6-K 1 d437734d6k.htm FORM 6-K Form 6-K

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

 

FORM 6-K

 

 

Report of Foreign Private Issuer

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

the Securities Exchange Act of 1934

For the month of November, 2012

Commission File Number 001-35052

 

 

Adecoagro S.A.

(Translation of registrant’s name into English)

 

 

13-15 Avenue de la Liberté

L-1931 Luxembourg

R.C.S. Luxembourg B 153 681

(Address of principal executive office)

 

 

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

Form 20-F  x             Form 40-F  ¨

Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(1): ¨

Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(7): ¨

Indicate by check mark whether the registrant by furnishing the information contained in this Form is also thereby furnishing the information to the Commission pursuant to Rule 12g3-2(b) under the Securities Exchange Act of 1934.

Yes  ¨            No  x

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

 

 

 


UNAUDITED CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS AS OF AND FOR THE THREE MONTH PERIOD ENDED SEPTEMBER 30, 2012

This report on Form 6-K is being furnished for the purpose of providing a copy of the registrant’s unaudited condensed consolidated financial statements as of and for the three months ended September 30, 2012 (the “Consolidated Financial Statements”). The Consolidated Financial Statements are presented in U.S. Dollars and prepared in accordance with International Financial Reporting Standards.

The attachment contains forward-looking statements. The registrant desires to qualify for the “safe-harbor” provisions of the Private Securities Litigation Reform Act of 1995, and consequently is hereby filing cautionary statements identifying important factors that could cause the registrant’s actual results to differ materially from those set forth in the attachment.

The registrant’s forward-looking statements are based on the registrant’s current expectations, assumptions, estimates and projections about the registrant and its industry. These forward-looking statements can be identified by words or phrases such as “anticipate,” “believe,” “continue,” “estimate,” “expect,” “intend,” “is/are likely to,” “may,” “plan,” “should,” “would,” or other similar expressions.

The forward-looking statements included in the attached relate to, among others: (i) the registrant’s business prospects and future results of operations; (ii) weather and other natural phenomena; (iii) developments in, or changes to, the laws, regulations and governmental policies governing the registrant’s business, including limitations on ownership of farmland by foreign entities in certain jurisdictions in which the registrant operate, environmental laws and regulations; (iv) the implementation of the registrant’s business strategy, including its development of the Ivinhema mill and other current projects; (v) the registrant’s plans relating to acquisitions, joint ventures, strategic alliances or divestitures; (vi) the implementation of the registrant’s financing strategy and capital expenditure plan; (vii) the maintenance of the registrant’s relationships with customers; (viii) the competitive nature of the industries in which the registrant operates; (ix) the cost and availability of financing; (x) future demand for the commodities the registrant produces; (xi) international prices for commodities; (xii) the condition of the registrant’s land holdings; (xiii) the development of the logistics and infrastructure for transportation of the registrant’s products in the countries where it operates; (xiv) the performance of the South American and world economies; and (xv) the relative value of the Brazilian Real, the Argentine Peso, and the Uruguayan Peso compared to other currencies; as well as other risks included in the registrant’s other filings and submissions with the United States Securities and Exchange Commission.

These forward-looking statements involve various risks and uncertainties. Although the registrant believes that its expectations expressed in these forward-looking statements are reasonable, its expectations may turn out to be incorrect. The registrant’s actual results could be materially different from its expectations. In light of the risks and uncertainties described above, the estimates and forward-looking statements discussed in the attached might not occur, and the registrant’s future results and its performance may differ materially from those expressed in these forward-looking statements due to, inclusive, but not limited to, the factors mentioned above. Because of these uncertainties, you should not make any investment decision based on these estimates and forward-looking statements.

 

2


The forward-looking statements made in the attached relate only to events or information as of the date on which the statements are made in the attached. The registrant undertakes no obligation to update any forward-looking statements to reflect events or circumstances after the date on which the statements are made or to reflect the occurrence of unanticipated events.

 

3


SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

 

Adecoagro S.A.
By:  

/s/ Carlos A. Boero Hughes

Name:   Carlos A. Boero Hughes
Title:   Chief Financial Officer and Chief Accounting Officer

Date: November 13, 2012


Adecoagro S.A.

Condensed Consolidated Interim Financial Statements as of

September 30, 2012 and for the nine-month periods ended

September 30, 2012 and 2011


Report of Independent Registered Public Accounting Firm

To the Shareholders of

Adecoagro S.A.

We have reviewed the accompanying condensed consolidated interim statements of financial position of Adecoagro S.A. and its subsidiaries as of September 30, 2012, and the related condensed consolidated interim statements of income and comprehensive income for each of the three-month and nine-month periods ended September 30, 2012 and 2011 and the condensed consolidated interim statements of changes in shareholders’ equity and of cash flows for the nine-month periods ended September 30, 2012 and 2011. This interim financial information is the responsibility of the Company’s management.

We conducted our review in accordance with the standards of the Public Company Accounting Oversight Board (United States). A review of interim financial information consists principally of applying analytical procedures and making inquiries of persons responsible for financial and accounting matters. It is substantially less in scope than an audit conducted in accordance with the standards of the Public Company Accounting Oversight Board (United States), the objective of which is the expression of an opinion regarding the financial statements taken as a whole. Accordingly, we do not express such an opinion.

Based on our review, we are not aware of any material modifications that should be made to the accompanying condensed consolidated interim financial statements for them to be in conformity with International Accounting Standard 34, ‘Interim Financial Reporting’, as issued by the International Accounting Standards Board.

Buenos Aires, Argentina

November 9, 2012

PRICE WATERHOUSE & CO. S.R.L.

 

by

  /s/ Marcelo de Nicola
  Marcelo de Nicola (Partner)


Legal information

Denomination: Adecoagro S.A.

Legal address: 13-15 Avenue de la Liberté, L-1931, Luxembourg

Company activity: Agricultural and agro-industrial

Date of registration: June 11, 2010

Expiration of company charter: No term defined

Number of register: B153.681

Capital stock: 122,220,606 common shares (of which 3,251 are treasury shares)

Majority shareholder: Quantum Partners LP

Legal address: 1300 Thames St. 5th FL, Baltimore MD 21231-3495, United States of America

Parent company activity: Investing

Capital stock: 25,910,004 common shares

 

F - 3


Adecoagro S.A.

Condensed Consolidated Interim Statements of Financial Position

as of September 30, 2012 and December 31, 2011

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

 

     Note    September 30,
2012
    December 31,
2011
 
          (unaudited)        

ASSETS

       

Non-Current Assets

       

Property, plant and equipment

   6      850,656        759,696   

Investment property

   7      16,273        27,883   

Intangible assets

   8      33,780        36,755   

Biological assets

   9      218,048        187,973   

Investments in joint ventures

        4,930        4,299   

Deferred income tax assets

   17      35,714        37,081   

Trade and other receivables

   10      38,044        15,746   

Other assets

        1,343        1,408   
     

 

 

   

 

 

 

Total Non-Current Assets

        1,198,788        1,070,841   
     

 

 

   

 

 

 

Current Assets

       

Biological assets

   9      28,731        51,627   

Inventories

   11      135,544        96,147   

Trade and other receivables

   10      139,245        141,181   

Derivative financial instruments

        3,314        10,353   

Cash and cash equivalents

   12      223,368        330,546   
     

 

 

   

 

 

 

Total Current Assets

        530,202        629,854   
     

 

 

   

 

 

 

TOTAL ASSETS

        1,728,990        1,700,695   
     

 

 

   

 

 

 

SHAREHOLDERS EQUITY

       

Capital and reserves attributable to equity holders of the parent

       

Share capital

   13      183,331        180,800   

Share premium

   13      940,332        926,005   

Cumulative translation adjustment

        (173,515     (99,202

Equity-settled compensation

        16,820        15,306   

Other reserves

        (350     (526

Treasury shares

        (5     (4

Retained earnings

        41,962        57,497   
     

 

 

   

 

 

 

Equity attributable to equity holders of the parent

        1,008,575        1,079,876   
     

 

 

   

 

 

 

Non controlling interest

        69        14,993   
     

 

 

   

 

 

 

TOTAL SHAREHOLDERS EQUITY

        1,008,644        1,094,869   
     

 

 

   

 

 

 

LIABILITIES

       

Non-Current Liabilities

       

Trade and other payables

   15      6,705        8,418   

Borrowings

   16      304,953        203,409   

Deferred income tax liabilities

   17      82,697        92,989   

Payroll and social security liabilities

   18      1,446        1,431   

Provisions for other liabilities

        3,871        3,358   
     

 

 

   

 

 

 

Total Non-Current Liabilities

        399,672        309,605   
     

 

 

   

 

 

 

Current Liabilities

       

Trade and other payables

   15      81,013        114,020   

Current income tax liabilities

        358        872   

Payroll and social security liabilities

   18      24,636        17,010   

Borrowings

   16      204,078        157,296   

Derivative financial instruments

        9,754        6,054   

Provisions for other liabilities

        835        969   
     

 

 

   

 

 

 

Total Current Liabilities

        320,674        296,221   
     

 

 

   

 

 

 

TOTAL LIABILITIES

        720,346        605,826   
     

 

 

   

 

 

 

TOTAL SHAREHOLDERS EQUITY AND LIABILITIES

        1,728,990        1,700,695   
     

 

 

   

 

 

 

The accompanying notes are an integral part of these condensed consolidated interim financial statements.

 

F - 4


Adecoagro S.A.

