These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
[ ]
|
REGISTRATION STATEMENT PURSUANT TO SECTION 12(b) OR (g) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
[X]
|
ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
[ ]
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
[ ]
|
SHELL COMPANY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
Date of event requiring this shell company report ___
For the transition period from ___ to___
|
|
Title of each class
|
|
Name of each exchange on which registered
|
||
|
American Depositary Shares, each representing
ten shares of Common Stock
|
|
Nasdaq National Market of the
Nasdaq Stock Market
|
||
|
Common Stock, par value one Peso per share
|
|
Nasdaq National Market of the
Nasdaq Stock Market*
|
||
|
*
|
Not for trading, but only in connection with the registration of American Depositary Shares, pursuant to the requirements of the Securities and Exchange Commission.
|
|
U.S. GAAP
|
£
|
International Financial Reporting Standards as issued by the International Accounting Standards Board
|
S
|
Other
£
|
| Page number | ||
| 2 | ||
| 2 | ||
| 2 | ||
| 3 | ||
| 4 | ||
|
Item 1
|
4 | |
|
Item 2
|
4 | |
|
Item 3
|
4 | |
| 4 | ||
| 8 | ||
| 8 | ||
| 8 | ||
|
Item 4
|
34 | |
| 34 | ||
| 49 | ||
| 92 | ||
| 93 | ||
|
Item 4 A
|
95 | |
|
Item 5
|
95 | |
| 95 | ||
| 149 | ||
| 156 | ||
| 156 | ||
| 158 | ||
| 158 | ||
| 158 | ||
|
Item 6
|
158 | |
| 158 | ||
| 161 | ||
| 162 | ||
| 163 | ||
| 164 | ||
|
Item 7
|
164 | |
| 164 | ||
| 165 | ||
| 169 | ||
|
Item 8
|
169 | |
| 169 | ||
| 172 | ||
|
Item 9
|
172 | |
| 172 | ||
| 173 | ||
| 173 | ||
| 174 | ||
| 174 | ||
| 174 | ||
|
Item 10
|
174 | |
| 174 | ||
| 175 | ||
| 178 | ||
| 178 | ||
| 183 | ||
| 188 | ||
| 188 | ||
| 188 | ||
| 188 | ||
|
Item 11
|
188 | |
|
Item 12
|
188 | |
| 188 | ||
| 188 | ||
| 188 | ||
| 189 | ||
| 189 | ||
|
Item 13
|
189 | |
|
Item 14
|
189 | |
|
Item 15
|
189 | |
| 189 | ||
| 189 | ||
| 190 | ||
| 190 | ||
|
Item 16
|
190 | |
|
|
190 | |
|
|
190 | |
|
|
190
|
|
|
|
191 | |
|
|
191 | |
|
|
192 | |
|
|
192 | |
|
|
193 | |
| 194 | ||
|
Item 17
|
194 | |
|
Item 18
|
194 | |
|
Item 19
|
195 | |
|
•
|
changes in general economic, business or political or other conditions in Argentina or changes in general economic or business conditions in latin america; and other countries in which we have direct and/or indirect operations and/or investments.
|
|
|
•
|
changes in capital markets in general that may affect policies or attitudes toward lending to Argentina or Argentine companies;
|
|
|
•
|
inflation, changes in exchange rates or regulations applicable to currency exchanges or transfers;
|
|
|
•
|
our ability to integrate our business with companies and/or assets we may acquire;
|
|
|
•
|
unexpected developments in certain existing litigation;
|
|
|
•
|
current and future laws and governmental regulations applicable to our business;
|
|
|
•
|
increased costs;
|
|
|
•
|
fluctuations and reductions on the value of Argentina’s public debt;
|
|
|
•
|
unanticipated increases in financing and other costs or the inability to obtain additional debt or equity financing on attractive terms;
|
|
|
•
|
force majeure; and
|
|
|
•
|
the risk factors discussed under Item 3 (d) Risk Factors.
|
|
IFRS
|
||||||||||||||||||||
|
For the fiscal year ended June 30,
|
||||||||||||||||||||
|
2015
(1)
|
2015
|
2014
|
2013
|
2012
|
||||||||||||||||
|
(in thousands of US$)
|
(in thousands of Ps.)
|
|||||||||||||||||||
|
Consolidated Statements of Income
|
||||||||||||||||||||
|
Revenues
|
621,898 | 5,651,805 | 4,604,011 | 3,528,551 | 2,859,849 | |||||||||||||||
|
Costs
|
(524,837 | ) | (4,769,715 | ) | (3,914,592 | ) | (3,120,495 | ) | (2,464,219 | ) | ||||||||||
|
Initial recognition and changes in fair value of biological assets and agricultural produce at the point of harvest
|
145,703 | 1,324,152 | 1,152,653 | 886,744 | 700,946 | |||||||||||||||
|
Changes in net realizable value of agricultural produce after harvest
|
(3,793 | ) | (34,471 | ) | (17,447 | ) | 11,756 | 2,720 | ||||||||||||
|
Gross Profit
|
238,971 | 2,171,771 | 1,824,625 | 1,306,556 | 1,099,296 | |||||||||||||||
|
Gain from disposal of investment properties
|
126,566 | 1,150,230 | 230,918 | 177,999 | 116,689 | |||||||||||||||
|
Gain from disposal of farmlands
|
60,570 | 550,462 | 91,356 | 149,584 | 45,490 | |||||||||||||||
|
General and administrative expenses
|
(67,982 | ) | (617,820 | ) | (533,939 | ) | (346,383 | ) | (320,677 | ) | ||||||||||
|
Selling expenses
|
(52,174 | ) | (474,158 | ) | (352,726 | ) | (279,463 | ) | (200,461 | ) | ||||||||||
|
Other operating results, net
|
1,343 | 12,209 | (75,008 | ) | 98,068 | (93,381 | ) | |||||||||||||
|
Profit from operations
|
307,294 | 2,792,694 | 1,185,226 | 1,106,361 | 646,956 | |||||||||||||||
|
Share of (loss)/profit of associates and joint ventures
|
(112,783 | ) | (1,024,972 | ) | (408,651 | ) | (9,818 | ) | 2,796 | |||||||||||
|
Profit from operations before financing and taxation
|
194,511 | 1,767,722 | 776,575 | 1,096,543 | 649,752 | |||||||||||||||
|
Finance income
|
26,530 | 241,109 | 288,188 | 200,857 | 139,491 | |||||||||||||||
|
Finance cost
|
(185,335 | ) | (1,684,328 | ) | (2,852,000 | ) | (1,124,746 | ) | (757,497 | ) | ||||||||||
|
Other Financial results
|
17,062 | 155,058 | (10,586 | ) | 15,128 | 48,691 | ||||||||||||||
|
Financial results, net
|
(141,743 | ) | (1,288,161 | ) | (2,574,398 | ) | (908,761 | ) | (569,315 | ) | ||||||||||
|
Profit/(Loss) before income tax
|
52,768 | 479,561 | (1,797,823 | ) | 187,782 | 80,437 | ||||||||||||||
|
Income tax (expense)/benefit
|
(33,379 | ) | (303,350 | ) | 389,415 | (33,519 | ) | (21,956 | ) | |||||||||||
|
Profit/(Loss) for the year
|
19,329 | 176,211 | (1,408,408 | ) | 154,263 | 58,481 | ||||||||||||||
|
Attributable to:
|
||||||||||||||||||||
|
Equity holders of the parent
|
(27,468 | ) | (249,619 | ) | (1,067,880 | ) | (26,907 | ) | (21,329 | ) | ||||||||||
|
Non-controlling interest
|
46,856 | 425,830 | (340,528 | ) | 181,170 | 79,810 | ||||||||||||||
|
IFRS
|
||||||||||||||||||||
|
For the fiscal year ended June 30,
|
||||||||||||||||||||
|
2015
(1)
|
2015
|
2014
|
2013
|
2012
|
||||||||||||||||
|
(in thousands of US$)
|
(in thousands of Ps.)
|
|||||||||||||||||||
|
Consolidated Statements of Comprehensive Income
|
||||||||||||||||||||
|
Profit/(Loss) for the year
|
19,389 | 176,211 | (1,408,408 | ) | 154,263 | 58,481 | ||||||||||||||
|
Other comprehensive income:
|
||||||||||||||||||||
|
Items that may be reclassified subsequently to profit or loss:
|
||||||||||||||||||||
|
Currency translation adjustment
|
(57,382 | ) | (521,489 | ) | 1,284,550 | 180,908 | (231,288 | ) | ||||||||||||
|
Currency translation adjustment from associates and joint ventures
|
8,980 | 81,606 | (17,409 | ) | 1,715 | (3,530 | ) | |||||||||||||
|
Other comprehensive (loss)/income for the year
|
(48,402 | ) | (439,883 | ) | 1,267,141 | 182,623 | (234,818 | ) | ||||||||||||
|
Total comprehensive income/(loss) for the year
|
29,013 | (263,672 | ) | (141,267 | ) | 336,886 | (176,337 | ) | ||||||||||||
|
Attributable to:
|
||||||||||||||||||||
|
Equity holders of the parent
|
(48,430 | ) | (440,130 | ) | (436,557 | ) | 65,647 | (103,268 | ) | |||||||||||
|
Non-controlling interest
|
19,416 | 176,458 | 295,290 | 271,239 | (73,069 | ) | ||||||||||||||
|
IFRS
|
||||||||||||||||||||
|
As of fiscal year ended June 30,
|
||||||||||||||||||||
| 2015(1) | 2015 | 2014 | 2013 | 2012 | ||||||||||||||||
|
(in thousands of US$)
|
(in thousands of Ps.)
|
|||||||||||||||||||
|
CASH FLOW DATA
|
||||||||||||||||||||
|
Net cash generated from operating activities
|
54,414 | 494,514 | 883,163 | 648,519 | 668,411 | |||||||||||||||
|
Net cash generated from/(used in) investing activities
|
96,161 | 873,910 | (885,945 | ) | (93,012 | ) | (353,920 | ) | ||||||||||||
|
Net cash used in financing activities
|
(195,669 | ) | (1,778,241 | ) | (446,249 | ) | (17,160 | ) | (478,941 | ) | ||||||||||
|
IFRS
|
||||||||||||||||||||||||
|
For the fiscal year ended June 30,
|
July 1,
|
|||||||||||||||||||||||
|
2015
(1)
|
2015
|
2014
|
2013
|
2012
|
2011
|
|||||||||||||||||||
|
(in thousands of US$)
|
(in thousands of Ps.)
|
|||||||||||||||||||||||
|
Consolidated Statements of Financial Position
|
||||||||||||||||||||||||
|
ASSETS
|
||||||||||||||||||||||||
|
Non-Current Assets
|
||||||||||||||||||||||||
|
Investment properties
|
382,368 | 3,474,959 | 3,454,616 | 4,171,401 | 3,454,677 | 3,544,383 | ||||||||||||||||||
|
Property, plant and equipment
|
217,561 | 1,977,195 | 2,381,956 | 1,841,454 | 1,872,920 | 1,976,970 | ||||||||||||||||||
|
Trading properties
|
14,267 | 129,654 | 132,555 | 97,828 | 86,511 | 74,058 | ||||||||||||||||||
|
Intangible assets
|
19,340 | 175,763 | 175,007 | 218,537 | 168,302 | 173,682 | ||||||||||||||||||
|
Biological assets
|
50,493 | 458,879 | 444,853 | 303,128 | 278,208 | 325,864 | ||||||||||||||||||
|
Investments in associates and joint ventures
|
305,093 | 2,772,685 | 2,375,339 | 1,486,862 | 1,500,560 | 1,438,855 | ||||||||||||||||||
|
Deferred income tax assets
|
71,763 | 652,186 | 852,642 | 179,228 | 80,674 | 23,914 | ||||||||||||||||||
|
Income tax credit
|
17,656 | 160,457 | 177,547 | 198,871 | 156,892 | 123,854 | ||||||||||||||||||
|
Restricted assets
|
473 | 4,301 | 50,897 | 54,631 | - | - | ||||||||||||||||||
|
Trade and other receivables
|
46,960 | 426,777 | 475,349 | 291,430 | 297,169 | 236,787 | ||||||||||||||||||
|
Investment in financial assets
|
68,535 | 622,845 | 275,012 | 253,742 | 626,683 | 426,152 | ||||||||||||||||||
|
Derivative financial instruments
|
22,844 | 207,602 | 233 | 25,377 | 18,434 | 60,442 | ||||||||||||||||||
|
Total Non-Current Assets
|
1,217,353 | 11,063,303 | 10,796,006 | 9,122,489 | 8,541,030 | 8,404,961 | ||||||||||||||||||
|
Current Assets
|
||||||||||||||||||||||||
|
Trading properties
|
363 | 3,300 | 4,596 | 11,689 | 10,529 | 28,443 | ||||||||||||||||||
|
Biological assets
|
13,204 | 119,998 | 195,830 | 97,564 | 85,251 | 107,239 | ||||||||||||||||||
|
Inventories
|
56,267 | 511,350 | 439,771 | 252,376 | 253,447 | 371,268 | ||||||||||||||||||
|
Restricted assets
|
66,794 | 607,021 | - | 1,022 | - | - | ||||||||||||||||||
|
Income tax credit
|
3,383 | 30,749 | 19,694 | 4,779 | 28,762 | 76,116 | ||||||||||||||||||
|
Assets held for sale
|
- | - | 1,357,866 | - | - | - | ||||||||||||||||||
|
Trade and other receivables
|
195,023 | 1,772,373 | 1,438,408 | 1,480,314 | 859,302 | 679,426 | ||||||||||||||||||
|
Investment in financial assets
|
55,469 | 504,102 | 495,633 | 385,585 | 72,069 | 62,465 | ||||||||||||||||||
|
Derivative financial instruments
|
3,252 | 29,554 | 32,897 | 7,321 | 2,578 | 18,966 | ||||||||||||||||||
|
Cash and cash equivalents
|
69,729 | 633,693 | 1,002,987 | 1,047,586 | 471,922 | 694,552 | ||||||||||||||||||
|
Total Current Assets
|
463,484 | 4,212,140 | 4,987,682 | 3,288,236 | 1,783,860 | 2,038,475 | ||||||||||||||||||
|
TOTAL ASSETS
|
1,680,837 | 15,275,443 | 15,783,688 | 12,410,725 | 10,324,890 | 10,443,436 | ||||||||||||||||||
|
IFRS
|
||||||||||||||||||||||||
|
As of fiscal year ended June 30,
|
July 1,
|
|||||||||||||||||||||||
|
2015
(1)
|
2015
|
2014
|
2013
|
2012
|
2011
|
|||||||||||||||||||
|
(in thousands of US$)
|
(in thousands of Ps.)
|
|||||||||||||||||||||||
|
SHAREHOLDERS’ EQUITY
|
||||||||||||||||||||||||
|
Capital and Reserves Attributable to Equity Holders of the Parent
|
||||||||||||||||||||||||
|
Share capital
|
54,443 | 494,777 | 490,997 | 496,562 | 496,562 | 496,562 | ||||||||||||||||||
|
Treasury stock
|
756 | 6,866 | 10,566 | 5,001 | 5,001 | 5,001 | ||||||||||||||||||
|
Inflation adjustment of share capital
|
7,101 | 64,530 | 64,047 | 64,773 | 164,561 | 164,561 | ||||||||||||||||||
|
Inflation adjustment of treasury stock
|
98 | 895 | 1,378 | 652 | 1,657 | 1,657 | ||||||||||||||||||
|
Share premium
|
72,564 | 659,464 | 773,079 | 773,079 | 773,079 | 773,079 | ||||||||||||||||||
|
Additional paid-in capital from treasury stock
|
1,395 | 12,678 | - | - | - | - | ||||||||||||||||||
|
Cost of treasury stock
|
(3,543 | ) | (32,198 | ) | (54,876 | ) | - | - | - | |||||||||||||||
|
Share warrants
|
- | - | 106,264 | 106,264 | 106,263 | 106,263 | ||||||||||||||||||
|
Cumulative translation adjustment
|
48,756 | 443,096 | 633,607 | 2,284 | (6,889 | ) | - | |||||||||||||||||
|
Equity-settled compensation
|
9,022 | 81,988 | 70,028 | 8,345 | (81,939 | ) | - | |||||||||||||||||
|
Changes in non-controlling interest
|
5,921 | 53,806 | (15,429 | ) | (21,996 | ) | 1,833 | 1,012 | ||||||||||||||||
|
Legal reserve
|
- | - | 81,616 | 46,835 | 42,922 | 32,293 | ||||||||||||||||||
|
Reserve for new developments
|
- | - | 17,065 | 337,065 | 389,202 | 320,064 | ||||||||||||||||||
|
Special reserve
|
- | - | 633,940 | 695,628 | - | - | ||||||||||||||||||
|
Reserve for the acquisition of securities issued by the company
|
3,543 | 32,198 | 200,000 | - | - | - | ||||||||||||||||||
|
(Accumulated deficit) / Retained Earnings
|
(27,076 | ) | (246,069 | ) | (1,066,428 | ) | (26,522 | ) | 666,611 | 829,207 | ||||||||||||||
|
Equity Attributable to equity holders of the parent
|
172,980 | 1,572,031 | 1,945,854 | 2,487,970 | 2,558,863 | 2,729,699 | ||||||||||||||||||
|
Non-controlling interest
|
256,374 | 2,329,927 | 2,488,932 | 2,231,096 | 2,132,648 | 2,480,379 | ||||||||||||||||||
|
TOTAL SHAREHOLDERS’ EQUITY
|
429,354 | 3,901,958 | 4,434,786 | 4,719,066 | 4,691,511 | 5,210,078 | ||||||||||||||||||
|
LIABILITIES
|
||||||||||||||||||||||||
|
Non-current liabilities
|
||||||||||||||||||||||||
|
Trade and other payables
|
29,055 | 264,054 | 216,760 | 228,267 | 168,860 | 155,726 | ||||||||||||||||||
|
Borrowings
|
641,832 | 5,832,973 | 5,315,335 | 4,189,896 | 2,770,087 | 2,056,244 | ||||||||||||||||||
|
Deferred income tax liabilities
|
16,581 | 150,691 | 470,045 | 530,263 | 630,011 | 769,941 | ||||||||||||||||||
|
Derivative financial instruments
|
29,704 | 269,949 | 320,847 | 2,773 | 22,859 | - | ||||||||||||||||||
|
Payroll and social security liabilities
|
609 | 5,539 | 5,041 | 3,984 | 783 | 635 | ||||||||||||||||||
|
Provisions
|
42,578 | 386,948 | 220,489 | 71,626 | 22,553 | 14,939 | ||||||||||||||||||
|
Total non-current liabilities
|
760,359 | 6,910,154 | 6,548,517 | 5,026,809 | 3,615,153 | 2,997,485 | ||||||||||||||||||
|
Current Liabilities
|
||||||||||||||||||||||||
|
Trade and other payables
|
143,798 | 1,306,835 | 1,004,180 | 899,542 | 586,691 | 580,675 | ||||||||||||||||||
|
Income tax liabilities
|
15,665 | 142,361 | 73,429 | 92,182 | 118,041 | 80,242 | ||||||||||||||||||
|
Payroll and social security liabilities
|
25,352 | 230,400 | 202,546 | 120,835 | 103,919 | 81,085 | ||||||||||||||||||
|
Borrowings
|
271,350 | 2,466,030 | 2,639,491 | 1,527,390 | 1,187,082 | 1,479,803 | ||||||||||||||||||
|
Derivative financial instruments
|
28,910 | 262,734 | 53,419 | 8,691 | 18,558 | 8,353 | ||||||||||||||||||
|
Provisions
|
6,049 | 54,971 | 20,708 | 16,210 | 3,935 | 5,715 | ||||||||||||||||||
|
Liabilities held for sale
|
- | - | 806,612 | - | - | - | ||||||||||||||||||
|
Total current liabilities
|
491,124 | 4,463,331 | 4,800,385 | 2,664,850 | 2,018,226 | 2,235,873 | ||||||||||||||||||
|
TOTAL LIABILITIES
|
1,251,483 | 11,373,485 | 11,348,902 | 7,691,659 | 5,633,379 | 5,233,358 | ||||||||||||||||||
|
TOTAL SHAREHOLDERS’ EQUITY AND LIABILITIES
|
1,680,837 | 15,275,443 | 15,783,688 | 12,410,725 | 10,324,890 | 10,443,436 | ||||||||||||||||||
|
IFRS
As of fiscal year ended June 30
|
||||||||||||||||||||
|
2015
(1)
|
2015
|
2014
|
2013
|
2012
|
||||||||||||||||
|
Other Financial Data
|
(in US$, except for percentages, ratios and number of shares)
|
(in Ps, except for percentages, ratios, number of shares, per share and per ADS data)
|
||||||||||||||||||
|
Basic net income per share
(2)
|
(0.06 | ) | (0.51 | ) | (2.15 | ) | (0.05 | ) | (0.04 | ) | ||||||||||
|
Diluted net income per share
(3)
|
(0.06 | ) | (0.51 | ) | (2.15 | ) | (0.05 | ) | (0.04 | ) | ||||||||||
|
Basic net income per ADS
(2)(4)
|
(0.56 | ) | (5.07 | ) | (21.50 | ) | (0.54 | ) | (0.43 | ) | ||||||||||
|
Diluted net income per ADS
(3)(4)
|
(0.56 |
)
|
(4.50 | ) | (21.50 | ) | (0.54 | ) | (0.43 | ) | ||||||||||
|
Capital stock
|
55,199 | 501,643 | 501,563 | 501,563 | 501,563 | |||||||||||||||
|
Number of common shares
|
501,642,804 | 501,642,804 | 501,562,730 | 501,562,730 | 501,562,534 | |||||||||||||||
|
Weighted – average number of common shares outstanding
|
492,020,463 | 492,020,463 | 496,132,488 | 496,561,931 | 496,561,780 | |||||||||||||||
|
Diluted weighted – average number of common shares
(5)
|
554,375,631 | 554,375,631 | 558,487,656 | 558,917,099 | 558,916,948 | |||||||||||||||
|
Dividends paid
(6)
|
- | - | - | 120,000 | 120,000 | |||||||||||||||
|
Dividends per share
|
- | - | - | 0.24 | 0.24 | |||||||||||||||
|
Dividends per ADS
(4)
|
- | - | - | 2.42 | 2.42 | |||||||||||||||
|
Depreciation and amortization
|
28,369 | 257,822 | 296,919 | 279,738 | 233,137 | |||||||||||||||
|
Gross margin
(7)
|
0.31 | 0.31 | 0.32 | 0.30 | 0.31 | |||||||||||||||
|
Operating margin
(8)
|
0.40 | 0.40 | 0.21 | 0.25 | 0.18 | |||||||||||||||
|
Net margin
(9)
|
0.03 | 0.03 | (0.24 | ) | 0.03 | 0.02 | ||||||||||||||
|
Ratio of current assets to current liabilities
(10)
|
0.94 | 0.94 | 1.04 | 1.23 | 0.88 | |||||||||||||||
|
Ratio of shareholders’ equity to total liabilities
(11)
|
0.34 | 0.34 | 0.39 | 0.61 | 0.83 | |||||||||||||||
|
Ratio of non current assets to total assets
(12)
|
0.72 | 0.72 | 0.68 | 0.74 | 0.83 | |||||||||||||||
|
Ratio of “Return on Equity” – ROE
(13)
|
0.04 | 0.04 | (0.31 | ) | 0.03 | 0.01 | ||||||||||||||
|
(1)
|
Solely for the convenience of the reader, we have translated Peso amounts into U.S. Dollars at the exchange rate quoted by Banco de La Nación Argentina for June 30, 2015 which was Ps.9.088 = US$1.00. We make no representation that the Peso or U.S. Dollar amounts actually represent, could have been or could be converted into U.S. Dollars at the rates indicated, at any particular rate or at all.
|
|||
|
(2)
|
Basic net income per share is computed by dividing the net income available to common shareholders for the period by the weighted average common shares outstanding during the period.
|
|||
|
(3)
|
Diluted net income per share is computed by dividing the net income for the period by the weighted average number of common shares assuming the total conversion of outstanding notes and exercise of outstanding options. Due to the loss for the years 2014, 2013 and 2012, there is no diluted effect on this result.
|
|||
|
(4)
|
Determined by multiplying per share amounts by ten (one ADS equals ten common shares).
|
|||
|
(5)
|
Assuming exercise of all outstanding warrants to purchase our common shares.
|
|||
|
(6)
|
The shareholders’ meeting held in October 2013 approved the distribution of a cash dividend for an amount of Ps.120 million for the fiscal year ended June 30, 2013.
|
|||
|
(7)
|
Gross profit divided by the sum of revenues and initial recognition and changes in fair value of biological assets and agricultural produce at the point of harvest.
|
|||
|
(8)
|
Operating income divided by the sum of revenues and initial recognition and changes in fair value of biological assets and agricultural produce at the point of harvest.
|
|||
|
(9)
|
Net income divided by the sum of revenues and initial recognition and changes in fair value of biological assets and agricultural produce at the point of harvest.
|
|||
|
(10)
|
Current assets over current liabilities
.
|
|||
|
(11)
|
Shareholders’ equity over total liabilities
.
|
|||
|
(12)
|
Non-current assets over total assets
.
|
|||
|
(13)
|
Profitability refers to Income for the year divided by average Shareholders’ equity
.
|
|||
|
Maximum
(1)(2)
|
Minimum
(1)(3)
|
Average
(1)(4)
|
At closing
(1)
|
|||||||||||||
|
Fiscal year ended June 30, 2011
|
4.0900 | 3.9110 | 3.9810 | 4.0900 | ||||||||||||
|
Fiscal year ended June 30, 2012
|
4.5070 | 4.0900 | 4.2808 | 4.5070 | ||||||||||||
|
Fiscal year ended June 30, 2013
|
5.3680 | 4.5050 | 4.8914 | 5.3680 | ||||||||||||
|
Fiscal year ended June 30, 2014
|
8.0830 | 5.3700 | 6.7657 | 8.0830 | ||||||||||||
|
Fiscal year ended June 30, 2015
|
9.0380 | 8.0850 | 8.5599 | 9.0380 | ||||||||||||
|
July 2015
|
9.1400 | 9.0430 | 9.0934 | 9.1400 | ||||||||||||
|
August 2015
|
9.2460 | 9.1450 | 9.1939 | 9.2460 | ||||||||||||
|
September 2015
|
9.3720 | 9.2540 | 9.3167 | 9.3720 | ||||||||||||
|
October 2015
|
9.4960 | 9.3800 | 9.4407 | 9.4960 | ||||||||||||
| November 2015 (through Novemeber 12, 2015) | 9.5650 | 9.5050 | 9.5337 | 9.5650 | ||||||||||||
|
Source: Central Bank
|
|
(1)
|
Average between the offer exchange rate and the bid exchange rate according to Banco de la Nación Argentina “foreign currency exchange rate”.
|
|
(2)
|
The maximum exchange rate appearing in the table was the highest end-of-month exchange rate in the year or shorter period, as indicated.
|
|
(3)
|
The minimum exchange rate appearing in the table was the highest end-of-month exchange rate in the year or shorter period, as indicated.
|
|
(4)
|
Average exchange rates at the end of the month.
|
|
Increases in Argentine inflation or devaluation and depreciation of the Peso could have a material adverse effect on our results.
|
|
·
|
economic and social instability;
|
|
·
|
increase in interest rates;
|
|
·
|
exchange controls and restrictions on remittances abroad;
|
|
·
|
restrictions and taxes on agricultural exports;
|
|
·
|
exchange rate fluctuations;
|
|
·
|
inflation;
|
|
·
|
volatility and liquidity in domestic capital and credit markets;
|
|
·
|
expansion or contraction of the Brazilian economy, as measured by GDP growth rates;
|
|
·
|
allegations of corruption against political parties, elected officials or other public officials, including allegations made in relation to the Lava Jato investigation;
|
|
·
|
government policies related to our sector;
|
|
·
|
fiscal or monetary policy and amendments to tax legislation; and
|
|
·
|
other political, social and economic developments in or affecting Brazil.
|
|
•
|
exchange rates and exchange control policies;
|
|
|
•
|
inflation rates;
|
|
|
•
|
interest rates;
|
|
|
•
|
tariff and inflation control policies;
|
|
|
•
|
import duties on information technology equipment;
|
|
|
•
|
liquidity of domestic capital and lending markets;
|
|
|
•
|
electricity rationing;
|
|
|
•
|
tax policies; and
|
|
|
•
|
other political, diplomatic, social and economic developments in or affecting the countries where we intend to operate.
|
|
•
|
prevailing world prices, which historically have been subject to significant fluctuations over relatively short periods of time, depending on worldwide demand and supply;
|
|
|
•
|
changes in the agricultural subsidy levels in certain important countries (mainly the United States and countries in the European Union) and the adoption of other government policies affecting industry market conditions and prices; and
|
|
|
•
|
demand for and supply of competing commodities and substitutes.
|
|
·
|
market volatility, higher than those typically associated with U.S. government and corporate securities; and
|
|
·
|
loss of principal.
|
|
·
|
decline in its lease prices or increases in levels of default by IRSA’s tenants due to recessions, increases in interest rates and other factors that IRSA cannot control;
|
|
·
|
the accessibility and the attractiveness of the area where the shopping center is located;
|
|
·
|
the intrinsic attractiveness of the shopping center;
|
|
·
|
the flow of people and the level of sales of each shopping center rental unit;
|
|
·
|
increasing competition from internet sales;
|
|
·
|
the amount of rent collected from each shopping center rental unit;
|
|
·
|
changes in consumer demand and availability of consumer credit (considering the limits impose by the Central Bank to interest rates charged by financial institutions), both of which are highly sensitive to general macroeconomic conditions; and
|
|
·
|
fluctuations in occupancy levels in IRSA’s shopping centers.
|
|
·
|
downturns in the national, regional and local economic climate;
|
|
·
|
volatility and decline in discretionary spending;
|
|
·
|
competition from other shopping centers and office, and commercial buildings;
|
|
·
|
local real estate market conditions, such as oversupply or reduction in demand for retail, office, or other commercial space;
|
|
·
|
decreases in consumption levels;
|
|
·
|
changes in interest rates and availability of financing;
|
|
·
|
the exercise by our tenants of their legal right to early termination of their leases;
|
|
·
|
vacancies, changes in market rental rates and the need to periodically repair, renovate and re-lease space;
|
|
·
|
increased operating costs, including insurance expense, salary increases, utilities, real estate taxes, state and local taxes and heightened security costs;
|
|
·
|
civil disturbances, earthquakes and other natural disasters, or terrorist acts or acts of war which may result in uninsured or underinsured losses;
|
|
·
|
significant expenditures associated with each investment, such as debt service payments, real estate taxes, insurance and maintenance costs which are generally not reduced when circumstances cause a reduction in revenues from a property;
|
|
·
|
declines in the financial condition of our tenants and our ability to collect rents from our tenants;
|
|
·
|
changes in our ability or our tenants’ ability to provide for adequate maintenance and insurance, possibly decreasing the useful life of and revenue from property;
|
|
·
|
changes in law or governmental regulations (such as those governing usage, zoning and real property taxes) or government action such as expropriation, confiscation or revocation of concessions; and
|
|
·
|
interpretation by judges of the New Civil Code (in force from August 1, 2015).
|
|
·
|
IRSA may not be able to obtain financing for acquisitions on favorable terms;
|
|
·
|
acquired properties may fail to perform as expected;
|
|
·
|
the actual costs of repositioning or redeveloping acquired properties may be higher than our estimates; and
|
|
·
|
acquired properties may be located in new markets where we may have limited knowledge and understanding of the local economy, absence of business relationships in the area or unfamiliarity with local governmental and permitting procedures.
|
|
·
|
IRSA’s estimates of the cost of improvements needed to bring the property up to established standards for the market may prove to be inaccurate;
|
|
·
|
properties IRSA acquires may fail to achieve, within the time frames it projects, the occupancy or rental rates it expects to achieve at the time it makes the decision to acquire, which may result in the properties’ failure to achieve the returns that IRSA projected;
|
|
·
|
IRSA pre-acquisition evaluation of the physical condition of each new investment may not detect certain defects or identify necessary repairs, which could significantly increase the total acquisition costs; and
|
|
·
|
IRSA investigation of a property or building prior to its acquisition, and any representations IRSA may receive from the seller of such building or property, may fail to reveal various liabilities, which could reduce the cash flow from the property or increase our acquisition cost.
|
|
·
|
liabilities for clean-up of undisclosed environmental contamination;
|
|
·
|
law reforms and governmental regulations (such as those governing usage, zoning and real property taxes); and
|
|
·
|
liabilities incurred in the ordinary course of business.
|
|
·
|
delay lease commencements;
|
|
·
|
decline to extend or renew leases upon expiration;
|
|
·
|
fail to make rental payments when due; or
|
|
·
|
close stores or declare bankruptcy.
|
|
·
|
a prohibition to include automatic price adjustment clauses based on inflation increases in lease agreements; and
|
|
·
|
the imposition of a two-year minimum lease term for all purposes, except in particular cases such as embassy, consulate or international organization venues, room with furniture for touristic purposes for less than three months, custody and bailment of goods, exhibition or offering of goods in fairs or in cases where due to the circumstances, the subject matter of the lease agreement requires a shorter term.
|
|
·
|
a decrease in demand for office space;
|
|
·
|
a deterioration in the financial condition of our tenants may result in defaults under leases due to bankruptcy, lack of liquidity or for other reasons;
|
|
·
|
difficulties or delays renewing leases or re-leasing space;
|
|
·
|
decreases in rents as a result of oversupply, particularly of newer buildings;
|
|
·
|
competition from developers, owners and operators of office properties and other commercial real estate, including sublease space available from our tenants; and
|
|
·
|
maintenance, repair and renovation costs incurred to maintain the competitiveness of IRSA's office buildings.
|
|
·
|
abandonment of development opportunities and renovation proposals;
|
|
·
|
construction costs of a project may exceed IRSA’s original estimates for reasons including raises in interest rates or increases in the costs of materials and labor, making a project unprofitable;
|
|
·
|
occupancy rates and rents at newly completed properties may fluctuate depending on a number of factors, including market and economic conditions, resulting in lower than projected rental rates and a corresponding lower return on our investment;
|
|
·
|
pre-construction buyers may default on its purchase contracts or units in new buildings may remain unsold upon completion of construction;
|
|
·
|
the unavailability of favorable financing alternatives in the private and public debt markets;
|
|
·
|
sale prices for residential units may be insufficient to cover development costs;
|
|
·
|
construction and lease-up may not be completed on schedule, resulting in increased debt service expense and construction costs;
|
|
·
|
impossibility to obtain or delays in obtaining, necessary zoning, land-use, building, occupancy and other required governmental permits and authorizations, or building moratoria and anti-growth legislation;
|
|
·
|
significant time lags between the commencement and completion of projects subjects IRSA to greater risks due to fluctuation in the general economy;
|
|
·
|
construction may not be completed on schedule because of a number of factors, including weather, labor disruptions, construction delays or delays in receipt of zoning or other regulatory approvals, or man-made or natural disasters (such as fires, hurricanes, earthquakes or floods), resulting in increased debt service expense and construction costs;
|
|
·
|
general changes in IRSA’s tenants’ demand for rental properties; and
|
|
·
|
IRSA may incur capital expenditures that could result in considerable time consuming efforts and which may never be completed due to government restrictions.
|
|
·
|
IRSA’s ability to form successful relationships with international and local operators to run our hotels;
|
|
·
|
changes in tourism and travel trends, including seasonal changes and chages due to pandemic outbreaks, such as the A H1N1 virus, a potential ebola outbreak, among others, or weather phenomenas or other natural events, such as the eruption of the Puyehué and the Calbuco volcano in June 2011 and April 2015, respectively;
|
|
·
|
affluence of tourists, which can be affected by a slowdown in global economy; and
|
|
·
|
taxes and governmental regulations affecting wages, prices, interest rates, construction procedures and costs.
|
|
·
|
Appointment of Eduardo Sergio Elsztain as sole chairman of IDBD’s Board of Directors;
|
|
·
|
Dolphin’s commitment (directly or through any vehicle controlled by Eduardo Sergio Elsztain) to accelerate its obligation to exercise the Series 4 warrants for NIS150 million, and thus IDBD will have the possibility to require their exercise since May 20, 2015 (later it was clarified that this date would be no later than June 2, 2015) instead of on July 19, 2015, provided that before May 20, 2015, IDBD receives a written irrevocable commitment from the representatives of the IDBD bondholders to the effect that until July 20, 2015 they will not call a bondholders meeting (unless they are required to do so under the applicable laws) that includes in its agenda any of the following items:
|
|
i)
|
Appointment of advisers (financial, legal or otherwise);
|
|
ii)
|
Appointment of a committee representing IDBD’s bondholders (as defined below);
|
|
iii)
|
File legal actions against IDBD; and
|
|
iv)
|
Accelerate the maturity or demand immediate payment of any indebtedness of IDBD.
|
|
·
|
IDBD’s Board of Directors should set up a committee composed of two members of IDBD’s monitoring committee and two members of IDBD’s board appointed by Dolphin, which shall have the following duties, subject to the applicable law (later it was clarified that such committee shall not have the authority to make any decision but rather only to make recommendations to the board of directors):
|
|
i)
|
Manage, discuss, negotiate and conclude negotiations with the representatives of IDBD’s bondholders regarding their requests;
|
|
ii)
|
Negotiate with IDBD’s financial creditors a new set of covenants for IDBD’s financial indebtedness; and
|
|
iii)
|
Devise a business and financial plan for IDBD.
|
|
·
|
Dolphin (directly or through any vehicle controlled by Eduardo Sergio Elsztain), promised to submit offers to purchase IDBD shares in the public phase of the public offering at an amount of up to NIS100 million at a price per share which is no less than the opening price in the public phase of the public offering, and subject to the following conditions,
inter alia
:
|
|
i)
|
That IDBD makes a public offering of its shares under terms acceptable to the market and approved by IDBD’s Board of Directors, for an amount of at least NIS100 million and not to exceed NIS125 million, and that the offering is made between October 1, 2015 and November 15, 2015.
|
|
ii)
|
The commitment assumed by Dolphin would automatically expire upon the occurrence of any of the following events before the day of the public auction under the public offering: (i) if any of IDBD’s creditors or any of the representatives of IDBD’s bondholders files legal actions against IDBD, including a request for early or immediate repayment or acceleration of any portion of IDBD’s debt; (ii) if a meeting of any of IDBD’s bondholders is called including in its agenda any of the matters set forth above; (iii) if IDBD receives capital contributions for a total amount of NIS100 million in any manner, whether through a rights offering, the exercise of warrants, a private or public placement, and if such contributions are made by Dolphin directly or through any vehicle controlled by Eduardo Sergio Elsztain (apart from the capital contributions creditable against the remaining NIS8.5 million obligation under Dolphin’s irrevocable proposal dated December 29, 2014), or by any other individual or legal entity, or the investor public, and at any event when the aggregate amount of such capital contributions under paragraph 5 (d) (iii) of the proposal so submitted is lower than NIS100 million, Dolphin’s commitment under Section 5 (c) above would be reduced accordingly; or (iv) if a material adverse event or change occurs in IDBD or its control structure or in any of its material affiliates.
|
|
·
|
DIC’s Warrants would be divided into 4 series, and the exercise price of each of such series would be approximately NIS125 million, as follows:
|
|
i)
|
The first series of warrants would be exercisable until December 21, 2015, for a price to be determined based on acceptable market conditions and after consultation with capital market experts, but in no case for a higher price than NIS6.53 (“DIC’s #1 Warrants”).
|
|
ii)
|
The second series of warrants would be exercisable until December 21, 2016, for an exercise price equivalent to 110% of DIC’s #1 Warrants’ exercise price.
|
|
iii)
|
The third series of warrants would be exercisable until December 21, 2017, for an exercise price of: (i) 110% of DIC’s #1 Warrants’ exercise price, in the event they are exercised before December 21, 2016; or (ii) 120% of DIC’s #1 Warrants’ exercise price if they are exercised between December 21, 2016 and December 21, 2017.
|
|
iv)
|
The fourth series of warrants would be exercisable until December 21, 2018, for an exercise price of: (i) 110% of DIC’s #1 Warrants’ exercise price, in the event they are exercised before December 21, 2016; or (ii) 130% of DIC’s #1 Warrants’ exercise price if they are exercised between December 21, 2016 and December 21, 2018.
|
|
·
|
As part of DIC’s Rights Offering, IDBD would promise to exercise all DIC’s #1 Warrants issued in favor of IDBD, for a total amount of approximately NIS92.5 million (“IDBD’s Investment Amount”) by December 21, 2015, provided that the following conditions have been satisfied as of such date:
|
|
i)
|
IDBD should have the written consent of IDBD’s main lenders for IDBD to exercise DIC’s #1 Warrants issued in its favor under DIC’s Rights Offering.
|
|
ii)
|
IDBD should have conducted and completed a Public Offering (as defined below), under which it should have raised an amount of at least NIS200 million.
|
|
iii)
|
IDBD should have received the written consent of its main lenders in order for any amount injected as capital in IDBD after the date of such proposal in excess of NIS100 million and up to NIS350 million, to be used at any time for injection from IDBD into DIC, through any capital injection method.
|
|
iv)
|
IDBD's obligation expires upon the occurrence of any of the events which result in the expiration of Dolphin's commitment pursuant to the proposal (as described below) or in case of a material adverse event or change occurs in IDBD or its control structure or in any of its material affiliates.
|
|
·
|
In turn, Dolphin proposed the following to IDBD:
|
|
i)
|
IDBD’s public offering amount under Dolphin’s proposal dated May 6 would be increased by at least NIS100 million and up to NIS125 million (the “Public Offering under the Proposal to IDBD and DIC”). In other words, the total amount would be increased from a minimum of NIS100 million to a minimum of NIS200 million, and the maximum amount would be increased from a maximum of NIS125 million to a maximum of NIS250 million (the “Total Increased Amount”).
|
|
ii)
|
Therefore, Dolphin’s obligation to participate in the Public Offering under the Proposal to IDBD and DIC would be increased (compared to the proposal dated May 6, 2015) by an amount equal to the difference between the Total Increased Amount and the total amount of commitments received, always provided that such amounts were not higher than NIS200 million (the “Capital Contribution Amount”).
|
|
iii)
|
The approval of this proposal would constitute IDBD’s confirmation and approval that all of Dolphin’s commitments under this proposal would imply the full and complete settlement of its remaining obligations to inject NIS8.5 million in IDBD, pursuant to Dolphin’s irrevocable proposal dated December 29, 2014 (provided however that Dolphin shall participate in an amount exceeding NIS8.5 million).
|
|
iv)
|
The amount mention in section 5(d)(iii) of the May 6 proposal shall be NIS200 million.
|
|
v)
|
Dolphin’s commitment would automatically expire upon the occurrence of any of the following events: (i) if any of DIC’s creditors or any of the trustees of DIC’s bonds filed any legal action against DIC, including a request for early repayment or acceleration of any portion of DIC’s debt; and/or (ii) if any meeting of DIC’s bondholders included in its agenda any or many of the following matters: (a) appointment of advisers (financial, legal or otherwise); (b) appointment of a committee of representatives of DIC’s bondholders; (c) filing of any legal action against DIC; and/or (d) request for early or immediate repayment of any portion of DIC’s debt, or any similar discussion.
|
|
Ps. (million)
|
||||
|
Carrying amount of the non-controlling interests sold by the Company
|
(33.7 | ) | ||
|
Consideration collected
|
181.8 | |||
|
Tax effect
|
(50.4 | ) | ||
|
Reserve recorded in shareholders’ equity
|
97.7 | |||
|
Ps. (million)
|
||||
|
Carrying amount of Company´s interest acquired of
|
12.7 | |||
|
Consideration paid for non-controlling interests
|
(50.7 | ) | ||
|
Reserve recorded in shareholders’ equity
|
(38.0 | ) | ||
|
Ps. (million)
|
||||
|
Carrying amount of Company’s interest acquired of
|
0.9 | |||
|
Consideration paid for non-controlling interests
|
(5.6 | ) | ||
|
Reserve recorded in shareholders’ equity
|
(i) (4.7)
|
|||
|
(i)
|
The reserve includes Ps. 1.6 million for non-controlling interest
|
|
Ps. (million)
|
||||
|
Carrying amount of non-controlling interest
|
21.0 | |||
|
Consideration paid for non-controlling interests
|
- | |||
|
Reserve recorded in shareholders’ equity
|
(i) 21.0
|
|||
|
(i)
|
The reserve includes Ps. 6.9 million for non-controlling interest
|
|
Ps. (million)
|
||||
|
Carrying amount of Company’s interest acquired of
|
0.18 | |||
|
Consideration paid for non-controlling interests
|
(1.21 | ) | ||
|
Reserve recorded in shareholders’ equity
|
(i) (1.03)
|
|||
|
(i)
|
The Reserve includes Ps. 0.36 million for non-controlling interest
|
|
Ps. (million)
|
||||
|
Sale’s collected value
|
0.11 | |||
|
Increase in non-controlling interest
|
(0.21 | ) | ||
|
Reserve recorded in shareholders’ equity
|
(0.10 | ) | ||
|
Ps. (million)
|
||||
|
Carrying amount of the non-controlling interests sold by Cresud
|
(0.25 | ) | ||
|
Consideration collected
|
0.27 | |||
|
Reserve recorded in shareholders’ equity
|
0.02 | |||
|
Ps. (million)
|
||||
|
Amount paid for repurchase
|
(4.94 | ) | ||
|
Decrease in non-controlling interest
|
4.92 | |||
|
Reserve recorded in shareholders’ equity
|
(0.02 | ) | ||
|
Ps. (million)
|
||||
|
Carrying amount of IRSA’s interest acquired of
|
33.9 | |||
|
Consideration paid for non-controlling interests
|
(45.8 | ) | ||
|
Reserve recorded in shareholders’ equity
|
(11.9 | ) | ||
|
Ps. (million)
|
||||
|
Carrying amount of IRSA Commercial Properties’s interest acquired of
|
0.8 | |||
|
Consideration paid for non-controlling interests
|
(2.3 | ) | ||
|
Reserve recorded in shareholders’ equity
|
(i) (1.5 | ) | ||
|
Ps. (million)
|
||||
|
Carrying amount of Arcos del Gourmet’s interest acquired of
|
0.8 | |||
|
Consideration paid for non-controlling interests
|
(4.5 | ) | ||
|
Reserve recorded in shareholders’ equity
|
(i) (3.7 | ) | ||
|
(i)
|
The Company requested the Antitrust Commission to issue a statement about the Company's obligation to either notify or submit for authorization the acquisition of the property formerly owned by Nobleza Piccardo S.A.I.C.Y F.. The Antitrust Commision stated that the operation had to be notified. The Company appealed this decision. Subsequently, the Court of Appeals confirmed the Antitrust Commission’s decision regarding the obligation to notify and, therefore, on February 23, 2012, local form F1 was filed, which is being processed as of the date hereof.
|
|
(ii)
|
Purchase of Arcos shares: On December 3, 2009 the Company requested that the CNDC issued a ruling on the notification requirement. The CNDC confirmed that the transaction had to be notified; as a result, notice was served in December 2010 and as of the consolidated financial statements date it is still pending.
|
|
(iii)
|
Acquisition of shares in Nuevo Puerto Santa Fe (NPSF): On August 23, 2011 the Company informed the CNDC of the direct and indirect acquisition of NPSF (IRSA Commercial Properties directly acquired 33.33% of NPSF and indirectly a 16.66% through its controlled company Torodur SA). On December 14, 2014 the CNDC notified approval of the transaction.
|
|
(iv)
|
Acquisition of shares in Entertainment Holdings SA (EHSA): On December 7, 2012, the Company informed the CNDC of the acquisition of shares in EHSA, which indirectly owns 50% of La Rural S.A. – a company that operates a convention center known as Predio Ferial de Palermo. As of the consolidated financial statements date, the transaction is pending approval by the CNDC.
|
|
·
|
Series 21 Notes, for a principal amount of Ps. 192.2 million, with a maturity of 18 months after the issuance date, which will accrue interest at mixed rate. Fixed rate of 27.5% during the first nine months and floating rate (Badlar plus 375 basis points), after that. Interest will be payable quarterly in arrears. The issuance price was 100.0% of the nominal value.
|
|
·
|
Series 22 Notes, for a principal amount of US$ 22.7 million, with an issuance price of 97.65% of the nominal value resulting US$ 22.2 million, and falling due 48 months after the issuance date, will accrue interest at fixed annual rate of 4%. Interest will be payable quarterly in arrears whereas principal will be amortized in two payments in month 44 and 48.
|
|
•
|
Consideration of documents contemplated in section 234, paragraph 1, of the Argentine Companies Law No. 19,550 for the fiscal year ended June 30, 2015.
|
|
•
|
Reinstatement of the “Legal Reserve” account. Treatment of allocation of the “Additional Paid-In Capital” account. Consideration of Reclassification of Reserves.
|
|
•
|
Consideration of Board of Directors’ performance.
|
|
•
|
Consideration of Supervisory Committee’s performance.
|
|
•
|
Consideration of compensation payable to the Board of Directors for $14,310,941 (total compensation) for the fiscal year ended June 30, 2015. Delegation on the Board of Directors of powers to approve the Audit Committee’s budget.
|
|
•
|
Consideration of compensation payable to the Supervisory Committee for the fiscal year ended June 30, 2015.
|
|
•
|
Determination of the number and election of Regular Directors and Alternate Directors, as applicable.
|
|
•
|
Appointment of Regular and Alternate Members of the Supervisory Committee.
|
|
•
|
Appointment of Certifying Accountant for the next fiscal year and determination of its compensation. Delegation of powers.
|
|
•
|
Updating of report on Shared Services Agreement.
|
|
•
|
Treatment of amounts paid as personal assets tax levied on the shareholders.
|
|
•
|
Consideration of increase of the amount of the Global Note Program for a maximum outstanding amount of up to US$ 300,000,000 (three hundred million dollars) (or its equivalent in other currencies) the creation of which was approved by the shareholders’ meeting dated October 31, 2012 (the “Program”) by an additional amount of up to US$ 200,000,000 (two hundred million Dollars) (or its equivalent in other currencies).
|
|
•
|
Consideration of: (i) delegation to the Board of Directors of the broadest powers to implement the increase and/or reduction in the Program amount; (ii) renewal of the Board of Directors’ powers to (a) approve, enter into, deliver and/or execute any agreement, contract, document, instrument and/or security related to the Program and/or the issuance of the various series and/or tranches of notes thereunder; (b) apply for and process before the Argentine Securities Commission the authorization for the public offering of such notes; (c) if applicable, apply for and process before any authorized securities exchange or market of Argentina and/or abroad the authorization for listing and trading of such notes; and (d) carry out any acts, dealings, filings and/or proceedings related to the Program and/or the increase in its amount and/or the issuance of the various series and/or tranches of notes thereunder; and (iii) authorization for the Board of Directors to subdelegate the powers and authorizations referred to in items (i) and (ii) above to one or more of its members.
|
|
•
|
Consideration of net income for the fiscal year ended June 30, 2015. Consideration of payment of a cash dividend for up to $88,100 thousand.
|
|
•
|
Consideration of allocation of treasury shares. Delegation of powers.
|
|
•
|
Consideration of documents contemplated in Section 234, paragraph 1, of the Argentine Companies Law No. 19,550 for the fiscal year ended June 30, 2015.
|
|
•
|
Consideration of Board of Directors’ performance.
|
|
•
|
Consideration of Supervisory Committee’s performance.
|
|
Consideration of compensation payable to the Board of Directors for $18,596,284 (total compensation) for the fiscal year ended June 30, 2015. Delegation on the Board of Directors of powers to approve the Audit Committee’s budget.
|
|
•
|
Consideration of compensation payable to the Supervisory Committee for the fiscal year ended June 30, 2015.
|
|
•
|
Determination of the number and election of Regular Directors and Alternate Directors, as applicable.
|
|
•
|
Appointment of Regular and Alternate Members of the Supervisory Committee.
|
|
•
|
Appointment of Certifying Accountant for the next fiscal year and determination of its compensation. Delegation of powers.
|
|
•
|
Updating of report on Shared Services Agreement.
|
|
•
|
Treatment of amounts paid as personal assets tax levied on the shareholders.
|
|
•
|
Consideration of renewal of delegation on the Board of Directors of the powers to determine the time and currency of issue and further terms and conditions of the notes to be issued under the Global Note Program for up to US$ 300,000,000 currently outstanding, in accordance with the resolutions adopted at the Shareholders’ Meeting dated October 31, 2011.
|
|
•
|
Treatment and allocation of net income for the fiscal year ended June 30, 2015. Consideration of payment of a cash dividend for up to $72,000 thousand.
|
|
•
|
Consideration of Special Merger Financial Statements of Unicity SA; Special Merger Financial Statements of Solares de Santa María SA; Special Spin-Off Financial Statements of E-Commerce Latina SA; Special Spin-off-Merger Financial Statements of E-Commerce Latina SA; Special Merger Individual Financial Statements of IRSA Inversiones y Representaciones Sociedad Anónima (IRSA) and Consolidated Financial Statements of IRSA for Merger with Solares de Santa María SA and Unicity SA and Spin-Off-Merger with E-Commerce Latina SA prepared as of June 30, 2015, as well as Supervisory Committee’s and Auditor’s Reports. Consideration of preliminary merger agreement with Solares de Santa María SA and Unicity SA and preliminary spin-off-merger agreement with E-Commerce Latina SA and further documents. Authorizations and delegations of powers. Appointment of representative to execute final agreement and carry out additional proceedings.
|
|
·
|
The termination or expiration of the Proposal to IDBD and DIC would not repeal the commitments undertaken by Dolphin under the proposal submitted by Dolphin to IDBD on May 6, 2015 always provided that such commitments continued in full force and effect subject to the proposed terms, or Dolphin’s remaining commitment to inject NIS8.5 million in IDBD pursuant to its irrevocable proposal dated December 29, 2014.
|
|
·
|
A further condition would be added to the Proposal to IDBD and DIC whereby if Dolphin’s interest in the rights public offering were lower than NIS8.5 million, Dolphin would remain obliged
vis-à-vis
IDBD to inject the remaining amount arising from subtracting NIS8.5 million and the amount effectively injected at this instance by Dolphin.
|
|
·
|
IDBD would replace its commitment to exercise DIC’s Series 1 warrants for NIS92.5 million with the commitment to exercise the Series 1 warrants for at least the amount that results from subtracting (a) the Capital Contribution Amount; less (b) NIS100 million, always provided that such amount does not exceed NIS92.5 million.
|
|
·
|
Dolphin agrees that the new shares to be acquired by Dolphin or any entity controlled by Eduardo Sergio Elsztain under the public offering of shares to be made by IDBD during October 2015 would not grant to it the right to participate in the Tender Offer always provided that such new shares are still held by Dolphin or an entity controlled by Eduardo Sergio Elsztain. Notwithstanding, nothing will prevent Dolphin and/or the entity controlled by Eduardo Sergio Elsztain that holds such new shares to be acquired under the public offering to be made in October 2015 by IDBD from freely disposing of them.
|
|
·
|
Replacement of the obligation to carry out Tender Offers for a total of NIS512 million with the obligation by Dolphin and Extra (and/or their related parties) to inject NIS512 million in IDBD against the issuance of bonds. The NIS512 million would be injected in two tranches of NIS256 million each (the “First Tranche” and the “Second Tranche”, respectively).
|
|
i)
|
The First Tranche would be completed by December 31, 2015, and against its injection IDBD would issue in favor of such investors other than Dolphin, Extra and/or any of their related parties (the “Minority Investors”) bonds for a principal amount of NIS256 million, by reopening Series 9 (“Series 9”), or by issuing a new series of bonds under terms and conditions replicating those of Series 9 (“IDBD’s New Bonds”).
|
|
ii)
|
The Second Tranche would be completed by January 31, 2016 and against its injection the Minority Investors would receive IDBD’s New Bonds for a principal amount of NIS256 million.
|
|
iii)
|
Following the exercise of the First Tranche and Second Tranche, Minority Investors would deliver 64 million shares to the obligors under the Tender Offer.
|
|
iv)
|
In addition, on January 31, 2016, Dolphin and Extra (or any of their related parties) would purchase the remaining shares held by the Minority Investors for a total of NIS90 million, payable on that same date.
|
|
·
|
If the sale of Clal is consummated, IDBD will carry out a partial bond repurchase offering at par value among all series of bonds.
|
|
·
|
The Trustees’ Proposal would be carried out before IDBD launches a new issuance of shares or rights or, alternatively, each new share or right issued would not be part of the proposal as submitted.
|
|
·
|
The Trustees’ Proposal is not approved by the Minority Investors; and such approval would be sought after the proposal is accepted by IDBD, Dolphin and Extra.
|
|
·
|
The shares held by Dolphin and any other company controlled by Eduardo Sergio Elsztain are not entitled to participate as offerees in the Tender Offers.
|
|
·
|
The shares held or that were held by Dolphin and/or by companies controlled by Eduardo Sergio and which were transferred or will be transferred by them to other parties, will not be entitled to participate in the Tender Offers.
|
|
·
|
These remedies will not apply to shares which were acquired from the minority shareholders within the framework of the trade in the stock exchange and which came into the possession of IFISA.
|
|
·
|
Our “Crops” segment consists of planting, harvesting and sale of crops as wheat, corn, soybeans, cotton, and sunflowers. The Company is focused on the long-term performance of the land and seeks to maximize the use of the land through crop rotation; the use of technology and techniques. In this way, the type and quantity of harvested crops change in each agricultural campaign. Our Crops Segment had assets of Ps. 1,822.3 million and Ps. 2,199.2 million as of June 30, 2015 and 2014, respectively, representing 56% and 61% of our agricultural business assets at such dates, respectively. Our Crops segment generated operating loss of Ps. 252.9 million, Ps. 147.5 million and Ps. 110.1 million for the fiscal years ended June 30, 2015, 2014 and 2013, respectively, representing (82%), 395% and (313%), of our consolidated operating income/loss from Agricultural Business for such years, respectively.
|
|
·
|
Our “Cattle” segment consists of breeding, purchasing and/or fattening of free-range cattle for sale to meat processors and local livestock auction markets. Our Cattle segment had assets of Ps. 621.0 million and Ps. 499.5 million as of June 30, 2015 and 2014, respectively, representing 19% and 14% of our agricultural business assets at such dates, respectively. Our Cattle segment generated operating income of Ps. 36.7 million and Ps. 32.1 million for the fiscal years ended June 30, 2015 and 2014 respectively, representing 12% and (86%), of our consolidated operating income from Agricultural Business for such years, respectively and operating loss of Ps. 13.8 million for the fiscal year ended June 30, 2013, representing (39%), of our consolidated operating income from Agricultural Business for such year.
|
|
·
|
Our “Dairy” segment consists of breeding and/or purchasing dairy cows for the production of raw milk for sale to local milk and milk-related products producers. Our Dairy segment had assets of Ps. 63.5 million and Ps. 57.4 million as of June 30, 2015 and 2014, respectively, representing 2.0% and 2.0% of our agricultural business assets at such dates, respectively. Our Dairy segment generated operating income of Ps. 4.2 million and Ps. 4.0 million for the fiscal years ended June 30, 2015 and 2014, respectively, representing 1% and (11%), of our consolidated operating income from Agricultural Business for such years, respectively and operating loss of Ps. 1.0 million for the fiscal year ended June 30, 2013, representing (3%), of our consolidated operating income from Agricultural Business for such year.
|
|
·
|
Our “Sugarcane” segment consists of planting, harvesting and sale of sugarcane. Our Sugarcane segment had assets of Ps. 411.3 million and Ps. 571.5 million as of June 30, 2015 and 2014, respectively, representing 13% and 16% of our agricultural business assets at such dates, respectively. Our Sugarcane segment generated operating loss of Ps. 12.1 million and Ps. 19.7 million for the fiscal years ended June 30, 2015 and 2014, respectively, representing (4%) and 53%, of our consolidated operating income from Agricultural Business for such years, respectively and operating income of Ps. 27.2 for the fiscal year ended June 30, 2013, representing 77%, of our consolidated operating income from Agricultural Business for such year.
|
|
·
|
Our “Agricultural Rentals and Services” segment consists of services (for example: irrigation) and leasing of the Company’s farms to third parties. Our Agricultural Rentals and Services Segment had assets of Ps. 105.9 million and Ps. 61.2 million as of June 30, 2015 and 2014, respectively, representing 3% and 2% of our agricultural business assets at such dates, respectively. Our Agricultural Rentals and Services segment generated operating income of Ps. 14.8 million, Ps. 8.1 million and Ps. 11.5 million for the fiscal years ended June 30, 2015, 2014 and 2013, respectively, representing 5%, (22%) and 33%, of our consolidated operating income from Agricultural Business for such years, respectively.
|
|
·
|
Our “Land Transformation and Sales” segment comprises gains from the disposal and development of farmlands activities. Our Land Transformation and Sales segment had assets of Ps. 53.5 million and Ps. 51.5 million as of June 30, 2015 and 2014, respectively, representing 2% and 1% of our agricultural business assets at such dates, respectively. Our Land Transformation and Sales segment generated operating income of Ps. 551.4 million, Ps. 78.0 million and Ps. 132.6 million for the fiscal years ended June 30, 2015, 2014 and 2013, respectively, representing 179%, (209%) and 377%, of our consolidated operating income from Agricultural Business for such years, respectively.
|
|
·
|
Our “Agro-industrial” segment consists of feedlot farming and the slaughtering and processing in the meat refrigerating plant. Feedlot farming is distinctive and requires specific care and diets which differ from those provided to free-range cattle. This activity represents a separate operating segment due to the distinctive characteristics of the cattle feedlot system and the industrialized meat processing in the packing plant. Our Agro-industrial segment had assets of Ps. 41.5 million and Ps. 44.9 million as of June 30, 2015 and 2014, respectively, representing 1% and 1% of our agricultural business assets at such dates, respectively. Our Agro-Industrial segment generated operating income of Ps. 1.9 million for the fiscal year ended June 30, 2014, representing (5%) of our consolidated operating income from Agricultural Business for such year, and operating loss of Ps. 36.0 million and Ps. 29.6 million for the fiscal years ended June 30, 2015 and 2013, respectively, representing (12%) and (84%), of our consolidated operating income from Agricultural Business for such years, respectively.
|
|
·
|
Our “Others” segment consists of the aggregation of the remaining operating segments, which do not meet the quantitative thresholds for disclosure includes the brokerage and sale of inputs activities. Our Others segment had assets of Ps. 161.1 million and Ps.115.2 million as of June 30, 2015 and 2014, respectively, representing 5% and 3% of our agricultural business assets at such dates, respectively. Our Others segment generated operating income of Ps. 2.2 million, Ps. 5.7 million and Ps. 18.4 million for the fiscal years ended June 30, 2015, 2014 and 2013, representing 1%, (15%) and 52% of our consolidated operating income for such years, respectively.
|
|
·
|
Our “Shopping Center Properties” segment includes results from the commercial exploitation and development of shopping centers. Such results originate mainly from the lease and the delivery of services related to the lease of commercial facilities and other spaces in the Company’s shopping centers. Our Shopping Center Properties segment had assets of Ps. 2,400.1 million and Ps. 2,316.2 million as of June 30, 2015 and 2014, respectively, representing 34% and 31% of our investment and development properties business assets at such dates, respectively. Our Shopping Center Properties segment generated operating income of Ps. 1,189.3 million, Ps.864.7 million and Ps. 686.0 million for the fiscal years ended June 30, 2015, 2014 and 2013, respectively, representing 47%, 70% and 63%, of our consolidated operating income for such years, respectively.
|
|
·
|
Our “Offices” segment includes the operating results of the Company’s lease of office space and other rental properties and service revenues related to this activity. Our Offices segment had assets of Ps. 1,035.7 million and Ps. 905.8 million as of June 30, 2015 and 2014, respectively, representing 15% and 12% of our investment and development properties business assets at such dates, respectively. Our Offices segment generated operating income of Ps. 98.6 million, Ps. 160.0 million and Ps. 123.6 million for the fiscal years ended June 30, 2015, 2014 and 2013, respectively, representing 4%, 13% and 11%, of our consolidated operating income for such years, respectively.
|
|
·
|
Our “Sales and Developments” segment includes the operating results of the sales of undeveloped parcels of land and/or trading properties, as the results related with its development and maintenance. Also included in this segment are the results of the sales of real property intended for rent, sales of hotels and other properties included in the International segment. Our Sales and Developments segment had assets of Ps. 465.7 million and Ps. 697.3 million as of June 30, 2015 and 2014, respectively, representing 7% and 9% of our investment and development properties business assets at such dates, respectively. Our Sales and Developments segment generated operating income of Ps. 1,098.7 million, Ps. 238.5 million and Ps. 170.4 million for the fiscal years ended June 30, 2015, 2014 and 2013, respectively, representing 44%, 19% and 16%, of our consolidated operating income for such years, respectively.
|
|
·
|
Our “Hotels” segment includes the operating results of the Company’s hotels principally comprised of room, catering and restaurant revenues. Our Hotels segment had assets of Ps. 182.3 million and Ps. 203.9 million as of June 30, 2015 and 2014, respectively, representing 3% and 3% of our investment and development properties business assets at such dates, respectively. Our Hotels segment generated operating income of Ps. 10.2 million for the fiscal years ended June 30, 2014, representing 1% of our consolidated operating income for such year and operating loss of Ps. 12.8 million and Ps. 22.4 million for the fiscal years ended June 30, 2015 and 2013, respectively, representing (1%) and (2%), of our consolidated operating income for such years, respectively.
|
|
·
|
Our “International” segment includes the return on investments in subsidiaries and/or associates that mainly operate in the United States in relation to the lease of office buildings and hotels in that country and the return on investment in IDBD at fair value.
Our International segment had assets of Ps. 911.2 million and Ps. 1,988.0 million as of June 30, 2015 and 2014, respectively, representing 14% and 27% of our investment and development properties business assets at such dates, respectively
. Our International segment generated operating income of Ps. 147.9 million and Ps. 129.3 million for the fiscal years ended June 30, 2015 and 2013, representing 6% and 12%, respectively and operating loss of Ps. 30.0 million for the fiscal years ended June 30, 2014, representing (2%), of our consolidated operating income for such year.
|
|
·
|
Our “Financial Operations and Others” segment includes the financial activities carried out by the Company's associates, Banco Hipotecario S.A. and Tarshop S.A. and consumer finance residual financial operations of APSAMedia S.A. (currently merged with IRSA Commercial Properties). The e-commerce activities conducted through the associate Avenida Inc. are also included until the first quarter of the current fiscal year. This investment began to be considered a financial asset from the second quarter of this fiscal year. Our Financial Operations and Others segment had assets of Ps. 1,411.3 million and Ps. 1,261.2 million as of June 30, 2015 and 2014, respectively, representing 20% and 17% of our investment and development properties business assets at such dates, respectively. Our Financial Operations and Others segment generated operating loss of Ps. 3.3 million, Ps. 3.2 million and Ps. 5.5 million for the fiscal years ended June 30, 2015, 2014 and 2013, representing 0%, 0% and 12% of our consolidated operating income for such years, respectively.
|
|
2015
(1)(6)
|
2014
(1)(6)
|
2013
(1)(6)
|
2012
(1)(5)(6)
|
|||||||||||||
|
Crops
(2)
|
187,438 | 201,648 | 182,513 | 181,079 | ||||||||||||
|
Cattle
(3)
|
88,643 | 95,160 | 91,053 | 95,995 | ||||||||||||
|
Milk/Dairy
|
2,864 | 2,864 | 2,780 | 3,022 | ||||||||||||
|
Sheep
|
85,000 | 85,000 | 85,000 | 85,000 | ||||||||||||
|
Land Reserves
(4)
|
467,568 | 467,532 | 461,729 | 459,979 | ||||||||||||
|
Own farmlands leased to third parties
|
10,026 | 13,111 | 31,593 | 25,538 | ||||||||||||
|
Total
(5)
|
841,539 | 865,315 | 854,668 | 850,613 | ||||||||||||
|
•
|
Acquiring under-utilized properties and enhancing their land use:
We seek to purchase under-utilized properties at attractive prices and develop them to achieve more productive uses. We seek to do so by (i) transforming non-productive land into cattle feeding land, (ii) transforming cattle feeding land into land suitable for more productive agricultural uses, (iii) enhancing the value of agricultural lands by changing their use to more profitable agricultural activities; and (iv) reaching the final stage of the real estate development cycle by transforming rural properties into urban areas as the boundaries of urban development continue to extend into rural areas. To do so, we generally focus on acquisitions of properties outside of highly developed agricultural regions and/or properties whose value we believe is likely to be enhanced by proximity to existing or expected infrastructure.
|
|
|
•
|
Applying modern technologies to enhance operating yields and property values.
