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 May, 2011
Commission File Number 001-35052
Adecoagro S.A.
(Translation of registrants 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
þ
Form 40-F
o
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):
o
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):
o
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
o
No
þ
If Yes is marked, indicate below the file number assigned to the registrant in connection
with Rule 12g3-2(b): 82-
.
UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS AS OF AND FOR THE THREE MONTHS ENDED MARCH
31, 2011
This report on Form 6-K is being furnished for the purpose of providing a copy of the
registrants unaudited condensed consolidated financial statements as of and for the three months
ended March 31, 2011 (the Consolidated Financial Statements). The Consolidated Financial
Statements are presented in U.S. Dollars and prepared in accordance with International Financial
Reporting Standards.
The attachment contains forward-looking statements. The registrant desires to qualify for the
safe-harbor provisions of the Private Securities Litigation Reform Act of 1995, and consequently
is hereby filing cautionary statements identifying important factors that could cause the
registrants actual results to differ materially from those set forth in the attachment.
The registrants forward-looking statements are based on the registrants current
expectations, assumptions, estimates and projections about the registrant and its industry. These
forward-looking statements can be identified by words or phrases such as anticipate, believe,
continue, estimate, expect, intend, is/are likely to, may, plan, should, would,
or other similar expressions.
The forward-looking statements included in the attached relate to, among others: (i) the
registrants business prospects and future results of operations; (ii) the implementation of the
registrants business strategy, including its development of the Ivinhema project; (iii) the
registrants plans relating to acquisitions, joint ventures, strategic alliances or divestitures;
(iv) the implementation of the registrants financing strategy and capital expenditure plan; (v)
the maintenance of the registrants relationships with its customers; (vi) the competitive nature
of the industries in which the registrant operates; (vii) the cost and availability of financing;
(viii) future demand for the commodities the registrant produces; (ix) international prices for
commodities; (x) the condition of the registrants land holdings; (xi) the development of the
logistics and infrastructure for transportation of the registrants productions in the countries
where it operates; (xii) the performance of the South American and world economies; (xiii) weather
and other natural phenomena; (xiv) the relative value of the Brazilian Real, the Argentine Peso,
and the Uruguayan Peso compared to other currencies; and (xv) developments in, or changes to, the
laws, regulations and governmental policies governing the registrants business, including
environmental laws and regulations; as well as other risks included in the registrants other
filings and submissions with the United States Securities and Exchange Commission.
These forward-looking statements involve various risks and uncertainties. Although the
registrant believes that its expectations expressed in these forward-looking statements are
reasonable, its expectations may turn out to be incorrect. The registrants actual results could be
materially different from its expectations. In light of the risks and uncertainties described
above, the estimates and forward-looking statements discussed in the attached might not occur, and
the registrants future results and its performance may differ materially from those expressed in
these forward-looking statements due to, inclusive, but not limited to, the factors mentioned
above. Because of these uncertainties, you should not make any investment decision based on these
estimates and forward-looking statements.
The forward-looking statements made in the attached relate only to events or information as of
the date on which the statements are made in the attached. The registrant undertakes no obligation
to update any forward-looking statements to reflect events or circumstances after the date on which the statements are made or to reflect the occurrence of unanticipated events.
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly
caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
|
|
|
|
|
|
Adecoagro S.A.
|
|
|
By:
|
/s/ Carlos A. Boero Hughes
|
|
|
|
Name:
|
Carlos A. Boero Hughes
|
|
|
|
Title:
|
Chief Financial Officer and
Chief Accounting Officer
|
|
|
Date: May 16, 2011
Adecoagro S.A.
Condensed Consolidated Interim Financial Statements as of March 31, 2011 and for the
three-month periods ended March 31, 2011 and 2010
Legal information
Denomination:
Adecoagro S.A.
Legal address:
13-15 Avenue de la Liberté, L-1931, Luxembourg
Company activity:
Agricultural and agro-industrial
Date of registration:
June 11, 2010
Expiration of company charter:
No term defined
Number of register:
B153.681
Capital stock
: 120,069,222 shares
Majority shareholder:
Pampas Húmedas LLC, a Delaware limited liability company
Legal address:
888 Seventh Avenue, New York, New York 10106, United States of America
Parent company activity:
Investing
Capital stock:
27.158.693 shares
F - 2
Adecoagro S.A.
Condensed Consolidated Interim Statements of Financial Position
as of March 31, 2011 and December 31, 2010
(All amounts in US$ thousands, except shares and per share data and as otherwise indicated)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31,
|
|
December 31,
|
|
|
Note
|
|
2011
|
|
2010
|
|
|
|
|
|
|
(unaudited)
|
|
|
|
|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-Current Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
Property, plant and equipment
|
|
|
6
|
|
|
|
755,089
|
|
|
|
751,992
|
|
Investment property
|
|
|
|
|
|
|
20,852
|
|
|
|
21,417
|
|
Intangible assets
|
|
|
7
|
|
|
|
28,786
|
|
|
|
28,653
|
|
Biological assets
|
|
|
8
|
|
|
|
144,012
|
|
|
|
104,216
|
|
Investments in joint ventures
|
|
|
|
|
|
|
6,182
|
|
|
|
6,271
|
|
Deferred income tax assets
|
|
|
|
|
|
|
57,631
|
|
|
|
67,463
|
|
Trade and other receivables
|
|
|
9
|
|
|
|
29,548
|
|
|
|
30,752
|
|
Other assets
|
|
|
|
|
|
|
25
|
|
|
|
26
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Non-Current Assets
|
|
|
|
|
|
|
1,042,125
|
|
|
|
1,010,790
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
Biological assets
|
|
|
8
|
|
|
|
88,908
|
|
|
|
82,541
|
|
Inventories
|
|
|
10
|
|
|
|
96,994
|
|
|
|
57,170
|
|
Trade and other receivables
|
|
|
9
|
|
|
|
122,987
|
|
|
|
119,205
|
|
Derivative financial instruments
|
|
|
|
|
|
|
2,397
|
|
|
|
876
|
|
Cash and cash equivalents
|
|
|
11
|
|
|
|
451,246
|
|
|
|
70,269
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Current Assets
|
|
|
|
|
|
|
762,532
|
|
|
|
330,061
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL ASSETS
|
|
|
|
|
|
|
1,804,657
|
|
|
|
1,340,851
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SHAREHOLDERS EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital and reserves attributable to
equity holders of the parent
|
|
|
|
|
|
|
|
|
|
|
|
|
Share capital
|
|
|
12
|
|
|
|
180,104
|
|
|
|
120,000
|
|
Share premium
|
|
|
|
|
|
|
925,416
|
|
|
|
563,343
|
|
Cumulative translation adjustment
|
|
|
|
|
|
|
20,623
|
|
|
|
11,273
|
|
Equity-settled compensation
|
|
|
|
|
|
|
14,001
|
|
|
|
13,659
|
|
Retained earnings
|
|
|
|
|
|
|
15,340
|
|
|
|
257
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity attributable to equity holders
of the parent
|
|
|
|
|
|
|
1,155,484
|
|
|
|
708,532
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non controlling interest
|
|
|
|
|
|
|
15,055
|
|
|
|
14,570
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL SHAREHOLDERS EQUITY
|
|
|
|
|
|
|
1,170,539
|
|
|
|
723,102
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-Current Liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
Trade and other payables
|
|
|
14
|
|
|
|
11,524
|
|
|
|
11,785
|
|
Borrowings
|
|
|
15
|
|
|
|
247,931
|
|
|
|
250,672
|
|
Deferred income tax liabilities
|
|
|
|
|
|
|
105,260
|
|
|
|
111,495
|
|
Payroll and social security liabilities
|
|
|
17
|
|
|
|
1,192
|
|
|
|
1,178
|
|
Provisions for other liabilities
|
|
|
|
|
|
|
3,930
|
|
|
|
4,606
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Non-Current Liabilities
|
|
|
|
|
|
|
369,837
|
|
|
|
379,736
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current Liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
Trade and other payables
|
|
|
14
|
|
|
|
72,479
|
|
|
|
69,236
|
|
Current income tax liabilities
|
|
|
|
|
|
|
3,455
|
|
|
|
978
|
|
Payroll and social security liabilities
|
|
|
17
|
|
|
|
16,568
|
|
|
|
15,478
|
|
Borrowings
|
|
|
15
|
|
|
|
155,955
|
|
|
|
138,800
|
|
Derivative financial instruments
|
|
|
|
|
|
|
5,530
|
|
|
|
8,920
|
|
Provisions for other liabilities
|
|
|
|
|
|
|
10,294
|
|
|
|
4,601
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Current Liabilities
|
|
|
|
|
|
|
264,281
|
|
|
|
238,013
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL LIABILITIES
|
|
|
|
|
|
|
634,118
|
|
|
|
617,749
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL SHAREHOLDERS EQUITY AND LIABILITIES
|
|
|
|
|
|
|
1,804,657
|
|
|
|
1,340,851
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The accompanying notes are an integral part of these condensed consolidated interim financial statements.
F - 3
Adecoagro S.A.
Condensed Consolidated Interim Statements of Income
for the three-month periods ended March 31, 2011 and 2010
(All amounts in US$ thousands, except shares and per share data and as otherwise indicated)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31,
|
|
March 31,
|
|
|
Note
|
|
2011
|
|
2010
|
|
|
|
|
|
|
(unaudited)
|
|
(unaudited)
|
Sales of manufactured products and
services rendered
|
|
|
19
|
|
|
|
26,341
|
|
|
|
33,181
|
|
Cost of manufactured products sold
and services rendered
|
|
|
20
|
|
|
|
(21,944
|
)
|
|
|
(35,247
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Profit/(Loss) from
Manufacturing Activities
|
|
|
|
|
|
|
4,397
|
|
|
|
(2,066
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales of agricultural produce and
biological assets
|
|
|
19
|
|
|
|
31,911
|
|
|
|
19,169
|
|
Cost of agricultural produce sold
and direct agricultural selling
expenses
|
|
|
20
|
|
|
|
(31,911
|
)
|
|
|
(19,169
|
)
|
Initial recognition and changes in
fair value of biological assets
and agricultural produce
|
|
|
|
|
|
|
58,458
|
|
|
|
(1,967
|
)
|
Changes in net realizable value of
agricultural produce after harvest
|
|
|
|
|
|
|
2,620
|
|
|
|
1,634
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Profit/(Loss) from
Agricultural Activities
|
|
|
|
|
|
|
61,078
|
|
|
|
(333
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Margin on Manufacturing and
Agricultural Activities Before
Operating Expenses
|
|
|
|
|
|
|
65,475
|
|
|
|
(2,399
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
General and administrative expenses
|
|
|
20
|
|
|
|
(17,307
|
)
|
|
|
(13,983
|
)
|
Selling expenses
|
|
|
20
|
|
|
|
(5,870
|
)
|
|
|
(6,004
|
)
|
Other operating income, net
|
|
|
22
|
|
|
|
(5,696
|
)
|
|
|
11,530
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gain/(Loss) from Operations Before
Financing and Taxation
|
|
|
|
|
|
|
36,602
|
|
|
|
(10,856
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Finance income
|
|
|
23
|
|
|
|
3,423
|
|
|
|
854
|
|
Finance costs
|
|
|
23
|
|
|
|
(15,308
|
)
|
|
|
(9,162
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial results, net
|
|
|
23
|
|
|
|
(11,885
|
)
|
|
|
(8,308
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gain/(Loss) Before Income Tax
|
|
|
|
|
|
|
24,717
|
|
|
|
(19,164
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income tax (charge) / benefit
|
|
|
16
|
|
|
|
(9,356
|
)
|
|
|
2,348
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gain/(Loss) for the Period
|
|
|
|
|
|
|
15,361
|
|
|
|
(16,816
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Attributable to:
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity holders of the parent
|
|
|
|
|
|
|
15,083
|
|
|
|
(16,384
|
)
|
Non controlling interest
|
|
|
|
|
|
|
278
|
|
|
|
(432
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gains/(Losses) per share for loss
attributable to the equity holders
of the parent during the period:
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
24
|
|
|
|
0.1410
|
|
|
|
(0.2048
|
)
|
Diluted
|
|
|
24
|
|
|
|
0.1404
|
|
|
|
n/a
|
|
The accompanying notes are an integral part of these condensed consolidated interim financial statements.
F - 4
Adecoagro S.A.
Condensed Consolidated Interim Statements of Comprehensive Income
for the three-month periods ended March 31, 2011 and 2010
(All amounts in US$ thousands, except shares and per share data and as otherwise indicated)
|
|
|
|
|
|
|
|
|
|
|
March 31,
|
|
March 31,
|
|
|
2011
|
|
2010
|
|
|
(unaudited)
|
|
(unaudited)
|
Gain/(Loss) for the period
|
|
|
15,361
|
|
|
|
(16,816
|
)
|
Other comprehensive income:
|
|
|
|
|
|
|
|
|
Exchange differences on translating foreign
operations
|
|
|
9,550
|
|
|
|
(10,239
|
)
|
|
|
|
|
|
|
|
|
|
Other comprehensive income for the period
|
|
|
9,550
|
|
|
|
(10,239
|
)
|
|
|
|
|
|
|
|
|
|
Total comprehensive income/(loss) for the
period
|
|
|
24,911
|
|
|
|
(27,055
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Attributable to:
|
|
|
|
|
|
|
|
|
Equity holders of the parent
|
|
|
24,433
|
|
|
|
(26,406
|
)
|
Non controlling interest
|
|
|
478
|
|
|
|
(649
|
)
|
The accompanying notes are an integral part of these condensed consolidated interim financial statements.
F - 5
Adecoagro S.A.
