XML 81 R58.htm IDEA: XBRL DOCUMENT v3.19.1
Financial instruments by category (Tables)
12 Months Ended
Dec. 31, 2018
Financial Instruments [Abstract]  
Disclosure of financial assets
The following tables show the carrying amounts of financial assets and financial liabilities by category of financial instrument and reconciliation to the corresponding line item in the statements of financial position, as appropriate. Since the line items “Trade and other receivables, net” and “Trade and other payables” contain both financial instruments and non-financial assets or liabilities (such as other tax receivables or advance payments for services to be received in the future), the reconciliation is shown in the columns headed “Non-financial assets” and “Non-financial liabilities”. There was no reclassification between categories for the adoption of IFRS 9 (see Note 33).
 
Financial assets at amortized cost
 
Assets at fair
value through
profit or loss
 
Subtotal
financial
assets
 
Non-
financial
assets
 
Total
December 31, 2018
 

 
 

 
 

 
 

 
 

Assets as per statement of financial position
 

 
 

 
 

 
 

 
 

Trade and other receivables
91,183

 

 
91,183

 
106,323

 
197,506

Derivative financial instruments

 
6,286

 
6,286

 

 
6,286

Cash and cash equivalents
273,635

 

 
273,635

 

 
273,635

Total
364,818

 
6,286

 
371,104

 
106,323

 
477,427

 
 
Liabilities at
fair value
through profit
or loss
 
Financial
liabilities at
amortized cost
 
Subtotal
financial
liabilities
 
Non-
financial
liabilities
 
Total
Liabilities as per statement of financial position
 

 
 

 
 

 
 

 
 

Trade and other payables

 
96,167

 
96,167

 
10,270

 
106,437

Borrowings (excluding finance lease liabilities) (i)

 
861,521

 
861,521

 

 
861,521

Finance leases

 
595

 
595

 

 
595

Derivative financial instruments (i)
283

 

 
283

 

 
283

Total
283

 
958,283

 
958,566

 
10,270

 
968,836

 
(i)    Effective July 1, 2013, the Group formally documented and designated cash flow hedging relationships to hedge the foreign exchange rate risk of a portion of its highly probable future sales in U.S. Dollars using a portion of its borrowings denominated in U.S. Dollars, currency forwards and foreign currency floating-to-fixed interest rate swaps (see Note 2).

 
 
Financial assets at amortized cost
 
Assets at fair
value through
profit or loss
 
Subtotal
financial
assets
 
Non-
financial
assets
 
Total
December 31, 2017
 

 
 

 
 

 
 

 
 

Assets as per statement of financial position
 

 
 

 
 

 
 

 
 

Trade and other receivables
68,869

 

 
68,869

 
103,345

 
172,214

Derivative financial instruments

 
4,483

 
4,483

 

 
4,483

Cash and cash equivalents
269,195

 

 
269,195

 

 
269,195

Total
338,064

 
4,483

 
342,547

 
103,345

 
445,892

 
 
Liabilities at
fair value
through profit
or loss
 
Financial
liabilities at
amortized cost
 
Subtotal
financial
liabilities
 
Non-
financial
liabilities
 
Total
Liabilities as per statement of financial position
 

 
 

 
 

 
 

 
 

Trade and other payables

 
86,066

 
86,066

 
13,184

 
99,250

Borrowings (excluding finance lease liabilities) (i)

 
817,853

 
817,853

 

 
817,853

Finance leases

 
105

 
105

 

 
105

Derivative financial instruments (i)
552

 

 
552

 

 
552

Total
552

 
904,024

 
904,576

 
13,184

 
917,760

 

(i)    Effective July 1, 2013,the Group formally documented and designated cash flow hedging relationships to hedge the foreign exchange rate risk of a portion of its highly probable future sales in U.S. Dollars using a portion of its borrowings denominated in U.S. Dollars, currency forwards and foreign currency floating-to-fixed interest rate swaps (see Note 2).
Disclosure of financial liabilities
The following tables show the carrying amounts of financial assets and financial liabilities by category of financial instrument and reconciliation to the corresponding line item in the statements of financial position, as appropriate. Since the line items “Trade and other receivables, net” and “Trade and other payables” contain both financial instruments and non-financial assets or liabilities (such as other tax receivables or advance payments for services to be received in the future), the reconciliation is shown in the columns headed “Non-financial assets” and “Non-financial liabilities”. There was no reclassification between categories for the adoption of IFRS 9 (see Note 33).
 
