AGRANA Annual Report 2009|10
Print
Notes to the consolidated 
balance sheet

Notes to the consolidated balance sheet

7.1 Intangible Assets

€000 Goodwill Concessions,
licences,
sugar quota
and similar rights
Total
2009|10
Cost
At 1 March 2009 222,715 96,784 319,499
Currency translation differences 0 810 810
Changes in scope of consolidation (2,573) (67) (2,640)
Additions 138 3,316 3,454
Reclassifications 0 424 424
Disposals 0 (3,004) (3,004)
At 28 February 2010 220,280 98,263 318,543
Accumulated amortisation and impairment
At 1 March 2009 0 59,001 59,001
Currency translation differences 0 498 498
Changes in scope of consolidation 0 (72) (72)
Additions 0 9,559 9,559
Reclassifications 0 (9) (9)
Disposals 0 (2,880) (2,880)
At 28 February 2010 0 66,097 66,097
Carrying amount at 28 February 2010 220,280 32,166 252,446
2008|09
Cost
At 1 March 2008 214,607 91,850 306,457
Currency translation differences 0 (528) (528)
Changes in scope of consolidation 8,131 954 9,085
Additions 0 7,945 7,945
Reclassifications 0 600 600
Disposals (23) (4,037) (4,060)
At 28 February 2009 222,715 96,784 319,499
Accumulated amortisation and impairment
At 1 March 2008 0 53,518 53,518
Currency translation differences 0 (289) (289)
Changes in scope of consolidation 0 23 23
Additions 0 7,826 7,826
Disposals 0 (2,077) (2,077)
At 28 February 2009 0 59,001 59,001
Carrying amount at 28 February 2009 222,715 37,783 260,498
  • Intangible assets consist largely of goodwill, capitalised in accordance with IFRS 3, that resulted from the acquisition of companies beginning in the 1995|96 financial year. Intangibles also include acquired customer relationships, software, patents and similar rights, as well as non-current prepayments.
  • Of the total carrying amount of goodwill, the Sugar segment accounted for € 21,384 thousand (prior year: € 21,283 thousand), the Starch segment for € 2,090 thousand (prior year: € 2,090 thousand) and the Fruit segment for € 196,806 thousand (prior year: € 199,342 thousand). The goodwill increase in the Sugar segment related to the acquisition of the remaining 49% of AGRANA Bulgaria AD. The decrease in the Fruit segment related to the deconsolidation of AGRANA Fruit Bohemia s.r.o.
  • To satisfy the provisions of IFRS 3 in conjunction with IAS 36 and to allow the calculation of any impairment of goodwill, AGRANA has defined its cash-generating units to match its internal reporting structure. The cash-generating units in the AGRANA Group are the Sugar segment, Starch segment and Fruit segment, consistent with the internal management accounting and reporting processes.
  • To test for impairment, the carrying amount of each cash-generating unit is measured by allocating to it the corresponding assets and liabilities, inclusive of attributable goodwill and other intangible assets. An impairment loss is recognised when the recoverable amount of a cash-generating unit is less than its carrying amount inclusive of goodwill. The recoverable amount is the higher of net realisable value and the present value of future cash flows expected from an asset.
  • In testing for impairment, AGRANA uses a discounted cash flow method to determine the value in use of the cash-generating units. The determination of expected cash flows from each cash-generating unit is based on validated business plans that are approved by Supervisory Board committees and have a planning horizon of five years. Projections beyond a five-year horizon are based on the assumption of a constant, inflation-induced growth rate of 0.75% per year (assumption in the prior year: 0.75%). The weighted average cost of capital (WACC) derived from the AGRANA Group’s capital costs is calculated at between 9.5% and 10.6% (prior year: between 8.0% and 9.6%) before tax.
  • The quality of the forecast data is frequently tested against actual outcomes with the help of variance analysis. The insights gained are then taken into account during the preparation of the next annual plan. Projections of value in use are highly sensitive to assumptions regarding future local market developments and volume trends. Value in use is therefore ascertained both on the basis of experience and of assumptions that are reviewed with experts for the regional markets.
  • All goodwill reported in the consolidated financial statements was shown to be free of impairment.
  • No other intangible assets with indefinite useful lives required recognition at the balance sheet date.
 