Condensed Consolidated Interim Statements of Income

for the three-month and nine-month periods ended September 30, 2012 and 2011

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

 

          Nine-months ended
September 30
    Three-months ended
September 30
 
     Note    2012     2011     2012     2011  
          (unaudited)  

Sales of manufactured products and services rendered

   20      256,151        254,783        108,499        108,605   

Cost of manufactured products sold and services rendered

   21      (185,067     (158,668     (69,222     (62,582
     

 

 

   

 

 

   

 

 

   

 

 

 

Gross Profit from Manufacturing Activities

        71,084        96,115        39,277        46,023   
     

 

 

   

 

 

   

 

 

   

 

 

 

Sales of agricultural produce and biological assets

   20      177,065        141,617        59,081        52,924   

Cost of agricultural produce sold and direct agricultural selling expenses

   21      (177,065     (141,617     (59,081     (52,924

Initial recognition and changes in fair value of biological assets and agricultural produce

        18,496        98,738        179        42,769   

Changes in net realizable value of agricultural produce after harvest

        14,430        9,404        4,537        5,335   
     

 

 

   

 

 

   

 

 

   

 

 

 

Gross Profit from Agricultural Activities

        32,926        108,142        4,716        48,104   
     

 

 

   

 

 

   

 

 

   

 

 

 

Margin on Manufacturing and Agricultural Activities Before Operating Expenses

        104,010        204,257        43,993        94,127   
     

 

 

   

 

 

   

 

 

   

 

 

 

General and administrative expenses

   21      (43,152     (50,615     (14,981     (17,107

Selling expenses

   21      (45,244     (42,372     (17,256     (18,298

Other operating income, net

   23      5,633        12,826        (2,728     13,130   

Share of loss of joint ventures

        (1,903     (337     (819     13   
     

 

 

   

 

 

   

 

 

   

 

 

 

Gain from Operations Before Financing and Taxation

        19,344        123,759        8,209        71,865   
     

 

 

   

 

 

   

 

 

   

 

 

 

Finance income

   24      9,236        5,969        2,266        5,874   

Finance costs

   24      (49,108     (49,649     (10,508     (38,511
     

 

 

   

 

 

   

 

 

   

 

 

 

Financial results, net

   24      (39,872     (43,680     (8,242     (32,637
     

 

 

   

 

 

   

 

 

   

 

 

 

(Loss)/Gain Before Income Tax

        (20,528     80,079        (33     39,228   
     

 

 

   

 

 

   

 

 

   

 

 

 

Income tax benefit / (charge)

   17      4,123        (21,902     (2,752     (9,148
     

 

 

   

 

 

   

 

 

   

 

 

 

(Loss)/Gain for the Period

        (16,405     58,177        (2,785     30,080   
     

 

 

   

 

 

   

 

 

   

 

 

 

Attributable to:

           

Equity holders of the parent

        (16,288     57,144        (2,768     29,575   

Non controlling interest

        (117     1,033        (17     505   

(Loss) / earnings per share attributable to the equity holders of the parent during the period:

           

Basic

        (0.135     0.479        (0.023     0.245   

Diluted

        (0.135     0.475        (0.023     0.242   

The accompanying notes are an integral part of these condensed consolidated interim financial statements.

 

F - 5


Adecoagro S.A.

Condensed Consolidated Interim Statements of Comprehensive Income

for the three-month and nine-month periods ended September 30, 2012 and 2011

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

 

     Nine-months ended September 30     Three-months ended September 30  
     2012     2011     2012     2011  
     (unaudited)  

(Loss)/Gain for the period

     (16,405     58,177        (2,785     30,080   

Other comprehensive income:

        

Exchange differences on translating foreign operations

     (73,043     (102,193     (10,708     (133,670
  

 

 

   

 

 

   

 

 

   

 

 

 

Other comprehensive income for the period

     (73,043     (102,193     (10,708     (133,670
  

 

 

   

 

 

   

 

 

   

 

 

 

Total comprehensive income for the period

     (89,448     (44,016     (13,493     (103,590
  

 

 

   

 

 

   

 

 

   

 

 

 

Attributable to:

        

Equity holders of the parent

     (88,756     (43,569     (13,391     (101,973

Non controlling interest

     (692     (447     (102     (1,617

The accompanying notes are an integral part of these condensed consolidated interim financial statements.

 

F - 6


Adecoagro S.A.

Condensed Consolidated Interim Statements of Changes in Shareholders’ Equity

for the nine-month periods ended September 30, 2012 and 2011

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

 

    Attributable to equity holders of the parent              
    Share Capital
(Note 13)
    Share
Premium
    Cumulative
Translation
Adjustment
    Equity-settled
Compensation
    Other
reserves
    Treasury
shares
    Retained
Earnings
    Subtotal     Non
Controlling
Interest
    Total
Shareholders’
Equity
 

Balance at January 1, 2011

    120,000        563,343        11,273        13,659        —          —          257        708,532        14,570        723,102   

Gain for the year

    —          —          —          —          —          —          57,144        57,144        1,033        58,177   

Other comprehensive income for the year

    —          —          (100,713     —          —          —          —          (100,713     (1,480     (102,193
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total comprehensive income for the period

    —          —          (100,713     —          —          —          57,144        (43,569     (447     (44,016

Net proceeds from IPO and Private placement (Note 13)

    60,104        362,926        —          —          —          —          —          423,030        —          423,030   

Employee share options (Note 14):

                   

- Value of employee services

    —          —          —          678        —          —          —          678        13        691   

- Exercised

    4        19        —          (9     —          —          —          14        —          14   

- Forfeited

    —          —          —          (1,078     —          —          1,078        —          —          —     

Restricted shares (Note 14):

                   

- Issued

    641        —          —          —          (631     —          —          10        (10     —     

- Value of employee services

    —          —          —          2,055        —          —          —          2,055        38        2,093   

- Exercised

    —          583        —          (653     79        —          —          9        (9     —     

Acquisition of non controlling interest (*)

    —          (869     185        62        —          —          127        (495     495        —     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Balance at September 30, 2011 (unaudited)

    180,749        926,002        (89,255     14,714        (552     —          58,606        1,090,264        14,650        1,104,914   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(*) As consequence of new contributions made in International Farmland Holdings LP fully attributable to the Group, non controlling interest was diluted from 2% to 1.57%.

The accompanying notes are an integral part of these condensed consolidated interim financial statements.

 

F - 7


Adecoagro S.A.

Condensed Consolidated Interim Statements of Changes in Shareholders’ Equity

for the nine-month periods ended September 30, 2012 and 2011

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

 

    Attributable to equity holders of the parent              
    Share Capital
(Note 13)
    Share
Premium
    Cumulative
Translation
Adjustment
    Equity-settled
Compensation
    Other
reserves
    Treasury
shares
    Retained
Earnings
    Subtotal     Non
Controlling
Interest
    Total
Shareholders’
Equity
 

Balance at January 1, 2012

    180,800        926,005        (99,202     15,306        (526     (4     57,497        1,079,876        14,993        1,094,869   

Loss for the year

    —          —          —          —          —          —          (16,288     (16,288     (117     (16,405

Other comprehensive loss for the year

    —          —          (72,468     —          —          —          —          (72,468     (575     (73,043
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total comprehensive loss for the period

    —          —          (72,468     —          —          —          (16,288     (88,756     (692     (89,448

Employee share options (Note 14):

                   

- Value of employee services

    —          —          —          205        —          —          —          205        2        207   

- Exercised

    49        263        —          (93     —          —          —          219        (2     217   

- Forfeited

    —          —          —          (82     —          —          82        —          —          —     

Restricted shares (Note 14):

                   

- Value of employee services

    —          —          —          2,775        —          —          —          2,775        24        2,799   

- Vested

    —          1,347        —          (1,516     181        —          —          12        (12     —     

- Forfeited

    —          —          —          —          1        (1     —          —          —          —     

Acquisition of non controlling interest (Note 13)

    2,482        12,717        (1,845     225        (6     —          671        14,244        (14,244     —     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Balance at September 30, 2012 (unaudited)

    183,331        940,332        (173,515     16,820        (350     (5     41,962        1,008,575        69        1,008,644   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

The accompanying notes are an integral part of these condensed consolidated interim financial statements.

 

F - 8


Adecoagro S.A.

Condensed Consolidated Interim Statements of Cash Flows

for the nine-month periods ended September 30, 2012 and 2011

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

 

     Note    September 30,
2012
    September 30,
2011
 
          (unaudited)     (unaudited)  

Cash flows from operating activities:

       

(Loss)/Gain for the period

        (16,405     58,177   

Adjustments for:

       

Income tax (benefit)/charge

   17      (4,123     21,902   

Depreciation

   6, 21      39,639        25,902   

Amortization

   8, 21      257        283   

Gain from disposal of other property items

   23

28

     (629     (203

Gain from disposal of subsidiary

   26      (8,095     —     

Equity settled share-based compensation granted

   22      3,006        2,784   

Loss/(gain) from derivative financial instruments and forwards

   23, 24      9,366        (6,936

Interest and other financial expense, net

   24      11,702        27,177   

Initial recognition and changes in fair value of non harvested biological assets (unrealized)

        6,896        (40,788

Changes in net realizable value of agricultural produce after harvest (unrealized)

        (4,564     (150

Provision and allowances

        1,677        (3,802

Share of loss from joint venture

        1,903        337   

Foreign exchange gains, net

   24      19,176        8,599   
     

 

 

   

 

 

 

Subtotal

        59,806        93,282   

Changes in operating assets and liabilities:

       

Increase in trade and other receivables

        (34,050     (20,015

Increase in inventories

        (38,702     (87,547

Decrease in biological assets

        30,309        41,461   

Decrease (increase) in other assets

        67        (26

Increase in derivative financial instruments

        1,372        569   

Increase in trade and other payables

        8,157        11,687   

Increase in payroll and social security liabilities

        7,407        4,950   

Decrease in provisions for other liabilities

        (1,559     (2
     

 

 

   

 

 

 

Net cash generated from operating activities before interest and taxes paid

        32,807        44,359   

Income tax paid

        (5,317     (13,763
     

 

 

   

 

 

 

Net cash generated from operating activities

        27,490        30,596   
     

 

 

   

 

 

 

The accompanying notes are an integral part of these condensed consolidated interim financial statements.

 

F - 9


Adecoagro S.A.

Condensed Consolidated Interim Statements of Cash Flows

for the nine-month periods ended September 30, 2012 and 2011 (Continued)

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

 

     Note    September 30,
2012
    September 30,
2011
 
          (unaudited)     (unaudited)  

Cash flows from investing activities:

       

Purchases of property, plant and equipment

        (174,128     (34,453

Purchases of intangible assets

   8      (192     (135

Purchase of cattle and non current biological assets planting cost

        (61,625     (43,000

Interest received

   24      8,945        4,423   

Proceeds from sale of property, plant and equipment

        718        681   

Short-term investments

        —          (48,000

Payment of seller financing arising on subsidiaries acquired

        (33,485     (17,964

Investments in joint ventures

        (3,000     —     

Proceeds from disposal of subsidiaries

   26      5,006        —     

Proceeds from sale of farmlands

        9,485        7,460   
     

 

 

   

 

 

 

Net cash used in investing activities

        (248,276     (130,988
     

 

 

   

 

 

 

Cash flows from financing activities:

       

Net proceeds from IPO and Private placement

   13      —          421,778   

Proceeds from equity settled share-based compensation exercised

        218        —     

Proceeds from long-term borrowings

        159,854        6,474   

Payments of long-term borrowings

        (17,356     (72,145

Interest paid

        (19,145     (25,556

Net (decrease) increase in short-term borrowings

        (2,504     14,537   
     

 

 

   

 

 

 

Net cash generated from financing activities

        121,067        345,088   
     

 

 

   

 

 

 

Net (decrease)/increase in cash and cash equivalents

        (99,719     244,696   
     

 

 

   

 

 

 

Cash and cash equivalents at beginning of period

        330,546        70,269   

Effect of exchange rate changes on cash and cash equivalents

        (7,459     (22,535
     

 

 

   

 

 

 

Cash and cash equivalents at end of period

        223,368        292,430   
     

 

 

   

 

 

 

The accompanying notes are an integral part of these condensed consolidated interim financial statements.