Condensed Consolidated Interim Statements of Changes in Shareholders Equity
for the three-month periods ended March 31, 2011 and 2010
(All amounts in US$ thousands, except shares and per share data and as otherwise indicated)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Attributable to equity holders of the parent
|
|
|
|
|
|
|
|
|
|
|
|
|
Cumulative
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non
|
|
Total
|
|
|
|
|
|
|
Share
|
|
Translation
|
|
Equity-settled
|
|
Retained
|
|
|
|
|
|
Controlling
|
|
Shareholders
|
|
|
Share Capital
|
|
Premium
|
|
Adjustment
|
|
Compensation
|
|
Earnings
|
|
Subtotal
|
|
Interest
|
|
Equity
|
|
|
|
Balance at January 1, 2010
|
|
|
120,000
|
|
|
|
563,343
|
|
|
|
2,516
|
|
|
|
11,914
|
|
|
|
44,161
|
|
|
|
741,934
|
|
|
|
15,222
|
|
|
|
757,156
|
|
Total comprehensive loss for the period
|
|
|
|
|
|
|
|
|
|
|
(10,022
|
)
|
|
|
|
|
|
|
(16,384
|
)
|
|
|
(26,406
|
)
|
|
|
(649
|
)
|
|
|
(27,055
|
)
|
Employee share options granted
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
570
|
|
|
|
|
|
|
|
570
|
|
|
|
12
|
|
|
|
582
|
|
|
|
|
Balance at March 31, 2010
(unaudited)
|
|
|
120,000
|
|
|
|
563,343
|
|
|
|
(7,506
|
)
|
|
|
12,484
|
|
|
|
27,777
|
|
|
|
716,098
|
|
|
|
14,585
|
|
|
|
730,683
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at January 1, 2011
|
|
|
120,000
|
|
|
|
563,343
|
|
|
|
11,273
|
|
|
|
13,659
|
|
|
|
257
|
|
|
|
708,532
|
|
|
|
14,570
|
|
|
|
723,102
|
|
Total comprehensive income for the
period
|
|
|
|
|
|
|
|
|
|
|
9,350
|
|
|
|
|
|
|
|
15,083
|
|
|
|
24,433
|
|
|
|
478
|
|
|
|
24,911
|
|
Net proceeds from IPO and Private
placement (See Note 12)
|
|
|
60,104
|
|
|
|
362,073
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
422,177
|
|
|
|
|
|
|
|
422,177
|
|
Employee share options granted
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
342
|
|
|
|
|
|
|
|
342
|
|
|
|
7
|
|
|
|
349
|
|
|
|
|
Balance at March 31, 2011
(unaudited)
|
|
|
180,104
|
|
|
|
925,416
|
|
|
|
20,623
|
|
|
|
14,001
|
|
|
|
15,340
|
|
|
|
1,155,484
|
|
|
|
15,055
|
|
|
|
1,170,539
|
|
|
|
|
The accompanying notes are an integral part of these condensed consolidated interim financial statements.
F - 6
Adecoagro S.A.
Condensed Consolidated Interim Statements of Cash Flows
for the three-month periods ended March 31, 2011 and 2010
(All amounts in US$ thousands, except shares and per share data and as otherwise indicated)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31,
|
|
March 31,
|
|
|
Note
|
|
2011
|
|
2010
|
|
|
|
|
|
|
(unaudited)
|
|
(unaudited)
|
Cash flows from operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gain /(Loss) for the period
|
|
|
|
|
|
|
15,361
|
|
|
|
(16,816
|
)
|
Adjustments for
:
|
|
|
|
|
|
|
|
|
|
|
|
|
Income tax loss/(benefit)
|
|
|
16
|
|
|
|
9,356
|
|
|
|
(2,348
|
)
|
Depreciation
|
|
|
20
|
|
|
|
4,192
|
|
|
|
4,069
|
|
Amortization
|
|
|
7
|
|
|
|
92
|
|
|
|
81
|
|
Gain from disposal of other property items
|
|
|
22
|
|
|
|
(218
|
)
|
|
|
(242
|
)
|
Employee share options granted
|
|
|
21
|
|
|
|
349
|
|
|
|
582
|
|
Gain/(loss) from derivative financial instruments
and forwards
|
|
|
22, 23
|
|
|
|
4,387
|
|
|
|
(11,109
|
)
|
Interest and other expense, net
|
|
|
23
|
|
|
|
7,648
|
|
|
|
5,074
|
|
Initial recognition and changes in fair value of
non harvested biological assets (unrealized)
|
|
|
|
|
|
|
(49,668
|
)
|
|
|
315
|
|
Changes in net realizable value of agricultural
produce after harvest (unrealized)
|
|
|
|
|
|
|
(210
|
)
|
|
|
215
|
|
Provision and allowances
|
|
|
|
|
|
|
5,232
|
|
|
|
(1,152
|
)
|
Foreign exchange gains, net
|
|
|
23
|
|
|
|
1,484
|
|
|
|
2,451
|
|
Changes in operating assets and liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Decrease in trade and other receivables
|
|
|
|
|
|
|
1,528
|
|
|
|
5,521
|
|
Increase in inventories
|
|
|
|
|
|
|
(39,614
|
)
|
|
|
(6,940
|
)
|
Decrease in biological assets
|
|
|
|
|
|
|
21,683
|
|
|
|
11,081
|
|
Decrease in other assets
|
|
|
|
|
|
|
1
|
|
|
|
8
|
|
Decrease in derivative financial instruments
|
|
|
|
|
|
|
(9,287
|
)
|
|
|
(4,684
|
)
|
Increase in trade and other payables
|
|
|
|
|
|
|
2,982
|
|
|
|
1,325
|
|
Increase in payroll and social security liabilities
|
|
|
|
|
|
|
1,104
|
|
|
|
131
|
|
Increase in provisions for other liabilities
|
|
|
|
|
|
|
|
|
|
|
(682
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash used in operating activities before
interest and taxes paid
|
|
|
|
|
|
|
(23,598
|
)
|
|
|
(13,120
|
)
|
Interest paid
|
|
|
|
|
|
|
(6,988
|
)
|
|
|
(5,168
|
)
|
Income tax paid
|
|
|
|
|
|
|
(3,282
|
)
|
|
|
1,602
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash used in operating activities
|
|
|
|
|
|
|
(33,868
|
)
|
|
|
(16,686
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The accompanying notes are an integral part of these condensed consolidated interim financial statements.
F - 7
Adecoagro S.A.
Condensed Consolidated Interim Statements of Cash Flows
for the three-month periods ended March 31, 2011 and 2010 (Continued)
(All amounts in US$ thousands, except shares and per share data and as otherwise indicated)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31,
|
|
March 31,
|
|
|
Note
|
|
2011
|
|
2010
|
|
|
|
|
|
|
(unaudited)
|
|
(unaudited)
|
Cash flows from investing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchases of property, plant and equipment
|
|
|
|
|
|
|
(7,121
|
)
|
|
|
(26,561
|
)
|
Purchases of intangible assets
|
|
|
7
|
|
|
|
(1
|
)
|
|
|
(9
|
)
|
Purchase of cattle and non current biological
assets planting cost
|
|
|
|
|
|
|
(15,081
|
)
|
|
|
(15,054
|
)
|
Interest received
|
|
|
23
|
|
|
|
601
|
|
|
|
303
|
|
Proceeds from sale of property, plant and
equipment
|
|
|
|
|
|
|
278
|
|
|
|
684
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash used in investing activities
|
|
|
|
|
|
|
(21,324
|
)
|
|
|
(40,637
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from financing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Net proceeds from IPO and Private placement
|
|
|
12
|
|
|
|
422,177
|
|
|
|
|
|
Proceeds from long-term borrowings
|
|
|
|
|
|
|
7,500
|
|
|
|
|
|
Payments of long-term borrowings
|
|
|
|
|
|
|
(5,395
|
)
|
|
|
(3,888
|
)
|
Net increase in short-term borrowings
|
|
|
|
|
|
|
10,928
|
|
|
|
12,223
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash generated from financing activities
|
|
|
|
|
|
|
435,210
|
|
|
|
8,335
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net increase/(decrease) in cash and cash
equivalents
|
|
|
|
|
|
|
380,018
|
|
|
|
(48,988
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents at beginning of period
|
|
|
|
|
|
|
70,269
|
|
|
|
74,806
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Effect of exchange rate changes on cash and
cash equivalents
|
|
|
|
|
|
|
959
|
|
|
|
10,036
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents at end of period
|
|
|
|
|
|
|
451,246
|
|
|
|
35,854
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The accompanying notes are an integral part of these condensed consolidated interim financial statements.
F - 8
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 and Reorganization
Adecoagro S.A. (the Company or Adecoagro) is a holding company primarily engaged through
its operating subsidiaries in agricultural and agro-industrial activities. The Company and its
operating subsidiaries are collectively referred to hereinafter as the Group. These activities
are carried out through three major lines of business, namely, Farming; Sugar, Ethanol and Energy;
and Land Transformation. Farming is further comprised of five reportable segments, which are
described in detail in Note 5 to these condensed consolidated interim financial statements.
The Group was established in 2002 and has subsequently grown significantly both organically
and through acquisitions. The Group currently has operations in Argentina, Brazil and Uruguay.
The Company is the Groups ultimate parent company and is a Societe Anonyme corporation
incorporated and domiciled in the Grand Duchy of Luxembourg. The address of its registered office
is 13-15 Avenue de la Liberté, L-1931, Luxembourg.
These condensed consolidated interim financial statements have been approved for issue by the
Board of Directors on May 13, 2011.
Reorganization
On October 30, 2010 the members of International Farmland Holdings LLC (IFH) completed the
contribution of 98% of their respective interests in IFH on a pro rata basis to a newly formed
entity, Adecoagro, as contribution in kind in exchange for 100% of the common shares of Adecoagro
outstanding as of that date. (the Reorganization). This Reorganization was done, among other
things, to facilitate the initial public offering of the Group, which occurred on January 28, 2011.
Adecoagro had no prior assets, holdings or operations.
The consolidated financial statements of Adecoagro at December 31, 2010 and for the three
month period ended March 31, 2010, are presented using the historical values from the consolidated
financial statements of IFH. However, the issued share capital reflects that of Adecoagro as of
that date. The Reorganization is retroactively reflected in the consolidated financial statements
of Adecoagro as of that date, in the period in which the Reorganization occurred. The
Reorganization did not qualify as a business combination under common control; rather, it was a
simple Reorganization of the capital of IFH, the existing organization. As such, the Reorganization
is a non-adjusting event under IAS 10 and therefore it is recognized retroactively in the
consolidated financial statements of the period in which the Reorganization occurs.
On January 28, 2011 the Company successfully completed an initial public offering and a
private placement (see Note 12).
F - 9
Adecoagro S.A.
Notes to the Condensed Consolidated Interim Financial Statements (continued)
(All amounts in US$ thousands, except shares and per share data and as otherwise indicated)
2. Basis of preparation
The information presented in the accompanying interim three-month financial statements is
unaudited. In the opinion of management, the accompanying condensed consolidated interim financial
statements reflect all adjustments necessary to present fairly the financial position of the Group
at March 31, 2011, results of operations and cash flows for the three months ended March 31, 2011
and 2010. All such adjustments are of a normal recurring nature. In preparing the accompanying
condensed consolidated interim financial statements, management has made certain estimates and
assumptions that affect reported amounts in the financial statements and disclosures of
contingencies. Actual results may differ from those estimates. The results for interim periods are
not necessarily indicative of annual results. These condensed consolidated interim financial
statements follow the same accounting policies and methods of their application as the Groups
audited December 31, 2010 annual financial statements, except as stated in (a) below. Accordingly,
these condensed consolidated interim financial statements should be read in conjunction with the
audited financial statements of the Group as of that date.
These condensed consolidated interim financial information as of March 31, 2011 and for the
three-month periods ended March 31, 2011 and 2010 have been prepared in accordance with IAS 34,
Interim financial reporting. The annual financial statements for the year ended December 31, 2010
have been prepared in accordance with International Financial Reporting Standards (IFRS) of the
International Accounting Standards Board (IASB) and the Interpretations of the International
Financial Reporting Interpretations Committee (IFRIC). The condensed consolidated interim financial
statements are presented in United States Dollars.
(a) Standards, amendments and interpretations to existing standards effective in 2011
An amendment to IAS 32 (Financial Instruments: Presentation) was issued in October 2009. The
amendment clarifies that rights issues, options and warrants denominated in a currency other than
the issuers functional currency and offered on a pro-rata basis to all owners of the same class of
equity must be classified as equity. Such rights issues have so far been accounted for as
liabilities. The change relates only to issues of a fixed number of shares at a fixed
foreign-currency exercise price. The amendment is to be applied for annual periods beginning on or
after February 1, 2010. Earlier application is permitted. The amendment was effective for the
Groups three-month period ended March 31, 2011, and did not have a material impact on the
presentation of the Groups financial position, results of operations or earnings per share.
IFRIC 19 Extinguishing Financial Liabilities with Equity Instruments was issued in November
2009. The interpretation addresses the accounting treatment in cases where a company settles all or
part of a financial liability by issuing equity instruments to the creditor. It is to be applied
for annual periods beginning on or after July 1, 2010. Earlier application is permitted. The
amendment was effective for the Groups three-month period ended March 31, 2011, and did not have a
material impact on the presentation of the Groups financial position, results of operations or
earnings per share.
The IASB issued IAS 24 (revised) in November 2009. The revisions provide a partial exemption
from the disclosure requirements for government-related entities and simplify the definition of a
related party. The revisions are applicable for accounting periods beginning on or after 1 January
2011. Earlier application is permitted. The revised standard was effective for the Groups
three-month period ended March 31, 2011, and did not have a material impact on the presentation of
the Groups financial position, results of operations or earnings per share.
In November 2009 amendments were issued to IFRIC 14 IAS 19 The Limit on a Defined Benefit
Asset, Minimum Funding Requirements and their Interaction, an interpretation of IAS 19 (Employee
Benefits). The amendments apply when a company is subject to minimum pension plan funding
requirements. They enable prepayments of the respective contributions to be recognized as an asset.
The amendments are to be applied for annual periods beginning on or after January 1, 2011. Earlier
application is permitted. The amendment was effective for the Groups three-month period ended
March 31, 2011, and did not have a material impact on the presentation of the Groups financial
position, results of operations or earnings per share.
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 (continued)
On 6 May 2010, the IASB issued Improvements to IFRSs a collection of amendments to seven
IFRSs as part of its program of annual improvements to its standards. The amendments are
effective for annual periods beginning on or after July 1, 2010 and January 1, 2011 (thus effective
for the Groups three-month period ended March 31, 2011), although entities are permitted to adopt
them earlier. These amendments relate to IFRS 1 First Time Adoption of IFRS, IFRS 3 Business
Combination, IFRS 7 Financial Instruments: Disclosures, IAS 1 Presentation of Financial
Statements, IAS 27 Consolidated and separate financial statements, IAS 34 Interim Financial
Reporting and IFRIC 13 Customer Loyalty Programmes. The amendments did not have a material
impact on the presentation of the Groups financial position, results of operations or earnings per
share.
Seasonality of operations
Our business activities are inherently seasonal. We generally harvest and sell our grains
(corn, soybean, rice and sunflower) between February and June, with the exception of wheat, which
is harvested from December to January. Coffee and cotton are different in that while both are
typically harvested from June to August, they require a conditioning process which takes about two
to three months. Sales in other business segments, such as in our Cattle and Dairy business
segments, tend to be more stable. However, the raising of cattle and sale of milk is generally
higher during the fourth quarter, when the weather is warmer and pasture conditions are more
favorable. The sugarcane harvesting period typically begins April/May and ends in
November/December. This creates fluctuations in our sugarcane inventory, usually peaking in
December to cover sales between crop harvests (i.e., January through April). As a result of the
above factors, there may be significant variations in our 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 our 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
There have been no significant changes on the risks the Groups activities are exposed to.
