Form 20-F | X | Form 40-F |
Yes | No | X |
Yes | No | X |
ITEM | |||||
99.1. | Press release dated November 13, 2023 related to the registrant’s results of operations for the nine-month period ended September 30, 2023. | ||||
99.2 | Unaudited condensed consolidated interim financial statements of the registrant as of and for the nine-month period ended September 30, 2023. |
Adecoagro S.A. | |||||||||||||||||
By: | /s/ Emilio Federico Gnecco |
||||||||||||||||
Name: | Emilio Federico Gnecco |
||||||||||||||||
Title: | Chief Financial Officer |
Adjusted EBITDA reached $155.3 million in 3Q23, 27.0% higher year-over-year. Crushing volume at an all-time record. Second installment of the $35 million cash dividend to be paid in November. |
||||||||||||||||||||||||||||||||||||||
3Q23 Earning Release Conference Call | ||||||||||||||||||||||||||||||||||||||
English Conference Call | Luxembourg, November 13, 2023 - Adecoagro S.A. (NYSE: AGRO, Bloomberg: AGRO US, Reuters: AGRO.K), a leading sustainable production company in South America, announced today its results for the third quarter ended September 30, 2023. The financial information contained in this press release is based on consolidated financial statements presented in US dollars and prepared in accordance with International Financial Reporting Standards (IFRS) except for Non - IFRS measures. Please refer to page 26 for a definition and reconciliation to IFRS of the Non - IFRS measures used in this earnings release. | |||||||||||||||||||||||||||||||||||||
November 14, 2023 | ||||||||||||||||||||||||||||||||||||||
10 a.m. (US EST) | ||||||||||||||||||||||||||||||||||||||
12 p.m. (Buenos Aires/Sao Paulo time) | ||||||||||||||||||||||||||||||||||||||
4 p.m. (Luxembourg) | ||||||||||||||||||||||||||||||||||||||
Financial Performance - Highlights | ||||||||||||||||||||||||||||||||||||||
Zoom ID: 895 5751 4872 | $ thousands | 3Q23 | 3Q22 | Chg % | 9M23 | 9M22 | Chg % | |||||||||||||||||||||||||||||||
Passcode: 995202 | Gross Sales (1) |
387,947 | 381,949 | 1.6% | 1,042,302 | 969,691 | 7.5% | |||||||||||||||||||||||||||||||
Adj EBITDA (2) |
||||||||||||||||||||||||||||||||||||||
Investor Relations | Farming & Land Transformation | 46,651 | 17,055 | 173.5% | 89,519 | 72,623 | 23.3% | |||||||||||||||||||||||||||||||
Emilio Gnecco | Sugar, Ethanol & Energy | 114,630 | 111,002 | 3.3% | 308,161 | 272,638 | 13.0% | |||||||||||||||||||||||||||||||
CFO | Corporate Expenses | (5,982) | (5,807) | 3.0% | (16,873) | (18,192) | (7.3)% | |||||||||||||||||||||||||||||||
Victoria Cabello | Total Adj EBITDA | 155,299 | 122,250 | 27.0% | 380,807 | 327,069 | 16.4% | |||||||||||||||||||||||||||||||
IR Officer | Adj EBITDA Margin (2) |
40.7% | 32.3% | 25.9% | 37.0% | 34.4% | 7.5% | |||||||||||||||||||||||||||||||
Net Income | 75,387 | 22,590 | 233.7% | 144,512 | 105,874 | 36.5% | ||||||||||||||||||||||||||||||||
Adj Net Income (2) |
88,559 | 47,213 | 87.6% | 169,865 | 105,953 | 60.3% | ||||||||||||||||||||||||||||||||
ir@adecoagro.com | Adjusted Net Income per Share | 0.83 | 0.43 | 92.5% | 1.59 | 0.97 | 64.5% | |||||||||||||||||||||||||||||||
Net Debt(2) / LTM Adj EBITDA (x) |
1.5x | 2.1x | (29.4)% | 1.5x | 2.1x | (29.4)% | ||||||||||||||||||||||||||||||||
Operating Performance - Highlights | ||||||||||||||||||||||||||||||||||||||
Sugarcane milled (thousand tons) | 4,492 | 3,755 | 19.6% | 9,570 | 7,329 | 30.6% | ||||||||||||||||||||||||||||||||
Website: | Farming Planted Area (Hectares) | 265,294 | 291,843 | (9.1)% | 265,294 | 291,843 | (9.1)% | |||||||||||||||||||||||||||||||
www.adecoagro.com | Milk Produced (million liters) | 51.7 | 47.4 | 9.0% | 148.3 | 137.9 | 7.5% | |||||||||||||||||||||||||||||||
•Gross sales were 1.6% higher in 3Q23 and 7.5% higher in 9M23 driven by greater productivity indicators in our Sugar, Ethanol & Energy division, which enabled us to increase our sugar production and execute sales at solid prices; coupled with an increase in average selling prices captured for rice and dairy.
•Adjusted EBITDA presented a year-over-year increase of 27.0% in 3Q23 and 16.4% in 9M23. This was explained by (i) an outperformance of the Sugar, Ethanol & Energy and Rice divisions, coupled with (ii) a farm sale conducted in Argentina. This, in turn, fully offset the decline reported in the Crops division driven by a record drought and higher costs.
•Adjusted net income in 3Q23 was $88.6 million, 87.6% higher than the previous year, while year-to-date it stood at $169.9 million, presenting a 60.3% year-over-year increase.
•Net debt/LTM Adjusted EBITDA of 1.5x, down 29.4% compared to 3Q22 on greater cash generation. Liquidity ratio(3) stood at 1.8x.
|
||||||||||||||||||||||||||||||||||||||
(1) Gross Sales are equal to Net Sales plus sales taxes related to sugar, ethanol and energy.
(2) Please see “Reconciliation of Non-IFRS measures” starting on page 26 for a reconciliation of Adjusted EBITDA. Adjusted Net Income and Net Debt for the period. Adjusted EBITDA margin is calculated as a percentage of net sales.
(3) Liquidity ratio is equal to Cash & Equivalents plus Marketable Inventories divided by Short Term Debt.
|
Remarks |
ESG Update |
Sugar, Ethanol & Energy Segment - Operational Performance |
SUGAR, ETHANOL & ENERGY - SELECTED INFORMATION | |||||||||||||||||||||||
Operating Data | Metric | 3Q23 | 3Q22 | Chg % | 9M23 | 9M22 | Chg % | ||||||||||||||||
Milling | |||||||||||||||||||||||
Sugarcane Milled | tons | 4,491,938 | 3,754,674 | 19.6% | 9,569,836 | 7,328,643 | 30.6% | ||||||||||||||||
Own Cane | tons | 4,021,209 | 3,481,593 | 15.5% | 8,993,678 | 6,992,352 | 28.6% | ||||||||||||||||
Third Party Cane | tons | 470,729 | 273,082 | 72.4% | 576,158 | 336,291 | 71.3% | ||||||||||||||||
Production | |||||||||||||||||||||||
TRS Equivalent Produced | tons | 676,070 | 559,874 | 20.8% | 1,333,817 | 1,001,752 | 33.1% | ||||||||||||||||
Sugar | tons | 319,959 | 212,955 | 50.2% | 619,165 | 297,537 | 108.1% | ||||||||||||||||
Ethanol | M3 | 203,503 | 196,337 | 3.6% | 403,194 | 402,217 | 0.2% | ||||||||||||||||
Hydrous Ethanol | M3 | 196,324 | 84,270 | 133.0% | 255,312 | 175,388 | 45.6% | ||||||||||||||||
Anhydrous Ethanol (1) |
M3 | 7,179 | 112,067 | (93.6)% | 147,882 | 226,829 | (34.8)% | ||||||||||||||||
Sugar mix in production | % | 49% | 40% | 23.0% | 48% | 31% | 55.4% | ||||||||||||||||
Ethanol mix in production | % | 51% | 60% | (15.2)% | 52% | 69% | (24.9)% | ||||||||||||||||
Energy Exported (sold to grid) | MWh | 254,851 | 233,518 | 9.1% | 495,364 | 439,206 | 12.8% | ||||||||||||||||
Cogen efficiency (KWh sold/ton crushed) | KWh/ton | 56.7 | 62.2 | (8.8)% | 51.8 | 59.9 | (13.6)% | ||||||||||||||||
Agricultural Metrics | |||||||||||||||||||||||
Harvested area | Hectares | 48,800 | 53,735 | (9.2)% | 113,915 | 113,506 | 0.4% | ||||||||||||||||
Yield | tons/hectare | 82 | 65 | 27.2% | 79 | 62 | 28.2% | ||||||||||||||||
TRS content | kg/ton | 145 | 141 | 3.1% | 132 | 129 | 2.6% | ||||||||||||||||
Area | |||||||||||||||||||||||
Sugarcane Plantation | hectares | 196,827 | 189,889 | 3.7% | 196,827 | 189,889 | 3.7% | ||||||||||||||||
Expansion Area | hectares | 1,202 | 1,330 | (9.6)% | 3,841 | 4,083 | (5.9)% | ||||||||||||||||
Renewal Area | hectares | 7,061 | 6,828 | 3.4% | 21,722 | 21,536 | 0.9% |
Sugar, Ethanol & Energy Segment - Financial Performance |
NET SALES BREAKDOWN | $ thousands | Units | ($/unit) | ||||||||||||||||||||||||||||||||
3Q23 | 3Q22 | Chg % | 3Q23 | 3Q22 | Chg % | 3Q23 | 3Q22 | Chg % | |||||||||||||||||||||||||||
Sugar (tons) | 123,415 | 67,273 | 83.5% | 229,335 | 161,205 | 42.3% | 538 | 417 | 29.0% | ||||||||||||||||||||||||||
Ethanol (cubic meters) | 50,905 | 83,464 | (39.0)% | 110,082 | 127,263 | (13.5)% | 462 | 656 | (29.5)% | ||||||||||||||||||||||||||
Hydrous Ethanol (cubic meters) | 29,655 | 7,130 | 315.9% | 68,193 | 12,330 | 453.1% | 435 | 578 | (24.8)% | ||||||||||||||||||||||||||
Anhydrous Ethanol (cubic meters) | 21,250 | 76,334 | (72.2)% | 41,889 | 114,933 | (63.6)% | 507 | 664 | (23.6)% | ||||||||||||||||||||||||||
Energy (Mwh) (2) |
11,677 | 11,036 | 5.8% | 289,485 | 251,518 | 15.1% | 40 | 44 | (8.1)% | ||||||||||||||||||||||||||
CBios | 1,556 | 1,171 | 32.9% | 67,696 | 70,083 | (3.4)% | 23 | 17 | 37.6% | ||||||||||||||||||||||||||
Others (5) |
20 | — | n.a. | 22 | — | n.a. | 909 | — | n.a. | ||||||||||||||||||||||||||
TOTAL (3) |
187,573 | 162,944 | 15.1% | ||||||||||||||||||||||||||||||||
Cover Crops (tons) (4) |
2,695 | — | —% | 5,663 | — | —% | 476 | — | —% | ||||||||||||||||||||||||||
TOTAL NET SALES (1) |
190,268 | 162,944 | 16.8% | ||||||||||||||||||||||||||||||||
NET SALES BREAKDOWN | 9M23 | 9M22 | Chg % | 9M23 | 9M22 | Chg % | 9M23 | 9M22 | Chg % | ||||||||||||||||||||||||||
Sugar (tons) | 277,709 | 95,311 | 191.4% | 546,045 | 224,198 | 143.6% | 509 | 425 | 19.6% | ||||||||||||||||||||||||||
Ethanol (cubic meters) | 154,365 | 269,344 | (42.7)% | 278,746 | 385,191 | (27.6)% | 554 | 699 | (20.8)% | ||||||||||||||||||||||||||
Hydrous Ethanol (cubic meters) | 49,588 | 88,006 | (43.7)% | 105,244 | 129,035 | (18.4)% | 471 | 682 | (30.9)% | ||||||||||||||||||||||||||
Anhydrous Ethanol (cubic meters) | 104,777 | 181,338 | (42.2)% | 173,502 | 256,156 | (32.3)% | 604 | 708 | (14.7)% | ||||||||||||||||||||||||||
Energy (Mwh) (2) |
23,166 | 22,288 | 3.9% | 593,720 | 520,459 | 14.1% | 39 | 43 | (8.9)% | ||||||||||||||||||||||||||
CBios | 6,071 | 8,264 | (26.5)% | 323,877 | 456,863 | (29.1)% | 19 | 18 | 3.6% | ||||||||||||||||||||||||||
Others (5) |
184 | — | n.a. | 202 | — | n.a. | 911 | — | n.a. | ||||||||||||||||||||||||||
TOTAL (3) |
461,495 | 395,207 | 16.8% | ||||||||||||||||||||||||||||||||
Cover Crops (tons) (4) |
9,906 | 10,530 | (5.9)% | 22,762 | 18,864 | 20.7% | 435 | 558 | (22.0)% | ||||||||||||||||||||||||||
TOTAL NET SALES (1) |
471,401 | 405,737 | 16.2% |
HIGHLIGHTS - $ thousand | 3Q23 | 3Q22 | Chg % | 9M23 | 9M22 | Chg % | ||||||||||||||
Net Sales (1) | 190,268 | 162,944 | 16.8% | 471,401 | 405,737 | 16.2% | ||||||||||||||
Margin on Manufacturing and Agricultural Act. Before Opex | 93,865 | 76,327 | 23.0% | 256,948 | 205,180 | 25.2% | ||||||||||||||
Adjusted EBITDA | 114,630 | 111,002 | 3.3% | 308,161 | 272,638 | 13.0% | ||||||||||||||
Adjusted EBITDA Margin | 60.2% | 68.1% | (11.6)% | 65.4% | 67.2% | (2.7)% |
SUGAR, ETHANOL & ENERGY - PRODUCTION COSTS(1) |
|||||||||||||||||||||||
Total Cost ($'000) | Total Cost per Pound (cts/lbs) | ||||||||||||||||||||||
3Q23 | 3Q22 | Chg % | 3Q23 | 3Q22 | Chg % | ||||||||||||||||||
Industrial costs | 48,305 | 36,254 | 33.2% | 3.5 | 3.2 | 8.0% | |||||||||||||||||
Industrial costs | 29,542 | 26,146 | 13.0% | 2.1 | 2.3 | (8.4)% | |||||||||||||||||
Cane from 3rd parties | 18,763 | 10,108 | 85.6% | 1.4 | 0.9 | 50.5% | |||||||||||||||||
Agricultural costs | 112,413 | 100,391 | 12.0% | 8.2 | 9.0 | (9.2)% | |||||||||||||||||
Harvest costs | 44,670 | 40,469 | 21.1% | 3.2 | 3.6 | (10.5)% | |||||||||||||||||
Cane depreciation | 29,219 | 24,124 | 21.1% | 2.1 | 2.2 | (1.8)% | |||||||||||||||||
Agricultural Partnership Costs | 17,095 | 17,267 | (1.0)% | 1.2 | 1.5 | (19.7)% | |||||||||||||||||
Maintenance costs | 21,429 | 18,531 | 15.6% | 1.6 | 1.7 | (6.3)% | |||||||||||||||||
Total Production Costs | 160,718 | 136,645 | 17.6% | 11.7 | 12.2 | (4.6)% | |||||||||||||||||
Depreciation & Amortization PP&E | (58,043) | (50,728) | 14.4% | (4.2) | (4.5) | (7.2)% | |||||||||||||||||
Total Production Costs (excl D&A) | 102,675 | 85,917 | 19.5% | 7.5 | 7.7 | (3.1)% | |||||||||||||||||
SUGAR, ETHANOL & ENERGY - PRODUCTION COSTS(1) |
|||||||||||||||||||||||
Total Cost ($'000) | Total Cost per Pound (cts/lbs) | ||||||||||||||||||||||
9M23 | 9M22 | Chg % | 9M23 | 9M22 | Chg % | ||||||||||||||||||
Industrial costs | 81,547 | 69,435 | 17.4% | 3.1 | 3.5 | (12.3)% | |||||||||||||||||
Industrial costs | 59,115 | 57,197 | 3.4% | 2.2 | 2.9 | (22.8)% | |||||||||||||||||
Cane from 3rd parties | 22,432 | 12,238 | 83.3% | 0.8 | 0.6 | 36.9% | |||||||||||||||||
Agricultural costs | 255,345 | 213,284 | 19.7% | 9.6 | 10.7 | (10.6)% | |||||||||||||||||
Harvest costs | 97,770 | 81,745 | 19.6% | 3.7 | 4.1 | (10.7)% | |||||||||||||||||
Cane depreciation | 60,563 | 48,368 | 25.2% | 2.3 | 2.4 | (6.5)% | |||||||||||||||||
Agricultural Partnership Costs | 39,301 | 37,660 | 4.4% | 1.5 | 1.9 | (22.1)% | |||||||||||||||||
Maintenance costs | 57,711 | 45,511 | 26.8% | 2.2 | 2.3 | (5.3)% | |||||||||||||||||
Total Production Costs | 336,892 | 282,720 | 19.2% | 12.6 | 14.2 | (11.0)% | |||||||||||||||||
Depreciation & Amortization PP&E | (130,076) | (114,951) | 13.2% | (4.9) | (5.8) | (15.5)% | |||||||||||||||||
Total Production Costs (excl D&A) | 206,816 | 167,769 | 23.3% | 7.7 | 8.4 | (7.9)% | |||||||||||||||||
SUGAR, ETHANOL & ENERGY - CHANGES IN FAIR VALUE | ||||||||||||||||||||
$ thousands | 3Q23 | 3Q22 | Chg % | 9M23 | 9M22 | Chg % | ||||||||||||||
Sugarcane Valuation Model current period | 135,055 | 91,145 | 48.2% | 135,055 | 91,145 | 48.2% | ||||||||||||||
Sugarcane Valuation Model previous period | 160,316 | 96,683 | 65.8% | 104,586 | 64,364 | 62.5% | ||||||||||||||
Total Changes in Fair Value | (25,261) | (5,538) | 356.2% | 30,469 | 26,781 | 13.8% |
Crops, Rice, Dairy & Land Transformation Financial Performance |
CROPS, RICE, DAIRY & LAND TRANSFORMATION - FINANCIAL HIGHLIGHTS | ||||||||||||||||||||
$ thousands | 3Q23 | 3Q22 | Chg % | 9M23 | 9M22 | Chg % | ||||||||||||||
Gross Sales | ||||||||||||||||||||
Farming | 191,279 | 215,195 | (11.1)% | 559,041 | 545,505 | 2.5% | ||||||||||||||
Total Sales | 191,279 | 215,195 | (11.1)% | 559,041 | 545,505 | 2.5% | ||||||||||||||
Adjusted EBITDA (1) |
||||||||||||||||||||
Farming | 17,238 | 16,892 | 2.0% | 61,612 | 69,278 | (11.1)% | ||||||||||||||
Land Transformation | 29,413 | 163 | n.m | 27,907 | 3,345 | 734.3% | ||||||||||||||
Total Adjusted EBITDA (1) |
46,651 | 17,055 | 173.5% | 89,519 | 72,623 | 23.3% |
Crops Segment |
GROSS SALES BREAKDOWN | Amount ($ '000) | Volume | $ per unit | ||||||||||||||||||||||||||||||||
Crops | 3Q23 | 3Q22 | Chg % | 3Q23 | 3Q22 | Chg % | 3Q23 | 3Q22 | Chg % | ||||||||||||||||||||||||||
Soybean | 12,775 | 26,256 | (51.3)% | 27,978 | 57,058 | (51.0)% | 457 | 460 | (0.8)% | ||||||||||||||||||||||||||
Corn (1) |
19,393 | 29,178 | (33.5)% | 88,242 | 131,965 | (33.1)% | 220 | 221 | (0.6)% | ||||||||||||||||||||||||||
Wheat (2) |
1,600 | 4,299 | (62.8)% | 7,275 | 13,095 | (44.4)% | 220 | 328 | (33.0)% | ||||||||||||||||||||||||||
Sunflower | 4,164 | 7,433 | (44.0)% | 6,701 | 10,475 | (36.0)% | 621 | 710 | (12.4)% | ||||||||||||||||||||||||||
Cotton Lint | 2,012 | 3,666 | (45.1)% | 1,006 | 2,483 | (59.5)% | 2,000 | 1,476 | 35.5% | ||||||||||||||||||||||||||
Peanut | 17,710 | 15,282 | 15.9% | 13,784 | 10,512 | 31.1% | 1,285 | 1,454 | (11.6)% | ||||||||||||||||||||||||||
