AGRANA Annual Report 2009|10
Print
Notes to the consolidated 
income statement

Notes to the consolidated income statement

5.1. Revenue

€000 2009|10 2008|09
By nature of activity
Revenue from sale of finished goods 1,873,806 1,891,252
Revenue from sale of goods purchased for resale 108,774 127,110
Service revenue 6,579 7,966
Total 1,989,159 2,026,328

The regional analysis of revenue is presented in the Segment reporting section.

The Group’s top ten customers accounted for 29% of consolidated revenue.

 

5.2. Change in inventories and own work capitalised

€000 2009|10 2008|09
Change in inventories of finished and unfinished goods (90,905) (73,264)
Own work capitalised 3,402 3,764

The decrease of € 90,905 thousand in inventories of finished and unfinished goods (prior year: decrease of € 73,264 thousand) occurred mainly in the Sugar segment, at a reduction of € 69,461 thousand (prior year: decrease of € 40,859 thousand), and in the Fruit segment (particularly the juice activities), at a reduction of € 17,504 thousand (prior year: decrease of € 32,086 thousand).

 

5.3. Other operating income

€000 2009|10 2008|09
Income from:
Disposal of non-current assets other than financial assets 366 6,422
Services rendered to third parties 2,307 1,956
Currency translation gains 0 3,785
Insurance benefits and payments for damages 1,263 1,165
Leases 1,091 1,445
Marketing services 0 373
Beet and pulp cleaning, transport and handling 4,666 4,759
Surrender of quota 269 3,921
Raw material procurement 0 141
Derivatives 463 0
Other items 15,605 15,235
Total 26,030 39,202

Within other operating income, “other items” represent primarily revenue from the sale of raw materials and consumables.

 

5.4. Cost of Materials

€000 2009|10 2008|09
Cost of:
Raw materials 738,469 778,930
Consumables and goods purchased for resale 459,617 541,146
Purchased services 60,258 56,041
Total 1,258,344 1,376,117
 

5.5. Staff costs

€000 2009|10 2008|09
Wages and salaries 169,739 161,629
Social security taxes 41,946 41,656
Expenses for retirement benefits 2,063 3,188
Expenses for termination benefits 4,038 3,864
Total 217,786 210,337

Additions to the provisions for retirement and termination are reported in staff costs, without their interest component. Net interest expense of € 2,935 thousand (prior year: € 2,810 thousand) arising from these items is included in net financial items.

Average number of employees during the financial year

2009|10 2008|09
By employee category
Wage-earning staff 5,742 5,975
Salaried staff 2,125 2,207
Apprentices 60 62
Total 7,927 8,244
2009|10 2008|09
By region
Austria 1,735 1,730
Rest of EU 2,913 3,094
EU-27 4,648 4,824
Rest of Europe (Bosnia-Herzegovina, Russia, Serbia, Turkey, Ukraine) 1,104 1,211
Other foreign countries 2,175 2,209
Total 7,927 8,244

The average number of employees in joint ventures was as follows (based on 50% of these companies’ total employees):

2009|10 2008|09
Wage-earning staff 248 292
Salaried staff 90 91
Total 338 383
 

5.6. Depreciation , amortisation and impairment

 
€000 2009|10 2008|09
Total Amortisation, depreciation Impairment Total Amortisation, depreciation Impairment
Intangible assets 9,559 6,728 2,831 7,823 7,823 0
Property, plant and equipment 74,750 70,821 3,929 73,607 73,607 0
Reversal of impairment losses 0 0 0 (85) 0 (85)
Depreciation, amortisation and impairment recognised in operating profit 84,309 77,549 6,760 81,345 81,430 (85)
Exceptional items 128 0 128 641 39 602
Depreciation, amortisation and impairment recognised in operating profit after exceptional items 84,437 77,549 6,888 81,986 81,469 517
Financial assets (10) (21) 11 398 407 (9)
(Reversal of) depreciation, amortisation and impairment recognised in net financial items (10) (21) 11 398 407 (9)
Total 84,427 77,528 6,899 82,384 81,876 508

The impairment charges in the year under review related primarily to a write-down for the sugar quota in the Czech Republic and impairment on equipment in the Starch segment (drum drying plant) and Fruit segment (production line in the USA for chocolate crumbs for mixing with fruit preparations).
Impairment by segment was as follows:

