Indicate by check mark whether the registrant files or will file annual reports under cover of Form 20-F or Form 40-F.
Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T
Rule 101(b)(1):
¨
Indicate by check mark if the registrant is submitting the
Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(7):
¨
Indicate by
check mark whether the registrant by furnishing the information contained in this Form is also thereby furnishing the information to the Commission pursuant to Rule 12g3-2(b) under the Securities Exchange Act of 1934.
If Yes is marked, indicate below the file number assigned to the registrant in connection with
Rule 12g3-2(b): 82- .
UNAUDITED CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS AS OF AND FOR THE THREE MONTH PERIOD ENDED JUNE 30,
2014
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 June 30, 2014 (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) weather and other natural phenomena; (iii) developments in, or changes to, the laws, regulations and governmental policies governing the registrants business, including limitations on ownership of farmland
by foreign entities in certain jurisdictions in which the registrant operate, environmental laws and regulations; (iv) the implementation of the registrants business strategy, including its development of the Ivinhema mill and other
current projects; (v) the registrants plans relating to acquisitions, joint ventures, strategic alliances or divestitures; (vi) the implementation of the registrants financing strategy and capital expenditure plan;
(vii) the maintenance of the registrants relationships with customers; (viii) the competitive nature of the industries in which the registrant operates; (ix) the cost and availability of financing; (x) future demand for the
commodities the registrant produces; (xi) international prices for commodities; (xii) the condition of the registrants land holdings; (xiii) the development of the logistics and infrastructure for transportation of the
registrants products in the countries where it operates; (xiv) the performance of the South American and world economies; and (xv) the relative value of the Brazilian Real, the Argentine Peso, and the Uruguayan Peso compared to other
currencies; as well as other risks included in the registrants other filings and submissions with the United States Securities and Exchange Commission.
These forward-looking statements involve various risks and uncertainties. Although the registrant believes that its expectations expressed in
these forward-looking statements are reasonable, its expectations may turn out to be incorrect. The registrants actual results could be materially different from its expectations. In light of the risks and uncertainties described above, the
estimates and forward-looking statements discussed in the attached might not occur, and the registrants future results and its performance may differ materially from those expressed in these forward-looking statements due to, inclusive, but
not limited to, the factors mentioned above. Because of these uncertainties, you should not make any investment decision based on these estimates and forward-looking statements.
The forward-looking statements made in the attached relate only to events or information as of the date on which the statements are made in
the attached. The registrant undertakes no obligation to update any forward-looking statements to reflect events or circumstances after the date on which the statements are made or to reflect the occurrence of unanticipated events.
Notes to the Condensed Consolidated Interim Financial Statements
(All amounts in US$ thousands, except shares and per share data and as otherwise indicated)
1. General information
Adecoagro S.A.
(the Company or Adecoagro) is the Groups ultimate parent company and is a société anonyme (stock corporation) organized under the laws of the Grand Duchy of Luxembourg. Adecoagro is a holding company
primarily engaged through its operating subsidiaries in agricultural and agro-industrial activities. The Company and its operating subsidiaries are collectively referred to hereinafter as the Group. These activities are carried out
through three major lines of business, namely, Farming; Sugar, Ethanol and Energy and Land Transformation. Farming is further comprised of three reportable segments, which are described in detail in Note 5 to these condensed consolidated interim
financial statements.
Adecoagro is a public company listed in the New York Stock Exchange as a foreign registered company under the
symbol of AGRO.
These condensed consolidated interim financial statements have been approved for issue by the Board of Directors on
August 12, 2014.
2. Basis of preparation and presentation
The information presented in the accompanying condensed consolidated interim financial statements(interim financial statements) as
of June 30, 2014 and for the six-month periods ended June 30, 2014 and 2013 is unaudited and in the opinion of management reflect all adjustments necessary to present fairly the financial position of the Group as of June 30, 2014,
results of operations and cash flows for the six month periods ended June 30, 2014 and 2013. All such adjustments are of a normal recurring nature. In preparing these accompanying interim financial statements, management has made certain
estimates and assumptions that affect reported amounts in the financial statements and disclosures of contingencies. Actual results may differ from those estimates. The results for interim periods are not necessarily indicative of annual results.
These interim financial statements have been prepared in accordance with IAS 34, Interim financial reporting and they should
be read in conjunction with the annual financial statements for the year ended 31 December 2013, which have been prepared in accordance with IFRSs.
The accounting policies adopted in the preparation of the interim financial statements are consistent with those followed in the preparation
of the Groups annual consolidated financial statements for the year ended December 31, 2013.
A complete list of standards,
amendments and interpretations to existing standards published but not yet effective for the Group is described in Note 2.1 to the annual financial statements. None of those standards have a material impact on the information to be presented in the
financial statements.
During the six months ended June 30, 2014, the IASB published new standards that would have an impact on the
Group when they become effective:
In June 2014, the IASB issued amendments to IAS 16 Property, plant and equipment and IAS 41
Agriculture, in relation to bearer plants. The amendments define a bearer plant and exclude them from the scope of IAS 41 and include them within the scope of IAS 16. The amendments shall be applied for annual periods beginning on or
after January 1, 2016, with earlier application permitted. The Group is currently analyzing the resulting effects on the presentation of the Groups results of operations, financial position or cash flows.
In May 2014, the IASB issued IFRS 15, Revenue from contracts with customers, which sets out the requirements in accounting for
revenue arising from contracts with customers and which is based on the principle that revenue is recognized when control of a good or service is transferred to the customer. IFRS 15 must be applied annual periods beginning on or after
January 1, 2017, with earlier application permitted. This standard is not effective for the financial year beginning January 1, 2014 and has not been early adopted. The Group has not yet assessed the potential impact that the application
of these standards may have on the Groups financial condition or results of operations.
The accompanying notes
are an integral part of these condensed consolidated interim financial statements.
F - 10
Adecoagro S.A.
Notes to the Condensed Consolidated Interim Financial Statements (continued)
(All amounts in US$ thousands, except shares and per share data and as otherwise indicated)
2. Basis of preparation and presentation (continued)
Seasonality of operations
The Groups business activities are inherently seasonal. The Group generally harvest and sell its grains (corn, soybean, rice and
sunflower) between February and June, with the exception of wheat, which is harvested from December to January. Coffee and cotton are different in that while both are typically harvested from June to August, they require a conditioning process which
takes about two to three months. Sales in other business segments, such as in Dairy business segments, tend to be more stable. However, the sale of milk is generally higher during the fourth quarter, when the weather is warmer and pasture conditions
are more favorable. The sugarcane harvesting period typically begins April/May and ends in November/December. This creates fluctuations in sugar and ethanol inventory, usually peaking in December to cover sales between crop harvests (i.e., January
through April). As a result of the above factors, there may be significant variations in the results of operations from one quarter to another, as planting activities may be more concentrated in one quarter whereas harvesting activities may be more
concentrated in another quarter. In addition, quarterly results may vary as a result of the effects of fluctuations in commodities prices, production yields and costs on the determination of initial recognition and changes in fair value of
biological assets and agricultural produce.
3. Financial risk management
Risk management principles and processes
The Group continues to be exposed to several risks arising from financial instruments including price risk, exchange rate risk, interest rate
risk, liquidity risk and credit risk. A thorough explanation of the Group´s risks and the Group´s approach to the identification, assessment and mitigation of risks is included in Note 3 to the annual financial statements. There have
been no changes to the Group´s exposure and risk management principles and processes since December 31, 2013 and refers readers to the annual financial statements for information.
However, the Group considers that the following tables below provide useful information to understand the Group´s interim results for
the six month period ended June 30, 2014. These disclosures do not appear in any particular order of potential materiality or probability of occurrence.
Exchange rate risk
The following tables show the Groups net monetary position broken down by various currencies for each functional currency in which the
Group operates at June 30, 2014. All amounts are shown in US dollars.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30, 2014
|
|
|
|
(unaudited)
|
|
|
|
Functional currency
|
|
Net monetary position
(Liability)/ Asset
|
|
Argentine
Peso
|
|
|
Brazilian
Reais
|
|
|
Uruguayan
Peso
|
|
|
US Dollar
|
|
|
Total
|
|
Argentine Peso
|
|
|
(6,689
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(6,689
|
)
|
Brazilian Reais
|
|
|
|
|
|
|
(346,704
|
)
|
|
|
|
|
|
|
|
|
|
|
(346,704
|
)
|
US Dollar
|
|
|
(66,337
|
)
|
|
|
(271,939
|
)
|
|
|
31,895
|
|
|
|
94,464
|
|
|
|
(211,917
|
)
|
Uruguayan Peso
|
|
|
|
|
|
|
|
|
|
|
(545
|
)
|
|
|
|
|
|
|
(545
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
|
(73,026
|
)
|
|
|
(618,643
|
)
|
|
|
31,350
|
|
|
|
94,464
|
|
|
|
(565,855
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The Groups analysis shown on the tables below is carried out based on the exposure of each functional
currency subsidiary against the US dollar. The Group estimated that, other factors being constant, a 10% appreciation of the US dollar against the respective functional currencies for the period ended June 30, 2014 would have increased the
Groups
Loss Before Income Tax
for the period. A 10% depreciation of the US dollar against the functional currencies would have an equal and opposite effect on the income statement.
The accompanying notes
are an integral part of these condensed consolidated interim financial statements.
F - 11
Adecoagro S.A.
Notes to the Condensed Consolidated Interim Financial Statements (continued)
(All amounts in US$ thousands, except shares and per share data and as otherwise indicated)
3. Financial risk management (continued)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30, 2014
|
|
|
|
(unaudited)
|
|
|
|
Functional currency
|
|
Net monetary position
|
|
Argentine
Peso
|
|
|
Brazilian
Reais
|
|
|
Uruguayan
Peso
|
|
|
US Dollar
|
|
|
Total
|
|
Argentine Peso
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Brazilian Reais
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
US Dollar
|
|
|
(6,634
|
)
|
|
|
(27,194
|
)
|
|
|
3,190
|
|
|
|
|
|
|
|
(30,638
|
)
|
Uruguayan Peso
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Increase) or decrease in Loss Before Income Tax
|
|
|
(6,634
|
)
|
|
|
(27,194
|
)
|
|
|
3,190
|
|
|
|
|
|
|
|
(30,638
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Hedge AccountingCash Flow Hedge
Effective July 1, 2013, the Group formally documented and designated cash flow hedging relationships to hedge the foreign exchange rate
risk of a portion of its highly probable future sales in US dollars using a portion of its borrowings denominated in US dollars, currency forwards and foreign currency floating-to-fixed interest rate swaps.
The Company expects that the cash flows will occur and affect profit or loss between 2014 and 2020.
For the period ended June 30, 2014, a total amount before income tax of US$ 341 was recognized in other comprehensive income and an
amount of US$ loss 4,609 was reclassified from equity to profit or loss within Financial results, net.
Interest rate risk
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 June 30, 2014 (all amounts are shown in US dollars):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30, 2014
|
|
|
|
(unaudited)
|
|
|
|
Functional currency
|
|
Rate per currency denomination
|
|
Argentine
Peso
|
|
|
Brazilian
Reais
|
|
|
Uruguayan
Peso
|
|
|
Total
|
|
Fixed rate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Argentine Peso
|
|
|
9,039
|
|
|
|
|
|
|
|
|
|
|
|
9,039
|
|
Brazilian Reais
|
|
|
|
|
|
|
226,956
|
|
|
|
|
|
|
|
226,956
|
|
US Dollar
|
|
|
30,494
|
|
|
|
31,548
|
|
|
|
|
|
|
|
62,042
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Subtotal Fixed-rate borrowings
|
|
|
39,533
|
|
|
|
258,504
|
|
|
|
|
|
|
|
298,037
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Variable rate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Brazilian Reais
|
|
|
|
|
|
|
196,765
|
|
|
|
|
|
|
|
196,765
|
|
US Dollar
|
|
|
32,852
|
|
|
|
247,900
|
|
|
|
6,022
|
|
|
|
286,774
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Subtotal Variable-rate borrowings
|
|
|
32,852
|
|
|
|
444,665
|
|
|
|
6,022
|
|
|
|
483,539
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total borrowings as per analysis
|
|
|
72,385
|
|
|
|
703,169
|
|
|
|
6,022
|
|
|
|
781,576
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Finance leases
|
|
|
763
|
|
|
|
7
|
|
|
|
|
|
|
|
770
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total borrowings at June 30, 2014
|
|
|
73,148
|
|
|
|
703,176
|
|
|
|
6,022
|
|
|
|
782,346
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The accompanying notes
are an integral part of these condensed consolidated interim financial statements.
F - 12
Adecoagro S.A.
