安道麦B:收购之安道麦农业解决方案有限公司(ADAMAAgriculturalSolutionsLtd.)实际净利润与承诺净利润差异情况说明审核报告(2018年12月31日止年度)(英文版)
来源:沙隆达A
摘要:Note:TheAccountant'sReportwillbeissuedinChinese.ThisAccountant'sReportisEnglishtranslationspreparedfortheCompany'smanage
Note:TheAccountant'sReportwillbeissuedinChinese.ThisAccountant'sReportisEnglishtranslationspreparedfortheCompany'smanagementreviewpurposeonlyandcannotbeprovidedtothirdpartiesforotherpurpose.IfthereisanyconflictbetweentheChineseandEnglishversion,theChineseversionshallprevail.
ADAMALtd.
ExplanationoftheDifferencebetween
ActualNetProfitandCommittedNetProfitof
ADAMAAgriculturalSolutionsLtd.
Accountant'sReport
FortheyearendedDecember31,2018
Accountant'sReport
DeShiBao(He)Zi(19)No.E00044
(Page1of2pages)
ToShareholdersofADAMALtd.:
WehaveattestedtheaccompanyingExplanationoftheDifferencebetweenActualNetProfitandCommittedNetProfitofADAMAAgriculturalSolutionsLtd.("Solutions")fortheYear2018(hereinafterreferredtoas"ExplanationoftheDifferencebetweenActualNetProfitandCommittedNetProfit")preparedbythemanagementofADAMA(Formername:HubeiSanondaCo.,Ltd.hereinafterreferredtoas"ADAMA").
1.Boardofdirectors’responsibilitiesfortheExplanationoftheDifferencebetweenActualNetProfitandCommittedNetProfit
TheboardofdirectorsofADAMAisresponsibleforthepreparationoftheExplanationoftheDifferencebetweenActualNetProfitandCommittedNetProfitinaccordancewithrelevantregulationsofManagementMeasuresforSignificantAssetRestructuringofListedCompanies(CSRCLingNo.127)(hereinafterreferredtoas"ManagementMeasures")revisedandpublishedbyCSRCandthePerformanceCompensationAgreement,SupplementaryAgreementofPerformanceCompensationAgreementandSupplementaryAgreement(II)ofPerformanceCompensationAgreement(hereinafterreferredtoas"CompensationAgreement")signedbetweenADAMAandChinaNationalAgrochemicalCo.,Ltd.andensuringitsauthenticity,validityandcompleteness.
2.Auditor’sresponsibilities
OurresponsibilityistoissueanattestationopinionfortheExplanationoftheDifferencebetweenActualNetProfitandCommittedNetProfitonthebasisofourspecialprocedures.WeconductedourcertainproceduresinaccordancewithChinaStandardonOtherAssuranceEngagementsNo.3101-AssuranceEngagementsOtherThanAuditsorReviewsofHistoricalFinancialInformation,whichrequiresustocomplywiththecodeofprofessionalethicsanddesignandimplementthespecialprocedurestoobtainreasonableassuranceaboutwhethertheExplanationoftheDifferencebetweenActualNetProfitandCommittedNetProfitarefreefrommaterialmisstatement.
Duringtheattestation,weperformedtheproceduresthatwedeemnecessarytoobtaintheevidenceontheamountsanddisclosuresintheExplanationoftheDifferencebetweenActualNetProfitandCommittedNetProfit.Webelievethatourproceduresprovideareasonablebasisforouropinion.
Accountant'sReport-(Cont'd)
DeShiBao(He)Zi(19)No.E00044
(Page2of2pages)
3.AttestationOpinion
WebelievethattheExplanationoftheDifferencebetweenActualNetProfitandCommittedNetProfitisprepared,inallmaterialrespects,inaccordancewithrelevantregulationsofManagementMeasuresandCompensationAgreement,andpresents,inallmaterialrespects,thedifferencebetweenActualNetProfitandCommittedNetProfitofSolutionsbasedonthepreparationbasis.
