ADAMA Reports Third Quarter and First Nine Months 2023 Results
Slower market recovery than expected impacting the Company's sales & profit
Third Quarter 2023 Highlights:
- Sales down 24% to
$1,033 million (-20% in RMB terms; -25% in CER[1] terms), mainly reflecting 12% decrease in volume and 13% decrease in prices - Adjusted EBITDA amounted to
$35 million vs.$171 million in Q3 2022 - Adjusted net loss of
$115 million ; Reported net loss of$112 million
First Nine Months 2023 Highlights:
- Sales down 17% to
$3,524 million (-12% in RMB terms; -15% in CER terms), mainly reflecting 10% decrease in volume and 5% decrease in prices - Adjusted EBITDA amounted to
$312 million vs.$611 million in the first nine months of 2022 - Adjusted net loss of
$135 million ; Reported net loss of$146 million

"As mentioned in the past, agricultural markets are cyclical in nature. We are encouraged that farmer demand remains good, providing a positive outlook for the future. Farmer demand is the underlying, fundamental engine for these markets and is supported by historically elevated crop prices."
Table 1. Financial Performance Summary
USD (m) | As Reported | Adjustments | Adjusted | |||||
Q3 2023 | Q3 2022 | % Change | Q3 2023 | Q3 2022 | Q3 2023 | Q3 2022 | % Change | |
Revenues | 1,033 | 1,359 | (24 %) | - | - | 1,033 | 1,359 | (24 %) |
Gross profit | 185 | 332 | (44 %) | 12 | 41 | 198 | 373 | (47 %) |
% of sales | 18.0 % | 24.4 % | 19.2 % | 27.4 % | ||||
Operating income (EBIT) | (38) | 96 | 7 | 4 | (31) | 100 | ||
% of sales | (3.7 %) | 7.1 % | (3.0 %) | 7.4 % | ||||
Income before taxes | (110) | 10 | (3) | 4 | (113) | 14 | ||
% of sales | (10.6 %) | 0.7 % | (10.9 %) | 1.0 % | ||||
Net income (loss) | (112) | 5 | (4) | 3 | (115) | 8 | ||
% of sales | (10.8 %) | 0.4 % | (11.2 %) | 0.6 % | ||||
EPS | ||||||||
- USD | (0.0479) | 0.0023 | (0.0496) | 0.0036 | ||||
- RMB | (0.3435) | 0.0155 | (0.3556) | 0.0245 | ||||
EBITDA | 37 | 177 | (79 %) | (2) | (7) | 35 | 171 | (79 %) |
% of sales | 3.6 % | 13.0 % | 3.4 % | 12.5 % | ||||
USD (m) | As Reported | Adjustments | Adjusted | |||||
9M 2023 | 9M 2022 | % Change | 9M 2023 | 9M 2022 | 9M 2023 | 9M 2022 | % Change | |
Revenues | 3,524 | 4,258 | (17 %) | - | - | 3,524 | 4,258 | (17 %) |
Gross profit | 748 | 1,098 | (32 %) | 67 | 126 | 815 | 1,224 | (33 %) |
% of sales | 21.2 % | 25.8 % | 23.1 % | 28.7 % | ||||
Operating income (EBIT) | 94 | 363 | (74 %) | 24 | 40 | 117 | 403 | (71 %) |
% of sales | 2.7 % | 8.5 % | 3.3 % | 9.5 % | ||||
Income before taxes | (155) | 139 | 13 | 44 | (142) | 182 | ||
% of sales | (4.4 %) | 3.3 % | (4.0 %) | 4.3 % | ||||
Net income (loss) | (146) | 119 | 11 | 41 | (135) | 159 | (185 %) | |
% of sales | (4.1 %) | 2.8 % | (3.8 %) | 3.7 % | ||||
EPS | ||||||||
- USD | (0.0626) | 0.0510 | (0.0580) | 0.0684 | ||||
- RMB | (0.4474) | 0.3297 | (0.4161) | 0.4442 | ||||
EBITDA | 318 | 605 | (47 %) | (6) | 7 | 312 | 611 | (49 %) |
% of sales | 9.0 % | 14.2 % | 8.9 % | 14.4 % | ||||
Notes:
- "As Reported" denotes the Company's financial statements according to the Accounting Standards for Business Enterprises and the implementation guidance, interpretations and other relevant provisions issued or revised subsequently by the Chinese Ministry of Finance (the "MoF) (collectively referred to as "ASBE"). Note that in the reported financial statements, according to the ASBE guidelines [IAS 37], certain items (specifically certain transportation costs and certain idleness charges) are classified under COGS. Please see the appendix to this release for further information.
- Relevant income statement items contained in this release are also presented on an "Adjusted" basis, which exclude items that are of a transitory or non-cash/non-operational nature that do not impact the ongoing performance of the business, and reflect the way the Company's management and the Board of Directors view the performance of the Company internally. The Company believes that excluding the effects of these items from its operating results allows management and investors to effectively compare the true underlying financial performance of its business from period to period and against its global peers. A detailed summary of these adjustments appears in the appendix below.