Others (3) |
2,027 | 3,247 | (37.6)% | 6,432 | 1,909 | 236.9% | |||||||||||||||||||||||||||||
Total | 59,681 | 89,361 | (33.2)% | 151,417 | 227,497 | (33.4)% | |||||||||||||||||||||||||||||
GROSS SALES BREAKDOWN | 9M23 | 9M22 | Chg % | 9M23 | 9M22 | Chg % | 9M23 | 9M22 | Chg % | ||||||||||||||||||||||||||
Soybean | 41,935 | 66,123 | (36.6)% | 90,338 | 154,683 | (41.6)% | 464 | 427 | 8.6% | ||||||||||||||||||||||||||
Corn (1) |
29,484 | 60,627 | (51.4)% | 131,999 | 255,664 | (48.4)% | 223 | 237 | (5.8)% | ||||||||||||||||||||||||||
Wheat (2) |
13,611 | 18,151 | (25.0)% | 49,798 | 64,967 | (23.3)% | 273 | 279 | (2.2)% | ||||||||||||||||||||||||||
Sunflower | 18,133 | 18,869 | (3.9)% | 32,340 | 23,902 | 35.3% | 561 | 789 | (29.0)% | ||||||||||||||||||||||||||
Cotton Lint | 6,561 | 4,868 | 34.8% | 3,188 | 3,621 | (12.0)% | 2,058 | 1,344 | 53.1% | ||||||||||||||||||||||||||
Peanut | 49,673 | 44,499 | 11.6% | 39,154 | 37,306 | 5.0% | 1,269 | 1,193 | 6.4% | ||||||||||||||||||||||||||
Others (3) |
7,800 | 7,856 | (0.7)% | 8,189 | 9,025 | (9.3)% | |||||||||||||||||||||||||||||
Total | 167,197 | 220,993 | (24.3)% | 355,006 | 549,169 | (35.4)% |
HIGHLIGHTS - $ thousand | 3Q23 | 3Q22 | Chg % | 9M23 | 9M22 | Chg % | ||||||||||||||
Gross Sales | 59,681 | 89,361 | (33.2)% | 167,197 | 220,993 | (24.3)% | ||||||||||||||
Adjusted EBITDA | 98 | 5,818 | (98.3)% | 607 | 30,256 | (98.0)% |
Rice Segment |
RICE | |||||||||||||||||||||||
Highlights | metric | 3Q23 | 3Q22 | Chg % | 9M23 | 9M22 | Chg % | ||||||||||||||||
Gross Sales | $ thousands | 60,226 | 59,018 | 2.0% | 195,652 | 138,974 | 40.8% | ||||||||||||||||
Sales of white rice | thousand tons | 81 | 84 | (3.7)% | 276 | 222 | 24.4% | ||||||||||||||||
$ per ton | 630 | 602 | 4.7% | 618 | 536 | 15.4% | |||||||||||||||||
$ thousands | 50,795 | 50,401 | 0.8% | 170,642 | 118,918 | 43.5% | |||||||||||||||||
Sales of By-products | $ thousands | 9,431 | 8,619 | 9.4% | 25,010 | 20,057 | 24.7% | ||||||||||||||||
Adjusted EBITDA | $ thousands | 10,757 | 2,144 | 401.7% | 38,129 | 15,253 | 150.0% | ||||||||||||||||
Rice Mills | |||||||||||||||||||||||
Total Processed Rough Rice(1) |
thousand tons | 57 | 90 | (37.2)% | 190 | 240 | (20.7)% | ||||||||||||||||
Ending stock - White Rice | thousand tons | 35 | 50 | (29.7)% | 35 | 50 | (29.7)% |
Dairy Segment |
DAIRY | |||||||||||||||||||||||
Highlights | metric | 3Q23 | 3Q22 | Chg % | 9M23 | 9M22 | Chg % | ||||||||||||||||
Gross Sales | $ thousands (1) |
69,772 | 64,657 | 7.9% | 192,084 | 181,504 | 5.8% | ||||||||||||||||
million liters (2) (3) |
112.2 | 109.5 | 2.4% | 296.2 | 305.9 | (3.2)% | |||||||||||||||||
Adjusted EBITDA | $ thousands | 6,255 | 9,394 | (33.4)% | 22,555 | 23,599 | (4.4)% | ||||||||||||||||
Dairy - Farm | |||||||||||||||||||||||
Milking Cows | average heads | 14,487 | 14,437 | 0.3% | 14,496 | 14,418 | 0.5% | ||||||||||||||||
Cow Productivity | liter/cow/day | 38.8 | 35.7 | 8.7% | 37.5 | 35.0 | 6.9% | ||||||||||||||||
Total Milk Produced | million liters | 51.7 | 47.4 | 9.0% | 148.3 | 137.9 | 7.5% | ||||||||||||||||
Dairy - Industry | |||||||||||||||||||||||
Total Milk Processed | million liters | 96.4 | 92.2 | 4.6% | 255.0 | 268.3 | (5.0)% |
All Other Segments |
ALL OTHER SEGMENTS | |||||||||||||||||||||||
Highlights | metric | 3Q23 | 3Q22 | Chg % | 9M23 | 9M22 | Chg % | ||||||||||||||||
Gross Sales | $ thousands | 1,600 | 2,159 | (25.9)% | 4,108 | 4,034 | 1.8% | ||||||||||||||||
Adjusted EBITDA | $ thousands | 128 | (464) | n.a | 321 | 170 | 88.8% |
Land transformation business |
LAND TRANSFORMATION | |||||||||||||||||||||||
Highlights | metric | 3Q23 | 3Q22 | Chg % | 9M23 | 9M22 | Chg % | ||||||||||||||||
Adjusted EBITDA | $ thousands | 29,413 | 163 | n.m | 27,907 | 3,345 | 734.3% | ||||||||||||||||
Land sold | Hectares | 6,302 | — | n.a. | 6,302 | — | n.a. |
Corporate expenses |
CORPORATE EXPENSES | ||||||||||||||||||||
$ thousands | 3Q23 | 3Q22 | Chg % | 9M23 | 9M22 | Chg % | ||||||||||||||
Corporate Expenses | (5,982) | (5,807) | 3.0% | (16,873) | (18,192) | (7.3)% |
Net Income & Adjusted Net Income |
ADJUSTED NET INCOME (1) |
||||||||||||||||||||
$ thousands | 3Q23 | 3Q22 | Chg % | 9M23 | 9M22 | Chg % | ||||||||||||||
Profit for the period | 75,387 | 22,590 | 233.7% | 144,512 | 105,874 | 36.5% | ||||||||||||||
Foreign exchange losses/(gains), net | 1,396 | 12,377 | (88.7)% | (33,954) | (12,642) | 168.6% | ||||||||||||||
Cash flow hedge - transfer from equity | 9,357 | 9,212 | 1.6% | 43,221 | 35,575 | 21.5% | ||||||||||||||
Inflation accounting effects | (17,409) | 2,599 | (769.9)% | (5,072) | (14,677) | (65.4)% | ||||||||||||||
Net results from Fair Value adjustment of Investment Property | (417) | 125 | (433.6)% | 913 | 3,878 | (76.5)% | ||||||||||||||
Revaluation surplus of farmland sold | 20,245 | — | n.a. | 20,245 | — | n.a. | ||||||||||||||
Bargain purchase gain on acquisition (2) |
— | 310 | (100.0)% | — | (12,055) | (100.0)% | ||||||||||||||
Adjusted Net Income | 88,559 | 47,213 | 87.6% | 169,865 | 105,953 | 60.3% | ||||||||||||||
Indebtedness |
NET DEBT BREAKDOWN | |||||||||||||||||
$ thousands | 3Q23 | 2Q23 | Chg % | 3Q22 | Chg % | ||||||||||||
Farming | 375,916 | 356,821 | 5.4% | 349,921 | 7.4% | ||||||||||||
Short term Debt | 329,240 | 310,308 | 6.1% | 285,868 | 15.2% | ||||||||||||
Long term Debt | 46,676 | 46,513 | 0.3% | 64,053 | (27.1)% | ||||||||||||
Sugar, Ethanol & Energy | 720,574 | 731,890 | (1.5)% | 704,828 | 2.2% | ||||||||||||
Short term Debt | 14,984 | 20,321 | (26.3)% | 26,244 | (42.9)% | ||||||||||||
Long term Debt | 705,590 | 711,569 | (0.8)% | 678,584 | 4.0% | ||||||||||||
Total Short term Debt | 344,224 | 330,628 | 4.1% | 312,112 | 10.3% | ||||||||||||
Total Long term Debt | 752,266 | 758,082 | (0.8)% | 742,637 | 1.3% | ||||||||||||
Gross Debt | 1,096,490 | 1,088,710 | 0.7% | 1,054,749 | 4.0% | ||||||||||||
Cash & Equivalents | 349,812 | 196,609 | 77.9% | 159,362 | 119.5% | ||||||||||||
Restricted Short-Term Investments | 39,926 | 39,733 | 0.5% | 79,365 | (49.7)% | ||||||||||||
Net Debt | 706,752 | 852,368 | (17.1)% | 816,022 | (13.4)% | ||||||||||||
EOP Net Debt / Adj. EBITDA LTM | 1.5x | 1.9x | (22.7)% | 2.1x | (29.4)% | ||||||||||||
Capital Expenditures |
CAPITAL EXPENDITURES | ||||||||||||||||||||
$ thousands | 3Q23 | 3Q22 | Chg % | 9M23 | 9M22 | Chg % | ||||||||||||||
Farming & Land Transformation | 4,456 | 8,728 | (48.9)% | 17,924 | 32,016 | (44.0)% | ||||||||||||||
Expansion | 3,587 | 4,650 | (22.8)% | 14,058 | 14,298 | (1.7)% | ||||||||||||||
Maintenance | 869 | 4,078 | (78.7)% | 3,867 | 17,719 | (78.2)% | ||||||||||||||
Sugar, Ethanol & Energy | 43,479 | 39,939 | 8.9% | 172,552 | 148,110 | 16.5% | ||||||||||||||
Maintenance | 33,812 | 33,780 | 0.1% | 134,714 | 123,932 | 8.7% | ||||||||||||||
Planting | 29,560 | 25,055 | 18.0% | 74,188 | 60,687 | 22.2% | ||||||||||||||
Industrial & Agricultural Machinery | 4,252 | 8,725 | (51.3)% | 60,526 | 63,246 | (4.3)% | ||||||||||||||
Expansion | 9,667 | 6,159 | 57.0% | 37,838 | 24,177 | 56.5% | ||||||||||||||
Planting | 7,818 | 3,907 | 100.1% | 20,757 | 13,592 | 52.7% | ||||||||||||||
Industrial & Agricultural Machinery | 1,849 | 2,251 | (17.9)% | 17,081 | 10,585 | 61.4% | ||||||||||||||
Total | 47,935 | 48,666 | (1.5)% | 190,476 | 180,126 | 5.7% | ||||||||||||||
Total Maintenance Capex | 34,681 | 37,858 | (8.4)% | 138,580 | 141,651 | (2.2)% | ||||||||||||||
Total Expansion Capex | 13,254 | 10,808 | 22.6% | 51,896 | 38,475 | 34.9% |
3Q23 Market Highlights |
Other Operational & Financial Metrics |
FARMING PRODUCTION DATA | |||||||||||||||||||||||||||||||||||
Planting & Production | Planted Area (hectares) | 2022/23 Harvested Area | Yields (Tons per hectare) | ||||||||||||||||||||||||||||||||
2022/23 | 2021/22 | Chg % | Hectares | % Harvested | Production | 2022/23 | 2021/22 | Chg % | |||||||||||||||||||||||||||
Soybean | 51,944 | 43,515 | 19.4% | 51,944 | 100.0% | 92,639 | 1.8 | 3.0 | (39.7)% | ||||||||||||||||||||||||||
Soybean 2nd Crop | 29,827 | 27,559 | 8.2% | 29,827 | 100.0% | 31,188 | 1.0 | 1.8 | (41.6)% | ||||||||||||||||||||||||||
Corn (1) |
38,575 | 48,344 | (20.2)% | 38,575 | 100.0% | 187,684 | 4.9 | 6.2 | (20.9)% | ||||||||||||||||||||||||||
Corn 2nd Crop | 2,836 | 9,192 | (69.1)% | 2,836 | 100.0% | 4,931 | 1.7 | 4.9 | (64.6)% | ||||||||||||||||||||||||||
Wheat (2) |
35,789 | 46,509 | (23.0)% | 35,789 | 100.0% | 83,290 | 2.3 | 3.0 | (21.5)% | ||||||||||||||||||||||||||
Sunflower | 18,131 | 23,092 | (21.5)% | 18,131 | 100.0% | 32,565 | 1.8 | 1.7 | 6.2% | ||||||||||||||||||||||||||
Cotton | 10,075 | 7,427 | 35.7% | 10,075 | 100.0% | 6,224 | 0.6 | 0.6 | 7.7% | ||||||||||||||||||||||||||
Peanut | 19,813 | 22,102 | (10.4)% | 19,813 | 100.0% | 39,306 | 2.0 | 2.8 | (29.8)% | ||||||||||||||||||||||||||
Other (3) |
2,658 | 3,246 | (18.1)% | 2,658 | 100.0% | 6,029 | 2.3 | 1.6 | 40.6% | ||||||||||||||||||||||||||
Total Crops | 209,646 | 230,986 | (9.2)% | 209,646 | 100.0% | 483,855 | |||||||||||||||||||||||||||||
Rice | 55,648 | 60,857 | (8.6)% | 55,648 | 100.0% | 354,128 | 6.4 | 6.8 | (7.1)% | ||||||||||||||||||||||||||
Total Farming | 265,294 | 291,843 | (9.1)% | 265,294 | 100.0% | 837,983 | |||||||||||||||||||||||||||||
Owned Croppable Area | 97,812 | 112,361 | (12.9)% | ||||||||||||||||||||||||||||||||
Leased Area | 134,820 | 142,732 | (5.5)% | ||||||||||||||||||||||||||||||||
Second Crop Area | 32,662 | 36,750 | (11.1)% | ||||||||||||||||||||||||||||||||
Total Farming Area | 265,294 | 291,843 | (9.1)% | ||||||||||||||||||||||||||||||||
FARMING PLANTING PLAN | ||||||||||||||||||||
Planting | Planted Plan (hectares) | 2023/24 Planting Progress | ||||||||||||||||||
2023/24 | 2022/23 | Chg % | Hectares | % Planted | ||||||||||||||||
Soybean | 63,119 | 44,044 | 43.3% | 1,110 | 1.8% | |||||||||||||||
Soybean 2nd Crop | 24,911 | 35,104 | (29.0)% | — | —% | |||||||||||||||
Corn (1) |
58,664 | 43,526 | 34.8% | 18,519 | 31.6% | |||||||||||||||
Corn 2nd Crop | 2,084 | 1,752 | 18.9% | — | —% | |||||||||||||||
Wheat (2) |
28,064 | 36,063 | (22.2)% | 28,064 | 100.0% | |||||||||||||||
Sunflower | 12,941 | 18,516 | (30.1)% | 4,810 | 37.2% | |||||||||||||||
Cotton | 5,856 | 18,366 | (68.1)% | — | —% | |||||||||||||||
Peanut | 23,317 | 21,472 | 8.6% | 7,453 | 32.0% | |||||||||||||||
Other (3) |
3,653 | 1,639 | 122.8% | — | —% | |||||||||||||||
Total Crops | 222,607 | 220,482 | 1.0% | 59,955 | 26.9% | |||||||||||||||
Rice | 51,682 | 58,716 | (12.0)% | 41,518 | 80.3% | |||||||||||||||
Total Farming | 274,289 | 279,198 | (1.8)% | 101,473 | 37.0% | |||||||||||||||
Owned Croppable Area | 94,581 | 106,135 | (10.9)% | |||||||||||||||||
Leased Area | 152,713 | 136,207 | 12.1% | |||||||||||||||||
Second Crop Area | 26,995 | 36,856 | (26.8)% | |||||||||||||||||
Total Farming Area | 274,289 | 279,198 | (1.8)% | |||||||||||||||||
END OF PERIOD INVENTORIES | ||||||||||||||||||||||||||
Volume | thousand $ | |||||||||||||||||||||||||
Product | Metric | 3Q23 | 3Q22 | % Chg | 3Q23 | 3Q22 | % Chg | |||||||||||||||||||
Soybean | tons | 32,637 | 22,745 | 43.5% | 14,694 | 7,977 | 84.2% | |||||||||||||||||||
Corn (1) |
tons | 55,712 | 67,876 | (17.9)% | 10,645 | 13,534 | (21.3)% | |||||||||||||||||||
Wheat (2) |
tons | 5,146 | 9,517 | (45.9)% | 1,118 | 2,665 | (58.1)% | |||||||||||||||||||
Sunflower | tons | 2,763 | 3,562 | (22.4)% | 1,781 | 2,668 | (33.2)% | |||||||||||||||||||
Cotton | tons | 4,320 | 2,754 | 56.8% | 3,908 | 4,141 | (5.6)% | |||||||||||||||||||
Rice (3) |
tons | 35,390 | 50,358 | (29.7)% | 13,103 | 15,593 | (16.0)% | |||||||||||||||||||
Peanut | tons | 11,161 | 12,059 | (7.4)% | 12,445 | 11,197 | 11.1% | |||||||||||||||||||
Organic Sugar | tons | 3,402 | 3,612 | (5.8)% | 1,542 | 1,520 | 1.5% | |||||||||||||||||||
Sugar | tons | 140,682 | 94,637 | 48.7% | 45,104 | 30,081 | 49.9% | |||||||||||||||||||
Ethanol | m3 | 251,816 | 169,295 | 48.7% | 116,506 | 78,548 | 48.3% | |||||||||||||||||||
Hydrous Ethanol | m3 | 204,294 | 134,286 | 52.1% | 93,513 | 61,539 | 52.0% | |||||||||||||||||||
Anhydrous Ethanol | m3 | 47,522 | 35,009 | 35.7% | 22,993 | 17,009 | 35.2% | |||||||||||||||||||
Fluid Milk | Th Lts | 6,037 | 5,291 | 14.1% | 3,349 | 3,559 | (5.9)% | |||||||||||||||||||
Powder Milk | tons | 1,298 | 976 | 33.1% | 4,098 | 3,806 | 7.7% | |||||||||||||||||||
Cheese | tons | 383 | 135 | 184.4% | 1,806 | 602 | 200.0% | |||||||||||||||||||
Butter | tons | 110 | — | n.a. | 495 | — | n.a. | |||||||||||||||||||
Cbios | units | 37,847 | 34,114 | 10.9% | 788 | 484 | 62.9% | |||||||||||||||||||
Others | tons | 3,747 | 3,914 | (4.3)% | 2,914 | 2,960 | (1.5)% | |||||||||||||||||||
Total | 592,451 | 480,844 | 23.2% | 234,297 | 179,335 | 30.6% |
COMMODITY HEDGE POSITION - As of September 30,2023 | ||||||||||||||
Consolidated Hedge Position | ||||||||||||||
Farming | Avg. FAS Price | CBOT FOB | ||||||||||||
Volume | USD/Ton | USD/Bu | Hedge (%) | |||||||||||
2022/2023 Harvest season | ||||||||||||||
Soybeans | 93,520 | 476.2 | 1,869.2 | 100% | ||||||||||
Corn | 123,095 | 229.4 | 685.4 | 84% | ||||||||||
Wheat | 53,614 | 329.0 | 1,043.2 | 100% | ||||||||||
2023/2024 Harvest season | ||||||||||||||
Soybeans | 39,823 | 344.6 | 1,389.3 | 13% | ||||||||||
Corn | — | — | — | —% | ||||||||||
Wheat | 15,500 | 247.8 | 792.5 | 26% | ||||||||||
Consolidated Hedge Position | ||||||||||||||
Sugar, Ethanol & Energy | Avg. FOB Price | ICE FOB | ||||||||||||
Volume |
USD/Unit | Cents/Lb | Hedge (%) | |||||||||||
2023 FY | ||||||||||||||
Sugar (tons) | 634,767 | 487.1 | 23.0 | 81% | ||||||||||
Ethanol (m3) | — | — | — | —% | ||||||||||
Energy (MW/h) (1) |
595,832 | 52.7 | n.a | 86% | ||||||||||
2024 FY | ||||||||||||||
Sugar (tons) | 109,220 | 497.4 | 23.5 | 14% | ||||||||||
Ethanol (m3) | — | — | — | —% | ||||||||||
Energy (MW/h) (1) |
467,280 | 53.9 | n.a | 66% |
Forward-looking Statements |
Reconciliation of Non-IFRS measures |
RECONCILIATION - NET DEBT | |||||||||||||||||
$ thousands | 3Q23 | 2Q23 | Chg % | 3Q22 | Chg % | ||||||||||||
Total Borrowings | 1,096,490 | 1,088,710 | 0.7% | 1,054,749 | 4.0% | ||||||||||||
Cash and Cash equivalents | 349,812 | 196,609 | 77.9% | 159,362 | 119.5% | ||||||||||||
Restricted short-term investments | 39,926 | 39,733 | 0.5% | 79,365 | (49.7)% | ||||||||||||
Net Debt | 706,752 | 852,368 | (17.1)% | 816,022 | (13.4)% |
ADJUSTED NET INCOME | ||||||||||||||||||||
$ thousands | 3Q23 | 3Q22 | Chg % | 9M23 | 9M22 | Chg % | ||||||||||||||
Profit for the period | 75,387 | 22,590 | 233.7% | 144,512 | 105,874 | 36.5% | ||||||||||||||
Foreign exchange losses/(gains), net | 1,396 | 12,377 | (88.7)% | (33,954) | (12,642) | 168.6% | ||||||||||||||
Cash flow hedge - transfer from equity | 9,357 | 9,212 | 1.6% | 43,221 | 35,575 | 21.5% | ||||||||||||||
Inflation accounting effects | (17,409) | 2,599 | (769.9)% | (5,072) | (14,677) | (65.4)% | ||||||||||||||