Notes to the Condensed Consolidated Interim Financial Statements (continued)
(All amounts in US$ thousands, except shares and per share data and as otherwise indicated)
3. Financial risk management (continued)
At June 30, 2014, if interest rates on floating-rate borrowings had been 1 % higher
(or lower) with all other variables held constant,
Loss Before Income Tax
for the period would decrease as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30, 2014
|
|
|
|
(unaudited)
|
|
|
|
Functional currency
|
|
Rate per currency denomination
|
|
Argentine
Peso
|
|
|
Brazilian
Reais
|
|
|
Uruguayan
Peso
|
|
|
Total
|
|
Variable rate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Brazilian Reais
|
|
|
|
|
|
|
(1,968
|
)
|
|
|
|
|
|
|
(1,968
|
)
|
US Dollar
|
|
|
(324
|
)
|
|
|
(2,479
|
)
|
|
|
(60
|
)
|
|
|
(2,863
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total effects on Loss Before Income Tax
|
|
|
(324
|
)
|
|
|
(4,447
|
)
|
|
|
(60
|
)
|
|
|
(4,831
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Credit risk
As of June 30, 2014, 3 banks accounted for more than 80% of the total cash deposited (Rabobank, HSBC,Banco do Brasil).
Derivative financial instruments
The following table shows the outstanding positions for each type of derivative contract as of June 30, 2014:
Futures / Options
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30, 2014
|
|
Type of
derivative contract
|
|
Quantities
(thousands)
(**)
|
|
|
Notional
amount
|
|
|
Market
Value Asset/
(Liability)
|
|
|
(Loss)/Profit
(*)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(unaudited)
|
|
|
(unaudited)
|
|
Futures:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sale
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Corn
|
|
|
145
|
|
|
|
27,198
|
|
|
|
2,590
|
|
|
|
2,590
|
|
Soybean
|
|
|
89
|
|
|
|
32,554
|
|
|
|
(39
|
)
|
|
|
(171
|
)
|
Sugar
|
|
|
3
|
|
|
|
1,023
|
|
|
|
(6
|
)
|
|
|
(6
|
)
|
Ethanol
|
|
|
3
|
|
|
|
2,605
|
|
|
|
47
|
|
|
|
47
|
|
Options:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Buy put
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Corn
|
|
|
114
|
|
|
|
908
|
|
|
|
960
|
|
|
|
53
|
|
Soybean
|
|
|
36
|
|
|
|
393
|
|
|
|
182
|
|
|
|
(210
|
)
|
Sell put
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Corn
|
|
|
8
|
|
|
|
(46
|
)
|
|
|
(32
|
)
|
|
|
14
|
|
Sell call
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Soybean
|
|
|
36
|
|
|
|
(391
|
)
|
|
|
(480
|
)
|
|
|
(89
|
)
|
Buy Call
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Corn
|
|
|
8
|
|
|
|
44
|
|
|
|
27
|
|
|
|
(17
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
|
442
|
|
|
|
64,288
|
|
|
|
3,249
|
|
|
|
2,211
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(*)
|
Included in line Gain from commodity derivative financial instruments Note 25.
|
(**)
|
All quantities expressed in tons except otherwise indicated.
|
The accompanying notes
are an integral part of these condensed consolidated interim financial statements.
F - 13
Adecoagro S.A.
Notes to the Condensed Consolidated Interim Financial Statements (continued)
(All amounts in US$ thousands, except shares and per share data and as otherwise indicated)
3. Financial risk management (continued)
Commodity future contract fair values are computed with reference to quoted market prices on future
exchanges.
Other derivative financial instruments
As of June 30, 2014, the Group has floating-to-fixed interest rate swap, foreign currency fixed-to-floating interest rate swap and foreign
currency floating-to fixed interest rate swap agreements, which were also outstanding as of December 31, 2013.
During the period
ended on June 2014, the Group entered into several currency forward contracts with Argentinian banks in order to hedge the fluctuation of the Argentinian peso against US Dollar for a total notional amount of US$ 24.2 million. The currency forward
contracts had maturity dates between April 2014 and July 2014. The outstanding contracts resulted in the recognition of a gain amounting to US$ 0.32 million in 2014. Gain and losses on currency forward contracts are included within
Financial results, net in the statement of income.
4. Critical accounting estimates and judgments
The Groups critical accounting policies are also consistent with those of the audited annual financial statements for the year ended
December 31, 2013 described in Note 4.
5. Segment information
IFRS 8 Operating Segments requires an entity to report financial and descriptive information about its reportable segments, which
are operating segments or aggregations of operating segments that meet specified criteria. Operating segments are components of an entity about which separate financial information is available that is evaluated regularly by the chief operating
decision maker (CODM) in deciding how to allocate resources and in assessing performance. The CODM evaluates the business based on the differences in the nature of its operations, products and services. The amount reported for each
segment item is the measure reported to the CODM for these purposes.
The Group operates in three major lines of business, namely,
Farming; Sugar, Ethanol and Energy; and Land Transformation. As from January 1, 2014 the Groups management does not consider its Coffee and Cattle businesses to be of continuing significance and they do not meet the quantitative threshold
for disclosure. The Coffee and Cattle businesses are now presented within Farming All Other Segments and prior years disclsoures have been recast to conform to this presentation.
The accompanying notes
are an integral part of these condensed consolidated interim financial statements.
F - 14
Adecoagro S.A.
Notes to the Condensed Consolidated Interim Financial Statements (continued)
(All amounts in US$ thousands, except shares and per share data and as otherwise indicated)
5. Segment information (continued)
|
|
|
The Groups
Farming
line of business is further comprised of three reportable segments:
|
|
|
|
The Groups
Crops
Segment consists of planting, harvesting and sale of grains, oilseeds and fibers (including wheat, corn, soybeans, cotton and sunflowers, among others), and to a lesser extent
the provision of grain warehousing/conditioning, handling and drying services to third parties, and the purchase and sale of crops produced by third parties crops. Each underlying crop in the Crops segment does not represent a separate operating
segment. Management seeks to maximize the use of the land through the cultivation of one or more type of crops. Types and surface amount of crops cultivated may vary from harvest year to harvest year depending on several factors, some of them out of
the Group´s control. Management is focused on the long-term performance of the productive land, and to that extent, the performance is assessed considering the aggregated combination, if any, of crops planted in the land. A single manager is
responsible for the management of operating activity of all crops rather than for each individual crop.
|
|
|
|
The Groups
Rice
Segment consists of planting, harvesting, processing and marketing of rice;
|
|
|
|
The Groups
Dairy
Segment consists of the production and sale of raw milk;
|
|
|
|
The Groups
All Other Segments
column consists of the aggregation of the remaining non-reportable operating segments, which do not meet the quantitative thresholds for disclosure and for which
the Groups management does not consider them to be of continuing significance as from January 1, 2014, namely, Coffee and Cattle.
|
|
|
|
The Groups
Sugar, Ethanol and Energy
Segment consists of cultivating sugarcane which is processed in owned sugar mills, transformed into ethanol, sugar and electricity and marketed;
|
|
|
|
The Groups
Land Transformation
Segment comprises the (i) identification and acquisition of underdeveloped and undermanaged farmland businesses; and (ii) realization of value through
the strategic disposition of assets (generating profits).
|
The measurement principles for the Groups segment reporting
structure are based on the IFRS principles adopted in the interim financial statements. Revenue generated and goods and services exchanged between segments are calculated on the basis of market prices.
Total segment assets and liabilities are measured in a manner consistent with that of the condensed consolidated interim financial statements.
These assets and liabilities are allocated based on the operations of the segment and the physical location of the asset. The Groups investment in the joint venture CHS S.A. is allocated to the Crops segment.
The 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
.
The accompanying notes
are an integral part of these condensed consolidated interim financial statements.
F - 15
Adecoagro S.A.
Notes to the Condensed Consolidated Interim Financial Statements (continued)
(All amounts in US$ thousands, except shares and per share data and as otherwise indicated)
5. Segment information (continued)
Segment analysis for the six-month period ended June 30, 2014 (unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Farming
|
|
|
Sugar,
Ethanol and
Energy
|
|
|
Land
Transformation
|
|
|
Corporate
|
|
|
Total
|
|
|
|
Crops
|
|
|
Rice
|
|
|
Dairy
|
|
|
All Other
Segments
|
|
|
Farming
subtotal
|
|
|
|
|
|
Sales of manufactured products and services rendered
|
|
|
117
|
|
|
|
51,883
|
|
|
|
322
|
|
|
|
788
|
|
|
|
53,110
|
|
|
|
136,627
|
|
|
|
|
|
|
|
|
|
|
|
189,737
|
|
Cost of manufactured products sold and services rendered
|
|
|
|
|
|
|
(39,328
|
)
|
|
|
(322
|
)
|
|
|
(33
|
)
|
|
|
(39,683
|
)
|
|
|
(86,412
|
)
|
|
|
|
|
|
|
|
|
|
|
(126,095
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Profit from Manufacturing Activities
|
|
|
117
|
|
|
|
12,555
|
|
|
|
|
|
|
|
755
|
|
|
|
13,427
|
|
|
|
50,215
|
|
|
|
|
|
|
|
|
|
|
|
63,642
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales of agricultural produce and biological assets
|
|
|
98,341
|
|
|
|
1,460
|
|
|
|
13,621
|
|
|
|
|
|
|
|
113,422
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
113,422
|
|
Cost of agricultural produce sold and direct agricultural selling expenses
|
|
|
(98,341
|
)
|
|
|
(1,460
|
)
|
|
|
(13,621
|
)
|
|
|
|
|
|
|
(113,422
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(113,422
|
)
|
Initial recognition and changes in fair value of biological assets and agricultural produce
|
|
|
42,871
|
|
|
|
11,557
|
|
|
|
3,890
|
|
|
|
(386
|
)
|
|
|
57,932
|
|
|
|
(18,072
|
)
|
|
|
|
|
|
|
|
|
|
|
39,860
|
|
Changes in net realizable value of agricultural produce after harvest
|
|
|
(1,704
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1,704
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1,704
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Profit / (loss) from Agricultural Activities
|
|
|
41,167
|
|
|
|
11,557
|
|
|
|
3,890
|
|
|
|
(386
|
)
|
|
|
56,228
|
|
|
|
(18,072
|
)
|
|
|
|
|
|
|
|
|
|
|
38,156
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Margin on Manufacturing and Agricultural Activities Before Operating Expenses
|
|
|
41,284
|
|
|
|
24,112
|
|
|
|
3,890
|
|
|
|
369
|
|
|
|
69,655
|
|
|
|
32,143
|
|
|
|
|
|
|
|
|
|
|
|
101,798
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
General and administrative expenses
|
|
|
(2,083
|
)
|
|
|
(1,602
|
)
|
|
|
(777
|
)
|
|
|
(84
|
)
|
|
|
(4,546
|
)
|
|
|
(10,132
|
)
|
|
|
|
|
|
|
(8,956
|
)
|
|
|
(23,634
|
)
|
Selling expenses
|
|
|
(2,029
|
)
|
|
|
(9,126
|
)
|
|
|
(272
|
)
|
|
|
(13
|
)
|
|
|
(11,440
|
)
|
|
|
(19,225
|
)
|
|
|
|
|
|
|
(728
|
)
|
|
|
(31,393
|
)
|
Other operating (loss)/income, net
|
|
|
(5,245
|
)
|
|
|
235
|
|
|
|
20
|
|
|
|
(15
|
)
|
|
|
(5,005
|
)
|
|
|
2,484
|
|
|
|
|
|
|
|
137
|
|
|
|
(2,384
|
)
|
Share of loss of joint ventures
|
|
|
(231
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(231
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(231
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Profit / (loss) from Operations Before Financing and Taxation
|
|
|
31,696
|
|
|
|
13,619
|
|
|
|
2,861
|
|
|
|
257
|
|
|
|
48,433
|
|
|
|
5,270
|
|
|
|
|
|
|
|
(9,547
|
)
|
|
|
44,156
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reserve from the sale of non controlling interests in subsidiaries
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
25,575
|
|
|
|
|
|
|
|
25,575
|
|
Depreciation and amortization
|
|
|
(994
|
)
|
|
|
(1,672
|
)
|
|
|
(775
|
)
|
|
|
(209
|
)
|
|
|
(3,650
|
)
|
|
|
(30,815
|
)
|
|
|
|
|
|
|
|
|
|
|
(34,465
|
)
|
Initial recognition and changes in fair value of biological assets (unrealized)
|
|
|
726
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
726
|
|
|
|
(3,337
|
)
|
|
|
|
|
|
|
|
|
|
|
(2,611
|
)
|
Initial recognition and changes in fair value of agricultural produce (unrealized)
|
|
|
14,722
|
|
|
|
6,106
|
|
|
|
|
|
|
|
|
|
|
|
20,828
|
|
|
|
(7,018
|
)
|
|
|
|
|
|
|
|
|
|
|
13,810
|
|
Initial recognition and changes in fair value of biological assets and agricultural produce (realized)
|
|
|
27,423
|
|
|
|
5,451
|
|
|
|
3,890
|
|
|
|
(386
|
)
|
|
|
36,378
|
|
|
|
(7,717
|
)
|
|
|
|
|
|
|
|
|
|
|
28,661
|
|
Changes in net realizable value of agricultural produce after harvest (unrealized)
|
|
|
(2,305
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(2,305
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(2,305
|
)
|
Changes in net realizable value of agricultural produce after harvest (realized)
|
|
|
601
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
601
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
601
|
|
Property, plant and equipment, net
|
|
|
133,342
|
|
|
|
44,670
|
|
|
|
16,314
|
|
|
|
9,339
|
|
|
|
203,665
|
|
|
|
663,371
|
|
|
|
|
|
|
|
|
|
|
|
867,036
|
|
Investment property
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
8,136
|
|
|
|
8,136
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
8,136
|
|
Goodwill
|
|
|
8,091
|
|
|
|
3,394
|
|
|
|
|
|
|
|
1,247
|
|
|
|
12,732
|
|
|
|
9,903
|
|
|
|
|
|
|
|
|
|
|
|
22,635
|
|
Biological assets
|
|
|
20,324
|
|
|
|
4,502
|
|
|
|
7,968
|
|
|
|
2,247
|
|
|
|
35,041
|
|
|
|
283,495
|
|
|
|
|
|
|
|
|
|
|
|
318,536
|
|
Investment in joint ventures
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3,660
|
|
|
|
3,660
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3,660
|
|
Inventories
|
|
|
61,117
|
|
|
|
30,822
|
|
|
|
4,209
|
|
|
|
226
|
|
|
|
96,374
|
|
|
|
54,226
|
|
|
|
|
|
|
|
|
|
|
|
150,600
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total segment assets
|
|
|
222,874
|
|
|
|
83,388
|
|
|
|
28,491
|
|
|
|
24,855
|
|
|
|
359,608
|
|
|
|
1,010,995
|
|
|
|
|
|
|
|
|
|
|
|
1,370,603
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Borrowings
|
|
|
63,737
|
|
|
|
31,793
|
|
|
|
(1,399
|
)
|
|
|
1,642
|
|
|
|
95,773
|
|
|
|
686,573
|
|
|
|
|
|
|
|
|
|
|
|
782,346
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total segment liabilities
|
|
|
63,737
|
|
|
|
31,793
|
|
|
|
(1,399
|
)
|
|
|
1,642
|
|
|
|
95,773
|
|
|
|
686,573
|
|
|
|
|
|
|
|
|
|
|
|
782,346
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The accompanying notes
are an integral part of these condensed consolidated interim financial statements.
