• | The Group’s ‘Farming’ is further comprised of five reportable segments: |
▪ | The Group’s ‘Crops’ Segment consists of planting, harvesting and sale of grains, oilseeds and fibers (including wheat, corn, soybeans, cotton and sunflowers, among others), and to a lesser extent the provision of grain warehousing/conditioning and handling and drying services to third parties. Each underlying crop in this segment does not represent a separate operating segment. Management seeks to maximize the use of the land through the cultivation of one or more type of crops. Types and surface amount of crops cultivated may vary from harvest year |
▪ | The Group’s ‘Rice’ Segment consists of planting, harvesting, processing and marketing of rice. |
▪ | The Group’s ‘Dairy’ Segment consists of the production and sale of raw milk and other dairy products. |
▪ | The Group’s ‘All Other Segments’ consists of the aggregation of the remaining non-reportable operating segments, which do not meet the quantitative thresholds for disclosure, namely, Coffee and Cattle. |
• | The Group’s ‘Sugar, Ethanol and Energy’ Segment consists of cultivating sugarcane which is processed in owned sugar mills, transformed into ethanol, sugar and electricity and marketed; |
• | The Group’s ‘Land Transformation’ Segment comprises the (i) identification and acquisition of underdeveloped and undermanaged farmland businesses; and (ii) realization of value through the strategic disposition of assets (generating profits). |
Farming | Sugar, Ethanol and Energy | Land Transformation | Corporate | Total | ||||||||||||||||||||||
Crops | Rice | Dairy | All other segments | Farming subtotal | ||||||||||||||||||||||
Sales of goods and services rendered | 197,222 | 86,478 | 37,523 | 1,336 | 322,559 | 610,619 | — | — | 933,178 | |||||||||||||||||
Cost of goods sold and services rendered | (196,302 | ) | (71,087 | ) | (36,979 | ) | (853 | ) | (305,221 | ) | (461,506 | ) | — | — | (766,727 | ) | ||||||||||
Initial recognition and changes in fair value of biological assets and agricultural produce | 17,158 | 10,236 | 11,769 | 267 | 39,430 | 23,790 | — | — | 63,220 | |||||||||||||||||
Changes in net realizable value of agricultural produce after harvest | 8,852 | — | — | — | 8,852 | — | — | — | 8,852 | |||||||||||||||||
Margin on manufacturing and agricultural activities before operating expenses | 26,930 | 25,627 | 12,313 | 750 | 65,620 | 172,903 | — | — | 238,523 | |||||||||||||||||
General and administrative expenses | (2,981 | ) | (4,699 | ) | (1,058 | ) | (174 | ) | (8,912 | ) | (26,806 | ) | — | (21,581 | ) | (57,299 | ) | |||||||||
Selling expenses | (7,501 | ) | (13,324 | ) | (711 | ) | (156 | ) | (21,692 | ) | (73,664 | ) | — | (43 | ) | (95,399 | ) | |||||||||
Other operating income, net | 7,719 | 724 | 662 | (23 | ) | 9,082 | 30,419 | — | (40 | ) | 39,461 | |||||||||||||||
Share of loss of joint ventures | — | — | — | — | — | — | — | — | — | |||||||||||||||||
Profit / (loss) from operations before financing and taxation | 24,167 | 8,328 | 11,206 | 397 | 44,098 | 102,852 | — | (21,664 | ) | 125,286 | ||||||||||||||||
Depreciation and amortization | (1,511 | ) | (3,851 | ) | (1,037 | ) | (159 | ) | (6,558 | ) | (144,449 | ) | — | — | (151,007 | ) | ||||||||||
Initial recognition and changes in fair value of biological assets and agricultural produce (unrealized) | 4,366 | 5,346 | 1,849 | 159 | 11,720 | 2,925 | — | — | 14,645 | |||||||||||||||||
Initial recognition and changes in fair value of biological assets and agricultural produce (realized) | 12,792 | 4,890 | 9,920 | 108 | 27,710 | 20,865 | — | — | 48,575 | |||||||||||||||||
