DocumentAdecoagro S.A.
Consolidated Financial Statements as of December 31, 2021 and 2020 and for the years ended December 31, 2021, 2020 and 2019
Report of Independent Registered Public Accounting Firm
To the Board of Directors and Shareholders of Adecoagro S.A.
Opinion on the Financial Statements
We have audited the accompanying consolidated statements of financial position of Adecoagro S.A. and its subsidiaries (the “Company”) as of December 31, 2021 and 2020, and the related consolidated statements of income, comprehensive income, changes in shareholders’ equity and cash flows for each of the three years in the period ended December 31, 2021, including the related notes (collectively referred to as the “consolidated financial statements”). In our opinion, the consolidated financial statements present fairly, in all material respects, the financial position of the Company as of December 31, 2021 and 2020, and the results of its operations and its cash flows for each of the three years in the period ended December 31, 2021 in conformity with International Financial Reporting Standards as issued by the International Accounting Standards Board.
Basis for Opinion
These consolidated financial statements are the responsibility of the Company’s management. Our responsibility is to express an opinion on the Company’s consolidated financial statements based on our audits. We are a public accounting firm registered with the Public Company Accounting Oversight Board (United States) (“PCAOB”) and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
We conducted our audits of these consolidated financial statements in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the consolidated financial statements are free of material misstatement, whether due to error or fraud.
Our audits included performing procedures to assess the risks of material misstatement of the consolidated financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the consolidated financial statements. Our audits also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the consolidated financial statements. We believe that our audits provide a reasonable basis for our opinion.
Critical Audit Matters
The critical audit matters communicated below are matters arising from the current period audit of the consolidated financial statements that were communicated or required to be communicated to the audit committee and that (i) relate to accounts or disclosures that are material to the consolidated financial statements and (ii) involved our especially challenging, subjective, or complex judgments. The communication of critical audit matters does not alter in any way our opinion on the consolidated financial statements, taken as a whole, and we are not, by communicating the critical audit matters below, providing separate opinions on the critical audit matters or on the accounts or disclosures to which they relate.
Valuation of Level 3 Biological Assets
As described in Notes 16, 32 (b) and 33.11 to the consolidated financial statements, the total fair value of the Company’s level 3 biological assets related to sown land – crops, sown land – rice and sown land – sugarcane was US$ 169 million as of December 31, 2021. Fair value of these biological assets is determined by management using a discounted cash flow model which requires the input of highly subjective assumptions including significant unobservable inputs. The discounted cash flow model included significant judgements and assumptions relating to management’s cash flow projections including future market prices, estimated yields at the point of harvest, estimated production cycle, future costs of harvesting and others cost and estimated discount rate.
The principal considerations for our determination that performing procedures relating to the valuation of the Company’s level 3 biological assets related to sown land – crops, sown land – rice and sown land – sugarcane is a critical audit matter are (i) the significant judgment by management when developing the fair value measurement; (ii) a high degree of auditor judgement, subjectivity, and effort in performing procedures and evaluating management’s cash flow projections and significant assumptions related to future market prices, estimated yields at the point of harvest, estimated production cycle, future costs of harvesting and others cost and estimated discount rate; and (iii) the audit effort involved the use of professionals with specialized skill and knowledge.
Addressing the matter involved performing procedures and evaluating audit evidence in connection with forming our overall opinion on the consolidated financial statements. These procedures included testing the effectiveness of controls relating to the valuation of the Company’s level 3 biological assets related to sown land – crops, sown land – rice and sown land – sugarcane. These procedures also included, among others evaluating the significant assumptions and methods used by management in developing the fair value measurement including future market prices, estimated yields at the point of harvest, estimated production cycle, future costs of harvesting and others cost and estimated discount rate. Evaluating management’s assumptions involved evaluating whether these assumptions were reasonable considering the consistency with external information and past records and testing management’s sensitivity analysis of certain significant assumptions. Professionals with specialized skill and knowledge were used to assist in the evaluation of certain significant assumptions, including estimated yields at the point of harvest and estimated production cycle.
Property, Plant and Equipment and Goodwill Impairment Assessment- Cash Generating Units with Allocated Goodwill in Brazil
As described in Notes 12, 15, 32 (a) and 33.10 to the consolidated financial statements, the Company’s consolidated property, plant and equipment and goodwill balances as of December 31, 2021 were US$ 1,422.6 million and US$ 16.6 million, respectively, and the property, plant and equipment and goodwill allocated to the cash generating units with allocated goodwill in Brazil was US$ 468 million. The Company conducts an impairment test as of September 30 of each year, or more frequently if events or changes in circumstances indicate that the carrying value of the asset or cash generating unit may not be recoverable. An impairment loss is recognized for the amount by which the carrying amount of the asset or cash generating unit exceeds its recoverable amount. The recoverable amounts are estimated for individual assets or, where an individual asset does not generate cash flows independently, the recoverable amount is estimated for the cash generating unit to which the asset belongs. The recoverable amount of the asset or the cash generating unit is the higher of the fair value less costs to sell and value in use. The recoverable amount of cash generating units with allocated goodwill in Brazil was determined based on value in use calculations. The determination of the value in use calculation required the use of significant estimates and assumptions related to management’s cash flow projections, including yield average growth rates, future pricing increases, future cost decrease, discount rates and perpetuity growth rate.
The principal considerations for our determination that performing procedures relating to the impairment assessment of property, plant and equipment and goodwill associated with the cash generating units with allocated goodwill in Brazil is a critical audit matter are (i) the significant judgment by management when developing the value in use calculation of these cash generating units; (ii) a high degree of auditor judgment, subjectivity, and effort in performing procedures and evaluating management’s cash flow projections and significant assumptions related to yield average growth rates, future pricing increases, future cost decrease, discount rates and perpetuity growth rate; and (iii) the audit effort involved the use of professionals with specialized skill and knowledge.
Addressing the matter involved performing procedures and evaluating audit evidence in connection with forming our overall opinion on the consolidated financial statements. These procedures included testing the effectiveness of controls relating to management’s impairment assessment of property, plant and equipment and goodwill associated with the cash generating units with allocated goodwill in Brazil, including controls over the valuation of the Company’s cash generating units. These procedures also included, among others (i) testing management’s process for developing the estimate; (ii) evaluating the appropriateness of the discounted cash flow model; (iii) testing the completeness and accuracy of underlying data used in the model; and (iv) evaluating the reasonableness of the significant assumptions used by management related to yield average growth rates, future pricing increases, future cost decrease, discount rates and perpetuity growth rate. Evaluating management’s assumptions related to yield average growth rates, future pricing increases, future cost decrease, discount rates and perpetuity growth rate involved evaluating whether the assumptions used by management were reasonable considering (i) the current and past performance of the cash generating units; (ii) the consistency with external market and industry data; and (iii) whether these assumptions were consistent with evidence obtained in other areas of the audit. Professionals with specialized skill and knowledge were used to assist in the evaluation of the Company’s discounted cash flow model and the discount rate assumptions.
/s/ PRICE WATERHOUSE & CO. S.R.L.
/s/ Jorge Frederico Zabaleta (Partner)
Jorge Frederico Zabaleta
Buenos Aires, Argentina.
March 11, 2022.
We have served as the Company’s auditor since 2008.
Legal information
Denomination: Adecoagro S.A.
Legal address: Vertigo Naos Building, 6, Rue Eugène Ruppert, L-2453, Luxembourg
Company activity: Agricultural and agro-industrial
Date of registration: June 11, 2010
Expiration of company charter: No term defined
Number of register (RCS Luxembourg): B153.681
Issued Capital Stock: 122,381,815 common shares
Outstanding Capital stock: 111,096,772 common shares
Treasury shares: 11,285,043 common shares
Adecoagro S.A.
Consolidated Statements of Income
for the years ended December 31, 2021, 2020 and 2019
(All amounts in US$ thousands, except shares and per share data and as otherwise indicated)
| | | | | | | | | | | | | | | | | | | | |
| Note | 2021 | | 2020 | | 2019 |
Sales of goods and services rendered | 4 | 1,124,352 | | | 817,764 | | | 887,138 | |
Cost of goods sold and services rendered | 5 | (854,965) | | | (611,946) | | | (671,173) | |
Initial recognition and changes in fair value of biological assets and agricultural produce | 16 | 227,740 | | | 122,729 | | | 68,589 | |
Changes in net realizable value of agricultural produce after harvest | | (12,879) | | | 7,005 | | | 1,825 | |
Margin on manufacturing and agricultural activities before operating expenses | | 484,248 | | | 335,552 | | | 286,379 | |
General and administrative expenses | 6 | (69,794) | | | (53,428) | | | (57,202) | |
Selling expenses | 6 | (117,662) | | | (95,058) | | | (106,972) | |
Other operating (expense)/ income, net | 8 | (18,768) | | | 1,987 | | | (822) | |
Profit from operations | | 278,024 | | | 189,053 | | | 121,383 | |
Finance income | 9 | 36,670 | | | 26,054 | | | 9,908 | |
Finance costs | 9 | (151,681) | | | (213,776) | | | (202,566) | |
Other financial results - Net gain of inflation effects on the monetary items | 9 | 11,541 | | | 12,064 | | | 92,437 | |
Financial results, net | 9 | (103,470) | | | (175,658) | | | (100,221) | |
Profit before income tax | | 174,554 | | | 13,395 | | | 21,162 | |
Income tax (expense) | 10 | (43,837) | | | (12,325) | | | (20,820) | |
Profit for the year | | 130,717 | | | 1,070 | | | 342 | |
| | | | | | |
Attributable to: | | | | | | |
Equity holders of the parent | | 130,669 | | | 412 | | | (772) | |
Non-controlling interest | | 48 | | | 658 | | | 1,114 | |
| | | | | | |
Earnings / (Loss) per share from operations attributable to the equity holders of the parent during the year: | | | | | | |
Basic earnings per share | 11 | 1.135 | | | 0.003 | | | (0.007) | |
Diluted earnings per share | 11 | 1.130 | | | 0.003 | | | (0.007) | |
The accompanying notes are an integral part of these consolidated financial statements.
