UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

 

 

FORM 6-K

 

 

 

Report of Foreign Private Issuer

Pursuant to Rule 13a-16 or 15d-16

under the Securities Exchange Act of 1934

 

For the month of November, 2016

 

Commission File Number 001-35052

 

 

 

Adecoagro S.A.

(Translation of registrant’s name into English)

 

 

 

13-15 Avenue de la Liberté

L-1931 Luxembourg

R.C.S. Luxembourg B 153 681

(Address of principal executive office)

   

 

 

Indicate by check mark whether the registrant files or will file annual reports under cover of Form 20-F or Form 40-F.

 

Form 20-F  x             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.

 

Yes  ¨             No   x

 

If “Yes” is marked, indicate below the file number assigned to the registrant in connection with Rule 12g3-2(b): 82-

 

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 NINE
MONTH PERIOD ENDED SEPTEMBER 30, 2016

 

This Report of Foreign Private Issuer on Form 6-K (this “Form 6-K”) is being filed by Adecoagro S.A. (“Adecoagro” or the “Company”) with the Securities and Exchange Commission (the “SEC”) and is incorporated by reference into the Company’s Registration Statement on Form F-3 filed with the SEC on December 6, 2013 (File No. 333-191325) and will be deemed to be a part thereof from the date on which this Form 6-K is filed with the SEC, to the extent not superseded by documents or reports subsequently filed or furnished. The Company is filing this report on Form 6-K for the purpose of filing a copy of the Company’s unaudited condensed consolidated financial statements as of and for the nine month period ended September 30, 2016 (the “Consolidated Financial Statements”) as Exhibit 99.1. 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 registrant’s actual results to differ materially from those set forth in the attachment.

 

The registrant’s forward-looking statements are based on the registrant’s 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 registrant’s 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 registrant’s 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 registrant’s business strategy, including its development of the Ivinhema mill and other current projects; (v) the registrant’s plans relating to acquisitions, joint ventures, strategic alliances or divestitures; (vi) the implementation of the registrant’s financing strategy and capital expenditure plan; (vii) the maintenance of the registrant’s 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 registrant’s land holdings; (xiii) the development of the logistics and infrastructure for transportation of the registrant’s 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 registrant’s 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 registrant’s 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 registrant’s 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: November 14, 2016

 

     

 

 

Adecoagro S.A.

 

Condensed Consolidated Interim Financial Statements as of September 30, 2016 and for the nine-month periods ended September 30, 2016 and 2015

 

 

 

 

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 893,973 are treasury shares)

 

F - 2

 

 

Adecoagro S.A.

Condensed Consolidated Interim Statements of Financial Position

as of September 30, 2016 and December 31, 2015

(All amounts in US$ thousands, except shares and per share data and as otherwise indicated)

 

          September 30,     December 31,  
    Note     2016     2015  
          (unaudited)     (revised – see
Note 2)
 
ASSETS                        
Non-Current Assets                        
Property, plant and equipment     6       815,592       696,889  
Investment property     7       2,767       4,796  
Intangible assets     8       17,572       16,661  
Biological assets     9       8,651       6,476  
Deferred income tax assets     18       39,407       68,744  
Trade and other receivables     11       15,674       21,795  
Derivative financial instruments     10       402       -  
Other assets             609       651  
Total Non-Current Assets             900,674       816,012  
Current Assets                        
Biological assets     9       131,114       105,342  
Inventories     12       163,271       85,286  
Trade and other receivables     11       228,444       145,011  
Derivative financial instruments     10       5,676       4,849  
Cash and cash equivalents     13       136,482       198,894  
Total Current Assets             664,987       539,382  
TOTAL ASSETS             1,565,661       1,355,394  
SHAREHOLDERS EQUITY                        
Capital and reserves attributable to equity holders of the parent                        
Share capital     14       183,573       183,573  
Share premium     14       940,336       937,674  
Cumulative translation adjustment             (522,290 )     (568,316 )
Equity-settled compensation             16,451       16,631  
Cash flow hedge             (57,054 )     (137,911 )
Treasury shares             (1,342 )     (1,936 )
Reserve from the sale of non-controlling interests in subsidiaries             41,574       41,574  
Retained earnings             39,101       48,795  
Equity attributable to equity holders of the parent             640,349       520,084  
Non-controlling interest             7,769       7,335  
TOTAL SHAREHOLDERS EQUITY             648,118       527,419  
LIABILITIES                        
Non-Current Liabilities                        
Trade and other payables     16       1,441       1,911  
Borrowings     17       439,188       483,651  
Deferred income tax liabilities     18       14,772       15,636  
Payroll and social security liabilities     19       1,194       1,236  
Derivatives financial instruments     10       2,293       119  
Provisions for other liabilities             3,004       1,653  
Total Non-Current Liabilities             461,892       504,206  
Current Liabilities                        
Trade and other payables     16       67,300       53,731  
Current income tax liabilities             3,860       962  
Payroll and social security liabilities     19       30,247       22,153  
Borrowings     17       337,601       239,688  
Derivative financial instruments     10       16,102       6,575  
Provisions for other liabilities     20       541       660  
Total Current Liabilities             455,651       323,769  
TOTAL LIABILITIES             917,543       827,975  
TOTAL SHAREHOLDERS EQUITY AND LIABILITIES             1,565,661       1,355,394  

 

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 nine-month periods ended September 30, 2016 and 2015

(All amounts in US$ thousands, except shares and per share data and as otherwise indicated)

 

    Nine-months ended September 30   Three-months ended
September 30
 
  Note 2016   2015 (revised –
see Note 2)
  2016    2015 (revised –
see Note 2)
 
    (unaudited)  
Sales of manufactured products and services rendered 21 407,804   316,468   196,990   118,014  
Cost of manufactured products sold and services rendered 22 (299,522)   (243,463)   (140,984)   (87,443)  
Gross Profit from Manufacturing Activities   108,282   73,005   56,006   30,571  
Sales of agricultural produce and biological assets 21 129,343   139,178   49,453   52,488  
Cost of agricultural produce sold and direct agricultural selling expenses 22 (129,343)   (139,178)   (49,453)   (52,488)  
Initial recognition and changes in fair value of biological assets and agricultural produce 9 108,924   33,428   25,430   15,095  
Changes in net realizable value of agricultural produce after harvest   (6,206)   9,914   (5,837)   6,016  
Gross Profit from Agricultural Activities   102,718   43,342   19,593   21,111  
Margin on Manufacturing and Agricultural Activities Before Operating Expenses   211,000   116,347   75,599   51,682  
General and administrative expenses 22 (36,204)   (36,345)   (14,594)   (12,860)  
Selling expenses 22 (50,015)   (48,225)   (22,850)   (17,193)  
Other operating (expense) / income, net 24 (22,953)   31,267   11,208   15,660  
Share of loss of joint ventures   -   (2,527)   -   (1,057)  
Profit from Operations Before Financing and Taxation   101,828   60,517   49,363   36,232  
Finance income 25 6,975   7,234   1,904   1,564  
Finance costs 25 (114,093)   (64,316)   (46,175)   (19,712)  
Financial results, net 25 (107,118)   (57,082)   (44,271)   (18,148)  
(Loss)/Gain  before Income Tax   (5,290)   3,435   5,092   18,084  
Income tax (expense) / benefit 18 (2,901)   1,812   1,715   (2,004)  
(Loss) /Gain for the Period   (8,191)   5,247   6,807   16,080  
Attributable to:                  
Equity holders of the parent   (9,792)   4,392   6,593   16,049  
Non-controlling interest   1,601   855   214   31  
                   
Income per share Attributable to the equity holders of the parent during the period:                  
Basic   (0.081)   0.036   0.054   0.133  
Diluted   (0.081)   0.036   0.053   0.131  

 

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 nine-month periods ended September 30, 2016 and 2015

(All amounts in US$ thousands, except shares and per share data and as otherwise indicated)

 

    Nine-months ended September 30   Three-months ended September 30  
    2016   2015 (revised –
see Note 2)
  2016   2015 (revised –
see Note 2)
 
    (unaudited)  
                   
(Loss) / Profit for the Period   (8,191)   5,247   6,807   16,080  
Other comprehensive income:                  
Exchange differences on translating foreign operations   44,857   (151,364)   (2,969)   (79,897)  
Cash flow hedge   80,859   (98,861)   14,888   (69,401)  
Other comprehensive income / (loss) for the period   125,716   (250,225)   11,919   (149,298)  
Total comprehensive income / (loss) for the period   117,525   (244,978)   18,726   (133,218)  
                   
Attributable to:                  
Equity holders of the parent   117,091   (245,004)   18,650   (132,968)  
Non-controlling interest   434   26   76   (250)  

 

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 nine-month periods ended September 30, 2016 and 2015

