
|
|
|
1,224
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,224
|
|
|
|
|
|
|
|
1,224
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total comprehensive loss for the period
|
|
|
|
|
|
|
|
|
|
|
1,224
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,514
|
|
|
|
3,738
|
|
|
|
(4
|
)
|
|
|
3,734
|
|
|
|
|
|
|
|
|
|
|
|
|
Employee share options (Note 15):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
- Value of employee services
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
26
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
26
|
|
|
|
|
|
|
|
26
|
|
|
|
|
|
|
|
|
|
|
|
|
- Forfeited
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(104
|
)
|
|
|
|
|
|
|
|
|
|
|
104
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Restricted shares (Note 15):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
- Value of employee services
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
989
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
989
|
|
|
|
|
|
|
|
989
|
|
|
|
|
|
|
|
|
|
|
|
|
- Issued (*)
|
|
|
231
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(231
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
- Forfeited
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5
|
|
|
|
(5
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at March 31, 2013 (unaudited)
|
|
|
183,562
|
|
|
|
940,332
|
|
|
|
(181,705
|
)
|
|
|
18,863
|
|
|
|
(575
|
)
|
|
|
(11
|
)
|
|
|
70,265
|
|
|
|
1,030,731
|
|
|
|
61
|
|
|
|
1,030,792
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(*)
|
Shares issued approved by the Board of Directors in the Decision of the Delegate on March 29, 2013 to comply with the vesting of 153,921 shares on April 1, 2013 related to the Restricted Share and Restricted
Stock Unit Plan.
|
The accompanying notes are an
integral part of these condensed consolidated interim financial statements.
F - 6
Adecoagro S.A.
Condensed Consolidated Interim Statements of Changes in Shareholders Equity
for the three-month periods ended March 31, 2014 and 2013 (continued)
(All amounts in US$ thousands, except shares and per share data and as otherwise indicated)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Attributable to equity holders of the parent
|
|
|
|
|
|
|
|
|
|
Share Capital
(Note 15)
|
|
|
Share Premium
|
|
|
Cumulative
Translation
Adjustment
|
|
|
Equity-settled
Compensation
|
|
|
Cash flow
hedge
|
|
|
Other
reserves
|
|
|
Treasury
shares
|
|
|
Retained
Earnings
|
|
|
Subtotal
|
|
|
Non Controlling
Interest
|
|
|
Total
Shareholders
Equity
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at January 1, 2014
|
|
|
183,573
|
|
|
|
939,072
|
|
|
|
(311,807
|
)
|
|
|
17,352
|
|
|
|
(15,782
|
)
|
|
|
(161
|
)
|
|
|
(961
|
)
|
|
|
43,018
|
|
|
|
854,304
|
|
|
|
45
|
|
|
|
854,349
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss for the period
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,590
|
|
|
|
2,590
|
|
|
|
6
|
|
|
|
2,596
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other comprehensive income:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
- Items that may be reclassified subsequently to profit or loss:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exchange differences on translating foreign operations
|
|
|
|
|
|
|
|
|
|
|
(13,778
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(13,778
|
)
|
|
|
(7
|
)
|
|
|
(13,785
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flow hedge (*)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(4,377
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(4,377
|
)
|
|
|
(5
|
)
|
|
|
(4,382
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other comprehensive income for the period
|
|
|
|
|
|
|
|
|
|
|
(13,778
|
)
|
|
|
|
|
|
|
(4,377
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(15,565
|
)
|
|
|
(6
|
)
|
|
|
(15,571
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total comprehensive income for the period
|
|
|
|
|
|
|
|
|
|
|
(13,778
|
)
|
|
|
|
|
|
|
(4,377
|
)
|
|
|
|
|
|
|
|
|
|
|
2,590
|
|
|
|
(15,565
|
)
|
|
|
(6
|
)
|
|
|
(15,571
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employee share options (Note 15)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
- Value of employee services
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6
|
|
|
|
|
|
|
|
6
|
|
|
|
|
|
|
|
|
|
|
|
|
|
- Exercised
|
|
|
|
|
|
|
518
|
|
|
|
|
|
|
|
(177
|
)
|
|
|
|
|
|
|
|
|
|
|
118
|
|
|
|
|
|
|
|
459
|
|
|
|
|
|
|
|
459
|
|
|
|
|
|
|
|
|
|
|
|
|
|
- Forfeited
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(31
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
31
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Restricted shares (Note 15):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
- Value of employee services
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
792
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
792
|
|
|
|
|
|
|
|
792
|
|
|
|
|
|
|
|
|
|
|
|
|
|
- Vested
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
- Forfeited
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2
|
|
|
|
(2
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchase of own shares (Note 14)
|
|
|
|
|
|
|
(10,424
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(2,534
|
)
|
|
|
|
|
|
|
(12,958
|
)
|
|
|
|
|
|
|
(12,958
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at March 31, 2014 (unaudited)
|
|
|
183,573
|
|
|
|
929,166
|
|
|
|
(325,585
|
)
|
|
|
17,942
|
|
|
|
(20,159
|
)
|
|
|
(159
|
)
|
|
|
(3,379
|
)
|
|
|
45,639
|
|
|
|
827,038
|
|
|
|
39
|
|
|
|
827,077
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(*)
|
Net of 2,448 of Income Tax.
|
The accompanying notes are an integral part of these condensed
consolidated interim financial statements.
F - 7
Adecoagro S.A.
Condensed Consolidated Interim Statements of Cash Flows
for the three-month periods ended March 31, 2014 and 2013
(All amounts in US$ thousands, except shares and per share data and as otherwise indicated)
|
|
|
|
|
|
|
|
|
|
|
|
|
Note
|
|
March 31,
2014
|
|
|
March 31,
2013
|
|
|
|
|
|
(unaudited)
|
|
Cash flows from operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Profit for the period
|
|
|
|
|
2,596
|
|
|
|
2,510
|
|
Adjustments for
:
|
|
|
|
|
|
|
|
|
|
|
Income tax benefit
|
|
18
|
|
|
7,297
|
|
|
|
1,372
|
|
Depreciation
|
|
22
|
|
|
5,186
|
|
|
|
5,600
|
|
Amortization
|
|
22
|
|
|
101
|
|
|
|
84
|
|
Gain from of disposal of other property items
|
|
24
|
|
|
(351
|
)
|
|
|
(368
|
)
|
Equity settled share-based compensation granted
|
|
23
|
|
|
798
|
|
|
|
1,015
|
|
Loss/(Gain) from derivative financial instruments and forwards
|
|
24, 25
|
|
|
13,335
|
|
|
|
(14,204
|
)
|
Interest and other expense, net
|
|
25
|
|
|
12,075
|
|
|
|
7,640
|
|
Initial recognition and changes in fair value of non harvested biological assets (unrealized)
|
|
|
|
|
(28,787
|
)
|
|
|
(2,005
|
)
|
Changes in net realizable value of agricultural produce after harvest (unrealized)
|
|
|
|
|
191
|
|
|
|
(415
|
)
|
Provision and allowances
|
|
|
|
|
2,094
|
|
|
|
378
|
|
Share of loss from joint venture
|
|
|
|
|
225
|
|
|
|
|
|
Foreign exchange gains, net
|
|
25
|
|
|
3,702
|
|
|
|
4,233
|
|
Cash flow hedge - transfer from equity
|
|
|
|
|
245
|
|
|
|
|
|
Discontinued operations
|
|
|
|
|
|
|
|
|
702
|
|
|
|
|
|
|
|
|
|
|
|
|
Subtotal
|
|
|
|
|
18,707
|
|
|
|
6,542
|
|
Changes in operating assets and liabilities:
|
|
|
|
|
|
|
|
|
|
|
Decrease in trade and other receivables
|
|
|
|
|
6,946
|
|
|
|
1,716
|
|
(Increase) in inventories
|
|
|
|
|
(3,643
|
)
|
|
|
(2,425
|
)
|
Decrease in biological assets
|
|
|
|
|
18,329
|
|
|
|
25,311
|
|
Decrease in other assets
|
|
|
|
|
17
|
|
|
|
24
|
|
(Increase) in derivative financial instruments
|
|
|
|
|
(2,980
|
)
|
|
|
(2,411
|
)
|
Increase/(Decrease) in trade and other payables
|
|
|
|
|
4,438
|
|
|
|
(12,480
|
)
|
(Decrease)/Increase in payroll and social security liabilities
|
|
|
|
|
(1,095
|
)
|
|
|
157
|
|
Increase/(Decrease) in provisions for other liabilities
|
|
|
|
|
281
|
|
|
|
(9
|
)
|
|
|
|
|
|
|
|
|
|
|
|
Net cash generated in operating activities before interest and taxes paid
|
|
|
|
|
41,000
|
|
|
|
16,425
|
|
Income tax paid
|
|
|
|
|
(85
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash generated from operating activities
|
|
|
|
|
40,915
|
|
|
|
16,425
|
|
|
|
|
|
|
|
|
|
|
|
|
The accompanying notes are an integral
part of these condensed consolidated interim financial statements.
F - 8
Adecoagro S.A.
Condensed Consolidated Interim Statements of Cash Flows
for the three-month periods ended March 31, 2014 and 2013 (continued)
(All amounts in US$ thousands, except shares and per share data and as otherwise indicated)
|
|
|
|
|
|
|
|
|
|
|
|
|
Note
|
|
March 31,
2014
|
|
|
March 31,
2013
|
|
|
|
|
|
(unaudited)
|
|
Cash flows from investing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Continuing operations:
|
|
|
|
|
|
|
|
|
|
|
Purchases of property, plant and equipment
|
|
|
|
|
(87,963
|
)
|
|
|
(47,232
|
)
|
Purchases of intangible assets
|
|
8
|
|
|
(238
|
)
|
|
|
(39
|
)
|
Purchase of cattle and non current biological assets planting cost
|
|
|
|
|
(25,130
|
)
|
|
|
(25,096
|
)
|
Interest received
|
|
25
|
|
|
1,477
|
|
|
|
1,761
|
|
Investments in joint ventures
|
|
|
|
|
(1,372
|
)
|
|
|
|
|
Proceeds from sale of farmland and other assets
|
|
|
|
|
|
|
|
|
3,018
|
|
Proceeds from sale of property, plant and equipment
|
|
|
|
|
268
|
|
|
|
1,220
|
|
Proceeds from disposal of subsidiaries
|
|
|
|
|
|
|
|
|
6,717
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash used in investing activities
|
|
|
|
|
(112,958
|
)
|
|
|
(59,651
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from financing activities:
|
|
|
|
|
|
|
|
|
|
|
Proceeds from equity settled share-based compensation exercised
|
|
|
|
|
459
|
|
|
|
|
|
Proceeds from long-term borrowings
|
|
|
|
|
120,770
|
|
|
|
49,989
|
|
Payments of long-term borrowings
|
|
|
|
|
(30,192
|
)
|
|
|
(13,787
|
)
|
Net increase in short-term borrowings
|
|
|
|
|
7,717
|
|
|
|
3,340
|
|
Interest paid
|
|
|
|
|
(10,201
|
)
|
|
|
(5,091
|
)
|
Purchase of own shares
|
|
|
|
|
(12,992
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash generated from financing activities
|
|
|
|
|
75,561
|
|
|
|
34,451
|
|
|
|
|
|
|
|
|
|
|
|
|
Net increase/(decrease) in cash and cash equivalents
|
|
|
|
|
3,518
|
|
|
|
(8,775
|
)
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents at beginning of period
|
|
|
|
|
232,147
|
|
|
|
218,809
|
|
Effect of exchange rate changes on cash and cash equivalents
|
|
|
|
|
11,766
|
|
|
|
403
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents at end of period
|
|
|
|
|
247,431
|
|
|
|
210,437
|
|
|
|
|
|
|
|
|
|
|
|
|
The accompanying notes are an integral part of these condensed consolidated interim financial statements.
F - 9
Adecoagro S.A.
Notes to the Condensed Consolidated Interim Financial Statements (continued)
(All amounts in US$ thousands, except shares and per share data and as otherwise indicated)
Adecoagro S.A. (the Company or Adecoagro)
is the Groups ultimate parent company and is a société anonyme (stock corporation) organized under the laws of the Grand Duchy of Luxembourg. Adecoagro is a holding company primarily engaged through its operating subsidiaries in
agricultural and agro-industrial activities. The Company and its operating subsidiaries are collectively referred to hereinafter as the Group. These activities are carried out through three major lines of business, namely, Farming;
Sugar, Ethanol and Energy and Land Transformation. Farming is further comprised of five reportable segments, which are described in detail in Note 5 to these condensed consolidated interim financial statements.
Adecoagro is a public company listed in the New York Stock Exchange as a foreign registered company under the symbol of AGRO.
These condensed consolidated interim financial statements have been approved for issue by the Board of Directors on May 13, 2014.
2.
|
Basis of preparation and presentation
|
The information presented in the accompanying
three-month condensed consolidated interim financial statements as of March 31, 2014 and for the three-month periods ended March 31, 2014 and 2013 is unaudited and in the opinion of management reflect all adjustments necessary to present
fairly the financial position of the Group as of March 31, 2014, results of operations and cash flows for the three months ended March 31, 2014 and 2013. All such adjustments are of a normal recurring nature. In preparing the accompanying
condensed consolidated interim financial statements, management has made certain estimates and assumptions that affect reported amounts in the financial statements and disclosures of contingencies. Actual results may differ from those estimates. The
results for interim periods are not necessarily indicative of annual results.
These condensed consolidated interim financial statements
have been prepared in accordance with IAS 34, Interim financial reporting. The condensed interim financial statements should be read in conjunction with the annual financial statements for the year ended 31 December 2013, which have
been prepared in accordance with IFRSs.