F- 3
Adecoagro S.A.
Consolidated Statements of Comprehensive Income
for the years ended December 31, 2021, 2020 and 2019
(All amounts in US$ thousands, except shares and per share data and as otherwise indicated)
| | | | | | | | | | | | | | | | | |
| 2021 | | 2020 | | 2019 |
Profit for the year | 130,717 | | | 1,070 | | | 342 | |
Other comprehensive income: | | | | | |
- Items that may be reclassified subsequently to profit or loss: | | | | | |
Exchange differences on translating foreign operations | 121,146 | | | (78,961) | | | (27,828) | |
Cash flow hedge, net of income tax | 29,758 | | | (14,386) | | | (19,420) | |
- Items that will not be reclassified to profit or loss: | | | | | |
Revaluation surplus net of income tax (Note 12, 14) | (136,622) | | | 29,453 | | | (31,929) | |
Other comprehensive income/ (loss) for the year | 14,282 | | | (63,894) | | | (79,177) | |
Total comprehensive income / (loss) for the year | 144,999 | | | (62,824) | | | (78,835) | |
| | | | | |
Attributable to: | | | | | |
Equity holders of the parent | 147,273 | | | (63,353) | | | (75,437) | |
Non-controlling interest | (2,274) | | | 529 | | | (3,398) | |
The accompanying notes are an integral part of these consolidated financial statements.
F- 4
Adecoagro S.A.
Consolidated Statements of Financial Position
as of December 31, 2021 and 2020
(All amounts in US$ thousands, except shares and per share data and as otherwise indicated)
| | | | | | | | | | | | | | |
| Note | 2021 | | 2020 |
ASSETS | | | | |
Non-Current Assets | | | | |
Property, plant and equipment | 12 | 1,422,623 | | | 1,358,292 | |
Right of use assets | 13 | 260,776 | | | 209,694 | |
Investment property | 14 | 32,132 | | | 31,179 | |
Intangible assets | 15 | 31,337 | | | 26,930 | |
Biological assets | 16 | 19,355 | | | 14,725 | |
Deferred income tax assets | 10 | 10,321 | | | 19,821 | |
Trade and other receivables, net | 18 | 42,231 | | | 52,266 | |
Derivative financial instruments | 17 | 757 | | | 1,951 | |
Other assets | | 1,071 | | | 809 | |
Total Non-Current Assets | | 1,820,603 | | | 1,715,667 | |
Current Assets | | | | |
Biological assets | 16 | 175,823 | | | 150,968 | |
Inventories | 19 | 239,524 | | | 133,461 | |
Trade and other receivables, net | 18 | 145,849 | | | 145,662 | |
Derivative financial instruments | 17 | 828 | | | 151 | |
Other assets | | 8 | | | 45 | |
Cash and cash equivalents | 20 | 199,766 | | | 336,282 | |
Total Current Assets | | 761,798 | | | 766,569 | |
TOTAL ASSETS | | 2,582,401 | | | 2,482,236 | |
SHAREHOLDERS EQUITY | | | | |
Capital and reserves attributable to equity holders of the parent | | | | |
Share capital | 22 | 183,573 | | | 183,573 | |
Share premium | 22 | 851,060 | | | 902,815 | |
Cumulative translation adjustment | | (514,609) | | | (555,044) | |
Equity-settled compensation | | 16,073 | | | 14,795 | |
Cash flow hedge | 2 | (60,932) | | | (90,689) | |
Other reserves | | 106,172 | | | 83,406 | |
Treasury shares | | (16,909) | | | (7,630) | |
Revaluation surplus | | 289,982 | | | 343,570 | |
Reserve from the sale of non-controlling interests in subsidiaries | | 41,574 | | | 41,574 | |
Retained earnings | | 115,735 | | | 8,671 | |
Equity attributable to equity holders of the parent | | 1,011,719 | | | 925,041 | |
Non-controlling interest | | 36,111 | | | 38,683 | |
TOTAL SHAREHOLDERS EQUITY | | 1,047,830 | | | 963,724 | |
LIABILITIES | | | | |
Non-Current Liabilities | | | | |
Trade and other payables | 25 | 284 | | | 290 | |
Borrowings | 26 | 705,487 | | | 813,464 | |
Lease liabilities | 27 | 201,718 | | | 159,435 | |
Deferred income tax liabilities | 10 | 265,848 | | | 182,377 | |
Payroll and social liabilities | 28 | 1,243 | | | 1,075 | |
| | | | |
Provisions for other liabilities | 29 | 2,565 | | | 2,705 | |
Total Non-Current Liabilities | | 1,177,145 | | | 1,159,346 | |
Current Liabilities | | | | |
Trade and other payables | 25 | 168,746 | | | 126,315 | |
Current income tax liabilities | | 1,625 | | | 760 | |
Payroll and social liabilities | 28 | 25,051 | | | 23,333 | |
Borrowings | 26 | 112,164 | | | 157,626 | |
Lease liabilities | 27 | 45,136 | | | 36,337 | |
Derivative financial instruments | 17 | 1,283 | | | 13,141 | |
Provisions for other liabilities | 29 | 3,421 | | | 1,654 | |
Total Current Liabilities | | 357,426 | | | 359,166 | |
TOTAL LIABILITIES | | 1,534,571 | | | 1,518,512 | |
TOTAL SHAREHOLDERS EQUITY AND LIABILITIES | | 2,582,401 | | | 2,482,236 | |
The accompanying notes are an integral part of these consolidated financial statements.
F- 5
Adecoagro S.A.
Consolidated Statements of Changes in Shareholders’ Equity
for the years ended December 31, 2021, 2020 and 2019
(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 22) | Share premium (Note 22) | Cumulative translation adjustment | Equity-settled compensation | Cash flow hedge | Other Reserves | Treasury shares | Revaluation surplus | Reserve from the sale of non-controlling interests in subsidiaries | Retained earnings | Subtotal | Non- controlling interest | Total shareholders’ equity |
Balance at January 1, 2019 | 183,573 | | 900,503 | | (478,096) | | 16,191 | | (56,884) | | 32,380 | | (8,741) | | 383,889 | | 41,574 | | 49,247 | | 1,063,636 | | 44,509 | | 1,108,145 | |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
Profit for the year | — | | — | | — | | — | | — | | — | | — | | — | | — | | (772) | | (772) | | 1,114 | | 342 | |
Other comprehensive income: | | | | | | | | | | | | | |
–Items that may be reclassified subsequently to profit or loss: | | | | | | | | | | | | | |
Exchange differences on translating foreign operations | — | | — | | (14,278) | | — | | — | | — | | — | | (12,183) | | — | | — | | (26,461) | | (1,367) | | (27,828) | |
Cash flow hedge (*) | — | | — | | — | | — | | (19,419) | | — | | — | | — | | — | | — | | (19,419) | | (1) | | (19,420) | |
–Items that will not be reclassified subsequently to profit or loss: | | | | | | | | | | | | | |
Revaluation surplus (**) | — | | — | | — | | — | | — | | — | | — | | (28,785) | | — | | — | | (28,785) | | (3,144) | | (31,929) | |
Reserve of the revaluation surplus derived from the disposals of assets (***) | — | | — | | — | | — | | — | | — | | — | | (5,044) | | — | | 5,044 | | — | | — | | — | |
Other comprehensive income for the year | — | | — | | (14,278) | | — | | (19,419) | | — | | — | | (46,012) | | — | | 5,044 | | (74,665) | | (4,512) | | (79,177) | |
Total comprehensive income for the year | — | | — | | (14,278) | | — | | (19,419) | | — | | — | | (46,012) | | — | | 4,272 | | (75,437) | | (3,398) | | (78,835) | |
| | | | | | | | | | | | | |
Reserves for the benefit of government grants (1) | — | | — | | — | | — | | — | | 34,791 | | — | | — | | — | | (34,791) | | — | | — | | — | |
Employee share options (Note 23) | | | | | | | | | | | | | |
- Exercised | — | | — | | — | | — | | — | | — | | — | | — | | — | | — | | — | | — | | — | |
- Forfeited | — | | — | | — | | — | | — | | — | | — | | — | | — | | — | | — | | — | | — | |
Restricted shares (Note 23): | | | | | | | | | | | | | |
- Value of employee services | — | | — | | — | | 3,612 | | — | | — | | — | | — | | — | | — | | 3,612 | | — | | 3,612 | |
- Vested | — | | 4,455 | | — | | (4,449) | | — | | — | | 715 | | — | | — | | — | | 721 | | — | | 721 | |
- Forfeited | — | | — | | — | | — | | — | | 5 | | (5) | | — | | — | | — | | — | | — | | — | |
- Granted (***) | — | | — | | — | | — | | — | | (1,129) | | 1,129 | | — | | — | | — | | — | | — | | — | |
Purchase of own shares (Note 22) | — | | (3,219) | | — | | — | | — | | — | | (1,044) | | — | | — | | — | | (4,263) | | — | | (4,263) | |
Dividends | — | | — | | — | | — | | — | | — | | — | | — | | — | | — | | — | | (497) | | (497) | |
Balance at December 31, 2019 | 183,573 | | 901,739 | | (492,374) | | 15,354 | | (76,303) | | 66,047 | | (7,946) | | 337,877 | | 41,574 | | 18,728 | | 988,269 | | 40,614 | | 1,028,883 | |
(*) Net of 6,752 of income tax.
