XML 94 R62.htm IDEA: XBRL DOCUMENT v3.20.1
Financial instruments by category (Tables)
12 Months Ended
Dec. 31, 2019
Disclosure of detailed information about financial instruments [abstract]  
Schedule 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.
 
Financial assets at amortized cost
 
Assets at fair
value through
profit or loss
 
Subtotal
financial
assets
 
Non-
financial
assets
 
Total
December 31, 2019
 

 
 

 
 

 
 

 
 

Assets as per statement of financial position
 

 
 

 
 

 
 

 
 

Trade and other receivables
88,113

 

 
88,113

 
84,218

 
172,331

Derivative financial instruments

 
1,435

 
1,435

 

 
1,435

Cash and cash equivalents
290,276

 

 
290,276

 

 
290,276

Total
378,389

 
1,435

 
379,824

 
84,218

 
464,042

 
 
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

 
98,420

 
98,420

 
12,066

 
110,486

Borrowings (excluding lease liabilities) (i)

 
968,280

 
968,280

 

 
968,280

Leases Liabilities

 
216,384

 
216,384

 

 
216,384

Derivative financial instruments (i)
1,423

 

 
1,423

 

 
1,423

Total
1,423

 
1,283,084

 
1,284,507

 
12,066

 
1,296,573

 
(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, 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).
Schedule 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.
 
Financial assets at amortized cost
 
Assets at fair
value through
profit or loss
 
Subtotal
financial
assets
 
Non-
financial
assets
 
Total
December 31, 2019
 

 
 

 
 

 
 

 
 

Assets as per statement of financial position
 

 
 

 
 

 
 

 
 

Trade and other receivables
88,113

 

 
88,113

 
84,218

 
172,331

Derivative financial instruments

 
1,435

 
1,435

 

 
1,435

Cash and cash equivalents
290,276

 

 
290,276

 

 
290,276

Total
378,389

 
1,435

 
379,824

 
84,218

 
464,042

 
 
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

 
98,420

 
98,420

 
12,066

 
110,486

Borrowings (excluding lease liabilities) (i)

 
968,280

 
968,280

 

 
968,280

Leases Liabilities

 
216,384

 
216,384

 

 
216,384

Derivative financial instruments (i)
1,423

 

 
1,423

 

 
1,423

Total
1,423

 
1,283,084

 
1,284,507

 
12,066

 
1,296,573

 
(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, 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).
Schedule of Income, Expense, Gains and Losses on Financial Instruments
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, 2019
 

 
 

 
 

 
 

Interest income (i)
7,319

 

 

 
7,319

Interest expense (i)
(35,208
)
 
(27
)
 
(24,899
)
 
(60,134
)
Foreign exchange losses (i)
(19,807
)
 
(16,227
)
 
(72,424
)
 
(108,458
)
(Loss) / gain from derivative financial instruments (ii)
(870
)
 
1,441

 

 
571

Finance cost related to lease liabilities

 
(9,524
)
 

 
(9,524
)
 
Financial assets at amortized cost
 
Assets/ liabilities
at fair value
through profit or
loss
 
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


 
(i)
Included in “Financial Results, net” in the consolidated statement of income.
(ii)
Included in “Other operating income, net” and “Financial Results, net” in the consolidated statement of income.
Schedule of Fair Value Measurement of Assets
The following table presents the Group´s biological assets that are measured at fair value at December 31, 2019 and 2018 (see Note 17 to see the description of each fair value level):

 
2019
 
2018
 
Level 1
 
Level 2
 
Level 3
 
Total
 
Level 1
 
Level 2
 
Level 3
 
Total
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Cattle for dairy production

 
11,397

 

 
11,397

 

 
9,859

 

 
9,859

Breeding cattle
3,460

 

 

 
3,460

 
2,993

 

 

 
2,993

Other cattle
1

 
336

 

 
337

 

 
540

 

 
540

Sown land – sugarcane

 

 
55,354

 
55,354

 

 

 
47,475

 
47,475

Sown land – crops

 

 
38,404

 
38,404

 

 

 
27,347

 
27,347

Sown land – rice

 

 
21,484

 
21,484

 

 

 
17,173

 
17,173

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
 
 
 
 
2019
 
2018
 
 
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$/ha
-Harvest costs: 9.0 -15.0 US$/ton of cane
-Leasing costs: 12.0-14.4 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: 0.95 – 4.69 tn/ha for Wheat, 2.5 – 10  tn/ha for Corn, 1.19 - 3.8 tn/ha for Soybean and 1.6-3 for Sunflower
- Commercial Costs: 6-43 US$/ha for Wheat, 2-51 US$/ha for Corn, 7-59 US$/ha for Soybean and 2-71 US$/ha for Sunflower
- Production Costs: 115-574 US$/ha for Wheat, 198-859 US$/ha for Corn, 159-679 US$/ha for Soybean and 233-641 US$/ha for Sunflower
 
- 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
 
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: 6.5 -7.5 tn/ha
-Commercial Costs: 8-12 US$/ha
-Production Costs: 750-950 US$/ha
 
-Rice yield: 6.0 -7.4 tn/ha
-Commercial Costs: 11-14 US$/ha
-Production Costs: 830-1,090 US$/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
 
(166
)
 
 
 
 
 
 
 
 
 
 
 
NDF
 
Quoted price
 
Foreign-exchange curve.
 
Present value method
 
2
 
178

 
 
 
 
 
 
 
 
 
 
12

The following tables present the Group’s financial assets and financial liabilities that are measured at fair value as of December 31, 2019 and 2018 and their allocation to the fair value hierarchy:
 
 
 
Level 1
 
Level 2
 
Total
Assets
 
 
 

 
 

 
 

Derivative financial instruments
2019
 
1,257

 
178

 
1,435

Derivative financial instruments
2018
 
6,286

 

 
6,286

 
 
 
 
 
 
 
 
Liabilities
 
 
 

 
 

 
 

Derivative financial instruments
2019
 
(1,423
)
 

 
(1,423
)
Derivative financial instruments
2018
 
(254
)
 
(29
)
 
(283
)
Schedule 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
 
(166
)
 
 
 
 
 
 
 
 
 
 
 
NDF
 
Quoted price
 
Foreign-exchange curve.
 
Present value method
 
2
 
178

 
 
 
 
 
 
 
 
 
 
12

The following tables present the Group’s financial assets and financial liabilities that are measured at fair value as of December 31, 2019 and 2018 and their allocation to the fair value hierarchy:
 
 
 
Level 1
 
Level 2
 
Total
Assets
 
 
 

 
 

 
 

Derivative financial instruments
2019
 
1,257

 
178

 
1,435

Derivative financial instruments
2018
 
6,286

 

 
6,286

 
 
 
 
 
 
 
 
Liabilities
 
 
 

 
 

 
 

Derivative financial instruments
2019
 
(1,423
)
 

 
(1,423
)
Derivative financial instruments
2018
 
(254
)
 
(29
)
 
(283
)