Financial assets at amortized cost
 
Assets at fair
value through
profit or loss
 
Subtotal
financial
assets
 
Non-
financial
assets
 
Total
December 31, 2018
 

 
 

 
 

 
 

 
 

Assets as per statement of financial position
 

 
 

 
 

 
 

 
 

Trade and other receivables
91,183

 

 
91,183

 
106,323

 
197,506

Derivative financial instruments

 
6,286

 
6,286

 

 
6,286

Cash and cash equivalents
273,635

 

 
273,635

 

 
273,635

Total
364,818

 
6,286

 
371,104

 
106,323

 
477,427

 
 
Liabilities at
fair value
through profit
or loss
 
Financial
liabilities at
amortized cost
 
Subtotal
financial
liabilities
 
Non-
financial
liabilities
 
Total
Liabilities as per statement of financial position
 

 
 

 
 

 
 

 
 

Trade and other payables

 
96,167

 
96,167

 
10,270

 
106,437

Borrowings (excluding finance lease liabilities) (i)

 
861,521

 
861,521

 

 
861,521

Finance leases

 
595

 
595

 

 
595

Derivative financial instruments (i)
283

 

 
283

 

 
283

Total
283

 
958,283

 
958,566

 
10,270

 
968,836

 
(i)    Effective July 1, 2013, the Group formally documented and designated cash flow hedging relationships to hedge the foreign exchange rate risk of a portion of its highly probable future sales in U.S. Dollars using a portion of its borrowings denominated in U.S. Dollars, currency forwards and foreign currency floating-to-fixed interest rate swaps (see Note 2).

 
 
Financial assets at amortized cost
 
Assets at fair
value through
profit or loss
 
Subtotal
financial
assets
 
Non-
financial
assets
 
Total
December 31, 2017
 

 
 

 
 

 
 

 
 

Assets as per statement of financial position
 

 
 

 
 

 
 

 
 

Trade and other receivables
68,869

 

 
68,869

 
103,345

 
172,214

Derivative financial instruments

 
4,483

 
4,483

 

 
4,483

Cash and cash equivalents
269,195

 

 
269,195

 

 
269,195

Total
338,064

 
4,483

 
342,547

 
103,345

 
445,892

 
 
Liabilities at
fair value
through profit
or loss
 
Financial
liabilities at
amortized cost
 
Subtotal
financial
liabilities
 
Non-
financial
liabilities
 
Total
Liabilities as per statement of financial position
 

 
 

 
 

 
 

 
 

Trade and other payables

 
86,066

 
86,066

 
13,184

 
99,250

Borrowings (excluding finance lease liabilities) (i)

 
817,853

 
817,853

 

 
817,853

Finance leases

 
105

 
105

 

 
105

Derivative financial instruments (i)
552

 

 
552

 

 
552

Total
552

 
904,024

 
904,576

 
13,184

 
917,760

 

(i)    Effective July 1, 2013,the Group formally documented and designated cash flow hedging relationships to hedge the foreign exchange rate risk of a portion of its highly probable future sales in U.S. Dollars using a portion of its borrowings denominated in U.S. Dollars, currency forwards and foreign currency floating-to-fixed interest rate swaps (see Note 2).
Disclosure of income, expense, gains and losses on financial
Income, expense, gains and losses on financial instruments can be assigned to the following categories:
 
Financial asset at amortized cost
 
Assets/ liabilities
at fair value
through profit or
loss
 
Other financial
liabilities at
amortized cost
 
Total
December 31, 2018
 

 
 

 
 

 
 

Interest income (i)
7,915

 

 

 
7,915

Interest expense (i)
(35,794
)
 

 
(15,783
)
 
(51,577
)
Foreign exchange gains / (losses) (i)
(108,936
)
 