The accounting policies adopted in the preparation of the interim condensed consolidated
financial statements are consistent with those followed in the preparation of the Groups annual consolidated financial statements for the year ended December 31, 2013.
A complete list of standards, amendments and interpretations to existing standards published but not yet effective for the Group is described
in Note 2.1 to the annual financial statements. None of those standards have a material impact on the information to be presented in the financial statements.
During the three months ended March 31, 2014, the IASB did not publish new standards that would have a material impact on the Group when
they become effective.
The accompanying notes are an integral part
of these condensed consolidated interim financial statements.
F - 10
Adecoagro S.A.
Notes to the Condensed Consolidated Interim Financial Statements (continued)
(All amounts in US$ thousands, except shares and per share data and as otherwise indicated)
2.
|
Basis of preparation and presentation (continued)
|
Seasonality of operations
The Groups business activities are inherently seasonal. The Group generally harvest and sell its grains (corn, soybean, rice and
sunflower) between February and June, with the exception of wheat, which is harvested from December to January. Coffee and cotton are different in that while both are typically harvested from June to August, they require a conditioning process which
takes about two to three months. Sales in other business segments, such as in Cattle and Dairy business segments, tend to be more stable. However, the raising of cattle and sale of milk is generally higher during the fourth quarter, when the weather
is warmer and pasture conditions are more favorable. The sugarcane harvesting period typically begins April/May and ends in November/December. This creates fluctuations in sugarcane inventory, usually peaking in December to cover sales between crop
harvests (i.e., January through April). As a result of the above factors, there may be significant variations in the results of operations from one quarter to another, as planting activities may be more concentrated in one quarter whereas harvesting
activities may be more concentrated in another quarter. In addition, quarterly results may vary as a result of the effects of fluctuations in commodities prices, production yields and costs on the determination of initial recognition and changes in
fair value of biological assets and agricultural produce.
3.
|
Financial risk management
|
Risk management principles and processes
The Group continues to be exposed to several risks arising from financial instruments including price risk, exchange rate risk, interest rate
risk, liquidity risk and credit risk. A thorough explanation of the Group´s risks and the Group´s approach to the identification, assessment and mitigation of risks is included in Note 3 to the annual financial statements. There have
been no changes to the Group´s exposure and risk management principles and processes since December 31, 2013 and refers readers to the annual financial statements for information.
However, the Group considers that the following tables below provide useful information to understand the Group´s interim results for
the three month period ended March 31, 2014. These disclosures do not appear in any particular order of potential materiality or probability of occurrence.
The following tables show the Groups net monetary
position broken down by various currencies for each functional currency in which the Group operates at March 31, 2014. All amounts are shown in US dollars.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31, 2014
|
|
|
|
(unaudited)
|
|
|
|
Functional currency
|
|
Net monetary position (Liability)/Asset
|
|
Argentine
Peso
|
|
|
Brazilian
Reais
|
|
|
Uruguayan
Peso
|
|
|
US Dollar
|
|
|
Total
|
|
Argentine Peso
|
|
|
(35,928
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(35,928
|
)
|
Brazilian Reais
|
|
|
|
|
|
|
(379,219
|
)
|
|
|
|
|
|
|
|
|
|
|
(379,219
|
)
|
US Dollar
|
|
|
(96,881
|
)
|
|
|
(176,556
|
)
|
|
|
20,949
|
|
|
|
95,619
|
|
|
|
(156,869
|
)
|
Uruguayan Peso
|
|
|
|
|
|
|
|
|
|
|
(487
|
)
|
|
|
|
|
|
|
(487
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
|
(132,809
|
)
|
|
|
(555,775
|
)
|
|
|
20,462
|
|
|
|
95,619
|
|
|
|
(572,503
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The Groups analysis shown on the tables below is carried out based on the exposure of each functional
currency subsidiary against the US dollar. The Group estimated that, other factors being constant, a 10% appreciation of the US dollar against the respective functional currencies for the period ended March 31, 2014 would have increased the
Groups
Loss Before Income Tax
for the period. A 10% depreciation of the US dollar against the functional currencies would have an equal and opposite effect on the income statement.
The accompanying notes are an integral part of these condensed
consolidated interim financial statements.
F - 11
Adecoagro S.A.
Notes to the Condensed Consolidated Interim Financial Statements (continued)
(All amounts in US$ thousands, except shares and per share data and as otherwise indicated)
3.
|
Financial risk management (continued)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31, 2014
|
|
|
|
(unaudited)
|
|
|
|
Functional currency
|
|
Net monetary position
|
|
Argentine
Peso
|
|
|
Brazilian
Reais
|
|
|
Uruguayan
Peso
|
|
|
US Dollar
|
|
|
Total
|
|
Argentine Peso
|
|
|
n/a
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Brazilian Reais
|
|
|
|
|
|
|
n/a
|
|
|
|
|
|
|
|
|
|
|
|
|
|
US Dollar
|
|
|
(9,688
|
)
|
|
|
(17,656
|
)
|
|
|
2,095
|
|
|
|
n/a
|
|
|
|
(25,249
|
)
|
Uruguayan Peso
|
|
|
|
|
|
|
|
|
|
|
n/a
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Increase) or decrease in Loss Before Income Tax
|
|
|
(9,688
|
)
|
|
|
(17,656
|
)
|
|
|
2,095
|
|
|
|
|
|
|
|
(25,249
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Hedge Accounting - Cash Flow Hedge
Effective July 1, 2013, the Group formally documented and designated cash flow hedging relationships to hedge the foreign exchange rate
risk of a portion of its highly probable future sales in US dollars using a portion of its borrowings denominated in US dollars, currency forwards and foreign currency floating-to-fixed interest rate swaps.
The Company expects that the cash flows will occur and affect profit or loss between 2014 and 2020.
For the period ended March 31, 2014, a total amount before income tax of US$ 7,070 was recognized in other comprehensive income and an
amount of US$ (245) loss was reclassified from equity to profit or loss within Financial results, net.
The following table shows a breakdown of the Groups
fixed-rate and floating-rate borrowings per currency denomination and functional currency of the subsidiary issuing the loans (excluding finance leases) at March 31, 2014 (all amounts are shown in US dollars):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31, 2014
|
|
|
|
(unaudited)
|
|
|
|
Functional currency
|
|
Rate per currency denomination
|
|
Argentine
Peso
|
|
|
Brazilian
Reais
|
|
|
Uruguayan
Peso
|
|
|
Total
|
|
Fixed rate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Argentine Peso
|
|
|
31,821
|
|
|
|
|
|
|
|
|
|
|
|
31,821
|
|
Brazilian Reais
|
|
|
|
|
|
|
192,839
|
|
|
|
|
|
|
|
192,839
|
|
Uruguayan Peso
|
|
|
51,975
|
|
|
|
26,544
|
|
|
|
|
|
|
|
78,519
|
|
US Dollar
|
|
|
|
|
|
|
|
|
|
|
5
|
|
|
|
5
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Subtotal Fixed-rate borrowings
|
|
|
83,796
|
|
|
|
219,383
|
|
|
|
5
|
|
|
|
303,184
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Variable rate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Brazilian Reais
|
|
|
|
|
|
|
198,431
|
|
|
|
|
|
|
|
198,431
|
|
US Dollar
|
|
|
39,554
|
|
|
|
248,366
|
|
|
|
|
|
|
|
287,920
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Subtotal Variable-rate borrowings
|
|
|
39,554
|
|
|
|
446,797
|
|
|
|
|
|
|
|
486,351
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total borrowings as per analysis
|
|
|
123,350
|
|
|
|
666,180
|
|
|
|
5
|
|
|
|
789,535
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Finance leases
|
|
|
545
|
|
|
|
18
|
|
|
|
|
|
|
|
563
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total borrowings at March 31, 2014
|
|
|
123,895
|
|
|
|
666,198
|
|
|
|
5
|
|
|
|
790,098
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The accompanying notes are an integral
part of these condensed consolidated interim financial statements.
F - 12
Adecoagro S.A.
Notes to the Condensed Consolidated Interim Financial Statements (continued)
(All amounts in US$ thousands, except shares and per share data and as otherwise indicated)
3.
|
Financial risk management (continued)
|
At March 31, 2014, if interest rates on floating-rate borrowings had been 1 %
higher (or lower) with all other variables held constant,
Loss Before Income Tax
for the period would decrease as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31, 2014
|
|
|
|
(unaudited)
|
|
|
|
Functional currency
|
|
Rate per currency denomination
|
|
Argentine
Peso
|
|
|
Brazilian
Reais
|
|
|
Uruguayan
Peso
|
|
|
Total
|
|
Variable rate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Brazilian Reais
|
|
|
|
|
|
|
(1,984
|
)
|
|
|
|
|
|
|
(1,984
|
)
|
US Dollar
|
|
|
(396
|
)
|
|
|
(2,484
|
)
|
|
|
|
|
|
|
(2,880
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total effects on Loss Before Income Tax
|
|
|
(396
|
)
|
|
|
(4,468
|
)
|
|
|
|
|
|
|
(4,864
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of March 31, 2014, 6 banks accounted for more than 65% of
the total cash deposited (Rabobank, HSBC, ING, ICBC, Hinduja, Bradesco).
|
|
|
Derivative financial instruments
|
The following table shows the outstanding
positions for each type of derivative contract as of March 31, 2014:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31, 2014
|
|
Type of derivative contract
|
|
Quantities
(thousands)
(**)
|
|
|
Notional
amount
|
|
|
Market
Value Asset/
(Liability)
|
|
|
(Loss)/Profit
(*)
|
|
|
|
|
|
|
|
|
|
(unaudited)
|
|
|
(unaudited)
|
|
Futures:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sale
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Corn
|
|
|
163
|
|
|
|
30,235
|
|
|
|
(2,794
|
)
|
|
|
(2,486
|
)
|
Soybean
|
|
|
98
|
|
|
|
40,513
|
|
|
|
(2,497
|
)
|
|
|
(2,535
|
)
|
Sugar
|
|
|
152
|
|
|
|
59,825
|
|
|
|
(1,372
|
)
|
|
|
(1,390
|
)
|
Ethanol
|
|
|
|
|
|
|
191
|
|
|
|
4
|
|
|
|
4
|
|
OTC
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Soybean
|
|
|
14
|
|
|
|
6,400
|
|
|
|
(661
|
)
|
|
|
(851
|
)
|
Options:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Buy put
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Corn
|
|
|
23
|
|
|
|
1,133
|
|
|
|
521
|
|
|
|
(612
|
)
|
Soybean
|
|
|
7
|
|
|
|
532
|
|
|
|
231
|
|
|
|
(300
|
)
|
Sell put
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Corn
|
|
|
2
|
|
|
|
(79
|
)
|
|
|
(34
|
)
|
|
|
45
|
|
Sell call
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Soybean
|
|
|
28
|
|
|
|
(173
|
)
|
|
|
(716
|
)
|
|
|
(544
|
)
|
Corn
|
|
|
46
|
|
|
|
(777
|
)
|
|
|
(2,415
|
)
|
|
|
(1,643
|
)
|
Buy Call
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Corn
|
|
|
65
|
|
|
|
308
|
|
|
|
386
|
|
|
|
78
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
|
598
|
|
|
|
138,108
|
|
|
|
(9,347
|
)
|
|
|
(10,234
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(*)
|
Included in line Gain from commodity derivative financial instruments, Note 25.
|
(**)
|
All quantities expressed in tons except otherwise indicated.
|
The accompanying notes are an integral part of these condensed consolidated interim financial statements.
F - 13
Adecoagro S.A.
Notes to the Condensed Consolidated Interim Financial Statements (continued)
(All amounts in US$ thousands, except shares and per share data and as otherwise indicated)
3.
|
Financial risk management (continued)
|
Commodity future contract fair values are computed with reference to quoted market prices on future
exchanges.
|
|
|
Other derivative financial instruments
|
As of March 31, 2014, the Group has
floating-to-fixed interest rate swap, foreign currency fixed-to-floating interest rate swap and foreign currency floating-to fixed interest rate swap agreements, which were also outstanding as of December 31, 2013.
Currency forward
During
the periods ended March 31, 2014 and 2013, the Group entered into several currency forward contracts with Brazilian banks in order to hedge the fluctuation of the Brazilian Reais against US Dollar for a total notional amount of US$
2.5 million and US$ 14 million, respectively. The currency forward contracts entered in 2014 had maturity dates between March 2014 and June 2014, while those entered in 2013 had maturity dates ranging between March 2013 and December 2013.
The outstanding contracts resulted in the recognition of a loss amounting to US$ 0.1 million in 2014 and of a gain amounting to US$ 2.7 million in 2013. Gain and losses on currency forward contracts are included within Financial
results, net in the statement of income.
During the period ended on March 2014, the Group entered into several currency forward
contracts with Argentinian banks in order to hedge the fluctuation of the Argentinian peso against US Dollar for a total notional amount of US$ 17.2 million. The currency forward contracts maturity date is May 2014. The outstanding contracts
resulted in the recognition of a gain amounting to US$ 0.15 million in 2014. Gain and losses on currency forward contracts are included within Financial results, net in the statement of income.
4.
|
Critical accounting estimates and judgments
|
The Groups critical accounting
policies are also consistent with those of the audited annual financial statements for the year ended December 31, 2013 described in Note 4.
IFRS 8 Operating Segments requires an entity to report
financial and descriptive information about its reportable segments, which are operating segments or aggregations of operating segments that meet specified criteria. Operating segments are components of an entity about which separate financial
information is available that is evaluated regularly by the chief operating decision maker (CODM) in deciding how to allocate resources and in assessing performance. The CODM evaluates the business based on the differences in the nature
of its operations, products and services. The amount reported for each segment item is the measure reported to the CODM for these purposes.
