Table of Contents
SECURITIES AND EXCHANGE COMMISSION
Securities Exchange Act of 1934
Commission File Number 001-35052
L-1931 Luxembourg
R.C.S. Luxembourg B 153 681
(Address of principal executive office)
Table of Contents
SIGNATURES |
Table of Contents
Adecoagro S.A. | ||||||
By | /s/ Carlos A. Boero Hughes | |||||
Title: Chief Financial Officer and Chief Accounting Officer |
Table of Contents
Table of Contents
Adecoagro S.A.
March 30, 2011
Table of Contents
Company activity:Agricultural and agro-industrial
Date of registration:June 11, 2010
Expiration of company charter:No term defined
Number of register:B153.681
Capital stock:119,999,997 shares (See Note 1)
Legal address:888 Seventh Avenue, New York, New York 10106, United States of America
Parent company activity:Investing
Capital stock:40,738,040 shares
F - 3
Table of Contents
Consolidated Statements of Financial Position
as of December 31, 2010, 2009 and 2008
(All amounts in US$ thousands, except shares and per share data and as otherwise indicated)
Note | 2010 | 2009 | 2008 | |||||||||||||
ASSETS | ||||||||||||||||
Non-Current Assets | ||||||||||||||||
Property, plant and equipment, net | 6 | 751,992 | 682,878 | 571,419 | ||||||||||||
Investment property | 7 | 21,417 | 21,246 | — | ||||||||||||
Intangible assets, net | 8 | 28,653 | 21,859 | 18,108 | ||||||||||||
Biological assets | 9 | 104,216 | 170,347 | 75,701 | ||||||||||||
Investments in joint ventures | 10 | 6,271 | 6,506 | 7,508 | ||||||||||||
Deferred income tax assets | 21 | 67,463 | 45,113 | 18,713 | ||||||||||||
Trade and other receivables, net | 11,12 | 30,752 | 22,065 | 8,612 | ||||||||||||
Other assets | 26 | 34 | 87 | |||||||||||||
Total Non-Current Assets | 1,010,790 | 970,048 | 700,148 | |||||||||||||
Current Assets | ||||||||||||||||
Biological assets | 9 | 82,541 | 60,107 | 50,247 | ||||||||||||
Inventories | 13 | 57,170 | 57,902 | 61,221 | ||||||||||||
Trade and other receivables, net | 11,12 | 119,205 | 106,212 | 75,928 | ||||||||||||
Derivative financial instruments | 11 | 876 | 99 | 2,019 | ||||||||||||
Cash and cash equivalents | 11,14 | 70,269 | 74,806 | 93,360 | ||||||||||||
Total Current Assets | 330,061 | 299,126 | 282,775 | |||||||||||||
Spin-off assets | 15 | — | — | 45,311 | ||||||||||||
TOTAL ASSETS | 1,340,851 | 1,269,174 | 1,028,234 | |||||||||||||
SHAREHOLDERS EQUITY | ||||||||||||||||
Capital and reserves attributable to equity holders of the parent | ||||||||||||||||
Share capital | 16 | 120,000 | 120,000 | 108,108 | ||||||||||||
Share premium | 563,343 | 563,343 | 507,516 | |||||||||||||
Cumulative translation adjustment | 11,273 | 2,516 | (87,978 | ) | ||||||||||||
Equity-settled compensation | 13,659 | 11,914 | 9,092 | |||||||||||||
Retained earnings | 257 | 44,161 | 44,421 | |||||||||||||
Equity attributable to equity holders of the parent | 708,532 | 741,934 | 581,159 | |||||||||||||
Non controlling interest | 14,570 | 15,222 | 57,269 | |||||||||||||
TOTAL SHAREHOLDERS EQUITY | 723,102 | 757,156 | 638,428 | |||||||||||||
LIABILITIES | ||||||||||||||||
Non-Current Liabilities | ||||||||||||||||
Trade and other payables | 11,19 | 11,785 | 6,822 | 6,090 | ||||||||||||
Borrowings | 11,20 | 250,672 | 203,134 | 4,099 | ||||||||||||
Derivative financial instruments | 11 | — | 280 | — | ||||||||||||
Deferred income tax liabilities | 21 | 111,495 | 107,045 | 94,627 | ||||||||||||
Payroll and social liabilities | 22 | 1,178 | 1,106 | 834 | ||||||||||||
Provisions for other liabilities | 23 | 4,606 | 3,326 | 777 | ||||||||||||
Total Non-Current Liabilities | 379,736 | 321,713 | 106,427 | |||||||||||||
Current Liabilities | ||||||||||||||||
Trade and other payables | 11,19 | 69,236 | 62,098 | 46,670 | ||||||||||||
Current income tax liabilities | 978 | 222 | 1,487 | |||||||||||||
Payroll and social liabilities | 22 | 15,478 | 10,079 | 6,025 | ||||||||||||
Borrowings | 11,20 | 138,800 | 103,647 | 224,214 | ||||||||||||
Derivative financial instruments | 11 | 8,920 | 12,607 | 4,159 | ||||||||||||
Provisions for other liabilities | 23 | 4,601 | 1,652 | 824 | ||||||||||||
Total Current Liabilities | 238,013 | 190,305 | 283,379 | |||||||||||||
TOTAL LIABILITIES | 617,749 | 512,018 | 389,806 | |||||||||||||
TOTAL SHAREHOLDERS EQUITY AND LIABILITIES | 1,340,851 | 1,269,174 | 1,028,234 | |||||||||||||
F - 4
Table of Contents
Consolidated Statements of Income
for the years ended December 31, 2010, 2009 and 2008
(All amounts in US$ thousands, except shares and per share data and as otherwise indicated)
Note | 2010 | 2009 | 2008 | |||||||||||||
Sales of manufactured products and services rendered | 24 | 294,529 | 183,386 | 117,173 | ||||||||||||
Cost of manufactured products sold and services rendered | 25 | (219,201 | ) | (180,083 | ) | (105,583 | ) | |||||||||
Gross Profit from Manufacturing Activities | 75,328 | 3,303 | 11,590 | |||||||||||||
Sales of agricultural produce and biological assets | 24 | 131,738 | 130,217 | 127,036 | ||||||||||||
Cost of agricultural produce sold and direct agricultural selling expenses | 25 | (131,738 | ) | (130,217 | ) | (127,036 | ) | |||||||||
Initial recognition and changes in fair value of biological assets and agricultural produce | (30,528 | ) | 71,668 | 61,000 | ||||||||||||
Changes in net realizable value of agricultural produce after harvest | 7,999 | 12,787 | 1,261 | |||||||||||||
Gross (Loss) / Profit from Agricultural Activities | (22,529 | ) | 84,455 | 62,261 | ||||||||||||
Margin on Manufacturing and Agricultural Activities Before Operating Expenses | 52,799 | 87,758 | 73,851 | |||||||||||||
General and administrative expenses | 25 | (56,562 | ) | (52,393 | ) | (45,633 | ) | |||||||||
Selling expenses | 25 | (52,528 | ) | (31,169 | ) | (24,496 | ) | |||||||||
Other operating income, net | 27 | 18,224 | 13,071 | 17,323 | ||||||||||||
Excess of fair value of net assets acquired over cost | 31 | — | — | 1,227 | ||||||||||||
Share of loss of joint ventures | 10 | (50 | ) | (294 | ) | (838 | ) | |||||||||
(Loss) / Profit from Operations Before Financing and Taxation | (38,117 | ) | 16,973 | 21,434 | ||||||||||||
Finance income | 28 | 16,559 | 11,553 | 2,552 | ||||||||||||
Finance costs | 28 | (39,496 | ) | (34,216 | ) | (50,860 | ) | |||||||||
Financial results, net | 28 | (22,937 | ) | (22,663 | ) | (48,308 | ) | |||||||||
Loss Before Income Tax | (61,054 | ) | (5,690 | ) | (26,874 | ) | ||||||||||
Income tax benefit | 21 | 16,263 | 5,415 | 10,449 | ||||||||||||
Loss for the Year | (44,791 | ) | (275 | ) | (16,425 | ) | ||||||||||
Attributable to: | ||||||||||||||||
Equity holders of the parent | (43,904 | ) | (260 | ) | (18,947 | ) | ||||||||||
Non controlling interest | (887 | ) | (15 | ) | 2,522 | |||||||||||
Loss per share attributable to the equity holders of the parent during the year: | ||||||||||||||||
Basic | 29 | (0.361 | ) | (0.002 | ) | (0.168 | ) | |||||||||
Diluted | 29 | n/a | n/a | n/a |
F - 5
Table of Contents
Consolidated Statements of Comprehensive Income
for the years ended December 31, 2010, 2009 and 2008
(All amounts in US$ thousands, except shares and per share data and as otherwise indicated)
2010 | 2009 | 2008 | ||||||||||
Loss for the year | (44,791 | ) | (275 | ) | (16,425 | ) | ||||||
Other comprehensive income: | ||||||||||||
Exchange differences on translating foreign operations | 8,956 | 91,293 | (115,725 | ) | ||||||||
Other comprehensive income/ (loss) for the year | 8,956 | 91,293 | (115,725 | ) | ||||||||
Total comprehensive (loss) / income for the year | (35,835 | ) | 91,018 | (132,150 | ) | |||||||
Attributable to: | ||||||||||||
Equity holders of the parent | (35,147 | ) | 89,215 | (128,277 | ) | |||||||
Non controlling interest | (688 | ) | 1,803 | (3,873 | ) |
F - 6
Table of Contents
Consolidated Statements of Changes in Shareholders’ Equity
for the years ended December 31, 2010, 2009 and 2008
(All amounts in US$ thousands, except shares and per share data and as otherwise indicated)
Attributable to equity holders of the parent | ||||||||||||||||||||||||||||||||||||
Members’ | Cumulative | Non | Total | |||||||||||||||||||||||||||||||||
Contributed | Share | Share | Translation | Equity-settled | Retained | Controlling | Shareholders’ | |||||||||||||||||||||||||||||
Capital | Capital (*) | Premium | Adjustment | Compensation | Earnings | Subtotal | Interest | Equity | ||||||||||||||||||||||||||||
Balance at January 1, 2008 | 476,125 | — | — | 21,512 | 5,376 | 64,661 | 567,674 | 49,191 | 616,865 | |||||||||||||||||||||||||||
Adjustments due to Reorganization (See Note 1) | (476,125 | ) | 81,939 | 384,664 | (430 | ) | (108 | ) | (1,293 | ) | (11,353 | ) | 11,353 | — | ||||||||||||||||||||||
Adjusted Balance at January 1, 2008 | — | 81,939 | 384,664 | 21,082 | 5,268 | 63,368 | 556,321 | 60,544 | 616,865 | |||||||||||||||||||||||||||
Total comprehensive loss for the year | — | — | — | (109,330 | ) | — | (18,947 | ) | (128,277 | ) | (3,873 | ) | (132,150 | ) | ||||||||||||||||||||||
Employee share options granted | — | — | — | — | 3,824 | — | 3,824 | 78 | 3,902 | |||||||||||||||||||||||||||
Capital contribution | — | 26,169 | 122,852 | — | — | — | 149,021 | 3,041 | 152,062 | |||||||||||||||||||||||||||
Disposal of subsidiary | — | — | — | 270 | — | — | 270 | 6 | 276 | |||||||||||||||||||||||||||
Disposal of non controlling interest in subsidiaries | — | — | — | — | — | — | — | (2,527 | ) | (2,527 | ) | |||||||||||||||||||||||||
Balance at December 31, 2008 | — | 108,108 | 507,516 | (87,978 | ) | 9,092 | 44,421 | 581,159 | 57,269 | 638,428 | ||||||||||||||||||||||||||
Total comprehensive income for the year | — | — | — | 89,475 | — | (260 | ) | 89,215 | 1,803 | 91,018 | ||||||||||||||||||||||||||
Employee share options granted | — | — | — | — | 2,822 | — | 2,822 | 58 | 2,880 | |||||||||||||||||||||||||||
Capital contribution | — | 11,892 | 55,827 | — | — | — | 67,719 | 1,382 | 69,101 | |||||||||||||||||||||||||||
Disposal of subsidiary | — | — | — | 1,019 | — | — | 1,019 | 21 | 1,040 | |||||||||||||||||||||||||||
Subsidiaries spin-off | — | — | — | — | — | — | — | (45,311 | ) | (45,311 | ) | |||||||||||||||||||||||||
Balance at December 31, 2009 | — | 120,000 | 563,343 | 2,516 | 11,914 | 44,161 | 741,934 | 15,222 | 757,156 | |||||||||||||||||||||||||||
Total comprehensive loss for the year | — | — | — | 8,757 | — | (43,904 | ) | (35,147 | ) | (688 | ) | (35,835 | ) | |||||||||||||||||||||||
Employee share options granted | — | — | — | — | 1,745 | — | 1,745 | 36 | 1,781 | |||||||||||||||||||||||||||
Balance at December 31, 2010 | — | 120,000 | 563,343 | 11,273 | 13,659 | 257 | 708,532 | 14,570 | 723,102 | |||||||||||||||||||||||||||
(*) | On January 24, 2011 shareholders approved a reverse stock split whereby every three shares of capital stock were converted into two shares, changing the nominal value of common shares from US$1 to US$1.5. Consequently, share capital as from January 24, 2011 totaled 80 million shares that represent US$120 million (see Note 1). |
F - 7
Table of Contents
Consolidated Statements of Cash Flows
for the years ended December 31, 2010, 2009 and 2008
(All amounts in US$ thousands, except shares and per share data and as otherwise indicated)
Note | 2010 | 2009 | 2008 | |||||||||||||
Cash flows from operating activities: | ||||||||||||||||
Loss for the year | (44,791 | ) | (275 | ) | (16,425 | ) | ||||||||||
Adjustments for: | ||||||||||||||||
Income tax benefit | 21 | (16,263 | ) | (5,415 | ) | (10,449 | ) | |||||||||
Depreciation | 6 | 37,217 | 30,059 | 28,144 | ||||||||||||
Amortization | 8 | 346 | 297 | 170 | ||||||||||||
Gain from the disposal of other property items | 27 | (847 | ) | (337 | ) | (479 | ) | |||||||||
Gain from disposal of farmland (Note 15) | 27 | (20,837 | ) | — | — | |||||||||||
Employee share/options granted | 26 | 1,780 | 2,880 | 3,902 | ||||||||||||
Loss/ (gain) from derivative financial instruments and forwards | 27,28 | (1,189 | ) | 7,486 | (1,848 | ) | ||||||||||
Interest expense, net | 28 | 33,028 | 27,750 | 21,830 | ||||||||||||
Initial recognition and changes in fair value of non harvested biological assets (unrealized) | 5 | 72,374 | (55,841 | ) | (26,322 | ) | ||||||||||
Changes in net realizable value of agricultural produce after harvest (unrealized) | 5 | (1,527 | ) | (127 | ) | 99 | ||||||||||
Provision and allowances | 4,980 | 4,013 | (367 | ) | ||||||||||||
Share of loss from joint venture | 10 | 50 | 294 | 838 | ||||||||||||
Foreign exchange (gains)/ losses, net | 28 | (7,324 | ) | (10,903 | ) | 24,932 | ||||||||||
Gain from the sale of farmland businesses | 27 | — | (18,839 | ) | (13,974 | ) | ||||||||||
Excess of fair value of net assets acquired over cost | 31 | — | — | (1,227 | ) | |||||||||||
Changes in operating assets and liabilities: | ||||||||||||||||
Decrease/ (Increase) in trade and other receivables | 3,584 | (30,388 | ) | (28,383 | ) | |||||||||||
Decrease/ (increase) in inventories | 2,259 | 3,442 | (3,289 | ) | ||||||||||||
Decrease in biological assets | 7,171 | 20,389 | 4,213 | |||||||||||||
Decrease/ (Increase) in other assets | 8 | (5 | ) | 2,198 | ||||||||||||
(Decrease)/ increase in derivative financial instruments | (3,554 | ) | 3,162 | 3,720 | ||||||||||||
Decrease in other financial assets at fair value through profit or loss | — | — | 1,699 | |||||||||||||
(Decrease)/ Increase in trade and other payables | (4,221 | ) | 11,508 | 13,039 | ||||||||||||
Increase in payroll and social security liabilities | 5,470 | 4,327 | 1,247 | |||||||||||||
Increase/ (Decrease) in provisions for other liabilities | 319 | (165 | ) | (2,599 | ) | |||||||||||
Net cash generated from / (used in) operating activities before interest and taxes paid | 68,033 | (6,688 | ) | 669 | ||||||||||||
Interest paid | (33,283 | ) | (25,797 | ) | (16,312 | ) | ||||||||||
Income tax paid | (7,813 | ) | (13,322 | ) | (5,784 | ) | ||||||||||
Net cash generated from / (used in) operating activities | 26,937 | (45,807 | ) | (21,427 | ) | |||||||||||
F - 8
Table of Contents
Consolidated Statements of Cash Flows (Continued)
for the years ended December 31, 2010, 2009 and 2008
(All amounts in US$ thousands, except shares and per share data and as otherwise indicated)
Note | 2010 | 2009 | 2008 | |||||||||||||
Cash flows from investing activities: | ||||||||||||||||
Acquisition of subsidiaries, net of cash acquired | 31 | (7,872 | ) | — | — | |||||||||||
Purchases of property, plant and equipment | 6 | (87,679 | ) | (97,817 | ) | (186,296 | ) | |||||||||
Purchases of intangible assets | 8 | (33 | ) | (315 | ) | — | ||||||||||
Purchase & cattle and non-current biological assets planting costs | 2.3 | (35,060 | ) | (40,492 | ) | (31,026 | ) | |||||||||
Interest received | 28 | 1,341 | 472 | 1,494 | ||||||||||||
Proceeds from sale of property, plant and equipment | 12,103 | 7,341 | 3,467 | |||||||||||||
Proceeds from disposal of subsidiaries | 15 | 5,475 | 16,425 | 25,146 | ||||||||||||
Acquisition of non controlling interest in subsidiaries | 31 | — | — | (1,300 | ) | |||||||||||