 

F - 10


Adecoagro S.A.

Notes to the Condensed Consolidated Interim Financial Statements

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

 

1. General information

Adecoagro S.A. (the “Company” or “Adecoagro”) is a société anonyme (stock corporation) organized under the laws of the Grand Duchy of Luxembourg. Adecoagro is a holding company primarily engaged through its operating subsidiaries in agricultural and agro-industrial activities. The Company and its operating subsidiaries are collectively referred to hereinafter as the “Group”. These activities are carried out through three major lines of business, namely, Farming; Sugar, Ethanol and Energy; and Land Transformation. Farming is further comprised of five reportable segments, which are described in detail in Note 5 to these condensed consolidated interim financial statements.

These condensed consolidated interim financial statements have been approved for issue by the Board of Directors on November 9, 2012.

 

2. Basis of preparation

The information presented in the accompanying nine-month condensed consolidated interim financial statements as of September 30, 2012 and for the nine-month periods ended September 30, 2012 and 2011 is unaudited and in the opinion of management reflect all adjustments necessary to present fairly the financial position of the Group as of September 30, 2012, results of operations and cash flows for the nine months ended September 30, 2012 and 2011. All such adjustments are of a normal recurring nature. In preparing the accompanying condensed consolidated interim financial statements, management has made certain estimates and assumptions that affect reported amounts in the financial statements and disclosures of contingencies. Actual results may differ from those estimates. The results for interim periods are not necessarily indicative of annual results. These condensed consolidated interim financial statements follow the same accounting policies and methods of their application as the Group’s audited December 31, 2011 annual financial statements. Accordingly, they should be read in conjunction with the audited financial statements of the Group as of that date.

These condensed consolidated interim financial statements have been prepared in accordance with IAS 34, ‘Interim financial reporting’. The annual financial statements for the year ended December 31, 2011 have been prepared in accordance with International Financial Reporting Standards (IFRS) of the International Accounting Standards Board (IASB) and the Interpretations of the International Financial Reporting Interpretations Committee (IFRIC). The condensed consolidated interim financial statements are presented in United States Dollars.

A complete list of standards, amendments and interpretations to existing standards published but not yet effective for the Group is described in Note 2.1 to the annual financial statements. None of those standards became effective for the Group in the nine-month period ended September 30, 2012.

During the nine months ended September 30, 2012, the IASB did not publish new standards that would have a material impact on the Group when they become effective.

 

The accompanying notes are an integral part of these condensed consolidated interim financial statements.

 

F - 11


Adecoagro S.A.

Notes to the Condensed Consolidated Interim Financial Statements (continued)

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

 

2. Basis of preparation (continued)

 

Seasonality of operations

The Group’s business activities are inherently seasonal. The Group generally harvest and sell its grains (corn, soybean, rice and sunflower) between February and June, with the exception of wheat, which is harvested from December to January. Coffee and cotton are different in that while both are typically harvested from June to August, they require a conditioning process which takes about two to three months. Sales in other business segments, such as in Cattle and Dairy business segments, tend to be more stable. However, the raising of cattle and sale of milk is generally higher during the fourth quarter, when the weather is warmer and pasture conditions are more favorable. The sugarcane harvesting period typically begins April/May and ends in November/December. This creates fluctuations in sugarcane inventory, usually peaking in December to cover sales between crop harvests (i.e., January through April). As a result of the above factors, there may be significant variations in the results of operations from one quarter to another, as planting activities may be more concentrated in one quarter whereas harvesting activities may be more concentrated in another quarter. In addition, quarterly results may vary as a result of the effects of fluctuations in commodities prices, production yields and costs on the determination of initial recognition and changes in fair value of biological assets and agricultural produce.

 

3. Financial risk management

Risk management principles and processes

The Group continues to be exposed to several risks arising from financial instruments including price risk, exchange rate risk, interest rate risk, liquidity risk and credit risk. A thorough explanation of the Group´s risks and the Group´s approach to the identification, assessment and mitigation of risks is included in Note 3 to the annual financial statements. There have been no changes to the Group´s exposure and risk management principles and processes since December 31, 2011 and refers readers to the annual financial statements for information.

However, the Group considers that the following tables below provide useful information to understand the Group´s interim results for the nine months ended September 30, 2012. These disclosures do not appear in any particular order of potential materiality or probability of occurrence.

 

   

Exchange rate risk

The following tables show the Group’s net monetary position broken down by various currencies for each functional currency in which the Group operates at September 30, 2012. All amounts are shown in US dollars.

 

     September 30, 2012  
     Functional currency  

Net monetary position

(Liability)/ Asset

   Argentine
Peso
    Brazilian
Reais
    Uruguayan
Peso
    US Dollar      Total  
     (unaudited)  

Argentine Peso

     (12,793     —          —          —           (12,793

Brazilian Reais

     —          (201,387     —          —           (201,387

US Dollar

     (136,368     (87,326     18,236        114,211         (91,247

Uruguayan Peso

     —          —          (416     —           (416
  

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

Total

     (149,161     (288,713     17,820        114,211         (305,843
  

 

 

   

 

 

   

 

 

   

 

 

    

 

 

 

 

The accompanying notes are an integral part of these condensed consolidated interim financial statements.

 

F - 12


Adecoagro S.A.

Notes to the Condensed Consolidated Interim Financial Statements (continued)

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

 

3. Financial risk management (continued)

 

The Group’s analysis is carried out based on the exposure of each functional currency subsidiary against the US dollar. The Group estimates that, other factors being constant, a 10% devaluation of the respective functional currencies against the US dollar at September 30, 2012 would increase Loss Before Income Tax for the period, and a 10% revaluation of the respective functional currencies against the US dollar at September 30, 2012 would decrease Loss Before Income Tax for the period, as described in the tables below:

 

     September 30, 2012  
     Functional currency  

Net monetary position

   Argentine
Peso
    Brazilian
Reais
    Uruguayan
Peso
     US Dollar      Total  
     (unaudited)  

Argentine Peso

     n/a        —          —           —           —     

Brazilian Reais

     —          n/a        n/a         —           —     

US Dollar

     (13,637     (8,733     1,824         n/a         (20,546

Uruguayan Peso

     —          —          —           —           —     
  

 

 

   

 

 

   

 

 

    

 

 

    

 

 

 

(Increase) or decrease in Loss Before Income Tax

     (13,637     (8,733     1,824         —           (20,546
  

 

 

   

 

 

   

 

 

    

 

 

    

 

 

 

 

   

Interest rate risk

The following table shows a breakdown of the Group’s fixed-rate and floating-rate borrowings per currency denomination and functional currency of the subsidiary issuing the loans (excluding finance leases) at September 30, 2012 (all amounts are shown in US dollars):

 

     September 30, 2012  
     Functional currency  

Rate per currency denomination

   Argentine
Peso
    Brazilian
Reais
    Uruguayan
Peso
     Total  
     (unaudited)  

Fixed rate:

         

Argentine Peso

     (6,394     —          —           (6,394

Brazilian Reais

     —          (65,667     —           (65,667

US Dollar

     (75,938     —          —           (75,938

Uruguayan Peso

     —          —          —           —     
  

 

 

   

 

 

   

 

 

    

 

 

 

Subtotal Fixed-rate borrowings

     (82,332     (65,667     —           (147,999
  

 

 

   

 

 

   

 

 

    

 

 

 

Variable rate:

         

Brazilian Reais

     —          (206,261     —           (206,261

US Dollar

     (56,983     (97,008     —           (153,991
  

 

 

   

 

 

   

 

 

    

 

 

 

Subtotal Variable-rate borrowings

     (56,983     (303,269     —           (360,252
  

 

 

   

 

 

   

 

 

    

 

 

 

Total borrowings as per analysis

     (139,315     (368,936     —           (508,251
  

 

 

   

 

 

   

 

 

    

 

 

 

Finance leases

     (688 )      (92 )      —           (780 ) 
  

 

 

   

 

 

   

 

 

    

 

 

 

Total borrowings at September 30, 2012

     (140,003     (369,028     —           (509,031
  

 

 

   

 

 

   

 

 

    

 

 

 

At September 30, 2012, if interest rates on floating-rate borrowings had been 1% higher (or lower) with all other variables held constant, Loss Before Income Tax for the period would increase (decrease) as follows:

 

     September 30, 2012  
     Functional currency  

Rate per currency denomination

   Argentine
Peso
    Brazilian
Reais
    Uruguayan
Peso
     Total  
     (unaudited)  

Variable rate:

         

Brazilian Reais

     —          (2,063     —           (2,063

US Dollar

     (570     (970     —           (1,540
  

 

 

   

 

 

   

 

 

    

 

 

 

Total effects on Loss Before Income Tax

     (570     (3,033     —           (3,603
  

 

 

   

 

 

   

 

 

    

 

 

 

 

The accompanying notes are an integral part of these condensed consolidated interim financial statements.

 

F - 13


Adecoagro S.A.

Notes to the Condensed Consolidated Interim Financial Statements (continued)

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

 

3. Financial risk management (continued)

 

   

Credit risk

As of September 30, 2012, 7 banks accounted for more than 91% of the total cash deposited (HSBC, Rabobank, Banco Do Brasil, Bradesco, Citibank, Votorantim, BTG).

 

   

Derivative financial instruments

The following table shows the outstanding positions for each type of derivative contract as of September 30, 2012:

 

   

Futures / Options

As of September 30, 2012

 

     September 30, 2012  

Type of

derivative contract

   Quantities
(thousands)
(**)
     Notional
amount
    Market
Value Asset/
(Liability)
    (Loss)/Gain
(*)
 
                  (unaudited)     (unaudited)  

Futures:

         

Sale

         

Corn

     43         9,804        (3,094     (3,094

Soybean

     8         3,596        (16     (16

Wheat

     8         1,926        (577     (577

Cotton

     2         2,566        (84     26   

Sugar

     137         66,135        1,869        (5,284

Ethanol (thousands m3)

     3         1,981        46        (27

Coffee

     —           881        27        (144

Options:

         

Buy put

         

Wheat

     6         135        1        (102

Sugar

     15         384        358        (301

Buy call

         

Soybean

     68         445        330        (114

Sell call

         

Corn

     8         (125     (135     (10

Sugar

     43         805        (652     1,011   
     

 

 

   

 

 

   

 

 

 

Total

        88,533        (1,927     (8,632
     

 

 

   

 

 

   

 

 

 

 

(*) Included in the line item “Gain from commodity derivative financial instruments” of Note 23.
(**) All quantities expressed in tons except otherwise indicated.

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

 

The accompanying notes are an integral part of these condensed consolidated interim financial statements.

 

F - 14


Adecoagro S.A.