- The number of shares used to calculate both basic and diluted earnings per share in both Q3 & 9M 2023 and 2022 is 2,329.8 million shares.
- In this table and all tables in this release numbers may not sum due to rounding.
The General Crop Protection (CP) Market Environment[2]
High crop protection channel inventories across all geographies due to channel loading in 2022 continued to negatively impact channel consumption over Q3 2023. In addition, the distribution channel is opting to buy crop inputs on a "just in time" basis and striving to carry minimal inventory given wide high interest rate environment outside
Over Q3 2023 the price trend of crop commodities continued to be mixed. Farmer CP consumption remained positive across most regions supported by strong planted area.
Update on the War Situation in
On
ADAMA is headquartered in
ADAMA continues to monitor the situation closely and support its people through these challenging times.
Portfolio Development Update
Product Launches, Registrations & Formulation Mastery Update:
During the third quarter of 2023 ADAMA continued to register and launch multiple new products in markets across the globe, adding on to its differentiated product portfolio. New Product Introductions (NPI) percentage out of the full year sales of 2022 reached 22%, referring to products launched over the past 5 years. Differentiated products include products that are based on recently off-patented active ingredients (AI's) that have been classified as high commercial potential - "Core Leap" AI's, and products that are based on unique proprietary formulations, products with more than one mode of action, and biologicals.
Select launches of differentiated products during the third quarter of 2023 in select countries include:
- Launch of Almada® a triple-mode fungicide base on ADAMA's T.O.V. formulation technology against major soybean diseases and two-time winner of the Brazilian Soybean Rust Consortium. Almada® is the first ADAMA product containing Fluxapyroxad, a "Core Leap" AI, for use in soybean.
- Launch in
Germany , for use in sugar beet, of Mastercop ACT®, a natural copper-based fungicide, based on ADAMA's proprietary Formulation Mastery technology for low dose products minimizing environmental load (enabling over 50% reduction in copper usage per hectare compared to conventional copper fungicides) and while maintaining its efficacy through optimization of delivery mechanisms. - Launch in
Australia of Grindstone®, a flexible herbicide helping farmers to control hard-to-kill broadleaf and woody weeds notably on cereals, fallow and pasture. Grindstone® is the first global launch based on the "Core Leap" AI Aminopyralid. - Launch of Adaca® in
India , a herbicide for use in grasses on cereals and pulses, based on Pyroxasulfone, a "Core Leap" AI produced in-house by ADAMA. - Launch in
Argentina of Apresa®, pre-emergent dual mode of action herbicide for use on soybean and corn.
Select registrations of differentiated products during the third quarter of 2023 in select countries include:
- Registration of Maxentis® in
Malta ,Czech Republic andCanada . This registration represents the first registration of an ADAMA prothioconazole mixture inNorth America - Continued roll out of ADAMA's prothioconazole products based on Asorbital® formulation mastery technology platform, including:
- Initial registration of Forapro® inSweden andMalta
- Registration of Maganic® inCzech Republic
- Registration of Soratel® inPoland
Financial Highlights
Revenues in the third quarter declined by approximately 24% (-20% in RMB terms; -25% in CER terms) to
These results brought the revenues in the first nine months of 2023 to
Table 2. Regional Sales Performance
Q3 2023 $m | Q3 2022 $m | Change USD | Change CER | 9M 2023 $m | 9M 2022 $m | Change USD | Change CER | ||
235 | 257 | (9 %) | (10 %) | 999 | 1,051 | (5 %) | (1 %) | ||
133 | 174 | (24 %) | (24 %) | 568 | 736 | (23 %) | (22 %) | ||
350 | 548 | (36 %) | (39 %) | 912 | 1,161 | (21 %) | (24 %) | ||
315 | 380 | (17 %) | (14 %) | 1,044 | 1,310 | (20 %) | (16 %) | ||
Of which | 130 | 156 | (16 %) | (13 %) | 453 | 605 | (25 %) | (20 %) | |
Total | 1,033 | 1,359 | (24 %) | (25 %) | 3,524 | 4,258 | (17 %) | (15 %) |
Notes:
- CER: Constant Exchange Rates
- Numbers may not sum due to rounding
* 2022 denote proforma sales. As of 2023, the
In the US Ag market sales in the third quarter and the nine-month period declined reflecting the overall dynamic of the channel lowering inventory levels due to high interest rates with demand focusing on "just-in-time" supply from producers.
Sales in
In the rest of LATAM, sales in the third quarter and nine-month period decreased, following pressure on prices and dryer weather than expected. This is despite the strong performance of the biologicals portfolio and gaining market share in some key countries.
In
Sales in the wider APAC and in
Gross Profit reported in the third quarter reached
Adjustments to reported results: The adjusted gross profit includes reclassification of all inventory impairment, taxes and surcharge and excludes certain transportation costs (classified under operating expenses).