(**) Net of 10,480 of Income tax.
(***) Net of 2,978 of Income tax
(1) Correspond to the presumed credit of ICMS (Imposto sobre Circulação de Mercadorias e Prestação de Serviços) over the sale values in our Sugar, ethanol and energy business. (please see Note 24).
The accompanying notes are an integral part of these consolidated financial statements.
F- 6
Adecoagro S.A.
Consolidated Statements of Changes in Shareholders’ Equity
for the years ended December 31, 2021, 2020 and 2019
(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 22) | Share premium (Note 22) | Cumulative translation adjustment | Equity-settled compensation | Cash flow hedge | Other Reserves | Treasury shares | Revaluation surplus | Reserve from the sale of non-controlling interests in subsidiaries | Retained earnings | Subtotal | Non- controlling interest | Total shareholders’ equity |
Balance at January 1, 2020 | 183,573 | | 901,739 | | (492,374) | | 15,354 | | (76,303) | | 66,047 | | (7,946) | | 337,877 | | 41,574 | | 18,728 | | 988,269 | | 40,614 | | 1,028,883 | |
Profit for the year | — | | — | | — | | — | | — | | — | | — | | — | | — | | 412 | | 412 | | 658 | | 1,070 | |
Other comprehensive income: | | | | | | | | | | | | | |
–Items that may be reclassified subsequently to profit or loss: | | | | | | | | | | | | | |
Exchange differences on translating foreign operations | — | | — | | (62,670) | | — | | — | | — | | — | | (15,173) | | — | | — | | (77,843) | | (1,118) | | (78,961) | |
Cash flow hedge (*) | — | | — | | — | | — | | (14,386) | | — | | — | | — | | — | | — | | (14,386) | | — | | (14,386) | |
–Items that will not be reclassified subsequently to profit or loss: | | | | | | | | | | | | | |
Revaluation surplus (**) | — | | — | | — | | — | | — | | — | | — | | 28,464 | | — | | — | | 28,464 | | 989 | | 29,453 | |
Reserve of the revaluation surplus derived from the disposals of assets (***) | — | | — | | — | | — | | — | | — | | — | | (7,598) | | — | | 7,598 | | — | | — | | — | |
Other comprehensive (loss) / income for the year | — | | — | | (62,670) | | — | | (14,386) | | — | | — | | 5,693 | | — | | 7,598 | | (63,765) | | (129) | | (63,894) | |
Total comprehensive income for the year | — | | — | | (62,670) | | — | | (14,386) | | — | | — | | 5,693 | | — | | 8,010 | | (63,353) | | 529 | | (62,824) | |
| | | | | | | | | | | | | |
Reserves for the benefit of government grants (1) | — | | — | | — | | — | | — | | 18,067 | | — | | — | | — | | (18,067) | | — | | — | | — | |
Employee share options (Note 23): | | | | | | | | | | | | | |
- Forfeited | — | | — | | — | | — | | — | | — | | — | | — | | — | | — | | — | | — | | — | |
Restricted shares and restricted units (Note 23): | | | | | | | | | | | | | |
- Value of employee services | — | | — | | — | | 3,266 | | — | | — | | — | | — | | — | | — | | 3,266 | | — | | 3,266 | |
- Vested | — | | 4,182 | | — | | (3,825) | | — | | 383 | | 484 | | — | | — | | — | | 1,224 | | — | | 1,224 | |
- Forfeited | — | | — | | — | | — | | — | | 36 | | (36) | | — | | — | | — | | — | | — | | — | |
- Granted | — | | — | | — | | — | | — | | (1,127) | | 1,127 | | — | | — | | — | | — | | — | | — | |
Purchase of own shares (Note 22) | — | | (3,106) | | — | | — | | — | | — | | (1,259) | | — | | — | | — | | (4,365) | | — | | (4,365) | |
Dividends | — | | — | | — | | — | | — | | — | | — | | — | | — | | — | | — | | (2,460) | | (2,460) | |
Balance at December 31, 2020 | 183,573 | | 902,815 | | (555,044) | | 14,795 | | (90,689) | | 83,406 | | (7,630) | | 343,570 | | 41,574 | | 8,671 | | 925,041 | | 38,683 | | 963,724 | |
(*) Net of 5,729 of Income tax.
(**) Net of 11,790 of Income tax.
(***) Net of 3,458 of Income tax.
(1) Correspond to the presumed credit of ICMS (Imposto sobre Circulação de Mercadorias e Prestação de Serviços) over the sale values in our Sugar, ethanol and energy business. (please see Note 24).
The accompanying notes are an integral part of these consolidated financial statements.
F- 7
Adecoagro S.A.
Consolidated Statements of Changes in Shareholders’ Equity
for the years ended December 31, 2021, 2020 and 2019
(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 22) | Share premium (Note 22) | Cumulative translation adjustment | Equity-settled compensation | Cash flow hedge | Other reserves | Treasury shares | Revaluation surplus | Reserve from the sale of non-controlling interests in subsidiaries | Retained earnings | Subtotal | Non- controlling interest | Total shareholders’ equity |
Balance at January 1, 2021 | 183,573 | | 902,815 | | (555,044) | | 14,795 | | (90,689) | | 83,406 | | (7,630) | | 343,570 | | 41,574 | | 8,671 | | 925,041 | | 38,683 | | 963,724 | |
Profit for the year | — | | — | | — | | — | | — | | — | | — | | — | | — | | 130,669 | | 130,669 | | 48 | | 130,717 | |
Other comprehensive income: | | | | | | | | | | | | | |
- Items that may be reclassified subsequently to profit or loss: | | | | | | | | | | | | | |
Exchange differences on translating foreign operations | — | | — | | 40,435 | | — | | — | | — | | — | | 71,731 | | — | | — | | 112,166 | | 8,980 | | 121,146 | |
Cash flow hedge (*) | — | | — | | — | | — | | 29,757 | | — | | — | | — | | — | | — | | 29,757 | | 1 | | 29,758 | |
- Items will not be reclassified to profit or loss: | | | | | | | | | | | | | |
Revaluation surplus (**) | — | | — | | — | | — | | — | | — | | — | | (125,319) | | — | | — | | (125,319) | | (11,303) | | (136,622) | |
Reserve of the revaluation surplus derived from the disposals of assets (***) | — | | — | | — | | — | | — | | — | | — | | — | | — | | — | | — | | — | | — | |
Other comprehensive income/ (loss) for the year | — | | — | | 40,435 | | — | | 29,757 | | — | | — | | (53,588) | | — | | — | | 16,604 | | (2,322) | | 14,282 | |
Total comprehensive income/ (loss) for the year | — | | — | | 40,435 | | — | | 29,757 | | — | | — | | (53,588) | | — | | 130,669 | | 147,273 | | (2,274) | | 144,999 | |
| | | | | | | | | | | | | |
Reserves for the benefit of government grants (1) | — | | — | | — | | — | | — | | 23,605 | | — | | — | | — | | (23,605) | | — | | — | | — | |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
Restricted shares (Note 23): | | | | | | | | | | | | | |
- Value of employee services | — | | — | | — | | 5,420 | | — | | — | | — | | — | | — | | — | | 5,420 | | — | | 5,420 | |
- Vested | — | | 3,594 | | — | | (4,142) | | — | | 734 | | 262 | | — | | — | | — | | 448 | | — | | 448 | |
- Forfeited | — | | — | | — | | — | | — | | 27 | | (27) | | — | | — | | — | | — | | — | | — | |
- Granted | — | | — | | — | | — | | — | | (1,600) | | 1,600 | | — | | — | | — | | — | | — | | — | |
Purchase of own shares (Note 22) | — | | (55,349) | | — | | — | | — | | — | | (11,114) | | — | | — | | — | | (66,463) | | — | | (66,463) | |
Dividends | — | | — | | — | | — | | — | | — | | — | | — | | — | | — | | — | | (298) | | (298) | |
Balance at December 31, 2021 | 183,573 | | 851,060 | | (514,609) | | 16,073 | | (60,932) | | 106,172 | | (16,909) | | 289,982 | | 41,574 | | 115,735 | | 1,011,719 | | 36,111 | | 1,047,830 | |
(*) Net of 5,729 of Income tax.
(**) Net of 9,953 of Income tax.
(***) Net of 0 of Income tax.
(1) Correspond to the presumed credit of ICMS (Imposto sobre Circulação de Mercadorias e Prestação de Serviços) over the sale values in our Sugar, ethanol and energy business. (please see Note 24).
The accompanying notes are an integral part of these consolidated financial statements.
F- 8
Adecoagro S.A.