Net results from Fair Value adjustment of Investment Property | (417) | 125 | (433.6)% | 913 | 3,878 | (76.5)% | ||||||||||||||
Revaluation surplus of farmland sold | 20,245 | — | n.a. | 20,245 | — | n.a. | ||||||||||||||
Bargain purchase gain on acquisition |
— | 310 | (100.0)% | — | (12,055) | (100.0)% | ||||||||||||||
Adjusted Net Income | 88,559 | 47,213 | 87.6% | 169,865 | 105,953 | 60.3% | ||||||||||||||
ADJUSTED EBITDA & ADJUSTED EBITDA RECONCILIATION TO PROFIT/LOSS - 3Q23 | ||||||||||||||||||||||||||||||||||||||||||||
$ thousands | Crops | Rice | Dairy | Others | Farming | Sugar, Ethanol & Energy | Land Transformation | Corporate | Total | |||||||||||||||||||||||||||||||||||
Sales of goods and services rendered | 59,681 | 60,226 | 69,772 | 1,600 | 191,279 | 196,668 | — | — | 387,947 | |||||||||||||||||||||||||||||||||||
Cost of goods sold and services rendered | (52,125) | (43,799) | (57,351) | (1,448) | (154,723) | (128,570) | — | — | (283,293) | |||||||||||||||||||||||||||||||||||
Initial recog. and changes in FV of BA and agricultural produce | 1,797 | (1,411) | (212) | 121 | 295 | 25,519 | — | — | 25,814 | |||||||||||||||||||||||||||||||||||
Gain from changes in NRV of agricultural produce after harvest | (568) | — | — | — | (568) | 248 | — | — | (320) | |||||||||||||||||||||||||||||||||||
Margin on Manufacturing and Agricultural Act. Before Opex | 8,785 | 15,016 | 12,209 | 273 | 36,283 | 93,865 | — | — | 130,148 | |||||||||||||||||||||||||||||||||||
General and administrative expenses | (3,286) | (2,654) | (2,056) | (45) | (8,041) | (5,929) | — | (6,275) | (20,245) | |||||||||||||||||||||||||||||||||||
Selling expenses | (5,025) | (8,288) | (6,603) | (123) | (20,039) | (19,805) | — | (82) | (39,926) | |||||||||||||||||||||||||||||||||||
Other operating income, net | (2,382) | 2,484 | (22) | 233 | 313 | (11,544) | 9,168 | 41 | (2,022) | |||||||||||||||||||||||||||||||||||
Profit from Operations Before Financing and Taxation | (1,908) | 6,558 | 3,528 | 338 | 8,516 | 56,587 | 9,168 | (6,316) | 67,955 | |||||||||||||||||||||||||||||||||||
Net results from Fair value adjustment of Investment property | — | — | — | (255) | (255) | — | — | — | (255) | |||||||||||||||||||||||||||||||||||
Transfer of revaluation surplus derived from the disposals of assets | — | — | — | — | — | — | 20,245 | — | 20,245 | |||||||||||||||||||||||||||||||||||
Adjusted EBIT | (1,908) | 6,558 | 3,528 | 83 | 8,261 | 56,587 | 29,413 | (6,316) | 87,945 | |||||||||||||||||||||||||||||||||||
(-) Depreciation and Amortization | 2,006 | 4,199 | 2,727 | 45 | 8,977 | 58,043 | — | 334 | 67,354 | |||||||||||||||||||||||||||||||||||
Adjusted EBITDA | 98 | 10,757 | 6,255 | 128 | 17,238 | 114,630 | 29,413 | (5,982) | 155,299 | |||||||||||||||||||||||||||||||||||
Reconciliation to Profit/(Loss) | ||||||||||||||||||||||||||||||||||||||||||||
Adjusted EBITDA | 155,299 | |||||||||||||||||||||||||||||||||||||||||||
(+) Depreciation and Amortization | (67,354) | |||||||||||||||||||||||||||||||||||||||||||
(+) Financial result, net | 20,897 | |||||||||||||||||||||||||||||||||||||||||||
(+) Net results from Fair value adjustment of Investment property | 255 | |||||||||||||||||||||||||||||||||||||||||||
(+) Income Tax (Charge)/Benefit | (13,645) | |||||||||||||||||||||||||||||||||||||||||||
(+) Revaluation surplus of farmland sold | (20,245) | |||||||||||||||||||||||||||||||||||||||||||
(+) Translation Effect (IAS 21) | 180 | |||||||||||||||||||||||||||||||||||||||||||
Profit/(Loss) for the Period | 75,387 | |||||||||||||||||||||||||||||||||||||||||||
ADJUSTED EBITDA & ADJUSTED EBITDA RECONCILIATION TO PROFIT/LOSS - 3Q22 | ||||||||||||||||||||||||||||||||||||||||||||
$ thousands | Crops | Rice | Dairy | Others | Farming | Sugar, Ethanol & Energy | Land Transformation | Corporate | Total | |||||||||||||||||||||||||||||||||||
Sales of goods and services rendered | 89,361 | 59,018 | 64,657 | 2,159 | 215,195 | 166,754 | — | — | 381,949 | |||||||||||||||||||||||||||||||||||
Cost of goods sold and services rendered | (78,212) | (45,542) | (53,331) | (2,011) | (179,096) | (120,239) | — | — | (299,335) | |||||||||||||||||||||||||||||||||||
Initial recog. and changes in FV of BA and agricultural produce | 9,215 | 133 | 7,077 | (470) | 15,955 | 29,812 | — | — | 45,767 | |||||||||||||||||||||||||||||||||||
Gain from changes in NRV of agricultural produce after harvest | (4,469) | 2 | — | — | (4,467) | — | — | — | (4,467) | |||||||||||||||||||||||||||||||||||
Margin on Manufacturing and Agricultural Act. Before Opex | 15,895 | 13,611 | 18,403 | (322) | 47,587 | 76,327 | — | — | 123,914 | |||||||||||||||||||||||||||||||||||
General and administrative expenses | (2,982) | (3,931) | (4,233) | (64) | (11,210) | (5,629) | — | (5,944) | (22,783) | |||||||||||||||||||||||||||||||||||
Selling expenses | (9,872) | (10,342) | (7,413) | (115) | (27,742) | (12,957) | — | (56) | (40,755) | |||||||||||||||||||||||||||||||||||
Other operating income, net | 748 | 92 | 2 | 3 | 845 | 2,534 | 163 | (52) | 3,490 | |||||||||||||||||||||||||||||||||||
Bargain purchase gain | — | (467) | — | — | (467) | — | — | — | (467) | |||||||||||||||||||||||||||||||||||
Profit from Operations Before Financing and Taxation | 3,789 | (1,037) | 6,759 | (498) | 9,013 | 60,275 | 163 | (6,052) | 63,399 | |||||||||||||||||||||||||||||||||||
Net results from Fair value adjustment of Investment property | — | — | — | (26) | (26) | — | — | — | (26) | |||||||||||||||||||||||||||||||||||
Bargain purchase gain | — | 467 | — | — | 467 | — | — | — | 467 | |||||||||||||||||||||||||||||||||||
Adjusted EBIT | 3,789 | (570) | 6,759 | (524) | 9,454 | 60,275 | 163 | (6,052) | 63,840 | |||||||||||||||||||||||||||||||||||
(-) Depreciation and Amortization | 2,029 | 2,714 | 2,635 | 60 | 7,438 | 50,727 | — | 245 | 58,410 | |||||||||||||||||||||||||||||||||||
Adjusted EBITDA | 5,818 | 2,144 | 9,394 | (464) | 16,892 | 111,002 | 163 | (5,807) | 122,250 | |||||||||||||||||||||||||||||||||||
Reconciliation to Profit/(Loss) | ||||||||||||||||||||||||||||||||||||||||||||
Adjusted EBITDA | 122,250 | |||||||||||||||||||||||||||||||||||||||||||
(+) Depreciation and Amortization | (58,410) | |||||||||||||||||||||||||||||||||||||||||||
(+) Financial result, net | (36,439) | |||||||||||||||||||||||||||||||||||||||||||
(+) Net results from Fair value adjustment of Investment property | 26 | |||||||||||||||||||||||||||||||||||||||||||
(+) Income Tax (Charge)/Benefit | (4,834) | |||||||||||||||||||||||||||||||||||||||||||
(-) Bargain purchase gain | (467) | |||||||||||||||||||||||||||||||||||||||||||
(+) Translation Effect (IAS 21) | 464 | |||||||||||||||||||||||||||||||||||||||||||
Profit/(Loss) for the Period | 22,590 |
ADJUSTED EBITDA & ADJUSTED EBITDA RECONCILIATION TO PROFIT/LOSS - 9M23 | ||||||||||||||||||||||||||||||||||||||||||||
$ thousands | Crops | Rice | Dairy | Others | Farming | Sugar, Ethanol & Energy | Land Transformation | Corporate | Total | |||||||||||||||||||||||||||||||||||
Sales of goods and services rendered | 167,197 | 195,652 | 192,084 | 4,108 | 559,041 | 483,261 | — | — | 1,042,302 | |||||||||||||||||||||||||||||||||||
Cost of goods sold and services rendered | (146,816) | (140,163) | (160,349) | (3,643) | (450,971) | (324,103) | — | — | (775,074) | |||||||||||||||||||||||||||||||||||
Initial recog. and changes in FV of BA and agricultural produce | 3,328 | 5,645 | 9,902 | 189 | 19,064 | 97,957 | — | — | 117,021 | |||||||||||||||||||||||||||||||||||
Gain from changes in NRV of agricultural produce after harvest | (337) | — | — | — | (337) | (167) | — | — | (504) | |||||||||||||||||||||||||||||||||||
Margin on Manufacturing and Agricultural Act. Before Opex | 23,372 | 61,134 | 41,637 | 654 | 126,797 | 256,948 | — | — | 383,745 | |||||||||||||||||||||||||||||||||||
General and administrative expenses | (12,690) | (10,875) | (7,382) | (146) | (31,093) | (18,228) | — | (17,650) | (66,971) | |||||||||||||||||||||||||||||||||||
Selling expenses | (17,131) | (25,409) | (19,488) | (296) | (62,324) | (43,592) | — | (108) | (106,024) | |||||||||||||||||||||||||||||||||||
Other operating income, net | 875 | 2,919 | (226) | (1,136) | 2,432 | (17,043) | 7,662 | (64) | (7,013) | |||||||||||||||||||||||||||||||||||
Profit from Operations Before Financing and Taxation | (5,574) | 27,769 | 14,541 | (924) | 35,812 | 178,085 | 7,662 | (17,822) | 203,737 | |||||||||||||||||||||||||||||||||||
Net results from Fair value adjustment of Investment property | — | — | — | 1,100 | 1,100 | — | — | — | 1,100 | |||||||||||||||||||||||||||||||||||
Transfer of revaluation surplus derived from the disposals of assets | — | — | — | — | — | — | 20,245 | — | 20,245 | |||||||||||||||||||||||||||||||||||
Adjusted EBIT | (5,574) | 27,769 | 14,541 | 176 | 36,912 | 178,085 | 27,907 | (17,822) | 225,082 | |||||||||||||||||||||||||||||||||||
(-) Depreciation and Amortization | 6,181 | 10,360 | 8,014 | 145 | 24,700 | 130,076 | — | 949 | 155,725 | |||||||||||||||||||||||||||||||||||
Adjusted EBITDA | 607 | 38,129 | 22,555 | 321 | 61,612 | 308,161 | 27,907 | (16,873) | 380,807 | |||||||||||||||||||||||||||||||||||
Reconciliation to Profit/(Loss) | ||||||||||||||||||||||||||||||||||||||||||||
Adjusted EBITDA | 380,807 | |||||||||||||||||||||||||||||||||||||||||||
(+) Depreciation and Amortization | (155,725) | |||||||||||||||||||||||||||||||||||||||||||
(+) Financial result, net | (6,786) | |||||||||||||||||||||||||||||||||||||||||||
(+) Net results from Fair value adjustment of Investment property | (1,100) | |||||||||||||||||||||||||||||||||||||||||||
(+) Income Tax (Charge)/Benefit | (51,774) | |||||||||||||||||||||||||||||||||||||||||||
(+) Revaluation surplus of farmland sold | (20,245) | |||||||||||||||||||||||||||||||||||||||||||
(+) Translation Effect (IAS 21) | (665) | |||||||||||||||||||||||||||||||||||||||||||
Profit/(Loss) for the Period | 144,512 | |||||||||||||||||||||||||||||||||||||||||||
ADJUSTED EBITDA & ADJUSTED EBITDA RECONCILIATION TO PROFIT/LOSS - 9M22 | ||||||||||||||||||||||||||||||||||||||||||||
$ thousands | Crops | Rice | Dairy | Others | Farming | Sugar, Ethanol & Energy | Land Transformation | Corporate | Total | |||||||||||||||||||||||||||||||||||
Sales of goods and services rendered | 220,993 | 138,974 | 181,504 | 4,034 | 545,505 | 424,186 | — | — | 969,691 | |||||||||||||||||||||||||||||||||||
Cost of goods sold and services rendered | (205,228) | (114,034) | (156,210) | (3,494) | (478,966) | (295,789) | — | — | (774,755) | |||||||||||||||||||||||||||||||||||
Initial recog. and changes in FV of BA and agricultural produce | 64,948 | 14,952 | 19,634 | (122) | 99,412 | 77,717 | — | — | 177,129 | |||||||||||||||||||||||||||||||||||
Gain from changes in NRV of agricultural produce after harvest | (22,506) | — | — | — | (22,506) | (934) | — | — | (23,440) | |||||||||||||||||||||||||||||||||||
Margin on Manufacturing and Agricultural Act. Before Opex | 58,207 | 39,892 | 44,928 | 418 | 143,445 | 205,180 | — | — | 348,625 | |||||||||||||||||||||||||||||||||||
General and administrative expenses | (11,100) | (9,440) | (7,986) | (184) | (28,710) | (16,134) | — | (18,719) | (63,563) | |||||||||||||||||||||||||||||||||||
Selling expenses | (23,257) | (23,318) | (20,727) | (210) | (67,512) | (35,031) | — | (115) | (102,658) | |||||||||||||||||||||||||||||||||||
Other operating income, net | 637 | 649 | (110) | (3,645) | (2,469) | 3,672 | 3,345 | (35) | 4,513 | |||||||||||||||||||||||||||||||||||
Bargain purchase gain | — | 11,976 | — | — | 11,976 | — | — | — | 11,976 | |||||||||||||||||||||||||||||||||||
Profit from Operations Before Financing and Taxation | 24,487 | 19,759 | 16,105 | (3,621) | 56,730 | 157,687 | 3,345 | (18,869) | 198,893 | |||||||||||||||||||||||||||||||||||
Net results from Fair value adjustment of Investment property | — | — | — | 3,615 | 3,615 | — | — | — | 3,615 | |||||||||||||||||||||||||||||||||||
Bargain purchase gain | — | (11,976) | — | — | (11,976) | — | — | — | (11,976) | |||||||||||||||||||||||||||||||||||
Adjusted EBIT | 24,487 | 7,783 | 16,105 | (6) | 48,369 | 157,687 | 3,345 | (18,869) | 190,532 | |||||||||||||||||||||||||||||||||||
(-) Depreciation and Amortization | 5,769 | 7,470 | 7,494 | 176 | 20,909 | 114,951 | — | 677 | 136,537 | |||||||||||||||||||||||||||||||||||
Adjusted EBITDA | 30,256 | 15,253 | 23,599 | 170 | 69,278 | 272,638 | 3,345 | (18,192) | 327,069 | |||||||||||||||||||||||||||||||||||
Reconciliation to Profit/(Loss) | ||||||||||||||||||||||||||||||||||||||||||||
Adjusted EBITDA | 327,069 | |||||||||||||||||||||||||||||||||||||||||||
(+) Depreciation and Amortization | (136,537) | |||||||||||||||||||||||||||||||||||||||||||
(+) Financial result, net | (69,701) | |||||||||||||||||||||||||||||||||||||||||||
(+) Net results from Fair value adjustment of Investment property | (3,615) | |||||||||||||||||||||||||||||||||||||||||||
(+) Income Tax (Charge)/Benefit | (23,865) | |||||||||||||||||||||||||||||||||||||||||||
(-) Bargain purchase gain | 11,976 | |||||||||||||||||||||||||||||||||||||||||||
(+) Translation Effect (IAS 21) | 547 | |||||||||||||||||||||||||||||||||||||||||||
Profit/(Loss) for the Period | 105,874 |
Nine-months ended September 30, | Three-months ended September 30, | |||||||||||||||||||||||||
Note | 2023 | 2022 | 2023 | 2022 | ||||||||||||||||||||||
(unaudited) | ||||||||||||||||||||||||||
Sales of goods and services rendered |
4 | 1,034,925 | 976,100 | 385,794 | 386,063 | |||||||||||||||||||||
Cost of goods sold and services rendered |
5 | (769,671) | (780,878) | (281,660) | (303,497) | |||||||||||||||||||||
Initial recognition and changes in fair value of biological assets and agricultural produce |
15 | 116,008 | 181,367 | 25,643 | 48,503 | |||||||||||||||||||||
Changes in net realizable value of agricultural produce after harvest |
(399) | (23,791) | (215) | (5,075) | ||||||||||||||||||||||
Margin on manufacturing and agricultural activities before operating expenses | 380,863 | 352,798 | 129,562 | 125,994 | ||||||||||||||||||||||
General and administrative expenses | 6 | (65,994) | (64,981) | (19,957) | (23,700) | |||||||||||||||||||||
Selling expenses | 6 | (104,870) | (103,969) | (39,543) | (41,446) | |||||||||||||||||||||
Other operating (expense)/ income, net | 8 | (6,927) | 3,537 | (1,926) | 3,325 | |||||||||||||||||||||
Bargain purchase gain | 20 | — | 12,055 | — | (310) | |||||||||||||||||||||
Profit from operations | 203,072 | 199,440 | 68,136 | 63,863 | ||||||||||||||||||||||
Finance income |
9 | 105,783 | 17,167 | 29,934 | (11,296) | |||||||||||||||||||||
Finance costs |
9 | (117,641) | (101,545) | (26,446) | (22,544) | |||||||||||||||||||||
Other financial results - Net (loss) / gain of inflation effects on the monetary items | 9 | 5,072 | 14,677 | 17,408 | (2,599) | |||||||||||||||||||||