Excluding the impact of the abovementioned adjusted items, adjusted gross profit in the third quarter reached
The decline in the gross profit in the first nine months was due to the decline in sales, as described above, high-cost inventory, a provision for inventory impairment and negative exchange rates. In the third quarter, these impacts had a higher adverse effect, though slightly moderated by the positive impact of exchange rates and the initial effect of new inventory sold, priced at market levels.
Operating expenses reported in the third quarter and first nine-month period of 2023 were
Adjustments to reported results: please refer to the explanation regarding adjustments to the gross profit in respect to certain transportation costs, taxes and surcharges and inventory impairment.
Additionally, the Company recorded certain non-operational items within its reported operating expenses amounting to
Excluding the impact of the abovementioned non-operational items, adjusted operating expenses in the third quarter and first nine-month period were
The operating expenses were lower in the third quarter and first nine-month period of 2023 mainly due to OPEX management measures, an adjustment of a provision for success-based compensation, lower transportation and logistics costs and the positive impact of exchange rates. Additionally, in the first nine months year of 2022 the Company recorded a provision for doubtful debts in
Operating income (loss) reported in the third quarter reached a loss of
Excluding the impact of the abovementioned non-operational items, adjusted operating income (loss) in the third quarter reached a loss of
EBITDA reported in the third quarter amounted to
Excluding the impact of the abovementioned non-operational items, adjusted EBITDA in the third quarter amounted to
Adjusted financial expenses amounted to
The lower financial expenses in the quarter were due to lower hedging costs on exchange rates and lower bond interest following the payment of bond principal in
Adjusted taxes on income in the third quarter amounted to tax expenses of
Net loss reported in the third quarter was
Excluding the impact of the abovementioned extraordinary and non-operational charges, adjusted net loss in the third quarter was
Trade working capital as of
Cash Flow: Operating cash flow of
Net cash used in investing activities was
Free cash flow of
Table 3. Revenues by operating segment
Sales by segment
Q3 2023 USD (m) | % | Q3 2022 USD (m) | % | 9M 2023 USD (m) | % | 9M 2022 USD (m) | % | |
Crop Protection | 943 | 91 % | 1,228 | 90 % | 3,233 | 92 % | 3,826 | 90 % |
Intermediates and Ingredients | 90 | 9 % | 131 | 10 % | 291 | 8 % | 432 | 10 % |
Total | 1,033 | 100 % | 1,359 | 100 % | 3,524 | 100 % | 4,258 | 100 % |
Sales by product category
Q3 2023 USD (m) | % | Q3 2022 USD (m) | % | 9M 2023 USD (m) | % | 9M 2022 USD (m) | % | |
Herbicides | 427 | 41 % | 571 | 42 % | 1,531 | 43 % | 1,932 | 45 % |
Insecticides | 304 | 29 % | 381 | 28 % | 989 | 28 % | 1,125 | 26 % |
Fungicides | 212 | 20 % | 276 | 20 % | 713 | 20 % | 769 | 18 % |
Intermediates and Ingredients | 90 | 9 % | 131 | 10 % | 291 | 8 % | 432 | 10 % |
Total | 1,033 | 100 % | 1,359 | 100 % | 3,524 | 100 % | 4,258 | 100 % |
Notes:
- The sales split by product category is provided for convenience purposes only and is not representative of the way the Company is managed or in which it makes its operational decisions.
- Numbers may not sum due to rounding.
Further Information
All filings of the Company, together with a presentation of the key financial highlights of the period, can be accessed through the Company website at www.adama.com.
About ADAMA
ADAMA Ltd. is a global leader in crop protection, providing solutions to farmers across the world to combat weeds, insects and disease. ADAMA has one of the widest and most diverse portfolios of active ingredients in the world, state-of-the art R&D, manufacturing and formulation facilities, together with a culture that empowers our people in markets around the world to listen to farmers and ideate from the field. This uniquely positions ADAMA to offer a vast array of distinctive mixtures, formulations and high-quality differentiated products, delivering solutions that meet local farmer and customer needs in over 100 countries globally. For more information, visit us at www.ADAMA.com and follow us on Twitter® at @ADAMAAgri.
Contact
Rivka Neufeld
Global Investor Relations
Email: [email protected]
China Investor Relations
Email: [email protected]
Abridged Adjusted Consolidated Financial Statements
The following abridged consolidated financial statements and notes have been prepared as described in Note 1 in this appendix. While prepared based on the principles of Chinese Accounting Standards (ASBE), they do not contain all of the information which either ASBE or IFRS would require for a complete set of financial statements, and should be read in conjunction with the consolidated financial statements of both ADAMA Ltd. and Adama Agricultural Solutions Ltd. as filed with the
Relevant income statement items contained in this release are also presented on an "Adjusted" basis, which exclude items that are of a one-time or non-cash/non-operational nature that do not impact the ongoing performance of the business, and reflect the way the Company's management and the Board of Directors view the performance of the Company internally. The Company believes that excluding the effects of these items from its operating results allows management and investors to effectively compare the true underlying financial performance of its business from period to period and against its global peers.