F - 16
Adecoagro S.A.
Notes to the Condensed Consolidated Interim Financial Statements (continued)
(All amounts in US$ thousands, except shares and per share data and as otherwise indicated)
5. Segment information (continued)
Segment analysis for the six-month period ended June 30, 2013 (unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Farming
|
|
|
Sugar, ethanol
and energy
|
|
|
Land
transformation
|
|
|
|
|
|
|
|
|
|
Crops
|
|
|
Rice
|
|
|
Dairy
|
|
|
All Other
Segments
|
|
|
Farming
subtotal
|
|
|
|
|
Corporate
|
|
|
Total
|
|
Sales of manufactured products and services rendered
|
|
|
342
|
|
|
|
52,167
|
|
|
|
|
|
|
|
1,864
|
|
|
|
54,373
|
|
|
|
125,048
|
|
|
|
|
|
|
|
|
|
|
|
179,421
|
|
Cost of manufactured products sold and services rendered
|
|
|
|
|
|
|
(45,217
|
)
|
|
|
|
|
|
|
(48
|
)
|
|
|
(45,265
|
)
|
|
|
(74,041
|
)
|
|
|
|
|
|
|
|
|
|
|
(119,306
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Profit from Manufacturing Activities
|
|
|
342
|
|
|
|
6,950
|
|
|
|
|
|
|
|
1,816
|
|
|
|
9,108
|
|
|
|
51,007
|
|
|
|
|
|
|
|
|
|
|
|
60,115
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales of agricultural produce and biological assets
|
|
|
102,595
|
|
|
|
1,243
|
|
|
|
14,244
|
|
|
|
856
|
|
|
|
118,938
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
118,938
|
|
Cost of agricultural produce sold and direct agricultural selling expenses
|
|
|
(102,595
|
)
|
|
|
(1,243
|
)
|
|
|
(14,244
|
)
|
|
|
(856
|
)
|
|
|
(118,938
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(118,938
|
)
|
Initial recognition and changes in fair value of biological assets and agricultural produce
|
|
|
17,754
|
|
|
|
5,473
|
|
|
|
2,730
|
|
|
|
(6,937
|
)
|
|
|
19,020
|
|
|
|
(34,908
|
)
|
|
|
|
|
|
|
|
|
|
|
(15,888
|
)
|
Changes in net realizable value of agricultural produce after harvest
|
|
|
4,417
|
|
|
|
|
|
|
|
|
|
|
|
121
|
|
|
|
4,538
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4,538
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Profit/ (Loss) from Agricultural Activities
|
|
|
22,171
|
|
|
|
5,473
|
|
|
|
2,730
|
|
|
|
(6,816
|
)
|
|
|
23,558
|
|
|
|
(34,908
|
)
|
|
|
|
|
|
|
|
|
|
|
(11,350
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Margin on Manufacturing and Agricultural Activities Before Operating Expenses
|
|
|
22,513
|
|
|
|
12,423
|
|
|
|
2,730
|
|
|
|
(5,000
|
)
|
|
|
32,666
|
|
|
|
16,099
|
|
|
|
|
|
|
|
|
|
|
|
48,765
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
General and administrative expenses
|
|
|
(2,106
|
)
|
|
|
(2,390
|
)
|
|
|
(536
|
)
|
|
|
(556
|
)
|
|
|
(5,588
|
)
|
|
|
(10,358
|
)
|
|
|
|
|
|
|
(10,114
|
)
|
|
|
(26,060
|
)
|
Selling expenses
|
|
|
(2,646
|
)
|
|
|
(8,246
|
)
|
|
|
(206
|
)
|
|
|
(440
|
)
|
|
|
(11,538
|
)
|
|
|
(16,612
|
)
|
|
|
|
|
|
|
(159
|
)
|
|
|
(28,309
|
)
|
Other operating loss, net
|
|
|
4,028
|
|
|
|
274
|
|
|
|
39
|
|
|
|
(313
|
)
|
|
|
4,028
|
|
|
|
9,051
|
|
|
|
6,919
|
|
|
|
56
|
|
|
|
20,054
|
|
Share of loss of joint ventures
|
|
|
(36
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(36
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(36
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Profit/ (Loss) from Operations Before Financing and Taxation
|
|
|
21,753
|
|
|
|
2,061
|
|
|
|
2,027
|
|
|
|
(6,309
|
)
|
|
|
19,532
|
|
|
|
(1,820
|
)
|
|
|
6,919
|
|
|
|
(10,217
|
)
|
|
|
14,414
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Profit from discontinued operations
|
|
|
|
|
|
|
|
|
|
|
1,767
|
|
|
|
|
|
|
|
1,767
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,767
|
|
Depreciation and amortization
|
|
|
(1,118
|
)
|
|
|
(2,534
|
)
|
|
|
(535
|
)
|
|
|
(191
|
)
|
|
|
(4,378
|
)
|
|
|
(24,701
|
)
|
|
|
|
|
|
|
|
|
|
|
(29,079
|
)
|
Initial recognition and changes in fair value of biological assets (unrealized)
|
|
|
688
|
|
|
|
|
|
|
|
(98
|
)
|
|
|
(7,277
|
)
|
|
|
(6,687
|
)
|
|
|
(17,827
|
)
|
|
|
|
|
|
|
|
|
|
|
(24,514
|
)
|
Initial recognition and changes in fair value of agricultural produce (unrealized)
|
|
|
5,343
|
|
|
|
3,339
|
|
|
|
|
|
|
|
294
|
|
|
|
8,976
|
|
|
|
(4,079
|
)
|
|
|
|
|
|
|
|
|
|
|
4,897
|
|
Initial recognition and changes in fair value of biological assets and agricultural produce (realized)
|
|
|
11,723
|
|
|
|
2,134
|
|
|
|
2,828
|
|
|
|
46
|
|
|
|
16,731
|
|
|
|
(13,002
|
)
|
|
|
|
|
|
|
|
|
|
|
3,729
|
|
Changes in net realizable value of agricultural produce after harvest (unrealized)
|
|
|
1,640
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,640
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,640
|
|
Changes in net realizable value of agricultural produce after harvest (realized)
|
|
|
2,777
|
|
|
|
|
|
|
|
|
|
|
|
121
|
|
|
|
2,898
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,898
|
|
As of December 31, 2013:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Property, plant and equipment, net
|
|
|
157,664
|
|
|
|
55,411
|
|
|
|
20,097
|
|
|
|
10,333
|
|
|
|
243,505
|
|
|
|
547,015
|
|
|
|
|
|
|
|
|
|
|
|
790,520
|
|
Investment property
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10,147
|
|
|
|
10,147
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10,147
|
|
Goodwill
|
|
|
9,956
|
|
|
|
4,233
|
|
|
|
|
|
|
|
1,367
|
|
|
|
15,556
|
|
|
|
9,313
|
|
|
|
|
|
|
|
|
|
|
|
24,869
|
|
Biological assets
|
|
|
35,982
|
|
|
|
30,596
|
|
|
|
9,450
|
|
|
|
2,340
|
|
|
|
78,368
|
|
|
|
213,776
|
|
|
|
|
|
|
|
|
|
|
|
292,144
|
|
Investment in joint ventures
|
|
|
3,179
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3,179
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3,179
|
|
Inventories
|
|
|
27,240
|
|
|
|
10,128
|
|
|
|
1,563
|
|
|
|
213
|
|
|
|
39,144
|
|
|
|
69,245
|
|
|
|
|
|
|
|
|
|
|
|
108,389
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total segment assets
|
|
|
234,021
|
|
|
|
110,368
|
|
|
|
31,110
|
|
|
|
24,400
|
|
|
|
389,899
|
|
|
|
839,349
|
|
|
|
|
|
|
|
|
|
|
|
1,229,248
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Borrowings
|
|
|
68,886
|
|
|
|
41,906
|
|
|
|
10,477
|
|
|
|
|
|
|
|
121,269
|
|
|
|
538,862
|
|
|
|
|
|
|
|
|
|
|
|
660,131
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total segment liabilities
|
|
|
68,886
|
|
|
|
41,906
|
|
|
|
10,477
|
|
|
|
|
|
|
|
121,269
|
|
|
|
538,862
|
|
|
|
|
|
|
|
|
|
|
|
660,131
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The accompanying notes
are an integral part of these condensed consolidated interim financial statements.
F - 17
Adecoagro S.A.