4.Scopeofthereport
ThisreportcanbeonlyusedbyADAMAtodisclosethedifferencebetweenActualNetProfitandCommittedNetProfitofSolutionsintheannualreportof2018inaccordancewithManagementMeasuresandCompensationAgreement,andcannotbeusedforotherpurposes.
DeloitteToucheTohmatsuCPALLP ChineseCertifiedPublicAccountant:XuYusun
Shanghai,China
ChineseCertifiedPublicAccountant:MaRenjie
19 March 2019
ExplanationoftheDifferencebetweenActualNetProfitandCommittedNetProfitof
ADAMAAgriculturalSolutionsLtd.fortheYear2018
InaccordancewithrelevantregulationsofManagementMeasuresforSignificantAssetRestructuring
ofListedCompanies(CSRCLingNo.127)revisedbyCSRCandthePerformanceCompensation
Agreement,SupplementaryAgreementofPerformanceCompensationAgreementandSupplementary
Agreement(II)ofPerformanceCompensationAgreement(hereinafterreferredtoas"Compensation
Agreement")signedbetweenADAMALtd.(Formername:HubeiSanondaCo.,Ltd.,hereinafter
referredtoas“ADAMA”)andChinaNationalAgrochemicalCo.,Ltd.(Formername:China
NationalAgrochemicalCorporation,hereinafterreferredtoas “ChinaAgrochemical”),
ADAMApreparedtheExplanationoftheDifferencebetweenActualNetProfitandCommittedNet
ProfitofADAMAAgriculturalSolutionsLtd.fortheyear2018(hereinafterreferredtoas
"ExplanationoftheDifferencebetweenActualNetProfitandCommittedNetProfit").
1.Generalinformationaboutsignificantassetrestructuring
AccordingtotheresolutionsoftheFifteenthMeetingoftheSeventhBoardofDirectors,the
SeventeenthMeetingoftheSeventhBoardofDirectors,theEighteenthMeetingoftheSeventh
BoardofDirectors,theFirstProvisionalMeetingin2017andresolutionoftheSeventhProvisional
MeetingoftheSeventhBoardofDirectorsin2017andafterapprovalofChinaSecurities
RegulatoryCommissiononagreeingHubeiSanondaCo.,Ltd.toissuesharestoChinaNational
AgrochemicalCo.,Ltd.toacquireassetsandraisesupportingfunds(CSRCPermits[2017]
No.1096),ADAMAissued1,810,883,039sharesofA-sharewithRMB1persharetoChina
Agrochemical,increasingtheregisteredcapitalbyRMB1,810,883,039.00,whichbecame
RMB2,404,806,259.00afterthechange.ThedetailSAReasbelow:
? ChinaAgrochemicalpaidRMB1,810,883,039.00ofnewregisteredcapitalandpaid-incapital
(sharecapital)withits100%equityinADAMAAgriculturalSolutionsLtd.("Solutions")in
theformofequitycontribution.TheassessedvalueofChinaAgrochemical’s100%equityin
SolutionsisUSD2,825,733,200,equivalenttoRMB18,738,002,200(calculatedatthecentral
parityrateofinterbankforeignexchangemarketonthebasedateofevaluationof30June2016,
i.e.USD1=RMB6.6312).