Consolidated Statements of Cash Flows
for the years ended December 31, 2021, 2020 and 2019
(All amounts in US$ thousands, except shares and per share data and as otherwise indicated)
| | | | | | | | | | | | | | | | | | | | |
| Note | 2021 | | 2020 | | 2019 |
Cash flows from operating activities: | | | | | | |
Profit for the year | | 130,717 | | | 1,070 | | | 342 | |
Adjustments for: | | | | | | |
Income tax expense | 10 | 43,837 | | | 12,325 | | | 20,820 | |
Depreciation | 12 | 167,297 | | | 140,579 | | | 173,208 | |
Amortization | 15 | 1,631 | | | 1,293 | | | 1,231 | |
Depreciation of right of use assets | 13 | 49,199 | | | 40,820 | | | 45,168 | |
Loss/ (gain) from the disposal of other property items | 8 | 397 | | | (2,198) | | | 329 | |
Gain from the sale of farmland and other assets | 8 | — | | | (2,064) | | | (1,354) | |
Loss / (Gain) from the sale of subsidiary | | (10) | | | 554 | | | — | |
Gain on acquisition of subsidiaries | | — | | | — | | | (149) | |
Net loss/(gain)from the fair value adjustment of Investment properties | 8 | 4,331 | | | (1,077) | | | 325 | |
Equity settled share-based compensation granted | 7 | 6,406 | | | 4,316 | | | 4,734 | |
Loss / (gain) from derivative financial instruments and forwards | 8, 9 | 17,276 | | | 10,058 | | | (469) | |
Interest, finance cost related to lease liabilities and other financial expense, net | 9 | 75,610 | | | 47,686 | | | 62,653 | |
Initial recognition and changes in fair value of non harvested biological assets (unrealized) | | (11,310) | | | (32,975) | | | (1,720) | |
Changes in net realizable value of agricultural produce after harvest (unrealized) | | 4,001 | | | 481 | | | 481 | |
Provision and allowances | | 1,146 | | | 1,940 | | | 2,778 | |
Net gain of inflation effects on the monetary items | 9 | (11,541) | | | (12,064) | | | (92,437) | |
Foreign exchange (gains)/ losses, net | 9 | (18,939) | | | 109,266 | | | 108,458 | |
Cash flow hedge – transfer from equity | 9 | 52,650 | | | 24,363 | | | 15,594 | |
Subtotal | | 512,698 | | | 344,373 | | | 339,992 | |
Changes in operating assets and liabilities: | | | | | | |
Increase in trade and other receivables | | (40,449) | | | (55,233) | | | (17,664) | |
(Increase) / Decrease in inventories | | (102,815) | | | (30,165) | | | 9,998 | |
Decrease / (Increase) in biological assets | | 7,597 | | | (10,290) | | | (27,037) | |
Increase in other assets | | (303) | | | (35) | | | (210) | |
(Increase) / Decrease in derivative financial instruments | | (29,319) | | | 5,234 | | | 3,997 | |
(Decrease) / Increase in trade and other payables | | (1,499) | | | 828 | | | 13,102 | |
Increase in payroll and social security liabilities | | 4,874 | | | 4,120 | | | 2,565 | |
Increase / (Decrease) in provisions for other liabilities | | 74 | | | 380 | | | (351) | |
Net cash generated from operating activities before taxes paid | | 350,858 | | | 259,212 | | | 324,392 | |
Income tax paid | | (2,196) | | | (2,087) | | | (2,282) | |
Net cash generated from operating activities | (a) | 348,662 | | | 257,125 | | | 322,110 | |
| | | | | | |
The accompanying notes are an integral part of these consolidated financial statements.
F- 9
Adecoagro S.A.
Consolidated Statements of Cash Flows (Continued)
for the years ended December 31, 2021, 2020 and 2019
(All amounts in US$ thousands, except shares and per share data and as otherwise indicated)
| | | | | | | | | | | | | | | | | | | | |
| Note | 2021 | | 2020 | | 2019 |
Cash flows from investing activities: | | | | | | |
Acquisition of business, net of cash and cash equivalents acquired | | — | | | — | | | 683 | |
Purchases of property, plant and equipment | 12 | (199,295) | | | (168,529) | | | (252,450) | |
Purchase of cattle and non current biological assets | 16 | (11,776) | | | (7,339) | | | (4,950) | |
Purchases of intangible assets | 15 | (1,934) | | | (1,122) | | | (8,617) | |
Interest received and others | 9 | 16,729 | | | 25,421 | | | 7,210 | |
Proceeds from disposal of other property items | | 2,946 | | | 3,482 | | | 2,652 | |
Proceeds from the sale of farmland and other assets | 21 | 8,099 | | | 16,022 | | | 5,833 | |
Proceeds from the sale of subsidiary | 21 | 10,010 | | | 10,149 | | | — | |
Net cash used in investing activities | (b) | (175,221) | | | (121,916) | | | (249,639) | |
| | | | | | |
Cash flows from financing activities: | | | | | | |
| | | | | | |
Proceeds from long-term borrowings | 26 | 30,972 | | | 116,015 | | | 108,271 | |
Payments of long-term borrowings | 26 | (108,425) | | | (34,750) | | | (101,826) | |
Proceeds from short-term borrowings | 26 | 286,115 | | | 207,217 | | | 193,977 | |
Payments of short-term borrowings | 26 | (328,463) | | | (233,540) | | | (131,521) | |
Interest paid | (c) | (53,587) | | | (60,026) | | | (53,996) | |
Borrowings prepayment related expenses | | (3,068) | | | — | | | — | |
| | | | | | |
Collections / (Payments) of derivatives financial instruments | | 2,370 | | | (1,687) | | | 1,481 | |
Lease payments | | (62,273) | | | (40,336) | | | (49,081) | |
Purchase of own shares | | (66,463) | | | (4,365) | | | (4,263) | |
Dividends paid to non-controlling interest | | (311) | | | (2,447) | | | (905) | |
Net cash used from financing activities | (d) | (303,133) | | | (53,919) | | | (37,863) | |
Net (decrease)/ increase in cash and cash equivalents | | (129,692) | | | 81,290 | | | 34,608 | |
Cash and cash equivalents at beginning of year | 20 | 336,282 | | | 290,276 | | | 273,635 | |
Effect of exchange rate changes and inflation on cash and cash equivalents | (e) | (6,824) | | | (35,284) | | | (17,967) | |
Cash and cash equivalents at end of year | 20 | 199,766 | | | 336,282 | | | 290,276 | |
(a) Includes (30,666), (14,956) and 23,550 of the combined effect of IAS 29 and IAS 21 of the Argentine subsidiaries for 2021, 2020 and 2019 , respectively.
(b) Includes (4,694), (429) and 3,851 of the combined effect of IAS 29 and IAS 21 of the Argentine subsidiaries for 2021, 2020 and 2019 , respectively.
(c) Includes (1,109), (1,638) and (14,340) of the combined effect of IAS 29 and IAS 21 of the Argentine subsidiaries for 2021, 2020 and 2019 , respectively.
(d) Includes 41,237, 15,694 and (13,061) of the combined effect of IAS 29 and IAS 21 of the Argentine subsidiaries for 2021, 2020 and 2019 , respectively.
(e) Includes (5,877), (309) and nil of the combined effect of IAS 29 and IAS 21 of the Argentine subsidiaries for 2021, 2020 and 2019 , respectively.
Non-cash investing and financing transactions disclosed in other notes are the seller financing of Subsidiaries in Note 21.
The accompanying notes are an integral part of these consolidated financial statements.
F- 10
Adecoagro S.A.
Notes to the Consolidated Financial Statements
(All amounts in US$ thousands, except shares and per share data and as otherwise indicated)
1. General information
Adecoagro S.A. (the "Company" or "Adecoagro") is the Group’s ultimate parent company and is a société anonyme (stock corporation) organized under the laws of the Grand Duchy of Luxembourg. Adecoagro is a holding company primarily engaged through its operating subsidiaries in agricultural and agro-industrial activities. The Company and its operating subsidiaries are collectively referred to hereinafter as the "Group". These activities are carried out through three major lines of business, namely, Farming; Sugar, Ethanol and Energy and Land Transformation. Farming is further comprised of three reportable segments, which are described in detail in Note 3 to these Consolidated Financial Statements.
Adecoagro is a Public Company listed in the New York Stock Exchange as a foreign registered company under the symbol of AGRO.
These Consolidated Financial Statements have been approved for issue by the Board of Directors on March 11, 2022.
2. Financial risk management
Risk management principles and processes
The Group’s activities are exposed to a variety of financial risks. The Group’s overall risk management program focuses on the unpredictability of financial markets and seeks to minimize the Group’s capital costs by using suitable means of financing and to manage and control the Group’s financial risks effectively. The Group uses financial instruments to hedge certain risk exposures.
The Group’s approach to the identification, assessment and mitigation of risk is carried out by a Risk and Commercial Committee, which focuses on timely and appropriate management of risk.
The principal financial risks are related to raw material price, end-product price, exchange rate, interest rate, liquidity and credit. This section provides a description of the principal risks and uncertainties that could have a material adverse effect on the Group’s strategy, performance, results of operations and financial condition. These risks do not appear in any particular order of potential materiality or probability of occurrence.
In Argentina, ongoing economical events forced the government to impose certain restrictions in the exchange markets, such as:
–Dividends payments to non residents.
– Set specific deadlines to enter and settle exports
– Prior authorization of the BCRA for the formation of external assets for companies
– Prior authorization of the BCRA for the payment of debts related to companies abroad
– Deferral of payment of certain public debt instruments.
– Fuel price control
•Exchange rate risk
The Group’s cash flows, statement of income and statement of financial position are presented in U.S. Dollars and may be affected by fluctuations in exchange rates. Currency risks as defined by IFRS 7 arise on account of monetary assets and liabilities being denominated in a currency that is not the functional currency.