Changes in net realizable value of agricultural produce after harvest (unrealized) | 2,371 | — | — | — | 2,371 | — | — | — | 2,371 | |||||||||||||||||
Changes in net realizable value of agricultural produce after harvest (realized) | 6,481 | — | — | — | 6,481 | — | — | — | 6,481 | |||||||||||||||||
Farmlands and farmland improvements, net | 59,680 | 13,688 | 248 | 9,346 | 82,962 | 26,342 | — | — | 109,304 | |||||||||||||||||
Machinery, equipment and other fixed assets, net | 21,365 | 18,851 | 12,175 | 341 | 52,732 | 390,350 | — | — | 443,082 | |||||||||||||||||
Bearer plants, net | 252 | — | — | 1,832 | 2,084 | 236,826 | — | — | 238,910 | |||||||||||||||||
Work in progress | 714 | 1,940 | 5,659 | — | 8,313 | 21,322 | — | — | 29,635 | |||||||||||||||||
Investment property | — | — | — | 2,271 | 2,271 | — | — | — | 2,271 | |||||||||||||||||
Goodwill | 3,221 | 1,480 | — | 1,110 | 5,811 | 6,601 | — | — | 12,412 | |||||||||||||||||
Biological assets | 31,745 | 29,717 | 9,338 | 4,016 | 74,816 | 93,178 | — | — | 167,994 | |||||||||||||||||
Finished goods | 21,146 | 8,476 | — | — | 29,622 | 32,266 | — | — | 61,888 | |||||||||||||||||
Raw materials, stocks held by third parties and others | 17,958 | 9,927 | 1,726 | 364 | 29,975 | 17,056 | — | — | 47,031 | |||||||||||||||||
Total segment assets | 156,081 | 84,079 | 29,146 | 19,280 | 288,586 | 823,941 | — | — | 1,112,527 | |||||||||||||||||
Borrowings | 69,789 | 62,790 | 2,384 | 3,829 | 138,792 | 633,638 | — | 45,528 | 817,958 | |||||||||||||||||
Total segment liabilities | 69,789 | 62,790 | 2,384 | 3,829 | 138,792 | 633,638 | — | 45,528 | 817,958 |
Farming | Sugar, Ethanol and Energy | Land Transformation | Corporate | Total | ||||||||||||||||||||||
Crops | Rice | Dairy | All other segments | Farming subtotal | ||||||||||||||||||||||
Sales of goods and services rendered | 142,124 | 96,562 | 32,897 | 960 | 272,543 | 596,692 | — | — | 869,235 | |||||||||||||||||
Cost of goods sold and services rendered | (141,731 | ) | (83,574 | ) | (32,571 | ) | (212 | ) | (258,088 | ) | (420,493 | ) | — | — | (678,581 | ) | ||||||||||
Initial recognition and changes in fair value of biological assets and agricultural produce | 48,790 | 10,498 | 5,476 | (13 | ) | 64,751 | 60,705 | — | — | 125,456 | ||||||||||||||||
Changes in net realizable value of agricultural produce after harvest | (5,841 | ) | — | — | — | (5,841 | ) | — | — | — | (5,841 | ) | ||||||||||||||
Margin on manufacturing and agricultural activities before operating expenses | 43,342 | 23,486 | 5,802 | 735 | 73,365 | 236,904 | — | — | 310,269 | |||||||||||||||||
General and administrative expenses | (2,770 | ) | (3,373 | ) | (983 | ) | (290 | ) | (7,416 | ) | (22,648 | ) | — | (20,686 | ) | (50,750 | ) | |||||||||
Selling expenses | (5,692 | ) | (11,583 | ) | (752 | ) | (49 | ) | (18,076 | ) | (62,518 | ) | — | (79 | ) | (80,673 | ) | |||||||||
Other operating income, net | (8,787 | ) | 402 | 686 | 8,497 | 798 | (8,903 | ) | — | (192 | ) | (8,297 | ) | |||||||||||||
Share of loss of joint ventures | — | — | — | — | — | — | — | — | — | |||||||||||||||||
Profit / (loss) from operations before financing and taxation | 26,093 | 8,932 | 4,753 | 8,893 | 48,671 | 142,835 | — | (20,957 | ) | 170,549 | ||||||||||||||||
Depreciation and amortization | (1,369 | ) | (2,766 | ) | (964 | ) | (192 | ) | (5,291 | ) | (122,209 | ) | — | — | (127,500 | ) | ||||||||||
Initial recognition and changes in fair value of biological assets and agricultural produce (unrealized) | 5,790 | 2,316 | 1,319 | 107 | 9,532 | 279 | — | — | 9,811 | |||||||||||||||||