Notes to the Condensed Consolidated Interim Financial Statements (continued)
(All amounts in US$ thousands, except shares and per share data and as otherwise indicated)
6. Property, plant and equipment
Changes in the Groups property, plant and equipment in the six-month periods ended June 30, 2014 and 2013 were as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Farmlands
|
|
|
Farmland
improvements
|
|
|
Buildings and
facilities
|
|
|
Machinery,
equipment,
furniture and
fittings
|
|
|
Computer
equipment
|
|
|
Vehicles
|
|
|
Work in
progress
|
|
|
Total
|
|
Six-month period ended June 30, 2013
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Opening net book amount.
|
|
|
284,281
|
|
|
|
8,517
|
|
|
|
148,886
|
|
|
|
212,641
|
|
|
|
1,593
|
|
|
|
1,740
|
|
|
|
223,239
|
|
|
|
880,897
|
|
Exchange differences
|
|
|
(23,773
|
)
|
|
|
(710
|
)
|
|
|
(11,784
|
)
|
|
|
(15,738
|
)
|
|
|
(109
|
)
|
|
|
(140
|
)
|
|
|
(16,776
|
)
|
|
|
(69,030
|
)
|
Additions
|
|
|
|
|
|
|
91
|
|
|
|
3,838
|
|
|
|
35,622
|
|
|
|
743
|
|
|
|
121
|
|
|
|
41,410
|
|
|
|
81,825
|
|
Transfers
|
|
|
|
|
|
|
229
|
|
|
|
74,732
|
|
|
|
108,770
|
|
|
|
20
|
|
|
|
|
|
|
|
(183,751
|
)
|
|
|
|
|
Disposals
|
|
|
(5,415
|
)
|
|
|
|
|
|
|
(411
|
)
|
|
|
(1,860
|
)
|
|
|
(14
|
)
|
|
|
(26
|
)
|
|
|
|
|
|
|
(7,726
|
)
|
Disposals of subsidiaries
|
|
|
(2,031
|
)
|
|
|
|
|
|
|
(395
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(2,426
|
)
|
Reclassification to non-income tax credits (*)
|
|
|
|
|
|
|
|
|
|
|
(439
|
)
|
|
|
1,287
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
848
|
|
Depreciation (Note 23)
|
|
|
|
|
|
|
(1,034
|
)
|
|
|
(6,166
|
)
|
|
|
(20,914
|
)
|
|
|
(529
|
)
|
|
|
(259
|
)
|
|
|
|
|
|
|
(28,902
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Closing net book amount
|
|
|
253,062
|
|
|
|
7,093
|
|
|
|
208,261
|
|
|
|
319,808
|
|
|
|
1,704
|
|
|
|
1,436
|
|
|
|
64,122
|
|
|
|
855,486
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At June 30, 2013
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost
|
|
|
253,062
|
|
|
|
12,996
|
|
|
|
267,426
|
|
|
|
491,217
|
|
|
|
4,755
|
|
|
|
4,382
|
|
|
|
64,122
|
|
|
|
1,097,960
|
|
Accumulated depreciation
|
|
|
|
|
|
|
(5,903
|
)
|
|
|
(59,165
|
)
|
|
|
(171,409
|
)
|
|
|
(3,051
|
)
|
|
|
(2,946
|
)
|
|
|
|
|
|
|
(242,474
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net book amount
|
|
|
253,062
|
|
|
|
7,093
|
|
|
|
208,261
|
|
|
|
319,808
|
|
|
|
1,704
|
|
|
|
1,436
|
|
|
|
64,122
|
|
|
|
855,486
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six-month period ended June 30, 2014
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Opening net book amount
|
|
|
216,843
|
|
|
|
8,852
|
|
|
|
206,462
|
|
|
|
297,910
|
|
|
|
1,690
|
|
|
|
1,184
|
|
|
|
57,579
|
|
|
|
790,520
|
|
Exchange differences
|
|
|
(26,549
|
)
|
|
|
(1,721
|
)
|
|
|
4,741
|
|
|
|
15,155
|
|
|
|
75
|
|
|
|
(217
|
)
|
|
|
2,794
|
|
|
|
(5,722
|
)
|
Additions
|
|
|
|
|
|
|
|
|
|
|
14,708
|
|
|
|
44,439
|
|
|
|
889
|
|
|
|
126
|
|
|
|
56,627
|
|
|
|
116,789
|
|
Transfers
|
|
|
|
|
|
|
|
|
|
|
13,649
|
|
|
|
7,924
|
|
|
|
32
|
|
|
|
|
|
|
|
(21,605
|
)
|
|
|
|
|
Disposals
|
|
|
|
|
|
|
|
|
|
|
(7
|
)
|
|
|
(443
|
)
|
|
|
(5
|
)
|
|
|
(21
|
)
|
|
|
|
|
|
|
(476
|
)
|
Reclassification to non-income tax credits (*)
|
|
|
|
|
|
|
|
|
|
|
(173
|
)
|
|
|
(578
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(751
|
)
|
Depreciation (Note 23)
|
|
|
|
|
|
|
(843
|
)
|
|
|
(8,371
|
)
|
|
|
(23,553
|
)
|
|
|
(383
|
)
|
|
|
(174
|
)
|
|
|
|
|
|
|
(33,324
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Closing net book amount
|
|
|
190,294
|
|
|
|
6,288
|
|
|
|
231,009
|
|
|
|
340,854
|
|
|
|
2,298
|
|
|
|
898
|
|
|
|
95,395
|
|
|
|
867,036
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At June 30, 2014
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost
|
|
|
190,294
|
|
|
|
14,025
|
|
|
|
307,411
|
|
|
|
565,144
|
|
|
|
6,365
|
|
|
|
4,233
|
|
|
|
95,395
|
|
|
|
1,182,867
|
|
Accumulated depreciation
|
|
|
|
|
|
|
(7,737
|
)
|
|
|
(76,402
|
)
|
|
|
(224,290
|
)
|
|
|
(4,067
|
)
|
|
|
(3,335
|
)
|
|
|
|
|
|
|
(315,831
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net book amount
|
|
|
190,294
|
|
|
|
6,288
|
|
|
|
231,009
|
|
|
|
340,854
|
|
|
|
2,298
|
|
|
|
898
|
|
|
|
95,395
|
|
|
|
867,036
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(*)
|
Brazilian federal tax law allows entities to take a percentage of the total cost of the assets purchased as a tax credit, As of December 31, 2013, ICMS tax credits were reclassified to trade and other receivables.
|
The accompanying notes
are an integral part of these condensed consolidated interim financial statements.
F-18
Adecoagro S.A.
Notes to the Condensed Consolidated Interim Financial Statements (continued)
(All amounts in US$ thousands, except shares and per share data and as otherwise indicated)
6. Property, plant and equipment (continued)
An amount of US$ 29,847 and US$ 25,358 of depreciation are included in Cost of
manufactured products sold and services rendered for the six-month periods ended June 30, 2014 and 2013, respectively. An amount 3,109 and US$ 3,306 of depreciation are included in General and administrative expenses for the
six-month periods ended June 30, 2014 and 2013, respectively. An amount of US$ 560 and US$ 238 of depreciation are included in Selling expenses for the six-month periods ended June 30, 2014 and 2013, respectively
As of June 30, 2014, borrowing costs of US$ 1,938 (June 30, 2013: US$ 6,830) 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$ 23,932 as of June 30, 2014.
As of
June 30, 2014 included within property, plant and equipment balances are US$ 736 related to the net book value of assets under finance leases.
7.
Investment property
Changes in the Groups investment property in the six-month periods ended June 30, 2014 and 2013 were as
follows:
|
|
|
|
|
|
|
|
|
|
|
June 30,
2014
|
|
|
June 30,
2013
|
|
|
|
(unaudited)
|
|
Beginning of the period
|
|
|
10,147
|
|
|
|
15,542
|
|
Exchange differences
|
|
|
(2,011
|
)
|
|
|
(1,356
|
)
|
|
|
|
|
|
|
|
|
|
End of the period
|
|
|
8,136
|
|
|
|
14,186
|
|
|
|
|
|
|
|
|
|
|
Cost
|
|
|
8,136
|
|
|
|
14,186
|
|
Accumulated depreciation
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net book amount
|
|
|
8,136
|
|
|
|
14,186
|
|
|
|
|
|
|
|
|
|
|
The following amounts have been recognized in the statement of income in the line Sales of manufactured
products and services rendered:
|
|
|
|
|
|
|
|
|
|
|
June 30,
2014
|
|
|
June 30,
2013
|
|
|
|
(unaudited)
|
|
Rental income
|
|
|
786
|
|
|
|
2,036
|
|
As of June 30, 2014, the fair value of investment property was US$ 58 million (2013: US$ 67
million).
The accompanying notes
are an integral part of these condensed consolidated interim financial statements.
F - 19
Adecoagro S.A.
Notes to the Condensed Consolidated Interim Financial Statements (continued)
(All amounts in US$ thousands, except shares and per share data and as otherwise indicated)
8. Intangible assets
Changes in the Groups intangible assets in the six-month periods ended June 30, 2014 and 2013 were as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Goodwill
|
|
|
Trademarks
|
|
|
Software
|
|
|
Others
|
|
|
Total
|
|
Six-month period ended June 30, 2013
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Opening net book amount
|
|
|
31,100
|
|
|
|
1,356
|
|
|
|
341
|
|
|
|
83
|
|
|
|
32,880
|
|
Exchange differences
|
|
|
(2,586
|
)
|
|
|
(31
|
)
|
|
|
(33
|
)
|
|
|
(6
|
)
|
|
|
(2,656
|
)
|
Additions
|
|
|
|
|
|
|
|
|
|
|
800
|
|
|
|
44
|
|
|
|
844
|
|
Amortization charge (ii) (Note 23)
|
|
|
|
|
|
|
(86
|
)
|
|
|
(91
|
)
|
|
|
|
|
|
|
(177
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Closing net book amount
|
|
|
28,514
|
|
|
|
1,239
|
|
|
|
1,017
|
|
|
|
121
|
|
|
|
30,891
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At June 30, 2013
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost
|
|
|
28,514
|
|
|
|
2,571
|
|
|
|
1,829
|
|
|
|
121
|
|
|
|
33,035
|
|
Accumulated amortization
|
|
|
|
|
|
|
(1,332
|
)
|
|
|
(812
|
)
|
|
|
|
|
|
|
(2,144
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net book amount
|
|
|
28,514
|
|
|
|
1,239
|
|
|
|
1,017
|
|
|
|
121
|
|
|
|
30,891
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six-month period ended June 30, 2014
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Opening net book amount
|
|
|
24,869
|
|
|
|
1,129
|
|
|
|
1,343
|
|
|
|
|
|
|
|
27,341
|
|
Exchange differences
|
|
|
(2,234
|
)
|
|
|
(17
|
)
|
|
|
(97
|
)
|
|
|
|
|
|
|
(2,348
|
)
|
Additions
|
|
|
|
|
|
|
|
|
|
|
651
|
|
|
|
7
|
|
|
|
658
|
|
Amortization charge (ii) (Note 23)
|
|
|
|
|
|
|
(72
|
)
|
|
|
(120
|
)
|
|
|
|
|
|
|
(192
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Closing net book amount
|
|
|
22,635
|
|
|
|
1,040
|
|
|
|
1,777
|
|
|
|
7
|
|
|
|
25,459
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At June 30, 2014
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost
|
|
|
22,635
|
|
|
|
2,509
|
|
|
|
2,806
|
|
|
|
136
|
|
|
|
28,086
|
|
Accumulated amortization
|
|
|
|
|
|
|
(1,469
|
)
|
|
|
(1,029
|
)
|
|
|
(129
|
)
|
|
|
(2,627
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net book amount
|
|
|
22,635
|
|
|
|
1,040
|
|
|
|
1,777
|
|
|
|
7
|
|
|
|
25,459
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(i)
|
For the six-month period ended June 30, 2013 an amount of US$ 91 and US$ 86 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 six-month period ended June 30, 2014 an amount of US$ 120 and US$ 72 of amortization charges are included in General and administrative expenses and Selling expenses, respectively.
There were no impairment charges for any of the periods presented.
|
The Group tests annually whether goodwill has suffered
any impairment. The last impairment test of goodwill was performed as of September 30, 2013.
The accompanying notes
are an integral part of these condensed consolidated interim financial statements.
F - 20
Adecoagro S.A.
Notes to the Condensed Consolidated Interim Financial Statements (continued)
(All amounts in US$ thousands, except shares and per share data and as otherwise indicated)
9. Biological assets
Changes in the Groups biological assets in the six-month periods ended June 30, 2014 and 2013 were as follows:
|
|
|
|
|
|
|
|
|
|
|
June 30,
2014
|
|
|
June 30,
2013
|
|
|
|
(unaudited)
|
|
Beginning of the period
|
|
|
292,144
|
|
|
|
298,136
|
|
Increase due to purchases
|
|
|
526
|
|
|
|
561
|
|
Initial recognition and changes in fair value of biological assets (i)
|
|
|
39,860
|
|
|
|
(15,888
|
)
|
Decrease due to harvest
|
|
|
(204,515
|
)
|
|
|
(197,958
|
)
|
Decrease due to disposals
|
|
|
(13,621
|
)
|
|
|
(9,704
|
)
|
Costs incurred during the period
|
|
|
200,292
|
|
|
|
185,914
|
|
Exchange differences
|
|
|
3,850
|
|
|
|
(20,066
|
)
|
|
|
|
|
|
|
|
|
|
End of the period year
|
|
|
318,536
|
|
|
|
240,995
|
|
|
|
|
|
|
|
|
|
|
(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$
14,568 loss for the six-month period ended June 30, 2014 (2013: US$ (39,115) loss). In 2014, an amount of US$ 27,624 gain (2013: US$ (10,189) loss) was attributable to price changes, and an amount of US$ 42,192 loss (2013: US$
(28,926) loss) was mainly attributable to physical changes.
|
Biological assets as of June 30, 2014 and
December 31, 2013 were as follows:
|
|
|
|
|
|
|
|
|
|
|
June 30,
2014
|
|
|
December 31,
2013
|
|
|
|
(unaudited)
|
|
|
|
|
Non-current
|
|
|
|
|
|
|
|
|
Cattle for dairy production
|
|
|
7,620
|
|
|
|
9,450
|
|
Other cattle
|
|
|
27
|
|
|
|
33
|
|
Sown land coffee
|
|
|
2,247
|
|
|
|
1,944
|
|
Sown land sugarcane
|
|
|
283,495
|
|
|
|
213,776
|
|
|
|
|
|
|
|
|
|
|
|
|
|
293,389
|
|
|
|
225,203
|
|
|
|
|
|
|
|
|
|
|
Current
|
|
|
|
|
|
|
|
|
Other cattle
|
|
|
321
|
|
|
|
363
|
|
Sown land crops
|
|
|
20,324
|
|
|
|
35,982
|
|
Sown land rice
|
|
|
4,502
|
|
|
|
30,596
|
|
|
|
|
|
|
|
|
|
|
|
|
|
25,147
|
|
|
|
66,941
|
|
|
|
|
|
|
|
|
|
|
Total biological assets
|
|
|
318,536
|
|
|
|
292,144
|
|
|
|
|
|
|
|
|
|
|
The accompanying notes
are an integral part of these condensed consolidated interim financial statements.