(All amounts in US$ thousands, except shares and per share data and as otherwise indicated)

 

    Share Capital
(Note 14)
    Share
Premium
    Cumulative
Translation
Adjustment
    Equity-settled
Compensation
    Cash flow
hedge
(*)
    Treasury
shares
    Reserve from
the sale of non-
controlling
interests in
subsidiaries
    Retained
Earnings
    Subtotal     Non-
Controlling
Interest
    Total
Shareholders’
Equity
 
                                                                   
Balance at January 1, 2015     183,573       933,044       (395,804 )     16,735       (43,064 )     (2,840 )     25,508       45,644       762,796       7,589       770,385  
Changes in Accounting Standard (see Note 2)     -       -       (1,756 )     -       -       -       -       8,598       6,842       -       6,842  
Revised total equity at the beginning of the financial year     183,573       933,044       (397,560 )     16,735       (43,064 )     (2,840 )     25,508       54,242       769,638       7,589       777,227  
Loss for the period     -       -       -       -       -       -       -       4,392       4,392       855       5,247  
Other comprehensive income:                                                                                        
-  Items that may be reclassified subsequently to profit or loss:                                                                                        
Exchange differences on translating foreign operations     -       -       (150,537 )     -       -       -       -       -       (150,537 )     (827 )     (151,364 )
Cash flow hedge (*)     -       -       -       -       (98,859 )     -       -       -       (98,859 )     (2 )     (98,861 )
Other comprehensive income for the period     -       -       (150,537 )     -       (98,859 )     -       -       -       (249,396 )     (829 )     (250,225 )
Total comprehensive income for the period     -       -       (150,537 )     -       (98,859 )     -       -       4,392       (245,004 )     26       (244,978 )
                                                                                         
Employee share options (Note 15)                                                                                        
- Value of employee services     -       -       -       -       -       -       -       -       -       -       -  
- Exercised     -       1,504       -       (520 )     -       275       -       -       1,259       -       1,259  
- Forfeited     -       -       -       (136 )     -       -       -       136       -       -       -  
Restricted shares (Note 15):                                                                                        
- Value of employee services     -       -       -       3,160       -       -       -       -       3,160       -       3,160  
- Vested     -       3,103       -       (3,751 )     -       648       -       -       -       -       -  
- Forfeited     -       -       -       -       -       -       -       -       -       -       -  
Purchase of own shares (Note 15)     -       (256 )     -       -       -       (60 )     -       -       (316 )     -       (316 )
Balance at September 30, 2015 (revised and unaudited)     183,573       937,395       (548,097 )     15,488       (141,923 )     (1,977 )     25,508       58,770       528,737       7,615       536,352  

 

(*) Net of 50,960 of Income Tax

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 nine-month periods ended September 30, 2016 and 2015 (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 14)
    Share
Premium
    Cumulative
Translation
Adjustment
    Equity-settled
Compensation
    Cash flow
hedge
    Treasury
shares
    Reserve
from the
sale of non-
controlling
interests in
subsidiaries
    Retained
Earnings
    Subtotal     Non-
Controlling
Interest
    Total
Shareholders’
Equity
 
                                                                   
Balance at January 1, 2016     183,573       937,674       (567,133 )     16,631       (137,911 )     (1,936 )     41,574       62,923       535,395       7,335       542,730  
Changes in Accounting Standard (see Note 2)     -       -       (1,183 )     -       -       -       -       (14,128 )     (15,311 )     -       (15,311 )
Revised total equity at the beginning of the financial year     183,573       937,674       (568,316 )     16,631       (137,911 )     (1,936 )     41,574       48,795       520,084       7,335       527,419  
Loss for the period     -       -       -       -       -       -       -       (9,792 )     (9,792 )     1,601       (8,191 )
Other comprehensive income:                                                                                        
-  Items that may be reclassified subsequently to profit or loss:                                                                                        
Exchange differences on translating foreign operations     -       -       46,026       -       -       -       -       -       46,026       (1,169 )     44,857  
Cash flow hedge (*)     -       -       -       -       80,857       -       -       -       80,857       2       80,859  
Other comprehensive income for the period     -       -       46,026       -       80,857       -       -       -       126,883       (1,167 )     125,716  
Total comprehensive income for the period     -       -       46,026       -       80,857       -       -       (9,792 )     117,091       434       117,525  
                                                                                         
Employee share options (Note 15)                                                                                        
- Value of employee services     -       -       -       -       -       -       -       -       -       -       -  
- Exercised     -       323       -       (102 )     -       55       -       -       276       -       276  
- Forfeited     -       -       -       (98 )     -       -       -       98       -       -       -  
Restricted shares (Note 15):                                                                                        
- Value of employee services     -       -       -       3,925       -       -       -       -       3,925       -       3,925  
- Vested     -       3,225       -       (3,905 )     -       680       -       -       -       -       -  
- Forfeited     -       -       -       -       -       -       -       -       -       -       -  
-Purchase of own shares  (Note 15)     -       (886 )     -       -       -       (141 )     -       -       (1,027 )     -       (1,027 )
Balance at September 30, 2016 (unaudited)     183,573       940,336       (522,290 )     16,451       (57,054 )     (1,342 )     41,574       39,101       640,349       7,769       648,118  

 

(*) Net of 41,903 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 nine-month periods ended September 30, 2016 and 2015

(All amounts in US$ thousands, except shares and per share data and as otherwise indicated)

 

    Note    

September 30,

2016

   

September 30,
2015

(revised)

 
          (unaudited)  
Cash flows from operating activities:                        
(Loss) / Profit for the period             (8,191 )     5,247  
Adjustments for:                        
Income tax expense/(benefit)     18       2,901       (1,812 )
Depreciation     22       81,887       74,923  
Amortization     22       482       437  
Gain from of disposal of other property items    

24

      (77 )     (909 )
Equity settled share-based compensation granted     23       3,925       3,160  
(Gain)/loss from derivative financial instruments and forwards     24, 25       38,555       (25,952 )
Interest and other expense, net     25       30,996       32,534  
Initial recognition and changes in fair value of non harvested biological assets (unrealized)             (36,464 )     (5,358 )
Changes in net realizable value of agricultural produce after harvest (unrealized)             840       (2,351 )
Provision and allowances             85       (17 )
Share of loss from joint venture             -       2,527  
Foreign exchange gains, net     25       15,184       3,110  
Cash flow hedge – transfer from equity     25       52,186       14,838  
Subtotal             182,309       100,377  
Changes in operating assets and liabilities:                        
Increase in trade and other receivables             (77,361 )     (17,597 )
Decrease/(Increase) in inventories             46,936       (68,226 )
(Increase)/Decrease in biological assets             (107,314 )     18,973  
Decrease/(Increase) in other assets             51       (810 )
(Decrease)/Increase in derivative financial instruments             (27,411 )     27,579  
Increase/(decrease) in trade and other payables             11,986       (19,428 )
Increase in payroll and social security liabilities             5,888       6,797  
Increase in provisions for other liabilities             1,008       389  
Net cash generated in operating activities before interest and taxes paid             36,092       48,054  
Income tax paid             (1,001 )     (206 )
Net cash generated from operating activities             35,091       47,848  

 

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 nine-month periods ended September 30, 2016 and 2015 (continued)

(All amounts in US$ thousands, except shares and per share data and as otherwise indicated)

 

    Note     September 30,
2016
   

September 30,
2015

(revised)

 
          (unaudited)  
             
Cash flows from investing activities:                        
Purchases of property, plant and equipment             (92,930 )     (111,177 )
Purchases of intangible assets     8       (1,017 )     (1,014 )
Interest received     25       6,723       6,820  
Proceeds from sale of property, plant and equipment             1,550       703  
Proceeds from disposal of subsidiaries             3,423       3,890  
Loans to joint venture             -       (7,915 )
Net cash used in investing activities             (82,251 )     (108,693 )
                         
Cash flows from financing activities:                        
Proceeds from equity settled share-based compensation exercised             276       1,259  
Proceeds from long-term borrowings             111,580       285,751  
Payments of long-term borrowings             (162,729 )     (78,104 )
Proceeds from short-term borrowings             207,446       156,059  
Payment of short-term borrowings             (144,520 )     (139,635 )
Payment of derivatives financial instruments             (2,330 )     -  
Interest paid             (31,815 )     (30,728 )
Purchase of own shares             (1,028 )     (295 )
Net cash generated from financing activities             (23,120 )     194,307  
Net (Decrease)/Increase in cash and cash equivalents             (70,280 )     133,462  
Cash and cash equivalents at beginning of period             198,894       113,795  
Effect of exchange rate changes on cash and cash equivalents             7,868       (22,908 )
Cash and cash equivalents at end of period             136,482       224,349  

 

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

(All amounts in US$ thousands, except shares and per share data and as otherwise indicated)

 

1. General information

 

Adecoagro S.A. (the "Company" or "Adecoagro") is the Group’s 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 three 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 interim financial statements have been approved for issue by the Board of Directors on November 10, 2016.

