XML 66 R43.htm IDEA: XBRL DOCUMENT v3.8.0.1
Financial risk management (Tables)
12 Months Ended
Dec. 31, 2017
Disclosure of detailed information about financial instruments [abstract]  
Disclosure of nature and extent of risks arising from financial instruments
The following tables show the net monetary position of the respective subsidiaries within the Group categorized by functional currency. Non-US dollar amounts are presented in US dollars for purpose of these tables.
 
 
2017
 
Subsidiaries’ functional currency
Net monetary position
(Liability)/ Asset
Argentine
Peso
Brazilian
Reais
Uruguayan
Peso
US Dollar
Total
Argentine Peso
(21,958
)



(21,958
)
Brazilian Reais

(17,134
)


(17,134
)
US Dollar
(204,446
)
(461,966
)
20,451

124,125

(521,836
)
Uruguayan Peso


(1,101
)

(1,101
)
Total
(226,404
)
(479,100
)
19,350

124,125

(562,029
)
 
 
2016
 
Subsidiaries’ functional currency
Net monetary position
(Liability)/ Asset
Argentine
Peso
Brazilian
Reais
Uruguayan
Peso
US Dollar
Total
Argentine Peso
1,518




1,518

Brazilian Reais

(203,070
)


(203,070
)
US Dollar
(44,088
)
(307,088
)
(7,714
)
78,801

(280,089
)
Uruguayan Peso


(35
)

(35
)
Total
(42,570
)
(510,158
)
(7,749
)
78,801

(481,676
)
A portion of this effect would have been recognized as other comprehensive income since a portion of the Company’s borrowings was used as cash flow hedge of the foreign exchange rate risk of a portion of its highly probable future sales in US dollars (see Hedge Accounting - Cash Flow Hedge below for details).
 
Functional currency
Net monetary position
Argentine
Peso
Brazilian
Reais
Uruguayan
Peso
Total
2017
US Dollar
(20,445
)
(46,197
)
2,045

(64,597
)
2016
US Dollar
(4,409
)
(30,709
)
(771
)
(35,889
)
Disclosure of maturity analysis for non-derivative financial liabilities
The tables below analyzes the Group’s non-derivative financial liabilities and derivative financial liabilities into relevant maturity groupings based on the remaining period at the statement of financial position to the contractual maturity date. The amounts disclosed in the table are the contractual undiscounted cash flows and as a result they do not reconcile to the amounts disclosed on the statement of financial position except for short-term payables when discounting is not applied.
 
At December 31, 2017
Less than
1 year
Between
1 and 2 years
Between 2
and 5 years
Over
5 Years
Total
Trade and other payables
85,239

557

49

221

86,066

Borrowings
197,975

96,867

56,486

797,226

1,148,554

Derivative financial instruments
552




552

Total
283,766

97,424

56,535

797,447

1,235,172

 
At December 31, 2016
Less than
1 year
Between
1 and 2 years
Between 2
and 5 years
Over
5 Years
Total
Trade and other payables
79,715

1,082

19

326

81,142

Borrowings
239,588

218,717

221,036

35,702

715,043

Derivative financial instruments
6,406

662



7,068

Total
325,709

220,461

221,055

36,028

803,253

Disclosure of maturity analysis for derivative financial liabilities
The tables below analyzes the Group’s non-derivative financial liabilities and derivative financial liabilities into relevant maturity groupings based on the remaining period at the statement of financial position to the contractual maturity date. The amounts disclosed in the table are the contractual undiscounted cash flows and as a result they do not reconcile to the amounts disclosed on the statement of financial position except for short-term payables when discounting is not applied.
 
At December 31, 2017
Less than
1 year
Between
1 and 2 years
Between 2
and 5 years
Over
5 Years
Total
Trade and other payables
85,239

557

49

221

86,066

Borrowings
197,975

96,867

56,486

797,226

1,148,554

Derivative financial instruments
552




552

Total
283,766

97,424

56,535

797,447

1,235,172

 
At December 31, 2016
Less than
1 year
Between
1 and 2 years
Between 2
and 5 years
Over
5 Years
Total
Trade and other payables
79,715

1,082

19

326

81,142

Borrowings
239,588

218,717

221,036

35,702

715,043

Derivative financial instruments
6,406

662



7,068

Total
325,709

220,461

221,055

36,028

803,253

Disclosure of financial instruments by type of interest rate
The following tables show a breakdown of the Group’s fixed-rate and floating-rate borrowings per currency denomination and functional currency of the subsidiary issuing the loans (excluding finance leases). These analyses are performed after giving effect to interest rate swaps.
 