€000 2009|10 2008|09
Sugar segment 2,876 443
Starch segment 1,892 65
Fruit segment 2,131 0
Total 6,899 508
 

5.7. Other operating expenses

€000 2009|10 2008|09
Operating and administrative expenses 87,530 81,486
Selling and freight costs 105,646 90,878
Advertising expenses 7,731 10,091
Sugar regime restructuring levy 0 72,680
Production levy and additional levy 8,689 11,690
Other taxes 6,765 9,006
Losses on disposal of non-current assets 776 2,014
Research and development expenses (external) 6,112 4,766
Operating expenses arising from third-party inputs 10,668 2,344
Currency translation losses 391 0
Rent and lease expenses 6,963 7,227
Derivatives 640 0
Other 38,278 765
Total 280,189 292,947

In the 2008|09 sugar marketing year, sugar-producing companies that were allocated quota paid a restructuring levy of € 113.30 per tonne of quota.

Internal and external R&D costs totalled € 13,345 thousand (prior year: € 12,499 thousand).

Within other operating expenses, “other items” included additional expenses from sales of industrial sugar; lease and rental costs; damage payments; waste removal and cleaning; and expenses from the sale of fresh fruit in Mexico.

The costs incurred in the financial year for the auditors were € 306 thousand for KPMG Austria GmbH Wirtschaftsprüfungs- und Steuerberatungsgesellschaft and € 197 thousand for MULTICONT Revisions- und Treuhand Gesellschaft m.b.H. The expenses related entirely to the audit of the consolidated financial statements (including separate financial statements of individual subsidiaries and joint ventures); no other consulting services were provided by the auditors.

 

5.8. Operating profit after exceptional items

€000 2009|10 2008|09
Operating profit before exceptional items 91,937 37,832
Exceptional items (5,007) (3,190)
Total 86,930 34,642

Exceptional items had the following effects on items of the income statement in the 2009|10 financial year:

€000 Fruit
Material costs (7)
Staff costs (1,681)
Impairment (128)
Other operating expenses (3,191)
Total (5,007)

Exceptional items in the year under review related solely to the Fruit segment and consisted of costs for the closure of the holding company in Paris and the goodwill impairment charge in connection with the closing of AGRANA Fruit Bohemia s.r.o. in the Czech Republic.

 

5.9. Share of results of associates

€000 2009|10 2008|09
Share of profit 0 5

The share of results of associates in the prior year came from Österreichische Rübensamenzucht Gesellschaft m.b.H., Vienna. From the year under review, this company is carried as a nonconsolidated subsidiary.

 

5.10. Finance income

€000 2009|10 2008|09
Interest income 9,859 9,159
Other finance income
Currency translation gains 18,929 0
Share of results of outside companies 0 3,411
Share of results of non-consolidated subsidiaries 1,150 1,000
Gains on disposal of investments in outside companies 2,313 11
Gains on disposal of securities 6 109
Gains on derivatives 531 918
Income from release of negative goodwill 154 2
Other 32 271
Total 32,974 14,881

Interest income by segment was as follows:

€000 2009|10 2008|09
Sugar segment 8,870 7,549
Starch segment 129 159
Fruit segment 860 1,451
Total 9,859 9,159
 

5.11. Finance expense

€000 2009|10 2008|09
Interest expense 31,107 41,509
Other finance expenses
Currency translation losses 0 39,493
Losses from derivatives 1,194 533
Impairment losses from current securities 0 462
Other 212 (55)
Total 32,513 81,942

Interest expense by segment was as follows:

€000 2009|10 2008|09
Sugar segment 13,155 14,517
Starch segment 3,481 7,596
Fruit segment 14,471 19,396
Total 31,107 41,509

The analysis of net financial items (finance income less expenses) is as follows:

€000 2009|10 2008|09
Net interest (expense) (21,248) (32,350)
Currency translation differences 18,929 (39,493)
Share of results of non-consolidated subsidiaries and outside companies 1,150 4,411
Net gain/(loss) on disposal of non-consolidated subsidiaries and outside companies 2,452 (2)
Other financial items (822) 373
Total 461 (67,061)

In the financial year, net currency translation differences were 75.6% realised (prior year: 1.7%).

Interest expense includes the interest component of allocations to the provisions for retirement and termination benefits. In the financial year, this interest component was € 2,935 thousand (prior year: € 2,810 thousand).