 

2. Basis of preparation and presentation

 

The information presented in the accompanying interim financial statements as of September 30, 2016 and for the nine-month periods ended September 30, 2016 and 2015 is unaudited and in the opinion of management reflect all adjustments necessary to present fairly the financial position of the Group as that day results of operations and cash flows for those periods. All such adjustments are of a normal recurring nature. In preparing these 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 interim financial statements have been prepared in accordance with IAS 34, ‘Interim financial reporting’ and they should be read in conjunction with the annual financial statements for the year ended December 31, 2015, which have been prepared in accordance with IFRSs.

 

The accounting policies adopted in the preparation of the interim financial statements are consistent with those followed in the preparation of the Group’s annual consolidated financial statements for the year ended December 31, 2015, except for the changes in accounting policies explained below.

 

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.

 

Changes in accounting policies

 

As explained in note 2 below, the group has adopted the amendments made to IAS 16 Property, Plant and Equipment (“IAS 16”) and IAS 41 Agriculture (“IAS 41”) in relation to bearer plants this year. These amendments have resulted in changes in accounting policies and adjustments to the amounts recognized in the financial statements.

 

(a)   Bearer plants

 

In 2014, the IASB made amendments to IAS 16 and IAS 41 which distinguish bearer plants from other biological assets. Bearer plants are solely used to grow produce over their productive lives and are seen to be similar to an item of machinery. They will therefore now be accounted for under IAS 16. However, agricultural produce growing on bearer plants will remain within the scope of IAS 41 and continue to be measured at fair value less cost to sell.

 

The Group’s sugarcane qualify as bearer plants under the new definition in IAS 41. As required under IAS 8, the change in accounting policy has been applied retrospectively. As a consequence, the sugarcane planting and coffee plantations were reclassified to property, plant and equipment and measured at amortized cost, effective January 1, 2016 and comparative figures have been retrospectively revised accordingly. Sugarcane planting are depreciated on straight-line basis over their useful life which was reassessed from 5 to 6 years as from January 1, 2016.

 

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)

 

As permitted under the transitional rules, the fair value of the sugarcane as of January 1, 2014 was deemed to be their cost going forward. The difference between the fair value and the previous carrying amount was recognized in retained earnings on transition.

 

However, agricultural produce growing on bearer plants will remain under the line biological asset.

 

(b) Impact on financial statements

 

As a result of the changes in the entity’s accounting policies, a prior year financial statement has been revised. The following tables show the adjustments recognized for each individual line item. Line items that were not affected by the change have not been included. As a result, the sub-totals and totals disclosed cannot be recalculated from the numbers provided. As permitted under the transitional rules, the impact on the current period is not disclosed.

 

Statements of Income (extracts)
 
    September 30,
2015
(Previously
stated)
    Increase/
(Decrease)
    September 30,
2015 (Revised)
 
Cost of manufactured products sold and services rendered     (211,086 )     (32,377 )     (243,463 )
Initial recognition and changes in fair value of biological assets and agricultural produce     19,679       13,749       33,428  
Profit before income tax     22,063       (18,628 )     3,435  
Income tax (expense) / benefit     (4,521 )     6,333       1,812  
Profit   for the period     17,542       (12,295 )     5,247  
Attributable to:                        
Equity holders of the parent     16,687       (12,295 )     4,392  
Non-controlling interests     855       -       855  
      17,542       (12,295 )     5,247  
Basic earnings per share     0.138       (0.102 )     0.036  
Diluted earnings per share     0.136       (0.100 )     0.036  

 

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)

 

2. Basis of preparation and presentation (continued)

 

Statement of Financial Position (extracts)                  
                   
    31 December
2015
(Prev. stated)
    Increase/
(Decrease)
    31 December
2015 (Revised)
 
Property, plant and equipment     540,218       156,671       696,889  
Biological assets     299,270       (187,452 )     111,818  
Inventories     77,703       7,583       85,286  
Deferred tax assets     60,857       7,887       68,744  
Total assets     978,048       (15,311 )     962,737  
                         
Retained earnings     62,923       (14,128 )     48,795  
Cumulative Translation Adjustment     (567,133 )     (1,183 )     (568,316 )
Total equity     (504,210 )     (15,311 )     (519,521 )

 

During the nine months ended September 30, 2016, the IASB did not publish new standards that would have a material impact on the Group when they become effective.

 

Seasonality of operations

 

The Group’s business activities are inherently seasonal. The Group generally harvest and sell its grains (corn, soybean, rice and sunflower) between February and September, with the exception of wheat, which is harvested from December to January. Cotton is different in that while an as typically harvested from September to August, it require a conditioning process which takes about two to three months. Sales in other business segments, such as in Dairy business segments, tend to be more stable. However, the sale of milk is generally higher during the fourth quarter, when the weather is warmer and pasture conditions are more favorable. 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, 2015 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 nine month period ended September 30, 2016. These disclosures do not appear in any particular order of potential materiality or probability of occurrence.

 

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)

 

· Exchange rate risk

 

The following tables show the Group’s net monetary position broken down by various currencies for each functional currency in which the Group operates at September 30, 2016. All amounts are shown in US dollars.

 

    September 30, 2016  
    (unaudited)  
    Functional currency  
Net monetary position
(Liability)/ Asset
  Argentine
Peso
    Brazilian
Reais
    Uruguayan
Peso
    US Dollar     Total  
Argentine Peso     (5,781 )     -       -       -       (5,781 )
Brazilian Reais     -       (214,906 )     -       -       (214,906 )
US Dollar     (60,374 )     (416,283 )     25,901       80,835       (369,921 )
Uruguayan Peso     -       -       (388 )     -       (388 )
Total     (66,155 )     (631,189 )     25,513       80,835       (590,996 )

 

The Group’s 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 / depreciation of the US dollar against the respective functional currencies for the period ended September 30, 2016 would have impacted positively /(negatively) in the Group’s results Before Income Tax for the period. A portion of this effect would have been recognized as other comprehensive income since a portion of the Company’s borrowings was used as cash flow hedge of the foreign exchange rate risk of a portion of its highly probable future sales in US dollars (see Hedge Accounting - Cash Flow Hedge below for details).

 

    September 30, 2016  
    (unaudited)  
    Functional currency  
Net monetary position   Argentine
Peso
    Brazilian
Reais
    Uruguayan
Peso
    US Dollar     Total  
US Dollar     (6,037 )     (41,628 )     2,590       -       (45,075 )
(Decrease) or increase in Profit Before Income Tax     (6,037 )     (41,628 )     2,590       -       (45,075 )

 

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 Group expects that the cash flows will occur and affect profit or loss between 2016 and 2020.

 

For the period ended September 30, 2016, a total amount before income tax of US$ 70,574 gain was recognized in other comprehensive income and an amount of US$ (52,186) loss was reclassified from equity to profit or loss within “Financial results, net”.

 

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)

 

· Interest rate risk

 

The following table shows a breakdown of the Group’s fixed-rate and floating-rate borrowings per currency denomination and functional currency of the subsidiary issuing the loans (excluding finance leases) at September 30, 2016 (all amounts are shown in US dollars):

 

    September 30, 2016  
    (unaudited)  
    Functional currency  
Rate per currency denomination   Argentine
Peso
    Brazilian
Reais
    Uruguayan
Peso
    Total  
Fixed rate:                                
Argentine Peso     2,353       -       -       2,353  
Brazilian Reais     -       148,367       -       148,367  
US Dollar     93,750       48,982       2,004       144,736  
Subtotal Fixed-rate borrowings     96,103       197,349       2,004       295,456  
Variable rate:                                
Brazilian Reais     -       94,130       -       94,130  
US Dollar     6,622       380,487       -       387,109  
Subtotal Variable-rate borrowings     6,622       474,617       -       481,239  
Total borrowings as per analysis     102,725       671,966       2,004       776,695  
Finance leases     94       -       -       94  
Total borrowings at September 30, 2016     102,819       671,966       2,004       776,789  

 

At September 30, 2016, 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 increase as follows:

 

    September 30, 2016  
    (unaudited)  
    Functional currency  
Rate per currency denomination   Argentine
Peso
    Brazilian
Reais
    Uruguayan
Peso
    Total  
Variable rate:                                
Brazilian Reais     -       (941 )     -       (941 )
US Dollar     (66 )     (3,805 )     -       (3,871 )
Decrease in Profit Before Income Tax     (66 )     (4,746 )     -       (4,812 )

 

· Credit risk

 

As of September 30, 2016, 5 banks accounted for more than 76% of the total cash deposited (HSBC, ING, Banco do Brasil, Banco BBVA and Heritage).