We believe that an opportunity exists to improve the productivity and long-term value of inexpensive and/or underdeveloped land by investing in modern technologies such as genetically modified and high yield seeds, direct sowing techniques, and machinery. We optimize crop yield through land rotation, irrigation and the use of fertilizers and agrochemicals. To enhance our cattle production, we use genetic technology and have a strict animal health plan controlled periodically through traceability systems. In addition, we have introduced state-of-the-art milking technologies in our dairy business.
|
|
|
•
|
Anticipating market trends.
We seek to anticipate market trends in the agribusiness sector by (i) identifying opportunities generated by economic development at local, regional and worldwide levels, (ii) detecting medium- and long-term increases or decreases in supply and demand caused by changes in the world’s food consumption patterns and (iii) using land for the production of food and energy.
|
|
|
•
|
International expansion.
We believe that an attractive opportunity exists to acquire and develop agricultural properties outside Argentina, and our objective is to replicate our business model in other countries. Although most of our properties are located in different areas of Argentina, we have begun a process of expansion into other Latin American countries, including Brazil, Bolivia, and Paraguay.
|
|
•
|
To improve crop production, we use state-of-the-art technology. We invest in machinery and the implementation of agricultural techniques such as direct sowing. In addition, we use high-potential seeds (GMOs) and fertilizers and we apply advanced land rotation techniques. In addition, we consider installing irrigation equipment in some of our farms.
|
|
|
•
|
To increase beef cattle production we use advanced breeding techniques and technologies related to animal health. Moreover, we optimize the use of pastures and we make investments in infrastructure, including installation of watering troughs and electrical fencing. In addition, we have one of the few vertically integrated beef cattle processing operations in Argentina through Sociedad Anónima Carnes Pampeanas S.A.
|
|
|
•
|
In our milking facility, we have implemented an individual animal identification system, using plastic tags for our beef cattle and “RFID” tags. We use software from Westfalia Co. which enables us to store individual information about each of our dairy cows.
|
|
•
|
Increasing our owned land in various regions by taking advantage of attractive land purchase opportunities. In addition, we expand our production areas by developing lands in regions where agricultural and livestock production is not developed to its full potential. We believe in the use of technological tools for improving the productivity of our land reserves and enhancing their long-term value. However, current or future environmental regulations could prevent us from fully developing our lands by demanding us to maintain part of them as natural woodlands not allocated to production.
|
|
|
•
|
Diversifying our production and the weather risk by leasing farms, thus expanding our product portfolio and optimizing our geographic focus, in particular in areas that are not appealing in terms of land value appreciation but with attractive productivity levels. We believe that this diversification mix mitigates our exposure to seasonality, commodity price fluctuations, weather conditions and other factors affecting the agricultural and livestock sector.
|
|
|
•
|
Moreover, we believe that continuing to expand our agricultural operations outside of Argentina will help us improve even more our ability to produce new agricultural products, further diversifying our mix of products, and mitigating our exposure to regional weather conditions and country-specific risks.
|
|
•
|
Shopping Center Properties.
Our main purpose is to maximize our shareholders’ profitability. By using our know-how in the shopping center industry in Argentina as well as our leading position, we seek to generate a sustainable growth of cash flow and to increase the long-term value of our real estate assets. We attempt to take advantage of the unsatisfied supply in different urban areas of the region, as well as of our customers’ purchase experience. Therefore, we seek to develop new shopping centers in urban areas with attractive prospects for growth, including Buenos Aires’ Metropolitan area, some cities in the provinces of Argentina and possibly, other places abroad. To achieve this strategy, the close business relationship we have had for years with more than 1000 retail companies and trademarks composing our selected group of tenants is of utmost importance, as it allows us to offer an adequate mix of tenants for each particular case.
|
|
|
•
|
Offices.
Since the Argentine economic crisis in 2001 and 2002, there have been limited investments in high-quality office buildings in Buenos Aires and, as a result, we believe there is currently substantial demand for top-notch office spaces. We seek to purchase and develop premium office buildings in the core districts in the City of Buenos Aires and other strategic locations that we believe offer attractive returns and potential for long-term capital gain. We expect to continue our focus on attracting premium corporate tenants to our office buildings. Furthermore, we intend to selectively consider new opportunities to acquire or construct new rental office buildings.
|
|
|
•
|
Hotels.
We believe our portfolio of three luxury hotels is positioned to take advantage of the future growth in tourism and business travel in Argentina. We seek to continue with our strategy to invest in high-quality properties that are operated by leading international hotel companies to capitalize on their operating experience and international reputation. We also seek to continue to invest in improvements for our hotels.
|
|
|
•
|
Sales and Developments
. We seek to purchase undeveloped properties in densely-populated areas and build apartment complexes offering green space for recreational activities. We also seek to develop residential communities by acquiring undeveloped properties with convenient access to the City of Buenos Aires, developing roads and other basic infrastructure such as electric power and water, and then selling lots for the construction of residential units. After the Argentine economic crisis in 2001 and 2002, the scarcity of mortgage financing restricted the growth in middle class home purchases and, as a result, we mainly focused on the development of residential communities for middle and high-income individuals, who do not need to finance their home purchases. We seek to continue to acquire undeveloped land at locations we consider attractive within and outside Buenos Aires. In each case, our intention is to purchase land with significant development or appreciation potential to resell. We believe that holding a portfolio of desirable undeveloped plots of land enhances our ability to make strategic long-term investments and affords us a valuable pipeline of new development projects for upcoming years.
|
|
|
•
|
International
. In this segment, we seek investments that represent an opportunity of capital appreciation potential in the long term. After the international financial crisis in 2008, we took advantage of the price opportunity in the real estate sector in the United States and invested in two office buildings in Manhattan, New York. During this year we sold 74.5% of the office building located at Madison Avenue, City of New York, for a total amount of US$ 185 million, and we have retained a 49.9% equity interest in a US company whose main asset is the so-called “Lipstick” office building located in the City of New York. In addition, jointly with subsidiaries, we hold 34.0% of the voting power of the REIT Condor Hospitality Trust (NASDAQ:CDOR) and we hold, through Dolphin Fund, a 49.0% stake in the Israeli company IDBD, one of the largest and most diversified investment groups of Israel, which, through its subsidiaries, participates in numerous markets and industry sectors, including real estate, retail, agroindustry, insurance, telecommunications, etc. We intend to continue evaluating -on a selective basis- investment opportunities outside Argentina as long as they offer attractive investment and development opportunities.
|
|
|
•
|
Financial Operations and Other.
We maintain our investment in Banco Hipotecario, the leading mortgage bank in Argentina, as we believe that we will be able to reach positive synergies in the long term hand in hand with the development of the mortgage market.
|
|
Volume
(in tons)
|
Fiscal Year 2015
Production
|
Fiscal Year 2015
Sales
|
Stock
as of June 30, 2015
|
Stock
as of June 30, 2014
|
Stock
as of June 30, 2013
|
|||||||||||||||
|
Wheat
|
15,990 | 7,083 | 8,666 | 737 | -- | |||||||||||||||
|
Corn
|
310,874 | 269,701 | 61,927 | 17,799 | 34,667 | |||||||||||||||
|
Sunflower
|
11,992 | 5,181 | 8,594 | 1,825 | 5,855 | |||||||||||||||
|
Soybean
|
279,608 | 250,125 | 102,464 | 84,351 | 45,928 | |||||||||||||||
|
Sugarcane
|
928,273 | 924,478 | -- | -- | -- | |||||||||||||||
|
Dairy
(1)
|
17,526 | 16,924 | -- | -- | -- | |||||||||||||||
|
Cattle
|
7,812 | 8,871 | 70,660 | (2) | 72,865 | (2) | 64,167 | (2) | ||||||||||||
|
Production Volume
(1)
|
FY2015
|
FY2014
|
FY2013
|
FY2012
|
||||||||||||
|
Corn
|
310,874 | 155,759 | 194,870 | 247,839 | ||||||||||||
|
Soybean
|
279,608 | 242,349 | 220,540 | 196,515 | ||||||||||||
|
Wheat
|
15,990 | 12,373 | 4,392 | 18,625 | ||||||||||||
|
Sorghum
|
1,740 | 4,502 | 6,709 | 7,791 | ||||||||||||
|
Sunflower
|
11,992 | 5,803 | 12,437 | 14,503 | ||||||||||||
|
Other
|
6,999 | 2,476 | 5,002 | 6,774 | ||||||||||||
|
Total Crops (tons)
|
627,203 | 423,262 | 443,950 | 492,047 | ||||||||||||
|
Sugarcane (tons)
|
928,273 | 657,547 | 1,156,848 | 576,048 | ||||||||||||
|
Cattle herd
|
7,812 | 6,970 | 7,723 | 8,936 | ||||||||||||
|
Milking cows
|
524 | 489 | 470 | 445 | ||||||||||||
|
Cattle (tons)
|
8,336 | 7,459 | 8,193 | 9,381 | ||||||||||||
|
Milk (liters)
|
17,525,818 | 19,320,317 | 18,459,472 | 16,562,904 | ||||||||||||
|
(1)
|
Includes CRESCA at 50%. Does not include Agro-Uranga S.A.
|
|
2015 Season
|
Argentina
|
Brazil
|
Bolivia
|
Paraguay
|
Total
|
|||||||||||||||
|
Corn
|
253,929 | 40,102 | 10,199 | 6,644 | 310,874 | |||||||||||||||
|
Soybean
|
132,101 | 111,751 | 30,471 | 5,285 | 279,608 | |||||||||||||||
|
Wheat
|
15,990 | - | - | - | 15,990 | |||||||||||||||
|
Sorghum
|
538 | - | 406 | 796 | 1,740 | |||||||||||||||
|
Sunflower
|
11,992 | - | - | - | 11,992 | |||||||||||||||
|
Other
|
6,917 | - | - | 82 | 6,999 | |||||||||||||||
|
Total Grains and Other
|
421,467 | 151,853 | 41,076 | 12,807 | 627,203 | |||||||||||||||
|
Sugarcane
|
- | 830,204 | 98,069 | - | 928,273 | |||||||||||||||
|
2014 Season
|
Argentina
|
Brazil
|
Bolivia
|
Paraguay
|
Total
|
|||||||||||||||
|
Corn
|
93,388 | 50,102 | 11,445 | 826 | 155,761 | |||||||||||||||
|
Soybean
|
108,088 | 108,107 | 20,821 | 5,334 | 242,350 | |||||||||||||||
|
Wheat
|
12,373 | - | - | - | 12,373 | |||||||||||||||
|
Sorghum
|
1,367 | - | 2,487 | 648 | 4,502 | |||||||||||||||
|
Sunflower
|
5,756 | - | 47 | - | 5,803 | |||||||||||||||
|
Other
|
1,926 | 534 | - | 16 | 2,476 | |||||||||||||||
|
Total Grains and Other
|
222,898 | 158,743 | 34,800 | 6,824 | 423,265 | |||||||||||||||
|
Sugarcane
|
- | 570,820 | 86,727 | - | 657,547 | |||||||||||||||
|
2013 Season
|
Argentina
|
Brazil
|
Bolivia
|
Paraguay
|
Total
|
|||||||||||||||
|
Corn
|
145,949 | 34,630 | 14,291 | - | 194,870 | |||||||||||||||
|
Soybean
|
82,476 | 106,276 | 31,601 | 187 | 220,540 | |||||||||||||||
|
Wheat
|
3,111 | - | 1,281 | - | 4,392 | |||||||||||||||
|
Sorghum
|
3,766 | - | 2,638 | 305 | 6,709 | |||||||||||||||
|
Sunflower
|
12,090 | - | 347 | - | 12,437 | |||||||||||||||
|
Other
|
2,644 | 2,358 | - | - | 5,002 | |||||||||||||||
|
Total Grains and Other
|
250,036 | 143,264 | 50,158 | 492 | 443,950 | |||||||||||||||
|
Sugarcane
|
- | 1,014,234 | 142,614 | - | 1,156,848 | |||||||||||||||
|
2012 Season
|
Argentina
|
Brazil
|
Bolivia
|
Paraguay
|
Total
|
|||||||||||||||
|
Corn
|
153,889 | 72,387 | 21,563 | - | 247,839 | |||||||||||||||
|
Soybean
|
83,221 | 83,319 | 29,976 | - | 196,516 | |||||||||||||||
|
Wheat
|
17,637 | - | 988 | - | 18,625 | |||||||||||||||
|
Sorghum
|
3,360 | - | 4,431 | - | 7,791 | |||||||||||||||
|
Sunflower
|
13,210 | - | 1,293 | - | 14,503 | |||||||||||||||
|
Other
|
5,494 | 1,280 | - | - | 6,774 | |||||||||||||||
|
Total Grains and Other
|
276,811 | 156,986 | 58,251 | - | 492,048 | |||||||||||||||
|
Sugarcane
|
- | 576,030 | 18 | - | 576,048 | |||||||||||||||
|
FY2015
|
FY2014
|
FY2013
|
FY2012
|
|||||||||||||||||||||||||||||||||||||||||||||
|
Volume of Sales
(3)
|
D.M.
(1)
|
F.M.
(2)
|
Total
|
D.M.
(1)
|
F.M.
(2)
|
Total
|
D.M.
(1)
|
F.M.
(2)
|
Total
|
D.M.
(1)
|
F.M.
(2)
|
Total
|
||||||||||||||||||||||||||||||||||||
|
Corn
|
269,701 | - | 269,701 | 179,893 | - | 179,893 | 233,369 | 37,775 | 271,144 | 202,345 | 21,769 | 224,114 | ||||||||||||||||||||||||||||||||||||
|
Soybean
|
172,938 | 77,187 | 250,125 | 188,818 | 33,233 | 222,051 | 153,446 | 55,368 | 208,814 | 228,639 | 23,000 | 251,639 | ||||||||||||||||||||||||||||||||||||
|
Wheat
|
6,969 | 114 | 7,083 | 11,359 | - | 11,359 | 10,735 | - | 10,735 | 15,246 | 5,500 | 20,746 | ||||||||||||||||||||||||||||||||||||
|
Sorghum
|
1,569 | - | 1,569 | 3,843 | - | 3,843 | 5,807 | - | 5,807 | 8,497 | - | 8,497 | ||||||||||||||||||||||||||||||||||||
|
Sunflower
|
5,181 | - | 5,181 | 9,745 | - | 9,745 | 10,551 | - | 10,551 | 18,095 | - | 18,095 | ||||||||||||||||||||||||||||||||||||
|
Other
|
1,872 | - | 1,872 | 6,248 | 261 | 6,509 | 13,925 | 127 | 14,052 | 11,519 | - | 11,519 | ||||||||||||||||||||||||||||||||||||
|
Total
Grains (tons)
|
458,230 | 77,301 | 535,531 | 399,906 | 33,494 | 433,400 | 427,833 | 93,270 | 521,103 | 484,341 | 50,269 | 534,610 | ||||||||||||||||||||||||||||||||||||
|
Sugarcane (tons)
|
924,478 | - | 924,478 | 675,670 | - | 675,670 | 1,179,877 | - | 1,179,877 | 636,335 | - | 636,335 | ||||||||||||||||||||||||||||||||||||
|
Cattle herd
|
8,871 | - | 8,871 | 8,842 | - | 8,842 | 9,627 | - | 9,627 | 15,014 | - | 15,014 | ||||||||||||||||||||||||||||||||||||
|
Milking cows
|
903 | - | 903 | 465 | - | 465 | 496 | - | 496 | 451 | - | 451 | ||||||||||||||||||||||||||||||||||||
|
Beef-Cattle (tons)
|
9,774 | - | 9,774 | 9,307 | - | 9,307 | 10,123 | - | 10,123 | 15,465 | - | 15,465 | ||||||||||||||||||||||||||||||||||||
|
Milk (in thousands of liters)
|
16,924 | - | 16,924 | 18,787 | - | 18,787 | 17,870 | - | 17,870 | 16,267 | - | 16,267 | ||||||||||||||||||||||||||||||||||||
|
2015
(1)(2)
|
2014
(1)(2)
|
2013
(1)(2)
|
2012
(1)(2)
|
|||||||||||||
|
Own
|
128,795 | 122,632 | 127,952 | 127,793 | ||||||||||||
|
Under lease
|
58,167 | 58,030 | 45,624 | 44,508 | ||||||||||||
|
Under concession
|
21,547 | 20,986 | 8,937 | 8,778 | ||||||||||||
|
Leased to third parties
|
3,267 | 7,616 | 18,223 | 23,595 | ||||||||||||
|
Total
|
211,776 | 209,264 | 200,736 | 204,674 | ||||||||||||
|
(1)
|
Sown land may differ from that indicated under “Uses of Land”, since some hectares are sown twice in the same season and therefore are counted twice.
|
|
(2)
|
Includes CRESCA at 50%. Does not include Agro-Uranga.
|
|
Stock
|
2015 Season
|
2014 Season
|
2013 Season
|
Variation
|
||||||||||||
|
Corn
|
61,927 | 17,799 | 34,667 | 247.9 | % | |||||||||||
|
Soybean
|
102,464 | 84,351 | 45,928 | 21.5 | % | |||||||||||
|
Sunflower
|
8,594 | 1,825 | 5,855 | 370.9 | % | |||||||||||
|
Sorghum
|
198 | 530 | 3,577 | (62.6 | %) | |||||||||||
|
Wheat
|
8,666 | 737 | 1,075.8 | % | ||||||||||||
|
Cotton
|
239 | 0.0 | % | |||||||||||||
|
Sugarcane
|
0.0 | % | ||||||||||||||
|
Other
|
4,925 | 32,782 | (85.0 | %) | ||||||||||||
|
Total
|
186,774 | 138,024 | 90,266 | 35.3 | % | |||||||||||
|
2015
|
2014
|
2013
|
2012
|
|||||||||||||
|
Crops
|
59,178 | 58,030 | 45,624 | 44,508 | ||||||||||||
|
Cattle
|
13,501 | 18,549 | 12,635 | 12,635 | ||||||||||||
|
In millions of Ps.
|
Fiscal Year 2015
|
Fiscal Year 2014
|
Fiscal Year 2013
|
YoY var
2015 vs. 2014
|
||||||||||||
|
Revenues
|
986.7 | 836.8 | 750.4 | 17.9 | % | |||||||||||
|
Costs
|
(1,795.4 | ) | (1,540.7 | ) | (1,227.8 | ) | 16.5 | % | ||||||||
|
Initial recognition and changes in the fair value of biological assets and agricultural products at the point of harvest
|
918.3 | 868.4 | 572.1 | 5.8 | % | |||||||||||
|
Changes in the net realizable value of agricultural products after harvest
|
(34.5 | ) | (17.6 | ) | 11.8 | 95.6 | % | |||||||||
|
Gross profit
|
75.1 | 146.9 | 106.4 | (48.9 | %) | |||||||||||
|
General and administrative expenses
|
(159.0 | ) | (147.2 | ) | (89.6 | ) | 8.0 | % | ||||||||
|
Selling expenses
|
(160.4 | ) | (117.8 | ) | (115.9 | ) | 36.1 | % | ||||||||
|
Other operating results, net
|
(8.6 | ) | (29.4 | ) | (11.0 | ) | (70.6 | %) | ||||||||
|
Loss from operations
|
(252.9 | ) | (147.5 | ) | (110.1 | ) | 71.5 | % | ||||||||
|
Share of profit / (loss) of associates and joint ventures
|
0.8 | 11.0 | 8.1 | (92.3 | %) | |||||||||||
|
Segment Loss
|
(252.1 | ) | (136.5 | ) | (102.0 | ) | 84.7 | % | ||||||||
|
In millions of Ps.
|
Fiscal Year 2015
|
Fiscal Year 2014
|
Fiscal Year 2013
|
YoY var
2015 vs. 2014
|
||||||||||||
|
Revenues
|
197.8 | 123.9 | 160.3 | 59.7 | % | |||||||||||
|
Costs
|
(368.2 | ) | (206.8 | ) | (302.2 | ) | 78.1 | % | ||||||||
|
Initial recognition and changes in the fair value of biological assets and agricultural products at the point of harvest
|
187.5 | 96.2 | 197.3 | 94.8 | % | |||||||||||
|
Gross profit
|
17.1 | 13.3 | 55.4 | 28.5 | % | |||||||||||
|
General and administrative expenses
|
(19.8 | ) | (28.3 | ) | (24.2 | ) | (29.9 | %) | ||||||||
|
Selling expenses
|
(7.8 | ) | (4.9 | ) | (4.0 | ) | 59.5 | % | ||||||||
|
Other operating results, net
|
(1.7 | ) | 0.1 | (0.0 | ) | (1,704.8 | %) | |||||||||
|
(Loss)/Profit from operations
|
(12.1 | ) | (19.7 | ) | 27.2 | (38.4 | %) | |||||||||
|
Segment (Loss)/Profit
|
(12.1 | ) | (19.7 | ) | 27.2 | (38.4 | %) | |||||||||
|
2015
(1)
|
2014
(1)
|
2013
(1)
|
||||||||||
|
Cattle production
|
8,336 | 7,459 | 8,193 | |||||||||
|
(1)
|
Production measured in tons of live weight. Production is the sum of the net increases (or decreases) during a given period in live weight of each head of cattle owned by us.
|
|
2015
|
2014
|
2013
|
||||||||||
|
Breeding stock
|
52,052 | 54,808 | 36,531 | |||||||||
|
Winter grazing stock
|
12,950 | 11,607 | 21,107 | |||||||||
|
Milk farmstock
|
5,658 | 6,450 | 6,529 | |||||||||
|
Total Stock (heads)
|
70,660 | 72,865 | 64,167 | |||||||||
|
In millions of Ps.
|
Fiscal Year 2015
|
Fiscal Year 2014
|
Fiscal Year 2013
|
YoY var
2015 vs. 2014
|
||||||||||||
|
Revenues
|
143.6 | 90.3 | 82.9 | 59.0 | % | |||||||||||
|
Costs
|
(224.6 | ) | (160.7 | ) | (147.3 | ) | 39.8 | % | ||||||||
|
Initial recognition and changes in the fair value of biological assets and agricultural products at the point of harvest
|
166.7 | 145.3 | 79.3 | 14.7 | % | |||||||||||
|
Changes in the net realizable value of agricultural products after harvest
|
0.0 | 0.2 | 0.0 | (98.3 | %) | |||||||||||
|
Gross Profit
|
85.7 | 75.2 | 14.9 | 14.1 | % | |||||||||||
|
General and administrative expenses
|
(25.8 | ) | (27.2 | ) | (13.7 | ) | (5.3 | %) | ||||||||
|
Selling expenses
|
(20.1 | ) | (13.9 | ) | (11.5 | ) | 45.1 | % | ||||||||
|
Other operating results, net
|
(3.2 | ) | (2.0 | ) | (3.5 | ) | 58.0 | % | ||||||||
|
Profit/ (Loss) from operations
|
36.7 | 32.1 | (13.8 | ) | 14.3 | % | ||||||||||
|
Share of profit / (loss) of associates and joint ventures
|
0.0 | 0.0 | 0.0 | (85.7 | %) | |||||||||||
|
Segment Profit / (Loss)
|
36.7 | 32.1 | (13.8 | ) | 14.3 | % | ||||||||||
|
2015
|
2014
|
2013
|
||||||||||
|
Average dairy cows per day (heads)
|
2,189 | 2,439 | 2,392 | |||||||||
|
Milk Production/Dairy Cow/Day (liters)
|
21.48 | 19.69 | 20.44 | |||||||||
|
In millions of Ps.
|
Fiscal Year 2015
|
Fiscal Year 2014
|
Fiscal Year 2013
|
YoY var
2015 vs. 2014
|
||||||||||||
|
Revenues
|
71.9 | 53.9 | 38.8 | 33.4 | % | |||||||||||
|
Costs
|
(133.3 | ) | (104.3 | ) | (74.8 | ) | 27.7 | % | ||||||||
|
Initial recognition and changes in the fair value of biological assets and agricultural products at the point of harvest
|
74.9 | 62.8 | 40.7 | 19.2 | % | |||||||||||
|
Gross Profit
|
13.6 | 12.4 | 4.7 | 9.3 | % | |||||||||||
|
General and administrative expenses
|
(4.9 | ) | (5.9 | ) | (3.1 | ) | (14.4 | %) | ||||||||
|
Selling expenses
|
(3.7 | ) | (2.2 | ) | (1.8 | ) | 63.1 | % | ||||||||
|
Other operating results, net
|
(0.8 | ) | (0.4 | ) | (0.8 | ) | 85.4 | % | ||||||||
|
Profit / (Loss) from operations
|
4.2 | 4.0 | (1.0 | ) | 5.2 | % | ||||||||||
|
Segment Profit / (Loss)
|
4.2 | 4.0 | (1.0 | ) | 5.2 | % | ||||||||||
|
In millions of Ps.
|
Fiscal Year 2015
|
Fiscal Year 2014
|
Fiscal Year 2013
|
YoY var
2015 vs. 2014
|
||||||||||||
|
Revenues
|
37.2 | 29.1 | 30.8 | 27.6 | % | |||||||||||
|
Costs
|
(19.2 | ) | (17.4 | ) | (12.1 | ) | 10.5 | % | ||||||||
|
Gross Profit
|
18.0 | 11.8 | 18.8 | 52.7 | % | |||||||||||
|
General and administrative expenses
|
(2.1 | ) | (2.7 | ) | (4.4 | ) | (19.8 | %) | ||||||||
|
Selling expenses
|
(0.7 | ) | (0.8 | ) | (1.7 | ) | (8.0 | %) | ||||||||
|
Other operating results, net
|
(0.3 | ) | (0.2 | ) | (1.1 | ) | 51.4 | % | ||||||||
|
Profit from operations
|
14.8 | 8.1 | 11.5 | 82.5 | % | |||||||||||
|
Segment Profit
|
14.8 | 8.1 | 11.5 | 82.5 | % | |||||||||||
|
Fiscal Year
|
Number of Farmlands
|
Amount of Acquisitions
(Ps. million)
|
||||||
|
2006
(1)
|
1 | 45.9 | ||||||
|
2007
(2)
|
1 | 7.3 | ||||||
|
2008
(3)
|
2 | 4.5 | ||||||
|
2009
(4)
|
7 | 133.2 | ||||||
|
2010
(5)
|
- | 5.0 | ||||||
|
2011
(6)
|
3 | 61.5 | ||||||
|
2012
|
- | - | ||||||
|
2013
|
- | - | ||||||
|
2014
|
- | - | ||||||
|
2015
|
- | - | ||||||
|
(1)
|
Includes the acquisition of “San Pedro” farmland of 6,022 hectares.
|
|
(2)
|
Includes the acquisition of “8 de Julio” farmland of 90,000 hectares.
|
|
(3)
|
Includes the acquisition of the remaining 25% of “La Adela” farmland of 18 hectares and 80% of “La Esperanza” farmland of 980 hectares.
|
|
(4)
|
Includes the acquisition of "Estancia Carmen", "Puertas de Luján", "Las Londras", "San Cayetano", "San Rafael", and "La Fon Fon" farmlands and 50% of "Jerovia" farmland, of 10,911, 115, 4,566, 883, 2,969, 3,748 and 20,966 hectares, respectively.
|
|
(5)
|
Includes exercise of the option over 50% of the “Jerovía” farmland of 3,646 hectares.
|
|
(6)
|
Includes the acquisition of “La Primavera” and “4 Vientos” farmlands of 2,341 hectares and 2,659 hectares, respectively.
|
|
Fiscal Year
|
Number of Farmlands
|
Gross Proceeds from Sales
(Ps. million)
|
Profit
(1)
(Ps. million )
|
|||||||||
|
2006
(2)
|
1 | 16.1 | 9.9 | |||||||||
|
2007
(3)
|
3 | 29.9 | 22.3 | |||||||||
|
2008
(4)
|
2 | 23.0 | 20.0 | |||||||||
|
2009
(5)
|
2 | 2.0 | 1.9 | |||||||||
|
2010
(6)
|
1 | 18.6 | 13.7 | |||||||||
|
2011
(7)
|
2 | 84.5 | 54.6 | |||||||||
|
2012
(8)
|
3 | 118.3 | 63.2 | |||||||||
|
2013
(9)
|
4 | 332.6 | 149.6 | |||||||||
|
2014
(10)
|
2 | 148.5 | 91.4 | |||||||||
|
2015
(11)
|
4 | 814.3 | 569.6 | |||||||||
|
In millions of Ps.
|
Fiscal Year 2015
|
Fiscal Year 2014
|
Fiscal Year 2013
|
YoY var
2015 vs. 2014
|
||||||||||||
|
Revenues
|
- | - | - | - | ||||||||||||
|
Costs
|
(9.0 | ) | (8.2 | ) | (5.7 | ) | 9.4 | % | ||||||||
|
Gross Loss
|
(9.0 | ) | (8.2 | ) | (5.7 | ) | 9.4 | % | ||||||||
|
Gain from disposition of farmlands
|
569.5 | 91.4 | 149.6 | 523.4 | % | |||||||||||
|
Profit from operations
|
551.4 | 78.0 | 132.6 | 606.6 | % | |||||||||||
|
Segment Profit
|
551.4 | 78.0 | 132.6 | 606.6 | % | |||||||||||
|
In millions of Ps.
|
Fiscal Year 2015
|
Fiscal Year 2014
|
Fiscal Year 2013
|
YoY var
2015 vs. 2014
|
||||||||||||
|
Revenues
|
806.0 | 554.1 | 208.9 | 45.5 | % | |||||||||||
|
Costs
|
(739.2 | ) | (479.7 | ) | (204.7 | ) | 54.1 | % | ||||||||
|
Gross profit / (loss)
|
66.8 | 74.4 | 4.2 | (10.2 | %) | |||||||||||
|
General and administrative expenses
|
(25.3 | ) | (16.9 | ) | (11.0 | ) | 50.1 | % | ||||||||
|
Selling expenses
|
(77.1 | ) | (54.8 | ) | (21.5 | ) | 40.9 | % | ||||||||
|
Other operating results, net
|
(0.3 | ) | (0.9 | ) | (1.3 | ) | (66.8 | %) | ||||||||
|
(Loss)/Profit from operations
|
(36.0 | ) | 1.9 | (29.6 | ) | - | ||||||||||
|
Segment (Loss)/Profit
|
(36.0 | ) | 1.9 | (29.6 | ) | - | ||||||||||
|
In millions of Ps.
|
Fiscal Year 2015
|
Fiscal Year 2014
|
Fiscal Year 2013
|
YoY var
2015 vs. 2014
|
||||||||||||
|
Revenues
|
117.8 | 124.0 | 83.3 | (5.0 | %) | |||||||||||
|
Costs
|
(96.8 | ) | (100.3 | ) | (71.2 | ) | (3.4 | %) | ||||||||
|
Initial recognition and changes in the fair value of biological assets and agricultural products at the point of harvest
|
- | - | (1.0 | ) | - | |||||||||||
|
Gross Profit
|
20.9 | 23.7 | 11.1 | (11.7 | %) | |||||||||||
|
General and administrative expenses
|
(7.4 | ) | (10.6 | ) | (7.1 | ) | (30.4 | %) | ||||||||
|
Selling expenses
|
(12.7 | ) | (10.7 | ) | (6.9 | ) | 18.0 | % | ||||||||
|
Other operating results, net
|
1.3 | 3.3 | 21.3 | (59.4 | %) | |||||||||||
|
Profit from operations
|
2.2 | 5.7 | 18.4 | (60.6 | %) | |||||||||||
|
Share of Profit of associates and joint ventures
|
- | 0.4 | 1.1 | - | ||||||||||||
|
Segment Profit
|
2.2 | 6.1 | 19.5 | (63.5 | %) | |||||||||||
|
Use of Farmlands Owned and under Concession as of June 30, 2015
|
|||||||||||||||||||||||||||||||
|
Locality
|
Province
|
Date of Acquisition
|
Surface Area (has)
|
Main Business
|
Cattle (has)
|
Sheep (has)
|
Dairy (has)
|
Agriculture (has)
|
Cattle (has)
|
||||||||||||||||||||||
|
El Recreo
|
Recreo
|
Catamarca
|
May 95
|
12,395 |
Natural woodlands
|
||||||||||||||||||||||||||
|
Los Pozos
|
JV González
|
Salta
|
May ’95
|
239,639 |
Cattle/ Agriculture/ Natural woodlands
|
43,276 | 15,012 | 43,136 | |||||||||||||||||||||||
|
San Nicolás (1)
|
Rosario
|
Santa Fe
|
May ‘97
|
1,432 |
Agriculture
|
1,409 | |||||||||||||||||||||||||
|
Las Playas (1)
|
Idiazabal
|
Córdoba
|
May ‘97
|
1,534 |
Agriculture/ Dairy
|
1,534 | |||||||||||||||||||||||||
|
La Gramilla/ Santa Bárbara
|
Merlo
|
San Luis
|
Nov ‘97
|
7,072 |
Agriculture Under irrigation
|
4,295 | |||||||||||||||||||||||||
|
La Suiza
|
Villa Angela
|
Chaco
|
Jun ‘98
|
36,380 |
Agriculture/ Cattle
|
30,200 | 3,692 | 18,853 | |||||||||||||||||||||||
|
La Esmeralda
|
Ceres
|
Santa Fe
|
Jun ‘98
|
9,370 |
Agriculture/ Cattle
|
8,491 | |||||||||||||||||||||||||
|
El Tigre
|
Trenel
|
La Pampa
|
Apr ‘03
|
8,360 |
Agriculture/ Dairy
|
2,864 | 4,803 | 5,658 | |||||||||||||||||||||||
|
El Invierno
|
Rancul
|
La Pampa
|
Jun ‘05
|
1,946 |
Agriculture
|
1,839 | |||||||||||||||||||||||||
|
San Pedro
|
Concepción de Uruguay
|
Entre Rios
|
Sep ‘05
|
6,022 |
Agriculture
|
1,143 | 4,216 | ||||||||||||||||||||||||
|
8 De Julio/ Estancia Carmen
|
Puerto Deseado
|
Santa Cruz
|
May ‘07/ Sep ‘08
|
100,911 |
Sheep
|
85,000 | |||||||||||||||||||||||||
|
Administración Cactus
|
Villa Mercedes
|
San Luis
|
Dec ‘97
|
171 |
Natural woodlands
|
171 | |||||||||||||||||||||||||
|
Las Vertientes
|
Las Vertientes
|
Cordoba
|
- | 4 |
Silo
|
||||||||||||||||||||||||||
|
La Esperanza
|
Rancul
|
La Pampa
|
Mar ‘08
|
980 |
Agriculture
|
334 | |||||||||||||||||||||||||
|
Las Londras
|
Santa Cruz
|
Bolivia
|
Nov ‘08
|
4,566 |
Agriculture
|
3,735 | |||||||||||||||||||||||||
|
San Rafael
|
Santa Cruz
|
Bolivia
|
Nov ‘08
|
2,969 |
Agriculture
|
2,735 | |||||||||||||||||||||||||
|
La Primavera
|
Santa Cruz
|
Bolivia
|
Jun ‘11
|
2,340 |
Agriculture
|
1,099 | |||||||||||||||||||||||||
|
Cuatro Vientos
|
Santa Cruz
|
Bolivia
|
Jun ‘11
|
2,658 |
Agriculture
|
790 | |||||||||||||||||||||||||
|
Jeroviá/Marangatú/Udra (2)
|
Mariscal Estigarribia
|
Paraguay
|
Feb ‘09
|
58,754 |
Agriculture/ Natural woodlands
|
626 | 5,562 | 1,697 | |||||||||||||||||||||||
|
Finca Mendoza
|
Lujan de Cuyo
|
Mendoza
|
Mar ‘11
|
389 |
Natural woodlands
|
||||||||||||||||||||||||||
|
Establecimiento Mendoza
|
Finca Lavalle
|
Mendoza
|
Nov’03
|
9 |
Natural woodlands
|
||||||||||||||||||||||||||
|
Jatoba
|
Jaborandi/BA
|
Brazil
|
Oct '06 | 31,606 |
Agriculture
|
10,731 | |||||||||||||||||||||||||
|
Alto Taquari
|
Alto Taquari/MT
|
Brazil
|
Aug '07 | 5,395 |
Agriculture
|
3,622 | |||||||||||||||||||||||||
|
Araucaria
|
Mineiros/GO
|
Brazil
|
Mar '07 | 8,124 |
Agriculture
|
4,844 | |||||||||||||||||||||||||
|
Chaparral
|
Correntina/BA
|
Brazil
|
Nov '07 | 37,183 |
Agriculture
|
13,075 | |||||||||||||||||||||||||
|
Nova Buruti
|
Januária/MG
|
Brazil
|
Dec '07 | 24,212 |
Forestry
|
||||||||||||||||||||||||||
|
Preferencia
|
Barreiras/BA
|
Brazil
|
Sep '08 | 17,799 |
Cattle
|
6,554 | |||||||||||||||||||||||||
|
Subtotal Own Farms
|
622,220 | 81,970 | 85,000 | 2,864 | 91,816 | 69,344 | |||||||||||||||||||||||||
|
Agropecuaria Anta SA (3)
|
Las Lajitas
|
Salta
|
132,000 | 869 | 23,547 | 1,316 | |||||||||||||||||||||||||
|
Subtotal Farms under Concession
|
132,000 | 869 | 23,547 | 1,316 | |||||||||||||||||||||||||||
|
Total
|
754,220 | 82,839 | 85,000 | 2,864 | 115,363 | 70,660 | |||||||||||||||||||||||||
|
(2)
|
Hectares in proportion to our 50.0% interest in CRESCA through Brasilagro.
|
| As of year ended June 30, | ||||||||||||||||
|
2015
(2)
|
2014
(2)
|
2013
(2)
|
2012
(2)
|
|||||||||||||
|
Las Vertientes
(1)
|
10,000 | 10,000 | 10,000 | 10,000 | ||||||||||||
|
San Nicolás
(1)
|
5,341 | 5,341 | 5,341 | 5,341 | ||||||||||||
|
Brasilagro
|
12,000 | 74,000 | 74,000 | 74,000 | ||||||||||||
|
Total
|
27,341 | 89,341 | 89,341 | 89,341 | ||||||||||||
|
·
|
deprive obligations of their nature or limit liability for damages;
|
|
·
|
imply a waiver or restriction of consumer rights and an extension of seller rights; and
|
|
·
|
impose the shifting of the burden of proof against consumers.
|
|
Annual accumulated rental income over fiscal years Ps./000
(4)
|
||||||||||||||||||||||||||||||||||||
|
Date of Acquisition
|
Gross Leasable Area (sqm)
(1)
|
Occupancy
(2)
|
IRSA’s Effective Interest
|
Monthly Rental Income (in thousands of Ps.) (3) |
2015
|
2014
|
2013
|
Book Value
(in thousands of Ps.)
|
||||||||||||||||||||||||||||
|
Offices
|
||||||||||||||||||||||||||||||||||||
|
Edificio República
|
04/28/08
|
19,885 | 93.6 | % | 100.0 | % | 4,919 | 61,934 | 45,676 | 32,721 | 195,539 | |||||||||||||||||||||||||
|
Torre BankBoston
|
08/27/07
|
14,873 | 100.0 | % | 100.0 | % | 3,954 | 41,932 | 34,744 | 25,146 | 134,924 | |||||||||||||||||||||||||
|
Bouchard 551
|
03/15/07
|
- | - | 100.0 | % | 135 | 10,176 | 23,519 | 30,008 | 8,226 | ||||||||||||||||||||||||||
|
Intercontinental Plaza
(8)
|
11/18/97
|
22,535 | 100.0 | % | 100.0 | % | - | 55,973 | 40,108 | 30,178 | 48,783 | |||||||||||||||||||||||||
|
Bouchard 710
|
06/01/05
|
15,014 | 100.0 | % | 100.0 | % | 4,170 | 48,327 | 34,606 | 26,025 | 82,044 | |||||||||||||||||||||||||
|
Dique IV, Juana Manso 295
|
12/02/97
|
11,298 | 99.5 | % | 100.0 | % | 2,634 | 32,171 | 25,195 | 18,282 | 56,266 | |||||||||||||||||||||||||
|
Maipú 1300
(9)
|
09/28/95
|
4,759 | 90.9 | % | 100.0 | % | 1,020 | 15,848 | 15,499 | 15,147 | 18,366 | |||||||||||||||||||||||||
|
Libertador 498
|
12/20/95
|
620 | 100.0 | % | 100.0 | % | 372 | 1,952 | 3,184 | 2,946 | 4,511 | |||||||||||||||||||||||||
|
Suipacha 652/64
|
11/22/91
|
11,453 | 96.7 | % | 100.0 | % | 1,385 | 16,023 | 12,636 | 8,689 | 13,711 | |||||||||||||||||||||||||
|
Madero 1020
|
12/21/95
|
- | - | 100.0 | % | 2 | 26 | 24 | 24 | 120 | ||||||||||||||||||||||||||
|
Dot Building
(5)
|
11/28/06
|
11,242 | 100.0 | % | 80.0 | % | 2,067 | 27,416 | 18,985 | 12,924 | 126,365 | |||||||||||||||||||||||||
|
Subtotal Offices
|
111,679 | 98.1 | % | N/A | 20,658 | 311,778 | 254,176 | 202,090 | 688,855 | |||||||||||||||||||||||||||
|
Other Properties
|
||||||||||||||||||||||||||||||||||||
|
Nobleza Picardo
(6)
|
05/31/11
|
106,610 | 74.8 | % | 50.0 | % | 144 | 7,960 | 8,238 | 7,117 | 4,297 | |||||||||||||||||||||||||
|
Other Properties
(7)
|
N/A | 36,441 | 45.3 | % | N/A | 659 | 6,960 | 2,792 | 2, 000 | 82,264 | ||||||||||||||||||||||||||
|
Subtotal Other Properties
|
143,051 | 67.4 | % | N/A | 803 | 14,920 | 11,030 | 9,117 | 86,561 | |||||||||||||||||||||||||||
|
Total Offices
(7)
|
254,730 | 80.7 | % | N/A | 21,461 | 326,698 | 265,206 | 211,207 | 775,416 | |||||||||||||||||||||||||||
|
(1)
Corresponds to the total leasable surface area of each property as of June 30, 2015. Excludes common areas and parking spaces.
|
|||||||||
|
(2)
Calculated by dividing occupied square meters by leasable area as of June 30, 2015.
|
|||||||||
|
(3)
The lease agreements in effect as of June 30, 2015 were computed for each property.
|
|||||||||
|
(4)
Corresponds to total consolidated lease agreements.
|
|||||||||
|
(5)
Through IRSA Commercial Properties.
|
|||||||||
|
(6)
Through Quality Invest S.A.
|
|||||||||
|
(7)
Includes the following properties: Anchorena 665, Zelaya 3102, 3103 y 3105, Rivadavia 2768, Constitución 1111, Santa Maria del Plata, Puerto Retiro Plots 50%, Rio Parcel 50%, Libertador Parcel 50%.
|
|||||||||
|
(8)
During May, 2015, IRSA reported that, through IRSA Commercial Properties, has signed an agreement to transfer to a non related party 8,470 sqm corresponding to nine office floors and the sign of the deed and the delivery of the units was on June 30, 2015. During September, 2015, IRSA sold through IRSA Commercial Properties seven floors of Intercontinental Plaza, for more information please see “Item 4. Recent Developments.”
(9) During November, 2015, IRSA sold two office floors and four units of parking space of Maipú 1300, for more information please see “Item 4. Recent Developments.”
|
|
Year of
expiration
|
Number of
Leases (1)
|
Surface area subject
to expiration (sqm)
(2) (3)
|
Percentage subject
to expiration
|
Amount
(Ps. ‘000)
|
Percentage of
Leases
|
|||||||||||||||
|
2015
|
21 | 36,077 | 11 | % | 34,851 | 10 | % | |||||||||||||
|
2016
|
44 | 39,579 | 12 | % | 101,819 | 30 | % | |||||||||||||
|
2017
|
61 | 70,084 | 22 | % | 147,468 | 44 | % | |||||||||||||
|
2018+
|
26 | 171,372 | 54 | % | 54,468 | 16 | % | |||||||||||||
|
Total
|
152 | 317,112 | 100 | % | 338,606 | 100 | % | |||||||||||||
|
Occupancy Percentage
(1)
|
||||||||
|
2015
|
2014
|
|||||||
|
Offices
|
||||||||
|
Edificio República
|
93.6 | % | 94.0 | % | ||||
|
Torre BankBoston
|
100.0 | % | 100.0 | % | ||||
|
Bouchard 551
|
- | 100.0 | % | |||||
|
Intercontinental Plaza
(2)
|
100.0 | % | 100.0 | % | ||||
|
Bouchard 710
|
100.0 | % | 99.8 | % | ||||
|
Dique IV, Juana Manso 295
|
99.5 | % | 94.4 | % | ||||
|
Maipú 1300
(3)
|
90.9 | % | 87.3 | % | ||||
|
Libertador 498
|
100.0 | % | 100.0 | % | ||||
|
Suipacha 652/64
|
96.7 | % | 100.0 | % | ||||
|
DOT Building
|
100.0 | % | 100.0 | % | ||||
|
Subtotal Offices
|
98.1 | % | 97.7 | % | ||||
|
(1)
Leased surface area in accordance with agreements in effect as of June 30, 2015 and 2014 as applicable.
(2)
During
May, 2015, we reported that, through IRSA Commercial Properties, we have signed an agreement to transfer to a non related party 8,470 sqm corresponding to nine office floors and the sign of the deed and the delivery of the units was on June 30, 2015. During September, 2015, we sold through IRSA Commercial Properties seven floors of Intercontinental Plaza, for more information please see “Item 4. Recent Developments.
(3) During November, 2015, IRSA sold two office floors and four units of parking space of Maipú 1300, for more information please see “Item 4. Recent Developments.”
|
|
Annual average income per square meter (ps./sqm)
(1)
|
||||||||||||
|
2015
(2)
|
2014
(2)
|
2013
(2)
|
||||||||||
|
Offices
|
|
|
|
|||||||||
|
Edificio República
|
3,115 | 2,297 | 1,646 | |||||||||
|
Torre BankBoston
|
2,819 | 2,336 | 1,691 | |||||||||
|
Bouchard 557
|
- | - | 2,484 | |||||||||
|
Intercontinental Plaza
(4)
|
2,484 | 1,780 | 1,339 | |||||||||
|
Bouchard 710
|
3,219 | 2,305 | 1,733 | |||||||||
|
Dique IV, Juana Manso 295
|
2,847 | 2,230 | 1,618 | |||||||||
|
Maipú 1300
(5)
|
3,330 | 3,257 | 1,612 | |||||||||
|
Libertador 498
|
3,149 | 5,137 | 4,752 | |||||||||
|
Suipacha 652/64
|
1,399 | 1,103 | 759 | |||||||||
|
DOT Building
|
2,439 | 1,689 | 1,150 | |||||||||
|
Others
(3)
|
61 | 47 | 96 | |||||||||
|
(1)
Calculated by dividing annual rental income by the gross leasable area of offices based on our interest in each building as of June 30 for each fiscal year.
(2)
Leasable square meters vary depending on availability for rent of land reserves (Nobleza Piccardo, Ferro etc.).
(3)
Includes the following properties: Nobleza Piccardo, Ferro, Dot Adjoining Plot and Chanta 4, Constitución 1111 and Rivadavia 2774.
(4)
During May, 2015, we reported that, through IRSA Commercial Properties, we have signed an agreement to transfer to a non related party 8,470 sqm corresponding to nine office floors and the sign of the deed and the delivery of the units was on June 30, 2015. During September, 2015, we sold through IRSA Commercial Properties seven floors of Intercontinental Plaza, for more information please see “Item 4. Recent Developments.”
(5) During November, 2015, IRSA sold two office floors and four units of parking space of Maipú 1300, for more information please see “Item 4. Recent Developments.”
|
||||||||||||
|
Property
|
Number of Agreements
(1)(5)
|
Annual Rental Income
(2)
(Ps. ‘000)
|
Rental Income per sqm New and Renewed
(3)
(Ps.)
|
Previous Rental Income per sqm
(3)
(Ps.)
|
No. of Non-Renewed Agreements
|
Non-Renewed Agreements Annual Rental Income
(4)
|
||||||||||||||||||
|
Maipú 1300
(7)
|
7.0 | 6,862 | 179.1 | 125.0 | - | - | ||||||||||||||||||
|
Av. Libertador 498
|
1.0 | 1,109 | 149.1 | - | - | - | ||||||||||||||||||
|
Intercontinental Plaza
(6)
|
17.0 | 40,828 | 191.6 | - | - | - | ||||||||||||||||||
|
Bouchard 710
|
7.0 | 33,005 | 234.2 | 333.3 | - | - | ||||||||||||||||||
|
Bouchard 557
|
2.0 | 5,997 | 253.3 | - | - | - | ||||||||||||||||||
|
Della Paolera 265
|
4.0 | 20,997 | 178.4 | - | - | - | ||||||||||||||||||
|
Edificio República
|
6.0 | 25,356 | 250.9 | 260.5 | - | - | ||||||||||||||||||
|
Juana Manso 295
|
4.0 | 27,770 | 211.6 | - | - | - | ||||||||||||||||||
|
DOT Building
|
1.0 | 3,885 | 218.1 | - | - | - | ||||||||||||||||||
|
Suipacha 664
|
2.0 | 2,493 | 75.4 | 34.6 | - | - | ||||||||||||||||||
|
Total Offices
|
51.0 | 168,302 | 205.5 | 97.5 | - | - | ||||||||||||||||||
|
(1)
|
Includes new and renewed agreements executed in fiscal year 2015.
|
|
(2)
|
Agreements stated in US Dollars converted into Pesos at the exchange rate prevailing in the initial month of the agreement multiplied by 12 months.
|
|
(3)
|
Monthly value.
|
|
(4)
|
Agreements stated in US Dollars converted into Pesos at the exchange rate prevailing in the last month of the agreement, multiplied by 12 months.
|
|
(5)
|
Does not include agreements of parking spaces, antennas or terrace space.
|
|
(6)
|
During May, 2015, we reported that, through IRSA Commercial Properties, we have signed an agreement to transfer to a non related party 8,470 sqm corresponding to nine office floors and the sign of the deed and the delivery of the units was on June 30, 2015. During September, 2015, we sold through IRSA Commercial Properties seven floors of Intercontinental Plaza, for more information please see “Item 4. Recent Developments.”
|
|
(7)
|
During November, 2015, IRSA sold two office floors and four units of parking space of Maipú 1300, for more information please see “Item 4. Recent Developments.”
|
|
Date of Acquisition
|
Leasable Area
sqm
(1)
|
IRSA Commercial Properties’ Interest
(3)
|
Occupancy Rate
(2)
|
Accumulated Annual Rental Income as of fiscal year ended
(4)
|
Book Value
(in thousands of Ps.)
(5)
|
||||||||||||||||||||||||
| 2015 | 2014 | 2013 | |||||||||||||||||||||||||||
|
Shopping Centers
(6)
|
|||||||||||||||||||||||||||||
|
Alto Palermo
|
Nov-97
|
19,545.0 | 100.00 | % | 99.7 | % | 295,285 | 244,214 | 196,001 | 221,506 | |||||||||||||||||||
|
Abasto Shopping
(7)
|
Jul-94
|
36,669.1 | 100.00 | % | 100.0 | % | 301,685 | 238,021 | 192,495 | 271,860 | |||||||||||||||||||
|
Alto Avellaneda
|
Nov-97
|
36,728.6 | 100.00 | % | 99.9 | % | 199,920 | 160,894 | 128,114 | 131,850 | |||||||||||||||||||
|
Alcorta Shopping
|
Jun-97
|
15,432.9 | 100.00 | % | 100.0 | % | 140,533 | 105,791 | 82,470 | 115,950 | |||||||||||||||||||
|
Patio Bullrich
|
Oct-98
|
11,636.2 | 100.00 | % | 100.0 | % | 98,359 | 79,374 | 66,424 | 106,248 | |||||||||||||||||||
|
Alto NOA
|
Mar-95
|
19,072.9 | 100.00 | % | 100.0 | % | 50,669 | 38,746 | 31,150 | 31,316 | |||||||||||||||||||
|
Buenos Aires Design
|
Nov-97
|
13,888.2 | 53.70 | % | 94.6 | % | 35,320 | 27,360 | 23,145 | 12,930 | |||||||||||||||||||
|
Alto Rosario
(7)
|
Nov-04
|
28,395.6 | 100.00 | % | 97.9 | % | 137,639 | 100,072 | 78,743 | 115,908 | |||||||||||||||||||
|
Mendoza Plaza
|
Dec-94
|
42,039.5 | 100.00 | % | 96.1 | % | 91,694 | 74,110 | 61,928 | 102,781 | |||||||||||||||||||
|
Dot Baires Shopping
|
May-09
|
49,847.9 | 80.00 | % | 99.7 | % | 199,474 | 158,306 | 128,196 | 382,624 | |||||||||||||||||||
|
Córdoba Shopping Villa Cabrera
|
Dec-06
|
15,328.0 | 100.00 | % | 99.8 | % | 54,445 | 39,763 | 32,314 | 56,451 | |||||||||||||||||||
|
Soleil Premium Outlet
|
Jul-10
|
13,993.1 | 100.00 | % | 99.4 | % | 59,366 | 44,178 | 27,927 | 84,301 | |||||||||||||||||||
|
La Ribera Shopping
(8)
|
Aug-11
|
9,750.3 | 50.00 | % | 99.3 | % | 13,068 | 9,360 | 7,236 | 21,185 | |||||||||||||||||||
|
Distrito Arcos
(9)
|
Dec-14
|
12,127.3 | 90.00 | % | 97.3 | % | 22,934 | - | - | 229,800 | |||||||||||||||||||
|
Alto Comahue
(10)
|
Mar-15
|
9,456.9 | 90.10 | % | 94.2 | % | 11,690 | - | - | 309,959 | |||||||||||||||||||
|
TOTAL GENERAL
|
333,911.5 | 98.7 | % | 1,712,081 | 1,320,189 | 1,056,143 | 2,194,669 | ||||||||||||||||||||||
|
(1)
Total leasable area in each property. Excludes common areas and parking spaces.
|
||||||||||
|
(2)
Calculated dividing occupied square meters by leasable area on the last day of the fiscal year.
|
||||||||||
|
(3)
IRSA Commercial Properties’ effective interest in each of its business units. IRSA has a 95.80% interest in IRSA Commercial Properties.
|
||||||||||
|
(4)
Corresponds to total leases, consolidated according to IFRS. Does not include income relating to common maintenance expenses and collective promotion fund.
|
||||||||||
|
(5)
Cost of acquisition plus improvements, less accumulated depreciation, plus adjustment for inflation, if applicable.
|
||||||||||
|
(6)
Through IRSA Commercial Properties.
(7)
Excludes Museo de los Niños (3,732 square meters in Abasto and 1,261 square meters in Alto Rosario).
(8)
We jointly own La Ribera Shopping through a joint venture and therefore its results of operations are not consolidated with ours.
(9)
Opening was on December 18, 2014.
(10)
Opening was on March 17, 2015.
|
||||||||||
| As of June 30 | |||||||||||||
|
2015
|
2014
|
2013
|
|||||||||||
|
(In Ps.)
|
|||||||||||||
|
Abasto
|
3,150.2 | 2,447.0 | 1,939.0 | ||||||||||
|
Alto Palermo
|
2,662.1 | 2,111.2 | 1,609.8 | ||||||||||
|
Alto Avellaneda
|
2,895.1 | 2,333.8 | 1,868.8 | ||||||||||
|
Alcorta Shopping
|
1,474.7 | 1,120.4 | 822.7 | ||||||||||
|
Patio Bullrich
|
888.5 | 689.3 | 548.3 | ||||||||||
|
Alto NOA
|
1,068.6 | 766.1 | 609.2 | ||||||||||
|
Buenos Aires Design
|
326.0 | 272.2 | 241.5 | ||||||||||
|
Mendoza Plaza
|
1,906.7 | 1,514.7 | 1,206.7 | ||||||||||
|
Alto Rosario
|
1,951.8 | 1,378.3 | 1,060.2 | ||||||||||
|
Córdoba Shopping- Villa Cabrera
|
756.0 | 546.6 | 432.9 | ||||||||||
|
Dot Baires Shopping
|
2,570.6 | 2,008.3 | 1,566.6 | ||||||||||
|
Soleil Premium Outlet
|
938.4 | 664.0 | 366.4 | ||||||||||
|
La Ribera Shopping
|
398.1 | 280.8 | 209.9 | ||||||||||
|
Distrito Arcos (2)
|
339.9 | 0.0 | 0.0 | ||||||||||
|
Alto Comahue (3)
|
182.1 | 0.0 | 0.0 | ||||||||||
|
Total Sales
|
21,508.7 | 16,132.8 | 12,482.0 | ||||||||||
|
Leases Agreements Expiration as of June 30
|
Number of Leases Agreements to Expire
(1)
|
Square Meters of Leases to Expire
|
Square Meter Percentage of Leasses to Expire
|
Amount of Lease Agreement to Expire (Ps.)