F - 21
Adecoagro S.A.
Notes to the Condensed Consolidated Interim Financial Statements (continued)
(All amounts in US$ thousands, except shares and per share data and as otherwise indicated)
10. Financial instruments
As of June 30, 2014, the financial instruments recognized at fair value on the statement of financial position comprise derivative
financial instruments.
In the case of Level 1, valuation is based on unadjusted quoted prices in active markets for identical financial
assets that the Group can refer to at the date of the statement of financial position. A market is deemed active if transactions take place with sufficient frequency and in sufficient quantity for price information to be available on an ongoing
basis. Since a quoted price in an active market is the most reliable indicator of fair value, this should always be used if available. The financial instruments the Group has allocated to this level mainly comprise crop futures and options traded on
the stock market. In the case of securities, the Group allocates them to this level when either a stock market price is available or prices are provided by a price quotation on the basis of actual market transactions.
Derivatives not traded on the stock market allocated to Level 2 are valued using models based on observable market data. For this, the Group
uses inputs directly or indirectly observable in the market, other than quoted prices. If the financial instrument concerned has a fixed contract period, the inputs used for valuation must be observable for the whole of this period. The financial
instruments the Group has allocated to this level mainly comprise interest-rate swaps and foreign-currency interest-rate swaps.
In the
case of Level 3, the Group uses valuation techniques not based on inputs observable in the market. This is only permissible insofar as no observable market data are available. The inputs used reflect the Groups assumptions regarding the
factors, which market players would consider in their pricing. The Group uses the best available information for this, including internal company data. The Group does not have financial instruments allocated to this level for any of the periods
presented.
The following tables present the Groups financial assets and financial liabilities that are measured at fair value as of
June 30, 2014 and their allocation to the fair value hierarchy:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2014
|
|
|
|
Level 1
|
|
|
Level 2
|
|
|
Level 3
|
|
|
Total
|
|
Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Derivative financial instruments
|
|
|
4,445
|
|
|
|
|
|
|
|
|
|
|
|
4,445
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets
|
|
|
4,445
|
|
|
|
|
|
|
|
|
|
|
|
4,445
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Derivative financial instruments
|
|
|
(1,356
|
)
|
|
|
(6,202
|
)
|
|
|
|
|
|
|
(7,558
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities
|
|
|
(1,356
|
)
|
|
|
(6,202
|
)
|
|
|
|
|
|
|
(7,558
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The accompanying notes
are an integral part of these condensed consolidated interim financial statements.
F - 22
Adecoagro S.A.
Notes to the Condensed Consolidated Interim Financial Statements (continued)
(All amounts in US$ thousands, except shares and per share data and as otherwise indicated)
10. Financial instruments (continued)
When no quoted prices in an active market are available, fair values (particularly with
derivatives) are based on recognized valuation methods. The Group uses a range of valuation models for this purpose, details of which may be obtained from the following table:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Class
|
|
Pricing
Method
|
|
Parameters
|
|
Pricing Model
|
|
|
Level
|
|
|
Total
|
|
Futures
|
|
Quoted price
|
|
|
|
|
|
|
|
|
1
|
|
|
|
2,592
|
|
Foreign currency futures
|
|
Quoted price
|
|
|
|
|
|
|
|
|
1
|
|
|
|
(160
|
)
|
Options
|
|
Quoted price
|
|
|
|
|
|
|
|
|
1
|
|
|
|
657
|
|
Interest-rate swaps
|
|
Theoretical price
|
|
Swap curve;
Money market
interest-rate curve
|
|
|
Present value
method
|
|
|
|
2
|
|
|
|
(6,202
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(3,113
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The accompanying notes
are an integral part of these condensed consolidated interim financial statements.
F - 23
Adecoagro S.A.
Notes to the Condensed Consolidated Interim Financial Statements (continued)
(All amounts in US$ thousands, except shares and per share data and as otherwise indicated)
11. Trade and other receivables, net
|
|
|
|
|
|
|
|
|
|
|
June 20,
2014
|
|
|
December 31,
2013
|
|
|
|
(unaudited)
|
|
|
|
|
Non current
|
|
|
|
|
|
|
|
|
Trade receivables
|
|
|
3,552
|
|
|
|
4,676
|
|
|
|
|
|
|
|
|
|
|
Trade receivables net
|
|
|
3,552
|
|
|
|
4,676
|
|
|
|
|
|
|
|
|
|
|
Advances to suppliers
|
|
|
16,915
|
|
|
|
10,658
|
|
Income tax credits
|
|
|
6,986
|
|
|
|
7,058
|
|
Non-income tax credits (i)
|
|
|
15,665
|
|
|
|
13,941
|
|
Judicial deposits
|
|
|
2,827
|
|
|
|
2,706
|
|
Receivable from disposal of subsidiary
|
|
|
4,890
|
|
|
|
9,202
|
|
Cash collateral
|
|
|
1,367
|
|
|
|
451
|
|
Other receivables
|
|
|
3,674
|
|
|
|
4,560
|
|
|
|
|
|
|
|
|
|
|
Non current portion
|
|
|
55,876
|
|
|
|
53,252
|
|
|
|
|
|
|
|
|
|
|
Current
|
|
|
|
|
|
|
|
|
Trade receivables
|
|
|
53,682
|
|
|
|
46,326
|
|
Less: Allowance for trade receivables
|
|
|
(419
|
)
|
|
|
(545
|
)
|
|
|
|
|
|
|
|
|
|
Trade receivables net
|
|
|
53,263
|
|
|
|
45,781
|
|
|
|
|
|
|
|
|
|
|
Prepaid expenses
|
|
|
4,400
|
|
|
|
7,786
|
|
Advance to Suppliers
|
|
|
36,374
|
|
|
|
16,088
|
|
Income tax credits
|
|
|
5,975
|
|
|
|
5,519
|
|
Non-income tax credits (i)
|
|
|
41,858
|
|
|
|
43,700
|
|
Cash collateral
|
|
|
7,287
|
|
|
|
6,554
|
|
Receivable from disposal of subsidiary
|
|
|
6,080
|
|
|
|
6,174
|
|
Other receivables
|
|
|
14,491
|
|
|
|
9,578
|
|
|
|
|
|
|
|
|
|
|
Subtotal
|
|
|
116,465
|
|
|
|
95,399
|
|
|
|
|
|
|
|
|
|
|
Current portion
|
|
|
169,728
|
|
|
|
141,180
|
|
|
|
|
|
|
|
|
|
|
Total trade and other receivables, net
|
|
|
225,604
|
|
|
|
194,432
|
|
|
|
|
|
|
|
|
|
|
(i)
|
Includes US$ 751 reclassified from property, plant and equipment (December 31, 2013: US$ 383).
|
The accompanying notes
are an integral part of these condensed consolidated interim financial statements.
F - 24
Adecoagro S.A.
Notes to the Condensed Consolidated Interim Financial Statements (continued)
(All amounts in US$ thousands, except shares and per share data and as otherwise indicated)
11. Trade and other receivables, net (continued)
The fair values of current trade and other receivables approximate their respective carrying
amounts due to their short-term nature. The fair values of non-current trade and other receivables approximate their carrying amount, as the impact of discounting is not significant.
The carrying amounts of the Groups trade and other receivables are denominated in the following currencies (expressed in US dollars):
|
|
|
|
|
|
|
|
|
|
|
June 30,
2014
|
|
|
December 31,
2013
|
|
|
|
(unaudited)
|
|
|
|
|
Currency
|
|
|
|
|
|
|
|
|
US Dollar
|
|
|
40,735
|
|
|
|
30,054
|
|
Argentine Peso
|
|
|
47,347
|
|
|
|
50,512
|
|
Uruguayan Peso
|
|
|
1,002
|
|
|
|
520
|
|
Brazilian Reais
|
|
|
136,521
|
|
|
|
113,346
|
|
|
|
|
|
|
|
|
|
|
|
|
|
225,604
|
|
|
|
194,432
|
|
|
|
|
|
|
|
|
|
|
As of June 30, 2014 trade receivables of US$ 20,925 (December 31, 2013: US$ 14,319) were past due but not
impaired. The ageing analysis of these receivables is as follows:
|
|
|
|
|
|
|
|
|
|
|
June 30,
2014
|
|
|
December 31,
2013
|
|
|
|
(unaudited)
|
|
|
|
|
Up to 3 months
|
|
|
20,012
|
|
|
|
13,432
|
|
3 to 6 months
|
|
|
110
|
|
|
|
827
|
|
Over 6 months
|
|
|
803
|
|
|
|
60
|
|
|
|
|
|
|
|
|
|
|
|
|
|
20,925
|
|
|
|
14,319
|
|
|
|
|
|
|
|
|
|
|
The creation and release of allowance for trade receivables have been included in Selling expenses
in the statement of income. Amounts charged to the allowance account are generally written off, when there is no expectation of recovering additional cash.
The other classes within other receivables do not contain impaired assets.
The maximum exposure to credit risk at the reporting date is the carrying value of each class of receivable mentioned above. The Group holds
mortgage as collateral for the sale of Agrícola Ganadera San José S.R.L.
The accompanying notes
are an integral part of these condensed consolidated interim financial statements.
F - 25
Adecoagro S.A.
Notes to the Condensed Consolidated Interim Financial Statements (continued)
(All amounts in US$ thousands, except shares and per share data and as otherwise indicated)
12. Inventories
|
|
|
|
|
|
|
|
|
|
|
June 30,
2014
|
|
|
December 31,
2013
|
|
|
|
(unaudited)
|
|
|
|
|
Raw materials
|
|
|
36,533
|
|
|
|
37,859
|
|
Finished goods
|
|
|
105,741
|
|
|
|
67,689
|
|
Stocks held by third parties
|
|
|
8,200
|
|
|
|
2,824
|
|
Others
|
|
|
126
|
|
|
|
17
|
|
|
|
|
|
|
|
|
|
|
|
|
|
150,600
|
|
|
|
108,389
|
|
|
|
|
|
|
|
|
|
|
The cost of inventories recognized as expense are included in Cost of manufactured products sold and
services rendered amounted to US$ 126,095 for the six-month period ended June 30, 2014. The cost of inventories recognized as expense and included in Cost of agricultural produce sold and direct agricultural selling expenses
amounted to US$ 66,365 for the six-month period ended June 30, 2014.
13. Cash and cash equivalents
|
|
|
|
|
|
|
|
|
|
|
June 30,
2014
|
|
|
December 31,
2013
|
|
|
|
(unaudited)
|
|
|
|
|
Cash at bank and on hand
|
|
|
123,695
|
|
|
|
165,362
|
|
Short-term bank deposits
|
|
|
75,632
|
|
|
|
66,785
|
|
|
|
|
|
|
|
|
|
|
|
|
|
199,327
|
|
|
|
232,147
|
|
|
|
|
|
|
|
|
|
|
14. Disposals
Sale of 49% of interest in Global Anceo S.L.U. and Global Hisingen S.L.U.
In June, 2014, the Group sold 49% of its interest in Global Anceo S.L.U. and Global Hisingen S.L.U. The main underlying assets of such
corporations are Guayacanes and La Guarida farms.
Sale price amounted US$ 50.5 million and US$ 49.4 million was collected as of
the transaction´s day. As the Company did not lose control of its subsidiaries, this operation is classified as an equitys transaction, and the margin of the operation was registered in Statement of Changes in Shareholders Equity
under the line item Reserve from the sale of non controlling interests in subsidiaries. The transaction resulted in an increase of equity attributable to owners of the Company of US$ 25.6 million and also an increase in
non-controlling interest of US$ 8.0 million.