(41,218
)
 
(33,041
)
 
(183,195
)
Gain from derivative financial instruments (ii)

 
51,670

 

 
51,670

Net result
(136,815
)
 
10,452

 
(48,824
)
 
(175,187
)
 
Financial assets at amortized cost
 
Assets/ liabilities
at fair value
through profit or
loss
 
Financial
liabilities at
amortized cost
 
Total
December 31, 2017
 

 
 

 
 

 
 

Interest income (i)
11,230

 

 

 
11,230

Interest expense (i)
(41,968
)
 

 
(10,340
)
 
(52,308
)
Foreign exchange gains/ (losses) (i)
(15,634
)
 
(9,402
)
 
(13,672
)
 
(38,708
)
Loss from derivative financial instruments (ii)

 
38,679

 

 
38,679

Net result
(46,372
)
 
29,277

 
(24,012
)
 
(41,107
)

 
(i)
Included in “Financial Results, net” in the statement of income.
(ii)
Included in “Other operating income, net” and “Financial Results, net” in the statement of income.
Disclosure of fair value measurement of assets
The following table presents the Group´s biological assets that are measured at fair value at December 31, 2018 and 2017 (see Note 17 to see the description of each fair value level):
 
2018
 
2017
 
Level 1
 
Level 2
 
Level 3
 
Total
 
Level 1
 
Level 2
 
Level 3
 
Total
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Cattle for dairy production

 
9,859

 

 
9,859

 

 
8,989

 

 
8,989

Breeding cattle
2,993

 

 

 
2,993

 
3,713

 

 

 
3,713

Other cattle

 
540

 

 
540

 

 
652

 

 
652

Sown land – sugarcane

 

 
47,475

 
47,475

 

 

 
93,178

 
93,178

Sown land – crops

 

 
27,347

 
27,347

 

 

 
31,745

 
31,745

Sown land – rice

 

 
17,173

 
17,173

 

 

 
29,717

 
29,717

The following significant unobservable inputs were used to measure the Group´s biological assets using the discounted cash flow valuation technique:

Description
 
Unobservable
inputs
 
Range of unobservable inputs
 
Relationship of unobservable
inputs to fair value
 
 
 
 
2018
 
2017
 
 
Sown land – sugarcane
 
Sugarcane yield – tonnes per hectare; Sugarcane TRS (kg of sugar per ton of cane) Production Costs – US$ per hectare. (Include maintenance, harvest and leasing costs)
 
 
-Sugarcane yield: 60-100 tn/ha
-Sugarcane TRS: 120-140 kg of sugar/ton of cane
-Maintenance costs: 500-700 US$/ha
-Harvest costs: 9.0 -15.0 US$/ton of cane
-Leasing costs: 12.0-14.4 tn/ha
 
-Sugarcane yield: 60-100 tn/ha
-Sugarcane TRS: 120-140 kg of sugar/ton of cane
-Maintenance costs: 500-700 US$/ha
-Harvest costs: 9.0 -14.0 US$/ton of cane
-Leasing costs: 11.4-14.4 tn/ha
 
The higher the sugarcane yield, the higher the fair value. The higher the maintenance, harvest and leasing costs per hectare, the lower the fair value. The higher the TRS of sugarcane, the higher the fair value.
 
Sown land – crops
 
Crops yield – tonnes per hectare; Commercial Costs – US$ per hectare;
Production Costs – US$ per hectare.
 
 
- Crops yield: 1.2 – 5.2 tn/ha for Wheat, 2.2 – 9.4  tn/ha for Corn, 1.1 - 4.1 tn/ha for Soybean and 1.5-2.1 for Sunflower
- Commercial Costs: 55-120 US$/ha for Wheat, 85-230 US$/ha for Corn, 55-110 US$/ha for Soybean and 45-80 US$/ha for Sunflower
- Production Costs: 140-460 US$/ha for Wheat, 300-620 US$/ha for Corn, 260-460 US$/ha for Soybean and 220-360 US$/ha for Sunflower
 