Notes to the Condensed Consolidated Interim Financial Statements (continued)

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

 

3. Financial risk management (continued)

 

   

Currency forward

Between January 2012 and September 2012, the Group entered into several currency forward contracts with Brazilian banks in order to hedge the fluctuation of the Brazilian Reais against US Dollar for a total notional amount of US$ 207.7 million, with maturity dates between May 2013 and December 2015. The outstanding contracts resulted in the recognition of a gain amounting to US$ 1.6 million included within “Financial results, net.”

Additionally the Group has a floating-to-fixed interest rate swap. There have been no significant changes to these contracts since December 31, 2011.

 

4. Critical accounting estimates and judgments

The Group’s critical accounting policies are also consistent with those of the audited annual financial statements for the year ended December 31, 2011 described in Note 4.

Impairment testing

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

Goodwill on acquisition is initially measured at cost being the excess of the cost of the business combination over the Group’s interest in the net fair value of the identifiable assets, liabilities and contingent liabilities. As of the acquisition date, any goodwill acquired is allocated to the cash-generating unit (‘CGU’) expected to benefit from the business combination.

Following initial recognition, goodwill is measured at cost less any accumulated impairment losses. Goodwill is tested for impairment annually, or more frequently if events or changes in circumstances indicate that the carrying amount may be impaired. The impairment review requires management to undertake certain judgments, including estimating the recoverable value of the CGU to which the goodwill relates, based on either fair value less costs-to-sell or the value-in-use, as appropriate, in order to reach a conclusion on whether it deems the goodwill is impaired or not.

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

Farmland businesses may be used for different activities that may generate independent cash flows. When farmland businesses are used for single activities (i.e. crops), these are considered as one CGU. Generally, each separate farmland business within Argentina and Uruguay are treated as single CGUs. Otherwise, when farmland businesses are used for more than one segment activity (i.e. crops and cattle or rental income), the farmland is further subdivided into two or more CGUs, as appropriate, for purposes of impairment testing. For its properties in Brazil, management identified a farmland together with its related mill as separate CGUs.

Based on these criteria, management identified a total amount of forty-three CGUs as of September 30, 2012 and forty-four CGUs as of September 30, 2011

 

The accompanying notes are an integral part of these condensed consolidated interim financial statements.

 

F - 15


Adecoagro S.A.

Notes to the Condensed Consolidated Interim Financial Statements (continued)

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

 

4. Critical accounting estimates and judgments (continued)

 

As of September 30, 2012, due to the fact that there were no impairment indicators, the Group only tested those CGUs with allocated goodwill in Argentina, Brazil and Uruguay. On the contrary, as of September 30, 2011, due to the volatility in the international markets, the Group tested for impairment all CGUs regardless of which CGUs have allocated any goodwill.

CGUs tested based on a fair-value-less-costs-to-sell model at September 30, 2012 and 2011:

As of September 30, 2012, the Group identified 10 CGUs in Argentina and Uruguay to be tested based on this model (all CGUs with allocated goodwill). As of September 30, 2011, the Group identified 35 CGUs in Argentina and Uruguay and 2 CGUs in Brazil to be tested based in this model (regardless of any goodwill allocated to them). Estimating the fair value less costs-to-sell is based on the best information available, and refers to the amount at which the CGU could be bought or sold in a current transaction between willing parties. In calculating the fair value less costs-to-sell, management may be assisted by the work of external advisors. When using this model, the Group applies the “sales comparison approach” as its method of valuing most properties. This method relies on results of sales of similar agricultural properties to estimate the value of the CGU. This approach is based on the theory that the fair value of a property is directly related to the selling prices of similar properties.

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

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

The first step to establishing an assessment for a farm property is a sales investigation that identifies the valid farm sales in the area where the farm is located.

A price per hectare is assigned for each soil class within each farm property. This price per hectare is determined based on the quantitative and qualitative analysis mainly described above.

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

 

The accompanying notes are an integral part of these condensed consolidated interim financial statements.

 

F - 16


Adecoagro S.A.

Notes to the Condensed Consolidated Interim Financial Statements (continued)

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

 

4. Critical accounting estimates and judgments (continued)

 

The following table shows only the 10 CGUs (2011: 11 CGUs) where goodwill was allocated at each period end and the corresponding amount of goodwill allocated to each one:

 

CGU / Operating segment / Country

   September 30,
2012
     September 30,
2011
 

La Carolina / Crops / Argentina

     149         166   

La Carolina / Cattle / Argentina

     24         27   

El Orden / Crops / Argentina

     182         203   

El Orden / Cattle / Argentina

     30         33   

La Guarida / Crops / Argentina

     2,179         2,434   

La Guarida / Cattle / Argentina

     216         241   

Los Guayacanes / Crops / Argentina

     1,664         1,859   

Doña Marina / Rice / Argentina

     5,877         6,565   

Huelen / Crops / Argentina

     6,585         2,379   

El Colorado / Crops / Argentina

     3,323         2,484   

El Colorado / Cattle / Argentina

     —           828   
  

 

 

    

 

 

 

Closing net book value of goodwill allocated to CGUs tested (Note 8)

     20,229         17,219   
  

 

 

    

 

 

 

Closing net book value of PPE items and other assets allocated to CGUs tested

     99,413         89,079   
  

 

 

    

 

 

 

Total assets allocated to CGUs tested

     119,642         106,298   
  

 

 

    

 

 

 

Based on the testing above, the Group determined that none of the CGUs, with allocated goodwill, were impaired at September 30, 2012.

As of September 30, 2011, property, plant and equipment, investment property, and finite-life intangible assets allocated to the remaining 26 CGUs without allocated goodwill tested had an aggregated net book value of US$ 252,252. None of the CGUs with or without allocated goodwill were impaired at September 30, 2011.

CGUs tested based on a value-in-use model at September 30, 2012 and 2011:

As of September 30, 2012, the Group identified 3 CGUs in Brazil to be tested base on this model (all CGUs with allocated goodwill). As of September 30, 2011, the Group identified 3 CGUs in Argentina and 4 CGUs in Brazil to be tested based on this model (regardless of any goodwill allocated to them). In performing the value-in-use calculation, the Group applied pre-tax rates to discount the future pre-tax cash flows. In each case, these key assumptions have been made by management reflecting past experience and are consistent with relevant external sources of information, such as appropriate market data. In calculating value-in-use, management may be assisted by the work of external advisors.

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

 

Key Assumptions

  

September 30, 2012

  

September 30, 2011

Financial projections    Covers 4 years for UMA    Covers 4 years for Angelica and UMA
   Covers 8 years for AVI   
Yield average growth rates    0-3%    0-3%
Future pricing increases    3% per annum    Between 3% and 5%
Future cost increases    3% per annum    Expected USD Inflation
Discount rates    9.16%    8.91%
Perpetuity growth rate    4.5%    4.5%

 

The accompanying notes are an integral part of these condensed consolidated interim financial statements.

 

F - 17


Adecoagro S.A.

Notes to the Condensed Consolidated Interim Financial Statements (continued)

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

 

4. Critical accounting estimates and judgments (continued)

 

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

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

 

CGU/ Operating segment

   September 30,
2012
     September 30,
2011
 

AVI / Sugar, Ethanol and Energy

     7,820         8,741   

UMA / Sugar, Ethanol and Energy

     2,933         3,212   

UMA (f.k.a. Alfenas Café Ltda) / Coffee

     1,099         1,002   
  

 

 

    

 

 

 

Closing net book value of goodwill allocated to CGUs tested (Note 8)

     11,852         12,955   
  

 

 

    

 

 

 

Closing net book value of PPE items and other assets allocated to CGUs tested

     517,052         90,278   
  

 

 

    

 

 

 

Total assets allocated to 3 CGUs tested

     528,904         103,233   
  

 

 

    

 

 

 

Based on the testing above, the Group determined that none of the CGUs, with allocated goodwill, were impaired at September 30, 2012.

As of September 30, 2011, property, plant and equipment and finite-life intangible assets allocated to the remaining 4 CGUs without allocated goodwill tested had an aggregated net book value of US$ 329,317. None of the CGUs with or without allocated goodwill were impaired at September 30, 2011.

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

 

5. Segment information

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

The Group’s ‘Farming’ is further comprised of five reportable segments: Crops, Rice, Dairy, Coffee and Cattle.

The measurement principles for the Group’s segment reporting structure are based on the IFRS principles adopted in the condensed consolidated interim financial statements. Revenue generated and goods and services exchanged between segments are calculated on the basis of market prices.

Total segment assets and liabilities are measured in a manner consistent with that of the condensed consolidated interim financial statements. These assets and liabilities are allocated based on the operations of the segment and the physical location of the asset. The Group’s investment in the joint venture Grupo La Lácteo is allocated to the ‘Dairy’ segment.

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

 

The accompanying notes are an integral part of these condensed consolidated interim financial statements.

 

F - 18


Adecoagro S.A.

Notes to the Condensed Consolidated Interim Financial Statements (continued)

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

 

5. Segment information (continued)

 

Segment analysis for the nine-month period ended September 30, 2012 (unaudited):

 

    Farming     Sugar,
ethanol
and
energy
    Land
transformation
    Corporate     Total  
    Crops     Rice     Dairy     Coffee     Cattle     Farming
subtotal
         

Sales of manufactured products and services rendered

    492        68,191        —          —          3,455        72,138        184,013        —          —          256,151   

Cost of manufactured products sold and services rendered

    —          (57,755     —          —          (185     (57,940     (127,127     —          —          (185,067
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Gross Profit from Manufacturing Activities

    492        10,436        —          —          3,270        14,198        56,886        —          —          71,084   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Sales of agricultural produce and biological assets

    156,385        1,179        14,252        4,643        417        176,876        189        —          —          177,065   

Cost of agricultural produce sold and direct agricultural selling expenses

    (156,385     (1,179     (14,252     (4,643     (417     (176,876     (189     —          —          (177,065

Initial recognition and changes in fair value of biological assets and agricultural produce

    26,971        1,534        (2     (3,123     (217     25,163        (6,667     —          —          18,496   

Changes in net realizable value of agricultural produce after harvest

    13,927        —          —          503        —          14,430        —          —          —          14,430   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Gross Profit from Agricultural Activities

    40,898        1,534        (2     (2,620     (217     39,593        (6,667     —          —          32,926   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Margin on Manufacturing and Agricultural Activities Before Operating Expenses

    41,390        11,970        (2     (2,620     3,053        53,791        50,219        —          —          104,010   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

General and administrative expenses

    (3,194     (3,062     (674     (814     (31     (7,775     (16,752     —          (18,625     (43,152

Selling expenses

    (4,380     (12,815     (182     (236     (38     (17,651     (27,530     —          (63     (45,244

Other operating (loss)/ income, net

    (10,410     637        23        2,209        (11     (7,552     5,294        8,095        (204     5,633   

Share of loss of joint ventures

    —          —          (1,903     —          —          (1,903     —          —          —          (1,903
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Gain/ (Loss) from Operations Before Financing and Taxation