(3)
|
Percentage of Leases Agreements to Expire
|
|||||||||||||||
|
2016
|
633 | 105,333.7 | 31 | % | 321,158,626.4 | 38 | % | |||||||||||||
|
2017
|
413 | 62,978.6 | 19 | % | 209,324,015.3 | 25 | % | |||||||||||||
|
2018
|
393 | 66,763.5 | 20 | % | 205,918,292.3 | 24 | % | |||||||||||||
|
2019 and subsequent years
|
215 | 98,835.7 | 30 | % | 106,729,754.2 | 13 | % | |||||||||||||
|
Total
(2)
|
1,654 | 333,911.5 | 100 | % | 843,130,688.2 | 100 | % | |||||||||||||
|
(1)
|
Includes vacant stores relating to leases expired as of June 30, 2015. A lease agreement may be associated to one or more premises.
|
|
(2)
|
Includes the base rent and does not reflect our ownership interest in each property.
|
|
(3)
|
Annual basic rent as of June 30, 2015 under leases subject to expiration.
|
|
Average Annual Base Rent per sqm (Ps.)
|
Average Annual Base Rent per sqm (Ps.)
|
|||||||||||||||||||||||||||
|
Type of Business
|
Number of Agreements
|
Annual Base Rent Amount (Ps.)
|
Annual Admission Rights Amount (Ps.)
|
New and renewed
|
Former agreements
|
Number of non-renewed agreements
(1)
|
Non-renewed agreements
(1)
Annual Base Rent Amount (Ps.)
|
|||||||||||||||||||||
|
Clothes and footwear
|
391 | 223,614,392.90 | 61,844,417.00 | 5,314.50 | 4,036.40 | 581 | 307,355,562.50 | |||||||||||||||||||||
|
Miscellaneous
|
90 | 47,196,397.60 | 19,970,450.30 | 3,160.80 | 2,415.70 | 137 | 49,714,790.90 | |||||||||||||||||||||
|
Restaurant
|
88 | 35,261,497.90 | 6,666,073.80 | 3,848.60 | 2,698.70 | 125 | 53,098,038.70 | |||||||||||||||||||||
|
Home
|
42 | 15,560,441.90 | 4,102,247.30 | 2,822.10 | 2,815.30 | 50 | 20,824,495.80 | |||||||||||||||||||||
|
Services
|
27 | 7,061,303.30 | 978,818.40 | 1,541.90 | 1,155.50 | 42 | 9,410,003.90 | |||||||||||||||||||||
|
Technology
|
23 | 15,404,643.00 | 1,849,358.60 | 2,500.70 | 2,122.50 | 31 | 35,472,465.20 | |||||||||||||||||||||
|
Entertainment
|
5 | 1,636,560.00 | 5,000.00 | 150.4 | 86.2 | 22 | 21,520,094.60 | |||||||||||||||||||||
|
Total
|
666 | 345,735,236.60 | 95,416,365.40 | 3,705.50 | 2,841.70 | 988 | 497,395,451.60 |
|
As of June 30
|
||||||||||||
|
2015
|
2014
|
2013
|
||||||||||
|
Abasto
|
100.0 | % | 99.4 | % | 99.8 | % | ||||||
|
Alto Palermo
|
99.7 | % | 98.9 | % | 98.4 | % | ||||||
|
Alto Avellaneda
|
99.9 | % | 99.5 | % | 99.9 | % | ||||||
|
Alcorta Shopping
|
100.0 | % | 99.8 | % | 99.8 | % | ||||||
|
Patio Bullrich
|
100.0 | % | 99.6 | % | 99.7 | % | ||||||
|
Alto NOA
|
100.0 | % | 99.7 | % | 99.7 | % | ||||||
|
Buenos Aires Design
|
94.6 | % | 92.3 | % | 99.0 | % | ||||||
|
Mendoza Plaza
|
96.1 | % | 95.0 | % | 97.7 | % | ||||||
|
Alto Rosario
|
97.9 | % | 97.0 | % | 97.1 | % | ||||||
|
Córdoba Shopping Villa Cabrera
|
99.8 | % | 99.8 | % | 100.0 | % | ||||||
|
Dot Baires Shopping
|
99.7 | % | 99.7 | % | 99.4 | % | ||||||
|
Soleil Premium Outlet
|
99.4 | % | 100.0 | % | 100.0 | % | ||||||
|
La Ribera Shopping
|
99.3 | % | 99.6 | % | 97.7 | % | ||||||
|
Distrito Arcos (1)
|
97.3 | % | - | - | ||||||||
|
Alto Comahue (2)
|
94.2 | % | - | - | ||||||||
|
Weighted Average
|
98.7 | % | 98.4 | % | 99.1 | % | ||||||
|
Fiscal Year ended June 30,
(1)
|
||||||||||||
|
2015
|
2014
(4)
|
2013
|
||||||||||
|
(in Ps.)
|
||||||||||||
|
Abasto
|
8,227.2 | 6,254.6 | 5,104.9 | |||||||||
|
Alto Palermo
|
15,107.9 | 12,618.5 | 10,487.1 | |||||||||
|
Alto Avellaneda
|
5,443.2 | 4,400.3 | 3,467.9 | |||||||||
|
Alcorta Shopping
|
9,106.1 | 7,000.2 | 5,832.0 | |||||||||
|
Patio Bullrich
|
8,452.8 | 6,762.3 | 5,685.5 | |||||||||
|
Alto NOA
|
2,656.6 | 2,022.5 | 1,627.3 | |||||||||
|
Buenos Aires Design
|
2,543.2 | 1,874.9 | 1,683.7 | |||||||||
|
Mendoza Plaza
|
2,181.1 | 1,802.8 | 1,466.2 | |||||||||
|
Alto Rosario
|
4,847.2 | 3,390.4 | 2,843.6 | |||||||||
|
Córdoba Shopping Villa Cabrera
|
3,552.0 | 2,503.8 | 2,139.2 | |||||||||
|
Dot Baires Shopping
|
4,001.7 | 3,389.3 | 2,578.4 | |||||||||
|
Soleil Premium Outlet Shopping
|
4,242.5 | 2,908.4 | 2,052.1 | |||||||||
|
La Ribera Shopping
|
1,340.3 | 1,129.7 | 863.7 | |||||||||
|
Distrito Arcos
(2)
|
1,891.1 | - | - | |||||||||
|
Alto Comahue
(3)
|
1,236.1 | - | - | |||||||||
|
2015
|
2014
|
2013
|
||||||||||
|
Anchor Store
|
1,299.3 | 1,098.4 | 869.5 | |||||||||
|
Clothes and footwear
|
11,124.8 | 7,940.1 | 6,149.9 | |||||||||
|
Entertainment
|
722.3 | 546.5 | 461.5 | |||||||||
|
Home
|
617.1 | 486.4 | 401.4 | |||||||||
|
Technology
|
2,994.2 | 2,526.5 | 1,921.1 | |||||||||
|
Restaurant
|
1,938.4 | 1,476.8 | 1,161.5 | |||||||||
|
Miscellaneous
|
2,589.4 | 1,922.3 | 1,438.2 | |||||||||
|
Services
|
223.2 | 135.8 | 78.9 | |||||||||
|
Total
|
21,508.7 | 16,132.8 | 12,482.0 | |||||||||
|
Company
|
Shopping Center
|
Location (1)
|
Gross Leasable Area
|
Stores
|
National GLA Percentage (2)
|
Stores Percentage (2)
|
||||||||||||
|
IRSA Commercial Properties S.A.
|
||||||||||||||||||
|
Dot Baires Shopping
|
CABA
|
49,848 | 156 | 2.67 | % | 2.25 | % | |||||||||||
|
Mendoza Plaza Shopping
|
Mendoza
|
42,040 | 144 | 2.25 | % | 2.07 | % | |||||||||||
|
Abasto de Buenos Aires
|
CABA
|
40,401 | 170 | 2.17 | % | 2.45 | % | |||||||||||
|
Alto Avellaneda
|
GBA
|
36,729 | 139 | 1.97 | % | 2.00 | % | |||||||||||
|
Alto Rosario
|
Rosario
|
29,656 | 146 | 1.59 | % | 2.10 | % | |||||||||||
|
Alto Palermo Shopping
|
CABA
|
19,545 | 146 | 1.05 | % | 2.10 | % | |||||||||||
|
Alto Noa
|
Salta
|
19,073 | 89 | 1.02 | % | 1.28 | % | |||||||||||
|
Alcorta Shopping
|
CABA
|
15,433 | 106 | 0.83 | % | 1.53 | % | |||||||||||
|
Córdoba Shopping
|
Córdoba
|
15,328 | 107 | 0.82 | % | 1.54 | % | |||||||||||
|
Soleil Premium Outlet
|
GBA
|
13,993 | 78 | 0.75 | % | 1.12 | % | |||||||||||
|
Buenos Aires Design
|
CABA
|
13,888 | 63 | 0.74 | % | 0.91 | % | |||||||||||
|
Distrito Arcos
|
CABA
|
12,127 | 63 | 0.65 | % | 0.91 | % | |||||||||||
|
Patio Bullrich
|
CABA
|
11,636 | 87 | 0.62 | % | 1.25 | % | |||||||||||
|
La Ribera Shopping
|
Santa Fe
|
9,750 | 60 | 0.52 | % | 0.86 | % | |||||||||||
|
Alto Comahue
|
Neuquen
|
9,457 | 102 | 0.51 | % | 1.47 | % | |||||||||||
|
Subtotal
|
338,904 | 1,656 | 18.16 | % | 23.84 | % | ||||||||||||
|
Cencosud S.A.
|
||||||||||||||||||
| Subtotal |
|
651,105 | 1,465 | 34.90 | %(3) | 21.08 | % | |||||||||||
|
Other
|
||||||||||||||||||
|
Operators
|
||||||||||||||||||
| Subtotal |
|
875,557 | 3,827 | 46.95 | % | 55.10 | % | |||||||||||
|
Total
|
1,865,566 | 6,948 | 100 | % | 100 | % | ||||||||||||
|
(1)
|
“GBA” means Greater Buenos Aires, the Buenos Aires metropolitan area, and “CABA” means the Autonomous City of Buenos Aires.
|
|
(2)
|
Percentage over all shopping centers in Argentina. The results may not add up to 100% due to rounding.
|
|
(3)
|
Includes supermarkets.
|
|
As of June 30,
|
||||||||||||
|
Development
|
2015
|
2014
|
2013
|
|||||||||
|
Residential apartments
|
||||||||||||
|
Caballito Nuevo
(5)
|
2,139 | 986 | 6,983 | |||||||||
|
Condominios I and II
(1)
|
6,616 | 51,917 | 4,262 | |||||||||
|
Horizons
(4)
|
5,225 | 22,890 | 117,090 | |||||||||
|
Other residential apartments
(2)
|
- | 44 | 811 | |||||||||
|
Subtotal residential apartments
|
13,980 | 75,837 | 129,146 | |||||||||
|
Residential Communities
|
||||||||||||
|
Abril
(3)
|
644 | 1,750 | 1,113 | |||||||||
|
El Encuentro
(5)
|
461 | 7,944 | 11,698 | |||||||||
|
Subtotal Residential Communities
|
1,105 | 9,694 | 12,811 | |||||||||
|
Land Reserve
|
||||||||||||
|
Canteras Natal Crespo
|
- | - | 39 | |||||||||
|
Neuquén
(1)
|
- | 13,390 | - | |||||||||
|
Subtotal Land Reserves
|
- | 13,390 | 39 | |||||||||
|
Total
|
15,085 | 98,921 | 141,996 | |||||||||
|
Development
|
Company
|
Interest
|
Date of Acquisition
|
Surface area sqm
|
Area intended for sale sqm
|
Area intended for Construction sqm
|
Sold
|
Title deed executed
|
Location
|
Accumulated income as of June 2015
|
Accumulated income as of June 2014
|
Accumulated income as of June 2013
|
Book Value
|
|||||||||||||||||||||||||||||||||
|
Residential
|
||||||||||||||||||||||||||||||||||||||||||||||
|
Available for sale
(4)
|
||||||||||||||||||||||||||||||||||||||||||||||
|
Condominios del Alto I
|
IRSA Commercial Properties
|
100 | % |
04/30/1999
|
- | 2,082 | - | 71 | % | 67 | % |
Santa Fe
|
6,314 | 2,614 | 4,262 | 21 | ||||||||||||||||||||||||||||||
|
Condominios del Alto II
|
IRSA Commercial Properties
|
100 | % |
04/30/1999
|
- | 5,009 | - | 96 | % | 93 | % |
Santa Fe
|
302 | 49,303 | - | 526 | ||||||||||||||||||||||||||||||
|
Caballito Nuevo
|
IRSA
|
100 | % |
11/03/1997
|
- | 8,173 | - | 98 | % | 98 | % |
CABA
|
2,139 | 986 | 6,983 | - | ||||||||||||||||||||||||||||||
|
San Martin de Tours
|
IRSA
|
100 | % |
03/01/2003
|
- | 3,492 | - | 99 | % | 99 | % |
CABA
|
- | - | - | 181 | ||||||||||||||||||||||||||||||
|
El Encuentro
|
IRSA
|
100 | % |
11/18/1997
|
- | 127,795 | - | 100 | % | 99 | % |
Buenos Aires
|
461 | 7,944 | 11,698 | - | ||||||||||||||||||||||||||||||
|
Abril Club de Campo – Plot division
|
IRSA
|
100 | % |
01/03/1995
|
- | 5,135 | - | 99 | % | 99 | % |
Buenos Aires
|
644 | 1,75 | 1,113 | - | ||||||||||||||||||||||||||||||
|
Abril Club de Campo - Casona (5)
|
IRSA
|
100 | % |
01/03/1995
|
31,224 | 34,605 | - | - | - |
Buenos Aires
|
- | - | - | 2,357 | ||||||||||||||||||||||||||||||||
|
Torres Jardín
|
IRSA
|
100 | % |
07/18/1996
|
- | - | - | - |
CABA
|
- | 44 | 811 | - | |||||||||||||||||||||||||||||||||
|
Apartment
Entre Ríos 465/9
|
IRSA Commercial Properties
|
100 | % | - | - | - | - | - |
Buenos Aires
|
- | - | - | 1,4 | |||||||||||||||||||||||||||||||||
|
Horizons
|
IRSA
|
50 | % |
01/16/2007
|
- | 71,512 | - | 100 | % | 98 | % |
Buenos Aires
|
5,225 | 22,89 | 117,09 | 3,13 | ||||||||||||||||||||||||||||||
|
Units to be received
|
- | - | - | - | - | |||||||||||||||||||||||||||||||||||||||||
|
Beruti (Astor Palermo) (1)
|
IRSA Commercial Properties
|
100 | % |
06/24/2008
|
- | 2,632 | - | - | - |
CABA
|
- | - | - | 32,872 | ||||||||||||||||||||||||||||||||
|
Caballito Manzana 35
|
IRSA
|
100 | % |
10/22/1998
|
- | 8,258 | - | - | - |
CABA
|
- | - | - | 52,205 | ||||||||||||||||||||||||||||||||
| Canteras Natal Crespo (2 commercial parcels) | IRSA | - | - | 40,333 | - | 60,499 | - | - | Buenos Aires | - | - | 39 | - | |||||||||||||||||||||||||||||||||
|
CONIL - Güemes 836 - Mz 99 and Güemes 902 - Mz 95 and Retail Stores
|
IRSA Commercial Properties
|
100 | % |
07/19/1996
|
1,389 | - | - | - | - |
Buenos Aires
|
- | - | - | 5,409 | ||||||||||||||||||||||||||||||||
|
Subtotal Residential
|
71,557 | 308,327 | 60,499 | 15,085 | 85,531 | 141,996 | 98,101 | |||||||||||||||||||||||||||||||||||||||
|
Land Reserves
|
||||||||||||||||||||||||||||||||||||||||||||||
|
Isla Sirgadero
|
IRSA
|
100 | % |
02/16/2007
|
8,360,000 | - | - | - | - |
Santa Fe
|
- | - | - | 2,894 | ||||||||||||||||||||||||||||||||
|
San Luis Plot of Land
|
IRSA
|
100 | % |
05/29/1997
|
74,828 | - | - | - | - |
Buenos Aires
|
- | - | - | 1,564 | ||||||||||||||||||||||||||||||||
|
Pontevedra
|
IRSA
|
100 | % |
02/28/1998
|
730,994 | - | - | - | - |
Buenos Aires
|
- | - | - | 918 | ||||||||||||||||||||||||||||||||
|
Mariano Acosta
|
IRSA
|
100 | % |
02/28/1998
|
967,29 | - | - | - | - |
Buenos Aires
|
- | - | - | 804 | ||||||||||||||||||||||||||||||||
|
Merlo
|
IRSA
|
100 | % |
02/28/1998
|
1,004,987 | - | - | - | - |
Buenos Aires
|
- | - | - | 639 | ||||||||||||||||||||||||||||||||
|
Pilar R8 Km 53
|
IRSA
|
50 | % |
03/31/2008
|
3,250,523 | - | - | - | - |
San Luis
|
- | - | - | 1,584 | ||||||||||||||||||||||||||||||||
|
Subtotal Land Reserves
|
14,388,622 | - | - | - | - | 8,403 | ||||||||||||||||||||||||||||||||||||||||
|
Future Developments
|
||||||||||||||||||||||||||||||||||||||||||||||
|
Mixed Used
|
||||||||||||||||||||||||||||||||||||||||||||||
|
UOM Lujan (7)
|
IRSA Commercial Properties
|
100 | % |
05/31/2008
|
1,160,000 | - | - | N/A | N/A |
Buenos Aires
|
- | - | - | 41,972 | ||||||||||||||||||||||||||||||||
|
Nobleza Picardo (8)
|
IRSA Commercial Properties
|
50 | % |
05/31/2011
|
159,995 | - | 127,996 | N/A | N/A |
Buenos Aires
|
- | - | - | 40,059 | ||||||||||||||||||||||||||||||||
|
Puerto Retiro
|
IRSA
|
50 | % |
05/18/1997
|
82,051 | - | - | N/A | N/A |
CABA
|
- | - | - | 22,128 | ||||||||||||||||||||||||||||||||
|
Solares Santa María (9)
|
IRSA
|
100 | % |
07/10/1997
|
716,058 | - | - | N/A | N/A |
CABA
|
- | - | - | 171,461 | ||||||||||||||||||||||||||||||||
| La Adela | 100 | % | 08/01/2014 | 10,580,000 | - | - | N/A | N/A | Buenos Aires | - | - | - | 10,115 | |||||||||||||||||||||||||||||||||
|
Residential
|
- | - | - | - | - | - | ||||||||||||||||||||||||||||||||||||||||
|
Coto Abasto Air Space
|
IRSA Commercial Properties
|
100 | % |
09/24/1997
|
- | - | 21,536 | N/A | N/A |
CABA
|
- | - | - | 10,429 | ||||||||||||||||||||||||||||||||
|
Neuquén – Housing Plots of Land
|
IRSA Commercial Properties
|
100 | % |
07/06/1999
|
13 | - | 18 | N/A | N/A |
Neuquén
|
- | 13,39 | - | 803 | ||||||||||||||||||||||||||||||||
|
Uruguay Zetol
|
IRSA
|
90 | % |
06/01/2009
|
152,977 | 62,756 | - | N/A | N/A |
Uruguay
|
- | - | - | 62,568 | ||||||||||||||||||||||||||||||||
| Pereirairaola (Greenville) | IRSA | 100 | % | 04/21/2010 | - | 39,634 | - | Buenos Aires | 8,200 | |||||||||||||||||||||||||||||||||||||
|
Uruguay Vista al Muelle
|
IRSA
|
90 | % |
06/01/2009
|
102,216 | 62,737 | - | N/A | N/A |
Uruguay
|
- | - | - | 43,362 | ||||||||||||||||||||||||||||||||
|
Retail
|
||||||||||||||||||||||||||||||||||||||||||||||
|
Caballito Shopping Plot of Land(10)
|
IRSA Commercial Properties
|
100 | % | - | 23,791 | - |
-
|
N/A | N/A |
CABA
|
- | - | - | 45,812 | ||||||||||||||||||||||||||||||||
|
Potential Dot Expansion
|
IRSA Commercial Properties
|
80 | % | - | 15,881 | - | 47,643 | N/A | N/A |
CABA
|
- | - | - | - | ||||||||||||||||||||||||||||||||
|
Offices
|
||||||||||||||||||||||||||||||||||||||||||||||
|
Philips Adjoining Plots– Offices 1 and 2
|
IRSA Commercial Properties
|
80 | % |
11/28/2006
|
12,8 | - | 38,4 | N/A | N/A |
CABA
|
- | - | - | 25,336 | ||||||||||||||||||||||||||||||||
|
Baicom
|
IRSA
|
50 | % |
12/23/2009
|
6,905 | - | 34,5 | N/A | N/A |
CABA
|
- | - | - | 4,183 | ||||||||||||||||||||||||||||||||
|
Intercontinental Plaza II
(11)
|
IRSA Commercial Properties
|
100 | % |
02/28/1998
|
6,135 | - | 19,598 | N/A | N/A |
CABA
|
- | - | - | 1,564 | ||||||||||||||||||||||||||||||||
|
Catalinas Norte Plot of Land
|
IRSA
|
100 | % |
12/17/2009
|
3,649 | - | 35,3 | N/A | N/A |
CABA
|
- | - | - | 109,496 | ||||||||||||||||||||||||||||||||
|
Subtotal Future Developments
|
13,035,458 | 165,127 | 342,973 | - | 13,390 | - | 597,528 | |||||||||||||||||||||||||||||||||||||||
|
Total Land Reserves
|
27,495,637 | 435,209 | 403,472 | 15,085 | 98,921 | 141,996 | 704,032 | |||||||||||||||||||||||||||||||||||||||
|
Additional information about our Properties and Land Reserves
|
|
Fiscal Year Sales as of June 30,
|
||||||||||||||||||||||||||||||||||||
|
Hotels
|
Date of Acquisition
|
IRSA’s Interest
|
Number of rooms
|
Occupancy
(1)
|
Average Price per Room Ps.
(2)
|
2015
|
2014
|
2013
|
Book Value
|
|||||||||||||||||||||||||||
|
Intercontinental
(3)
|
11/01/1997
|
76.34 | % | 309 | 68.74 | % | 1,276 | 143,281 | 123,925 | 87,081 | 56,140 | |||||||||||||||||||||||||
|
Sheraton Libertador
(4)
|
03/01//1998
|
80.00 | % | 200 | 75.75 | % | 1,142 | 93,801 | 74,178 | 52,089 | 31,690 | |||||||||||||||||||||||||
|
Llao Llao
(5)
|
06/01/1997
|
50.00 | % | 205 | 51.37 | % | 2,746 | 159,215 | 133,459 | 86,666 | 84,047 | |||||||||||||||||||||||||
|
Total
|
- | - | 714 | 65.69 | % | 1,564 | 396,297 | 331,562 | 225,836 | 171,877 | ||||||||||||||||||||||||||
|
(1)
Accumulated average in the twelve-month period.
|
||||||||||
|
(2)
Accumulated average in the twelve-month period.
|
||||||||||
|
(3)
Through Nuevas Fronteras S.A. (Subsidiary of IRSA).
|
||||||||||
|
(4)
Through Hoteles Argentinos S.A.
|
||||||||||
|
(5)
Through Llao Llao Resorts S.A.
|
||||||||||
|
Lipstick Building
|
Fiscal year ended June 30, 2015
|
Fiscal year ended June 30, 2014
|
YoY Var
|
|||||||||
|
Gross Leasable Area (sqm)
|
58,094 | 58,092 | - | |||||||||
|
Occupancy
|
91.86 | % | 88.94 | % |
2.92pp
|
|||||||
|
Rent (US$./sqm)
|
64.74 | 63.69 | 1.65 | % | ||||||||
|
At June 30,
|
% Change
|
|||||||||||
|
2015
|
2014
|
2015 vs.2014
|
||||||||||
|
(in millions of Pesos, except for percentages)
|
||||||||||||
|
Bonds
|
Ps. | 4,926.7 | Ps. | 3,501.7 | 40.7 | % | ||||||
|
Subordinated Bonds
|
100.0 | - |
NM
|
|||||||||
|
Borrowings from Central Bank.
|
0.1 | 0.1 | 42.0 | % | ||||||||
|
Borrowings from banks and international entities
|
297.4 | 558.4 | -46.8 | % | ||||||||
|
Deposits
|
18,191.2 | 13,691.3 | 32.9 | % | ||||||||
|
Total
|
Ps. | 23,515.4 | Ps. | 17,751.5 | 32.5 | % | ||||||
|
·
|
a prohibition to include automatic price adjustment clauses based on inflation increases in lease agreements; and
|
|
·
|
the imposition of a two-year minimum lease term for all purposes, except in particular cases such as embassy, consulate or international organization venues, room with furniture for touristic purposes for less than three months, custody and bailment of goods, exhibition or offering of goods in fairs or in cases where due to the circumstances, the subject matter of the lease agreement requires a shorter term.
|
|
·
|
The registration of the intention to sell the property in subdivided plots with the Real Estate Registry (
Registro de la Propiedad Inmueble
) corresponding to the jurisdiction of the property. Registration will only be possible with regard to unencumbered property. Mortgaged property may only be registered where creditors agree to divide the debt in accordance with the subdivided plots. However, creditors may be judicially compelled to agree to the division.
|
|
·
|
The preliminary registration with the Real Estate Registry of the purchase instrument within 30 days of execution of the agreements.
|
|
·
|
deprive obligations of their nature or limit liability for damages;
|
|
·
|
imply a waiver or restriction of consumer rights and an extension of seller rights; and
|
|
·
|
impose the shifting of the burden of
proof from the consumer to the seller in order to protect the consumers.
|
|
Subsidiaries
|
Effective Ownership and Voting Power Percentage
|
Property/Activity
|
|||
|
Agro Managers S.A
|
46.84 | % |
Agro Managers S.A. is engaged in doing by itself or on behalf of third parties investments in the country or overseas through long and short term loans with or without warranties, derivatives, stocks and commodities as well as any kind of debentures or credit notes.
|
||
|
Agro-Uranga S.A
|
35.72 | % |
Agro-Uranga S.A. is an agricultural company which owns 2 farmlands (Las Playas and San Nicolás) that have 8.299 hectares on the state of Santa Fe and Córdoba.
|
||
|
Agropecuaria Acres del Sud S.A.
|
100 | % (1) |
Agropecuaria Acres del Sud SA is principally engaged in the trading of agricultural products and by-products, and the acquisition/sales, leasing and construction of urban and rural properties.
|
||
|
Alafox
|
100 | % (2) |
Alafox S.A. is involved in investments in entities organized in Uruguay or abroad through the purchase and sale of bonds, shares, debentures and any kind of securities and commercial paper under any of the systems or forms created or to be created, and in the management and administration of the capital stock it owns on companies controlled by it.
|
||
|
Brasilagro Companhia Brasileira de Propiedades Agrícolas
|
39.76 | % (3) |
Brasilagro is mainly involved in four areas: sugar cane, crops and cotton, forestry activities, and livestock.
|
||
|
Codalis
|
100 | % (2) |
Codalis S.A. is involved in investments in entities organized in Uruguay or abroad through the purchase and sale of bonds, shares, debentures and any kind of securities and commercial paper under any of the systems or forms created or to be created, and in the management and administration of the capital stock it owns on companies controlled by it.
|
||
|
Doneldon
|
100 | % |
Doneldon S.A. is involved in investments in entities organized in Uruguay or abroad through the purchase and sale of bonds, shares, debentures and any kind of securities and commercial paper under any of the systems or forms created or to be created, and in the management and administration of the capital stock it owns on companies controlled by it.
|
||
|
Futuros y Opciones.Com S.A.
|
59.59 | % |
A leading agricultural web site which provides information about markets and services of economic and financial consulting through the Internet. The company has begun to expand the range of commercial services offered to the agricultural sector by developing direct sales of supplies, crops brokerage services and cattle operations.
|
||
|
FyO Trading S.A.
|
59,63 | % |
FyO Trading S.A.’s purpose is to engage, in its own name or on behalf of or associated with third parties, in activities related to the production of agricultural products and raw materials, export and import of agricultural products and national and international purchases and sales of agricultural products and raw materials.
|
||
|
Granos Olavarria S.A.
|
59,63 | % (4) |
Granos Olavarría S.A. is principally engaged to the warehousing of cereals and brokering of grains.
|
||
|
Helmir S.A.
|
100 | % |
Helmir S.A. is involved in investments in entities organized in Uruguay or abroad through the purchase and sale of bonds, shares, debentures and any kind of securities and commercial paper under any of the systems or forms created or to be created, and to the management and administration of the capital stock it owns on companies controlled by it.
|
||
|
IRSA Inversiones y Representaciones Sociedad Anónima
|
64.30 | % (3) |
It is a leading Argentine company devoted to the development and management of real estate.
|
||
|
Ombú Agropecuaria S.A
|
100 | % (5) |
Ombú Agropecuaria S.A is principally engaged in the trading of agricultural products and by-products, and the acquisition/sales, leasing and construction of urban and rural properties.
|
||
|
Sedelor
|
100 | % (2) |
Sedelor S.A. is involved in investments in entities organized in Uruguay or abroad through the purchase and sale of bonds, shares, debentures and any kind of securities and commercial paper under any of the systems or forms created or to be created, and in the management and administration of the capital stock it owns on companies controlled by it.
|
||
|
Sociedad Anónima Carnes Pampeanas S.A. (formerly known as Exportaciones Agroindustriales Argentinas S.A.)
|
100 | % (6) |
Sociedad Anónima Carnes Pampeanas, a company that owns a cold storage plant in Santa Rosa, Province of La Pampa, with capacity to slaughter and process approximately 9,500 cattle head per month.
|
||
|
Yatay Agropecuaria S.A
|
100 | % (7) |
Yatay Agropecuaria S.A is principally engaged in the trading of agricultural products and by-products, and the acquisition/sales, leasing and construction of urban and rural properties.
|
||
|
Yuchán Agropecuaria S.A
|
100 | % (8) |
Yuchán Agropecuaria S.A is principally engaged in the trading of agricultural products and by-products, and the acquisition/sales, leasing and construction of urban and rural properties.
|
||
|
Owned Farmlands as of June 30,
2015
|
||||||||||||||||||
|
Facility
|
Province
|
Country
|
Gross Size
|
Date of Acquisition
|
Primary Current Use
|
Net Book Value
|
||||||||||||
|
(in hectares)
|
(Ps. Millions)
(1)
|
|||||||||||||||||
| 1 |
El Recreo
|
Catamarca
|
Argentina
|
12,395 |
May 95
|
Natural woodlands
|
1.3 | |||||||||||
| 2 |
Los Pozos
|
Salta
|
Argentina
|
239,639 |
May ’95
|
Cattle/ Agriculture/ Natural woodlands
|
152.6 | |||||||||||
| 3/4 |
San Nicolás/Las Playas
(2)
|
Santa Fe/Córdoba
|
Argentina
|
2,966 |
May ‘97
|
Agriculture/ Dairy
|
20.0 | |||||||||||
| 5/6 |
La Gramilla/ Santa Bárbara
|
San Luis
|
Argentina
|
7,072 |
Nov ‘97
|
Agriculture Under irrigation
|
44.9 | |||||||||||
| 7 |
La Suiza
|
Chaco
|
Argentina
|
36,380 |
Jun ‘98
|
Agriculture/ Cattle
|
43.7 | |||||||||||
| 8 |
La Esmeralda
|
Santa Fe
|
Argentina
|
9,370 |
Jun ‘98
|
Agriculture/ Cattle
|
16.3 | |||||||||||
| 9 |
El Tigre
|
La Pampa
|
Argentina
|
8,360 |
Apr ‘03
|
Agriculture/ Dairy
|
34.2 | |||||||||||
| 10 |
El Invierno
|
La Pampa
|
Argentina
|
1,946 |
Jun ‘05
|
Agriculture
|
9.2 | |||||||||||
| 11 |
San Pedro
|
Entre Rios
|
Argentina
|
6,022 |
Sep ‘05
|
Agriculture
|
49.0 | |||||||||||
| 12/13 |
8 De Julio/ Estancia Carmen
|
Santa Cruz
|
Argentina
|
100,911 |
May ‘07/ Sep ‘08
|
Sheep
|
11.0 | |||||||||||
| 14 |
Administración Cactus
|
San Luis
|
Argentina
|
171 |
Dec ‘97
|
Natural woodlands
|
1.5 | |||||||||||
| 15 |
Las Vertientes
|
Cordoba
|
Argentina
|
4 | - |
Silo
|
0.7 | |||||||||||
| 16 |
La Esperanza
|
La Pampa
|
Argentina
|
980 |
Mar ‘08
|
Agriculture
|
4.3 | |||||||||||
| 17 |
Finca Mendoza
|
Mendoza
|
Argentina
|
389 | (5) |
Mar ‘11
|
Natural woodlands
|
0.1 | ||||||||||
| 18 |
Establecimiento Mendoza
|
Mendoza
|
Argentina
|
9 |
Nov’03
|
Natural woodlands
|
6.8 | |||||||||||
|
19/20/21/22
|
Las Londras/San Rafael/ Cuatro Vientos/ La Primavera
|
Santa Cruz
|
Bolivia
|
12,533 |
Nov-08/Jan-11
|
Agriculture
|
281.9 | |||||||||||
|
23/24/25
|
Jeroviá/Marangatú/Udra
(3)
|
Mariscal Estigarribia
|
Paraguay
|
58,754 |
Feb-09
|
Agriculture /Natural Woodlands
|
214.2 | |||||||||||
| 26/31 |
Brasilagro
(4)
|
Brazil
|
124,319 | Agriculture /Forestry /Cattle | 968.0 | |||||||||||||
|
Subtotal
|
622,220 | 1,859.7 | ||||||||||||||||
|
(1)
|
Acquisition costs plus improvements and furniture necessary for the production, less depreciation.
|
|
(2)
|
Hectares and carrying amount in proportion to our 35.72% interest in Agro-Uranga S.A.
|
|
(3)
|
Hectares and carrying amount in proportion to our 50.00% interest in Cresca through Brasilagro.
|
|
(4)
|
See the section “Overview of Brasilagro’s Properties”.
|
|
(5)
|
Corresponds to our 40% ownership of Establecimiento Mendoza.
|
|
Total Area
|
Net Book Value
|
|||||||||
|
Properties
|
Place
|
(ha)
|
Use
|
(Ps. Millions)
|
||||||
|
Jatobá Farmland
|
Jaborandi/BA
|
31,606 |
Agriculture
|
227.5 | ||||||
|
Alto Taquari Farmland
|
Alto Taquari/MT
|
5,395 |
Agriculture
|
110.7 | ||||||
|
Araucária Farmland
|
Mineiros/GO
|
8,124 |
Agriculture
|
190.6 | ||||||
|
Chaparral Farmland
|
Correntina/BA
|
37,183 |
Agriculture
|
259.9 | ||||||
|
Nova Buriti Farmland
|
Januária/MG
|
24,212 |
Forestry
|
72.7 | ||||||
|
Preferência Farmland
|
Barreiras/BA
|
17,799 |
Cattle
|
106.6 | ||||||
|
Subtotal Brazil
|
124,319 | 968.0 | ||||||||
|
Jeroviá/Marangatú/Udra
|
Mariscal Estigarribia, Paraguay
|
58,754 |
Agriculture /Natural Woodlands
|
214.2 | ||||||
|
Total
|
183,073 | 1,182.1 | ||||||||
|
Property
(6)
|
Date of Acquisition
|
Leasable/ Sale m2
(1)
|
Location
|
Net Book Value Ps.
(2)
|
Encumbrance
|
Outstanding principal amount Ps./000
|
Maturity Date
|
Balance due at maturity
Ps./000
|
Rate
|
Use
|
Occupancy rate
(7)
|
||||||||||||||||||||||||||
|
Intercontinental Plaza
(9)
|
18/11/1997
|
22,535 |
City of Buenos Aires
|
48,783 | - | - | - | - | - |
Office Rental
|
100.0 | % | |||||||||||||||||||||||||
|
Bouchard 710
|
01/06/2005
|
15,014 |
City of Buenos Aires
|
82,044 | - | - | - | - | - |
Office Rental
|
100.0 | % | |||||||||||||||||||||||||
|
Bouchard 551
|
15/03/2007
|
- |
City of Buenos Aires
|
8,226 | - | - | - | - | - |
Office Rental
|
100.0 | % | |||||||||||||||||||||||||
|
Libertador 498
|
20/12/1995
|
620 |
City of Buenos Aires
|
4,511 | - | - | - | - | - |
Office Rental
|
100.0 | % | |||||||||||||||||||||||||
|
Maipú 1300
(10)
|
28/09/1995
|
4,759 |
City of Buenos Aires
|
18,366 | - | - | - | - | - |
Office Rental
|
90.9 | % | |||||||||||||||||||||||||
|
Madero 1020
|
21/12/1995
|
- |
City of Buenos Aires
|
120 | - | - | - | - | - |
Office Rental
|
100.0 | % | |||||||||||||||||||||||||
|
Suipacha 652
|
22/11/1991
|
11,453 |
City of Buenos Aires
|
13,711 | - | - | - | - | - |
Office Rental
|
96.7 | % | |||||||||||||||||||||||||
|
República Building
|
28/04/2008
|
19,885 |
City of Buenos Aires
|
195,539 | - | - | - | - | - |
Office Rental
|
93.6 | % | |||||||||||||||||||||||||
|
Dique IV, Juana Manso 295
|
02/12/1997
|
11,298 |
City of Buenos Aires
|
56,266 | - | - | - | - | - |
Office Rental
|
99.5 | % | |||||||||||||||||||||||||
|
Torre Bank Boston
|
27/08/2007
|
14,873 |
City of Buenos Aires
|
134,924 | - | - | - | - | - |
Office Rental
|
100 | % | |||||||||||||||||||||||||
|
Terreno Catalinas Norte
|
17/12/2009
|
N/A |
City of Buenos Aires
|
109,496 | - | - | - | - | - |
Other Rentals
|
N/A | ||||||||||||||||||||||||||
|
Dot Building
(3)
|
28/11/2006
|
11,242 |
City of Buenos Aires
|
126,365 | - | - | - | - | - |
Office Rental
|
100.0 | % | |||||||||||||||||||||||||
|
Other Properties
(5)
|
N/A | N/A |
City of Buenos Aires
|
83,105 | - | - | - | - | - |
Other Rentals
|
N/A | ||||||||||||||||||||||||||
|
Alto Palermo Shopping
(3)
|
23/11/1997
|
19,545.0 |
City of Buenos Aires
|
221,506 | - | - | - | - | - |
Shopping Center
|
99.7 | % | |||||||||||||||||||||||||
|
Abasto Shopping
(3)
|
17/07/1994
|
36,669.1 |
City of Buenos Aires
|
271,860 | - | - | - | - | - |
Shopping Center
|
100 | % | |||||||||||||||||||||||||
|
Alto Avellaneda
(3)
|
23/11/1997
|
36,728.6 |
Province of Buenos Aires
|
131,850 | - | - | - | - | - |
Shopping Center
|
99.9 | % | |||||||||||||||||||||||||
|
Paseo Alcorta
(3)
|
06/06/1997
|
15,432.9 |
City of Buenos Aires
|
115,950 | - | - | - | - | - |
Shopping Center
|
100 | % | |||||||||||||||||||||||||
|
Patio Bullrich
(3)
|
01/10/1998
|
11,636.2 |
City of Buenos Aires
|
106,248 | - | - | - | - | - |
Shopping Center
|
100 | % | |||||||||||||||||||||||||
|
Alto Noa
(3)
|
29/03/1995
|
19,072.9 |
City of Salta
|
31,316 | - | - | - | - | - |
Shopping Center
|
100 | % | |||||||||||||||||||||||||
|
Buenos Aires Design
(3)
|
18/11/1997
|
13,888.2 |
City of Buenos Aires
|
12,930 | - | - | - | - | - |
Shopping Center
|
94.6 | % | |||||||||||||||||||||||||
|
Alto Rosario
(3)
|
09/11/2004
|
28,395.6 |
City of Rosario
|
115,908 | - | - | - | - | - |
Shopping Center
|
97.9 | % | |||||||||||||||||||||||||
|
Mendoza Plaza Shopping
(3)
|
02/12/2004
|
42,039.5 |
City of Mendoza
|
102,781 | - | - | - | - | - |
Shopping Center
|
96.1 | % | |||||||||||||||||||||||||
|
Córdoba Shopping – Villa Cabrera
(3)
|
31/12/2006
|
15,328.0 |
City of Cordoba
|
56,451 |
Hipoteca -Anticresis
|
1.4 |
Ene-17
|
3.3 |
Libor+1.5%+CER
|
Shopping Center
|
99.8 | % | |||||||||||||||||||||||||
|
Dot Baires Shopping
(3)
|
01/05/2009
|
49,847.9 |
City of Buenos Aires
|
382,624 | - | - | - | - |
Shopping Center
|
99.7 | % | ||||||||||||||||||||||||||
|
Soleil Factory
(3)
|
01/07/2010
|
13,993.1 |
Province of Buenos Aires
|
84,301 | - | - | - | - | - |
Shopping Center
|
99.4 | % | |||||||||||||||||||||||||
|
Alto Comahue
(3)
|
06/07/1999
|
9,456.9 |
Province of Neuquen
|
309,959 | - | - | - | - | - |
Shopping Center (in construction)
|
94.2 | % | |||||||||||||||||||||||||
|
Distrito Arcos
(3)
|
01/12/2011
|
12,127.3 |
City of Buenos Aires
|
229,800 | - | - | - | - | - |
Shopping Center (in construction)
|
97.3 | % | |||||||||||||||||||||||||
|
Santa María del Plata
|
10/07/1997
|
716,058 |
Province of Buenos Aires
|
222,787 | - | - | - | - | - |
Land Reserve
|
N/A | ||||||||||||||||||||||||||
|
Patio Olmos
(3)
|
25/09/2007
|
5,147 |
City of Cordoba
|
27,319 | - | - | - | - | - |
Land Reserve
|
N/A | ||||||||||||||||||||||||||
|
Caballito Plot of Land
|
11/03/1997
|
8,173 |
City of Buenos Aires
|
49,697 | - | - | - | - | - |
Land Reserve
|
N/A | ||||||||||||||||||||||||||
|
Other Land Reserve
(4)
|
N/A | 14,388,622 |
City and Province of Buenos Aires.
|
38,868 | - | - | - | - | - |
Land Reserve
|
N/A | ||||||||||||||||||||||||||
|
Luján
(3)
|
31/05/08
|
1,160,000 |
Province of Buenos Aires.
|
24,291 | - | - | - | - | - |
Land Reserve
|
N/A | ||||||||||||||||||||||||||
|
Hotel Llao Llao
|
01/06/1997
|
24.000 |
Ciudad de Bariloche
|
84,047 | - | - | - | - | - |
Hotel
|
51.37 | % | |||||||||||||||||||||||||
|
Hotel Intercontinental
|
01/11/1997
|
37.600 |
City of Buenos Aires
|
56,140 | - | - | - | - | - |
Hotel
|
68.74 | % | |||||||||||||||||||||||||
|
Hotel Libertador
|
01/03/1998
|
17.463 |
City of Buenos Aires
|
31,690 | - | - | - | - | - |
Hotel
|
N/A | ||||||||||||||||||||||||||
|
Insured Property
|
Risk Covered
|
Amount Insured
(in Thousand of
|
Book Value
(in Thousand of
|
||||||
|
Ps.)
|
Ps.)
|
||||||||
|
Buildings, machinery, silos, installation and furniture and equipment
|
Theft, fire and technical insurance
|
327,729 | 475,346 | ||||||
|
Vehicles
|
Theft, fire and civil and third parties liability
|
17,546 | 6,387 | ||||||
|
Fiscal year ended June 30,
|
||||||||||||
|
2015
|
2014
|
2013
|
||||||||||
|
GDP growth
|
1.2 | % | 0.0 | % | 5.5 | % | ||||||
|
Inflation (IPIM)
(1)
|
13.4 | % | 27.7 | % | 13.5 | % | ||||||
|
Inflation (CPI)
(2)
|
15.0 | % | 15.0 | % (4) | 10.5 | % | ||||||
|
Appreciation (depreciation) of the Peso against the U.S. Dollar
|
(12 | %) | (50.6 | %) | (19.1 | %) | ||||||
|
Average exchange rate per US$1.00
(3)
|
Ps.8.6098
|
Ps.6.9333
|
Ps.4.9339
|
|||||||||
|
(1)
|
IPIM is the wholesale price index as measured by the Argentine Ministry of Economy and Production.
|
|
(2)
|
CPI is the consumer price index as measured by the Argentine Ministry of Economy and Production.
|
|
(3)
|
Represents average of the selling and buying exchange rate.
|
|
(4)
|
In January 2014 the Argentine government established IPCNu, which more broadly reflects consumer prices by considering price information from the 23 provinces of Argentina and the City of Buenos Aires. Therefore, the consumer price index for the fiscal year ended June 30, 2014 only takes into account the six month period starting on January 1, 2014.
|
|
Year ended June 30,
|
Consumer Price Index
|
Wholesale Price Index
|
||||
|
2002
|
28.4
|
%
|
88.2
|
%
|
||
|
2003
|
10.2
|
%
|
8.1
|
%
|
||
|
2004
|
4.9
|
%
|
8.6
|
%
|
||
|
2005
|
9.0
|
%
|
7.7
|
%
|
||
|
2006
|
11.0
|
%
|
12.1
|
%
|
||
|
2007
|
8.8
|
%
|
9.4
|
%
|
||
|
2008
|
9.3
|
%
|
13.8
|
%
|
||
|
2009
|
5.3
|
%
|
5.6
|
%
|
||
|
2010
|
11.0
|
%
|
15.5
|
%
|
||
|
2011
|
9.7
|
%
|
12.5
|
%
|
||
|
2012
|
9.9
|
%
|
12.8
|
%
|
||
|
2013
|
10.5
|
%
|
13.5
|
%
|
||
|
2014
|
15.0
|
%
(1)
|
27.7
|
%
|
||
|
2015
|
15.0
|
%
|
13.4
|
%
|
||
|
·
|
Business combinations – purchase price allocation;
|
|
·
|
Fair value of financial instruments;
|
|
·
|
Allowance for doubtful accounts;
|
|
·
|
Taxation;
|
|
·
|
Trading properties;
|
|
·
|
Impairment testing of goodwill and other non-current assets;
|
|
·
|
Venture capital organization;
|
|
·
|
Aquisition of assets carried out between entities under common control;
|
|
·
|
Biological assets and agricultural produce at the point of harvest;
|
|
Description
|
Pricing model
|
Pricing method
|
Parameters
|
Range
|
||||||
|
Foreign currency-contracts
|
Present value method
|
Theoretical price
|
Money market curve, interest-rate curve; Foreign exchange curve.
|
- | ||||||
|
Commitment to tender offer IDBD
|
Black-Scholes
|
Theoretical price
|
Underlying asset price; share price volatility (historical) and interest-rate curve (NIS rate curve).
|
Underlying asset price
3.5 to 4.7
Share price volatility
30% to 40%
Money market interest rate 0.7% to 1%
|
||||||
|
Other Borrowings
|
Weighted probability of the difference between market price and the Commitment to tender offer of shares in IDBD
|
Theoretical price
|
Underlying asset price; share price volatility (historical) and interest-rate curve (NIS rate curve). IRSA 2017 interest-rate and scenario weights.
|
Underlying asset price
1.55 to 2.35
Share price volatility
60% to 80%
Money market interest rate 0.02% to 0.9%
|
||||||
|
IDBD Shares
|
Weighted probability of the difference between market price and the Commitment to tender offer of shares in IDBD
|
Theoretical price
|
Underlying asset price; share price volatility (historical) and interest-rate curve (NIS rate curve). IRSA 2017 interest-rate and scenario weights.
|
Underlying asset price
1.55 to 2.35
Share price volatility
60% to 80%
Money market interest rate 0.02% to 0.9%
|
||||||
|
Call option of Arcos
|
Discounted cash flow
|
- |
Projected income and discounted interest rate.
|
- | ||||||
|
Interest rate swaps
|
Cash flow
|
Theoretical price
|
Interest rate and cash flow forward contract.
|
- | ||||||
|
Preferred shares of Condor
|
Binomial tree
|
Theoretical price
|
Underlying asset price (market price), share price volatility (historical) and money market interest-rate curve (Libor rate).
|
Underlying asset price 1.96 to 2.65
Share price volatility 56% to 76%
Money market interest rate 0.67% to
0.83%
|
||||||
|
Warrants of Condor
|
Black-Scholes
|
Theoretical price
|
Underlying asset price (market price), share price volatility (historical) and money market interest-rate curve (Libor rate).
|
Underlying asset price 1.96 to 2.65
Share price volatility 56% to 76%
Money market interest rate 0.67% to
0.83%
|
||||||
|
·
|
The operating segment’s reported revenue, including both sales to external customers and inter-segment sales or transfers, is 10% or more of the combined revenue, internal and external, of all operating segments;
|
|
·
|
The absolute amount of its reported profit or loss is 10% or more of the greater, in absolute amount, of:
|
|
·
|
the combined reported profit of all operating segments that do not report a loss; and
|
|
·
|
the combined reported loss of all operating segments that report a loss.
|
|
·
|
Its assets are 10% or more of the combined assets of all operating segments.
|
|
·
|
The
“Crops”
Segment consists of planting, harvesting and sale of crops as wheat, corn, soybeans, cotton, and sunflowers. The Company is focused on the long-term performance of the land and seeks to maximize the use of the land through crop rotation; the use of technology and techniques. In this way, the type and quantity of harvested crops change in each agricultural campaign.
|
|
·
|
The
“Cattle”
Segment consists of breeding, purchasing and/ or fattening of free-range beef cattle for sale to meat processors and local livestock auction markets.
|
|
·
|
The
“Dairy”
Segment consists of breeding and/ or purchasing dairy cows for the production of raw milk for sale to local milk and milk-related products producers.
|
|
·
|
The
“Sugarcane”
Segment consists of planting, harvesting and sale of sugarcane.
|
|
·
|
The
“Agriculture Rentals and Services”
Segment consists of services (for example: irrigation) and leasing of the Company’s farms to third parties.
|
|
·
|
The
“Land Transformation and Sales”
Segment comprises gains from the disposal and development of farmlands activities.
|
|
·
|
The
“Agro-industrial”
Segment consists of feedlot farming and the slaughtering and processing in the meat refrigerating plant. Feedlot farming is distinctive and requires specific care and diets which differ from those provided to free-range cattle. This activity represents a separate operating segment due to the distinctive characteristics of the cattle feedlot system and the industrialized meat processing in the packing plant.
|
|
·
|
The
"Other Segments"
column consists of the aggregation of the remaining operating segments, which do not meet the quantitative thresholds for disclosure includes the brokerage and sale of inputs activities.
|
|
·
|
The
“Shopping Center Properties”
Segment includes results from the commercial exploitation and development of shopping centers. Such results originate mainly from the lease and the delivery of services related to the lease of commercial facilities and other spaces in the Company’s shopping centers.
|
|
·
|
The
“Offices”
Segment includes the operating results of our lease of office space and other rental properties and service revenues related to this activity.
|
|
·
|
The
“Development and Sale of Properties”
Segment includes the operating results of the sales of undeveloped parcels of land and/or trading properties, as the results related with its development and maintenance. Also included in this segment are the results of the sales of real property intended for rent, sales of hotels and other properties included in the International segment.
|
|
·
|
The
“Hotels”
Segment includes the operating results of the Company’s hotels principally comprised of room, catering and restaurant revenues.
|
|
·
|
The
“International”
Segment includes the return on investments in subsidiaries and/or associates that mainly operate in the United States in relation to the lease of office buildings and hotels in that country and the return on investment in IDBD at fair value.
|
|
·
|
The
"Financial Operations and Others"
Segment primarily includes the financial activities carried out by the Company's associates, Banco Hipotecario S.A. and Tarshop S.A. and consumer finance residual financial operations of APSAMedia S.A. (currently merged with IRSA Commercial Properties). The e-commerce activities conducted through the associate Avenida Inc. are also included until the first quarter of the current fiscal year. This investment began to be considered a financial asset from the second quarter of this fiscal year.
|
|
Year ended June 30, 2015
|
||||||||||||
|
Agricultural business
(I)
|
Urban properties and investments
(II)
|
Total
|
||||||||||
|
Revenues
|
2,361,010 | 2,547,062 | 4,908,072 | |||||||||
|
Costs
|
(3,385,675 | ) | (633,467 | ) | (4,019,142 | ) | ||||||
|
Initial recognition and changes in the fair value of biological assets and agricultural produce at the point of harvest
|
1,347,447 | - | 1,347,447 | |||||||||
|
Changes in the net realizable value of agricultural produce after harvest
|
(34,471 | ) | - | (34,471 | ) | |||||||
|
Gross Profit
|
288,311 | 1,913,595 | 2,201,906 | |||||||||
|
Gain from disposal of investment properties
|
- | 1,150,230 | 1,150,230 | |||||||||
|
Gain from disposal of farmlands
|
569,521 | - | 569,521 | |||||||||
|
General and administrative expenses
|
(246,470 | ) | (378,125 | ) | (624,595 | ) | ||||||
|
Selling expenses
|
(284,830 | ) | (195,866 | ) | (480,696 | ) | ||||||
|
Other operating results, net
|
(18,123 | ) | 28,679 | 10,556 | ||||||||
|
Profit from operations
|
308,409 | 2,518,513 | 2,826,922 | |||||||||
|
Share of profit / (loss) of associates and joint ventures
|
846 | (1,036,256 | ) | (1,035,410 | ) | |||||||
|
Segment Profit
|
309,255 | 1,482,257 | 1,791,512 | |||||||||
|
Investment properties
|
77,202 | 3,493,645 | 3,570,847 | |||||||||
|
Property, plant and equipment
|
2,078,497 | 256,891 | 2,335,388 | |||||||||
|
Trading properties
|
- | 136,084 | 136,084 | |||||||||
|
Goodwill
|
8,395 | 24,440 | 32,835 | |||||||||
|
Units to be received under barters
|
- | 90,486 | 90,486 | |||||||||
|
Biological assets
|
586,847 | - | 586,847 | |||||||||
|
Inventories
|
495,919 | 23,134 | 519,053 | |||||||||
|
Interests in associates and joint ventures
|
33,343 | 2,381,670 | 2,415,013 | |||||||||
|
Total segment assets
|
3,280,203 | 6,406,350 | 9,686,553 | |||||||||
|
Year ended June 30, 2014
|
||||||||||||
|
Agricultural business
(I)
|
Urban properties and investments
(II)
|
Total
|
||||||||||
|
Revenues
|
1,812,108 | 2,155,760 | 3,967,868 | |||||||||
|
Costs
|
(2,617,972 | ) | (648,279 | ) | (3,266,251 | ) | ||||||
|
Initial recognition and changes in the fair value of biological assets and agricultural produce at the point of harvest
|
1,172,739 | - | 1,172,739 | |||||||||
|
Changes in the net realizable value of agricultural produce after harvest
|
(17,447 | ) | - | (17,447 | ) | |||||||
|
Gross Profit
|
349,428 | 1,507,481 | 1,856,909 | |||||||||
|
Gain from disposal of investment properties
|
- | 230,918 | 230,918 | |||||||||
|
Gain from disposal of farmlands
|
91,356 | - | 91,356 | |||||||||
|
General and administrative expenses
|
(239,630 | ) | (300,066 | ) | (539,696 | ) | ||||||
|
Selling expenses
|
(208,932 | ) | (150,109 | ) | (359,041 | ) | ||||||
|
Other operating results, net
|
(29,540 | ) | (47,922 | ) | (77,462 | ) | ||||||
|
(Loss) / Profit from operations
|
(37,318 | ) | 1,240,302 | 1,202,984 | ||||||||
|
Share of profit / (loss) of associates and joint ventures
|
11,479 | (436,766 | ) | (425,287 | ) | |||||||
|
Segment (Loss) / Profit
|
(25,839 | ) | 803,536 | 777,697 | ||||||||
|
Investment properties
|
51,432 | 3,540,437 | 3,591,869 | |||||||||
|
Property, plant and equipment
|
2,417,078 | 237,860 | 2,654,938 | |||||||||
|
Trading properties
|
- | 143,059 | 143,059 | |||||||||
|
Goodwill
|
10,428 | 24,784 | 35,212 | |||||||||
|
Units to be received under barters
|
- | 85,077 | 85,077 | |||||||||
|
Assets held for sale
|
- | 1,357,866 | 1,357,866 | |||||||||
|
Biological assets
|
651,582 | - | 651,582 | |||||||||
|
Inventories
|
432,634 | 17,220 | 449,854 | |||||||||
|
Interests in associates and joint ventures
|
37,226 | 1,966,019 | 2,003,245 | |||||||||
|
Total segment assets
|
3,600,380 | 7,372,322 | 10,972,702 | |||||||||
|
Year ended June 30, 2013
|
||||||||||||
|
Agricultural
business
(I)
|
Urban properties and investments
(II)
|
Total
|
||||||||||
|
Revenues
|
1,355,430 | 1,728,248 | 3,083,678 | |||||||||
|
Costs
|
(2,045,779 | ) | (601,236 | ) | (2,647,015 | ) | ||||||
|
Initial recognition and changes in the fair value of biological assets and agricultural produce at the point of harvest
|
888,493 | - | 888,493 | |||||||||
|
Changes in the net realizable value of agricultural produce after harvest
|
11,756 | - | 11,756 | |||||||||
|
Gross Profit
|
209,900 | 1,127,012 | 1,336,912 | |||||||||
|
Gain from disposal of investment properties
|
- | 177,999 | 177,999 | |||||||||
|
Gain from disposal of farmlands
|
149,584 | - | 149,584 | |||||||||
|
General and administrative expenses
|
(153,675 | ) | (198,773 | ) | (352,448 | ) | ||||||
|
Selling expenses
|
(173,976 | ) | (117,230 | ) | (291,206 | ) | ||||||
|
Other operating results, net
|
3,345 | 92,425 | 95,770 | |||||||||
|
Profit from operations
|
35,178 | 1,081,433 | 1,116,611 | |||||||||
|
Share of profit / (loss) of associates and joint ventures
|
9,191 | (20,864 | ) | (11,673 | ) | |||||||
|
Segment Profit
|
44,369 | 1,060,569 | 1,104,938 | |||||||||
|
Investment properties
|
25,317 | 4,306,984 | 4,332,301 | |||||||||
|
Property, plant and equipment
|
1,675,420 | 231,734 | 1,907,154 | |||||||||
|
Trading properties
|
- | 129,677 | 129,677 | |||||||||
|
Goodwill
|
6,438 | 75,852 | 82,290 | |||||||||
|
Units to be received under barters
|
- | 93,225 | 93,225 | |||||||||
|
Biological assets
|
402,594 | - | 402,594 | |||||||||
|
Inventories
|
239,010 | 16,428 | 255,438 | |||||||||
|
Interests in associates and joint ventures
|
31,223 | 1,154,830 | 1,186,053 | |||||||||
|
Total segment assets
|
2,380,002 | 6,008,730 | 8,388,732 | |||||||||
|
(I)
|
Agriculture line of business:
|
|
June 30, 2015
|
||||||||||||||||||||||||||||||||||||||||
|
Agriculture
|
||||||||||||||||||||||||||||||||||||||||
|
Crops
|
Cattle
|
Dairy
|
Sugarcane
|
Agricultural Rental and services
|
Agricultural
Subtotal
|
Land
Transformation
and Sales
|
Agro-industrial
|
Other
segments
|
Total Agricultural business
|
|||||||||||||||||||||||||||||||
|
Revenues (i)
|
986,717 | 143,562 | 71,940 | 197,828 | 37,175 | 1,437,222 | - | 806,018 | 117,770 | 2,361,010 | ||||||||||||||||||||||||||||||
|
Costs
|
(1,795,443 | ) | (224,556 | ) | (133,259 | ) | (368,172 | ) | (19,201 | ) | (2,540,631 | ) | (9,002 | ) | (739,201 | ) | (96,841 | ) | (3,385,675 | ) | ||||||||||||||||||||
|
Initial recognition and changes in the fair value of biological assets and agricultural produce at the point of harvest
|
918,319 | 166,734 | 74,919 | 187,475 | - | 1,347,447 | - | - | - | 1,347,447 | ||||||||||||||||||||||||||||||
|
Changes in the net realizable value of agricultural produce after harvest
|
(34,474 | ) | 3 | - | - | - | (34,471 | ) | - | - | - | (34,471 | ) | |||||||||||||||||||||||||||
|
Gross Profit / (Loss)
|
75,119 | 85,743 | 13,600 | 17,131 | 17,974 | 209,567 | (9,002 | ) | 66,817 | 20,929 | 288,311 | |||||||||||||||||||||||||||||
|
Gain from disposal of farmlands
|
- | - | - | - | - | - | 569,521 | - | - | 569,521 | ||||||||||||||||||||||||||||||
|
General and administrative expenses
|
(159,036 | ) | (25,753 | ) | (4,920 | ) | (19,821 | ) | (2,140 | ) | (211,670 | ) | (2,106 | ) | (25,334 | ) | (7,360 | ) | (246,470 | ) | ||||||||||||||||||||
|
Selling expenses
|
(160,378 | ) | (20,109 | ) | (3,667 | ) | (7,770 | ) | (717 | ) | (192,641 | ) | (2,383 | ) | (77,146 | ) | (12,660 | ) | (284,830 | ) | ||||||||||||||||||||
|
Other operating results, net
|
(8,636 | ) | (3,158 | ) | (773 | ) | (1,669 | ) | (336 | ) | (14,572 | ) | (4,601 | ) | (288 | ) | 1,338 | (18,123 | ) | |||||||||||||||||||||
|
Profit / (Loss) from Operations
|
(252,931 | ) | 36,723 | 4,240 | (12,129 | ) | 14,781 | (209,316 | ) | 551,429 | (35,951 | ) | 2,247 | 308,409 | ||||||||||||||||||||||||||
|
Share of profit of associates
|
845 | 1 | - | - | - | 846 | - | - | - | 846 | ||||||||||||||||||||||||||||||
|
Segment Profit / (Loss)
|
(252,086 | ) | 36,724 | 4,240 | (12,129 | ) | 14,781 | (208,470 | ) | 551,429 | (35,951 | ) | 2,247 | 309,255 | ||||||||||||||||||||||||||
|
Investment properties
|
- | - | - | - | 77,202 | 77,202 | - | - | - | 77,202 | ||||||||||||||||||||||||||||||
|
Property, plant and equipment
|
1,420,781 | 187,100 | 21,951 | 293,386 | 28,681 | 1,951,899 | 53,522 | 18,102 | 54,974 | 2,078,497 | ||||||||||||||||||||||||||||||
|
Goodwill
|
5,352 | - | - | 2,400 | - | 7,752 | - | - | 643 | 8,395 | ||||||||||||||||||||||||||||||
|
Biological assets
|
57,813 | 375,357 | 40,555 | 113,122 | - | 586,847 | - | - | - | 586,847 | ||||||||||||||||||||||||||||||
|
Inventories
|
307,853 | 58,529 | 1,010 | 2,418 | - | 369,810 | - | 23,415 | 102,694 | 495,919 | ||||||||||||||||||||||||||||||
|
Interests in associates
|
30,530 | 20 | - | - | - | 30,550 | - | - | 2,793 | 33,343 | ||||||||||||||||||||||||||||||
|
Total segment assets (ii)
|
1,822,329 | 621,006 | 63,516 | 411,326 | 105,883 | 3,024,060 | 53,522 | 41,517 | 161,104 | 3,280,203 | ||||||||||||||||||||||||||||||
|
(i)
|
Of all of the Company’s revenues corresponding to the agricultural business, Ps. 1,668.86 million is originated in Argentina and Ps. 692.15 million in other countries, principally Brazil which acconts for Ps. 553.97 million.
|
|
June 30, 2014
|
||||||||||||||||||||||||||||||||||||||||
|
Agriculture
|
||||||||||||||||||||||||||||||||||||||||
|
Crops
|
Cattle
|
Dairy
|
Sugarcane
|
Agricultural Rental and services
|
Agricultural
Subtotal
|
Land
Transformation
and Sales
|
Agro-industrial
|
Other
segments
|
Total Agricultural business
|
|||||||||||||||||||||||||||||||
|
Revenues (i)
|
836,822 | 90,315 | 53,935 | 123,851 | 29,142 | 1,134,065 | - | 554,084 | 123,959 | 1,812,108 | ||||||||||||||||||||||||||||||
|
Costs
|
(1,540,681 | ) | (160,660 | ) | (104,334 | ) | (206,751 | ) | (17,374 | ) | (2,029,800 | ) | (8,228 | ) | (479,689 | ) | (100,255 | ) | (2,617,972 | ) | ||||||||||||||||||||
|
Initial recognition and changes in the fair value of biological assets and agricultural produce at the point of harvest
|
868,351 | 145,321 | 62,840 | 96,227 | - | 1,172,739 | - | - | - | 1,172,739 | ||||||||||||||||||||||||||||||
|
Changes in the net realizable value of agricultural produce after harvest
|
(17,624 | ) | 177 | - | - | - | (17,447 | ) | - | - | (17,447 | ) | ||||||||||||||||||||||||||||
|
Gross Profit / (Loss)
|
146,868 | 75,153 | 12,441 | 13,327 | 11,768 | 259,557 | (8,228 | ) | 74,395 | 23,704 | 349,428 | |||||||||||||||||||||||||||||
|
Gain from disposal of farmlands
|
- | - | - | - | - | - | 91,356 | - | - | 91,356 | ||||||||||||||||||||||||||||||
|
General and administrative expenses
|
(147,193 | ) | (27,183 | ) | (5,746 | ) | (28,261 | ) | (2,669 | ) | (211,052 | ) | (1,130 | ) | (16,880 | ) | (10,568 | ) | (239,630 | ) | ||||||||||||||||||||
|
Selling expenses
|
(117,829 | ) | (13,854 | ) | (2,249 | ) | (4,871 | ) | (779 | ) | (139,582 | ) | (3,873 | ) | (54,751 | ) | (10,726 | ) | (208,932 | ) | ||||||||||||||||||||
|
Other operating results, net
|
(29,355 | ) | (1,999 | ) | (417 | ) | 104 | (222 | ) | (31,889 | ) | (82 | ) | (868 | ) | 3,299 | (29,540 | ) | ||||||||||||||||||||||
|
Profit / (Loss) from Operations
|
(147,509 | ) | 32,117 | 4,029 | (19,701 | ) | 8,098 | (122,966 | ) | 78,043 | 1,896 | 5,709 | (37,318 | ) | ||||||||||||||||||||||||||
|
Share of profit of associates
|
11,029 | 7 | - | - | - | 11,036 | - | - | 443 | 11,479 | ||||||||||||||||||||||||||||||
|
Segment Profit / (Loss)
|
(136,480 | ) | 32,124 | 4,029 | (19,701 | ) | 8,098 | (111,930 | ) | 78,043 | 1,896 | 6,152 | (25,839 | ) | ||||||||||||||||||||||||||
|
Investment properties
|
- | - | - | - | 51,432 | 51,432 | - | - | - | 51,432 | ||||||||||||||||||||||||||||||
|
Property, plant and equipment
|
1,701,388 | 158,507 | 19,451 | 423,902 | 9,794 | 2,313,042 | 51,534 | 18,930 | 33,572 | 2,417,078 | ||||||||||||||||||||||||||||||
|
Goodwill
|
6,745 | - | - | 3,025 | - | 9,770 | - | - | 658 | 10,428 | ||||||||||||||||||||||||||||||
|
Biological assets
|
154,630 | 312,068 | 37,263 | 142,873 | - | 646,834 | - | 65 | 4,683 | 651,582 | ||||||||||||||||||||||||||||||
|
Inventories
|
302,052 | 28,881 | 651 | 1,702 | - | 333,286 | - | 25,878 | 73,470 | 432,634 | ||||||||||||||||||||||||||||||
|
Interests in associates
|
34,395 | 23 | - | - | - | 34,418 | - | - | 2,808 | 37,226 | ||||||||||||||||||||||||||||||
|
Total segment assets (ii)
|
2,199,210 | 499,479 | 57,365 | 571,502 | 61,226 | 3,388,782 | 51,534 | 44,873 | 115,191 | 3,600,380 | ||||||||||||||||||||||||||||||
|
June 30, 2013
|
||||||||||||||||||||||||||||||||||||||||
|
Agriculture
|
||||||||||||||||||||||||||||||||||||||||
|
Crops
|
Cattle
|
Dairy
|
Sugarcane
|
Agricultural Rental and services
|
Agricultural
Subtotal
|
Land
Transformation
and Sales
|
Agro-industrial
|
Other
segments
|
Total Agricultural business
|
|||||||||||||||||||||||||||||||
|
Revenues (i)
|
750,376 | 82,939 | 38,818 | 160,259 | 30,834 | 1,063,226 | - | 208,921 | 83,283 | 1,355,430 | ||||||||||||||||||||||||||||||
|
Costs
|
(1,227,832 | ) | (147,290 | ) | (74,826 | ) | (302,206 | ) | (12,052 | ) | (1,764,206 | ) | (5,675 | ) | (204,681 | ) | (71,217 | ) | (2,045,779 | ) | ||||||||||||||||||||
|
Initial recognition and changes in the fair value of biological assets and agricultural produce at the point of harvest
|
572,081 | 79,336 | 40,741 | 197,317 | - | 889,475 | - | - | (982 | ) | 888,493 | |||||||||||||||||||||||||||||
|
Changes in the net realizable value of agricultural produce after harvest
|
11,801 | (45 | ) | - | - | - | 11,756 | - | - | - | 11,756 | |||||||||||||||||||||||||||||
|
Gross Profit / (Loss)
|
106,426 | 14,940 | 4,733 | 55,370 | 18,782 | 200,251 | (5,675 | ) | 4,240 | 11,084 | 209,900 | |||||||||||||||||||||||||||||
|
Gain from disposal of farmlands
|
- | - | - | - | - | - | 149,584 | - | - | 149,584 | ||||||||||||||||||||||||||||||
|
General and administrative expenses
|
(89,585 | ) | (13,719 | ) | (3,125 | ) | (24,163 | ) | (4,416 | ) | (135,008 | ) | (572 | ) | (10,986 | ) | (7,109 | ) | (153,675 | ) | ||||||||||||||||||||
|
Selling expenses
|
(115,923 | ) | (11,482 | ) | (1,842 | ) | (4,006 | ) | (1,711 | ) | (134,964 | ) | (10,628 | ) | (21,507 | ) | (6,877 | ) | (173,976 | ) | ||||||||||||||||||||
|
Other operating results, net
|
(11,014 | ) | (3,545 | ) | (803 | ) | (27 | ) | (1,135 | ) | (16,524 | ) | (147 | ) | (1,305 | ) | 21,321 | 3,345 | ||||||||||||||||||||||
|
Profit / (Loss) from Operations
|
(110,096 | ) | (13,806 | ) | (1,037 | ) | 27,174 | 11,520 | (86,245 | ) | 132,562 | (29,558 | ) | 18,419 | 35,178 | |||||||||||||||||||||||||
|
Share of profit of associates
|
8,117 | - | - | - | - | 8,117 | - | 16 | 1,058 | 9,191 | ||||||||||||||||||||||||||||||
|
Segment Profit / (Loss)
|
(101,979 | ) | (13,806 | ) | (1,037 | ) | 27,174 | 11,520 | (78,128 | ) | 132,562 | (29,542 | ) | 19,477 | 44,369 | |||||||||||||||||||||||||
|
Investment properties
|
- | - | - | - | 25,317 | 25,317 | - | - | - | 25,317 | ||||||||||||||||||||||||||||||
|
Property, plant and equipment
|
1,115,211 | 136,824 | 21,440 | 303,283 | 456 | 1,577,214 | 58,026 | 20,287 | 19,893 | 1,675,420 | ||||||||||||||||||||||||||||||
|
Goodwill
|
4,443 | - | - | 1,995 | - | 6,438 | - | - | - | 6,438 | ||||||||||||||||||||||||||||||
|
Biological assets
|
56,395 | 197,136 | 28,134 | 111,063 | - | 392,728 | - | 66 | 9,800 | 402,594 | ||||||||||||||||||||||||||||||
|
Inventories
|
154,730 | 23,184 | 433 | 939 | - | 179,286 | - | 10,419 | 49,305 | 239,010 | ||||||||||||||||||||||||||||||
|
Interests in associates
|
28,858 | - | - | - | - | 28,858 | - | - | 2,365 | 31,223 | ||||||||||||||||||||||||||||||
|
Total segment assets (ii)
|
1,359,637 | 357,144 | 50,007 | 417,280 | 25,773 | 2,209,841 | 58,026 | 30,772 | 81,363 | 2,380,002 | ||||||||||||||||||||||||||||||
|
(i)
|
Of all of the Company’s revenues corresponding to the agricultural business, Ps. 803.9 million is originated in Argentina and Ps. 551.6 million in other countries, principally Brazil which accounts for Ps. 453.2 million.
