Indicate by check mark whether the registrant
files or will file annual reports under cover of Form 20-F or Form 40-F.
Indicate by check mark if the registrant
is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(1):
¨
Indicate by check mark if the registrant
is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(7):
¨
Indicate by check mark whether the registrant
by furnishing the information contained in this Form is also thereby furnishing the information to the Commission pursuant to Rule
12g3-2(b) under the Securities Exchange Act of 1934.
If “Yes” is marked, indicate
below the file number assigned to the registrant in connection with Rule 12g3-2(b): 82-
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the date on which this Form 6-K is filed with the SEC, to the extent not superseded by documents or reports subsequently filed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.
Notes to the Condensed Consolidated Interim
Financial Statements
(All amounts in US$ thousands,
except shares and per share data and as otherwise indicated)
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.
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)
|
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)
|
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
|
)
|
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:
|
|
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.
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.
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)
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)
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.
|
|
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.
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)
|
|
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)
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)
|
|
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)
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.
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
|