A significant majority of the Group’s business activities is conducted in the respective functional currencies of the subsidiaries (primarily the Brazilian Reais and the Argentine Peso). However, the Group may transact in currencies other than the respective functional currencies, mainly the U.S. Dollars. As such, these subsidiaries may hold U.S. Dollar denominated monetary balances at each year-end as indicated in the tables below.
Adecoagro S.A.
Notes to the Consolidated Financial Statements (Continued)
(All amounts in US$ thousands, except shares and per share data and as otherwise indicated)
2. Financial risk management (continued)
The Group’s net financial position exposure to the U.S. Dollar is managed on a case-by-case basis, partly by hedging certain expected cash flows with foreign exchange derivative contracts.
The following tables show the net monetary position of the respective subsidiaries within the Group categorized by functional currency. Non-U.S. Dollar amounts are presented in U.S. Dollars for purpose of these tables.
| | | | | | | | | | | | | | | | | | |
| 2021 |
| Subsidiaries’ functional currency |
Net monetary position (Liability)/ Asset | Argentine Peso | Brazilian Reais | Uruguayan Peso | | U.S. Dollar | Total |
Argentine Peso | (33,002) | | — | | — | | | — | | (33,002) | |
Brazilian Reais | — | | (396,288) | | — | | | — | | (396,288) | |
U.S. Dollar | (267,448) | | (270,213) | | 21,773 | | | 30,490 | | (485,398) | |
Uruguayan Peso | — | | — | | (1,837) | | | — | | (1,837) | |
| | | | | | |
Total | (300,450) | | (666,501) | | 19,936 | | | 30,490 | | (916,525) | |
| | | | | | | | | | | | | | | | | |
| 2020 |
| Subsidiaries’ functional currency |
Net monetary position (Liability)/ Asset | Argentine Peso | Brazilian Reais | Uruguayan Peso | U.S. Dollar | Total |
Argentine Peso | (115,097) | | — | | — | | (288) | | (115,385) | |
Brazilian Reais | — | | (298,039) | | — | | — | | (298,039) | |
U.S. Dollar | (193,353) | | (307,611) | | 20,720 | | 47,122 | | (433,122) | |
Uruguayan Peso | — | | — | | (655) | | — | | (655) | |
Total | (308,450) | | (605,650) | | 20,065 | | 46,834 | | (847,201) | |
The Group’s analysis shown on the tables below is carried out based on the exposure of each functional currency subsidiary against the U.S. Dollar. The Group estimated that, other factors being constant, a hypothetical 10% appreciation/(depreciation) of the U.S. Dollar against the respective functional currencies for the years ended December 31, 2021 and 2020 would have (decreased)/increased the Group’s Profit before income tax for the year. A portion of this effect would have been recognized as other comprehensive income since a portion of the Company’s borrowings was used as cash flow hedge of the foreign exchange rate risk of a portion of its highly probable future sales in U.S. Dollars (see Hedge Accounting - Cash Flow Hedge below for details).
| | | | | | | | | | | | | | | | | | |
| Functional currency |
Net monetary position | Argentine Peso | Brazilian Reais | Uruguayan Peso | | Total |
2021 | U.S. Dollar | (26,745) | | (27,021) | | 2,177 | | | (51,589) | |
2020 | U.S. Dollar | (19,335) | | (30,761) | | 2,072 | | | (48,024) | |
The tables above only consider the effect of a hypothetical appreciation / depreciation of the U.S. Dollars on the Group’s net financial position. A hypothetical appreciation / depreciation of the U.S. Dollar against the functional currencies of the Group’s subsidiaries has historically had a positive / negative effect, respectively, on the fair value of the Group’s biological assets and the end prices of the Group’s agriculture produce, both of which are generally linked to the U.S. Dollar.
Adecoagro S.A.
Notes to the Consolidated Financial Statements (Continued)
(All amounts in US$ thousands, except shares and per share data and as otherwise indicated)
2. Financial risk management (continued)
Hedge Accounting Cash Flow Hedge
Effective July 1, 2013, the Group formally documented and designated cash flow hedging relationships to hedge the foreign exchange rate risk of a portion of its highly probable future sales in U.S. Dollars using a portion of its borrowings denominated in U.S. Dollars, currency forwards and foreign currency floating-to-fixed interest rate swaps.
Principal amounts of long-term borrowings (non-derivative financial instruments) and notional values of foreign currency forward contracts (derivative financial instruments) were designated as hedging instruments. These instruments are exposed to Brazilian Reais/ U.S. Dollar foreign currency risks related to operations in Brazil and Argentine Peso/U.S. Dollar in Argentina, respectively. As of December 31, 2021 and 2020, approximately 10% and 15%, respectively, of projected sales qualify as highly probable forecast transactions for hedge accounting purposes and were designated as hedged items.
The Group has prepared formal documentation in order to support the designation above, including an explanation of how the designation of the hedging relationship is aligned with the Group’s Risk Management Policy, identification of the hedging instrument, the hedged transactions, the nature of the risk being hedged and an analysis which demonstrates that the hedge is expected to be highly effective. The Group reassesses the prospective and retrospective effectiveness of the hedge on an ongoing basis comparing the foreign currency component of the carrying amount of the hedging instruments and of the highly probable future sales.
Under cash flow hedge accounting, effect of changes in foreign currency exchange rates on derivative and non-derivative hedging instruments not be immediately recognized in profit or loss, but be reclassified from equity to profit or loss in the periods when the future sales occur, thus allowing for a more appropriate presentation of the results for the period reflecting the strategy in the Group’s Risk Management Policy.
The Company expects that the cash flows will occur and affect profit or loss between 2022 and 2026.
For the year ended December 31, 2021, a total amount before income tax of US$ 10,565 gain (US$ 46,145 gain in 2020) was recognized in other comprehensive income and an amount of US$ 42,848 loss (US$ 26,031 loss in 2020) was reclassified from equity to profit or loss within “Financial results, net”.
•Raw material price risk
Inflation in the costs of raw materials and goods and services from industry suppliers and manufacturers presents risks to project economics. A significant portion of the Group’s cost structure includes the cost of raw materials primarily seeds, fertilizers and agrochemicals, among others. Prices for these raw materials may vary significantly.
•End-product price risk
Prices for commodity products have historically been cyclical, reflecting overall economic conditions and changes in capacity within the industry, which affect the profitability of entities engaged in the agribusiness industry. The Group combines different actions to minimize price risk. A percentage of crops are to be sold during and post harvest period. The Group manages minimum and maximum prices for each commodity as well as gross margin per each crop as to decide when and how to sell. End-product price risks are hedged if economically viable and possible by entering into forward contracts with major trading houses or by using derivative financial instruments, consisting mainly of crops and sugar future contracts, but also includes occasionally put and call options. A movement in end-product futures prices would result in a change in the fair value of the end product hedging contracts. These fair value changes, after taxes, are recorded in the consolidated statement of income.
Adecoagro S.A.
Notes to the Consolidated Financial Statements (Continued)
(All amounts in US$ thousands, except shares and per share data and as otherwise indicated)
2. Financial risk management (continued)
Contract positions are designed to ensure that the Group would receive a defined minimum price for certain quantities of its production. The counterparties to these instruments generally are major financial institutions. In entering into these contracts, the Group has assumed the risk that might arise from the possible inability of counterparties to meet the terms of their contracts. The Group does not expect any material losses as a result of counterparty defaults. The Group is also obliged to pay margin deposits and premiums for these instruments. These estimates represent only the sensitivity of the financial instruments to market risk and not the Group exposure to end product price risks as a whole, since the crops and cattle products sales are not financial instruments within the scope of IFRS 7 disclosure requirements.
Liquidity risk
The Group is exposed to liquidity risks, including risks associated with refinancing borrowings as they mature, and that borrowing facilities are not available to meet cash requirements. Failure to manage liquidity risks could have a material impact on the Group’s cash flow and statement of financial position.
Prudent liquidity risk management includes managing the profile of debt maturities and funding sources close oversight of cash flows projections, maintaining sufficient cash, and ensuring the availability of funding from an adequate amount of committed credit facilities and the ability to close out market positions. The Group's ability to fund its existing and prospective debt requirements is managed by maintaining diversified funding sources with adequate available funding lines from high quality lenders; and reaching to have long-term financial facilities.
As of December 31, 2021, cash and cash equivalents of the Group totaled US$ 199.8 million, which could be used for managing liquidity risk.
The tables below analyzes the Group’s non-derivative financial liabilities and derivative financial liabilities into relevant maturity groupings based on the remaining period at the statement of financial position to the contractual maturity date. The amounts disclosed in the table are the contractual undiscounted cash flows and as a result they do not reconcile to the amounts disclosed on the statement of financial position except for short-term payables where discounting is not applied.
| | | | | | | | | | | | | | | | | |
At December 31, 2021 | Less than 1 year | Between 1 and 2 years | Between 2 and 5 years | Over 5 Years | Total |
Trade and other payables | 153,175 | | 15 | | 22 | | 247 | | 153,459 | |
Borrowings | 153,311 | | 57,849 | | 245,538 | | 577,178 | | 1,033,876 | |
Leases Liabilities | 53,384 | | 53,172 | | 122,625 | | 123,180 | | 352,361 | |
Derivative financial instruments | 1,283 | | — | | — | | — | | 1,283 | |
Total | 361,153 | | 111,036 | | 368,185 | | 700,605 | | 1,540,979 | |
| | | | | | | | | | | | | | | | | |
At December 31, 2020 | Less than 1 year | Between 1 and 2 years | Between 2 and 5 years | Over 5 Years | Total |
Trade and other payables | 114,523 | | 15 | | 22 | | 253 | | 114,813 | |
Borrowings | 286,588 | | 132,266 | | 197,941 | | 713,321 | | 1,330,116 | |
Leases Liabilities | 36,714 | | 20,608 | | 74,565 | | 65,639 | | 197,526 | |
Derivative financial instruments | 13,141 | | — | | — | | — | | 13,141 | |
Total | 450,966 | | 152,889 | | 272,528 | | 779,213 | | 1,655,596 | |
•Interest rate risk
The Group’s interest rate risk arises from long-term borrowings at floating rates, which expose the Group to cash flow interest rate risk. Borrowings issued at fixed rates expose the Group to fair value interest rate risk. The interest rate profile of the Group's borrowings is set out in Note 26.