Mimoso farm and coffee assets
In May 2013, the Group completed the sale of the Mimoso farm (through the sale of the Brazilian subsidiary Fazenda Mimoso Ltda,) and Lagoa do
Oeste farm located in Luis Eduardo Magalhaes, Bahia, Brazil. The farms have a total area of 3,834 hectares of which 904 hectares are planted with coffee trees. In addition, the Group entered into an agreement whereby the buyer will operate and make
use of 728 hectares of existing coffee trees in Adecoagros Rio de Janeiro farm during an 8-year period. Pursuant to the terms of the agreement, we will retain property to these coffee trees, which will still have an estimate useful life of 10
years upon the expiration of the agreement. The total consideration of this operation was a nominal amount of Brazilian Reais 49 million (US$ 24 million), from which Brazilian Reais 12,371 (US$ 6 million) were collected as of December 31,
2013. The remaining amount will be collected in three equal installments in 2014, 2015 and 2016. This transaction resulted in a gain of US$ 5,7 million recorded in other operating income in the statement of income.
The accompanying notes
are an integral part of these condensed consolidated interim financial statements.
F - 26
Adecoagro S.A.
Notes to the Condensed Consolidated Interim Financial Statements (continued)
(All amounts in US$ thousands, except shares and per share data and as otherwise indicated)
14. Disposals (continued)
In June 2013, the Group completed the sale of the remaining 49% interest in Santa Regina
S.A., a company whose main underlying asset is the Santa Regina farm. This transaction resulted in a gain of US$ 1,2 million recorded in other operating income in the statement of income.
15. Shareholders contributions
|
|
|
|
|
|
|
|
|
|
|
Number of
shares
(thousands)
|
|
|
Share capital
and share
premium
|
|
At January 1, 2013
|
|
|
122,220
|
|
|
|
1,123,663
|
|
Restricted shares issued (Note 16)
|
|
|
161
|
|
|
|
2,963
|
|
|
|
|
|
|
|
|
|
|
At June 30, 2013
|
|
|
122,381
|
|
|
|
1,126,626
|
|
|
|
|
|
|
|
|
|
|
At January 1, 2014
|
|
|
122,382
|
|
|
|
1,122,645
|
|
Employee share options exercised (Note 16)
|
|
|
|
|
|
|
649
|
|
Restricted shares vested
|
|
|
|
|
|
|
3,444
|
|
Purchase of own shares
|
|
|
|
|
|
|
(10,424
|
)
|
|
|
|
|
|
|
|
|
|
At June 30, 2014
|
|
|
122,382
|
|
|
|
1,116,314
|
|
|
|
|
|
|
|
|
|
|
Share Repurchase Program
On September 24, 2013, the Board of Directors of the Company has authorized a share repurchase program for up to 5% of its outstanding
shares. The repurchase program has commenced on September 24, 2013 and will be reviewed by the Board of Directors after a 12-month period: repurchases of shares under the program are made from time to time in open market transactions in
compliance with the trading conditions of Rule 10b-18 under the U.S. Securities Exchange Act of 1934, as amended, and applicable rules and regulations. The share repurchase program does not require Adecoagro to acquire any specific number or amount
of shares and may be modified, suspended, reinstated or terminated at any time in the Companys discretion and without prior notice. The size and the timing of repurchases will depend upon market conditions, applicable legal requirements and
other factors.
As of June 30, 2014, the Company repurchased 2,343,846 shares under this program.
16. 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 Group´s subsidiaries. Additionally, in 2010 the Group has set a Adecoagro Restricted Share and Restricted
Stock Unit Plan (referred to as Restricted Share Plan) under which the Group grants restricted shares, or restricted stock units to senior and medium management and key employees of the Groups subsidiaries.
The accompanying notes
are an integral part of these condensed consolidated interim financial statements.
F - 27
Adecoagro S.A.
Notes to the Condensed Consolidated Interim Financial Statements (continued)
(All amounts in US$ thousands, except shares and per share data and as otherwise indicated)
16. Equity-settled share-based payments (continued)
(a) Option Schemes
For the six-month periods ended June 30, 2014 and 2013 the Group incurred US$ nill million for the both period, related to the options
granted under the Option Schemes.
Movements in the number of equity-settled options outstanding and their related weighted average
exercise prices under plans are as follows:
2004 Incentive Option Plan
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30, 2014
|
|
|
June 30, 2013
|
|
|
|
Average
exercise
price per
share
|
|
|
Options
(thousands)
|
|
|
Average
exercise
price per
share
|
|
|
Options
(thousands)
|
|
At January 1
|
|
|
6,67
|
|
|
|
2,061
|
|
|
|
6,68
|
|
|
|
2,100
|
|
Forfeited
|
|
|
|
|
|
|
(5
|
)
|
|
|
8,62
|
|
|
|
(1
|
)
|
Exercised
|
|
|
5,83
|
|
|
|
(99
|
)
|
|
|
|
|
|
|
|
|
Expired
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At June 30
|
|
|
6,70
|
|
|
|
1,957
|
|
|
|
6,68
|
|
|
|
2,099
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2007/2008 Equity Incentive Plan
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30, 2014
|
|
|
June 30, 2013
|
|
|
|
Average
exercise
price per
share
|
|
|
Options
(thousands)
|
|
|
Average
exercise
price per
share
|
|
|
Options
(thousands)
|
|
At January 1
|
|
|
13,07
|
|
|
|
1,751
|
|
|
|
13,06
|
|
|
|
2,013
|
|
Forfeited
|
|
|
13,40
|
|
|
|
(22
|
)
|
|
|
13,22
|
|
|
|
(33
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At June 30
|
|
|
13,07
|
|
|
|
1,729
|
|
|
|
13,06
|
|
|
|
1,980
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Options outstanding under the plans have the following expiry date and exercise prices:
2004 Incentive Option Plan
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exercise
price per
|
|
|
Shares (in thousands)
|
|
|
|
share
|
|
|
June 30, 2014
|
|
|
June 30, 2013
|
|
Expiry date:
|
|
|
|
|
|
|
|
|
|
|
|
|
May 1, 2014
|
|
|
5,83
|
|
|
|
577
|
|
|
|
674
|
|
May 1, 2015
|
|
|
5,83
|
|
|
|
553
|
|
|
|
553
|
|
May 1, 2016
|
|
|
5,83
|
|
|
|
153
|
|
|
|
173
|
|
February 16, 2016
|
|
|
7,11
|
|
|
|
110
|
|
|
|
110
|
|
October 1, 2016
|
|
|
8,62
|
|
|
|
564
|
|
|
|
590
|
|
The accompanying notes
are an integral part of these condensed consolidated interim financial statements.
F - 28
Adecoagro S.A.
Notes to the Condensed Consolidated Interim Financial Statements (continued)
(All amounts in US$ thousands, except shares and per share data and as otherwise indicated)
16. Equity-settled share-based payments (continued)
2007/2008 Equity Incentive Plan
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exercise
price per
|
|
|
Shares (in thousands)
|
|
|
|
share
|
|
|
June 30, 2014
|
|
|
June 30, 2013
|
|
Expiry date:
|
|
|
|
|
|
|
|
|
|
|
|
|
Dec 1, 2017
|
|
|
12,82
|
|
|
|
950
|
|
|
|
1,129
|
|
Jan 30, 2019
|
|
|
13,40
|
|
|
|
599
|
|
|
|
670
|
|
Nov 1, 2019
|
|
|
13,40
|
|
|
|
8
|
|
|
|
8
|
|
Jan 30, 2020
|
|
|
12,82
|
|
|
|
26
|
|
|
|
26
|
|
Jan 30, 2020
|
|
|
13,40
|
|
|
|
65
|
|
|
|
65
|
|
Jun 30, 2020
|
|
|
13,40
|
|
|
|
22
|
|
|
|
22
|
|
Sep 1, 2020
|
|
|
13,40
|
|
|
|
44
|
|
|
|
44
|
|
Sep 1, 2020
|
|
|
12,82
|
|
|
|
15
|
|
|
|
15
|
|
The following table shows the exercisable shares at period end under both the Adecoagro/ IFH 2004 Incentive
Option Plan and the Adecoagro/ IFH 2007/ 2008 Equity Incentive Plan:
|
|
|
|
|
|
|
Exercisable
shares in
thousands
|
|
June 30, 2014
|
|
|
3,686
|
|
June 30, 2013
|
|
|
4,019
|
|
(b) Restricted Share and Restricted Stock Unit Plan
The Restricted Share and Restricted Stock Unit Plan were effectively established in 2010 and amended in November 2011 and is administered by
the Compensation Committee of the Company. Awards under this plan vest over a 3-year period from the date of grant at 33% on each anniversary of the grant date. Participants are entitled to receive one common share of the Company for each restricted
share or restricted unit issued. For the Restricted Share Plan there are no performance requirements for the delivery of common shares, except that a participants employment with the Group must not have been terminated prior to the relevant
vesting date. If the participant ceases to be an employee for any reason, any unvested restricted share shall not be converted into common shares and the participant shall cease for all purposes to be a shareholder with respect to such shares.
On July 18, 2011, the Group issued and registered 427,293 restricted shares with a nominal value of US$ 1.5 which were granted under the
Restricted Share Plan. While the restricted shares are not vested, they are recognized in Other reserves. Once they are vested, the reserve is reversed and a share premium is recognized. As of June 30, 2014, all the restricted
shares were vested.
The restricted shares under the Restricted Share Plan were measured at fair value at the date of grant.
As of June 30, 2014, the Group recognized compensation expense US$ 1.7 million related to the restricted shares granted under the
Restricted Share Plan (2013: US$ 1,9 million).
The accompanying notes
are an integral part of these condensed consolidated interim financial statements.
F - 29
Adecoagro S.A.
Notes to the Condensed Consolidated Interim Financial Statements (continued)
(All amounts in US$ thousands, except shares and per share data and as otherwise indicated)
16. Equity-settled share-based payments (continued)
Key grant-date fair value and other assumptions under the Restricted Share and Restricted
Stock Unit Plan are detailed below:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Grant Date
|
|
Apr 1,
2011
|
|
|
Apr 1,
2011
|
|
|
May 13,
2011
|
|
|
Apr 1,
2012
|
|
|
May 15,
2012
|
|
|
Apr 1,
2013
|
|
|
May 15,
2013
|
|
Fair value
|
|
|
12,69
|
|
|
|
12,69
|
|
|
|
12,36
|
|
|
|
9,81
|
|
|
|
9,33
|
|
|
|
8,08
|
|
|
|
7,48
|
|
Possibility of ceasing employment before vesting
|
|
|
1,42
|
%
|
|
|
1,86
|
%
|
|
|
0
|
%
|
|
|
3
|
%
|
|
|
0
|
%
|
|
|
5
|
%
|
|
|
0
|
%
|
Movements in the number of restricted shares outstanding under the Restricted Share and Restricted Stock Unit
Plan are as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Restricted shares
(thousands)
|
|
|
Restricted stock
units
(thousands)
|
|
|
Restricted shares
(thousands)
|
|
|
Restricted stock
units
(thousands)
|
|
|
|
2014
|
|
|
2014
|
|
|
2013
|
|
|
2013
|
|
At January 1
|
|
|
110
|
|
|
|
699
|
|
|
|
234
|
|
|
|
515
|
|
Granted (1)
|
|
|
|
|
|
|
470
|
|
|
|
|
|
|
|
346
|
|
Forfeited
|
|
|
(3
|
)
|
|
|
(15
|
)
|
|
|
(4
|
)
|
|
|
(6
|
)
|
Vested
|
|
|
(107
|
)
|
|
|
(297
|
)
|
|
|
(119
|
)
|
|
|
(168
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At June 30
|
|
|
|
|
|
|
857
|
|
|
|
111
|
|
|
|
687
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
Approved by the Board of Directors of March 13, 2014 and the Shareholders Meeting of April 16, 2014.
|
17. Trade and other payables
|
|
|
|
|
|
|
|
|
|
|
June 30,
2014
|
|
|
December 31,
2013
|
|
|
|
(unaudited)
|
|
|
|
|
Non-current
|
|
|
|
|
|
|
|
|
Payable from acquisition of property, plant and equipment (i)
|
|
|
2,084
|
|
|
|
2,605
|
|
Other payables
|
|
|
367
|
|
|
|
346
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,451
|
|
|
|
2,951
|
|
|
|
|
|
|
|
|
|
|
Current
|
|
|
|
|
|
|
|
|
Trade payables
|
|
|
68,462
|
|
|
|
84,009
|
|
Advances from customers
|
|
|
2,488
|
|
|
|
2,900
|
|
Amounts due to related parties (Note 27)
|
|
|
491
|
|
|
|
1,069
|
|
Taxes payable
|
|
|
2,556
|
|
|
|
3,108
|
|
Payables from acquisitions of property, plants and equipment
|
|
|
1,075
|
|
|
|
|
|
Escrows arising on business combinations
|
|
|
1,063
|
|
|
|
1,030
|
|
Other payables
|
|
|
197
|
|
|
|
849
|
|
|
|
|
|
|
|
|
|
|
|
|
|
76,332
|
|
|
|
92,965
|
|
|
|
|
|
|
|
|
|
|
Total trade and other payables
|
|
|
78,783
|
|
|
|
95,916
|
|
|
|
|
|
|
|
|
|
|
(i)
|
These trades payable are mainly collateralized by property, plant and equipment.
|
The accompanying notes
are an integral part of these condensed consolidated interim financial statements.