|
| June 30, 2015 | ||||||||||||||||||||||||||||
|
Shopping Center Properties
|
Offices
|
Sales and developments
|
Hotels
|
International
|
Financial operations
and others
|
Total Urban Properties and Investments
|
||||||||||||||||||||||
|
Revenues (i)
|
1,778,310 | 332,728 | 13,707 | 396,297 | 25,873 | 147 | 2,547,062 | |||||||||||||||||||||
|
Costs
|
(291,183 | ) | (36,368 | ) | (19,457 | ) | (278,672 | ) | (7,121 | ) | (666 | ) | (633,467 | ) | ||||||||||||||
|
Gross Profit / (Loss)
|
1,487,127 | 296,360 | (5,750 | ) | 117,625 | 18,752 | (519 | ) | 1,913,595 | |||||||||||||||||||
|
Gain from disposal of investment properties
|
- | - | 1,150,230 | - | - | - | 1,150,230 | |||||||||||||||||||||
|
General and administrative expenses
|
(136,151 | ) | (58,971 | ) | (49,690 | ) | (77,567 | ) | (55,746 | ) | - | (378,125 | ) | |||||||||||||||
|
Selling expenses
|
(112,825 | ) | (21,130 | ) | (9,146 | ) | (52,386 | ) | - | (379 | ) | (195,866 | ) | |||||||||||||||
|
Other operating results, net
|
(48,810 | ) | (117,610 | ) | 13,093 | (461 | ) | 184,886 | (2,419 | ) | 28,679 | |||||||||||||||||
|
Profit / (Loss) from Operations
|
1,189,341 | 98,649 | 1,098,737 | (12,789 | ) | 147,892 | (3,317 | ) | 2,518,513 | |||||||||||||||||||
|
Share of profit / (loss) of associates and joint ventures
|
- | (2,570 | ) | (1,712 | ) | 1,254 | (1,191,116 | ) | 157,888 | (1,036,256 | ) | |||||||||||||||||
|
Segment Profit / (Loss)
|
1,189,341 | 96,079 | 1,097,025 | (11,535 | ) | (1,043,224 | ) | 154,571 | 1,482,257 | |||||||||||||||||||
|
Investment properties
|
2,320,845 | 978,125 | 187,824 | - | - | 6,851 | 3,493,645 | |||||||||||||||||||||
|
Property, plant and equipment
|
48,345 | 30,599 | 1,242 | 175,386 | 1,319 | - | 256,891 | |||||||||||||||||||||
|
Trading properties
|
1,484 | - | 134,600 | - | - | - | 136,084 | |||||||||||||||||||||
|
Goodwill
|
13,719 | 6,180 | 4,541 | - | - | - | 24,440 | |||||||||||||||||||||
|
Units to be received under barters
|
- | - | 90,486 | - | - | - | 90,486 | |||||||||||||||||||||
|
Inventories
|
15,711 | - | 497 | 6,926 | - | - | 23,134 | |||||||||||||||||||||
|
Investments in associates and joint ventures
|
- | 20,746 | 46,555 | - | 909,911 | 1,404,458 | 2,381,670 | |||||||||||||||||||||
|
Total segment assets (ii)
|
2,400,104 | 1,035,650 | 465,745 | 182,312 | 911,230 | 1,411,309 | 6,406,350 | |||||||||||||||||||||
|
June 30, 2014
|
||||||||||||||||||||||||||||
|
Shopping Center Properties
|
Offices
|
Sales and developments
|
Hotels
|
International
|
Financial operations
and others
|
Total Urban Properties and Investments
|
||||||||||||||||||||||
|
Revenues (i)
|
1,383,008 | 271,159 | 85,531 | 331,562 | 83,926 | 574 | 2,155,760 | |||||||||||||||||||||
|
Costs
|
(296,688 | ) | (45,367 | ) | (34,963 | ) | (216,768 | ) | (53,510 | ) | (983 | ) | (648,279 | ) | ||||||||||||||
|
Gross Profit / (Loss)
|
1,086,320 | 225,792 | 50,568 | 114,794 | 30,416 | (409 | ) | 1,507,481 | ||||||||||||||||||||
|
Gain from disposal of investment properties
|
(82 | ) | - | 231,000 | - | - | - | 230,918 | ||||||||||||||||||||
|
General and administrative expenses
|
(101,538 | ) | (41,945 | ) | (37,466 | ) | (59,585 | ) | (59,476 | ) | (56 | ) | (300,066 | ) | ||||||||||||||
|
Selling expenses
|
(73,427 | ) | (20,751 | ) | (13,706 | ) | (42,335 | ) | - | 110 | (150,109 | ) | ||||||||||||||||
|
Other operating results, net
|
(46,568 | ) | (3,060 | ) | 8,137 | (2,680 | ) | (895 | ) | (2,856 | ) | (47,922 | ) | |||||||||||||||
|
Profit / (Loss) from Operations
|
864,705 | 160,036 | 238,533 | 10,194 | (29,955 | ) | (3,211 | ) | 1,240,302 | |||||||||||||||||||
|
Share of profit / (loss) of associates and joint ventures
|
- | (895 | ) | 6,368 | 789 | (616,313 | ) | 173,285 | (436,766 | ) | ||||||||||||||||||
|
Segment Profit / (Loss)
|
864,705 | 159,141 | 244,901 | 10,983 | (646,268 | ) | 170,074 | 803,536 | ||||||||||||||||||||
|
Investment properties
|
2,275,053 | 834,480 | 423,442 | - | - | 7,462 | 3,540,437 | |||||||||||||||||||||
|
Property, plant and equipment
|
20,455 | 36,415 | 3,744 | 175,745 | 1,501 | - | 237,860 | |||||||||||||||||||||
|
Trading properties
|
1,484 | - | 141,575 | - | - | - | 143,059 | |||||||||||||||||||||
|
Goodwill
|
8,582 | 11,661 | 4,541 | - | - | - | 24,784 | |||||||||||||||||||||
|
Units to be received under barters
|
- | - | 85,077 | - | - | - | 85,077 | |||||||||||||||||||||
|
Assets held for sale (iii)
|
- | - | - | - | 1,357,866 | - | 1,357,866 | |||||||||||||||||||||
|
Inventories
|
10,625 | - | 584 | 6,011 | - | - | 17,220 | |||||||||||||||||||||
|
Investments in associates and joint ventures
|
- | 23,208 | 38,289 | 22,129 | 628,658 | 1,253,735 | 1,966,019 | |||||||||||||||||||||
|
Total segment assets (ii)
|
2,316,199 | 905,764 | 697,252 | 203,885 | 1,988,025 | 1,261,197 | 7,372,322 | |||||||||||||||||||||
|
June 30, 2013
|
||||||||||||||||||||||||||||
|
Shopping Center Properties
|
Offices
|
Sales and developments
|
Hotels
|
International
|
Financial operation and others
|
Total Urban Properties and Investments
|
||||||||||||||||||||||
|
Revenues (i)
|
1,103,044 | 217,171 | 141,996 | 225,836 | 38,998 | 1,203 | 1,728,248 | |||||||||||||||||||||
|
Costs
|
(245,528 | ) | (46,975 | ) | (106,558 | ) | (169,071 | ) | (31,587 | ) | (1,517 | ) | (601,236 | ) | ||||||||||||||
|
Gross Profit / (Loss)
|
857,516 | 170,196 | 35,438 | 56,765 | 7,411 | (314 | ) | 1,127,012 | ||||||||||||||||||||
|
Gain from disposal of investment properties
|
- | - | 177,999 | - | - | - | 177,999 | |||||||||||||||||||||
|
General and administrative expenses
|
(67,597 | ) | (34,984 | ) | (32,901 | ) | (49,883 | ) | (13,158 | ) | (250 | ) | (198,773 | ) | ||||||||||||||
|
Selling expenses
|
(58,907 | ) | (11,360 | ) | (16,456 | ) | (28,919 | ) | - | (1,588 | ) | (117,230 | ) | |||||||||||||||
|
Other operating results, net
|
(45,020 | ) | (247 | ) | 6,342 | (369 | ) | 135,082 | (3,363 | ) | 92,425 | |||||||||||||||||
|
Profit / (Loss) from Operations
|
685,992 | 123,605 | 170,422 | (22,406 | ) | 129,335 | (5,515 | ) | 1,081,433 | |||||||||||||||||||
|
Share of profit / (loss) of associates and joint ventures
|
- | (2,514 | ) | 1,569 | 83 | (82,552 | ) | 62,550 | (20,864 | ) | ||||||||||||||||||
|
Segment Profit / (Loss)
|
685,992 | 121,091 | 171,991 | (22,323 | ) | 46,783 | 57,035 | 1,060,569 | ||||||||||||||||||||
|
Investment properties
|
2,249,180 | 857,782 | 447,363 | - | 744,587 | 8,072 | 4,306,984 | |||||||||||||||||||||
|
Property, plant and equipment
|
17,385 | 29,830 | 3,972 | 180,348 | 199 | - | 231,734 | |||||||||||||||||||||
|
Trading properties
|
1,484 | 106 | 128,087 | - | - | - | 129,677 | |||||||||||||||||||||
|
Goodwill
|
8,582 | 11,661 | 4,540 | - | 51,069 | - | 75,852 | |||||||||||||||||||||
|
Units to be received under barters
|
- | - | 93,225 | - | - | - | 93,225 | |||||||||||||||||||||
|
Inventories
|
10,003 | - | 463 | 5,962 | - | - | 16,428 | |||||||||||||||||||||
|
Investments in associates and joint ventures
|
- | 23,385 | 32,759 | 21,339 | 802 | 1,076,545 | 1,154,830 | |||||||||||||||||||||
|
Total segment assets (ii)
|
2,286,634 | 922,764 | 710,409 | 207,649 | 796,657 | 1,084,617 | 6,008,730 | |||||||||||||||||||||
|
(i)
|
Of all of the Company’s revenues corresponding to urban properties and investment business, Ps. 1,689 million is originated in Argentina and Ps. 39 million in United States, respectively.
|
|
(ii)
|
Of all of the Company’s assets included in the urban properties and investment business, Ps. 5,131 million is located in Argentina and Ps. 877 million in other countries, principally in United States for Ps. 797 million.
|
|
June 30, 2015
|
||||||||||||||||||||
|
Total
segment information
|
Adjustment for share of profit / (loss) of joint ventures
|
Adjustment to income for elimination of inter-segment transactions
|
Common maintenance expenses and collective promotion fund
|
Total Income Statements
|
||||||||||||||||
|
Revenues
|
4,908,072 | (53,473 | ) | (90,002 | ) | 887,208 | 5,651,805 | |||||||||||||
|
Costs
|
(4,019,142 | ) | 62,335 | 88,375 | (901,283 | ) | (4,769,715 | ) | ||||||||||||
|
Initial recognition and changes in the fair value of biological assets and agricultural produce at the point of harvest
|
1,347,447 | (23,295 | ) | - | - | 1,324,152 | ||||||||||||||
|
Changes in the net realizable value of agricultural produce after harvest
|
(34,471 | ) | - | - | - | (34,471 | ) | |||||||||||||
|
Gross Profit / (Loss)
|
2,201,906 | (14,433 | ) | (1,627 | ) | (14,075 | ) | 2,171,771 | ||||||||||||
|
Gain from disposal of investment properties
|
1,150,230 | - | - | - | 1,150,230 | |||||||||||||||
|
Gain from disposal of farmlands
|
569,521 | (19,059 | ) | - | - | 550,462 | ||||||||||||||
|
General and administrative expenses
|
(624,595 | ) | 4,173 | 2,602 | - | (617,820 | ) | |||||||||||||
|
Selling expenses
|
(480,696 | ) | 6,217 | 321 | - | (474,158 | ) | |||||||||||||
|
Other operating results, net
|
10,556 | 2,949 | (1,296 | ) | - | 12,209 | ||||||||||||||
|
Profit/(Loss) from Operations before share of Profit / (Loss) of Associates and Joint Ventures
|
2,826,922 | (20,153 | ) | - | (14,075 | ) | 2,792,694 | |||||||||||||
|
Share of profit / (loss) of associates and joint ventures
|
(1,035,410 | ) | 10,438 | - | - | (1,024,972 | ) | |||||||||||||
|
Profit/(Loss) from operations before Financing and Taxes
|
1,791,512 | (9,715 | ) | - | (14,075 | ) | 1,767,722 | |||||||||||||
|
June 30, 2014
|
||||||||||||||||||||
|
Total
segment information
|
Adjustment for share of profit / (loss) of joint ventures
|
Adjustment to income for elimination of inter-segment transactions
|
Common maintenance expenses and collective promotion fund
|
Total Income Statements
|
||||||||||||||||
|
Revenues
|
3,967,868 | (62,085 | ) | (38,074 | ) | 736,302 | 4,604,011 | |||||||||||||
|
Costs
|
(3,266,251 | ) | 58,857 | 36,505 | (743,703 | ) | (3,914,592 | ) | ||||||||||||
|
Initial recognition and changes in the fair value of biological assets and agricultural produce at the point of harvest
|
1,172,739 | (20,086 | ) | - | - | 1,152,653 | ||||||||||||||
|
Changes in the net realizable value of agricultural produce after harvest
|
(17,447 | ) | - | - | - | (17,447 | ) | |||||||||||||
|
Gross Profit / (Loss)
|
1,856,909 | (23,314 | ) | (1,569 | ) | (7,401 | ) | 1,824,625 | ||||||||||||
|
Gain from disposal of investment properties
|
230,918 | - | - | - | 230,918 | |||||||||||||||
|
Gain from disposal of farmlands
|
91,356 | - | - | - | 91,356 | |||||||||||||||
|
General and administrative expenses
|
(539,696 | ) | 3,423 | 2,334 | - | (533,939 | ) | |||||||||||||
|
Selling expenses
|
(359,041 | ) | 5,949 | 366 | - | (352,726 | ) | |||||||||||||
|
Other operating results, net
|
(77,462 | ) | 3,585 | (1,131 | ) | - | (75,008 | ) | ||||||||||||
|
Profit/(Loss) from Operations before share of Profit / (Loss) of Associates and Joint Ventures
|
1,202,984 | (10,438 | ) | - | (7,401 | ) | 1,185,226 | |||||||||||||
|
Share of profit / (loss) of associates and joint ventures
|
(425,287 | ) | 16,636 | - | - | (408,651 | ) | |||||||||||||
|
Profit/(Loss) from operations before Financing and Taxes
|
777,697 | 6,279 | - | (7,401 | ) | 776,575 | ||||||||||||||
|
June 30, 2013
|
||||||||||||||||||||
|
Total
segment information
|
Adjustment for share of profit / (loss) of joint ventures
|
Adjustment to income for elimination of inter-segment transactions
|
Common maintenance expenses and collective promotion fund
|
Total Income Statements
|
||||||||||||||||
|
Revenues
|
3,083,678 | (137,889 | ) | (11,528 | ) | 594,290 | 3,528,551 | |||||||||||||
|
Costs
|
(2,647,015 | ) | 116,004 | 10,296 | (599,780 | ) | (3,120,495 | ) | ||||||||||||
|
Initial recognition and changes in the fair value of biological assets and agricultural produce at the point of harvest
|
888,493 | (1,749 | ) | - | - | 886,744 | ||||||||||||||
|
Changes in the net realizable value of agricultural produce after harvest
|
11,756 | - | - | - | 11,756 | |||||||||||||||
|
Gross Profit / (Loss)
|
1,336,912 | (23,634 | ) | (1,232 | ) | (5,490 | ) | 1,306,556 | ||||||||||||
|
Gain from disposal of investment properties
|
177,999 | - | - | - | 177,999 | |||||||||||||||
|
Gain from disposal of farmlands
|
149,584 | - | - | - | 149,584 | |||||||||||||||
|
General and administrative expenses
|
(352,448 | ) | 4,291 | 1,774 | - | (346,383 | ) | |||||||||||||
|
Selling expenses
|
(291,206 | ) | 11,631 | 112 | - | (279,463 | ) | |||||||||||||
|
Other operating results, net
|
95,770 | 2,952 | (654 | ) | - | 98,068 | ||||||||||||||
|
Profit/(Loss) from Operations before share of Profit / (Loss) of Associates and Joint Ventures
|
1,116,611 | (4,760 | ) | - | (5,490 | ) | 1,106,361 | |||||||||||||
|
Share of profit / (loss) of associates and joint ventures
|
(11,673 | ) | 1,855 | - | - | (9,818 | ) | |||||||||||||
|
Profit/(Loss) from operations before Financing and Taxes
|
1,104,938 | (2,905 | ) | - | (5,490 | ) | 1,096,543 | |||||||||||||
|
June 30,
2015
|
June 30,
2014
|
June 30,
2013
|
||||||||||
|
Total Operating Assets as per Segment Information
|
9,686,553 | 10,972,702 | 8,388,732 | |||||||||
|
Less:
|
||||||||||||
|
Proportionate share in reportable assets per segment of certain joint ventures (*)
|
(478,107 | ) | (442,360 | ) | (256,962 | ) | ||||||
|
Plus:
|
||||||||||||
|
Investments in joint ventures (**)
|
357,673 | 372,034 | 300,809 | |||||||||
|
Other non-reportable assets
|
5,709,324 | 4,881,312 | 3,978,146 | |||||||||
|
Total Consolidated Assets as per Statement of financial position
|
15,275,443 | 15,783,688 | 12,410,725 | |||||||||
|
(*) The following amounts related to the proportionate share of operating segment assets of certain of The Company´s joint ventures are reported as part of the total operating segment assets by segment.
|
|
June 30,
2015
|
June 30,
2014
|
June 30,
2013
|
||||||||||
|
Investment properties
|
95,888 | 137,253 | 160,900 | |||||||||
|
Property, plant and equipment
|
358,193 | 272,982 | 65,700 | |||||||||
|
Trading properties
|
3,130 | 5,908 | 20,160 | |||||||||
|
Goodwill
|
5,223 | 5,235 | 5,238 | |||||||||
|
Biological assets
|
7,970 | 10,899 | 1,902 | |||||||||
|
Inventories
|
7,703 | 10,083 | 3,062 | |||||||||
|
Total proportionate share in assets per segment of joint ventures
|
478,107 | 442,360 | 256,962 | |||||||||
|
(**) Represents the equity-accounted amount of those joint ventures, which were proportionate-consolidated for segment information purposes.
|
|
Fiscal year ended on June 30, 2015
|
||||||||||||||||
|
Revenues
|
Income statement
|
Interests in joint ventures
|
Inter-segment eliminations
|
Segment reporting
|
||||||||||||
|
Crops
|
963,300 | 23,417 | - | 986,717 | ||||||||||||
|
Cattle
|
56,650 | 2,524 | 84,388 | 143,562 | ||||||||||||
|
Dairy
|
71,940 | - | - | 71,940 | ||||||||||||
|
Sugarcane
|
197,828 | - | - | 197,828 | ||||||||||||
|
Agricultural rental and services
|
37,048 | - | 127 | 37,175 | ||||||||||||
|
Agricultural Subtotal
|
1,326,766 | 25,941 | 84,515 | 1,437,222 | ||||||||||||
|
Land transformation and sales
|
- | - | - | - | ||||||||||||
|
Agro-industrial
|
806,018 | - | - | 806,018 | ||||||||||||
|
Other segments
|
117,770 | - | - | 117,770 | ||||||||||||
|
Total Agricultural Business Revenues
|
2,250,554 | 25,941 | 84,515 | 2,361,010 | ||||||||||||
|
Fiscal year ended on June 30, 2014
|
||||||||||||||||
|
Revenues
|
Income statement
|
Interests in joint ventures
|
Inter-segment eliminations
|
Segment reporting
|
||||||||||||
|
Crops
|
817,702 | 19,120 | - | 836,822 | ||||||||||||
|
Cattle
|
61,691 | 2,242 | 26,382 | 90,315 | ||||||||||||
|
Dairy
|
53,935 | - | - | 53,935 | ||||||||||||
|
Sugarcane
|
123,851 | - | - | 123,851 | ||||||||||||
|
Agricultural rental and services
|
29,044 | - | 98 | 29,142 | ||||||||||||
|
Agricultural Subtotal
|
1,086,223 | 21,362 | 26,480 | 1,134,065 | ||||||||||||
|
Land transformation and sales
|
- | - | - | - | ||||||||||||
|
Agro-industrial
|
548,740 | - | 5,344 | 554,084 | ||||||||||||
|
Other segments
|
123,872 | 87 | - | 123,959 | ||||||||||||
|
Total Agricultural Business Revenues
|
1,758,835 | 21,449 | 31,824 | 1,812,108 | ||||||||||||
|
·
|
an increase of 102,129 tons in the volume of Crops sold during fiscal year 2015 compared to the previous fiscal year; and
|
|
·
|
partially offset by a reduction of 4.6% in the average price of sold Crops, from Ps. 1,931 per ton in fiscal year 2014 to Ps. 1,843 per ton in fiscal year 2015 mainly due to lower prices of wheat and sunflower.
|
|
Sale of Crops (in tons)
|
||||||||||||||
|
Fiscal year ended June 30,
|
||||||||||||||
|
2015
|
2014
|
Variation
|
||||||||||||
|
Corn
|
269,701 | 179,893 | 89,808 | |||||||||||
|
Soybean
|
250,125 | 222,051 | 28,074 | |||||||||||
|
Wheat
|
7,083 | 11,359 | (4,276 | ) | ||||||||||
|
Sorghum
|
1,569 | 3,843 | (2,274 | ) | ||||||||||
|
Sunflower
|
5,181 | 9,745 | (4,564 | ) | ||||||||||
|
Other
|
1,872 | 6,509 | (4,637 | ) | ||||||||||
|
Total Sales
|
535,531 | 433,400 | 102,129 | |||||||||||
|
·
|
a 59% increase in the average price per kilogram sold, from Ps. 10.1 per kilogram in fiscal year 2014 to Ps. 16 per kilogram in fiscal year 2015.
|
|
·
|
a 0.3% in the cattle sales volume, from 8,842 tons in fiscal year 2014 to 8,871 tons in fiscal year 2015.
|
|
·
|
a 42.8% increase in the average price of milk, from Ps. 2.49 per liter in fiscal year 2014 to Ps. 3.55 per ton in fiscal year 2015;
|
|
·
|
a 149% increase in the average price per kilogram sold of milking cows from Ps. 5.24 per kilogram in fiscal year 2014 to Ps. 13.06 per kilogram in fiscal year 2015;
|
|
·
|
a 94.3% increase in the volume of sales of milking cows, from 465 tons in fiscal year 2014 to 903 tons in fiscal year 2015;
|
|
·
|
partially offset by a 9.9% decrease in the volume of sales of milk, from 18.7 million liters in fiscal year 2014 to 16,9 million liters in fiscal year 2015.
|
|
·
|
248,808 (36.8%) more tons of sugarcane sold in fiscal year 2015 as compared to the previous fiscal year, mainly by BrasilAgro; and
|
|
·
|
a 16,7% increase in the average price of sugarcane sold, from Ps. 183.3 per ton in fiscal year 2014 to Ps. 214 per ton in fiscal year 2015.
|
|
·
|
a 58% increase in leases, due to machinery rentals from Brasilagro and new lease agreements from Bolivia;
|
|
·
|
a 3.7 % increase in revenues from production of seeds mainly due to an increase in the production volume of soybean; and
|
|
·
|
a decrease of 2.6 % in revenues from irrigation services due to a decrease of 136 % in total milliliters sold compared to fiscal year 2014.
|
|
·
|
a 17% increase in slaughtering volumes and the differential resulting from the higher price of beef and sub-products; and
|
|
·
|
a 50% increase in sales to the domestic market with upward price trend, offset by
|
|
·
|
a 3.18% reduction in exports.
|
|
·
|
an increase of Ps. 21.1 million in sales on consignment, offset by
|
|
·
|
a reduction of Ps. 15.1 million in commodity brokerage services.
|
|
Fiscal year ended on June 30, 2015
|
||||||||||||||||||||
|
Revenues
|
Income Statement
(1)
|
Interests in joint ventures
|
Inter-segment eliminations
|
Common maintenance expenses
and collective promotion fund
|
Segment reporting
|
|||||||||||||||
|
Shopping Center Properties
|
2,570,868 | 13,069 | - | (805,627 | ) | 1,778,310 | ||||||||||||||
|
Offices
|
397,326 | 9,238 | 5,487 | (79,323 | ) | 332,728 | ||||||||||||||
|
Sales and Developments
|
8,482 | 5,225 | - | - | 13,707 | |||||||||||||||
|
Hotels
|
396,297 | - | - | - | 396,297 | |||||||||||||||
|
International
|
28,131 | - | - | (2,258 | ) | 25,873 | ||||||||||||||
|
Financial operations and Others
|
147 | - | - | - | 147 | |||||||||||||||
|
Total Urban Properties and Investments Business Revenues
|
3,401,251 | 27,532 | 5,487 | (887,208 | ) | 2,547,062 | ||||||||||||||
|
(1)
Includes revenues from sales, leases and services (Ps. 2,514.0 million) and revenues from expenses and collective promotion funds
(Ps. 887.2 million).
|
|
Fiscal year ended on June 30, 2014
|
||||||||||||||||||||
|
Revenues
|
Income statement
(1)
|
Interests in joint ventures
|
Inter-segment eliminations
|
Common maintenance expenses
and collective
promotion fund
|
Segment reporting
|
|||||||||||||||
|
Shopping Center Properties
|
2,031,625 | 9,280 | 1,808 | (659,705 | ) | 1,383,008 | ||||||||||||||
|
Offices
|
327,954 | 8,466 | 4,442 | (69,703 | ) | 271,159 | ||||||||||||||
|
Sales and Developments
|
62,641 | 22,890 | - | - | 85,531 | |||||||||||||||
|
Hotels
|
331,562 | - | - | - | 331,562 | |||||||||||||||
|
International
|
90,820 | - | - | (6,894 | ) | 83,926 | ||||||||||||||
|
Financial operations and Others
|
574 | - | - | - | 574 | |||||||||||||||
|
Total Urban Properties and Investments Business Revenues
|
2,845,176 | 40,636 | 6,250 | (736,302 | ) | 2,155,760 | ||||||||||||||
|
(1)
|
Includes revenues from sales, leases and services (Ps. 2,108.9 million) and revenues from expenses and collective promotion funds (Ps. 736.3 million)
|
|
·
|
an increase of Ps. 317.7 million in revenues from base and contingent rent as a result of a 33.3% rise in our tenants’ sales, from Ps. 16,132.8 million in fiscal year 2014 to Ps. 21,508.7 million in fiscal year 2015;
|
|
·
|
an increase of Ps. 30.0 million in revenues from admission fees;
|
|
·
|
an increase of Ps. 30.6 million in parking fees; and
|
|
·
|
an increase of Ps. 17.0 million in revenues from property letting fees, management fees and other.
|
|
Fiscal year ended on June 30, 2015
|
||||||||||||||||
|
Costs
|
Income Statement
|
Interests in joint ventures
|
Inter-segment eliminations
|
Segment reporting
|
||||||||||||
|
Crops
|
(1,752,576 | ) | (42,867 | ) | - | (1,795,443 | ) | |||||||||
|
Cattle
|
(135,452 | ) | (4,716 | ) | (84,388 | ) | (224,556 | ) | ||||||||
|
Dairy
|
(133,259 | ) | - | - | (133,259 | ) | ||||||||||
|
Sugarcane
|
(368,172 | ) | - | - | (368,172 | ) | ||||||||||
|
Agricultural rental and services
|
(19,201 | ) | - | - | (19,201 | ) | ||||||||||
|
Agricultural Subtotal
|
(2,408,660 | ) | (47,583 | ) | (84,388 | ) | (2,540,631 | ) | ||||||||
|
Land transformations and sales
|
(9,002 | ) | - | - | (9,002 | ) | ||||||||||
|
Agro-industrial
|
(739,074 | ) | - | (127 | ) | (739,201 | ) | |||||||||
|
Other Segments
|
(96,841 | ) | - | - | (96,841 | ) | ||||||||||
|
Total Agricultural Business Costs
|
(3,253,577 | ) | (47,583 | ) | (84,515 | ) | (3,385,675 | ) | ||||||||
|
Fiscal year ended on June 30, 2014
|
||||||||||||||||
|
Costs
|
Income Statement
|
Interests in joint ventures
|
Inter-segment eliminations
|
Segment reporting
|
||||||||||||
|
Crops
|
(1,509,500 | ) | (31,181 | ) | - | (1,540,681 | ) | |||||||||
|
Cattle
|
(150,810 | ) | (4,408 | ) | (5,442 | ) | (160,660 | ) | ||||||||
|
Dairy
|
(104,334 | ) | - | - | (104,334 | ) | ||||||||||
|
Sugarcane
|
(206,751 | ) | - | - | (206,751 | ) | ||||||||||
|
Agricultural rental and services
|
(17,374 | ) | - | - | (17,374 | ) | ||||||||||
|
Agricultural Subtotal
|
(1,988,769 | ) | (35,589 | ) | (5,442 | ) | (2,029,800 | ) | ||||||||
|
Land transformations and sales
|
(8,228 | ) | - | - | (8,228 | ) | ||||||||||
|
Agro-industrial Activities
|
(453,307 | ) | - | (26,382 | ) | (479,689 | ) | |||||||||
|
Other Segments
|
(100,170 | ) | (85 | ) | - | (100,255 | ) | |||||||||
|
Total Agricultural Business Costs
|
(2,550,474 | ) | (35,674 | ) | (31,824 | ) | (2,617,972 | ) | ||||||||
|
Fiscal year 2015
|
Fiscal year 2014
|
|||||||
|
Thousands of Ps.
|
||||||||
|
Cost of sales
|
873,118 | 778,362 | ||||||
|
Cost of production
|
922,325 | 752,319 | ||||||
|
Total Costs
|
1,795,443 | 1,540,681 | ||||||
|
·
|
a 23.6% increase in the volume of tons sold as compared to the previous fiscal year; and
|
|
·
|
partially offset by a 10.4% decrease in the average cost per ton of crops sold in fiscal year 2015, from Ps. 1,819 per ton in fiscal year 2014 to Ps. 1,630 per ton in fiscal year 2015, due to an increase in the average crops domestic market price.
|
|
·
|
a 14.3% increase in direct production costs during this fiscal year as compared to the previous one, mainly affected by the inflationary context that impacts both on the prices of leases and supplies used (agrochemicals and seeds);
|
|
·
|
higher production volumes in fiscal year 2015 as compared to fiscal year 2014; and
|
|
·
|
a larger number of hectares in operation in our own farms in fiscal year 2015 as compared to fiscal year 2014.
|
|
Fiscal year 2015
|
Fiscal year 2014
|
|||||||
|
Thousands of Ps.
|
||||||||
|
Cost of sales
|
121,580 | 76,734 | ||||||
|
Cost of production
|
102,976 | 83,926 | ||||||
|
Total Costs
|
224,556 | 160,660 | ||||||
|
·
|
a 57.3% increase in the cost per kilogram sold in fiscal year 2015; and
|
|
·
|
a 0.7% increase in cattle sales volumes in fiscal year 2015.
|
|
·
|
an in increase of Ps. 13.5 million in feeding costs due to the rise in prices and higher feed costs due to the increase of animals in our own farms fattened in feedlots;
|
|
·
|
an increase of Ps. 3.9 million in payroll expense.
|
|
Fiscal year 2015
|
Fiscal year 2014
|
|||||||
|
Thousands of Ps.
|
||||||||
|
Cost of sales
|
68,359 | 51,686 | ||||||
|
Cost of production
|
64,900 | 52,648 | ||||||
|
Total Costs
|
133,259 | 104,334 | ||||||
|
·
|
an increase of 32% and 119% in milk and milking cows price levels, respectively; and
|
|
·
|
a 94.3% increase in the sales volume of milking cows, partially offset by
|
|
·
|
a 9.9% reduction in milk sales volume.
|
|
Fiscal year 2015
|
Fiscal year 2014
|
|||||||
|
Thousands of Ps.
|
||||||||
|
Cost of sales
|
188,432 | 105,618 | ||||||
|
Cost of production
|
179,740 | 101,133 | ||||||
|
Total Costs
|
368,172 | 206,751 | ||||||
|
·
|
an increase of 248,808 tons of sugarcane sold in fiscal year 2015 compared to the previous fiscal year, mainly in our subsidiary Brasilagro; and
|
|
·
|
an increase in the average cost per ton of sugarcane sold in fiscal year 2015, from Ps. 156 per ton in fiscal year 2014 to Ps. 204 per ton in fiscal year 2015.
|
|
·
|
higher lease costs in Brasilagro, due to the amortization of new soil improvement works and structural expenses in the Preferencia, Chaparral, Jatobá and Araucaria lands;
|
|
·
|
lower costs from seed production services by 2.8%; and
|
|
·
|
a 3.9% increase in irrigation service costs.
|
|
Fiscal year ended on June 30, 2015
|
||||||||||||||||||||
|
Costs
|
Income Statement
|
Interests in joint ventures
|
Inter-segment eliminations
|
Common maintenance expenses
and collective promotion funds
|
Segment reporting
|
|||||||||||||||
|
Shopping Center Properties
|
(1,103,042 | ) | (3,983 | ) | (3,860 | ) | 819,702 | (291,183 | ) | |||||||||||
|
Offices
|
(110,443 | ) | (5,248 | ) | - | 79,323 | (36,368 | ) | ||||||||||||
|
Sales and Developments
|
(13,936 | ) | (5,521 | ) | - | (19,457 | ) | |||||||||||||
|
Hotels
|
(278,672 | ) | - | - | (278,672 | ) | ||||||||||||||
|
International
|
(9,379 | ) | - | - | 2,258 | (7,121 | ) | |||||||||||||
|
Financial operations and Others
|
(666 | ) | - | - | (666 | ) | ||||||||||||||
|
Total Urban Properties and Investments Business Costs
|
(1,516,138 | ) | (14,752 | ) | (3,860 | ) | 901,283 | (633,467 | ) | |||||||||||
|
Fiscal year ended on June 30, 2014
|
||||||||||||||||||||
|
Costs
|
Income Statement
|
Interests in joint ventures
|
Inter-segment eliminations
|
Common maintenance expenses
and collective promotion funds
|
Segment reporting
|
|||||||||||||||
|
Shopping Center Properties
|
(956,719 | ) | (2,754 | ) | (4,321 | ) | 667,106 | (296,688 | ) | |||||||||||
|
Offices
|
(110,273 | ) | (4,437 | ) | (360 | ) | 69,703 | (45,367 | ) | |||||||||||
|
Sales and Developments
|
(18,971 | ) | (15,992 | ) | (34,963 | ) | ||||||||||||||
|
Hotels
|
(216,768 | ) | (216,768 | ) | ||||||||||||||||
|
International
|
(60,404 | ) | 6,894 | (53,510 | ) | |||||||||||||||
|
Financial operations and Others
|
(983 | ) | (983 | ) | ||||||||||||||||
|
Total Urban Properties and Investments Business Costs
|
(1,364,118 | ) | (23,183 | ) | (4,681 | ) | 743,703 | (648,279 | ) | |||||||||||
|
·
|
a reduction of Ps. 35.9 million in costs from a deficit in expenses and collective promotion funds from our Shopping Centers Properties; and
|
|
·
|
a decrease of Ps. 4.2 million in our depreciation and amortization expense;
|
|
·
|
partially offset by increased costs resulting from: an increase of Ps. 12.9 million in maintenance, security, cleaning, repair and similar expenses (mainly attributable to increases in security and cleaning services and utility rates); an increase of Ps. 10.0 million in salaries and wages, social security contributions and other payroll expenses; an increase of Ps. 8.7 million in taxes, rates and contributions and other expenses (mostly attributable to an increase in provincial property taxes and municipal utility rates, among other things), and an increase of Ps. 5.6 million in fees and compensation from services.
|
|
·
|
an increase of Ps. 41.1 million in salaries and wages, social security contributions and other payroll expenses;
|
|
·
|
an increase of Ps. 11.1 million in the cost of food, beverages and other hotel-related expenses; and
|
|
·
|
an increase of Ps. 7.7 million in maintenance and repair expenses, among other items.
|
|
Fiscal year ended on June 30, 2015
|
||||||||||||||||
|
Initial recognition and changes in the fair value of biological assets and agricultural produce at the point of harvest
|
Income Statement
|
Interests in joint ventures
|
Inter-segment eliminations
|
Segment reporting
|
||||||||||||
|
Crops
|
897,498 | 20,821 | - | 918,319 | ||||||||||||
|
Cattle
|
164,260 | 2,474 | - | 166,734 | ||||||||||||
|
Dairy
|
74,919 | - | - | 74,919 | ||||||||||||
|
Sugarcane
|
187,475 | - | - | 187,475 | ||||||||||||
|
Agricultural rental and services
|
- | - | - | - | ||||||||||||
|
Agricultural Subtotal
|
1,324,152 | 23,295 | - | 1,347,447 | ||||||||||||
|
Land transformations and sales
|
- | - | - | - | ||||||||||||
|
Agro-industrial
|
- | - | - | - | ||||||||||||
|
Other Segments
|
- | - | - | - | ||||||||||||
|
Total Agricultural Business
|
1,324,152 | 23,295 | - | 1,347,447 | ||||||||||||
|
Fiscal year ended on June 30, 2014
|
||||||||||||||||
|
Initial recognition and changes in the fair value of biological assets and agricultural produce at the point of harvest
|
Income Statement
|
Interests in joint ventures
|
Inter-segment eliminations
|
Segment reporting
|
||||||||||||
|
Crops
|
848,578 | 19,773 | - | 868,351 | ||||||||||||
|
Cattle
|
145,008 | 313 | - | 145,321 | ||||||||||||
|
Dairy
|
62,840 | - | - | 62,840 | ||||||||||||
|
Sugarcane
|
96,227 | - | - | 96,227 | ||||||||||||
|
Agricultural rental and services
|
- | - | - | - | ||||||||||||
|
Agricultural Subtotal
|
1,152,653 | 20,086 | - | 1,172,739 | ||||||||||||
|
Land transformations and sales
|
- | - | - | - | ||||||||||||
|
Agro-industrial
|
- | - | - | - | ||||||||||||
|
Other Segments
|
- | - | - | - | ||||||||||||
|
Total Agricultural Business
|
1,152,653 | 20,086 | - | 1,172,739 | ||||||||||||
|
·
|
a 17.8% increase in the total production volume from 351,759 tons in fiscal year 2014 to 414,331 tons in fiscal year 2015;
|
|
·
|
partially offset by a 3.3% decrease in crops production average price; and
|
|
·
|
a 68.5% decrease in expected revenues.
|
|
Crops Production Income (in tons and thousands of Ps.)
|
||||||||||||||||
|
Fiscal year ended on June 30,
|
||||||||||||||||
|
2015
|
2014
|
|||||||||||||||
|
Tons
|
Ps.
|
Tons
|
Ps.
|
|||||||||||||
|
Corn
|
100,543 | 83,565 | 86,300 | 79,475 | ||||||||||||
|
Soybean
|
279,356 | 625,511 | 241,205 | 563,639 | ||||||||||||
|
Wheat
|
16,211 | 12,688 | 12,373 | 11,929 | ||||||||||||
|
Sorghum
|
1,202 | 694 | 4,058 | 1,468 | ||||||||||||
|
Sunflower
|
11,720 | 26,967 | 5,883 | 15,657 | ||||||||||||
|
Other
|
5,300 | 20,420 | 1,940 | 3,390 | ||||||||||||
|
Total
|
414,331 | 769,846 | 351,759 | 675,559 | ||||||||||||
|
·
|
a 51.8% increase in the average price per kilogram produced, from Ps. 9.7 per kilogram in fiscal year 2014 to Ps. 14.8 per kilogram in fiscal year 2015; and
|
|
·
|
a 12.1% increase in cattle production volume from 6,948 tons in fiscal year 2014 to 7,905 tons in fiscal year 2015;
|
|
·
|
offset by a 36% reduction in holding gains.
|
|
·
|
the result from holding of milking cows, which increased 3.0%, from a gain of Ps. 8.6 million in fiscal year 2014 to a gain of Ps. 8.9 million in fiscal year 2015, as the inflationary context led to a significant rise in prices;
|
|
·
|
a 31.9% increase in the average price of milk, from Ps. 2.59 per liter in fiscal year 2014 to Ps. 3.42 per liter in fiscal year 2015; and
|
|
·
|
an increase of 7.1% in milk production volumes and a 41.6% increase in the average price, partially offset by
|
|
·
|
a 9.3% decrease in the milk production volume, from 19.3 million of liters in fiscal year 2014 to 17.5 million of liters in fiscal year 2015. This reduction in production volume was mainly due to a lower average number of milking cows per day, from 2,439 in fiscal year 2014 to 2,189 in fiscal year 2015, partially offset by a 9.1% increase in the efficiency level of average daily milk production per cow, from 19.7 liters in fiscal year 2014 to 21.5 liters in fiscal year 2015.
|
|
·
|
a 41.2% increase in total production volume from 657,547 tons in fiscal year 2014 to 928,273 tons in fiscal year 2015; and
|
|
·
|
an 8.0% increase in the average production price of sugarcane.
|
|
Sugarcane Production Income (in tons and thousands of Ps.)
|
||||||||||||||||
|
Fiscal year ended on June 30,
|
||||||||||||||||
|
2015
|
2014
|
|||||||||||||||
|
Tons
|
Ps.
|
Tons
|
Ps.
|
|||||||||||||
|
Sugarcane
|
928,273 | 178,802 | 657,547 | 117,250 | ||||||||||||
|
·
|
an increase in the number of estimated hectares from a year-on-year decrease of 13% in fiscal year 2014 to a year-on-year increase of 25% in fiscal year 2015;
|
|
·
|
an increase in the estimated yields from a from a year-on-year decrease of 2% in fiscal year 2014 to a year-on-year increase of 2% in fiscal year 2015; and
|
|
·
|
a decrease in the estimated unit costs from a year-on-year increase of 15% in fiscal year 2014 to a year-on-year increase of 9% in fiscal year 2015.
|
|
Fiscal year ended on June 30, 2015
|
||||||||||||||||
|
Changes in the net realizable value of agricultural produce after harvest
|
Income statement
|
Interests in joint ventures
|
Inter-segment eliminations
|
Segment reporting
|
||||||||||||
|
Crops
|
(34,474 | ) | - | - | (34,474 | ) | ||||||||||
|
Cattle
|
3 | - | - | 3 | ||||||||||||
|
Dairy
|
- | - | - | - | ||||||||||||
|
Sugarcane
|
- | - | - | - | ||||||||||||
|
Agricultural rental and services
|
- | - | - | - | ||||||||||||
|
Agricultural Subtotal
|
(34,471 | ) | - | - | (34,471 | ) | ||||||||||
|
Land transformations and sales
|
- | - | - | - | ||||||||||||
|
Agro-industrial
|
- | - | - | - | ||||||||||||
|
Other Segments
|
- | - | - | - | ||||||||||||
|
Total Agricultural Business
|
(34,471 | ) | - | - | (34,471 | ) | ||||||||||
|
Fiscal year ended on June 30, 2014
|
||||||||||||||||
|
Changes in the net realizable value of agricultural produce after harvest
|
Income Statement
|
Interests in joint ventures
|
Inter-segment eliminations
|
Segment reporting
|
||||||||||||
|
Crops
|
(17,624 | ) | - | - | (17,624 | ) | ||||||||||
|
Cattle
|
177 | - | - | 177 | ||||||||||||
|
Dairy
|
- | - | - | - | ||||||||||||
|
Sugarcane
|
- | - | - | - | ||||||||||||
|
Agricultural rental and services
|
- | - | - | - | ||||||||||||
|
Agricultural Subtotal
|
(17,447 | ) | - | - | (17,447 | ) | ||||||||||
|
Land transformations and sales
|
- | - | - | - | ||||||||||||
|
Agro-industrial
|
- | - | - | - | ||||||||||||
|
Other Segments
|
- | - | - | - | ||||||||||||
|
Total Agricultural Business
|
(17,447 | ) | - | - | (17,447 | ) | ||||||||||
|
·
|
a 17.5% decrease in the Agricultural Business, from Ps. 349.4 million income in fiscal year 2014 to Ps. 288.3 million income in fiscal year 2015; and
|
|
·
|
a 26.9% increase in the Urban Properties and Investments business, from a Ps. 1,507.5 million income in fiscal year 2014 to a Ps. 1,913.6 million income in fiscal year 2015.
|
|
Fiscal year ended on June 30, 2015
|
||||||||||||||||
|
General and Administrative Expenses
|
Income Statement
|
Interests in joint ventures
|
Inter-segment eliminations
|
Segment reporting
|
||||||||||||
|
Crops
|
(155,733 | ) | (3,303 | ) | - | (159,036 | ) | |||||||||
|
Cattle
|
(25,925 | ) | 172 | - | (25,753 | ) | ||||||||||
|
Dairy
|
(4,920 | ) | - | - | (4,920 | ) | ||||||||||
|
Sugarcane
|
(19,821 | ) | - | - | (19,821 | ) | ||||||||||
|
Agricultural rental and services
|
(2,140 | ) | - | - | (2,140 | ) | ||||||||||
|
Agricultural Subtotal
|
(208,539 | ) | (3,131 | ) | - | (211,670 | ) | |||||||||
|
Land transformations and sales
|
(2,106 | ) | - | - | (2,106 | ) | ||||||||||
|
Agro-industrial
|
(25,334 | ) | - | - | (25,334 | ) | ||||||||||
|
Other Segments
|
(7,360 | ) | - | - | (7,360 | ) | ||||||||||
|
Total Agricultural Business General and Administrative Expenses
|
(243,339 | ) | (3,131 | ) | - | (246,470 | ) | |||||||||
|
Fiscal year ended on June 30, 2014
|
||||||||||||||||
|
General and Administrative Expenses
|
Income Statement
|
Interests in joint ventures
|
Inter-segment eliminations
|
Segment reporting
|
||||||||||||
|
Crops
|
(146,512 | ) | (681 | ) | - | (147,193 | ) | |||||||||
|
Cattle
|
(27,118 | ) | (65 | ) | - | (27,183 | ) | |||||||||
|
Dairy
|
(5,746 | ) | - | - | (5,746 | ) | ||||||||||
|
Sugarcane
|
(28,261 | ) | - | - | (28,261 | ) | ||||||||||
|
Agricultural rental and services
|
(2,603 | ) | (66 | ) | - | (2,669 | ) | |||||||||
|
Agricultural Subtotal
|
(210,240 | ) | (812 | ) | - | (211,052 | ) | |||||||||
|
Land transformations and sales
|
(1,130 | ) | - | - | (1,130 | ) | ||||||||||
|
Agro-industrial
|
(16,880 | ) | - | - | (16,880 | ) | ||||||||||
|
Other Segments
|
(8,761 | ) | (1,807 | ) | - | (10,568 | ) | |||||||||
|
Total Agricultural Business General and Administrative Expenses
|
(237,011 | ) | (2,619 | ) | - | (239,630 | ) | |||||||||
|
·
|
the changes in Doneldon’s administrative expenses from Bolivia since a severance payment was accrued for (HF) and bonus allowances started to be set up (US); bonuses for fiscal year 2014 were paid for (which had not been accrued for because of a subsequent change in the Company’s policy) and bonuses for fiscal year 2015 were accrued for in fiscal year 2015;
|
|
·
|
an increase in Carnes Pampeanas S.A.’s headcount to support the increase in operation volume and overtime; and
|
|
·
|
a 26% increase in expenses as a result of the effects of inflation.
|
|
Fiscal year ended on June 30, 2015
|
||||||||||||||||
|
General and Administrative Expenses
|
Income Statement
|
Interests in joint ventures
|
Inter-segment eliminations
|
Segment reporting
|
||||||||||||
|
Shopping Center Properties
|
(135,512 | ) | (233 | ) | (406 | ) | (136,151 | ) | ||||||||
|
Offices
|
(58,202 | ) | (279 | ) | (490 | ) | (58,971 | ) | ||||||||
|
Sales and Developments
|
(48,750 | ) | (530 | ) | (410 | ) | (49,690 | ) | ||||||||
|
Hotels
|
(76,271 | ) | - | (1,296 | ) | (77,567 | ) | |||||||||
|
International
|
(55,746 | ) | - | - | (55,746 | ) | ||||||||||
|
Financial operations and Others
|
- | - | - | - | ||||||||||||
|
Total Urban Properties and Investments Business General and Administrative Expenses
|
(374,481 | ) | (1,042 | ) | (2,602 | ) | (378,125 | ) | ||||||||
|
Fiscal year ended on June 30, 2014
|
||||||||||||||||
|
General and Administrative Expenses
|
Income Statement
|
Interests in joint ventures
|
Inter-segment eliminations
|
Segment reporting
|
||||||||||||
|
Shopping Center Properties
|
(100,710 | ) | (148 | ) | (680 | ) | (101,538 | ) | ||||||||
|
Offices
|
(41,169 | ) | (145 | ) | (631 | ) | (41,945 | ) | ||||||||
|
Sales and Developments
|
(36,955 | ) | (511 | ) | - | (37,466 | ) | |||||||||
|
Hotels
|
(58,562 | ) | - | (1,023 | ) | (59,585 | ) | |||||||||
|
International
|
(59,476 | ) | - | - | (59,476 | ) | ||||||||||
|
Financial operations and Others
|
(56 | ) | - | - | (56 | ) | ||||||||||
|
Total Urban Properties and Investments Business General and Administrative Expenses
|
(296,928 | ) | (804 | ) | (2,334 | ) | (300,066 | ) | ||||||||
|
·
|
an increase of Ps. 25.7 million in Directors’ fees;
|
|
·
|
an increase of Ps. 3.3 million in fees and compensation from services;
|
|
·
|
an increase of Ps. 1.9 million in amortization and depreciation, and
|
|
·
|
an increase of Ps. 3.8 million in other miscellaneous items, such as, maintenance, security, cleaning, repair and similar expenses, and taxes, rates and contributions.
|
|
·
|
an increase of Ps. 9.5 million in salaries and wages, social security contributions and other payroll expenses;
|
|
·
|
an increase of Ps. 3.3 million in maintenance and repair expenses, and
|
|
·
|
an increase of Ps. 2.0 million in the cost of fees from services and an increase of Ps. 1.5 million in the cost of food, beverages and other hotel-related expenses, among other items.
|
|
Fiscal year ended on June 30, 2015
|
||||||||||||||||
|
Selling Expenses
|
Income Statement
|
Interests in joint ventures
|
Inter-segment eliminations
|
Segment reporting
|
||||||||||||
|
Crops
|
(157,541 | ) | (2,837 | ) | - | (160,378 | ) | |||||||||
|
Cattle
|
(20,084 | ) | (25 | ) | - | (20,109 | ) | |||||||||
|
Dairy
|
(3,667 | ) | - | (3,667 | ) | |||||||||||
|
Sugarcane
|
(7,770 | ) | - | (7,770 | ) | |||||||||||
|
Agricultural rental and services
|
(717 | ) | - | - | (717 | ) | ||||||||||
|
Agricultural Subtotal
|
(189,779 | ) | (2,862 | ) | - | (192,641 | ) | |||||||||
|
Land transformations and sales
|
(1,103 | ) | (1,280 | ) | - | (2,383 | ) | |||||||||
|
Agro-industrial
|
(77,146 | ) | - | (77,146 | ) | |||||||||||
|
Other Segments
|
(12,660 | ) | - | - | (12,660 | ) | ||||||||||
|
Total Agricultural Business Selling Expenses
|
(280,688 | ) | (4,142 | ) | - | (284,830 | ) | |||||||||
|
Fiscal year ended on June 30, 2014
|
||||||||||||||||
|
Selling Expenses
|
Income Statement
|
Interests in joint ventures
|
Inter-segment eliminations
|
Segment reporting
|
||||||||||||
|
Crops
|
(115,497 | ) | (2,332 | ) | - | (117,829 | ) | |||||||||
|
Cattle
|
(13,769 | ) | (85 | ) | - | (13,854 | ) | |||||||||
|
Dairy
|
(2,249 | ) | - | - | (2,249 | ) | ||||||||||
|
Sugarcane
|
(4,871 | ) | - | - | (4,871 | ) | ||||||||||
|
Agricultural rental and services
|
(754 | ) | (25 | ) | - | (779 | ) | |||||||||
|
Agricultural Subtotal
|
(137,140 | ) | (2,442 | ) | - | (139,582 | ) | |||||||||
|
Land transformations and sales
|
(3,873 | ) | - | - | (3,873 | ) | ||||||||||
|
Agro-industrial
|
(54,751 | ) | - | - | (54,751 | ) | ||||||||||
|
Other Segments
|
(10,726 | ) | - | - | (10,726 | ) | ||||||||||
|
Total Agricultural Business Selling Expenses
|
(206,490 | ) | (2,442 | ) | - | (208,932 | ) | |||||||||
|
Fiscal year ended on June 30, 2015
|
||||||||||||||||
|
Selling Expenses
|
Income Statement
|
Interests in joint ventures
|
Inter-segment eliminations
|
Segment reporting
|
||||||||||||
|
Shopping Center Properties
|
(111,922 | ) | (783 | ) | (120 | ) | (112,825 | ) | ||||||||
|
Offices
|
(20,633 | ) | (497 | ) | - | (21,130 | ) | |||||||||
|
Sales and Developments
|
(8,351 | ) | (795 | ) | - | (9,146 | ) | |||||||||
|
Hotels
|
(52,185 | ) | - | (201 | ) | (52,386 | ) | |||||||||
|
International
|
- | - | - | - | ||||||||||||
|
Financial Operations and Others
|
(379 | ) | - | - | (379 | ) | ||||||||||
|
Total Urban Properties and Investments Business Selling Expenses
|
(193,470 | ) | (2,075 | ) | (321 | ) | (195,866 | ) | ||||||||
|
Fiscal year ended on June 30, 2014
|
||||||||||||||||
|
Selling Expenses
|
Income Statement
|
Interests in joint ventures
|
Inter-segment eliminations
|
Segment reporting
|
||||||||||||
|
Shopping Center Properties
|
(72,531 | ) | (687 | ) | (209 | ) | (73,427 | ) | ||||||||
|
Offices
|
(20,307 | ) | (444 | ) | - | (20,751 | ) | |||||||||
|
Sales and Developments
|
(11,330 | ) | (2,376 | ) | - | (13,706 | ) | |||||||||
|
Hotels
|
(42,178 | ) | - | (157 | ) | (42,335 | ) | |||||||||
|
International
|
- | - | - | - | ||||||||||||
|
Financial operations and Others
|
110 | - | - | 110 | ||||||||||||
|
Total Urban Properties and Investments Business Selling Expenses
|
(146,236 | ) | (3,507 | ) | (366 | ) | (150,109 | ) | ||||||||
|
·
|
an increase of Ps. 18.1 million in taxes, rates and contributions, mainly due to a higher turnover tax liability;
|
|
·
|
an increase of Ps. 7.7 million in advertising expenses;
|
|
·
|
an increase of Ps. 5.1 million in bad debtors; and
|
|
·
|
an increase of Ps. 6.1 million in salaries and wages, social security contributions and other payroll expenses.
|
|
·
|
an increase of Ps. 3.1 million in advertising and other selling expenses;
|
|
·
|
an increase of Ps. 2.6 million in taxes, rates and contributions; and
|
|
·
|
an increase of Ps. 2.6 million in salaries and wages, social security contributions and other payroll expenses, among other items.
|
|
Fiscal year ended on June 30, 2015
|
||||||||||||||||
|
Other operating results, net
|
Income Statement
|
Interests in joint ventures
|
Inter-segment eliminations
|
Segment reporting
|
||||||||||||
|
Crops
|
(7,708 | ) | (928 | ) | - | (8,636 | ) | |||||||||
|
Cattle
|
(2,242 | ) | (916 | ) | - | (3,158 | ) | |||||||||
|
Dairy
|
(773 | ) | - | - | (773 | ) | ||||||||||
|
Sugarcane
|
(1,669 | ) | - | - | (1,669 | ) | ||||||||||
|
Agricultural rental and services
|
(336 | ) | - | - | (336 | ) | ||||||||||
|
Agricultural Subtotal
|
(12,728 | ) | (1,844 | ) | - | (14,572 | ) | |||||||||
|
Land transformations and sales
|
(4,601 | ) | - | - | (4,601 | ) | ||||||||||
|
Agro-industrial
|
(288 | ) | - | - | (288 | ) | ||||||||||
|
Other Segments
|
1,338 | - | - | 1,338 | ||||||||||||
|
Total Agricultural Business Other operating results, net
|
(16,279 | ) | (1,844 | ) | - | (18,123 | ) | |||||||||
|
Fiscal year ended on June 30, 2014
|
||||||||||||||||
|
Other operating results, net
|
Income Statement
|
Interests in joint ventures
|
Inter-segment eliminations
|
Segment reporting
|
||||||||||||
|
Crops
|
(28,992 | ) | (363 | ) | - | (29,355 | ) | |||||||||
|
Cattle
|
(1,955 | ) | (44 | ) | - | (1,999 | ) | |||||||||
|
Dairy
|
(417 | ) | - | - | (417 | ) | ||||||||||
|
Sugarcane
|
104 | - | - | 104 | ||||||||||||
|
Agricultural rental and services
|
(189 | ) | (33 | ) | - | (222 | ) | |||||||||
|
Agricultural Subtotal
|
(31,449 | ) | (440 | ) | - | (31,889 | ) | |||||||||
|
Land transformations and sales
|
(82 | ) | - | - | (82 | ) | ||||||||||
|
Agro-industrial
|
(868 | ) | - | - | (868 | ) | ||||||||||
|
Other Segments
|
3,261 | 38 | - | 3,299 | ||||||||||||
|
Total Agricultural Business Other operating results, net
|
(29,138 | ) | (402 | ) | - | (29,540 | ) | |||||||||
|
Fiscal year ended on June 30, 2015
|
||||||||||||||||
|
Other operating results, net
|
Income Statement
|
Interests in joint ventures
|
Inter-segment eliminations
|
Segment reporting
|
||||||||||||
|
Shopping Center Properties
|
(47,650 | ) | (1,160 | ) | - | (48,810 | ) | |||||||||
|
Offices
|
(118,371 | ) | 56 | 705 | (117,610 | ) | ||||||||||
|
Sales and Developments
|
12,503 | (1 | ) | 591 | 13,093 | |||||||||||
|
Hotels
|
(461 | ) | - | - | (461 | ) | ||||||||||
|
International
|
184,886 | - | - | 184,886 | ||||||||||||
|
Financial operations and Others
|
(2,419 | ) | - | - | (2,419 | ) | ||||||||||
|
Total Urban Properties and Investments Business other operating results, net
|
28,488 | (1,105 | ) | 1,296 | 28,679 | |||||||||||
|
Fiscal year ended on June 30, 2014
|
||||||||||||||||
|
Other operating results, net
|
Income Statement
|
Interests in joint ventures
|
Inter-segment eliminations
|
Segment reporting
|
||||||||||||
|
Shopping Center Properties
|
(45,953 | ) | (723 | ) | 108 | (46,568 | ) | |||||||||
|
Offices
|
(1,786 | ) | (2,297 | ) | 1,023 | (3,060 | ) | |||||||||
|
Sales and Developments
|
8,300 | (163 | ) | - | 8,137 | |||||||||||
|
Hotels
|
(2,680 | ) | - | - | (2,680 | ) | ||||||||||
|
International
|
(895 | ) | - | - | (895 | ) | ||||||||||
|
Financial operations and Others
|
(2,856 | ) | - | - | (2,856 | ) | ||||||||||
|
Total Urban Properties and Investments Business other operating results, net
|
(45,870 | ) | (3,183 | ) | 1,131 | (47,922 | ) | |||||||||
|
·
|
the gain recorded in fiscal year 2015 from the sale of our equity interest in Bitania for Ps. 16.1 million;
|
|
·
|
a reduction of Ps. 2.1 million in the reserve for lawsuits and contingencies; and
|
|
·
|
the non-recurrence in fiscal year 2015 of an “admission fee” charged in connection with the sale of a hotel plot in Neuquén recorded in fiscal year 2014.
|
|
·
|
a Ps. 613.7 million increase in our related companies’ interest in the Urban Properties and Investments business in fiscal year 2015. Such increase was mainly attributable to a Ps. 25.4 million increase in losses from our interest in New Lipstick LLC and a Ps. 65.7 million increase in losses from our interest in Condor (International segment), a Ps. 41.2 million increase in gains from our investment in BHSA, offset by negative results from our investment in IDBD for Ps. 588.9 million, mainly as a result of the recovery in the market value of this company’s stock; and
|
|
·
|
a Ps. 2.6 million reduction in revenues from the Agricultural business, mainly as a result of the revenues incurred in the investment in Agro-Uranga (Crops segment).
|
|
·
|
a lower loss of Ps. 1,337.5 million in net exchange differences in fiscal year 2015;
|
|
·
|
a higher loss of Ps. 167.9 million in net financial interest recorded in fiscal year 2015;
|
|
·
|
a higher income of Ps. 32.2 million in revaluation of receivables from sale of farms in fiscal year 2015;
|
|
·
|
a lower loss of Ps. 282.2 million in derivative financial instruments in fiscal year 2015; and
|
|
·
|
slightly offset by a gain of Ps. 1.7 million generated by the results from Financial Operations and Others in fiscal year 2015.
|
|
·
|
Profit / (loss) for the fiscal year attributable to the controlling company’s shareholders increased from a loss of Ps. 1,067.9 million in fiscal year 2014 to a loss of Ps. 249.6 million in fiscal year 2015; and
|
|
·
|
the non-controlling interest in controlled companies went from a loss of Ps. 340.5 million in fiscal year 2014 to a gain of Ps. 425.8 million in fiscal year 2015, mainly due to a increase of Ps. 356.2 million in the non-controlling interest of our subsidiary Brasilagro, a increase of Ps. 161.8 million in the non-controlling interest of our subsidiary IRSA, and a increase of Ps. 112.7 million in other companies from the Urban Properties and Investments business.
|
|
Fiscal year ended on June 30, 2014
|
||||||||||||||||
|
Revenues
|
Income Statement
|
Interests in joint ventures
|
Inter-segment eliminations
|
Segment Reporting
|
||||||||||||
|
Crops
|
817,702 | 19,120 | - | 836,822 | ||||||||||||
|
Cattle
|
61,691 | 2,242 | 26,382 | 90,315 | ||||||||||||
|
Dairy
|
53,935 | - | - | 53,935 | ||||||||||||
|
Sugarcane
|
123,851 | - | - | 123,851 | ||||||||||||
|
Agricultural Rental and Services
|
29,044 | - | 98 | 29,142 | ||||||||||||
|
Agricultural Subtotal
|
1,086,223 | 21,362 | 26,480 | 1,134,065 | ||||||||||||
|
Land Transformation and Sales
|
- | - | - | - | ||||||||||||
|
Agro-industrial
|
548,740 | - | 5,344 | 554,084 | ||||||||||||
|
Other Segments
|
123,872 | 87 | - | 123,959 | ||||||||||||
|
Total Agricultural Business Revenues
|
1,758,835 | 21,449 | 31,824 | 1,812,108 | ||||||||||||
|
Fiscal year ended on June 30, 2013
|
||||||||||||||||
|
Revenues
|
Income Statement
|
Interests in joint ventures
|
Inter-segment eliminations
|
Segment reporting
|
||||||||||||
|
Crops
|
745,932 | 4,260 | 184 | 750,376 | ||||||||||||
|
Cattle
|
74,534 | 2,145 | 6,260 | 82,939 | ||||||||||||
|
Dairy
|
38,818 | - | - | 38,818 | ||||||||||||
|
Sugarcane
|
160,259 | - | - | 160,259 | ||||||||||||
|
Agricultural Rental and Services
|
30,815 | - | 19 | 30,834 | ||||||||||||
|
Agricultural Subtotal
|
1,050,358 | 6,405 | 6,463 | 1,063,226 | ||||||||||||
|
Land Transformation and Sales
|
- | - | - | - | ||||||||||||
|
Agro-industrial
|
207,755 | - | 1,166 | 208,921 | ||||||||||||
|
Other Segments
|
83,258 | 25 | - | 83,283 | ||||||||||||
|
Total Agricultural Business Revenues
|
1,341,371 | 6,430 | 7,629 | 1,355,430 | ||||||||||||
|
·
|
a 34.1% increase in the average price of sold crops, from Ps. 1,440 per ton in fiscal year 2013 to Ps. 1,931 per ton in fiscal year 2014;
|
|
·
|
partially offset by a reduction of 87,702 tons in the volume of crops sold during fiscal year 2014 compared to the previous fiscal year; and
|
|
·
|
a reduction of 1.0% in the production volume from 355,390 tons in fiscal year 2013 to 351,759 in fiscal year 2014.
|
|
Sale of Crops (in tons)
|
||||||||||||
|
Fiscal year ended on June 30,
|
||||||||||||
|
2014
|
2013
|
Variation
|
||||||||||
|
Corn
|
179,893 | 271,144 | (91,251 | ) | ||||||||
|
Soybean
|
222,051 | 208,814 | 13,237 | |||||||||
|
Wheat
|
11,359 | 10,735 | 624 | |||||||||
|
Sorghum
|
3,843 | 5,807 | (1,964 | ) | ||||||||
|
Sunflower
|
9,745 | 10,551 | (806 | ) | ||||||||
|
Other
|
6,509 | 14,052 | (7,543 | ) | ||||||||
|
Total Sales
|
433,400 | 521,103 | (87,703 | ) | ||||||||
|
·
|
a 20.0% increase in the average price per kilogram sold, from Ps. 8.5 per ton in fiscal year 2013 to Ps. 10.2 million in fiscal year 2014;
|
|
·
|
an 8.7% reduction in the cattle sales volume, from 9,627 tons in fiscal year 2013 to 8,791 tons in fiscal year 2014; and
|
|
·
|
a 9.7% reduction in the volume of cattle production, from 7,723 tons in fiscal year 2013 to 6,973 tons in fiscal year 2014.
|
|
·
|
a 33.6% increase in the average price of milk, from Ps. 2.02 per liter in fiscal year 2013 to Ps. 2.70 per liter in fiscal year 2014;
|
|
·
|
a 6.1% increase in the average number of milking cows; and
|
|
·
|
a 5.1% increase in the volume of sales, from 17,871 liters in fiscal year 2013 to 18,787 liters in fiscal year 2014.
|
|
·
|
504,206 less tons of sugarcane sold in fiscal year 2014 as compared to the previous fiscal year, mainly by Brasilagro. The lower amount of tons of sugarcane sold during the fiscal year is explained by harvesting timing differences, as in the previous season it was concentrated from June to October 2012 and thus included the 11-12 and 12-13 harvests, while in the current season it was concentrated from April to September 2013; and
|
|
·
|
partially offset by a 36.8% increase in the average price of sugarcane sold, from Ps. 136 per ton in fiscal year 2013 to Ps. 186 per ton in fiscal year 2014.
|
|
·
|
a 39.3% reduction in leases, due to Cresud’s failure to renew several agreements, including Las Lajitas, Los Leones, Anta el dorado, Ancami and Ceiballito (for Ps. 9 million);
|
|
·
|
a 117.6% increase in revenues from production of seeds (Ps. 4.9 million) mainly due to the higher price of corn and soybean and to a lesser extent, the production volume; and
|
|
·
|
an increase of 24.6% in revenues from irrigation services originated by the impact of the exchange rate, showing an increase of Ps. 0.87 million and a rise of 20% in the milliliters sold as compared to fiscal year 2013.
|
|
·
|
an 80% increase in slaughtering volumes and the differential resulting from the higher price of beef and sub-products; and
|
|
·
|
it should be noted that from November 2013 to February 2014 the produce slaughtered under the kosher ritual was exported to Israel, increasing sales volumes; and
|
|
·
|
another relevant factor in such increase has been the sustained appreciation of the exchange rate as compared to the previous year.
|
|
·
|
an increase of Ps. 22.5 million in resales of supplies and others; and
|
|
·
|
an increase of Ps. 16.5 million in commodity brokerage services.
|
|
Fiscal year ended on June 30, 2014
|
||||||||||||||||||||
|
Revenues
|
Income Statement
|
Interests in joint ventures
|
Inter-segment eliminations
|
Common maintenance expenses
and collective promotion funds
|
Segment reporting
|
|||||||||||||||
|
Shopping Center Properties
|
2.031.625 | 9.280 | 1.808 | (659.705 | ) | 1.383.008 | ||||||||||||||
|
Offices
|
327.954 | 8.466 | 4.442 | (69.703 | ) | 271.159 | ||||||||||||||
|
Sales and Developments
|
62.641 | 22.890 | 85.531 | |||||||||||||||||
|
Hotels
|
331.562 | - | 331.562 | |||||||||||||||||
|
International
|
90.820 | - | (6.894 | ) | 83.926 | |||||||||||||||
|
Financial Operations and Others
|
574 | - | 574 | |||||||||||||||||
|
Total Urban Properties and Investments business Revenues
|
2.845.176 | 40.636 | 6.250 | (736.302 | ) | 2.155.760 | ||||||||||||||
|
(1)
Includes revenues from sales, leases and services (Ps. 2,108.9 million) and revenues from expenses and collective promotion fund (Ps. 736.3 million)
|
|||||||||||||
|
Fiscal year ended on June 30, 2013
|
||||||||||||||||||||
|
Revenues
|
Income Statement
|
Interests in joint ventures
|
Inter-segment eliminations
|
Common maintenance expenses
and collective promotion funds
|
Segment reporting
|
|||||||||||||||
|
Shopping Center Properties
|
1,613,285 | 6,958 | (517,199 | ) | 1,103,044 | |||||||||||||||
|
Offices
|
281,084 | 7,372 | 3,899 | (75,184 | ) | 217,171 | ||||||||||||||
|
Sales and Developments
|
24,867 | 117,129 | 141,996 | |||||||||||||||||
|
Hotels
|
225,836 | 225,836 | ||||||||||||||||||
|
International
|
40,905 | (1,907 | ) | 38,998 | ||||||||||||||||
|
Financial Operations and Others
|
1,203 | - | - | 1,203 | ||||||||||||||||
|
Total Urban Properties and Investments business Revenues
|
2,187,180 | 131,459 | 3,889 | (594,290 | ) | 1,728,248 | ||||||||||||||
|
(1)
|
Includes revenues from sales, leases and services (Ps. 1,592.9 million) and revenues from expenses and collective promotion fund (Ps. 594.3 million).
|
|
·
|
an increase of Ps. 235.3 million in revenues from fixed and variable rentals as a result of a 30.8% rise in our tenant’s total sales, from Ps. 12,336.6 million in fiscal year 2013 to Ps. 16,132.7 million in fiscal year 2014; and
|
|
·
|
an increase Ps. 37.9 million in revenues from admission fees and parking fees.
|
|
·
|
the non-recurrence of property sales and the agreed-upon sale price;
|
|
·
|
the number of properties under construction; and
|
|
·
|
the completion date of such developments.
|
|
·
|
the abovementioned devaluation of the Argentine Peso and, to a lesser extent;
|
|
·
|
the fact that the results of Rigby 183 LLC – owner of the rental Madison 183 building - were consolidated for 12 months in fiscal year 2014 whereas such results were consolidated for 9 months in fiscal year 2013.