7.2. PROPERTY, PLANT AND EQUIPMENT

 
€000 Land, leasehold rights and buildings Technical plant and machinery Other plant, furniture and equipment Assets under construction Total
2009|10
Cost
At 1 March 2009 441,591 945,439 161,778 21,286 1,570,094
Currency translation differences 15,675 22,311 3,058 1,307 42,351
Changes in scope of consolidation (3,928) (2,061) (798) 188 (6,599)
Additions 4,121 17,458 6,087 17,400 45,066
Reclassifications 7,241 9,892 3,745 (21,277) (399)
Disposals (299) (13,132) (6,868) (400) (20,699)
Government grants (75) (284) (2) 0 (361)
At 28 February 2010 464,326 979,623 167,000 18,504 1,629,453
Accumulated amortisation and impairment
At 1 March 2009 222,444 617,605 119,684 495 960,228
Currency translation differences 5,478 13,259 2,110 6 20,853
Changes in scope of consolidation (3,151) (1,881) (650) (36) (5,718)
Additions 14,110 49,881 10,700 186 74,877
Reclassifications 194 (1,410) 1,225 0 9
Disposals (324) (11,408) (6,678) (174) (18,584)
At 28 February 2010 238,751 666,046 126,391 477 1,031,665
Carrying amount at 28 February 2010 225,575 313,577 40,609 18,027 597,788
2008|09
Cost
At 1 March 2008 462,248 991,346 167,452 46,702 1,667,748
Currency translation differences (24,234) (32,454) (5,672) (2,452) (64,812)
Changes in scope of consolidation 1,966 (2,066) (583) 148 (535)
Additions 8,062 29,218 7,467 21,121 65,868
Reclassifications 18,237 22,961 2,395 (44,193) (600)
Disposals (24,082) (63,536) (9,277) (40) (96,935)
Government grants (606) (30) (4) 0 (640)
At 28 February 2009 441,591 945,439 161,778 21,286 1,570,094
Accumulated amortisation and impairment
At 1 March 2008 234,995 657,676 121,341 420 1,014,432
Currency translation differences (8,717) (19,884) (3,633) (18) (32,252)
Changes in scope of consolidation 76 (5,624) (396) 0 (5,944)
Additions 14,785 48,024 11,341 93 74,243
Reclassifications 47 (52) 5 0 0
Disposals (18,715) (62,477) (8,974) 0 (90,166)
Reversal of impairment (27) (58) 0 0 (85)
At 28 February 2009 222,444 617,605 119,684 495 960,228
Carrying amount at 28 February 2009 219,147 327,834 42,094 20,791 609,866
  • Additions (i.e., purchases) of property, plant and equipment and intangible assets (other than goodwill).
€000 2009|10 2008|09
Sugar segment 11,420 19,402
Starch segment 10,836 23,798
Fruit segment 26,126 30,613
Total 48,382 73,813
  • Currency translation differences are the differences between amounts arising from the translation of the opening balances of foreign Group companies at the exchange rates prevailing at the start and at the end of the reporting period.
  • The government assistance during the financial year consisted of grants for plant and equipment in the Starch segment in Austria.
  • The AGRANA Group, in addition to operating leases, also employs a small number of finance leases. The movement in property, plant and equipment under finance leases was as follows:
€000 2009|10 2008|09
Cost 193 297
minus accumulated depreciation and impairment (68) (140)
Carrying amount 125 157
  • The use of off -balance sheet property, plant and equipment (under operating leases) gives rise to the following obligations under lease, licence and rental agreements:
€000 2009|10 2008|09
In the next year 6,353 5,536
In years 2 to 5 6,785 5,593
In more than 5 years 2,943 5,190
  • Expenses for operating leases, licence and rental agreements were € 8,913 thousand (prior year: € 9,221 thousand).
 

7.3. INVESTMENTS IN ASSOCIATES

€000 2009|10 2008|09
At 1 March 605 600
Share of result 0 5
Changes in scope of consolidation (605) 0
At 28 February 0 605

Since the 2009|10 financial year, Österreichische Rübensamenzucht Gesellschaft m.b.H. is treated as a non-consolidated subsidiary.