The Groups approach to the identification, assessment and mitigation of risk is carried out
by a Strategy Committee, which focuses on timely and appropriate management of risk. This Strategy
Committee has overall accountability for the identification and management of risk across the
Group.
The principal financial risks arising from financial instruments are raw material price risk,
end-product price risk, exchange rate risk, interest rate risk, liquidity risk and credit risk.
The principal risks and uncertainties facing the business, which you could find in the annual
Financial Statements of the Company, are the following:
The Group uses a variety of commodity-based derivative instruments to manage its exposure to
price volatility stemming from its integrated crop production activities. These instruments consist
mainly of crop future contracts, but also includes occasionally put and call options.
F - 11
Adecoagro S.A.
Notes to the Condensed Consolidated Interim Financial Statements (continued)
(All amounts in US$ thousands, except shares and per share data and as otherwise indicated)
3. Financial risk management (continued)
Contract positions are designed to ensure that the Group would receive a defined minimum price
for certain quantities of its production. The counterparties to these instruments generally are
major financial institutions. In entering into these contracts, the Group has assumed the risk that
might arise from the possible inability of counterparties to meet the terms of their contracts. The
Group does not expect any losses as a result of counterparty defaults. The Group is also obliged to
pay margin deposits and premiums for these instruments. These estimates represent only the
sensitivity of the financial instruments to market risk and not the Group exposure to end product
price risks as a whole, since the crops and cattle products sales are not financial instruments
within the scope of IFRS 7 disclosure requirements.
The Group estimates that, for the periods ended March 31, 2011, other factors being constant,
and a 5% increase (or decrease) in prices of the Groups end products would increase
Gain Before
Income Tax
by approximately US$2,703.
There have been no significant changes regarding Credit Risk Groups exposure since December
31, 2010.
There have been no significant changes regarding interest rate riskss exposure since December
31, 2010.
The following table shows a breakdown of the Groups fixed-rate and floating-rate borrowings
per currency denomination and functional currency of the subsidiary issuing the loans (excluding
finance leases) at March 31, 2011 (all amounts are shown in US dollars):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31, 2011
|
|
|
Functional currency
|
|
|
Argentine
|
|
Brazilian
|
|
Uruguayan
|
|
|
Rate per currency denomination
|
|
Peso
|
|
Reais
|
|
Peso
|
|
Total
|
|
|
(unaudited)
|
Fixed rate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Argentine Peso
|
|
|
13
|
|
|
|
|
|
|
|
|
|
|
|
13
|
|
Brazilian Reais
|
|
|
|
|
|
|
83,407
|
|
|
|
|
|
|
|
83,407
|
|
US Dollar
|
|
|
39,758
|
|
|
|
7,104
|
|
|
|
1,413
|
|
|
|
48,275
|
|
|
|
|
Subtotal Fixed-rate borrowings
|
|
|
39,771
|
|
|
|
90,511
|
|
|
|
1,413
|
|
|
|
131,695
|
|
|
|
|
Variable rate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Brazilian Reais
|
|
|
|
|
|
|
103,009
|
|
|
|
|
|
|
|
103,009
|
|
US Dollar
|
|
|
67,480
|
|
|
|
101,333
|
|
|
|
|
|
|
|
168,813
|
|
|
|
|
Subtotal Variable-rate borrowings
|
|
|
67,480
|
|
|
|
204,342
|
|
|
|
|
|
|
|
271,822
|
|
|
|
|
Total borrowings as per analysis
|
|
|
107,251
|
|
|
|
294,853
|
|
|
|
1,413
|
|
|
|
403,517
|
|
|
|
|
Finance leases
|
|
|
160
|
|
|
|
209
|
|
|
|
|
|
|
|
369
|
|
|
|
|
Total borrowings at March 31,
2011
|
|
|
107,411
|
|
|
|
295,062
|
|
|
|
1,413
|
|
|
|
403,886
|
|
|
|
|
F - 12
Adecoagro S.A.
Notes to the Condensed Consolidated Interim Financial Statements (continued)
(All amounts in US$ thousands, except shares and per share data and as otherwise indicated)
3. Financial risk management (continued)
At March 31, 2011, if interest rates on floating-rate borrowings had been 1% higher (or
lower) with all other variables held constant,
Gain Before Income Tax
for the period would decrease
as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31, 2011
|
|
|
Functional currency
|
|
|
Argentine
|
|
Brazilian
|
|
Uruguayan
|
|
|
Rate per currency denomination
|
|
Peso
|
|
Reais
|
|
Peso
|
|
Total
|
|
|
(unaudited)
|
Variable rate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Brazilian Reais
|
|
|
|
|
|
|
1,030
|
|
|
|
|
|
|
|
1,030
|
|
US Dollar
|
|
|
675
|
|
|
|
1,013
|
|
|
|
|
|
|
|
1,688
|
|
|
|
|
Total effects on Gain Before
Income Tax
|
|
|
675
|
|
|
|
2,043
|
|
|
|
|
|
|
|
2,718
|
|
|
|
|
There have been no significant changes regarding Credit Risk Groups exposure arising from
outstanding receivables and from the use of derivative financial instruments since December 31,
2010. As of March 31, 2011, 1 bank accounted for more than 93% of the total cash deposited (HSBC).
|
|
|
Derivative financial instruments
|
As part of its business operations, the Group uses a variety of derivative financial
instruments to manage its exposure to the financial risks discussed above. As part of this
strategy, the Group may enter into (i) interest rate derivatives to manage the composition of
floating and fixed rate debt; (ii) currency derivatives to hedge certain foreign currency cash
flows and to adjust the currency composition of its assets and liabilities; and (iii) crop future
contracts and put and call options to manage its exposure to price volatility stemming from its
integrated crop production activities. The Groups policy is not to use derivatives for speculative
purposes.
The Groups primary objective for holding derivative financial instruments is to manage
currency exchange rate risk, interest rate risk and commodity price risk. The Group generally
enters into derivative transactions with high-credit-quality counterparties and, by policy, limit
the amount of credit exposure to any one counterparty based on an analysis of that counterpartys
relative credit standing. The amounts subject to credit risk related to derivative instruments are
generally limited to the amounts, if any, by which a counterpartys obligations exceed the
obligations with that counterparty.
Similarly, transactions involving derivative financial instruments are with counterparties
with high credit ratings. Management does not expect any counterparty to fail to meet its
obligations.
Derivative financial instruments involve, to a varying degree, elements of market and credit
risk not recognized in the financial statements. The market risk associated with these instruments
resulting from price movements is expected to offset the market risk of the underlying
transactions, assets and liabilities, being hedged. The counterparties to the agreements relating
to the Groups contracts generally are large institutions with credit ratings equal to or higher
than the Groups. The Group continually monitors the credit rating of such counterparties and seeks
to limit its financial exposure to any one financial institution. While the contract or notional
amounts of derivative financial instruments provide one measure of the volume of these
transactions, they do not represent the amount of the Groups exposure to credit risk. The amounts
potentially subject to credit risk (arising from the
possible inability of counterparties to meet the terms of their contracts) are generally
limited to the amounts, if any, by which the counterparties obligations under the contracts exceed
the Groups obligations to the counterparties.
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)
Non-hedging derivatives are classified as current when realization within 12 months is
expected. Otherwise they are classified as non-current, although any portion that is expected to be
realized within 12 months of the date of the statement of financial position is presented as
current. The Group did not apply hedge accounting to these instruments.
The following table shows the outstanding positions for each type of derivative contract as of
the date of each statement of financial position:
As of March 31, 2011
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31, 2011
|
|
|
|
|
|
|
|
|
|
|
Market
|
|
|
Type of
|
|
|
|
|
|
Notional
|
|
Value Asset/
|
|
(Loss)/ Gain
|
derivative contract
|
|
Tons
|
|
amount
|
|
(Liability)
|
|
(*)
|
|
|
|
|
|
|
|
|
|
|
(unaudited)
|
|
(unaudited)
|
Futures:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sale
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Corn
|
|
|
34
|
|
|
|
561
|
|
|
|
67
|
|
|
|
|
|
Soybean
|
|
|
30
|
|
|
|
429
|
|
|
|
(1,090
|
)
|
|
|
1,699
|
|
Wheat
|
|
|
1
|
|
|
|
185
|
|
|
|
(5
|
)
|
|
|
(1
|
)
|
Sugar
|
|
|
27,572
|
|
|
|
12,995
|
|
|
|
(2,135
|
)
|
|
|
1,092
|
|
Coffee
|
|
|
851
|
|
|
|
3,216
|
|
|
|
(1,729
|
)
|
|
|
(490
|
)
|
Options:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Corn
|
|
|
20
|
|
|
|
14
|
|
|
|
74
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
|
28,508
|
|
|
|
17,400
|
|
|
|
(4,818
|
)
|
|
|
2,301
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(*)
|
|
Included in line Gain from commodity derivative financial instruments of Note 22.
|
Commodity future contract fair values are computed with reference to quoted market prices on
future exchanges.
4. Critical accounting estimates and judgments
Critical accounting policies are those that are most important to the portrayal of the Groups
financial condition, results of operations and cash flows, and require management to make
difficult, subjective or complex judgments and estimates about matters that are inherently
uncertain. Management bases its estimates on historical experience and other assumptions that it
believes are reasonable. The Groups critical accounting policies are consistent with those of the
annual statements for the year ended December 31, 2010. Further discussion on critical accounting
policies for the period ended March 31, 2011 is included below.
Actual results could differ from estimates used in employing the critical accounting policies
and these could have a material impact on the Groups results of operations. The Group also has
other policies that are considered key accounting policies, such as the policy for revenue
recognition. However, these other policies, which
are discussed in the notes to the Groups financial statements, do not meet the definition of
critical accounting estimates, because they do not generally require estimates to be made or
judgments that are difficult or subjective.
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)
4. Critical accounting estimates and judgments (continued)
(a) Impairment testing
For the three-month period ended March 31, 2011 there were no new events or circumstances that
indicates that an impairment had occurred.
(b) Biological assets
The discounted cash flow model requires the input of highly subjective assumptions including
observable and unobservable data. Generally the estimation of the fair value of biological assets
and certain agricultural produce is based on models or inputs that are not observable in the market
and the use of unobservable inputs is significant to the overall valuation of the assets.
Unobservable inputs are determined based on the best information available, for example by
reference to historical information of past practices and results, statistical and agronomical
information, and other analytical techniques. Key assumptions include future market prices,
estimated yields at the point of harvest, estimated production cycle, future cash flows, future
costs of harvesting and other costs, and estimated discount rate.
(c) Fair value of derivatives and other financial instruments
Fair values of derivative financial instruments are computed with reference to quoted market
prices on trade exchanges, when available. The fair values of commodity options are calculated
using period-end market rates together with common option pricing models. The fair value of
interest rate swaps has been calculated using a discounted cash flow analysis.
5. Segment information
The Group operates in three major lines of business, namely, Farming; Sugar, Ethanol and
Energy; and Land Transformation.
|
1.
|
|
The Groups
Farming
is further comprised of five reportable segments: Crops, Rice,
Dairy, Coffee and Cattle.
|
The measurement principles for the Groups segment reporting structure are based on the IFRS
principles adopted in the condensed consolidated interim financial statements. Revenue generated
and goods and services exchanged between segments are calculated on the basis of market prices.
The following table presents information with respect to the Groups reportable segments.
Certain other activities of a holding function nature not allocable to the segments are disclosed
in the column Corporate.
F - 15
Adecoagro S.A.