    23,406        (3,270     (2,738     (1,461     2,973        18,910        11,231        8,095        (18,892     19,344   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Depreciation and amortization

    1,366        2,901        666        448        152        5,533        34,363        —          —          39,896   

Initial recognition and changes in fair value of biological assets (unrealized)

    1,073        (174     (1,075     (2,306     —          (2,482     (9,627     —          —          (12,109

Initial recognition and changes in fair value of agricultural produce (unrealized)

    4,878        232        —          (817     —          4,293        920        —          —          5,213   

Initial recognition and changes in fair value of biological assets and agricultural produce (realized)

    21,020        1,476        1,073        —          (217     23,352        2,040        —          —          25,392   

Gain from changes in net realizable value of agricultural produce after harvest (unrealized)

    4,411        —          —          153        —          4,564        —          —          —          4,564   

Gain from changes in net realizable value of agricultural produce after harvest (realized)

    9,516        —          —          350        —          9,866        —          —          —          9,866   

Property, plant and equipment, net

    226,706        49,544        16,923        21,175        19,196        333,544        517,112        —          —          850,656   

Investment property

    —          —          —          —          16,273        16,273        —          —          —          16,273   

Goodwill

    13,260        5,877        —          1,099        1,100        21,336        10,746        —          —          32,082   

Biological assets

    18,563        9,898        10,816        14,955        1,197        55,429        191,350        —          —          246,779   

Investment in joint ventures

    —          —          4,930        —          —          4,930        —          —          —          4,930   

Inventories

    39,588        29,810        2,510        5,696        15        77,619        57,925        —          —          135,544   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total segment assets

    298,117        95,129        35,179        42,925        37,781        509,131        777,133        —          —          1,286,264   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Borrowings

    80,383        56,001        14,000        10,506        —          160,890        348,141        —          —          509,031   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total segment liabilities

    80,383        56,001        14,000        10,506        —          160,890        348,141        —          —          509,031   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these condensed consolidated interim financial statements.

 

F - 19


Adecoagro S.A.

Notes to the Condensed Consolidated Interim Financial Statements (continued)

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

 

5. Segment information (continued)

 

Segment analysis for the nine-month period ended September 30, 2011 (unaudited):

 

    Farming     Sugar,
ethanol and
energy
    Land
transformation
    Corporate     Total  
    Crops     Rice     Dairy     Coffee     Cattle     Farming
subtotal
         

Sales of manufactured products and services rendered

    287        56,431        —          713        3,473        60,904        193,879        —          —          254,783   

Cost of manufactured products sold and services rendered

    —          (47,946     —          (629     (370     (48,945     (109,723     —          —          (158,668
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Gross Profit from Manufacturing Activities

    287        8,485        —          84        3,103        11,959        84,156        —          —          96,115   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Sales of agricultural produce and biological assets

    118,757        665        14,173        7,504        518        141,617        —          —          —          141,617   

Cost of agricultural produce sold and direct agricultural selling expenses

    (118,757     (665     (14,173     (7,504     (518     (141,617     —          —          —          (141,617

Initial recognition and changes in fair value of biological assets and agricultural produce

    38,732        8,230        5,394        5,178        214        57,748        40,990        —          —          98,738   

Changes in net realizable value of agricultural produce after harvest

    10,039        —          —          (635     —          9,404        —          —          —          9,404   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Gross Profit/ (Loss) from Agricultural Activities

    48,771        8,230        5,394        4,543        214        67,152        40,990        —          —          108,142   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Margin on Manufacturing and Agricultural Activities Before Operating Expenses

    49,058        16,715        5,394        4,627        3,317        79,111        125,146        —          —          204,257   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

General and administrative expenses

    (6,233     (5,296     (968     (889     (242     (13,628     (16,453     —          (20,534     (50,615

Selling expenses

    (1,595     (9,545     (315     (312     (41     (11,808     (30,564     —          —          (42,372

Other operating income, net

    3,101        238        —          2,231        (2     5,568        6,937        —          321        12,826   

Share of loss of joint ventures

    —          —          (337     —          —          (337     —          —          —          (337
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Gain/ (Loss) from Operations Before Financing and Taxation

    44,331        2,112        3,774        5,657        3,032        58,906        85,066        —          (20,213     123,759   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Depreciation and amortization

    940        2,233        401        411        162        4,147        22,038        —          —          26,185   

Initial recognition and changes in fair value of biological assets (unrealized)

    —          —          1,521        2,238        —          3,759        20,218        —          —          23,977   

Initial recognition and changes in fair value of agricultural produce (unrealized)

    6,795        2,835        —          2,940        —          12,570        4,241        —          —          16,811   

Initial recognition and changes in fair value of biological assets and agricultural produce (realized)

    31,937        5,395        3,873        —          214        41,419        16,531        —          —          57,950   

Gain from changes in net realizable value of agricultural produce after harvest (unrealized)

    —          —          —          150        —          150        —          —          —          150   

Gain from changes in net realizable value of agricultural produce after harvest (realized)

    10,039        —          —          (785     —          9,254        —          —          —          9,254   

As of December 31, 2011:

                   

Property, plant and equipment, net

    236,031        45,134        9,437        22,558        21,030        334,190        425,506        —          —          759,696   

Investment property

    9,828        —          —          —          18,055        27,883        —          —          —          27,883   

Goodwill

    14,656        6,414        —          990        1,193        23,253        11,633        —          —          34,886   

Biological assets

    28,300        23,167        9,338        18,369        1,501        80,675        158,925        —          —          239,600   

Investment in joint ventures

    —          —          4,299        —          —          4,299        —          —          —          4,299   

Inventories

    37,343        12,667        1,070        2,509        45        53,634        42,513        —          —          96,147   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total segment assets

    326,158        87,382        24,144        44,426        41,824        523,934        638,577        —          —          1,162,511   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Borrowings

    83,019        55,567        13,892        11,937        —          164,415        196,290        —          —          360,705   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total segment liabilities

    83,019        55,567        13,892        11,937        —          164,415        196,290        —          —          360,705   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these condensed consolidated interim financial statements.

 

F - 20


Adecoagro S.A.

Notes to the Condensed Consolidated Interim Financial Statements (continued)

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

 

6. Property, plant and equipment

Changes in the Group’s property, plant and equipment in the nine-month periods ended September 30, 2012 and 2011 were as follows:

 

     Farmlands     Farmland
improvements
    Buildings and
facilities
    Machinery,
equipment,
furniture and

fittings
    Computer
equipment
    Vehicles     Work in
progress
    Total  

Nine-month period ended September 30, 2011

                

Opening net book amount.

     305,412        245        165,248        239,910        1,602        1,103        38,472        751,992   

Exchange differences

     (20,458     (20     (15,333     (22,317     (117     (47     (2,831     (61,123

Additions

     —          142        639        7,052        291        277        27,710        36,111   

Acquisition of subsidiaries

     30,853        241        77        170        —          56        —          31,397   

Transfers

     —          621        11,948        5,683        116        —          (18,368     —     

Disposals

     —          —          (31     (407     (1     (39     —          (478

Reclassification to non-income tax credits (*)

     —          —          —          (1,852     —          —          —          (1,852

Depreciation charge

     —          (215     (6,713     (19,055     (464     (283     —          (26,730
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Closing net book amount

     315,807        1,014        155,835        209,184        1,427        1,067        44,983        729,317   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

At September 30, 2011 (unaudited)

                

Cost

     315,807        4,053        190,659        318,976        3,163        3,108        44,983        880,749   

Accumulated depreciation

     —          (3,039     (34,824     (109,792     (1,736     (2,041     —          (151,432
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net book amount

     315,807        1,014        155,835        209,184        1,427        1,067        44,983        729,317   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Nine-month period ended September 30, 2012

                

Opening net book amount

     313,685        930        153,617        204,441        1,474        993        84,556        759,696   

Exchange differences

     (25,110     (92     (12,714     (15,486     (116     (203     (7,438     (61,159

Additions

     —          8        649        17,337        572        1,585        164,678        184,829   

Transfers

     —          329        11,482        15,678        27        —          (27,516     —     

Disposals

     —          —          (85     (800     (5     (15     —          (905

Disposal from subsidiary

     (1,118     —          (17     (1     —          —          —          (1,136

Transfers from investment property

     9,625        —          —          —          —          —          —          9,625   

Reclassification to non-income tax credits (*)

     —          —          —          (655     —          —          —          (655

Depreciation charge

     —          (325     (12,722     (25,711     (467     (414     —          (39,639
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Closing net book amount

     297,082        850        140,210        194,803        1,485        1,946        214,280        850,656   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

At September 30, 2012 (unaudited)

                

Cost

     297,082        4,313        190,020        335,734        3,833        4,489        214,280        1,049,751   

Accumulated depreciation

     —          (3,463     (49,810     (140,931     (2,348     (2,543     —          (199,095
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net book amount

     297,082        850        140,210        194,803        1,485        1,946        214,280        850,656   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

The accompanying notes are an integral part of these condensed consolidated interim financial statements.

 

F - 21


Adecoagro S.A.

Notes to the Condensed Consolidated Interim Financial Statements (continued)

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

 

6. Property, plant and equipment (continued)

 

(*) Brazilian federal tax law allows entities to take a percentage of the total cost of the assets purchased as a tax credit. The procedure adopted initially was to recognize such credits proportionally to the depreciation of these fixed assets on a monthly basis. During 2009, the Group elected to change the procedure to recognize these federal tax credits separately when the assets is purchased and, as permitted, the tax credits already “embedded” within the cost of the assets were reclassified to tax credit (See Note 10).

An amount of US$ 35,133 and US$ 21,721 of depreciation charges are included in “Cost of manufactured products sold and services rendered” for the nine-month periods ended September 30, 2012 and 2011, respectively. An amount of US$ 4,027 and US$ 3,199 of depreciation charges are included in “General and administrative expenses” for the nine-month periods ended September 30, 2012 and 2011, respectively. An amount of US$ 479 and US$ 982 of depreciation charges are included in “Selling expenses” for the nine-month periods ended September 30, 2012 and 2011, respectively. An amount of US$ nil and US$ 828 of depreciation charge were not charged in the result of the period and were capitalized in “Inventories”.

As of September 30, 2012, borrowing costs of US$ 10,701 (September 30, 2011: US$ 1,137) were capitalized as components of the cost of acquisition or construction of qualifying assets.

Certain of the Group’s assets have been pledged as collateral to secure the Group’s borrowings and other payables. The net book value of the pledged assets amounts to US$ 309,490 as of September 30, 2012.

As of September 30, 2012, included within property, plant and equipment balances are US$ 995 related to the net book value of assets under finance leases.