 

7.4. SECURITIES, INVESTMENTS IN NON-CONSOLIDATED SUBSIDIARIES AND OUTSIDE COMPANIES, AND LOAN RECEIVABLES

€000 Investments 1 Securities (non-current) Total
2009|10
At 1 March 2009 2,499 104,492 106,991
Currency translation differences 32 (1) 31
Changes in scope of consolidation 5,566 0 5,566
Additions 333 608 941
Impairment (11) 0 (11)
Reclassifications (25) 0 (25)
Disposals (1,388) (157) (1,545)
Impairment reversal 21 0 21
Fair value changes (IAS 39) 0 35 35
At 28 February 2010 7,027 104,977 112,004
2008|09
At 1 March 2008 92,852 18,657 111,509
Currency translation differences (53) 15 (38)
Changes in scope of consolidation 8 0 8
Additions 288 1,384 1,672
Impairment 9 (407) (398)
Reclassifications (85,000) 85,000 0
Disposals (1,105) (81) (1,186)
Fair value changes (IAS 39) (4,500) (76) (4,576)
At 28 February 2009 2,499 104,492 106,991

1 Investments in non-consolidated subsidiaries and outside companies, and loan receivables.

 

 

7.5. RECEIVABLES AND OTHER ASSETS

€000 2/28/10 2/28/09
Trade receivables 229,921 206,785
-Of which due after more than 1 year 513 14
Amounts owed by affiliated companies 11,007 4,831
Amounts owed by associates 0 11
Reimbursement receivable under the sugar regime 8,269 5,053
Receivable for sale of quota 0 37,916
Receivable under government grants 3,818 4,000
-Of which due after more than 1 year 3,818 0
Positive market value of commodity derivatives (cashflow hedges) 778 718
Receivable for legacy soil reclamation 1,703 1,895
-Of which due after more than 1 year 1,505 1,697
Insurance and damage payments 986 962
-Of which due after more than 1 year 983 960
Security deposits 78 154
Other assets 23,823 19,153
-Of which due after more than 1 year 3,446 2,455
Financial instruments 280,383 281,478
-Of which due after more than 1 year 10,265 5,126
VAT credits and other tax credits 43,790 36,654
-Of which due after more than 1 year 387 399
Accrued income 6,516 5,354
Prepaid expenses 16,651 8,668
Total 347,340 332,154
-Of which due after more than 1 year 10,652 5,525

Amounts owed by affiliated companies represent open accounts with non-consolidated subsidiaries as well as with the Group’s parent – Südzucker AG – and the parent’s subsidiaries.

The net carrying amount of trade receivables after provision for impairment is determined as follows:

€000 2/28/10 2/28/09
Carrying amount (gross) of trade receivables 237,031 216,581
Provisions for impairment of trade receivables (7,110) (9,796)
Carrying amount (net) 229,921 206,785

The provision for impairment of trade receivables showed the following movements:

€000 2009|10 2008|09
Provision at 1 March 9,796 13,106
Currency translation adjustments/Other change (863) (919)
Added 2,243 973
Used (1,996) (1,038)
Released (2,070) (2,326)
Provision at 28 February 7,110 9,796

The release of part of the provision resulted in interest income of € 36 thousand (prior year: € 46 thousand).

Receivables are as a rule individually reviewed for their collectability and measured on the basis of estimated future cash flows.

Where advance financing is extended to growers, AGRANA receives liens to secure the credit exposure.