Notes to the Condensed Consolidated Interim Financial Statements (continued)
(All amounts in US$ thousands, except shares and per share data and as otherwise indicated)
5. Segment information (continued)
Segment analysis for the three-month period ended March 31, 2011(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Farming
|
|
Sugar,
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Farming
|
|
ethanol and
|
|
Land
|
|
|
|
|
|
|
Crops
|
|
Rice
|
|
Dairy
|
|
Coffee
|
|
Cattle
|
|
subtotal
|
|
energy
|
|
transformation
|
|
Corporate
|
|
Total
|
Sales of manufactured products and services rendered
|
|
|
31
|
|
|
|
15,555
|
|
|
|
|
|
|
|
713
|
|
|
|
1,089
|
|
|
|
17,388
|
|
|
|
8,953
|
|
|
|
|
|
|
|
|
|
|
|
26,341
|
|
Cost of manufactured products sold and services rendered
|
|
|
|
|
|
|
(14,594
|
)
|
|
|
|
|
|
|
(629
|
)
|
|
|
|
|
|
|
(15,223
|
)
|
|
|
(6,721
|
)
|
|
|
|
|
|
|
|
|
|
|
(21,944
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Profit from Manufacturing Activities
|
|
|
31
|
|
|
|
961
|
|
|
|
|
|
|
|
84
|
|
|
|
1,089
|
|
|
|
2,165
|
|
|
|
2,232
|
|
|
|
|
|
|
|
|
|
|
|
4,397
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales of agricultural produce and biological assets
|
|
|
25,740
|
|
|
|
25
|
|
|
|
4,443
|
|
|
|
1,456
|
|
|
|
247
|
|
|
|
31,911
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
31,911
|
|
Cost of agricultural produce sold and direct agricultural selling expenses
|
|
|
(25,740
|
)
|
|
|
(25
|
)
|
|
|
(4,443
|
)
|
|
|
(1,456
|
)
|
|
|
(247
|
)
|
|
|
(31,911
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(31,911
|
)
|
Initial recognition and changes in fair value of biological assets and
agricultural produce
|
|
|
23,759
|
|
|
|
9,177
|
|
|
|
2,847
|
|
|
|
(2,560
|
)
|
|
|
44
|
|
|
|
33,267
|
|
|
|
25,191
|
|
|
|
|
|
|
|
|
|
|
|
58,458
|
|
Gain from changes in net realizable value of agricultural produce after
harvest
|
|
|
2,933
|
|
|
|
|
|
|
|
|
|
|
|
(313
|
)
|
|
|
|
|
|
|
2,620
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,620
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Profit/ (Loss) from Agricultural Activities
|
|
|
26,692
|
|
|
|
9,177
|
|
|
|
2,847
|
|
|
|
(2,873
|
)
|
|
|
44
|
|
|
|
35,887
|
|
|
|
25,191
|
|
|
|
|
|
|
|
|
|
|
|
61,078
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Margin on Manufacturing and Agricultural Activities Before Operating
Expenses
|
|
|
26,723
|
|
|
|
10,138
|
|
|
|
2,847
|
|
|
|
(2,789
|
)
|
|
|
1,133
|
|
|
|
38,052
|
|
|
|
27,423
|
|
|
|
|
|
|
|
|
|
|
|
65,475
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
General and administrative expenses
|
|
|
(2,516
|
)
|
|
|
(3,496
|
)
|
|
|
(680
|
)
|
|
|
(313
|
)
|
|
|
(28
|
)
|
|
|
(7,033
|
)
|
|
|
(5,179
|
)
|
|
|
|
|
|
|
(5,095
|
)
|
|
|
(17,307
|
)
|
Selling expenses
|
|
|
(259
|
)
|
|
|
(2,599
|
)
|
|
|
(76
|
)
|
|
|
(114
|
)
|
|
|
(12
|
)
|
|
|
(3,060
|
)
|
|
|
(2,810
|
)
|
|
|
|
|
|
|
|
|
|
|
(5,870
|
)
|
Other operating income, net
|
|
|
(6,629
|
)
|
|
|
81
|
|
|
|
|
|
|
|
(549
|
)
|
|
|
|
|
|
|
(7,097
|
)
|
|
|
1,282
|
|
|
|
|
|
|
|
119
|
|
|
|
(5,696
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Profit/ (Loss) from Operations Before Financing and Taxation
|
|
|
17,319
|
|
|
|
4,124
|
|
|
|
2,091
|
|
|
|
(3,765
|
)
|
|
|
1,093
|
|
|
|
20,862
|
|
|
|
20,716
|
|
|
|
|
|
|
|
(4,976
|
)
|
|
|
36,602
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
|
357
|
|
|
|
385
|
|
|
|
117
|
|
|
|
118
|
|
|
|
38
|
|
|
|
1,015
|
|
|
|
3,269
|
|
|
|
|
|
|
|
|
|
|
|
4,284
|
|
Initial recognition and changes in fair value of biological assets
(unrealized)
|
|
|
19,229
|
|
|
|
580
|
|
|
|
1,441
|
|
|
|
(319
|
)
|
|
|
|
|
|
|
20,931
|
|
|
|
29,426
|
|
|
|
|
|
|
|
|
|
|
|
50,357
|
|
Initial recognition and changes in fair value of agricultural produce
(unrealized)
|
|
|
762
|
|
|
|
5,025
|
|
|
|
|
|
|
|
(2,241
|
)
|
|
|
|
|
|
|
3,546
|
|
|
|
(4,235
|
)
|
|
|
|
|
|
|
|
|
|
|
(689
|
)
|
Initial recognition and changes in fair value of biological assets and
agricultural produce (realized)
|
|
|
3,768
|
|
|
|
3,572
|
|
|
|
1,406
|
|
|
|
|
|
|
|
44
|
|
|
|
8,790
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
8,790
|
|
Gain from changes in net realizable value of agricultural produce after
harvest (unrealized)
|
|
|
285
|
|
|
|
|
|
|
|
|
|
|
|
(75
|
)
|
|
|
|
|
|
|
210
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
210
|
|
Gain from changes in net realizable value of agricultural produce after
harvest (realized)
|
|
|
2,648
|
|
|
|
|
|
|
|
|
|
|
|
(238
|
)
|
|
|
|
|
|
|
2,410
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,410
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Property, plant and equipment, net
|
|
|
209,859
|
|
|
|
43,781
|
|
|
|
4,202
|
|
|
|
25,806
|
|
|
|
19,568
|
|
|
|
303,216
|
|
|
|
451,873
|
|
|
|
|
|
|
|
|
|
|
|
755,089
|
|
Investment property
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
20,852
|
|
|
|
20,852
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
20,852
|
|
Goodwill
|
|
|
4,892
|
|
|
|
6,943
|
|
|
|
|
|
|
|
1,140
|
|
|
|
316
|
|
|
|
13,291
|
|
|
|
13,406
|
|
|
|
|
|
|
|
|
|
|
|
26,697
|
|
Biological assets
|
|
|
46,878
|
|
|
|
3,292
|
|
|
|
8,102
|
|
|
|
22,062
|
|
|
|
302
|
|
|
|
80,636
|
|
|
|
152,284
|
|
|
|
|
|
|
|
|
|
|
|
232,920
|
|
Investment in joint ventures
|
|
|
|
|
|
|
|
|
|
|
6,182
|
|
|
|
|
|
|
|
|
|
|
|
6,182
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6,182
|
|
Inventories
|
|
|
28,333
|
|
|
|
32,449
|
|
|
|
2,231
|
|
|
|
2,751
|
|
|
|
13
|
|
|
|
65,777
|
|
|
|
31,217
|
|
|
|
|
|
|
|
|
|
|
|
96,994
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total segment assets
|
|
|
289,962
|
|
|
|
86,465
|
|
|
|
20,717
|
|
|
|
51,759
|
|
|
|
41,051
|
|
|
|
489,954
|
|
|
|
648,780
|
|
|
|
|
|
|
|
|
|
|
|
1,138,734
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Borrowings
|
|
|
67,170
|
|
|
|
42,965
|
|
|
|
10,740
|
|
|
|
16,072
|
|
|
|
|
|
|
|
136,947
|
|
|
|
266,939
|
|
|
|
|
|
|
|
|
|
|
|
403,886
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total segment liabilities
|
|
|
67,170
|
|
|
|
42,965
|
|
|
|
10,740
|
|
|
|
16,072
|
|
|
|
|
|
|
|
136,947
|
|
|
|
266,939
|
|
|
|
|
|
|
|
|
|
|
|
403,886
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
F - 16
Adecoagro S.A.
Notes to the Condensed Consolidated Interim Financial Statements (continued)
(All amounts in US$ thousands, except shares and per share data and as otherwise indicated)
5. Segment information (continued)
Segment analysis for the three-month period ended March 31, 2010 (unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Farming
|
|
Sugar,
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Farming
|
|
ethanol and
|
|
Land
|
|
|
|
|
|
|
Crops
|
|
Rice
|
|
Dairy
|
|
Coffee
|
|
Cattle
|
|
subtotal
|
|
energy
|
|
transformation
|
|
Corporate
|
|
Total
|
Sales of manufactured products and services rendered
|
|
|
61
|
|
|
|
14,462
|
|
|
|
|
|
|
|
2,173
|
|
|
|
703
|
|
|
|
17,399
|
|
|
|
15,782
|
|
|
|
|
|
|
|
|
|
|
|
33,181
|
|
Cost of manufactured products sold and services rendered
|
|
|
|
|
|
|
(13,556
|
)
|
|
|
|
|
|
|
(2,059
|
)
|
|
|
|
|
|
|
(15,615
|
)
|
|
|
(19,632
|
)
|
|
|
|
|
|
|
|
|
|
|
(35,247
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Profit from Manufacturing Activities
|
|
|
61
|
|
|
|
906
|
|
|
|
|
|
|
|
114
|
|
|
|
703
|
|
|
|
1,784
|
|
|
|
(3,850
|
)
|
|
|
|
|
|
|
|
|
|
|
(2,066
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales of agricultural produce and biological assets
|
|
|
14,764
|
|
|
|
9
|
|
|
|
2,469
|
|
|
|
1,051
|
|
|
|
827
|
|
|
|
19,120
|
|
|
|
49
|
|
|
|
|
|
|
|
|
|
|
|
19,169
|
|
Cost of agricultural produce sold and direct agricultural selling expenses
|
|
|
(14,764
|
)
|
|
|
(9
|
)
|
|
|
(2,469
|
)
|
|
|
(1,051
|
)
|
|
|
(827
|
)
|
|
|
(19,120
|
)
|
|
|
(49
|
)
|
|
|
|
|
|
|
|
|
|
|
(19,169
|
)
|
Initial recognition and changes in fair value of biological assets and
agricultural produce
|
|
|
11,293
|
|
|
|
2,986
|
|
|
|
1,791
|
|
|
|
(1,367
|
)
|
|
|
173
|
|
|
|
14,876
|
|
|
|
(16,843
|
)
|
|
|
|
|
|
|
|
|
|
|
(1,967
|
)
|
Gain from changes in net realizable value of agricultural produce after
harvest
|
|
|
1,660
|
|
|
|
|
|
|
|
|
|
|
|
(26
|
)
|
|
|
|
|
|
|
1,634
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,634
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Profit/ (Loss) from Agricultural Activities
|
|
|
12,953
|
|
|
|
2,986
|
|
|
|
1,791
|
|
|
|
(1,393
|
)
|
|
|
173
|
|
|
|
16,510
|
|
|
|
(16,843
|
)
|
|
|
|
|
|
|
|
|
|
|
(333
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Margin on Manufacturing and Agricultural Activities Before Operating
Expenses
|
|
|
13,014
|
|
|
|
3,892
|
|
|
|
1,791
|
|
|
|
(1,279
|
)
|
|
|
876
|
|
|
|
18,294
|
|
|
|
(20,693
|
)
|
|
|
|
|
|
|
|
|
|
|
(2,399
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
General and administrative expenses
|
|
|
(1,847
|
)
|
|
|
(1,294
|
)
|
|
|
(654
|
)
|
|
|
(341
|
)
|
|
|
(116
|
)
|
|
|
(4,252
|
)
|
|
|
(5,434
|
)
|
|
|
|
|
|
|
(4,297
|
)
|
|
|
(13,983
|
)
|
Selling expenses
|
|
|
(179
|
)
|
|
|
(1,929
|
)
|
|
|
(87
|
)
|
|
|
(250
|
)
|
|
|
(26
|
)
|
|
|
(2,471
|
)
|
|
|
(3,533
|
)
|
|
|
|
|
|
|
|
|
|
|
(6,004
|
)
|
Other operating income, net
|
|
|
1,918
|
|
|
|
166
|
|
|
|
|
|
|
|
(18
|
)
|
|
|
|
|
|
|
2,066
|
|
|
|
9,891
|
|
|
|
|
|
|
|
(427
|
)
|
|
|
11,530
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Profit/ (Loss) from Operations Before Financing and Taxation
|
|
|
12,906
|
|
|
|
835
|
|
|
|
1,050
|
|
|
|
(1,888
|
)
|
|
|
734
|
|
|
|
13,637
|
|
|
|
(19,769
|
)
|
|
|
|
|
|
|
(4,724
|
)
|
|
|
(10,856
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
|
502
|
|
|
|
448
|
|
|
|
93
|
|
|
|
20
|
|
|
|
121
|
|
|
|
1,184
|
|
|
|
2,966
|
|
|
|
|
|
|
|
|
|
|
|
4,150
|
|
Initial recognition and changes in fair value of biological assets
(unrealized)
|
|
|
9,948
|
|
|
|
1,662
|
|
|
|
1,299
|
|
|
|
(267
|
)
|
|
|
(39
|
)
|
|
|
12,603
|
|
|
|
(13,809
|
)
|
|
|
|
|
|
|
|
|
|
|
(1,206
|
)
|
Initial recognition and changes in fair value of agricultural produce
(unrealized)
|
|
|
516
|
|
|
|
2,574
|
|
|
|
|
|
|
|
(1,100
|
)
|
|
|
|
|
|
|
1,990
|
|
|
|
(1,099
|
)
|
|
|
|
|
|
|
|
|
|
|
891
|
|
Initial recognition and changes in fair value of biological assets and
agricultural produce (realized)
|
|
|
829
|
|
|
|
(1,250
|
)
|
|
|
492
|
|
|
|
|
|
|
|
212
|
|
|
|
283
|
|
|
|
(1,935
|
)
|
|
|
|
|
|
|
|
|
|
|
(1,652
|
)
|
Gain from changes in net realizable value of agricultural produce after
harvest (unrealized)
|
|
|
(134
|
)
|
|
|
|
|
|
|
|
|
|
|
(81
|
)
|
|
|
|
|
|
|
(215
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(215
|
)
|
Gain from changes in net realizable value of agricultural produce after
harvest (realized)
|
|
|
1,794
|
|
|
|
|
|
|
|
|
|
|
|
55
|
|
|
|
|
|
|
|
1,849
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,849
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of December 31, 2010:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Property, plant and equipment, net
|
|
|
204.454
|
|
|
|
50,898
|
|
|
|
4,202
|
|
|
|
25,265
|
|
|
|
18,831
|
|
|
|
303,650
|
|
|
|
448,342
|
|
|
|
|
|
|
|
|
|
|
|
751,992
|
|
Investment property
|
|
|
|
|
|
|
1,168
|
|
|
|
|
|
|
|
|
|
|
|
20,249
|
|
|
|
21,417
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
21,417
|
|
Goodwill
|
|
|
4,672
|
|
|
|
7,023
|
|
|
|
577
|
|
|
|
1,115
|
|
|
|
|
|
|
|
13,387
|
|
|
|
13,107
|
|
|
|
|
|
|
|
|
|
|
|
26,494
|
|
Biological assets
|
|
|
31,247
|
|
|
|
21,555
|
|
|
|
7,130
|
|
|
|
21,577
|
|
|
|
401
|
|
|
|
81,910
|
|
|
|
104,847
|
|
|
|
|
|
|
|
|
|
|
|
186,757
|
|
Investment in joint ventures
|
|
|
|
|
|
|
|
|
|
|
6,271
|
|
|
|
|
|
|
|
|
|
|
|
6,271
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6,271
|
|
Inventories
|
|
|
22,926
|
|
|
|
8,422
|
|
|
|
883
|
|
|
|
7,023
|
|
|
|
61
|
|
|
|
39,315
|
|
|
|
17,855
|
|
|
|
|
|
|
|
|
|
|
|
57,170
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total segment assets
|
|
|
263,299
|
|
|
|
89,066
|
|
|
|
19,063
|
|
|
|
54,980
|
|
|
|
39,542
|
|
|
|
465,950
|
|
|
|
584,151
|
|
|
|
|
|
|
|
|
|
|
|
1,050,101
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Borrowings
|
|
|
59,339
|
|
|
|
41,050
|
|
|
|
10,262
|
|
|
|
13,651
|
|
|
|
|
|
|
|
124,302
|
|
|
|
265,170
|
|
|
|
|
|
|
|
|
|
|
|
389,472
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total segment liabilities
|
|
|
59,339
|
|
|
|
41,050
|
|
|
|
10,262
|
|
|
|
13,651
|
|
|
|
|
|
|
|
124,302
|
|
|
|
265,170
|
|
|
|
|
|
|
|
|
|
|
|
389,472
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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)
5. Segment information (continued)
Total segment assets are measured in a manner consistent with that of the condensed
consolidated interim financial statements. These assets are allocated based on the operations of
the segment and the physical location of the asset. The Groups investment in the joint venture
Grupo La Lácteo is allocated to the Dairy segment. Therefore, the Groups share of profit or loss
after income taxes and its carrying amount are reported in this segment.
Total segment liabilities are measured in a manner consistent with that of the condensed
consolidated interim financial statements. These liabilities are allocated based on the operations
of the segment.
F - 18
Adecoagro S.A.