|
|
Fiscal year ended on June 30, 2014
|
||||||||||||||||
|
Costs
|
Income Statement
|
Interests in joint ventures
|
Inter-segment eliminations
|
Segment reporting
|
||||||||||||
|
Crops
|
(1,509,500 | ) | (31,181 | ) | - | (1,540,681 | ) | |||||||||
|
Cattle
|
(150,810 | ) | (4,408 | ) | (5,442 | ) | (160,660 | ) | ||||||||
|
Dairy
|
(104,334 | ) | - | - | (104,334 | ) | ||||||||||
|
Sugarcane
|
(206,751 | ) | - | - | (206,751 | ) | ||||||||||
|
Agricultural Rental and Services
|
(17,374 | ) | - | - | (17,374 | ) | ||||||||||
|
Agricultural Subtotal
|
(1,988,769 | ) | (35,589 | ) | (5,442 | ) | (2,029,800 | ) | ||||||||
|
Land Transformation and Sales
|
(8,228 | ) | - | - | (8,228 | ) | ||||||||||
|
Agro-industrial
|
(453,307 | ) | - | (26,382 | ) | (479,689 | ) | |||||||||
|
Other Segments
|
(100,170 | ) | (85 | ) | - | (100,255 | ) | |||||||||
|
Total Agricultural Business Costs
|
(2,550,474 | ) | (35,674 | ) | (31,824 | ) | (2,617,972 | ) | ||||||||
|
Fiscal year ended on June 30, 2013
|
||||||||||||||||
|
Costs
|
Income Statement
|
Interests in joint ventures
|
Inter-segment eliminations
|
Segment reporting
|
||||||||||||
|
Crops
|
(1,216,190 | ) | (11,642 | ) | - | (1,227,832 | ) | |||||||||
|
Cattle
|
(142,621 | ) | (3,319 | ) | (1,350 | ) | (147,290 | ) | ||||||||
|
Dairy
|
(74,826 | ) | - | - | (74,826 | ) | ||||||||||
|
Sugarcane
|
(302,206 | ) | - | - | (302,206 | ) | ||||||||||
|
Agricultural Rental and Services
|
(12,052 | ) | - | - | (12,052 | ) | ||||||||||
|
Agricultural Subtotal
|
(1,747,895 | ) | (14,961 | ) | (1,350 | ) | (1,764,206 | ) | ||||||||
|
Land Transformation and Sales
|
(5,675 | ) | - | - | (5,675 | ) | ||||||||||
|
Agro-industrial
|
(198,402 | ) | - | (6,279 | ) | (204,681 | ) | |||||||||
|
Other Segments
|
(71,286 | ) | 69 | - | (71,217 | ) | ||||||||||
|
Total Agricultural Business Costs
|
(2,023,258 | ) | (14,892 | ) | (7,629 | ) | (2,045,779 | ) | ||||||||
|
Fiscal year
2014
|
Fiscal year
2013
|
|||||||
|
Thousands of Ps.
|
||||||||
|
Cost of sales
|
788,361 | 626,922 | ||||||
|
Cost of production
|
752,319 | 600,910 | ||||||
|
Total Costs
|
1,540,680 | 1,227,832 | ||||||
|
·
|
a 51.2% increase in the average cost per ton of crops sold in fiscal year 2014, from Ps. 1,203 in fiscal year 2013 to Ps. 1,819 in fiscal year 2014, mainly as a result of the higher average market prices of crops; and
|
|
·
|
slightly offset by a 16.8% reduction in the volume of tons sold as compared to the previous fiscal year.
|
|
·
|
a 23.2% increase in direct production costs during this fiscal year as compared to the previous one, mainly affected by the inflationary context that impacts both on the prices of leases and supplies used (agrochemicals and seeds);
|
|
·
|
slightly offset by lower production volumes in fiscal year 2014 as compared to fiscal year 2013; and
|
|
·
|
a larger number of hectares in operation in own farms in fiscal year 2014 as compared to fiscal year 2013.
|
|
Fiscal year
2014
|
Fiscal year 2013
|
|||||||
|
Thousands of Ps.
|
||||||||
|
Cost of sales
|
76,734 | 74,064 | ||||||
|
Cost of production
|
83,926 | 73,226 | ||||||
|
Total Costs
|
160,660 | 147,290 | ||||||
|
·
|
a 8.2% reduction in cattle sales volumes in fiscal year 2014;
|
|
·
|
partially offset by a higher cost per kilogram sold in fiscal year 2014.
|
|
·
|
higher payroll expenses;
|
|
·
|
higher lease expenses, as in 2014 various farms intended for livestock production in the Province of Buenos Aires were leased; and
|
|
·
|
higher feed costs due to the increase of animals in our own farms fattened in feedlots;
|
|
·
|
offset by lower costs from our subsidiary Cactus due to the discontinuance of its livestock activities in 2014.
|
|
Fiscal year
2014
|
Fiscal year 2013
|
|||||||
|
Thousands of Ps.
|
||||||||
|
Cost of sales
|
51,686 | 37,667 | ||||||
|
Cost of production
|
52,648 | 37,159 | ||||||
|
Total Costs
|
104,334 | 74,826 | ||||||
|
·
|
a 5.1% increase in milk sales volumes; and
|
|
·
|
a 33.5% increase in milk price levels that impacted on the cost of sales.
|
|
Fiscal year 2014
|
Fiscal year 2013
|
|||||||
|
Thousands of Ps.
|
||||||||
|
Cost of sales
|
105,618 | 158,152 | ||||||
|
Cost of production
|
101,133 | 144,054 | ||||||
|
Total Costs
|
206,751 | 302,206 | ||||||
|
·
|
a reduction of 504,2016 tons of sugarcane sold in fiscal year 2014 compared to the previous fiscal year, mainly in our subsidiary Brasilagro; and
|
|
·
|
offset by an increase in the average cost per ton of sugarcane sold in fiscal year 2014, from Ps. 134 per ton in fiscal year 2013 to Ps. 156 per ton in fiscal year 2014.
|
|
·
|
higher lease costs in Brasilagro, due to the amortization of new soil improvement works and structural expenses in the Preferencia farm, which was leased after such expenses had been incurred;
|
|
·
|
higher costs from seed production services, reflecting the increase in the cost of supplies (mostly in US$) and in production volumes; and
|
|
·
|
a 42.2% increase in irrigation service costs.
|
|
Fiscal year ended on June 30, 2014
|
||||||||||||||||||||
|
Costs
|
Income Statement
|
Interests in joint ventures
|
Inter-segment eliminations
|
Common maintenance expenses
and collective promotion funds
|
Segment reporting
|
|||||||||||||||
|
Shopping Center Properties
|
(956,359 | ) | (2,754 | ) | (4,321 | ) | 667,106 | (296,688 | ) | |||||||||||
|
Offices
|
110,633 | ) | (4,437 | ) | (360 | ) | 69,703 | (45,367 | ) | |||||||||||
|
Sales and Developments
|
(18,971 | ) | (15,992 | ) | - | - | (34,963 | ) | ||||||||||||
|
Hotels
|
(216,768 | ) | - | - | - | (216,768 | ) | |||||||||||||
|
International
|
(60,404 | ) | - | - | 6,894 | (53,510 | ) | |||||||||||||
|
Financial Operations and Others
|
(983 | ) | - | - | - | (983 | ) | |||||||||||||
|
Total Urban Properties and Investments Business Costs
|
(1,364,118 | ) | (23,183 | ) | (4,681 | ) | 743,703 | (648,279 | ) | |||||||||||
|
Fiscal year ended on June 30, 2013
|
||||||||||||||||||||
|
Costs
|
Income Statement
|
Interests in joint ventures
|
Inter-segment eliminations
|
Common maintenance expenses
and collective promotion funds
|
Segment reporting
|
|||||||||||||||
|
Shopping Center Properties
|
(763,460 | ) | (2,090 | ) | (2,667 | ) | 522,689 | (245,528 | ) | |||||||||||
|
Offices
|
(117,349 | ) | (4,810 | ) | - | 75,184 | (46,975 | ) | ||||||||||||
|
Sales and Developments
|
(12,346 | ) | (94,212 | ) | - | - | (106,558 | ) | ||||||||||||
|
Hotels
|
(169,071 | ) | - | - | - | (169,071 | ) | |||||||||||||
|
International
|
(33,494 | ) | - | - | 1,907 | (31,587 | ) | |||||||||||||
|
Financial Operations and Others
|
(1,517 | ) | - | - | - | (1,517 | ) | |||||||||||||
|
Total Urban Properties and Investments Business Costs
|
(1,097,237 | ) | (101,112 | ) | (2,667 | ) | 599,780 | (601,236 | ) | |||||||||||
|
·
|
an increase of Ps. 15.6 million in salaries and wages, social security contributions and other payroll expenses;
|
|
·
|
a Ps. 33.5 million increase in costs from a deficit in expenses and collective promotion fund from our Shopping Centers;
|
|
·
|
an increase of Ps. 29.4 million in maintenance, security, cleaning, repair and similar expenses (mainly attributable to increases in security and cleaning services and utility rates); and
|
|
·
|
a decrease of Ps. 17.9 million in our depreciation and amortization expense.
|
|
·
|
the non-recurrence of property sales and the agreed-upon sale price;
|
|
·
|
the number of properties under construction; and
|
|
·
|
the completion date of projects under construction.
|
|
·
|
an increase of Ps. 25.2 million in salaries and wages, social security contributions and other payroll expenses;
|
|
·
|
an increase of Ps. 20.1 million in the cost of food, beverages and other hotel-related expenses; and
|
|
·
|
an increase of Ps. 4.6 million in maintenance and repair expenses, among others.
|
|
·
|
the devaluation of the Argentine Peso and, to a lesser extent;
|
|
·
|
the fact that the results of Rigby 183 LLC – owner of the rental building Madison 183 - were consolidated for 12 months in fiscal year 2014 whereas such results were consolidated for 9 months in fiscal year 2013.
|
|
Fiscal year ended on June 30, 2014
|
||||||||||||||||
|
Initial recognition and changes in the fair value of biological assets and agricultural produce at the point of harvest
|
Income Statement
|
Interests in joint ventures
|
Inter-segment eliminations
|
Segment reporting
|
||||||||||||
|
Crops
|
848,578 | 19,773 | - | 868,351 | ||||||||||||
|
Cattle
|
145,008 | 313 | - | 145,321 | ||||||||||||
|
Dairy
|
62,840 | - | - | 62,840 | ||||||||||||
|
Sugarcane
|
96,227 | - | - | 96,227 | ||||||||||||
|
Agricultural rental and Services
|
- | - | - | - | ||||||||||||
|
Agricultural Subtotal
|
1,152,653 | 20,086 | - | 1,172,739 | ||||||||||||
|
Land Transformation and Sales
|
- | - | - | - | ||||||||||||
|
Agro-industrial
|
- | - | - | - | ||||||||||||
|
Other segments
|
- | - | - | - | ||||||||||||
|
Total Agricultural Business
|
1,152,653 | 20,086 | - | 1,172,739 | ||||||||||||
|
Fiscal year ended on June 30, 2013
|
||||||||||||||||
|
Initial recognition and changes in the fair value of biological assets and agricultural produce at the point of harvest
|
Income Statement
|
Interests in joint ventures
|
Inter-segment eliminations
|
Segment reporting
|
||||||||||||
|
Crops
|
571,020 | 1,061 | - | 572,081 | ||||||||||||
|
Cattle
|
78,648 | 688 | - | 79,336 | ||||||||||||
|
Dairy
|
40,741 | - | - | 40,741 | ||||||||||||
|
Sugarcane
|
197,317 | - | - | 197,317 | ||||||||||||
|
Agricultural rental and Services
|
- | - | - | - | ||||||||||||
|
Agricultural Subtotal
|
887,726 | 1,749 | - | 889,475 | ||||||||||||
|
Land Transformation and Sales
|
- | - | - | - | ||||||||||||
|
Agro-industrial
|
- | - | - | - | ||||||||||||
|
Other segments
|
(982 | ) | - | - | (982 | ) | ||||||||||
|
Total Agricultural Business
|
886,744 | 1,749 | - | 888,493 | ||||||||||||
|
·
|
a 44.2% increase in the average production price of crops;
|
|
·
|
partially offset by a 1.0% reduction in the total production volume, from 355,390 tons in fiscal year 2013 to 351,759 tons in fiscal year 2014.
|
|
Fiscal year ended on June 30,
|
||||||||||||||||
|
2014
|
2013
|
|||||||||||||||
|
Tons
|
Ps.
|
Tons
|
Ps.
|
|||||||||||||
|
Corn
|
86,300 | 85,737 | 107,257 | 83,416 | ||||||||||||
|
Soybean
|
241,205 | 563,639 | 220,292 | 354,485 | ||||||||||||
|
Wheat
|
12,373 | 11,929 | 4,505 | 3,740 | ||||||||||||
|
Sorghum
|
4,058 | 1,468 | 5,486 | 3,118 | ||||||||||||
|
Sunflower
|
5,884 | 15,657 | 12,437 | 21,230 | ||||||||||||
|
Other
|
1,940 | 3,390 | 5,413 | 11,766 | ||||||||||||
|
Total
|
351,760 | 681,820 | 355,390 | 477,755 | ||||||||||||
|
·
|
a 10,0% increase in the average price per kilogram produced, from Ps. 8.8 per kilogram in fiscal year 2013 to Ps. 9.7 per kilogram in fiscal year 2014;
|
|
·
|
offset by a 9.7% reduction in the volume of cattle production, from 7,723 tons in fiscal year 2013 to 6,973 tons in fiscal year 2014.
|
|
·
|
the result from holding of milking cows, which increased 168.8%, from a gain of Ps. 3.2 million in fiscal year 2013 to a gain of Ps. 8.6 million in fiscal year 2014, as the inflationary context and the devaluation occurred during the last semester led to a significant rise in prices;
|
|
·
|
a 33.5% increase in the average price of milk, from Ps. 1.94 per liter in fiscal year 2013 to Ps. 2.59 per liter in fiscal year 2014; and
|
|
·
|
to a lesser extent, an increase of 4.3% in milk production volumes, from 18.5 million liters in fiscal year 2013 to 19.3 million liters in fiscal year 2014. This increase in production volume was mainly due to a higher average number of milking cows per day, from 2,439 in fiscal year 2013 to 2,588 in fiscal year 2014, partially offset by a 2.9% reduction in the efficiency level of average daily milk production per cow, from 20.8 liters in fiscal year 2013 to 20.2 liters in fiscal year 2014.
|
|
·
|
actual production income; and
|
|
·
|
a decrease in total production volume of 43.2%, from 1,156,848 tons in fiscal year 2013 to 657,547 tons in fiscal year 2014; and
|
|
·
|
partially offset by a 23.3% increase in the average production price of sugarcane.
|
|
Fiscal year ended on June 30,
|
||||||||||||||||
|
2014
|
2013
|
|||||||||||||||
|
Tons
|
Ps.
|
Tons
|
Ps.
|
|||||||||||||
|
Sugarcane
|
657,547 | 106,547 | 1,156,848 | 152,037 | ||||||||||||
|
·
|
the number of estimated hectares went down from a year-on-year decrease of 2% in fiscal year 2013 to a year-on-year decrease of 12% in fiscal year 2014;
|
|
·
|
the estimated yields went down from a from a year-on-year increase of 3% in fiscal year 2013 to a year-on-year decrease of 1% in fiscal year 2014; and
|
|
·
|
the estimated unit costs went up from a year-on-year increase of 11% in fiscal year 2013 to a year-on-year increase of 18% in fiscal year 2014.
|
|
Fiscal year ended on June 30, 2014
|
||||||||||||||||
|
Changes in the net realizable value of agricultural produce after harvest
|
Income Statement
|
Interests in joint ventures
|
Inter-segment eliminations
|
Segment reporting
|
||||||||||||
|
Crops
|
(17,624 | ) | - | - | (17,624 | ) | ||||||||||
|
Cattle
|
177 | - | - | 177 | ||||||||||||
|
Dairy
|
- | - | - | - | ||||||||||||
|
Sugarcane
|
- | - | - | - | ||||||||||||
|
Agricultural Rental and Services
|
- | - | - | - | ||||||||||||
|
Agricultural Subtotal
|
(17,447 | ) | - | - | (17,447 | ) | ||||||||||
|
Land Transformation and sales
|
- | - | - | - | ||||||||||||
|
Agro-industrial
|
- | - | - | - | ||||||||||||
|
Other Segments
|
- | - | - | - | ||||||||||||
|
Total Agricultural Business
|
(17,447 | ) | - | - | (17,447 | ) | ||||||||||
|
Fiscal year ended on June 30, 2013
|
||||||||||||||||
|
Changes in the net realizable value of agricultural produce after harvest
|
Income Statement
|
Interests in joint ventures
|
Inter-segment eliminations
|
Segment reporting
|
||||||||||||
|
Crops
|
11,801 | - | - | 11,801 | ||||||||||||
|
Cattle
|
(45 | ) | - | - | (45 | ) | ||||||||||
|
Dairy
|
- | - | - | - | ||||||||||||
|
Sugarcane
|
- | - | - | - | ||||||||||||
|
Agricultural Rental and Services
|
- | - | - | - | ||||||||||||
|
Agricultural Subtotal
|
11,756 | - | - | 11,756 | ||||||||||||
|
Land Transformation and sales
|
- | - | - | - | ||||||||||||
|
Agro-industrial
|
- | - | - | - | ||||||||||||
|
Other Segments
|
- | - | - | - | ||||||||||||
|
Total Agricultural Business
|
11,756 | - | - | 11,756 | ||||||||||||
|
·
|
a 66.5% increase in the Agricultural Business, from a Ps. 209.9 million profit in fiscal year 2013 to a Ps. 349.4 million profit in fiscal year 2014; and
|
|
·
|
a 33.7% increase in the Urban Properties and Investments business, from a Ps. 1,127.0 million profit in fiscal year 2013 to a Ps. 1,507.5 million profit in fiscal year 2014.
|
|
Fiscal year ended on June 30, 2014
|
||||||||||||||||
|
General and Administrative Expenses
|
Income Statement
|
Interests in joint ventures
|
Inter-segment eliminations
|
Segment reporting
|
||||||||||||
|
Crops
|
(146,512 | ) | (681 | ) | - | (147,193 | ) | |||||||||
|
Cattle
|
(27,118 | ) | (65 | ) | - | (27,183 | ) | |||||||||
|
Dairy
|
(5,746 | ) | - | - | (5,746 | ) | ||||||||||
|
Sugarcane
|
(28,261 | ) | - | - | (28,261 | ) | ||||||||||
|
Agricultural Rental and Services
|
(2,603 | ) | (66 | ) | - | (2,669 | ) | |||||||||
|
Agricultural Subtotal
|
(210,240 | ) | (812 | ) | - | (211,052 | ) | |||||||||
|
Land Transformation and Sales
|
(1,130 | ) | - | - | (1,130 | ) | ||||||||||
|
Agro-industrial
|
(16,880 | ) | - | - | (16,880 | ) | ||||||||||
|
Other Segments
|
(8,761 | ) | (1,807 | ) | - | (10,568 | ) | |||||||||
|
Total Agricultural Business General and Administrative Expenses
|
(237,011 | ) | (2,619 | ) | - | (239,630 | ) | |||||||||
|
Fiscal year ended on June 30, 2013
|
||||||||||||||||
|
General and Administrative Expenses
|
Income Statement
|
Interests in joint ventures
|
Inter-segment eliminations
|
Segment reporting
|
||||||||||||
|
Crops
|
(87,683 | ) | (1,902 | ) | - | (89,585 | ) | |||||||||
|
Cattle
|
(13,487 | ) | (232 | ) | - | (13,719 | ) | |||||||||
|
Dairy
|
(3,125 | ) | - | - | (3,125 | ) | ||||||||||
|
Sugarcane
|
(24,163 | ) | - | - | (24,163 | ) | ||||||||||
|
Agricultural Rental and Services
|
(4,416 | ) | - | - | (4,416 | ) | ||||||||||
|
Agricultural Subtotal
|
(132,874 | ) | (2,134 | ) | - | (135,008 | ) | |||||||||
|
Land Transformation and Sales
|
(572 | ) | - | - | (572 | ) | ||||||||||
|
Agro-industrial
|
(10,986 | ) | - | - | (10,986 | ) | ||||||||||
|
Other Segments
|
(7,109 | ) | - | - | (7,109 | ) | ||||||||||
|
Total Agricultural Business General and Administrative Expenses
|
(151,541 | ) | (2,134 | ) | - | (153,675 | ) | |||||||||
|
·
|
higher fees to Directors: in fiscal year 2014, the amounts paid were Ps. 14.4 million higher than those provisioned by the Shareholders’ Meeting for fiscal year 2013;
|
|
·
|
higher dues and contributions for permanent disability (pension plan): Ps. 12.9 million and 6.9 million were paid as bonus plan during fiscal year 2014; and
|
|
·
|
a 25% rise in expenses as a result of the inflationary context.
|
|
Fiscal year ended on June 30, 2014
|
||||||||||||||||
|
General and Administrative Expenses
|
Income Statement
|
Interests in joint ventures
|
Inter-segment eliminations
|
Segment reporting
|
||||||||||||
|
Shopping Center Properties
|
(100,710 | ) | (148 | ) | (680 | ) | (101,538 | ) | ||||||||
|
Offices
|
(41,169 | ) | (145 | ) | (631 | ) | (41,945 | ) | ||||||||
|
Sales and Developments
|
(36,955 | ) | (511 | ) | - | (37,466 | ) | |||||||||
|
Hotels
|
(58,562 | ) | - | (1,023 | ) | (59,585 | ) | |||||||||
|
International
|
(59,476 | ) | - | - | (59,476 | ) | ||||||||||
|
Financial Operations and Others
|
(56 | ) | - | - | (56 | ) | ||||||||||
|
Total Urban Properties and Investments Business General and Administrative Expenses
|
(296,928 | ) | (804 | ) | (2,334 | ) | (300,066 | ) | ||||||||
|
Fiscal year ended on June 30, 2013
|
||||||||||||||||
|
General and Administrative Expenses
|
Income Statement
|
Interests in joint ventures
|
Inter-segment eliminations
|
Segment reporting
|
||||||||||||
|
Shopping Center Properties
|
(66,350 | ) | (126 | ) | (1,120 | ) | (67,597 | ) | ||||||||
|
Offices
|
(34,766 | ) | (110 | ) | (108 | ) | (34,984 | ) | ||||||||
|
Sales and Developments
|
(30,979 | ) | (1,922 | ) | - | (32,901 | ) | |||||||||
|
Hotels
|
(49,337 | ) | - | (546 | ) | (49,883 | ) | |||||||||
|
International
|
(13,158 | ) | - | - | (13,158 | ) | ||||||||||
|
Financial Operations and Others
|
(250 | ) | - | - | (250 | ) | ||||||||||
|
Total Urban Properties and Investments Business General and Administrative Expenses
|
(194,840 | ) | (2,158 | ) | (1,774 | ) | (198,773 | ) | ||||||||
|
·
|
an increase of Ps. 13.3 million in salaries and wages, social security contributions and other payroll expenses;
|
|
·
|
an increase in Directors’ fees of Ps. 11.3 million; and
|
|
·
|
an increase of Ps. 5.3 million in service fees.
|
|
·
|
an increase of Ps. 4.0 million in salaries and wages, social security contributions and other payroll expenses;
|
|
·
|
an increase of Ps. 2.2 million in maintenance and repair expenses; and
|
|
·
|
a Ps. 2.5 million increase in service fees, among other items.
|
|
·
|
the devaluation of the Argentine Peso;
|
|
·
|
expenses incurred in connection with our investment in IDBD and, to a lesser extent; and
|
|
·
|
the fact that the results of Rigby 183 LLC – owner of the rental building Madison 183 - were consolidated for 12 months in fiscal year 2014 whereas such results were consolidated for 9 months in fiscal year 2013.
|
|
Fiscal year ended on June 30, 2014
|
||||||||||||||||
|
Selling Expenses
|
Income Statement
|
Interests in joint ventures
|
Inter-segment eliminations
|
Segment reporting
|
||||||||||||
|
Crops
|
(115,497 | ) | (2,332 | ) | - | (117,829 | ) | |||||||||
|
Cattle
|
(13,769 | ) | (85 | ) | - | (13,854 | ) | |||||||||
|
Dairy
|
(2,249 | ) | - | - | (2,249 | ) | ||||||||||
|
Sugarcane
|
(4,871 | ) | - | - | (4,871 | ) | ||||||||||
|
Agricultural Rental and Services
|
(754 | ) | (25 | ) | - | (779 | ) | |||||||||
|
Agricultural Subtotal
|
(137,140 | ) | (2,442 | ) | - | (139,582 | ) | |||||||||
|
Land Transformation and Sales
|
(3,873 | ) | - | - | (3,873 | ) | ||||||||||
|
Agro-industrial
|
(54,751 | ) | - | - | (54,751 | ) | ||||||||||
|
Other Segments
|
(10,726 | ) | - | - | (10,726 | ) | ||||||||||
|
Total Agricultural Business Selling Expenses
|
(206,490 | ) | (2,442 | ) | - | (208,932 | ) | |||||||||
|
Fiscal year ended on June 30, 2013
|
||||||||||||||||
|
Selling Expenses
|
Income Statement
|
Interests in joint ventures
|
Inter-segment eliminations
|
Segment reporting
|
||||||||||||
|
Crops
|
(115,417 | ) | (506 | ) | - | (115,923 | ) | |||||||||
|
Cattle
|
(11,393 | ) | (89 | ) | - | (11,482 | ) | |||||||||
|
Dairy
|
(1,842 | ) | - | - | (1,842 | ) | ||||||||||
|
Sugarcane
|
(4,006 | ) | - | - | (4,006 | ) | ||||||||||
|
Agricultural Rental and Services
|
(1,711 | ) | - | - | (1,711 | ) | ||||||||||
|
Agricultural Subtotal
|
(134,369 | ) | (595 | ) | - | (134,964 | ) | |||||||||
|
Land Transformation and Sales
|
(10,628 | ) | - | - | (10,628 | ) | ||||||||||
|
Agro-industrial
|
(21,507 | ) | - | - | (21,507 | ) | ||||||||||
|
Other Segments
|
(6,834 | ) | (43 | ) | - | (6,877 | ) | |||||||||
|
Total Agricultural Business Selling Expenses
|
(173,338 | ) | (638 | ) | - | (173,976 | ) | |||||||||
|
Fiscal year ended on June 30, 2014
|
||||||||||||||||
|
Selling Expenses
|
Income Statement
|
Interests in joint ventures
|
Inter-segment eliminations
|
Segment reporting
|
||||||||||||
|
Shopping Center Properties
|
(72,531 | ) | (687 | ) | (209 | ) | (73,427 | ) | ||||||||
|
Offices
|
(20,307 | ) | (444 | ) | - | (20,751 | ) | |||||||||
|
Sales and Developments
|
(11,330 | ) | (2,376 | ) | - | (13,706 | ) | |||||||||
|
Hotels
|
(42,178 | ) | - | (157 | ) | (42,335 | ) | |||||||||
|
International
|
- | - | - | - | ||||||||||||
|
Financial Operations and Others
|
110 | - | - | 110 | ||||||||||||
|
Total Urban Properties and Investments Business Selling Expenses
|
(146,236 | ) | (3,507 | ) | (366 | ) | (150,109 | ) | ||||||||
|
Fiscal year ended on June 30, 2013
|
||||||||||||||||
|
Selling Expenses
|
Income Statement
|
Interests in joint ventures
|
Inter-segment eliminations
|
Segment reporting
|
||||||||||||
|
Shopping Center Properties
|
(58,048 | ) | (747 | ) | (112 | ) | (58,907 | ) | ||||||||
|
Offices
|
(10,886 | ) | (474 | ) | - | (11,360 | ) | |||||||||
|
Sales and Developments
|
(6,683 | ) | (9,773 | ) | - | (16,456 | ) | |||||||||
|
Hotels
|
(28,919 | ) | - | - | (28,919 | ) | ||||||||||
|
International
|
- | - | - | - | ||||||||||||
|
Financial Operations and Others
|
(1,588 | ) | - | - | (1,588 | ) | ||||||||||
|
Total Urban Properties and Investments Business Selling Expenses
|
(106,124 | ) | (10,994 | ) | (112 | ) | (117,230 | ) | ||||||||
|
·
|
a Ps. 10.2 million increase in taxes, rates and contributions;
|
|
·
|
an increase of Ps. 5.2 in advertising and other selling expenses; and
|
|
·
|
an increase of Ps. 2.7 million in salaries and wages, social security contributions and other payroll expenses;
|
|
·
|
partially offset by a reduction of Ps. 4.1 million in bad debtors.
|
|
·
|
an increase of Ps. 4.6 million in bad debtors;
|
|
·
|
an increase of Ps. 2.4 million in salaries and wages, social security contributions and other payroll expenses; and
|
|
·
|
a Ps. 2.1 million increase in taxes, rates and contributions payable, mainly as a result of an increase in turnover tax.
|
|
·
|
a reduction of Ps. 2.7 million in taxes, rates and contributions; and
|
|
·
|
a reduction of Ps. 2.7 million in fees and compensation from services, partially offset by an increase of Ps. 1.3 million in salaries and wages, social security contributions and other payroll expenses, and a Ps. 0.9 million increase in commissions.
|
|
·
|
an increase of Ps. 6.5 million in taxes, rates and contributions;
|
|
·
|
an increase of Ps. 2.1 million in salaries and wages, social security contributions and other payroll expenses; and
|
|
·
|
an increase of Ps. 3.1 million in advertising and other selling expenses.
|
|
Fiscal year ended on June 30, 2014
|
||||||||||||||||
|
Other operating results, net
|
Income Statement
|
Interests in joint ventures
|
Inter-segment eliminations
|
Segment reporting
|
||||||||||||
|
Crops
|
(28,992 | ) | (363 | ) | - | (29,355 | ) | |||||||||
|
Cattle
|
(1,955 | ) | (44 | ) | - | (1,999 | ) | |||||||||
|
Dairy
|
(417 | ) | - | - | (417 | ) | ||||||||||
|
Sugarcane
|
104 | - | - | 104 | ||||||||||||
|
Agricultural Rental and Services
|
(189 | ) | (33 | ) | - | (222 | ) | |||||||||
|
Agricultural Subtotal
|
(31,449 | ) | (440 | ) | - | (31,889 | ) | |||||||||
|
Land Transformation and Sales
|
(82 | ) | - | - | (82 | ) | ||||||||||
|
Agro-industrial
|
(868 | ) | - | - | (868 | ) | ||||||||||
|
Other Segments
|
3,261 | 38 | - | 3,299 | ||||||||||||
|
Total Agricultural Business Other operating results, net
|
(29,138 | ) | (402 | ) | - | (29,540 | ) | |||||||||
|
Fiscal year ended on June 30, 2013
|
||||||||||||||||
|
Other operating results, net
|
Income Statement
|
Interests in joint ventures
|
Inter-segment eliminations
|
Segment reporting
|
||||||||||||
|
Crops
|
(9,914 | ) | (1,100 | ) | - | (11,014 | ) | |||||||||
|
Cattle
|
(3,190 | ) | (355 | ) | - | (3,545 | ) | |||||||||
|
Dairy
|
(803 | ) | - | - | (803 | ) | ||||||||||
|
Sugarcane
|
(27 | ) | - | - | (27 | ) | ||||||||||
|
Agricultural Rental and Services
|
(1,135 | ) | - | - | (1,135 | ) | ||||||||||
|
Agricultural Subtotal
|
(15,069 | ) | (1,455 | ) | - | (16,524 | ) | |||||||||
|
Land Transformation and Sales
|
(147 | ) | - | - | (147 | ) | ||||||||||
|
Agro-industrial
|
(1,305 | ) | - | - | (1,305 | ) | ||||||||||
|
Other Segments
|
21,321 | - | - | 21,321 | ||||||||||||
|
Total Agricultural Business Other operating results, net
|
4,800 | (1,455 | ) | - | 3,345 | |||||||||||
|
Fiscal year ended on June 30, 2014
|
||||||||||||||||
|
Other operating results, net
|
Income Statement
|
Interests in joint ventures
|
Inter-segment eliminations
|
Segment reporting
|
||||||||||||
|
Shopping Center Properties
|
(45,953 | ) | (723 | ) | 108 | (46,568 | ) | |||||||||
|
Offices
|
(1,786 | ) | (2,297 | ) | 1,023 | (3,060 | ) | |||||||||
|
Sales and Developments
|
8,300 | (163 | ) | - | 8,137 | |||||||||||
|
Hotels
|
(2,680 | ) | - | - | (2,680 | ) | ||||||||||
|
International
|
(895 | ) | - | - | (895 | ) | ||||||||||
|
Financial Operations and Others
|
(2,856 | ) | - | - | (2,856 | ) | ||||||||||
|
Total Urban Properties and Investments Business Other operating results, net
|
(45,870 | ) | (3,183 | ) | 1,131 | (47,922 | ) | |||||||||
|
Fiscal year ended on June 30, 2013
|
||||||||||||||||
|
Other operating results, net
|
Income Statement
|
Interests in joint ventures
|
Inter-segment eliminations
|
Segment reporting
|
||||||||||||
|
Shopping Center Properties
|
(45,199 | ) | (475 | ) | 654 | (45,020 | ) | |||||||||
|
Offices
|
743 | (990 | ) | - | (247 | ) | ||||||||||
|
Sales and Developments
|
6,374 | (32 | ) | - | 6,342 | |||||||||||
|
Hotels
|
(369 | ) | - | - | (369 | ) | ||||||||||
|
International
|
135,082 | - | - | 135,082 | ||||||||||||
|
Financial Operations and Others
|
(3,363 | ) | - | - | (3,363 | ) | ||||||||||
|
Total Urban Properties and Investments Business Other operating results, net
|
93,268 | (1,497 | ) | 654 | 92,425 | |||||||||||
|
·
|
an increase in lawsuits and contingencies of Ps. 1,8 million; and
|
|
·
|
an increase in donations of Ps. 0.6 million;
|
|
·
|
partially offset by a Ps. 0.3 million decrease in the project analysis and assessment expense.
|
|
·
|
a non-recurring recovery from the allowance for asset impairment recorded in 2013 for Ps. 1.8 million; and
|
|
·
|
an increase of Ps. 0.7 million in lawsuits and other contingencies.
|
|
·
|
an “admission fee” charged in connection with the sale of a hotel plot in Neuquén;
|
|
·
|
a Ps. 2.2 million decrease in the project analysis and assessment expense; and
|
|
·
|
a reduction in lawsuits and contingencies during this year;
|
|
·
|
partially offset by a non-recurring gain of Ps. 15.1 million from the sale of our equity interest in Canteras Natal Crespo S.A. (one of the Company’s joint ventures), recognized in fiscal year 2013.
|
|
·
|
a reduction of Ps. 415.9 million in the share of (loss) / profit from our interest in companies related to our Urban Properties and Investments business recorded in fiscal year 2014;
|
|
·
|
partially offset by a Ps. 2.3 million increase in the Agricultural business, mainly as a result of the revenues derived from the investment in Agro-Uranga (Crops segment).
|
|
·
|
a higher loss of Ps. 1,417.8 million in net exchange differences in fiscal year 2014;
|
|
·
|
a higher loss of Ps. 207.7 million in net financial interest recorded in fiscal year 2014;
|
|
·
|
a higher income of Ps. 23.9 million in revaluation of receivables from sale of farms in fiscal year 2014;
|
|
·
|
a higher loss of Ps. 358.2 million in derivative financial instruments in fiscal year 2014; and
|
|
·
|
a higher income of Ps. 294.7 million generated by the results from financial transactions and other in fiscal year 2014.
|
|
·
|
Profit / (loss) attributable to the controlling company’s shareholders decreased by Ps. 1,041.0 million, from a loss of Ps. 26.9 million in fiscal year 2013 to a loss of Ps. 1,067.9 million in fiscal year 2014; and
|
|
·
|
the non-controlling interest in controlled companies decreased by Ps. 521.7 million (287.9%), from an income of Ps. 181.2 million in fiscal year 2013 to a loss of Ps. 340.5 million in fiscal year 2014, mainly due to a reduction of Ps. 69.2 million in Brasilagro, a reduction of Ps. 392.2 million in our subsidiary IRSA, and a reduction of Ps. 59.9 million in other companies from the Urban Properties and Investments business.
|
|
·
|
cash generated by operations;
|
|
·
|
cash generated by our issuance of common shares and non-convertible notes;
|
|
·
|
cash proceeds from borrowings (including cash from bank loans and overdrafts) and financing arrangements (including cash from the exercise of warrants); and
|
|
·
|
cash proceeds from sale of investment and trading properties and property, plant and equipment (including cash proceeds from the sale of farmlands).
|
|
·
|
acquisition of subsidiaries and non-controlling interest in subsidiaries;
|
|
·
|
acquisition of interest in associates and joint ventures;
|
|
·
|
capital contributions to associates and joint ventures;
|
|
·
|
capital expenditures in property, plant and equipment (including acquisitions of farmlands) and investment and trading properties;
|
|
·
|
payments of short-term and long-term debt and payment of the related interest expense; and
|
|
·
|
payment of dividends.
|
|
For the fiscal year ended June 30,
|
||||||||||||
|
2015
|
2014
|
2013
|
||||||||||
|
(in millions of Pesos)
|
||||||||||||
|
Net cash generated by operating activities
|
494.5 | 883.2 | 648.5 | |||||||||
|
Net cash generated from/ (used in) investing activities
|
873.9 | (885.9 | ) | (93.0 | ) | |||||||
|
Net cash used in financing activities
|
(1,778.2 | ) | (446.2 | ) | (17.2 | ) | ||||||
|
Net (decrease) increase in cash and cash equivalents
|
(409.8 | ) | (449.0 | ) | 538.3 | |||||||
| Schedule of Maturities or Amortization | |||||||||||||||||||||||||||||
|
|
Currency
|
LESS THAN 1 YEAR (1) | MORE THAN 1 YEAR AND UP TO 2 YEARS | MORE THAN 2 YEARS AND UP TO 3 YEARS | MORE THAN 3 YEARS AND UP TO 4 YEARS | MORE THAN 4 YEARS | TOTAL (2) | ANNUAL AVERAGE INTEREST RATE | |||||||||||||||||||||
| (in million Pesos, constant currency as of June 30, 2015) (3) | |||||||||||||||||||||||||||||
|
Bank and Other debt
|
|||||||||||||||||||||||||||||
|
Bank loans
(4)
|
Ps.
|
616.0 | - | - | - | - | 616.0 |
15.01%; 22.54%
|
|||||||||||||||||||||
|
Bank loans
|
Ps.
|
7.6 | 6.6 | 3.3 | - | - | 17.5 |
Floating
|
|||||||||||||||||||||
|
Bank loans
(3)
|
US$
|
10.2 | 13.8 | 20.7 | 20.7 | 62.4 | 127.8 |
Floating
|
|||||||||||||||||||||
|
Bank loans
(4)
|
Ps.
|
687.4 | 5.8 | 2.3 | - | - | 695.5 |
20.2%'
|
|||||||||||||||||||||
|
Bank loans
(4)
|
Ps.
|
106.5 | - | - | - | - | 106.5 |
22.51%
|
|||||||||||||||||||||
|
Other borrowings
|
NIS
|
15.1 | - | - | - | - | 15.1 | n/a | |||||||||||||||||||||
|
Secured bank loans
(3)
|
R$
|
139.2 | 40.2 | 39.8 | 38.0 | 43.1 | 300.3 |
Floating
|
|||||||||||||||||||||
|
Cresud’s Series XIV Notes
(3)
|
US$
|
0.1 | - | 290.2 | - | - | 290.3 |
1.50%
|
|||||||||||||||||||||
|
Cresud’s Series XV Notes
|
Ps.
|
120.8 | - | - | - | - | 120.8 |
23.67%
|
|||||||||||||||||||||
|
Cresud’s Series XVI Notes
(3)
|
US$
|
5.0 | - | 499.3 | 499.3 | - | 1,003.6 |
1.50%
|
|||||||||||||||||||||
|
Cresud’s Series XVII Notes
|
Ps.
|
172.6 | - | - | - | - | 172.6 |
Badlar + 250 bps
|
|||||||||||||||||||||
|
Cresud’s Series XVIII Notes
(3)
|
US$
|
1.1 | - | - | 154.0 | 154.0 | 309.1 |
4.00%
|
|||||||||||||||||||||
|
Cresud’s Series XIX Notes
|
Ps.
|
0.8 | 185.7 | - | - | - | 186.5 |
27.5% ; Badlar + 350 bps
|
|||||||||||||||||||||
|
Cresud’s Series XX Notes
(3)
|
US$
|
0.8 | 56.2 | - | - | - | 57.0 |
2.5%
|
|||||||||||||||||||||
|
IRSA Commercial Properties’s Series I Notes
(3)
|
US$
|
10.7 | 1,021.8 | - | - | - | 1,032.5 |
7.88%
|
|||||||||||||||||||||
|
IRSA’s Series I Notes
(3)
|
US$
|
47.3 | 1,352.7 | - | - | - | 1,400.0 |
8.50%
|
|||||||||||||||||||||
|
IRSA’s Series II Notes
(3)
|
US$
|
62.8 | - | - | - | 1,202.1 | 1,264.9 |
11.50%
|
|||||||||||||||||||||
|
IRSA’s Series I Notes
|
Ps.
|
214.1 | - | - | - | - | 214.1 |
Badlar + 395 bps
|
|||||||||||||||||||||
|
IRSA’s Series II Notes
|
Ps.
|
0.3 | 10.7 | - | - | - | 11.0 |
Badlar + 450 bps
|
|||||||||||||||||||||
|
Syndicated loans
|
Ps.
|
75.5 | - | - | - | - | 75.5 |
15.01% ; 15.25%
|
|||||||||||||||||||||
|
Secured seller financing
(3)
|
US$
|
- | - | - | - | 71.0 | 71.0 | n/a | |||||||||||||||||||||
|
Seller financing
(3)
|
R$
|
143.1 | - | - | - | - | 143.1 |
Floating
|
|||||||||||||||||||||
|
Finance lease obligations
(3)
|
R$
|
9.9 | 6.6 | 3.2 | 2.6 | - | 22.3 |
6.92%'
|
|||||||||||||||||||||
|
Secured finance lease obligations
(3)
|
US$
|
1.9 | 0.8 | 0.6 | - | - | 3.3 |
10.75% ; from 7.14 to 13.28%
|
|||||||||||||||||||||
|
Secured obligations
|
Bol.
|
3.1 | 3.4 | - | - | - | 6.5 |
From 7 to 10.19%
|
|||||||||||||||||||||
|
Related parties
|
Ps.
|
7.8 | 14.4 | - | - | - | 22.2 |
Floating
|
|||||||||||||||||||||
|
Related parties
|
Ps.
|
6.4 | 5.9 | 1.8 | - | - | 14.1 |
15.25; 24%; Badlar + 300 bps
|
|||||||||||||||||||||
|
Total bank and other debt
|
2,466.1 | 2,724.6 | 861.2 | 714.6 | 1,532.6 | 8,299.1 | |||||||||||||||||||||||
|
·
|
50% of IRSA’s cumulative consolidated net income; or 75% of IRSA’s cumulative consolidated net income if the coverage of consolidated interest ratio is at least 3.0 to 1; or 100% of IRSA’s cumulative consolidated net income if the coverage of consolidated interest ratio is at least 4.0 to 1;
|
|
·
|
net cash proceeds from new capital contributions;
|
|
·
|
reduction of the indebtedness of IRSA or its restricted subsidiaries;
|
|
·
|
reduction in investments in debt certificates (other than permitted investments); and
|
|
·
|
distributions received from unrestricted subsidiaries.
|
|
·
|
Series III Notes, for a principal amount of Ps. 153.2 million, accrue interest at BADLAR rate plus 249 basis points, and mature 18 months from their issue date. They are repayable in three consecutive payments due within 12, 15 and 18 months after their issue date, and;
|
|
·
|
Series IV Notes, for a principal amount of US$ 33.8 million (equivalent to Ps. 146.9 million), accrue interest at a fixed rate of 7.45%, are subscribed and repayable in Pesos at the applicable exchange rate, and mature 24 months after the issue date. They are repayable in 4 equal consecutive payments due within 15, 18, 21 and 24 months after their issue date.
|
|
•
|
Quality and productivity improvement.
|
|
|
•
|
Increase in appreciation value of land through the development of marginal areas.
|
|
|
•
|
Increase in the quality of food in order to achieve global food safety standards. We aim to implement and perform according to official and private quality protocols that allow us to comply with the requirements of our present and future clients. Regarding official regulations, in 2003 we implemented the Servicio Nacional de Sanidad y Calidad Agroalimentaria law on animal identification for livestock in six farms. Simultaneously, in 2004 we implemented Global GAP Protocols (formerly EurepGap) with the objective of complying with European Union food safety standards and as a mean for continuous improvement of the internal management and system production of our farms. Our challenge is to achieve global quality standards.
|
|
|
•
|
Certification of suitable quality standards, since in recent years worldwide agriculture has evolved towards more efficient and sustainable schemes in terms of environmental and financial standpoints, where the innocuousness and quality of the production systems is becoming increasingly important. In this context, Good Agricultural Practices (GAP) have emerged, as a set of practices seeking to ensure the innocuousness of agricultural products, the protection of the environment, the workers’ safety and well-being, and agricultural health, with a view to improving conventional production methods. Certification of such standards allows to demonstrate the application of Good Agricultural Practices to production systems and ensures product traceability, allowing to impose stricter controls to verify the enforcement of the applicable laws.
|
|
|
•
|
The implementation of a system of control and assessment of agricultural tasks for analyzing and improving efficiency in the use of agricultural machinery hired. For each of the tasks, a minimum standard to be fulfilled by contractors was set, which has led to do an improvement in the plant stand upon sowing, a better use of supplies and lower harvesting losses.
|
|
As of June 30, 2015
|
Less than 1 year
|
Between 1 and 2 years
|
Between
2 and 3 years
|
Between
3 and 4 years
|
More than 4 years
|
Total (i)
|
||||||||||||||||||
|
Trade and other payables
|
943,713 | 11,001 | 4,698 | 2,582 | - | 961,994 | ||||||||||||||||||
|
Borrowings (excluding finance lease liabilities)
|
2,215,239 | 3,296,084 | 616,654 | 717,850 | 2,118,068 | 8,963,895 | ||||||||||||||||||
|
Finance lease
|
11,785 | 7,291 | 3,859 | 2,552 | - | 25,487 | ||||||||||||||||||
|
Derivative financial instruments
|
270,499 | 269,949 | - | - | - | 540,448 | ||||||||||||||||||
|
Total
|
3,441,236 | 3,584,325 | 625,211 | 722,984 | 2,118,068 | 10,491,824 | ||||||||||||||||||
|
(i)
|
Includes accrued and prospecting interest, if applicable.
|
|
Directors
(1)
|
Date of Birth
|
Position in Cresud
|
Term Expires
(2)
|
Date of Current Appointment
|
Current Position Held Since
|
|
Eduardo Sergio Elsztain
|
01/26/1960
|
Chairman
|
11/14/17
|
11/14/14
|
1994
|
|
Saúl Zang
|
12/30/1945
|
First Vice-Chairman
|
11/14/17
|
11/14/14
|
1994
|
|
Alejandro Gustavo Elsztain
|
03/31/1966
|
Second Vice-Chairman and CEO
|
06/30/16
|
10/31/13
|
1994
|
|
Gabriel A.G. Reznik
|
11/18/1958
|
Regular Director
|
10/30/18
|
10/30/15
|
2003
|
|
Jorge Oscar Fernández
|
01/08/1939
|
Regular Director
|
10/30/18
|
10/30/15
|
2003
|
|
Fernando Adrián Elsztain
|
01/04/1961
|
Regular Director
|
06/30/16
|
10/31/13
|
2004
|
|
David Alberto Perednik
|
11/15/1957
|
Regular Director and Chief Administrative Officer
|
06/30/16
|
10/31/13
|
2004
|
|
Pedro Damaso Labaqui Palacio
|
02/22/1943
|
Regular Director
|
10/30/18
|
10/30/15
|
2006
|
|
Daniel E. Mellicovsky
|
01/17/1948
|
Regular Director
|
11/14/17
|
11/14/14
|
2008
|
|
Alejandro Gustavo Casaretto
|
10/15/1952
|
Regular Director
|
11/14/17
|
11/14/14
|
2008
|
|
Gastón Armando Lernoud
|
06/04/1968
|
Alternate Director
|
11/14/17
|
11/14/14
|
1999
|
|
Enrique Antonini
|
03/16/1950
|
Alternate Director
|
06/30/16
|
10/31/13
|
2007
|
|
Eduardo Kalpakian
|
03/03/1964
|
Alternate Director
|
06/30/16
|
10/31/13
|
2007
|
|
(1)
|
The business address of our management is Moreno 877, 23rd Floor, (C1091AAQ) Buenos Aires, Argentina.
|
|
(2)
|
Term expires at the annual ordinary shareholders’ meeting.
|
|
Name
|
Date of Birth
|
Position
|
Current Position Held Since
|
|
Alejandro G. Elsztain
|
03/31/1966
|
CEO
|
1994
|
|
Carlos Blousson
|
09/21/1963
|
General Manager for Argentina and Bolivia Operations
|
2008
|
|
David A. Perednik
|
11/15/1957
|
Chief Administrative Officer
|
1997
|
|
Matías I. Gaivironsky
|
02/23/1976
|
Chief Financial Officer
|
2011
|
| Alejandro Casaretto | 10/15/1952 | Chief Regional Agricultural Officer | 2008 |
|
•
|
designate the managers and establish the duties and compensation of such managers;
|
|
|
•
|
grant and revoke powers of attorney to attorneys-at-law on behalf of us;
|
|
|
•
|
hire, discipline and fire personnel and determine wages, salaries and compensation of personnel;
|
|
|
•
|
enter into contracts related to our business;
|
|
|
•
|
manage our assets;
|
|
|
•
|
enter into loan agreements for our business and set up liens to secure our obligations; and
|
|
|
•
|
perform any other acts necessary to manage our day-to-day business.
|
|
Member
|
Date of Birth
|
Position
|
|
José Daniel Abelovich
|
07/20/1956
|
Member
|
|
Marcelo Héctor Fuxman
|
11/30/1955
|
Member
|
|
Noemí Ivonne Cohn
|
05/20/1959
|
Member
|
|
Roberto Daniel Murmis
|
04/07/1959
|
Alternate Member
|
|
Alicia Graciela Rigueira
|
12/02/1951
|
Alternate member
|
|
Sergio Leonardo Kolaczyk
|
11/28/1964
|
Alternate member
|
|
·
|
ordinary retirement as prescribed by labor law
|
|
·
|
total or permanent disability, and
|
|
·
|
death.
|
|
·
|
if an employee resigns or is dismissed for no cause, he or she will be entitled to the benefit only if 5 years have elapsed from the moment of each contribution
|
|
·
|
total or permanent disability
|
|
·
|
death.
|
|
·
|
Effectiveness and efficiency of operations
|
|
·
|
Reliability of financial reporting
|
|
·
|
Compliance with applicable laws and regulations
|
|
·
|
the board of directors, by establishing the objectives, principles and values, setting the tone at the top and making the overall assessment of results;
|
|
·
|
the management of each area is responsible for internal control in relation to objectives and activities of the relevant area, i.e. the implementation of policies and procedures to achieve the results of the area and, therefore, those of the entity as a whole;
|
|
·
|
the other personnel plays a role in exercising control, by generating information used in the control system or taking action to ensure control.
|
| Agricultural Business (1) |
Real Estate Business
|
|||||||||||||||||||||||
|
|
Permanent
|
Temporary
|
Development and Sale of Properties and Other Non-Shopping Center Businesses
(2)
|
Shopping Centers
|
Hotels
(3)
|
Total
|
||||||||||||||||||
|
June 30, 2011
|
772 | 48 | 82 | 811 | 678 | 2,391 | ||||||||||||||||||
|
June 30, 2012
|
848 | 17 | 92 | 833 | 662 | 2,452 | ||||||||||||||||||
|
June 30, 2013
|
857 | 11 | 91 | 787 | 662 | 2,408 | ||||||||||||||||||
|
June 30, 2014
|
756 | 16 | 89 | 872 | 647 | 2,380 | ||||||||||||||||||
|
June 30, 2015
(4)
|
1,099 | 16 | 34 | 973 | 704 | 2,826 | ||||||||||||||||||
|
(1)
|
Agricultural Business includes our employees and employees of FyO and SACPSA, but not those of Agro-Uranga S.A.
|
|
(2)
|
Includes IRSA, Consorcio Libertador S.A., and Consorcio Maipú 1300 S.A.
|
|
(3)
|
Hotels include Intercontinental, Sheraton Libertador and Llao Llao.
|
|
(4)
|
Duing April and May 2015, the employees who were assigned to IRSA, and used to be in charge of the building’s operations and the real estate business, were transferred to IRSA Commercial Properties.
|
|
Name
|
Position
|
Number of Shares
|
Percentage
|
||||||
|
Directors
|
|||||||||
|
Eduardo Sergio Elsztain
(1)
|
Chairman
|
187,772,805 | 37.43 | % | |||||
|
Saúl Zang
|
First vice-chairman
|
4,012,506 | 0.80 | % | |||||
|
Alejandro Gustavo Elsztain
|
Second vice- chairman / Chief Executive Officer
|
7,145,810 | 1.42 | % | |||||
|
Gabriel A. G. Reznik
|
Director
|
- | - | ||||||
|
Jorge Oscar Fernández
|
Director
|
3,034,219 | 0.60 | % | |||||
|
Fernando Adrián Elsztain
|
Director
|
- | - | ||||||
|
David Alberto Perednik
|
Director / Chief Administrative Officer
|
104,971 | 0.02 | % | |||||
|
Pedro Damaso Labaqui Palacio
|
Director
|
- | - | ||||||
|
Daniel Elias Mellicovsky
|
Director
|
- | - | ||||||
|
Alejandro Gustavo Casaretto
|
Director/Regional manager of Agricultural Real Estate
|
136,260 | 0.03 | % | |||||
|
Salvador Darío Bergel
|
Alternate Director
|
- | - | ||||||
|
Gastón Armando Lernoud
|
Alternate Director
|
53,704 | 0.01 | % | |||||
|
Enrique Antonini
|
Alternate Director
|
- | - | ||||||
|
Eduardo Kalpakian
|
Alternate Director
|
- | - | ||||||
|
Senior Management
|
|||||||||
|
Matias Gaivironsky
|
Chief Financial Officer
|
83,080 | 0.02 | % | |||||
|
Carlos Blousson
|
Chief Executive Officer of the International Operation
|
54,534 | 0.01 | % | |||||
|
Supervisory Committee
|
|||||||||
|
José Daniel Abelovich
|
Member
|
- | - | ||||||
|
Marcelo Héctor Fuxman
|
Member
|
- | - | ||||||
|
Noemí Ivonne Cohn
|
Member
|
- | - | ||||||
|
Roberto Daniel Murmis
|
Alternate member
|
- | - | ||||||
|
Alicia Graciela Rigueira
|
Alternate member
|
- | - | ||||||
|
Sergio Leonardo Kolaczyk
|
Alternate member
|
- | - | ||||||
|
Executive Committee
|
|||||||||
|
Eduardo Sergio Elsztain
|
Member
|
187,772,805 | 37.43 | % | |||||
|
Saúl Zang
|
Member
|
4,012,506 | 0.80 | % | |||||
|
Alejandro Gustavo Elsztain
|
Member
|
7,145,810 | 1.42 | % | |||||
|
Share Ownership as of June 30, 2015
|
||||||||
|
Shareholder
|
Number of Shares
|
Percentage
|
||||||
|
IFISA
(1)(2)
|
187,772,805 | 37.43 | % | |||||
|
Senvest Management LLC
|
2,554,766 | 5.09 | % | |||||
|
Directors and officers
(3)
|
14,625,084 | 2.91 | % | |||||
|
ANSES
|
17,862,157 | 3.56 | % | |||||
|
Total
|
222,814,812 | 49.0 | % | |||||
|
As of June 30,
(5)
|
||||||||||||||||||||
|
2015
|
2014
|
2013
|
2012
|
2011
|
||||||||||||||||
|
IFISA
(1)(2)
|
37.43 | % | 39.3 | % | 39.3 | % | 38.8 | % | 38.2 | % | ||||||||||
|
D.E. Shaw & Co L.P.
(3)
|
- | 0.7 | % | 2.1 | % | 3.2 | % | 8.1 | % | |||||||||||
|
Senvest Management LLC
|
5.1 | % | 3.6 | % | 0.7 | % | 0.3 | % | 0.3 | % | ||||||||||
|
Directors and officers
(4)
|
2.3 | % | 2.4 | % | 2.2 | % | 1.9 | % | 1.3 | % | ||||||||||
|
ANSES
|
3.6 | % | 3.4 | % | 3.4 | % | 3.1 | % | 3.1 | % | ||||||||||
|
•
|
advises with respect to the investment of our capital in all aspects of agricultural operations, including, among others, sales, marketing, distribution, financing, investments, technology and business proposals;
|
|
|
•
|
acts on our behalf in such transactions, negotiating the prices, conditions, and other terms of each operation; and
|
|
|
•
|
gives advice regarding securities investments with respect to such operations.
|
|
Security Loans
|
|
•
|
5% of such net profits is allocated to our legal reserve, until such reserve amounts to 20% of our capital stock;
|
|
|
•
|
a certain amount determined at a shareholders’ meeting is allocated to compensation of our directors and the members of our supervisory committee; and
|
|
|
•
|
additional amounts are allocated for the payment of dividends or to optional reserve funds, or to establish reserves for whatever other purpose our shareholders determine.
|
|
Year
|
Total Dividend
|
Dividend per Common Share
(1)
|
||||||
|
(in million of Ps.)
|
(in Ps.)
|
|||||||
|
2010
|
- | - | ||||||
|
2011
|
69.0 | 0.138 | ||||||
|
2012
|
63.8 | 0.149 | ||||||
|
2013
|
120.0 | 0.242 | ||||||
|
2014
|
120.0 | 0.242 | ||||||
|
2015
|
- | - | ||||||
|
(1)
|
Corresponds to per share payments. To calculate the dividend paid per ADS, the payment per share should be multiplied by ten. Amounts in Pesos are presented in historical Pesos as of the respective payment date. See “Exchange Controls”.
|
|
•
|
Consideration of documents contemplated in section 234, paragraph 1, of the Argentine Companies Law No. 19,550 for the fiscal year ended June 30, 2015.
|
|
•
|
Reinstatement of the “Legal Reserve” account. Treatment of allocation of the “Additional Paid-In Capital” account. Consideration of Reclassification of Reserves.
|
|
•
|
Consideration of Board of Directors’ performance.
|
|
•
|
Consideration of Supervisory Committee’s performance.
|
|
•
|
Consideration of compensation payable to the Board of Directors for $14,310,941 (total compensation) for the fiscal year ended June 30, 2015. Delegation on the Board of Directors of powers to approve the Audit Committee’s budget.
|
|
•
|
Consideration of compensation payable to the Supervisory Committee for the fiscal year ended June 30, 2015.
|
|
•
|
Determination of the number and election of Regular Directors and Alternate Directors, as applicable.
|
|
•
|
Appointment of Regular and Alternate Members of the Supervisory Committee.
|
|
•
|
Appointment of Certifying Accountant for the next fiscal year and determination of its compensation. Delegation of powers.
|
|
•
|
Updating of report on Shared Services Agreement.
|
|
•
|
Treatment of amounts paid as personal assets tax levied on the shareholders.
|
|
•
|
Consideration of increase of the amount of the Global Note Program for a maximum outstanding amount of up to US$ 300,000,000 (three hundred million dollars) (or its equivalent in other currencies) the creation of which was approved by the shareholders’ meeting dated October 31, 2012 (the “Program”) by an additional amount of up to US$ 200,000,000 (two hundred million Dollars) (or its equivalent in other currencies).
|
|
•
|
Consideration of: (i) delegation to the Board of Directors of the broadest powers to implement the increase and/or reduction in the Program amount; (ii) renewal of the Board of Directors’ powers to (a) approve, enter into, deliver and/or execute any agreement, contract, document, instrument and/or security related to the Program and/or the issuance of the various series and/or tranches of notes thereunder; (b) apply for and process before the Argentine Securities Commission the authorization for the public offering of such notes; (c) if applicable, apply for and process before any authorized securities exchange or market of Argentina and/or abroad the authorization for listing and trading of such notes; and (d) carry out any acts, dealings, filings and/or proceedings related to the Program and/or the increase in its amount and/or the issuance of the various series and/or tranches of notes thereunder; and (iii) authorization for the Board of Directors to subdelegate the powers and authorizations referred to in items (i) and (ii) above to one or more of its members.
|
|
•
|
Consideration of net income for the fiscal year ended June 30, 2015 for $114,009 thousand. Consideration of payment of a cash dividend for up to $88,100 thousand.
|
|
•
|
Consideration of allocation of treasury shares. Delegation of powers.
|
|
BASE
|
NASDAQ
|
|||||||||||||||||||||||
|
Share Volume
|
Price Per Share (Ps.)
|
ADS Volume
|
US$ per ADS
|
|||||||||||||||||||||
|
High
|
Low
|
High
|
Low
|
|||||||||||||||||||||
|
Fiscal Year 2012
|
||||||||||||||||||||||||
|
1st Quarter
|
812,635 | 7.03 | 5.30 | 5,037,399 | 16.49 | 10.70 | ||||||||||||||||||
|
2nd Quarter
|
644,629 | 5.95 | 4.68 | 5,890,807 | 12.18 | 10.15 | ||||||||||||||||||
|
3rd Quarter
|
609,305 | 6.90 | 5.33 | 10,708,801 | 13.38 | 11.20 | ||||||||||||||||||
|
4th Quarter
|
1,328,881 | 6.45 | 4.45 | 15,006,469 | 12.06 | 6.86 | ||||||||||||||||||
|
Annual
|
3,395,450 | 7.03 | 4.45 | 36,643,476 | 16.49 | 6.86 | ||||||||||||||||||
|
Fiscal Year 2013
|
||||||||||||||||||||||||
|
1st Quarter
|
1,324,543 | 5.87 | 4.83 | 6,183,866 | 8.80 | 7.35 | ||||||||||||||||||
|
2nd Quarter
|
644,473 | 5.80 | 4.95 | 3,520,607 | 8.48 | 7.79 | ||||||||||||||||||
|
3rd Quarter
|
1,376,099 | 8.10 | 5.70 | 6,124,332 | 9.66 | 8.29 | ||||||||||||||||||
|
4th Quarter
|
1,299,335 | 8.30 | 5.75 | 5,946,018 | 9.61 | 7.04 | ||||||||||||||||||
|
Annual
|
4,644,450 | 8.30 | 4.83 | 21,774,823 | 9.66 | 7.04 | ||||||||||||||||||
|
Fiscal Year 2014
|
||||||||||||||||||||||||
|
1st Quarter
|
2,178,046 | 8.30 | 5.70 | 5,589,075 | 8.73 | 8.73 | ||||||||||||||||||
|
2nd Quarter
|
2,188,815 | 11.10 | 7.95 | 5,872,993 | 11.51 | 11.51 | ||||||||||||||||||
|
3rd Quarter
|
1,022,808 | 11.20 | 8.60 | 3,422,480 | 9.87 | 9.87 | ||||||||||||||||||
|
4th Quarter
|
2,459,599 | 14.15 | 9.16 | 6,982,485 | 12.90 | 12.90 | ||||||||||||||||||
|
Annual
|
7,849,268 | 14.15 | 5.70 | 21,867,033 | 12.90 | 8.73 | ||||||||||||||||||
|
Fiscal Year 2015
|
||||||||||||||||||||||||
|
1st Quarter
|
1,688,010 | 16.45 | 12.00 | 5,524,817 | 14.08 | 10.58 | ||||||||||||||||||
|
2nd Quarter
|
2,259,425 | 15.80 | 10.80 | 3,634,128 | 12.04 | 9.18 | ||||||||||||||||||
|
3rd Quarter
|
1,331,000 | 17.90 | 12.00 | 7,600,906 | 14.83 | 9.92 | ||||||||||||||||||
|
4th Quarter
|
1,483,096 | 16.90 | 15.00 | 5,736,086 | 13.98 | 12.50 | ||||||||||||||||||
|
Annual
|
6,761,531 | 17.90 | 10.80 | 22,495,937 | 14.83 | 9.18 | ||||||||||||||||||
|
Fiscal Year 2016
|
||||||||||||||||||||||||
|
1st Quarter
|
728,810 | 17.50 | 12.10 | 4,299,192 | 13.14 | 9.33 | ||||||||||||||||||
|
July 2015
|
231,643 | 17.50 | 12.10 | 1,256,840 | 13.14 | 11.24 | ||||||||||||||||||
|
August 2015
|
188,699 | 15.50 | 13.00 | 1,806,420 | 11.67 | 9.49 | ||||||||||||||||||
|
September 2015
|
308,468 | 14.55 | 12.10 | 1,235,932 | 10.41 | 9.33 | ||||||||||||||||||
|
October, 2015
|
1,295,996 | 17.50 | 13.00 | 1,435,169 | 12.78 | 9.64 | ||||||||||||||||||
| November 12, 2015 | 775,333 | 19.70 | 17.80 | 1,100,206 | 13.51 | 12.71 | ||||||||||||||||||
|
·
|
Promoting the participation of small investors, union associations, industry groups and trade associations, professional associations and all public savings entities in the capital market, particularly encouraging mechanisms designed to promote domestic savings and channel such funds towards the development of production;
|
|
·
|
Strengthening mechanisms for the protection of and prevention of abuses against small investors for the protection of consumers’ rights;
|
|
·
|
Promoting access of small and medium-sized companies to the capital market;
|
|
·
|
Fostering the creation of a federally integrated capital market through mechanisms designed to achieve an interconnection of computer systems from different trading markets, with the use of state-of-the-art technology;
|
|
·
|
Encouraging simpler trading procedures available to users to attain greater liquidity and competitiveness in order to provide the most favorable conditions for the implementation of transactions.
|
|
As of June 30,
|
||||||||
|
2015
|
2014
|
|||||||
|
Market capitalization (Ps. billion)
|
4,025 | 3,958 | ||||||
|
Average daily trading volume (Ps. million)
|
149.6 | 43,9 | ||||||
|
Number of listed companies
|
99 | 104 | ||||||
|
•
|
commercial activities with respect to cattle and products pertaining to farming and animal husbandry;
|
|
•
|
real estate activities with respect to urban and rural properties;
|
|
•
|
financial activities, except for those regulated by Law No. 21,526 of financial entities;
|
|
•
|
farming and animal husbandry activities, for properties owned by us or by third parties; and
|
|
•
|
agency and advice activities for which there is not required a specific qualifying title.
|
|
•
|
the issuance is expressly included in the list of matters to be addressed at the shareholders’ meeting; and
|
|
•
|
the shares to be issued are to be paid in-kind or in exchange for payment under pre-existing obligations.
|
|
•
|
matters that may not be approved at an ordinary shareholders’ meeting;
|
|
|
•
|
the amendment of our bylaws;
|
|
|
•
|
reductions in our share capital;
|
|
|
•
|
redemption, reimbursement and amortization of our shares;
|
|
|
•
|
mergers, and other corporate changes, including dissolution and winding-up;
|
|
|
•
|
limitations or suspensions to preemptive rights to the subscription of the new shares; and
|
|
|
•
|
issuance of debentures, convertible negotiable obligations and bonds that do not qualify as notes (
obligaciones negociables
).
|
|
•
|
advanced winding-up of the company;
|
|
|
•
|
transfer of the domicile of the company outside of Argentina;
|
|
|
•
|
fundamental change to the purpose of the company;
|
|
|
•
|
total or partial mandatory repayment by the shareholders of the paid-in capital; and
|
|
|
•
|
a merger or a spin-off, when our company will not be the surviving company.
|
|
•
|
to be applied to satisfy its liabilities; and
|
|
|
•
|
to be proportionally distributed among holders of preferred stock in accordance with the terms of the preferred stock. If any surplus remains, our shareholders are entitled to receive and share proportionally in all net assets available for distribution to our shareholders, subject to the order of preference established by our bylaws.
|
|
-
|
A mandatory tender offer will not be required in those cases in which the purpose of the acquisition of the “significant holding” is not to acquire the control of a company.
|
|
-
|
When a person or an entity intends to acquire more than 15% of the shares of a company, a mandatory tender offer to purchase 50% of the corporate voting capital is required by law.
|
|
-
|
If a person or an entity owns between 15% and 51% of the shares of a company, and wishes to increase its holdings by at least 6% within a 12 month period, a mandatory tender offer to acquire shares representing at least 10% of the voting capital will be legally required.
|
|
-
|
When a person or an entity wishes to acquire more than 51% of the shares of a company, a mandatory tender offer to acquire 100% of the voting capital will be legally required.