The table below provides information on the credit risks in respect of trade receivables. The maturity profile of trade receivables was as follows:

€000 2/28/10 2/28/09
Trade receivables not past due and with no impairment provided 185,595 160,712
Trade receivables past due and with no impairment provided:
Up to 30 days 25,425 22,659
31 to 90 days 7,479 7,224
More than 90 days 4,312 6,394
Subtotal 222,811 196,989
Trade receivables with impairment provided 7,110 9,796
Carrying amount 229,921 206,785
 

7.6. DEFERRED TAX ASSETS

Deferred tax assets were attributable to balance sheet items as follows:

€000 2/28/10 2/28/09
Deferred tax assets
Retirement, termination and long-service benefit obligations 1,427 1,652
Non-current financial assets 11,985 10,784
Untaxed reserves in separate financial statements 0 3,257
Other provisions and liabilities 3,795 6,170
Carryforwards of unused tax losses 7,842 11,692
Total deferred tax assets 25,049 33,555
Deferred tax assets offset against deferred tax liabilities relating to the same tax authority 5,796 2,156
Net deferred tax assets 30,845 35,711

Deferred tax liabilities are detailed in 7.13.

 

7.7. INVENTORIES

€000 2/28/10 2/28/09
Raw materials and consumables 125,322 115,370
Finished and unfinished goods 304,432 382,653
Goods purchased for resale 38,822 64,090
Total 468,576 562,113

The carrying amount of written-down inventories was € 10,520 thousand (prior year: € 46,598 thousand).

Write-downs of € 1,185 thousand were recognised on inventories (prior year: write-downs of € 17,369 thousand).

In the 2008|09 financial year in the Fruit segment, apple juice concentrate inventories from the preceding year’s crop had to be written down by € 32,400 thousand to expected net realisable value.

 

7.8. SECURITIES

Securities held as current assets had a carrying amount of € 3,515 thousand (prior year: € 5,830 thousand) and consisted mainly of floating rate debt securities held as a liquidity reserve.

 

7.9. EQUITY

  • The Company had share capital of € 103,210,250 at the balance sheet date, divided into
    14,202,040 ordinary voting bearer shares without par value.
  • The movements in the Group’s equity are presented here.
  • The capital reserves (“share premium and other capital reserve”) consist of share premium (i.e., additional paid-in capital) and a capital reserve resulting from the reorganisation of companies. Share premium and other capital reserve remained unchanged in the 2009|10 financial year. Retained earnings include the revaluation reserve, the foreign currency translation effects in connection with consolidation, and accumulated profits/losses.

Disclosures on capital management

A key goal of equity management is the maintenance of sufficient equity resources to safeguard the Company’s continuing existence as a going concern and ensure continuity of dividends. Equity bore the following relationship to total capital:

€000 2/28/10 2/28/09
Total equity 904,654 825,913
Total assets 1,887,915 1,996,206
Equity ratio 47.9% 41.4%

Capital management at AGRANA means the management of equity and of net debt. By optimising these two measures, the Company seeks to achieve the best possible shareholder returns. In addition to the equity ratio, the most important control variable is the Gearing ratio (net debt divided by total equity). The total cost of equity and debt capital employed and the risks associated with the different types of capital are continuously monitored.

 

7.10. PROVISIONS

€000 2/28/10 2/28/09
Provisions for
Retirement benefits 28,154 29,164
Termination benefits 16,109 16,077
Other 42,665 41,088
Total 86,928 86,329
 

a) Provisions for retirement and termination benefit obligations

Provisions for retirement and termination benefits are measured using the projected unit credit method, taking into account future trends on an actuarial basis. For both the retirement and termination benefit obligations, the plans are defined benefit plans.

In respect of the Austrian companies, the following assumptions were made regarding probable future increases in pay and in retirement benefits:

% 2/28/10 2/28/09
Expected rate of wage and salary increases 2.50 2.50
Expected rate of pension increases 2.00 2.00
Discount rate 5.00 5.50
Expected rate of return on plan assets Europe: 5.50 5.50
Mexico/USA: 9.20 9.20

For foreign entities the assumptions are adjusted to reflect local conditions.

The discount rate for retirement benefit obligations is determined by reference to yields of senior fixed income corporate bonds observable in the financial markets at the balance sheet date. For Austria, the biometric basis for the calculations consists of the version of the computation tables by Pagler & Pagler specific to salaried employees (“AVÖ 2008-P-Rechnungsgrundlagen für die Pensionsversicherung”).

The rate of return on the plan assets depends on the strategic portfolio structure of the pension fund.

The amount of the contributions expected to be paid into the plan in the subsequent reporting period is € 388 thousand.