 

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)

 

3. Financial risk management (continued)

 

· Derivative financial instruments

 

The following table shows the outstanding positions for each type of derivative contract as of September 30, 2016:

 

§ Futures / Options

 

    September 30, 2016  
Type of
derivative contract
  Quantities
(thousands)
(**)
    Notional
amount
    Market
Value Asset/
(Liability)
    Profit  / (Loss)
(*)
 
                (unaudited)     (unaudited)  
Futures:                                
Sale                                
Corn     84       12,593       699       699  
Soybean     113       38,783       281       281  
Sugar     118,963       44,197       (7,007 )     (7,553 )
Wheat     (4 )     (588 )     15       15  
Options:                                
Buy put                                
Sugar     30,709       5,622       2,209       (3,571 )
Sell call                                
Sugar     84,760       3,527       (8,383 )     (5,298 )
Sell put                                
Sugar     8,909       1,067       (495 )     612  
Buy call                                
Soybean     (3 )     1,135       26       (1,109 )
Margin calls     -       -       7,364       -  
Total     243,531       106,336       (5,291 )     (15,924 )

 

(*) Included in line "Gain from commodity derivative financial instruments" Note 24.

(**) All quantities expressed in tons except otherwise indicated.

 

Commodity future contract fair values are computed with reference to quoted market prices on future exchanges.

 

Other derivative financial instruments

 

As of September 30, 2016, 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, 2015.

 

During the period ended on September 2015, the Group entered into several currency forward contracts with Uruguayan banks in order to hedge the fluctuation of the US Dollar against Euro for a total notional amount of US$ 8.2 million. The currency forward contracts had maturity dates ranging between September 2015 and December 2015. The outstanding contracts resulted in the recognition of a gain amounting to US$ 0.1 million in 2015.

 

During the period ended September 30, 2016, 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$ 52.5 million. No contract of this kind was entered in 2015. Those contracts entered in 2016 have maturity dates ranging between March 2016 and April 2017. The outstanding contracts resulted in the recognition of a loss of US$ 6.8 million in 2016.

 

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)

 

3. Financial risk management (continued)

 

During the period ended on September 2016, 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$ 33.2 million. The currency forward contracts maturity date is February 2016 and September 2016. The outstanding contracts resulted in the recognition of a loss amounting to US$ 0.5 million in 2016.

 

During the period ended on September 2016, the Group entered into several currency forward contracts in order to hedge the fluctuation of the US Dollar against Euro for a total notional amount of US$ 15.8 million. The currency forward contracts maturity date is December 2016 and March 2017.

 

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 Group's critical accounting policies are also consistent with those of the audited annual financial statements for the year ended December 31, 2015 described in Note 4 except the change mentioned in Note 2.

 

Impairment testing

 

At the date of each statement of financial position, the Group reviews the carrying amounts of its property, plant and equipment and finite lived intangible assets to determine whether there is any indication that those assets could have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent, if any, of the impairment loss. Where the asset does not generate cash flows that are independent from other assets, the Group estimates the recoverable amount of the cash-generating unit to which the asset belongs. The Group’s property, plant and equipment items generally do not generate independent cash flows.

 

In the case of Goodwill, any goodwill acquired is allocated to the cash-generating unit (‘CGU’) expected to benefit from the business combination. As prescribed by IFRS, Goodwill is tested for impairment annually, or more frequently if events or changes in circumstances indicate that the carrying amount may be impaired. The impairment review requires management to undertake certain judgments, including estimating the recoverable value of the CGU to which the goodwill relates, based on either fair value less costs-to-sell or the value-in-use, as appropriate, in order to reach a conclusion on whether it deems the goodwill is impaired or not.

 

For purposes of the impairment testing, each CGU represents the smallest identifiable group of assets that generate cash inflows that are largely independent of the cash inflows from other assets or group of assets.

 

Farmlands may be used for different activities that may generate independent cash flows. Those farmlands that are used for more than one segment activity (i.e. crops and cattle or rental income), the farmland is further subdivided into two or more CGUs, as appropriate, for purposes of impairment testing. For its properties in Brazil, management identified a farmland together with its related mill as separate CGUs. Most of the farmlands in Argentina and Uruguay are treated as single CGUs.

 

Based on these criteria, management identified a total amount of 39 CGUs as of September 30, 2016 and thirty-eight CGUs as of September 30, 2015.

 

As of September 30, 2016 and 2015, due to the fact that there were no impairment indicators, the Group only tested those CGUs with allocated goodwill in Argentina, Brazil and Uruguay.

 

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)

 

4. Critical accounting estimates and judgments (continued)

 

CGUs tested based on a fair-value-less-costs-to-sell model at September 30, 2016 and 2015:

 

As of September 30, 2016, the Group identified 11 CGUs in Argentina and Uruguay (2015: 11 CGUs) to be tested based on this model (all CGUs with allocated goodwill). Estimating the fair value less costs-to-sell is based on the best information available, and refers to the amount at which the CGU could be bought or sold in a current transaction between willing parties. Management may be assisted by the work of external advisors. When using this model, the Group applies the “sales comparison approach” as its method of valuing most properties, which relies on results of sales of similar agricultural properties to estimate the value of the CGU. This approach is based on the theory that the fair value of a property is directly related to the selling prices of similar properties.

 

Fair values are determined by extensive analysis which includes current and potential soil productivity of the land (the ability to produce crops and maintain livestock) projected margins derived from soil use, rental value obtained for soil use, if applicable, and other factors such as climate and location. Farmland ratings are established by considering such factors as soil texture and quality, yields, topography, drainage and rain levels. Farmland may contain farm outbuildings. A farm outbuilding is any improvement or structure that is used for farming operations. Outbuildings are valued based on their size, age and design.

 

Based on the factors described above, each farm property is assigned different soil classifications for the purposes of establishing a value, Soil classifications quantify the factors that contribute to the agricultural capability of the soil. Soil classifications range from the most productive to the least productive.

 

The first step to establishing an assessment for a farm property is a sales investigation that identifies the valid farm sales in the area where the farm is located. A price per hectare is assigned for each soil class within each farm property. This price per hectare is determined based on the quantitative and qualitative analysis mainly described above.

 

The results are then tested against actual sales, if any, and current market conditions to ensure the values produced are accurate, consistent and fair.

 

The following table shows only the 11 CGUs (2015: 11 CGUs) where goodwill was allocated at each period end and the corresponding amount of goodwill allocated to each one:

 

CGU / Operating segment / Country   September 30,
2016
    September 30,
2015
 
La Carolina / Crops / Argentina     40       64  
La Carolina / Cattle / Argentina     13       22  
El Orden  / Crops / Argentina     60       97  
El Orden  / Cattle / Argentina     5       8  
La Guarida / Crops / Argentina     405       658  
La Guarida / Cattle / Argentina     330       536  
Los Guayacanes / Crops / Argentina     511       830  
Doña Marina / Rice / Argentina     1,803       2,930  
Huelen / Crops / Argentina     2,020       3,283  
El Colorado / Crops / Argentina     890       1,446  
El Colorado / Cattle / Argentina     130       211  
Closing net book value of goodwill allocated to CGUs tested (Note 8)     6,207       10,085  
Closing net book value of PPE items and other assets allocated to CGUs tested     36,901       54,272  
Total assets allocated to CGUs tested     43,108       64,357  

 

Based on the testing above, the Group determined that none of the CGUs, with allocated goodwill, were impaired at September 30, 2016 and 2015.

 

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)

 

4. Critical accounting estimates and judgments (continued)

 

CGUs tested based on a value-in-use model at September 30, 2016 and 2015:

 

As of September 30, 2016, the Group identified 3 CGUs (2015: 3 CGUs) in Brazil to be tested base on this model (all CGUs with allocated goodwill). In performing the value-in-use calculation, the Group applied pre-tax rates to discount the future pre-tax cash flows. In each case, these key assumptions have been made by management reflecting past experience and are consistent with relevant external sources of information, such as appropriate market data. In calculating value-in-use, management may be assisted by the work of external advisors.

 

The key assumptions used by management in the value-in-use calculations which are considered to be most sensitive to the calculation are:

 

Key Assumptions   September 30,
2016
  September 30,
2015
Financial projections   Covers 4 years for UMA   Covers 4 years for UMA
    Cover 7 years for AVI   Cover 7 years for AVI
Yield average growth rates   0-1%   0-1%
Future pricing increases   3% per annum   1% per annum
Future cost increases   3% per annum   1% per annum
Discount rates   9.3%   6.5%
Perpetuity growth rate   2.%   2%

 

Discount rates are based on the risk-free rate for U. S. government bonds, adjusted for a risk premium to reflect the increased risk of investing in South America and Brazil in particular. The risk premium adjustment is assessed for factors specific to the respective CGUs and reflects the countries that the CGUs operate in.