The Group operates in three major lines of business, namely, Farming; Sugar, Ethanol and Energy; and Land Transformation. As from
January 1, 2014 the Groups management does not consider its Coffee and Cattle businesses to be of continuing significance and they do not meet the quantitative threshold for disclosure. The Coffee and Cattle businesses are now presented
within Farming All Other Segments and prior years disclsoures have been recast to conform to this presentation.
The accompanying notes are an integral part of these condensed consolidated interim financial statements.
F - 14
Adecoagro S.A.
Notes to the Condensed Consolidated Interim Financial Statements (continued)
(All amounts in US$ thousands, except shares and per share data and as otherwise indicated)
5.
|
Segment information (continued)
|
|
|
|
The Groups
Farming
line of business is further comprised of three reportable segments:
|
|
|
|
The Groups
Crops
Segment consists of planting, harvesting and sale of grains, oilseeds and fibers (including wheat, corn, soybeans, cotton and sunflowers, among others), and to a lesser extent
the provision of grain warehousing/conditioning and handling and drying services to third parties. Each underlying crop in the Crops segment does not represent a separate operating segment. Management seeks to maximize the use of the land through
the cultivation of one or more type of crops. Types and surface amount of crops cultivated may vary from harvest year to harvest year depending on several factors, some of them out of the Group´s control. Management is focused on the long-term
performance of the productive land, and to that extent, the performance is assessed considering the aggregated combination, if any, of crops planted in the land. A single manager is responsible for the management of operating activity of all crops
rather than for each individual crop.
|
|
|
|
The Groups
Rice
Segment consists of planting, harvesting, processing and marketing of rice;
|
|
|
|
The Groups
Dairy
Segment consists of the production and sale of raw milk,
|
|
|
|
The Groups
All Other Segments
column consists of the aggregation of the remaining non-reportable operating segments, which do not meet the quantitative thresholds for disclosure and for which
the Groups management does not consider them to be of continuing significance as from January 1, 2014, namely, Coffee and Cattle.
|
|
|
|
The Groups
Sugar, Ethanol and Energy
Segment consists of cultivating sugarcane which is processed in owned sugar mills, transformed into ethanol, sugar and electricity and marketed;
|
|
|
|
The Groups
Land Transformation
Segment comprises the (i) identification and acquisition of underdeveloped and undermanaged farmland businesses; and (ii) realization of value through
the strategic disposition of assets (generating profits).
|
The measurement principles for the Groups segment reporting
structure are based on the IFRS principles adopted in the condensed consolidated interim financial statements. Revenue generated and goods and services exchanged between segments are calculated on the basis of market prices.
Total segment assets and liabilities are measured in a manner consistent with that of the condensed consolidated interim financial statements.
These assets and liabilities are allocated based on the operations of the segment and the physical location of the asset. The Groups investment in the joint venture CHS S.A. is allocated to the Crops segment.
The accompanying notes are an integral part of these condensed
consolidated interim financial statements.
F - 15
Adecoagro S.A.
Notes to the Condensed Consolidated Interim Financial Statements (continued)
(All amounts in US$ thousands, except shares and per share data and as otherwise indicated)
5.
|
Segment information (continued)
|
The following table presents information with respect to the Groups reportable
segments. Certain other activities of a holding function nature not allocable to the segments are disclosed in the column
Corporate
.
Segment analysis for the three-month period ended March 31, 2014 (unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Farming
|
|
|
Sugar,
Ethanol
|
|
|
Land
Transformation
|
|
|
Corporate
|
|
|
Total
|
|
|
|
Crops
|
|
|
Rice
|
|
|
Dairy
|
|
|
All Other
Segments
|
|
|
Farming subtotal
|
|
|
and
Energy
|
|
|
|
|
Sales of manufactured products and services rendered
|
|
|
84
|
|
|
|
15,340
|
|
|
|
|
|
|
|
342
|
|
|
|
15,766
|
|
|
|
53,045
|
|
|
|
|
|
|
|
|
|
|
|
68,811
|
|
Cost of manufactured products sold and services rendered
|
|
|
|
|
|
|
(11,767
|
)
|
|
|
|
|
|
|
(18
|
)
|
|
|
(11,785
|
)
|
|
|
(34,555
|
)
|
|
|
|
|
|
|
|
|
|
|
(46,340
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Profit from Manufacturing Activities
|
|
|
84
|
|
|
|
3,573
|
|
|
|
|
|
|
|
324
|
|
|
|
3,981
|
|
|
|
18,490
|
|
|
|
|
|
|
|
|
|
|
|
22,471
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales of agricultural produce and biological assets
|
|
|
22,097
|
|
|
|
1,146
|
|
|
|
7,075
|
|
|
|
|
|
|
|
30,318
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
30,318
|
|
Cost of agricultural produce sold and direct agricultural selling expenses
|
|
|
(22,097
|
)
|
|
|
(1,146
|
)
|
|
|
(7,075
|
)
|
|
|
|
|
|
|
(30,318
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(30,318
|
)
|
Initial recognition and changes in fair value of biological assets and agricultural produce
|
|
|
34,089
|
|
|
|
12,515
|
|
|
|
1,932
|
|
|
|
(278
|
)
|
|
|
48,258
|
|
|
|
(9,313
|
)
|
|
|
|
|
|
|
|
|
|
|
38,945
|
|
Changes in net realizable value of agricultural produce after harvest
|
|
|
861
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
861
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
861
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Profit / (loss) from Agricultural Activities
|
|
|
34,950
|
|
|
|
12,515
|
|
|
|
1,932
|
|
|
|
(278
|
)
|
|
|
49,119
|
|
|
|
(9,313
|
)
|
|
|
|
|
|
|
|
|
|
|
39,806
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Margin on Manufacturing and Agricultural Activities Before Operating Expenses
|
|
|
35,034
|
|
|
|
16,088
|
|
|
|
1,932
|
|
|
|
46
|
|
|
|
53,100
|
|
|
|
9,177
|
|
|
|
|
|
|
|
|
|
|
|
62,277
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
General and administrative expenses
|
|
|
(980
|
)
|
|
|
(812
|
)
|
|
|
(394
|
)
|
|
|
(35
|
)
|
|
|
(2,221
|
)
|
|
|
(3,710
|
)
|
|
|
|
|
|
|
(4,849
|
)
|
|
|
(10,780
|
)
|
Selling expenses
|
|
|
(722
|
)
|
|
|
(3,383
|
)
|
|
|
(155
|
)
|
|
|
(4
|
)
|
|
|
(4,264
|
)
|
|
|
(7,155
|
)
|
|
|
|
|
|
|
(217
|
)
|
|
|
(11,636
|
)
|
Other operating (loss)/income, net
|
|
|
(12,503
|
)
|
|
|
183
|
|
|
|
19
|
|
|
|
(1
|
)
|
|
|
(12,302
|
)
|
|
|
(1,366
|
)
|
|
|
|
|
|
|
98
|
|
|
|
(13,570
|
)
|
Share of loss of joint ventures
|
|
|
(225
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(225
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(225
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Profit / (loss) from Operations Before Financing and Taxation
|
|
|
20,604
|
|
|
|
12,076
|
|
|
|
1,402
|
|
|
|
6
|
|
|
|
34,088
|
|
|
|
(3,054
|
)
|
|
|
|
|
|
|
(4,968
|
)
|
|
|
26,066
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Profit from discontinued operations
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
|
(446
|
)
|
|
|
(856
|
)
|
|
|
(394
|
)
|
|
|
(104
|
)
|
|
|
(1,800
|
)
|
|
|
(3,487
|
)
|
|
|
|
|
|
|
|
|
|
|
(5,287
|
)
|
Initial recognition and changes in fair value of biological assets (unrealized)
|
|
|
25,270
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
25,270
|
|
|
|
(3,379
|
)
|
|
|
|
|
|
|
|
|
|
|
21,891
|
|
Initial recognition and changes in fair value of agricultural produce (unrealized)
|
|
|
4,085
|
|
|
|
10,272
|
|
|
|
|
|
|
|
|
|
|
|
14,357
|
|
|
|
(7,461
|
)
|
|
|
|
|
|
|
|
|
|
|
6,896
|
|
Initial recognition and changes in fair value of biological assets and agricultural produce (realized)
|
|
|
4,734
|
|
|
|
2,243
|
|
|
|
1,932
|
|
|
|
(278
|
)
|
|
|
8,631
|
|
|
|
1,527
|
|
|
|
|
|
|
|
|
|
|
|
10,158
|
|
Changes in net realizable value of agricultural produce after harvest (unrealized)
|
|
|
(191
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(191
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(191
|
)
|
Changes in net realizable value of agricultural produce after harvest (realized)
|
|
|
1,052
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,052
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,052
|
|
|
|
|
|
|
|
|
|
|
|
Property, plant and equipment, net
|
|
|
133,395
|
|
|
|
45,462
|
|
|
|
16,664
|
|
|
|
10,229
|
|
|
|
205,750
|
|
|
|
650,254
|
|
|
|
|
|
|
|
|
|
|
|
856,004
|
|
Investment property
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
8,269
|
|
|
|
8,269
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
8,269
|
|
Goodwill
|
|
|
8,115
|
|
|
|
3,450
|
|
|
|
|
|
|
|
1,322
|
|
|
|
12,887
|
|
|
|
9,641
|
|
|
|
|
|
|
|
|
|
|
|
22,528
|
|
Biological assets
|
|
|
66,882
|
|
|
|
2,697
|
|
|
|
8,075
|
|
|
|
2,100
|
|
|
|
79,754
|
|
|
|
244,966
|
|
|
|
|
|
|
|
|
|
|
|
324,720
|
|
Investment in joint ventures
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3,713
|
|
|
|
3,713
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3,713
|
|
Inventories
|
|
|
28,054
|
|
|
|
44,894
|
|
|
|
1,964
|
|
|
|
220
|
|
|
|
75,132
|
|
|
|
32,232
|
|
|
|
|
|
|
|
|
|
|
|
107,364
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total segment assets
|
|
|
236,446
|
|
|
|
96,503
|
|
|
|
26,703
|
|
|
|
25,853
|
|
|
|
385,505
|
|
|
|
937,093
|
|
|
|
|
|
|
|
|
|
|
|
1,322,598
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Borrowings
|
|
|
79,409
|
|
|
|
49,559
|
|
|
|
12,390
|
|
|
|
|
|
|
|
141,358
|
|
|
|
648,740
|
|
|
|
|
|
|
|
|
|
|
|
790,098
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total segment liabilities
|
|
|
79,409
|
|
|
|
49,559
|
|
|
|
12,390
|
|
|
|
|
|
|
|
141,358
|
|
|
|
648,740
|
|
|
|
|
|
|
|
|
|
|
|
790,098
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The accompanying notes are an integral
part of these condensed consolidated interim financial statements.
F - 16
Adecoagro S.A.
Notes to the Condensed Consolidated Interim Financial Statements (continued)
(All amounts in US$ thousands, except shares and per share data and as otherwise indicated)
5.