Initial recognition and changes in fair value of biological assets and agricultural produce (realized) | 43,000 | 8,182 | 4,157 | (120 | ) | 55,219 | 60,426 | — | — | 115,645 | ||||||||||||||||
Changes in net realizable value of agricultural produce after harvest (unrealized) | (90 | ) | — | — | — | (90 | ) | — | — | — | (90 | ) | ||||||||||||||
Changes in net realizable value of agricultural produce after harvest (realized) | (5,751 | ) | — | — | — | (5,751 | ) | — | — | — | (5,751 | ) | ||||||||||||||
Farmlands and farmland improvements, net | 68,224 | 18,868 | 168 | 5,504 | 92,764 | 26,734 | — | — | 119,498 | |||||||||||||||||
Machinery, equipment and other fixed assets, net | 3,892 | 14,949 | 7,449 | 467 | 26,757 | 418,543 | — | — | 445,300 | |||||||||||||||||
Bearer plants, net | — | — | — | 1,860 | 1,860 | 214,309 | — | — | 216,169 | |||||||||||||||||
Work in progress | 1,100 | 3,274 | 2,727 | — | 7,101 | 14,540 | — | — | 21,641 | |||||||||||||||||
Investment property | — | — | — | 2,666 | 2,666 | — | — | — | 2,666 | |||||||||||||||||
Goodwill | 3,782 | 1,737 | — | 1,186 | 6,705 | 6,700 | — | — | 13,405 | |||||||||||||||||
Biological assets | 28,189 | 25,575 | 6,827 | 2,433 | 63,024 | 82,380 | — | — | 145,404 | |||||||||||||||||
Finished goods | 13,415 | 5,474 | — | — | 18,889 | 49,302 | — | — | 68,191 | |||||||||||||||||
Raw materials,Stocks held by third parties and others | 16,147 | 6,628 | 2,060 | — | 24,835 | 18,728 | — | — | 43,563 | |||||||||||||||||
Total segment assets | 134,749 | 76,505 | 19,231 | 14,116 | 244,601 | 831,236 | — | — | 1,075,837 | |||||||||||||||||
Borrowings | 43,878 | 47,156 | 616 | 10,449 | 102,099 | 533,297 | — | — | 635,396 | |||||||||||||||||
Total segment liabilities | 43,878 | 47,156 | 616 | 10,449 | 102,099 | 533,297 | — | — | 635,396 |
Farming | Sugar, Ethanol and Energy | Land Transformation | Corporate | Total | ||||||||||||||||||||||
Crops | Rice | Dairy | All other segments | Farming subtotal | ||||||||||||||||||||||
Sales of goods and services rendered | 154,741 | 84,668 | 32,981 | 1,302 | 273,692 | 400,622 | — | — | 674,314 | |||||||||||||||||
Cost of goods sold and services rendered | (154,287 | ) | (69,075 | ) | (33,030 | ) | (603 | ) | (256,995 | ) | (300,791 | ) | — | — | (557,786 | ) | ||||||||||
Initial recognition and changes in fair value of biological assets and agricultural produce | 11,561 | 2,822 | 7,542 | (181 | ) | 21,744 | 32,784 | — | — | 54,528 | ||||||||||||||||
Changes in net realizable value of agricultural produce after harvest | 14,691 | — | — | — | 14,691 | — | — | — | 14,691 | |||||||||||||||||
Margin on manufacturing and agricultural activities before operating expenses | 26,706 | 18,415 | 7,493 | 518 | 53,132 | 132,615 | — | — | 185,747 | |||||||||||||||||
General and administrative expenses | (3,987 | ) | (3,136 | ) | (1,451 | ) | (74 | ) | (8,648 | ) | (18,301 | ) | — | (21,476 | ) | (48,425 | ) | |||||||||
Selling expenses | (5,672 | ) | (12,592 | ) | (663 | ) | (49 | ) | (18,976 | ) | (50,729 | ) | — | (563 | ) | (70,268 | ) | |||||||||
Other operating income, net | 16,422 | 600 | (479 | ) | 6 | 16,549 | 6,340 | 7,914 | 263 | 31,066 | ||||||||||||||||
Share of loss of joint ventures | (2,685 | ) | — | — | — | (2,685 | ) | — | — | — | (2,685 | ) | ||||||||||||||
Profit / (loss) from operations before financing and taxation | 30,784 | 3,287 | 4,900 | 401 | 39,372 | 69,925 | 7,914 | (21,776 | ) | 95,435 | ||||||||||||||||