Notes to the Condensed Consolidated Interim Financial Statements (continued)
(All amounts in US$ thousands, except shares and per share data and as otherwise indicated)
6. Property, plant and equipment
Changes in the Groups property, plant and equipment in the three-month periods ended March
31, 2011 and 2010 were as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Machinery,
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
equipment,
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Farmland
|
|
Buildings and
|
|
furniture and
|
|
Computer
|
|
|
|
|
|
Work in
|
|
|
|
|
Farmlands
|
|
improvements
|
|
facilities
|
|
fittings
|
|
equipment
|
|
Vehicles
|
|
progress
|
|
Total
|
Three-month period ended
March 31, 2010
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Opening net book amount
|
|
|
299,872
|
|
|
|
434
|
|
|
|
102,654
|
|
|
|
170,648
|
|
|
|
1,382
|
|
|
|
1,062
|
|
|
|
106,826
|
|
|
|
682,878
|
|
Exchange differences
|
|
|
(5,787
|
)
|
|
|
(12
|
)
|
|
|
(2,171
|
)
|
|
|
(3,886
|
)
|
|
|
(34
|
)
|
|
|
(20
|
)
|
|
|
(2,284
|
)
|
|
|
(14,194
|
)
|
Additions
|
|
|
13
|
|
|
|
|
|
|
|
232
|
|
|
|
2,464
|
|
|
|
81
|
|
|
|
117
|
|
|
|
30,200
|
|
|
|
33,107
|
|
Transfers
|
|
|
|
|
|
|
|
|
|
|
811
|
|
|
|
1,282
|
|
|
|
45
|
|
|
|
|
|
|
|
(2,138
|
)
|
|
|
|
|
Disposals
|
|
|
|
|
|
|
(157
|
)
|
|
|
(110
|
)
|
|
|
(131
|
)
|
|
|
(28
|
)
|
|
|
(16
|
)
|
|
|
|
|
|
|
(442
|
)
|
Reclassification to
non-income tax credits (*)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,890
|
|
|
|
1,890
|
|
Depreciation charge (Note 20)
|
|
|
|
|
|
|
(43
|
)
|
|
|
(1,545
|
)
|
|
|
(4,969
|
)
|
|
|
(124
|
)
|
|
|
(76
|
)
|
|
|
|
|
|
|
(6,757
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Closing net book amount
|
|
|
294,098
|
|
|
|
222
|
|
|
|
99,871
|
|
|
|
165,408
|
|
|
|
1,322
|
|
|
|
1,067
|
|
|
|
134,494
|
|
|
|
696,482
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At March 31, 2010
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost
|
|
|
294,098
|
|
|
|
3,031
|
|
|
|
119,971
|
|
|
|
228,061
|
|
|
|
2,173
|
|
|
|
2,582
|
|
|
|
134,494
|
|
|
|
784,410
|
|
Accumulated depreciation
|
|
|
|
|
|
|
(2,809
|
)
|
|
|
(20,100
|
)
|
|
|
(62,653
|
)
|
|
|
(851
|
)
|
|
|
(1,515
|
)
|
|
|
|
|
|
|
(87,928
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net book amount
|
|
|
294,098
|
|
|
|
222
|
|
|
|
99,871
|
|
|
|
165,408
|
|
|
|
1,322
|
|
|
|
1,067
|
|
|
|
134,494
|
|
|
|
696,482
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three-month period ended March
31, 2011
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Opening net book amount
|
|
|
305,412
|
|
|
|
245
|
|
|
|
165,248
|
|
|
|
239,910
|
|
|
|
1,602
|
|
|
|
1,103
|
|
|
|
38,472
|
|
|
|
751,992
|
|
Exchange differences
|
|
|
(1,587
|
)
|
|
|
(9
|
)
|
|
|
3,391
|
|
|
|
5,161
|
|
|
|
32
|
|
|
|
(20
|
)
|
|
|
202
|
|
|
|
7,170
|
|
Additions
|
|
|
|
|
|
|
|
|
|
|
236
|
|
|
|
3,150
|
|
|
|
112
|
|
|
|
61
|
|
|
|
3,682
|
|
|
|
7,241
|
|
Transfers
|
|
|
|
|
|
|
|
|
|
|
1,360
|
|
|
|
2,165
|
|
|
|
133
|
|
|
|
|
|
|
|
(3,658
|
)
|
|
|
|
|
Disposals
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(60
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(60
|
)
|
Reclassification to
non-income tax credits (*)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(966
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(966
|
)
|
Depreciation charge (Note 20)
|
|
|
|
|
|
|
(28
|
)
|
|
|
(2,268
|
)
|
|
|
(7,765
|
)
|
|
|
(142
|
)
|
|
|
(85
|
)
|
|
|
|
|
|
|
(10,288
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Closing net book amount
|
|
|
303,825
|
|
|
|
208
|
|
|
|
167,967
|
|
|
|
241,595
|
|
|
|
1,737
|
|
|
|
1,059
|
|
|
|
38,698
|
|
|
|
755,089
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At March 31, 2011
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost
|
|
|
303,825
|
|
|
|
3,032
|
|
|
|
196,077
|
|
|
|
332,392
|
|
|
|
3,007
|
|
|
|
2,820
|
|
|
|
38,698
|
|
|
|
879,851
|
|
Accumulated depreciation
|
|
|
|
|
|
|
(2,824
|
)
|
|
|
(28,110
|
)
|
|
|
(90,797
|
)
|
|
|
(1,270
|
)
|
|
|
(1,761
|
)
|
|
|
|
|
|
|
(124,762
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net book amount
|
|
|
303,825
|
|
|
|
208
|
|
|
|
167,967
|
|
|
|
241,595
|
|
|
|
1,737
|
|
|
|
1,059
|
|
|
|
38,698
|
|
|
|
755,089
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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)
6. Property, plant and equipment (continued)
|
|
|
(*)
|
|
Brazilian federal tax law allows entities to take a percentage of the total cost of the assets
purchased as a tax credit. The procedure adopted initially was to recognize such credits
proportionally to the depreciation of these fixed assets on a monthly basis. During 2009, the
Group elected to change the procedure to recognize these federal tax credits separately when the
assets is purchased and, as permitted, the tax credits already embedded within the cost of the
assets were reclassified to tax credit (See Note 9).
|
An amount of US$8,997 and US$3,688 of depreciation charges are included in Cost of
manufactured products sold and services rendered for the three-month periods ended March 31, 2011
and 2010, respectively. An amount of US$1,291 and US$3,069 of depreciation charges are included
in General and administrative expenses for the three-month periods ended March 31, 2011 and 2010,
respectively. An amount of US$6,090 and 2,688 of depreciation charge were not charged in the
result of the period and were capitalized in Inventories.
As of March 31, 2011, borrowing costs of US$120 (March 31, 2010: US$1,873) were capitalized
as components of the cost of acquisition or construction of qualifying assets.
Certain of the Groups assets have been pledged as collateral to secure the Groups borrowings
and other payables. The net book value of the pledged assets amounts to US$362,981 as of March 31,
2011.
As of March 31, 2011, included within property, plant and equipment balances are US$0.4
million related to the net book value of assets under finance leases.
F - 20
Adecoagro S.A.
Notes to the Condensed Consolidated Interim Financial Statements (continued)
(All amounts in US$ thousands, except shares and per share data and as otherwise indicated)
7. Intangible assets
Changes in the Groups intangible assets in the three-month periods ended March 31, 2011 and
2010 were as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Goodwill
|
|
Trademarks
|
|
Software
|
|
Total
|
Three-month period ended March
31, 2010
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Opening net book amount
|
|
|
19,953
|
|
|
|
1,556
|
|
|
|
350
|
|
|
|
21,859
|
|
Exchange differences
|
|
|
(336
|
)
|
|
|
(194
|
)
|
|
|
75
|
|
|
|
(455
|
)
|
Additions
|
|
|
|
|
|
|
|
|
|
|
9
|
|
|
|
9
|
|
Amortization charge (i) (20)
|
|
|
|
|
|
|
(47
|
)
|
|
|
(34
|
)
|
|
|
(81
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Closing net book amount
|
|
|
19,617
|
|
|
|
1,315
|
|
|
|
400
|
|
|
|
21,332
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At March 31, 2010
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost
|
|
|
19,617
|
|
|
|
2,038
|
|
|
|
693
|
|
|
|
22,348
|
|
Accumulated amortization
|
|
|
|
|
|
|
(723
|
)
|
|
|
(293
|
)
|
|
|
(1,016
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net book amount
|
|
|
19,617
|
|
|
|
1,315
|
|
|
|
400
|
|
|
|
21,332
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three-month period ended March
31, 2011
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Opening net book amount
|
|
|
26,494
|
|
|
|
1,884
|
|
|
|
275
|
|
|
|
28,653
|
|
Exchange differences
|
|
|
203
|
|
|
|
14
|
|
|
|
7
|
|
|
|
224
|
|
Additions
|
|
|
|
|
|
|
|
|
|
|
1
|
|
|
|
1
|
|
Acquisition of subsidiary
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Disposals
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization charge (ii) (Note
20)
|
|
|
|
|
|
|
(53
|
)
|
|
|
(39
|
)
|
|
|
(92
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Closing net book amount
|
|
|
26,697
|
|
|
|
1,845
|
|
|
|
244
|
|
|
|
28,786
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At March 31, 2011
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost
|
|
|
26,697
|
|
|
|
2,787
|
|
|
|
675
|
|
|
|
30,159
|
|
Accumulated amortization
|
|
|
|
|
|
|
(942
|
)
|
|
|
(431
|
)
|
|
|
(1,373
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net book amount
|
|
|
26,697
|
|
|
|
1,845
|
|
|
|
244
|
|
|
|
28,786
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(i)
|
|
For the three-month period ended March 31, 2011 an amount of US$39 and US$53 of amortization
charges are included in General and administrative expenses and Selling expenses, respectively.
There were no impairment charges for any of the periods presented.
|
|
(ii)
|
|
For the three-month period ended March 31, 2010 an amount of US$34 and US$47 of
amortization charges are included in General and administrative expenses and Selling expenses,
respectively. There were no impairment charges for any of the periods presented.
|
The Group tests annually whether goodwill has suffered any impairment. The last impairment
test of goodwill was performed as of December 31, 2010, except for goodwill related to the Coffee
and Sugar, ethanol and energy segments, which was tested as of September 30, 2010.
F - 21
Adecoagro S.A.
Notes to the Condensed Consolidated Interim Financial Statements (continued)
(All amounts in US$ thousands, except shares and per share data and as otherwise indicated)
8. Biological assets
Changes in the Groups biological assets in the three-month periods ended March 31, 2011 and
2010 were as follows:
|
|
|
|
|
|
|
|
|
|
|
March 31,
|
|
March 31,
|
|
|
2011
|
|
2010
|
|
|
(unaudited)
|
|
(unaudited)
|
Beginning of the period
|
|
|
186,757
|
|
|
|
230,454
|
|
Initial recognition and changes
in fair value of biological
assets (i)
|
|
|
58,458
|
|
|
|
(1,967
|
)
|
Decrease due to harvest
|
|
|
(60,327
|
)
|
|
|
(41,093
|
)
|
Decrease due to sales
|
|
|
(417
|
)
|
|
|
(680
|
)
|
Costs incurred during the period
|
|
|
45,352
|
|
|
|
47,399
|
|
Exchange differences
|
|
|
3,097
|
|
|
|
(4,959
|
)
|
|
|
|
|
|
|
|
|
|
End of the period
|
|
|
232,920
|
|
|
|
229,154
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(i)
|
|
Biological asset with a production cycle of more than one year (that is, sugarcane, coffee,
dairy and cattle) generated Initial recognition and changes in fair value of biological assets
amounting to US$25,522 (gain) for the three-month period ended March 31, 2011 (2010: US$16,246 -
loss). In 2011, an amount of US$34,748 (2010: US$5,039) was attributable to price changes, and an
amount of US$ (9,226) (2010: US$11,207) was attributable to physical changes.
|
Biological assets as of March 31, 2011 and December 31, 2010 were as follows:
|
|
|
|
|
|
|
|
|
|
|
March 31,
|
|
December 31,
|
|
|
2011
|
|
2010
|
|
|
(unaudited)
|
|
(unaudited)
|
Non-current
|
|
|
|
|
|
|
|
|
Cattle for dairy production (i)
|
|
|
8,102
|
|
|
|
7,130
|
|
Other cattle (ii)
|
|
|
39
|
|
|
|
39
|
|
Sown land coffee (iii)
|
|
|
16,632
|
|
|
|
18,600
|
|
Sown land sugarcane (iii)
|
|
|
119,239
|
|
|
|
78,447
|
|
|
|
|
|
|
|
|
|
|
|
|
|
144,012
|
|
|
|
104,216
|
|
|
|
|
|
|
|
|
|
|
Current
|
|
|
|
|
|
|
|
|
Other cattle (iv)
|
|
|
263
|
|
|
|
362
|
|
Sown land coffee (v)
|
|
|
5,430
|
|
|
|
2,977
|
|
Sown land sugarcane (v)
|
|
|
33,045
|
|
|
|
26,400
|
|
Sown land crops (ii)
|
|
|
46,878
|
|
|
|
31,247
|
|
Sown land rice (ii)
|
|
|
3,292
|
|
|
|
21,555
|
|
|
|
|
|
|
|
|
|
|
|
|
|
88,908
|
|
|
|
82,541
|
|
|
|
|
|
|
|
|
|
|
Total biological assets
|
|
|
232,920
|
|
|
|
186,757
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(i)
|
|
Classified as bearer and mature biological assets.
|
|
(ii)
|
|
Classified as consumable and immature biological assets.
|
|
(iii)
|
|
Classified as bearer and immature biological assets.
|
|
(iv)
|
|
As of March 31, 2011, and amount of US$18 (December 31, 2010: 186) was classified as
consumable and mature biological assets, and an amount of US$245 (December 31, 2010: 176) was
classified as consumable and immature biological assets.
|
|
(v)
|
|
As of March 31, 2011, and amount of US$31,152 (December 31, 2010: nil) was classified as
bearer and mature biological assets, and an amount of US$7,323 (December 31, 2010: 29,377) was
classified as bearer and immature biological assets.
|
F - 22
Adecoagro S.A.
Notes to the Condensed Consolidated Interim Financial Statements (continued)
(All amounts in US$ thousands, except shares and per share data and as otherwise indicated)
8. Biological assets (continued)
The fair value less estimated point of sale costs of agricultural produce at the point of
harvest amounted to US$57,888 and US$41,585 for the three-month periods ended March 31, 2011 and 2010, respectively.