Net cash used in investing activities | (111,725 | ) | (114,386 | ) | (188,515 | ) | ||||||||||
Cash flows from financing activities: | ||||||||||||||||
Capital contributions from shareholders | — | 69,101 | 175,453 | |||||||||||||
Proceeds from long-term borrowings | 20 | 67,379 | 80,000 | 18,605 | ||||||||||||
Net increase in short-term borrowings | 20 | 12,449 | 6,946 | 19,142 | ||||||||||||
Net cash generated from financing activities | 79,828 | 156,047 | 213,200 | |||||||||||||
Net (decrease)/ increase in cash and cash equivalents | (4,960 | ) | (4,146 | ) | 3,258 | |||||||||||
Cash and cash equivalents at beginning of year | 74,806 | 93,360 | 70,686 | |||||||||||||
Effect of exchange rate changes on cash | 423 | (14,408 | ) | 19,416 | ||||||||||||
Cash and cash equivalents at end of year | 70,269 | 74,806 | 93,360 | |||||||||||||
F - 9
Table of Contents
Notes to the Consolidated Financial Statements (Continued)
(All amounts in US$ thousands, except shares and per share data and as otherwise indicated)
F - 10
Table of Contents
Notes to the Consolidated Financial Statements (Continued)
(All amounts in US$ thousands, except shares and per share data and as otherwise indicated)
• | The revised standard gives the option of measuring non-controlling interests either at fair value or at the proportionate share of the identifiable net assets. This choice can be exercised for each business combination individually. | ||
• | In a business combination achieved in stages (step acquisition), the acquirer shall remeasure its previously held equity interest in the acquiree at the date the acquirer obtains control. Goodwill shall then be determined as the difference between the remeasured carrying amount plus consideration transferred for the acquisition of the new shares and any non-controlling interest, minus net assets acquired. | ||
• | Contingent consideration shall be measured at fair value at the acquisition date and classified either as equity, or as asset or liability at the acquisition date. Contingent consideration shall be recognized subsequently in accordance with the classification determined at the acquisition date. | ||
• | Acquisition-related costs incurred in connection with business combinations shall be recognized as expenses. |
F - 11
Table of Contents
Notes to the Consolidated Financial Statements (Continued)
(All amounts in US$ thousands, except shares and per share data and as otherwise indicated)
2.1. | Basis of preparation (continued) |
• | For changes in contingent consideration classified as a liability at the acquisition date, goodwill cannot be remeasured subsequently. | ||
• | According to the revised IFRS 3, effects from the settlement of relationships existing prior to the business combination shall not be part of the exchange for the acquiree. | ||
• | In contrast to the previous version of IFRS 3, the revised standard governs the recognition and measurement of rights that were granted to another entity prior to the business combination and which are now reacquired as part of the business combination (reacquired rights). |
• | Changes in a parent’s ownership interest in a subsidiary that do not result in the loss of control shall only be accounted for within equity. | ||
• | If a parent loses control of a subsidiary it shall derecognize the consolidated assets and liabilities. The new requirement is that any investment retained in the former subsidiary shall be recognized at fair value at the date when control is lost; any differences resulting from this shall be recognized in profit or loss. | ||
• | When losses attributed to the non-controlling interests exceed the non-controlling interests in the subsidiary’s equity, these losses shall be allocated to the non-controlling interests even if this results in a deficit balance. |
F - 12
Table of Contents
Notes to the Consolidated Financial Statements (Continued)
(All amounts in US$ thousands, except shares and per share data and as otherwise indicated)
F - 13
Table of Contents
Notes to the Consolidated Financial Statements (Continued)
(All amounts in US$ thousands, except shares and per share data and as otherwise indicated)
F - 14
Table of Contents
Notes to the Consolidated Financial Statements (Continued)
(All amounts in US$ thousands, except shares and per share data and as otherwise indicated)
F - 15
Table of Contents
Notes to the Consolidated Financial Statements (Continued)
(All amounts in US$ thousands, except shares and per share data and as otherwise indicated)
F - 16
Table of Contents
Notes to the Consolidated Financial Statements (Continued)
(All amounts in US$ thousands, except shares and per share data and as otherwise indicated)
• | assets and liabilities for each statement of financial position presented are translated at the closing rate at the date of that statement of financial position; |
• | income and expenses for each statement of income are translated at average exchange rates (unless this average is not a reasonable approximation of the cumulative effect of the rates prevailing on the transaction dates, in which case income and expenses are translated at the rate on the dates of the transactions); and |
• | all resulting exchange differences are recognized as a separate component of equity. |
F - 17
Table of Contents
Notes to the Consolidated Financial Statements (Continued)
(All amounts in US$ thousands, except shares and per share data and as otherwise indicated)
Farmland improvements | 5-25 years | |
Buildings and facilities | 20 years | |
Furniture and fittings | 10 years | |
Computer equipment | 3-5 years | |
Machinery and equipment | 4-10 years | |
Vehicles | 4-5 years |
F - 18
Table of Contents
Notes to the Consolidated Financial Statements (Continued)
(All amounts in US$ thousands, except shares and per share data and as otherwise indicated)
F - 19
Table of Contents
Notes to the Consolidated Financial Statements (Continued)
(All amounts in US$ thousands, except shares and per share data and as otherwise indicated)
• | Growing crops: |
F - 20
Table of Contents
Notes to the Consolidated Financial Statements (Continued)
(All amounts in US$ thousands, except shares and per share data and as otherwise indicated)
• | Growing herd and cattle: |
• | Coffee: |
• | Sugarcane: |
F - 21
Table of Contents
Notes to the Consolidated Financial Statements (Continued)
(All amounts in US$ thousands, except shares and per share data and as otherwise indicated)
F - 22
Table of Contents
Notes to the Consolidated Financial Statements (Continued)
(All amounts in US$ thousands, except shares and per share data and as otherwise indicated)
F - 23
Table of Contents
Notes to the Consolidated Financial Statements (Continued)
(All amounts in US$ thousands, except shares and per share data and as otherwise indicated)
F - 24
Table of Contents
Notes to the Consolidated Financial Statements (Continued)
(All amounts in US$ thousands, except shares and per share data and as otherwise indicated)
F - 25
Table of Contents
Notes to the Consolidated Financial Statements (Continued)
(All amounts in US$ thousands, except shares and per share data and as otherwise indicated)
F - 26
Table of Contents
Notes to the Consolidated Financial Statements (Continued)
(All amounts in US$ thousands, except shares and per share data and as otherwise indicated)
Risk management principles and processes |
• | Exchange rate risk |
2010 | ||||||||||||||||||||
Net monetary | Functional currency | |||||||||||||||||||
position | Argentine | Brazilian | ||||||||||||||||||
(Liability)/ Asset | Peso | Reais | Uruguayan Peso | US Dollar | Total | |||||||||||||||
Argentine Peso | (36,845 | ) | — | — | — | (36,845 | ) | |||||||||||||
Brazilian Reais | — | (222,106 | ) | — | — | (222,106 | ) | |||||||||||||
US Dollar | (71,378 | ) | (33,361 | ) | 32,854 | 2,139 | (69,746 | ) | ||||||||||||
Uruguayan Peso | — | — | (56 | ) | — | (56 | ) | |||||||||||||
Total | (108,223 | ) | (255,467 | ) | 32,798 | 2.139 | (328,753 | ) | ||||||||||||
F - 27
Table of Contents
Notes to the Consolidated Financial Statements (Continued)
(All amounts in US$ thousands, except shares and per share data and as otherwise indicated)
2009 | ||||||||||||||||||||
Net monetary | Functional currency | |||||||||||||||||||
position | Argentine | Brazilian | Uruguayan | |||||||||||||||||
(Liability)/ Asset | Peso | Reais | Peso | US Dollar | Total | |||||||||||||||
Argentine Peso | 25,438 | — | — | — | 25,438 | |||||||||||||||
Brazilian Reais | — | (28,337 | ) | — | — | (28,337 | ) | |||||||||||||
US Dollar | (86,786 | ) | (148,252 | ) | (2,483 | ) | 52,471 | (185,050 | ) | |||||||||||
Uruguayan Peso | — | — | 5,260 | — | 5,260 | |||||||||||||||
Total | (61,348 | ) | (176,589 | ) | 2,777 | 52,471 | (182,689 | ) | ||||||||||||
2008 | ||||||||||||||||||||
Net monetary | Functional currency | |||||||||||||||||||
position | Argentine | Brazilian | Uruguayan | |||||||||||||||||
(Liability)/ Asset | Peso | Reais | Peso | US Dollar | Total | |||||||||||||||
Argentine Peso | (17,028 | ) | — | — | — | (17,028 | ) | |||||||||||||
Brazilian Reais | — | (29,343 | ) | — | — | (29,343 | ) | |||||||||||||
US Dollar | (45,461 | ) | (106,180 | ) | (3,105 | ) | 83,959 | (70,787 | ) | |||||||||||
Uruguayan Peso | — | — | 547 | — | 547 | |||||||||||||||
Total | (62,489 | ) | (135,523 | ) | (2,558 | ) | 83,959 | (116,611 | ) | |||||||||||
2010 | ||||||||||||||||||||
Functional currency | ||||||||||||||||||||
Argentine | Brazilian | Uruguayan | ||||||||||||||||||
Net monetary position | Peso | Reais | Peso | US Dollar | Total | |||||||||||||||
Argentine Peso | n/a | — | — | — | — | |||||||||||||||
Brazilian Reais | — | n/a | — | — | — | |||||||||||||||
US Dollar | (7,138 | ) | (3,336 | ) | 3,285 | n/a | (7,189 | ) | ||||||||||||
Uruguayan Peso | — | — | n/a | — | — | |||||||||||||||
(Increase) or decrease in (Loss) Profit Before Income Tax | (7,138 | ) | (3,336 | ) | 3,285 | — | (7,189 | ) | ||||||||||||
2009 | ||||||||||||||||||||
Functional currency | ||||||||||||||||||||
Argentine | Brazilian | Uruguayan | ||||||||||||||||||
Net monetary position | Peso | Reais | Peso | US Dollar | Total | |||||||||||||||
Argentine Peso | n/a | — | — | — | — | |||||||||||||||
Brazilian Reais | — | n/a | — | — | — | |||||||||||||||
US Dollar | (8,679 | ) | (14,825 | ) | (248 | ) | n/a | (23,752 | ) | |||||||||||
Uruguayan Peso | — | — | n/a | — | — | |||||||||||||||
(Increase) or decrease in (Loss) Before Income Tax | (8,679 | ) | (14,825 | ) | (248 | ) | — | (23,752 | ) | |||||||||||
F - 28
Table of Contents
Notes to the Consolidated Financial Statements (Continued)
(All amounts in US$ thousands, except shares and per share data and as otherwise indicated)
3. | Financial risk management (continued) |
2008 | ||||||||||||||||||||
Functional currency | ||||||||||||||||||||
Argentine | Brazilian | Uruguayan | ||||||||||||||||||
Net monetary position | Peso | Reais | Peso | US Dollar | Total | |||||||||||||||
Argentine Peso | n/a | — | — | — | — | |||||||||||||||
Brazilian Reais | — | n/a | — | — | — | |||||||||||||||
US Dollar | (4,546 | ) | (10,618 | ) | ( 310 | ) | n/a | (15,474 | ) | |||||||||||
Uruguayan Peso | — | — | n/a | — | — | |||||||||||||||
(Increase) or decrease in (Loss) Before Income Tax | (4,546 | ) | (10,618 | ) | (310 | ) | — | (15,474 | ) | |||||||||||
• | Raw material price risk |
• | End-product price risk |
F - 29
Table of Contents
Notes to the Consolidated Financial Statements (Continued)
(All amounts in US$ thousands, except shares and per share data and as otherwise indicated)
3. | Financial risk management (continued) |
• | Liquidity risk |
Less than | Between | Between 2 | Over | |||||||||||||||||
At 31 December 2010 | 1 year | 1 and 2 years | and 5 years | 5 Years | Total | |||||||||||||||
Trade and other payables | 66,106 | 606 | 1,883 | 3,568 | 72,163 | |||||||||||||||
Borrowings (excluding finance lease liabilities) | 138,433 | 93,330 | 108,536 | 48,725 | 389,024 | |||||||||||||||
Finance leases | 367 | 81 | — | — | 448 | |||||||||||||||
Derivative financial instruments | 8,920 | — | — | — | 8,920 | |||||||||||||||
Total | 213,826 | 94,017 | 110,419 | 52,293 | 470,555 | |||||||||||||||
Less than | Between | Between 2 | Over | |||||||||||||||||
At 31 December 2009 | 1 year | 1 and 2 years | and 5 years | 5 Years | Total | |||||||||||||||
Trade and other payables | 53,161 | 5,145 | — | — | 58,306 | |||||||||||||||
Borrowings (excluding finance lease liabilities) | 102,970 | 74,391 | 121,712 | 6,788 | 305,861 | |||||||||||||||
Finance leases | 677 | 243 | — | — | 920 | |||||||||||||||
Derivative financial instruments | 12,607 | 280 | — | — | 12,887 | |||||||||||||||
Total | 169,415 | 80,059 | 121,712 | 6,788 | 377,974 | |||||||||||||||
Less than | Between | Between 2 | Over | |||||||||||||||||
At 31 December 2008 | 1 year | 1 and 2 years | and 5 years | 5 Years | Total | |||||||||||||||
Trade and other payables | 39,782 | 2,679 | — | — | 42,461 | |||||||||||||||
Borrowings (excluding finance lease liabilities) | 223,587 | 1,381 | 1,311 | 1,152 | 227,431 | |||||||||||||||
Finance leases | 627 | 255 | — | — | 882 | |||||||||||||||
Derivative financial instruments | 4,159 | — | — | — | 4,159 | |||||||||||||||
Total | 268,155 | 4,315 | 1,311 | 1,152 | 274,933 | |||||||||||||||
F - 30
Table of Contents
Notes to the Consolidated Financial Statements (Continued)
(All amounts in US$ thousands, except shares and per share data and as otherwise indicated)
3. | Financial risk management (continued) |
• | Interest rate risk |
The analysis for the year ended December 31, 2010 is as follows (all amounts are shown in US dollars): |
2010 | ||||||||||||||||
Functional currency | ||||||||||||||||
Argentine | Brazilian | Uruguayan | ||||||||||||||
Rate per currency denomination | Peso | Reais | Peso | Total | ||||||||||||
Fixed rate: | ||||||||||||||||
Argentine Peso | 13 | — | — | 13 | ||||||||||||
Brazilian Reais | — | 76,253 | — | 76,253 | ||||||||||||
US Dollar | 34,465 | 7,013 | 475 | 41,953 | ||||||||||||
Uruguayan Peso | — | — | 62 | 62 | ||||||||||||
Subtotal Fixed-rate borrowings | 34,478 | 83,266 | 537 | 118,281 | ||||||||||||
Variable rate: | ||||||||||||||||
Argentine Peso | — | — | — | — | ||||||||||||
Brazilian Reais | — | 113,514 | — | 113,514 | ||||||||||||
US Dollar | 64,053 | 93,176 | — | 157,229 | ||||||||||||
Subtotal Variable-rate borrowings | 64,053 | 206,690 | — | 270,743 | ||||||||||||
Total borrowings as per analysis | 98,531 | 289,956 | 537 | 389,024 | ||||||||||||
Finance leases | 171 | 277 | — | 448 | ||||||||||||
Total borrowings as per statement of financial position | 98,702 | 290,233 | 537 | 389,472 | ||||||||||||
F - 31
Table of Contents
Notes to the Consolidated Financial Statements (Continued)
(All amounts in US$ thousands, except shares and per share data and as otherwise indicated)
3. | Financial risk management (continued) |
2009 | ||||||||||||||||