The analysis for the year ended December 31, 2017 and 2016 is as follows:

 
2017
 
Subsidiaries’ functional currency
Rate per currency denomination
Argentine
Peso
Brazilian
Reais
Uruguayan
Peso
US Dollar
Total
Fixed rate:
 

 

 

 
 

Argentine Peso
6,448




6,448

Brazilian Reais

96,951



96,951

US Dollar
68,963

34,675

10,010

504,004

617,652

Subtotal fixed-rate borrowings
75,411

131,626

10,010

504,004

721,051

Variable rate:
 

 

 

 


Brazilian Reais

27,668



27,668

US Dollar
49,599

19,535



69,134

Subtotal variable-rate borrowings
49,599

47,203



96,802

Total borrowings as per analysis
125,010

178,829

10,010

504,004

817,853

Finance leases
105




105

Total borrowings as per statement of financial position
125,115

178,829

10,010

504,004

817,958

  
 
2016
 
Subsidiaries’ functional currency
Rate per currency denomination
Argentine
Peso
Brazilian
Reais
Uruguayan
Peso
US Dollar
Total
Fixed rate:
 

 

 

 
 

Argentine Peso
1,005




1,005

Brazilian Reais

131,495



131,495

US Dollar
15,065

37,937

29,069


82,071

Subtotal fixed-rate borrowings
16,070

169,432

29,069


214,571

Variable rate:
 

 

 

 


Brazilian Reais

65,408



65,408

US Dollar
48,677

306,559



355,236

Subtotal variable-rate borrowings
48,677

371,967



420,644

Total borrowings as per analysis
64,747

541,399

29,069


635,215

Finance leases
181




181

Total borrowings as per statement of financial position
64,928

541,399

29,069


635,396

 
For the years ended December 31, 2017 and 2016, if interest rates on floating-rate borrowings had been 1% higher with all other variables held constant, the Group’s Profit before income tax for the years would have decreased as shown below. A 1% decrease in interest rates would have an equal and opposite effect on the income statement.
 
2017
 
Subsidiaries’ functional currency
Rate per currency denomination
Argentine
Peso
Brazilian
Reais
Uruguayan
Peso
US Dollar
Total
Variable rate:
 

 

 

 
 

Brazilian Reais

(277
)


(277
)
US Dollar
(496
)
(195
)


(691
)
Total effects on profit before income tax
(496
)
(472
)


(968
)
 
 
2016
 
Subsidiaries’ functional currency
Rate per currency denomination
Argentine
Peso
Brazilian
Reias
Uruguayan
Peso
US Dollar
Total
Variable rate:
 

 

 

 
 

Brazilian Reais

(654
)


(654
)
US Dollar
(487
)
(3,066
)


(3,553
)
Total effects on profit before income tax
(487
)
(3,720
)


(4,207
)
Disclosure of capital risk management
During the year ended December 31, 2017, the strategy was to maintain the gearing ratio within 0.45 to 0.60, as follows:
 
2017
 
2016
Total debt
817,958

 
635,396

Total equity
645,131

 
671,673

Total capital
1,463,089

 
1,307,069

Gearing ratio
0.56

 
0.49

 

Disclosure of financial instruments
As of December 31, 2017:
 
 
2017
Type of
derivative contract
 
Quantities
(thousands)
(**)
 
Notional
amount
 
Fair
Value Asset/
(Liability)
 
(Loss)/Gain
(*)
Futures:
 
 

 
 

 
 

 
 

Sale
 
 

 
 

 
 

 
 

Corn
 
(33
)
 
(3,198
)
 
48

 
361

Soybean
 
83

 
19,195

 
670

 
(765
)
Wheat
 
(45
)
 
(7,083
)
 
(38
)
 
(38
)
Sugar
 
343,874

 
121,072

 
3,231

 
3,808

Options:
 
 

 
 

 
 

 
 

Sell put
 
 

 
 

 
 

 
 

Sugar
 
3,572

 
83

 
54

 
(30
)
Total
 
347,451

 
130,069

 
3,965

 
3,336

 
As of December 31, 2016:
 
 
2016
Type of
derivative contract
 
Quantities
(thousands)
(**)
 
Notional
amount
 
Fair
Value Asset/
(Liability)
 
(Loss)/Gain
(*)
Futures:
 
 

 
 

 
 

 
 

Sale
 
 

 
 

 
 

 
 

Corn
 
66

 
9,436

 
46

 
46

Soybean
 
120

 
42,330

 
(1,171
)
 
(1,170
)
Sugar
 
17,020

 
9,144

 
722

 
64

Ethanol
 
6,900

 
3,978

 
(40
)
 
(40
)
Options:
 
 

 
 

 
 

 
 

Buy put
 
 

 
 

 
 

 
 

Soybean
 
14

 
464

 
644

 
181

Sugar
 
70,510

 
(6,734
)
 
5,374

 
352

Sell call
 
 

 
 

 
 

 
 

Sugar
 
54,597

 
3,058

 
(3,219
)
 
(105
)
Sell put
 
 

 
 

 
 

 
 

Sugar
 
14,528

 
748

 
(763
)
 
(1,625
)
Total
 
163,755

 
62,424

 
1,593

 
(2,297
)
(*) Included in the line item “(Loss) / Gain from commodity derivative financial instruments” of Note 8.
(**) All quantities expressed in tons and m3.
Commodity future contract fair values are computed with reference to quoted market prices on future exchanges.