Reserve from the sale of non-controlling interests in subsidiaries (see Note 21) | — | — | — | — | — | — | 16,066 | — | 16,066 | |||||||||||||||||
Depreciation and amortization | (2,427 | ) | (2,987 | ) | (1,456 | ) | (276 | ) | (7,146 | ) | (97,255 | ) | — | — | (104,401 | ) | ||||||||||
Initial recognition and changes in fair value of biological assets and agricultural produce (unrealized) | 2,234 | 587 | — | 207 | 3,028 | 8,298 | — | — | 11,326 | |||||||||||||||||
Initial recognition and changes in fair value of biological assets and agricultural produce (realized) | 9,327 | 2,235 | 7,542 | (388 | ) | 18,716 | 24,486 | — | — | 43,202 | ||||||||||||||||
Changes in net realizable value of agricultural produce after harvest (unrealized) | 4,406 | — | — | — | 4,406 | — | — | — | 4,406 | |||||||||||||||||
Changes in net realizable value of agricultural produce after harvest (realized) | 10,285 | — | — | — | 10,285 | — | — | — | 10,285 |
2017 | 2016 | ||||
Total reportable assets as per segment information | 1,112,527 | 1,075,837 | |||
Intangible assets (excluding goodwill) | 4,780 | 3,847 | |||
Deferred income tax assets | 43,437 | 38,586 | |||
Trade and other receivables | 172,214 | 174,940 | |||
Other assets | 565 | 590 | |||
Derivative financial instruments | 4,483 | 3,398 | |||
Cash and cash equivalents | 269,195 | 158,568 | |||
Total assets as per the statement of financial position | 1,607,201 | 1,455,766 |
2017 | 2016 | ||||
Total reportable liabilities as per segment information | 817,958 | 635,396 | |||
Trade and other payables | 99,250 | 93,585 | |||
Deferred income tax liabilities | 10,457 | 14,689 | |||
Payroll and social liabilities | 28,507 | 28,079 | |||
Provisions for other liabilities | 4,843 | 3,889 | |||
Current income tax liabilities | 503 | 1,387 | |||
Derivative financial instruments | 552 | 7,068 | |||
Total liabilities as per the statement of financial position | 962,070 | 784,093 |
Argentina | Brazil | Uruguay | Total | ||||||||
Property, plant and equipment | 103,312 | 710,523 | 7,096 | 820,931 | |||||||
Investment property | 2,271 | — | — | 2,271 | |||||||
Goodwill | 5,095 | 7,317 | — | 12,412 | |||||||
Non-current portion of biological assets | 11,276 | — | — | 11,276 | |||||||
Sales of goods and services rendered | 214,888 | 545,859 | 172,431 | 933,178 | |||||||
Initial recognition and changes in fair value of biological assets and agricultural produce | 36,341 | 26,326 | 553 | 63,220 | |||||||
(Loss) from changes in net realizable value of agricultural produce after harvest | 5,705 | 1,346 | 1,801 | 8,852 |
Argentina | Brazil | Uruguay | Total | ||||||||
Property, plant and equipment | 101,513 | 694,137 | 6,958 | 802,608 | |||||||
Investment property | 2,666 | — | — | 2,666 | |||||||
Goodwill | 5,980 | 7,425 | — | 13,405 | |||||||
Non-current portion of biological assets | 8,516 | — | — | 8,516 | |||||||
Sales of goods and services rendered | 164,264 | 432,468 | 272,503 | 869,235 | |||||||
Initial recognition and changes in fair value of biological assets and agricultural produce | 62,970 | 62,556 | (70 | ) | 125,456 | ||||||
(Loss) from changes in net realizable value of agricultural produce after harvest | (4,491 | ) | (958 | ) | (392 | ) | (5,841 | ) |
Argentina | Brazil | Uruguay | Total | ||||||||
Sales of goods and services rendered | 166,447 | 295,456 | 212,411 | 674,314 | |||||||
Initial recognition and changes in fair value of biological assets and agricultural produce | 16,637 | 37,097 | 794 | 54,528 | |||||||
Gain / (Loss) from changes in net realizable value of agricultural produce after harvest | 16,139 | (32 | ) | (1,416 | ) | 14,691 |