Functional currency | ||||||||||||||||
Argentine | Brazilian | Uruguayan | ||||||||||||||
Rate per currency denomination | Peso | Reais | Peso | Total | ||||||||||||
Fixed rate: | ||||||||||||||||
Argentine Peso | 88 | — | — | 88 | ||||||||||||
Brazilian Reais | — | 7,241 | — | 7,241 | ||||||||||||
US Dollar | 49,608 | — | — | 49,608 | ||||||||||||
Uruguayan Peso | — | — | 40 | 40 | ||||||||||||
Subtotal Fixed-rate borrowings | 49,696 | 7,241 | 40 | 56,977 | ||||||||||||
Variable rate: | ||||||||||||||||
Argentine Peso | — | — | — | — | ||||||||||||
Brazilian Reais | — | 139,695 | — | 139,695 | ||||||||||||
US Dollar | 49,992 | 59,197 | — | 109,189 | ||||||||||||
Subtotal Variable-rate borrowings | 49,992 | 198,892 | — | 248,884 | ||||||||||||
Total borrowings as per analysis | 99,688 | 206,133 | 40 | 305,861 | ||||||||||||
Finance leases | 257 | 663 | — | 920 | ||||||||||||
Total borrowings as per statement of financial position | 99,945 | 206,796 | 40 | 306,781 | ||||||||||||
2008 | ||||||||||||||||
Functional currency | ||||||||||||||||
Argentine | Brazilian | Uruguayan | ||||||||||||||
Rate per currency denomination | Peso | Reais | Peso | Total | ||||||||||||
Fixed rate: | ||||||||||||||||
Argentine Peso | 35,343 | — | — | 35,343 | ||||||||||||
Brazilian Reais | — | 5,560 | — | 5,560 | ||||||||||||
US Dollar | 53,599 | — | 1,703 | 55,302 | ||||||||||||
Subtotal Fixed-rate borrowings | 88,942 | 5,560 | 1,703 | 96,205 | ||||||||||||
Variable rate: | ||||||||||||||||
Argentine Peso | — | — | — | — | ||||||||||||
Brazilian Reais | — | 22,425 | — | 22,425 | ||||||||||||
US Dollar | — | 108,801 | — | 108,801 | ||||||||||||
Subtotal Variable-rate borrowings | — | 131,226 | — | 131,226 | ||||||||||||
Total borrowings as per analysis | 88,942 | 136,786 | 1,703 | �� | 227,431 | |||||||||||
Finance leases | — | 882 | — | 882 | ||||||||||||
Total borrowings as per statement of financial position | 88,942 | 137,668 | 1,703 | 228,313 | ||||||||||||
F - 32
Table of Contents
Notes to the Consolidated Financial Statements (Continued)
(All amounts in US$ thousands, except shares and per share data and as otherwise indicated)
3. | Financial risk management (continued) |
2010 | ||||||||||||||||
Functional currency | ||||||||||||||||
Argentine | Brazilian | Uruguayan | ||||||||||||||
Rate per currency denomination | Peso | Reais | Peso | Total | ||||||||||||
Variable rate: | ||||||||||||||||
Argentine Peso | — | — | — | — | ||||||||||||
Brazilian Reais | — | (1,134 | ) | — | (1,134 | ) | ||||||||||
US Dollar | (641 | ) | (932 | ) | — | (1,573 | ) | |||||||||
Total effects on (Loss) Before Income Tax | (641 | ) | (2,066 | ) | — | (2,707 | ) | |||||||||
2009 | ||||||||||||||||
Functional currency | ||||||||||||||||
Argentine | Brazilian | Uruguayan | ||||||||||||||
Rate per currency denomination | Peso | Reais | Peso | Total | ||||||||||||
Variable rate: | ||||||||||||||||
Argentine Peso | — | — | — | — | ||||||||||||
Brazilian Reais | — | (1,397 | ) | — | (1,397 | ) | ||||||||||
US Dollar | (500 | ) | (592 | ) | — | (1,092 | ) | |||||||||
Total effects on (Loss) Before Income Tax | (500 | ) | (1,989 | ) | — | (2,489 | ) | |||||||||
2008 | ||||||||||||||||
Functional currency | ||||||||||||||||
Argentine | Brazilian | Uruguayan | ||||||||||||||
Rate per currency denomination | Peso | Reais | Peso | Total | ||||||||||||
Variable rate: | ||||||||||||||||
Argentine Peso | — | — | — | — | ||||||||||||
Brazilian Reais | — | (224 | ) | — | (224 | ) | ||||||||||
US Dollar | — | (1,088 | ) | — | (1,088 | ) | ||||||||||
Total effects on (Loss) Before Income Tax | — | (1,312 | ) | — | (1,312 | ) | ||||||||||
F - 33
Table of Contents
Notes to the Consolidated Financial Statements (Continued)
(All amounts in US$ thousands, except shares and per share data and as otherwise indicated)
3. | Financial risk management (continued) |
• | Credit risk |
F - 34
Table of Contents
Notes to the Consolidated Financial Statements (Continued)
(All amounts in US$ thousands, except shares and per share data and as otherwise indicated)
3. | Financial risk management (continued) |
• | Capital risk management |
2010 | 2009 | 2008 | ||||||||||
Total Debt | 389,472 | 306,781 | 228,313 | |||||||||
Total Equity | 723,102 | 757,156 | 638,428 | |||||||||
Total Capital | 1,112,574 | 1,063,937 | 866,741 | |||||||||
Gearing Ratio | 0.35 | 0.29 | 0.26 | |||||||||
• | Derivative financial instruments |
F - 35
Table of Contents
Notes to the Consolidated Financial Statements (Continued)
(All amounts in US$ thousands, except shares and per share data and as otherwise indicated)
3. | Financial risk management (continued) |
• | Futures |
2010 | ||||||||||||||||
Market | ||||||||||||||||
Type of | Notional | Value Asset/ | ||||||||||||||
derivative contract | Tons | amount | (Liability) | (Loss)/ Gain | ||||||||||||
Futures: | ||||||||||||||||
Sale | ||||||||||||||||
Corn | 6.9 | 149 | 141 | 141 | ||||||||||||
Soybean | 24.6 | 5,939 | (2,789 | ) | (2,789 | ) | ||||||||||
Sugar | 34.3 | 15,955 | (3,287 | ) | (3,287 | ) | ||||||||||
Coffee | 0.8 | 3,213 | (2,231 | ) | (2,231 | ) | ||||||||||
Wheat | 0.6 | 111 | (4 | ) | (4 | ) | ||||||||||
Total | 67.2 | 25,367 | (8,170 | ) | (8,170 | ) | ||||||||||
2009 | ||||||||||||||||
Market | ||||||||||||||||
Type of | Notional | Value Asset/ | ||||||||||||||
derivative contract | Tons | amount | (Liability) | (Loss)/ Gain | ||||||||||||
Futures: | ||||||||||||||||
Sale | ||||||||||||||||
Corn | 26.8 | 3,835 | (19 | ) | (19 | ) | ||||||||||
Soybean | 20.1 | 4,740 | (184 | ) | (184 | ) | ||||||||||
Sugar | 92.2 | 42,283 | (11,712 | ) | (11,712 | ) | ||||||||||
Coffee | 0.5 | 16 | 99 | 99 | ||||||||||||
Total | 139.6 | 50,874 | (11,816 | ) | (11,816 | ) | ||||||||||
2008 | ||||||||||||||||
Market | ||||||||||||||||
Type of | Notional | Value Asset/ | ||||||||||||||
derivative contract | Tons | amount | (Liability) | (Loss)/Gain | ||||||||||||
Futures: | ||||||||||||||||
Sale | ||||||||||||||||
Corn | 15.9 | 2,053 | 249 | 249 | ||||||||||||
Soybean | 30.9 | 8,190 | 1,323 | 1,323 | ||||||||||||
Wheat | 1.5 | 208 | 5 | 5 | ||||||||||||
Total | 48.3 | 10,451 | 1,577 | 1,577 | ||||||||||||
F - 36
Table of Contents
Notes to the Consolidated Financial Statements (Continued)
(All amounts in US$ thousands, except shares and per share data and as otherwise indicated)
• | Floating-to-fixed interest rate swaps |
F - 37
Table of Contents
Notes to the Consolidated Financial Statements (Continued)
(All amounts in US$ thousands, except shares and per share data and as otherwise indicated)
F - 38
Table of Contents
Notes to the Consolidated Financial Statements (Continued)
(All amounts in US$ thousands, except shares and per share data and as otherwise indicated)
• | Current soil productivity and yields; | ||
• | Potential soil productivity based on market participant best use of soil property; | ||
• | Projected gross margin derived from soil use; | ||
• | Rental value obtained for soil use, if applicable; | ||
• | Similar comparable farmland property within the topographic area. |
F - 39
Table of Contents
Notes to the Consolidated Financial Statements (Continued)
(All amounts in US$ thousands, except shares and per share data and as otherwise indicated)
December 31, | December 31, | December 31, | ||||||||||
CGU / Operating segment / Country | 2010 | 2009 | 2008 | |||||||||
La Carolina / Crops / Argentina | 176 | 189 | 209 | |||||||||
La Carolina / Cattle / Argentina | 29 | 31 | 34 | |||||||||
El Orden / Crops / Argentina | 215 | 218 | 240 | |||||||||
El Orden / Cattle / Argentina | 35 | 36 | 40 | |||||||||
La Guarida / Crops / Argentina | 2,574 | 3,141 | 3,187 | |||||||||
La Guarida / Cattle / Argentina | 255 | 304 | 309 | |||||||||
Los Guayacanes / Crops / Argentina | 1,966 | 2,426 | 2,463 | |||||||||
Doña Marina / Rice / Argentina | 7,023 | — | — | |||||||||
Closing net book amount of goodwill allocated to CGUs (Note 8) | 12,273 | 6,345 | 6,482 | |||||||||
Closing net book amount of PPE items and other assets | 76,779 | 52,759 | 58,294 | |||||||||
Total assets allocated to 8 CGUs | 89,052 | 59,104 | 64,776 | |||||||||
Key Assumptions | 2010 | 2009 | 2008 | |||||||||
Financial projections | Covers 8 years for | Covers 8 years for | Covers 8 years for | |||||||||
Ivinhema | Ivinhema | Ivinhema | ||||||||||
Covers 4 years for | Covers 4 years for | Covers 4 years for | ||||||||||
all others | all others | all others | ||||||||||
Yield average growth rates | 1-3 | % | 1-3 | % | 1-2 | % | ||||||
Future pricing increases | 2% per annum | 2% per annum | 2% per annum | |||||||||
Future cost increases | 2% per annum | 2% per annum | 2% per annum | |||||||||
Discount rates | 8.67 | % | 9.81 | % | 12.4 | % | ||||||
Perpetuity rate | 2.5 | % | 2.5 | % | 2.5 | % |
F - 40
Table of Contents
Notes to the Consolidated Financial Statements (Continued)
(All amounts in US$ thousands, except shares and per share data and as otherwise indicated)
December 31, | December 31, | December 31, | ||||||||||
CGU/ Operating segment | 2010 | 2009 | 2008 | |||||||||
Ivinhema / Sugar, Ethanol and Energy | 9,531 | 9,120 | 6,796 | |||||||||
UMA / Sugar, Ethanol and Energy | 3,575 | 3,421 | 2,549 | |||||||||
UMA (f.k.a. Alfenas Café Ltda) / Coffee | 1,115 | 1,067 | 794 | |||||||||
Closing net book amount of goodwill allocated to CGUs (Note 8) | 14,221 | 13,608 | 10,139 | |||||||||
Closing net book amount of PPE items and other assets | 88,324 | 90,157 | 85,981 | |||||||||
Total assets allocated to 3 CGUs | 102,545 | 103,765 | 96,120 | |||||||||
F - 41
Table of Contents
Notes to the Consolidated Financial Statements (Continued)
(All amounts in US$ thousands, except shares and per share data and as otherwise indicated)
F - 42
Table of Contents
Notes to the Consolidated Financial Statements (Continued)
(All amounts in US$ thousands, except shares and per share data and as otherwise indicated)
• | The Group’s‘Farming’is further comprised of five reportable segments: |
• | The Group’s‘Crops’Segment consists of planting, harvesting and sale of grains, oilseeds and fibers (including wheat, corn, soybeans, cotton and sunflowers, among others), and to a lesser extent the provision of grain warehousing/conditioning and handling and drying services to third parties. Each underlying crop in the Crops segment does not represent a separate operating segment. Management seeks to maximize the use of the land through the cultivation of one or more type of crops. Types and surface amount of crops cultivated may vary from harvest year to harvest year depending on several factors, some of them out of the Group ´s control. Management is focused on the long-term performance of the productive land, and to that extent, the performance is assessed considering the aggregated combination, if any, of crops planted in the land. A single manager is responsible for the management of operating activity of all crops rather than for each individual crop. |
• | The Group’s‘Rice’Segment consists of planting, harvesting, processing and marketing of rice; |
• | The Group’s‘Dairy’Segment consists of the production of raw milk, which is processed into manufactured products and marketed through the Group’s joint venture La Lácteo; |
• | The Group’s‘Coffee’Segment consists of cultivating coffee beans and marketing own and third party’s coffee production; |
• | The Group’s‘Cattle’Segment consists of purchasing and fattening of beef cattle for sale to meat processors and local livestock auction markets. In December 2009, the Group strategically decided to sell a significant amount of heads of cattle from owned farmlands to Quickfood S.A., an international third party meat processor. Additionally, the contract provides for the third party to lease the Group’s farmland under an operating lease agreement to raise and fatten the purchased cattle. As required by the Antitrust Law, the Group reported this transaction to the Argentine Antitrust Commission for formal approval. As of the date of these consolidated financial statements, the authorization is still pending. The Group does not have any evidence which may indicate this transaction will not be formally approved. |
• | The Group’s‘Sugar, Ethanol and Energy’Segment consists of cultivating sugarcane which is processed in owned sugar mills, transformed into ethanol, sugar and electricity and marketed; |
• | The Group’s‘Land Transformation’Segment comprises the (i) identification and acquisition of underdeveloped and undermanaged farmland businesses for which the Group generally closes a deal for a price lower than the land’s fair value (generating gains); and (ii) realization of value through the strategic disposition of assets (generating profits). |
F - 43
Table of Contents
Notes to the Consolidated Financial Statements (Continued)
(All amounts in US$ thousands, except shares and per share data and as otherwise indicated)
F - 44
Table of Contents
Notes to the Consolidated Financial Statements (Continued)
(All amounts in US$ thousands, except shares and per share data and as otherwise indicated)
5. | Segment information (continued) |
Farming | ||||||||||||||||||||||||||||||||||||||||
Farming | Sugar, Ethanol and | Land | ||||||||||||||||||||||||||||||||||||||
Crops | Rice | Dairy | Coffee | Cattle | subtotal | Energy | Transformation | Corporate | Total | |||||||||||||||||||||||||||||||
Sales of manufactured products and services rendered | 344 | 59,280 | — | 2,709 | 3,718 | 66,051 | 228,478 | — | — | 294,529 | ||||||||||||||||||||||||||||||
Cost of manufactured products sold and services rendered | — | (52,017 | ) | — | (2,546 | ) | — | (54,563 | ) | (164,638 | ) | — | — | (219,201 | ) | |||||||||||||||||||||||||
Gross Profit from Manufacturing Activities | 344 | 7,263 | — | 163 | 3,718 | 11,488 | 63,840 | — | — | 75,328 | ||||||||||||||||||||||||||||||
Sales of agricultural produce and biological assets | 107,818 | 2,305 | 14,297 | 4,863 | 2,407 | 131,690 | 48 | — | — | 131,738 | ||||||||||||||||||||||||||||||
Cost of agricultural produce sold and direct agricultural selling expenses | (107,818 | ) | (2,305 | ) | (14,297 | ) | (4,863 | ) | (2,407 | ) | (131,690 | ) | (48 | ) | — | — | (131,738 | ) | ||||||||||||||||||||||
Initial recognition and changes in fair value of biological assets and agricultural produce | 38,879 | 9,360 | 9,129 | (2,630 | ) | 737 | 55,475 | (86,003 | ) | — | — | (30,528 | ) | |||||||||||||||||||||||||||
Gain from changes in net realizable value of agricultural produce after harvest | 7,482 | — | — | 517 | — | 7,999 | — | — | — | 7,999 | ||||||||||||||||||||||||||||||
Gross Profit / (loss) from Agricultural Activities | 46,361 | 9,360 | 9,129 | (2,113 | ) | 737 | 63,474 | (86,003 | ) | — | — | (22,529 | ) | |||||||||||||||||||||||||||
Margin on Manufacturing and Agricultural Activities Before Operating Expenses | 46,705 | 16,623 | 9,129 | (1,950 | ) | 4,455 | 74,962 | (22,163 | ) | — | — | 52,799 | ||||||||||||||||||||||||||||