 

7. Investment property

Changes in the Group’s investment property in the nine-month periods ended September 30, 2012 and 2011 were as follows:

 

     September 30,
2012
    September 30,
2011
 

Beginning of the year

     27,883        21,417   

Acquisition of subsidiaries

     —          9,670   

Transfers (i)

     (9,625     —     

Exchange difference

     (1,985     (1,376
  

 

 

   

 

 

 

End of the period

     16,273        29,711   
  

 

 

   

 

 

 

Cost

     16,273        29,711   

Accumulated depreciation

     —          —     
  

 

 

   

 

 

 

Net book amount

     16,273        29,711   
  

 

 

   

 

 

 

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

 

     September 30,
2012
     September 30,
2011
 

Rental income

     3,784         3,473   

 

(i) Transferred to property, plant and equipment in the nine-month period ended September 30, 2012. Relates to finalization of contracts with third parties.

As of September 30, 2012, the fair value of investment property was US$ 67.5 million (2011: US$ 86.6 million).

 

The accompanying notes are an integral part of these condensed consolidated interim financial statements.

 

F - 22


Adecoagro S.A.

Notes to the Condensed Consolidated Interim Financial Statements (continued)

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

 

8. Intangible assets

Changes in the Group’s intangible assets in the nine-month periods ended September 30, 2012 and 2011 were as follows:

 

     Goodwill     Trademarks     Software     Total  

Nine-month period ended September 30, 2011

        

Opening net book amount

     26,494        1,884        275        28,653   

Exchange differences

     (2,011     (75     (37     (2,123

Additions

     —          —          135        135   

Acquisition of subsidiaries

     5,691        —          —          5,691   

Disposals

     —          (1     —          (1

Amortization charge (i) (Note 21)

     —          (160     (123     (283
  

 

 

   

 

 

   

 

 

   

 

 

 

Closing net book amount

     30,174        1,648        250        32,072   
  

 

 

   

 

 

   

 

 

   

 

 

 

At September 30, 2011 (unaudited)

        

Cost

     30,174        2,697        765        33,636   

Accumulated amortization

     —          (1,049     (515     (1,564
  

 

 

   

 

 

   

 

 

   

 

 

 

Net book amount

     30,174        1,648        250        32,072   
  

 

 

   

 

 

   

 

 

   

 

 

 

Nine-month period ended September 30, 2012

        

Opening net book amount

     34,886        1,592        277        36,755   

Exchange differences

     (2,804     (53     (53     (2,910

Additions

     —          —          192        192   

Amortization charge (ii) (Note 21)

     —          (129     (128     (257
  

 

 

   

 

 

   

 

 

   

 

 

 

Closing net book amount

     32,082        1,410        288        33,780   
  

 

 

   

 

 

   

 

 

   

 

 

 

At September 30, 2012 (unaudited)

        

Cost

     32,082        1,539        416        34,037   

Accumulated amortization

     —          (129     (128     (257
  

 

 

   

 

 

   

 

 

   

 

 

 

Net book amount

     32,082        1,410        288        33,780   
  

 

 

   

 

 

   

 

 

   

 

 

 

 

(i) For the nine-month period ended September 30, 2011 an amount of US$ 123 and US$ 160 of amortization charges are included in “General and administrative expenses” and “Selling expenses”, respectively. There were no impairment charges for any of the periods presented.
(ii) For the nine-month period ended September 30, 2012 an amount of US$ 128 and US$ 129 of amortization charges are included in “General and administrative expenses” and “Selling expenses”, respectively. There were no impairment charges for any of the periods presented.

The Group tests annually whether goodwill has suffered any impairment. The last impairment test of goodwill was performed as of September 30, 2012 (see Note 4).

 

The accompanying notes are an integral part of these condensed consolidated interim financial statements.

 

F - 23


Adecoagro S.A.

Notes to the Condensed Consolidated Interim Financial Statements (continued)

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

 

9. Biological assets

Changes in the Group’s biological assets in the nine-month periods ended September 30, 2012 and 2011 were as follows:

 

     September 30,
2012
    September 30,
2011
 
     (unaudited)     (unaudited)  

Beginning of the period

     239,600        186,757   

Increase due to purchases

     1,561        1,106   

Acquisition of Subsidiaries

     —          1,495   

Initial recognition and changes in fair value of biological assets (i)

     18,496        98,738   

Decrease due to harvest

     (260,630     (290,345

Decrease due to sales

     (1,556     (1,732

Costs incurred during the period

     266,547        234,560   

Exchange differences

     (17,239     (19,063
  

 

 

   

 

 

 

End of the period

     246,779        211,516   
  

 

 

   

 

 

 

 

(i) Biological assets 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$ (10,009) loss for the nine-month period ended September 30, 2012 (September 30, 2011: US$ 51,776 gain). In 2012, an amount of US$ (19,528) loss (2011: US$ 71,907 gain) was attributable to price changes, and an amount of US$ 9,519 gain (2011: US$ (20,131) loss) was attributable to physical changes.

Biological assets as of September 30, 2012 and December 31, 2011 were as follows:

 

     September 30,
2012
     December 31,
2011
 
     (unaudited)         

Non-current

     

Cattle for dairy production

     10,816         9,338   

Other cattle

     927         1,341   

Sown land – coffee

     14,955         18,369   

Sown land – sugarcane

     191,350         158,925   
  

 

 

    

 

 

 
     218,048         187,973   
  

 

 

    

 

 

 

Current

     

Other cattle

     270         160   

Sown land – crops

     18,563         28,300   

Sown land – rice

     9,898         23,167   
  

 

 

    

 

 

 
     28,731         51,627   
  

 

 

    

 

 

 

Total biological assets

     246,779         239,600   
  

 

 

    

 

 

 

 

The accompanying notes are an integral part of these condensed consolidated interim financial statements.

 

F - 24


Adecoagro S.A.

Notes to the Condensed Consolidated Interim Financial Statements (continued)

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

 

10. Trade and other receivables

 

     September 30,
2012
    December 31,
2011
 
     (unaudited)        

Non current

    

Receivables from related parties (Note 25)

     63        63   
  

 

 

   

 

 

 

Trade receivables

     63        63   
  

 

 

   

 

 

 

Advances to suppliers

     12,034        2,719   

Income tax credits

     6,208        3,682   

Non-income tax credits (i)

     13,520        6,988   

Receivable from disposal of subsidiary (Note 26)

     2,066        —     

Cash collateral

     1,428        1,469   

Other receivables

     2,725        825   
  

 

 

   

 

 

 

Non current portion

     38,044        15,746   
  

 

 

   

 

 

 

Current

    

Trade receivables

     34,990        38,178   

Receivables from related parties (Note 25)

     1,629        4,846   

Less: Allowance for trade receivables

     (781     (1,622
  

 

 

   

 

 

 

Trade receivables

     35,838        41,402   
  

 

 

   

 

 

 

Prepaid expenses

     14,501        12,102   

Advances to suppliers

     18,831        11,872   

Income tax credits

     4,002        2,522   

Non-income tax credits (i)

     44,889        45,659   

Cash collateral

     605        1,792   

Receivable from disposal of subsidiary (Note 26)

     2,325        —     

Receivable from disposal of farmland

     9,128        18,090   

Other receivables

     9,126        7,742   
  

 

 

   

 

 

 

Subtotal

     103,407        99,779   
  

 

 

   

 

 

 

Current portion

     139,245        141,181   
  

 

 

   

 

 

 

Total trade and other receivables

     177,289        156,927   
  

 

 

   

 

 

 

 

(i) Includes US$ 655 and US$ 3,021 reclassified from property, plant and equipment as of September 30, 2012 and December 31, 2011, respectively.

The fair values of current trade and other receivables approximate their respective carrying amounts due to their short-term nature. The fair values of non-current trade and other receivables approximate their carrying amount, as the impact of discounting is not significant.

 

The accompanying notes are an integral part of these condensed consolidated interim financial statements.

 

F - 25


Adecoagro S.A.

Notes to the Condensed Consolidated Interim Financial Statements (continued)

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

 

10. Trade and other receivables (continued)

 

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

 

     September 30,
2012
     December 31,
2011
 
     (unaudited)         

Currency

     

US Dollar

     46,804         51,338   

Argentine Peso

     50,917         42,163   

Uruguayan Peso

     1,317         803   

Brazilian Reais

     78,251         62,622   
  

 

 

    

 

 

 
     177,289         156,927   
  

 

 

    

 

 

 

As of September 30, 2012 trade receivables of US$ 4,867 (December 31, 2011: US$ 18,938) were past due but not impaired. The ageing analysis of these receivables is as follows:

 

     September 30,
2012
     December 31,
2011
 
     (unaudited)         

Up to 3 months

     4,749         17,996   

3 to 6 months

     59         914   

Over 6 months

     59         28   
  

 

 

    

 

 

 
     4,867         18,938   
  

 

 

    

 

 

 

The creation and release of allowance for trade receivables have been included in ‘Selling expenses’ in the statement of income. Amounts charged to the allowance account are generally written off, when there is no expectation of recovering additional cash.

The other classes within other receivables do not contain impaired assets.

The maximum exposure to credit risk at the reporting date is the carrying value of each class of receivable mentioned above. The Group holds mortgages as collateral for the sale of “La Macarena” farmland.

 

The accompanying notes are an integral part of these condensed consolidated interim financial statements.

 

F - 26


Adecoagro S.A.

Notes to the Condensed Consolidated Interim Financial Statements (continued)

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

 

11. Inventories

 

     September 30,
2012
     December 31,
2011
 
     (unaudited)         

Raw materials

     37,576         31,539   

Finished goods.

     74,044         60,067   

Stocks held by third parties

     23,563         4,528   

Others

     361         13   
  

 

 

    

 

 

 
     135,544         96,147   
  

 

 

    

 

 

 

The cost of inventories recognized as expense and included in “Cost of manufactured products sold and services rendered” amounted to US$ 186,285 for the nine-month period ended September 30, 2012. The cost of inventories recognized as expense and included in “Cost of agricultural produce sold and direct agricultural selling expenses” amounted to US$ 135,235 for the nine-month period ended September 30, 2012.

 

12. Cash and cash equivalents

 

     September 30,
2012
     December 31,
2011
 
     (unaudited)         

Cash at bank and on hand

     141,137         238,902   

Short-term bank deposits

     82,231         91,644   
  

 

 

    

 

 

 
     223,368         330,546   
  

 

 

    

 

 

 

 

13. Shareholders’ contributions

 

     Number of shares
(thousands)
     Share capital and
share premium
 

At January 1, 2011 (1)

     80,000         683,343   

Issue of shares—Initial Public Offering and private placement

     40,069         423,030   

Employee share options exercised (Note 14)

     3         23   

Restricted shares issued (Note 14)

     373         641   

Restricted shares vested (Note 14)

     54         583   

Exchange of shares

     —           (869

At September 30, 2011

     120,499         1,106,751   

At January 1, 2012

     120,533         1,106,805   

Employee share options exercised (Note 14)

     32         312   

Restricted shares vested (Note 14)

     —           1,347   

Exchange of shares

     1,655         15,199   

At September 30, 2012

     122,220         1,123,663   

 

(1) The Extraordinary General Meeting of Adecoagro’s shareholders held on January 24, 2011 approved the reverse split of Adecoagro’s common shares, changing the nominal value of Adecoagro’s common shares from US$ 1 to US$ 1.5. Therefore, Adecoagro reduced total shares outstanding as of that date from 119,999,997 shares to 79,999,985 shares.