Abridged Consolidated Income Statement for the Third Quarter
Adjusted[4] | Q3 2023 USD (m) | Q3 2022 USD (m) | Q3 2023 RMB (m) | Q3 2022 RMB (m) |
Revenues | 1,033 | 1,359 | 7,407 | 9,282 |
Cost of Sales | 815 | 977 | 5,846 | 6,671 |
Other costs | 20 | 10 | 142 | 66 |
Gross profit | 198 | 373 | 1,418 | 2,545 |
% of revenue | 19.2 % | 27.4 % | 19.2 % | 27.4 % |
Selling & Distribution expenses | 169 | 199 | 1,215 | 1,361 |
General & Administrative expenses | 36 | 52 | 259 | 356 |
Research & Development expenses | 15 | 21 | 110 | 142 |
Other operating expenses | 8 | 0 | 56 | 2 |
Total operating expenses | 229 | 273 | 1,640 | 1,862 |
% of revenue | 22.1 % | 20.1 % | 22.1 % | 20.1 % |
Operating income (EBIT) | (31) | 100 | (222) | 683 |
% of revenue | (3.0 %) | 7.4 % | (3.0 %) | 7.4 % |
Financial expenses | 82 | 86 | 587 | 587 |
Income before taxes | (113) | 14 | (809) | 96 |
Taxes on Income | 3 | 6 | 20 | 38 |
Net Income | (115) | 8 | (829) | 57 |
% of revenue | (11.2 %) | 0.6 % | (11.2 %) | 0.6 % |
Adjustments | (4) | 3 | (28) | 21 |
Reported Net income | (112) | 5 | (800) | 36 |
% of revenue | (10.8 %) | 0.4 % | (10.8 %) | 0.4 % |
Adjusted EBITDA | 35 | 171 | 254 | 1,165 |
% of revenue | 3.4 % | 12.5 % | 3.4 % | 12.5 % |
Adjusted EPS[5] – Basic | (0.0496) | 0.0036 | (0.3556) | 0.0245 |
– Diluted | (0.0496) | 0.0036 | (0.3556) | 0.0245 |
Reported EPS5 – Basic | (0.0479) | 0.0023 | (0.3435) | 0.0155 |
– Diluted | (0.0479) | 0.0023 | (0.3435) | 0.0155 |
Abridged Consolidated Income Statement for the First Nine Months
Adjusted[6] | 9M 2023 USD (m) | 9M 2022 USD (m) | 9M 2023 RMB (m) | 9M 2022 RMB (m) |
Revenues | 3,524 | 4,258 | 24,660 | 28,078 |
Cost of Sales | 2,667 | 3,004 | 18,673 | 19,810 |
Other costs | 42 | 30 | 299 | 201 |
Gross profit | 815 | 1,224 | 5,688 | 8,067 |
% of revenue | 23.1 % | 28.7 % | 23.1 % | 28.7 % |
Selling & Distribution expenses | 540 | 607 | 3,782 | 4,007 |
General & Administrative expenses | 105 | 146 | 735 | 962 |
Research & Development expenses | 53 | 63 | 373 | 416 |
Other operating expenses | 0 | 5 | 0 | 32 |
Total operating expenses | 698 | 821 | 4,890 | 5,417 |
% of revenue | 19.8 % | 19.3 % | 19.8 % | 19.3 % |
Operating income (EBIT) | 117 | 403 | 799 | 2,650 |
% of revenue | 3.3 % | 9.5 % | 3.2 % | 9.4 % |
Financial expenses | 259 | 220 | 1,815 | 1,462 |
Income before taxes | (142) | 182 | (1,016) | 1,188 |
Taxes on Income | (7) | 23 | (47) | 153 |
Net Income | (135) | 159 | (969) | 1,035 |
% of revenue | (3.8 %) | 3.7 % | (3.9 %) | 3.7 % |
Adjustments | 11 | 41 | 73 | 267 |
Reported Net income | (146) | 119 | (1,042) | 768 |
% of revenue | (4.1 %) | 2.8 % | (4.2 %) | 2.7 % |
Adjusted EBITDA | 312 | 611 | 2,168 | 4,027 |
% of revenue | 8.9 % | 14.4 % | 8.8 % | 14.3 % |
Adjusted EPS[7] – Basic | (0.0580) | 0.0684 | (0.4161) | 0.4442 |
– Diluted | (0.0580) | 0.0684 | (0.4161) | 0.4442 |
Reported EPS7 – Basic | (0.0626) | 0.0510 | (0.4474) | 0.3297 |
– Diluted | (0.0626) | 0.0510 | (0.4474) | 0.3297 |
Abridged Consolidated Balance Sheet
2023 USD (m) | 2022 USD (m) | 2023 RMB (m) | 2022 RMB (m) | |
Assets | ||||
Current assets: | ||||
Cash at bank and on hand | 737 | 524 | 5,294 | 3,720 |
Bills and accounts receivable | 1,327 | 1,547 | 9,529 | 10,985 |
Inventories | 2,129 | 2,448 | 15,284 | 17,381 |
Other current assets, receivables and prepaid expenses | 266 | 318 | 1,908 | 2,256 |
Total current assets | 4,459 | 4,836 | 32,015 | 34,343 |
Non-current assets: | ||||
Fixed assets, net | 1,759 | 1,666 | 12,629 | 11,829 |
Rights of use assets | 90 | 82 | 646 | 582 |
Intangible assets, net | 1,457 | 1,464 | 10,461 | 10,393 |
Deferred tax assets | 245 | 185 | 1,758 | 1,314 |
Other non-current assets | 102 | 105 | 730 | 746 |
Total non-current assets | 3,653 | 3,502 | 26,225 | 24,864 |
Total assets | 8,112 | 8,339 | 58,240 | 59,206 |
Liabilities | ||||
Current liabilities: | ||||
Loans and credit from banks and other lenders | 1,258 | 704 | 9,032 | 4,997 |