General and administrative expenses | (7,087 | ) | (3,773 | ) | (2,910 | ) | (983 | ) | (350 | ) | (15,103 | ) | (19,080 | ) | — | (22,379 | ) | (56,562 | ) | |||||||||||||||||||||
Selling expenses | (1,522 | ) | (8,154 | ) | (333 | ) | (655 | ) | (175 | ) | (10,839 | ) | (41,689 | ) | — | — | (52,528 | ) | ||||||||||||||||||||||
Other operating income, net | (6,194 | ) | 345 | — | (2,165 | ) | 70 | (7,944 | ) | 5,305 | 20,837 | 26 | 18,224 | |||||||||||||||||||||||||||
Share of loss of joint ventures | — | — | (50 | ) | — | — | (50 | ) | — | — | — | (50 | ) | |||||||||||||||||||||||||||
Profit / (loss) from Operations Before Financing and Taxation | 31,902 | 5,041 | 5,836 | (5,753 | ) | 4,000 | 41,026 | (77,627 | ) | 20,837 | (22,353 | ) | (38,117 | ) | ||||||||||||||||||||||||||
Depreciation and amortization | 1,711 | 2,080 | 423 | 449 | 333 | 4,996 | 32,567 | — | — | 37,563 | ||||||||||||||||||||||||||||||
Initial recognition and changes in fair value of biological assets (unrealized) | 8,719 | 6,273 | 3,610 | (2,450 | ) | (36 | ) | 16,116 | (96,795 | ) | — | — | (80,679 | ) | ||||||||||||||||||||||||||
Initial recognition and changes in fair value of agricultural produce (unrealized) | 7,229 | 742 | — | (71 | ) | — | 7,900 | 405 | — | — | 8,305 | |||||||||||||||||||||||||||||
Initial recognition and changes in fair value of biological assets and agricultural produce (realized) | 22,931 | 2,345 | 5,519 | (109 | ) | 773 | 31,459 | 10,387 | — | — | 41,846 | |||||||||||||||||||||||||||||
Gain from changes in net realizable value of agricultural produce after harvest (unrealized) | 2,050 | — | — | (523 | ) | — | 1,527 | — | — | — | 1,527 | |||||||||||||||||||||||||||||
Gain from changes in net realizable value of agricultural produce after harvest (realized) | 5,432 | — | — | 1,040 | — | 6,472 | — | — | — | 6,472 | ||||||||||||||||||||||||||||||
Property, plant and equipment, net | 204,454 | 50,899 | 4,202 | 25,265 | 18,831 | 303,650 | 448,342 | — | — | 751,992 | ||||||||||||||||||||||||||||||
Investment property | — | 1,168 | — | — | 20,249 | 21,417 | — | — | — | 21,417 | ||||||||||||||||||||||||||||||
Goodwill | 4,931 | 7,023 | — | 1,115 | 319 | 13,388 | 13,106 | — | — | 26,494 | ||||||||||||||||||||||||||||||
Biological assets | 31,247 | 21,555 | 7,130 | 21,577 | 401 | 81,910 | 104,847 | — | — | 186,757 | ||||||||||||||||||||||||||||||
Investment in joint ventures | — | — | 6,271 | — | — | 6,271 | — | — | — | 6,271 | ||||||||||||||||||||||||||||||
Inventories | 22,926 | 8,422 | 883 | 7,023 | 61 | 39,315 | 17,855 | — | — | 57,170 | ||||||||||||||||||||||||||||||
Total segment assets | 263,299 | 89,066 | 19,063 | 54,980 | 39,542 | 465,950 | 584,151 | — | — | 1,051,101 | ||||||||||||||||||||||||||||||
Borrowings | (59,339 | ) | (41,050 | ) | (10,262 | ) | (13,651 | ) | — | (124,302 | ) | (265,170 | ) | — | — | (389,472 | ) | |||||||||||||||||||||||
Total segment liabilities | (59,339 | ) | (41,050 | ) | (10,262 | ) | (13,651 | ) | — | (124,302 | ) | (265,170 | ) | — | — | (389,472 | ) | |||||||||||||||||||||||
F - 45
Table of Contents
Notes to the Consolidated Financial Statements (Continued)
(All amounts in US$ thousands, except shares and per share data and as otherwise indicated)
5. | Segment information (continued) |
Farming | ||||||||||||||||||||||||||||||||||||||||
Farming | Sugar, Ethanol and | Land | ||||||||||||||||||||||||||||||||||||||
Crops | Rice | Dairy | Coffee | Cattle | subtotal | Energy | Transformation | Corporate | Total | |||||||||||||||||||||||||||||||
Sales of manufactured products and services rendered | 9,667 | 67,317 | 752 | 7,984 | 172 | 85,892 | 97,494 | — | — | 183,386 | ||||||||||||||||||||||||||||||
Cost of manufactured products sold and services rendered | (5,447 | ) | (56,576 | ) | (613 | ) | (7,120 | ) | — | (69,756 | ) | (110,327 | ) | — | — | (180,083 | ) | |||||||||||||||||||||||
Gross Profit / (loss) from Manufacturing Activities | 4,220 | 10,741 | 139 | 864 | 172 | 16,136 | (12,833 | ) | — | — | 3,303 | |||||||||||||||||||||||||||||
Sales of agricultural produce and biological assets | 82,362 | 2,033 | 11,142 | 6,281 | 28,306 | 130,124 | 93 | — | — | 130,217 | ||||||||||||||||||||||||||||||
Cost of agricultural produce sold and direct agricultural selling expenses | (82,362 | ) | (2,033 | ) | (11,142 | ) | (6,281 | ) | (28,306 | ) | (130,124 | ) | (93 | ) | — | — | (130,217 | ) | ||||||||||||||||||||||
Initial recognition and changes in fair value of biological assets and agricultural produce | 6,563 | 12,170 | 3,374 | (16,207 | ) | 4,704 | 10,604 | 61,064 | — | — | 71,668 | |||||||||||||||||||||||||||||
Gain from changes in net realizable value of agricultural produce after harvest | 11,362 | 191 | — | 1,234 | — | 12,787 | — | — | — | 12,787 | ||||||||||||||||||||||||||||||
Gross Profit / (loss) from Agricultural Activities | 17,925 | 12,361 | 3,374 | (14,973 | ) | 4,704 | 23,391 | 61,064 | — | — | 84,455 | |||||||||||||||||||||||||||||
Margin on Manufacturing and Agricultural Activities Before Operating Expenses | 22,145 | 23,102 | 3,513 | (14,109 | ) | 4,876 | 39,527 | 48,231 | — | — | 87,758 | |||||||||||||||||||||||||||||
General and administrative expenses | (6,280 | ) | (2,883 | ) | (2,221 | ) | (2,126 | ) | (2,909 | ) | (16,419 | ) | (13,922 | ) | — | (22,052 | ) | (52,393 | ) | |||||||||||||||||||||
Selling expenses | (1,587 | ) | (7,485 | ) | (777 | ) | (1,353 | ) | (1,045 | ) | (12,247 | ) | (18,922 | ) | — | — | (31,169 | ) | ||||||||||||||||||||||
Other operating income, net | 4,776 | (942 | ) | (108 | ) | 806 | 377 | 4,909 | (10,467 | ) | 18,839 | (210 | ) | 13,071 | ||||||||||||||||||||||||||
Share of loss of joint ventures | — | — | (294 | ) | — | — | (294 | ) | — | — | — | (294 | ) | |||||||||||||||||||||||||||
Profit / (loss) from Operations Before Financing and Taxation | 19,054 | 11,792 | 113 | (16,782 | ) | 1,299 | 15,476 | 4,920 | 18,839 | (22,262 | ) | 16,973 | ||||||||||||||||||||||||||||
Depreciation and amortization | 2,066 | 1,452 | 403 | 570 | 353 | 4,844 | 25,512 | — | — | 30,356 | ||||||||||||||||||||||||||||||
Initial recognition and changes in fair value of biological assets (unrealized) | 4,433 | 6,759 | 32 | (12,662 | ) | 127 | (1,311 | ) | 57,335 | — | — | 56,024 | ||||||||||||||||||||||||||||
Initial recognition and changes in fair value of agricultural produce (unrealized) | 1,485 | — | — | (3,043 | ) | — | (1,558 | ) | 1,375 | — | — | (183 | ) | |||||||||||||||||||||||||||
Initial recognition and changes in fair value of biological assets and agricultural produce (realized) | 645 | 5,411 | 3,342 | (502 | ) | 4,577 | 13,473 | 2,354 | — | — | 15,827 | |||||||||||||||||||||||||||||
Gain from changes in net realizable value of agricultural produce after harvest (unrealized) | 134 | — | — | (7 | ) | — | 127 | — | — | — | 127 | |||||||||||||||||||||||||||||
Gain from changes in net realizable value of agricultural produce after harvest (realized) | 11,228 | 191 | — | 1,241 | — | 12,660 | — | — | — | 12,660 | ||||||||||||||||||||||||||||||
Property, plant and equipment, net | 248,594 | 31,282 | 10,652 | 2,680 | 767 | 293,975 | 388,903 | — | — | 682,878 | ||||||||||||||||||||||||||||||
Investment property | — | — | — | — | 21,246 | 21,246 | — | — | — | 21,246 | ||||||||||||||||||||||||||||||
Goodwill | 6,110 | — | — | 1,067 | 237 | 7,414 | 12,539 | — | — | 19,953 | ||||||||||||||||||||||||||||||
Biological assets | 27,467 | 11,524 | 4,313 | 21,634 | 815 | 65,753 | 164,701 | — | — | 230,454 | ||||||||||||||||||||||||||||||
Investment in joint ventures | — | — | 6,506 | — | — | 6,506 | — | — | — | 6,506 | ||||||||||||||||||||||||||||||
Inventories | 23,832 | 9,460 | 1,086 | 1,992 | 716 | 37,086 | 20,816 | — | — | 57,902 | ||||||||||||||||||||||||||||||
Total segment assets | 306,003 | 52,266 | 22,557 | 27,373 | 23,781 | 431,980 | 586,959 | — | — | 1,018,939 | ||||||||||||||||||||||||||||||
Borrowings | 63,893 | 39,850 | 9,963 | 3,493 | — | 117,199 | 189,582 | — | — | 306,781 | ||||||||||||||||||||||||||||||
Total segment liabilities | 63,893 | 39,850 | 9,963 | 3,493 | — | 117,199 | 189,582 | — | — | 306,781 | ||||||||||||||||||||||||||||||
F - 46
Table of Contents
Notes to the Consolidated Financial Statements (Continued)
(All amounts in US$ thousands, except shares and per share data and as otherwise indicated)
5. | Segment information (continued) |
Farming | ||||||||||||||||||||||||||||||||||||||||
Farming | Sugar, Ethanol and | Land | ||||||||||||||||||||||||||||||||||||||
Crops | Rice | Dairy | Coffee | Cattle | subtotal | Energy | Transformation | Corporate | Total | |||||||||||||||||||||||||||||||
Sales of manufactured products and services rendered | 3,134 | 53,280 | 2,171 | 8,544 | 164 | 67,293 | 49,880 | — | — | 117,173 | ||||||||||||||||||||||||||||||
Cost of manufactured products sold and services rendered | (2,807 | ) | (39,862 | ) | (1,849 | ) | (6,978 | ) | — | (51,496 | ) | (54,087 | ) | — | — | (105,583 | ) | |||||||||||||||||||||||
Gross Profit / (loss) from Manufacturing Activities | 327 | 13,418 | 322 | 1,566 | 164 | 15,797 | (4,207 | ) | — | — | 11,590 | |||||||||||||||||||||||||||||
Sales of agricultural produce and biological assets | 92,853 | 3,645 | 12,650 | 7,404 | 9,193 | 125,745 | 1,291 | — | — | 127,036 | ||||||||||||||||||||||||||||||
Cost of agricultural produce sold and direct agricultural selling expenses | (92,853 | ) | (3,645 | ) | (12,650 | ) | (7,404 | ) | (9,193 | ) | (125,745 | ) | (1,291 | ) | — | — | (127,036 | ) | ||||||||||||||||||||||
Initial recognition and changes in fair value of biological assets and agricultural produce | 28,005 | 7,854 | 2,633 | 4,485 | 3,788 | 46,765 | 14,235 | — | — | 61,000 | ||||||||||||||||||||||||||||||
Gain from changes in net realizable value of agricultural produce after harvest | 2,211 | — | — | (950 | ) | — | 1,261 | — | — | — | 1,261 | |||||||||||||||||||||||||||||
Gross Profit from Agricultural Activities | 30,216 | 7,854 | 2,633 | 3,535 | 3,788 | 48,026 | 14,235 | — | — | 62,261 | ||||||||||||||||||||||||||||||
Margin on Manufacturing and Agricultural Activities Before Operating Expenses | 30,543 | 21,272 | 2,955 | 5,101 | 3,952 | 63,823 | 10,028 | — | — | 73,851 | ||||||||||||||||||||||||||||||
General and administrative expenses | (3,885 | ) | (398 | ) | (1,835 | ) | (3,308 | ) | (2,206 | ) | (11,632 | ) | (12,646 | ) | — | (21,355 | ) | (45,633 | ) | |||||||||||||||||||||
Selling expenses | (3,959 | ) | (7,647 | ) | (967 | ) | (902 | ) | (473 | ) | (13,948 | ) | (10,548 | ) | — | — | (24,496 | ) | ||||||||||||||||||||||
Other operating income, net | 4,824 | 29 | 18 | (27 | ) | 16 | 4,860 | 211 | 13,974 | (1,722 | ) | 17,323 | ||||||||||||||||||||||||||||
Excess of fair value of net assets acquired over cost | — | — | — | — | — | — | — | 1,227 | — | 1,227 | ||||||||||||||||||||||||||||||
Share of loss of joint ventures | — | — | (838 | ) | — | — | (838 | ) | — | — | — | (838 | ) | |||||||||||||||||||||||||||
Profit / (loss) from Operations Before Financing and Taxation | 27,523 | 13,256 | (667 | ) | 864 | 1,289 | 42,265 | (12,955 | ) | 15,201 | (23,077 | ) | 21,434 | |||||||||||||||||||||||||||
Depreciation and amortization | 6,517 | 710 | 348 | 798 | 517 | 8,890 | 19,424 | — | — | 28,314 | ||||||||||||||||||||||||||||||
Initial recognition and changes in fair value of biological assets (unrealized) | 332 | — | 1,840 | 3,355 | 2,567 | 8,094 | 13,448 | — | — | 21,542 | ||||||||||||||||||||||||||||||
Initial recognition and changes in fair value of agricultural produce (unrealized) | 3,551 | — | — | 931 | — | 4,482 | 298 | — | — | 4,780 | ||||||||||||||||||||||||||||||
Initial recognition and changes in fair value of biological assets and agricultural produce (realized) | 24,122 | 7,854 | 793 | 199 | 1,221 | 34,189 | 489 | — | — | 34,678 | ||||||||||||||||||||||||||||||
Gain from changes in net realizable value of agricultural produce after harvest (unrealized) | — | — | — | (99 | ) | — | (99 | ) | — | — | — | (99 | ) | |||||||||||||||||||||||||||
Gain from changes in net realizable value of agricultural produce after harvest (realized) | 2,211 | — | — | (851 | ) | — | 1,360 | — | — | — | 1,360 | |||||||||||||||||||||||||||||
Property, plant and equipment, net | 232,465 | 50,804 | 12,069 | 12,523 | 33,041 | 340,902 | 230,517 | — | — | 571,419 | ||||||||||||||||||||||||||||||
Spin-off assets | — | — | — | — | — | — | — | 45,311 | — | 45,311 | ||||||||||||||||||||||||||||||
Goodwill | 3,610 | — | — | 794 | 383 | 4,787 | 11,834 | — | — | 16,621 | ||||||||||||||||||||||||||||||
Biological assets | 21,059 | 6,908 | 4,732 | 25,453 | 19,629 | 77,781 | 48,167 | — | — | 125,948 | ||||||||||||||||||||||||||||||
Investment in joint ventures | — | — | 7,508 | — | — | 7,508 | — | — | — | 7,508 | ||||||||||||||||||||||||||||||
Inventories | 21,201 | 9,212 | — | 5,326 | 878 | 36,617 | 24,604 | — | — | 61,221 | ||||||||||||||||||||||||||||||
Total segment assets | 278,335 | 66,924 | 24,309 | 44,096 | 53,931 | 467,595 | 315,122 | 45,311 | — | 828,028 | ||||||||||||||||||||||||||||||
Borrowings | 45,322 | 36,258 | 9,065 | — | — | 90,645 | 137,668 | — | — | 228,313 | ||||||||||||||||||||||||||||||
Total segment liabilities | 45,322 | 36,258 | 9,065 | — | — | 90,645 | 137,668 | — | — | 228,313 | ||||||||||||||||||||||||||||||
F-47
Table of Contents
Notes to the Consolidated Financial Statements (Continued)
(All amounts in US$ thousands, except shares and per share data and as otherwise indicated)
2010 | 2009 | 2008 | ||||||||||
Total reportable assets as per Segment Information | 1,050,101 | 1,018,939 | 828,028 | |||||||||
Intangible assets (excluding goodwill) | 2,159 | 1,906 | 1,487 | |||||||||
Deferred income tax assets | 67,463 | 45,113 | 18,713 | |||||||||
Trade and other receivables | 149,957 | 128,277 | 84,540 | |||||||||
Other assets | 26 | 34 | 87 | |||||||||
Derivative financial instruments | 876 | 99 | 2,019 | |||||||||
Cash and cash equivalents | 70,269 | 74,806 | 93,360 | |||||||||
Total assets as per the Statement of Financial Position | 1,340,851 | 1,269,174 | 1,028,234 | |||||||||
2010 | 2009 | 2008 | ||||||||||
Total reportable liabilities as per Segment Information | 389,472 | 306,781 | 228,313 | |||||||||
Trade and other payables | 81,021 | 68,920 | 52,760 | |||||||||
Deferred income tax liabilities | 111,495 | 107,045 | 94,627 | |||||||||
Payroll and social liabilities | 16,656 | 11,185 | 6,859 | |||||||||
Provisions for other liabilities | 9,207 | 4,978 | 1,601 | |||||||||
Current income tax liabilities | 978 | 222 | 1,487 | |||||||||
Derivative financial instruments | 8,920 | 12,887 | 4,159 | |||||||||
Total liabilities as per the Statement of Financial Position | 617,749 | 512,018 | 389,806 | |||||||||
F - 48
Table of Contents
Notes to the Consolidated Financial Statements (Continued)
(All amounts in US$ thousands, except shares and per share data and as otherwise indicated)
Argentina | Brazil | Uruguay | Total | |||||||||||||