Financial results, net | 9 | (6,786) | (69,701) | 20,896 | (36,439) | |||||||||||||||||||||
Profit before income tax | 196,286 | 129,739 | 89,032 | 27,424 | ||||||||||||||||||||||
Income tax expense | 10 | (51,774) | (23,865) | (13,645) | (4,834) | |||||||||||||||||||||
Profit for the period | 144,512 | 105,874 | 75,387 | 22,590 | ||||||||||||||||||||||
Attributable to: | ||||||||||||||||||||||||||
Equity holders of the parent | 143,747 | 104,892 | 75,910 | 22,548 | ||||||||||||||||||||||
Non-controlling interest | 765 | 982 | (523) | 42 | ||||||||||||||||||||||
Earnings per share attributable to the equity holders of the parent during the period: | ||||||||||||||||||||||||||
Basic earnings per share | 1.338 | 0.949 | 0.708 | 0.205 | ||||||||||||||||||||||
Diluted earnings per share | 1.334 | 0.946 | 0.705 | 0.205 |
Nine-months ended September 30, | Three-months ended September 30, | ||||||||||||||||||||||
2023 | 2022 | 2023 | 2022 | ||||||||||||||||||||
(unaudited) |
|||||||||||||||||||||||
Profit for the period | 144,512 | 105,874 | 75,387 | 22,590 | |||||||||||||||||||
Other comprehensive loss: |
|||||||||||||||||||||||
Items that may be reclassified subsequently to profit or loss: | |||||||||||||||||||||||
Exchange differences on translating foreign operations |
23,378 | 104,772 | (36,153) | 12,693 | |||||||||||||||||||
Cash flow hedge, net of tax (Note 2) |
24,235 | 15,211 | 5,706 | 2,385 | |||||||||||||||||||
Items that will not be reclassified to profit or loss: | |||||||||||||||||||||||
Revaluation surplus net of tax |
(9,518) | (56,310) | 12,190 | (3,345) | |||||||||||||||||||
Other comprehensive income | 38,095 | 63,673 | (18,257) | 11,733 | |||||||||||||||||||
Total comprehensive income for the period | 182,607 | 169,547 | 57,130 | 34,323 | |||||||||||||||||||
Attributable to: | |||||||||||||||||||||||
Equity holders of the parent | 181,531 | 167,118 | 57,590 | 33,360 | |||||||||||||||||||
Non-controlling interest | 1,076 | 2,429 | (460) | 963 |
September 30, | December 31, | |||||||||||||
Note | 2023 | 2022 | ||||||||||||
(unaudited) | ||||||||||||||
ASSETS | ||||||||||||||
Non-Current Assets | ||||||||||||||
Property, plant and equipment | 11 | 1,597,279 | 1,565,355 | |||||||||||
Right of use assets | 12 | 396,091 | 360,181 | |||||||||||
Investment property | 13 | 33,364 | 33,330 | |||||||||||
Intangible assets | 14 | 39,435 | 36,120 | |||||||||||
Biological assets | 15 | 30,366 | 30,622 | |||||||||||
Deferred income tax assets |
10 | 10,647 | 8,758 | |||||||||||
Trade and other receivables, net | 17 | 36,351 | 44,558 | |||||||||||
Derivative financial instruments | 16 | 11,454 | 5,208 | |||||||||||
Other assets | 1,682 | 1,701 | ||||||||||||
Total Non-Current Assets | 2,156,669 | 2,085,833 | ||||||||||||
Current Assets | ||||||||||||||
Biological assets | 15 | 192,800 | 235,822 | |||||||||||
Inventories | 18 | 375,384 | 274,022 | |||||||||||
Trade and other receivables, net | 17 | 245,736 | 183,820 | |||||||||||
Derivative financial instruments | 16 | — | 134 | |||||||||||
Short-term investment | 16 | 39,926 | 98,571 | |||||||||||
Cash and cash equivalents | 19 | 349,812 | 230,653 | |||||||||||
Total Current Assets | 1,203,658 | 1,023,022 | ||||||||||||
TOTAL ASSETS | 3,360,327 | 3,108,855 | ||||||||||||
SHAREHOLDERS EQUITY | ||||||||||||||
Capital and reserves attributable to equity holders of the parent | ||||||||||||||
Share capital | 21 | 167,073 | 167,073 | |||||||||||
Share premium | 21 | 749,851 | 793,169 | |||||||||||
Cumulative translation adjustment | (442,440) | (456,029) | ||||||||||||
Equity-settled compensation | 17,377 | 18,792 | ||||||||||||
Cash flow hedge | (20,637) | (44,872) | ||||||||||||
Other reserves | 141,319 | 126,925 | ||||||||||||
Treasury shares | (7,112) | (4,792) | ||||||||||||
Revaluation surplus | 268,721 | 281,909 | ||||||||||||
Reserve from the sale of non-controlling interests in subsidiaries | 41,574 | 41,574 | ||||||||||||
Retained earnings | 345,603 | 202,342 | ||||||||||||
Equity attributable to equity holders of the parent | 1,261,329 | 1,126,091 | ||||||||||||
Non-controlling interest | 38,628 | 37,552 | ||||||||||||
TOTAL SHAREHOLDERS EQUITY | 1,299,957 | 1,163,643 | ||||||||||||
LIABILITIES | ||||||||||||||
Non-Current Liabilities | ||||||||||||||
Trade and other payables | 23 | 946 | 17,210 | |||||||||||
Borrowings | 24 | 752,266 | 727,983 | |||||||||||
Lease liabilities | 25 | 310,730 | 283,549 | |||||||||||
Deferred income tax liabilities | 10 | 355,486 | 301,414 | |||||||||||
Payroll and social security liabilities | 26 | 1,378 | 1,581 | |||||||||||
Derivatives financial instruments | 16 | — | 96 | |||||||||||
Provisions for other liabilities | 27 | 3,002 | 2,526 | |||||||||||
Total Non-Current Liabilities | 1,423,808 | 1,334,359 | ||||||||||||
Current Liabilities | ||||||||||||||
Trade and other payables | 23 | 188,993 | 242,397 | |||||||||||
Current income tax liabilities | 2,354 | 422 | ||||||||||||
Payroll and social security liabilities | 26 | 35,673 | 29,964 | |||||||||||
Borrowings | 24 | 344,224 | 279,769 | |||||||||||
Lease liabilities | 25 | 57,399 | 54,431 | |||||||||||
Derivative financial instruments | 16 | 4,946 | 2,961 | |||||||||||
Provisions for other liabilities | 27 | 2,973 | 909 | |||||||||||
Total Current Liabilities | 636,562 | 610,853 | ||||||||||||
TOTAL LIABILITIES | 2,060,370 | 1,945,212 | ||||||||||||
TOTAL SHAREHOLDERS EQUITY AND LIABILITIES | 3,360,327 | 3,108,855 |
Attributable to equity holders of the parent |
||||||||||||||||||||||||||||||||||||||||||||
Share Capital (Note 21) | Share Premium | 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, 2022 | 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 | |||||||||||||||||||||||||||||||
Profit for the period | — | — | — | — | — | — | — | — | — | 104,892 | 104,892 | 982 | 105,874 | |||||||||||||||||||||||||||||||
Other comprehensive income: | ||||||||||||||||||||||||||||||||||||||||||||
- Items that may be reclassified subsequently to profit or loss: |
||||||||||||||||||||||||||||||||||||||||||||
Exchange differences on translating foreign operations | — | — | 58,383 | — | — | — | — | 40,618 | — | — | 99,001 | 5,771 | 104,772 | |||||||||||||||||||||||||||||||
Cash flow hedge (*) |
— | — | — | — | 15,210 | — | — | — | — | — | 15,210 | 1 | 15,211 | |||||||||||||||||||||||||||||||
Revaluation of surplus (**) | — | — | — | — | — | — | — | (51,985) | — | — | (51,985) | (4,325) | (56,310) | |||||||||||||||||||||||||||||||
Other comprehensive income for the period | — | — | 58,383 | — | 15,210 | — | — | (11,367) | — | — | 62,226 | 1,447 | 63,673 | |||||||||||||||||||||||||||||||
Total comprehensive income for the period | — | — | 58,383 | — | 15,210 | — | — | (11,367) | — | 104,892 | 167,118 | 2,429 | 169,547 | |||||||||||||||||||||||||||||||
Reduction of issued share capital of the company (Note 21): | (16,500) | — | — | — | — | — | 16,500 | — | — | — | — | — | — | |||||||||||||||||||||||||||||||
Reserves for the benefit of government grants (1) | — | — | — | — | — | 16,794 | — | — | — | (16,794) | — | — | — | |||||||||||||||||||||||||||||||
- Employee share options (Note 21) | ||||||||||||||||||||||||||||||||||||||||||||
Exercised | — | 2,432 | — | (778) | — | — | 470 | — | — | — | 2,124 | — | 2,124 | |||||||||||||||||||||||||||||||
- Restricted shares and restricted units (Note 22): | ||||||||||||||||||||||||||||||||||||||||||||
Value of employee services | — | — | — | 5,465 | — | — | — | — | — | — | 5,465 | — | 5,465 | |||||||||||||||||||||||||||||||
Vested | — | 4,647 | — | (4,066) | — | 1,243 | — | — | — | — | 1,824 | — | 1,824 | |||||||||||||||||||||||||||||||
Forfeited |
— | — | — | — | — | 71 | (71) | — | — | — | — | — | — | |||||||||||||||||||||||||||||||
Granted | — | — | — | — | — | (2,106) | 2,106 | — | — | — | — | — | — | |||||||||||||||||||||||||||||||
-Purchase of own shares (Note 21) | — | (21,813) | — | — | — | — | (4,998) | — | — | — | (26,811) | — | (26,811) | |||||||||||||||||||||||||||||||
-Dividends | — | (35,000) | — | — | — | — | — | — | — | — | (35,000) | — | (35,000) | |||||||||||||||||||||||||||||||
Balance at September 30, 2022 (unaudited) | 167,073 | 801,326 | (456,226) | 16,694 | (45,722) | 122,174 | (2,902) | 278,615 | 41,574 | 203,833 | 1,126,439 | 38,540 | 1,164,979 |
Attributable to equity holders of the parent |
|||||||||||||||||||||||||||||||||||||||||||||||
Share Capital (Note 21) | Share Premium | 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, 2023 | 167,073 | 793,169 | (456,029) | 18,792 | (44,872) | 126,925 | (4,792) | 281,909 | 41,574 | 202,342 | 1,126,091 | 37,552 | 1,163,643 | ||||||||||||||||||||||||||||||||||
Profit for the period | — | — | — | — | — | — | — | — | 143,747 | 143,747 | 765 | 144,512 | |||||||||||||||||||||||||||||||||||
Other comprehensive loss: | |||||||||||||||||||||||||||||||||||||||||||||||
- Items that may be reclassified subsequently to profit or loss: |
|||||||||||||||||||||||||||||||||||||||||||||||
Exchange differences on translating foreign operations | — | — | 13,589 | — | — | — | — | 8,639 | — | — | 22,228 | 1,150 | 23,378 | ||||||||||||||||||||||||||||||||||
Cash flow hedge (*) |
— | — | — | — | 24,235 | — | — | — | — | — | 24,235 | — | 24,235 | ||||||||||||||||||||||||||||||||||
- Items that will not be reclassified to profit or loss: |
|||||||||||||||||||||||||||||||||||||||||||||||
Revaluation surplus (**) |
— | — | — | — | — | — | — | (8,679) | — | — | (8,679) | (839) | (9,518) | ||||||||||||||||||||||||||||||||||
Transfer of the revaluation surplus derived from the disposals of assets (**) | — | — | — | — | — | — | — | (13,148) | — | 13,148 | — | — | — | ||||||||||||||||||||||||||||||||||
Other comprehensive income for the period | — | — | 13,589 | — | 24,235 | — | — | (13,188) | — | 13,148 | 37,784 | 311 | 38,095 | ||||||||||||||||||||||||||||||||||
Total comprehensive income for the period | — | — | 13,589 | — | 24,235 | — | — | (13,188) | — | 156,895 | 181,531 | 1,076 | 182,607 | ||||||||||||||||||||||||||||||||||
- Reserves for the benefit of government grants (1) | — | — | — | — | — | 13,634 | — | — | — | (13,634) | — | — | — | ||||||||||||||||||||||||||||||||||
- Employee share options (Note 21): | |||||||||||||||||||||||||||||||||||||||||||||||
Exercised | — | 42 | — | (14) | — | — | 10 | — | — | — | 38 | — | 38 | ||||||||||||||||||||||||||||||||||
- Restricted shares and restricted units (Note 22): | |||||||||||||||||||||||||||||||||||||||||||||||
Value of employee services | — | — | — | 4,744 | — | — | — | — | — | — | 4,744 | — | 4,744 | ||||||||||||||||||||||||||||||||||
Vested | — | 7,528 | — | (6,145) | — | 1,554 | — | — | — | — | 2,937 | — | 2,937 | ||||||||||||||||||||||||||||||||||
Forfeited | — | — | — | — | — | 30 | (30) | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||
Granted | — | — | — | — | — | (824) | 824 | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||
- Purchase of own shares (Note 21) | — | (15,888) | — | — | — | — | (3,124) | — | — | — | (19,012) | — | (19,012) | ||||||||||||||||||||||||||||||||||
- Dividends to shareholders (Note 21) | — | (35,000) | — | — | — | — | — | — | — | — | (35,000) | — | (35,000) | ||||||||||||||||||||||||||||||||||
Balance at September 30, 2023 (unaudited) | 167,073 | 749,851 | (442,440) | 17,377 | (20,637) | 141,319 | (7,112) | 268,721 | 41,574 | 345,603 | 1,261,329 | 38,628 | 1,299,957 |
Note | September 30, 2023 |
September 30, 2022 |
||||||||||||
(unaudited) |
||||||||||||||
Cash flows from operating activities: | ||||||||||||||
Profit for the period | 144,512 | 105,874 | ||||||||||||
Adjustments for: |
||||||||||||||
Income tax expense | 10 | 51,774 | 23,865 | |||||||||||
Depreciation of property, plant and equipment | 11 | 153,533 | 135,741 | |||||||||||
Depreciation of right of use assets | 12 | 59,859 | 47,867 | |||||||||||
Net loss from the Fair value adjustment of Investment properties | 13 | 913 | 3,878 | |||||||||||
Amortization of intangible assets | 14 | 1,585 | 1,461 | |||||||||||
Gain from the sale of farmland and other assets | 8 | (9,526) | — | |||||||||||
Gain from disposal of other property items | 8 | (1,828) | (2,962) | |||||||||||
Bargain purchase gain | 20 | — | (12,055) | |||||||||||
Equity settled share-based compensation granted | 7 | 6,684 | 7,422 | |||||||||||
Loss from derivative financial instruments | 8, 9 | 13,053 | 6,183 | |||||||||||
Interest, finance cost related to lease liabilities and other financial expense, net | 9 | (1,222) | 56,339 | |||||||||||
Initial recognition and changes in fair value of non harvested biological assets (unrealized) | (15,320) | (56,886) | ||||||||||||
Changes in net realizable value of agricultural produce after harvest (unrealized) | 1,622 | 3,572 | ||||||||||||
Provision and allowances |
(121) | 282 | ||||||||||||
Net loss / (gain) of inflation effects on the monetary items | 9 | (5,072) | (14,677) | |||||||||||
Foreign exchange gains, net | 9 | (33,954) | (12,642) | |||||||||||
Cash flow hedge – transfer from equity | 9 | 43,221 | 35,575 | |||||||||||
Subtotal | 409,713 | 328,837 | ||||||||||||
Changes in operating assets and liabilities: | ||||||||||||||
Increase in trade and other receivables | (67,473) | (103,135) | ||||||||||||
Increase in inventories | (94,969) | (59,106) | ||||||||||||
Decrease in biological assets | 65,192 | 87,248 | ||||||||||||
Increase in other assets | (655) | (865) | ||||||||||||
Increase in derivative financial instruments | (10,790) | (9,387) | ||||||||||||
Decrease in trade and other payables | (54,040) | (109,947) | ||||||||||||
Increase in payroll and social security liabilities | 10,133 | 8,253 | ||||||||||||
Increase / (decrease) in provisions for other liabilities | 828 | (175) | ||||||||||||
Net cash generated from operating activities before taxes paid | 257,939 | 141,723 | ||||||||||||
Income tax paid | (740) | (5,547) | ||||||||||||
Net cash provided by operating activities | (a) | 257,199 | 136,176 |
Note | September 30, 2023 |
September 30, 2022 |
||||||||||||
(unaudited) | ||||||||||||||
Cash flows from investing activities: | ||||||||||||||
Acquisition of a business, net of cash and cash equivalents acquired | 20 | (3,193) | 1,603 | |||||||||||
Purchases of property, plant and equipment | 11 | (184,870) | (173,529) | |||||||||||
Purchases of cattle and non-current biological assets | (770) | (8,214) | ||||||||||||
Purchases of intangible assets | 14 | (1,356) | (2,034) | |||||||||||
Interest received and others | 69,681 | 4,343 | ||||||||||||
Proceeds from sale of property, plant and equipment | 2,728 | 1,103 | ||||||||||||
Proceeds from sale of farmlands and other assets | 27 | 48,097 | 14,879 | |||||||||||