- Crops yield: 1.5 – 5.1 tn/ha for Wheat, 4.0 – 8.0  tn/ha for Corn, 1.4 - 3.4 tn/ha for Soybean and 2.1-3.5 for Sunflower
- Commercial Costs: 50-110 US$/ha for Wheat, 107-300 US$/ha for Corn, 172-176 US$/ha for Soybean and 10-37 US$/ha for Sunflower
- Production Costs: 200-540 US$/ha for Wheat, 230-550 US$/ha for Corn, 250-350 US$/ha for Soybean and 230-350 US$/ha for Sunflower
 
 
The higher the crops yield, the higher the fair value. The higher the commercial and direct costs per hectare, the lower the fair value.
 
Sown land – rice
 
Rice yield – tonnes per hectare;
Commercial Costs – US$ per hectare;
Production Costs – US$ per hectare.
 
-Rice yield: 6.0 -7.4 tn/ha
-Commercial Costs: 11-14 US$/ha
-Production Costs: 830-1,090 US$/ha
 
-Rice yield: 5.0 -5.9 tn/ha
-Commercial Costs: 3-9 US$/ha
-Production Costs: 750-1,000 US$/ha
 
The higher the rice yield, the higher the fair value. The higher the commercial and direct costs per hectare, the lower the fair value.
 
When no quoted prices in an active market are available, fair values (particularly with derivatives) are based on recognized valuation methods. The Group uses a range of valuation models for this purpose, details of which may be obtained from the following table:
Class
 
Pricing Method
 
Parameters
 
Pricing Model
 
Level
 
Total
 
 
 
 
 
 
 
 
 
 
 
Futures
 
Quoted price
 
 
 
1
 
5,790

 
 
 
 
 
 
 
 
 
 
 
Options
 
Quoted price
 
 
 
1
 
242

 
 
 
 
 
 
 
 
 
 
 
NDF
 
Quoted price
 
Foreign-exchange curve.
 
Present value method
 
2
 
(29
)
 
 
 
 
 
 
 
 
 
 
6,003

The following tables present the Group’s financial assets and financial liabilities that are measured at fair value as of December 31, 2018 and 2017 and their allocation to the fair value hierarchy:
 
 
 
Level 1
 
Level 2
 
Total
Assets
 
 
 

 
 

 
 

Derivative financial instruments
2018
 
6,286

 

 
6,286

Derivative financial instruments
2017
 
4,463

 
20

 
4,483

 
 
 
 
 
 
 
 
Liabilities
 
 
 

 
 

 
 

Derivative financial instruments
2018
 
(254
)
 
(29
)
 
(283
)
Derivative financial instruments
2017
 
(498
)
 
(54
)
 
(552
)
Disclosure of fair value measurement of liabilities
When no quoted prices in an active market are available, fair values (particularly with derivatives) are based on recognized valuation methods. The Group uses a range of valuation models for this purpose, details of which may be obtained from the following table:
Class
 
Pricing Method
 
Parameters
 
Pricing Model
 
Level
 
Total
 
 
 
 
 
 
 
 
 
 
 
Futures
 
Quoted price
 
 
 
1
 
5,790

 
 
 
 
 
 
 
 
 
 
 
Options
 
Quoted price
 
 
 
1
 
242

 
 
 
 
 
 
 
 
 
 
 
NDF
 
Quoted price
 
Foreign-exchange curve.
 
Present value method
 
2
 
(29
)
 
 
 
 
 
 
 
 
 
 
6,003

The following tables present the Group’s financial assets and financial liabilities that are measured at fair value as of December 31, 2018 and 2017 and their allocation to the fair value hierarchy:
 
 
 
Level 1
 
Level 2
 
Total
Assets
 
 
 

 
 

 
 

Derivative financial instruments
2018
 
6,286

 

 
6,286

Derivative financial instruments
2017
 
4,463

 
20

 
4,483

 
 
 
 
 
 
 
 
Liabilities
 
 
 

 
 

 
 

Derivative financial instruments
2018
 
(254
)
 
(29
)
 
(283
)
Derivative financial instruments
2017
 
(498
)
 
(54
)
 
(552
)