|
Segment information (continued)
|
Segment analysis for the three-month period ended March 31, 2013 (unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Farming
|
|
|
Sugar,
Ethanol
|
|
|
Land
Transformation
|
|
|
Corporate
|
|
|
Total
|
|
|
|
Crops
|
|
|
Rice
|
|
|
Dairy
|
|
|
All Other
Segments
|
|
|
Farming subtotal
|
|
|
and
Energy
|
|
|
|
|
Sales of manufactured products and services rendered
|
|
|
185
|
|
|
|
26,507
|
|
|
|
|
|
|
|
896
|
|
|
|
27,588
|
|
|
|
42,443
|
|
|
|
|
|
|
|
|
|
|
|
70,031
|
|
Cost of manufactured products sold and services rendered
|
|
|
|
|
|
|
(23,821
|
)
|
|
|
|
|
|
|
(25
|
)
|
|
|
(23,846
|
)
|
|
|
(25,834
|
)
|
|
|
|
|
|
|
|
|
|
|
(49,680
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Profit from Manufacturing Activities
|
|
|
185
|
|
|
|
2,686
|
|
|
|
|
|
|
|
871
|
|
|
|
3,742
|
|
|
|
16,609
|
|
|
|
|
|
|
|
|
|
|
|
20,351
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales of agricultural produce and biological assets
|
|
|
27,558
|
|
|
|
1,026
|
|
|
|
6,384
|
|
|
|
714
|
|
|
|
35,682
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
35,682
|
|
Cost of agricultural produce sold and direct agricultural selling expenses
|
|
|
(27,558
|
)
|
|
|
(1,026
|
)
|
|
|
(6,384
|
)
|
|
|
(714
|
)
|
|
|
(35,682
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(35,682
|
)
|
Initial recognition and changes in fair value of biological assets and agricultural produce
|
|
|
12,051
|
|
|
|
5,717
|
|
|
|
958
|
|
|
|
(10,992
|
)
|
|
|
7,734
|
|
|
|
(5,698
|
)
|
|
|
|
|
|
|
|
|
|
|
2,036
|
|
Changes in net realizable value of agricultural produce after harvest
|
|
|
1,380
|
|
|
|
|
|
|
|
|
|
|
|
19
|
|
|
|
1,399
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,399
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Profit / (loss) from Agricultural Activities
|
|
|
13,431
|
|
|
|
5,717
|
|
|
|
958
|
|
|
|
(10,973
|
)
|
|
|
9,133
|
|
|
|
(5,698
|
)
|
|
|
|
|
|
|
|
|
|
|
3,435
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Margin on Manufacturing and Agricultural Activities Before Operating Expenses
|
|
|
13,616
|
|
|
|
8,403
|
|
|
|
958
|
|
|
|
(10,102
|
)
|
|
|
12,875
|
|
|
|
10,911
|
|
|
|
|
|
|
|
|
|
|
|
23,786
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
General and administrative expenses
|
|
|
(986
|
)
|
|
|
(1,209
|
)
|
|
|
(275
|
)
|
|
|
(281
|
)
|
|
|
(2,751
|
)
|
|
|
(4,046
|
)
|
|
|
|
|
|
|
(4,541
|
)
|
|
|
(11,338
|
)
|
Selling expenses
|
|
|
(1,092
|
)
|
|
|
(4,099
|
)
|
|
|
(82
|
)
|
|
|
(55
|
)
|
|
|
(5,328
|
)
|
|
|
(5,097
|
)
|
|
|
|
|
|
|
(18
|
)
|
|
|
(10,443
|
)
|
Other operating (loss)/income, net
|
|
|
2,596
|
|
|
|
178
|
|
|
|
42
|
|
|
|
188
|
|
|
|
3,004
|
|
|
|
10,170
|
|
|
|
|
|
|
|
(57
|
)
|
|
|
13,117
|
|
Share of loss of joint ventures
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Profit / (loss) from Operations Before Financing and Taxation
|
|
|
14,134
|
|
|
|
3,273
|
|
|
|
643
|
|
|
|
(10,250
|
)
|
|
|
7,800
|
|
|
|
11,938
|
|
|
|
|
|
|
|
(4,616
|
)
|
|
|
15,122
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Profit from discontinued operations
|
|
|
|
|
|
|
|
|
|
|
(702
|
)
|
|
|
|
|
|
|
(702
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(702
|
)
|
Depreciation and amortization
|
|
|
(564
|
)
|
|
|
(1,294
|
)
|
|
|
(274
|
)
|
|
|
(131
|
)
|
|
|
(2,263
|
)
|
|
|
(3,421
|
)
|
|
|
|
|
|
|
|
|
|
|
(5,684
|
)
|
Initial recognition and changes in fair value of biological assets (unrealized)
|
|
|
7,946
|
|
|
|
176
|
|
|
|
(15
|
)
|
|
|
(9,386
|
)
|
|
|
(1,279
|
)
|
|
|
492
|
|
|
|
|
|
|
|
|
|
|
|
(787
|
)
|
Initial recognition and changes in fair value of agricultural produce (unrealized)
|
|
|
2,371
|
|
|
|
4,592
|
|
|
|
|
|
|
|
(1,561
|
)
|
|
|
5,402
|
|
|
|
(2,610
|
)
|
|
|
|
|
|
|
|
|
|
|
2,792
|
|
Initial recognition and changes in fair value of biological assets and agricultural produce (realized)
|
|
|
1,734
|
|
|
|
949
|
|
|
|
973
|
|
|
|
(45
|
)
|
|
|
3,611
|
|
|
|
(3,580
|
)
|
|
|
|
|
|
|
|
|
|
|
31
|
|
Changes in net realizable value of agricultural produce after harvest (unrealized)
|
|
|
396
|
|
|
|
|
|
|
|
|
|
|
|
19
|
|
|
|
415
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
415
|
|
Changes in net realizable value of agricultural produce after harvest (realized)
|
|
|
984
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
984
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
984
|
|
|
|
|
|
|
|
|
|
|
|
Property, plant and equipment, net
|
|
|
157,664
|
|
|
|
55,411
|
|
|
|
20,097
|
|
|
|
10,333
|
|
|
|
243,505
|
|
|
|
547,015
|
|
|
|
|
|
|
|
|
|
|
|
790,520
|
|
Investment property
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10,147
|
|
|
|
10,147
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10,147
|
|
Goodwill
|
|
|
9,956
|
|
|
|
4,233
|
|
|
|
|
|
|
|
1,367
|
|
|
|
15,556
|
|
|
|
9,313
|
|
|
|
|
|
|
|
|
|
|
|
24,869
|
|
Biological assets
|
|
|
35,982
|
|
|
|
30,596
|
|
|
|
9,450
|
|
|
|
2,340
|
|
|
|
78,368
|
|
|
|
213,776
|
|
|
|
|
|
|
|
|
|
|
|
292,144
|
|
Investment in joint ventures
|
|
|
3,179
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3,179
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3,179
|
|
Inventories
|
|
|
27,240
|
|
|
|
10,128
|
|
|
|
1,563
|
|
|
|
213
|
|
|
|
39,144
|
|
|
|
69,245
|
|
|
|
|
|
|
|
|
|
|
|
108,389
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total segment assets
|
|
|
234,021
|
|
|
|
100,368
|
|
|
|
31,110
|
|
|
|
24,400
|
|
|
|
389,899
|
|
|
|
839,349
|
|
|
|
|
|
|
|
|
|
|
|
1,229,248
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Borrowings
|
|
|
68,886
|
|
|
|
41,906
|
|
|
|
10,477
|
|
|
|
|
|
|
|
121,269
|
|
|
|
538,862
|
|
|
|
|
|
|
|
|
|
|
|
660,131
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total segment liabilities
|
|
|
68,886
|
|
|
|
41,906
|
|
|
|
10,477
|
|
|
|
|
|
|
|
121,269
|
|
|
|
538,862
|
|
|
|
|
|
|
|
|
|
|
|
660,131
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The accompanying notes are an integral
part of these condensed consolidated interim financial statements.
F - 17
Adecoagro S.A.
Notes to the Condensed Consolidated Interim Financial Statements (continued)
(All amounts in US$ thousands, except shares and per share data and as otherwise indicated)
6.
|
Property, plant and equipment
|
Changes in the Groups property, plant and equipment
in the three-month periods ended March 31, 2014 and 2013 were as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Farmlands
|
|
|
Farmland
improvements
|
|
|
Buildings and
facilities
|
|
|
Machinery,
equipment,
furniture and
Fittings
|
|
|
Computer
equipment
|
|
|
Vehicles
|
|
|
Work in
progress
|
|
|
Total
|
|
Three-month period ended March 31, 2013
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Opening net book amount
|
|
|
284,281
|
|
|
|
8,517
|
|
|
|
148,886
|
|
|
|
212,641
|
|
|
|
1,593
|
|
|
|
1,740
|
|
|
|
223,239
|
|
|
|
880,897
|
|
Exchange differences
|
|
|
(6,647
|
)
|
|
|
(350
|
)
|
|
|
227
|
|
|
|
2,537
|
|
|
|
15
|
|
|
|
(66
|
)
|
|
|
2,535
|
|
|
|
(1,749
|
)
|
Additions
|
|
|
|
|
|
|
|
|
|
|
7,994
|
|
|
|
31,419
|
|
|
|
273
|
|
|
|
59
|
|
|
|
23,956
|
|
|
|
63,701
|
|
Transfers
|
|
|
|
|
|
|
28
|
|
|
|
725
|
|
|
|
434
|
|
|
|
|
|
|
|
|
|
|
|
(1,187
|
)
|
|
|
|
|
Disposals
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1,138
|
)
|
|
|
(3
|
)
|
|
|
|
|
|
|
|
|
|
|
(1,141
|
)
|
Reclassification to non-income tax credits (*)
|
|
|
|
|
|
|
|
|
|
|
(144
|
)
|
|
|
1,535
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,391
|
|
Depreciation (Note 22)
|
|
|
|
|
|
|
(527
|
)
|
|
|
(1416
|
)
|
|
|
(3,380
|
)
|
|
|
(146
|
)
|
|
|
(131
|
)
|
|
|
|
|
|
|
(5,600
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Closing net book amount
|
|
|
277,634
|
|
|
|
7,668
|
|
|
|
156,272
|
|
|
|
244,048
|
|
|
|
1,732
|
|
|
|
1,602
|
|
|
|
248,543
|
|
|
|
937,499
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At March 31, 2013
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost
|
|
|
277,634
|
|
|
|
13,064
|
|
|
|
210,688
|
|
|
|
397,922
|
|
|
|
4,400
|
|
|
|
4,420
|
|
|
|
248,543
|
|
|
|
1,156,671
|
|
Accumulated depreciation
|
|
|
|
|
|
|
(5,396
|
)
|
|
|
(54,416
|
)
|
|
|
(153,874
|
)
|
|
|
(2,668
|
)
|
|
|
(2,818
|
)
|
|
|
|
|
|
|
(219,172
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net book amount
|
|
|
277,634
|
|
|
|
7,668
|
|
|
|
156,272
|
|
|
|
244,048
|
|
|
|
1,732
|
|
|
|
1,602
|
|
|
|
248,543
|
|
|
|
937,499
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three-month period ended March 31, 2014
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Opening net book amount
|
|
|
216,843
|
|
|
|
8,852
|
|
|
|
206,462
|
|
|
|
297,910
|
|
|
|
1,690
|
|
|
|
1,184
|
|
|
|
57,579
|
|
|
|
790,520
|
|
Exchange differences
|
|
|
(26,152
|
)
|
|
|
(1,612
|
)
|
|
|
222
|
|
|
|
7,440
|
|
|
|
34
|
|
|
|
(203
|
)
|
|
|
1,482
|
|
|
|
(18,789
|
)
|
Additions
|
|
|
|
|
|
|
1
|
|
|
|
11,173
|
|
|
|
39,225
|
|
|
|
617
|
|
|
|
74
|
|
|
|
38,138
|
|
|
|
89,228
|
|
Transfers
|
|
|
|
|
|
|
|
|
|
|
4,434
|
|
|
|
1,308
|
|
|
|
|
|
|
|
|
|
|
|
(5,742
|
)
|
|
|
|
|
Disposals
|
|
|
|
|
|
|
|
|
|
|
(7
|
)
|
|
|
(135
|
)
|
|
|
(3
|
)
|
|
|
|
|
|
|
|
|
|
|
(145
|
)
|
Reclassification to non-income tax credits (*)
|
|
|
|
|
|
|
|
|
|
|
(76
|
)
|
|
|
(217
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(293
|
)
|
Depreciation (Note 22)
|
|
|
|
|
|
|
(439
|
)
|
|
|
(1,122
|
)
|
|
|
(2,826
|
)
|
|
|
(40
|
)
|
|
|
(90
|
)
|
|
|
|
|
|
|
(4,517
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Closing net book amount
|
|
|
190,691
|
|
|
|
6,802
|
|
|
|
221,086
|
|
|
|
342,705
|
|
|
|
2,298
|
|
|
|
965
|
|
|
|
91,457
|
|
|
|
856,004
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At March 31, 2014
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost
|
|
|
190,691
|
|
|
|
14,135
|
|
|
|
290,239
|
|
|
|
546,268
|
|
|
|
6,022
|
|
|
|
4,216
|
|
|
|
91,457
|
|
|
|
1,143,028
|
|
Accumulated depreciation
|
|
|
|
|
|
|
(7,333
|
)
|
|
|
(69,153
|
)
|
|
|
(203,563
|
)
|
|
|
(3,724
|
)
|
|
|
(3,251
|
)
|
|
|
|
|
|
|
(287,024
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net book amount
|
|
|
190,691
|
|
|
|
6,802
|
|
|
|
221,086
|
|
|
|
342,705
|
|
|
|
2,298
|
|
|
|
965
|
|
|
|
91,457
|
|
|
|
856,004
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(*)
|
Brazilian federal tax law allows entities to take a percentage of the total cost of the assets purchased as a tax credit. As of December 31, 2013, ICMS tax credits were reclassified to trade and other receivables.
|
The accompanying notes are an integral part of these
condensed consolidated interim financial statements.
F - 18
Adecoagro S.A.
Notes to the Condensed Consolidated Interim Financial Statements (continued)
(All amounts in US$ thousands, except shares and per share data and as otherwise indicated)
6.
|
Property, plant and equipment (continued)
|
An amount of US$ 2,937 and US$ 3,810 of depreciation are included in Cost of
manufactured products sold and services rendered for the three-month periods ended March 31, 2014 and 2013, respectively. An amount of US$ 1,437 and US$ 1,673 of depreciation are included in General and administrative expenses
for the three-month periods ended March 31, 2014 and 2013, respectively. An amount of US$ 143 and US$ 117 of depreciation are included in Selling expenses for the three-month periods ended March 31, 2014 and 2013, respectively.
As of March 31, 2014, borrowing costs of US$ 1,137 (March 31, 2013: US$ 4,781) were capitalized as components of the cost of
acquisition or construction of qualifying assets.
Certain of the Groups assets have been pledged as collateral to secure the
Groups borrowings and other payables. The net book value of the pledged assets amounts to US$ 24,324 as of March 31, 2014.
As
of March 31, 2014 included within property, plant and equipment balances are US$ 802 related to the net book value of assets under finance leases.
Changes in the Groups investment property in the three-month
periods ended March 31, 2014 and 2013 were as follows:
|
|
|
|
|
|
|
|
|
|
|
March 31,
2014
|
|
|
March 31,
2013
|
|
|
|
(unaudited)
|
|
Beginning of the period
|
|
|
10,147
|
|
|
|
15,542
|
|
Exchange differences
|
|
|
(1,878
|
)
|
|
|
(619
|
)
|
|
|
|
|
|
|
|
|
|
End of the period
|
|
|
8,269
|
|
|
|
14,923
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost
|
|
|
8,269
|
|
|
|
14,923
|
|
Accumulated depreciation
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net book amount
|
|
|
8,269
|
|
|
|
14,923
|
|
|
|
|
|
|
|
|
|
|
The following amounts have been recognized in the statement of income in the line Sales of manufactured
products and services rendered:
|
|
|
|
|
|
|
|
|
|
|
March 31,
2014
|
|
|
March 31,
2013
|
|
|
|
(unaudited)
|
|
Rental income
|
|
|
340
|
|
|
|
1,021
|
|
As of March 31, 2014, the fair value of investment property was US$ 58 million (2013: US$ 67
million).