Adecoagro S.A.
Notes to the Consolidated Financial Statements (Continued)
(All amounts in US$ thousands, except shares and per share data and as otherwise indicated)
2. Financial risk management (continued)
The Group occasionally manages its cash flow interest rate risk exposure by using floating-to-fixed interest rate swaps. Such interest rate swaps have the economic effect of converting borrowings from floating rates to fixed rates.
The following tables show a breakdown of the Group’s fixed-rate and floating-rate borrowings per currency denomination and functional currency of the subsidiary debt holder. These analyses are performed after giving effect to interest rate swaps.
The analysis for the year ended December 31, 2021 and 2020 is as follows:
| | | | | | | | | | | | | | | | | |
| 2021 |
| Subsidiaries’ functional currency |
Rate per currency denomination | Argentine Peso | Brazilian Reais | Uruguayan Peso | U.S. Dollar | Total |
Fixed rate: | | | | | |
Argentine Peso | 11,769 | | — | | — | | — | | 11,769 | |
Brazilian Reais | — | | 10,887 | | — | | — | | 10,887 | |
U.S. Dollar | 96,456 | | 342,522 | | — | | 165,173 | | 604,151 | |
Subtotal fixed-rate borrowings | 108,225 | | 353,409 | | — | | 165,173 | | 626,807 | |
Variable rate: | | | | | |
Brazilian Reais | — | | 169,597 | | — | | — | | 169,597 | |
U.S. Dollar | 19,793 | | 1,454 | | — | | — | | 21,247 | |
Subtotal variable-rate borrowings | 19,793 | | 171,051 | | — | | — | | 190,844 | |
| | | | | |
| | | | | |
Total borrowings as per statement of financial position | 128,018 | | 524,460 | | — | | 165,173 | | 817,651 | |
| | | | | | | | | | | | | | | | | |
| 2020 |
| Subsidiaries’ functional currency |
Rate per currency denomination | Argentine Peso | Brazilian Reais | Uruguayan Peso | U.S. Dollar | Total |
Fixed rate: | | | | | |
Argentine Peso | 81,283 | | — | | — | | — | | 81,283 | |
Brazilian Reais | — | | 22,834 | | — | | — | | 22,834 | |
U.S. Dollar | 30,671 | | 423,286 | | 2,002 | | 157,565 | | 613,524 | |
Subtotal fixed-rate borrowings | 111,954 | | 446,120 | | 2,002 | | 157,565 | | 717,641 | |
Variable rate: | | | | | |
Brazilian Reais | — | | 184,123 | | — | | — | | 184,123 | |
U.S. Dollar | 66,584 | | 2,742 | | — | | — | | 69,326 | |
Subtotal variable-rate borrowings | 66,584 | | 186,865 | | — | | — | | 253,449 | |
| | | | | |
| | | | | |
Total borrowings as per statement of financial position | 178,538 | | 632,985 | | 2,002 | | 157,565 | | 971,090 | |
For the years ended December 31, 2021 and 2020, if interest rates on floating-rate borrowings had been 1% higher with all other variables held constant, the Group’s Profit before income tax for the years would have decreased as shown below. A 1% decrease in interest rates would have an equal and opposite effect on the income statement.
Adecoagro S.A.
Notes to the Consolidated Financial Statements (Continued)
(All amounts in US$ thousands, except shares and per share data and as otherwise indicated)
2. Financial risk management (continued)
| | | | | | | | | | | | | | | | | |
| 2021 |
| Subsidiaries’ functional currency |
Rate per currency denomination | Argentine Peso | Brazilian Reais | Uruguayan Peso | U.S. Dollar | Total |
Variable rate: | | | | | |
Brazilian Reais | — | | (2) | | — | | — | | (2) | |
U.S. Dollar | — | | — | | | — | | — | |
Total effects on profit before income tax | — | | (2) | | — | | — | | (2) | |
| | | | | | | | | | | | | | | | | |
| 2020 |
| Subsidiaries’ functional currency |
Rate per currency denomination | Argentine Peso | Brazilian Reias | Uruguayan Peso | U.S. Dollar | Total |
Variable rate: | | | | | |
Brazilian Reais | — | | (1,841) | | — | | — | | (1,841) | |
U.S. Dollar | (666) | | (27) | | — | | — | | (693) | |
Total effects on profit before income tax | (666) | | (1,868) | | — | | — | | (2,534) | |
The sensitivity analysis has been determined assuming that the change in interest rates had occurred at the date of the statement of financial position and had been applied to the exposure to interest rate risk for financial instruments in existence at that date. The 100 basis point increase or decrease represents management's assessment of a reasonable possible change in those interest rates, which have the most impact on the Group, specifically the United States and Brazilian rates over the period until the next annual statement of financial position date.
•Credit risk
The Group’s exposures to credit risk arise in certain agreements in relation to amounts owed for physical product sales, the use of derivative instruments, and the investment of surplus cash balances. The Group is also exposed to political and economic risk events, which may cause non-payment of foreign currency obligations to the Group.
The Group’s policy is to manage credit exposure to trading counterparties within defined trading limits. All of the Group’s significant counterparties are assigned internal credit limits.
The Group sells to a large base of customers. Type and class of customers may differ depending on the Group’s business segments. For the years ended December 31, 2021 and 2020, more than 73% and 80%, respectively, of the Group’s sales of crops were sold to 27 and 36 well-known customers (both multinational and local) with good credit history with the Group. In the Sugar, Ethanol and Energy segment, sales of ethanol were concentrated in 39 and 52 customers, which represented 100% of total sales of ethanol for the years ended December 31, 2021 and 2020, respectively. Approximately 86% and 78% of the Group’s sales of sugar were concentrated in 124 and 76 well-known traders for the years ended December 31, 2021 and 2020, respectively. In 2021 and 2020, energy sales are 95% and 96% concentrated in 72 and 52 major customers. In the dairy segment, 67% and 65% of the sales were concentrated in 18 and 21 well-known customers in 2021 and 2020, respectively.
No credit limits were exceeded during the reporting periods and management does not expect any losses from non-performance by these counterparties. If any of the Group’s customers are independently rated, these ratings are used. Otherwise, the Group assesses the credit quality of the customer taking into account its financial position, past experience and other factors (see Note 17 for details). The Group may seek cash collateral, letter of credit or parent company guarantees, as considered appropriate. Sales to customers are primarily made by credit with customary payment terms. The maximum exposure to credit risk is represented by the carrying amount of each financial asset in the statement of financial position after deducting any impairment allowance. The Group’s exposure of credit risk arising from trade receivables is set out in Note 18.
Adecoagro S.A.
Notes to the Consolidated Financial Statements (Continued)
(All amounts in US$ thousands, except shares and per share data and as otherwise indicated)
2. Financial risk management (continued)
The Group is exposed to counterparty credit risk on cash and cash equivalent balances. The Group holds cash on deposit with a number of financial institutions. The Group manages its credit risk exposure by limiting individual deposits to clearly defined limits. The Group only deposits with high quality banks and financial institutions. As of December 31, 2021 and 2020, the total amount of cash and cash equivalents mainly comprise cash in banks and short-term bank deposits. The Group is authorized to transact with banks rated “BBB+” or higher. As of December 31, 2021 and 2020, 4 and 6 banks (primarily JP Morgan, Banco Galicia, HSBC and Banco Itaú) accounted for more than 81% and 81%, respectively, of the total cash deposited. The remaining amount of cash and cash equivalents relates to cash in hand. Additionally, during the year ended December 31, 2021, the Group invested in fixed-term bank deposits with mainly three bank (Santander, Banco do Brasil and HSBC) and also entered into derivative contracts (currency forward). The Group’s exposure of credit risk arising from cash and cash equivalents is set out in Note 20.
The Group’s primary objective for holding derivative financial instruments is to manage currency exchange rate risk, interest rate risk and commodity price risk. The Group generally enters into derivative transactions with high-credit-quality counterparties and, by policy, limits the amount of credit exposure to any one counterparty based on an analysis of that counterparty's relative credit standing. The amounts subject to credit risk related to derivative instruments are generally limited to the amounts, if any, by which counterparty's obligations exceed the obligations with that counterparty.
The Group also entered into crop commodity futures traded in the established trading markets of Argentina and Brazil through well-rated brokers. Management does not expect any counterparty to fail to meet its obligations.