9. Trade and other receivables, net
|
|
|
|
|
|
|
|
|
|
|
March 31,
|
|
December 31,
|
|
|
2011
|
|
2010
|
|
|
(unaudited)
|
|
|
|
|
Non current
|
|
|
|
|
|
|
|
|
Income tax credits
|
|
|
4,250
|
|
|
|
3,628
|
|
Non-income tax credits (i)
|
|
|
7,657
|
|
|
|
8,681
|
|
Receivable from disposal of subsidiary (ii)
|
|
|
13,796
|
|
|
|
13,656
|
|
Cash collateral
|
|
|
2,975
|
|
|
|
3,079
|
|
Other receivables
|
|
|
870
|
|
|
|
1,708
|
|
|
|
|
|
|
|
|
|
|
Non current portion
|
|
|
29,548
|
|
|
|
30,752
|
|
|
|
|
|
|
|
|
|
|
Current
|
|
|
|
|
|
|
|
|
Trade receivables
|
|
|
32,014
|
|
|
|
32,702
|
|
Receivables from related parties (Note 25)
|
|
|
2,799
|
|
|
|
1,662
|
|
Less: Allowance for trade receivables
|
|
|
(1,394
|
)
|
|
|
(1,323
|
)
|
|
|
|
|
|
|
|
|
|
Trade receivables net
|
|
|
33,419
|
|
|
|
33,041
|
|
|
|
|
|
|
|
|
|
|
Prepaid expenses
|
|
|
11,141
|
|
|
|
8,299
|
|
Advances to suppliers
|
|
|
13,467
|
|
|
|
14,274
|
|
Income tax credits
|
|
|
6,491
|
|
|
|
6,954
|
|
Non-income tax credits (i)
|
|
|
40,408
|
|
|
|
38,006
|
|
Cash collateral
|
|
|
1,345
|
|
|
|
2,342
|
|
Receivable from disposal of subsidiary (ii)
|
|
|
10,572
|
|
|
|
10,432
|
|
Receivable with related parties (Note 25)
|
|
|
|
|
|
|
291
|
|
Other receivables
|
|
|
6,144
|
|
|
|
5,566
|
|
|
|
|
|
|
|
|
|
|
Subtotal
|
|
|
89,568
|
|
|
|
86,164
|
|
|
|
|
|
|
|
|
|
|
Current portion
|
|
|
122,987
|
|
|
|
119,205
|
|
|
|
|
|
|
|
|
|
|
Total trade and other receivables, net
|
|
|
152,535
|
|
|
|
149,957
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(i)
|
|
Includes US$9,663 and US$6,721 reclassified from property, plant and equipment as of
March 31, 2011 and December 31, 2010, respectively.
|
|
(ii)
|
|
Relates to the sale of a subsidiary (comprising mainly of a farmland business) for which
total net proceeds of US$24,368 million have not been fully collected as of March 31, 2011.
|
F - 23
Adecoagro S.A.
Notes to the Condensed Consolidated Interim Financial Statements (continued)
(All amounts in US$ thousands, except shares and per share data and as otherwise indicated)
9. Trade and other receivables, net (continued)
The fair values of current trade and other receivables approximate their respective carrying
amounts due to their short-term nature. The fair values of non-current trade and other receivables
approximate their carrying amount, as the impact of discounting is not significant.
The carrying amounts of the Groups trade and other receivables are denominated in the
following currencies (expressed in US dollars):
|
|
|
|
|
|
|
|
|
|
|
March 31,
|
|
December 31,
|
|
|
2011
|
|
2010
|
|
|
(unaudited)
|
|
|
|
|
Currency
|
|
|
|
|
|
|
|
|
US Dollar
|
|
|
51,533
|
|
|
|
53,561
|
|
Argentine Peso
|
|
|
44,552
|
|
|
|
38,977
|
|
Uruguayan Peso
|
|
|
705
|
|
|
|
697
|
|
Brazilian Reais
|
|
|
55,745
|
|
|
|
56,722
|
|
|
|
|
|
|
|
|
|
|
|
|
|
152,535
|
|
|
|
149,957
|
|
|
|
|
|
|
|
|
|
|
As of March 31, 2011 trade receivables of US$15,789 (December 31, 2010: US$9,379) were past
due but not impaired. The ageing analysis of these receivables is as follows:
|
|
|
|
|
|
|
|
|
|
|
March 31,
|
|
December 31,
|
|
|
2011
|
|
2010
|
|
|
(unaudited)
|
|
|
|
|
Up to 3 months
|
|
|
12,504
|
|
|
|
7,929
|
|
3 to 6 months
|
|
|
2,047
|
|
|
|
542
|
|
Over 6 months
|
|
|
1,238
|
|
|
|
908
|
|
|
|
|
|
|
|
|
|
|
|
|
|
15,789
|
|
|
|
9,379
|
|
|
|
|
|
|
|
|
|
|
The creation and release of allowance for trade receivables have been included in Selling
expenses in the statement of income. Amounts charged to the allowance account are generally
written off, when there is no expectation of recovering additional cash.
The other classes within other receivables do not contain impaired assets.
The maximum exposure to credit risk at the reporting date is the carrying value of each class
of receivable mentioned above. The Group does not hold any collateral as security.
As of March 31, 2011 and December 31, 2010, the total amount of cash and cash equivalents
mainly comprise cash in banks and short-term bank deposits. The Group is authorized to work with
banks rated BBB+ or higher. At March 31, 2011, 1 bank HSBC accounted for more than 93% of
the total cash deposited.
The remaining amount of cash and cash equivalents relates to cash in hand. The Group does not
have investment in securities or other financial instruments for which risk may have increased due
to the financial credit crisis.
The Group arranged the interest rate swaps with Citibank N.A. (United States), HSBC S.A.
(Brazil) and Banco Pine S.A. (Brazil). Crop commodity futures are traded in the established trading
markets of Argentina and Brazil through well rated brokers. Counterparty risk derived from these
transactions is not material.
F - 24
Adecoagro S.A.
Notes to the Condensed Consolidated Interim Financial Statements (continued)
(All amounts in US$ thousands, except shares and per share data and as otherwise indicated)
10. Inventories
|
|
|
|
|
|
|
|
|
|
|
March 31,
|
|
December 31,
|
|
|
2011
|
|
2010
|
|
|
(unaudited)
|
|
|
|
|
Raw materials
|
|
|
41,742
|
|
|
|
25,292
|
|
Finished goods
|
|
|
54,055
|
|
|
|
25,601
|
|
Stocks held by third parties
|
|
|
1,197
|
|
|
|
6,267
|
|
Others
|
|
|
|
|
|
|
10
|
|
|
|
|
|
|
|
|
|
|
|
|
|
96,994
|
|
|
|
57,170
|
|
|
|
|
|
|
|
|
|
|
The cost of inventories recognized as expense are included in Cost of manufactured products
sold and services rendered amounted to US$19,113 for the three-month periods ended March 31,
2011. The cost of inventories recognized as expense and included in Cost of agricultural produce
sold and direct agricultural selling expenses amounted to US$23,501 for the three-month periods
ended March 31, 2011.
11. Cash and cash equivalents
|
|
|
|
|
|
|
|
|
|
|
March 31,
|
|
December 31,
|
|
|
2011
|
|
2010
|
|
|
(unaudited)
|
|
|
|
|
Cash at bank and on hand
|
|
|
25,339
|
|
|
|
31,768
|
|
Short-term bank deposits
|
|
|
425,907
|
|
|
|
38,501
|
|
|
|
|
|
|
|
|
|
|
|
|
|
451,246
|
|
|
|
70,269
|
|
|
|
|
|
|
|
|
|
|
12. Shareholders contributions
|
|
|
|
|
|
|
|
|
|
|
Number of shares
|
|
Share capital and
|
|
|
(thousands)
|
|
share premium
|
At January 1, 2010
|
|
|
120,000
|
|
|
|
683,343
|
|
At March 31, 2010
|
|
|
120,000
|
|
|
|
683,343
|
|
|
|
|
|
|
|
|
|
|
At January 1, 2011
|
|
|
120,000
|
|
|
|
683,343
|
|
At January 24, 2011, after reverse split (1)
|
|
|
80,000
|
|
|
|
683,343
|
|
Issue of shares on January 28, 2011 (2)
|
|
|
40,069
|
|
|
|
422,177
|
|
At March 31, 2011
|
|
|
120,069
|
|
|
|
1,105,520
|
|
|
|
|
(1)
|
|
The Extraordinary General Meeting of Adecoagros shareholders held on January 24,
2011 approved the reverse split of Adecoagros common shares, changing the nominal value of
Adecoagros common shares from US$1 to US$1.5. Therefore, Adecoagro reduced total shares
outstanding as of that date from 119,999,997 shares to 79,999,985 shares.
|
|
(2)
|
|
Initial Public Offering and private placement
|
On January 28, 2011 the Company successfully completed an initial public offering of its
shares in the New York Stock Exchange. The Company issued 28,405,925 shares, at a price of US$11
per share. In addition, on February 11, 2010, the Company issued 4,285,714 shares as a consequence
of the over-alloment option exercised by the underwriters of the initial public offering, raising
an overall amount of approximately US$359 million.
On January 28, 2011, Adecoagros also issued and sold to Al Gharrafa Investment Company
7,377,598 common shares at a purchase price per share of US$10,65, which is equal to the price per
common share paid by the underwriters acting in the initial public offering of the Company. This
transaction was conditioned upon, and closed
F - 25
Adecoagro S.A.
Notes to the Condensed Consolidated Interim Financial Statements (continued)
(All amounts in US$ thousands, except shares and per share data and as otherwise indicated)
immediately after, the closing of the initial public offering of the Company. Consequently the
Company raised US$79 million.
12. Shareholders contributions (continued)
The Company intends to use these funds to finance part of the construction costs of Ivinhema
(sugar and ethanol mill in Brazil) and for potential investments in the acquisition of farmland and
capital expenditures required in the expansion of the farming business.
The related transaction costs totaling US$16,002 have been netted off with the deemed
proceeds, on the Share premium issued.
13. Equity-settled share-based payments
The Group has set a 2004 Incentive Option Plan and a 2007/2008 Equity Incentive Plan
(collectively referred to as Option Schemes) under which the Group grants equity-settled options
to senior managers and selected employees of the Groups subsidiaries.
For the three-month periods ended March 31, 2011 and 2010 the Group incurred US$0.3 million
and
US$0.6 million respectively, related to the options granted under the Option Schemes.
The fair value of the Option Schemes was measured at the date of grant using the Black-Scholes
valuation technique. This valuation model takes into account factors such as non transferability,
expected volatility, exercise restrictions and behavioral considerations.
Key grant-date fair value and other assumptions under the Option Schemes are detailed below:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
May
|
|
May
|
|
May
|
|
Feb
|
|
Oct
|
|
Dec
|
|
Jan
|
|
Nov
|
Grant Date
|
|
2004
|
|
2005
|
|
2006
|
|
2006
|
|
2006
|
|
2007
|
|
2009
|
|
2009
|
Expected volatility
|
|
|
39
|
%
|
|
|
37
|
%
|
|
|
36
|
%
|
|
|
36
|
%
|
|
|
36
|
%
|
|
|
36
|
%
|
|
|
21
|
%
|
|
|
22
|
%
|
Expected life
|
|
|
5.77
|
|
|
|
5.37
|
|
|
|
4.97
|
|
|
|
5.05
|
|
|
|
4.8
|
|
|
|
6.5
|
|
|
|
6.5
|
|
|
|
6.5
|
|
Risk free rate
|
|
|
3.46
|
%
|
|
|
3.56
|
%
|
|
|
4.46
|
%
|
|
|
4.13
|
%
|
|
|
4.14
|
%
|
|
|
3.22
|
%
|
|
|
1.85
|
%
|
|
|
2.31
|
%
|
Expected dividend yield
|
|
|
1
|
%
|
|
|
1
|
%
|
|
|
1
|
%
|
|
|
1
|
%
|
|
|
1
|
%
|
|
|
1
|
%
|
|
|
0
|
%
|
|
|
0
|
%
|
Fair value per option
|
|
$
|
2.21
|
|
|
$
|
2.10
|
|
|
$
|
3.03
|
|
|
$
|
2.51
|
|
|
$
|
2.97
|
|
|
$
|
4.78
|
|
|
$
|
3.52
|
|
|
$
|
3.78
|
|
Possibility of ceasing
employment
before vesting
|
|
|
0
|
%
|
|
|
0
|
%
|
|
|
0
|
%
|
|
|
0
|
%
|
|
|
0
|
%
|
|
|
0.17
|
%
|
|
|
0.56
|
%
|
|
|
0.92
|
%
|
Exercise price
|
|
$
|
5.83
|
|
|
$
|
5.83
|
|
|
$
|
5.83
|
|
|
$
|
7.11
|
|
|
$
|
8.62
|
|
|
$
|
12.82
|
|
|
$
|
13.40
|
|
|
$
|
13.40
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Jan
|
|
Jan
|
|
Jun
|
|
Sep
|
|
Sep
|
Grant Date
|
|
2010
|
|
2010
|
|
2010
|
|
2010
|
|
2010
|
Expected volatility
|
|
|
22
|
%
|
|
|
22
|
%
|
|
|
22
|
%
|
|
|
22
|
%
|
|
|
22
|
%
|
Expected life
|
|
|
6.5
|
|
|
|
6.5
|
|
|
|
6.5
|
|
|
|
6.5
|
|
|
|
6.5
|
|
Risk free rate
|
|
|
2.34
|
%
|
|
|
2.34
|
%
|
|
|
1.79
|
%
|
|
|
1.41
|
%
|
|
|
1.41
|
%
|
Expected dividend yield
|
|
|
0
|
%
|
|
|
0
|
%
|
|
|
0
|
%
|
|
|
0
|
%
|
|
|
0
|
%
|
Fair value per option
|
|
$
|
3.62
|
|
|
$
|
3.38
|
|
|
$
|
3.17
|
|
|
$
|
3.05
|
|
|
$
|
3.28
|
|
Possibility of ceasing
employment
before vesting
|
|
|
1.05
|
%
|
|
|
1.05
|
%
|
|
|
1.55
|
%
|
|
|
1.76
|
%
|
|
|
1.76
|
%
|
Exercise price
|
|
$
|
12.82
|
|
|
$
|
13.40
|
|
|
$
|
13.40
|
|
|
$
|
13.40
|
|
|
$
|
12.82
|
|
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)
13. Equity-settled share-based payments (continued)
Since the Groups shares are not publicly traded expected volatility was determined by
calculating the historical volatility of share prices of comparable entities in representative
stock markets. The expected life used in the model has been adjusted, based on managements best
estimate, for the effects of non-transferability, exercise restrictions and behavioral
considerations.