The accompanying notes are an integral part of these
condensed consolidated interim financial statements.
F - 19
Adecoagro S.A.
Notes to the Condensed Consolidated Interim Financial Statements (continued)
(All amounts in US$ thousands, except shares and per share data and as otherwise indicated)
Changes in the Groups intangible assets in the three-month
periods ended March 31, 2014 and 2013 were as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Goodwill
|
|
|
Trademarks
|
|
|
Software
|
|
|
Others
|
|
|
Total
|
|
Three-month period ended March 31, 2013
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Opening net book amount
|
|
|
31,100
|
|
|
|
1,356
|
|
|
|
341
|
|
|
|
83
|
|
|
|
32,880
|
|
Exchange differences
|
|
|
(598
|
)
|
|
|
(1
|
)
|
|
|
(1
|
)
|
|
|
1
|
|
|
|
(599
|
)
|
Additions
|
|
|
|
|
|
|
|
|
|
|
17
|
|
|
|
22
|
|
|
|
39
|
|
Amortization charge (i) (Note 22)
|
|
|
|
|
|
|
(43
|
)
|
|
|
(41
|
)
|
|
|
|
|
|
|
(84
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Closing net book amount
|
|
|
30,502
|
|
|
|
1,312
|
|
|
|
316
|
|
|
|
106
|
|
|
|
32,236
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At March 31, 2013
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost
|
|
|
30,502
|
|
|
|
2,601
|
|
|
|
1,078
|
|
|
|
106
|
|
|
|
34,287
|
|
Accumulated amortization
|
|
|
|
|
|
|
(1,289
|
)
|
|
|
(762
|
)
|
|
|
|
|
|
|
(2,051
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net book amount
|
|
|
30,502
|
|
|
|
1,312
|
|
|
|
316
|
|
|
|
106
|
|
|
|
32,236
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three-month period ended March 31, 2014
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Opening net book amount
|
|
|
24,869
|
|
|
|
1,129
|
|
|
|
1,343
|
|
|
|
|
|
|
|
27,341
|
|
Exchange differences
|
|
|
(2,341
|
)
|
|
|
(14
|
)
|
|
|
(112
|
)
|
|
|
|
|
|
|
(2,467
|
)
|
Additions
|
|
|
|
|
|
|
|
|
|
|
238
|
|
|
|
|
|
|
|
238
|
|
Disposal
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization charge (ii) (Note 22)
|
|
|
|
|
|
|
(35
|
)
|
|
|
(66
|
)
|
|
|
|
|
|
|
(101
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Closing net book amount
|
|
|
22,528
|
|
|
|
1,080
|
|
|
|
1,403
|
|
|
|
|
|
|
|
25,011
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At March 31, 201
4
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost
|
|
|
22,528
|
|
|
|
2,512
|
|
|
|
2,378
|
|
|
|
129
|
|
|
|
27,547
|
|
Accumulated amortization
|
|
|
|
|
|
|
(1,432
|
)
|
|
|
(975
|
)
|
|
|
(129
|
)
|
|
|
(2,536
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net book amount
|
|
|
22,528
|
|
|
|
1,080
|
|
|
|
1,403
|
|
|
|
|
|
|
|
25,011
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(i)
|
For the three-month period ended March 31, 2013 an amount of US$ 41 and US$ 43 of amortization charges are included in General and administrative expenses and Selling expenses, respectively.
There were no impairment charges for any of the periods presented.
|
(ii)
|
For the three-month period ended March 31, 2014 an amount of US$ 66 and US$ 35 of amortization charges are included in General and administrative expenses and Selling expenses, respectively.
There were no impairment charges for any of the periods presented.
|
The Group tests annually whether goodwill has suffered
any impairment. The last impairment test of goodwill was performed as of September 30, 2013.
The accompanying notes are an integral part of these condensed consolidated interim financial statements.
F - 20
Adecoagro S.A.
Notes to the Condensed Consolidated Interim Financial Statements (continued)
(All amounts in US$ thousands, except shares and per share data and as otherwise indicated)
Changes in the Groups biological assets in the three-month
periods ended March 31, 2014 and 2013 were as follows:
|
|
|
|
|
|
|
|
|
|
|
March 31,
2014
|
|
|
March 31,
2013
|
|
|
|
(unaudited)
|
|
Beginning of the period
|
|
|
292,144
|
|
|
|
298,136
|
|
Increase due to purchases
|
|
|
526
|
|
|
|
41
|
|
Initial recognition and changes in fair value of biological assets (i)
|
|
|
38,945
|
|
|
|
2,036
|
|
Decrease due to harvest
|
|
|
(71,509
|
)
|
|
|
(73,684
|
)
|
Decrease due to sales
|
|
|
(455
|
)
|
|
|
(723
|
)
|
Decrease due to grant of exploration of biological assets
|
|
|
(6,620
|
)
|
|
|
|
|
Costs incurred during the period
|
|
|
74,697
|
|
|
|
74,119
|
|
Exchange differences
|
|
|
(3,008
|
)
|
|
|
2,060
|
|
|
|
|
|
|
|
|
|
|
|
|
|
End of the period
|
|
|
324,720
|
|
|
|
301,985
|
|
|
|
|
|
|
|
|
|
|
(i)
|
Biological asset with a production cycle of more than one year (that is, sugarcane, coffee, dairy and cattle) generated Initial recognition and changes in fair value of biological assets amounting to US$
(7,659) loss for the three-month period ended March 31, 2014 (2013: US$ (15,732) loss). In 2014, an amount of US$ 31,660 gain (2013: US$ 3,450 gain) was attributable to price changes, and an amount of US$ (39,319) loss (2013: US$
(19,182) loss) was mainly attributable to physical changes.
|
Biological assets as of March 31, 2014 and
December 31, 2013 were as follows:
|
|
|
|
|
|
|
|
|
|
|
March 31,
2014
|
|
|
December 31,
2013
|
|
|
|
(unaudited)
|
|
|
|
|
Non-current
|
|
|
|
|
|
|
|
|
Cattle for dairy production
|
|
|
7,695
|
|
|
|
9,450
|
|
Other cattle
|
|
|
20
|
|
|
|
33
|
|
Sown land - coffee
|
|
|
2,100
|
|
|
|
1,944
|
|
Sown land - sugarcane
|
|
|
244,966
|
|
|
|
213,776
|
|
|
|
|
|
|
|
|
|
|
|
|
|
254,781
|
|
|
|
225,203
|
|
|
|
|
|
|
|
|
|
|
Current
|
|
|
|
|
|
|
|
|
Other cattle
|
|
|
360
|
|
|
|
363
|
|
Sown land - crops
|
|
|
66,882
|
|
|
|
35,982
|
|
Sown land - rice
|
|
|
2,697
|
|
|
|
30,596
|
|
|
|
|
|
|
|
|
|
|
|
|
|
69,939
|
|
|
|
66,941
|
|
|
|
|
|
|
|
|
|
|
Total biological assets
|
|
|
324,720
|
|
|
|
292,144
|
|
|
|
|
|
|
|
|
|
|
The accompanying notes are an integral
part of these condensed consolidated interim financial statements.
F - 21
Adecoagro S.A.
Notes to the Condensed Consolidated Interim Financial Statements (continued)
(All amounts in US$ thousands, except shares and per share data and as otherwise indicated)
10.
|
Financial instruments
|
As of March 31, 2014, the financial instruments recognized
at fair value on the statement of financial position comprise derivative financial instruments.
In the case of Level 1, valuation is
based on unadjusted quoted prices in active markets for identical financial assets that the Group can refer to at the date of the statement of financial position. A market is deemed active if transactions take place with sufficient frequency and in
sufficient quantity for price information to be available on an ongoing basis. Since a quoted price in an active market is the most reliable indicator of fair value, this should always be used if available. The financial instruments the Group has
allocated to this level mainly comprise crop futures and options traded on the stock market. In the case of securities, the Group allocates them to this level when either a stock market price is available or prices are provided by a price quotation
on the basis of actual market transactions.
Derivatives not traded on the stock market allocated to Level 2 are valued using models based
on observable market data. For this, the Group uses inputs directly or indirectly observable in the market, other than quoted prices. If the financial instrument concerned has a fixed contract period, the inputs used for valuation must be observable
for the whole of this period. The financial instruments the Group has allocated to this level mainly comprise interest-rate swaps and foreign-currency interest-rate swaps.
In the case of Level 3, the Group uses valuation techniques not based on inputs observable in the market. This is only permissible insofar as
no observable market data are available. The inputs used reflect the Groups assumptions regarding the factors, which market players would consider in their pricing. The Group uses the best available information for this, including internal
company data. The Group does not have financial instruments allocated to this level for any of the periods presented.
The following
tables present the Groups financial assets and financial liabilities that are measured at fair value as of March 31, 2014 and their allocation to the fair value hierarchy:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2014
|
|
|
|
Level 1
|
|
|
Level 2
|
|
|
Level 3
|
|
|
Total
|
|
Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Derivative financial instruments
|
|
|
1,142
|
|
|
|
|
|
|
|
|
|
|
|
1,142
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets
|
|
|
1,142
|
|
|
|
|
|
|
|
|
|
|
|
1,142
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Derivative financial instruments
|
|
|
(9,953
|
)
|
|
|
(10,126
|
)
|
|
|
|
|
|
|
(20,079
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities
|
|
|
(9,953
|
)
|
|
|
(10,126
|
)
|
|
|
|
|
|
|
(20,079
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The accompanying notes are an integral
part of these condensed consolidated interim financial statements.
F - 22
Adecoagro S.A.
Notes to the Condensed Consolidated Interim Financial Statements (continued)
(All amounts in US$ thousands, except shares and per share data and as otherwise indicated)
10.
|
Financial instruments (continued)
|
When no quoted prices in an active market are available, fair values (particularly with
derivatives) are based on recognized valuation methods. The Group uses a range of valuation models for this purpose, details of which may be obtained from the following table:
|
|
|
|
|
|
|
|
|
|
|
|
|
Class
|
|
Pricing
Method
|
|
Parameters
|
|
Pricing Model
|
|
Level
|
|
Total
|
|
Futures
|
|
Quoted price
|
|
|
|
|
|
1
|
|
|
(6,784
|
)
|
|
|
|
|
|
|
Options
|
|
Quoted price
|
|
|
|
|
|
1
|
|
|
(2,026
|
)
|
|
|
|
|
|
|
Options/ OTC
|
|
Quoted price
|
|
|
|
Black & Scholes
|
|
2
|
|
|
(661
|
)
|
|
|
|
|
|
|
Foreign-currency interest-rate swaps
|
|
Theoretical price
|
|
Swap curve;
Money market interest-rate
curve;
Foreign-exchange curve.
|
|
Present value
method
|
|
2
|
|
|
(5
|
)
|
|
|
|
|
|
|
Interest-rate swaps
|
|
Theoretical price
|
|
Swap curve;
Money market interest-rate
curve
|
|
Present value
method
|
|
2
|
|
|
(9,461
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(18,937
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The accompanying notes are an integral
part of these condensed consolidated interim financial statements.
F - 23
Adecoagro S.A.
Notes to the Condensed Consolidated Interim Financial Statements (continued)
(All amounts in US$ thousands, except shares and per share data and as otherwise indicated)
11.
|
Trade and other receivables, net
|
|
|
|
|
|
|
|
|
|
|
|
March 31,
2014
|
|
|
December 31,
2013
|
|
|
|
(unaudited)
|
|
|
|
|
Non current
|
|
|
|
|
|
|
|
|
|
|
|
Trade receivables
|
|
|
3,627
|
|
|
|
4,676
|
|
|
|
|
|
|
|
|
|
|
Trade receivables - net
|
|
|
3,627
|
|
|
|
4,676
|
|
|
|
|
|
|
|
|
|
|
Advances to suppliers
|
|
|
12,695
|
|
|
|
10,658
|
|
Income tax credits
|
|
|
6,194
|
|
|
|
7,058
|
|
Non-income tax credits (i)
|
|
|
14,958
|
|
|
|
13,941
|
|
Judicial deposits
|
|
|
|
|
|
|
2,706
|
|
Receivable from disposal of subsidiary
|
|
|
9,698
|
|
|
|
9,202
|
|
Cash collateral
|
|
|
946
|
|
|
|
451
|
|
Other receivables
|
|
|
6,903
|
|
|
|
4,560
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non current portion
|
|
|
55,021
|
|
|
|
53,252
|
|
|
|
|
|
|
|
|
|
|
Current
|
|
|
|
|
|
|
|
|
Trade receivables
|
|
|
24,660
|
|
|
|
46,326
|
|
Less: Allowance for trade receivables
|
|
|
(471
|
)
|
|
|
(545
|
)
|
|
|
|
|
|
|
|
|
|
Trade receivables - net
|
|
|
24,189
|
|
|
|
45,781
|
|
|
|
|
|
|
|
|
|
|
Prepaid expenses
|
|
|
10,784
|
|
|
|
7,786
|
|
Advance to Suppliers
|
|
|
25,227
|
|
|
|
16,088
|
|
Income tax credits
|
|
|
5,936
|
|
|
|
5,519
|
|
Non-income tax credits (i)
|
|
|
38,537
|
|
|
|
43,700
|
|
Cash collateral
|
|
|
6,945
|
|
|
|
6,554
|
|
Receivable from disposal of subsidiary
|
|
|
6,466
|
|
|
|
6,174
|
|
Other receivables
|
|
|
18,505
|
|
|
|
9,578
|
|
|
|
|
|
|
|
|
|
|
Subtotal
|
|
|
112,400
|
|
|
|
95,399
|
|
|
|
|
|
|
|
|
|
|
Current portion
|
|
|
136,589
|
|
|
|
141,180
|
|
|
|
|
|
|
|
|
|
|
Total trade and other receivables, net
|
|
|
191,610
|
|
|
|
194,432
|
|
|
|
|
|
|
|
|
|
|
(i)
|
Includes US$ 293 reclassified from property, plant and equipment (December 31, 2013: US$ 383).
|
The accompanying notes are an integral part of these condensed consolidated interim financial statements.