 

The following table shows only the 3 CGUs where goodwill was allocated at each period end and the corresponding amount of goodwill allocated to each one:

 

CGU/ Operating segment   September 30,
2016
    September 30,
2015
 
AVI / Sugar, Ethanol and Energy     4,892       3,997  
UMA / Sugar, Ethanol and Energy     2,564       2,122  
Closing net book value of goodwill allocated to CGUs tested (Note 8)     7,456       6,119  
Closing net book value of PPE items and other assets allocated to CGUs tested     689,857       554,688  
Total assets allocated to 3 CGUs tested     697,313       560,807  

 

Based on the testing above, the Group determined that none of the CGUs, with allocated goodwill, were impaired at September 30, 2016 and 2015.

 

Management views these assumptions as conservative and does not believe that any reasonable change in the assumptions would cause the carrying value of these CGU’s to exceed the recoverable amount.

 

5. Segment information

 

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 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)

 

5. Segment information (continued)

 

The Group operates in three major lines of business, namely, Farming; Sugar, Ethanol and Energy; and Land Transformation.

 

· The Group’s ‘Farming’ line of business is further comprised of three reportable segments:

 

§ The Group’s ‘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, handling and drying services to third parties, and the purchase and sale of crops produced by third parties crops. 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 Group’s ‘Rice’ Segment consists of planting, harvesting, processing and marketing of rice;

 

§ The Group’s ‘Dairy’ Segment consists of the production and sale of raw milk;

 

§ The Group’s ‘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 Group's management does not consider them to be of continuing significance namely Coffee and Cattle.

 

· The Group’s ‘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 Group’s ‘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 Group’s segment reporting structure are based on the IFRS principles adopted in the interim financial statements.

 

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 Group’s investment in the joint venture CHS S.A. is allocated to the ‘Crops’ segment.

 

The following table presents information with respect to the Group’s reportable segments. Certain other activities of a holding function nature not allocable to the segments are disclosed in the column ‘Corporate’ .

 

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)

 

5. Segment information (continued)

 

Segment analysis for the nine-month period ended September 30, 2016 (unaudited)

 

    Farming   Sugar,            
    Crops   Rice   Dairy   All Other
Segments
  Farming
subtotal
  Ethanol and
Energy
  Land
Transformation
  Corporate   Total
Sales of manufactured products and services rendered   916   79,724   1,967   777   83,384   324,420   -   -   407,804
Cost of manufactured products sold and services rendered   (536)   (68,627)   (1,852)   (142)   (71,157)   (228,365)   -   -   (299,522)
Gross Profit from Manufacturing Activities   380   11,097   115   635   12,227   96,055   -   -   108,282
Sales of agricultural produce and biological assets   108,732   1,165   19,446   -   129,343   -   -   -   129,343
Cost of agricultural produce sold and direct agricultural selling expenses   (108,732)   (1,165)   (19,446)   -   (129,343)   -   -   -   (129,343)
Initial recognition and changes in fair value of biological assets and agricultural produce   42,852   10,047   3,707   128   56,734   52,190   -   -   108,924
Changes in net realizable value of agricultural produce after harvest   (6,206)   -   -   -   (6,206)   -   -   -   (6,206)
Gross Profit from Agricultural Activities   36.646   10,047   3,707   128   50,528   52,190   -   -   102,718
Margin on Manufacturing and Agricultural Activities Before Operating Expenses   37,026   21,144   3,822   763   62,755   148,245   -   -   211,000
General and administrative expenses   (1,934)   (2,283)   (740)   (195)   (5,152)   (15,169)   -   (15,883)   (36,204)
Selling expenses   (4,421)   (9,238)   (476)   (46)   (14,181)   (35,803)   -   (31)   (50,015)
Other operating (loss)/income, net   (8,796)   314   468   8,137   123   (22,877)   -   (199)   (22,953)
Share of loss of joint ventures   -   -   -   -   -   -   -   -   -
Profit from Operations Before Financing and Taxation   21,875   9,937   3,074   8,659   43,545   74,396   -   (16,113)   101,828
Depreciation and amortization   (1,029)   (1,880)   (723)   (156)   (3,788)   (78,581)   -   -   (82,369)
Initial recognition and changes in fair value of biological assets and agricultural produce (unrealized)   9,886   4,017   1,001   128   15,032   21,432   -   -   36,464
Initial recognition and changes in fair value of biological assets and agricultural produce (realized)   32,966   6,030   2,706   -   41,702   30,758   -   -   72,460
Changes in net realizable value of agricultural produce after harvest (unrealized)   (840)   -   -   -   (840)   -   -   -   (840)
Changes in net realizable value of agricultural produce after harvest (realized)   (5,366)   -   -   -   (5,366)   -   -   -   (5,366)
Farmlands and farmland improvements, net   70,132   16,883   192   5,690   92,897   26,894   -   -   119,791
Machinery, equipment and other fixed assets, net   3,941   13,895   7,645   496   25,977   433,004   -   -   459,001
Bearer plants, net   -   -   -   1,866   1,866   213,403   -   -   215,249
Work in progress   1,403   4,892   1,423   -   7,718   13,833   -   -   21,551
Investment property   -   -   -   2,767   2,767   -   -   -   2,767
Goodwill   3,925   1,803   -   1,206   6,934   6,727   -   -   13,661
Biological assets   11,394   12,451   7,180   2,482   33,507   106,258   -   -   139,765
Inventories   36,414   21,736   2,300   -   60,450   102,821   -   -   163,271
Total segment assets   127,209   71,684   18,740   14,483   232,116   902,940   -   -   1,135,056
Borrowings   71,453   34,538   2,396   460   108,847   667,942   -   -   776,789
Total segment liabilities   71,453   34,538   2,396   460   108,847   667,942   -   -   776,789

 

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)

 

5. Segment information (continued)

 

Segment analysis for the nine-month period ended September 30, 2015 (revised and unaudited)

 

    Farming   Sugar,            
    Crops   Rice   Dairy   All Other
Segments
  Farming
subtotal
  Ethanol and
Energy
  Land
Transformation
  Corporate   Total
Sales of manufactured products and services rendered   787   65,684   1,041   988   68,500   247,968   -   -   316,468
Cost of manufactured products sold and services rendered   (438)   (53,839)   (1,108)   (536)   (55,921)   (187,542)   -   -   (243,463)
Gross Profit from Manufacturing Activities   349   11,845   (67)   452   12,579   60,426   -   -   73,005
Sales of agricultural produce and biological assets   114,487   342   24,349   -   139,178   -   -   -   139,178
Cost of agricultural produce sold and direct agricultural selling expenses   (114,487)   (342)   (24,349)   -   (139,178)   -   -   -   (139,178)
Initial recognition and changes in fair value of biological assets and agricultural produce   7,016   3,144   6,159   (24)   16,295   17,133   -   -   33,428
Changes in net realizable value of agricultural produce after harvest   9,914   -   -   -   9,914   -   -   -   9,914
Gross Profit / (loss) from Agricultural Activities   16,930   3,144   6,159   (24)   26,209   17,133   -   -   43,342
Margin on Manufacturing and Agricultural Activities Before Operating Expenses   17,279   14,989   6,092   428   38,788   77,559   -   -   116,347
General and administrative expenses   (2,656)   (2,366)   (1,108)   (55)   (6,185)   (14,499)   -   (15,661)   (36,345)
Selling expenses   (4,283)   (9,489)   (514)   (25)   (14,311)   (33,368)   -   (546)   (48,225)
Other operating income/(loss), net   14,065   692   (563)   6   14,200   16,816   -   251   31,267
Share of loss of joint ventures   (2,527)   -   -   -   (2,527)   -   -   -   (2,527)
Profit from Operations Before Financing and Taxation   21,878   3,826   3,907   354   29,965   46,508   -   (15,956)   60,517
                                     