Property, plant and equipment | 246,602 | 495,075 | 10,315 | 751,992 | ||||||||||||
Investment property | 21,417 | — | — | 21,417 | ||||||||||||
Intangible assets | 1,115 | 1,044 | — | 2,159 | ||||||||||||
Goodwill | 12,272 | 14,222 | — | 26,494 | ||||||||||||
Investment in joint ventures | 6,271 | — | — | 6,271 | ||||||||||||
Non-current portion of biological assets | 7,169 | 97,047 | — | 104,216 | ||||||||||||
Initial recognition and changes in fair value of biological assets and agricultural produce | 54,226 | (86,557 | ) | 1,803 | (30,528 | ) | ||||||||||
Gain from changes in net realizable value of agricultural produce after harvest | 8,157 | (123 | ) | (35 | ) | 7,999 | ||||||||||
Sales of manufactured products sold and services rendered | 62,455 | 232,074 | — | 294,529 | ||||||||||||
Sales of agricultural produce and biological assets | 109,387 | 17,158 | 5,193 | 131,738 |
Argentina | Brazil | Uruguay | Total | |||||||||||||
Property, plant and equipment | 228,723 | 430,175 | 23,980 | 682,878 | ||||||||||||
Investment property | 21,246 | — | — | 21,246 | ||||||||||||
Intangible assets | 243 | 1,663 | — | 1,906 | ||||||||||||
Goodwill | 6,347 | 13,606 | — | 19,953 | ||||||||||||
Investment in joint ventures | 6,506 | — | — | 6,506 | ||||||||||||
Non-current portion of biological assets | 4,379 | 165,968 | — | 170,347 | ||||||||||||
Initial recognition and changes in fair value of biological assets and agricultural produce | 26,995 | 42,348 | 2,325 | 71,668 | ||||||||||||
Gain from changes in net realizable value of agricultural produce after harvest | 10,001 | 1,794 | 992 | 12,787 | ||||||||||||
Sales of manufactured products sold and services rendered | 68,020 | 115,366 | — | 183,386 | ||||||||||||
Sales of agricultural produce and biological assets | 99,661 | 25,304 | 5,252 | 130,217 |
F - 49
Table of Contents
Notes to the Consolidated Financial Statements (Continued)
(All amounts in US$ thousands, except shares and per share data and as otherwise indicated)
Argentina | Brazil | Uruguay | Total | |||||||||||||
Property, plant and equipment | 267,945 | 284,046 | 19,428 | 571,419 | ||||||||||||
Intangible assets | 252 | 1,235 | — | 1,487 | ||||||||||||
Goodwill | 6,483 | 10,138 | — | 16,621 | ||||||||||||
Investment in joint ventures | 7,508 | — | — | 7,508 | ||||||||||||
Non-current portion of biological assets | 17,342 | 58,359 | — | 75,701 | ||||||||||||
Initial recognition and changes in fair value of biological assets and agricultural produce | 31,124 | 26,639 | 3,237 | 61,000 | ||||||||||||
Gain from changes in net realizable value of agricultural produce after harvest | 1,442 | 343 | (524 | ) | 1,261 | |||||||||||
Sales of manufactured products sold and services rendered | 54,990 | 62,026 | 157 | 117,173 | ||||||||||||
Sales of agricultural produce and biological assets | 92,120 | 24,653 | 10,263 | 127,036 |
F - 50
Table of Contents
Notes to the Consolidated Financial Statements (Continued)
(All amounts in US$ thousands, except shares and per share data and as otherwise indicated)
Machinery, | ||||||||||||||||||||||||||||||||
equipment, | ||||||||||||||||||||||||||||||||
Farmland | Buildings and | furniture and | Computer | Work in | ||||||||||||||||||||||||||||
Farmlands | improvements | facilities | fittings | equipment | Vehicles | progress | Total | |||||||||||||||||||||||||
At January 1, 2008 | ||||||||||||||||||||||||||||||||
Cost | 374,299 | 3,448 | 35,828 | 69,973 | 326 | 1,905 | 81,520 | 567,299 | ||||||||||||||||||||||||
Accumulated depreciation | — | (2,395 | ) | (10,282 | ) | (15,547 | ) | (150 | ) | (908 | ) | — | (29,282 | ) | ||||||||||||||||||
Net book amount | 374,299 | 1,053 | 25,546 | 54,426 | 176 | 997 | 81,520 | 538,017 | ||||||||||||||||||||||||
Year ended December 31, 2008 | ||||||||||||||||||||||||||||||||
Opening net book amount | 374,299 | 1,053 | 25,546 | 54,426 | 176 | 997 | 81,520 | 538,017 | ||||||||||||||||||||||||
Exchange differences | (43,094 | ) | (119 | ) | (10,235 | ) | (29,346 | ) | (253 | ) | 126 | (27,270 | ) | (110,191 | ) | |||||||||||||||||
Additions | 740 | 189 | 59,759 | 110,181 | 1,294 | 308 | 13,825 | 186,296 | ||||||||||||||||||||||||
Acquisition of subsidiary | — | — | — | — | — | — | — | — | ||||||||||||||||||||||||
Transfers | — | — | — | — | — | — | — | — | ||||||||||||||||||||||||
Disposals | (11,466 | ) | (30 | ) | (798 | ) | (2,187 | ) | (3 | ) | (75 | ) | — | (14,559 | ) | |||||||||||||||||
Depreciation charge (Note 25) | — | (230 | ) | (3,926 | ) | (23,313 | ) | (343 | ) | (332 | ) | — | (28,144 | ) | ||||||||||||||||||
Closing net book amount | 320,479 | 863 | 70,346 | 109,761 | 871 | 1,024 | 68,075 | 571,419 | ||||||||||||||||||||||||
At December 31, 2008 | ||||||||||||||||||||||||||||||||
Cost | 320,479 | 3,488 | 84,554 | 148,621 | 1,364 | 2,264 | 68,075 | 628,845 | ||||||||||||||||||||||||
Accumulated depreciation | — | (2,625 | ) | (14,208 | ) | (38,860 | ) | (493 | ) | (1,240 | ) | — | (57,426 | ) | ||||||||||||||||||
Net book amount | 320,479 | 863 | 70,346 | 109,761 | 871 | 1,024 | 68,075 | 571,419 | ||||||||||||||||||||||||
Year ended December 31, 2009 | ||||||||||||||||||||||||||||||||
Opening net book amount | 320,479 | 863 | 70,346 | 109,761 | 871 | 1,024 | 68,075 | 571,419 | ||||||||||||||||||||||||
Exchange differences | 5,131 | (665 | ) | 18,053 | 35,981 | 321 | (112 | ) | 21,568 | 80,277 | ||||||||||||||||||||||
Additions | 2,602 | 279 | 7,319 | 26,242 | 427 | 574 | 65,063 | 102,506 | ||||||||||||||||||||||||
Transfers | — | — | 12,815 | 34,961 | 104 | — | (47,880 | ) | — | |||||||||||||||||||||||
Transfers to investment property (Note 7) | (21,246 | ) | — | — | — | — | — | — | (21,246 | ) | ||||||||||||||||||||||
Disposals | (2,797 | ) | (16 | ) | (71 | ) | (3,943 | ) | (11 | ) | (166 | ) | — | (7,004 | ) | |||||||||||||||||
Reclassification to non-income tax credits (*) | — | — | — | (8,631 | ) | — | — | — | (8,631 | ) | ||||||||||||||||||||||
Disposals of subsidiary | (4,297 | ) | — | (26 | ) | (61 | ) | — | — | — | (4,384 | ) | ||||||||||||||||||||
Depreciation charge (Note 25) | — | (27 | ) | (5,782 | ) | (23,662 | ) | (330 | ) | (258 | ) | — | (30,059 | ) | ||||||||||||||||||
Closing net book amount | 299,872 | 434 | 102,654 | 170,648 | 1,382 | 1,062 | 106,826 | 682,878 | ||||||||||||||||||||||||
At December 31, 2009 | ||||||||||||||||||||||||||||||||
Cost | 299,872 | 3,086 | 122,644 | 233,170 | 2,205 | 2,560 | 106,826 | 770,363 | ||||||||||||||||||||||||
Accumulated depreciation | — | (2,652 | ) | (19,990 | ) | (62,522 | ) | (823 | ) | (1,498 | ) | — | (87,485 | ) | ||||||||||||||||||
Net book amount | 299,872 | 434 | 102,654 | 170,648 | 1,382 | 1,062 | 106,826 | 682,878 | ||||||||||||||||||||||||
F - 51
Table of Contents
Notes to the Consolidated Financial Statements (Continued)
(All amounts in US$ thousands, except shares and per share data and as otherwise indicated)
Machinery, | ||||||||||||||||||||||||||||||||
equipment, | ||||||||||||||||||||||||||||||||
Farmland | Buildings and | furniture and | Computer | Work in | ||||||||||||||||||||||||||||
Farmlands | improvements | facilities | fittings | equipment | Vehicles | progress | Total | |||||||||||||||||||||||||
Year ended December 31, 2010 | ||||||||||||||||||||||||||||||||
Opening net book amount | 299,872 | 434 | 102,654 | 170,648 | 1,382 | 1,062 | 106,826 | 682,878 | ||||||||||||||||||||||||
Exchange differences | (4,919 | ) | (27 | ) | 2,337 | 7,272 | 45 | (33 | ) | 4,173 | 8,848 | |||||||||||||||||||||
Additions | 974 | 10 | 4,964 | 22,337 | 592 | 455 | 67,654 | 96,986 | ||||||||||||||||||||||||
Acquisition of subsidiary (Note 31) | 13,666 | — | 375 | 33 | — | 2 | — | 14,076 | ||||||||||||||||||||||||
Transfers | — | 153 | 65,398 | 68,291 | 68 | — | (133,910 | ) | — | |||||||||||||||||||||||
Transfers from investment property (Note 7) | 6,767 | — | — | — | — | — | — | 6,767 | ||||||||||||||||||||||||
Disposals | (10,948 | ) | (153 | ) | (2,360 | ) | (456 | ) | (36 | ) | (122 | ) | — | (14,075 | ) | |||||||||||||||||
Reclassification to non-income tax credits (*) | — | — | — | — | — | — | (6,271 | ) | (6,271 | ) | ||||||||||||||||||||||
Depreciation charge (Note 25) | — | (172 | ) | (8,120 | ) | (28,215 | ) | (449 | ) | (261 | ) | — | (37,217 | ) | ||||||||||||||||||
Closing net book amount | 305,412 | 245 | 165,248 | 239,910 | 1,602 | 1,103 | 38,472 | 751,992 | ||||||||||||||||||||||||
At December 31, 2010 | ||||||||||||||||||||||||||||||||
Cost | 305,412 | 3,069 | 193,358 | 330,647 | 2,874 | 2,862 | 38,472 | 876,694 | ||||||||||||||||||||||||
Accumulated depreciation | — | (2,824 | ) | (28,110 | ) | (90,737 | ) | (1,272 | ) | (1,759 | ) | — | (124,702 | ) | ||||||||||||||||||
Net book amount | 305,412 | 245 | 165,248 | 239,910 | 1,602 | 1,103 | 38,472 | 751,992 | ||||||||||||||||||||||||
(*) | Brazilian federal tax law allows entities to take a percentage of the total cost of the assets purchased as a tax credit. The procedure adopted initially was to recognize such credits proportionally to the depreciation of these fixed assets on a monthly basis. During 2009, the Group elected to change the procedure to recognize these federal tax credits separately when the assets is purchased and, as permitted, the tax credits already “embedded” within the cost of the assets were reclassified to tax credit (See Note 12). |
F - 52
Table of Contents
Notes to the Consolidated Financial Statements (Continued)
(All amounts in US$ thousands, except shares and per share data and as otherwise indicated)
2010 | 2009 | 2008 | ||||||||||
Beginning of the year | 21,246 | — | — | |||||||||
Acquisition of subsidiary (Note 31) | 7,935 | — | — | |||||||||
Transfers (i), (ii) | (6,767 | ) | 21,246 | — | ||||||||
Exchange difference | (997 | ) | — | — | ||||||||
End of the year | 21,417 | 21,246 | — | |||||||||
2010 | 2009 | 2008 | ||||||||||
Rental income | 3,718 | 172 | — |
(i) | Transferred from property, plant and equipment in 2009. Relates to farmland rented out to third parties. See Note 30 for details. | |
(ii) | Transferred to property, plant and equipment in 2010. Relates to finalization of contracts with third parties. |
F - 53
Table of Contents
Notes to the Consolidated Financial Statements (Continued)
(All amounts in US$ thousands, except shares and per share data and as otherwise indicated)
Goodwill | Trademarks | Software | Total | |||||||||||||
At January 1, 2008 | ||||||||||||||||
Cost | 21,157 | 2,153 | 373 | 23,683 | ||||||||||||
Accumulated amortization | — | (321 | ) | (147 | ) | (468 | ) | |||||||||
Net book amount | 21,157 | 1,832 | 226 | 23,215 | ||||||||||||
Year ended December 31, 2008 | ||||||||||||||||
Opening net book amount | 21,157 | 1,832 | 226 | 23,215 | ||||||||||||
Exchange differences | (3,351 | ) | (397 | ) | (4 | ) | (3,752 | ) | ||||||||
Disposal of subsidiary | (1,185 | ) | — | — | (1,185 | ) | ||||||||||
Amortization charge (i) (Note 25) | — | (159 | ) | (11 | ) | (170 | ) | |||||||||
Closing net book amount | 16,621 | 1,276 | 211 | 18,108 | ||||||||||||
At December 31, 2008 | ||||||||||||||||
Cost | 16,621 | 1,756 | 369 | 18,746 | ||||||||||||
Accumulated amortization | — | (480 | ) | (158 | ) | (638 | ) | |||||||||
Net book amount | 16,621 | 1,276 | 211 | 18,108 | ||||||||||||
Year ended December 31, 2009 | ||||||||||||||||
Opening net book amount | 16,621 | 1,276 | 211 | 18,108 | ||||||||||||
Exchange differences | 3,332 | 303 | 98 | 3,733 | ||||||||||||
Disposal of subsidiary | — | 173 | 142 | 315 | ||||||||||||
Amortization charge (i) (Note 25) | — | (196 | ) | (101 | ) | (297 | ) | |||||||||
Closing net book amount | 19,953 | 1,556 | 350 | 21,859 | ||||||||||||
At December 31, 2009 | ||||||||||||||||
Cost | 19,953 | 2,232 | 609 | 22,794 | ||||||||||||
Accumulated amortization and impairment | — | (676 | ) | (259 | ) | (935 | ) | |||||||||
Net book amount | 19,953 | 1,556 | 350 | 21,859 | ||||||||||||
Year ended December 31, 2010 | ||||||||||||||||
Opening net book amount | 19,953 | 1,556 | 350 | 21,859 | ||||||||||||
Exchange differences | (482 | ) | 742 | 31 | 291 | |||||||||||
Additions | — | 6 | 27 | 33 | ||||||||||||
Acquisition of subsidiary (Note 31) | 7,023 | — | — | 7,023 | ||||||||||||
Disposals | — | (207 | ) | — | (207 | ) | ||||||||||
Amortization charge (i) (Note 25) | — | (213 | ) | (133 | ) | (346 | ) | |||||||||
Closing net book amount | 26,494 | 1,884 | 275 | 28,653 | ||||||||||||
At December 31, 2010 | ||||||||||||||||
Cost | 26,494 | 2,773 | 667 | 29.934 | ||||||||||||
Accumulated amortization | — | (889 | ) | (392 | ) | (1,281 | ) | |||||||||
Net book amount | 26,494 | 1,884 | 275 | 28,653 | ||||||||||||
(i) | An amount of US$ 134; US$ 101 and US$ 11 of amortization charges are included in “General and administrative expenses” for the years ended December 31, 2010, 2009 and 2008, respectively. An amount of US$ 212; US$ 196 and US$ 159 of amortization charges are included in “Selling expenses” for the years ended December 31, 2010, 2009 and 2008, respectively. There were no impairment charges for any of the years presented (see Note 4 (b)). |
F - 54
Table of Contents
Notes to the Consolidated Financial Statements (Continued)
(All amounts in US$ thousands, except shares and per share data and as otherwise indicated)
2010 | 2009 | 2008 | ||||||||||
Beginning of the year | 230,454 | 125,948 | 102,562 | |||||||||
Increase due to purchases | 681 | 296 | 3,276 | |||||||||
Disposal of subsidiary (Note 15) | — | (86 | ) | (376 | ) | |||||||
Initial recognition and changes in fair value of biological assets (i) | (30,528 | ) | 71,668 | 61,000 | ||||||||
Decrease due to harvest | (237,465 | ) | (84,990 | ) | (54,709 | ) | ||||||
Decrease due to sales | (2,138 | ) | (37,014 | ) | (6,382 | ) | ||||||
Costs incurred during the year | 224,969 | 136,625 | 49,949 | |||||||||
Exchange differences | 784 | 18,007 | (29,372 | ) | ||||||||
End of the year | 186,757 | 230,454 | 125,948 | |||||||||
(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$ (78,767) for the year ended December 31, 2010 (2009: US$52,935; 2008: US$25,141). In 2010, an amount of US$ (60,146) (2009: US$29,834; 2008: US$29,576) was attributable to price changes, and an amount of US$ (18,621) (2009: US$23,101; 2008: US$ (4,435)) was attributable to physical changes. |
2010 | 2009 | 2008 | ||||||||||
Non-current | ||||||||||||
Cattle for dairy production (i) | 7,130 | 4,313 | 4,732 | |||||||||
Breeding cattle (i) | — | — | 11,858 | |||||||||
Other cattle (ii) | 39 | 66 | 267 | |||||||||
Sown land — coffee (iii) | 18,600 | 18,540 | 24,763 | |||||||||
Sown land — sugarcane (iii) | 78,447 | 147,428 | 34,081 | |||||||||
104,216 | 170,347 | 75,701 | ||||||||||
Current | ||||||||||||
Breeding cattle (i) | — | — | 3,543 | |||||||||
Other cattle (iv) | 362 | 749 | 3,961 | |||||||||
Sown land — coffee (v) | 2,977 | 3,094 | 690 | |||||||||
Sown land — sugarcane (v) | 26,400 | 17,273 | 14,086 | |||||||||
Sown land — crops (ii) | 31,247 | 27,467 | 21,059 | |||||||||