F - 24
Adecoagro S.A.
Notes to the Condensed Consolidated Interim Financial Statements (continued)
(All amounts in US$ thousands, except shares and per share data and as otherwise indicated)
11.
|
Trade and other receivables, net (continued)
|
The fair values of current trade and other receivables approximate their respective carrying
amounts due to their short-term nature. The fair values of non-current trade and other receivables approximate their carrying amount, as the impact of discounting is not significant.
The carrying amounts of the Groups trade and other receivables are denominated in the following currencies (expressed in US dollars):
|
|
|
|
|
|
|
|
|
|
|
March 31,
2014
|
|
|
December 31,
2013
|
|
|
|
(unaudited)
|
|
|
|
|
Currency
|
|
|
|
|
|
|
|
|
US Dollar
|
|
|
20,856
|
|
|
|
30,054
|
|
Argentine Peso
|
|
|
48,269
|
|
|
|
50,512
|
|
Uruguayan Peso
|
|
|
1,371
|
|
|
|
520
|
|
Brazilian Reais
|
|
|
121,114
|
|
|
|
113,346
|
|
|
|
|
|
|
|
|
|
|
|
|
|
191,610
|
|
|
|
194,432
|
|
|
|
|
|
|
|
|
|
|
As of March 31, 2014 trade receivables of US$ 4,680 (December 31, 2013: US$ 14,319) were past due but not
impaired. The ageing analysis of these receivables is as follows:
|
|
|
|
|
|
|
|
|
|
|
March 31,
2014
|
|
|
December 31,
2013
|
|
|
|
(unaudited)
|
|
|
|
|
Up to 3 months
|
|
|
3,654
|
|
|
|
13,432
|
|
3 to 6 months
|
|
|
272
|
|
|
|
827
|
|
Over 6 months
|
|
|
754
|
|
|
|
60
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4,680
|
|
|
|
14,319
|
|
|
|
|
|
|
|
|
|
|
The creation and release of allowance for trade receivables have been included in Selling expenses
in the statement of income. Amounts charged to the allowance account are generally written off, when there is no expectation of recovering additional cash.
The other classes within other receivables do not contain impaired assets.
The maximum exposure to credit risk at the reporting date is the carrying value of each class of receivable mentioned above. The Group holds
mortgage as collateral for the sale of Agrícola Ganadera San José S.R.L.
The accompanying notes are an integral part of these condensed consolidated interim financial statements.
F - 25
Adecoagro S.A.
Notes to the Condensed Consolidated Interim Financial Statements (continued)
(All amounts in US$ thousands, except shares and per share data and as otherwise indicated)
|
|
|
|
|
|
|
|
|
|
|
March 31,
2014
|
|
|
December 31,
2013
|
|
|
|
(unaudited)
|
|
|
|
|
Raw materials
|
|
|
30,274
|
|
|
|
37,859
|
|
Finished goods
|
|
|
75,453
|
|
|
|
67,689
|
|
Stocks held by third parties
|
|
|
1,621
|
|
|
|
2,824
|
|
Others
|
|
|
16
|
|
|
|
17
|
|
|
|
|
|
|
|
|
|
|
|
|
|
107,364
|
|
|
|
108,389
|
|
|
|
|
|
|
|
|
|
|
The cost of inventories recognized as expense are included in Cost of manufactured products sold and
services rendered amounted to US$ 46,340 for the three-month period ended March 31, 2014. The cost of inventories recognized as expense and included in Cost of agricultural produce sold and direct agricultural selling expenses
amounted to US$ 19,109 for the three-month period ended March 31, 2014.
13.
|
Cash and cash equivalents
|
|
|
|
|
|
|
|
|
|
|
|
March 31,
2014
|
|
|
December 31,
2013
|
|
|
|
(unaudited)
|
|
|
|
|
Cash at bank and on hand
|
|
|
227,531
|
|
|
|
165,362
|
|
Short-term bank deposits
|
|
|
19,900
|
|
|
|
66,785
|
|
|
|
|
|
|
|
|
|
|
|
|
|
247,431
|
|
|
|
232,147
|
|
|
|
|
|
|
|
|
|
|
14.
|
Shareholders contributions
|
|
|
|
|
|
|
|
|
|
|
|
Number of
shares
(thousands)
|
|
|
Share capital
and share
premium
|
|
At January 1, 2013
|
|
|
122,220
|
|
|
|
1,123,663
|
|
Restricted shares issued (Note 15)
|
|
|
154
|
|
|
|
231
|
|
|
|
|
|
|
|
|
|
|
At March 31, 2013
|
|
|
122,374
|
|
|
|
1,123,894
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At January 1, 2014
|
|
|
122,382
|
|
|
|
1,122,645
|
|
Employee share options exercised (Note 15)
|
|
|
|
|
|
|
518
|
|
Purchase of own shares
|
|
|
|
|
|
|
(10,424
|
)
|
|
|
|
|
|
|
|
|
|
At March 31, 2014
|
|
|
122,382
|
|
|
|
1,112,739
|
|
|
|
|
|
|
|
|
|
|
The accompanying notes are an integral
part of these condensed consolidated interim financial statements.
F - 26
Adecoagro S.A.
Notes to the Condensed Consolidated Interim Financial Statements (continued)
(All amounts in US$ thousands, except shares and per share data and as otherwise indicated)
14.
|
Shareholders contributions (continued)
|
Share Repurchase Program
On September 24, 2013, the Board of Directors of the Company has authorized a share repurchase program for up to 5% of its outstanding
shares. The repurchase program has commenced on September 24, 2013 and will be reviewed by the Board of Directors after a 12-month period: repurchases of shares under the program will be made from time to time in open market transactions in
compliance with the trading conditions of Rule 10b-18 under the U.S. Securities Exchange Act of 1934, as amended, and applicable rules and regulations. The share repurchase program does not require Adecoagro to acquire any specific number or amount
of shares and may be modified, suspended, reinstated or terminated at any time in the Companys discretion and without prior notice. The size and the timing of repurchases will depend upon market conditions, applicable legal requirements and
other factors.
As of March 31, 2014, the Company repurchased 2,343,846 shares under this program.
15.
|
Equity-settled share-based payments
|
The Group has set a 2004 Incentive Option
Plan and a 2007/2008 Equity Incentive Plan (collectively referred to as Option Schemes) under which the Group grants equity-settled options to senior managers and selected employees of the Groups subsidiaries.
Additionally, in 2010 the Group has set a Adecoagro Restricted Share and Restricted Stock Unit Plan (referred to as Restricted Share Plan) under which the Group grants restricted shares to senior and medium management and key
employees of the Groups subsidiaries.
For the three-month periods ended March 31, 2014 and 2013 the Group
incurred US$ nil and US$ 0.03 million respectively, related to the options granted under the Option Schemes.
Movements in the number
of equity-settled options outstanding and their related weighted average exercise prices under plans are as follows:
2004 Incentive
Option Plan
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31, 2014
|
|
|
March 31, 2013
|
|
|
|
Average
exercise
price per
share
|
|
|
Options
(thousands)
|
|
|
Average
exercise
price per
share
|
|
|
Options
(thousands)
|
|
|
|
|
|
|
At January 1
|
|
|
6.67
|
|
|
|
2,061
|
|
|
|
6.68
|
|
|
|
2,100
|
|
Granted
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Forfeited
|
|
|
|
|
|
|
|
|
|
|
8.62
|
|
|
|
(1
|
)
|
Exercised
|
|
|
5.83
|
|
|
|
(79
|
)
|
|
|
|
|
|
|
|
|
Expired
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At March 31
|
|
|
6.70
|
|
|
|
1,982
|
|
|
|
6.68
|
|
|
|
2,099
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The accompanying notes are an integral
part of these condensed consolidated interim financial statements.
F - 27
Adecoagro S.A.
Notes to the Condensed Consolidated Interim Financial Statements (continued)
(All amounts in US$ thousands, except shares and per share data and as otherwise indicated)
15.
|
Equity-settled share-based payments (continued)
|
2007/2008 Equity Incentive Plan
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31, 2014
|
|
|
March 31, 2013
|
|
|
|
Average
exercise
price per
share
|
|
|
Options
(thousands)
|
|
|
Average
exercise
price per
share
|
|
|
Options
(thousands)
|
|
At January 1
|
|
|
13.07
|
|
|
|
1,751
|
|
|
|
13.06
|
|
|
|
2,013
|
|
Granted
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Forfeited
|
|
|
13.40
|
|
|
|
(9
|
)
|
|
|
13.24
|
|
|
|
(28
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At March 31
|
|
|
13.07
|
|
|
|
1,742
|
|
|
|
13.06
|
|
|
|
1,985
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Options outstanding under the plans have the following expiry date and exercise prices:
2004 Incentive Option Plan
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exercise
price per
share
|
|
|
|
|
|
|
|
|
|
|
Shares (in thousands)
|
|
Expiry date:
|
|
|
March 31, 2014
|
|
|
March 31, 2013
|
|
May 1, 2014
|
|
|
5.83
|
|
|
|
597
|
|
|
|
674
|
|
May 1, 2015
|
|
|
5.83
|
|
|
|
553
|
|
|
|
553
|
|
May 1, 2016
|
|
|
5.83
|
|
|
|
153
|
|
|
|
173
|
|
February 16, 2016
|
|
|
7.11
|
|
|
|
110
|
|
|
|
110
|
|
October 1, 2016
|
|
|
8.62
|
|
|
|
569
|
|
|
|
590
|
|
2007/2008 Equity Incentive Plan
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exercise
price per
share
|
|
|
|
|
|
|
|
|
|
|
Shares (in thousands)
|
|
Expiry date:
|
|
|
March 31, 2014
|
|
|
March 31, 2013
|
|
Dec 1, 2017
|
|
|
12.82
|
|
|
|
963
|
|
|
|
1,132
|
|
Jan 30, 2019
|
|
|
13.40
|
|
|
|
599
|
|
|
|
670
|
|
Nov 1, 2019
|
|
|
13.40
|
|
|
|
8
|
|
|
|
8
|
|
Jan 30, 2020
|
|
|
12.82
|
|
|
|
26
|
|
|
|
26
|
|
Jan 30, 2020
|
|
|
13.40
|
|
|
|
65
|
|
|
|
68
|
|
Jun 30, 2020
|
|
|
13.40
|
|
|
|
22
|
|
|
|
22
|
|
Sep 1, 2020
|
|
|
13.40
|
|
|
|
44
|
|
|
|
44
|
|
Sep 1, 2020
|
|
|
12.82
|
|
|
|
15
|
|
|
|
15
|
|
The accompanying notes are an integral
part of these condensed consolidated interim financial statements.
F - 28
Adecoagro S.A.
Notes to the Condensed Consolidated Interim Financial Statements (continued)
(All amounts in US$ thousands, except shares and per share data and as otherwise indicated)
15.
|
Equity-settled share-based payments (continued)
|
The following table shows the exercisable shares at period end under both the Adecoagro/ IFH
2004 Incentive Option Plan and the Adecoagro/ IFH 2007/ 2008 Equity Incentive Plan:
|
|
|
|
|
|
|
Exercisable
shares in
thousands
|
|
March 31, 2014
|
|
|
3,704
|
|
March 31, 2013
|
|
|
4,018
|
|
|
(b)
|
Restricted Share and Restricted Stock Unit Plan
|
The Restricted Share and Restricted Stock Unit Plan was
effectively established in 2010 and amended in November 2011 and is administered by the Compensation Committee of the Company. Awards under this plan vest over a 3-year period from the date of grant at 33% on each anniversary of the grant date.
Participants are entitled to receive one common share of the Company for each restricted share or restricted unit issued. For the Restricted Share Plan there are no performance requirements for the delivery of common shares, except that a
participants employment with the Group must not have been terminated prior to the relevant vesting date. If the participant ceases to be an employee for any reason, any unvested restricted share shall not be converted into common shares and
the participant shall cease for all purposes to be a shareholder with respect to such shares.
On July 18, 2011, the Group issued and
registered 427,293 restricted shares with a nominal value of US$ 1.5 which were granted under the Restricted Share Plan. While the restricted shares are not vested, they are recognized in Other reserves. Once they are vested, the reserve
is reversed and a share premium is recognized. As of March 31, 2014, 119,315 restricted shares are not yet vested.
The restricted
shares under the Restricted Share and Restricted Stock Unit Plan were measured at fair value at the date of grant.
As of March 31,
2014, the Group recognized compensation expense US$ 0.8 million related to the restricted shares granted under the Restricted Share and Restricted Stock Unit Plan (2013: US$ 1.0 million).
Key grant-date fair value and other assumptions under the Restricted Share and Restricted Stock Unit Plan are detailed below:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Grant Date
|
|
Apr 1,
2011
|
|
|
Apr 1,
2011
|
|
|
May 13,
2011
|
|
|
Apr 1,
2012
|
|
|
May 15,
2012
|
|
|
Apr 1,
2013
|
|
|
May 15,
2013
|
|
|
|
|
|
|
|
|
|
Fair value
|
|
|
12.69
|
|
|
|
12.69
|
|
|
|
12.36
|
|
|
|
9.81
|
|
|
|
9.33
|
|
|
|
8.08
|
|
|
|
7.48
|
|
Possibility of ceasing employment before vesting
|
|
|
1.42
|
%
|
|
|
1.86
|
%
|
|
|
0
|
%
|
|
|
3
|
%
|
|
|
0
|
%
|
|
|
5
|
%
|
|
|
0
|
%
|
The accompanying notes are an integral
part of these condensed consolidated interim financial statements.