Depreciation and amortization   (1,428)   (2,285)   (1,114)   (216)   (5,043)   (70,317)   -   -   (75,360)
Initial recognition and changes in fair value of biological assets and agricultural produce (unrealized)   (295)   899   -   171   775   4,583   -   -   5,358
Initial recognition and changes in fair value of biological assets and agricultural produce (realized)   7,311   2,245   6,159   (195)   15,520   12,550   -   -   28,070
Changes in net realizable value of agricultural produce after harvest (unrealized)   2,351   -   -   -   2,351   -   -   -   2,351
Changes in net realizable value of agricultural produce after harvest (realized)   7,563   -   -   -   7,563   -   -   -   7,563
As of  December 31,2015:                                    
Farmlands and farmland improvements, net   75,702   16,053   289   5,265   97,309   22,359   -   -   119,668
Machinery, equipment and other fixed assets, net   3,853   14,367   9,422   611   28,253   369,184   -   -   397,437
Bearer plants, net   -   -   -   1,552   1,552   155,119   -   -   156,671
Work in progress   935   5,604   495   -   7,034   16,079   -   -   23,113
Investment property   -   -   -   4,796   4,796   -   -   -   4,796
Goodwill   4,609   2,117   -   1,192   7,918   5,592   -   -   13,510
Biological assets   22,536   23,131   6,786   288   52,741   59,077   -   -   111,818
Inventories   27,770   13,584   1,741   -   43,095   42,191   -   -   85,286
Total segment assets   135,405   74,856   18,733   13,704   242,698   669,601   -   -   912,299
Borrowings   54,321   24,932   5,318   1,273   85,844   637,495   -   -   723,339
Total segment liabilities   54,321   24,932   5,318   1,273   85,844   637,495   -   -   723,339

 

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)

 

6. Property, plant and equipment

 

Changes in the Group’s property, plant and equipment in the nine-month periods ended September 30, 2016 and 2015 were as follows:

 

    Farmlands     Farmland
improvements
    Buildings and
facilities
   

Machinery,
equipment,
furniture and

Fittings

    Bearer plants     Others     Work in
 progress
    Total  
Nine-month period ended September 30, 2015 (revised)                                                                
Opening net book amount.     174,420       5,401       194,771       277,586       214,677       4,551       120,176       991,582  
Exchange differences     (28,887 )     (527 )     (68,585 )     (108,328 )     (71,695 )     (1,315 )     (18,132 )     (297,469 )
Additions     -       48       8,956       37,817       33,739       1,872       36,727       119,159  
Transfers     -       895       40,742       65,844       6       385       (107,872 )     -  
Disposals     -       -       (209 )     (654 )     -       (57 )     -       (920 )
Reclassification to non-income  tax credits (*)     -       -       (803 )     (737 )     -       -       (4,317 )     (5,857 )
Transfers to investment property     (580 )     -       -       -       -       -       -       (580 )
Depreciation (Note 22)     -       (965 )     (7,014 )     (41,919 )     (23,938 )     (1,087 )     -       (74,923 )
Closing net book amount     144,953       4,852       167,858       229,609       152,789       4,349       26,582       730,992  
At September 30, 2015 (revised and unaudited)                                                                
Cost     144,953       14,271       267,095       535,342       176,727       13,628       26,582       1,176,598  
Accumulated depreciation     -       (9,419 )     (97,237 )     (305,733 )     (23,938 )     (9,279 )     -       (445,606 )
Net book amount     144,953       4,852       167,858       229,609       152,789       4,349       26,582       730,992  
Nine-month period ended September 30, 2016                                                                
Opening net book amount     114,527       5,141       167,468       226,049       156,671       3,920       23,113       696,889  
Exchange differences     (3,347 )     (725 )     27,813       47,426       33,995       188       (392 )     104,958  
Additions     -       -       5,857       26,683       50,952       1,245       12,905       97,642  
Transfers     -       3,866       4,154       6,016       -       -       (14,036 )     -  
Disposals     -       -       (7 )     (2,029 )     -       (78 )     -       (2,114 )
Reclassification to non-income  tax credits (*)     -       -       (966 )     (226 )     -       -       (39 )     (1,231 )
Transfers from  investment property     1,335       -       -       -       -       -       -       1,335  
Depreciation (Note 22)     -       (1,006 )     (11,101 )     (42,341 )     (26,349 )     (1,090 )     -       (81,887 )
Closing net book amount     112,515       7,276       193,218       261,578       215,269       4,185       21,551       815,592  
At September 30, 2016 (unaudited)                                                                
Cost     112,515       18,030       304,324       625,907       420,624       14,899       21,551       1,517,850  
Accumulated depreciation     -       (10,754 )     (111,106 )     (364,329 )     (205,355 )     (10,714 )     -       (702,258 )
Net book amount     112,515       7,276       193,218       261,578       215,269       4,185       21,551       815,592  

 

(*) Brazilian federal tax law allows entities to take a percentage of the total cost of the assets purchased as a tax credit. As of September 30, 2016, 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 - 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)

 

6. Property, plant and equipment (continued)

 

An amount of US$ 78,248 and US$ 70,918 of depreciation are included in “Cost of manufactured products sold and services rendered” for the nine-month periods ended September 30, 2016 and 2015, respectively. An amount US$ 3,147 and US$ 3,941 of depreciation are included in “General and administrative expenses” for the nine-month periods ended September 30, 2016 and 2015, respectively. An amount of US$ 492 and US$ 501 of depreciation are included in “Selling expenses” for the nine-month periods ended September 30, 2016 and 2015, respectively.

 

As of September 30, 2016, borrowing costs of US$ 1,334 (September 30, 2015: US$ 1,054) were capitalized as components of the cost of acquisition or construction of qualifying assets.

 

Certain of the Group’s assets have been pledged as collateral to secure the Group’s borrowings and other payables. The net book value of the pledged assets amounts to US$ 18,980 as of September 30, 2016.

 

As of September 30, 2016 included within property, plant and equipment balances are US$ 480,285 related to the net book value of assets under finance leases.

 

7. Investment property

 

Investment property consists of farmland for rental, which do not depreciate.

 

Changes in the Group’s investment property in the nine-month periods ended September 30, 2016 and 2015 were as follows:

 

    September
30, 2016
 

September 30,

2015

    (unaudited)
Beginning of the period     4,796       6,675  
Reclassification to property, plant and equipment     (1,335 )     580  
Exchange differences     (694 )     (617 )
End of the period     2,767       6,638  

 

The following amounts have been recognized in the statement of income in the line “Sales of manufactured products and services rendered”:

 

    September
30, 2016
  September
30, 2015
    (unaudited)
Rental income     777       988  

 

As of September 30, 2016, the fair value of investment property was US$ 57 million (2015: US$ 53 million).

  

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)

 

8. Intangible assets

 

Changes in the Group’s intangible assets in the nine-month periods ended September 30, 2016 and 2015 were as follows:

 

    Goodwill   Trademarks   Software   Others   Total
Nine-month period ended September 30, 2015                                        
Opening net book amount     20,172       959       2,634       13       23,778  
Exchange differences     (3,968 )     (10 )     (860 )     (18 )     (4,856 )
Additions     -       -       973       41       1,014  
Amortization charge (i) (Note 22)     -       -       (429 )     (8 )     (437 )
Closing net book amount     16,204       949       2,318       28       19,499  
At September 30,2015 (unaudited)                                        
Cost     16,204       2,488       4,023       165       22,880  
Accumulated amortization     -       (1,539 )     (1,705 )     (137 )     (3,381 )
Net book amount     16,204       949       2,318       28       19,499  
                                         
Nine-month period ended September 30, 2016                                        
Opening net book amount     13,510       930       2,200       21       16,661  
Exchange differences     151       (6 )     229       2       376  
Additions     -       -       987       30       1,017  
Amortization charge (i) (Note 22)     -       -       (450 )     (32 )     (482 )
Closing net book amount     13,661       924       2,966       21       17,572  
At September 30, 2016 (unaudited)                                        
Cost     13,661       2,463       5,260       199       21,583  
Accumulated amortization     -       (1,539 )     (2,294 )     (178 )     (4,011 )
Net book amount     13,661       924       2,966       21       17,572  

 

(i)    For the nine-month period ended September 30, 2016 an amount of US$ 450 and US$ 32 of amortization charges are included in “General and administrative expenses” and “Selling expenses”, respectively (US$ 429 and US$ 8 rot the comparative period).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, 2016 (see Note 4).