F - 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)
18. Borrowings
|
|
|
|
|
|
|
|
|
|
|
June 30,
2014
|
|
|
December 31,
2013
|
|
|
|
(unaudited)
|
|
|
|
|
Non-current
|
|
|
|
|
|
|
|
|
Votoratim
|
|
|
3,357
|
|
|
|
3,388
|
|
ABC Brazil Loan
|
|
|
11,084
|
|
|
|
17,746
|
|
Bradesco Loan (*)
|
|
|
8,764
|
|
|
|
8,832
|
|
BNDES Loan Facility(*)
|
|
|
148,272
|
|
|
|
108,804
|
|
IDB Facility (*)
|
|
|
29,920
|
|
|
|
37,703
|
|
Ciudad de Buenos Aires Loan
|
|
|
14,286
|
|
|
|
14,286
|
|
Galicia Loan
|
|
|
461
|
|
|
|
1,150
|
|
Banco do Brazil Loan Facility (*)
|
|
|
85,905
|
|
|
|
82,997
|
|
Itaú BBA Facility (*)
|
|
|
51,898
|
|
|
|
44,327
|
|
Rabobank Loan (*)
|
|
|
34,688
|
|
|
|
32,482
|
|
ING/ABN/Bladex(*)
|
|
|
51,617
|
|
|
|
52,000
|
|
Rabobank, Syndicated Loan (*)
|
|
|
89,153
|
|
|
|
88,980
|
|
ING Bank N,V, Syndicated Loan (*)
|
|
|
97,813
|
|
|
|
|
|
Other bank borrowings
|
|
|
19,026
|
|
|
|
19,058
|
|
Obligations under finance leases
|
|
|
433
|
|
|
|
411
|
|
|
|
|
|
|
|
|
|
|
|
|
|
646,677
|
|
|
|
512,164
|
|
|
|
|
|
|
|
|
|
|
Current
|
|
|
|
|
|
|
|
|
Bank overdrafts
|
|
|
2,098
|
|
|
|
5,750
|
|
BNDES Loan Facility (*)
|
|
|
16,363
|
|
|
|
8,695
|
|
IDB Facility (*)
|
|
|
15,634
|
|
|
|
15,388
|
|
Ciudad de Buenos Aires Loan
|
|
|
2,974
|
|
|
|
2,992
|
|
Galicia Loan
|
|
|
1,509
|
|
|
|
5,733
|
|
Banco do Brazil Loan Facility (*)
|
|
|
12,508
|
|
|
|
6,888
|
|
Rabobank Loan (*)
|
|
|
45,184
|
|
|
|
32,249
|
|
ITAU (*)
|
|
|
8,639
|
|
|
|
10,924
|
|
ABC Brazil Loan
|
|
|
11,710
|
|
|
|
10,027
|
|
Bradesco Loan (*)
|
|
|
6,234
|
|
|
|
5,932
|
|
Votoratim
|
|
|
8,132
|
|
|
|
7,310
|
|
ING/ABN/Bladex(*)
|
|
|
|
|
|
|
17,003
|
|
Rabobank, Syndicated Loan (*)
|
|
|
249
|
|
|
|
365
|
|
Other bank borrowings
|
|
|
4,098
|
|
|
|
18,383
|
|
Obligations under finance leases
|
|
|
337
|
|
|
|
328
|
|
|
|
|
|
|
|
|
|
|
|
|
|
135,669
|
|
|
|
147,967
|
|
|
|
|
|
|
|
|
|
|
Total borrowings
|
|
|
782,346
|
|
|
|
660,131
|
|
|
|
|
|
|
|
|
|
|
(*)
|
The Group was in compliance with the related covenants under the respective loan agreements.
|
New loan of
the period ING Bank N.V. Syndicated Loan
In March 2014, Adecoagro Vale do Ivinhema entered into a US$ 100.0 million loan
with syndicate of banks, led by ING Bank N.V., due 2017. This syndicate loan bears an interest of LIBOR 3 months + 4.20% per annum. Certain covenants are measured on a combined basis aggregating the borrowing subsidiaries and others are
measured on an individual basis.
The accompanying notes
are an integral part of these condensed consolidated interim financial statements.
F - 31
Adecoagro S.A.
Notes to the Condensed Consolidated Interim Financial Statements (continued)
(All amounts in US$ thousands, except shares and per share data and as otherwise indicated)
18. Borrowings (continued)
Financial ratios:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2014
|
|
|
2015
|
|
|
2016
|
|
Net Bank Debt / EBITDA
|
|
|
[<
|
]4,5
|
|
|
[<
|
]5
|
|
|
[<
|
]4,5
|
Solvency Ratio
|
|
|
[>
|
]40%
|
|
|
[>
|
]40%
|
|
|
[>
|
]40%
|
Interest Coverage Ratio
|
|
|
[<
|
]2
|
|
|
[<
|
]2
|
|
|
[<
|
]2
|
As of June 30, 2014, total bank borrowings include collateralized liabilities of US$ 679,237 (December
31, 2013: US$ 625,533). These loans are mainly collateralized by property, plant and equipment sugarcane plantations, sugar export contracts and shares of certain subsidiaries of the Group.
The maturity of the Groups borrowings (excluding obligations under finance leases) and the Groups exposure to fixed and variable
interest rates is as follows:
|
|
|
|
|
|
|
|
|
|
|
June 30,
2014
|
|
|
December 31,
2013
|
|
|
|
(unaudited)
|
|
|
|
|
Fixed rate:
|
|
|
|
|
|
|
|
|
Less than 1 year
|
|
|
51,501
|
|
|
|
56,932
|
|
Between 1 and 2 years
|
|
|
49,697
|
|
|
|
38,393
|
|
Between 2 and 3 years
|
|
|
41,348
|
|
|
|
37,762
|
|
Between 3 and 4 years
|
|
|
34,390
|
|
|
|
29,467
|
|
Between 4 and 5 years
|
|
|
30,128
|
|
|
|
27,803
|
|
More than 5 years
|
|
|
90,973
|
|
|
|
75,745
|
|
|
|
|
|
|
|
|
|
|
|
|
|
298,037
|
|
|
|
266,102
|
|
|
|
|
|
|
|
|
|
|
Variable rate:
|
|
|
|
|
|
|
|
|
Less than 1 year
|
|
|
83,831
|
|
|
|
90,707
|
|
Between 1 and 2 years
|
|
|
163,435
|
|
|
|
107,392
|
|
Between 2 and 3 years
|
|
|
141,938
|
|
|
|
100,949
|
|
Between 3 and 4 years
|
|
|
57,556
|
|
|
|
54,212
|
|
Between 4 and 5 years
|
|
|
11,123
|
|
|
|
12,586
|
|
More than 5 years
|
|
|
25,656
|
|
|
|
27,444
|
|
|
|
|
|
|
|
|
|
|
|
|
|
483,539
|
|
|
|
393,290
|
|
|
|
|
|
|
|
|
|
|
|
|
|
781,576
|
|
|
|
659,392
|
|
|
|
|
|
|
|
|
|
|
The carrying amounts of the Groups borrowings are denominated in the following currencies (expressed in
US dollars):
|
|
|
|
|
|
|
|
|
|
|
June 30,
2014
|
|
|
December 31,
2013
|
|
|
|
(unaudited)
|
|
|
|
|
Currency
|
|
|
|
|
|
|
|
|
US Dollar
|
|
|
349,121
|
|
|
|
257,283
|
|
Brazilian Reais
|
|
|
423,728
|
|
|
|
372,058
|
|
Argentine Peso
|
|
|
9,497
|
|
|
|
30,775
|
|
Uruguayan Peso
|
|
|
|
|
|
|
15
|
|
|
|
|
|
|
|
|
|
|
|
|
|
782,346
|
|
|
|
660,131
|
|
|
|
|
|
|
|
|
|
|
The accompanying notes
are an integral part of these condensed consolidated interim financial statements.
F - 32
Adecoagro S.A.
Notes to the Condensed Consolidated Interim Financial Statements (continued)
(All amounts in US$ thousands, except shares and per share data and as otherwise indicated)
19. Taxation
Taxes on income in the interim periods are accrued using the tax rate that would be applicable to expected total annual earnings.
|
|
|
|
|
|
|
|
|
|
|
June 30,
2014
|
|
|
June 30,
2013
|
|
|
|
(unaudited)
|
|
Current income tax
|
|
|
(1,620
|
)
|
|
|
(929
|
)
|
Deferred income tax
|
|
|
(3,609
|
)
|
|
|
13,268
|
|
|
|
|
|
|
|
|
|
|
Income tax (expense)/benefit
|
|
|
(5,229
|
)
|
|
|
12,339
|
|
|
|
|
|
|
|
|
|
|
There has been no change in the statutory tax rates in the countries where the Group operates since
December 31, 2013,
Argentine law includes a 10% withholding tax on dividend distributions made by Argentine companies to individuals
and foreign beneficiaries. As of June 30, 2014, the Company did not record any liability on retain earnings at their Argentine subsidiaries due to its dividend policy which defines that the Company intends to retain any future earnings to
finance operations and the expansion of their business and does not intend to distribute or pay any cash dividends on our common shares in the foreseeable future.
The gross movement on the deferred income tax account is as follows:
|
|
|
|
|
|
|
|
|
|
|
June 30,
2014
|
|
|
June 30,
2013
|
|
|
|
(unaudited)
|
|
Beginning of period asset/(liability)
|
|
|
(9,255
|
)
|
|
|
39,998
|
|
Exchange differences
|
|
|
12,948
|
|
|
|
(2,706
|
)
|
Disposal of subsidiary
|
|
|
|
|
|
|
(196
|
)
|
Tax charge relating to cash flow hedge (i)
|
|
|
(1,557
|
)
|
|
|
|
|
Income tax expense
|
|
|
(3,609
|
)
|
|
|
(13,268
|
)
|
|
|
|
|
|
|
|
|
|
End of period asset/(liability)
|
|
|
(1,473
|
)
|
|
|
23,828
|
|
|
|
|
|
|
|
|
|
|
(i)
|
Relates to the gain or loss before income tax of cash flow hedge recognized in other comprehensive income amounting to US$ 4,950 for the six-month period ended June 30, 2014.
|
The tax on the Groups profit before tax differs from the theoretical amount that would arise using the weighted average tax rate
applicable to profits of the consolidated entities as follows:
|
|
|
|
|
|
|
|
|
|
|
June 30,
2014
|
|
|
June 30,
2013
|
|
|
|
(unaudited)
|
|
Tax calculated at the tax rates applicable to profits in the respective countries
|
|
|
(3,796
|
)
|
|
|
12,431
|
|
Non-deductible items
|
|
|
(66
|
)
|
|
|
(2,409
|
)
|
(Loss) / income not subject to tax
|
|
|
(1,564
|
)
|
|
|
2,349
|
|
Others benefit/(expense)
|
|
|
197
|
|
|
|
(32
|
)
|
|
|
|
|
|
|
|
|
|
Income tax (expense)/benefit
|
|
|
(5,229
|
)
|
|
|
12,339
|
|
|
|
|
|
|
|
|
|
|
The accompanying notes
are an integral part of these condensed consolidated interim financial statements.
F - 33
Adecoagro S.A.