 

The accompanying notes are an integral part of these condensed consolidated interim financial statements.

 

F - 27


Adecoagro S.A.

Notes to the Condensed Consolidated Interim Financial Statements (continued)

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

 

13. Shareholders’ contributions (continued)

 

During 2012, the Company issued 1,654,808 shares to certain limited partners of International Farmland Holdings LP (“IFH”) in exchange for their residual interest, totaling 1.36% interest in IFH. After this exchange, the Company holds 100% of IFH interest.

 

14. Equity-settled share-based payments

The Group has set a “2004 Incentive Option Plan” and a “2007/2008 Equity Incentive Plan” (collectively referred to as “Option Schemes”) under which the Group grants equity-settled options to senior managers and selected employees of the Group´s subsidiaries. Additionally, in 2010 the Group has set a “Adecoagro 2010 Restricted Share Plan” (referred to as “Restricted Share Plan”) under which the Group grants restricted shares to senior and medium management and key employees of the Group’s subsidiaries.

(a) Option Schemes

For the nine-month periods ended September 30, 2012 and 2011 the Group incurred US$ 0.2 million and US$ 0.7 million respectively, related to the options granted under the Option Schemes.

Movements in the number of equity-settled options outstanding and their related weighted average exercise prices under plans are as follows:

2004 Incentive Option Plan

 

     September 30, 2012     September 30, 2011  
     Average
exercise
price per
share
     Options
(thousands)
    Average
exercise
price per
share
     Options
(thousands)
 

At January 1

     6.68         2,134        6.67         2,176   

Granted

     —           —          —           —     

Forfeited

     8.62         (2     —           —     

Exercised

     6.71         (32     5.83         (3

Expired

     —           —          —           —     
  

 

 

    

 

 

   

 

 

    

 

 

 

At September 30

     6.68         2,100        6.67         2,173   
  

 

 

    

 

 

   

 

 

    

 

 

 

 

The accompanying notes are an integral part of these condensed consolidated interim financial statements.

 

F - 28


Adecoagro S.A.

Notes to the Condensed Consolidated Interim Financial Statements (continued)

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

 

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

 

2007/2008 Equity Incentive Plan

 

     September 30, 2012     September 30, 2011  
     Average
exercise
price per
share
     Options
(thousands)
    Average
exercise
price per
share
     Options
(thousands)
 

At January 1

     13.06         2,038        13.05         2,113   

Granted

     —           —          —           —     

Forfeited

     13.06         (24     12.88         (52

Exercised

     —           —          —           —     

Expired

     —           —          —           —     
  

 

 

    

 

 

   

 

 

    

 

 

 

At September 30

     13.06         2,014        13.06         2,061   
  

 

 

    

 

 

   

 

 

    

 

 

 

Options outstanding under the plans have the following expiry date and exercise prices:

2004 Incentive Option Plan

 

     Exercise
price per
share
     Shares (in thousands)  
Expiry date:       September 30, 2012      September 30, 2011  

May 1, 2014

     5.83         674         674   

May 1, 2015

     5.83         553         556   

May 1, 2016

     5.83         173         226   

February 16, 2016

     7.11         110         110   

October 1, 2016

     8.62         590         607   
     

 

 

    

 

 

 
        2,100         2,173   
     

 

 

    

 

 

 

2007/2008 Equity Incentive Plan

 

     Exercise
price per
share
     Shares (in thousands)  
Expiry date:       September 30, 2012      September 30, 2011  

Dec 1, 2017

     12.82         1,138         1,151   

Jan 30, 2019

     13.40         687         700   

Nov 1, 2019

     13.40         8         18   

Jan 30, 2020

     12.82         28         35   

Jan 30, 2020

     13.40         71         76   

Jun 30, 2020

     13.40         22         22   

Sep 1, 2020

     13.40         44         44   

Sep 1, 2020

     12.82         15         15   
     

 

 

    

 

 

 
        2,013         2,061   
     

 

 

    

 

 

 

 

The accompanying notes are an integral part of these condensed consolidated interim financial statements.

 

F - 29


Adecoagro S.A.

Notes to the Condensed Consolidated Interim Financial Statements (continued)

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

 

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

 

The following table shows the exercisable shares at period end under both the Adecoagro/ IFH 2004 Incentive Option Plan and the Adecoagro/ IFH 2007/ 2008 Equity Incentive Plan:

 

     Exercisable shares
in thousands
 

September 30, 2012

     3,847   

September 30, 2011

     3,435   

(b) Restricted Share and Restricted Stock Unit Plan

For the nine-month periods ended September 30, 2012 and 2011 the Group recognized compensation expense US$ 2.8 million and US$ 2.1 million respectively, related to the restricted shares granted under the Restricted Share and Restricted Stock Unit Plan.

Key grant-date fair value and other assumptions under the Restricted Share and Restricted Stock Unit Plan are detailed below:

 

Grant Date    April 1,
2011
    April 1,
2011
    May 13,
2011
    April 1,
2012
    May 15,
2012
 

Fair value

     12.69        12.69        12.36        9.81        9.33   

Possibility of ceasing employment before vesting

     2.6     3.55     0     5     0

Movements in the number of restricted shares and units outstanding under the Restricted Share and Restricted Stock Unit Plan are as follows:

 

     Restricted
shares

(thousands)
    Restricted
stock units

(thousands)
 
     2012     2012  

At January 1, 2012

     356        —     

Granted (1)

     —          515   

Forfeited

     (1     —     

Vested

     (121     —     
  

 

 

   

 

 

 

At September 30, 2012

     234        515   
  

 

 

   

 

 

 

 

(1) Approved by the Board of Directors of March 27, 2012 and the Shareholders Meeting of April 18, 2012.

 

The accompanying notes are an integral part of these condensed consolidated interim financial statements.

 

F - 30


Adecoagro S.A.

Notes to the Condensed Consolidated Interim Financial Statements (continued)

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

 

15. Trade and other payables

 

     September 30,
2012
     December 31,
2011
 
     (unaudited)         

Non-current

     

Payable from acquisition of property, plant and equipment (i)

     3,126         3,646   

Taxes payable

     2,088         1,547   

Other payables

     526         885   

Escrows arising on business combinations

     965         2,340   
  

 

 

    

 

 

 
     6,705         8,418   
  

 

 

    

 

 

 

Current

     

Trade payables

     67,399         68,672   

Payable from acquisition of property, plant and equipment (i)

     530         —     

Payable from acquisition of subsidiary

     —           35,730   

Advances from customers

     6,195         1,721   

Amounts due to related parties (Note 25)

     418         318   

Taxes payable

     3,712         4,989   

Escrows arising on business combinations

     1,485         —     

Other payables

     1,274         2,590   
  

 

 

    

 

 

 
     81,013         114,020   
  

 

 

    

 

 

 

Total trade and other payables

     87,718         122,438   
  

 

 

    

 

 

 

 

(i) These trade payables are mainly collateralized by property, plant and equipment of the Group.

 

16. Borrowings

 

     September 30,
2012
     December 31,
2011
 
     (unaudited)         

Non-current

     

Syndicated loan (*)

     2,500         10,000   

BNDES loan (*)

     41,849         52,627   

IDB facility (*)

     61,789         69,401   

Banco do Brazil Loan (*)

     34,323         23,070   

ABC Brazil Loan

     9,529         1,350   

Rabobank Loan

     35,866         2,004   

Other bank borrowings

     118,637         44,878   

Obligations under finance leases

     460         79   
  

 

 

    

 

 

 
     304,953         203,409   
  

 

 

    

 

 

 

 

The accompanying notes are an integral part of these condensed consolidated interim financial statements.

 

F - 31


Adecoagro S.A.

Notes to the Condensed Consolidated Interim Financial Statements (continued)

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

 

16. Borrowings (continued)

 

     September 30,
2012
     December 31,
2011
 
     (unaudited)         

Current

     

Syndicated loan (*)

     10,034         10,112   

BNDES loan (*)

     9,636         10,396   

IDB facility (*)

     16,155         8,349   

Banco do Brazil Loan (*)

     8,812         2,836   

ABC Brazil Loan

     9,298         2,397   

Rabobank Loan

     15,769         2,205   

Pine Bank Loan

     4,523         11,428   

Other bank borrowings

     128,768         102,719   

Bank overdrafts

     763         6,735   

Obligations under finance leases

     320         119   
  

 

 

    

 

 

 
     204,078         157,296   
  

 

 

    

 

 

 

Total borrowings

     509,031         360,705   
  

 

 

    

 

 

 

 

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

As of September 30, 2012, total bank borrowings include collateralized liabilities of US$ 446,882 (December 31, 2011: US$ 297,472). These loans are mainly collateralized by property, plant and equipment and shares of certain subsidiaries of the Group.

The maturity of the Group’s borrowings (excluding obligations under finance leases) and the Group’s exposure to fixed and variable interest rates is as follows:

 

     September 30,
2012
     December 31,
2011
 
     (unaudited)         

Fixed rate:

     

Less than 1 year

     81,209         70,007   

Between 1 and 2 years

     16,515         25,554   

Between 2 and 3 years

     11,474         12,426   

Between 3 and 4 years

     10,073         8,902   

Between 4 and 5 years

     8,625         7,551   

More than 5 years

     20,103         22,866   
  

 

 

    

 

 

 
     147,999         147,306   
  

 

 

    

 

 

 

Variable rate:

     

Less than 1 year

     122,549         87,170   

Between 1 and 2 years

     69,052         40,353   

Between 2 and 3 years

     76,756         24,756   

Between 3 and 4 years

     68,725         23,507   

Between 4 and 5 years

     17,979         23,369   

More than 5 years

     5,191         14,046   
  

 

 

    

 

 

 
     360,252         213,201   
  

 

 

    

 

 

 
     508,251         360,507   
  

 

 

    

 

 

 

 

The accompanying notes are an integral part of these condensed consolidated interim financial statements.

 

F - 32


Adecoagro S.A.