Sown land — rice (ii) | 21,555 | 11,524 | 6,908 | |||||||||
82,541 | 60,107 | 50,247 | ||||||||||
Total biological assets | 186,757 | 230,454 | 125,948 | |||||||||
(i) | Classified as bearer and mature biological assets. | |
(ii) | Classified as consumable and immature biological assets. | |
(iii) | Classified as bearer and immature biological assets. | |
(iv) | As of December 31, 2010, and amount of US$186 (2009: 493; 2008: 2,718) was classified as consumable and mature biological assets, and an amount of US$176 (2009: 256; 2008: 1,243) was classified as consumable and immature biological assets. | |
(v) | As of December 31, 2010, and amount of US$ nil (2009: nil; 2008: nil) was classified as bearer and mature biological assets, and an amount of US$29,378 (2009: 20,367; 2008: 14,776) was classified as bearer and immature biological assets. |
F - 55
Table of Contents
Notes to the Consolidated Financial Statements (Continued)
(All amounts in US$ thousands, except shares and per share data and as otherwise indicated)
2010 | 2009 | 2008 | ||||||||||
Assets: | ||||||||||||
Non-current assets | 4,944 | 5,008 | 3,621 | |||||||||
Current assets | 5,697 | 5,689 | 10,019 | |||||||||
10,641 | 10,697 | 13,640 | ||||||||||
Liabilities: | ||||||||||||
Non-current liabilities | 735 | 740 | 273 | |||||||||
Current liabilities | 3,635 | 3,451 | 5,859 | |||||||||
4,370 | 4,191 | 6,132 | ||||||||||
Net assets of joint venture | 6,271 | 6,506 | 7,508 | |||||||||
2010 | 2009 | 2008 | ||||||||||
Income | 1,989 | 2,268 | 1,605 | |||||||||
Expenses | (2,039 | ) | (2,562 | ) | (2,443 | ) | ||||||
Loss after income tax | (50 | ) | (294 | ) | (838 | ) | ||||||
F - 56
Table of Contents
Notes to the Consolidated Financial Statements (Continued)
(All amounts in US$ thousands, except shares and per share data and as otherwise indicated)
Assets at fair | Subtotal | |||||||||||||||||||
Loans and | value through | financial | Non-financial | |||||||||||||||||
receivables | profit and loss | assets | assets | Total | ||||||||||||||||
December 31, 2010 Assets as per statement of financial position | ||||||||||||||||||||
Trade and other receivables | 64,964 | — | 64,694 | 85,263 | 149,957 | |||||||||||||||
Derivative financial instruments | — | 876 | 876 | — | 876 | |||||||||||||||
Cash and cash equivalents | 70,269 | — | 70,269 | — | 70,269 | |||||||||||||||
Total | 134,963 | 876 | 135,839 | 85,263 | 221,102 | |||||||||||||||
Liabilities at | Other | |||||||||||||||||||
fair value | financial | Subtotal | ||||||||||||||||||
through profit | liabilities at | financial | Non-financial | |||||||||||||||||
and loss | amortized cost | liabilities | liabilities | Total | ||||||||||||||||
Liabilities as per statement of financial position | ||||||||||||||||||||
Trade and other payables | — | 72,163 | 72,163 | 8,858 | 81,021 | |||||||||||||||
Borrowings (excluding finance lease liabilities) | — | 389,024 | 389,024 | — | 389,024 | |||||||||||||||
Finance leases | — | 448 | 448 | — | 448 | |||||||||||||||
Derivative financial instruments | 8,920 | — | 8,920 | — | 8,920 | |||||||||||||||
Total | 8,920 | 461,635 | 470,555 | 8,858 | 479,413 | |||||||||||||||
F - 57
Table of Contents
Notes to the Consolidated Financial Statements (Continued)
(All amounts in US$ thousands, except shares and per share data and as otherwise indicated)
Assets at fair | Subtotal | |||||||||||||||||||
Loans and | value through | financial | Non-financial | |||||||||||||||||
receivables | profit and loss | assets | assets | Total | ||||||||||||||||
December 31, 2009 Assets as per statement of financial position | ||||||||||||||||||||
Trade and other receivables | 60,904 | — | 60,904 | 67,373 | 128,277 | |||||||||||||||
Derivative financial instruments | — | 99 | 99 | — | 99 | |||||||||||||||
Cash and cash equivalents | 74,806 | — | 74,806 | — | 74,806 | |||||||||||||||
Total | 135,710 | 99 | 135,809 | 67,373 | 203,182 | |||||||||||||||
Liabilities at | Other | |||||||||||||||||||
fair value | financial | Subtotal | ||||||||||||||||||
through profit | liabilities at | financial | Non-financial | |||||||||||||||||
and loss | amortized cost | liabilities | liabilities | Total | ||||||||||||||||
Liabilities as per statement of financial position | ||||||||||||||||||||
Trade and other payables | — | 58,306 | 58,306 | 10,614 | 68,920 | |||||||||||||||
Borrowings (excluding finance lease liabilities) | — | 305,861 | 305,861 | — | 305,861 | |||||||||||||||
Finance leases | — | 920 | 920 | — | 920 | |||||||||||||||
Derivative financial instruments | 12,887 | — | 12,887 | — | 12,887 | |||||||||||||||
Total | 12,887 | 365,087 | 377,974 | 10,614 | 388,588 | |||||||||||||||
Asset at fair | Subtotal | |||||||||||||||||||
Loans and | value through | financial | Non-financial | |||||||||||||||||
receivables | profit and loss | assets | assets | Total | ||||||||||||||||
December 31, 2008 Assets as per statement of financial position | ||||||||||||||||||||
Trade and other receivables | 31,157 | — | 31,157 | 53,383 | 84,540 | |||||||||||||||
Derivative financial instruments | — | 2,019 | 2,019 | — | 2,019 | |||||||||||||||
Cash and cash equivalents | 93,360 | — | 93,360 | — | 93,360 | |||||||||||||||
Total | 124,517 | 2,019 | 126,536 | 53,383 | 179,919 | |||||||||||||||
F - 58
Table of Contents
Notes to the Consolidated Financial Statements (Continued)
(All amounts in US$ thousands, except shares and per share data and as otherwise indicated)
Liabilities at | Other | |||||||||||||||||||
fair value | financial | Subtotal | ||||||||||||||||||
through profit | liabilities at | financial | Non-financial | |||||||||||||||||
and loss | amortized cost | liabilities | liabilities | Total | ||||||||||||||||
Liabilities as per statement of financial position | ||||||||||||||||||||
Trade and other payables | — | 42,461 | 42,461 | 10,299 | 52,760 | |||||||||||||||
Borrowings (excluding finance lease liabilities) | — | 227,431 | 227,431 | — | 227,431 | |||||||||||||||
Finance leases | — | 882 | 882 | — | 882 | |||||||||||||||
Derivative financial instruments | 4,159 | — | 4,159 | — | 4,159 | |||||||||||||||
Total | 4,159 | 270,774 | 274,933 | 10,299 | 285,232 | |||||||||||||||
Assets/ liabilities | ||||||||||||||||
at fair value | Other financial | |||||||||||||||
Loans and | through profit | liabilities at | ||||||||||||||
receivables | and loss | amortized cost | Total | |||||||||||||
December 31, 2010 | ||||||||||||||||
Interest income (i) | 1,341 | — | — | 1,341 | ||||||||||||
Interest expense (i) | — | — | (34,369 | ) | (34,369 | ) | ||||||||||
Foreign exchange gains/ (losses) (ii) | 372 | — | (11,029 | ) | (10,657 | ) | ||||||||||
Loss from derivative financial instruments(iii) | — | 5,124 | — | 5,124 | ||||||||||||
Net result | 1,713 | 5,124 | (45,398 | ) | (38,561 | ) | ||||||||||
F - 59
Table of Contents
Notes to the Consolidated Financial Statements (Continued)
(All amounts in US$ thousands, except shares and per share data and as otherwise indicated)
Assets/ liabilities | ||||||||||||||||
at fair value | Other financial | |||||||||||||||
Loans and | through profit | liabilities at | ||||||||||||||
receivables | and loss | amortized cost | Total | |||||||||||||
December 31, 2009 | ||||||||||||||||
Interest income (i) | 472 | — | — | 472 | ||||||||||||
Interest expense (i) | — | — | (28,222 | ) | (28,222 | ) | ||||||||||
Foreign exchange gains/ (losses) (ii) | 11,939 | — | (13,936 | ) | (1,997 | ) | ||||||||||
Gain from derivative financial instruments(iii) | — | (7,486 | ) | — | (7,486 | ) | ||||||||||
Net result | 12,411 | (7,486 | ) | (42,158 | ) | (37,233 | ) | |||||||||
Assets/ liabilities | ||||||||||||||||
at fair value | Other financial | |||||||||||||||
Loans and | through profit | liabilities at | ||||||||||||||
receivables | and loss | amortized cost | Total | |||||||||||||
December 31, 2008 | ||||||||||||||||
Interest income (i) | 1,494 | — | — | 1,494 | ||||||||||||
Interest expense (i) | — | — | (23,324 | ) | (23,324 | ) | ||||||||||
Foreign exchange gains/ (losses) (ii) | — | — | (24,184 | ) | (24,184 | ) | ||||||||||
Loss from derivative financial instruments(iii) | — | 1,848 | — | 1,848 | ||||||||||||
Net result | 1,494 | 1,848 | (47,508 | ) | (44,166 | ) | ||||||||||
(i) | Included in “Financial results, net” in the statement of income. | |
(ii) | Included in “Financial results, net” in the statement of income. | |
(iii) | Included in “Other operating income, net” and “Financial results, net” in the statement of income. |
F - 60
Table of Contents
Notes to the Consolidated Financial Statements (Continued)
(All amounts in US$ thousands, except shares and per share data and as otherwise indicated)
2010 | ||||||||||||||||
Level 1 | Level 2 | Level 3 | Total | |||||||||||||
Assets | ||||||||||||||||
Derivative financial instruments | 876 | — | — | 876 | ||||||||||||
Total assets | 876 | — | — | 876 | ||||||||||||
Liabilities | ||||||||||||||||
Derivative financial instruments | 2,197 | 6,723 | — | 8,920 | ||||||||||||
Total liabilities | 2,197 | 6,723 | — | 8,920 | ||||||||||||
F - 61
Table of Contents
Notes to the Consolidated Financial Statements (Continued)
(All amounts in US$ thousands, except shares and per share data and as otherwise indicated)
Concept | Pricing Method | Parameters | Pricing Model | |||
Futures | Quoted price | — | — | |||
Options | Quoted price | — | — | |||
Options/ OTC | Quoted price | — | Montecarlo | |||
Foreign-currency interest-rate swaps | Theoretical price | Swap curve; Money market interest-rate curve; Foreign-exchange curve. | Present value method | |||
Interest-rate swaps | Theoretical price | Swap curve; Money market interest-rate curve | Present value method |
2010 | 2009 | 2008 | ||||||||||
Non current | ||||||||||||
Prepaid expenses | — | 4,263 | 295 | |||||||||
Income tax credits | 3,628 | 4,241 | 3,984 | |||||||||
Non-income tax credits (i) | 8,681 | 11,279 | 3,521 | |||||||||
Escrow deposits (ii) | — | — | 600 | |||||||||
Receivable from disposal of subsidiary (iii) (Note 15) | 13,656 | — | — | |||||||||
Cash collateral | 3,079 | 1,858 | — | |||||||||
Other receivables | 1,708 | 424 | 212 | |||||||||
Non current portion | 30,752 | 22,065 | 8,612 | |||||||||
Current | ||||||||||||
Trade receivables | 32,702 | 47,894 | 24,670 | |||||||||
Receivables from related parties (Note 33) | 1,662 | 2,554 | 4,368 | |||||||||
Less: Allowance for trade receivables | (1,323 | ) | (906 | ) | (391 | ) | ||||||
Trade receivables — net | 33,041 | 49,542 | 28,647 | |||||||||
Prepaid expenses | 8,299 | 5,530 | 5,016 | |||||||||
Advances to suppliers | 14,274 | 10,167 | 15,714 | |||||||||
Income tax credits | 6,954 | 6,569 | 4,548 | |||||||||
Non-income tax credits (i) | 38,006 | 23,500 | 15,842 | |||||||||
Escrow deposits (ii) | — | 1,028 | 3,683 | |||||||||
Cash collateral | 2,342 | 2,763 | — | |||||||||
Receivable from disposal of subsidiary (iii) (Note 15) | 10,432 | 5,475 | — | |||||||||
Receivable with related parties (Note 33) | 291 | 796 | 180 | |||||||||
Other receivables | 5,566 | 842 | 2,298 | |||||||||
Subtotal | 86,164 | 56,670 | 47,281 | |||||||||
Current portion | 119,205 | 106,212 | 75,928 | |||||||||
Total trade and other receivables, net | 149,957 | 128,277 | 84,540 | |||||||||
F - 62
Table of Contents
Notes to the Consolidated Financial Statements (Continued)
(All amounts in US$ thousands, except shares and per share data and as otherwise indicated)
2010 | 2009 | 2008 | ||||||||||
Currency | ||||||||||||
US Dollar | 53,561 | 23,620 | 21,504 | |||||||||
Argentine Peso | 38,977 | 29,504 | 35,032 | |||||||||
Uruguayan Peso | 697 | 6,036 | 3,516 | |||||||||
Brazilian Reais | 56,722 | 69,117 | 24,488 | |||||||||
149,957 | 128,277 | 84,540 | ||||||||||
2010 | 2009 | 2008 | ||||||||||
Up to 3 months | 7,929 | 8,790 | 8,686 | |||||||||
3 to 6 months | 542 | 1,208 | 1,435 | |||||||||
Over 6 months | 908 | 1,257 | 2,670 | |||||||||
9,379 | 11,255 | 12,791 | ||||||||||
F - 63
Table of Contents
Notes to the Consolidated Financial Statements (Continued)
(All amounts in US$ thousands, except shares and per share data and as otherwise indicated)
2010 | 2009 | 2008 | ||||||||||
At January 1 | 906 | 391 | 1,170 | |||||||||
Charge of the year | 632 | 664 | 15 | |||||||||
Acquisition of subsidiary | 14 | — | — | |||||||||
Unused amounts reversed | (189 | ) | — | (787 | ) | |||||||
Used during the year | — | (113 | ) | — | ||||||||
Exchange differences | (40 | ) | (36 | ) | (7 | ) | ||||||
At December 31 | 1,323 | 906 | 391 | |||||||||
F - 64
Table of Contents
Notes to the Consolidated Financial Statements (Continued)
(All amounts in US$ thousands, except shares and per share data and as otherwise indicated)
2010 | 2009 | 2008 | ||||||||||
Raw materials | 25,292 | 23,843 | 20,584 | |||||||||
Finished goods | 25,601 | 30,338 | 40,506 | |||||||||
Stocks held by third parties | 6,267 | 3,299 | — | |||||||||
Others | 10 | 422 | 131 | |||||||||
57,170 | 57,902 | 61,221 | ||||||||||
2010 | 2009 | 2008 | ||||||||||
Cash at bank and on hand | 31,768 | 72,903 | 93,153 | |||||||||
Short-term bank deposits | 38,501 | 1,903 | 207 | |||||||||
70,269 | 74,806 | 93,360 | ||||||||||
F - 65
Table of Contents
Notes to the Consolidated Financial Statements (Continued)
(All amounts in US$ thousands, except shares and per share data and as otherwise indicated)
2010 | 2009 | 2008 | ||||||||||
Farmlands | — | — | 43,012 | |||||||||
Trade and other receivables, net | — | — | 2,299 | |||||||||
— | — | 45,311 | ||||||||||
2010 | 2009 | 2008 | ||||||||||
Foreign exchange translation adjustments | — | — | 4,410 | |||||||||
— | — | 4,410 | ||||||||||
Number of shares | Share capital and share premium | |||||||
At 1 January 2008 | 95,494 | 466,603 | ||||||
Contributed capital | 16,926 | 149,021 | ||||||
At 31 December 2008 | 112,420 | 615,624 | ||||||
Contributed capital | 7,580 | 67,719 | ||||||
At 31 December 2009 | 120,000 | 683,343 | ||||||
Contributed capital | — | — | ||||||
At 31 December 2010 | 120,000 | 683,343 | ||||||
F - 66
Table of Contents
Notes to the Consolidated Financial Statements (Continued)
(All amounts in US$ thousands, except shares and per share data and as otherwise indicated)
May | May | May | Feb | Oct | Dec | Jan | Nov | |||||||||||||||||||||||||
Grant Date | 2004 | 2005 | 2006 | 2006 | 2006 | 2007 | 2009 | 2009 | ||||||||||||||||||||||||
Expected volatility | 39 | % | 37 | % | 36 | % | 36 | % | 36 | % | 36 | % | 21 | % | 22 | % | ||||||||||||||||
Expected life | 5,77 | 5,37 | 4,97 | 5,05 | 4,8 | 6,5 | 6,5 | 6,5 | ||||||||||||||||||||||||
Risk free rate | 3,46 | % | 3,56 | % | 4,46 | % | 4,13 | % | 4,14 | % | 3,22 | % | 1,85 | % | 2,31 | % | ||||||||||||||||
Expected dividend yield | 1 | % | 1 | % | 1 | % | 1 | % | 1 | % | 1 | % | 0 | % | 0 | % | ||||||||||||||||
Fair value per option | $ | 1,48 | $ | 1,40 | $ | 2,02 | $ | 1,67 | $ | 1,98 | $ | 3,19 | $ | 2,35 | $ | 2,52 | ||||||||||||||||