? AccordingtotheAgreementofShareIssuanceandAssetPurchasingbetweenHubeiSanonda
andChinaAgrochemicalanditsSupplementaryAgreement,theoriginalissuancepriceofthe
sharesisRMB10.22pershare,notlowerthan90%oftheaveragepriceofthesharesonthe20
tradingdayspriortotheresolutiondateoftheFifteenthMeetingoftheSeventhBoardof
DirectorsofADAMA.On18April2016,ADAMAheldtheannualgeneralmeetingof
shareholdersfor2015,andapprovedthePre-arrangedPlanningofProfitDistributionforthe
Yearf2015.Onthebasisofthetotalamountofthesharecapitalasat31December2015,all
shareholdersweredistributedRMB0.25ofcashbonus(includingtax)forevery10shares.The
executionofthisprofitdistributionplanninghasbeencompletedon17June2016.According
toDetailedRulesfortheImplementationofthePrivateIssuanceofSharesforListed
CompaniesofCSRCandtheresolutionoftheFifteenthMeetingoftheSeventhBoardof
DirectorsofADAMA,ADAMAshouldadjustthepriceofthesharesissuedforthecurrent
transactioniftherearedividendmattersduringthepricingbenchmarkdateandissuancedateof
theshares,therefore,thepriceofthesharesissuedforthecurrenttransactionisadjustedfrom
RMB10.22persharetoRMB10.20pershare.Accordingly,theabove-mentioned100%of
equityinSolutionsispurchasedbyADAMAbyissuing1,810,883,039sharesofRMBA-shareto
ChinaAgrochemical.
1.Generalinformationaboutsignificantassetrestructuring-(cont'd)
Asat4July2017,the100%ofequityinSolutionsoriginallyheldbyChinaAgrochemicalhas
beentransferredtoADAMAandtherelevantregistrationprocedureofequitychangeshasbeen
completed.Theaccumulatedregisteredcapitalandpaid-incapital(sharecapital)ofADAMAasat
6July2017isRMB2,404,806,259.00.
AccordingtotheresolutionsoftheFifteenthMeetingoftheSeventhBoardofDirectorsandthe
FirstProvisionalMeetingin2017,ADAMArepurchased62,950,659sharesofequityfromthe
shareholderADAMACELSIUSB.V.attheconsiderationofHKD7.7pershare,withatotal
considerationofRMB411,818,175.13(calculatedatthecentralparityrateofinterbankforeign
exchangemarketonthebasedateofevaluationof24October2017,i.e.HKD1=RMB0.8496)
andcancelledtherepurchasedsharesaccordingly.ItappliedforreductionofRMB62,950,659.00
inregisteredcapital,whichbecameRMB2,341,855,600.00afterthechange.
AccordingtotheresolutionsoftheFifteenthMeetingoftheSeventhBoardofDirectors,the
SeventeenthMeetingoftheSeventhBoardofDirectors,theEighteenthMeetingoftheSeventh
BoardofDirectors,theFirstProvisionalMeetingin2017andresolutionoftheSeventhProvisional
MeetingoftheSeventhBoardofDirectorsin2017andafterapprovalofChinaSecurities
RegulatoryCommissiononagreeingADAMALtd.toissuesharestoChinaNationalAgrochemical
Co.,Ltd.toacquireassetsandraisesupportingfunds(CSRCPermits[2017]No.1096),ADAMA
issued104,697,982sharesofA-sharewithRMB1persharetospecificinvestorstoraise
supportingassets.Thus,itappliedforincreaseofRMB104,697,982.00inregisteredcapital,which
becameRMB2,446,553,582.00afterthechange.
2.RelevantregulationsonCommittedNetProfit
AccordingtothePerformanceCompensationAgreement,SupplementaryAgreementof
PerformanceCompensationAgreementandSupplementaryAgreement(II)ofPerformance
CompensationAgreement(hereinafterreferredtoas“CompensationAgreement”)signedbetween
ADAMAandChinaAgrochemical,itisagreedthattheprofitcompensationperiodincludesthe
yearsof2017,2018and2019.Ifthecurrenttransactionfailstobeexecutedcompletelyin2017,
theprofitcompensationperiodofChinaAgrochemicalshallbeadjustedaccordinglyand
supplementaryagreementshallbesignedbetweenthetwopartiesinaccordancewithrelevant
regulationsofCSRC.ChinaAgrochemicalpromisedthatSolutions'yearlyrealizednetprofit(the
“ActualNetProfit”)attributabletoADAMAafterdeductingnon-recurringprofitorlossshouldnot
belowerthanthenetprofitcommittedintherelevantagreement(the“CommittedNetProfit").The
followingimpactandadjustmentsneedtobeconsideredforthedeterminationofthedifference
betweentheActualNetProfitandCommittedNetProfit:
? WhenthemanagementofSolutionsforecastedthefuturecashflow,theimpactoftheraised
supportingfundswasnotconsidered.Inordertoavoidthepotentialthickeningimpactthatthe
investmentofraisedsupportingfundsinSolutionsshallhaveonitsperformance,the
CommittedNetProfitofSolutionsduringtheprofitcompensationperiodshallbeincreased
afterdeductingincometaxfromthesavedinterestsonborrowingsduetotheinvestmentofthe
raisedsupportingfundsinaccordancewithrelevantagreement.Theborrowingrateisreferred
inthecalculationoftheinterestsonborrowingsofthesameperiod.