Bills and accounts payable | 724 | 1,172 | 5,197 | 8,322 |
Other current liabilities | 959 | 892 | 6,888 | 6,330 |
Total current liabilities | 2,941 | 2,768 | 21,118 | 19,650 |
Long-term liabilities: | ||||
Loans and credit from banks and other lenders | 423 | 591 | 3,038 | 4,193 |
Debentures | 1,003 | 1,120 | 7,200 | 7,952 |
Deferred tax liabilities | 42 | 53 | 305 | 379 |
Employee benefits | 90 | 117 | 648 | 827 |
Other long-term liabilities | 458 | 371 | 3,290 | 2,636 |
Total long-term liabilities | 2,017 | 2,252 | 14,480 | 15,986 |
Total liabilities | 4,958 | 5,019 | 35,598 | 35,636 |
Equity | ||||
Total equity | 3,154 | 3,319 | 22,642 | 23,570 |
Total liabilities and equity | 8,112 | 8,339 | 58,240 | 59,206 |
Abridged Consolidated Cash Flow Statement for the Third Quarter
Q3 2023 | Q3 2022 | Q3 2023 | Q3 2022 | |
Cash flow from operating activities: | ||||
Cash flow from operating activities | 82 | (31) | 591 | (213) |
Cash flow from operating activities | 82 | (31) | 591 | (213) |
Investing activities: | ||||
Acquisitions of fixed and intangible assets | (74) | (99) | (529) | (677) |
Net cash received from disposal of fixed assets, | 1 | 0 | 6 | 2 |
Other investing activities | 4 | (3) | 30 | (22) |
Cash flow used for investing activities | (69) | (102) | (493) | (697) |
Financing activities: | ||||
Receipt of loans from banks and other lenders | 49 | 216 | 353 | 1,474 |
Repayment of loans from banks and other lenders | (52) | (24) | (374) | (161) |
Interest payment and other | (46) | (20) | (331) | (140) |
Other financing activities | 138 | 4 | 987 | 28 |
Cash flow from (used for) financing activities | 89 | 176 | 635 | 1,201 |
Effects of exchange rate movement on cash and cash | 1 | (5) | (23) | 161 |
Net change in cash and cash equivalents | 103 | 38 | 710 | 452 |
Cash and cash equivalents at the beginning of the period | 633 | 475 | 4,571 | 3,191 |
Cash and cash equivalents at the end of the period | 736 | 513 | 5,281 | 3,643 |
Free Cash Flow | (22) | (154) | (97) | (1,050) |
Abridged Consolidated Cash Flow Statement for the First Nine Months
9M 2023 | 9M 2022 | 9M 2023 | 9M 2022 | |
Cash flow from operating activities: | ||||
Cash flow from operating activities | 63 | (246) | 526 | (1,559) |
Cash flow from operating activities | 63 | (246) | 526 | (1,559) |
Investing activities: | ||||
Acquisitions of fixed and intangible assets | (244) | (298) | (1,707) | (1,969) |
Net cash received from disposal of fixed assets, | 5 | 11 | 37 | 72 |
Acquisition of subsidiaries | (22) | 0 | (148) | - |
Other investing activities | 29 | (12) | 205 | (80) |
Cash flow used for investing activities | (231) | (299) | (1,614) | (1,976) |
Financing activities: | ||||
Receipt of loans from banks and other lenders | 647 | 590 | 4,458 | 3,909 |
Repayment of loans from banks and other lenders | (281) | (201) | (1,974) | (1,324) |
Interest payment and other | (121) | (83) | (853) | (553) |
Dividends to shareholders | (9) | (3) | (63) | (19) |
Other financing activities | 62 | (140) | 467 | (906) |
Cash flow from (used for) financing activities | 298 | 164 | 2,036 | 1,107 |
Effects of exchange rate movement on cash and cash | (2) | (9) | 107 | 311 |
Net change in cash and cash equivalents | 129 | (390) | 1,056 | (2,116) |
Cash and cash equivalents at the beginning of the period | 607 | 903 | 4,225 | 5,759 |
Cash and cash equivalents at the end of the period | 736 | 513 | 5,281 | 3,643 |
Free Cash Flow | (276) | (623) | (1,849) | (4,049) |
Notes to Abridged Consolidated Financial Statements
Note 1: Basis of preparation
Basis of presentation and accounting policies: The abridged consolidated financial statements for the quarters ended
The Company has adopted the Accounting Standards for Business Enterprises (ASBE) issued by the Ministry of Finance (the "MoF") and the implementation guidance, interpretations and other relevant provisions issued or revised subsequently by the MoF (collectively referred to as "ASBE").