Over the last five years the present values of the defined benefit obligations changed as follows:

€000 2/28/10 2/28/09 2/29/08 2/28/07 2/28/06
Retirement benefits 36,462 35,780 35,090 44,378 47,491
Termination benefits 20,867 19,147 17,564 18,906 17,403

Historical information on the retirement benefit obligation

€000 2/28/10 2/28/09 2/29/08 2/28/07 2/28/06
Present value of obligation 36,462 35,780 35,090 44,378 47,491
Plan assets 4,767 3,587 3,550 7,156 6,327
Unfunded obligation 31,695 32,193 31,540 37,222 41,164

The provisions showed the following movements:

€000 Retirement benefits Termination benefits
2009|10
Provision in balance sheet at 1 March 2009 29,164 16,077
Current service cost 301 973
Interest cost 1,891 1,044
Expected income from plan assets (223) 0
Actuarial loss 1,248 262
Total amount recognised in income statement 3,217 2,279
Benefits paid (3,473) (2,262)
Contributions to plan assets (736) 0
Currency translation differences (18) 15
Provision in balance sheet at 28 February 2010 28,154 16,109
Unrecognised actuarial loss 3,541 4,758
Fair value of plan assets 4,767 0
Present value of obligation at 28 February 2010 36,462 20,867
2008|09
Provision in balance sheet at 1 March 2008 30,176 16,057
Current service cost 272 885
Interest cost 1,849 961
Expected income from plan assets (208) 0
Actuarial loss 1,090 196
Total amount recognised in income statement 3,003 2,042
Benefits paid (3,749) (1,972)
Contributions to plan assets (356) 0
Currency translation differences 90 (50)
Provision in balance sheet at 28 February 2009 29,164 16,077
Unrecognised actuarial loss 3,029 3,070
Fair value of plan assets 3,587 0
Present value of obligation at 28 February 2009 35,780 19,147

The present value of expected future benefits reflects the benefits to which employees are expected to be entitled based on conditions at the balance sheet date. It includes actuarial gains and losses resulting from the differences between expected risks and actual experience. The provision for direct benefit obligations does not take into account actuarial gains and losses within the corridor allowed by IAS 19 of 10% of the actual amount of the defined benefit obligation.

Similar obligations exist, in particular, in foreign Group companies. They are measured on an actuarial basis and by taking into account future cost trends.

Experience adjustments for the difference between actuarial assumptions made and actual plan experience amounted to a loss of € 1,418 thousand (prior year: loss of € 2,258 thousand).

The movement in plan assets was as follows:

€000 2/28/10 2/28/09
Fair value of plan assets at 1 March 3,587 3,550
Currency translation differences 10 (14)
Actual expenses from plan assets 434 (304)
Employer contributions to plan assets 736 355
Distribution of plan assets 0 0
Fair value of plan assets at 28 February 4,767 3,587

The plan assets consist primarily of investments in an external pension fund.

 

b) Other provisions

€000 Recultivation Staff costs including long-service awards Uncertain liabilities Total
2009|10
At 1 March 2009 10,459 13,316 17,313 41,088
Currency translation differences 255 130 239 624
Changes in scope of consolidation 0 59 194 253
Used (574) (3,290) (6,055) (9,919)
Released (1,504) (1,734) (5,805) (9,043)
Added 67 3,475 16,120 19,662
At 28 February 2010 8,703 11,956 22,006 42,665
- Of which due within 1 year 1,906 5,211 21,475 28,592
2008|09
At 1 March 2008 11,634 19,380 29,867 60,881
Currency translation differences (310) (143) (15) (468)
Changes in scope of consolidation 0 35 208 243
Used (861) (7,836) (11,090) (19,787)
Released (198) (881) (11,896) (12,975)
Added 194 2,761 10,239 13,194
At 28 February 2009 10,459 13,316 17,313 41,088
- Of which due within 1 year 2,488 6,101 14,924 23,513

Of the total other provisions, € 14,073 thousand (prior year: € 17,575 thousand) were classified as non-current liabilities and € 28,592 thousand (prior year: € 23,513 thousand) were current liabilities.