2.RelevantregulationsonCommittedNetProfit�C(cont’d)
? AccordingtotheAssetAppraisalReportissuedbyChinaUnitedAssetsAppraisalGroupCo.,
Ltd.on31October2016withthenumberofZhongLianPingBaoZi[2016]No.1728
(hereinafterreferredtoas“AppraisalReport”),theassessmentfailedtoconsiderthe
revaluationgain/lossofputoptionandinterestexpensesofdefinedbenefitobligationetc.,
therefore,theafter-taxeffectoftherevaluationgain/lossofputoptionandinterestexpensesof
definedbenefitobligationshallbeeliminatedfortheActualNetProfitofSolutionstokeep
consistentwiththeAppraisalReport.
Duringtheprofitcompensationperiod,iftheActualNetProfitofSolutionsislowerthanthe
CommittedNetProfit,ChinaAgrochemicalshallcompensateforADAMAbasedonitssharesin
ADAMAafterthedisclosureofannualreportafterthecompletionofthesignificantasset
restructuringinaccordancewiththeCompensationAgreementexceptforthereasonsthatcannot
beacquiredbefore-handandcannotbecontrolledafterwards,andtheinsufficientpartshouldbe
compensatedincash.ChinaAgrochemicalpromisedthefollowingCommittedNetProfitfor
Solutionsduringtheprofitcompensationperiod.
USD:0000’
Item 2017 2018 2019
Solutions 14,767.50 17,332.19 22,241.68
BoththeCommittedNetProfitandActualNetProfitarevaluatedinUSDforbetterunderstanding.
3.DifferencebetweenActualNetProfitfortheyearof2018andAccumulatedNetProfitof
Solutionsfromthe1January2017to31December2018andCommittedNetProfitfortheyearof
2018andAccumulatedNetProfitofSolutionsfromthe1January2017to31December2018
USD:0000’
From1January
Solutions 2018 2017to
12December2018
ActualNetProfit 37,748.54 61,309.50
Adjustments(Aftertaxation):
Non-recurringprofitorloss(Note1) (24,289.42) (25,024.10)
Revaluationgain/lossofputoption 110.61 224.73
Interestexpensesofdefinedbenefitobligation 183.45 401.00
ActualNetProfitafteradjustments 13,753.18 36,911.13
CommittedNetProfit 17,332.19 32,099.69
Adjustment:Impactof - -
raisedsupportingfunds(Note2)
CommittedNetProfitafteradjustment 17,332.19 32,099.69
Difference (3,579.01) 4,811.44
CompletionrateofCommittedNetProfit 79% 115%
Note1:Theabovestatementofnon-recurringprofitorlossisconsistentwithrelevantregulationof
StandardQuestions&AnswersforInformationDisclosureoftheCompaniesthatIssue
SecuritiesPubliclyNo.1-Non-recurringprofitorloss(CSRCNotice(2008)No.43).
Note2:Solutiondidnotwithdrawfromthespecialaccountsforraisedsupportingfundsduringthe
currentyear.Thus,therewasnoimpactofraisedsupportingfunds.
ThisExplanationofDifferencehasbeenapprovedinthe12thMeetingoftheEighthBoardof
DirectorsofADAMALtd.onMarch19,2019.
LegalRepresentative: Chiefofaccountingwork Chiefofaccountingorgan
ADAMALtd.
March19,2019
最新评论