Acquisition of short-term investment | 16 | (34,500) | (79,365) | |||||||||||
Disposal of short-term investment | 16 | 93,009 | — | |||||||||||
Net cash used in investing activities | (b) | (11,174) | (241,214) | |||||||||||
Cash flows from financing activities: | ||||||||||||||
Proceeds from equity settled share-based compensation exercise | 38 | 2,124 | ||||||||||||
Proceeds from long-term borrowings | 19,900 | 42,528 | ||||||||||||
Payments of long-term borrowings | (11,797) | (14,364) | ||||||||||||
Proceeds from short-term borrowings | 480,297 | 310,061 | ||||||||||||
Payment of short-term borrowings | (365,810) | (117,444) | ||||||||||||
Payments of derivative financial instruments | — | 115 | ||||||||||||
Lease payments | (81,651) | (72,081) | ||||||||||||
Interest paid | (c) | (32,816) | (28,982) | |||||||||||
Purchase of own shares | (19,012) | (26,810) | ||||||||||||
Dividends to shareholders | 21 | (17,500) | (17,500) | |||||||||||
Net cash (used in) / generated from financing activities | (d) | (28,351) | 77,647 | |||||||||||
Net increase / (decrease) in cash and cash equivalents | 217,674 | (27,391) | ||||||||||||
Cash and cash equivalents at beginning of period | 19 | 230,653 | 199,766 | |||||||||||
Effect of exchange rate changes and inflation on cash and cash equivalents | (e) | (98,515) | (13,013) | |||||||||||
Cash and cash equivalents at end of period | 19 | 349,812 | 159,362 |
September 30, 2023 | |||||||||||||||||
(unaudited) |
|||||||||||||||||
Functional currency | |||||||||||||||||
Net monetary position (Liability)/ Asset | Argentine Peso |
Brazilian Reais |
Uruguayan Peso |
US Dollar | Total | ||||||||||||
Argentine Peso | 79,279 | — | — | — | 79,279 | ||||||||||||
Brazilian Reais | — | (559,950) | — | — | (559,950) | ||||||||||||
US Dollar | (305,894) | (294,697) | 18,241 | (1,736) | (584,086) | ||||||||||||
Uruguayan Peso | — | — | (96) | — | (96) | ||||||||||||
Total | (226,615) | (854,647) | 18,145 | (1,736) | (1,064,853) |
September 30, 2023 | ||||||||||||||
(unaudited) |
||||||||||||||
Functional currency |
||||||||||||||
Net monetary position |
Argentine Peso |
Brazilian Reais |
Uruguayan Peso |
Total | ||||||||||
US Dollar |
(30,589) | (29,470) | 1,824 | (58,235) | ||||||||||
(Decrease) or increase in Profit before income tax |
(30,589) | (29,470) | 1,824 | (58,235) |
September 30, 2023 | |||||||||||||||||||||||||||||
(unaudited) | |||||||||||||||||||||||||||||
Functional currency | |||||||||||||||||||||||||||||
Rate per currency denomination | Argentine Peso |
Brazilian Reais |
Uruguayan Peso |
US Dollar | Total | ||||||||||||||||||||||||
Fixed rate: | |||||||||||||||||||||||||||||
Argentine Peso | 106,159 | — | — | — | 106,159 | ||||||||||||||||||||||||
Brazilian Reais | — | 14,208 | — | — | 14,208 | ||||||||||||||||||||||||
US Dollar | 191,625 | 317,077 | 25,004 | 220,242 | 753,948 | ||||||||||||||||||||||||
Subtotal Fixed-rate borrowings | 297,784 | 331,285 | 25,004 | 220,242 | 874,315 | ||||||||||||||||||||||||
Variable rate: | |||||||||||||||||||||||||||||
Brazilian Reais | — | 205,355 | — | — | 205,355 | ||||||||||||||||||||||||
US Dollar | 16,820 | — | — | — | 16,820 | ||||||||||||||||||||||||
Subtotal Variable-rate borrowings | 16,820 | 205,355 | — | — | 222,175 | ||||||||||||||||||||||||
Total borrowings as per analysis | 314,604 | 536,640 | 25,004 | 220,242 | 1,096,490 | ||||||||||||||||||||||||
September 30, 2023 | |||||||||||
(unaudited) | |||||||||||
Functional currency | |||||||||||
Rate per currency denomination | Argentine Peso |
Brazilian Reais |
Total | ||||||||
Variable rate: | |||||||||||
Brazilian Reais | — | (2,054) | (2,054) | ||||||||
US Dollar | (168) | — | (168) | ||||||||
Decrease in profit before income tax | (168) | (2,054) | (2,222) |
September 30, 2023 | ||||||||||||||||||||||||||
Type of | Quantities (thousands) (**) |
Notional | Market |
Profit / (Loss)
(*)
|
||||||||||||||||||||||
derivative contract | amount | Value Asset/ (Liability) | ||||||||||||||||||||||||
(unaudited) | (unaudited) | |||||||||||||||||||||||||
Futures: | ||||||||||||||||||||||||||
Sale | ||||||||||||||||||||||||||
Soybean | 20 | 7,172 | (358) | (358) | ||||||||||||||||||||||
Sugar | 28 | 15,032 | (556) | (571) | ||||||||||||||||||||||
OTC: | ||||||||||||||||||||||||||
Sugar | 81 | 39,305 | (3,908) | (4,173) | ||||||||||||||||||||||
Total | 129 | 61,509 | (4,822) | (5,102) |
September 30,2023 (unaudited) | 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 | 167,197 | (3,007) | 164,190 | 195,652 | (1,006) | 194,646 | 192,084 | (3,288) | 188,796 | ||||||||||||||||||||||||||||||||||||||||||||
Cost of goods and services rendered | (146,816) | 2,712 | (144,104) | (140,163) | (42) | (140,205) | (160,349) | 2,668 | (157,681) | ||||||||||||||||||||||||||||||||||||||||||||
Initial recognition and changes in fair value of biological assets and agricultural produce | 3,328 | (457) | 2,871 | 5,645 | (156) | 5,489 | 9,902 | (509) | 9,393 | ||||||||||||||||||||||||||||||||||||||||||||
Gain from changes in net realizable value of agricultural produce after harvest | (337) | 105 | (232) | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||||||||||||
Margin on Manufacturing and Agricultural Activities Before Operating Expenses | 23,372 | (647) | 22,725 | 61,134 | (1,204) | 59,930 | 41,637 | (1,129) | 40,508 | ||||||||||||||||||||||||||||||||||||||||||||
General and administrative expenses | (12,690) | 393 | (12,297) | (10,875) | 232 | (10,643) | (7,382) | 189 | (7,193) | ||||||||||||||||||||||||||||||||||||||||||||
Selling expenses | (17,131) | 315 | (16,816) | (25,409) | 446 | (24,963) | (19,488) | 384 | (19,104) | ||||||||||||||||||||||||||||||||||||||||||||
Other operating income, net | 875 | (105) | 770 | 2,919 | 1 | 2,920 | (226) | 5 | (221) | ||||||||||||||||||||||||||||||||||||||||||||
Profit from Operations | (5,574) | (44) | (5,618) | 27,769 | (525) | 27,244 | 14,541 | (551) | 13,990 | ||||||||||||||||||||||||||||||||||||||||||||
Depreciation of Property, plant and equipment and amortization of Intangible assets | (6,181) | 159 | (6,022) | (10,360) | 217 | (10,143) | (8,014) | 203 | (7,811) | ||||||||||||||||||||||||||||||||||||||||||||
September 30,2023 (unaudited) | All other segments | 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 | |||||||||||||||||||||||||||||||||||||||||||||
Sales of goods sold and services rendered | 4,108 | (76) | 4,032 | — | — | — | 1,042,302 | (7,377) | 1,034,925 | ||||||||||||||||||||||||||||||||||||||||||||
Cost of goods and services rendered | (3,643) | 65 | (3,578) | — | — | — | (775,074) | 5,403 | (769,671) | ||||||||||||||||||||||||||||||||||||||||||||
Initial recognition and changes in fair value of biological assets and agricultural produce | 189 | 109 | 298 | — | — | — | 117,021 | (1,013) | 116,008 | ||||||||||||||||||||||||||||||||||||||||||||
Gain from changes in net realizable value of agricultural produce after harvest | — | — | — | — | — | — | (504) | 105 | (399) | ||||||||||||||||||||||||||||||||||||||||||||
Margin on Manufacturing and Agricultural Activities Before Operating Expenses | 654 | 98 | 752 | — | — | — | 383,745 | (2,882) | 380,863 | ||||||||||||||||||||||||||||||||||||||||||||
General and administrative expenses | (146) | 3 | (143) | (17,650) | 160 | (17,490) | (66,971) | 977 | (65,994) | ||||||||||||||||||||||||||||||||||||||||||||
Selling expenses | (296) | 9 | (287) | (108) | — | (108) | (106,024) | 1,154 | (104,870) | ||||||||||||||||||||||||||||||||||||||||||||
Other operating income, net | (1,136) | 187 | (949) | (64) | (3) | (67) | (7,013) | 86 | (6,927) | ||||||||||||||||||||||||||||||||||||||||||||
Profit from Operations | (924) | 297 | (627) | (17,822) | 157 | (17,665) | 203,737 | (665) | 203,072 | ||||||||||||||||||||||||||||||||||||||||||||
Depreciation of Property, plant and equipment and amortization of Intangible assets | (145) | 4 | (141) | (949) | 24 | (925) | (155,725) | 607 | (155,118) | ||||||||||||||||||||||||||||||||||||||||||||
Net loss from Fair value adjustment of Investment property | (1,100) | 187 | (913) | — | — | — | (1,100) | 187 | (913) | ||||||||||||||||||||||||||||||||||||||||||||
September 30,2022 (unaudited) | 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 | 220,993 | 2,344 | 223,337 | 138,974 | 1,124 | 140,098 | 181,504 | 2,893 | 184,397 | ||||||||||||||||||||||||||||||||||||||||||||
Cost of goods and services rendered | (205,228) | (2,422) | (207,650) | (114,034) | (1,246) | (115,280) | (156,210) | (2,428) | (158,638) | ||||||||||||||||||||||||||||||||||||||||||||
Initial recognition and changes in fair value of biological assets and agricultural produce | 64,948 | 2,821 | 67,769 | 14,952 | 954 | 15,906 | 19,634 | 442 | 20,076 | ||||||||||||||||||||||||||||||||||||||||||||
Gain from changes in net realizable value of agricultural produce after harvest | (22,506) | (351) | (22,857) | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||||||||||||
Margin on Manufacturing and Agricultural Activities Before Operating Expenses | 58,207 | 2,392 | 60,599 | 39,892 | 832 | 40,724 | 44,928 | 907 | 45,835 | ||||||||||||||||||||||||||||||||||||||||||||
General and administrative expenses | (11,100) | (361) | (11,461) | (9,440) | (223) | (9,663) | (7,986) | (113) | (8,099) | ||||||||||||||||||||||||||||||||||||||||||||
Selling expenses | (23,257) | (334) | (23,591) | (23,318) | (367) | (23,685) | (20,727) | (599) | (21,326) | ||||||||||||||||||||||||||||||||||||||||||||
Other operating income, net | 637 | (736) | (99) | 649 | — | 649 | (110) | (5) | (115) | ||||||||||||||||||||||||||||||||||||||||||||
Bargain purchase gain | — | — | — | 11,976 | 79 | 12,055 | — | — | — | ||||||||||||||||||||||||||||||||||||||||||||
Profit from Operations | 24,487 | 961 | 25,448 | 19,759 | 321 | 20,080 | 16,105 | 190 | 16,295 | ||||||||||||||||||||||||||||||||||||||||||||
Depreciation of Property, plant and equipment and amortization of Intangible assets | (5,769) | (178) | (5,947) | (7,470) | (225) | (7,695) | (7,494) | (238) | (7,732) | ||||||||||||||||||||||||||||||||||||||||||||
September 30,2022 (unaudited) | All other segments | 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 | |||||||||||||||||||||||||||||||||||||||||||||
Sales of goods sold and services rendered | 4,034 | 48 | 4,082 | — | — | — | 969,691 | 6,409 | 976,100 | ||||||||||||||||||||||||||||||||||||||||||||
Cost of goods and services rendered | (3,494) | (27) | (3,521) | — | — | — | (774,755) | (6,123) | (780,878) | ||||||||||||||||||||||||||||||||||||||||||||
Initial recognition and changes in fair value of biological assets and agricultural produce | (122) | 21 | (101) | — | — | — | 177,129 | 4,238 | 181,367 | ||||||||||||||||||||||||||||||||||||||||||||
Gain from changes in net realizable value of agricultural produce after harvest | — | — | — | — | — | — | (23,440) | (351) | (23,791) | ||||||||||||||||||||||||||||||||||||||||||||
Margin on Manufacturing and Agricultural Activities Before Operating Expenses | 418 | 42 | 460 | — | — | — | 348,625 | 4,173 | 352,798 | ||||||||||||||||||||||||||||||||||||||||||||
General and administrative expenses | (184) | (5) | (189) | (18,719) | (710) | (19,429) | (63,563) | (1,418) | (64,981) | ||||||||||||||||||||||||||||||||||||||||||||
Selling expenses | (210) | (3) | (213) | (115) | (8) | (123) | (102,658) | (1,311) | (103,969) | ||||||||||||||||||||||||||||||||||||||||||||
Other operating income, net | (3,645) | (264) | (3,909) | (35) | 23 | (12) | 4,513 | (976) | 3,537 | ||||||||||||||||||||||||||||||||||||||||||||
Bargain purchase gain | — | — | — | — | — | — | 11,976 | 79 | 12,055 | ||||||||||||||||||||||||||||||||||||||||||||
Profit from Operations Before Financing and Taxation | (3,621) | (230) | (3,851) | (18,869) | (695) | (19,564) | 198,893 | 547 | 199,440 | ||||||||||||||||||||||||||||||||||||||||||||
Depreciation of Property, plant and equipment and amortization of Intangible assets | (176) | (6) | (182) | (677) | (18) | (695) | (136,537) | (665) | (137,202) | ||||||||||||||||||||||||||||||||||||||||||||
Net gain from Fair value adjustment of Investment property | (3,615) | (263) | (3,878) | — | — | — | (3,615) | (263) | (3,878) |
Farming | Sugar, Ethanol and Energy | Land Transformation | Corporate | Total | |||||||||||||||||||||||||||||||||||||||||||||||||
Crops | Rice | Dairy | All Other Segments | Farming subtotal | |||||||||||||||||||||||||||||||||||||||||||||||||
Sales of goods and services rendered | 167,197 | 195,652 | 192,084 | 4,108 | 559,041 | 483,261 | — | — | 1,042,302 | ||||||||||||||||||||||||||||||||||||||||||||
Cost of goods sold and services rendered | (146,816) | (140,163) | (160,349) | (3,643) | (450,971) | (324,103) | — | — | (775,074) | ||||||||||||||||||||||||||||||||||||||||||||
Initial recognition and changes in fair value of biological assets and agricultural produce | 3,328 | 5,645 | 9,902 | 189 | 19,064 | 97,957 | — | — | 117,021 | ||||||||||||||||||||||||||||||||||||||||||||
Changes in net realizable value of agricultural produce after harvest | (337) | — | — | — | (337) | (167) | — | — | (504) | ||||||||||||||||||||||||||||||||||||||||||||
Margin on manufacturing and agricultural activities before operating expenses | 23,372 | 61,134 | 41,637 | 654 | 126,797 | 256,948 | — | — | 383,745 | ||||||||||||||||||||||||||||||||||||||||||||
General and administrative expenses | (12,690) | (10,875) | (7,382) | (146) | (31,093) | (18,228) | — | (17,650) | (66,971) | ||||||||||||||||||||||||||||||||||||||||||||
Selling expenses | (17,131) | (25,409) | (19,488) | (296) | (62,324) | (43,592) | — | (108) | (106,024) | ||||||||||||||||||||||||||||||||||||||||||||
Other operating income / (loss), net | 875 | 2,919 | (226) | (1,136) | 2,432 | (17,043) | 7,662 | (64) | (7,013) | ||||||||||||||||||||||||||||||||||||||||||||
Profit / (loss) from operations | (5,574) | 27,769 | 14,541 | (924) | 35,812 | 178,085 | 7,662 | (17,822) | 203,737 | ||||||||||||||||||||||||||||||||||||||||||||
Depreciation of Property, plant and equipment and amortization of Intangible assets | (6,181) | (10,360) | (8,014) | (145) | (24,700) | (130,076) | — | (949) | (155,725) | ||||||||||||||||||||||||||||||||||||||||||||
Net loss from Fair value adjustment of Investment property | — | — | — | (1,100) | (1,100) | — | — | — | (1,100) | ||||||||||||||||||||||||||||||||||||||||||||
Transfer of revaluation surplus derived from disposals of assets before taxes | — | — | — | — | — | — | 20,245 | — | 20,245 | ||||||||||||||||||||||||||||||||||||||||||||
Initial recognition and changes in fair value of biological assets and agricultural produce (unrealized) | 2,034 | 1,539 | (12,668) | 46 | (9,049) | 18,854 | — | — | 9,805 | ||||||||||||||||||||||||||||||||||||||||||||