F - 29
Adecoagro S.A.
Notes to the Condensed Consolidated Interim Financial Statements (continued)
(All amounts in US$ thousands, except shares and per share data and as otherwise indicated)
15.
|
Equity-settled share-based payments (continued)
|
Movements in the number of restricted shares outstanding under the Restricted Share and
Restricted Stock Unit Plan are as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Restricted shares
(thousands)
|
|
|
Restricted stock
units
(thousands)
|
|
|
Restricted shares
(thousands)
|
|
|
Restricted stock
units
(thousands)
|
|
|
|
2014
|
|
|
2014
|
|
|
2013
|
|
|
2013
|
|
At January 1
|
|
|
110
|
|
|
|
699
|
|
|
|
234
|
|
|
|
515
|
|
Granted (1)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Forfeited
|
|
|
(2
|
)
|
|
|
(13
|
)
|
|
|
(3
|
)
|
|
|
(6
|
)
|
Vested
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At March 31
|
|
|
108
|
|
|
|
686
|
|
|
|
231
|
|
|
|
509
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
Approved by the Board of Directors of March 19, 2013 and the Shareholders Meeting of April 17, 2013
|
16.
|
Trade and other payables
|
|
|
|
|
|
|
|
|
|
|
|
March 31,
2014
|
|
|
December 31,
2013
|
|
|
|
(unaudited)
|
|
|
|
|
Non-current
|
|
|
|
|
|
|
|
|
Payable from acquisition of property, plant and equipment (i)
|
|
|
2,605
|
|
|
|
2,605
|
|
Other payables
|
|
|
362
|
|
|
|
346
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,967
|
|
|
|
2,951
|
|
|
|
|
|
|
|
|
|
|
Current
|
|
|
|
|
|
|
|
|
Trade payables
|
|
|
78,602
|
|
|
|
84,009
|
|
Advances from customers
|
|
|
6,963
|
|
|
|
2,900
|
|
Amounts due to related parties (Note 26)
|
|
|
706
|
|
|
|
1,069
|
|
Taxes payable
|
|
|
2,576
|
|
|
|
3,108
|
|
Payables from acquisitions of property, plants and equipment
|
|
|
545
|
|
|
|
|
|
Escrows arising on business combinations
|
|
|
1,046
|
|
|
|
1,030
|
|
Other payables
|
|
|
1,099
|
|
|
|
849
|
|
|
|
|
|
|
|
|
|
|
|
|
|
91,537
|
|
|
|
92,965
|
|
|
|
|
|
|
|
|
|
|
Total trade and other payables
|
|
|
94,504
|
|
|
|
95,916
|
|
|
|
|
|
|
|
|
|
|
(i)
|
These trades payable are mainly collateralized by property, plant and equipment of the Group.
|
The accompanying notes are an integral part of these condensed consolidated interim financial statements.
F - 30
Adecoagro S.A.
Notes to the Condensed Consolidated Interim Financial Statements (continued)
(All amounts in US$ thousands, except shares and per share data and as otherwise indicated)
|
|
|
|
|
|
|
|
|
|
|
March 31,
2014
|
|
|
December 31,
2013
|
|
|
|
(unaudited)
|
|
|
|
|
Non-current
|
|
|
|
|
|
|
|
|
Votoratim
|
|
|
3,387
|
|
|
|
3,388
|
|
ABC Brazil Loan
|
|
|
18,340
|
|
|
|
17,746
|
|
Bradesco Loan (*)
|
|
|
8,883
|
|
|
|
8,832
|
|
BNDES Loan Facility (*)
|
|
|
125,356
|
|
|
|
108,804
|
|
IDB Facility (*)
|
|
|
37,846
|
|
|
|
37,703
|
|
Ciudad de Buenos Aires Loan
|
|
|
14,286
|
|
|
|
14,286
|
|
Galicia Loan
|
|
|
937
|
|
|
|
1,150
|
|
Banco do Brazil Loan Facility (*)
|
|
|
84,781
|
|
|
|
82,997
|
|
Itaú BBA Facility (*)
|
|
|
43,690
|
|
|
|
44,327
|
|
Rabobank Loan (*)
|
|
|
33,692
|
|
|
|
32,482
|
|
ING/ABN/Bladex (*)
|
|
|
52,028
|
|
|
|
52,000
|
|
Rabobank. Syndicated Loan (*)
|
|
|
89,007
|
|
|
|
88,980
|
|
ING Bank N.V. Syndicated Loan (*)
|
|
|
97,702
|
|
|
|
|
|
Other bank borrowings
|
|
|
19,665
|
|
|
|
19,058
|
|
Obligations under finance leases
|
|
|
289
|
|
|
|
411
|
|
|
|
|
|
|
|
|
|
|
|
|
|
629,889
|
|
|
|
512,164
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current
|
|
|
|
|
|
|
|
|
Bank overdrafts
|
|
|
15,010
|
|
|
|
5,750
|
|
BNDES Loan Facility (*)
|
|
|
11,242
|
|
|
|
8,695
|
|
IDB Facility (*)
|
|
|
16,361
|
|
|
|
15,388
|
|
Ciudad de Buenos Aires Loan
|
|
|
2,969
|
|
|
|
2,992
|
|
Galicia Loan
|
|
|
9,133
|
|
|
|
5,733
|
|
Banco do Brazil Loan Facility (*)
|
|
|
7,412
|
|
|
|
6,888
|
|
Rabobank Loan (*)
|
|
|
35,673
|
|
|
|
32,249
|
|
ITAU (*)
|
|
|
12,359
|
|
|
|
10,924
|
|
ABC Brazil Loan
|
|
|
10,779
|
|
|
|
10,027
|
|
Bradesco Loan (*)
|
|
|
6,006
|
|
|
|
5,932
|
|
Votoratim
|
|
|
7,614
|
|
|
|
7,310
|
|
ING/ABN/Bladex (*)
|
|
|
36
|
|
|
|
17,003
|
|
Rabobank. Syndicated Loan (*)
|
|
|
225
|
|
|
|
365
|
|
ING Bank N.V. Syndicated Loan (*)
|
|
|
74
|
|
|
|
|
|
Other bank borrowings
|
|
|
25,042
|
|
|
|
18,383
|
|
Obligations under finance leases
|
|
|
274
|
|
|
|
328
|
|
|
|
|
|
|
|
|
|
|
|
|
|
160,209
|
|
|
|
147,967
|
|
|
|
|
|
|
|
|
|
|
Total borrowings
|
|
|
790,098
|
|
|
|
660,131
|
|
|
|
|
|
|
|
|
|
|
(*)
|
The Group was in compliance with the related covenants under the respective loan agreements.
|
New loan of
the period ING Bank N.V. Syndicated Loan
In March 2014, Adecoagro Vale do Ivinhema entered into a US$ 100.0 million loan
with syndicate of banks, led by ING Bank N.V., due 2017. This syndicate loan bears an interest of LIBOR 3 months + 4.20% per annum. Certain covenants are measured on a combined basis aggregating the borrowing subsidiaries and others are
measured on an individual basis.
The accompanying notes are an
integral part of these condensed consolidated interim financial statements.
F - 31
Adecoagro S.A.
Notes to the Condensed Consolidated Interim Financial Statements (continued)
(All amounts in US$ thousands, except shares and per share data and as otherwise indicated)
17.
|
Borrowings (continued)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial ratios:
|
|
|
|
|
|
|
|
|
|
|
|
2014
|
|
|
2015
|
|
|
2016
|
|
Net Bank Debt / EBITDA
|
|
|
[<] 4.5
|
|
|
|
[<] 5
|
|
|
|
[<] 4.5
|
|
Solvency Ratio
|
|
|
[>]40
|
%
|
|
|
[>]40
|
%
|
|
|
[>]40
|
%
|
Interest Coverage Ratio
|
|
|
[<] 2
|
|
|
|
[<] 2
|
|
|
|
[<] 2
|
|
As of March 31, 2014, total bank borrowings include collateralized liabilities of US$ 641,857 (December
31, 2013: US$ 625,533). These loans are mainly collateralized by property, plant and equipment sugarcane plantations, sugar export contracts and shares of certain subsidiaries of the Group.
The maturity of the Groups borrowings (excluding obligations under finance leases) and the Groups exposure to fixed and variable
interest rates is as follows:
|
|
|
|
|
|
|
|
|
|
|
March 31,
2014
|
|
|
December 31,
2013
|
|
|
|
(unaudited)
|
|
|
|
|
Fixed rate:
|
|
|
|
|
|
|
|
|
Less than 1 year
|
|
|
79,541
|
|
|
|
56,932
|
|
Between 1 and 2 years
|
|
|
44,072
|
|
|
|
38,393
|
|
Between 2 and 3 years
|
|
|
39,444
|
|
|
|
37,762
|
|
Between 3 and 4 years
|
|
|
31,630
|
|
|
|
29,467
|
|
Between 4 and 5 years
|
|
|
29,722
|
|
|
|
27,803
|
|
More than 5 years
|
|
|
78,775
|
|
|
|
75,745
|
|
|
|
|
|
|
|
|
|
|
|
|
|
303,184
|
|
|
|
266,102
|
|
|
|
|
|
|
|
|
|
|
Variable rate:
|
|
|
|
|
|
|
|
|
Less than 1 year
|
|
|
80,394
|
|
|
|
90,707
|
|
Between 1 and 2 years
|
|
|
154,602
|
|
|
|
107,392
|
|
Between 2 and 3 years
|
|
|
143,671
|
|
|
|
100,949
|
|
Between 3 and 4 years
|
|
|
69,068
|
|
|
|
54,212
|
|
Between 4 and 5 years
|
|
|
12,428
|
|
|
|
12,586
|
|
More than 5 years
|
|
|
26,188
|
|
|
|
27,444
|
|
|
|
|
|
|
|
|
|
|
|
|
|
486,351
|
|
|
|
393,290
|
|
|
|
|
|
|
|
|
|
|
|
|
|
789,535
|
|
|
|
659,392
|
|
|
|
|
|
|
|
|
|
|
The carrying amounts of the Groups borrowings are denominated in the following currencies (expressed in
US dollars):
|
|
|
|
|
|
|
|
|
|
|
March 31,
2014
|
|
|
December 31,
2013
|
|
|
|
(unaudited)
|
|
|
|
|
Currency
|
|
|
|
|
|
|
|
|
US Dollar
|
|
|
366,439
|
|
|
|
257,283
|
|
Brazilian Reais
|
|
|
391,288
|
|
|
|
372,058
|
|
Argentine Peso
|
|
|
32,366
|
|
|
|
30,775
|
|
Uruguayan Peso
|
|
|
5
|
|
|
|
15
|
|
|
|
|
|
|
|
|
|
|
|
|
|
790,098
|
|
|
|
660,131
|
|
|
|
|
|
|
|
|
|
|
The accompanying notes are an integral
part of these condensed consolidated interim financial statements.
F - 32
Adecoagro S.A.
Notes to the Condensed Consolidated Interim Financial Statements (continued)
(All amounts in US$ thousands, except shares and per share data and as otherwise indicated)
Taxes on income in the interim periods are accrued using the tax rate that
would be applicable to expected total annual earnings.
|
|
|
|
|
|
|
|
|
|
|
March 31,
2014
|
|
|
March 31,
2013
|
|
|
|
(unaudited)
|
|
Current income tax
|
|
|
(322
|
)
|
|
|
(347
|
)
|
Deferred income tax
|
|
|
(6,975
|
)
|
|
|
(1,025
|
)
|
|
|
|
|
|
|
|
|
|
Income tax expense
|
|
|
(7,297
|
)
|
|
|
(1,372
|
)
|
|
|
|
|
|
|
|
|
|
There has been no change in the statutory tax rates in the countries where the Group operates since
December 31, 2013.
In September 2013, Argentina enacted a law that amends its income tax law. The law includes a new 10% withholding
tax on dividend distributions made by Argentine companies to individuals and foreign beneficiaries. As of March 31, 2014, the Company did not record any liability on retain earnings at their Argentine subsidiaries due to its dividend policy
which defines that the Company intends to retain any future earnings to finance operations and the expansion of their business and does not intend to distribute or pay any cash dividends on our common shares in the foreseeable future.
The gross movement on the deferred income tax account is as follows:
|
|
|
|
|
|
|
|
|
|
|
March 31,
2014
|
|
|
March 31,
2013
|
|
|
|
(unaudited)
|
|
Beginning of period
|
|
|
9,255
|
|
|
|
39,997
|
|
Exchange differences
|
|
|
(11,665
|
)
|
|
|
(3,385
|
)
|
Tax charge relating to cash flow hedge (i)
|
|
|
(2,448
|
)
|
|
|
|
|
Income tax expense
|
|
|
6,975
|
|
|
|
1,025
|
|
|
|
|
|
|
|
|
|
|
End of period
|
|
|
2,117
|
|
|
|
37,637
|
|
|
|
|
|
|
|
|
|
|
(i)
|
Relates to the gain or loss before income tax of cash flow hedge recognized in other comprehensive income amounting to US$ 6,825 for the three-month period ended March 31, 2014.
|
The tax on the Groups profit before tax differs from the theoretical amount that would arise using the weighted average tax rate
applicable to profits of the consolidated entities as follows:
|
|
|
|
|
|
|
|
|
|
|
March 31,
2014
|
|
|
March 31,
2013
|
|
|
|
(unaudited)
|
|
Tax calculated at the tax rates applicable to profits in the respective countries
|
|
|
4,634
|
|
|
|
1,340
|
|
Non-deductible items
|
|
|
879
|
|
|
|
366
|
|
Unused tax losses, net
|
|
|
(24
|
)
|
|
|
(73
|
)
|
Non-taxable income
|
|
|
1,709
|
|
|
|
(241
|
)
|
Others
|
|
|
99
|
|
|
|
(20
|
)
|
|
|
|
|
|
|
|
|
|
Income tax expense
|
|
|
7,297
|
|
|
|
1,372
|
|
|
|
|
|
|
|
|
|
|
The accompanying notes are an integral
part of these condensed consolidated interim financial statements.