Movements in the number of equity-settled options outstanding and their related weighted
average exercise prices under plans are as follows:
2004 Incentive Option Plan
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31, 2011
|
|
March 31, 2010
|
|
|
Average
|
|
|
|
|
|
Average
|
|
|
|
|
exercise
|
|
|
|
|
|
exercise
|
|
|
|
|
price per
|
|
Options
|
|
price per
|
|
Options
|
|
|
share
|
|
(thousands)
|
|
share
|
|
(thousands)
|
At January 1
|
|
|
6.67
|
|
|
|
2,176
|
|
|
|
1.15
|
|
|
|
13,992
|
|
Granted
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Forfeited
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exercised
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Expired
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At March 31
|
|
|
6.67
|
|
|
|
2,176
|
|
|
|
1.15
|
|
|
|
13,992
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2007/2008 Equity Incentive Plan
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31, 2011
|
|
March 31, 2010
|
|
|
Average
|
|
|
|
|
|
Average
|
|
|
|
|
exercise
|
|
|
|
|
|
exercise
|
|
|
|
|
price per
|
|
Options
|
|
price per
|
|
Options
|
|
|
share
|
|
(thousands)
|
|
share
|
|
(thousands)
|
At January 1
|
|
|
13.05
|
|
|
|
2,113
|
|
|
|
2.24
|
|
|
|
11,831
|
|
Granted
|
|
|
|
|
|
|
|
|
|
|
2.24
|
|
|
|
675
|
|
Forfeited
|
|
|
12.82
|
|
|
|
(46
|
)
|
|
|
|
|
|
|
|
|
Exercised
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Expired
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At March 31
|
|
|
13.05
|
|
|
|
2,067
|
|
|
|
2.24
|
|
|
|
12,506
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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)
13. Equity-settled share-based payments (continued)
Options outstanding under the plans have the following expiry date and exercise prices:
2004 Incentive Option Plan
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exercise
|
|
|
|
|
price per
|
|
Shares (in thousands)
|
Expiry date:
|
|
share
|
|
March 31, 2011
|
|
March 31, 2010
|
May 1, 2014
|
|
|
5.83
|
|
|
|
674
|
|
|
|
3,926
|
|
May 1, 2015
|
|
|
5.83
|
|
|
|
556
|
|
|
|
3,333
|
|
May 1, 2016
|
|
|
5.83
|
|
|
|
229
|
|
|
|
1,869
|
|
February 16, 2016
|
|
|
7.11
|
|
|
|
110
|
|
|
|
641
|
|
October 1, 2016
|
|
|
8.62
|
|
|
|
607
|
|
|
|
4,223
|
|
2007/2008 Equity Incentive Plan
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exercise
|
|
|
|
|
price per
|
|
Shares (in thousands)
|
Expiry date:
|
|
share
|
|
March 31, 2011
|
|
March 31, 2010
|
Dec 1, 2017
|
|
|
12.82
|
|
|
|
1,151
|
|
|
|
7,488
|
|
Jan 30, 2019
|
|
|
13.40
|
|
|
|
700
|
|
|
|
4,078
|
|
Nov 1, 2019
|
|
|
13.40
|
|
|
|
18
|
|
|
|
104
|
|
Jan 30, 2020
|
|
|
12.82
|
|
|
|
35
|
|
|
|
204
|
|
Jan 30, 2020
|
|
|
13.40
|
|
|
|
81
|
|
|
|
471
|
|
Jun 30, 2020
|
|
|
13.40
|
|
|
|
22
|
|
|
|
|
|
Sep 1, 2020
|
|
|
13.40
|
|
|
|
44
|
|
|
|
|
|
Sep 1, 2020
|
|
|
12.82
|
|
|
|
15
|
|
|
|
|
|
The following table shows the exercisable shares at year end under both the Adecoagro/
IFH 2004 Incentive Option Plan and the Adecoagro/ IFH 2007/ 2008 Equity Incentive Plan:
|
|
|
|
|
|
|
Exercisable shares
|
|
|
in thousands
|
2011
|
|
|
3.423
|
|
2010
|
|
|
3.253
|
|
2009
|
|
|
3.057
|
|
On March 30, 2011, the Board of Directors of the Company approved the awarded of 331,135
shares under the Adecoagros Restricted Shares Plan as compensation to senior and medium management
and key employees.
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)
14. Trade and other payables
|
|
|
|
|
|
|
|
|
|
|
March 31,
|
|
December 31,
|
|
|
2011
|
|
2010
|
|
|
(unaudited)
|
|
|
|
|
Non-current
|
|
|
|
|
|
|
|
|
Trade payables
|
|
|
4,204
|
|
|
|
4,239
|
|
Payable from acquisition of subsidiary
|
|
|
5,340
|
|
|
|
5,802
|
|
Taxes payable
|
|
|
1,310
|
|
|
|
1,331
|
|
Other payables
|
|
|
670
|
|
|
|
413
|
|
|
|
|
|
|
|
|
|
|
|
|
|
11,524
|
|
|
|
11,785
|
|
|
|
|
|
|
|
|
|
|
Current
|
|
|
|
|
|
|
|
|
Trade payables
|
|
|
56,848
|
|
|
|
49,597
|
|
Payable from acquisition of subsidiary
|
|
|
5,290
|
|
|
|
5,802
|
|
Advances from customers
|
|
|
1,388
|
|
|
|
2,560
|
|
Amounts due to related parties (Note 25)
|
|
|
1,369
|
|
|
|
4,892
|
|
Taxes payable
|
|
|
4,513
|
|
|
|
4,967
|
|
Other payables
|
|
|
3,071
|
|
|
|
1,418
|
|
|
|
|
|
|
|
|
|
|
|
|
|
72,479
|
|
|
|
69,236
|
|
|
|
|
|
|
|
|
|
|
Total trade and other payables
|
|
|
84,003
|
|
|
|
81,021
|
|
|
|
|
|
|
|
|
|
|
15. Borrowings
|
|
|
|
|
|
|
|
|
|
|
March 31,
|
|
December 31,
|
|
|
2011
|
|
2010
|
|
|
(unaudited)
|
|
|
|
|
Non-current
|
|
|
|
|
|
|
|
|
Syndicated loan (*)
|
|
|
20,000
|
|
|
|
20,000
|
|
BNDES loan (*)
|
|
|
68,699
|
|
|
|
70,149
|
|
IDB facility (*)
|
|
|
42,092
|
|
|
|
42,837
|
|
Brazil Loan (*)
|
|
|
42,979
|
|
|
|
42,792
|
|
Deustche Bank loan (*)
|
|
|
32,000
|
|
|
|
35,000
|
|
Other bank borrowings
|
|
|
42,116
|
|
|
|
39,813
|
|
Obligations under finance leases
|
|
|
45
|
|
|
|
81
|
|
|
|
|
|
|
|
|
|
|
|
|
|
247,931
|
|
|
|
250,672
|
|
|
|
|
|
|
|
|
|
|
Current
|
|
|
|
|
|
|
|
|
Bank overdrafts
|
|
|
1,033
|
|
|
|
209
|
|
Syndicated loan (*)
|
|
|
10,416
|
|
|
|
10,165
|
|
BNDES loan (*)
|
|
|
12,147
|
|
|
|
11,901
|
|
IDB facility (*)
|
|
|
18,433
|
|
|
|
16,384
|
|
Brazil Loan (*)
|
|
|
3,528
|
|
|
|
4,317
|
|
Deustche Bank loan (*)
|
|
|
18,379
|
|
|
|
15,379
|
|
Other bank borrowings
|
|
|
91,695
|
|
|
|
80,078
|
|
Obligations under finance leases
|
|
|
324
|
|
|
|
367
|
|
|
|
|
|
|
|
|
|
|
|
|
|
155,955
|
|
|
|
138,800
|
|
|
|
|
|
|
|
|
|
|
Total borrowings
|
|
|
403,886
|
|
|
|
389,472
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(*)
|
|
The Group was in compliance with the related covenants under the respective loan
agreements.
|
F - 29
Adecoagro S.A.
Notes to the Condensed Consolidated Interim Financial Statements (continued)
(All amounts in US$ thousands, except shares and per share data and as otherwise indicated)
15. Borrowings (continued)
As of March 31, 2011, total bank borrowings include collateralized liabilities of US$ 299,880
(December 31, 2010: US$ 350,654). These loans are mainly collateralized by property, plant and
equipment and shares of certain subsidiaries of the Group.
The maturity of the Groups borrowings (excluding obligations under finance leases) and the
Groups exposure to fixed and variable interest rates is as follows:
|
|
|
|
|
|
|
|
|
|
|
March 31,
|
|
December 31,
|
|
|
2011
|
|
2010
|
|
|
(unaudited)
|
|
|
|
|
Fixed rate:
|
|
|
|
|
|
|
|
|
Less than 1 year
|
|
|
57,119
|
|
|
|
52,326
|
|
Between 1 and 2 years
|
|
|
26,844
|
|
|
|
22,425
|
|
Between 2 and 3 years
|
|
|
8,556
|
|
|
|
7,661
|
|
Between 3 and 4 years
|
|
|
8,332
|
|
|
|
7,394
|
|
Between 4 and 5 years
|
|
|
6,632
|
|
|
|
5,920
|
|
More than 5 years
|
|
|
24,214
|
|
|
|
22,555
|
|
|
|
|
|
|
|
|
|
|
|
|
|
131,697
|
|
|
|
118,281
|
|
|
|
|
|
|
|
|
|
|
Variable rate:
|
|
|
|
|
|
|
|
|
Less than 1 year
|
|
|
98,512
|
|
|
|
86,107
|
|
Between 1 and 2 years
|
|
|
73,046
|
|
|
|
70,905
|
|
Between 2 and 3 years
|
|
|
46,877
|
|
|
|
54,436
|
|
Between 3 and 4 years
|
|
|
16,196
|
|
|
|
17,506
|
|
Between 4 and 5 years
|
|
|
14,981
|
|
|
|
15,619
|
|
More than 5 years
|
|
|
22,208
|
|
|
|
26,170
|
|
|
|
|
|
|
|
|
|
|
|
|
|
271,820
|
|
|
|
270,743
|
|
|
|
|
|
|
|
|
|
|
|
|
|
403,517
|
|
|
|
389,024
|
|
|
|
|
|
|
|
|
|
|
The carrying amounts of the Groups borrowings are denominated in the following currencies
(expressed in US dollars):
|
|
|
|
|
|
|
|
|
|
|
March 31,
|
|
December 31,
|
|
|
2011
|
|
2010
|
|
|
(unaudited)
|
|
|
|
|
Currency
|
|
|
|
|
|
|
|
|
Argentine Peso
|
|
|
13
|
|
|
|
13
|
|
US Dollar
|
|
|
217,248
|
|
|
|
199,182
|
|
Uruguayan Peso
|
|
|
|
|
|
|
62
|
|
Brazilian Reais
|
|
|
186,625
|
|
|
|
190,215
|
|
|
|
|
|
|
|
|
|
|
|
|
|
403,886
|
|
|
|
389,472
|
|
|
|
|
|
|
|
|
|
|
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. Borrowings (continued)
Obligations under finance leases
Lease liabilities are effectively secured as the rights to the leased asset revert to the
lessor in the event of default.
Gross finance lease liabilities minimum lease payments:
|
|
|
|
|
|
|
|
|
|
|
March 31,
|
|
December 31,
|
|
|
2011
|
|
2010
|
|
|
(unaudited)
|
|
|
|
|
Not later than one year
|
|
|
333
|
|
|
|
396
|
|
Later than one year and not later than
five years
|
|
|
45
|
|
|
|
81
|
|
|
|
|
|
|
|
|
|
|
|
|
|
378
|
|
|
|
477
|
|
Future finance charges on finance leases
|
|
|
(9
|
)
|
|
|
(29
|
)
|
|
|
|
|
|
|
|
|
|
Present value of finance lease liabilities
|
|
|
369
|
|
|
|
448
|
|
|
|
|
|
|
|
|
|
|
The present value of finance lease liabilities is as follows:
|
|
|
|
|
|
|
|
|
|
|
March 31,
|
|
December 31,
|
|
|
2011
|
|
2010
|
|
|
(unaudited)
|
|
|
|
|
Not later than one year
|
|
|
324
|
|
|
|
367
|
|
Later than one year and not later than
five years
|
|
|
45
|
|
|
|
81
|
|
|
|
|
|
|
|
|
|
|
|
|
|
369
|
|
|
|
448
|
|
|
|
|
|
|
|
|
|
|
Under the terms of the lease agreements, no contingent rents are payable. The interest rate
inherent in these finance leases is fixed at the contract date for all of the lease term. The
average interest rate on finance lease payables at March 31, 2011 was 8.29% (December 31, 2010:
10.67%).
16. Taxation
Taxes on income in the interim periods are accrued using the tax rate that would be applicable
to expected total annual earnings.
|
|
|
|
|
|
|
|
|
|
|
March 31,
|
|
March 31,
|
|
|
2011
|
|
2010
|
|
|
(unaudited)
|
|
(unaudited)
|
Current income tax
|
|
|
(2,723
|
)
|
|
|
220
|
|
Deferred income tax
|
|
|
(6,633
|
)
|
|
|
2,128
|
|
|
|
|
|
|
|
|
|
|
Income tax (charge) / benefit
|
|
|
(9,356
|
)
|
|
|
2,348
|
|
|
|
|
|
|
|
|
|
|
There has been no change in the statutory tax rates in the countries where the Group operates
since December 31, 2010.
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)
The gross movement on the deferred income tax account is as follows:
|
|
|
|
|
|
|
|
|
|
|
March 31,
|
|
March 31,
|
|
|
2011
|
|
2010
|
|
|
(unaudited)
|
|
(unaudited)
|
Beginning of period
|
|
|
44,032
|
|
|
|
61,932
|
|
Exchange differences
|
|
|
(3,036
|
)
|
|
|
(1,935
|
)
|
Income tax charge / (benefit)
|
|
|
6,633
|
|
|
|
(2,128
|
)
|
|
|
|
|
|
|
|
|
|
End of period
|
|
|
47,629
|
|
|
|
57,869
|
|
|
|
|
|
|
|
|
|
|
The tax on the Groups profit before tax differs from the theoretical amount that would arise
using the weighted average tax rate applicable to profits of the consolidated entities as follows:
|
|
|
|
|
|
|
|
|
|
|
March 31,
|
|
March 31,
|
|
|
2011
|
|
2010
|
|
|
(unaudited)
|
|
(unaudited)
|
Tax calculated at the tax rates
applicable to profits in the respective
countries
|
|
|
9,800
|
|
|
|
(6,331
|
)
|
Non-deductible items
|
|
|
(1,133
|
)
|
|
|
(777
|
)
|
Unused tax losses, net
|
|
|
901
|
|
|
|
4,328
|
|
Others
|
|
|
(212
|
)
|
|
|
432
|
|
|
|
|
|
|
|
|
|
|
Income tax charge / (benefit)
|
|
|
9,356
|
|
|
|
(2,348
|
)
|
|
|
|
|
|
|
|
|
|
17. Payroll and social security liabilities
|
|
|
|
|
|
|
|
|
|
|
March 31,
|
|
December 31,
|
|
|
2011
|
|
2010
|
|
|
(unaudited)
|
|
|
|
|
Non-current
|
|
|
|
|
|
|
|
|
Social security payable
|
|
|
1,192
|
|
|
|
1,178
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,192
|
|
|
|
1,178
|
|
|
|
|
|
|
|
|
|
|
Current
|
|
|
|
|
|
|
|
|
Salaries payable
|
|
|
4,793
|
|
|
|
3,471
|
|
Social security payable
|
|
|
1,932
|
|
|
|
2,223
|
|
Provision for vacations
|
|
|
5,249
|
|
|
|
6,155
|
|
Provision for bonuses
|
|
|
4,594
|
|
|
|
3,629
|
|
|
|
|
|
|
|
|
|
|
|
|
|
16,568
|
|
|
|
15,478
|
|
|
|
|
|
|
|
|
|
|
Total payroll and social security
liabilities
|
|
|
17,760
|
|
|
|
16,656
|
|
|
|
|
|
|
|
|
|
|
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. 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, 2010.