Initial recognition and changes in fair value of biological assets and agricultural produce (realized) | 1,294 | 4,106 | 22,570 | 143 | 28,113 | 79,103 | — | — | 107,216 | ||||||||||||||||||||||||||||||||||||||||||||
Changes in net realizable value of agricultural produce after harvest (unrealized) | (1,622) | — | — | — | (1,622) | — | — | — | (1,622) | ||||||||||||||||||||||||||||||||||||||||||||
Changes in net realizable value of agricultural produce after harvest (realized) | 1,285 | — | — | — | 1,285 | (167) | — | — | 1,118 | ||||||||||||||||||||||||||||||||||||||||||||
As of September 30, 2023: |
|||||||||||||||||||||||||||||||||||||||||||||||||||||
Farmlands and farmland improvements, net | 427,571 | 141,151 | 7,160 | 56,935 | 632,817 | 79,331 | — | — | 712,148 | ||||||||||||||||||||||||||||||||||||||||||||
Machinery, equipment, building and facilities, and other fixed assets, net | 44,650 | 71,233 | 103,689 | 3,319 | 222,891 | 181,110 | — | — | 404,001 | ||||||||||||||||||||||||||||||||||||||||||||
Bearer plants, net | 1,087 | — | — | — | 1,087 | 411,380 | — | — | 412,467 | ||||||||||||||||||||||||||||||||||||||||||||
Work in progress | 6,966 | 24,334 | 19,567 | 2,431 | 53,298 | 14,986 | — | 379 | 68,663 | ||||||||||||||||||||||||||||||||||||||||||||
Right of use asset | 18,277 | 15,132 | 55 | 825 | 34,289 | 360,944 | — | 858 | 396,091 | ||||||||||||||||||||||||||||||||||||||||||||
Investment property | — | — | — | 33,364 | 33,364 | — | — | — | 33,364 | ||||||||||||||||||||||||||||||||||||||||||||
Goodwill | 8,217 | 5,413 | — | 1,138 | 14,768 | 4,360 | — | — | 19,128 | ||||||||||||||||||||||||||||||||||||||||||||
Biological assets | 23,816 | 25,385 | 29,882 | 9,035 | 88,118 | 135,048 | — | — | 223,166 | ||||||||||||||||||||||||||||||||||||||||||||
Finished goods | 46,597 | 13,104 | 9,411 | — | 69,112 | 165,186 | — | — | 234,298 | ||||||||||||||||||||||||||||||||||||||||||||
Raw materials, Stocks held by third parties and others | 62,084 | 43,010 | 15,180 | 277 | 120,551 | 20,535 | — | — | 141,086 | ||||||||||||||||||||||||||||||||||||||||||||
Total segment assets | 639,265 | 338,762 | 184,944 | 107,324 | 1,270,295 | 1,372,880 | — | 1,237 | 2,644,412 | ||||||||||||||||||||||||||||||||||||||||||||
Borrowings | 137,187 | 103,750 | 134,979 | — | 375,916 | 524,367 | — | 196,207 | 1,096,490 | ||||||||||||||||||||||||||||||||||||||||||||
Lease liabilities | 17,861 | 15,549 | 414 | 660 | 34,484 | 333,415 | — | 230 | 368,129 | ||||||||||||||||||||||||||||||||||||||||||||
Total segment liabilities | 155,048 | 119,299 | 135,393 | 660 | 410,400 | 857,782 | — | 196,437 | 1,464,619 |
Farming | Sugar, Ethanol and Energy | Land Transformation | Corporate | Total | |||||||||||||||||||||||||||||||||||||||||||||||||
Crops | Rice | Dairy | All Other Segments | Farming subtotal | |||||||||||||||||||||||||||||||||||||||||||||||||
Sales of goods and services rendered | 220,993 | 138,974 | 181,504 | 4,034 | 545,505 | 424,186 | — | — | 969,691 | ||||||||||||||||||||||||||||||||||||||||||||
Cost of goods sold and services rendered | (205,228) | (114,034) | (156,210) | (3,494) | (478,966) | (295,789) | — | — | (774,755) | ||||||||||||||||||||||||||||||||||||||||||||
Initial recognition and changes in fair value of biological assets and agricultural produce | 64,948 | 14,952 | 19,634 | (122) | 99,412 | 77,717 | — | — | 177,129 | ||||||||||||||||||||||||||||||||||||||||||||
Changes in net realizable value of agricultural produce after harvest | (22,506) | — | — | — | (22,506) | (934) | — | — | (23,440) | ||||||||||||||||||||||||||||||||||||||||||||
Margin on manufacturing and agricultural activities before operating expenses | 58,207 | 39,892 | 44,928 | 418 | 143,445 | 205,180 | — | — | 348,625 | ||||||||||||||||||||||||||||||||||||||||||||
General and administrative expenses | (11,100) | (9,440) | (7,986) | (184) | (28,710) | (16,134) | — | (18,719) | (63,563) | ||||||||||||||||||||||||||||||||||||||||||||
Selling expenses | (23,257) | (23,318) | (20,727) | (210) | (67,512) | (35,031) | — | (115) | (102,658) | ||||||||||||||||||||||||||||||||||||||||||||
Other operating income / (loss), net | 637 | 649 | (110) | (3,645) | (2,469) | 3,672 | 3,345 | (35) | 4,513 | ||||||||||||||||||||||||||||||||||||||||||||
Bargain purchase gain | — | 11,976 | — | — | 11,976 | — | — | — | 11,976 | ||||||||||||||||||||||||||||||||||||||||||||
Profit from Operations | 24,487 | 19,759 | 16,105 | (3,621) | 56,730 | 157,687 | 3,345 | (18,869) | 198,893 | ||||||||||||||||||||||||||||||||||||||||||||
Depreciation of Property, plant and equipment and amortization of Intangible assets | (5,769) | (7,470) | (7,494) | (176) | (20,909) | (114,951) | — | (677) | (136,537) | ||||||||||||||||||||||||||||||||||||||||||||
Net gain from Fair value adjustment of Investment property | — | — | — | (3,615) | (3,615) | — | — | — | (3,615) | ||||||||||||||||||||||||||||||||||||||||||||
Initial recognition and changes in fair value of biological assets and agricultural produce (unrealized) | 12,136 | 6,964 | (774) | (522) | 17,804 | 33,949 | — | — | 51,753 | ||||||||||||||||||||||||||||||||||||||||||||
Initial recognition and changes in fair value of biological assets and agricultural produce (realized) | 52,812 | 7,988 | 20,408 | 400 | 81,608 | 43,768 | — | — | 125,376 | ||||||||||||||||||||||||||||||||||||||||||||
Changes in net realizable value of agricultural produce after harvest (unrealized) | (3,572) | — | — | — | (3,572) | — | — | — | (3,572) | ||||||||||||||||||||||||||||||||||||||||||||
Changes in net realizable value of agricultural produce after harvest (realized) | (18,934) | — | — | — | (18,934) | (934) | — | — | (19,868) | ||||||||||||||||||||||||||||||||||||||||||||
As of December 31, 2022: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Farmlands and farmland improvements, net | 457,286 | 149,251 | 2,221 | 56,928 | 665,686 | 78,647 | — | — | 744,333 | ||||||||||||||||||||||||||||||||||||||||||||
Machinery, equipment, building and facilities, and other fixed assets, net | 48,691 | 58,827 | 108,589 | 1,792 | 217,899 | 171,307 | — | — | 389,206 | ||||||||||||||||||||||||||||||||||||||||||||
Bearer plants, net | 1,057 | — | — | — | 1,057 | 351,670 | — | — | 352,727 | ||||||||||||||||||||||||||||||||||||||||||||
Work in progress | 7,021 | 29,061 | 22,325 | 2,399 | 60,806 | 18,283 | — | — | 79,089 | ||||||||||||||||||||||||||||||||||||||||||||
Right of use assets | 18,952 | 8,594 | 711 | — | 28,257 | 330,681 | — | 1,243 | 360,181 | ||||||||||||||||||||||||||||||||||||||||||||
Investment property | — | — | — | 33,330 | 33,330 | — | — | — | 33,330 | ||||||||||||||||||||||||||||||||||||||||||||
Goodwill | 7,990 | 1,106 | 5,263 | — | 14,359 | 4,185 | — | — | 18,544 | ||||||||||||||||||||||||||||||||||||||||||||
Biological assets | 66,002 | 52,752 | 30,045 | 8,214 | 157,013 | 109,431 | — | — | 266,444 | ||||||||||||||||||||||||||||||||||||||||||||
Finished goods | 37,539 | 13,659 | 12,825 | — | 64,023 | 88,693 | — | — | 152,716 | ||||||||||||||||||||||||||||||||||||||||||||
Raw materials, Stocks held by third parties and others | 62,911 | 22,129 | 8,700 | 291 | 94,031 | 27,275 | — | — | 121,306 | ||||||||||||||||||||||||||||||||||||||||||||
Total segment assets | 707,449 | 335,379 | 190,679 | 102,954 | 1,336,461 | 1,180,172 | — | 1,243 | 2,517,876 | ||||||||||||||||||||||||||||||||||||||||||||
Borrowings | 41,493 | 113,133 | 138,241 | — | 292,867 | 587,865 | — | 127,020 | 1,007,752 | ||||||||||||||||||||||||||||||||||||||||||||
Lease liabilities | 18,234 | 8,281 | 623 | — | 27,138 | 310,162 | — | 680 | 337,980 | ||||||||||||||||||||||||||||||||||||||||||||
Total segment liabilities | 59,727 | 121,414 | 138,864 | — | 320,005 | 898,027 | — | 127,700 | 1,345,732 |
September 30, 2023 |
September 30, 2022 |
|||||||||||||
(unaudited) | ||||||||||||||
Sales of manufactured products and services rendered: | ||||||||||||||
Ethanol | 161,482 | 282,377 | ||||||||||||
Sugar | 279,195 | 96,695 | ||||||||||||
Energy (*) | 26,622 | 26,451 | ||||||||||||
Peanut | 48,647 | 44,621 | ||||||||||||
Sunflower | 7,194 | 11,888 | ||||||||||||
Cotton | 6,405 | 4,872 | ||||||||||||
Rice (*) | 170,006 | 119,679 | ||||||||||||
Fluid milk (UHT) | 84,081 | 58,115 | ||||||||||||
Powder milk | 36,354 | 72,038 | ||||||||||||
Other dairy products | 36,871 | 28,929 | ||||||||||||
Services | 6,268 | 7,488 | ||||||||||||
Rental income | 1,530 | 586 | ||||||||||||
Others | 34,181 | 29,853 | ||||||||||||
898,836 | 783,592 | |||||||||||||
Sales of agricultural produce and biological assets: | ||||||||||||||
Soybean | 50,108 | 77,397 | ||||||||||||
Corn | 28,534 | 60,935 | ||||||||||||
Wheat | 9,309 | 15,104 | ||||||||||||
Rice | — | 3,352 | ||||||||||||
Sunflower | 10,460 | 7,124 | ||||||||||||
Barley | 3,983 | 4,181 | ||||||||||||
Milk | 17,852 | 13,538 | ||||||||||||
Cattle | 3,578 | 3,521 | ||||||||||||
Cattle for dairy | 8,035 | 6,183 | ||||||||||||
Others | 4,230 | 1,173 | ||||||||||||
136,089 | 192,508 | |||||||||||||
Total sales | 1,034,925 | 976,100 |
September 30, 2023 (unaudited) | |||||||||||||||||||||||||||||||||||
Crops |
Rice |
Dairy |
All other segments | Sugar, Ethanol and Energy |
Total |
||||||||||||||||||||||||||||||
Finished goods at the beginning of 2023 (Note 18) |
37,539 | 13,659 | 12,825 | — | 88,693 | 152,716 | |||||||||||||||||||||||||||||
Cost of production of manufactured products (Note 6) |
52,557 | 127,443 | 137,833 | — | 404,039 | 721,872 | |||||||||||||||||||||||||||||
Purchases |
9,513 | 27,270 | 360 | — | 2,449 | 39,592 | |||||||||||||||||||||||||||||
Agricultural produce |
140,146 | — | 17,852 | 3,578 | 9,736 | 171,312 | |||||||||||||||||||||||||||||
Transfer to raw material |
(60,727) | (7,321) | — | — | — | (68,048) | |||||||||||||||||||||||||||||
Direct agricultural selling expenses |
12,537 | — | — | — | — | 12,537 | |||||||||||||||||||||||||||||
Tax recoveries (i) |
— | — | — | — | (15,187) | (15,187) | |||||||||||||||||||||||||||||
Changes in net realizable value of agricultural produce after harvest |
(232) | — | — | — | (167) | (399) | |||||||||||||||||||||||||||||
Finished goods as of September 30, 2023 (Note 18) |
(46,597) | (13,104) | (9,411) | — | (165,186) | (234,298) | |||||||||||||||||||||||||||||
Exchange differences |
(632) | (7,742) | (1,778) | — | (274) | (10,426) | |||||||||||||||||||||||||||||
Cost of goods sold and services rendered, and direct agricultural selling expenses period |
144,104 | 140,205 | 157,681 | 3,578 | 324,103 | 769,671 |
September 30, 2022 (unaudited) | |||||||||||||||||||||||||||||||||||
Crops |
Rice |
Dairy |
All other segments | Sugar, Ethanol and Energy |
Total |
||||||||||||||||||||||||||||||
Finished goods at the beginning of 2022 |
37,225 | 5,015 | 15,157 | — | 80,857 | 138,254 | |||||||||||||||||||||||||||||
Cost of production of manufactured products (Note 6) |
51,761 | 126,378 | 140,882 | — | 325,918 | 644,939 | |||||||||||||||||||||||||||||
Purchases |
22,907 | 624 | 606 | — | 787 | 24,924 | |||||||||||||||||||||||||||||
Acquisition of subsidiaries | — | 7,964 | — | — | — | 7,964 | |||||||||||||||||||||||||||||
Agricultural produce |
221,787 | 2,207 | 13,562 | 3,521 | 11,571 | 252,648 | |||||||||||||||||||||||||||||
Transfer to raw material |
(70,099) | (7,326) | — | — | — | (77,425) | |||||||||||||||||||||||||||||
Direct agricultural selling expenses |
22,043 | — | — | — | — | 22,043 | |||||||||||||||||||||||||||||
Tax recoveries (i) |
— | — | — | — | (14,350) | (14,350) | |||||||||||||||||||||||||||||
Changes in net realizable value of agricultural produce after harvest |
(22,857) | — | — | — | (934) | (23,791) | |||||||||||||||||||||||||||||
Finished goods as of September 30, 2022 |
(44,805) | (15,913) | (7,968) | — | (110,649) | (179,335) | |||||||||||||||||||||||||||||
Exchange differences |
(10,312) | (3,669) | (3,601) | — | 2,589 | (14,993) | |||||||||||||||||||||||||||||
Cost of goods sold and services rendered, and direct agricultural selling expenses period |
207,650 | 115,280 | 158,638 | 3,521 | 295,789 | 780,878 |
Cost of production of manufactured products (Note 5) | General and Administrative Expenses | Selling Expenses | Total | ||||||||||||||||||||||||||||||||||||||||||||||||||
Crops | Rice | Dairy | Sugar, Ethanol and Energy | Total | |||||||||||||||||||||||||||||||||||||||||||||||||
Salaries, social security expenses and employee benefits |
2,895 | 9,873 | 8,761 | 34,042 | 55,571 | 26,833 | 7,919 | 90,323 | |||||||||||||||||||||||||||||||||||||||||||||
Raw materials and consumables |
276 | 629 | 22,393 | 6,652 | 29,950 | — | — | 29,950 | |||||||||||||||||||||||||||||||||||||||||||||
Depreciation and amortization |
3,519 | 4,319 | 3,401 | 97,635 | 108,874 | 14,638 | 1,010 | 124,522 | |||||||||||||||||||||||||||||||||||||||||||||
Depreciation of right-of-use assets |
— | 36 | 527 | 7,005 | 7,568 | 10,084 | 278 | 17,930 | |||||||||||||||||||||||||||||||||||||||||||||
Fuel, lubricants and others |
181 | 604 | 1,491 | 27,717 | 29,993 | 482 | 251 | 30,726 | |||||||||||||||||||||||||||||||||||||||||||||
Maintenance and repairs |
804 | 2,136 | 1,687 | 23,199 | 27,826 | 1,115 | 492 | 29,433 | |||||||||||||||||||||||||||||||||||||||||||||
Freights |
112 | 8,340 | 2,124 | 72 | 10,648 | — | 46,021 | 56,669 | |||||||||||||||||||||||||||||||||||||||||||||
Export taxes / selling taxes |
— | — | — | — | — | — | 23,926 | 23,926 | |||||||||||||||||||||||||||||||||||||||||||||
Export expenses |
— | — | — | — | — | — | 11,964 | 11,964 | |||||||||||||||||||||||||||||||||||||||||||||
Contractors and services |
2,857 | 2,255 | 87 | 7,861 | 13,060 | — | (90) | 12,970 | |||||||||||||||||||||||||||||||||||||||||||||
Energy transmission |
— | — | — | — | — | — | 1,945 | 1,945 | |||||||||||||||||||||||||||||||||||||||||||||
Energy power |
1,016 | 2,360 | 2,007 | 584 | 5,967 | 339 | 87 | 6,393 | |||||||||||||||||||||||||||||||||||||||||||||
Professional fees |
43 | 80 | 71 | 736 | 930 | 7,071 | 1,116 | 9,117 | |||||||||||||||||||||||||||||||||||||||||||||
Other taxes |
15 | 141 | 118 | 3,391 | 3,665 | 550 | 25 | 4,240 | |||||||||||||||||||||||||||||||||||||||||||||
Contingencies |
— | — | — | — | — | 857 | — | 857 | |||||||||||||||||||||||||||||||||||||||||||||
Lease expense and similar arrangements |
98 | 571 | 163 | — | 832 | 780 | 307 | 1,919 | |||||||||||||||||||||||||||||||||||||||||||||
Third parties raw materials |
2,913 | 29,634 | 54,581 | 22,432 | 109,560 | — | — | 109,560 | |||||||||||||||||||||||||||||||||||||||||||||
Others |
616 | 1,210 | 1,529 | 4,713 | 8,068 | 3,245 | 9,619 | 20,932 | |||||||||||||||||||||||||||||||||||||||||||||
Subtotal |
15,345 | 62,188 | 98,940 | 236,039 | 412,512 | 65,994 | 104,870 | 583,376 | |||||||||||||||||||||||||||||||||||||||||||||
Own agricultural produce consumed |