Notes to the Condensed Consolidated Interim Financial Statements (continued)
(All amounts in US$ thousands, except shares and per share data and as otherwise indicated)
20. Payroll and social security liabilities
|
|
|
|
|
|
|
|
|
|
|
June 30,
2014
|
|
|
December 31,
2013
|
|
|
|
(unaudited)
|
|
|
|
|
Non-current
|
|
|
|
|
|
|
|
|
Social security payable
|
|
|
1,179
|
|
|
|
1,458
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,179
|
|
|
|
1,458
|
|
|
|
|
|
|
|
|
|
|
Current
|
|
|
|
|
|
|
|
|
Salaries payable
|
|
|
12,062
|
|
|
|
5,782
|
|
Social security payable
|
|
|
3,619
|
|
|
|
3,849
|
|
Provision for vacations
|
|
|
11,705
|
|
|
|
11,481
|
|
Provision for bonuses
|
|
|
2,700
|
|
|
|
5,027
|
|
|
|
|
|
|
|
|
|
|
|
|
|
30,086
|
|
|
|
26,139
|
|
|
|
|
|
|
|
|
|
|
Total payroll and social security liabilities
|
|
|
31,265
|
|
|
|
27,597
|
|
|
|
|
|
|
|
|
|
|
21. Provisions for other liabilities
The Group is subject to several laws, regulations and business practices of the countries where it operates, In the ordinary course of
business, the Group is subject to certain contingent liabilities with respect to existing or potential claims, lawsuits and other proceedings, including those involving tax, labor and social security, administrative and civil and other matters. The
Group accrues liabilities when it is probable that future costs will be incurred and it can reasonably estimate them. The Group bases its accruals on up-to-date developments, estimates of the outcomes of the matters and legal counsel experience in
contesting, litigating and settling matters. As the scope of the liabilities becomes better defined or more information is available, the Group may be required to change its estimates of future costs, which could have a material effect on its
results of operations and financial condition or liquidity. There have been no material changes to claimed amounts and current proceedings since December 31, 2013.
The accompanying notes
are an integral part of these condensed consolidated interim financial statements.
F - 34
Adecoagro S.A.
Notes to the Condensed Consolidated Interim Financial Statements (continued)
(All amounts in US$ thousands, except shares and per share data and as otherwise indicated)
22. Sales
|
|
|
|
|
|
|
|
|
|
|
June 30,
2014
|
|
|
June 30,
2013
|
|
|
|
(unaudited)
|
|
Sales of manufactured products and services rendered:
|
|
|
|
|
|
|
|
|
Ethanol
|
|
|
74,963
|
|
|
|
71,023
|
|
Sugar (*)
|
|
|
43,036
|
|
|
|
45,135
|
|
Rice (*)
|
|
|
50,478
|
|
|
|
50,841
|
|
Energy
|
|
|
18,628
|
|
|
|
8,765
|
|
Operating leases
|
|
|
867
|
|
|
|
2,036
|
|
Services
|
|
|
1,432
|
|
|
|
1,480
|
|
Others
|
|
|
333
|
|
|
|
141
|
|
|
|
|
|
|
|
|
|
|
|
|
|
189,737
|
|
|
|
179,421
|
|
|
|
|
|
|
|
|
|
|
Sales of agricultural produce and biological assets:
|
|
|
|
|
|
|
|
|
Soybean (*)
|
|
|
58,018
|
|
|
|
55,788
|
|
Cattle for dairy production
|
|
|
1,060
|
|
|
|
1,032
|
|
Other cattle
|
|
|
|
|
|
|
417
|
|
Corn (*)
|
|
|
28,939
|
|
|
|
28,327
|
|
Cotton
|
|
|
333
|
|
|
|
1,127
|
|
Milk
|
|
|
12,561
|
|
|
|
13,212
|
|
Wheat
|
|
|
5,704
|
|
|
|
7,610
|
|
Sunflower
|
|
|
3,896
|
|
|
|
8,083
|
|
Barley
|
|
|
916
|
|
|
|
1,224
|
|
Sorghum
|
|
|
43
|
|
|
|
1,314
|
|
Seeds
|
|
|
778
|
|
|
|
130
|
|
Others
|
|
|
1,174
|
|
|
|
674
|
|
|
|
|
|
|
|
|
|
|
|
|
|
113,422
|
|
|
|
118,938
|
|
|
|
|
|
|
|
|
|
|
Total sales
|
|
|
303,159
|
|
|
|
298,359
|
|
|
|
|
|
|
|
|
|
|
(*)
|
Includes sales of soybean, corn, rice and sugar produced by third parties for an amount of US$ 11,459, US$ 9,324, US$ 91 and US$ 2,105, respectively.
|
Commitments to sell commodities at a future date
The Group entered into contracts to sell non financial instruments, mainly, sugar, soybean and corn through sales forward contracts. Those
contracts are held for purposes of delivery the non financial instrument in accordance with the 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$ 78.9 million as of June 30, 2014 (2013: US$ 79.1 million) comprised primarily of
125,497 tons of sugar (US$ 47 million), 79,912 tons of corn (U$S 13.4 million), 70,949 tons of soybean (U$S 22 million) and 20,004 tons of soybean (U$S 6,1 million) which expire between August 2014 and September 2014.
The accompanying notes
are an integral part of these condensed consolidated interim financial statements.
F - 35
Adecoagro S.A.
Notes to the Condensed Consolidated Interim Financial Statements (continued)
(All amounts in US$ thousands, except shares and per share data and as otherwise indicated)
23. 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:
|
|
|
|
|
|
|
|
|
|
|
June 30,
2014
|
|
|
June 30,
2013
|
|
|
|
(unaudited)
|
|
Cost of agricultural produce and biological assets sold
|
|
|
79,986
|
|
|
|
104,546
|
|
Raw materials and consumables used in manufacturing activities
|
|
|
89,556
|
|
|
|
69,971
|
|
Services
|
|
|
7,162
|
|
|
|
7,615
|
|
Salaries and social security expenses (Note 24)
|
|
|
30,176
|
|
|
|
28,541
|
|
Depreciation and amortization (*)
|
|
|
34,465
|
|
|
|
29,079
|
|
Taxes (**)
|
|
|
1,683
|
|
|
|
2,452
|
|
Maintenance and repairs
|
|
|
6,404
|
|
|
|
5,884
|
|
Lease expense and similar arrangements(***)
|
|
|
1,239
|
|
|
|
1,473
|
|
Freights
|
|
|
18,763
|
|
|
|
19,411
|
|
Export taxes / selling taxes
|
|
|
14,646
|
|
|
|
11,965
|
|
Fuel and lubricants
|
|
|
4,042
|
|
|
|
3,391
|
|
Others
|
|
|
6,422
|
|
|
|
8,285
|
|
|
|
|
|
|
|
|
|
|
Total expenses by nature
|
|
|
294,544
|
|
|
|
292,613
|
|
|
|
|
|
|
|
|
|
|
(*)
|
Includes US$ 950 and nil of depreciation recognized in inventory as of December 31, 2013 and 2012 respectively,
|
(**)
|
Excludes export taxes and selling taxes,
|
(***)
|
Relates to various cancellable operating lease agreements for office and machinery equipment,
|
For the six-month period ended June 30, 2014, an amount of US$ 126,095 is included as cost of manufactured products sold and
services rendered (June 30, 2013: US$ 119,306); an amount of US$ 113,422 is included as cost of agricultural produce sold and direct agricultural selling expenses (June 30, 2013: US$ 118,938); an amount of US$ 23,634 is included in
general and administrative expenses (June 30, 2013: US$ 26,060); and an amount of US$ 31,393 is included in selling expenses as described above (June 30, 2013: US$ 28,309).
The accompanying notes
are an integral part of these condensed consolidated interim financial statements.
F - 36
Adecoagro S.A.
Notes to the Condensed Consolidated Interim Financial Statements (continued)
(All amounts in US$ thousands, except shares and per share data and as otherwise indicated)
24. Salaries and social security expenses
|
|
|
|
|
|
|
|
|
|
|
June 30,
2014
|
|
|
June 30,
2013
|
|
|
|
(unaudited)
|
|
Wages and salaries
|
|
|
21,362
|
|
|
|
20,118
|
|
Social security costs
|
|
|
7,107
|
|
|
|
6,512
|
|
Equity-settled share-based compensation
|
|
|
1,707
|
|
|
|
1,911
|
|
|
|
|
|
|
|
|
|
|
|
|
|
30,176
|
|
|
|
28,541
|
|
|
|
|
|
|
|
|
|
|
Number of employees
|
|
|
8,020
|
|
|
|
7,655
|
|
|
|
|
|
|
|
|
|
|
25. Other operating (loss)/income, net
|
|
|
|
|
|
|
|
|
|
|
June 30,
2014
|
|
|
June 30,
2013
|
|
|
|
(unaudited)
|
|
(Loss) / gain from commodity derivative financial instruments
|
|
|
(3,208
|
)
|
|
|
11,641
|
|
Loss from onerous contracts forwards
|
|
|
(132
|
)
|
|
|
(34
|
)
|
Gain from disposal of subsidiary
|
|
|
|
|
|
|
779
|
|
Gain from disposal of financial assets
|
|
|
|
|
|
|
1,188
|
|
Gain from disposal of other property items
|
|
|
606
|
|
|
|
495
|
|
Gain from disposal of farmland and other assets
|
|
|
|
|
|
|
5,082
|
|
Others
|
|
|
350
|
|
|
|
903
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(2,384
|
)
|
|
|
20,054
|
|
|
|
|
|
|
|
|
|
|
26. Financial results, net
|
|
|
|
|
|
|
|
|
|
|
June 30,
2014
|
|
|
June 30,
2013
|
|
|
|
(unaudited)
|
|
Finance income:
|
|
|
|
|
|
|
|
|
- Interest income
|
|
|
3,393
|
|
|
|
3,279
|
|
- Gain from interest rate/foreign exchange rate derivative financial instruments
|
|
|
720
|
|
|
|
|
|
- Other income
|
|
|
188
|
|
|
|
163
|
|
|
|
|
|
|
|
|
|
|
Finance income
|
|
|
4,301
|
|
|
|
3,442
|
|
|
|
|
|
|
|
|
|
|
Finance costs:
|
|
|
|
|
|
|
|
|
- Interest expense
|
|
|
(27,809
|
)
|
|
|
(23,286
|
)
|
- Cash flow hedge transfer from equity
|
|
|
(4,609
|
)
|
|
|
|
|
- Foreign exchange losses, net
|
|
|
(3,268
|
)
|
|
|
(16,713
|
)
|
- Loss from interest rate/foreign exchange rate derivative financial instruments
|
|
|
|
|
|
|
(12,769
|
)
|
- Taxes
|
|
|
(1,954
|
)
|
|
|
(1,978
|
)
|
- Other expenses
|
|
|
(1,540
|
)
|
|
|
(1,563
|
)
|
|
|
|
|
|
|
|
|
|
Finance costs
|
|
|
(39,180
|
)
|
|
|
(56,309
|
)
|
|
|
|
|
|
|
|
|
|
Total financial results, net
|
|
|
(34,879
|
)
|
|
|
(52,867
|
)
|
|
|
|
|
|
|
|
|
|
The accompanying notes
are an integral part of these condensed consolidated interim financial statements.
F - 37
Adecoagro S.A.
Notes to the Condensed Consolidated Interim Financial Statements (continued)
(All amounts in US$ thousands, except shares and per share data and as otherwise indicated)
27. Related-party transactions
The following is a summary of the balances and transactions with related parties:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Related party
|
|
Relationship
|
|
Description of
transaction
|
|
Income (loss) included
in the statement of
income
|
|
|
Balance receivable
(payable)
|
|
|
|
|
June 30,
2014
|
|
|
June 30,
2013
|
|
|
June 30,
2014
|
|
|
December
31, 2013
|
|
|
|
|
|
|
|
(unaudited)
|
|
|
(unaudited)
|
|
|
(unaudited)
|
|
|
|
|
Grupo La Lácteo
|
|
Joint venture
|
|
Sales of goods
|
|
|
|
|
|
|
5,971
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchases of goods
|
|
|
|
|
|
|
(25
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest income
|
|
|
|
|
|
|
330
|
|
|
|
|
|
|
|
|
|
Mario Jorge de Lemos Vieira/ Cia Agropecuaria Monte Alegre/ Alfenas Agricola Ltda/ Marcelo Weyland Barbosa Vieira/ Paulo Albert Weyland
Vieira
|
|
(i)
|
|
Payables (Note 17)
|
|
|
|
|
|
|
|
|
|
|
(88
|
)
|
|
|
(667
|
)
|
CHS Agro
|
|
Joint venture
|
|
Services
|
|
|
(18
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Joint venture
|
|
Payables (Note 17)
|
|
|
|
|
|
|
|
|
|
|
(403
|
)
|
|
|
(402
|
)
|
|
|
Employment
|
|
Compensation
selected employees
|
|
|
(3,713
|
)
|
|
|
(3,390
|
)
|
|
|
(14,813
|
)
|
|
|
(17,472
|
)
|
Directors and senior management
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(i)
|
Shareholder of the Company.
|
(ii)
|
Relates to agriculture partnership agreements (parceria)
|
The accompanying notes
are an integral part of these condensed consolidated interim financial statements.
F - 38