19. Sales
|
|
|
|
|
|
|
|
|
|
|
March 31,
|
|
March 31,
|
|
|
2011
|
|
2010
|
|
|
(unaudited)
|
|
(unaudited)
|
Sales of manufactured products and
services rendered:
|
|
|
|
|
|
|
|
|
Ethanol
|
|
|
3,510
|
|
|
|
12,942
|
|
Sugar
|
|
|
5,232
|
|
|
|
2,657
|
|
Rice
|
|
|
15,431
|
|
|
|
14,285
|
|
Energy
|
|
|
161
|
|
|
|
137
|
|
Operating leases
|
|
|
1,089
|
|
|
|
602
|
|
Coffee
|
|
|
713
|
|
|
|
2,173
|
|
Services
|
|
|
155
|
|
|
|
339
|
|
Others
|
|
|
50
|
|
|
|
46
|
|
|
|
|
|
|
|
|
|
|
|
|
|
26,341
|
|
|
|
33,181
|
|
|
|
|
|
|
|
|
|
|
Sales of agricultural produce and
biological assets:
|
|
|
|
|
|
|
|
|
Soybean
|
|
|
3,925
|
|
|
|
4,104
|
|
Cattle for dairy production
|
|
|
373
|
|
|
|
172
|
|
Other cattle
|
|
|
247
|
|
|
|
827
|
|
Corn
|
|
|
12,917
|
|
|
|
6,232
|
|
Cotton
|
|
|
|
|
|
|
924
|
|
Milk
|
|
|
4,070
|
|
|
|
2,297
|
|
Wheat
|
|
|
3,962
|
|
|
|
2,155
|
|
Coffee
|
|
|
1,456
|
|
|
|
1,051
|
|
Sunflower
|
|
|
3,800
|
|
|
|
627
|
|
Barley
|
|
|
449
|
|
|
|
242
|
|
Seeds
|
|
|
19
|
|
|
|
9
|
|
Sorghum
|
|
|
571
|
|
|
|
219
|
|
Others
|
|
|
122
|
|
|
|
310
|
|
|
|
|
|
|
|
|
|
|
|
|
|
31,911
|
|
|
|
19,169
|
|
|
|
|
|
|
|
|
|
|
Total sales
|
|
|
58,252
|
|
|
|
52,350
|
|
|
|
|
|
|
|
|
|
|
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. Sales (continued)
Commitments to sell commodities at a future date
The Group entered into contracts to sell non financial instruments, mainly, sugar, soybean and
corn through sales forward contracts. Those contracts are held for purposes of delivery the non
financial instrument in accordance with the Groups expected sales. Accordingly, as the own use
exception criteria are met, those contracts are not recorded as derivatives.
The notional amount of these contracts is US$ 122.6 million as of March 31, 2011 (2010: US$
61.3 million) comprised primarily of 115,440 tons of sugar (US$ 81.15 million), 103,743 tons of
soybean (U$S 27,4 million), 39,611 tons of corn (US$ 5.3 million) and 1,663 tons of cotton (U$S 4.6
million) which expire between April 2011 and October 2011.
20. Expenses by nature
The following table provides the additional disclosure required on the nature of expenses and
their relationship to the function within the Group:
|
|
|
|
|
|
|
|
|
|
|
March 31,
|
|
March 31,
|
|
|
2011
|
|
2010
|
|
|
(unaudited)
|
|
(unaudited)
|
Cost of agricultural produce and
biological assets sold
|
|
|
28,191
|
|
|
|
18,659
|
|
Raw materials and consumables used in
manufacturing activities
|
|
|
14,340
|
|
|
|
21,309
|
|
Services
|
|
|
2,189
|
|
|
|
3,035
|
|
Salaries and social security expenses
(Note 21)
|
|
|
11,157
|
|
|
|
12,275
|
|
Depreciation and amortization
|
|
|
4,284
|
|
|
|
4,150
|
|
Taxes (*)
|
|
|
2,197
|
|
|
|
683
|
|
Maintenance and repairs
|
|
|
2,905
|
|
|
|
3,082
|
|
Lease expense and similar arrangements
(**)
|
|
|
535
|
|
|
|
634
|
|
Freights
|
|
|
3,282
|
|
|
|
2,494
|
|
Export taxes / selling taxes
|
|
|
2,197
|
|
|
|
3,152
|
|
Fuel and lubricants
|
|
|
874
|
|
|
|
1,582
|
|
Others
|
|
|
4,881
|
|
|
|
3,348
|
|
|
|
|
|
|
|
|
|
|
Total expenses by nature
|
|
|
77,032
|
|
|
|
74,403
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(*)
|
|
Excludes export taxes and selling taxes.
|
|
(**)
|
|
Relates to various cancellable operating lease agreements for office and machinery equipment.
|
For the three-month period ended March 31, 2011, an amount of US$ 21,944 is included as cost
of manufactured products sold and services rendered (March 31, 2010: US$ 35,247); an amount of US$
31,911 is included as cost of agricultural produce sold and direct agricultural selling expenses
(March 31, 2010: US$ 19,169); an amount of US$ 17,307 is included in general and administrative
expenses (March 31, 2010: US$ 13,983); and an amount of US$ 5,870 is included in selling
expenses as described above (March 31, 2010: US$ 6,004).
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. Salaries and social security expenses
|
|
|
|
|
|
|
|
|
|
|
March 31,
|
|
March 31,
|
|
|
2011
|
|
2010
|
|
|
(unaudited)
|
|
(unaudited)
|
Wages and salaries
|
|
|
8,968
|
|
|
|
9,298
|
|
Social security costs
|
|
|
1,840
|
|
|
|
2,395
|
|
Equity-settled share-based compensation
|
|
|
349
|
|
|
|
582
|
|
|
|
|
|
|
|
|
|
|
|
|
|
11,157
|
|
|
|
12,275
|
|
|
|
|
|
|
|
|
|
|
Number of employees
|
|
|
5,529
|
|
|
|
5,108
|
|
|
|
|
|
|
|
|
|
|
22. Other operating income, net
|
|
|
|
|
|
|
|
|
|
|
March 31,
|
|
March 31,
|
|
|
2011
|
|
2010
|
|
|
(unaudited)
|
|
(unaudited)
|
Gain from commodity derivative
financial instruments
|
|
|
1,486
|
|
|
|
11,007
|
|
Loss from onerous contracts forwards
|
|
|
(7,344
|
)
|
|
|
|
|
Gain from disposal of other property
items
|
|
|
218
|
|
|
|
242
|
|
Others
|
|
|
(56
|
)
|
|
|
281
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(5,696
|
)
|
|
|
11,530
|
|
|
|
|
|
|
|
|
|
|
23. Financial results, net
|
|
|
|
|
|
|
|
|
|
|
March 31,
|
|
March 31,
|
|
|
2011
|
|
2010
|
|
|
(unaudited)
|
|
(unaudited)
|
Finance income:
|
|
|
|
|
|
|
|
|
- Interest income
|
|
|
601
|
|
|
|
303
|
|
- Gain from interest rate/foreign
exchange rate derivative financial
instruments
|
|
|
1,471
|
|
|
|
102
|
|
- Other income
|
|
|
1,351
|
|
|
|
449
|
|
|
|
|
|
|
|
|
|
|
Finance income
|
|
|
3,423
|
|
|
|
854
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Finance costs:
|
|
|
|
|
|
|
|
|
- Interest expense
|
|
|
(9,417
|
)
|
|
|
(5,377
|
)
|
- Foreign exchange losses, net
|
|
|
(1,484
|
)
|
|
|
(2,451
|
)
|
- Taxes
|
|
|
(441
|
)
|
|
|
(353
|
)
|
- Other expenses
|
|
|
(3,966
|
)
|
|
|
(981
|
)
|
|
|
|
|
|
|
|
|
|
Finance costs
|
|
|
(15,308
|
)
|
|
|
(9,162
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total financial results, net
|
|
|
(11,885
|
)
|
|
|
(8,308
|
)
|
|
|
|
|
|
|
|
|
|
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)
24. Earnings per share
(a) Basic
Basic earnings per share is calculated by dividing the profit attributable to equity holders
of the Group by the weighted average number of shares in issue during the period (Note 12).
|
|
|
|
|
|
|
|
|
|
|
March 31,
|
|
March 31,
|
|
|
2011
|
|
2010
|
|
|
(unaudited)
|
|
(unaudited)
|
Gain/(loss) attributable to equity
holders of the Group
|
|
|
15,083
|
|
|
|
(16,384
|
)
|
Weighted average number of shares in
issue (thousands)
|
|
|
106,936
|
|
|
|
80,000
|
|
|
|
|
|
|
|
|
|
|
Basic gains/(losses) per share
|
|
|
0.1410
|
|
|
|
(0.2048
|
)
|
|
|
|
|
|
|
|
|
|
(b) Diluted
Diluted earnings per share is calculated by adjusting the weighted average number of shares
outstanding to assume conversion of all dilutive potential shares. The Group has one category of
dilutive potential shares: equity-settled share options. For these equity-settled share options, a
calculation is done to determine the number of shares that could have been acquired at fair value,
based on the monetary value of the subscription rights attached to outstanding share options. The
number of shares calculated as above is compared with the number of shares that would have been
issued assuming the exercise of the equity-settled share options.
|
|
|
|
|
|
|
|
|
|
|
March 31,
|
|
March 31,
|
|
|
2011
|
|
2010
|
|
|
(unaudited)
|
|
(unaudited)
|
Gain / (loss) attributable to equity
holders of the Group
|
|
|
15,083
|
|
|
|
(16,384
|
)
|
|
|
|
|
|
|
|
|
|
Weighted average number of shares in
issue (thousands)
|
|
|
106,936
|
|
|
|
80,000
|
|
Adjustments for:
|
|
|
|
|
|
|
|
|
Weighted average number of shares that
would have been issued at average market
price (thousands)
|
|
|
483
|
|
|
|
3,127
|
|
|
|
|
|
|
|
|
|
|
Weighted average number of shares for
diluted earnings per share (thousands)
|
|
|
107,419
|
|
|
|
83,127
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per share
|
|
|
0.1404
|
|
|
|
n/a
|
(*)
|
|
|
|
|
|
|
|
|
|
|
|
|
(*)
|
|
The effects of anti-dilutive potential shares are ignored in the earnings per share
calculation at March 31, 2010. All shares are anti-dilutive in a loss period because they would
decrease a loss per share.
|
As explained in Note 12, on January 24, 2011 the Extraordinary General Meeting of Adecoagros
shareholders held on January 24, 2011 approved the reverse split of Adecoagros common shares,
changing the nominal value of Adecoagros common shares from US$
1 to US$ 1.5. Accordingly, the
calculation of basic and diluted earnings per share for all periods presented had been adjusted
retrospectively.
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)
25. Related-party transactions
The following is a summary of the balances and transactions with related parties:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) included in
|
|
Balance receivable
|
|
|
|
|
|
|
the statement of income
|
|
(payable)
|
|
|
|
|
Description of
|
|
March 31,
|
|
March 31,
|
|
March 31,
|
|
December
|
Related party
|
|
Relationship
|
|
transaction
|
|
2011
|
|
2010
|
|
2011
|
|
31, 2010
|
|
|
|
|
|
|
(unaudited)
|
|
(unaudited)
|
|
(unaudited)
|
|
|
Grupo La Lácteo
|
|
Joint venture
|
|
Sales of goods
|
|
4,070
|
|
2,297
|
|
|
|
|
|
|
|
|
Receivables from related parties (Note 9)
|
|
|
|
|
|
2,799
|
|
1,662
|
Mario Jorge de Lemos Vieira/ Cia Agropecuaria Monte Alegre/ Alfenas Agricola Ltda/ Marcelo Weyland Barbosa Vieira/ Paulo Albert Weyland Vieira
|
|
(i)
|
|
Cost of manufactured products sold and services rendered (ii)
|
|
|
|
254
|
|
|
|
|
|
|
|
|
Receivables from related parties (Note 9)
|
|
|
|
|
|
|
|
291
|
|
|
|
|
Payables (Note 14)
|
|
|
|
|
|
(1,369)
|
|
(4,892)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ospraie
|
|
(i)
|
|
Consent fee (iii)
|
|
(3,000)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Management and selected employees
|
|
Employment
|
|
Compensation selected employees (iv)
|
|
(1,520)
|
|
(1,618)
|
|
(14,001)
|
|
(13,659)
|
|
|
|
(i)
|
|
Shareholder or affiliate of shareholder of the Company.
|
|
(ii)
|
|
Relates to agriculture partnership agreements (parceria).
|
|
(iii)
|
|
One-time cost related to the agreement entered into with Ospraie to waive certain rights
following the completion of initial public offering.
|
|
(iv)
|
|
Includes compensation expense under equity-settled share-based payments (Note 13).
|
26. Events after the date of the statement of financial position
The Company intend to use approximately $230 million of the net proceeds from the Initial
Public Offering and the Al Gharrafa Transaction to finance part of the construction costs of
Ivinhema, the new sugar and ethanol mill in Brazil. Considering this, during April 2011, and in
order to hedge the fluctuation of the Brazilian Real against the US dollar, the company bought a
Zero Coupon Note from Deutsche bank for an amount of Reais 328,410,000, where the amount of
Brazilian Reales to receive at maturity are fixed.
F - 37
Adecoagro (NYSE:AGRO)
Historical Stock Chart
From Apr 2024 to May 2024
Adecoagro (NYSE:AGRO)
Historical Stock Chart
From May 2023 to May 2024