37,212 | 65,255 | 38,893 | 168,000 | 309,360 | — | — | 309,360 | |||||||||||||||||||||||||||||||||||||||||||||
Total |
52,557 | 127,443 | 137,833 | 404,039 | 721,872 | 65,994 | 104,870 | 892,736 |
Cost of production of manufactured products (Note 5) | General and Administrative Expenses | Selling Expenses | Total | |||||||||||||||||||||||||||||||||||||||||||||||
Crops | Rice | Dairy | Sugar, Ethanol and Energy | Total | ||||||||||||||||||||||||||||||||||||||||||||||
Salaries, social security expenses and employee benefits |
3,237 | 9,015 | 8,904 | 26,893 | 48,049 | 29,283 | 6,966 | 84,298 | ||||||||||||||||||||||||||||||||||||||||||
Raw materials and consumables | 249 | 647 | 24,181 | 11,460 | 36,537 | — | — | 36,537 | ||||||||||||||||||||||||||||||||||||||||||
Depreciation and amortization |
3,415 | 2,850 | 3,438 | 88,554 | 98,257 | 12,763 | 736 | 111,756 | ||||||||||||||||||||||||||||||||||||||||||
Depreciation of right-of-use assets | — | 89 | 503 | 5,332 | 5,924 | 7,480 | 66 | 13,470 | ||||||||||||||||||||||||||||||||||||||||||
Fuel, lubricants and others |
208 | 192 | 1,566 | 27,848 | 29,814 | 522 | 248 | 30,584 | ||||||||||||||||||||||||||||||||||||||||||
Maintenance and repairs |
1,158 | 2,000 | 1,523 | 16,640 | 21,321 | 1,432 | 654 | 23,407 | ||||||||||||||||||||||||||||||||||||||||||
Freights |
356 | 9,172 | 2,107 | 71 | 11,706 | — | 39,331 | 51,037 | ||||||||||||||||||||||||||||||||||||||||||
Export taxes / selling taxes |
— | — | — | — | — | — | 13,434 | 13,434 | ||||||||||||||||||||||||||||||||||||||||||
Export expenses |
— | — | — | — | — | — | 31,059 | 31,059 | ||||||||||||||||||||||||||||||||||||||||||
Contractors and services |
2,241 | 295 | 404 | 4,881 | 7,821 | — | — | 7,821 | ||||||||||||||||||||||||||||||||||||||||||
Energy transmission |
— | — | — | — | — | — | 2,056 | 2,056 | ||||||||||||||||||||||||||||||||||||||||||
Energy power |
1,297 | 2,580 | 2,520 | 612 | 7,009 | 301 | 76 | 7,386 | ||||||||||||||||||||||||||||||||||||||||||
Professional fees |
41 | 64 | 90 | 566 | 761 | 6,234 | 550 | 7,545 | ||||||||||||||||||||||||||||||||||||||||||
Other taxes |
21 | 91 | 85 | 1,559 | 1,756 | 761 | 50 | 2,567 | ||||||||||||||||||||||||||||||||||||||||||
Contingencies |
— | — | — | — | — | 457 | — | 457 | ||||||||||||||||||||||||||||||||||||||||||
Lease expense and similar arrangements |
160 | 516 | 149 | — | 825 | 891 | 196 | 1,912 | ||||||||||||||||||||||||||||||||||||||||||
Third parties raw materials |
1,934 | 16,846 | 54,817 | 12,239 | 85,836 | — | — | 85,836 | ||||||||||||||||||||||||||||||||||||||||||
Others |
1,038 | 2,414 | 1,029 | 2,847 | 7,328 | 4,857 | 8,547 | 20,732 | ||||||||||||||||||||||||||||||||||||||||||
Subtotal |
15,355 | 46,771 | 101,316 | 199,502 | 362,944 | 64,981 | 103,969 | 531,894 | ||||||||||||||||||||||||||||||||||||||||||
Own agricultural produce consumed |
36,406 | 79,607 | 39,566 | 126,416 | 281,995 | — | — | 281,995 | ||||||||||||||||||||||||||||||||||||||||||
Total |
51,761 | 126,378 | 140,882 | 325,918 | 644,939 | 64,981 | 103,969 | 813,889 |
September 30, 2023 |
September 30, 2022 |
||||||||||
(unaudited) | |||||||||||
Wages and salaries | 106,440 | 97,027 | |||||||||
Social security costs | 32,719 | 29,608 | |||||||||
Equity-settled share-based compensation | 6,684 | 7,422 | |||||||||
145,843 | 134,057 | ||||||||||
September 30, 2023 |
September 30, 2022 |
||||||||||
(unaudited) | |||||||||||
Gain from disposals of farmland and other assets (Note 20) | 9,526 | — | |||||||||
Loss from commodity derivative financial instruments | (12,464) | (2,683) | |||||||||
Gain from disposal of other property items | 1,828 | 2,962 | |||||||||
Net loss from fair value adjustment of Investment property | (913) | (3,878) | |||||||||
Others | (4,904) | 7,136 | |||||||||
(6,927) | 3,537 |
September 30, 2023 |
September 30, 2022 |
||||||||||
(unaudited) | |||||||||||
Finance income: | |||||||||||
- Interest income | 3,334 | 4,360 | |||||||||
- Foreign exchange gain, net | 33,954 | 12,642 | |||||||||
- Gain from interest rate/foreign exchange rate derivative financial instruments | 1,736 | — | |||||||||
- Other income | 66,759 | 165 | |||||||||
Finance income | 105,783 | 17,167 | |||||||||
Finance costs: | |||||||||||
- Interest expense | (34,660) | (32,368) | |||||||||
- Finance cost related to lease liabilities | (28,812) | (22,657) | |||||||||
- Cash flow hedge – transfer from equity | (43,221) | (35,575) | |||||||||
- Taxes | (5,670) | (3,632) | |||||||||
- Loss from interest rate/foreign exchange rate derivative financial instruments | — | (1,192) | |||||||||
- Other expenses | (5,278) | (6,121) | |||||||||
Finance costs | (117,641) | (101,545) | |||||||||
Other financial results - Net gain of inflation effects on the monetary items | 5,072 | 14,677 | |||||||||
Total financial results, net | (6,786) | (69,701) |
September 30, 2023 |
September 30, 2022 |
||||||||||
(unaudited) | |||||||||||
Current income tax | (6,485) | (4,364) | |||||||||
Deferred income tax | (45,289) | (19,501) | |||||||||
Income tax (expense) | (51,774) | (23,865) |
September 30, 2023 |
September 30, 2022 |
||||||||||
(unaudited) | |||||||||||
Beginning of period | (292,656) | (255,527) | |||||||||
Exchange differences | (9,580) | (35,779) | |||||||||
Effect of fair value valuation for farmlands | 5,236 | 30,495 | |||||||||
Acquisition of subsidiary (Note 20) | — | (1,662) | |||||||||
Disposal of farmland (Note 20) | 7,081 | — | |||||||||
Tax charge relating to cash flow hedge (i) | (10,639) | (7,512) | |||||||||
Others | 1,008 | (376) | |||||||||
Income tax (expense) | (45,289) | (19,501) | |||||||||
End of period | (344,839) | (289,862) |
September 30, 2023 |
September 30, 2022 |
||||||||||
(unaudited) | |||||||||||
Tax calculated at the tax rates applicable to profits in the respective countries | (65,968) | (41,354) | |||||||||
Non-deductible items | (1,121) | (386) | |||||||||
Effect of the changes in the statutory income tax rate in Argentina | 2,933 | 118 | |||||||||
Non-taxable income | 14,023 | 14,342 | |||||||||
Tax losses where no deferred tax asset was recognized | (794) | (97) | |||||||||
Previously unrecognized tax losses now recouped to reduce tax expenses (1) | 33,913 | 16,830 | |||||||||
Effect of IAS 29 on Argentina´s Shareholder´s equity and deferred income tax. | (32,933) | (16,704) | |||||||||
Others | (1,827) | 3,386 | |||||||||
Income tax (expense) | (51,774) | (23,865) |
Farmlands | Farmland improvements | Buildings and facilities | Machinery, equipment, furniture and Fittings |
Bearer plants | Others | Work in progress | Total | ||||||||||||||||||||||||||||||||||||||||
Nine-month period ended September 30, 2022 | |||||||||||||||||||||||||||||||||||||||||||||||
Opening net book amount. | 711,261 | 16,579 | 207,679 | 83,183 | 294,982 | 27,571 | 81,368 | 1,422,623 | |||||||||||||||||||||||||||||||||||||||
Exchange differences | 103,250 | 1,850 | 15,780 | 15,465 | 5,948 | 1,514 | 10,513 | 154,320 | |||||||||||||||||||||||||||||||||||||||
Additions | — | — | 10,983 | 51,193 | 81,584 | 2,296 | 32,900 | 178,956 | |||||||||||||||||||||||||||||||||||||||
Revaluation surplus | (86,817) | — | — | — | — | — | — | (86,817) | |||||||||||||||||||||||||||||||||||||||
Acquisition of subsidiaries | 552 | — | 21,174 | — | — | — | — | 21,726 | |||||||||||||||||||||||||||||||||||||||
Transfers | — | — | 19,662 | 8,019 | — | (187) | (27,494) | — | |||||||||||||||||||||||||||||||||||||||
Disposals | — | — | — | (1,346) | — | (127) | — | (1,473) | |||||||||||||||||||||||||||||||||||||||
Reclassification to non-income tax credits (*) | — | — | — | (77) | — | — | — | (77) | |||||||||||||||||||||||||||||||||||||||
Depreciation | — | (1,870) | (22,355) | (59,613) | (50,024) | (1,879) | — | (135,741) | |||||||||||||||||||||||||||||||||||||||
Closing net book amount | 728,246 | 16,559 | 252,923 | 96,824 | 332,490 | 29,188 | 97,287 | 1,553,517 | |||||||||||||||||||||||||||||||||||||||
At September 30, 2022 (unaudited) |
|||||||||||||||||||||||||||||||||||||||||||||||
Cost | 728,246 | 44,288 | 502,792 | 876,447 | 818,294 | 51,908 | 97,287 | 3,119,262 | |||||||||||||||||||||||||||||||||||||||
Accumulated depreciation | — | (27,729) | (249,869) | (779,623) | (485,804) | (22,720) | — | (1,565,745) | |||||||||||||||||||||||||||||||||||||||
Net book amount | 728,246 | 16,559 | 252,923 | 96,824 | 332,490 | 29,188 | 97,287 | 1,553,517 | |||||||||||||||||||||||||||||||||||||||
Nine-month period ended September 30, 2023 | |||||||||||||||||||||||||||||||||||||||||||||||
Opening net book amount | 727,591 | 16,742 | 268,380 | 91,212 | 352,727 | 29,614 | 79,089 | 1,565,355 | |||||||||||||||||||||||||||||||||||||||
Exchange differences | 22,036 | 427 | 4,301 | 13,514 | 11,773 | 475 | 2,241 | 54,767 | |||||||||||||||||||||||||||||||||||||||
Additions | — | — | 10,348 | 46,190 | 103,325 | 510 | 28,248 | 188,621 | |||||||||||||||||||||||||||||||||||||||
Revaluation surplus | (14,760) | — | — | — | — | — | — | (14,760) | |||||||||||||||||||||||||||||||||||||||
Transfers | — | 436 | 17,842 | 13,680 | 8,939 | 18 | (40,915) | — | |||||||||||||||||||||||||||||||||||||||
Disposals | (37,432) | — | (3,061) | (2,437) | — | (40) | — | (42,970) | |||||||||||||||||||||||||||||||||||||||
Reclassification to non-income tax credits (*) | — | — | — | (201) | — | — | — | (201) | |||||||||||||||||||||||||||||||||||||||
Depreciation | — | (2,892) | (24,603) | (60,145) | (64,297) | (1,596) | — | (153,533) | |||||||||||||||||||||||||||||||||||||||
Closing net book amount | 697,435 | 14,713 | 273,207 | 101,813 | 412,467 | 28,981 | 68,663 | 1,597,279 | |||||||||||||||||||||||||||||||||||||||
At September 30, 2023 (unaudited) |
|||||||||||||||||||||||||||||||||||||||||||||||
Cost | 697,435 | 47,011 | 555,894 | 963,918 | 982,860 | 53,809 | 68,663 | 3,369,590 | |||||||||||||||||||||||||||||||||||||||
Accumulated depreciation | — | (32,298) | (282,687) | (862,105) | (570,393) | (24,828) | — | (1,772,311) | |||||||||||||||||||||||||||||||||||||||
Net book amount | 697,435 | 14,713 | 273,207 | 101,813 | 412,467 | 28,981 | 68,663 | 1,597,279 |
Agricultural partnership (*) | Others | Total | |||||||||||||||
(unaudited) | |||||||||||||||||
As of September 30, 2022 | |||||||||||||||||
Opening net book amount | 235,971 | 24,805 | 260,776 | ||||||||||||||
Exchange differences | 3,215 | 744 | 3,959 | ||||||||||||||
Additions and re-measurement | 110,436 | 5,335 | 115,771 | ||||||||||||||
Depreciation | (43,700) | (4,167) | (47,867) | ||||||||||||||
Closing net book amount | 305,922 | 26,717 | 332,639 | ||||||||||||||
As of September 30, 2023 | |||||||||||||||||
Opening net book amount | 333,562 | 26,619 | 360,181 | ||||||||||||||
Exchange differences | 13,594 | 1,046 | 14,640 | ||||||||||||||
Additions and re-measurement | 78,512 | 2,617 | 81,129 | ||||||||||||||
Depreciation | (51,297) | (8,562) | (59,859) | ||||||||||||||
Closing net book amount | 374,371 | 21,720 | 396,091 |
September 30, 2023 |
September 30, 2022 |
|||||||||||||
(unaudited) | ||||||||||||||
Beginning of period | 33,330 | 32,132 | ||||||||||||
Loss from fair value adjustment (Note 8) | (913) | (3,878) | ||||||||||||
Exchange differences | 947 | 5,076 | ||||||||||||
End of period | 33,364 | 33,330 | ||||||||||||
Cost | 33,364 | 33,330 | ||||||||||||
Net book amount | 33,364 | 33,330 |
Goodwill |
Software | Trademarks |
Others |
Total |
||||||||||||||||||||||||||||
As of September 30, 2022 | ||||||||||||||||||||||||||||||||
Opening net book amount | 16,626 | 6,485 | 8,191 | 35 | 31,337 | |||||||||||||||||||||||||||
Exchange differences | 2,134 | 757 | 1,093 | (2) | 3,982 | |||||||||||||||||||||||||||
Additions | — | 1,024 | 422 | 722 | 2,168 | |||||||||||||||||||||||||||
Amortization charge (i) | — | (1,077) | (333) | (51) | (1,461) | |||||||||||||||||||||||||||
Closing net book amount | 18,760 | 7,189 | 9,373 | 704 | 36,026 | |||||||||||||||||||||||||||
At September 30, 2022 (unaudited) |
||||||||||||||||||||||||||||||||
Cost | 18,760 | 15,998 | 12,040 | 1,230 | 48,028 | |||||||||||||||||||||||||||
Accumulated amortization | — | (8,809) | (2,667) | (526) | (12,002) | |||||||||||||||||||||||||||
Net book amount | 18,760 | 7,189 | 9,373 | 704 | 36,026 | |||||||||||||||||||||||||||
As of September 30, 2023 | ||||||||||||||||||||||||||||||||
Opening net book amount | 18,544 | 7,742 | 9,101 | 733 | 36,120 | |||||||||||||||||||||||||||
Exchange differences | 584 | 1,311 | 1,615 | 34 | 3,544 | |||||||||||||||||||||||||||
Additions |
— | 1,349 | — | 7 | 1,356 | |||||||||||||||||||||||||||
Amortization charge (i) | — | (1,185) | (343) | (57) | (1,585) | |||||||||||||||||||||||||||
Closing net book amount | 19,128 | 9,217 | 10,373 | 717 | 39,435 | |||||||||||||||||||||||||||
At September 30, 2023 (unaudited) |
||||||||||||||||||||||||||||||||
Cost | 19,128 | 19,918 | 13,463 | 1,318 | 53,827 | |||||||||||||||||||||||||||
Accumulated amortization | — | (10,701) | (3,090) | (601) | (14,392) | |||||||||||||||||||||||||||
Net book amount | 19,128 | 9,217 | 10,373 | 717 | 39,435 |
September 30, 2023 (unaudited) | |||||||||||||||||||||||||||||||||||
Crops (i) |
Rice (i) |
Dairy |
All other segments |
Sugarcane (i) |
Total |
||||||||||||||||||||||||||||||
Beginning of year |
66,002 | 52,752 | 30,045 | 8,214 | 109,431 | 266,444 | |||||||||||||||||||||||||||||
Increase due to purchases |
— | — | — | 770 | — | 770 | |||||||||||||||||||||||||||||
Initial recognition and changes in fair value of biological assets |
2,871 | 5,489 | 9,393 | 298 | 97,957 | 116,008 | |||||||||||||||||||||||||||||
Decrease due to harvest / disposals |
(140,146) | (83,573) | (65,417) | (4,836) | (184,162) | (478,134) | |||||||||||||||||||||||||||||
Costs incurred during the period |
93,189 | 49,544 | 55,008 | 4,356 | 104,943 | 307,040 | |||||||||||||||||||||||||||||
Exchange differences |
1,900 | 1,173 | 853 | 233 | 6,879 | 11,038 | |||||||||||||||||||||||||||||
End of period |
23,816 | 25,385 | 29,882 | 9,035 | 135,048 | 223,166 |
September 30, 2022 (unaudited) | |||||||||||||||||||||||||||||||||||
Crops (i) |
Rice (i) |
Dairy |
All other segments |
Sugarcane (i) |
Total |
||||||||||||||||||||||||||||||
Beginning of year |
54,886 | 42,729 | 18,979 | 7,257 | 71,327 | 195,178 | |||||||||||||||||||||||||||||
Increase due to purchases | — | — | — | 2,850 | — | 2,850 | |||||||||||||||||||||||||||||
Acquisition of subsidiaries (Note 20) | — | 1,676 | — | — | — | 1,676 | |||||||||||||||||||||||||||||
Initial recognition and changes in fair value of biological assets |
67,769 | 15,906 | 20,076 | (101) | 77,717 | 181,367 | |||||||||||||||||||||||||||||
Decrease due to harvest / disposals |
(221,787) | (81,801) | (61,419) | (4,560) | (143,671) | (513,238) | |||||||||||||||||||||||||||||