  

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)

 

9. Biological assets

 

Changes in the Group’s biological assets in the nine-month periods ended September 30, 2016 and 2015 were as follows:

 

    September 30,
2016
 

September 30,
2015

(revised)

    (unaudited)
Beginning of the period     111,818       124,735  
Increase due to purchases     1,713       4  
Initial recognition and changes in fair value of biological assets     108,924       33,428  
Decrease due to harvest     (220,789 )     (183,293 )
Decrease due to disposals     (2,211 )     (2,728 )
Decrease due to sales of agricultural produce     (17,234 )     (21,621 )
Costs incurred during the period     148,912       156,946  
Exchange differences     8,632       (26,595 )
End of the period     139,765       80,876  

 

Biological assets as of September 30, 2016 and December 31, 2015 were as follows:

 

   

September 30,

2016

  December 31,
2015
    (unaudited)   (revised)
Non-current                
Cattle for dairy production     6,747       6,459  
Other cattle     1,904       17  
      8,651       6,476  
Current                
Other cattle     1,011       598  
Sown land – crops     11,394       22,536  
Sown land – rice     12,451       23,131  
Sown land – sugarcane     106,258       59,077  
      131,114       105,342  
Total biological assets     139,765       111,818  

 

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)

 

10. Financial instruments

 

As of September 30, 2016, 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 Group’s 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 Group’s financial assets and financial liabilities that are measured at fair value as of September 30, 2016 and their allocation to the fair value hierarchy:

 

    2016
    Level 1   Level 2   Total
             
Assets                        
Derivative financial instruments     2,452       3,626       6,078  
Total assets     2,452       3,626       6,078  
Liabilities                        
Derivative financial instruments     (15,106 )     (10,653 )     (25,759 )
Total liabilities     (15,106 )     (10,653 )     (25,759 )

  

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)

 

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   (6,012)
                     
Options   Quoted price   -   -   1   (6,643)
                     
Foreign-currency interest-rate swaps   Theoretical price   Swap curve Money market interest-rate curve Foreign-exchange curve   Present value method   2   (40)
                     
Interest-rate swaps   Theoretical price   Swap curve; Money market interest-rate curve   Present value method   2   152
                     
NDF   Quoted price   -   -   2   (7,138)
                    (19,681)
Margin calls   -   -   -   -   7,364
                    (12,317)

 

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)

 

11. Trade and other receivables, net

 

    September 30,
2016
       December 31,
2015
    (unaudited)    
Non current                
Trade receivables     1,639       1,764  
Trade receivables – net     1,639       1,764  
Advances to suppliers     1,760       8,476  
Income tax credits     6,522       6,428  
Non-income tax credits (i)     1,498       1,914  
Judicial deposits     2,467       2,105  
Other receivables     1,788       1,108  
Non current portion     15,674       21,795  
Current                
Trade receivables     90,806       55,846  
Less: Allowance for trade receivables     (489 )     (481 )
Trade receivables – net     90,317       55,365  
Prepaid expenses     3,319       3,914  
Advance to Suppliers     38,269       12,182  
Income tax credits     7,027       5,438  
Non-income tax credits (i)     59,627       42,914  
Cash collateral     2,187       3,037  
Receivables from related parties (Note 27)     8,742       8,504  
Receivable from disposal of subsidiary     -       2,997  
Other receivables     18,956       10,660  
Subtotal     138,127       89,646  
Current portion     228,444       145,011  
Total trade and other receivables, net     244,118       166,806  

 

(i) Includes US$ 1,231 for the nine month period ended September 30, 2016 reclassified from property, plant and equipment (for the year ended December 31, 2015: US$ 941).

 

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)

 

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 Group’s trade and other receivables are denominated in the following currencies (expressed in US dollars):

 

   

September 30,

2016

  December 31,
2015
    (unaudited)    
Currency                
US Dollar     87,005       30,191  
Argentine Peso     45,041       36,210  
Uruguayan Peso     758       566  
Brazilian Reais     111,314       99,839  
      244,118       166,806  

 

As of September 30, 2016 trade receivables of US$ 16,765 (December 31, 2015: US$ 7,542) were past due but not impaired. The ageing analysis of these receivables indicates that US$ 4,856 and US$ 549 are over 6 months in September 30, 2016 and December 31, 2015, respectively. From the US$ 4,856, we initiated arbitration proceedings for US$ 4,6 million, for which we have an escrow account as collateral.

 

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.

 

12. Inventories

 

   

September 30,

2016

  December 31,
2015
    (unaudited)   (revised)
Raw materials     35,832       31,833  
Finished goods     108,221       49,457  
Stocks held by third parties     18,762       3,717  
Others     456       279  
      163,271       85,286  

 

The cost of inventories recognized as expense are included in ‘Cost of manufactured products sold and services rendered’ amounted to US$ 299,522 for the nine-month period ended September 30, 2016. The cost of inventories recognized as expense and included in ‘Cost of agricultural produce sold and direct agricultural selling expenses’ amounted to US$ 95,199 for the nine-month period ended September 30, 2016.

 

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)

 

13. Cash and cash equivalents

 

   

September 30,

2016

  December 31,
2015
    (unaudited)    
Cash at bank and on hand     114,518       185,864  
Short-term bank deposits     21,964       13,030  
      136,482       198,894  

 

14. Shareholder´s Contributions

 

    Number of
shares
 (thousands)
  Share capital
 and share
premium
At January 1, 2015     122,382       1,116,617  
Employee share options exercised (Note 15)     -       -  
Restricted share vested     -       -  
At September 30,2015     122,382       1,116,617  
                 
At January 1, 2016     122,382       1,121,247  
Employee share options exercised (Note 15)     -       323  
Restricted share vested     -       3,225  
Purchase of own shares     -       (886 )
At September 30, 2016     122,382       1,123,909  

 

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 granted equity-settled options to senior managers and selected employees of the Group´s 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, or restricted stock units to senior and medium management and key employees of the Group’s subsidiaries.

 

(a) Option Schemes

 

No expense was accrued for both periods under the Options Schemes.

 

As of September 30, 2016 36,768 options (September 30, 2015: 183,007) were exercised, and 23,716 (September 30, 2015: 31,230) were forfeited.

 

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)

 

15. Equity-settled share-based payments (continued)

 

(b) Restricted Share and Restricted Stock Unit Plan

 

As of September 30, 2016, the Group recognized compensation expense US$ 3.9 million related to the restricted shares granted under the Restricted Share Plan (September 30, 2015: US$ 3.2 million).

 

During the nine month period ended September 30 2016, 464,139 Restricted Share and Restricted Stock Units were granted (September 30, 2015: 624,670), 453,001 vested (September 30, 2015: 432,204), and 21,113 were forfeited (September 30, 2015: 32,217).

 

16. Trade and other payables

 

   

September 30,

2016

 

December 31,

2015

    (unaudited)    
Non-current                
Payable from acquisition of property, plant and equipment (i)     1,042       1,563  
Other payables     399       348  
      1,441       1,911  
Current                
Trade payables     59,193       47,035  
Advances from customers     4,052       2,838  
Amounts due to related parties (Note 27)     409       465  
Taxes payable     2,692       2,716  
Other payables     954       677  
      67,300       53,731  
Total trade and other payables     68,741       55,642  

 

(i) These trades payable are mainly collateralized by property, plant and equipment.

 

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

 

   

September 30,

2016

  December 31,
2015
    (unaudited)    
Non-current                
Bank borrowings     439,167       483,583  
Obligations under finance leases     21       68  
      439,188       483,651  
                 
Current                
Bank overdrafts     1,216       9  
Bank borrowings     336,312       239,468  
Obligations under finance leases     73       211  
      337,601       239,688  
Total borrowings     776,789       723,339  

 

(*) The Group was in compliance with the related covenants under the respective loan agreements.

 

As of September 30, 2016, total bank borrowings include collateralized liabilities of US$ 688,594 (December 31, 2015: US$ 669,109). 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 Group's borrowings (excluding obligations under finance leases) and the Group's exposure to fixed and variable interest rates is as follows:

 

   

September 30,

2016

  December 31,
 2015
    (unaudited)    
Fixed rate:                
Less than 1 year     131,076       89,918  
Between 1 and 2 years     48,502       31,096  
Between 2 and 3 years     43,856       30,197  
Between 3 and 4 years     25,001       22,497  
Between 4 and 5 years     21,256       18,779  
More than 5 years     25,765       34,492  
      295,456       226,979  
Variable rate:                
Less than 1 year     206,452       149,559  
Between 1 and 2 years     175,315       109,488  
Between 2 and 3 years     78,433       102,351  
Between 3 and 4 years     7,053       79,341  
Between 4 and 5 years     6,857       44,233  
More than 5 years     7,129       11,109  
      481,239       496,081  
      776,695       723,060  

 

A detail of the borrowings breakdown by currency is included in Note 3 – Interest rate risk.

 

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)

 

18. Taxation

 

Taxes on income in the interim periods are accrued using the tax rate that would be applicable to expected total annual earnings.

 

   

September 30,

2016

 

September 30,

2015

(revised)

    (unaudited)
Current income tax     (5,783 )     (1,893 )
Deferred income tax     2,882       3,705  
Income tax (expense) / benefit     (2,901 )     1,812  

 

There has been no change in the statutory tax rates in the countries where the Group operates since December 31, 2015.

 

The gross movement on the deferred income tax account is as follows:

 

   

September 30,

2016

 

September 30,

2015

(revised)

    (unaudited)
Beginning of period asset     53,108       2,437  
Exchange differences     10,548       (15,777 )
Tax charge relating to cash flow hedge (i)     (41,903 )     50,962  
Income tax expense (expense) / benefit     2,882       3,705  
End of period asset     24,635       41,327  

 

(i) Relates to the gain or loss before income tax of cash flow hedge recognized in other comprehensive income net of the amount reclassified from equity to profit and loss amounting to US$ 52,186 loss for the nine-month period ended September 30, 2016.