•Capital risk management
The Group’s objectives when managing capital are to safeguard the Group’s ability to continue as a going concern in order to provide returns for shareholders and benefits for other stakeholders and to maintain an optimal capital structure to reduce the cost of capital. In order to maintain or adjust the capital structure, it may adjust the amount of dividends paid to shareholders, return capital to shareholders, issue new shares or buy own shares or sell assets to reduce debt. Consistent with others in the industry, the Group monitors capital on the basis of the gearing ratio. This ratio is calculated as total debt (including current and non-current borrowings as shown in the consolidated statement of financial position, if applicable) divided by total capital. Total capital is calculated as equity, as shown in the consolidated statement of financial position, plus total borrowings. During the year ended December 31, 2021, the strategy was to maintain the gearing ratio within 0.40 to 0.60, as follows:
| | | | | | | | | | | |
| 2021 | | 2020 |
Total borrowings | 817,651 | | | 971,090 | |
Total equity | 1,047,830 | | | 963,724 | |
Total capital | 1,865,481 | | | 1,934,814 | |
Gearing ratio | 0.44 | | | 0.50 | |
•Derivative financial instruments
As part of its business operations, the Group uses a variety of derivative financial instruments to manage its exposure to the financial risks discussed above. As part of this strategy, the Group may enter into derivatives of (i) interest rate to manage the composition of floating and fixed rate debt; (ii) currency to manage exchange rate risk, and (iii) crop (future contracts and put and call options) to manage its exposure to price volatility stemming from its integrated crop production activities. The Group’s policy is not to use derivatives for speculative purposes.
Adecoagro S.A.
Notes to the Consolidated Financial Statements (Continued)
(All amounts in US$ thousands, except shares and per share data and as otherwise indicated)
2. Financial risk management (continued)
Derivative financial instruments involve, to a varying degree, elements of market and credit risk not recognized in the financial statements. The market risk associated with these instruments resulting from price movements is expected to offset the market risk of the underlying transactions, assets and liabilities, being hedged. The counterparties to the agreements relating to the Group’s contracts generally are large institutions with credit ratings equal to or higher than BBB+. The Group continually monitors the credit rating of such counterparties and seeks to limit its financial exposure to any one financial institution. While the contract or notional amounts of derivative financial instruments provide one measure of the volume of these transactions, they do not represent the amount of the Group’s exposure to credit risk. The amounts potentially subject to credit risk (arising from the possible inability of counterparties to meet the terms of their contracts) are generally limited to the amounts, if any, by which the counterparties’ obligations under the contracts exceed the Group’s obligations to the counterparties.
The following tables show the outstanding positions for each type of derivative contract as of the date of each statement of financial position:
▪ Futures/ options
As of December 31, 2021:
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | 2021 |
Type of derivative contract | | Quantities (thousands) (**) | | Notional amount | | Fair Value Asset/ (Liability) | | (Loss)/Gain (*) |
Futures: | | | | | | | | |
Sale | | | | | | | | |
Corn | | 6 | | | 935 | | | 157 | | | 157 | |
Soybean | | 55 | | | 17,782 | | | (1,283) | | | (1,283) | |
| | | | | | | | |
Sugar | | 87 | | | 35,922 | | | 671 | | | 292 | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
Total | | 148 | | | 54,639 | | | (455) | | | (834) | |
As of December 31, 2020:
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | 2020 |
Type of derivative contract | | Quantities (thousands) (**) | | Notional amount | | Fair Value Asset/ (Liability) | | (Loss)/Gain (*) |
Futures: | | | | | | | | |
Sale | | | | | | | | |
Corn | | 52 | | | 6,027 | | | (2,846) | | | 2,846 | |
Soybean | | 32 | | | 7,242 | | | (3,380) | | | 3,380 | |
Wheat | | (19) | | | (4,272) | | | 151 | | | (151) | |
Sugar | | 217 | | | 63,025 | | | (6,738) | | | 5,538 | |
Ethanol | | 1 | | | 277 | | | (20) | | | 3 | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
Total | | 283 | | | 72,299 | | | (12,833) | | | 11,616 | |
(*) Included in the line item “(Loss) / Gain from commodity derivative financial instruments” of Note 8.
(**) All quantities expressed in tons and m3.
Commodity future contract fair values are computed with reference to quoted market prices on future exchanges.
Adecoagro S.A.
Notes to the Consolidated Financial Statements (Continued)
(All amounts in US$ thousands, except shares and per share data and as otherwise indicated)
2. Financial risk management (continued)
▪Interest rate swap
In December 31, 2020 the Group's subsidiary in Brazil, Adecoagro Vale do Ivinhema entered into a interest rate swap operation with Itaú BBA in an aggregate amount of US$ 400 million. In these operation Adecoagro Vale do Ivinhema receives IPCA (Extended National Consumer Price Index) plus 4.24% per year, and pays CDI (an interbank floating interest rate in Reais) plus 1.85% per year. This swap expires semiannually until December, 2026. This contract resulted in a recognition of a loss of US$ 2.1 million in 2021 and a gain of US$ 1.8 million in 2020.
▪Currency forward
During the year ended December 31, 2021 the Group did not enter into no currency forward contracts with Brazilian banks. During the year ended December 31, 2020 the Group entered into several currency forward contracts with Brazilian banks in order to hedge the fluctuation of the Brazilian Reais against the U.S. Dollar. These contracts resulted in a recognition of a loss of US$ 1.9 million in 2020.
Gains and losses on currency forward contracts are included within “Financial results, net” in the statement of income.
Adecoagro S.A.
Notes to the Consolidated Financial Statements (Continued)
(All amounts in US$ thousands, except shares and per share data and as otherwise indicated)
3. Segment information
According to IFRS 8, operating segments are identified based on the ‘management approach’. Operating segments are components of an entity about which separate financial information is available that is evaluated regularly by the chief operating decision maker (“CODM”) in deciding how to allocate resources and in assessing performance. The Group’s CODM is the Management Committee. IFRS 8 stipulates external segment reporting based on the Group’s internal organizational and management structure and on internal financial reporting to the chief operating decision maker.
The Group operates in three major lines of business, namely, Farming; Sugar, Ethanol and Energy; and Land Transformation.
•The Company’s ‘Farming’ is further comprised of three reportable segments:
•The Company’s ‘Crops’ Segment consists of planting, harvesting and sale of grains, oilseeds and fibers (including wheat, corn, soybeans, peanuts, cotton and sunflowers, among others), and to a lesser extent the provision of grain warehousing/conditioning and handling and drying services to third parties. Each underlying crop in this segment does not represent a separate operating segment. Management seeks to maximize the use of the land through the cultivation of one or more type of crops. Types and surface amount of crops cultivated may vary from harvest year to harvest year depending on several factors, some of them out of the Group´s control. Management is focused on the long-term performance of the productive land, and to that extent, the performance is assessed considering the aggregated combination, if any, of crops planted in the land. A single manager is responsible for the management of operating activity of all crops rather than for each individual crop.
•The Company’s ‘Rice’ Segment consists of planting, harvesting, processing and marketing of rice.
•The Company’s ‘Dairy’ Segment consists of the production and sale of raw milk and industrialized products, including UHT, cheese and powder milk among others.
•The Company’s ‘All Other Segments’ consists of the aggregation of the remaining non-reportable operating segments, which do not meet the quantitative thresholds for disclosure, namely, Coffee and Cattle.
•The Company’s ‘Sugar, Ethanol and Energy’ Segment consists of cultivating sugarcane which is processed in owned sugar mills, transformed into ethanol, sugar and electricity and marketed;
•The Company’s ‘Land Transformation’ Segment comprises the (i) identification and acquisition of underdeveloped and undermanaged farmland businesses; and (ii) realization of value through the strategic disposition of assets (generating profits).
Total segment assets and liabilities are measured in a manner consistent with that of the Consolidated Financial Statements. These assets and liabilities are allocated based on the operations of the segment and the physical location of the asset.
Effective July 1, 2018, the Group applied IAS 29 “Financial Reporting in Hyperinflationary Economies” (“IAS 29”) to its operations in Argentina. IAS 29 “Financial Reporting in Hyperinflationary Economies” requires that the financial statements of entities whose functional currency is that of a hyperinflationary economy be adjusted for the effects of changes in the general price index and be expressed in terms of the current unit of measurement at the closing date of the reporting period (“inflation accounting”). In order to determine whether an economy is classified as hyperinflationary, IAS 29 sets forth a series of factors to be considered, including whether the amount of cumulative inflation nears or exceeds a threshold of 100 % accumulated in three years. Accordingly, Argentina has been classified as a hyperinflationary economy under the terms of IAS 29 from July 1, 2018. (Please see Note 33 - Basis of preparation and presentations).
Adecoagro S.A.
Notes to the Consolidated Financial Statements (Continued)
(All amounts in US$ thousands, except shares and per share data and as otherwise indicated)
3. Segment information (continued)
According to IAS 29, all Argentine Peso-denominated non-monetary items in the statement of financial position are adjusted by applying a general price index from the date they were initially recognized to the end of the reporting period. Likewise, all Argentine Peso-denominated items in the statement of income should be expressed in terms of the measuring unit current at the end of the reporting period, consequently, income statement items are adjusted by applying a general price index on a monthly basis from the dates they were initially recognized in the financial statements to the end of the reporting period. This process is called “re-measurement”.
Once the re-measurement process is completed, all Argentine Peso denominated accounts are translated into U.S. Dollars, the Group’s reporting currency, applying the guidelines in IAS 21 “The Effects of Changes in Foreign Exchange Rates”(“IAS 21”). IAS 21 requires that amounts be translated at the closing rate at the date of the most recent statement of financial position. This process is called “translation”.