The abridged consolidated financial statements contained in this release are presented in both Chinese Renminbi (RMB), as the Company's shares are traded on the Shenzhen Stock Exchange, as well as in
The preparation of financial statements requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements, and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimated.
Note 2: Abridged Financial Statements
For ease of use, the financial statements shown in this release have been abridged as follows:
Abridged Consolidated Income Statement:
- "Gross profit" in this release is revenue less costs of goods sold, taxes and surcharges, inventory impairment and other idleness charges (in addition to those already included in costs of goods sold); part of the idleness charges is removed in the Adjusted financial statements
- "Other operating expenses" includes impairment losses (not including inventory impairment); gain (loss) from disposal of assets and non-operating income and expenses
- "Operating expenses" in this release differ from those in the formally reported financial statements in that certain transportation costs have been reclassified from COGS to Operating Expenses.
- "Financial expenses" includes net financing expenses and gains/losses from changes in fair value.
Abridged Consolidated Balance Sheet:
- "Other current assets, receivables and prepaid expenses" includes financial assets held for trading; financial assets in respect of derivatives; prepayments; other receivables; and other current assets
- "Fixed assets, net" includes fixed assets and construction in progress
- "Intangible assets, net" includes intangible assets and goodwill
- "Other non-current assets" includes other equity investments; long-term equity investments; long-term receivables; investment property; and other non-current assets
- "Loans and credit from banks and other lenders" includes short-term loans and non-current liabilities due within one year
- "Other current liabilities" includes financial liabilities in respect of derivatives; payables for employee benefits, taxes, interest, dividends and others; advances from customers and other current liabilities
- "Other long-term liabilities" includes long-term payables, provisions, deferred income and other non-current liabilities
Income Statement Adjustments
Q3 2023 USD (m) | Q3 2022 USD (m) | Q3 2023 RMB (m) | Q3 2022 RMB (m) | |
Net Income (loss) (Reported) | (112) | 5 | (800) | 36 |
Adjustments to COGS & Operating Expenses: | ||||
1. Amortization of acquisition-related PPA and other acquisition related costs | 4 | 5 | 30 | 35 |
2. Amortization of Transfer assets received and written-up due to 2017 ChemChina- | 5 | 6 | 34 | 39 |
3. Upgrade & Relocation related costs | 1 | 2 | 6 | 11 |
4. Incentive plans | (2) | (8) | (16) | (58) |
5. ASBEs classifications COGS impact | (12) | (40) | (84) | (270) |
6. ASBEs classifications OPEX impact | 12 | 40 | 84 | 270 |
Total Adjustments to Operating Income (EBIT) | 7 | 4 | 53 | 28 |
Total Adjustments to EBITDA | (2) | (7) | (14) | (47) |
Adjustments to Financing Expenses: | ||||
Revaluation of non-cash adjustment related to put option revaluation | (7) | - | (51) | - |
Other financing expenses | (4) | - | (26) | - |
Adjustments to Taxes: | ||||
1. Taxes impact | (1) | (1) | (5) | (7) |
Total adjustments to Net Income | (4) | 3 | (28) | 21 |
Net Income (Adjusted) | (115) | 8 | (829) | 57 |
9M 2023 USD (m) | 9M 2022 USD (m) | 9M 2023 RMB (m) | 9M 2022 RMB (m) | |
Net Income (loss) (Reported)) | (146) | 119 | (1,042) | 768 |
Adjustments to COGS & Operating Expenses: | ||||
1. Amortization of acquisition-related PPA and other acquisition related costs | 13 | 16 | 88 | 104 |
2. Amortization of Transfer assets received and written-up due to 2017 ChemChina- | 16 | 17 | 109 | 113 |
3. Upgrade & Relocation related costs | 2 | 5 | 16 | 36 |
4. Incentive plans | (7) | 2 | (48) | 10 |
5. ASBEs classifications COGS impact | (65) | (116) | (452) | (766) |
6. ASBEs classifications OPEX impact | 65 | 116 | 452 | 766 |
Total Adjustments to Operating Income (EBIT) | 24 | 40 | 165 | 263 |
Total Adjustments to EBITDA | (6) | 7 | (41) | 43 |
Adjustments to Financing Expenses: | ||||
Revaluation of non-cash adjustment related to put option revaluation | (7) | - | (51) | - |
Other financing expenses | (4) | 4 | (26) | 24 |
Adjustments to Taxes | ||||
1. Taxes impact | (2) | (3) | (15) | (20) |
Total adjustments to Net Income | 11 | 41 | 73 | 267 |
Net Income (Adjusted) | (135) | 159 | (969) | 1,035 |
Notes:
- Amortization of acquisition-related PPA and other acquisition related costs:
a. Amortization of Legacy PPA of 2011 acquisition of Solutions (non-cash): Under ASBE, since the third combined reporting for Q3 2017, the Company has inherited the historical "legacy" amortization charge that ChemChina previously was incurring in respect of its acquisition of Solutions in 2011. This amortization is done in a linear manner on a quarterly basis, most of which will have been completed by the end of 2020.