Costs incurred during the period |
125,590 | 41,055 | 45,369 | 3,002 | 85,159 | 300,175 | |||||||||||||||||||||||||||||
Exchange differences |
8,575 | 6,750 | 2,998 | 1,145 | 625 | 20,093 | |||||||||||||||||||||||||||||
End of period |
35,033 | 26,315 | 26,003 | 9,593 | 91,157 | 188,101 |
September 30, 2023 | |||||||||||||||||||||||||||||||||||
(unaudited) | |||||||||||||||||||||||||||||||||||
Crops | Rice | Dairy | All other segments | Sugar, Ethanol and Energy | Total | ||||||||||||||||||||||||||||||
Salaries, social security expenses and employee benefits |
2,988 | 7,999 | 7,346 | 701 | 9,997 | 29,031 | |||||||||||||||||||||||||||||
Depreciation and amortization |
— | — | — | — | 3,707 | 3,707 | |||||||||||||||||||||||||||||
Depreciation of right-of-use assets |
— | — | — | — | 41,764 | 41,764 | |||||||||||||||||||||||||||||
Fertilizers, agrochemicals and seeds |
27,263 | 9,112 | 1 | 1 | 33,235 | 69,612 | |||||||||||||||||||||||||||||
Fuel, lubricants and others |
835 | 1,034 | 993 | 67 | 2,731 | 5,660 | |||||||||||||||||||||||||||||
Maintenance and repairs |
1,852 | 5,773 | 3,128 | 353 | 2,663 | 13,769 | |||||||||||||||||||||||||||||
Freights |
2,278 | 390 | 103 | 211 | — | 2,982 | |||||||||||||||||||||||||||||
Contractors and services |
27,092 | 19,832 | — | 11 | 7,567 | 54,502 | |||||||||||||||||||||||||||||
Feeding expenses |
— | — | 26,255 | 1,755 | — | 28,010 | |||||||||||||||||||||||||||||
Veterinary expenses |
— | — | 2,536 | 221 | — | 2,757 | |||||||||||||||||||||||||||||
Energy power |
28 | 1,663 | 1,590 | 6 | — | 3,287 | |||||||||||||||||||||||||||||
Professional fees |
354 | 371 | 216 | 11 | 316 | 1,268 | |||||||||||||||||||||||||||||
Other taxes |
625 | 107 | 153 | 74 | 45 | 1,004 | |||||||||||||||||||||||||||||
Lease expense and similar arrangements |
29,088 | 2,174 | 1 | 4 | 1,451 | 32,718 | |||||||||||||||||||||||||||||
Others |
786 | 1,089 | 437 | 247 | 1,467 | 4,026 | |||||||||||||||||||||||||||||
Subtotal |
93,189 | 49,544 | 42,759 | 3,662 | 104,943 | 294,097 | |||||||||||||||||||||||||||||
Own agricultural produce consumed |
— | — | 12,249 | 694 | — | 12,943 | |||||||||||||||||||||||||||||
Total |
93,189 | 49,544 | 55,008 | 4,356 | 104,943 | 307,040 |
September 30, 2022 | |||||||||||||||||||||||||||||||||||
(unaudited) | |||||||||||||||||||||||||||||||||||
Crops | Rice | Dairy | All other segments | Sugar, Ethanol and Energy | Total | ||||||||||||||||||||||||||||||
Salaries, social security expenses and employee benefits |
3,691 | 7,807 | 5,625 | 710 | 8,659 | 26,492 | |||||||||||||||||||||||||||||
Depreciation and amortization |
— | — | — | — | 3,417 | 3,417 | |||||||||||||||||||||||||||||
Depreciation of right-of-use assets | — | — | — | — | 30,807 | 30,807 | |||||||||||||||||||||||||||||
Fertilizers, agrochemicals and seeds |
39,833 | 5,730 | — | — | 25,327 | 70,890 | |||||||||||||||||||||||||||||
Fuel, lubricants and others |
586 | 839 | 1,093 | 57 | 3,161 | 5,736 | |||||||||||||||||||||||||||||
Maintenance and repairs |
1,243 | 4,985 | 2,896 | 354 | 2,338 | 11,816 | |||||||||||||||||||||||||||||
Freights |
3,987 | 420 | 159 | 180 | — | 4,746 | |||||||||||||||||||||||||||||
Contractors and services |
35,218 | 16,201 | — | 7 | 5,822 | 57,248 | |||||||||||||||||||||||||||||
Feeding expenses |
— | — | 18,030 | 527 | — | 18,557 | |||||||||||||||||||||||||||||
Veterinary expenses |
— | — | 2,782 | 217 | — | 2,999 | |||||||||||||||||||||||||||||
Energy power |
28 | 3,353 | 940 | 6 | — | 4,327 | |||||||||||||||||||||||||||||
Professional fees |
211 | 259 | 103 | 2 | 380 | 955 | |||||||||||||||||||||||||||||
Other taxes |
1,054 | 117 | 11 | 83 | 105 | 1,370 | |||||||||||||||||||||||||||||
Lease expense and similar arrangements |
36,672 | 502 | — | 3 | 4,236 | 41,413 | |||||||||||||||||||||||||||||
Others |
3,067 | 842 | 298 | 67 | 907 | 5,181 | |||||||||||||||||||||||||||||
Subtotal |
125,590 | 41,055 | 31,937 | 2,213 | 85,159 | 285,954 | |||||||||||||||||||||||||||||
Own agricultural produce consumed |
— | — | 13,432 | 789 | — | 14,221 | |||||||||||||||||||||||||||||
Total |
125,590 | 41,055 | 45,369 | 3,002 | 85,159 | 300,175 |
September 30, 2023 |
December 31, 2022 | ||||||||||
(unaudited) |
|||||||||||
Non-current |
|||||||||||
Cattle for dairy production |
29,611 | 29,483 | |||||||||
Breeding cattle |
479 | 821 | |||||||||
Other cattle |
276 | 318 | |||||||||
30,366 | 30,622 | ||||||||||
Current |
|||||||||||
Breeding cattle |
8,280 | 7,075 | |||||||||
Other cattle |
271 | 562 | |||||||||
Sown land – crops |
23,816 | 66,002 | |||||||||
Sown land – rice |
25,385 | 52,752 | |||||||||
Sown land – sugarcane |
135,048 | 109,431 | |||||||||
192,800 | 235,822 | ||||||||||
Total biological assets |
223,166 | 266,444 |
2023 | |||||||||||||||||
Level 1 |
Level 2 |
Total |
|||||||||||||||
Assets |
|||||||||||||||||
Derivative financial instruments |
— | 11,454 | 11,454 | ||||||||||||||
Short-term investment (1) |
39,926 | — | 39,926 | ||||||||||||||
Total assets |
39,926 | 11,454 | 51,380 | ||||||||||||||
Liabilities |
|||||||||||||||||
Derivative financial instruments |
(4,852) | (94) | (4,946) | ||||||||||||||
Total liabilities |
(4,852) | (94) | (4,946) |
Class | Pricing Method | Parameters | Pricing Model | Level | Total | |||||||||||||||||||||||||||
Futures | Quoted price | - | - | 1 | (914) | |||||||||||||||||||||||||||
OTC | Quoted price | - | - | 1 | (3,908) | |||||||||||||||||||||||||||
NDF | Quoted price | Foreign-exchange curve | Present value method | 1 | (30) | |||||||||||||||||||||||||||
Interest-rate swaps | Theoretical price | Money market interest-rate curve. | Present value method | 2 | 11,360 | |||||||||||||||||||||||||||
US T-Bills | Quoted price | - | - | 1 | 39,926 | |||||||||||||||||||||||||||
September 30, 2023 |
December 31, 2022 |
||||||||||
(unaudited) | |||||||||||
Non-current | |||||||||||
Advances to suppliers | 3,114 | 3,680 | |||||||||
Income tax credits | 4,802 | 9,119 | |||||||||
Non-income tax credits (i) | 20,686 | 18,688 | |||||||||
Judicial deposits | 2,019 | 1,831 | |||||||||
Receivable from disposal of subsidiary | 3,942 | 8,478 | |||||||||
Other receivables | 1,788 | 2,762 | |||||||||
Non-current portion | 36,351 | 44,558 | |||||||||
Current | |||||||||||
Trade receivables | 132,252 | 81,707 | |||||||||
Less: Allowance for trade receivables | (3,362) | (4,266) | |||||||||
Trade receivables – net | 128,890 | 77,441 | |||||||||
Prepaid expenses | 9,127 | 6,875 | |||||||||
Advance to suppliers | 59,583 | 42,966 | |||||||||
Income tax credits | 830 | 1,089 | |||||||||
Non-income tax credits (i) | 28,059 | 37,936 | |||||||||
Receivable from disposal of subsidiary | 8,170 | 4,664 | |||||||||
Cash collateral | — | 1,365 | |||||||||
Other receivables | 11,077 | 11,484 | |||||||||
Subtotal | 116,846 | 106,379 | |||||||||
Current portion | 245,736 | 183,820 | |||||||||
Total trade and other receivables, net | 282,087 | 228,378 |
September 30, 2023 |
December 31, 2022 |
||||||||||
(unaudited) | |||||||||||
Currency | |||||||||||
US Dollar | 142,220 | 89,760 | |||||||||
Argentine Peso | 45,373 | 54,801 | |||||||||
Uruguayan Peso | 5,430 | 2,229 | |||||||||
Brazilian Reais | 89,064 | 81,588 | |||||||||
282,087 | 228,378 |
September 30, 2023 |
December 31, 2022 |
||||||||||
(unaudited) | |||||||||||
Raw materials | 141,086 | 121,306 | |||||||||
Finished goods (Note 5) |
234,298 | 152,716 | |||||||||
375,384 | 274,022 |
September 30, 2023 |
December 31, 2022 |
||||||||||
(unaudited) | |||||||||||
Cash at bank and on hand | 191,403 | 146,242 | |||||||||
Short-term bank deposits | 158,409 | 84,411 | |||||||||
349,812 | 230,653 |
Purchase consideration: | ||||||||
Amount paid in cash | 1,512 | |||||||
Amounts to be paid in installments (*) | 16,242 | |||||||
Total purchase consideration | 17,754 | |||||||
Fair value of net assets acquired | 27,507 | |||||||
Bargain purchase on acquisition over the total purchase consideration | 9,753 |
Cash and cash equivalents |
3,266 | ||||
Trade and other receivables |
21,068 | ||||
Inventories | 50,891 | ||||
Biological assets | 1,676 | ||||
Property, plant and equipment | 21,479 | ||||
Total Assets |
98,380 | ||||
Trade and other payables |
(50,062) | ||||
Payroll and other liabilities |
(961) | ||||
Borrowings |
(17,738) | ||||
Deferred income tax liabilities |
(1,812) | ||||
Provision for other liabilities | (300) | ||||
Total Liabilities |
(70,873) | ||||
Fair value of Net Assets Acquired |
27,507 |
Number of shares (thousands) | Share capital and share premium | |||||||||||||
At January 1, 2022 | 122,382 | 1,034,633 | ||||||||||||
Reduction of issued share capital of the company | (11,000) | (16,500) | ||||||||||||
Employee share options exercised (Note 22) | — | 2,432 | ||||||||||||
Restricted shares vested | — | 4,647 | ||||||||||||
Purchase of treasury shares |
— | (21,813) | ||||||||||||
Dividends to shareholders | (35,000) | |||||||||||||
At September 30,2022 (unaudited) | 111,382 | 968,399 | ||||||||||||
At January 1, 2023 | 111,382 | 960,242 | ||||||||||||
Employee share options exercised (Note 22) | — | 42 | ||||||||||||
Restricted share vested |
— | 7,528 | ||||||||||||
Purchase of treasury shares |
— | (15,888) | ||||||||||||
Dividends to shareholders | — | (35,000) | ||||||||||||
At September 30,2023 (unaudited) | 111,382 | 916,924 |
September 30, 2023 |
December 31, 2022 |
||||||||||
(unaudited) | |||||||||||
Non-current | |||||||||||
Trade payables | 443 | 4,175 | |||||||||
Payable from acquisition of subsidiary (Note 20) | — | 12,646 | |||||||||
Other payables | 503 | 389 | |||||||||
946 | 17,210 | ||||||||||
Current | |||||||||||
Trade payables | 135,258 | 193,127 | |||||||||
Advances from customers | 13,434 | 35,749 | |||||||||
Taxes payable | 6,642 | 8,868 | |||||||||
Dividends to shareholders (Note 21) | 17,500 | — | |||||||||
Payables from acquisition of subsidiaries (Note 20) | 10,509 | 3,575 | |||||||||
Other payables | 5,650 | 1,078 | |||||||||
188,993 | 242,397 | ||||||||||
Total trade and other payables | 189,939 | 259,607 |
September 30, 2023 |
December 31, 2022 |
||||||||||
(unaudited) | |||||||||||
Non-current | |||||||||||
Senior Notes (*) | 498,235 | 497,901 | |||||||||
Bank borrowings (*) | 254,031 | 230,082 | |||||||||
752,266 | 727,983 | ||||||||||
Current | |||||||||||
Senior Notes (*) | 750 | 8,250 | |||||||||
Bank overdrafts | 10,060 | 48,058 | |||||||||
Bank borrowings (*) | 333,414 | 223,461 | |||||||||
344,224 | 279,769 | ||||||||||
Total borrowings | 1,096,490 | 1,007,752 |
September 30, 2023 |
December 31, 2022 |
||||||||||
(unaudited) | |||||||||||
Fixed rate: | |||||||||||
Less than 1 year |
333,537 | 272,900 | |||||||||
Between 1 and 2 years |
35,014 | 27,720 | |||||||||
Between 2 and 3 years |
7,529 | 2,222 | |||||||||
Between 4 and 5 years |
498,235 | — | |||||||||
More than 5 years |
— | 497,901 | |||||||||
874,315 | 800,743 | ||||||||||
Variable rate: |
|||||||||||
Less than 1 year |
10,687 | 6,869 | |||||||||
Between 1 and 2 years |
35,199 | 35,355 | |||||||||
Between 2 and 3 years |
35,434 | 32,851 | |||||||||
Between 3 and 4 years |
86,632 | 80,115 | |||||||||
Between 4 and 5 years |
54,223 | 50,211 | |||||||||
More than 5 years |
— | 1,608 | |||||||||
222,175 | 207,009 | ||||||||||
1,096,490 | 1,007,752 |
September 30, 2023 |
December 31, 2022 |
||||||||||
(unaudited) | |||||||||||
Non-current | 310,730 | 283,549 | |||||||||
Current | 57,399 | 54,431 | |||||||||
368,129 | 337,980 |
September 30, 2023 |
December 31, 2022 |
||||||||||
(unaudited) | |||||||||||
Less than 1 year | 57,399 | 54,431 | |||||||||
Between 1 and 2 years | 15,645 | 61,931 | |||||||||
Between 2 and 3 years | 63,471 | 50,839 | |||||||||
Between 3 and 4 years | 52,008 | 41,781 | |||||||||
Between 4 and 5 years | 42,719 | 31,231 | |||||||||
More than 5 years | 136,887 | 97,767 | |||||||||
368,129 | 337,980 |
September 30, 2023 |
December 31, 2022 |
||||||||||
(unaudited) | |||||||||||
Non-current | |||||||||||
Social security payable | 1,378 | 1,581 | |||||||||
1,378 | 1,581 | ||||||||||
Current | |||||||||||
Salaries payable | 10,332 | 4,050 | |||||||||
Social security payable | 3,609 | 4,693 | |||||||||
Provision for vacations | 12,064 | 11,487 | |||||||||
Provision for bonuses | 9,668 | 9,734 | |||||||||
35,673 | 29,964 | ||||||||||
Total payroll and social security liabilities | 37,051 | 31,545 |
Related party | Relationship | Description of transaction | Expense included in the statement of income | Balance payable | ||||||||||||||||||||||||||||||||||
September 30, 2023 |
September 30, 2022 |
September 30, 2023 |
December 31, 2022 |
|||||||||||||||||||||||||||||||||||
(unaudited) | (unaudited) | (unaudited) | ||||||||||||||||||||||||||||||||||||
Directors and senior management | Employment | Compensation selected employees | (6,200) | (5,679) | (17,502) | (18,917) |
CGU / Operating segment / Country | September 30, 2023 | September 30, 2022 | ||||||||||||
La Carolina / Crops / Argentina | 242 | 242 | ||||||||||||
La Carolina / Cattle / Argentina | 39 | 39 | ||||||||||||
El Orden / Crops / Argentina | 261 | 260 | ||||||||||||
El Orden / Cattle / Argentina | 10 | 9 | ||||||||||||
La Guarida / Crops / Argentina | 1,731 | 1,726 | ||||||||||||
La Guarida / Cattle / Argentina | 892 | 889 | ||||||||||||
Los Guayacanes / Crops / Argentina | 3,206 | 3,196 | ||||||||||||
Doña Marina / Rice / Argentina | 5,582 | 5,565 | ||||||||||||
El Colorado / Crops / Argentina | 2,776 | 2,768 | ||||||||||||
El Colorado / Cattle / Argentina | 28 | 27 | ||||||||||||
Closing net book value of goodwill allocated to CGUs tested (Note 13) | 14,767 | 14,721 | ||||||||||||
Closing net book value of PPE items and other assets allocated to CGUs tested | 158,744 | 158,307 | ||||||||||||
Total assets allocated to CGUs tested | 173,511 | 173,028 |
Key Assumptions | September 30, 2023 | September 30, 2022 | ||||||||||||
Financial projections | Covers 5 years for UMA (*) | Covers 5 years for UMA (*) | ||||||||||||
Covers 5 years for AVI (**) |
Covers 5 years for AVI (**) |
|||||||||||||
Yield average growth rates | 0-2% | 0-1% | ||||||||||||
Future pricing increases | 0.46% per annum | 1.21% per annum | ||||||||||||
Future cost decrease | 0.96% per annum | 0.25% per annum | ||||||||||||
Discount rates | 5.2% | 5.2% | ||||||||||||
Perpetuity growth rate | 1% | 1% |
CGU/ Operating segment | September 30, 2023 | September 30, 2022 | ||||||||||||
AVI / Sugar, Ethanol and Energy | 2,937 | 2,937 | ||||||||||||
UMA / Sugar, Ethanol and Energy | 1,102 | 1,102 | ||||||||||||
Closing net book value of goodwill allocated to CGUs tested (Note 14) | 4,039 | 4,039 | ||||||||||||
Closing net book value of PPE items and other assets allocated to CGUs tested | 600,764 | 518,814 | ||||||||||||
Total assets allocated to 2 CGUs tested | 604,803 | 522,853 |