 

5.12. Income tax expense

Current and deferred tax expenses and credits pertained to Austrian and foreign income taxes and had the following composition:

€000 2009|10 2008|09
Current tax expense 22,359 8,918
-Of which Austrian 5,920 382
-Of which foreign 16,439 8,536
Deferred tax (credit) (7,670) (25,473)
-Of which Austrian (6,558) (8,190)
-Of which foreign (1,112) (17,283)
Total expense/(credit) 14,689 (16,555)
-Of which Austrian (638) (7,808)
-Of which foreign 15,327 (8,747)

Reconciliation of the deferred tax amounts in the balance sheet to the deferred taxes in the income statement:

€000 2009|10 2008|09
(Decrease)/increase in deferred tax assets in the consolidated balance sheet (4,866) 19,001
Decrease in deferred tax liabilities in the consolidated balance sheet 11,890 7,290
Total change in deferred taxes 7,024 26,291
-Of which from other changes not recognised in the income statement (fair value changes, currency translation differences) (646) 818
-Of which from changes recognised in the income statement 7,670 25,473

Reconciliation of profit/(loss) before tax to income tax expense/(credit)

€000 2009|10 2008|09
Profit/(loss) before tax 87,391 (32,414)
Standard Austrian tax rate 25% 25%
Nominal tax expense/(credit) at standard Austrian rate 21,848 (8,104)
Tax effect of:
Different tax rates applied on foreign income (1,369) 5,485
Tax-exempt income and tax deductions (4,942) (13,214)
Non-tax-deductible expenses and additional tax debits 5,100 6,942
Non-recurring tax expenses 182 (712)
Non-temporary differences resulting from consolidation (6,130) (6,952)
Income tax expense/(credit) 14,689 (16,555)
Effective tax rate 16.8% 51.1%

The nominal tax charge or credit is based on application of the standard Austrian corporation tax rate of 25%.

The Tax Reform Act of 2005 introduced a new concept for the taxation of company groups. In accordance with the provisions of this Act, the AGRANA Group established a group consisting of AGRANA Beteiligungs-AG as the group parent and the following group members: AGRANA Zucker GmbH, AGRANA Stärke GmbH, AGRANA Marketing- und Vertriebsservice Gesellschaft mbH, AGRANA Bioethanol GmbH, Agrofrucht Gesellschaft m.b.H., AGRANA J&F Holding GmbH, AGRANA Internationale Verwaltungs- und Asset-Management GmbH, AGRANA Juice Holding GmbH, Brüder Hernfeld Gesellschaft m.b.H., INSTANTINA Nahrungsmittel Entwicklungs- und Produktionsgesellschaft m.b.H. and AGRANA Juice Sales & Customer Service GmbH.

The tax effects from tax-exempt income relate primarily to the tax incentive for the Hungarian starch company’s capacity expansion.

Deferred taxes are recognised on differences between carrying amounts in the consolidated financial statements and the tax bases of the individual companies in their home countries. Deferred taxes take into account carryforwards of unused tax losses.

In the interest of conservative planning, deferred taxes reflect carryforwards of tax losses only to the extent that sufficient taxable profit is likely to be earned over the next five years to utilise the deferred tax assets. € 12,145 thousand (prior year: € 6,721 thousand) of potential tax assets were not recognised. At the balance sheet date, there were cumulative unused tax losses of € 57,608 thousand (prior year: € 35,592 thousand).

The deferred tax assets and liabilities recognised directly in equity amounted to a net liability of € 1,100 thousand (prior year: net asset of € 1,398 thousand).

 

5.13. Earnings per share

2009|10 2008|09
Profit/(loss) for the period attributable to
equity holders of the parent (AGRANA Beteiligungs-AG)
€000 72,162 (11,578)
Average number of shares outstanding   14,202,040 14,202,040
Earnings/(loss) per share based on IFRS (basic and diluted) in € 5.08 (0.82)
Dividend per share in € 1.95 1 1.95

1 Proposal to the Annual General Meeting.

Subject to the Annual General Meeting’s approval of the proposed allocation of profit for the 2009|10 financial year, AGRANA Beteiligungs-AG will pay a dividend of € 27,694 thousand (prior year: € 27,694 thousand).

 
You are here:
Cons. Fin. Statements : Notes to the consolidated financial statements : Notes to the consolidated income statement
Generated with OnReport