b. Amortization of acquisition-related PPA (non-cash) and other acquisition-related costs: Related mainly to the non-cash amortization of intangible assets created as part of the Purchase Price Allocation (PPA) on acquisitions, with no impact on the ongoing performance of the companies acquired, as well as other M&A-related costs. - Amortization of Transfer assets received and written-up due to 2017 ChemChina-Syngenta transaction (non-cash): The proceeds from the Divestment of crop protection products in connection with the approval by the EU Commission of the acquisition of Syngenta by ChemChina, net of taxes and transaction expenses, were paid to Syngenta in return for the transfer of a portfolio of products in
Europe of similar nature and economic value. Since the products acquired from Syngenta are of the same nature and with the same net economic value as those divested, and since in 2018 the Company adjusted for the one-time gain that it made on the divested products, the additional amortization charge incurred due to the written-up value of the acquired assets is also adjusted to present a consistent view of Divestment and Transfer transactions, which had no net impact on the underlying economic performance of the Company. These additional amortization charges will continue until 2032 but at a reducing rate, yet will still be at a meaningful level until 2028. - Upgrade & manufacturing facilities relocation-related costs: These charges all relate to the multi-year Upgrade & Relocation program in
China . As part of this program, production assets located in the old production sites in Jingzhou and Huai'An were relocated to new sites in 2020, 2021 and in the coming years. Since some of the older production assets may not be able to be relocated, some of these assets which are no longer operational are being written off (or impaired), while for others, their economic life has been shortened and therefore will be depreciated over a shorter period. Since these are older assets that were built many years ago and will be replaced by newer production facilities at the new sites, and since the ongoing operations of the business will not be impacted thereby, the Company adjusts for the impact of all charges related to the China Upgrade & Relocated program, which include mainly: (i) excess procurement costs incurred as the Company continued to fulfill demand for its products, in order to protect its market position, through replacement sourcing at significantly higher costs from third-party suppliers (ii) elevated idleness charges largely related to suspensions at the facilities being relocated These charges have significantly declined since the third quarter of 2022, as the relocation and upgrade of the manufacturing Jingzhou site inChina has been completed and is now at a high level of operation. - Incentive plans: ADAMA granted certain of its employees, a long-term incentive (LTI) in the form of 'phantom' awards linked to the Company's share price. As such, the Company records an expense, or recognizes income, depending on the fluctuation in the Company's share price, regardless of award exercises. To neutralize the impact of such share price movements on the measurement of the Company's performance and expected employee compensation and to reflect the existing phantom awards, in the Company's adjusted financial performance, the LTI is presented on an equity-settled basis in accordance with the value of the existing plan at the grant date.
- ASBEs classifications COGS impact – according to the ASBE guidelines [IAS 37], certain items (specifically certain transportation costs) are classified under COGS.
- ASBEs classifications OPEX impact – according to the ASBE guidelines [IAS 37], certain items (specifically certain transportation costs) are classified under COGS.
- Exchange Rate Data for the Company's Principal Functional Currencies
Q3 Average | 9M Average | ||||||||||
2023 | 2022 | Change | 2023 | 2022 | Change | 2023 | 2022 | Change | |||
EUR/USD | 1.060 | 0.984 | 7.73 % | 1.088 | 1.008 | 7.90 % | 1.083 | 1.064 | 1.84 % | ||
USD/BRL | 5.008 | 5.407 | 7.38 % | 4.880 | 5.249 | 7.03 % | 5.009 | 5.134 | 2.45 % | ||
USD/PLN | 4.370 | 4.953 | 11.78 % | 4.138 | 4.706 | 12.08 % | 4.236 | 4.395 | 3.62 % | ||
USD/ZAR | 18.939 | 17.953 | (5.49 %) | 18.655 | 17.03 | (9.54 %) | 18.347 | 15.950 | (15.03 %) | ||
USD/AUD | 0.648 | 0.652 | (0.58 %) | 0.654 | 0.684 | (4.34 %) | 0.669 | 0.707 | (5.44 %) | ||
GBP/USD | 1.223 | 1.118 | 9.40 % | 1.265 | 1.179 | 7.36 % | 1.244 | 1.256 | (0.99 %) | ||
USD/ILS | 3.824 | 3.543 | (7.93 %) | 3.746 | 3.400 | (10.17 %) | 3.643 | 3.313 | (9.95 %) | ||
USD L 3M | 5.39 % | 3.75 % | 1.64 bp | 5.39 % | 2.99 % | 2.4 bp | 3.56 % | 1.69 % | 1.87 bp | ||
Q3 Average | 9M Average | ||||||||||
2023 | 2022 | Change | 2023 | 2022 | Change | 2023 | 2022 | Change | |||
USD/RMB | 7.180 | 7.100 | 1.13 % | 7.173 | 6.830 | 5.03 % | 7.008 | 6.597 | 6.22 % | ||