|
|
-
|
Finally, when a shareholder controls 95% or more of the outstanding shares of a company, (i) any minority shareholder may, at any time, demand that the controlling party make an offer to purchase all of the remaining shares of the minority shareholders and (ii) the controlling party can issue a unilateral statement of intention to acquire all of the remaining shares owned by the other stockholders.
|
|
•
|
to cancel such shares and only after a decision to reduce our capital stock (with shareholder approval at an extraordinary shareholders’ meeting (asamblea extraordinaria);
|
|
|
•
|
to avoid significant damage to our company under exceptional circumstances, and then only using retained earnings or free reserves that have been fully paid, which action must be ratified at the following ordinary shareholders’ meeting; or
|
|
|
•
|
in the case of the acquisition by a third-party of our common shares.
|
|
•
|
the shares to be acquired shall be fully paid,
|
|
|
•
|
there shall be a board of directors’ resolution containing a report of our supervisory committee and audit committee. Our board of director’s resolution must provide the purpose of the acquisition, the maximum amount to be invested, the maximum number of shares or the maximum percentage of capital that may be acquired and the maximum price to be paid for our shares. Our board of directors must give complete and detailed information to both shareholders and investors,
|
|
|
•
|
the purchase shall be carried out with net profits or with free or optional reserves, and we must prove to the CNV that we have the necessary liquidity and that the acquisition will not affect our solvency,
|
|
|
•
|
under no circumstances may the shares acquired by our company, including those that may have been acquired before and held by us as treasury stock, be more than 10% of our capital stock or such lower percentage established by the CNV after taking into account the trading volume of our shares.
|
|
•
|
in the case of acquisitions in the open market, the amount of shares purchased daily cannot exceed 25% of the mean daily traded volume of our shares during the previous 90 days.
|
|
•
|
in either case, the CNV can require the acquisition to be carried out through a public offering if the shares to be purchased represent a significant percentage in relation to the mean traded volume.
|
|
•
|
approved by a resolution of the board of directors with a report of its supervisory committee,
|
|
•
|
notice must be given to the CNV with the expression of the motives of the decision,
|
|
•
|
be carried out with net profits or free reserves from the last financial statements and approved by the board of directors,
|
|
•
|
the board of directors has to prove to the CNV, that the company has the necessary liquidity and that the acquisition does not affect its solvency,
|
|
•
|
all shares acquired by the company, including those that may have been acquired before and held by it as treasury stock, may not exceed 10% of its capital stock.
|
|
a. advance payments and prefinancing loans for exports.
|
|
b. financing of local new investment projects for the increase of production of exportable goods or importation substitutes, among others.
|
|
c. other financial indebtedness for bonds offering abroad and financial loans granted by foreign banks.
|
|
d. financial indebtedness with local financial entities to the extent the term (no less than 10 years), an average term (no less than 5 years) and interest rate (up to a 100 b.p. over labor 180 days) has been accomplished.
|
|
a.
|
Up to 10 business day prior to the due date of each interest installment and to pay interest accrued within such interest period;
|
|
b.
|
To pay interest accrued from the date of the settlement of the disbursement through the local foreign exchange market; or
|
|
c.
|
To pay interest accrued from the date of the actual disbursement; provided that the funds disbursed abroad were credited in correspondent accounts of entities authorized to settle such funds through the local exchange market, within 48 hours from the date of their disbursement.
|
|
a.
|
within 10 business days prior to the stated maturity of the applicable obligation; provided that the funds disbursed under such obligation have remained in Argentina for at least 365 days; or
|
|
b.
|
with the anticipation required from an operating standpoint in order to pay to the creditor at maturity, in case of principal installments the payment of which depends on the satisfaction of specific conditions expressly contemplated in the contracts executed by and between the parties involved.
|
|
c.
|
with an anticipation of more than 10 business day –partial or full- to the extent the disbursed funds have remained in Argentina for at least 365 and the payment is financed with the inflow of funds from abroad for capital contribution.
|
|
d.
|
with the anticipation of more than 10 business day –partially or full- to the extent the minimum term of 365 days as of the disbursement of the funds has been accomplished and the prepayment is fully offset with the inflow through the MULC of new external financial with international entities and their agencies, official credit entities and financial entities from abroad, to the extent that such cancellation implies a condition for the new indebtedness and/or for the new bond offerings and debt instruments issued under public offering procedure and listed on self regulated markets, that may be considered as external issuance. In each case, it is a condition: (a) the average term of the new indebtedness is higher than the average term of the outstanding debt that it is prepaid considering both capital and interest, and (b) it may not imply an increase in the present value of the indebtedness for the debtor.
|
|
a.
|
evidence is given that a smaller amount of foreign currency than the one intended to be purchased previously entered through the MULC during the nonresident’s period of stay in Argentina;
|
|
b.
|
the original foreign exchange certificate through which the foreign currency entered is produced;
|
|
c.
|
an equivalent to US$ 5,000 per client and per period of stay in Argentina is not exceeded.
|
|
a.
|
Crimes related to the traffic and illegal commercialization of drugs (Law No. 23,737)
|
|
b.
|
Crimes related to arms traffic (Law No. 22,415);
|
|
c.
|
Crimes related to illegal association o terrorist association;
|
|
d.
|
Crimes committed by illegal associations organized to commit crimes for political or racial purposes;
|
|
e.
|
Crimes against Public Administration;
|
|
f.
|
Crimes of minor’s prostitution and child pornography;
|
|
g.
|
Crimes related to terrorism financing.
|
|
•
|
a bank;
|
|
•
|
a dealer in securities or currencies;
|
|
•
|
a financial institution;
|
|
•
|
a regulated investment company;
|
|
•
|
a real estate investment trust;
|
|
•
|
an insurance company;
|
|
•
|
a tax exempt organization;
|
|
•
|
a person holding our common shares or ADSs as part of a hedging, integrated or conversion transaction, constructive sale or straddle;
|
|
•
|
a trader in securities that has elected the mark-to-market method of accounting for your securities;
|
|
•
|
a person liable for alternative minimum tax;
|
|
•
|
a person who owns or is deemed to own 10% or more of the voting stock of our company;
|
|
•
|
a partnership or other pass-through entity for United States federal income tax purposes; or
|
|
•
|
a person whose “functional currency” is not the U.S. Dollar.
|
|
•
|
an individual citizen or resident of the United States;
|
|
•
|
a corporation created or organized in or under the laws of the United States, any state thereof or the District of Columbia;
|
|
•
|
an estate the income of which is subject to United States federal income taxation regardless of its source; or
|
|
•
|
a trust if it (1) is subject to the primary supervision of a court within the United States and one or more United States persons have the authority to control all substantial decisions of the trust or (2) has a valid election in effect under applicable United States Treasury regulations to be treated as a United States person.
|
|
·
|
Hired additional qualified accounting personnel versed in the technical requirements of IFRS at the subsidiary level to interpret, analyze and account for significant complex contractual provisions;
|
|
·
|
Implemented a process to collect and consolidate all material contractual provisions at the subsidiary level to assist in the appropriate evaluation and documentation requirements required by IFRS;
|
|
·
|
Implemented additional review by management to confirm proper identification, analysis and implementation of relevant accounting standards going forward; and
|
|
·
|
Trained personnel at both corporate and subsidiary levels to better assess and evaluate contractual provisions and the impact of derivative financial instruments.
|
|
•
|
Require any additional and complementary documentation related to this analysis;
|
|
•
|
Verify the independence of the external auditors;
|
|
•
|
Analyze different kinds of services that the external auditor would provide to the company. This description must also include an estimate of the fees payable for such services, specifically in order to maintain the principle of independence;
|
|
•
|
Inform the fees billed by the external auditor, separating the services related to audit services and other special services that could be not included in the audit services previously mentioned.
|
|
•
|
Take notice of any strategy proposed by of the external auditors and review it in accordance with the reality other business and the risks involved;
|
|
•
|
Analyze and supervise the working plan of the external auditors considering the business’ reality and the estimated risks;
|
|
•
|
Propose adjustments (if necessary) to such working plan;
|
|
•
|
Hold meetings with the external auditors in order to: (a) analyze the difficulties, results and conclusions of the proposed working plan; (b) analyze eventual possible conflicts of interests, related party transactions, compliance with the legal framework and information transparency;
|
|
•
|
Evaluate the performance of external auditors and their opinion regarding the Financial Statements.
|
|
Period
|
Total Number of Shares Purchased
|
Average Price Paid per Share (Ps.)
|
Total Number of Shares Purchased as Part of the Publicly Announced Plan
|
Maximum Number of Shares that may yet be purchased under the plan
|
||||||||||||
|
08/29/08 – 08/31/08
|
31,000 | 3.38 | 31,000 | 9,969,000 | ||||||||||||
|
09/01/08 – 09/30/08
|
2,122,886 | 3.36 | 2,153,886 | 7,846,114 | ||||||||||||
|
10/01/08 – 10/31/08
|
9,650,493 | 2.03 | 11,804,379 | 18,195,621 | ||||||||||||
|
11/01/08 – 11/30/08
|
5,756,140 | 2.02 | 17,560,519 | 12,439,481 | ||||||||||||
|
12/01/08 – 12/31/08
|
4,382,783 | 2.63 | 21,943,302 | 8,056,698 | ||||||||||||
|
01/01/09 – 01/31/09
|
2,047,461 | 2.94 | 23,990,763 | 6,009,237 | ||||||||||||
|
02/01/09 – 02/28/09
|
2,173,860 | 2.70 | 26,164,623 | 3,835,377 | ||||||||||||
|
03/01/09 – 03/31/09
|
563,692 | 2.61 | 26,728,315 | 3,271,685 | ||||||||||||
|
04/01/09 – 04/30/09
|
428,052 | 2.91 | 27,156,367 | 2,843,633 | ||||||||||||
|
05/01/09 – 05/31/09
|
2,843,633 | 3.45 | 30,000,000 | - | ||||||||||||
|
Total
|
30,000,000 | |||||||||||||||
|
Period
|
Total Number of Common Shares Purchased
(1)
|
Average Price Paid per Share
|
Total Number of ADR’s Purchased
|
Average Price Paid per Share
|
Total Number of Shares Purchased as Part of the Publicly Announced Plan
(2)
|
Maximum Number of Shares that may yet be purchased under the plan
|
||||||||||||||||||
|
(Ps.)
|
(US$)
|
|||||||||||||||||||||||
|
04/17/2014 - 04/30/2014
|
14,7 | 6.74 | 59,162 | 11.18 | 606,32 | 18,506,949 | ||||||||||||||||||
|
05/01/2014 - 05/31/2014
|
33,537 | 10.23 | 171,5 | 12.11 | 1,748,537 | 16,758,412 | ||||||||||||||||||
|
06/01/2014 - 06/30/2014
|
100,512 | 12.81 | 313,011 | 12.33 | 3,230,622 | 13,527,790 | ||||||||||||||||||
|
07/01/2014 - 07/31/2014
|
4 | 13.40 | 115,111 | 13.62 | 1,155,110 | 12,372,680 | ||||||||||||||||||
|
08/01/2014 - 08/31/2014
|
13,657 | 13.23 | 142,989 | 12.28 | 1,443,547 | 10,929,133 | ||||||||||||||||||
|
09/01/2014 - 09/30/2014
|
- | - | 44,918 | 11.86 | 449,18 | 10,479,953 | ||||||||||||||||||
|
Total
|
166,406 | 846,691 | 8,633,316 | |||||||||||||||||||||
|
NASDAQ Standards for U.S. companies
|
CRESUD’S CORPORATE PRACTICES
|
|
Rule 5250(d) - Distribution of Annual and Interim Reports.
|
In lieu of the requirements of Rule
5250(d)
, we follow Argentine law, which requires that companies issue publicly a Spanish language annual report, including annual Audited Consolidated Financial Statements prepared in accordance with generally accepted accounting principles in Argentina, by filing such annual report with the CNV and the stock exchange in which the securities are listed, within 70 calendar days following the close of our fiscal year. Interim reports must be filed with the CNV and the stock exchange in which the securities are listed within 42 calendar days following the close of each fiscal quarter. We provide our shareholders a copy of the annual and interim financial reports upon request. English language translations of our annual reports and interim reports are filed with the SEC on Form 20-F and Form 6-K, respectively. We also send the English language translation of our annual report and quarterly press releases on its website. Furthermore, under the terms of the Deposit Agreement, dated as of March 18, 1997, among us, The Bank of New York Mellon, as depositary, and owners of ADSs issued thereunder, we are required to furnish The Bank of New York Mellon with, among other things, English language translations of their annual reports. Annual reports are available for inspection by ADR holders at the offices of The Bank of New York located at, 101 Barclay Street, 22 Floor, New York, New York. Finally, Argentine law requires that 20 calendar days before the date of a shareholders’ meeting, the board of directors must provide to our shareholders, at our executive office or through electronic means, all information relevant to the shareholders’ meeting, including copies of any documents to be considered by the shareholders (which includes the annual report).
|
|
Rule 5605(b)(1) - Majority of Independent Directors.
|
In lieu of the requirements of Rule 5605(b)(1), we follow Argentine law which does not require that a majority of the board of directors be comprised of independent directors. Argentine law instead requires that public companies in Argentina, such as, us must have a sufficient number of independent directors to be able to form an audit committee of at least three members, the majority of which must be independent pursuant to the criteria established by the CNV.
|
|
Rule 5605(b)(2) - Executive Sessions of the Board of Directors.
|
In lieu of the requirements of Rule 5605(b)(2), we follow Argentine law which does not require independent directors to hold regularly scheduled meetings at which only such independent directors are present (i.e., executive sessions). Our board of directors as a whole is responsible for monitoring our affairs. In addition, under Argentine law, the board of directors may approve the delegation of specific responsibilities to designated directors or non-director managers of the Company. Also, it is mandatory for public companies to form a supervisory committee (composed of “syndics”) which is responsible for monitoring our legal compliance under Argentine law and compliance with our by-laws. Finally, our audit committee has regularly scheduled meetings and, as such, such meetings will serve a substantially similar purpose as executive sessions.
|
|
Rule 5605(d)(B) - Compensation of Officers.
|
In lieu of the requirements of Rule 5605(d)(B), we follow Argentine law which does not require companies to form a compensation committee comprised solely of independent directors. For the determination of the compensation of the chief executive officer and all other executive officers no decision of a majority of independent directors or a compensation committee comprised solely of independent directors is required under Argentine law. Under Argentine law, the board of directors is the corporate body responsible for determining the compensation of the chief executive officer and all other executive officers, so long as they are not directors. In addition, under Argentine law, the audit committee shall give its opinion about the reasonableness of management’s proposals on fees and option plans for our directors or managers.
|
|
Rule 5605(e) - Nomination of Directors.
|
In lieu of the requirements of Rule 5605(e), we follow Argentine law which requires that directors be nominated directly by the shareholders at the shareholders’ meeting and that they be selected and recommended by the shareholders themselves. Under Argentine law, it is the responsibility of the ordinary shareholders’ meeting to appoint and remove directors and to set their compensation.
|
|
Rule 5605(c)(1) - Audit Committee Charter.
|
In lieu of the requirements of Rule 5605(c)(1), we follow Argentine law which requires that audit committees have a charter but does not require that companies certify as to the adoption of the charter nor does it require an annual review and assessment thereof. Argentine law instead requires that companies prepare a proposed plan or course of action with respect to those matters which are the responsibility of our audit committee. Such plan or course of action could, at the discretion of our audit committee, include a review and assessment of the audit committee charter. We believe that we are in compliance with the requirements for audit committee charters provided for in the Sarbanes Oxley Act.
|
|
Rule 5605(c)(2) - Audit Committee Composition.
|
Argentine law does not require that companies have an audit committee comprised solely of independent directors and it is equally not customary business practice in Argentina to have such a committee. Argentine law instead requires that companies establish an audit committee with at least three members comprised of a majority of independent directors as defined by Argentine law. Nonetheless, although not required by Argentine law, we have a three member audit committee comprised of entirely independent directors in accordance with Rule 10(A)-3(b)(1) of the General rules and regulations promulgated under the Securities Exchange Act of 1934, as independence is defined in Rule 10(A)-3(b)(1). Further, Argentine law does not require companies to identify or designate a financial expert. As such, Although all the members of the audit committee have large corporate experience, as of the date of this annual report, the Board of Directors have not named designated a financial expert in accordance with the relevant SEC ruleson the audit committee. Although it is noted that all members of the audit committee have had significant corporate experience. In addition, we have a supervisory committee (
“comisión fiscalizadora”
) composed of three ‘syndics’ which are in charge of monitoring the legality, under Argentine law, of the actions of our board of directors and the conformity of such actions with our by-laws.
|
|
Rule 5620(c) - Quorum.
|
In lieu of the requirements of Rule 4350(f), we follow Argentine law and our bylaws, which distinguish between ordinary meetings and extraordinary meetings and require, in connection with ordinary meetings, that a quorum consist of a majority of stocks entitled to vote. If no quorum is present at the first meeting, a second meeting may be called, in which the shareholders present, regardless of their number, constitute a quorum. Resolutions may be adopted by an absolute majority of the votes present. Argentine law, and our bylaws, requires in connection with extraordinary meetings, that a quorum consist of 60% of the stock entitled to vote. However, if such quorum is not present at the first meeting, our bylaws provide that a second meeting may be called and may be held with the number of shareholders present. In both ordinary and extraordinary meetings, decisions are adopted by an absolute majority of votes present at the meeting, except for certain fundamental matters (such as mergers and spin-offs (when we are not the surviving entity and the surviving entity is not listed on any stock exchange), anticipated liquidation, change in its domicile outside of Argentina, total or partial recapitalization of its statutory capital following a loss, any transformation in our corporate legal form or a substantial change in our corporate purpose, or the issue of bonds) which require an approval by vote of the majority of all the stock entitled to vote (all stock being entitled to only one vote.
|
|
Rule 5620(b) -- Solicitation of Proxies.
|
In lieu of the requirements of Rule 5620(b), we follow Argentine law which requires that notices of shareholders’ meetings be published, for five consecutive days, in the Official Gazette and in a widely published newspaper in Argentina no earlier than 45 calendar days prior to the meeting and at least 20 calendar days prior to such meeting. In order to attend a meeting and be listed on the meeting registry, shareholders are required to submit evidence of their book-entry share account held at Caja de Valores S.A. up to three business days prior to the scheduled meeting date. If entitled to attend the meeting, a shareholder may be represented by proxy (properly executed and delivered with a certified signature) granted to any other person, with the exception of a director, syndic, member of the Supervisory Committee, manager or employee of the issuer, which are prohibited by Argentine law from acting as proxies. In addition, our ADS holders receive, prior to the shareholders’ meeting, a notice listing the matters on the agenda, a copy of the annual report and a voting card.
|
|
Rule 5630(s) -- Conflicts of Interest
|
In lieu of the requirements of Rule 5630(a), we follow Argentine law which requires that related party transactions be approved by the audit committee when the transaction exceeds one percent (1%) of the corporation’s net worth, measured pursuant to the last audited balance sheet,. Directors can contract with the corporation only on an arm’s length basis. If the contract is not in accordance with prevailing market terms, such transaction must be pre-approved by the board of directors (excluding the interested director). In addition, under Argentine law, a shareholder is required to abstain from voting on a business transaction in which its interests may be in conflict with the interests of the company. In the event such shareholder votes on such business transaction and such business transaction would not have been approved without such shareholder’s vote, such shareholder may be liable to the company for damages and the resolution may be declared void.
|
|
1.1*
|
By-laws (Estatutos) of the registrant, which serve as the registrant’s articles of incorporation and by-laws, and an English translation thereof.
|
|
1.2****
|
English translation of the amendment to the bylaws.
|
|
1.3*********
|
Amended and restated English translation of the bylaws.
|
|
1.4
|
|
|
2.1*******
|
Indenture dated September 7, 2011, among us, as issuer, the Bank of New York Mellon, as trustee, co-registrar, principal paying agent and transfer agent, Banco Santander Rio, S.A., as registrar, paying agent, transfer agent
and representative of the trustee in Argentina, and The Bank of New York Mellon (Luxembourg) S.A., as Luxembourg Paying and Transfer Agent, for the issuance of the U.S.$ 60,000,000, 7.50% Fourth Series, Class VIII Senior Notes Due 2014.
|
|
4.1*
|
Consulting Agreement among Cresud S.A.C.I.F. y A. and Dolphin Fund Management S.A. dated October 25, 1994.
|
|
4.2**
|
|
|
4.3****
|
|
|
4.4*****
|
|
|
4.5******
|
|
|
4.6*******
|
|
|
4.7********
|
|
|
4.8*********
|
|
|
4.9*********
|
|
|
4.10
|
|
|
8.1
|
List of Subsidiaries.
|
|
11.1***
|
Code of Ethics.
|
|
12.1
|
|
|
12.2
|
|
|
13.1
|
|
13.2
|
Certification pursuant to 18 U.S.C. 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 for Chief Financial Officer.
|
|
15.1
|
Consolidated financial statements of IDBD Development Corporation Ltd. as of and for the year ended December 31, 2014 unaudited (not in compliance with U.S. GAAS)
|
| Cresud S.A.C.I.F. y A. | |||
|
Date Novermber 17, 2015
|
By:
|
/s/ Matías I. Gaivironsky | |
| Name Matías I. Gaivironsky | |||
| Title Chief Financial Officer | |||
|
Cresud Sociedad Anónima Comercial, Inmobiliaria, Financiera y Agropecuaria
|
Page |
|
Report of Independent Registered Public Accounting Firm
|
F - 2
|
|
Consolidated Statements of Financial Position as of June 30, 2015 and 2014
|
F - 4
|
|
Consolidated Statements of Income for the fiscal years ended June 30, 2015, 2014 and 2013
|
F - 6
|
|
Consolidated Statements of Comprehensive Income for the fiscal years ended June 30, 2015, 2014 and 2013
|
F - 7
|
|
Consolidated Statements of Changes in Shareholders
’
Equity for the fiscal years ended June 30, 2015, 2014 and 2013
|
F - 8
|
|
Consolidated Statements of Cash Flows for the fiscal years ended June 30, 2015, 2014 and 2013
|
F - 11
|
|
Notes to the Consolidated Financial Statements
|
F - 12
|
|
ASSETS
|
Note
|
06.30.15 | 06.30.14 | ||||||
|
Non-current assets
|
|||||||||
|
Investment properties
|
10
|
3,474,959 | 3,454,616 | ||||||
|
Property, plant and equipment
|
11
|
1,977,195 | 2,381,956 | ||||||
|
Trading properties
|
12
|
129,654 | 132,555 | ||||||
|
Intangible assets
|
13
|
175,763 | 175,007 | ||||||
|
Biological assets
|
14
|
458,879 | 444,853 | ||||||
|
Investments in associates and joint ventures
|
8, 9
|
2,772,685 | 2,375,339 | ||||||
|
Deferred income tax assets
|
28
|
652,186 | 852,642 | ||||||
|
Income tax credit
|
160,457 | 177,547 | |||||||
|
Restricted assets
|
17
|
4,301 | 50,897 | ||||||
|
Trade and other receivables
|
18
|
426,777 | 475,349 | ||||||
|
Investment in financial assets
|
19
|
622,845 | 275,012 | ||||||
|
Derivative financial instruments
|
20
|
207,602 | 233 | ||||||
|
Total non-current assets
|
11,063,303 | 10,796,006 | |||||||
|
Current Assets
|
|||||||||
|
Trading properties
|
12
|
3,300 | 4,596 | ||||||
|
Biological assets
|
14
|
119,998 | 195,830 | ||||||
|
Inventories
|
15
|
511,350 | 439,771 | ||||||
|
Restricted assets
|
17
|
607,021 | - | ||||||
|
Income tax credit
|
30,749 | 19,694 | |||||||
|
Assets held for sale
|
44
|
- | 1,357,866 | ||||||
|
Trade and other receivables
|
18
|
1,772,373 | 1,438,408 | ||||||
|
Investment in financial assets
|
19
|
504,102 | 495,633 | ||||||
|
Derivative financial instruments
|
20
|
29,554 | 32,897 | ||||||
|
Cash and cash equivalents
|
21
|
633,693 | 1,002,987 | ||||||
|
Total current assets
|
4,212,140 | 4,987,682 | |||||||
|
TOTAL ASSETS
|
15,275,443 | 15,783,688 | |||||||
|
SHAREHOLDERS’ EQUITY
|
|||||||||
|
Capital and reserves attributable to equity holders of the parent
|
|||||||||
|
Share capital
|
494,777 | 490,997 | |||||||
|
Treasury stock
|
6,866 | 10,566 | |||||||
|
Inflation adjustment of share capital
|
64,530 | 64,047 | |||||||
|
Inflation adjustment of treasury stock
|
895 | 1,378 | |||||||
|
Share premium
|
659,464 | 773,079 | |||||||
|
Additional paid-in capital from treasury stock
|
12,678 | - | |||||||
|
Cost of treasury stock
|
(32,198 | ) | (54,876 | ) | |||||
|
Share warrants
|
- | 106,264 | |||||||
|
Changes in non-controlling interests
|
53,806 | (15,429 | ) | ||||||
|
Cumulative translation adjustment
|
443,096 | 633,607 | |||||||
|
Equity-settled compensation
|
81,988 | 70,028 | |||||||
|
Legal reserve
|
- | 81,616 | |||||||
|
Reserve for new developments
|
- | 17,065 | |||||||
|
Special Reserve
|
- | 633,940 | |||||||
|
Reserve for the acquisition of securities issued by the company
|
32,198 | 200,000 | |||||||
|
Accumulated deficits
|
(246,069) | (1,066,428 | ) | ||||||
|
Equity attributable to equity holders of the parent
|
1,572,031 | 1,945,854 | |||||||
|
Non-controlling interest
|
2,329,927 | 2,488,932 | |||||||
|
TOTAL SHAREHOLDERS’ EQUITY
|
3,901,958 | 4,434,786 |
|
Note
|
06.30.15 | 06.30.14 | |||||||
|
LIABILITIES
|
|||||||||
|
Non-current liabilities
|
|||||||||
|
Trade and other payables
|
22
|
264,054 | 216,760 | ||||||
|
Borrowings
|
25
|
5,832,973 | 5,315,335 | ||||||
|
Deferred income tax liabilities
|
28
|
150,691 | 470,045 | ||||||
|
Derivative financial instruments
|
20
|
269,949 | 320,847 | ||||||
|
Payroll and social security liabilities
|
23
|
5,539 | 5,041 | ||||||
|
Provisions
|
24
|
386,948 | 220,489 | ||||||
|
Total non-current liabilities
|
6,910,154 | 6,548,517 | |||||||
|
Current liabilities
|
|||||||||
|
Trade and other payables
|
22
|
1,306,835 | 1,004,180 | ||||||
|
Income tax liabilities
|
142,361 | 73,429 | |||||||
|
Payroll and social security liabilities
|
23
|
230,400 | 202,546 | ||||||
|
Borrowings
|
25
|
2,466,030 | 2,639,491 | ||||||
|
Derivative financial instruments
|
20
|
262,734 | 53,419 | ||||||
|
Provisions
|
24
|
54,971 | 20,708 | ||||||
|
Liabilities held for sale
|
44
|
- | 806,612 | ||||||
|
Total current liabilities
|
4,463,331 | 4,800,385 | |||||||
|
TOTAL LIABILITIES
|
11,373,485 | 11,348,902 | |||||||
|
TOTAL SHAREHOLDERS’ EQUITY AND LIABILITIES
|
15,275,443 | 15,783,688 |
|
Note
|
06.30.15 | 06.30.14 | 06.30.13 | ||||||||||
|
Revenues
|
31
|
5,651,805 | 4,604,011 | 3,528,551 | |||||||||
|
Costs
|
32
|
(4,769,715 | ) | (3,914,592 | ) | (3,120,495 | ) | ||||||
|
Initial recognition and changes in the fair value of biological assets and agricultural produce at the point of harvest
|
1,324,152 | 1,152,653 | 886,744 | ||||||||||
|
Changes in the net realizable value of agricultural produce after harvest
|
(34,471 | ) | (17,447 | ) | 11,756 | ||||||||
|
Gross profit
|
2,171,771 | 1,824,625 | 1,306,556 | ||||||||||
|
Gain from disposal of investment properties
|
3
|
1,150,230 | 230,918 | 177,999 | |||||||||
|
Gain from disposal of farmlands
|
3
|
550,462 | 91,356 | 149,584 | |||||||||
|
General and administrative expenses
|
33
|
(617,820 | ) | (533,939 | ) | (346,383 | ) | ||||||
|
Selling expenses
|
33
|
(474,158 | ) | (352,726 | ) | (279,463 | ) | ||||||
|
Other operating results, net
|
35
|
12,209 | (75,008 | ) | 98,068 | ||||||||
|
Profit from operations
|
2,792,694 | 1,185,226 | 1,106,361 | ||||||||||
|
Share of loss of associates and joint ventures
|
8,9
|
(1,024,972 | ) | (408,651 | ) | (9,818 | ) | ||||||
|
Profit from operations before financing and taxes
|
1,767,722 | 776,575 | 1,096,543 | ||||||||||
|
Finance income
|
36
|
241,109 | 288,188 | 200,857 | |||||||||
|
Finance cost
|
36
|
(1,684,328 | ) | (2,852,000 | ) | (1,124,746 | ) | ||||||
|
Other financial results
|
36
|
155,058 | (10,586 | ) | 15,128 | ||||||||
|
Financial results, net
|
(1,288,161 | ) | (2,574,398 | ) | (908,761 | ) | |||||||
|
Profit / (Loss) before income tax
|
479,561 | (1,797,823 | ) | 187,782 | |||||||||
|
(Loss) /Income tax expense
|
28
|
(303,350 | ) | 389,415 | (33,519 | ) | |||||||
|
Profit / (Loss) for the year
|
176,211 | (1,408,408 | ) | 154,263 | |||||||||
|
Attributable to:
|
|||||||||||||
|
Equity holders of the parent
|
(249,619) | (1,067,880 | ) | (26,907 | ) | ||||||||
|
Non-controlling interest
|
425,830 | (340,528 | ) | 181,170 | |||||||||
|
Loss per share attributable to equity holders of the parent during the year:
|
|||||||||||||
|
Basic
|
(0.51) | (2.15 | ) | (0.05 | ) | ||||||||
|
Diluted
|
(i)(0.51) |
(i) (2.15)
|
(i) (0.05)
|
||||||||||
|
(i)
|
Due to the loss attributable to equity holders of the parent during the fiscal years 2015, 2014 and 2013, there is no diluted effect on this result.
|
|
The accompanying notes are an integral part of these Consolidated Financial Statements.
|
| 06.30.15 | 06.30.14 | 06.30.13 | ||||||||||
|
Profit / (Loss) for the year
|
176,211 | (1,408,408 | ) | 154,263 | ||||||||
|
Other comprehensive income:
|
||||||||||||
|
Items that may be reclassified subsequently to profit or loss:
|
||||||||||||
|
Currency translation adjustment
|
(521,489 | ) | 1,284,550 | 180,908 | ||||||||
|
Currency translation adjustment from associates and joint ventures
|
81,606 | (17,409 | ) | 1,715 | ||||||||
|
Other comprehensive (loss) / income for the year (i)
|
(439,883 | ) | 1,267,141 | 182,623 | ||||||||
|
Total comprehensive loss for the year
|
(263,672) | (141,267 | ) | 336,886 | ||||||||
|
Attributable to:
|
||||||||||||
|
Equity holders of the parent
|
(440,130 | ) | (436,557 | ) | 65,647 | |||||||
|
Non-controlling interest
|
176,458 | 295,290 | 271,239 |
|
(i)
|
Components of other comprehensive income have no impact on income tax.
|
|
The accompanying notes are an integral part of these Consolidated Financial Statements.
|
|
Share Capital
|
Treasury Stock
|
Inflation adjustment
of Share Capital
|
Inflation adjustment
of Treasury Stock
|
Share
premium
|
Additional paid-in capital
from treasury stock
|
Cost of Treasury
Stock
|
Share
warrants
|
Subtotal
|
Changes in
non-controlling interests
|
Cumulative translation adjustment
|
Equity-settled
compensation
|
Legal
reserve
|
Reserve for new developments
|
Special
reserve (1)
|
Reserve for the acquisition of securities issued by the company
|
Accumulated deficit
|
Subtotal
|
Non-controlling interest
|
Total
shareholders’
equity
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Balances as of June 30, 2014
|
490,997 | 10,566 | 64,047 | 1,378 | 773,079 | - | (54,876 | ) | 106,264 | 1,391,455 | (15,429 | ) | 633,607 | 70,028 | 81,616 | 17,065 | 633,940 | 200,000 | (1,066,428 | ) | 1,945,854 | 2,488,932 | 4,434,786 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
(Loss) /Profit for the year
|
- | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (249,619) | (249,619) | 425,830 | 176,211 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Other comprehensive (loss) for the year
|
- | - | - | - | - | - | - | - | - | - | (190,511) | - | - | - | - | - | - | (190,511) | (249,372) | (439,883 | ) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Total comprehensive (loss) / income for the year
|
- | - | - | - | - | - | - | - | - | - | (190,511) | - | - | - | - | - | (249,619) | (440,130) | 176,458 | (263,672) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Appropriation of retained earnings resolved by Shareholders’ Meeting held on November 14, 2014:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
- Share Distribution
|
5,565 | (5,565 | ) | 726 | (726 | ) | - | - | 54,876 | - | 54,876 | - | - | - | - | - | - | (54,876 | ) | - | - | - | - | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
- Share Premium
|
- | - | - | - | (220,881 | ) | - | - | - | (220,881 | ) | - | - | - | - | - | - | - | 220,881 | - | - | - | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
- Legal Reserve
|
- | - | - | - | - | - | - | - | - | - | - | - | (81,616 | ) | - | - | - | 81,616 | - | - | - | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
- Reserve for new developments
|
- | - | - | - | - | - | - | - | - | - | - | - | - | (17,065 | ) | - | - | 17,065 | - | - | - | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
- Other reserves
|
- | - | - | - | - | - | - | - | - | - | - | - | - | - | (633,940 | ) | - | 633,940 | - | - | - | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
- Reserve for the repurchase of equity interest
|
- | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (112,926 | ) | 112,926 | - | - | - | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
- Exercise of warrants
|
80 | - | - | - | 1,132 | - | - | (130 | ) | 1,082 | - | - | - | - | - | - | - | - | 1,082 | - | 1,082 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Cash dividends (Note 30)
|
- | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (136,696 | ) | (136,696 | ) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Capital reduction
|
- | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (228,101 | ) | (228,101 | ) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Equity-settled compensation (Note 27)
|
- | - | - | - | - | - | - | - | - | - | - | 27,678 | - | - | - | - | - | 27,678 | 7,837 | 35,515 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Purchase of Treasury stock (Note 30)
|
(3,068 | ) | 3,068 | (400 | ) | 400 | - | - | (32,198 | ) | - | (32,198 | ) | - | - | - | - | - | - | - | - | (32,198 | ) | - | (32,198 | ) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Maturity of share warrants (Note 30)
|
- | - | - | - | 106,134 | - | (106,134 | ) | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Equity incentive plan granted (Note 27)
|
1,203 | (1,203 | ) | 157 | (157 | ) | - | 12,678 | - | - | 12,678 | - | - | (15,718 | ) | - | - | - | - | 3,040 | - | - | - | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Changes in non- controlling interest (Note 3)
|
- | - | - | - | - | - | - | - | - | 69,235 | - | - | - | - | - | - | 69,235 | 5,282 | 74,517 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Reimbursement of expired dividends (Note 30)
|
- | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 510 | 510 | 301 | 811 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Capital contribution from non-controlling interest
|
- | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 15,914 | 15,914 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Balance as of June 30, 2015
|
494,777 | 6,866 | 64,530 | 895 | 659,464 | 12,678 | (32,198 | ) | - | 1,207,012 | 53,806 | 443,096 | 81,988 | - | - | - | 32,198 | (246,069) | 1,572,031 | 2,329,927 | 3,901,958 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Share Capital
|
Treasury Stock
|
Inflation adjustment
of Share Capital
|
Inflation adjustment
of Treasury Stock
|
Share
premium
|
Cost of Treasury
Stock
|
Share
warrants
|
Subtotal
|
Changes in
non-controlling interests
|
Cumulative translation adjustment
|
Equity-settled
compensation
|
Legal
reserve
|
Reserve for new developments
|
Special
reserve (1)
|
Reserve for the acquisition of securities issued by the company
|
Accumulated deficit
|
Subtotal
|
Non-controlling interest
|
Total
shareholders’
equity
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Balance as of June 30, 2013
|
496,562 | 5,001 | 64,773 | 652 | 773,079 | - | 106,264 | 1,446,331 | (21,996 | ) | 2,284 | 8,345 | 46,835 | 337,065 | 695,628 | - | (26,522 | ) | 2,487,970 | 2,231,096 | 4,719,066 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Loss for the year
|
- | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (1,067,880 | ) | (1,067,880 | ) | (340,528 | ) | (1,408,408 | ) | |||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Other comprehensive income for the year
|
- | - | - | - | - | - | - | - | - | 631,323 | - | - | - | - | - | - | 631,323 | 635,818 | 1,267,141 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Total comprehensive income / (loss) for the year
|
- | - | - | - | - | - | - | - | - | 631,323 | - | - | - | - | - | (1,067,880 | ) | (436,557 | ) | 295,290 | (141,267 | ) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Appropriation of retained earnings resolved by Shareholders’ Meeting held on October 31, 2013:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
- Legal reserve
|
- | - | - | - | - | - | - | - | - | - | - | 34,781 | - | (34,781 | ) | - | - | - | - | - | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
- Other reserves
|
- | - | - | - | - | - | - | - | - | - | - | - | - | (26,907 | ) | - | 26,907 | - | - | - | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
- Cash dividends (Note 30)
|
- | - | - | - | - | - | - | - | - | - | - | - | (120,000 | ) | - | - | - | (120,000 | ) | (134,432 | ) | (254,432 | ) | |||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Equity-settled compensation (Note 27)
|
- | - | - | - | - | - | - | - | - | - | 62,742 | - | - | - | - | - | 62,742 | 16,429 | 79,171 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Changes in non- controlling interest (Note 3)
|
- | - | - | - | - | - | - | - | 6,567 | - | - | - | - | - | - | 6,567 | 84,089 | 90,656 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Purchase of Treasury stock (Note 30)
|
(5,565 | ) | 5,565 | (726 | ) | 726 | - | (54,876 | ) | - | (54,876 | ) | - | - | - | - | - | - | - | - | (54,876 | ) | - | (54,876 | ) | |||||||||||||||||||||||||||||||||||||||||||||||||||
|
Cancellation of Brasilagro warrants
|
- | - | - | - | - | - | - | - | - | - | (1,059 | ) | - | - | - | - | - | (1,059 | ) | - | (1,059 | ) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Capital reduction
|
- | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (4,163 | ) | (4,163 | ) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Release of Reserve for new developments resolved by Shareholders’ Meeting held on April 11, 2014 (Note 30)
|
- | - | - | - | - | - | - | - | - | - | - | - | (200,000 | ) | - | 200,000 | - | - | - | - | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Reimbursement expired dividends (Note 30)
|
- | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1,067 | 1,067 | 623 | 1,690 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Balance as of June 30, 2014
|
490,997 | 10,566 | 64,047 | 1,378 | 773,079 | (54,876 | ) | 106,264 | 1,391,455 | (15,429 | ) | 633,607 | 70,028 | 81,616 | 17,065 | 633,940 | 200,000 | (1,066,428 | ) | 1,945,854 | 2,488,932 | 4,434,786 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
(1)
|
Related to CNV General Resolution N° 609/12. See Note 2.29.
|
|
Share Capital
|
Treasury Stock
|
Inflation adjustment
of Share Capital
|
Inflation
adjustment
of
Treasury Stock
|
Share
premium
|
Share
warrants
|
Subtotal
|
Changes in
non-controlling interest
|
Cumulative translation adjustment
|
Equity-settled
compensation
|
Legal reserve
|
Reserve for new developments
|
Special
reserve (1)
|
Retained earnings
/
Accumulated deficit
|
Subtotal
|
Non-controlling interest
|
Total shareholders’ equity
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Balance as of June 30, 2012
|
496,562 | 5,001 | 164,561 | 1,657 | 773,079 | 106,263 | 1,547,123 | (6,889 | ) | (81,939 | ) | 1,833 | 42,922 | 389,202 | - | 666,611 | 2,558,863 | 2,132,648 | 4,691,511 | |||||||||||||||||||||||||||||||||||||||||||||||||
|
(Loss) Gain for the year
|
- | - | - | - | - | - | - | - | - | - | - | - | - | (26,907 | ) | (26,907 | ) | 181,170 | 154,263 | |||||||||||||||||||||||||||||||||||||||||||||||||
|
Other comprehensive income for the year
|
- | - | - | - | - | - | - | - | 92,554 | - | - | - | - | - | 92,554 | 90,069 | 182,623 | |||||||||||||||||||||||||||||||||||||||||||||||||||
|
Total comprehensive income / (loss) for the year
|
- | - | - | - | - | - | - | - | 92,554 | - | - | - | - | (26,907 | ) | 65,647 | 271,239 | 336,886 | ||||||||||||||||||||||||||||||||||||||||||||||||||
|
Appropriation of retained earnings resolved by Shareholders’ Meeting held on October 31, 2012:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
- Legal reserve
|
- | - | - | - | - | - | - | - | - | - | 3,913 | - | - | (3,913 | ) | - | - | - | ||||||||||||||||||||||||||||||||||||||||||||||||||
|
- Other reserves
|
- | - | - | - | - | - | - | - | - | - | - | (52,137 | ) | - | 52,137 | - | - | - | ||||||||||||||||||||||||||||||||||||||||||||||||||
|
- Appropriation of retained earnings
|
- | - | (99,788 | ) | (1,005 | ) | - | - | (100,793 | ) | - | - | - | - | - | - | 100,793 | - | - | - | ||||||||||||||||||||||||||||||||||||||||||||||||
|
- Cash dividends (Note 30)
|
- | - | - | - | - | - | - | - | - | - | - | - | - | (120,000 | ) | (120,000 | ) | (93,816 | ) | (213,816 | ) | |||||||||||||||||||||||||||||||||||||||||||||||
|
Changes in non-controlling interest (Note 3)
|
- | - | - | - | - | - | - | (15,107 | ) | - | - | - | - | - | - | (15,107 | ) | (37,509 | ) | (52,616 | ) | |||||||||||||||||||||||||||||||||||||||||||||||
|
Acquisition of non-controlling interest
|
- | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 102,723 | 102,723 | |||||||||||||||||||||||||||||||||||||||||||||||||||
|
Capital contribution of non-controlling interest
|
- | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 8,092 | 8,092 | |||||||||||||||||||||||||||||||||||||||||||||||||||
|
Conversion of notes
|
- | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 126 | 126 | |||||||||||||||||||||||||||||||||||||||||||||||||||
|
Capital distribution
|
- | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (152,101 | ) | (152,101 | ) | |||||||||||||||||||||||||||||||||||||||||||||||||
|
Equity-settled compensation (Note 27)
|
- | - | - | - | - | - | - | - | - | 6,512 | - | - | - | - | 6,512 | 4,037 | 10,549 | |||||||||||||||||||||||||||||||||||||||||||||||||||
|
Exercise of warrants
|
- | - | - | - | - | 1 | 1 | - | - | - | - | - | - | - | 1 | - | 1 | |||||||||||||||||||||||||||||||||||||||||||||||||||
|
Cumulative translation adjustment for interest held before business combination
|
- | - | - | - | - | - | - | - | (8,331 | ) | - | - | - | - | - | (8,331 | ) | (4,584 | ) | (12,915 | ) | |||||||||||||||||||||||||||||||||||||||||||||||
|
Reimbursement of expired dividends (Note 30)
|
- | - | - | - | - | - | - | - | - | - | - | - | - | 385 | 385 | 241 | 626 | |||||||||||||||||||||||||||||||||||||||||||||||||||
|
Reallocation RG 609/12 CNV
|
- | - | - | - | - | - | - | - | - | - | - | - | 695,628 | (695,628 | ) | - | - | - | ||||||||||||||||||||||||||||||||||||||||||||||||||
|
Balance as of June 30, 2013
|
496,562 | 5,001 | 64,773 | 652 | 773,079 | 106,264 | 1,446,331 | (21,996 | ) | 2,284 | 8,345 | 46,835 | 337,065 | 695,628 | (26,522 | ) | 2,487,970 | 2,231,096 | 4,719,066 | |||||||||||||||||||||||||||||||||||||||||||||||||
|
(1)
|
Related to CNV General Resolution N° 609/12. See Note 2.29.
|
|
Note
|
06.30.15
|
06.30.14
|
06.30.13
|
||||||||||
|
Operating activities:
|
|||||||||||||
|
Cash generated from operations before income tax paid
|
21
|
924,421 | 1,163,074 | 931,318 | |||||||||
|
Income tax paid
|
(429,907 | ) | (279,911 | ) | (282,799 | ) | |||||||
|
Net cash generated from operating activities
|
494,514 | 883,163 | 648,519 | ||||||||||
|
Investing activities:
|
|||||||||||||
|
Acquisition of subsidiaries, net of cash acquired
|
- | - | (117,874 | ) | |||||||||
|
Acquisition of interest in associates and joint ventures
|
(1,241,562 | ) | (1,131,806 | ) | (25,899 | ) | |||||||
|
Capital contributions to associates and joint ventures
|
(126,386 | ) | (60,299 | ) | (67,438 | ) | |||||||
|
Proceeds from sale of associates and joint ventures
|
55,842 | 22,754 | - | ||||||||||
|
Purchases of investment properties
|
(249,677 | ) | (271,921 | ) | (212,988 | ) | |||||||
|
Proceeds from sale of investment properties
|
2,446,687 | 402,218 | 128,595 | ||||||||||
|
Purchases of property, plant and equipment
|
(220,633 | ) | (133,423 | ) | (137,534 | ) | |||||||
|
Proceeds from sale of property, plant and equipment
|
2,391 | 796 | 3,225 | ||||||||||
|
Proceeds from sale of farmlands
|
325,962 | 125,935 | 230,412 | ||||||||||
|
Payments of purchase of properties
|
- | (6,048 | ) | - | |||||||||
|
Purchases of intangible assets
|
(10,134 | ) | (14,559 | ) | (2,691 | ) | |||||||
|
Advances for purchase of property, plant and equipment
|
(13,995 | ) | (29,647 | ) | (15,780 | ) | |||||||
|
Acquisition of Investment in financial assets
|
(4,609,605 | ) | (3,682,960 | ) | (1,738,968 | ) | |||||||
|
Proceeds from disposals of Investment in financial assets
|
4,486,616 | 3,870,820 | 1,868,547 | ||||||||||
|
Loans granted to associates and joint ventures
|
- | (2,090 | ) | (59,836 | ) | ||||||||
|
Loans repayments received from associates and joint ventures
|
10,443 | 1,913 | 1,774 | ||||||||||
|
Dividends received
|
17,961 | 22,372 | 53,443 | ||||||||||
|
Net cash generated from / (used in) investing activities
|
873,910 | (885,945 | ) | (93,012 | ) | ||||||||
|
Financing activities:
|
|||||||||||||
|
Repurchase of convertible notes
|
(305,026 | ) | (163,466 | ) | - | ||||||||
|
Repurchase of equity interest
|
(32,851 | ) | (97,726 | ) | - | ||||||||
|
Proceeds from issuance of non-convertible notes
|
693,382 | 1,051,823 | 800,404 | ||||||||||
|
Payment of non-convertible notes
|
(1,071,997 | ) | (799,559 | ) | (423,118 | ) | |||||||
|
Issuance of trust debt titles
|
- | 14,950 | - | ||||||||||
|
Payment of trust debt titles
|
(9,733 | ) | (5,424 | ) | - | ||||||||
|
Borrowings
|
1,497,750 | 793,447 | 878,622 | ||||||||||
|
Repayments of borrowings
|
(1,334,494 | ) | (590,114 | ) | (508,490 | ) | |||||||
|
Payment of seller financing of shares
|
(105,861 | ) | - | - | |||||||||
|
Payments of borrowings from associates and joint ventures
|
(2,250 | ) | (1,640 | ) | - | ||||||||
|
Borrowings from associates and joint ventures
|
22,151 | 17,246 | 70,714 | ||||||||||
|
Exercise of warrants
|
1,082 | - | 1 | ||||||||||
|
Cancellation of Brasilagro warrants
|
- | (1,059 | ) | - | |||||||||
|
Payment of seller financing
|
(3,142 | ) | (2,250 | ) | (26,347 | ) | |||||||
|
Acquisition of non-controlling interest in subsidiaries
|
(32,306 | ) | (1,208 | ) | (49,868 | ) | |||||||
|
Distribution of share capital of subsidiaries
|
- | (4,263 | ) | (152,102 | ) | ||||||||
|
Dividends paid
|
(33,509 | ) | (243,637 | ) | (239,352 | ) | |||||||
|
Sale of equity in subsidiaries to non-controlling interest
|
181,781 | 313 | - | ||||||||||
|
Capital reduction of subsidiaries
|
(228,101 | ) | - | - | |||||||||
|
Acquisition of derivative financial instruments
|
- | (37,961 | ) | - | |||||||||
|
Payment of derivative financial instruments
|
(233,135 | ) | - | - | |||||||||
|
Proceeds from derivative financial instruments
|
1,506 | 62,158 | - | ||||||||||
|
Contributions from non-controlling interest
|
15,914 | 139,058 | 8,092 | ||||||||||
|
Interest paid
|
(799,402 | ) | (576,937 | ) | (375,716 | ) | |||||||
|
Net cash used in financing activities
|
(1,778,241 | ) | (446,249 | ) | (17,160 | ) | |||||||
|
Net (decrease) increase in cash and cash equivalents
|
(409,817 | ) | (449,031 | ) | 538,347 | ||||||||
|
Cash and cash equivalents at beginning of year
|
21
|
1,002,987 | 1,047,586 | 471,922 | |||||||||
|
Foreign exchange gain on cash and cash equivalents
|
40,523 | 404,432 | 37,317 | ||||||||||
|
Cash and cash equivalents at end of year
|
633,693 | 1,002,987 | 1,047,586 | ||||||||||
|
1.
|
The Group’s business and general information
|
|
1.
|
The Group’s business and general information
(Continued)
|
|
2.
|
Summary of significant accounting policies
|
|
2.1.
|
Basis of preparation
|
|
(i)
|
Basis of preparation
|
|
(ii)
|
Current and non-current classification
|
|
2.
|
Summary of significant accounting policies
(Continued)
|
|
(iii)
|
Presentation currency
|
|
(iv)
|
Fiscal and harvest year-end
|
|
(v)
|
Accounting conventions
|
|
(vi)
|
Reporting cash flows
|
|
(vii)
|
Use of estimates
|
|
2.1.
|
New accounting standards
|
|
·
|
IFRS 5 “Non-current Assets Held for Sale and Discontinued Operations”:
A new classification category has been established for these assets and the amendment adds guidance on how to treat changes to disposal plans for those assets classified as held for sale.
|
|
·
|
IFRS 7 “Financial Instruments: Disclosures”:
It clarifies that amendments established in December, 2011 on offsetting financial assets and liabilities, and amendments established in September, 2014 will be of retroactive application to annual fiscal years as from January 1, 2013, in the first case, and January 1, 2016 in the second case. In addition, it sets forth the specific disclosure requirements related to servicing contracts related to financial assets transferred.
|
|
·
|
IAS 34 “Interim Financial Reporting”:
It clarifies that supplementary information included in interim financial statements through cross reference with other statements or reference information should be available with such interim financial statements.
|
|
2.
|
Summary of significant accounting policies
(Continued)
|
|
2.
|
Summary of significant accounting policies
(Continued)
|
|
2.
|
Summary of significant accounting policies
(Continued)
|
|
2.3.
|
Scope of consolidation
|
|
(a)
|
Subsidiaries
|
|
2.
|
Summary of significant accounting policies
(Continued)
|
|
2.
|
Summary of significant accounting policies
(Continued)
|
|
June 30, 2015
|
June 30, 2014
|
June 30, 2013
|
||||||||||||||||||||||||
|
Name of the entity
|
Place of business / country of incorporation
|
Main
Activities (*)
|
% of ownership interest by the Group
|
% of ownership interest by the NCI (7)
|
% of ownership interest by the Group
|
% of ownership interest by the NCI (7)
|
% of ownership interest by the Group
|
% of ownership interest by the NCI (7)
|
||||||||||||||||||
|
Direct equity interest:
|
||||||||||||||||||||||||||
|
Agrotech S.A (1)
|
Argentina
|
Investment
|
- | - | - | - | 95.00 | % | - | |||||||||||||||||
|
Brasilagro-Companhía Brasileira de Propiedades Agrícolas (2)
|
Brazil
|
Agricultural
|
(***) 39.76 | % | 60.24 | % | (***) 39.63 | % | 60.37 | % | 39.64 | % | 60.36 | % | ||||||||||||
|
Cactus Argentina S.A. (3)
|
Argentina
|
Agro-industrial
|
- | - | 97.13 | % | - | 95.00 | % | - | ||||||||||||||||
|
Sociedad Anónima Carnes Pampeanas S.A.
|
Argentina
|
Agro-industrial
|
95.00 | % | - | 39.38 | % | - | 38.92 | % | - | |||||||||||||||
|
Futuros y Opciones.Com S.A.
|
Argentina
|
Brokerage
|
59.59 | % | 40.41 | % | 59.59 | % | 40.41 | % | 60.50 | % | 39.50 | % | ||||||||||||
|
Helmir S.A.
|
Uruguay
|
Investment
|
100 | % | - | 100.00 | % | - | 100.00 | % | - | |||||||||||||||
|
IRSA
|
Argentina
|
Real Estate
|
(***) 63.91 | % | 35.70 | % | (***) 64.56 | % | 34.55 | % | 64.56 | % | 34.55 | % | ||||||||||||
|
Northagro S.A. (4)
|
Argentina
|
Investment
|
- | - | - | - | 100.00 | % | - | |||||||||||||||||
|
Pluriagro S.A. (4)
|
Argentina
|
Investment
|
- | - | - | - | 100.00 | % | - | |||||||||||||||||
|
Doneldon S.A.
|
Uruguay
|
Investment
|
100 | % | - | 100.00 | % | - | 100.00 | % | - | |||||||||||||||
|
Interest indirectly held through IRSA:
|
||||||||||||||||||||||||||
|
IRSA Propiedades Comerciales S.A.
|
Argentina
|
Real Estate
|
62.06 | % | 37.94 | % | 63.18 | % | 36.82 | % | 62.62 | % | 37.38 | % | ||||||||||||
|
Apsamedia S.A.
|
Argentina
|
Consumer financing (**) and advertising
|
- | - | - | - | 62.62 | % | 37.38 | % | ||||||||||||||||
|
Emprendimiento Recoleta S.A.
|
Argentina
|
Real Estate
|
33.31 | % | 66.69 | % | 33.91 | % | 66.09 | % | 33.62 | % | 66.38 | % | ||||||||||||
|
Fibesa S.A.
|
Argentina
|
Real Estate
|
62.06 | % | 37.94 | % | 63.18 | % | 36.82 | % | 62.62 | % | 37.38 | % | ||||||||||||
|
Hoteles Argentinos S.A.
|
Argentina
|
Hotel
|
51.82 | % | 48.18 | % | 52.81 | % | 47.19 | % | 52.36 | % | 47.64 | % | ||||||||||||
|
Dolphin Fund Ltd. (6)
|
Bermudas
|
Investment
|
59.32 | % | 40.68 | % | 56.88 | % | 43.12 | % | - | - | ||||||||||||||
|
I Madison LLC
|
United States
|
Investment
|
64.78 | % | 35.22 | % | 66.01 | % | 33.99 | % | 65.45 | % | 34.55 | % | ||||||||||||
|
Inversora Bolívar S.A.
|
Argentina
|
Investment
|
64.78 | % | 35.22 | % | 66.01 | % | 33.99 | % | 65.45 | % | 34.55 | % | ||||||||||||
|
IRSA Development LP
|
United States
|
Investment
|
64.78 | % | 35.22 | % | 66.01 | % | 33.99 | % | 65.45 | % | 34.55 | % | ||||||||||||
|
IRSA International LLC
|
United States
|
Investment
|
64.78 | % | 35.22 | % | 66.01 | % | 33.99 | % | 65.45 | % | 34.55 | % | ||||||||||||
|
Jiwin S.A.
|
Uruguay
|
Investment
|
64.78 | % | 35.22 | % | 66.01 | % | 33.99 | % | 65.45 | % | 34.55 | % | ||||||||||||
|
Liveck S.A.
|
Uruguay
|
Investment
|
64.78 | % | 35.22 | % | 66.01 | % | 33.99 | % | 65.45 | % | 34.55 | % | ||||||||||||
|
Llao Llao Resorts S.A. (5)
|
Argentina
|
Hotel
|
32.39 | % | 67.61 | % | 33.01 | % | 66.99 | % | 32.73 | % | 67.28 | % | ||||||||||||
|
Nuevas Fronteras S.A.
|
Argentina
|
Hotel
|
49.45 | % | 50.55 | % | 50.39 | % | 49.61 | % | 49.96 | % | 50.04 | % | ||||||||||||
|
Palermo Invest S.A.
|
Argentina
|
Investment
|
64.78 | % | 35.22 | % | 66.01 | % | 33.99 | % | 65.45 | % | 34.55 | % | ||||||||||||
|
Real Estate Investment Group LP
|
Bermudas
|
Investment
|
41.46 | % | 58.54 | % | 42.25 | % | 57.75 | % | 41.89 | % | 58.11 | % | ||||||||||||
|
2.
|
Summary of significant accounting policies
(Continued)
|
|
June 30, 2015
|
June 30, 2014
|
June 30, 2013
|
||||||||||||||||||||||||
|
Name of the entity
|
Place of business / Country of incorporation
|
Main
Activities (*)
|
% of ownership interest by the Group
|
% of ownership interest by the NCI (7)
|
% of ownership interest by the Group
|
% of ownership interest by the NCI (7)
|
% of ownership interest by the Group
|
% of ownership interest by the NCI (7)
|
||||||||||||||||||
|
Real Estate Investment Group II LP
|
Bermudas
|
Investment
|
52.17 | % | 47.83 | % | 53.17 | % | 46.83 | % | 52.71 | % | 47.29 | % | ||||||||||||
|
Real Estate Investment Group III LP
|
Bermudas
|
Investment
|
52.59 | % | 47.41 | % | 53.59 | % | 46.41 | % | 53.14 | % | 46.86 | % | ||||||||||||
|
Real Estate Investment Group IV LP
|
Bermudas
|
Investment
|
64.78 | % | 35.22 | % | 66.01 | % | 33.99 | % | 65.45 | % | 34.55 | % | ||||||||||||
|
Real Estate Investment Group V LP
|
Bermudas
|
Investment
|
64.78 | % | 35.22 | % | 66.01 | % | 33.99 | % | 65.45 | % | 34.55 | % | ||||||||||||
|
Real Estate Strategies LP
|
Bermudas
|
Investment
|
43.29 | % | 56.71 | % | 44.12 | % | 55.88 | % | 43.74 | % | 56.26 | % | ||||||||||||
|
Real Estate Strategies LLC
|
United States
|
Investment
|
64.78 | % | 35.22 | % | 66.01 | % | 33.99 | % | 65.45 | % | 34.55 | % | ||||||||||||
|
Arcos del Gourmet S.A.
|
Argentina
|
Real Estate
|
55.85 | % | 44.15 | % | 56.86 | % | 43.14 | % | 56.37 | % | 43.63 | % | ||||||||||||
|
Conil S.A.
|
Argentina
|
Real Estate
|
- | - | 63.18 | % | 36.82 | % | 62.62 | % | 37.38 | % | ||||||||||||||
|
Panamerican Mall S.A.
|
Argentina
|
Real Estate
|
49.65 | % | 50.35 | % | 50.54 | % | 49.46 | % | 50.10 | % | 49.90 | % | ||||||||||||
|
E-Commerce Latina S.A.
|
Argentina
|
Investment
|
64.78 | % | 35.22 | % | 66.01 | % | 33.99 | % | 65.45 | % | 34.55 | % | ||||||||||||
|
Efanur S.A.
|
Uruguay
|
Investment
|
64.78 | % | 35.22 | % | 66.01 | % | 33.99 | % | 65.45 | % | 34.55 | % | ||||||||||||
|
Ritelco S.A.
|
Uruguay
|
Investment
|
64.78 | % | 35.22 | % | 66.01 | % | 33.99 | % | 65.45 | % | 34.55 | % | ||||||||||||
|
Shopping Neuquén S.A.
|
Argentina
|
Real Estate
|
61.78 | % | 35.22 | % | 62.68 | % | 37.32 | % | 62.05 | % | 37.95 | % | ||||||||||||
|
Solares de Santa María S.A.
|
Argentina
|
Real Estate
|
64.78 | % | 35.22 | % | 66.01 | % | 33.99 | % | 65.45 | % | 34.55 | % | ||||||||||||
|
Torodur S.A.
|
Uruguay
|
Investment
|
62.06 | % | 37.94 | % | 63.18 | % | 36.82 | % | 62.62 | % | 37.38 | % | ||||||||||||
|
Tyrus S.A.
|
Uruguay
|
Investment
|
64.78 | % | 35.22 | % | 66.01 | % | 33.99 | % | 65.45 | % | 34.55 | % | ||||||||||||
|
Unicity S.A.
|
Argentina
|
Investment
|
64.78 | % | 35.22 | % | 65.45 | % | 33.99 | % | 65.45 | % | 34.55 | % | ||||||||||||
|
Doneldon S.A.
|
Uruguay
|
Investment
|
100 | % | - | 100 | % | - | 100 | % | - | |||||||||||||||
|
Interest indirectly held through BrasilAgro:
|
||||||||||||||||||||||||||
|
Araucária Ltda.
|
Brazil
|
Agricultural
|
39.63 | % | 60.37 | % | 39.63 | % | 60.37 | % | 39.64 | % | 60.36 | % | ||||||||||||
|
Cajueiro Ltda.
|
Brazil
|
Agricultural
|
39.63 | % | 60.37 | % | 39.63 | % | 60.37 | % | 39.64 | % | 60.36 | % | ||||||||||||
|
Ceibo Ltda.
|
Brazil
|
Agricultural
|
39.63 | % | 60.37 | % | 39.63 | % | 60.37 | % | 39.64 | % | 60.36 | % | ||||||||||||
|
Cremaq Ltda.
|
Brazil
|
Agricultural
|
39.63 | % | 60.37 | % | 39.63 | % | 60.37 | % | 39.64 | % | 60.36 | % | ||||||||||||
|
Engenho de Maracajú Ltda.
|
Brazil
|
Agricultural
|
39.63 | % | 60.37 | % | 39.63 | % | 60.37 | % | 39.64 | % | 60.36 | % | ||||||||||||
|
Flamboyant Ltda.
|
Brazil
|
Agricultural
|
39.63 | % | 60.37 | % | 39.63 | % | 60.37 | % | 39.64 | % | 60.36 | % | ||||||||||||
|
Jaborandi Agrícola Ltda.
|
Brazil
|
Agricultural
|
39.63 | % | 60.37 | % | 39.63 | % | 60.37 | % | 39.64 | % | 60.36 | % | ||||||||||||
|
Jaborandi Propriedades Agrícolas S.A.
|
Brazil
|
Agricultural
|
39.63 | % | 60.37 | % | 39.63 | % | 60.37 | % | 39.64 | % | 60.36 | % | ||||||||||||
|
Mogno Ltda.
|
Brazil
|
Agricultural
|
39.63 | % | 60.37 | % | 39.63 | % | 60.37 | % | 39.64 | % | 60.36 | % | ||||||||||||
|
2.
|
Summary of significant accounting policies
(Continued)
|
|
June 30, 2015
|
June 30, 2014
|
June 30, 2013
|
||||||||||||||||||||||||
|
Name of the entity
|
Place of business / country of incorporation
|
Main
Activities (*)
|
% of ownership interest by the Group
|
% of ownership interest by the NCI (7)
|
% of ownership interest by the Group
|
% of ownership interest by the NCI (7)
|
% of ownership interest by the Group
|
% of ownership interest by the NCI (7)
|
||||||||||||||||||
|
Interest indirectly held through Cactus S.A. (3):
|
||||||||||||||||||||||||||
|
Sociedad Anónima Carnes Pampeanas S.A.
|
Argentina
|
Agro-industrial
|
- | - | 60.62 | % | - | 61.08 | % | - | ||||||||||||||||
|
Agrotech S.A. (1)
|
Argentina
|
Investment
|
- | - | - | - | 5.00 | % | - | |||||||||||||||||
|
IRSA
|
Argentina
|
Real Estate
|
- | - | (***) 0.89 | % | - | 0.89 | % | - | ||||||||||||||||
|
Interest indirectly held through Futuros y Opciones.Com. S.A.:
|
||||||||||||||||||||||||||
|
FyO Trading S.A.
|
Argentina
|
Brokerage
|
59.63 | % | 40.37 | % | 59.63 | % | 40.37 | % | 60.50 | % | 39.50 | % | ||||||||||||
|
Granos Olavarría S.A.
|
Argentina
|
Warehousing and brokerage
|
59.63 | % | 40.37 | % | 59.63 | % | 40.37 | % | - | - | ||||||||||||||
|
Interest indirectly held through Helmir. S.A.:
|
||||||||||||||||||||||||||
|
IRSA
|
Argentina
|
Real Estate
|
(***) 0.39 | % | 35.70 | % | - | - | - | - | ||||||||||||||||
|
Sociedad Anónima Carnes Pampeanas S.A.
|
Argentina
|
Agro-industrial
|
- | 5 | % | - | - | - | - | |||||||||||||||||
|
Cactus Argentina S.A. (3)
|
Argentina
|
Agro-industrial
|
- | - | 2.87 | % | - | 5.00 | % | - | ||||||||||||||||
|
Agropecuaria Acres del Sud S.A.
|
Bolivia
|
Agricultural
|
39.76 | % | - | 39.76 | % | - | - | - | ||||||||||||||||
|
Yatay Agropecuaria S.A.
|
Bolivia
|
Agricultural
|
30.70 | % | - | 30.70 | % | - | - | - | ||||||||||||||||
|
Interest indirectly held through Doneldon. S.A.:
|
||||||||||||||||||||||||||
|
Agropecuaria Acres del Sud S.A.
|
Bolivia
|
Agricultural
|
59.24 | % | - | 59.24 | % | - | 100.00 | % | - | |||||||||||||||
|
Ombú Agropecuaria S.A.
|
Bolivia
|
Agricultural
|
100.00 | % | - | 100.00 | % | - | 100.00 | % | - | |||||||||||||||
|
Yatay Agropecuaria S.A.
|
Bolivia
|
Agricultural
|
69.31 | % | - | 69.31 | % | - | 100.00 | % | - | |||||||||||||||
|
Yuchán Agropecuaria S.A.
|
Bolivia
|
Agricultural
|
100.00 | % | - | 100.00 | % | - | 100.00 | % | - | |||||||||||||||
|
Sedelor S.A.
|
Uruguay
|
Investment
|
100.00 | % | - | 100.00 | % | - | 100.00 | % | - | |||||||||||||||
|
Codalis S.A.
|
Uruguay
|
Investment
|
100.00 | % | - | 100.00 | % | - | 100.00 | % | - | |||||||||||||||
|
Alafox S.A.
|
Uruguay
|
Investment
|
100.00 | % | - | 100.00 | % | - | 100.00 | % | - | |||||||||||||||
|
(1)
|
As from January 1, 2014, all transactions carried out by Agrotech S.A, are understood as if they had been made by and for Cactus S.A. due to the pre-merger commitment signed on February 25, 2014.