Notes to the Condensed Consolidated Interim Financial Statements (continued)

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

 

16. Borrowings (continued)

 

The carrying amounts of the Group’s borrowings are denominated in the following currencies (expressed in US dollars):

 

     September 30,
2012
     December 31,
2011
 
     (unaudited)         

Currency

     

Argentine Peso

     7,082         6,739   

US Dollar

     229,929         199,657   

Uruguayan Peso

     —           —     

Brazilian Reais

     272,020         154,309   
  

 

 

    

 

 

 
     509,031         360,705   
  

 

 

    

 

 

 

 

17. Taxation

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

 

     September 30,
2012
    September 30,
2011
 
     (unaudited)     (unaudited)  

Current income tax

     (621     (13,457

Deferred income tax

     4,744        (8,445
  

 

 

   

 

 

 

Income tax benefit / (charge)

     4,123        (21,902
  

 

 

   

 

 

 

There has been no change in the statutory tax rates in the countries where the Group operates since December 31, 2011.

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

 

     September 30,
2012
    September 30,
2011
 
     (unaudited)     (unaudited)  

Beginning of period

     55,908        44,032   

Exchange differences

     (4,106     (3,322

Acquisition of subsidiaries

     —          14,001   

IPO deductible expenses directly charged to equity

     (75     (1,252

Deferred income tax (benefit) / charge

     (4,744     8,445   
  

 

 

   

 

 

 

End of period

     46,983        61,904   
  

 

 

   

 

 

 

 

The accompanying notes are an integral part of these condensed consolidated interim financial statements.

 

F - 33


Adecoagro S.A.

Notes to the Condensed Consolidated Interim Financial Statements (continued)

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

 

17. Taxation (continued)

 

The income tax on the Group’s profit before tax differs from the theoretical amount that would arise using the weighted average tax rate applicable to profits of the consolidated entities as follows:

 

     September 30,
2012
    September 30,
2011
 
     (unaudited)     (unaudited)  

Tax calculated at the tax rates applicable to profits in the respective countries

     (8,329     27,425   

Non-deductible items

     3,103        1,085   

Unused tax losses, net

     945        (6,776

Others

     158        168   
  

 

 

   

 

 

 

Income tax (benefit) / charge

     (4,123     21,902   
  

 

 

   

 

 

 

 

18. Payroll and social security liabilities

 

     September 30,
2012
     December 31,
2011
 
     (unaudited)         

Non-current

     

Social security payable

     1,446         1,431   
  

 

 

    

 

 

 
     1,446         1,431   
  

 

 

    

 

 

 

Current

     

Salaries payable

     9,455         3,174   

Social security payable

     2,978         2,758   

Provision for vacations

     9,060         7,100   

Provision for bonuses

     3,143         3,978   
  

 

 

    

 

 

 
     24,636         17,010   
  

 

 

    

 

 

 

Total payroll and social security liabilities

     26,082         18,441   
  

 

 

    

 

 

 

 

19. Provisions for other liabilities

The Group is subject to several laws, regulations and business practices of the countries where it operates. In the ordinary course of business, the Group is subject to certain contingent liabilities with respect to existing or potential claims, lawsuits and other proceedings, including those involving tax, labor and social security, administrative and civil and other matters. The Group accrues liabilities when it is probable that future costs will be incurred and it can reasonably estimate them. The Group bases its accruals on up-to-date developments, estimates of the outcomes of the matters and legal counsel experience in contesting, litigating and settling matters. As the scope of the liabilities becomes better defined or more information is available, the Group may be required to change its estimates of future costs, which could have a material effect on its results of operations and financial condition or liquidity. There have been no material changes to claimed amounts and current proceedings since December 31, 2011.

 

The accompanying notes are an integral part of these condensed consolidated interim financial statements.

 

F - 34


Adecoagro S.A.

Notes to the Condensed Consolidated Interim Financial Statements (continued)

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

 

20. Sales

 

     September 30,
2012
     September 30,
2011
 
     (unaudited)      (unaudited)  

Sales of manufactured products and services rendered:

     

Ethanol

     82,525         73,416   

Sugar

     83,213         96,047   

Rice

     65,434         55,985   

Energy

     18,275         24,252   

Operating leases

     3,784         3,485   

Coffee

     —           713   

Services

     2,889         708   

Others

     31         177   
  

 

 

    

 

 

 
     256,151         254,783   
  

 

 

    

 

 

 

Sales of agricultural produce and biological assets:

     

Soybean

     59,061         51,288   

Corn

     49,122         37,072   

Cotton

     8,193         4,320   

Milk

     13,098         12,952   

Wheat

     28,657         17,532   

Coffee

     4,643         7,504   

Sunflower

     6,666         6,634   

Barley

     3,100         689   

Seeds

     1,889         728   

Sorghum

     782         999   

Cattle for dairy production

     1,154         1,221   

Other cattle

     403         511   

Others

     297         167   
  

 

 

    

 

 

 
     177,065         141,617   
  

 

 

    

 

 

 

Total sales

     433,216         396,400   
  

 

 

    

 

 

 

Commitments to sell commodities at a future date

The Group entered into contracts to sell non financial instruments, mainly, sugar, soybean, corn and coffee through sales forward contracts. Those contracts are held for purposes of delivery the non-financial instrument in accordance with the Group’s expected sales. Accordingly, as the own use exception criteria are met, those contracts are not recorded as derivatives.

The notional amount of these contracts is US$ 99.6 million as of September 30, 2012 (2011: US$ 40.8 million) comprised primarily of 61,888 tons of sugar (US$ 28.8 million), 67,670 tons of soybean (US$ 23.9 million), 147,541 tons of corn (US$ 27.9 million) and 47,190 tons of wheat (US$ 9.0 million) which expire between October 2012 and June 2013.

 

The accompanying notes are an integral part of these condensed consolidated interim financial statements.

 

F - 35


Adecoagro S.A.

Notes to the Condensed Consolidated Interim Financial Statements (continued)

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

 

21. Expenses by nature

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

 

     September 30,
2012
     September 30,
2011
 
     (unaudited)      (unaudited)  

Cost of agricultural produce and biological assets sold

     149,904         103,495   

Raw materials and consumables used in manufacturing activities

     113,237         125,470   

Services

     13,894         13,137   

Salaries and social security expenses (Note 22)

     45,095         41,707   

Depreciation and amortization

     39,896         26,185   

Taxes (*)

     1,940         1,367   

Maintenance and repairs

     7,837         9,346   

Lease expense and similar arrangements (**)

     2,297         1,835   

Freights

     27,061         24,268   

Export taxes / selling taxes

     28,101         22,471   

Fuel and lubricants

     4,881         5,872   

Others

     16,385         18,119   
  

 

 

    

 

 

 

Total expenses by nature

     450,528         393,272   
  

 

 

    

 

 

 

 

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

For the nine-month period ended September 30, 2012, an amount of US$ 185,067 is included as “Cost of manufactured products sold and services rendered” (September 30, 2011: US$ 158,668); an amount of US$ 177,065 is included as “Cost of agricultural produce sold and direct agricultural selling expenses” (September 30, 2011: US$ 141,617); an amount of US$ 43,152 is included in “General and administrative expenses” (September 30, 2011: US$ 50,615); and an amount of US$ 45,244 is included in “Selling expenses” as described above (September 30, 2011: US$ 42,372).

 

The accompanying notes are an integral part of these condensed consolidated interim financial statements.

 

F - 36


Adecoagro S.A.

Notes to the Condensed Consolidated Interim Financial Statements (continued)

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

 

22. Salaries and social security expenses

 

     September 30,
2012
     September 30,
2011
 
     (unaudited)      (unaudited)  

Wages and salaries

     31,664         30,182   

Social security costs

     10,425         8,741   

Equity-settled share-based compensation

     3,006         2,784   
  

 

 

    

 

 

 
     45,095         41,707   
  

 

 

    

 

 

 

Number of employees

     6,939         6,030   
  

 

 

    

 

 

 

 

23. Other operating income, net

 

     September 30,
2012
    September 30,
2011
 
     (unaudited)     (unaudited)  

Gain from the sale of subsidiaries

     8,095        —     

Gain from commodity derivative financial instruments

     (1,577     16,180   

Loss from onerous contracts – forwards

     (2,025     (5,540

(Loss) / Gain from disposal of other property items

     629        203   

Others

     511        1,983   
  

 

 

   

 

 

 
     5,633        12,826   
  

 

 

   

 

 

 

 

24. Financial results, net

 

     September 30,
2012
    September 30,
2011
 
     (unaudited)     (unaudited)  

Finance income:

    

- Interest income

     8,945        4,423   

- Other income

     291        1,546   
  

 

 

   

 

 

 

Finance income

     9,236        5,969   
  

 

 

   

 

 

 

Finance costs:

    

- Interest expense

     (19,343     (26,952

- Foreign exchange losses, net

     (19,176     (8,599

- Loss from interest rate/foreign exchange rate derivative financial instruments

     (5,764     (3,704

- Taxes

     (3,230     (4,200

- Other expenses

     (1,595     (6,194
  

 

 

   

 

 

 

Finance costs

     (49,108     (49,649
  

 

 

   

 

 

 

Total financial results, net

     (39,872     (43,680
  

 

 

   

 

 

 

 

The accompanying notes are an integral part of these condensed consolidated interim financial statements.

 

F - 37


Adecoagro S.A.

Notes to the Condensed Consolidated Interim Financial Statements (continued)

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

 

25. Related-party transactions

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

 

Related party

  

Relationship

  

Description of
transaction

   Income (loss) included in the
statement of income
    Balance receivable (payable)  
         September 30,
2012
    September 30,
2011
    September 30,
2012
    December 31,
2011
 
               (unaudited)     (unaudited)     (unaudited)        

Grupo La Lácteo

   Joint venture    Sales of goods      7,463        12,952        —          —     
     

Purchases of goods

     (51     —          —          —     
     

Interest income

     300        —          —          —     
      Receivables from related parties (Note 10)      —          —          1,692        4,909   

Mario Jorge de Lemos Vieira/ Cia Agropecuaria Monte Alegre/ Alfenas Agricola Ltda/ Marcelo Weyland Barbosa Vieira/ Paulo Albert Weyland Vieira

   (i)    Cost of manufactured products sold and services rendered (ii)      (3,555     (2,922     —          —     
     

Payables (Note 15)

     —          —          (418     (318

Ospraie

   (i)    Consent fee (iii)      —          (3,000     —          —     

Management and selected employees

   Employment    Compensation selected employees      (5,422     (4,705     (16,820     (15,306

 

(i) Shareholder of the Company.
(ii) Relates to agriculture partnership agreements (“parceria”).
(iii) One-time cost related to the agreement entered into with Ospraie to waive certain rights following the completion of initial public offering.

 

26. Disposal of subsidiary

In June 2012, the Group completed the sale of Agrícola Ganadera San José, a wholly owned subsidiary for a sale price of US$ 9.3 million. This subsidiary was mainly comprised of farmland businesses. This transaction resulted in a net gain of US$ 8 million included under the line item “Other operating income, net” in the statement of income. The Group received US$ 5 million in cash in July 2012 and the balance will be received in two equal installments plus interest in June 2013 and 2014.

 

The accompanying notes are an integral part of these condensed consolidated interim financial statements.

 

F - 38