EUR/RMB | 7.610 | 6.985 | 8.94 % | 7.803 | 6.886 | 13.33 % | 7.590 | 7.017 | 8.17 % | ||
RMB/BRL | 0.697 | 0.762 | 8.41 % | 0.680 | 0.769 | 11.48 % | 0.715 | 0.778 | 8.16 % | ||
RMB/PLN | 0.609 | 0.658 | 7.57 % | 0.577 | 0.649 | 11.08 % | 0.604 | 0.649 | 6.83 % | ||
RMB/ZAR | 2.638 | 2.529 | (4.32 %) | 2.601 | 2.494 | (4.30 %) | 2.618 | 2.418 | (8.29 %) | ||
AUD/RMB | 4.652 | 4.627 | 0.54 % | 4.693 | 4.671 | 0.47 % | 4.687 | 4.666 | 0.44 % | ||
GBP/RMB | 8.783 | 7.939 | 10.63 % | 9.077 | 8.051 | 12.75 % | 8.714 | 8.286 | 5.17 % | ||
RMB/ILS | 0.533 | 0.499 | (6.73 %) | 0.522 | 0.498 | (4.90 %) | 0.520 | 0.502 | (3.51 %) | ||
RMB Shibor 3M | 2.30 % | 1.67 % | 0.63 bp | 2.11 % | 1.73 % | 0.38 bp | 2.27 % | 2.09 % | 0.18 bp | ||
Forward looking statement:
This press release published by ADAMA Ltd. or ADAMA Agricultural Solutions Ltd. (together the "Company") is for marketing and information purposes only, and contains forward-looking statements which are based on Company's management's beliefs and assumptions and on information currently available to the Company's management. By this press release, the Company does not intend to give, and the press release does not constitute, professional or business advice or an offer or recommendation to perform any transaction in the Company's securities. The accuracy, completeness and/or adequacy of the content of this press release, as well as any estimation and/or assessment included in this press release, if at all, is not warranted or guaranteed and the Company disclaims any intention and/or obligation to comply with such content. The Company shall not be liable for any loss, claim, liability or damage of any kind resulting from your reliance on, or reference to, any detail, fact or opinion presented herein. The Company's assessments are based on the information available to the Company as of the date hereof, and may not be realized or be realized in a different manner than the Company estimates, inter alia, due to factors out of the Company's control, including the risk factors listed in the Company's annual reports, changes in the industry or potential operations of the Company's competitors. Any content contained herein shall not constitute or be construed as any regulatory, valuation, legal, tax, accounting and investment advice or any advice of any kind or any part of it, nor shall they constitute or be construed as any recommendation, solicitation, offer or commitment (or any part of it) to buy, sell, subscribe for or underwrite any securities, provide any credit or insurance or engage in any transactions. Before entering into any transactions, you shall ensure that you fully understand the potential risks and returns of such transactions. Before making such decisions, you shall consult the advisors you think necessary, including your accountant, investment advisor and legal and tax specialists. The Company and its affiliates, controlling persons, directors, officials, partners, employees, agents, representatives or their advisors shall not assume any responsibilities of any kind (including negligence or others) for the use of and reliance on such information by you or any person to whom such information are provided.
[1] CER – Constant Exchange Rates
[2] Sources: Rabobank, Agri Commodity Markets Research,
[3] Year-to-date as of
[4] For an analysis of the differences between the adjusted income statement items and the income statement items as reported in the financial statements, see below "Analysis of Gaps between Adjusted Income Statement and Income Statement in Financial Statements".
[5] The number of shares used to calculate both basic and diluted earnings per share in both Q3 2023 and 2022 is 2,329.8 million shares.
[6] For an analysis of the differences between the adjusted income statement items and the income statement items as reported in the financial statements, see below "Analysis of Gaps between Adjusted Income Statement and Income Statement in Financial Statements".
[7] The number of shares used to calculate both basic and diluted earnings per share in 9M 2023 and 2022 is 2,329.8 million shares.
Logo - https://mma.prnewswire.com/media/799829/Adama_Agricultural_Solutions_Logo.jpg
View original content:https://www.prnewswire.com/news-releases/adama-reports-third-quarter-and-first-nine-months-2023-results-301971444.html
SOURCE ADAMA Ltd.
Serious News for Serious Traders! Try StreetInsider.com Premium Free!
You May Also Be Interested In
- Tesla to launch Cybercab in Austin this month - report
- Four Tree Island Advisory calls DoubleDown $11.25 offer too low
- Penetron Strengthens Concrete Durability for Eurolamp Water Storage Tank in Thessaloniki, Greece
Create E-mail Alert Related Categories
PRNewswire, Press ReleasesRelated Entities
Twitter, Dividend, Earnings, Definitive AgreementSign up for StreetInsider Free!
Receive full access to all new and archived articles, unlimited portfolio tracking, e-mail alerts, custom newswires and RSS feeds - and more!



Tweet
Share