|
|
(2)
|
The Group has consolidated the investment in Brasilagro-Companhía Brasileira de Propiedades Agrícolas (“Brasilagro”) considering that the Company exercises “de facto control” over it. See Note 7 for further information regarding to Brasilagro.
|
|
(3)
|
As from July 1st, 2014, all transactions carried out by Cactus Argentina S.A., are understood as if they had been made by and for Cresud S.A.C.I.F. y A. due to the pre-merger commitment signed in September 2014.
|
|
(4)
|
On August 22, 2013 the Board of Directors of Cresud approved the withdrawal of the process of incorporation against the Superintendence of Corporations.
|
|
(5)
|
The Group has consolidated the investment in Llao Llao Resorts S.A. considering their ownership interest together with the Company's participation in the making decisions.
|
|
(6)
|
The Group has consolidated its indirect interest in Dolphin Fund Ltd. (DFL) considering its exposure to variable returns coming from its investment in DFL and the nature of the relationship between the Group and the shareholders with right to vote of DFL.
|
|
(7)
|
Non-controlling interest (NCI)
|
|
(*)
|
Companies whose principal activity is “investment” are substantially holding companies that do not have significant assets and liabilities other than their respective interest holdings in operating entities.
|
|
(**)
|
Residual activity.
|
|
(***)
|
The effect of treasury shares as of June 30, 2015 and 2014 was not considered.
|
|
(b)
|
Changes in ownership interests in subsidiaries without change of control
|
|
(c)
|
Disposal of subsidiaries with loss of control
|
|
(d)
|
Associates
|
|
2.
|
Summary of significant accounting policies
(Continued)
|
|
2.
|
Summary of significant accounting policies
(Continued)
|
|
(e)
|
Joint arrangements
|
|
2.
|
Summary of significant accounting policies
(Continued)
|
|
2.4.
|
Segment reporting
|
|
2.
|
Summary of significant accounting policies
(Continued)
|
|
2.5.
|
Foreign currency translation
|
|
(a)
|
Functional and presentation currency
|
|
(b)
|
Transactions and balances
|
|
(c)
|
Group companies
|
|
2.
|
Summary of significant accounting policies
(Continued)
|
|
2.6.
|
Investment properties
|
|
2.
|
Summary of significant accounting policies
(Continued)
|
|
2.
|
Summary of significant accounting policies
(Continued)
|
|
Shopping center portfolio
|
Between 3 and 25 years
|
|
Offices and other rental properties portfolio
|
Between 9 and 29 years
|
|
2.
|
Summary of significant accounting policies
(Continued)
|
|
2.7.
|
Property, plant and equipment
|
|
2.
|
Summary of significant accounting policies
(Continued)
|
|
Hotel buildings and facilities
|
Between 14 and 24 years
|
|
Other buildings and facilities
|
Between 15 and 50 years
|
|
Furniture and fixtures
|
Between 3 and 10 years
|
|
Machinery and equipment
|
Between 3 and 10 years
|
|
Vehicles
|
5 years
|
|
Others
|
3 years
|
|
2.8.
|
Leases
|
|
2.
|
Summary of significant accounting policies
(Continued)
|
|
2.
|
Summary of significant accounting policies
(Continued)
|
|
2.9.
|
Intangible assets
|
|
(a)
|
Goodwill
|
|
(b)
|
Computer software
|
|
2.
|
Summary of significant accounting policies
(Continued)
|
|
(c)
|
Rights to use
|
|
2.
|
Summary of significant accounting policies
(Continued)
|
|
(d)
|
Right to receive future units under barter agreements
|
|
2.10.
|
Impairment of assets
|
|
2.
|
Summary of significant accounting policies
(Continued)
|
|
2.11.
|
Trading properties
|
|
2.
|
Summary of significant accounting policies
(Continued)
|
|
2.12.
|
Inventories
|
|
2.
|
Summary of significant accounting policies
(Continued)
|
|
2.13.
|
Biological assets and agriculture produce at the point of harvest
|
|
2.
|
Summary of significant accounting policies
(Continued)
|
|
(i)
|
The productive life of the asset;
|
|
(ii)
|
The period over which the asset will mature;
|
|
(iii)
|
The expected future sales price;
|
|
(iv)
|
The cost expected to arise throughout the life of the asset; and
|
|
(v)
|
A pre-tax nominal discount rate.
|
|
2.
|
Summary of significant accounting policies
(Continued)
|
|
2.14.
|
Financial instruments
|
|
(a)
|
Classification
|
|
2.
|
Summary of significant accounting policies
(Continued)
|
|
(b)
|
Recognition and measurement
|
|
2.
|
Summary of significant accounting policies
(Continued)
|
|
(c)
|
Impairment of financial assets
|
|
2.
|
Summary of significant accounting policies
(Continued)
|
|
(d)
|
Offsetting financial instruments
|
|
2.15.
|
Derivative financial instruments and hedging activities
|
|
2.
|
Summary of significant accounting policies
(Continued)
|
|
2.16.
|
Groups of assets and liabilities available for sale
|
|
2.17.
|
Restricted assets
|
|
2.18.
|
Trade receivables
|
|
2.19.
|
Trade payables
|
|
2.20.
|
Tenant deposits
|
|
2.21.
|
Borrowings
|
|
2.
|
Summary of significant accounting policies
(Continued)
|
|
2.22.
|
Borrowing cost
|
|
2.23.
|
Provisions
|
|
2.
|
Summary of significant accounting policies
(Continued)
|
|
2.24.
|
Employee benefits
|
|
(a)
|
Pension plan
|
|
(b)
|
Termination benefits
|
|
(c)
|
Bonus plans
|
|
2.25.
|
Share-based payments
|
|
2.
|
Summary of significant accounting policies
(Continued)
|
|
2.26.
|
Current and deferred income tax
|
|
2.
|
Summary of significant accounting policies
(Continued)
|
|
2.
|
Summary of significant accounting policies
(Continued)
|
|
2.27.
|
Cash and cash equivalents
|
|
2.28.
|
Revenue recognition
|
|
2.
|
Summary of significant accounting policies
(Continued)
|
|
2.
|
Summary of significant accounting policies
(Continued)
|
|
2.
|
Summary of significant accounting policies
(Continued)
|
|
2.
|
Summary of significant accounting policies
(Continued)
|
|
2.
|
Summary of significant accounting policies
(Continued)
|
|
2.29.
|
Equity
|
|
2.
|
Summary of significant accounting policies
(Continued)
|
|
2.
|
Summary of significant accounting policies
(Continued)
|
|
2.30.
|
Earnings per share
|
|
2.31.
|
Dividend distribution
|
|
2.32.
|
Dividends income
|
|
2.
|
Summary of significant accounting policies
(Continued)
|
|
2.33.
|
Comparative information
|
|
3.
|
Acquisitions and disposals
|
|
3.
|
Acquisitions and disposals
(Continued)
|
|
3.
|
Acquisitions and disposals
(Continued)
|
|
3.
|
Acquisitions and disposals
(Continued)
|
|
3.
|
Acquisitions and disposals
(Continued)
|
|
3.
|
Acquisitions and disposals
(Continued)
|
|
3.
|
Acquisitions and disposals
(Continued)
|
|
3.
|
Acquisitions and disposals
(Continued)
|
|
3.
|
Acquisitions and disposals
(Continued)
|
|
3.
|
Acquisitions and disposals
(Continued)
|
|
Ps. (million)
|
||||
|
Carrying amount of the non-controlling interests sold by the Group
|
(33.7 | ) | ||
|
Consideration collected
|
181.8 | |||
|
Tax effect
|
(50.4 | ) | ||
|
Reserve recorded in shareholders’ equity
|
97.7 | |||
|
Ps. (million)
|
||||
|
Carrying amount of group´s interest acquired of
|
12.7 | |||
|
Consideration paid for non-controlling interests
|
(50.7 | ) | ||
|
Reserve recorded in shareholders’ equity
|
(38.0 | ) | ||
|
3.
|
Acquisitions and disposals
(Continued)
|
|
Ps. (million)
|
||||
|
Carrying amount of group’s interest acquired of
|
0.9 | |||
|
Consideration paid for non-controlling interests
|
(5.6 | ) | ||
|
Reserve recorded in shareholders’ equity
|
(i) (4.7)
|
|||
|
(i)
|
The reserve includes Ps. 1.6 million for non-controlling interest
|
|
Ps. (million)
|
||||
|
Carrying amount of non-controlling interest
|
21.0 | |||
|
Consideration paid for non-controlling interests
|
- | |||
|
Reserve recorded in shareholders’ equity
|
(i) 21.0
|
|||
|
(i)
|
The reserve includes Ps. 6.9 million for non-controlling interest
|
|
3.
|
Acquisitions and disposals
(Continued)
|
|
3.
|
Acquisitions and disposals
(Continued)
|
|
3.
|
Acquisitions and disposals
(Continued)
|
|
3.
|
Acquisitions and disposals
(Continued)
|
|
Ps.
|
||||
|
Carrying amount of group’s interest acquired of
|
0.18 | |||
|
Consideration paid for non-controlling interests
|
(1.21 | ) | ||
|
Reserve recorded in shareholders’ equity
|
(i) (1.03)
|
|||
|
(i)
|
The Reserve includes Ps. 0.36 million for non-controlling interest
|
|
Ps. (million)
|
||||
|
Sale’s collected value
|
0.11 | |||
|
Increase in non-controlling interest
|
(0.21 | ) | ||
|
Reserve recorded in shareholders’ equity
|
(0.10 | ) | ||
|
Ps. (million)
|
||||
|
Carrying amount of the non-controlling interests sold by the Group
|
(0.25 | ) | ||
|
Consideration collected
|
0.27 | |||
|
Reserve recorded in shareholders’ equity
|
0.02 | |||
|
3.
|
Acquisitions and disposals
(Continued)
|
|
Ps. (million)
|
||||
|
Amount paid for repurchase
|
(4.94 | ) | ||
|
Decrease in non-controlling interest
|
4.92 | |||
|
Reserve recorded in shareholders’ equity
|
(0.02 | ) | ||
|
3.
|
Acquisitions and disposals
(Continued)
|
|
3.
|
Acquisitions and disposals
(Continued)
|
|
Ps. (million)
|
||||
|
Carrying amount of group’s interest acquired of
|
33.9 | |||
|
Consideration paid for non-controlling interests
|
(45.8 | ) | ||
|
Reserve recorded in shareholders’ equity
|
(11.9 | ) | ||
|
Ps. (million)
|
||||
|
Carrying amount of group’s interest acquired of
|
0.8 | |||
|
Consideration paid for non-controlling interests
|
(2.3 | ) | ||
|
Reserve recorded in shareholders’ equity
|
(i) (1.5 | ) | ||
|
(i)
|
The Reserve includes Ps. 0.5 million for non-controlling interest
|
|
3.
|
Acquisitions and disposals
(Continued)
|
|
Ps. (million)
|
||||
|
Carrying amount of group’s interest acquired of
|
0.8 | |||
|
Consideration paid for non-controlling interests
|
(4.5 | ) | ||
|
Reserve recorded in shareholders’ equity
|
(i) (3.7 | ) | ||
|
(i)
|
The reserve includes Ps. 1.4 million for non-controlling interest
|
|
3.
|
Acquisitions and disposals
(Continued)
|
|
3.
|
Acquisitions and disposals
(Continued)
|
|
3.
|
Acquisitions and disposals
(Continued)
|
|
3.
|
Acquisitions and disposals
(Continued)
|
|
4.
|
Financial risk management
(Continued)
|
|
(a)
|
Market risk management
|
|
4.
|
Financial risk management
(Continued)
|
|
Net monetary position (Liability)/Asset
|
Net monetary position (Liability)/Asset
|
|||||||||||||||
|
June 30, 2015
|
June 30, 2014
|
|||||||||||||||
|
Functional currency
|
US$
|
NIS
|
US$
|
NIS
|
||||||||||||
|
Argentine Peso
|
(4,826,015 | ) | - | (4,866,439 | ) | - | ||||||||||
|
Brazilian Reais
|
152,764 | - | 68,525 | - | ||||||||||||
|
Uruguayan Peso
|
(67,082 | ) | - | (63,254 | ) | - | ||||||||||
|
Bolivian Peso
|
122 | - | (68,464 | ) | - | |||||||||||
|
US Dollar
|
- | (244,923 | ) | - | (86,581 | ) | ||||||||||
|
Total
|
(4,740,211 | ) | (244,923 | ) | (4,929,632 | ) | (86,581 | ) | ||||||||
|
4.
|
Financial risk management
(Continued)
|
|
4.
|
Financial risk management
(Continued)
|
|
4.
|
Financial risk management
(Continued)
|
|
June 30, 2015
Functional currency
|
||||||||||||||||||||||||
|
Rate per currency denomination
|
Argentine Peso
|
Brazilian Reais
|
Bolivian Peso
|
Uruguayan Peso
|
US Dollar
|
Total
|
||||||||||||||||||
|
Fixed rate:
|
||||||||||||||||||||||||
|
Argentine Peso
|
826,038 | - | - | - | - | 826,038 | ||||||||||||||||||
|
Bolivian Peso
|
- | - | - | - | - | |||||||||||||||||||
|
Brazilian Reais
|
- | 184,631 | - | - | - | 184,631 | ||||||||||||||||||
|
US Dollar
|
5,361,806 | - | - | 70,959 | 10,784 | 5,443,549 | ||||||||||||||||||
|
Subtotal fixed-rate borrowings
|
6,187,844 | 184,631 | - | 70,959 | 10,784 | 6,454,218 | ||||||||||||||||||
|
Floating rate:
|
||||||||||||||||||||||||
|
Argentine Peso
|
1,426,226 | - | - | - | - | 1,426,226 | ||||||||||||||||||
|
Bolivian Peso
|
- | - | 6,509 | - | - | 6,509 | ||||||||||||||||||
|
Brazilian Reais
|
- | 258,805 | - | - | - | 258,805 | ||||||||||||||||||
|
US Dollar
|
127,778 | - | - | - | - | 127,778 | ||||||||||||||||||
|
Subtotal floating rate borrowings
|
1,554,004 | 258,805 | 6,509 | - | - | 1,819,318 | ||||||||||||||||||
|
Total borrowings as per analysis
|
7,741,848 | 443,436 | 6,509 | 70,959 | 10,784 | 8,273,536 | ||||||||||||||||||
|
Finance leases
|
3,270 | 22,197 | - | - | - | 25,467 | ||||||||||||||||||
|
Total borrowings as per statement of financial position
|
7,745,118 | 465,633 | 6,509 | 70,959 | 10,784 | 8,299,003 | ||||||||||||||||||
|
4.
|
Financial risk management
(Continued)
|
|
June 30, 2014
Functional currency
|
|||||||||||||||||||||||||
|
Rate per currency denomination
|
Argentine Peso
|
Brazilian Reais
|
Bolivian Peso
|
Uruguayan Peso
|
US Dollar
|
Total
|
|||||||||||||||||||
|
Fixed rate:
|
|||||||||||||||||||||||||
|
Argentine Peso
|
386,007 | - | - | - | - | 386,007 | |||||||||||||||||||
|
Bolivian Peso
|
- | - | 8,402 | - | - | 8,402 | |||||||||||||||||||
|
Brazilian Reais
|
- | 371,981 | - | - | - | 371,981 | |||||||||||||||||||
|
US Dollar
|
5,614,494 | - | - | 64,672 | 677,365 | 6,356,531 | |||||||||||||||||||
|
Subtotal fixed-rate borrowings
|
6,000,501 | 371,981 | 8,402 | 64,672 | 677,365 | 7,122,921 | |||||||||||||||||||
|
Floating rate:
|
- | - | |||||||||||||||||||||||
|
Argentine Peso
|
1,073,710 | - | - | - | - | 1,073,710 | |||||||||||||||||||
|
Bolivian Peso
|
- | - | - | - | - | ||||||||||||||||||||
|
Brazilian Reais
|
- | 237,298 | - | - | - | 237,298 | |||||||||||||||||||
|
US Dollar
|
120,629 | - | - | - | - | 120,629 | |||||||||||||||||||
|
Subtotal floating rate borrowings
|
1,194,339 | 237,298 | - | - | - | 1,431,637 | |||||||||||||||||||
|
Total borrowings as per analysis
|
7,194,840 | 609,279 | 8,402 | 64,672 | 677,365 | 8,554,558 | |||||||||||||||||||
|
Finance leases
|
3,289 | - | - | - | - | 3,289 | |||||||||||||||||||
|
Total borrowings as per statement of financial position
|
7,198,129 | 609,279 | 8,402 | 64,672 | 677,365 | 8,557,847 |
(i)
|
||||||||||||||||||
|
(i)
|
Includes Ps. 603,021 included in Liabilities directly associated with assets classified as held for sale (Note 44).
|
|
June 30, 2015
|
||||||||||||||||||||
|
Rate per currency denomination
|
Argentine Peso
|
Brazilian Reais
|
Bolivian Peso
|
Uruguayan Peso
|
Total
|
|||||||||||||||
|
Floating rate:
|
||||||||||||||||||||
|
Argentine Peso
|
14.26 | - | - | - | 14.26 | |||||||||||||||
|
Bolivian Peso
|
- | - | 0.07 | - | 0.07 | |||||||||||||||
|
Brazilian Reais
|
- | 2.72 | - | - | 2.72 | |||||||||||||||
|
US Dollar
|
1.28 | - | - | - | 1.28 | |||||||||||||||
|
Total effects on Profit before income tax
|
15.54 | 2.72 | 0.07 | - | 18.33 | |||||||||||||||
|
4.
|
Financial risk management
(Continued)
|
|
June 30, 2014
|
||||||||||||||||||||
|
Rate per currency denomination
|
Argentine Peso
|
Brazilian Reais
|
Bolivian Peso
|
Uruguayan Peso
|
Total
|
|||||||||||||||
|
Floating rate:
|
||||||||||||||||||||
|
Argentine Peso
|
10.74 | - | - | - | 10.74 | |||||||||||||||
|
Bolivian Peso
|
- | - | - | - | ||||||||||||||||
|
Brazilian Reais
|
- | 2.37 | - | - | 2.37 | |||||||||||||||
|
US Dollar
|
1.21 | - | - | - | 1.21 | |||||||||||||||
|
Total effects on Profit before income tax
|
11.95 | 2.37 | - | - | 14.32 | |||||||||||||||
|
4.
|
Financial risk management
(Continued)
|
|
June 30, 2015
|
||||||||||||||||||||
|
Type of derivative
contract
|
Tons
|
Margin
|
Premium paid or (collected)
|
Derivatives at fair value
|
Gain/ (loss) for valuation at fair value at year-end
|
|||||||||||||||
|
Futures:
|
||||||||||||||||||||
|
Sell
|
||||||||||||||||||||
|
Corn
|
8,600 | 527 | - | (879 | ) | (560 | ) | |||||||||||||
|
Soybeans
|
107,727 | 4,792 | - | (10,202 | ) | (3,668 | ) | |||||||||||||
|
Wheat
|
7,000 | 6 | - | - | (6 | ) | ||||||||||||||
|
Purchase
|
||||||||||||||||||||
|
Corn
|
1,400 | (50 | ) | - | - | 27 | ||||||||||||||
|
Soybeans
|
2,200 | (178 | ) | - | - | (201 | ) | |||||||||||||
|
Wheat
|
1,000 | 503 | - | - | (515 | ) | ||||||||||||||
|
Options:
|
||||||||||||||||||||
|
Sell put
|
||||||||||||||||||||
|
Soybeans
|
9,952 | (1,312 | ) | (431 | ) | (1,389 | ) | (1,323 | ) | |||||||||||
|
Purchase put
|
||||||||||||||||||||
|
Soybeans
|
20,412 | - | 2,877 | 995 | (1,883 | ) | ||||||||||||||
|
Sale call
|
||||||||||||||||||||
|
Soybeans
|
44,124 | 322 | (2,903 | ) | (6,911 | ) | (4,009 | ) | ||||||||||||
|
Total
|
202,415 | 4,610 | (457 | ) | (18,386 | ) | (12,138 | ) | ||||||||||||
|
June 30, 2014
|
||||||||||||||||||||
|
Type of derivative
contract
|
Tons
|
Margin
|
Premium paid or (collected)
|
Derivatives at fair value
|
Gain/ (loss) for valuation at fair value at year-end
|
|||||||||||||||
|
Futures:
|
||||||||||||||||||||
|
Sell
|
||||||||||||||||||||
|
Corn
|
20,225 | 1,377 | - | 1,328 | 1,090 | |||||||||||||||
|
Soybeans
|
197,428 | 1,482 | - | 2,980 | 1,317 | |||||||||||||||
|
Wheat
|
1,100 | 72 | - | 6 | (132 | ) | ||||||||||||||
|
Purchase
|
||||||||||||||||||||
|
Corn
|
2,400 | (116 | ) | - | (116 | ) | (117 | ) | ||||||||||||
|
Soybeans
|
4,300 | 415 | - | 415 | (358 | ) | ||||||||||||||
|
Wheat
|
1,700 | 137 | - | 137 | (227 | ) | ||||||||||||||
|
Options:
|
||||||||||||||||||||
|
Sell put
|
||||||||||||||||||||
|
Soybeans
|
16,204 | - | - | 753 | 4,066 | |||||||||||||||
|
Total
|
243,357 | 3,367 | - | 5,503 | 5,639 | |||||||||||||||
|
4.
|
Financial risk management
(Continued)
|
|
June 30, 2013
|
||||||||||||||||||||
|
Type of derivative
contract
|
Tons
|
Margin
|
Premium paid or (collected)
|
Derivatives at fair value
|
Gain/ (loss) for valuation at fair value at year-end
|
|||||||||||||||
|
Futures:
|
||||||||||||||||||||
|
Sell
|
||||||||||||||||||||
|
Corn
|
12,640 | 235 | - | 4,058 | 715 | |||||||||||||||
|
Soybeans
|
61,760 | 821 | - | 28,682 | 4,431 | |||||||||||||||
|
Options:
|
||||||||||||||||||||
|
Sell put
|
||||||||||||||||||||
|
Soybeans
|
12,240 | - | 6,168 | 7,135 | 967 | |||||||||||||||
|
Corn
|
300 | 3 | - | - | (9 | ) | ||||||||||||||
|
Total
|
86,940 | 1,059 | 6,168 | 39,875 | 6,104 | |||||||||||||||
|
4.
|
Financial risk management
(Continued)
|
|
Increase in loss before income tax
(in millions of Ps.)
|
||||
|
Company
|
June 30, 2015
|
|||
|
IDBD
|
127.9 | |||
|
Condor
|
39.0 | |||
|
TGLT
|
7.2 | |||
|
Avenida
|
10.2 | |||
|
Others
|
1.7 | |||
|
Total
|
186 | |||
|
(b)
|
Credit risk management
|
|
4.
|
Financial risk management
(Continued)
|
|
4.
|
Financial risk management
(Continued)
|
|
4.
|
Financial risk management
(Continued)
|
|
4.
|
Financial risk management
(Continued)
|
|
(c)
|
Liquidity risk management
|
|
4.
|
Financial risk management
(Continued)
|
|
At June 30, 2015
|
Less than 1 year
|
Between 1 and 2 years
|
Between 2 and 3 years
|
Between 3 and 4 years
|
More than 4 years
|
Total
|
||||||||||||||||||
|
Trade and other payables
|
943,713 | 11,001 | 4,698 | 2,582 | - | 961,994 | ||||||||||||||||||
|
Borrowings (Excluding finance leases liabilities) (i)
|
2,215,239 | 3,296,084 | 616,654 | 717,850 | 2,118,068 | 8,963,895 | ||||||||||||||||||
|
Finance leases
|
11,785 | 7,291 | 3,859 | 2,552 | - | 25,487 | ||||||||||||||||||
|
Derivative financial instruments
|
270,499 | 269,949 | - | - | - | 540,448 | ||||||||||||||||||
|
Total
|
3,441,236 | 3,584,325 | 625,211 | 722,984 | 2,118,068 | 10,491,824 | ||||||||||||||||||
|
At June 30, 2014
|
Less than 1 year
|
Between 1 and 2 years
|
Between 2 and 3 years
|
Between 3 and 4 years
|
More than 4 years
|
Total
|
||||||||||||||||||
|
Trade and other payables
|
914,782 | 67,232 | 47,809 | 16,646 | 47,322 | 1,093,791 | ||||||||||||||||||
|
Borrowings (Excluding finance leases liabilities) (i)
|
3,555,212 | 882,910 | 2,677,153 | 1,004,124 | 2,067,023 |
(ii)
10,186,422
|
||||||||||||||||||
|
Finance leases
|
2,130 | 678 | 531 | - | - | 3,339 | ||||||||||||||||||
|
Derivative financial instruments
|
53,419 | 144,808 | 176,039 | - | - | 374,266 | ||||||||||||||||||
|
Total
|
4,525,543 | 1,095,628 | 2,901,532 | 1,020,770 | 2,114,345 | 11,657,818 | ||||||||||||||||||
|
(i)
|
Includes accrued and prospecting interests.
|
|
(ii)
|
Includes Ps. 603,021 included in Liabilities directly associated with assets classified as held for sale (Note 44).
|
|
(d)
|
Capital risk management
|
|
4.
|
Financial risk management
(Continued)
|
|
June 30,
2015
|
June 30,
2014
|
|||||||
|
Gearing ratio (i)
|
74.46 | % | 71.90 | % | ||||
|
LTV ratio (ii)
|
12.18 | % | 14.33 | % | ||||
|
(i)
|
Calculated as total debt divided by total capital (including equity plus total debt).
|
|
(ii)
|
Calculated as total debt divided by total property at fair value (including trading properties, properties, plant and equipment, investment properties, farmland rights to receive units under barter agreements).
|
|
4.
|
Financial risk management
(Continued)
|
|
(e)
|
Other non-financial risks
|
|
4.
|
Financial risk management
(Continued)
|
|
5.
|
Critical accounting estimates, assumptions and judgments
|
|
5.
|
Critical accounting estimates, assumptions and judgments
(Continued)
|
|
5.
|
Critical accounting estimates, assumptions and judgments
(Continued)
|
|
CGU
|
Country
|
Segment
|
Method of valuation
|
06.30.15 | 06.30.14 | ||||||
|
Abasto
|
Argentina
|
Shopping Centers
|
(i)
|
3,307 | 3,307 | ||||||
|
Alto Palermo
|
Argentina
|
Shopping Centers
|
(i)
|
3,609 | 3,608 | ||||||
|
Arcos del Gourmet S.A.
|
Argentina
|
Shopping Centers
|
(i)
|
30,260 | 20,873 | ||||||
|
Bouchard 551
|
Argentina
|
Offices and other rental properties
|
(i)
|
2,878 | 2,878 | ||||||
|
Santa María del Plata
|
Argentina
|
Sales and development
|
(i)
|
4,535 | 4,535 | ||||||
|
Torre Bank Boston
|
Argentina
|
Offices and other rental properties
|
(i)
|
4,873 | 4,873 | ||||||
|
Conil
|
Argentina
|
Sales and development
|
(i)
|
- | 344 | ||||||
|
Jatobá
|
Brazil
|
Agriculture
|
(i)
|
2,708 | 2,721 | ||||||
|
Chaparral
|
Brazil
|
Agriculture
|
(i)
|
2,035 | 2,046 | ||||||
|
Cremaq
|
Brazil
|
Agriculture
|
(i)
|
- | 2,415 | ||||||
|
Araucaria
|
Brazil
|
Agriculture
|
(i)
|
3,667 | 3,250 | ||||||
| 57,872 | 50,850 | ||||||||||
|
Closing value of non-current assets other tan goodwill (ii)
|
1,725,644 | 1,918,578 | |||||||||
|
Total assets allocated to CGUs
|
1,783,516 | 1,969,428 | |||||||||
|
(i)
|
The following table details the models used for each segment.
|
|
(ii)
|
Non-current assets include investment properties (primarily shopping centers and offices), properties, plant and equipment; intangible assets and net working capital.
|
|
5.
|
Critical accounting estimates, assumptions and judgments
(Continued)
|
|
5.
|
Critical accounting estimates, assumptions and judgments
(Continued)
|
|
CGU
|
06.30.15 | 06.30.14 | ||||||
|
Operating Shopping Center Properties
|
Capitalization
|
Capitalization
|
||||||
|
Shopping Center Properties (Concession)
|
Discounted cash flows
|
Discounted cash flows
|
||||||
|
Offices and other rental properties
|
Comparable market data
|
Comparable market data
|
||||||
|
International
|
- |
Discounted cash flows
|
||||||
|
Sales and developments
|
Comparable market data
|
Comparable market data
|
||||||
|
Agriculture
|
Comparable market data
|
Comparable market data
|
||||||
|
5.
|
Critical accounting estimates, assumptions and judgments
(Continued)
|
|
Crops
|
Total days (planting/harvest)
|
Average days
(planting/harvest)
|
Significant Biological Growth
|
Total days (planting/significant growth)
|
Average days (planting/significant growth)
|
||||||
|
Wheat
|
From 150 to 180
|
165 |
7 (milk grain stage)
|
From 110 to 140
|
125 | ||||||
|
Corn
|
From 150 to 180
|
165 |
R3 (milk grain stage)
|
From 80 to 110
|
95 | ||||||
|
Soybeans
|
From 120 to 160
|
140 |
R5 (Start of seed filling at node)
|
From 75 to 90
|
82.5 | ||||||
|
Sunflowers
|
From 120 to 150
|
135 |
R6 (end of flowering stage)
|
From 80 to 100
|
90 | ||||||
|
Peanut
|
From 180 to 270
|
240 |
R5 (Start of seed filling at node)
|
From 90 to 100
|
95 | ||||||
|
Cotton
|
From 130 to 180
|
155 |
3 (end of flowering stage)
|
From 90 to 120
|
105 | ||||||
|
5.
|
Critical accounting estimates, assumptions and judgments
(Continued)
|
|
Crops
|
Total days (planting/harvest)
|
Average days
(planting/harvest)
|
Significant Biological Growth
|
Total days (planting/significant growth)
|
Average days (planting/significant growth)
|
||||||
|
Wheat
|
From 100 to 112
|
106 |
7 (milk grain stage)
|
From 80 to 90
|
85 | ||||||
|
Corn
|
From 130 to 140
|
130 |
R3 (milk grain stage)
|
From 88 to 96
|
92 | ||||||
|
Sorghum
|
From 110 to 130
|
120 |
7 (milk grain stage)
|
From 80 to 90
|
85 | ||||||
|
Soybeans
|
From 110 to 120
|
117 |
R5 (start of seed filling)
|
From 75 to 85
|
80 | ||||||
|
Sunflowers
|
From 105 to 115
|
110 |
R6 (end of flowering stage)
|
From 75 to 85
|
80 | ||||||
|
Crops
|
Total days (planting/harvest)
|
Average days
(planting/harvest)
|
Significant Biological Growth
|
Total days (planting/significant growth)
|
Average days (planting/significant growth)
|
||||||
|
Corn
|
From 125 to 150
|
137.5 |
R3 (milk grain stage)
|
From 88 to 96
|
92 | ||||||
|
Soybeans
|
From 100 to 140
|
120 |
R5 (start of seed filling)
|
From 75 to 90
|
82.5 | ||||||
|
Crops
|
Planting
|
Harvesting
|
Sell
|
|
Soybeans
|
Between September and February
|
Between March and June
|
From March onwards
|
|
Corn
|
Between August and February
|
Between March and September
|
From March onwards
|
|
Wheat
|
Between May and July
|
Between October and January
|
From October onwards
|
|
Sunflowers
|
Between August and December
|
Between December and May
|
From December onwards
|
|
Peanut
|
Between September and October
|
Between April and July
|
From April onwards
|
|
Cotton
|
Between November and December
|
Between July and August
|
From July onwards
|
|
5.
|
Critical accounting estimates, assumptions and judgments
(Continued)
|
|
Crops
|
Planting
|
Harvesting
|
Sell
|
|
Summer Soybeans
|
Between November and December
|
Between March and May
|
From April to June
|
|
Winter Soybeans
|
Between June and July
|
Between October and November
|
From October to December
|
|
Winter corn
|
April
|
September
|
From September to December
|
|
Winter sorghum
|
March
|
July
|
From August to December
|
|
Wheat
|
Between April and May
|
Between August and September
|
From August to December
|
|
Sunflowers
|
April
|
Between August and September
|
From August to December
|
|
Corn / Summer Sorghum
|
Between October and November
|
Between March and April
|
From April to June/July
|
|
Crops
|
Planting
|
Harvesting
|
Sell
|
|
Soybeans
|
Between October and December
|
Between February and May
|
From February onwards
|
|
Corn
|
Between October and November
|
Between March and May
|
From March onwards
|
|
Corn (2)
|
Between February and March
|
Between June and July
|
From June onwards
|
|
Crops
|
Planting
|
Harvesting
|
Sell
|
|
Sugarcane
|
Between April and June
|
Between July and November
|
From July onwards
|
|
Crops
|
Planting
|
Harvesting
|
Sell
|
|
Sugarcane
|
Between January and April
|
Between April and November
|
From April and November
|
|
5.
|
Critical accounting estimates, assumptions and judgments
(Continued)
|
|
5.
|
Critical accounting estimates, assumptions and judgments
(Continued)
|
|
5.
|
Critical accounting estimates, assumptions and judgments
(Continued)
|
|
5.
|
Critical accounting estimates, assumptions and judgments
(Continued)
|
|
5.
|
Critical accounting estimates, assumptions and judgments
(Continued)
|
|
6.
|
Segment information
|
|
·
|
The operating segment’s reported revenue, including both sales to external customers and inter-segment sales or transfers, is 10% or more of the combined revenue, internal and external, of all operating segments;
|
|
6.
|
Segment information
(Continued)
|
|
·
|
The absolute amount of its reported profit or loss is 10% or more of the greater, in absolute amount, of:
|
|
o
|
the combined reported profit of all operating segments that do not report a loss; and
|
|
o
|
the combined reported loss of all operating segments that report a loss.
|
|
·
|
Its assets are 10% or more of the combined assets of all operating segments.
|
|
·
|
The
“Crops”
Segment consists of planting, harvesting and sale of crops as wheat, corn, soybeans, cotton, and sunflowers. The Group is focused on the long-term performance of the land and seeks to maximize the use of the land through crop rotation; the use of technology and techniques. In this way, the type and quantity of harvested crops change in each agricultural campaign.
|
|
6.
|
Segment information
(Continued)
|
|
·
|
The
“Cattle”
Segment consists of breeding, purchasing and/ or fattening of free-range beef cattle for sale to meat processors and local livestock auction markets.
|
|
·
|
The
“Dairy”
Segment consists of breeding and/ or purchasing dairy cows for the production of raw milk for sale to local milk and milk-related products producers.
|
|
·
|
The
“Sugarcane”
Segment consists of planting, harvesting and sale of sugarcane.
|
|
·
|
The
“Agriculture Rentals and Services”
Segment consists of services (for example: irrigation) and leasing of the Group’s farms to third parties.
|
|
·
|
The
“Land transformation and sales”
Segment comprises gains from the disposal and development of farmlands activities.
|
|
·
|
The
“Agro-industrial”
Segment consists of feedlot farming and the slaughtering and processing in the meat refrigerating plant. Feedlot farming is distinctive and requires specific care and diets which differ from those provided to free-range cattle. This activity represents a separate operating segment due to the distinctive characteristics of the cattle feedlot system and the industrialized meat processing in the packing plant.
|
|
·
|
The
"Other Segments"
column consists of the aggregation of the remaining operating segments, which do not meet the quantitative thresholds for disclosure includes the brokerage and sale of inputs activities.
|
|
6.
|
Segment information
(Continued)
|
|
6.
|
Segment information
(Continued)
|
|
Year ended June 30, 2015
|
||||||||||||
|
Agricultural business
(I)
|
Urban properties and investments
(II)
|
Total
|
||||||||||
|
Revenues
|
2,361,010 | 2,547,062 | 4,908,072 | |||||||||
|
Costs
|
(3,385,675 | ) | (633,467 | ) | (4,019,142 | ) | ||||||
|
Initial recognition and changes in the fair value of biological assets and agricultural produce at the point of harvest
|
1,347,447 | - | 1,347,447 | |||||||||
|
Changes in the net realizable value of agricultural produce after harvest
|
(34,471 | ) | - | (34,471 | ) | |||||||
|
Gross Profit
|
288,311 | 1,913,595 | 2,201,906 | |||||||||
|
Gain from disposal of investment properties
|
- | 1,150,230 | 1,150,230 | |||||||||
|
Gain from disposal of farmlands
|
569,521 | - | 569,521 | |||||||||
|
General and administrative expenses
|
(246,470 | ) | (378,125 | ) | (624,595 | ) | ||||||
|
Selling expenses
|
(284,830 | ) | (195,866 | ) | (480,696 | ) | ||||||
|
Other operating results, net
|
(18,123 | ) | 28,679 | 10,556 | ||||||||
|
Profit from operations
|
308,409 | 2,518,513 | 2,826,922 | |||||||||
|
Share of profit / (loss) of associates and joint ventures
|
846 | (1,036,256 | ) | (1,035,410 | ) | |||||||
|
Segment Profit
|
309,255 | 1,482,257 | 1,791,512 | |||||||||
|
Investment properties
|
77,202 | 3,493,645 | 3,570,847 | |||||||||
|
Property, plant and equipment
|
2,078,497 | 256,891 | 2,335,388 | |||||||||
|
Trading properties
|
- | 136,084 | 136,084 | |||||||||
|
Goodwill
|
8,395 | 24,440 | 32,835 | |||||||||
|
Units to be received under barters
|
- | 90,486 | 90,486 | |||||||||
|
Biological assets
|
586,847 | - | 586,847 | |||||||||
|
Inventories
|
495,919 | 23,134 | 519,053 | |||||||||
|
Interests in associates and joint ventures
|
33,343 | 2,381,670 | 2,415,013 | |||||||||
|
Total segment assets
|
3,280,203 | 6,406,350 | 9,686,553 | |||||||||
|
6.
|
Segment information
(Continued)
|
|
Year ended June 30, 2014
|
||||||||||||
|
Agricultural business
(I)
|
Urban properties and investments
(II)
|
Total
|
||||||||||
|
Revenues
|
1,812,108 | 2,155,760 | 3,967,868 | |||||||||
|
Costs
|
(2,617,972 | ) | (648,279 | ) | (3,266,251 | ) | ||||||
|
Initial recognition and changes in the fair value of biological assets and agricultural produce at the point of harvest
|
1,172,739 | - | 1,172,739 | |||||||||
|
Changes in the net realizable value of agricultural produce after harvest
|
(17,447 | ) | - | (17,447 | ) | |||||||
|
Gross Profit
|
349,428 | 1,507,481 | 1,856,909 | |||||||||
|
Gain from disposal of investment properties
|
- | 230,918 | 230,918 | |||||||||
|
Gain from disposal of farmlands
|
91,356 | - | 91,356 | |||||||||
|
General and administrative expenses
|
(239,630 | ) | (300,066 | ) | (539,696 | ) | ||||||
|
Selling expenses
|
(208,932 | ) | (150,109 | ) | (359,041 | ) | ||||||
|
Other operating results, net
|
(29,540 | ) | (47,922 | ) | (77,462 | ) | ||||||
|
(Loss) / Profit from operations
|
(37,318 | ) | 1,240,302 | 1,202,984 | ||||||||
|
Share of profit / (loss) of associates and joint ventures
|
11,479 | (436,766 | ) | (425,287 | ) | |||||||
|
Segment (Loss) / Profit
|
(25,839 | ) | 803,536 | 777,697 | ||||||||
|
Investment properties
|
51,432 | 3,540,437 | 3,591,869 | |||||||||
|
Property, plant and equipment
|
2,417,078 | 237,860 | 2,654,938 | |||||||||
|
Trading properties
|
- | 143,059 | 143,059 | |||||||||
|
Goodwill
|
10,428 | 24,784 | 35,212 | |||||||||
|
Units to be received under barters
|
- | 85,077 | 85,077 | |||||||||
|
Assets held for sale
|
- | 1,357,866 | 1,357,866 | |||||||||
|
Biological assets
|
651,582 | - | 651,582 | |||||||||
|
Inventories
|
432,634 | 17,220 | 449,854 | |||||||||
|
Interests in associates and joint ventures
|
37,226 | 1,966,019 | 2,003,245 | |||||||||
|
Total segment assets
|
3,600,380 | 7,372,322 | 10,972,702 | |||||||||
|
6.
|
Segment information
(Continued)
|
|
Year ended June 30, 2013
|
||||||||||||
|
Agricultural
business
(I)
|
Urban properties and investments
(II)
|
Total
|
||||||||||
|
Revenues
|
1,355,430 | 1,728,248 | 3,083,678 | |||||||||
|
Costs
|
(2,045,779 | ) | (601,236 | ) | (2,647,015 | ) | ||||||
|
Initial recognition and changes in the fair value of biological assets and agricultural produce at the point of harvest
|
888,493 | - | 888,493 | |||||||||
|
Changes in the net realizable value of agricultural produce after harvest
|
11,756 | - | 11,756 | |||||||||
|
Gross Profit
|
209,900 | 1,127,012 | 1,336,912 | |||||||||
|
Gain from disposal of investment properties
|
- | 177,999 | 177,999 | |||||||||
|
Gain from disposal of farmlands
|
149,584 | - | 149,584 | |||||||||
|
General and administrative expenses
|
(153,675 | ) | (198,773 | ) | (352,448 | ) | ||||||
|
Selling expenses
|
(173,976 | ) | (117,230 | ) | (291,206 | ) | ||||||
|
Other operating results, net
|
3,345 | 92,425 | 95,770 | |||||||||
|
Profit from operations
|
35,178 | 1,081,433 | 1,116,611 | |||||||||
|
Share of profit / (loss) of associates and joint ventures
|
9,191 | (20,864 | ) | (11,673 | ) | |||||||
|
Segment Profit
|
44,369 | 1,060,569 | 1,104,938 | |||||||||
|
Investment properties
|
25,317 | 4,306,984 | 4,332,301 | |||||||||
|
Property, plant and equipment
|
1,675,420 | 231,734 | 1,907,154 | |||||||||
|
Trading properties
|
- | 129,677 | 129,677 | |||||||||
|
Goodwill
|
6,438 | 75,852 | 82,290 | |||||||||
|
Units to be received under barters
|
- | 93,225 | 93,225 | |||||||||
|
Biological assets
|
402,594 | - | 402,594 | |||||||||
|
Inventories
|
239,010 | 16,428 | 255,438 | |||||||||
|
Interests in associates and joint ventures
|
31,223 | 1,154,830 | 1,186,053 | |||||||||
|
Total segment assets
|
2,380,002 | 6,008,730 | 8,388,732 | |||||||||
|
6.
|
Segment information
(Continued)
|
|
(I)
|
Agriculture line of business:
|
|
June 30, 2015
|
||||||||||||||||||||||||||||||||||||||||
|
Agriculture
|
||||||||||||||||||||||||||||||||||||||||
|
Crops
|
Cattle
|
Dairy
|
Sugarcane
|
Agricultural Rental and services
|
Agricultural
Subtotal
|
Land
Transformation
and Sales
|
Agro-industrial
|
Other
segments
|
Total Agricultural business (i)
|
|||||||||||||||||||||||||||||||
|
Revenues
(i)
|
986,717 | 143,562 | 71,940 | 197,828 | 37,175 | 1,437,222 | - | 806,018 | 117,770 | 2,361,010 | ||||||||||||||||||||||||||||||
|
Costs
|
(1,795,443 | ) | (224,556 | ) | (133,259 | ) | (368,172 | ) | (19,201 | ) | (2,540,631 | ) | (9,002 | ) | (739,201 | ) | (96,841 | ) | (3,385,675 | ) | ||||||||||||||||||||
|
Initial recognition and changes in the fair value of biological assets and agricultural produce at the point of harvest
|
918,319 | 166,734 | 74,919 | 187,475 | - | 1,347,447 | - | - | - | 1,347,447 | ||||||||||||||||||||||||||||||
|
Changes in the net realizable value of agricultural produce after harvest
|
(34,474 | ) | 3 | - | - | - | (34,471 | ) | - | - | - | (34,471 | ) | |||||||||||||||||||||||||||
|
Gross Profit / (Loss)
|
75,119 | 85,743 | 13,600 | 17,131 | 17,974 | 209,567 | (9,002 | ) | 66,817 | 20,929 | 288,311 | |||||||||||||||||||||||||||||
|
Gain from disposal of farmlands
|
- | - | - | - | - | - | 569,521 | - | - | 569,521 | ||||||||||||||||||||||||||||||
|
General and administrative expenses
|
(159,036 | ) | (25,753 | ) | (4,920 | ) | (19,821 | ) | (2,140 | ) | (211,670 | ) | (2,106 | ) | (25,334 | ) | (7,360 | ) | (246,470 | ) | ||||||||||||||||||||
|
Selling expenses
|
(160,378 | ) | (20,109 | ) | (3,667 | ) | (7,770 | ) | (717 | ) | (192,641 | ) | (2,383 | ) | (77,146 | ) | (12,660 | ) | (284,830 | ) | ||||||||||||||||||||
|
Other operating results, net
|
(8,636 | ) | (3,158 | ) | (773 | ) | (1,669 | ) | (336 | ) | (14,572 | ) | (4,601 | ) | (288 | ) | 1,338 | (18,123 | ) | |||||||||||||||||||||
|
Profit / (Loss) from Operations
|
(252,931 | ) | 36,723 | 4,240 | (12,129 | ) | 14,781 | (209,316 | ) | 551,429 | (35,951 | ) | 2,247 | 308,409 | ||||||||||||||||||||||||||
|
Share of profit of associates
|
845 | 1 | - | - | - | 846 | - | - | - | 846 | ||||||||||||||||||||||||||||||
|
Segment Profit / (Loss)
|
(252,086 | ) | 36,724 | 4,240 | (12,129 | ) | 14,781 | (208,470 | ) | 551,429 | (35,951 | ) | 2,247 | 309,255 | ||||||||||||||||||||||||||
|
Investment properties
|
- | - | - | - | 77,202 | 77,202 | - | - | - | 77,202 | ||||||||||||||||||||||||||||||
|
Property, plant and equipment
|
1,420,781 | 187,100 | 21,951 | 293,386 | 28,681 | 1,951,899 | 53,522 | 18,102 | 54,974 | 2,078,497 | ||||||||||||||||||||||||||||||
|
Goodwill
|
5,352 | - | - | 2,400 | - | 7,752 | - | - | 643 | 8,395 | ||||||||||||||||||||||||||||||
|
Biological assets
|
57,813 | 375,357 | 40,555 | 113,122 | - | 586,847 | - | - | - | 586,847 | ||||||||||||||||||||||||||||||
|
Inventories
|
307,853 | 58,529 | 1,010 | 2,418 | - | 369,810 | - | 23,415 | 102,694 | 495,919 | ||||||||||||||||||||||||||||||
|
Interests in associates
|
30,530 | 20 | - | - | - | 30,550 | - | - | 2,793 | 33,343 | ||||||||||||||||||||||||||||||
|
Total segment assets (ii)
|
1,822,329 | 621,006 | 63,516 | 411,326 | 105,883 | 3,024,060 | 53,522 | 41,517 | 161,104 | 3,280,203 | ||||||||||||||||||||||||||||||
|
(i)
|
From all of the Group’s revenues corresponding to agricultural business, Ps. 1,668.86 million is originated in Argentina and Ps. 692.15 million in other countries, principally Brazil for Ps. 553.97 million.
|
|
(ii)
|
From all of the Group’s assets included in the segment corresponding to agricultural business, Ps. 1,378.99 million is located in Argentina and Ps. 1,902.36 million in other countries, principally Brazil for Ps. 1,187.37 million.
|
|
6.
|
Segment information
(Continued)
|
|
June 30, 2014
|
||||||||||||||||||||||||||||||||||||||||
|
Agriculture
|
||||||||||||||||||||||||||||||||||||||||
|
Crops
|
Cattle
|
Dairy
|
Sugarcane
|
Agricultural Rental and services
|
Agricultural
Subtotal
|
Land
Transformation
and Sales
|
Agro-industrial
|
Other
segments
|
Total Agricultural business (i)
|
|||||||||||||||||||||||||||||||
|
Revenues
(i)
|
836,822 | 90,315 | 53,935 | 123,851 | 29,142 | 1,134,065 | - | 554,084 | 123,959 | 1,812,108 | ||||||||||||||||||||||||||||||
|
Costs
|
(1,540,681 | ) | (160,660 | ) | (104,334 | ) | (206,751 | ) | (17,374 | ) | (2,029,800 | ) | (8,228 | ) | (479,689 | ) | (100,255 | ) | (2,617,972 | ) | ||||||||||||||||||||
|
Initial recognition and changes in the fair value of biological assets and agricultural produce at the point of harvest
|
868,351 | 145,321 | 62,840 | 96,227 | - | 1,172,739 | - | - | - | 1,172,739 | ||||||||||||||||||||||||||||||
|
Changes in the net realizable value of agricultural produce after harvest
|
(17,624 | ) | 177 | - | - | - | (17,447 | ) | - | - | (17,447 | ) | ||||||||||||||||||||||||||||
|
Gross Profit / (Loss)
|
146,868 | 75,153 | 12,441 | 13,327 | 11,768 | 259,557 | (8,228 | ) | 74,395 | 23,704 | 349,428 | |||||||||||||||||||||||||||||
|
Gain from disposal of farmlands
|
- | - | - | - | - | - | 91,356 | - | - | 91,356 | ||||||||||||||||||||||||||||||
|
General and administrative expenses
|
(147,193 | ) | (27,183 | ) | (5,746 | ) | (28,261 | ) | (2,669 | ) | (211,052 | ) | (1,130 | ) | (16,880 | ) | (10,568 | ) | (239,630 | ) | ||||||||||||||||||||
|
Selling expenses
|
(117,829 | ) | (13,854 | ) | (2,249 | ) | (4,871 | ) | (779 | ) | (139,582 | ) | (3,873 | ) | (54,751 | ) | (10,726 | ) | (208,932 | ) | ||||||||||||||||||||
|
Other operating results, net
|
(29,355 | ) | (1,999 | ) | (417 | ) | 104 | (222 | ) | (31,889 | ) | (82 | ) | (868 | ) | 3,299 | (29,540 | ) | ||||||||||||||||||||||
|
Profit / (Loss) from Operations
|
(147,509 | ) | 32,117 | 4,029 | (19,701 | ) | 8,098 | (122,966 | ) | 78,043 | 1,896 | 5,709 | (37,318 | ) | ||||||||||||||||||||||||||
|
Share of profit of associates
|
11,029 | 7 | - | - | - | 11,036 | - | - | 443 | 11,479 | ||||||||||||||||||||||||||||||
|
Segment Profit / (Loss)
|
(136,480 | ) | 32,124 | 4,029 | (19,701 | ) | 8,098 | (111,930 | ) | 78,043 | 1,896 | 6,152 | (25,839 | ) | ||||||||||||||||||||||||||
|
Investment properties
|
- | - | - | - | 51,432 | 51,432 | - | - | - | 51,432 | ||||||||||||||||||||||||||||||
|
Property, plant and equipment
|
1,701,388 | 158,507 | 19,451 | 423,902 | 9,794 | 2,313,042 | 51,534 | 18,930 | 33,572 | 2,417,078 | ||||||||||||||||||||||||||||||
|
Goodwill
|
6,745 | - | - | 3,025 | - | 9,770 | - | - | 658 | 10,428 | ||||||||||||||||||||||||||||||
|
Biological assets
|
154,630 | 312,068 | 37,263 | 142,873 | - | 646,834 | - | 65 | 4,683 | 651,582 | ||||||||||||||||||||||||||||||
|
Inventories
|
302,052 | 28,881 | 651 | 1,702 | - | 333,286 | - | 25,878 | 73,470 | 432,634 | ||||||||||||||||||||||||||||||
|
Interests in associates
|
34,395 | 23 | - | - | - | 34,418 | - | - | 2,808 | 37,226 | ||||||||||||||||||||||||||||||
|
Total segment assets (ii)
|
2,199,210 | 499,479 | 57,365 | 571,502 | 61,226 | 3,388,782 | 51,534 | 44,873 | 115,191 | 3,600,380 | ||||||||||||||||||||||||||||||
|
(i)
|
From all of the Group’s revenues corresponding to agricultural business, Ps. 1,277.62 million is originated in Argentina and Ps. 534.49 million in other countries, principally Brazil for Ps. 415.02 million.
|
|
(ii)
|
From all of the Group’s assets included in the segment corresponding to agricultural business, Ps. 1,252.06 million is located in Argentina and Ps. 2,348.32 million in other countries, principally Brazil for Ps. 1,727.36 million.
|
|
6.
|
Segment information
(Continued)
|
|
June 30, 2013
|
||||||||||||||||||||||||||||||||||||||||
|
Agriculture
|
||||||||||||||||||||||||||||||||||||||||
|
Crops
|
Cattle
|
Dairy
|
Sugarcane
|
Agricultural Rental and services
|
Agricultural
Subtotal
|
Land
Transformation
and Sales
|
Agro-industrial
|
Other
segments
|
Total Agricultural business (i)
|
|||||||||||||||||||||||||||||||
|
Revenues
(i)
|
750,376 | 82,939 | 38,818 | 160,259 | 30,834 | 1,063,226 | - | 208,921 | 83,283 | 1,355,430 | ||||||||||||||||||||||||||||||
|
Costs
|
(1,227,832 | ) | (147,290 | ) | (74,826 | ) | (302,206 | ) | (12,052 | ) | (1,764,206 | ) | (5,675 | ) | (204,681 | ) | (71,217 | ) | (2,045,779 | ) | ||||||||||||||||||||
|
Initial recognition and changes in the fair value of biological assets and agricultural produce at the point of harvest
|
572,081 | 79,336 | 40,741 | 197,317 | - | 889,475 | - | - | (982 | ) | 888,493 | |||||||||||||||||||||||||||||
|
Changes in the net realizable value of agricultural produce after harvest
|
11,801 | (45 | ) | - | - | - | 11,756 | - | - | - | 11,756 | |||||||||||||||||||||||||||||
|
Gross Profit / (Loss)
|
106,426 | 14,940 | 4,733 | 55,370 | 18,782 | 200,251 | (5,675 | ) | 4,240 | 11,084 | 209,900 | |||||||||||||||||||||||||||||
|
Gain from disposal of farmlands
|
- | - | - | - | - | - | 149,584 | - | - | 149,584 | ||||||||||||||||||||||||||||||
|
General and administrative expenses
|
(89,585 | ) | (13,719 | ) | (3,125 | ) | (24,163 | ) | (4,416 | ) | (135,008 | ) | (572 | ) | (10,986 | ) | (7,109 | ) | (153,675 | ) | ||||||||||||||||||||
|
Selling expenses
|
(115,923 | ) | (11,482 | ) | (1,842 | ) | (4,006 | ) | (1,711 | ) | (134,964 | ) | (10,628 | ) | (21,507 | ) | (6,877 | ) | (173,976 | ) | ||||||||||||||||||||
|
Other operating results, net
|
(11,014 | ) | (3,545 | ) | (803 | ) | (27 | ) | (1,135 | ) | (16,524 | ) | (147 | ) | (1,305 | ) | 21,321 | 3,345 | ||||||||||||||||||||||
|
Profit / (Loss) from Operations
|
(110,096 | ) | (13,806 | ) | (1,037 | ) | 27,174 | 11,520 | (86,245 | ) | 132,562 | (29,558 | ) | 18,419 | 35,178 | |||||||||||||||||||||||||
|
Share of profit of associates
|
8,117 | - | - | - | - | 8,117 | - | 16 | 1,058 | 9,191 | ||||||||||||||||||||||||||||||
|
Segment Profit / (Loss)
|
(101,979 | ) | (13,806 | ) | (1,037 | ) | 27,174 | 11,520 | (78,128 | ) | 132,562 | (29,542 | ) | 19,477 | 44,369 | |||||||||||||||||||||||||
|
Investment properties
|
- | - | - | - | 25,317 | 25,317 | - | - | - | 25,317 | ||||||||||||||||||||||||||||||
|
Property, plant and equipment
|
1,115,211 | 136,824 | 21,440 | 303,283 | 456 | 1,577,214 | 58,026 | 20,287 | 19,893 | 1,675,420 | ||||||||||||||||||||||||||||||
|
Goodwill
|
4,443 | - | - | 1,995 | - | 6,438 | - | - | - | 6,438 | ||||||||||||||||||||||||||||||
|
Biological assets
|
56,395 | 197,136 | 28,134 | 111,063 | - | 392,728 | - | 66 | 9,800 | 402,594 | ||||||||||||||||||||||||||||||
|
Inventories
|
154,730 | 23,184 | 433 | 939 | - | 179,286 | - | 10,419 | 49,305 | 239,010 | ||||||||||||||||||||||||||||||
|
Interests in associates
|
28,858 | - | - | - | - | 28,858 | - | - | 2,365 | 31,223 | ||||||||||||||||||||||||||||||
|
Total segment assets (ii)
|
1,359,637 | 357,144 | 50,007 | 417,280 | 25,773 | 2,209,841 | 58,026 | 30,772 | 81,363 | 2,380,002 | ||||||||||||||||||||||||||||||
|
(i)
|
From all of the Group’s revenues corresponding to agricultural business, Ps. 803.9 million is originated in Argentina and Ps. 551.6 million in other countries, principally Brazil for Ps. 453.2 million.
|
|
(ii)
|
From all of the Group’s assets included in the segment corresponding to agricultural business, Ps. 883.1 million is located in Argentina and Ps. 1,496.9 million in other countries, principally Brazil for Ps. 1,190.1 million.
|
|
6.
|
Segment information
(Continued)
|
|
(ii)
|
Urban properties and investments
|
|
June 30, 2015
|
||||||||||||||||||||||||||||
|
Shopping Center Properties
|
Offices
|
Sales and developments
|
Hotels
|
International
|
Financial operations
and others
|
Total Urban Properties and Investments
|
||||||||||||||||||||||
|
Revenues (i)
|
1,778,310 | 332,728 | 13,707 | 396,297 | 25,873 | 147 | 2,547,062 | |||||||||||||||||||||
|
Costs
|
(291,183 | ) | (36,368 | ) | (19,457 | ) | (278,672 | ) | (7,121 | ) | (666 | ) | (633,467 | ) | ||||||||||||||
|
Gross Profit / (Loss)
|
1,487,127 | 296,360 | (5,750 | ) | 117,625 | 18,752 | (519 | ) | 1,913,595 | |||||||||||||||||||
|
Gain from disposal of investment properties
|
- | - | 1,150,230 | - | - | - | 1,150,230 | |||||||||||||||||||||
|
General and administrative expenses
|
(136,151 | ) | (58,971 | ) | (49,690 | ) | (77,567 | ) | (55,746 | ) | - | (378,125 | ) | |||||||||||||||
|
Selling expenses
|
(112,825 | ) | (21,130 | ) | (9,146 | ) | (52,386 | ) | - | (379 | ) | (195,866 | ) | |||||||||||||||
|
Other operating results, net
|
(48,810 | ) | (117,610 | ) | 13,093 | (461 | ) | 184,886 | (2,419 | ) | 28,679 | |||||||||||||||||
|
Profit / (Loss) from Operations
|
1,189,341 | 98,649 | 1,098,737 | (12,789 | ) | 147,892 | (3,317 | ) | 2,518,513 | |||||||||||||||||||
|
Share of profit / (loss) of associates and joint ventures
|
- | (2,570 | ) | (1,712 | ) | 1,254 | (1,191,116 | ) | 157,888 | (1,036,256 | ) | |||||||||||||||||
|
Segment Profit / (Loss)
|
1,189,341 | 96,079 | 1,097,025 | (11,535 | ) | (1,043,224 | ) | 154,571 | 1,482,257 | |||||||||||||||||||
|
Investment properties
|
2,320,845 | 978,125 | 187,824 | - | - | 6,851 | 3,493,645 | |||||||||||||||||||||
|
Property, plant and equipment
|
48,345 | 30,599 | 1,242 | 175,386 | 1,319 | - | 256,891 | |||||||||||||||||||||
|
Trading properties
|
1,484 | - | 134,600 | - | - | - | 136,084 | |||||||||||||||||||||
|
Goodwill
|
13,719 | 6,180 | 4,541 | - | - | - | 24,440 | |||||||||||||||||||||
|
Units to be received under barters
|
- | - | 90,486 | - | - | - | 90,486 | |||||||||||||||||||||
|
Inventories
|
15,711 | - | 497 | 6,926 | - | - | 23,134 | |||||||||||||||||||||
|
Investments in associates and joint ventures
|
- | 20,746 | 46,555 | - | 909,911 | 1,404,458 | 2,381,670 | |||||||||||||||||||||
|
Total segment assets (ii)
|
2,400,104 | 1,035,650 | 465,745 | 182,312 | 911,230 | 1,411,309 | 6,406,350 | |||||||||||||||||||||
|
(i)
|
From all of the Group’s revenues corresponding to urban properties and investment business, Ps. 2,522 million is originated in Argentina and Ps. 26 million in United States.
|
|
(ii)
|
From all of the Group’s assets included in urban properties and investment business, Ps. 5,389 million is located in Argentina and Ps. 1,639 million in other countries, principally in Israel for Ps. 907 and Uruguay for Ps. 106 million, respectively.
|
|
6.
|
Segment information
(Continued)
|
|
June 30, 2014
|
||||||||||||||||||||||||||||
|
Shopping Center Properties
|
Offices
|
Sales and developments
|
Hotels
|
International
|
Financial operations
and others
|
Total Urban Properties and Investments
|
||||||||||||||||||||||
|
Revenues (i)
|
1,383,008 | 271,159 | 85,531 | 331,562 | 83,926 | 574 | 2,155,760 | |||||||||||||||||||||
|
Costs
|
(296,688 | ) | (45,367 | ) | (34,963 | ) | (216,768 | ) | (53,510 | ) | (983 | ) | (648,279 | ) | ||||||||||||||
|
Gross Profit / (Loss)
|
1,086,320 | 225,792 | 50,568 | 114,794 | 30,416 | (409 | ) | 1,507,481 | ||||||||||||||||||||
|
Gain from disposal of investment properties
|
(82 | ) | - | 231,000 | - | - | - | 230,918 | ||||||||||||||||||||
|
General and administrative expenses
|
(101,538 | ) | (41,945 | ) | (37,466 | ) | (59,585 | ) | (59,476 | ) | (56 | ) | (300,066 | ) | ||||||||||||||
|
Selling expenses
|
(73,427 | ) | (20,751 | ) | (13,706 | ) | (42,335 | ) | - | 110 | (150,109 | ) | ||||||||||||||||
|
Other operating results, net
|
(46,568 | ) | (3,060 | ) | 8,137 | (2,680 | ) | (895 | ) | (2,856 | ) | (47,922 | ) | |||||||||||||||
|
Profit / (Loss) from Operations
|
864,705 | 160,036 | 238,533 | 10,194 | (29,955 | ) | (3,211 | ) | 1,240,302 | |||||||||||||||||||
|
Share of profit / (loss) of associates and joint ventures
|
- | (895 | ) | 6,368 | 789 | (616,313 | ) | 173,285 | (436,766 | ) | ||||||||||||||||||
|
Segment Profit / (Loss)
|
864,705 | 159,141 | 244,901 | 10,983 | (646,268 | ) | 170,074 | 803,536 | ||||||||||||||||||||
|
Investment properties
|
2,275,053 | 834,480 | 423,442 | - | - | 7,462 | 3,540,437 | |||||||||||||||||||||
|
Property, plant and equipment
|
20,455 | 36,415 | 3,744 | 175,745 | 1,501 | - | 237,860 | |||||||||||||||||||||
|
Trading properties
|
1,484 | - | 141,575 | - | - | - | 143,059 | |||||||||||||||||||||
|
Goodwill
|
8,582 | 11,661 | 4,541 | - | - | - | 24,784 | |||||||||||||||||||||
|
Units to be received under barters
|
- | - | 85,077 | - | - | - | 85,077 | |||||||||||||||||||||
|
Assets held for sale (iii)
|
- | - | - | - | 1,357,866 | - | 1,357,866 | |||||||||||||||||||||
|
Inventories
|
10,625 | - | 584 | 6,011 | - | - | 17,220 | |||||||||||||||||||||
|
Investments in associates and joint ventures
|
- | 23,208 | 38,289 | 22,129 | 628,658 | 1,253,735 | 1,966,019 | |||||||||||||||||||||
|
Total segment assets (ii)
|
2,316,199 | 905,764 | 697,252 | 203,885 | 1,988,025 | 1,261,197 | 7,372,322 | |||||||||||||||||||||
|
(i)
|
From all of the Group’s revenues corresponding to urban properties and investment business, Ps. 2,072 million is originated in Argentina and Ps. 84 million in United States.
|
|
(ii)
|
From all of the Group’s assets included in urban properties and investment business, Ps. 5,273 million is located in Argentina and Ps. 2,099 million in other countries, principally in United States for Ps. 1,988 million.
|
|
(iii)
|
See Note 44 for details.
|
|
6.
|
Segment information
(Continued)
|
|
June 30, 2013
|
||||||||||||||||||||||||||||
|
Shopping Center Properties
|
Offices
|
Sales and developments
|
Hotels
|
International
|
Financial operation and others
|
Total Urban Properties and Investments
|
||||||||||||||||||||||
|
Revenues (i)
|
1,103,044 | 217,171 | 141,996 | 225,836 | 38,998 | 1,203 | 1,728,248 | |||||||||||||||||||||
|
Costs
|
(245,528 | ) | (46,975 | ) | (106,558 | ) | (169,071 | ) | (31,587 | ) | (1,517 | ) | (601,236 | ) | ||||||||||||||
|
Gross Profit / (Loss)
|
857,516 | 170,196 | 35,438 | 56,765 | 7,411 | (314 | ) | 1,127,012 | ||||||||||||||||||||
|
Gain from disposal of investment properties
|
- | - | 177,999 | - | - | - | 177,999 | |||||||||||||||||||||
|
General and administrative expenses
|
(67,597 | ) | (34,984 | ) | (32,901 | ) | (49,883 | ) | (13,158 | ) | (250 | ) | (198,773 | ) | ||||||||||||||
|
Selling expenses
|
(58,907 | ) | (11,360 | ) | (16,456 | ) | (28,919 | ) | - | (1,588 | ) | (117,230 | ) | |||||||||||||||
|
Other operating results, net
|
(45,020 | ) | (247 | ) | 6,342 | (369 | ) | 135,082 | (3,363 | ) | 92,425 | |||||||||||||||||
|
Profit / (Loss) from Operations
|
685,992 | 123,605 | 170,422 | (22,406 | ) | 129,335 | (5,515 | ) | 1,081,433 | |||||||||||||||||||
|
Share of profit / (loss) of associates and joint ventures
|
- | (2,514 | ) | 1,569 | 83 | (82,552 | ) | 62,550 | (20,864 | ) | ||||||||||||||||||
|
Segment Profit / (Loss)
|
685,992 | 121,091 | 171,991 | (22,323 | ) | 46,783 | 57,035 | 1,060,569 | ||||||||||||||||||||
|
Investment properties
|
2,249,180 | 857,782 | 447,363 | - | 744,587 | 8,072 | 4,306,984 | |||||||||||||||||||||
|
Property, plant and equipment
|
17,385 | 29,830 | 3,972 | 180,348 | 199 | - | 231,734 | |||||||||||||||||||||
|
Trading properties
|
1,484 | 106 | 128,087 | - | - | - | 129,677 | |||||||||||||||||||||
|
Goodwill
|
8,582 | 11,661 | 4,540 | - | 51,069 | - | 75,852 | |||||||||||||||||||||
|
Units to be received under barters
|
- | - | 93,225 | - | - | - | 93,225 | |||||||||||||||||||||
|
Inventories
|
10,003 | - | 463 | 5,962 | - | - | 16,428 | |||||||||||||||||||||
|
Investments in associates and joint ventures
|
- | 23,385 | 32,759 | 21,339 | 802 | 1,076,545 | 1,154,830 | |||||||||||||||||||||
|
Total segment assets (ii)
|
2,286,634 | 922,764 | 710,409 | 207,649 | 796,657 | 1,084,617 | 6,008,730 | |||||||||||||||||||||
|
(i)
|
From all of the Group’s revenues corresponding to urban properties and investment business, Ps. 1,689 million is originated in Argentina and Ps. 39 million in United States, respectively.