The re-measurement and translation processes are applied on a monthly basis until year-end. Due to this process, the re-measured and translated results of operations for a given month are subject to change until year-end, affecting comparison and analysis.
Following the adoption of IAS 29 to the Argentine operations of the Group, management revised the information reviewed by the CODM. Accordingly, as from July 1, 2018, (commencement of hyper-inflation accounting in Argentina), the information provided to the CODM departs from the application of IAS 29 and IAS 21 re-measurement and translation processes as follows. The segment results of the Argentinean operations for each reporting period were adjusted for inflation and translated into the Group’s reporting currency using the reporting period average exchange rate. The translated amounts were not subsequently re-measured and translated in accordance with the IAS 29 and IAS 21 procedures outlined above.
In order to evaluate the economic performance of businesses on a monthly basis, results of operations in Argentina are based on monthly data that has been adjusted for inflation and converted into the average exchange rate of the U.S. Dollar each month. These already converted figures are subsequently not readjusted and reconverted as described above under IAS 29 and IAS 21. It should be noted that this translation methodology for evaluating segment information is the same that the company uses to translate results of operation from its other subsidiaries from other countries that have not been designated hyperinflationary economies because it allows for a more accurate analysis of the economic performance of its business as a whole.
The Group’s CODM believes that the exclusion of the re-measurement and translation processes from the segment reporting structure allows for a more useful presentation and facilitates period-to-period comparison and performance analysis.
The following tables show a reconciliation of each reportable segment as per the information reviewed by the CODM and the reportable segment measured in accordance with IAS 29 and IAS 21 as per the Consolidated Financial Statements for the years ended December 31, 2021, 2020 and 2019.
Adecoagro S.A.
Notes to the Consolidated Financial Statements (Continued)
(All amounts in US$ thousands, except shares and per share data and as otherwise indicated)
3. Segment information (continued)
Segment reconciliation for the year ended December 31, 2021:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| 2021 |
| Crops | | Rice | | Dairy |
| Total segment reporting | | Adjustment | | Total as per statement of income | | Total segment reporting | | Adjustment | | Total as per statement of income | | Total segment reporting | | Adjustment | | Total as per statement of income |
Sales of goods sold and services rendered | 228,894 | | | 11,836 | | | 240,730 | | | 130,526 | | | 4,343 | | | 134,869 | | | 172,803 | | | 10,251 | | | 183,054 | |
Cost of goods and services rendered | (203,148) | | | (10,083) | | | (213,231) | | | (109,709) | | | (2,336) | | | (112,045) | | | (149,738) | | | (8,339) | | | (158,077) | |
Initial recognition and changes in fair value of biological assets and agricultural produce | 65,704 | | | 8,286 | | | 73,990 | | | 37,119 | | | 6,715 | | | 43,834 | | | 18,336 | | | 1,559 | | | 19,895 | |
Gain from changes in net realizable value of agricultural produce after harvest | (10,163) | | | (1,221) | | | (11,384) | | | — | | | — | | | — | | | — | | | — | | | — | |
Margin on Manufacturing and Agricultural Activities Before Operating Expenses | 81,287 | | | 8,818 | | | 90,105 | | | 57,936 | | | 8,722 | | | 66,658 | | | 41,401 | | | 3,471 | | | 44,872 | |
General and administrative expenses | (10,273) | | | (827) | | | (11,100) | | | (8,891) | | | (869) | | | (9,760) | | | (4,715) | | | (541) | | | (5,256) | |
Selling expenses | (21,925) | | | (1,494) | | | (23,419) | | | (16,618) | | | (1,490) | | | (18,108) | | | (20,779) | | | (1,793) | | | (22,572) | |
Other operating income, net | (3,538) | | | (185) | | | (3,723) | | | 239 | | | 46 | | | 285 | | | (150) | | | (20) | | | (170) | |
Profit from Operations Before Financing and Taxation | 45,551 | | | 6,312 | | | 51,863 | | | 32,666 | | | 6,409 | | | 39,075 | | | 15,757 | | | 1,117 | | | 16,874 | |
| | | | | | | | | | | | | | | | | |
Depreciation and amortization | (6,501) | | | (634) | | | (7,135) | | | (8,080) | | | (814) | | | (8,894) | | | (7,144) | | | (797) | | | (7,941) | |
Net (loss) / gain from Fair value adjustment of investment property | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| 2021 |
| All other segments | | Land transformation | | Corporate | | Total |
| Total segment reporting | | Adjustment | | Total as per statement of income | | Total segment reporting | | Adjustment | | Total as per statement of income | | Total segment reporting | | Adjustment | | Total as per statement of income | | Total segment reporting | | Adjustment | | Total as per statement of income |
Sales of goods sold and services rendered | 3,490 | | | 199 | | | 3,689 | | | — | | | — | | | — | | | — | | | — | | | — | | | 1,097,723 | | | 26,629 | | | 1,124,352 | |
Cost of goods and services rendered | (2,966) | | | (145) | | | (3,111) | | | — | | | — | | | — | | | — | | | — | | | — | | | (834,062) | | | (20,903) | | | (854,965) | |
Initial recognition and changes in fair value of biological assets and agricultural produce | 1,380 | | | (18) | | | 1,362 | | | — | | | — | | | — | | | — | | | — | | | — | | | 211,198 | | | 16,542 | | | 227,740 | |
Gain from changes in net realizable value of agricultural produce after harvest | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | (11,658) | | | (1,221) | | | (12,879) | |
Margin on Manufacturing and Agricultural Activities Before Operating Expenses | 1,904 | | | 36 | | | 1,940 | | | — | | | — | | | — | | | — | | | — | | | — | | | 463,201 | | | 21,047 | | | 484,248 | |
General and administrative expenses | (173) | | | (14) | | | (187) | | | — | | | — | | | — | | | (22,119) | | | (1,908) | | | (24,027) | | | (65,635) | | | (4,159) | | | (69,794) | |
Selling expenses | (273) | | | (17) | | | (290) | | | — | | | — | | | — | | | (306) | | | (21) | | | (327) | | | (112,847) | | | (4,815) | | | (117,662) | |
Other operating income, net | (3,995) | | | (470) | | | (4,465) | | | 6,613 | | | — | | | 6,613 | | | 103 | | | (21) | | | 82 | | | (18,118) | | | (650) | | | (18,768) | |
Profit from Operations Before Financing and Taxation | (2,537) | | | (465) | | | (3,002) | | | 6,613 | | | — | | | 6,613 | | | (22,322) | | | (1,950) | | | (24,272) | | | 266,601 | | | 11,423 | | | 278,024 | |
| | | | | | | | | | | | | | | | | | | | | | | |
Depreciation and amortization | (175) | | | (15) | | | (190) | | | — | | | — | | | — | | | (738) | | | (49) | | | (787) | | | (166,619) | | | (2,309) | | | (168,928) | |
Net (loss) / gain from Fair value adjustment of investment property | (3,884) | | | (447) | | | (4,331) | | | — | | | — | | | — | | | — | | | — | | | — | | | (3,884) | | | (447) | | | (4,331) | |
Sugar, Ethanol and Energy segment has not been reconciled due to the lack of difference.
Adecoagro S.A.
Notes to the Consolidated Financial Statements (Continued)
(All amounts in US$ thousands, except shares and per share data and as otherwise indicated)
3. Segment information (continued)
Segment reconciliation for the year ended December 31, 2020: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| 2020 |
| Crops | | Rice | | Dairy |
| Total segment reporting | | Adjustment | | Total as per statement of income | | Total segment reporting | | Adjustment | | Total as per statement of income | | Total segment reporting | | Adjustment | | Total as per statement of income |
Sales of goods sold and services rendered | 170,114 | | | (1,653) | | | 168,461 | | | 102,886 | | | (1,024) | | | 101,862 | | | 135,471 | | | (1,997) | | | 133,474 | |
Cost of goods and services rendered | (150,745) | | | 1,495 | | | (149,250) | | | (74,395) | | | 565 | | | (73,830) | | | (117,754) | | | 1,747 | | | (116,007) | |
Initial recognition and changes in fair value of biological assets and agricultural produce | 41,038 | | | (934) | | | 40,104 | | | 19,449 | | | (772) | | | 18,677 | | | 12,638 | | | (294) | | | 12,344 | |
Gain from changes in net realizable value of agricultural produce after harvest | 7,078 | | | (71) | | | 7,007 | | | — | | | — | | | — | | | (2) | | | — | | | (2) | |
Margin on Manufacturing and Agricultural Activities Before Operating Expenses | 68,224 | | | (1,163) | | | 67,061 | | | 47,940 | | | (1,231) | | | 46,709 | | | 30,353 | | | (544) | | | 29,809 | |
General and administrative expenses | (6,816) | | | 122 | | | (6,694) | | | (7,045) | | | 146 | | | (6,899) | | | (4,896) | | | 108 | | | (4,788) | |
Selling expenses | (18,265) | | | 267 | | | (17,998) | | | (14,170) | | | 247 | | | (13,923) | | | (13,824) | | | 284 | | | (13,540) | |
Other operating income, net | (12,846) | | | (7) | | | (12,853) | | | 731 | | | (18) | | | 713 | | | (189) | | | 3 | | | (186) | |
| | | | | | | | | | | | | | | | | |
Profit from Operations Before Financing and Taxation | 30,297 | | | (781) | | | 29,516 | | | 27,456 | | | (856) | | | 26,600 | | | 11,444 | | | (149) | | |