The provision for reclamation comprises recultivation obligations as well as the emptying of landfills and removal of waste residues. The provisions for staff costs also include the provision for long-service awards. The provisions for uncertain liabilities include, among other items, provisions for litigation risks (€ 1,480 thousand), beet transitional storage costs charged by Vereinigung Österreichischer Rübenbauern (the umbrella organisation of Austrian beet farmers) (€ 7,603 thousand), additional payments related to export prices (€ 1,314 thousand), and other risk provisions (€ 1,709 thousand).

 

7.11. BORROWINGS

 
€000 2/28/10 Of which due in 2/28/09 Of which due in
Up to 1 year 1 to
5 years
More than 5 years Up to 1 year 1 to
5 years
More than 5 years
Bonds 0 0 0 0 20,000 20,000 0 0
Bank loans and overdrafts 455,346 307,132 144,835 3,379 635,741 385,691 247,878 2,172
Borrowings from affiliated companies 100,000 40,000 60,000 0 0 0 0 0
Lease liabilities 115 28 87 0 154 27 127 0
Borrowings 555,461 347,160 204,922 3,379 655,895 405,718 248,005 2,172
Securities (non-current assets) (104,977) (104,492)
Securities (current assets) (3,515) (5,830)
Cash and cash equivalents (70,388) (75,458)
Net debt 376,581 470,115

Details of bank loans and overdrafts are presented under 8.1. to 8.3.

Bank loans and overdrafts were secured as follows at the balance sheet date:

€000 2/28/10 2/28/09
Mortgage liens 1,368 2,968
Other liens 21,602 21,202
Total 22,970 24,170

7.12. TRADE AND OTHER PAYABLES

 
€000 2/28/10 Of which due in 2/28/09 Of which due in
Up to 1 year More than 1 year Up to 1 year More than 1 year
Trade payables 210,075 210,075 0 225,963 225,963 0
Amounts owed to affiliated companies 13,634 13,634 0 8,193 8,193 0
Other payables 87,053 84,824 2,229 158,665 156,707 1,958
- Of which sugar regime restructuring levy 0 0 0 69,652 69,652 0
- Of which deferred income 3,911 3,911 0 4,950 4,950 0
- Of which production levy 6,706 6,706 0 5,692 5,692 0
- Of which other tax 8,110 8,110 0 11,532 11,532 0
- Of which social security 5,475 5,475 0 5,869 5,869 0
Total 310,762 308,533 2,229 392,821 390,863 1,958

Trade payables included obligations to beet growers of € 66,671 thousand (prior year: € 76,187 thousand).

Other payables also include tax liabilities, liabilities to employee benefit schemes and payables on payroll accounts.

7.13. DEFERRED TAX LIABILITIES

Deferred tax liabilities were attributable to balance sheet items as follows:

€000 2/28/10 2/28/09
Deferred tax liabilities
Non-current assets 4,113 18,273
Inventories and receivables 2,528 10,830
Untaxed reserves in separate financial statements 6,932 0
Total deferred tax liabilities 13,573 29,103
Deferred tax assets offset against deferred tax liabilities relating to the same tax authority 5,796 2,156
Net deferred tax liabilities 19,369 31,259

Deferred tax assets are detailed under 7.6.

7.14. CONTINGENT LIABILITIES AND OTHER FINANCIAL LIABILITIES

€000 2/28/10 2/28/09
Guarantees 48,059 44,500
Warranties, cooperative liabilities 1,649 1,697
Contingent liabilities 49,708 46,197

The guarantees relate primarily to bank loans of the joint ventures in the Sugar segment and in the Juice business.

Guarantees issued in favour of related companies amounted to € 14,962 thousand.

The guarantees are not expected to be utilised.

Other financial liabilities were as presented in the table below:

€000 2/28/10 2/28/09
Present value of lease payments due within 5 years 13,138 11,129
Order commitments (purchases of property, plant and equipment) 504 54
Other financial liabilities 13,642 11,183
 
You are here:
Cons. Fin. Statements : Notes to the consolidated financial statements : Notes to the consolidated balance sheet
Generated with OnReport