 

The tax on the Group’s 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:

 

   

September 30,

2016

 

September 30,

2015

(revised)

    (unaudited)
Tax calculated at the tax rates applicable to profits in the respective countries     1,511       (1,276 )
Non-deductible items     (2,432 )     3,105  
Non-deductible items – Changes in estimates or previous year     (1,180 )     -  
Tax losses where no deferred tax asset was recognized     (112 )     -  
Others     (688 )     (17 )
Income tax (expense) / benefit     (2,901 )     1,812  

 

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

 

   

September 30,

2016

  December 31,
 2015
    (unaudited)    
Non-current                
Social security payable     1,194       1,236  
      1,194       1,236  
Current                
Salaries payable     12,051       4,755  
Social security payable     2,953       2,766  
Provision for vacations     11,683       9,877  
Provision for bonuses     3,560       4,755  
      30,247       22,153  
Total payroll and social security liabilities     31,441       23,389  

 

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, 2015.

 

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)

 

21. Sales

 

   

September 30,

2016

 

September 30,

2015

    (unaudited)
Sales of manufactured products and services rendered:        
Ethanol     107,834       100,332  
Sugar     186,575       109,205  
Rice     78,811       64,580  
Energy     29,791       38,431  
Powder milk     1,575       1,041  
Operating leases     799       986  
Services     1,254       1,196  
Others     1,165       697  
      407,804       316,468  
Sales of agricultural produce and biological assets:                
Soybean     56,108       63,021  
Cattle for dairy production     2,212       2,728  
Corn     35,609       28,528  
Cotton     1,275       1,261  
Milk     17,234       21,621  
Wheat     6,910       9,831  
Chia     -       175  
Peanut     -       691  
Sunflower     6,364       9,906  
Barley     723       625  
Sorghum     -       110  
Seeds     273       385  
Others     2,635       296  
      129,343       139,178  
Total sales     537,147       455,646  

 

In September 2016, includes sales of soybean, corn, rice, sugar, ethanol, cotton, sunflower, powder milk and others produced by third parties for an amount of US$ 792; US$ 2,915; US$ 17,921; US$ 50,016, US$ 1, US$ 37, US$ 2,407 , US$ 1,519 and US$ 430 respectively.

 

In September 2015, includes sales of soybean, corn, rice, powder milk, sugar and energy produced by third parties for an amount of US$ 1,042; US$ 37; US$ 7,394; US$586; US$ 21,910 and US$ 2 respectively.

 

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 Group’s expected sales. Accordingly, as the own use exception criteria are met; those contracts are not recorded as derivatives.

 

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)

 

21. Sales (continued)

 

The notional amount of these contracts is US$ 115.5 million as of September 30, 2016 (September 30, 2015: US$ 92.0 million) comprised primarily of 79.7 tons of sugar (U$S 57.2), 8.6 m³ of ethanol (US$ 5.4 million), 8.6 mhw of energy (U$S 8.8 million) and 7.0 tons of soybean (U$S 9.8 million), 7.7 tons of corn (US$ 6.0 million), 3.8 tons of wheat (US$ 2.1 million), and 0.1 of others crops (US$ 0.4 million) which expire between September 2016 and July 2017.

 

22. Expenses by nature

 

The following table provides the additional disclosure required on the nature of expenses and their relationship to the function within the Group:

 

   

September 30,

2016

 

September 30,

2015

(revised)

    (unaudited)
Cost of agricultural produce and biological assets sold     114,645       125,708  
Raw materials and consumables used in manufacturing activities     177,105       128,778  
Services     8,739       7,809  
Salaries and social security expenses (Note 23)     47,721       43,495  
Depreciation and amortization     82,369       75,360  
Taxes (*)     2,713       2,582  
Maintenance and repairs     9,276       7,432  
Lease expense and similar arrangements(**)     1,366       1,201  
Freights     31,688       31,445  
Export taxes / selling taxes     16,084       22,616  
Fuel and lubricants     9,094       5,886  
Others     14,284       14,899  
Total expenses by nature     515,084       467,211  

 

(*) Excludes export taxes and selling taxes.

 

(**) Relates to various cancellable operating lease agreements for office and machinery equipment.

 

For the nine-month period ended September 30, 2016, an amount of US$ 299,522 is included as “cost of manufactured products sold and services rendered” (September 30, 2015: US$ 243,463); an amount of US$129,343 is included as “cost of agricultural produce sold and direct agricultural selling expenses” (September 30, 2015: US$ 139,178); an amount of US$ 36,204 is included in “general and administrative expenses” (September 30, 2015: US$ 36,345); and an amount of US$ 50,015 is included in “selling expenses” as described above (September 30, 2015: US$ 48,225).

 

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

 

   

September 30,

2016

 

September 30,

2015

    (unaudited)
Wages and salaries     32,288       30,600  
Social security costs     11,508       9,735  
Equity-settled share-based compensation     3,925       3,160  
      47,721       43,495  
Number of employees     8,364       8,326  

 

24. Other operating (loss)/income, net

 

   

September 30,

2016

 

September 30,

2015

    (unaudited)
(Loss)/Gain from commodity derivative financial instruments     (31,701 )     30,238  
(Loss)/Gain from onerous contracts – forwards     (15 )     2  
Gain from disposal of  other property items     77       909  
Settlement agreement (Nota 26)     8,131       -  
Others     555       118  
      (22,953 )     31,267  

 

25. Financial results, net

 

   

September 30,

2016

 

September 30,

2015

    (unaudited)
Finance income:                
- Interest income     6,723       6,820  
- Other income     252       414  
Finance income     6,975       7,234  
                 
Finance costs:                
- Interest expense     (35,428 )     (36,961 )
- Cash flow hedge – transfer from equity     (52,186 )     (14,838 )
- Foreign exchange losses, net     (15,184 )     (3,110 )
- Taxes     (1,913 )     (2,312 )
-Loss from interest rate/foreign exchange rate derivative financial     (6,839 )     (4,288 )
- Other expenses     (2,543 )     (2,807 )
Finance costs     (114,093 )     (64,316 )
Total financial results, net     (107,118 )     (57,082 )

 

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. Disclosure of leases and similar arrangements

 

The Group as lessor - Operating leases

 

On September 2013, Marfrig Argentina S.A. (“Marfrig Argentina”), the argentine subsidiary of the Brazilian company Marfrig Alimentos S.A. (“Marfrig Alimentos"), unilaterally early terminated the lease agreements for grazing land entered into with the Group on December 2009. The termination of the lease agreements was effective in the fourth quarter of 2013, and on April 2014, the Group filed an arbitration proceeding against Marfrig Argentina and Marfrig Alimentos claiming unpaid invoices for US$ 0.5 million and indemnification for early termination. On September 2016, the Parties settled the arbitration proceedings in the amount of US$ 9 million to be paid in two installments. As of today, we have collected US$ 7 million.

 

This settlement, net of the unpaid invoices and other expenses resulted in an income of US$ 8.1 million reflected in the line item Other operating income.

 

27. Related-party transactions

 

The following is a summary of the balances and transactions with related parties:

 

            Income (loss) included in
 the statement of income
  Balance receivable
(payable)
Related party   Relationship   Description of
transaction
  September 30,
2016
  September 30,
2015
  September 30,
2016
 

December 31,
2015

            (unaudited)   (unaudited)   (unaudited)    
Mario Jorge de Lemos Vieira/ Cia Agropecuaria Monte Alegre/ Alfenas Agricola Ltda/ Marcelo Weyland Barbosa Vieira/ Paulo Albert Weyland Vieira     Receivables (Note 11)

 

 

-   -   229   783
  (i)   Cost of manufactured products sold and services rendered (ii)   -   (195)   -   -
        General and Administrative expenses   - - - -  
        Payables (Note 16)   -   -   (368)   (23)
CHS Agro   Joint venture    Services   370   42   -   -
        Sales of good   -   2,245   -   -
        Interest income   69   137   -   -
        Receivables (Note 11)   -   -   8,513   7,990
        Payables (Note 16)   -   -   -   -
Directors and senior management   Employment   Compensation selected employees   (5,994)   (5,670)   (16,726)   (14,530)

 

(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

 

Adecoagro (NYSE:AGRO)
Historical Stock Chart
From Mar 2024 to Apr 2024 Click Here for more Adecoagro Charts.
Adecoagro (NYSE:AGRO)
Historical Stock Chart
From Apr 2023 to Apr 2024 Click Here for more Adecoagro Charts.