Possibility of ceasing employment before vesting | 0 | % | 0 | % | 0 | % | 0 | % | 0 | % | 0,17 | % | 0,56 | % | 0,92 | % | ||||||||||||||||
Exercise price | $ | 3,88 | $ | 3,88 | $ | 3,88 | $ | 4,74 | $ | 5,75 | $ | 8,55 | $ | 8,93 | $ | 8,93 |
Jan | Jan | Jun | Sep | Sep | ||||||||||||||||
Grant Date | 2010 | 2010 | 2010 | 2010 | 2010 | |||||||||||||||
Expected volatility | 22 | % | 22 | % | 22 | % | 22 | % | 22 | % | ||||||||||
Expected life | 6,5 | 6,5 | 6,5 | 6,5 | 6,5 | |||||||||||||||
Risk free rate | 2,34 | % | 2,34 | % | 1,79 | % | 1,41 | % | 1,41 | % | ||||||||||
Expected dividend yield | 0 | % | 0 | % | 0 | % | 0 | % | 0 | % | ||||||||||
Fair value per option | $ | 2,41 | $ | 2,25 | $ | 2,11 | $ | 2,03 | $ | 2,19 | ||||||||||
Possibility of ceasing employment before vesting | 1,05 | % | 1,05 | % | 1,55 | % | 1,76 | % | 1,76 | % | ||||||||||
Exercise price | $ | 8,55 | $ | 8,93 | $ | 8,93 | $ | 8,93 | $ | 8,55 |
F - 67
Table of Contents
Notes to the Consolidated Financial Statements (Continued)
(All amounts in US$ thousands, except shares and per share data and as otherwise indicated)
2010 | 2009 | 2008 | ||||||||||||||||||||||
Average exercise | Average exercise | |||||||||||||||||||||||
Average exercise | Options | price per | Options | price per | Options | |||||||||||||||||||
price per share | (thousands) | share | (thousands) | share | (thousands) | |||||||||||||||||||
At January 1 | 4.49 | 3,602 | 4.49 | 3,602 | 4.49 | 3,602 | ||||||||||||||||||
Granted | — | — | — | — | — | — | ||||||||||||||||||
Forfeited | 4.85 | (338 | ) | — | — | — | — | |||||||||||||||||
Exercised | — | — | — | — | — | — | ||||||||||||||||||
Expired | — | — | — | — | — | — | ||||||||||||||||||
At December 31 | 4.45 | 3,264 | 4.49 | 3,602 | 4.49 | 3,602 | ||||||||||||||||||
Exercise price | Shares (in thousands) | |||||||||||||||
Expiry date: | per share | 2010 | 2009 | 2008 | ||||||||||||
May 1, 2014 | 3.88 | 1,011 | 1,011 | 1,011 | ||||||||||||
May 1, 2015 | 3.88 | 834 | 858 | 858 | ||||||||||||
May 1, 2016 | 3.88 | 343 | 481 | 481 | ||||||||||||
February 16, 2016 | 4.74 | 165 | 165 | 165 | ||||||||||||
October 1, 2016 | 5.75 | 911 | 1,087 | 1,087 |
F - 68
Table of Contents
Notes to the Consolidated Financial Statements (Continued)
(All amounts in US$ thousands, except shares and per share data and as otherwise indicated)
2010 | 2009 | 2008 | ||||||||||||||||||||||
Average | Average | Average | ||||||||||||||||||||||
exercise | exercise | exercise | ||||||||||||||||||||||
price per | Options | price per | Options | price per | Options | |||||||||||||||||||
share | (thousands) | share | (thousands) | share | (thousands) | |||||||||||||||||||
At January 1 | 8.68 | 3,046 | 8.55 | 1,969 | 8.55 | 1,969 | ||||||||||||||||||
Granted | 8.84 | 297 | 8.93 | 1,070 | — | — | ||||||||||||||||||
Forfeited | 8.55 | (172 | ) | — | — | — | — | |||||||||||||||||
Exercised | — | — | — | — | — | — | ||||||||||||||||||
Expired | — | — | — | — | — | — | ||||||||||||||||||
At December 31 | 8.70 | 3,170 | 8.68 | 3,046 | 8.55 | 1,969 | ||||||||||||||||||
Exercise | ||||||||||||||||
price per | Shares (in thousands) | |||||||||||||||
Expiry date: | share | 2010 | 2009 | 2008 | ||||||||||||
Dec 1, 2017 | 8.55 | 1,796 | 1,969 | 1,969 | ||||||||||||
Jan 30, 2019 | 8.93 | 1,050 | 1,050 | — | ||||||||||||
Nov 1, 2019 | 8.93 | 27 | 27 | — | ||||||||||||
Jan 30, 2020 | 8.55 | 53 | — | — | ||||||||||||
Jan 30, 2020 | 8.93 | 121 | — | — | ||||||||||||
Jun 30, 2020 | 8.93 | 33 | — | — | ||||||||||||
Sep 1, 2020 | 8.93 | 66 | — | — | ||||||||||||
Sep 1, 2020 | 8.55 | 23 | — | — |
F - 69
Table of Contents
Notes to the Consolidated Financial Statements (Continued)
(All amounts in US$ thousands, except shares and per share data and as otherwise indicated)
17. | Equity-settled unit-based payments (continued) |
Exercisable shares | ||||
in thousands | ||||
2010 | 3.253 | |||
2009 | 3.057 | |||
2008 | 2.337 |
F - 70
Table of Contents
Notes to the Consolidated Financial Statements (Continued)
(All amounts in US$ thousands, except shares and per share data and as otherwise indicated)
2010 | 2009 | 2008 | ||||||||||
Non-current | ||||||||||||
Trade payables (i) | 4,239 | 5,047 | 2,679 | |||||||||
Payable from acquisition of subsidiary (Note 31) (i) | 5,802 | — | — | |||||||||
Taxes payable | 1,331 | 1,391 | — | |||||||||
Other payables | 413 | 384 | — | |||||||||
Contingent consideration arising on a business combination | — | — | 3,411 | |||||||||
11,785 | 6,822 | 6,090 | ||||||||||
Current | ||||||||||||
Trade payables | 49,597 | 50,377 | 37,975 | |||||||||
Payable from acquisition of subsidiary (Note 31) (i) | 5,802 | — | — | |||||||||
Advances from customers | 2,560 | 871 | 446 | |||||||||
Amounts due to related parties (Note 33) | 4,892 | 330 | 1,087 | |||||||||
Taxes payable | 4,967 | 3,527 | 2,877 | |||||||||
Contingent consideration arising on a business combination | — | 4,825 | 3,565 | |||||||||
Other payables | 1,418 | 2,168 | 720 | |||||||||
69,236 | 62,098 | 46,670 | ||||||||||
Total trade and other payables | 81,021 | 68,920 | 52,760 | |||||||||
(i) | These trades payable are mainly collateralized by property, plant and equipment of the Group. |
2010 | 2009 | 2008 | ||||||||||
Non-current | ||||||||||||
Bank borrowings | 250,591 | 202,891 | 3,844 | |||||||||
Obligations under finance leases | 81 | 243 | 255 | |||||||||
250,672 | 203,134 | 4,099 | ||||||||||
Current | ||||||||||||
Bank overdrafts | 209 | — | 19,771 | |||||||||
Bank borrowings | 138,224 | 102,970 | 203,816 | |||||||||
Obligations under finance leases | 367 | 677 | 627 | |||||||||
138,800 | 103,647 | 224,214 | ||||||||||
Total borrowings | 389,472 | 306,781 | 228,313 | |||||||||
F - 71
Table of Contents
Notes to the Consolidated Financial Statements (Continued)
(All amounts in US$ thousands, except shares and per share data and as otherwise indicated)
20. | Borrowings (continued) |
2010 | 2009 | 2008 | ||||||||||
Fixed rate: | ||||||||||||
Less than 1 year | 52,326 | 30,579 | 95,209 | |||||||||
Between 1 and 2 years | 22,425 | 5,724 | 678 | |||||||||
Between 2 and 3 years | 7,661 | 5,173 | 191 | |||||||||
Between 3 and 4 years | 7,394 | 5,167 | 127 | |||||||||
Between 4 and 5 years | 5,920 | 5,167 | — | |||||||||
More than 5 years | 22,555 | 5,167 | — | |||||||||
118,281 | 56,977 | 96,205 | ||||||||||
Variable rate: | ||||||||||||
Less than 1 year | 86,107 | 72,391 | 128,378 | |||||||||
Between 1 and 2 years | 70,905 | 68,667 | 703 | |||||||||
Between 2 and 3 years | 54,436 | 55,907 | 703 | |||||||||
Between 3 and 4 years | 17,506 | 49,511 | 249 | |||||||||
Between 4 and 5 years | 15,619 | 787 | 41 | |||||||||
More than 5 years | 26,170 | 1,621 | 1,152 | |||||||||
270,743 | 248,884 | 131,226 | ||||||||||
389,024 | 305,861 | 227,431 | ||||||||||
F - 72
Table of Contents
Notes to the Consolidated Financial Statements (Continued)
(All amounts in US$ thousands, except shares and per share data and as otherwise indicated)
20. | Borrowings (continued) |
• | Syndicated Loan and BNDES Loan Facility |
2010 | 2011 | 2012 to 2013 | 2014 to 2018 | |||||||||||||
Financial ratios: | ||||||||||||||||
Debt Service Coverage Ratio (individual) | > 0.65 | > 1.00 | > 1.00 | > 1.30 | ||||||||||||
Liquidity Ratio (individual) | > 1.00 | > 1.00 | > 1.00 | > 1.00 | ||||||||||||
Liquidity Ratio (aggregate) | > 0.65 | > 1.00 | > 1.20 | > 1.20 | ||||||||||||
Interest Coverage Ratio (aggregate) | > 2.00 | > 2.00 | > 4.00 | > 4.00 | ||||||||||||
Net Bank Debt / EBITDA (aggregate) | < 5.50 | < 3.00 | < 3.00 | < 3.00 |
F - 73
Table of Contents
Notes to the Consolidated Financial Statements (Continued)
(All amounts in US$ thousands, except shares and per share data and as otherwise indicated)
• | IDB Facility |
F - 74
Table of Contents
Notes to the Consolidated Financial Statements (Continued)
(All amounts in US$ thousands, except shares and per share data and as otherwise indicated)
2010 4Q | 2011 | 2012 | 2013 | |||||||||||||
Financial ratios: | ||||||||||||||||
EBITDA (aggregate) (in millions of $) | N/A | N/A | N/A | N/A | ||||||||||||
Total Debt (aggregate) (in millions of $) | < 115.00 | < 115.00 | < 115.00 | < 115.00 | ||||||||||||
Capital Expenditures (aggregate)(in millions of $) | < 15.00 | N/A | N/A | N/A | ||||||||||||
Debt to EBITDA (aggregate) | < 5.00 | < 4.75 | < 4.25 | < 3.75 | ||||||||||||
Total Liabilities to Total Equity (aggregate) | < 1.50 | < 1.50 | < 1.30 | < 1.30 | ||||||||||||
Current Asset to Current Liabilities (aggregate) (i) | > 1.30 | > 1.10/1.30 | > 1.10/1.30 | > 1.10/1.30 | ||||||||||||
Interest Coverage (aggregate) | > 1.40 | > 2.10 | > 2.35 | > 2.60 | ||||||||||||
Debt to Equity (aggregate) | < 1.20 | < 1.20 | < 1.20 | < 1.20 | ||||||||||||
Short-Term Debt to Total Debt (aggregate) (ii) | < 0.57 | < 0.50 | < 0.50 | < 0.50 | ||||||||||||
Debt to Equity (individual) | < 1.70 | < 1.5 (iii) | < 1.20 | < 1.20 |
(i) | From 2011 onwards, for the first, second and third quarters the ratio is >1.10. From 2011 onwards, for the fourth quarter the ratio is >1.30. | |
(ii) | Measured annually. | |
(iii) | On March 24, 2011, the Group entered into an amendment to the IDB Facility to redefine this financial ratio covenant. |
• | BDB Facility |
F - 75
Table of Contents
Notes to the Consolidated Financial Statements (Continued)
(All amounts in US$ thousands, except shares and per share data and as otherwise indicated)
20. | Borrowings (continued) |
Financial Ratios | 2010 to 2013 | 2014 to 2020 | ||||||
Debt Service Coverage Ratio (individual) | >1.00 | >1.30 | ||||||
Liquidity Ratio (individual) | >1.00 | >1.00 |
• | DB Facility |
Financial Ratios | 2010 | 2011 | 2012 | |||||||||
Interest Coverage Ratio (individual) | >1.65 | >3.10 | >3.50 | |||||||||
Leverage Ratio (individual) | <8.50 | <3.40 | <2.50 | |||||||||
Capital Expenditures (individual) (in millions of R$) | <154.00 | <50.00 | <50.00 |
2010 | 2009 | 2008 | ||||||||||
Currency | ||||||||||||
Argentine Peso | 13 | 88 | 35,343 | |||||||||
US Dollar | 199,182 | 158,797 | 164,103 | |||||||||
Uruguayan Peso | 62 | 40 | — | |||||||||
Brazilian Reais | 190,215 | 147,856 | 28,867 | |||||||||
389,472 | 306,781 | 228,313 | ||||||||||
F-76
Table of Contents
Notes to the Consolidated Financial Statements (Continued)
(All amounts in US$ thousands, except shares and per share data and as otherwise indicated)
20. | Borrowings (continued) |
2010 | 2009 | 2008 | ||||||||||
Not later than one year | 396 | 719 | 801 | |||||||||
Later than one year and not later than five years | 81 | 243 | 327 | |||||||||
477 | 962 | 1,128 | ||||||||||
Future finance charges on finance leases | (29 | ) | (42 | ) | (246 | ) | ||||||
Present value of finance lease liabilities | 448 | 920 | 882 | |||||||||
2010 | 2009 | 2008 | ||||||||||
Not later than one year | 367 | 677 | 627 | |||||||||
Later than one year and not later than five years | 81 | 243 | 255 | |||||||||
448 | 920 | 882 | ||||||||||
21. | Taxation |
2010 | 2009 | 2008 | ||||||||||
Current income tax | (3,956 | ) | (1,034 | ) | 903 | |||||||
Deferred income tax | 20,219 | 6,449 | 9,546 | |||||||||
Income tax benefit | 16,263 | 5,415 | 10,449 | |||||||||
Tax Jurisdiction | Income Tax Rate | |||
Argentina | 35 | % | ||
Brazil | 34 | % | ||
Uruguay | 25 | % |
F-77
Table of Contents
Notes to the Consolidated Financial Statements (Continued)
(All amounts in US$ thousands, except shares and per share data and as otherwise indicated)
2010 | 2009 | 2008 | ||||||||||
Deferred income tax asset to be recovered after more than 12 months | 66,756 | 44,139 | 16,068 | |||||||||
Deferred income tax asset to be recovered within 12 months | 707 | 974 | 2,645 | |||||||||
Deferred income tax assets | 67,463 | 45,113 | 18,713 | |||||||||
Deferred income tax liability to be recovered after more than 12 months | 108,644 | 108,585 | 92,457 | |||||||||
Deferred income tax liability to be recovered within 12 months | 2,851 | 6,460 | 2,170 | |||||||||
Deferred income tax liability | 111,495 | 107,045 | 94,627 | |||||||||
Deferred income tax liabilities, net | 44,032 | 61,932 | 75,914 | |||||||||
2010 | 2009 | 2008 | ||||||||||
Beginning of year | 61,932 | 75,914 | 100,661 | |||||||||
Exchange differences | (4,961 | ) | (7,000 | ) | (11,237 | ) | ||||||
Acquisition of subsidiary | 7,280 | — | — | |||||||||
Disposal of subsidiary (Note 15) | — | (533 | ) | (3,964 | ) | |||||||
Income tax benefit | (20,219 | ) | (6,449 | ) | (9,546 | ) | ||||||
End of year | 44,032 | 61,932 | 75,914 | |||||||||
Deferred income tax | Property, plant and | |||||||||||||||
liabilities | equipment | Biological assets | Others | Total | ||||||||||||
At January 1, 2008 | 102,864 | 6,730 | 119 | 109,713 | ||||||||||||
Charged/(credited) to the statement of income | (1,723 | ) | 3,512 | 229 | 2,018 | |||||||||||
Disposal of subsidiary | (3,813 | ) | (151 | ) | — | (3,964 | ) | |||||||||
Exchange differences | (11,130 | ) | (1,902 | ) | (108 | ) | (13,140 | ) | ||||||||
At December 31, 2008 | 86,198 | 8,189 | 240 | 94,627 | ||||||||||||
Charged/(credited) to the statement of income | (5,065 | ) | 20,384 | 670 | 15,989 | |||||||||||
Disposal of subsidiary | (510 | ) | (14 | ) | (9 | ) | (533 | ) | ||||||||
Exchange differences | (1,771 | ) | (1,555 | ) | 288 | (3,038 | ) | |||||||||
At December 31, 2009 | 78,852 | 27,004 | 1,189 | 107,045 | ||||||||||||
Charged/(credited) to the statement of income | (1,992 | ) | 2,051 | (376 | ) | (317 | ) | |||||||||
Acquisition of subsidiary | 7,280 | — | — | 7,280 | ||||||||||||
Exchange differences | (2,546 | ) | (263 | ) | 296 | (2,513 | ) | |||||||||
At December 31, 2010 | 81,594 | 28,792 | 1,109 | 111,495 | ||||||||||||
F - 78
Table of Contents
Notes to the Consolidated Financial Statements (Continued)
(All amounts in US$ thousands, except shares and per share data and as otherwise indicated)
Equity-settled | ||||||||||||||||||||||||
Deferred income tax | Tax loss | share-based | Biological | |||||||||||||||||||||
assets | Provisions | carryforwards | compensation | Assets | Others | Total | ||||||||||||||||||
At January 1, 2008 | 806 | 3,679 | 1,860 | — | 2,707 | 9,052 | ||||||||||||||||||
Charged/(credited) to the statement of income | (171 | ) | 11,145 | 1,366 | — | (776 | ) | 11,564 | ||||||||||||||||
Exchange differences | (195 | ) | (1,099 | ) | — | — | (609 | ) | (1,903 | ) | ||||||||||||||
At December 31, 2008 | 440 | 13,725 | 3,226 | — | 1,322 | 18,713 | ||||||||||||||||||
Charged/(credited) to the statement of income | 675 | 19,201 | 999 | — | 1,563 | 22,438 | ||||||||||||||||||
Exchange differences | 150 | 3,479 | — | — | 333 | 3,962 | ||||||||||||||||||
At December 31, 2009 | 1,265 | 36,405 | 4,225 | — | 3,218 | 45,113 | ||||||||||||||||||
Charged/(credited) to the statement of income | 1,980 | (2,655 | ) | 617 | 19,525 | 435 | 19,902 | |||||||||||||||||
Exchange differences | 63 | 2,961 | — | (1,632 | ) | 1,056 | 2,448 | |||||||||||||||||
At December 31, 2010 | 3,308 | 36,711 | 4,842 | 17,893 | 4,709 | 67,463 | ||||||||||||||||||