F - 33
Adecoagro S.A.
Notes to the Condensed Consolidated Interim Financial Statements (continued)
(All amounts in US$ thousands, except shares and per share data and as otherwise indicated)
19.
|
Payroll and social security liabilities
|
|
|
|
|
|
|
|
|
|
|
|
March 31,
2014
|
|
|
December 31,
2013
|
|
|
|
(unaudited)
|
|
|
|
|
Non-current
|
|
|
|
|
|
|
|
|
Social security payable
|
|
|
1,498
|
|
|
|
1,458
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,498
|
|
|
|
1,458
|
|
|
|
|
|
|
|
|
|
|
Current
|
|
|
|
|
|
|
|
|
Salaries payable
|
|
|
7,469
|
|
|
|
5,782
|
|
Social security payable
|
|
|
2,942
|
|
|
|
3,849
|
|
Provision for vacations
|
|
|
9,517
|
|
|
|
11,481
|
|
Provision for bonuses
|
|
|
5,098
|
|
|
|
5,027
|
|
|
|
|
|
|
|
|
|
|
|
|
|
25,026
|
|
|
|
26,139
|
|
|
|
|
|
|
|
|
|
|
Total payroll and social security liabilities
|
|
|
26,524
|
|
|
|
27,597
|
|
|
|
|
|
|
|
|
|
|
20.
|
Provisions for other liabilities
|
The Group is subject to several laws, regulations and
business practices of the countries where it operates. In the ordinary course of business, the Group is subject to certain contingent liabilities with respect to existing or potential claims, lawsuits and other proceedings, including those involving
tax, labor and social security, administrative and civil and other matters. The Group accrues liabilities when it is probable that future costs will be incurred and it can reasonably estimate them. The Group bases its accruals on up-to-date
developments, estimates of the outcomes of the matters and legal counsel experience in contesting, litigating and settling matters. As the scope of the liabilities becomes better defined or more information is available, the Group may be required to
change its estimates of future costs, which could have a material effect on its results of operations and financial condition or liquidity. There have been no material changes to claimed amounts and current proceedings since December 31, 2013,
except for the increase in provision for onerous contracts as of March 31, 2014 for a total amount of US$ 2,235.
The accompanying notes are an integral part of these condensed consolidated interim financial statements.
F - 34
Adecoagro S.A.
Notes to the Condensed Consolidated Interim Financial Statements (continued)
(All amounts in US$ thousands, except shares and per share data and as otherwise indicated)
|
|
|
|
|
|
|
|
|
|
|
March 31,
2014
|
|
|
March 31,
2013
|
|
|
|
(unaudited)
|
|
Sales of manufactured products and services rendered:
|
|
|
|
|
|
|
|
|
Ethanol
|
|
|
36,482
|
|
|
|
31,605
|
|
Sugar
|
|
|
13,069
|
|
|
|
10,548
|
|
Rice
|
|
|
14,704
|
|
|
|
25,957
|
|
Energy
|
|
|
3,494
|
|
|
|
290
|
|
Operating leases
|
|
|
392
|
|
|
|
1,021
|
|
Services
|
|
|
661
|
|
|
|
603
|
|
Others
|
|
|
9
|
|
|
|
7
|
|
|
|
|
|
|
|
|
|
|
|
|
|
68,811
|
|
|
|
70,031
|
|
|
|
|
|
|
|
|
|
|
Sales of agricultural produce and biological assets:
|
|
|
|
|
|
|
|
|
Soybean
|
|
|
2,185
|
|
|
|
6,228
|
|
Cattle for dairy production
|
|
|
455
|
|
|
|
448
|
|
Other cattle
|
|
|
|
|
|
|
275
|
|
Corn
|
|
|
11,914
|
|
|
|
8,121
|
|
Cotton
|
|
|
333
|
|
|
|
658
|
|
Milk
|
|
|
6,620
|
|
|
|
5,936
|
|
Wheat
|
|
|
4,557
|
|
|
|
6,945
|
|
Coffee
|
|
|
|
|
|
|
439
|
|
Sunflower
|
|
|
2,000
|
|
|
|
4,133
|
|
Barley
|
|
|
816
|
|
|
|
1,211
|
|
Seeds
|
|
|
1,146
|
|
|
|
998
|
|
Others
|
|
|
292
|
|
|
|
290
|
|
|
|
|
|
|
|
|
|
|
|
|
|
30,318
|
|
|
|
35,682
|
|
|
|
|
|
|
|
|
|
|
Total sales
|
|
|
99,129
|
|
|
|
105,713
|
|
|
|
|
|
|
|
|
|
|
Commitments to sell commodities at a future date
The Group entered into contracts to sell non financial instruments, mainly, sugar, soybean and corn through sales forward contracts. Those
contracts are held for purposes of delivery the non financial instrument in accordance with the Groups expected sales. Accordingly, as the own use exception criteria are met, those contracts are not recorded as derivatives.
The notional amount of these contracts is US$ 65 million as of March 31, 2014 (2013: US$ 72.9 million) comprised primarily of 91,474
tons of soybean (US$ 32 million), 68,860 tons of corn (U$S 11 million), 13,462 tons of sugar (U$S 5 million), 1,202 tons of wheat (U$S 1 million), 5,100 tons of cotton (U$S 6 million), 53 tons of Sorghum (U$S 1 million) which expire between May 2014
and September 2014.
The accompanying notes are an integral part of
these condensed consolidated interim financial statements.
F - 35
Adecoagro S.A.
Notes to the Condensed Consolidated Interim Financial Statements (continued)
(All amounts in US$ thousands, except shares and per share data and as otherwise indicated)
The following table provides the additional disclosure required on
the nature of expenses and their relationship to the function within the Group:
|
|
|
|
|
|
|
|
|
|
|
March 31,
2014
|
|
|
March 31,
2013
|
|
|
|
(unaudited)
|
|
Cost of agricultural produce and biological assets sold
|
|
|
26,184
|
|
|
|
29,748
|
|
Raw materials and consumables used in manufacturing activities
|
|
|
19,738
|
|
|
|
28,503
|
|
Services
|
|
|
4,550
|
|
|
|
3,735
|
|
Salaries and social security expenses (Note 23)
|
|
|
17,250
|
|
|
|
15,603
|
|
Depreciation and amortization (*)
|
|
|
5,287
|
|
|
|
5,684
|
|
Taxes (**)
|
|
|
979
|
|
|
|
904
|
|
Maintenance and repairs
|
|
|
6,689
|
|
|
|
5,361
|
|
Lease expense and similar arrangements (***)
|
|
|
836
|
|
|
|
854
|
|
Freights
|
|
|
5,241
|
|
|
|
6,550
|
|
Export taxes / selling taxes
|
|
|
6,700
|
|
|
|
5,216
|
|
Fuel and lubricants
|
|
|
2,384
|
|
|
|
1,250
|
|
Others
|
|
|
3,236
|
|
|
|
3,735
|
|
|
|
|
|
|
|
|
|
|
Total expenses by nature
|
|
|
99,074
|
|
|
|
107,143
|
|
|
|
|
|
|
|
|
|
|
(*)
|
Includes US$ 669 and nill of depreciation recognized in inventory as of December 31, 2013 and 2012, respectively.
|
(**)
|
Excludes export taxes and selling taxes.
|
(***)
|
Relates to various cancellable operating lease agreements for office and machinery equipment.
|
For the three-month period ended March 31, 2014, an amount of US$ 46,340 is included as cost of manufactured products sold and
services rendered (March 31, 2013: US$ 49,680); an amount of US$ 30,318 is included as cost of agricultural produce sold and direct agricultural selling expenses (March 31, 2013: US$ 35,682); an amount of US$ 10,780 is included in
general and administrative expenses (March 31, 2013: US$ 11,338); and an amount of US$ 11,636 is included in selling expenses as described above (March 31, 2013: US$ 10,443).
The accompanying notes are an integral part of these condensed
consolidated interim financial statements.
F - 36
Adecoagro S.A.
Notes to the Condensed Consolidated Interim Financial Statements (continued)
(All amounts in US$ thousands, except shares and per share data and as otherwise indicated)
23.
|
Salaries and social security expenses
|
|
|
|
|
|
|
|
|
|
|
|
March 31,
2014
|
|
|
March 31,
2013
|
|
|
|
(unaudited)
|
|
Wages and salaries
|
|
|
11,803
|
|
|
|
11,028
|
|
Social security costs
|
|
|
4,649
|
|
|
|
3,560
|
|
Equity-settled share-based compensation
|
|
|
798
|
|
|
|
1,015
|
|
|
|
|
|
|
|
|
|
|
|
|
|
17,250
|
|
|
|
15,603
|
|
|
|
|
|
|
|
|
|
|
Number of employees
|
|
|
7,757
|
|
|
|
7,431
|
|
|
|
|
|
|
|
|
|
|
24.
|
Other operating (loss)/income, net
|
|
|
|
|
|
|
|
|
|
|
|
March 31,
2014
|
|
|
March 31,
2013
|
|
|
|
(unaudited)
|
|
(Loss) / gain from commodity derivative financial instruments
|
|
|
(11,600
|
)
|
|
|
12,447
|
|
Loss from onerous contracts - forwards
|
|
|
(2,327
|
)
|
|
|
(228
|
)
|
Gain from disposal of other property items
|
|
|
351
|
|
|
|
368
|
|
Others
|
|
|
6
|
|
|
|
530
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(13,570
|
)
|
|
|
13,117
|
|
|
|
|
|
|
|
|
|
|
25.
|
Financial results, net
|
|
|
|
|
|
|
|
|
|
|
|
March 31,
2014
|
|
|
March 31,
2013
|
|
|
|
(unaudited)
|
|
Finance income:
|
|
|
|
|
|
|
|
|
- Interest income
|
|
|
1,477
|
|
|
|
1,761
|
|
- Gain from interest rate/foreign exchange rate derivative financial instruments
|
|
|
644
|
|
|
|
1,985
|
|
- Other income
|
|
|
44
|
|
|
|
102
|
|
|
|
|
|
|
|
|
|
|
Finance income
|
|
|
2,165
|
|
|
|
3,848
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Finance costs:
|
|
|
|
|
|
|
|
|
- Interest expense
|
|
|
(12,693
|
)
|
|
|
(8,576
|
)
|
- Cash flow hedge - transfer from equity
|
|
|
(245
|
)
|
|
|
|
|
- Foreign exchange losses, net
|
|
|
(3,702
|
)
|
|
|
(4,233
|
)
|
- Loss from interest rate/foreign exchange rate derivative financial instruments
|
|
|
(52
|
)
|
|
|
|
|
- Taxes
|
|
|
(743
|
)
|
|
|
(650
|
)
|
- Other expenses
|
|
|
(903
|
)
|
|
|
(927
|
)
|
|
|
|
|
|
|
|
|
|
Finance costs
|
|
|
(18,338
|
)
|
|
|
(14,386
|
)
|
|
|
|
|
|
|
|
|
|
Total financial results, net
|
|
|
(16,173
|
)
|
|
|
(10,538
|
)
|
|
|
|
|
|
|
|
|
|
The accompanying notes are an integral
part of these condensed consolidated interim financial statements.
F - 37
Adecoagro S.A.
Notes to the Condensed Consolidated Interim Financial Statements (continued)
(All amounts in US$ thousands, except shares and per share data and as otherwise indicated)
26.
|
Related-party transactions
|
The following is a summary of the balances and transactions
with related parties:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Related party
|
|
Relationship
|
|
Description of
transaction
|
|
Income (loss) included in
the statement of income
|
|
|
Balance receivable
(payable)
|
|
|
|
|
March 31,
2014
|
|
|
March 31,
2013
|
|
|
March 31,
2014
|
|
|
December 31,
2013
|
|
|
|
|
|
|
|
(unaudited)
|
|
|
(unaudited)
|
|
|
(unaudited)
|
|
|
|
|
Mario Jorge de Lemos Vieira/ Cia Agropecuaria Monte Alegre/ Alfenas Agricola Ltda/ Marcelo Weyland Barbosa Vieira/ Paulo
Albert Weyland Vieira
|
|
(i)
|
|
Cost of manufactured products sold and services rendered (ii)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Payables (Note 16)
|
|
|
|
|
|
|
|
|
|
|
(303
|
)
|
|
|
(667
|
)
|
|
|
|
|
|
|
|
CHS Agro
|
|
Joint venture
|
|
Purchases of goods
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Payables (Note 16)
|
|
|
|
|
|
|
|
|
|
|
(403
|
)
|
|
|
(402
|
)
|
|
|
|
|
|
|
|
Directors and senior management
|
|
Employment
|
|
Compensation selected employees
|
|
|
(1,512
|
)
|
|
|
(1,513
|
)
|
|
|
(18,062
|
)
|
|
|
(17,472
|
)
|
(i)
|
Shareholder of the Company.
|
(ii)
|
Relates to agriculture partnership agreements (parceria).
|
The accompanying notes are an integral part of these condensed consolidated interim financial statements.
F - 38