Jurisdiction | Tax loss carry forward | Expiration Period | ||||
Argentina | 5,718 | 5 years | ||||
Brazil | 133,229 | No expiration date |
2010 | 2009 | 2008 | ||||||||||
Tax calculated at the tax rates applicable to profits in the respective countries | (23,004 | ) | (8,100 | ) | (12,789 | ) | ||||||
Non-deductible items | 3,210 | 702 | 488 | |||||||||
Unused tax losses, net | 7,642 | 688 | 853 | |||||||||
Non-taxable income | (4,234 | ) | — | — | ||||||||
Others | 123 | 1,295 | 999 | |||||||||
Income tax benefit | (16,263 | ) | (5,415 | ) | (10,449 | ) | ||||||
F - 79
Table of Contents
Notes to the Consolidated Financial Statements (Continued)
(All amounts in US$ thousands, except shares and per share data and as otherwise indicated)
2010 | 2009 | 2008 | ||||||||||
Non-current | ||||||||||||
Social security payable | 1,178 | 1,106 | 834 | |||||||||
1,178 | 1,106 | 834 | ||||||||||
Current | ||||||||||||
Salaries payable | 3,471 | 2,446 | 1,416 | |||||||||
Social security payable | 2,223 | 1,831 | 936 | |||||||||
Provision for vacations | 6,155 | 4,802 | 2,532 | |||||||||
Provision for bonuses | 3,629 | 1,000 | 1,141 | |||||||||
15,478 | 10,079 | 6,025 | ||||||||||
Total payroll and social security liabilities | 16,656 | 11,185 | 6,859 | |||||||||
Labor, legal and | Tax and social | |||||||||||||||
other claims | security | Onerous contracts | Total | |||||||||||||
At January 1, 2008 | 844 | 2,950 | — | 3,794 | ||||||||||||
Additions | 327 | 78 | — | 405 | ||||||||||||
Used during year | (240 | ) | (1,570 | ) | — | (1,810 | ) | |||||||||
Exchange differences | (122 | ) | (666 | ) | — | (788 | ) | |||||||||
At December 31, 2008 | 809 | 792 | — | 1,601 | ||||||||||||
Additions | 2,549 | 801 | — | 3,350 | ||||||||||||
Used during year | (6 | ) | (158 | ) | — | (164 | ) | |||||||||
Exchange differences | 18 | 173 | — | 191 | ||||||||||||
At December 31, 2009 | 3,370 | 1,608 | — | 4,978 | ||||||||||||
Additions | 1,770 | 552 | 3,947 | 6,269 | ||||||||||||
Used during year | (1,379 | ) | (705 | ) | — | (2,084 | ) | |||||||||
Exchange differences | (27 | ) | 71 | — | 44 | |||||||||||
At December 31, 2010 | 3,734 | 1,526 | 3,947 | 9,207 | ||||||||||||
F - 80
Table of Contents
Notes to the Consolidated Financial Statements (Continued)
(All amounts in US$ thousands, except shares and per share data and as otherwise indicated)
2010 | 2009 | 2008 | ||||||||||
Non current | 4,606 | 3,326 | 777 | |||||||||
Current | 4,601 | 1,652 | 824 | |||||||||
9,207 | 4,978 | 1,601 | ||||||||||
2010 | 2009 | 2008 | ||||||||||
Sales of manufactured products and services rendered: | ||||||||||||
Rice | 58,876 | 65,521 | 51,681 | |||||||||
Ethanol | 114,793 | 62,811 | 29,385 | |||||||||
Sugar | 98,385 | 26,143 | 20,495 | |||||||||
Soybean oil and meal | — | 8,420 | 1,692 | |||||||||
Energy | 15,040 | 8,216 | — | |||||||||
Coffee | 2,709 | 7,984 | 8,544 | |||||||||
Services | 749 | 2,848 | 2,507 | |||||||||
Rental income | 3,718 | 172 | — | |||||||||
Powder milk | — | 720 | 2,171 | |||||||||
Others | 259 | 551 | 698 | |||||||||
294,529 | 183,386 | 117,173 | ||||||||||
Sales of agricultural produce and biological assets: | ||||||||||||
Soybean | 64,890 | 35,696 | 37,333 | |||||||||
Cattle | 2,978 | 28,639 | 9,548 | |||||||||
Corn | 23,968 | 14,654 | 22,547 | |||||||||
Cotton | 2,395 | 11,905 | 5,813 | |||||||||
Milk | 13,415 | 10,809 | 12,295 | |||||||||
Wheat | 7,939 | 10,218 | 15,407 | |||||||||
Coffee | 4,863 | 6,281 | 7,404 | |||||||||
Sunflower | 4,880 | 5,517 | 5,615 | |||||||||
Barley | 1,171 | 3,106 | 2,816 | |||||||||
Seeds | 2,537 | 2,352 | 3,822 | |||||||||
Others | 2,702 | 1,040 | 4,436 | |||||||||
131,738 | 130,217 | 127,036 | ||||||||||
Total sales | 426,267 | 313,603 | 244,209 | |||||||||
F - 81
Table of Contents
Notes to the Consolidated Financial Statements (Continued)
(All amounts in US$ thousands, except shares and per share data and as otherwise indicated
2010 | 2009 | 2008 | ||||||||||
Cost of agricultural produce and biological assets sold | 117,992 | 116,728 | 104,992 | |||||||||
Raw materials and consumables used in manufacturing activities | 136,208 | 95,959 | 44,444 | |||||||||
Services | 14,727 | 39,374 | 24,136 | |||||||||
Salaries and social security expenses (Note 26) | 52,728 | 37,099 | 40,061 | |||||||||
Depreciation and amortization | 37,563 | 30,356 | 28,314 | |||||||||
Taxes (*) | 25,821 | 20,474 | 12,975 | |||||||||
Maintenance and repairs | 14,299 | 17,046 | 6,713 | |||||||||
Freights | 24,198 | 11,322 | 8,686 | |||||||||
Export taxes / selling taxes | 7,846 | 5,612 | 9,940 | |||||||||
Fuel and lubricants | 9,336 | 5,507 | 4,407 | |||||||||
Lease expense and similar arrangements (**) | 3,262 | 2,764 | 1,782 | |||||||||
Others | 16,049 | 11,621 | 16,298 | |||||||||
Total expenses by nature | 460,029 | 393,862 | 302,748 | |||||||||
(*) | Excludes export taxes and selling taxes. | |
(**) | Relates to various cancellable operating lease agreements for office and machinery equipment. |
F - 82
Table of Contents
Notes to the Consolidated Financial Statements (Continued)
(All amounts in US$ thousands, except shares and per share data and as otherwise indicated)
2010 | 2009 | 2008 | ||||||||||
Wages and salaries | 40,090 | 27,777 | 30,516 | |||||||||
Social security costs | 10,857 | 6,442 | 5,643 | |||||||||
Equity-settled share-based compensation | 1,781 | 2,880 | 3,902 | |||||||||
52,728 | 37,099 | 40,061 | ||||||||||
Number of employees | 5,263 | 5,290 | 4,544 | |||||||||
2010 | 2009 | 2008 | ||||||||||
Gain from the sale of subsidiaries (Note 15) | — | 18,839 | 13,974 | |||||||||
(Loss)/gain from commodity derivative financial instruments | 106 | (7,486 | ) | 1,848 | ||||||||
Loss from onerous contracts — forwards | (3,935 | ) | — | — | ||||||||
Gain from disposal of farmland (Note 15) | 20,837 | — | — | |||||||||
Gain from disposal of other property items | 847 | 337 | 479 | |||||||||
Others | 369 | 1,381 | 1,022 | |||||||||
18,224 | 13,071 | 17,323 | ||||||||||
2010 | 2009 | 2008 | ||||||||||
Finance income: | ||||||||||||
- Interest income | 1,341 | 472 | 1,494 | |||||||||
- Foreign exchange gains, net | 7,324 | 10,903 | — | |||||||||
- Gain from interest rate/foreign exchange rate derivative financial instruments | 5,018 | — | — | |||||||||
- Other income | 2,876 | 178 | 1,058 | |||||||||
Finance income | 16,559 | 11,553 | 2,552 | |||||||||
Finance costs: | ||||||||||||
- Interest expense | (34,369 | ) | (28,222 | ) | (23,324 | ) | ||||||
- Foreign exchange losses, net | — | — | (24,932 | ) | ||||||||
- Taxes | (2,104 | ) | (2,060 | ) | (1,982 | ) | ||||||
- Loss from interest rate/foreign exchange rate derivative financial instruments | — | (314 | ) | — | ||||||||
- Other expenses | (3,023 | ) | (3,620 | ) | (622 | ) | ||||||
Finance costs | (39,496 | ) | (34,216 | ) | (50,860 | ) | ||||||
Total financial results, net | (22,937 | ) | (22,663 | ) | (48,308 | ) | ||||||
F - 83
Table of Contents
Notes to the Consolidated Financial Statements (Continued)
(All amounts in US$ thousands, except shares and per share data and as otherwise indicated)
2010 | 2009 | 2008 | ||||||||||
Loss attributable to equity holders of the Group | (43,904 | ) | (260 | ) | (18,947 | ) | ||||||
Weighted average number of shares in issue (thousands) | 121,667 | 120,000 | 112,420 | |||||||||
Basic and diluted losses per share | (0.361 | ) | (0.002 | ) | (0.168 | ) | ||||||
2010 | 2009 | 2008 | ||||||||||
No later than 1 year | 3,246 | 11,681 | 773 | |||||||||
Later than 1 year and no later than 5 years | 2,110 | 3,824 | 1,982 | |||||||||
Thereafter | 478 | 487 | — | |||||||||
5,834 | 15,992 | 2,755 | ||||||||||
F - 84
Table of Contents
Notes to the Consolidated Financial Statements (Continued)
(All amounts in US$ thousands, except shares and per share data and as otherwise indicated)
2010 | 2009 | 2008 | ||||||||||
Rental income | 3,718 | 172 | — |
2010 | 2009 | 2008 | ||||||||||
No later than 1 year | 4,520 | 2,370 | — | |||||||||
Later than 1 year and no later than 5 years | 18,081 | 9,483 | — | |||||||||
Thereafter | 17,704 | 11,853 | — | |||||||||
40,305 | 23,706 | — | ||||||||||
F - 85
Table of Contents
Notes to the Consolidated Financial Statements (Continued)
(All amounts in US$ thousands, except shares and per share data and as otherwise indicated)
31. | Business combinations | |
Acquisitions completed during the year ended December 31, 2010 | ||
Acquisition of Dinaluca Sociedad Anónima (Dinaluca) |
Purchase consideration: | ||||
Cash paid | 7,900 | |||
Present value of seller financing (*) | 11,604 | |||
Total purchase consideration | 19,504 | |||
Fair value of net assets acquired | 12,481 | |||
Goodwill | 7,023 | |||
(*) | Discounted at present value as of the date of acquisition. |
Fair value | Book value (*) | |||||||
Cash and cash equivalents | 28 | 28 | ||||||
Property, plant and equipment | 14,075 | 1,729 | ||||||
Investment property | 7,935 | 766 | ||||||
Deferred income tax | (6,930 | ) | (101 | ) | ||||
Other current assets | 1,330 | 1,330 | ||||||
Other current liabilities | (3,957 | ) | (3,957 | ) | ||||
Net assets acquired | 12,481 | (205 | ) | |||||
F - 86
Table of Contents
Notes to the Consolidated Financial Statements (Continued)
(All amounts in US$ thousands, except shares and per share data and as otherwise indicated)
31. | Business combinations (continued). |
Cash paid | 7,900 | |||
Cash and cash equivalents in subsidiary acquired | (28 | ) | ||
Cash outflow on acquisition | 7,872 | |||
Acquisitions completed during the year ended December 31, 2008 |
F -87
Table of Contents
Notes to the Consolidated Financial Statements (Continued)
(All amounts in US$ thousands, except shares and per share data and as otherwise indicated)
2010 | 2009 | 2008 | ||||||||||||||||||
Country of | Ownership | Ownership | Ownership | |||||||||||||||||
incorporation and | percentage held if | percentage held if | percentage held if | |||||||||||||||||
Activities | operation | not 100% | not 100% | not 100% | ||||||||||||||||
Details of principal subsidiary undertakings: | ||||||||||||||||||||
Operating companies (unless otherwise stated): | ||||||||||||||||||||
Americas | ||||||||||||||||||||
Adeco Agropecuaria S.A. | (a | ) | Argentina | — | — | — | ||||||||||||||
Pilagá S.A. | (a | ) | Argentina | 99.84 | % | 99.84 | % | 99.84 | % | |||||||||||
Cavok S.A. | (a | ) | Argentina | — | — | — | ||||||||||||||
Establecimientos El Orden S.A. | (a | ) | Argentina | — | — | — | ||||||||||||||
Bañado del Salado S.A. | (a | ) | Argentina | — | — | — | ||||||||||||||
Agrícola Ganadera San José S.R.L. | (a | ) | Argentina | — | — | — | ||||||||||||||
Santa Regina Agropecuaria S.R.L. | (a | ) | Argentina | — | — | — | ||||||||||||||
La Paz Agropecuaria S.R.L. | (a | ) | Argentina | (i | ) | (i | ) | — | ||||||||||||
Agro Invest S.A. | (a | ) | Argentina | — | — | 54.25 | % | |||||||||||||
Forsalta S.A. | (a | ) | Argentina | — | — | — | ||||||||||||||
Dinaluca S.A. | (a | ) | Argentina | — | (ii | ) | (ii | ) | ||||||||||||
Adeco Agropecuaria Brazil S.A. | (b | ) | Brazil | — | — | — | ||||||||||||||
Adecoagro Comercio Exportação e importação Ltda (f.k.a. Alfenas Café Ltda) | (c | ) | Brazil | (iv | ) | — | — | |||||||||||||
Angélica Agroenergia Ltda. | (b | ) | Brazil | — | — | — | ||||||||||||||
Usina Monte Alegre Ltda. | (b | ) | Brazil | — | — | — | ||||||||||||||
Fazenda Mimoso Ltda. | (c | ) | Brazil | — | — | — | ||||||||||||||
Ivinhema Agronergia S.A. (f.k.a. Amandina Agroenergía Ltda.) | (b | ) | Brazil | — | — | — | ||||||||||||||
Kelizer S.C.A. | (a | ) | Uruguay | — | — | — | ||||||||||||||
Adecoagro Uruguay S.R.L. | (a | ) | Uruguay | — | — | — | ||||||||||||||
Holdings companies: | ||||||||||||||||||||
Americas | ||||||||||||||||||||
Adeco Brazil Participacoes S.A. | — | Brazil | — | — | — | |||||||||||||||
International Farmland Holdings LP | — | United States | 98.00 | % | 98.00 | % | 98.00 | % | ||||||||||||
Adecoagro LP | — | United States | — | — | — | |||||||||||||||
Ladelux S.C.A. | — | Uruguay | — | — | — | |||||||||||||||
Asia | ||||||||||||||||||||
AFI (L) LTD. | — | Malaysia | (iii | ) | — | — | ||||||||||||||
Europe | ||||||||||||||||||||
Kadesh Hispania S.L. | — | Spain | — | — | — | |||||||||||||||
Leterton España S.L. | — | Spain | — | — | — | |||||||||||||||
Ona Ltd. | — | Malta | — | — | — | |||||||||||||||
Toba Ltd. | — | Malta | — | — | — | |||||||||||||||
Details of principal joint venture undertakings: | ||||||||||||||||||||
Americas | ||||||||||||||||||||
Grupo La Lácteo | (d | ) | Canada | 50.00 | % | 50.00 | % | 50.00 | % |
F - 88
Table of Contents
Notes to the Consolidated Financial Statements (Continued)
(All amounts in US$ thousands, except shares and per share data and as otherwise indicated)
(a) | Mainly crops, rice, cattle and others | |
(b) | Mainly sugarcane, ethanol and energy | |
(c) | Mainly coffee | |
(d) | Mainly dairy | |
(i) | Sold in December 2009 | |
(ii) | Acquired in August 2010 (Note 31) | |
(iii) | In process of liquidation | |
(iv) | Merged with Usina Monte Alegre Ltda |
Income (loss) included in the | ||||||||||||||||||||||||||||
Description of | statement of income | Balance receivable (payable) | ||||||||||||||||||||||||||
Related party | Relationship | transaction | 2010 | 2009 | 2008 | 2010 | 2009 | 2008 | ||||||||||||||||||||
Grupo La Lácteo | Joint venture | Sales of goods | 13,397 | 10,849 | 12,617 | — | — | — | ||||||||||||||||||||
Purchases of goods | — | (748 | ) | (1,566 | ) | — | — | — | ||||||||||||||||||||
Receivables from related parties (Note 12) | — | — | — | 1,662 | 2,554 | 4,368 | ||||||||||||||||||||||
Payables (Note 19) | — | — | — | — | — | (1,087 | ) | |||||||||||||||||||||
Mario Jorge de Lemos Vieira/ Cia Agropecuaria | Cost of manufactured products sold and services rendered | |||||||||||||||||||||||||||
(i) | (ii) | (3,334 | ) | (2,155 | ) | (1,764 | ) | — | — | — | ||||||||||||||||||
Monte Alegre/ Alfenas Agricola Ltda/Marcelo | Receivables from related parties (Note 12) | — | — | — | 291 | 796 | 180 | |||||||||||||||||||||
Weyland Barbosa Vieira/ Paulo Albert Weyland Vieira | Payables (Note 19) | — | — | — | (4,892 | ) | (330 | ) | — | |||||||||||||||||||
Marcelo Weyland Barbosa Vieira/ Paulo Albert Paulo Weyland Vieira/ | (i) | Tax charge | 4,138 | — | — | — | — | — | ||||||||||||||||||||
Mario Jorge de Lemos Vieira/ Corina de Almeida Leite | Payables (Note 19) | — | — | — | — | — | ||||||||||||||||||||||
Management and selected employees | Employment | Compensation selected employees (iii) | (6,593 | ) | (8,330 | ) | (9,368 | ) | (13,659 | ) | (11,914 | ) | (9,092 | ) |
F - 89
Table of Contents
Notes to the Consolidated Financial Statements (Continued)
(All amounts in US$ thousands, except shares and per share data and as otherwise indicated)
(i) | Shareholders of the Company. | |
(ii) | Relates to agriculture partnership agreements (“parceria”). | |
(iii) | Includes compensation expense under equity-settled share-based payments (Note 17). |
F - 90