|
|
(ii)
|
From all of the Group’s assets included in the urban properties and investment business, Ps. 5,131 million is located in Argentina and Ps. 877 million in other countries, principally in United States for Ps. 797 million.
|
|
6.
|
Segment information
(Continued)
|
|
6.
|
Segment information
(Continued)
|
|
6.
|
Segment information
(Continued)
|
|
June 30, 2015
|
||||||||||||||||||||
|
Total
segment information
|
Adjustment for share of profit / (loss) of joint ventures
|
Adjustment to income for elimination of inter-segment transactions
|
Expenses and collective promotion fund
|
Total Income Statements
|
||||||||||||||||
|
Revenues
|
4,908,072 | (53,473 | ) | (90,002 | ) | 887,208 | 5,651,805 | |||||||||||||
|
Costs
|
(4,019,142 | ) | 62,335 | 88,375 | (901,283 | ) | (4,769,715 | ) | ||||||||||||
|
Initial recognition and changes in the fair value of biological assets and agricultural produce at the point of harvest
|
1,347,447 | (23,295 | ) | - | - | 1,324,152 | ||||||||||||||
|
Changes in the net realizable value of agricultural produce after harvest
|
(34,471 | ) | - | - | - | (34,471 | ) | |||||||||||||
|
Gross Profit / (Loss)
|
2,201,906 | (14,433 | ) | (1,627 | ) | (14,075 | ) | 2,171,771 | ||||||||||||
|
Gain from disposal of investment properties
|
1,150,230 | - | - | - | 1,150,230 | |||||||||||||||
|
Gain from disposal of farmlands
|
569,521 | (19,059 | ) | - | - | 550,462 | ||||||||||||||
|
General and administrative expenses
|
(624,595 | ) | 4,173 | 2,602 | - | (617,820 | ) | |||||||||||||
|
Selling expenses
|
(480,696 | ) | 6,217 | 321 | - | (474,158 | ) | |||||||||||||
|
Other operating results, net
|
10,556 | 2,949 | (1,296 | ) | - | 12,209 | ||||||||||||||
|
Profit from Operations before share of Profit / (Loss) of Associates and Joint Ventures
|
2,826,922 | (20,153 | ) | - | (14,075 | ) | 2,792,694 | |||||||||||||
|
Share of profit / (loss) of associates and joint ventures
|
(1,035,410 | ) | 10,438 | - | - | (1,024,972 | ) | |||||||||||||
|
Profit from operations before Financing and Taxes
|
1,791,512 | (9,715 | ) | - | (14,075 | ) | 1,767,722 | |||||||||||||
|
6.
|
Segment information
(Continued)
|
|
June 30, 2014
|
||||||||||||||||||||
|
Total
segment information
|
Adjustment for share of profit / (loss) of joint ventures
|
Adjustment to income for elimination of inter-segment transactions
|
Expenses and collective promotion fund
|
Total
Income Statements
|
||||||||||||||||
|
Revenues
|
3,967,868 | (62,085 | ) | (38,074 | ) | 736,302 | 4,604,011 | |||||||||||||
|
Costs
|
(3,266,251 | ) | 58,857 | 36,505 | (743,703 | ) | (3,914,592 | ) | ||||||||||||
|
Initial recognition and changes in the fair value of biological assets and agricultural produce at the point of harvest
|
1,172,739 | (20,086 | ) | - | - | 1,152,653 | ||||||||||||||
|
Changes in the net realizable value of agricultural produce after harvest
|
(17,447 | ) | - | - | - | (17,447 | ) | |||||||||||||
|
Gross Profit / (Loss)
|
1,856,909 | (23,314 | ) | (1,569 | ) | (7,401 | ) | 1,824,625 | ||||||||||||
|
Gain from disposal of investment properties
|
230,918 | - | - | - | 230,918 | |||||||||||||||
|
Gain from disposal of farmlands
|
91,356 | - | - | - | 91,356 | |||||||||||||||
|
General and administrative expenses
|
(539,696 | ) | 3,423 | 2,334 | - | (533,939 | ) | |||||||||||||
|
Selling expenses
|
(359,041 | ) | 5,949 | 366 | - | (352,726 | ) | |||||||||||||
|
Other operating results, net
|
(77,462 | ) | 3,585 | (1,131 | ) | - | (75,008 | ) | ||||||||||||
|
Profit / (Loss) from Operations before share of Profit / (Loss) of Associates and Joint Ventures
|
1,202,984 | (10,357 | ) | - | (7,401 | ) | 1,185,226 | |||||||||||||
|
Share of (loss) / profit of associates and joint ventures
|
(425,287 | ) | 16,636 | - | - | (408,651 | ) | |||||||||||||
|
Profit / (Loss) from operations before Financing and Taxes
|
777,697 | 6,279 | - | (7,401 | ) | 776,575 | ||||||||||||||
|
June 30, 2013
|
||||||||||||||||||||
|
Total
segment information
|
Adjustment for share of profit / (loss) of joint ventures
|
Adjustment to income for elimination of inter-segment transactions
|
Expenses and collective promotion fund
|
Total Income Statements
|
||||||||||||||||
|
Revenues
|
3,083,678 | (137,889 | ) | (11,528 | ) | 594,290 | 3,528,551 | |||||||||||||
|
Costs
|
(2,647,015 | ) | 116,004 | 10,296 | (599,780 | ) | (3,120,495 | ) | ||||||||||||
|
Initial recognition and changes in the fair value of biological assets and agricultural produce at the point of harvest
|
888,493 | (1,749 | ) | - | - | 886,744 | ||||||||||||||
|
Changes in the net realizable value of agricultural produce after harvest
|
11,756 | - | - | - | 11,756 | |||||||||||||||
|
Gross Profit / (Loss)
|
1,336,912 | (23,634 | ) | (1,232 | ) | (5,490 | ) | 1,306,556 | ||||||||||||
|
Gain from disposal of investment properties
|
177,999 | - | - | - | 177,999 | |||||||||||||||
|
Gain from disposal of farmlands
|
149,584 | - | - | - | 149,584 | |||||||||||||||
|
General and administrative expenses
|
(352,448 | ) | 4,291 | 1,774 | - | (346,383 | ) | |||||||||||||
|
Selling expenses
|
(291,206 | ) | 11,631 | 112 | - | (279,463 | ) | |||||||||||||
|
Other operating results, net
|
95,770 | 2,952 | (654 | ) | - | 98,068 | ||||||||||||||
|
Profit / (Loss) from Operations before share of Profit / (Loss) of Associates and Joint Ventures
|
1,116,611 | (4,760 | ) | - | (5,490 | ) | 1,106,361 | |||||||||||||
|
Share of (loss) / profit of associates and joint ventures
|
(11,673 | ) | 1,855 | - | - | (9,818 | ) | |||||||||||||
|
Profit / (Loss) from operations before Financing and Taxes
|
1,104,938 | (2,905 | ) | - | (5,490 | ) | 1,096,543 | |||||||||||||
|
6.
|
Segment information
(Continued)
|
|
June 30,
2015
|
June 30,
2014
|
June 30,
2013
|
||||||||||
|
Total Operating Assets as per Segment Information
|
9,686,553 | 10,972,702 | 8,388,732 | |||||||||
|
Less:
|
||||||||||||
|
Proportionate share in reportable assets per segment of certain joint ventures (*)
|
(478,107 | ) | (442,360 | ) | (256,962 | ) | ||||||
|
Plus:
|
||||||||||||
|
Investments in joint ventures (**)
|
357,673 | 372,034 | 300,809 | |||||||||
|
Other non-reportable assets
|
5,709,324 | 4,881,312 | 3,978,146 | |||||||||
|
Total Consolidated Assets as per Statement of financial position
|
15,275,443 | 15,783,688 | 12,410,725 | |||||||||
|
(*) The following amounts related to the proportionate share of operating segment assets of certain of The Group´s joint ventures are reported as part of the total operating segment assets by segment:
|
|
June 30,
2015
|
June 30,
2014
|
June 30,
2013
|
||||||||||
|
Investment properties
|
95,888 | 137,253 | 160,900 | |||||||||
|
Property, plant and equipment
|
358,193 | 272,982 | 65,700 | |||||||||
|
Trading properties
|
3,130 | 5,908 | 20,160 | |||||||||
|
Goodwill
|
5,223 | 5,235 | 5,238 | |||||||||
|
Biological assets
|
7,970 | 10,899 | 1,902 | |||||||||
|
Inventories
|
7,703 | 10,083 | 3,062 | |||||||||
|
Total proportionate share in assets per segment of joint ventures
|
478,107 | 442,360 | 256,962 | |||||||||
|
(**)
|
Represents the equity-accounted amount of those joint ventures, which were proportionate-consolidated for segment information purposes
|
|
7.
|
Information about subsidiaries
|
|
7.
|
Information about subsidiaries
(Continued)
|
|
7.
|
Information about subsidiaries
(Continued)
|
|
Equity attributable to non-controlling interest
(in millions)
|
||||||||
|
Subsidiary
|
June 30, 2015
|
June 30, 2014
|
||||||
|
IRSA
|
1,061.5 | 1,254.3 | ||||||
|
Brasilagro
|
1,256.8 | 1,225.0 | ||||||
|
7.
|
Information about subsidiaries
(Continued)
|
|
IRSA
|
Brasilagro
|
|||||||||||||||
| 06.30.15 | 06.30.14 | 06.30.15 | 06.30.14 | |||||||||||||
|
Assets
|
||||||||||||||||
|
Non-current assets
|
7,725,053 | 6,851,085 | 1,545,596 | 2,049,257 | ||||||||||||
|
Current assets
|
1,904,320 | 2,959,021 | 1,319,751 | 879,255 | ||||||||||||
|
Total assets
|
9,629,373 | 9,810,106 | 2,865,347 | 2,928,512 | ||||||||||||
|
Liabilities
|
||||||||||||||||
|
Non-current liabilities
|
4,683,493 | 4,834,086 | 183,160 | 239,790 | ||||||||||||
|
Current liabilities
|
2,687,522 | 2,419,424 | 595,441 | 655,174 | ||||||||||||
|
Total liabilities
|
7,371,015 | 7,253,510 | 778,601 | 894,964 | ||||||||||||
|
Net assets
|
2,258,358 | 2,556,596 | 2,086,746 | 2,033,548 | ||||||||||||
|
IRSA
|
Brasilagro
|
|||||||||||||||||||||||
|
June 30,
2015
|
June 30,
2014
|
June 30,
2013
|
June 30,
2015
|
June 30,
2014
|
June 30,
2013
|
|||||||||||||||||||
|
hjyyRevenues
|
3,402,629 | 2,845,176 | 2,187,180 | 553,966 | 415,022 | 453,191 | ||||||||||||||||||
|
Profit / (loss) before income tax
|
558,335 | (895,884 | ) | 430,055 | 573,834 | (103,791 | ) | 56,506 | ||||||||||||||||
|
Income tax
|
(488,266 | ) | 64,267 | (132,847 | ) | (31,737 | ) | 54,518 | 9,044 | |||||||||||||||
|
Profit / (loss) for the year
|
70,069 | (831,617 | ) | 297,208 | 542,097 | (49,273 | ) | 65,550 | ||||||||||||||||
|
Other comprehensive (loss) / income
|
(108,097 | ) | 442,844 | 56,799 | - | - | 335,625 | |||||||||||||||||
|
Total comprehensive income
|
(38,028) | (388,773 | ) | 354,007 | 542,097 | (49,273 | ) | 401,175 | ||||||||||||||||
|
Profit / (loss) attributable to non-controlling interest
|
127,429 | 49,559 | 66,081 | - | - | - | ||||||||||||||||||
|
Dividends paid to non-controlling interest
|
- | 88,110 | 62,190 | - | - | - | ||||||||||||||||||
|
7.
|
Information about subsidiaries
(Continued)
|
|
IRSA
|
Brasilagro
|
|||||||||||||||||||||||
|
June 30,
2015
|
June 30,
2014
|
June 30,
2013
|
June 30,
2015
|
June 30,
2014
|
June 30,
2013
|
|||||||||||||||||||
|
Cash flow from operating activities
|
||||||||||||||||||||||||
|
Net cash generated from (used in) operating activities
|
833,888 | 1,021,979 | 863,373 | (48,890 | ) | 67,243 | (209,447 | ) | ||||||||||||||||
|
Cash flow from investing activities
|
||||||||||||||||||||||||
|
Net cash used in (generated from) investing activities
|
261,333 | (917,120 | ) | (45,892 | ) | 39,134 | (34,078 | ) | 243,280 | |||||||||||||||
|
Cash flow from financing activities
|
||||||||||||||||||||||||
|
Net cash (generated from) used in financing activities
|
(1,389,685 | ) | (596,767 | ) | (306,268 | ) | (66,513 | ) | 4,947 | 5,225 | ||||||||||||||
|
Net (Decrease) Increase in cash and cash equivalents
|
(294,464 | ) | (491,908 | ) | 511,213 | (76,269 | ) | 38,112 | 39,058 | |||||||||||||||
|
Cash and cash equivalents at beginning of year
|
609,907 | 796,902 | 259,169 | 320,349 | 197,113 | 151,063 | ||||||||||||||||||
|
Foreign exchange gain on cash and cash equivalents
|
59,737 | 304,913 | 26,520 | (22,513 | ) | 85,124 | 6,992 | |||||||||||||||||
|
Cash and cash equivalents at end of year
|
375,180 | 609,907 | 796,902 | 221,567 | 320,349 | 197,113 | ||||||||||||||||||
|
8.
|
Interests in joint ventures
|
|
8.
|
Interests in joint ventures
(Continued)
|
| Value of Group's interest in equity |
Group's interest in
comprehensive income
|
% of ownership interest | |||||||||||||||||||||||||||||||||||||||||||||||||
| June 30, | June 30, | June 30, | Last financial statement issued | ||||||||||||||||||||||||||||||||||||||||||||||||
|
Name of the entity
|
Place of business / Country of incorporation |
Main activity
|
Nature
of the
relationship
|
Common shares 1 vote
|
2015
|
2014
|
2015
|
2014
|
2013
|
2015
|
2014
|
2013
|
Share capital (nominal value) | Income (loss) for the year | Shareholders’ Equity | ||||||||||||||||||||||||||||||||||||
|
Quality Invest S.A. (1)
|
Argentina
|
Real Estate
|
(2)
|
70,314,342 | 74,485 | 65,927 | 2,055 | 1,181 | (3,056 | ) | 50 | % | 50 | % | 50 | % | 140,629 | 4,129 | 146,932 | ||||||||||||||||||||||||||||||||
|
Nuevo Puerto Santa Fe S.A.
|
Argentina
|
Commercial real estate
|
(3)
|
138,750 | 28,803 | 26,869 | 4,559 | 4,874 | 2,729 | 50 | % | 50 | % | 50 | % | 27,750 | 9,468 | 47,351 | |||||||||||||||||||||||||||||||||
|
Canteras Natal Crespo S.A.
|
Argentina
|
Real Estate
|
(4)
|
- | - | - | - | - | (870 | ) | - | - | - | - | - | - | |||||||||||||||||||||||||||||||||||
|
Cyrsa S.A. (1)
|
Argentina
|
Real Estate
|
(5)
|
119,608,531 | 17,655 | 154,982 | 4,522 | 22,602 | 15,898 | 50 | % | 50 | % | 50 | % | 239,217 | 14,306 | 35,064 | |||||||||||||||||||||||||||||||||
|
Puerto Retiro S.A. (1)
|
Argentina
|
Real Estate
|
(6)
|
23,067,250 | 57,696 | 56,809 | (881 | ) | (1,828 | ) | (1,434 | ) | 50 | % | 50 | % | 50 | % | 46,135 | (1,763 | ) | 33,073 | |||||||||||||||||||||||||||||
|
Baicom Networks S.A.
|
Argentina
|
Real Estate
|
(7)
|
4,701,455 | 2,850 | 3,566 | (714 | ) | (475 | ) | (580 | ) | 50 | % | 50 | % | 50 | % | 9,403 | (1,431 | ) | 5,148 | |||||||||||||||||||||||||||||
|
Cresca S.A. (1)
|
Paraguay
|
Agricultural
|
(10)
|
138,154 | 176,184 | 63,881 | 25,212 | 1,997 | (7,978 | ) | 50 | % | 50 | % | 50 | % | 67,979 | (2,051 | ) | 185,095 | |||||||||||||||||||||||||||||||
|
Entertainment Holdings S.A.
|
Argentina
|
Investment
|
(8)
|
22,395,574 | 20,736 | 23,268 | (2,632 | ) | (838 | ) | (2,516 | ) | 50 | % | 50 | % | 50 | % | 44,791 | 1,187 | 41,348 | ||||||||||||||||||||||||||||||
|
Entretenimiento Universal S.A.
|
Argentina
|
Event organization
and others
|
(9)
|
300 | 10 | (59 | ) | 80 | (47 | ) | - | 50 | % | 50 | % | - | 12 | 2,457 | 764 | ||||||||||||||||||||||||||||||||
| 378,419 | 395,243 | 32,201 | 27,466 | 2,193 | |||||||||||||||||||||||||||||||||||||||||||||||
|
(1)
|
It is deemed material to the Group.
|
|
(2)
|
Quality Invest S.A. (“Quality”) is a joint venture between the Group and Efesul S.A. and is a company engaged in the operation of the San Martín premises (formerly owned by Nobleza Piccardo S.A.I.C. y F.).
|
|
(3)
|
Nuevo Puerto Santa Fe S.A. (“NPSF”) is a joint venture of the Group and Grainco S.A, Argentina society. Investment in NPSF includes the right to use and operate a shopping center in the port of the city of Santa Fe, Province of Santa Fe (“La Ribera Shopping”). (Note 3).
|
|
(4)
|
On June 28, 2013 IRSA sold, assigned and transferred to Euromayor S.A. de Inversiones the 100% of its interest in Canteras Natal Crespo S.A. This represents the 50% of Canteras Natal Crespo S.A.’s share capital (see Note 3).
|
|
(5)
|
Cyrsa S.A. (“Cyrsa”) is a joint venture between the Group and Cyrela Brazil Realty S.A. Empreendimentos e Participaçoes, a Brazilian corporation, engaged in developing a residential apartment complex known as "Horizons" in the Northern part of Greater Buenos Aires.
|
|
(6)
|
Puerto Retiro S.A. ("Puerto Retiro") is a joint venture of the Group and Havord Corporation N.V. Puerto Retiro owns a land reserve.
|
|
(7)
|
Baicom Networks S.A. (“Baicom”) is a joint venture between the Group and Héctor Masoero, Octopus S.A. and Rafael Garfunkel. Baicom owns a land reserve.
|
|
(8)
|
Entertainment Holdings S.A. is an investment company which principal assets is an indirect interest of 25% in La Rural S.A. (“LRSA”), engaged in the operation of the exhibition grounds in Buenos Aires. See Note 3.
|
|
(9)
|
Entretenimiento Universal S.A. is a company engaged in event organization, shows and food services. See Note 3.
|
|
(10)
|
Cresca S.A. is a joint venture between the Company and Carlos Casado S.A. with agriculture operations in Paraguay.
|
|
8.
|
Interests in joint ventures
(Continued)
|
|
June 30,
2015
|
June 30,
2014
|
|||||||
|
Beginning of the year
|
395,243 | 324,194 | ||||||
|
Capital contribution
|
95,449 | 43,583 | ||||||
|
Capital reduction (iii)
|
(110,860 | ) | - | |||||
|
Cash dividends (i)
|
(33,614 | ) | - | |||||
|
Share of profit / (loss)
|
5,356 | 15,742 | ||||||
|
Exchange differences
|
26,845 | 11,724 | ||||||
|
End of the year (ii)
|
378,419 | 395,243 | ||||||
|
(i)
|
During the year ended June 30, 2015, the Group cashed dividends from Cyrsa S.A. for an amount of Ps. 31.0 million and from Nuevo Puerto Santa Fe S.A. for an amount of Ps. 2.6 million.
|
|
(ii)
|
Includes a balance of Ps. (59) reflecting investments in companies with negative equity as of June 30, 2014 which is included in “Provisions” (see Note 24).
|
|
(iii)
|
During the year ended June 30, 2015, Cyrsa S.A. carried out a distribution to IRSA due to capital reduction in the amount of Ps. 110.9 million.
|
|
8.
|
Interests in joint ventures
(Continued)
|
|
8.
|
Interests in joint ventures
(Continued)
|
|
8.
|
Interests in joint ventures
(Continued)
|
|
8.
|
Interests in joint ventures
(Continued)
|
|
June 30, 2015
|
||||||||||||||||||||
|
Cresca
|
Cyrsa
|
Puerto
Retiro
|
Quality
Invest S.A.
|
Total
|
||||||||||||||||
|
Assets
|
||||||||||||||||||||
|
Total non-current assets
|
543,570 | 42,512 | 45,941 | 150,042 | 782,065 | |||||||||||||||
|
Current
|
||||||||||||||||||||
|
Cash and cash equivalents
|
1,380 | 4,506 | - | 1 | 5,887 | |||||||||||||||
|
Other current assets
|
69,204 | 12,941 | 597 | 4,476 | 87,218 | |||||||||||||||
|
Total current assets
|
70,584 | 17,447 | 597 | 4,477 | 93,105 | |||||||||||||||
|
Total assets
|
614,154 | 59,959 | 46,538 | 154,519 | 875,170 | |||||||||||||||
|
Liabilities
|
||||||||||||||||||||
|
Non-current
|
||||||||||||||||||||
|
Financial liabilities (i)
|
187,675 | 1,104 | 9,133 | 1,195 | 199,107 | |||||||||||||||
|
Other liabilities
|
17,281 | - | 126 | 368 | 17,775 | |||||||||||||||
|
Total non-current liabilities
|
204,956 | 1,104 | 9,259 | 1,563 | 216,882 | |||||||||||||||
|
Current
|
||||||||||||||||||||
|
Financial liabilities (i)
|
35,887 | 1,529 | 3,823 | 2,045 | 43,284 | |||||||||||||||
|
Other liabilities
|
18,166 | 22,262 | 383 | 3,978 | 44,789 | |||||||||||||||
|
Total current liabilities
|
54,053 | 23,791 | 4,206 | 6,023 | 88,073 | |||||||||||||||
|
Total liabilities
|
259,009 | 24,895 | 13,465 | 7,586 | 304,955 | |||||||||||||||
|
Net assets
|
355,145 | 35,064 | 33,073 | 146,933 | 570,215 | |||||||||||||||
|
June 30, 2014
|
||||||||||||||||||||
|
Cresca
|
Cyrsa
|
Puerto
Retiro
|
Quality
Invest S.A.
|
Total
|
||||||||||||||||
|
Assets
|
||||||||||||||||||||
|
Total non-current assets
|
204,877 | 286,950 | 45,484 | 132,806 | 670,117 | |||||||||||||||
|
Current
|
||||||||||||||||||||
|
Cash and cash equivalents
|
3,183 | 4,144 | - | 1,572 | 8,899 | |||||||||||||||
|
Other current assets
|
151,295 | 44,814 | 215 | 902 | 197,226 | |||||||||||||||
|
Total current assets
|
154,478 | 48,958 | 215 | 2,474 | 206,125 | |||||||||||||||
|
Total assets
|
359,355 | 335,908 | 45,699 | 135,280 | 876,242 | |||||||||||||||
|
Liabilities
|
||||||||||||||||||||
|
Non-current
|
||||||||||||||||||||
|
Financial liabilities (i)
|
188,771 | - | 9,006 | 1,378 | 199,155 | |||||||||||||||
|
Other liabilities
|
20,799 | - | 78 | 299 | 21,176 | |||||||||||||||
|
Total non-current liabilities
|
209,570 | - | 9,084 | 1,677 | 220,331 | |||||||||||||||
|
Current
|
||||||||||||||||||||
|
Financial liabilities (i)
|
18,705 | - | 4,655 | 63 | 23,423 | |||||||||||||||
|
Other liabilities
|
543 | 31,449 | 662 | 3,737 | 36,391 | |||||||||||||||
|
Total current liabilities
|
19,248 | 31,449 | 5,317 | 3,800 | 59,814 | |||||||||||||||
|
Total liabilities
|
228,818 | 31,449 | 14,401 | 5,477 | 280,145 | |||||||||||||||
|
Net assets
|
130,537 | 304,459 | 31,298 | 129,803 | 596,097 | |||||||||||||||
|
(i)
|
Excluding trade and other payables and provisions.
|
|
8.
|
Interests in joint ventures
(Continued)
|
|
Cresca
|
Cyrsa
|
Puerto Retiro
|
Quality Invest S.A.
|
Total
|
||||||||||||||||||||||||||||||||||||
|
June 30,
2015
|
June 30,
2014
|
June 30,
2015
|
June 30,
2014
|
June 30,
2015
|
June 30,
2014
|
June 30,
2015
|
June 30,
2014
|
June 30,
2015
|
June 30,
2014
|
|||||||||||||||||||||||||||||||
|
Revenues
|
52,249 | 42,879 | 10,806 | 46,185 | 2,199 | 52 | 15,920 | 16,476 | 81,174 | 105,592 | ||||||||||||||||||||||||||||||
|
Interest income
|
6,806 | - | 25,052 | 66,290 | 63 | 134 | 283 | 178 | 32,204 | 66,602 | ||||||||||||||||||||||||||||||
|
Income tax
|
(4,108 | ) | (3,786 | ) | (9,829 | ) | (25,275 | ) | (34 | ) | (187 | ) | 182 | 1,796 | (13,789 | ) | (27,452 | ) | ||||||||||||||||||||||
|
(Loss) / Profit for the year
|
(3,244 | ) | (19,266 | ) | 14,306 | 45,206 | (1,763 | ) | (3,657 | ) | 4,129 | 2,383 | 13,428 | 24,666 | ||||||||||||||||||||||||||
|
Other comprehensive income / (loss)
|
- | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||||||||
|
Total comprehensive (loss) / income for the year
|
(3,244 | ) | (19,266 | ) | 14,306 | 45,206 | (1,763 | ) | (3,657 | ) | 4,129 | 2,383 | 13,428 | 24,666 | ||||||||||||||||||||||||||
|
Dividends received
|
- | - | 30,990 | - | - | - | - | - | 30,990 | - | ||||||||||||||||||||||||||||||
|
Cresca
|
Cyrsa
|
Puerto Retiro
|
Quality Invest S.A.
|
Total
|
||||||||||||||||||||||||||||||||||||
|
June 30,
2015
|
June 30,
2014
|
June 30,
2015
|
June 30,
2014
|
June 30,
2015
|
June 30,
2014
|
June 30,
2015
|
June 30,
2014
|
June 30,
2015
|
June 30,
2014
|
|||||||||||||||||||||||||||||||
|
Net assets at beginning of the year
|
130,559 | 43,288 | 304,459 | 259,253 | 31,298 | 31,393 | 129,803 | 126,420 | 596,119 | 460,354 | ||||||||||||||||||||||||||||||
|
(Loss) / Profit for the year
|
(1,622 | ) | (19,266 | ) | 14,306 | 45,206 | (1,763 | ) | (3,657 | ) | 4,129 | 2,383 | 15,050 | 24,666 | ||||||||||||||||||||||||||
|
Capital reduction
|
- | - | (221,721 | ) | - | - | - | - | - | (221,721 | ) | - | ||||||||||||||||||||||||||||
|
Release of reserves
|
- | - | (15,335 | ) | - | - | - | - | - | (15,335 | ) | - | ||||||||||||||||||||||||||||
|
Dividend distribution
|
- | - | (46,645 | ) | - | - | - | - | - | (46,645 | ) | - | ||||||||||||||||||||||||||||
|
Loss absorption
|
- | - | - | - | 3,538 | - | - | - | 3,538 | - | ||||||||||||||||||||||||||||||
|
Exchange gain
|
52,048 | 26,013 | - | - | - | - | - | - | 52,048 | 26,013 | ||||||||||||||||||||||||||||||
|
Irrevocable contributions
|
174,160 | 80,502 | - | - | - | 3,562 | 13,001 | 1,000 | 187,161 | 85,064 | ||||||||||||||||||||||||||||||
|
Net assets at end of the year
|
355,145 | 130,537 | 35,064 | 304,459 | 33,073 | 31,298 | 146,933 | 129,803 | 570,215 | 596,097 | ||||||||||||||||||||||||||||||
|
Ownership interest
|
50.00 | % | 50.00 | % | 50.00 | % | 50.00 | % | 50.00 | % | 50.00 | % | 50.00 | % | 50.00 | % | 50.00 | % | 50.00 | % | ||||||||||||||||||||
|
Investments in joint ventures
|
177,573 | 65,270 | 17,532 | 152,229 | 16,537 | 15,649 | 73,467 | 64,902 | 285,109 | 298,050 | ||||||||||||||||||||||||||||||
|
Fair value adjustment on acquisition of joint venture
|
(1,389 | ) | (1,389 | ) | 123 | 2,753 | 41,159 | 41,160 | 1,018 | 1,025 | 40,911 | 43,549 | ||||||||||||||||||||||||||||
|
Closing net book amount
|
176,184 | 63,881 | 17,655 | 154,982 | 57,696 | 56,809 | 74,485 | 65,927 | 326,020 | 341,599 | ||||||||||||||||||||||||||||||
|
9.
|
Interests in associates
|
|
9.
|
Interests in associates
(Continued)
|
|
Value of Group's interest in equity
|
Group's interest in comprehensive income
|
% of ownership interest
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
|
June 30,
|
June 30,
|
June 30,
|
Last financial statement issued
|
||||||||||||||||||||||||||||||||||||||||||||||||||
|
Name of the entity
|
Place of business / Country of incorporation
|
Main
activity
|
Nature
of the
relationship
|
Common shares
1 vote
|
2015
|
2014
|
2015
|
2014
|
2013
|
2015
|
2014
|
2013
|
Share capital
(nominal value)
|
Income / (Loss) for the year
|
Shareholders’ Equity
|
||||||||||||||||||||||||||||||||||||||
|
Tarshop
|
Argentina
|
Consumer financing
|
(1) | 26,759,288 | 32,401 | 18,861 | (8,476 | ) | (16,348 | ) | 2,601 | 20 | % | 20 | % | 20 | % | 243,796 | (46,377 | ) | 181,271 | ||||||||||||||||||||||||||||||||
|
New Lipstick LLC
|
United States
|
Real State
|
(2) | N/A | (344,627 | ) | (176,923 | ) | (169,226 | ) | (154,499 | ) | (88,706 | ) | 49.73 | % | 49.80 | % | 49.87 | % | - | (*) (33,111 | ) | (*) (105,449 | ) | ||||||||||||||||||||||||||||
|
Rigby
|
United States
|
Real State
|
(3) | N/A | - | - | - | - | 4,414 | - | - | - | - | - | - | ||||||||||||||||||||||||||||||||||||||
|
Lipstick Management LLC
|
United States
|
Management company
|
(4) | N/A | 2,827 | 1,739 | 1,020 | 900 | 447 | 49 | % | 49 | % | 49 | % | - | (*) (188 | ) | (*) (630 | ) | |||||||||||||||||||||||||||||||||
|
Manibil S.A.
|
Argentina
|
Real Estate
|
(6) | 30,397,880 | 46,556 | 38,289 | 918 | 6,369 | 2,329 | 49 | % | 49 | % | 49 | % | 77,037 | 1,871 | 94,992 | |||||||||||||||||||||||||||||||||||
|
Banco de Crédito & Securitización S.A.
|
Argentina
|
Financing
|
(7) | 3,984,375 | 15,814 | 13,610 | 2,205 | 3,709 | 1,198 | 6.38 | % | 6.38 | % | 6.38 | % | 62,500 | 34,587 | 248,070 | |||||||||||||||||||||||||||||||||||
|
Banco Hipotecario S.A.
|
Argentina
|
Financing
|
446,515,208 | 1,356,242 | 1,210,168 | 144,750 | 187,865 | 58,744 | 29.99 | % | 29.77 | % | 29.77 | % | 1,500,000 | 465,157 | 4,397,569 | ||||||||||||||||||||||||||||||||||||
|
Bitania 26 S.A
|
Argentina
|
Real Estate
|
(8) | - | - | 22,129 | 1,254 | 789 | 84 | - | 49 | % | 49 | % | - | - | - | ||||||||||||||||||||||||||||||||||||
|
Agro-Uranga S.A.
|
Argentina
|
Agricultural
|
(9) | 893,069 | 30,550 | 34,418 | 846 | 11,036 | 8,117 | 35.72 | % | 35.72 | % | 35.72 | % | 8,512 | 2,425 | 54,226 | |||||||||||||||||||||||||||||||||||
|
Agromanagers S.A.
|
Argentina
|
Investment
|
(10) | 981,029 | 2,793 | 2,808 | - | 443 | 476 | 46.84 | % | 46.84 | % | 46.84 | % | 2,094 | - | 4,262 | |||||||||||||||||||||||||||||||||||
|
Condor Hospitality Trust
|
United States
|
Hotel
|
(11) | 1,261,723 | (18,304 | ) | 31,577 | (49,881 | ) | 15,517 | - | 26.91 | % | 26.91 | % | - | - | - | 4,262 | ||||||||||||||||||||||||||||||||||
|
IDB Development Corporation Ltd.
|
Israel
|
Investment
|
(12) | 324,445,664 | 907,083 | 595,342 | (918,365 | ) | (507,363 | ) | - | 48.90 | % | 26.65 | % | - | - | - | - | ||||||||||||||||||||||||||||||||||
|
Avenida Inc. S.A.
|
United States
|
Investment
|
(13) | - | - | 11,096 | 19,388 | (1,944 | ) | - | - | 24.79 | % | - | - | - | - | ||||||||||||||||||||||||||||||||||||
| 2,031,335 | 1,803,114 | (975,567 | ) | (453,526 | ) | (10,296 | ) | ||||||||||||||||||||||||||||||||||||||||||||||
|
(1)
|
Tarshop S.A. (“Tarshop”) is primarily engaged in credit card and loan origination activities.
|
|
(2)
|
New Lipstick LLC (“New Lipstick”) net equity comprises a rental office building in New York City known as the “Lipstick Building” with related debt.
|
|
(3)
|
Rigby 183 LLC (“Rigby”) owns a rental office building located at 183 Madison Avenue, New York, NY. Since December 31, 2012, Rigby began to be reported on a consolidated basis and ceased to be an associate. The building is classified as held for sale as of June 30, 2014. See Note 44.
|
|
(4)
|
Lipstick Management LLC is engaged in managing the Lipstick Building, an office building for rent located in New York City.
|
|
(5)
|
BHSA is a full-service commercial bank offering a wide variety of banking activities and related financial services to individuals, small- and medium-sized companies and large corporations.
|
|
(6)
|
Manibil S.A. is engaged in the development and sale of real estate investment projects in the City of Buenos Aires and its surrounding areas.
|
|
(7)
|
Banco de Crédito & Securitización S.A. (“BACS”) is a second-tier commercial bank established in 2000 in order to foster asset securitization. The bank also offers products, such as, export financing and pre-financing and purchase of mortgage-backed and personal assets. Its product and service offering is mainly distributed through a network of financial entities. BACS is controlled by BHSA. In addition, the Group directly holds an additional 6.38% interest.
|
|
(8)
|
The main asset of Bitania 26 S.A. (“Bitania”) is a hotel located in the City of Rosario known as Esplendor Savoy Rosario.
|
|
(9)
|
Agrouranga S.A. (“Agro-Uranga”) is engaged in agricultural activities.
|
|
(10)
|
The main asset of Agromanagers S.A. (“Agromanagers”) consists of a shareholding in Brasilagro.
|
|
(11)
|
Condor Hospitality Trust Inc. is an investment Company engaged in hotels in United States. (See Note 3).
|
|
(12)
|
The Group acquired IDB on May 7, 2014. IDBD is one of the Israeli biggest and most diversified investment groups. The Group has valued its interest in IDBD at fair value through profit or loss according to an exemption under IAS 28. See Notes 2.3 (d) and 3 for further information. Since interest in IDBD is valued at fair value, participation in financial statements and other comprehensive income statements of IDBD is not shown in the table above.
|
|
(13)
|
Avenida Inc. is principally engaged in investing activities. As of June 30, 2015, holds 100% of Avenida Compras S.A., a Company engaged in e-commerce activity.
As of June 30, 2015, the Group no longer has significant influence in the company
(see Note 3).
|
|
(*)
|
The amounts are presented in thousands of US dollars.
|
|
9.
|
Interests in associates
(Continued)
|
|
June 30,
2015
|
June 30,
2014
|
|||||||
|
Beginning of the year
|
1,803,114 | 1,123,577 | ||||||
|
Acquisition of associates
|
1,254,306 | 1,131,806 | ||||||
|
Capital contribution
|
30,937 | 16,716 | ||||||
|
Share in (losses) / profit
|
(29,328 | ) | 92,568 | |||||
|
Exchange differences
|
54,761 | (29,133 | ) | |||||
|
Disposal of associates
|
(33,769 | ) | - | |||||
|
Reclassification to financial instruments
|
(30,089 | ) | - | |||||
|
Cash dividends (i)
|
(17,597 | ) | (15,459 | ) | ||||
|
Unrealized loss from investments at fair value
|
(1,001,000 | ) | (516,961 | ) | ||||
|
End of the year (ii)
|
2,031,335 | 1,803,114 | ||||||
|
(i)
|
As of June 30, 2015, the Group cashed dividends from Agro-Uranga S.A. and BHSA in the amount of Ps. 4.7 million and Ps. 12.9 million, respectively. During the fiscal year 2014, the Group cash dividends from Agro-Uranga S.A., Manibil S.A. and BHSA in the amount of Ps. 5.5 million, Ps. 9.2 million and Ps. 0.8 million, respectively.
|
|
(ii)
|
Includes a balance of Ps. (362,931) and Ps. (39,091) reflecting interests in companies with negative equity as of June 30, 2015 and 2014, respectively, which is reclassified to “Provisions” (see Note 24).
|
|
9.
|
Interests in associates
(Continued)
|
|
9.
|
Interests in associates
(Continued)
|
|
9.
|
Interests in associates
(Continued)
|
|
9.
|
Interests in associates
(Continued)
|
|
9.
|
Interests in associates
(Continued)
|
|
9.
|
Interests in associates
(Continued)
|
|
BHSA
|
||||||||
|
June 30,
2015
|
June 30,
2014
|
|||||||
|
Assets
|
||||||||
|
Total Non-current assets
|
10,233,808 | 8,794,304 | ||||||
|
Current
|
||||||||
|
Cash and cash equivalents
|
3,312,594 | 3,111,615 | ||||||
|
Other assets
|
21,537,466 | 15,432,874 | ||||||
|
Total current assets
|
24,850,060 | 18,544,489 | ||||||
|
Total Assets
|
35,083,868 | 27,338,793 | ||||||
|
Liabilities
|
||||||||
|
Non-current
|
||||||||
|
Financial liabilities (i)
|
3,625,045 | 4,208,630 | ||||||
|
Other liabilities
|
100,132 | (129,996 | ) | |||||
|
Total non-current liabilities
|
3,725,177 | 4,078,634 | ||||||
|
Current
|
||||||||
|
Financial liabilities (i)
|
25,775,030 | 18,140,073 | ||||||
|
Other liabilities
|
1,117,945 | 1,095,056 | ||||||
|
Total current liabilities
|
26,892,975 | 19,235,129 | ||||||
|
Total Liabilities
|
30,618,152 | 23,313,763 | ||||||
|
Net assets
|
4,465,716 | 4,025,030 | ||||||
|
Non-controlling interest
|
68,147 | 50,662 | ||||||
|
Net assets attributable to equity holders of the parent
|
4,397,569 | 3,974,368 | ||||||
|
(i)
|
Excluding trade and other payables and provisions.
|
|
9.
|
Interests in associates
(Continued)
|
|
BHSA
|
||||||||
|
June 30,
2015
|
June 30,
2014
|
|||||||
|
Revenues
|
4,499,581 | 3,046,657 | ||||||
|
Depreciation and amortization
|
(140,747 | ) | (86,035 | ) | ||||
|
Interest income
|
4,215,729 | 3,729,649 | ||||||
|
Interest expense
|
(2,785,449 | ) | (2,059,377 | ) | ||||
|
Allowances for doubtful accounts
|
(343,471 | ) | (333,025 | ) | ||||
|
Administrative expenses
|
(3,273,162 | ) | (2,297,449 | ) | ||||
|
Other expenses
|
(1,211,684 | ) | (1,022,315 | ) | ||||
|
Other earnings, net
|
(145,254 | ) | (94,463 | ) | ||||
|
Income tax expense
|
(354,828 | ) | (301,273 | ) | ||||
|
Profit for the year
|
460,715 | 582,369 | ||||||
|
Other comprehensive income
|
- | 14,760 | ||||||
|
Total other comprehensive income for the year
|
460,715 | 597,129 | ||||||
|
Profit attributable to non-controlling interest
|
(4,303 | ) | (9,760 | ) | ||||
|
Dividends received
|
12,873 | 9,144 | ||||||
|
BHSA
|
||||||||
|
June 30,
2015
|
June 30,
2014
|
|||||||
|
Net assets at beginning of the year
|
3,974,368 | 3,397,479 | ||||||
|
Profit for the year
|
465,018 | 592,129 | ||||||
|
Other comprehensive income
|
- | 14,760 | ||||||
|
Dividend distribution
|
(41,817 | ) | (30,000 | ) | ||||
|
Net assets at end of the year
|
4,397,569 | 3,974,368 | ||||||
|
Ownership interest
|
30.74 | % | 30.51 | % | ||||
|
Investment in associates
|
1,351,718 | 1,212,781 | ||||||
|
Goodwill
|
4,904 | 30,177 | ||||||
|
Fair value adjustment on acquisition of associate
|
5 | (1,457 | ) | |||||
|
Intergroup transactions
|
(385 | ) | (31,333 | ) | ||||
|
Net book amount at year-end
|
1,356,242 | 1,210,168 | ||||||
|
9.
|
Interests in associates
(Continued)
|
|
9.
|
Interests in associates
(Continued)
|
|
IDBD (in millions of pesos)
|
||||||||
|
June 30,
2015
|
June 30,
2014
|
|||||||
|
Assets
|
||||||||
|
Non-current assets
|
||||||||
|
Investments in associates
|
8,866 | 9,118 | ||||||
|
Other investments and derivative financial instruments
|
833 | 5,856 | ||||||
|
Property, plant and equipment
|
13,450 | 12,791 | ||||||
|
Investment properties
|
27,299 | 24,317 | ||||||
|
Intangible assets
|
11,419 | 12,580 | ||||||
|
Other non-current assets
|
3,068 | 3,375 | ||||||
|
Total Non-current assets
|
64,935 | 68,037 | ||||||
|
Current assets
|
||||||||
|
Other investments and derivative financial instruments
|
5,251 | 8,354 | ||||||
|
Trade receivables
|
6,101 | 6,878 | ||||||
|
Cash and cash equivalents
|
8,375 | 10,829 | ||||||
|
Other current assets
|
10,617 | 5,762 | ||||||
|
Total current assets
|
30,344 | 31,823 | ||||||
|
Total assets
|
95,279 | 99,860 | ||||||
|
Liabilities
|
||||||||
|
Non-current liabilities
|
||||||||
|
Obligations
|
41,961 | 45,756 | ||||||
|
Bank loans and other financial liabilities
|
7,553 | 6,747 | ||||||
|
Financial instruments
|
7,274 | 8,072 | ||||||
|
Other non-current liabilities
|
4,896 | 4,767 | ||||||
|
Total Non-current Liabilities
|
61,684 | 65,342 | ||||||
|
Current Liabilities
|
||||||||
|
Obligations
|
7,002 | 7,899 | ||||||
|
Bank loans and other financial liabilities
|
5,338 | 6,340 | ||||||
|
Trade and other payables
|
6,053 | 5,923 | ||||||
|
Other current liabilities
|
5,816 | 6,502 | ||||||
|
Total current liabilities
|
24,209 | 26,664 | ||||||
|
Total liabilities
|
85,893 | 92,006 | ||||||
|
Net assets
|
9,386 | 7,854 | ||||||
|
Non-controlling interest
|
8,526 | 8,643 | ||||||
|
Net assets of the parent
|
860 | (789 | ) | |||||
|
9.
|
Interests in associates
(Continued)
|
|
IDBD (in millions of pesos)
|
||||||||
|
June 30,
2015
(period of
twelve months)
|
June 30,
2014
(period of
six months)
|
|||||||
|
Net cash generated by operating activities
|
2,909 | 3,346 | ||||||
|
Net cash generated by investing activities
|
1,389 | 4,228 | ||||||
|
Net cash used in financing activities
|
(4,505 | ) | (11,805 | ) | ||||
|
Net decrease in cash and cash equivalents
|
(207 | ) | (4,231 | ) | ||||
|
Net decrease in cash and cash equivalents from continuing operations
|
(207 | ) | (6,935 | ) | ||||
|
Net increase in cash and cash equivalents from discontinued operations
|
- | 2,704 | ||||||
|
Net decrease in cash and cash equivalents
|
(207 | ) | (4,231 | ) | ||||
|
Cash and cash equivalents at beginning of the year
|
8,480 | 11,870 | ||||||
|
Foreign exchange gain on cash and cash equivalents
|
107 | 2,846 | ||||||
|
Changes in cash included in assets held for sale
|
(5 | ) | 344 | |||||
|
Cash and cash equivalents at end of the year
|
8,375 | 10,829 | ||||||
|
IDBD (in millions of pesos)
|
||||||||
|
June 30,
2015
(period of
twelve months)
|
June 30,
2014
(period of
six months)
|
|||||||
|
Gross profit
|
7,316 | 9,564 | ||||||
|
Profit before income tax
|
945 | 1,013 | ||||||
|
Income tax
|
(232 | ) | (592 | ) | ||||
|
Profit from continuing operations
|
713 | 421 | ||||||
|
Profit from discontinued operations
|
- | 144 | ||||||
|
Net income for the year
|
713 | 565 | ||||||
|
Other comprehensive (loss) / income
|
(562 | ) | 221 | |||||
|
Total comprehensive income for the year
|
151 | 786 | ||||||
|
Profit attributable to non-controlling interest
|
140 | 833 | ||||||
|
10.
|
Investment properties
|
|
Shopping Center
|
Office buildings and other rental properties
|
Undeveloped parcels of land
|
Leased out
farmland
|
Properties
under development
|
Total
|
|||||||||||||||||||
|
Year ended June 30, 2014
|
||||||||||||||||||||||||
|
Opening net book amount
|
1,890,531 | 1,630,509 | 421,240 | 42,998 | 186,123 | 4,171,401 | ||||||||||||||||||
|
Additions
|
61,108 | 23,988 | 454 | 7,069 | 156,927 | 249,546 | ||||||||||||||||||
|
Reclassification to available for sale
|
- | (1,098,990 | ) | - | - | - | (1,098,990 | ) | ||||||||||||||||
|
Reclassification to property, plant and equipment
|
- | (12,231 | ) | - | (3,657 | ) | - | (15,888 | ) | |||||||||||||||
|
Reclassifications of trading properties
|
- | 251 | 1,550 | - | (803 | ) | 998 | |||||||||||||||||
|
Capitalized borrowing costs
|
- | - | - | - | 22,376 | 22,376 | ||||||||||||||||||
|
Disposals
|
(35 | ) | (51,457 | ) | - | (1,080 | ) | (766 | ) | (53,338 | ) | |||||||||||||
|
Depreciation charge (i)
|
(134,325 | ) | (68,529 | ) | - | (2,134 | ) | - | (204,988 | ) | ||||||||||||||
|
Currency translation adjustment
|
- | 375,261 | - | 8,238 | - | 383,499 | ||||||||||||||||||
|
Transfers
|
(25,332 | ) | 27,056 | (1,724 | ) | - | - | - | ||||||||||||||||
|
Closing net book amount
|
1,791,947 | 825,858 | 421,520 | 51,434 | 363,857 | 3,454,616 | ||||||||||||||||||
|
As of June 30, 2014
|
||||||||||||||||||||||||
|
Cost
|
3,166,103 | 1,077,824 | 421,520 | 51,434 | 363,857 | 5,080,738 | ||||||||||||||||||
|
Accumulated depreciation
|
(1,374,156 | ) | (251,966 | ) | - | - | - | (1,626,122 | ) | |||||||||||||||
|
Net book amount
|
1,791,947 | 825,858 | 421,520 | 51,434 | 363,857 | 3,454,616 | ||||||||||||||||||
|
Year ended June 30, 2015
|
||||||||||||||||||||||||
|
Opening net book amount
|
1,791,947 | 825,858 | 421,520 | 51,434 | 363,857 | 3,454,616 | ||||||||||||||||||
|
Additions
|
60,361 | 5,893 | 1,569 | 8,354 | 173,500 | 249,677 | ||||||||||||||||||
|
Transfers
|
491,047 | 23,080 | 25,331 | - | (539,458 | ) | - | |||||||||||||||||
|
Reclassifications to trading properties
|
(3,107 | ) | - | - | - | - | (3,107 | ) | ||||||||||||||||
|
Reclassification to property, plant and equipment
|
(140 | ) | (8,305 | ) | - | (11,732 | ) | (8,779 | ) | (28,956 | ) | |||||||||||||
|
Reclassification of property, plant and equipment
|
- | 20,224 | - | 40,521 | - | 60,745 | ||||||||||||||||||
|
Capitalized borrowing costs
|
- | - | - | - | 12,957 | 12,957 | ||||||||||||||||||
|
Disposals
|
(114 | ) | (102,599 | ) | (3,251 | ) | (192 | ) | (2,077 | ) | (108,233 | ) | ||||||||||||
|
Depreciation charge (i)
|
(124,790 | ) | (26,769 | ) | - | (5,237 | ) | - | (156,796 | ) | ||||||||||||||
|
Currency translation adjustment
|
- | - | - | (5,944 | ) | - | (5,944 | ) | ||||||||||||||||
|
Closing net book amount
|
2,215,204 | 737,382 | 445,169 | 77,204 | - | 3,474,959 | ||||||||||||||||||
|
As of June 30, 2015
|
||||||||||||||||||||||||
|
Cost
|
3,736,761 | 1,028,507 | 445,169 | 77,204 | - | 5,287,641 | ||||||||||||||||||
|
Accumulated depreciation
|
(1,521,557 | ) | (291,125 | ) | - | - | - | (1,812,682 | ) | |||||||||||||||
|
Net book amount
|
2,215,204 | 737,382 | 445,169 | 77,204 | - | 3,474,959 | ||||||||||||||||||
|
(i)
|
Depreciation charge of investment property has been charged in “Costs” in the income statements (Note 33).
|
|
10.
|
Investment properties
(Continued)
|
|
June 30,
2015
|
June 30,
2014
|
June 30, 2013
|
||||||||||
|
Rental and service income
|
2,994,947 | 2,450,399 | 1,935,275 | |||||||||
|
Direct operating expenses
|
1,234,538 | 1,142,405 | 915,117 | |||||||||
|
Development expenses
|
4,106 | 1,671 | 1,884 | |||||||||
|
Gain from disposal of investment properties
|
1,150,230 | 230,918 | 177,999 | |||||||||
|
June 30,
2015
|
June 30,
2014
|
|||||||
|
Soleil Premium Outlet (i)
|
- | 88,634 | ||||||
|
Córdoba Shopping (ii)
|
61,111 | 64,951 | ||||||
|
Total
|
61,111 | 153,585 | ||||||
|
(i)
|
On August 22, 2014, IRSA Propiedades Comerciales S.A. paid the remaining balance of the purchase price for the shopping center known as “Soleil Premium Outlet” in the amount of Ps. 105.8 million (US$ 12.6 million plus interest). As a result, the mortgage granted in favor of INC S.A. was fully discharged.
|
|
(ii)
|
A portion of the Córdoba Shopping center property is encumbered with an antichresis right as collateral for a debt amounting to Ps. 11.3 and Ps. 13.2 million as of June 30, 2015 and 2014, respectively. The debt is included in "Trade and other payables" in the statement of financial position.
|
|
10.
|
Investment properties
(Continued)
|
|
10.
|
Investment properties
(Continued)
|
|
Initial costs
|
Subsequent costs
|
Costs at year-end
|
|||||||||||||||||||||||||||||||||||||||||||
|
Name
|
Encumbrances
|
Plot of land
|
Buildings, facilities and improvements (i)
|
Improvements / Additions / Disposals / Transfers
|
Plot of land
|
Buildings, facilities and improvements
|
Total
|
Accumulated depreciation
|
Net book value
|
Date of construction
|
Date of acquisition
|
Useful life for calculating depreciation
|
|||||||||||||||||||||||||||||||||
|
Shopping Center Properties:
|
|||||||||||||||||||||||||||||||||||||||||||||
|
Abasto de Buenos Aires
|
- | 9,754 | 455,787 | 10,552 | 9,754 | 466,339 | 476,093 | (204,233 | ) | 271,860 |
nov-98
|
jul-94
|
17 | ||||||||||||||||||||||||||||||||
|
Alto Palermo Shopping
|
- | 8,695 | 583,834 | 13,608 | 8,695 | 597,442 | 606,137 | (384,631 | ) | 221,506 |
oct-90
|
nov-97
|
15 | ||||||||||||||||||||||||||||||||
|
Alto Avellaneda
|
- | 18,089 | 312,584 | 22,073 | 18,089 | 334,657 | 352,746 | (220,896 | ) | 131,850 |
oct-95
|
dec-97
|
12 | ||||||||||||||||||||||||||||||||
|
Paseo Alcorta
|
- | 8,006 | 193,528 | 12,128 | 8,006 | 205,656 | 213,662 | (97,712 | ) | 115,950 |
jun-92
|
jun-97
|
16 | ||||||||||||||||||||||||||||||||
|
Alto Noa
|
- | 227 | 72,044 | 2,706 | 227 | 74,750 | 74,977 | (43,661 | ) | 31,316 |
sep-94
|
mar-95
|
14 | ||||||||||||||||||||||||||||||||
|
Buenos Aires Design
|
- | - | 75,156 | 9,332 | - | 84,488 | 84,488 | (71,558 | ) | 12,930 |
nov-93
|
nov-97
|
3 | ||||||||||||||||||||||||||||||||
|
Patio Bullrich
|
- | 9,814 | 206,956 | 7,840 | 9,814 | 214,796 | 224,610 | (118,362 | ) | 106,248 |
sep-88
|
oct-98
|
17 | ||||||||||||||||||||||||||||||||
|
Alto Rosario
|
- | 25,686 | 139,262 | 3,237 | 25,686 | 142,499 | 168,185 | (52,277 | ) | 115,908 |
nov-04
|
nov-04
|
19 | ||||||||||||||||||||||||||||||||
|
Mendoza Plaza
|
- | 10,546 | 174,705 | 14,210 | 10,546 | 188,915 | 199,461 | (96,680 | ) | 102,781 |
jun-94
|
dec-94
|
16 | ||||||||||||||||||||||||||||||||
|
Dot Baires Shopping
|
- | 84,890 | 328,443 | 89,632 | 53,462 | 449,503 | 502,965 | (120,341 | ) | 382,624 |
may-09
|
nov-06
|
26 | ||||||||||||||||||||||||||||||||
|
Córdoba Shopping
|
Antichresis
|
5,009 | 103,629 | (352 | ) | 5,009 | 103,277 | 108,286 | (51,835 | ) | 56,451 |
mar-90
|
dec-06
|
15 | |||||||||||||||||||||||||||||||
|
Distrito Arcos
|
- | - | - | 236,656 | - | 236,656 | 236,656 | (6,856 | ) | 229,800 | - |
nov-09
|
31 | ||||||||||||||||||||||||||||||||
|
Alto Comahue
|
- | 1,143 | 11,139 | 302,639 | 1,143 | 313,778 | 314,921 | (4,962 | ) | 309,959 | - |
may-06
|
22 | ||||||||||||||||||||||||||||||||
|
Patio Olmos
|
- | 11,532 | 22,212 | - | 11,532 | 22,212 | 33,744 | (6,425 | ) | 27,319 |
may-95
|
sep-07
|
17 | ||||||||||||||||||||||||||||||||
|
Soleil Factory
|
- | 23,267 | 55,905 | 36,113 | 23,267 | 92,018 | 115,285 | (30,984 | ) | 84,301 | - |
jul-10
|
9 | ||||||||||||||||||||||||||||||||
|
Ocampo parking spaces
|
- | 3,201 | 21,137 | 207 | 3,201 | 21,344 | 24,545 | (10,144 | ) | 14,401 |
sep-06
|
23 | |||||||||||||||||||||||||||||||||
|
Total Shopping Center Properties
|
219,859 | 2,756,321 | 760,581 | 188,431 | 3,548,330 | 3,736,761 | (1,521,557 | ) | 2,215,204 | ||||||||||||||||||||||||||||||||||||
|
10.
|
Investment properties
(Continued)
|
|
Initial costs
|
Subsequent costs
|
Costs at year-end
|
||||||||||||||||||||||||||||||||||||||||||||||
|
Name
|
Encumbrances
|
Plot of land
|
Buildings, facilities and improvements (i)
|
Improvements / Additions / Disposals / Transfers
|
Plot of land
|
Buildings, facilities and improvements
|
Total
|
Accumulated depreciation
|
Net book value
|
Date of construction
|
Date of acquisition
|
Useful life for calculating depreciation
|
||||||||||||||||||||||||||||||||||||
|
Office buildings and Other Rental Properties portfolio:
|
||||||||||||||||||||||||||||||||||||||||||||||||
|
Bouchard 551
|
- | 4,963 | 10,322 | (4,389 | ) | 4,963 | 5,933 | 10,896 | (2,670 | ) | 8,226 | - |
mar-07
|
29 | ||||||||||||||||||||||||||||||||||
|
Bouchard 710
|
- | 40,167 | 50,290 | 129 | 40,167 | 50,419 | 90,586 | (8,542 | ) | 82,044 | - |
jun-05
|
26 | |||||||||||||||||||||||||||||||||||
|
Dique IV
|
- | 3,660 | 68,921 | 1,941 | 3,660 | 70,862 | 74,522 | (18,256 | ) | 56,266 |
apr-09
|
- | 32 | |||||||||||||||||||||||||||||||||||
|
Intercontinental Plaza
|
- | 2,811 | 59,155 | (4,159 | ) | 2,811 | 54,996 | 57,807 | (9,024 | ) | 48,783 |
jun-96
|
nov-97
|
24 | ||||||||||||||||||||||||||||||||||
|
Libertador 498
|
- | 1,088 | 5,419 | 874 | 1,088 | 6,293 | 7,381 | (2,870 | ) | 4,511 | - |
dec-95
|
23 | |||||||||||||||||||||||||||||||||||
|
Madero 1020
|
- | 70 | 350 | - | 70 | 350 | 420 | (300 | ) | 120 | - |
dec-95
|
5 | |||||||||||||||||||||||||||||||||||
|
Maipú 1300
|
- | 4,992 | 28,468 | (1,189 | ) | 4,992 | 27,279 | 32,271 | (13,905 | ) | 18,366 | - |
sep-95
|
22 | ||||||||||||||||||||||||||||||||||
|
Rivadavia 2768
|
- | 88 | 751 | 1 | 88 | 752 | 840 | (506 | ) | 334 |
jun-95
|
sep-91
|
12 | |||||||||||||||||||||||||||||||||||
|
Suipacha 652
|
- | 2,712 | 13,290 | 1,019 | 2,712 | 14,309 | 17,021 | (3,310 | ) | 13,711 |
jun-94
|
nov-91
|
10 | |||||||||||||||||||||||||||||||||||
|
Torre BankBoston
|
- | 78,362 | 58,750 | - | 78,362 | 58,750 | 137,112 | (2,188 | ) | 134,924 | - |
aug-07
|
27 | |||||||||||||||||||||||||||||||||||
|
República Building
|
- | 111,070 | 90,581 | 96 | 111,070 | 90,677 | 201,747 | (6,208 | ) | 195,539 | - |
apr-08
|
26 | |||||||||||||||||||||||||||||||||||
|
Constitución 1111
|
- | 256 | 1,084 | - | 256 | 1,084 | 1,340 | (656 | ) | 684 |
mar-95
|
jun-94
|
21 | |||||||||||||||||||||||||||||||||||
|
La Adela
|
- | 10,155 | - | - | 10,155 | - | 10,155 | - | 10,155 | - |
jul-14
|
- | ||||||||||||||||||||||||||||||||||||
|
Edificio Dot
|
- | 13,346 | 75,482 | 54,466 | 44,775 | 98,519 | 143,294 | (16,929 | ) | 126,365 | - |
nov-06
|
30 | |||||||||||||||||||||||||||||||||||
|
Anchorena 559
|
- | 3,018 | 14,851 | - | 3,018 | 14,851 | 17,869 | (4,697 | ) | 13,172 | - |
agu-08
|
- | |||||||||||||||||||||||||||||||||||
|
Zelaya 310, 3103 and 3105
|
- | 1,723 | - | - | 1,723 | - | 1,723 | - | 1,723 | - |
jul-05
|
- | ||||||||||||||||||||||||||||||||||||
|
Abasto offices
|
- | - | 40 | 14,288 | - | 14,328 | 14,328 | (3,216 | ) | 11,112 |
mar-13
|
nov-12
|
17 | |||||||||||||||||||||||||||||||||||
|
Santa María del Plata
|
- | 12,494 | 46 | 30 | 12,500 | 70 | 12,570 | (28 | ) | 12,542 | - |
jun-97
|
- | |||||||||||||||||||||||||||||||||||
|
Alto Palermo Shopping Annex
|
- | - | 38,201 | - | - | 38,201 | 38,201 | (5,659 | ) | 32,542 | - |
jun-06
|
9 | |||||||||||||||||||||||||||||||||||
|
Office buildings and Other Rental Properties portfolio
|
290,975 | 516,001 | 63,107 | 322,410 | 547,673 | 870,083 | (98,964 | ) | 771,119 | |||||||||||||||||||||||||||||||||||||||
|
10.
|
Investment properties
(Continued)
|
|
Initial costs
|
Subsequent costs
|
Costs at year-end
|
||||||||||||||||||||||||||||||||||||||||||||||
|
Name
|
Encumbrances
|
Plot of land
|
Buildings, facilities and improvements (i)
|
Improvements / Additions / Disposals / Transfers
|
Plot of land
|
Buildings, facilities and improvements
|
Total
|
Accumulated depreciation
|
Net book value
|
Date of construction
|
Date of acquisition
|
Useful life for calculating depreciation
|
||||||||||||||||||||||||||||||||||||
|
Undeveloped parcels of lands:
|
||||||||||||||||||||||||||||||||||||||||||||||||
|
DOT Annex
|
- | 25,336 | - | - | 25,336 | - | 25,336 | - | 25,336 | - |
nov-06
|
- | ||||||||||||||||||||||||||||||||||||
|
Santa María del Plata
|
- | 158,523 | 63,836 | 428 | 158,951 | 63,836 | 222,787 | - | 222,787 | - |
jun-97
|
- | ||||||||||||||||||||||||||||||||||||
|
Catalinas Norte
|
- | 100,862 | 1,803 | 6,831 | 100,862 | 8,634 | 109,496 | - | 109,496 | - |
dec-09
|
- | ||||||||||||||||||||||||||||||||||||
|
Luján plot of land
|
- | 41,861 | (17,681 | ) | 111 | 41,972 | (17,681 | ) | 24,291 | - | 24,291 | - |
may-12
|
- | ||||||||||||||||||||||||||||||||||
|
Caballito - Ferro
|
- | 45,812 | 3,885 | - | 45,812 | 3,885 | 49,697 | - | 49,697 | - |
nov-97
|
- | ||||||||||||||||||||||||||||||||||||
|
Intercontinental Tower B plot of land
|
- | 1,564 | - | - | 1,564 | - | 1,564 | - | 1,564 | - |
feb-98
|
- | ||||||||||||||||||||||||||||||||||||
|
Pilar
|
- | 1,550 | 658 | - | 1,550 | 658 | 2,208 | - | 2,208 | - |
jul-97
|
- | ||||||||||||||||||||||||||||||||||||
|
Others
|
- | 3,272 | 2,951 | 3,567 | 6,839 | 2,951 | 9,790 | - | 9,790 | - | - | - | ||||||||||||||||||||||||||||||||||||
|
Total Undeveloped parcels of land
|
378,780 | 55,452 | 10,937 | 382,886 | 62,283 | 445,169 | - | 445,169 | ||||||||||||||||||||||||||||||||||||||||
|
Total
|
889,614 | 3,327,774 | 834,625 | 893,727 | 4,158,286 | 5,052,013 | (1,620,521 | ) | 3,431,492 | |||||||||||||||||||||||||||||||||||||||
|
(i)
|
The breakdown of investment properties as of June 30, 2015 includes property, plant and equipment in the amount of 33,737 that reflects offices used by the Company.
|
|
11.
|
Property, plant and equipment
|
|
Owner occupied farmland
|
Hotel buildings and facilities
|
Other buildings and facilities
|
Furniture and fixtures
|
Machinery and equipment
|
Vehicles
|
Total
|
||||||||||||||||||||||
|
Year ended June 30, 2014
|
||||||||||||||||||||||||||||
|
Opening net book amount
|
1,538,708 | 180,348 | 57,239 | 7,178 | 52,961 | 5,020 | 1,841,454 | |||||||||||||||||||||
|
Currency translation adjustment
|
518,869 | - | 3,363 | 1,238 | 13,751 | 240 | 537,461 | |||||||||||||||||||||
|
Additions
|
96,785 | 9,980 | 4,633 | 3,953 | 15,581 | 3,247 | 134,179 | |||||||||||||||||||||
|
Reclassifications of investment properties
|
3,657 | - | 12,231 | - | - | - | 15,888 | |||||||||||||||||||||
|
Reclassifications to intangibles assets
|
- | - | (30 | ) | - | - | - | (30 | ) | |||||||||||||||||||
|
Disposals
|
(56,763 | ) | (24 | ) | (133 | ) | (7 | ) | (2,589 | ) | (497 | ) | (60,013 | ) | ||||||||||||||
|
Depreciation charge (i)
|
(44,062 | ) | (14,559 | ) | (10,559 | ) | (1,524 | ) | (14,519 | ) | (1,760 | ) | (86,983 | ) | ||||||||||||||
|
Closing net book amount
|
2,057,194 | 175,745 | 66,744 | 10,838 | 65,185 | 6,250 | 2,381,956 | |||||||||||||||||||||
|
At June 30, 2014
|
||||||||||||||||||||||||||||
|
Cost
|
2,261,176 | 402,647 | 141,704 | 25,144 | 191,561 | 12,578 | 3,034,810 | |||||||||||||||||||||
|
Accumulated depreciation
|
(203,982 | ) | (226,902 | ) | (74,960 | ) | (14,306 | ) | (126,376 | ) | (6,328 | ) | (652,854 | ) | ||||||||||||||
|
Net book amount
|
2,057,194 | 175,745 | 66,744 | 10,838 | 65,185 | 6,250 | 2,381,956 | |||||||||||||||||||||
|
Year ended June 30, 2015
|
||||||||||||||||||||||||||||
|
Opening net book amount
|
2,057,194 | 175,745 | 66,744 | 10,838 | 65,185 | 6,250 | 2,381,956 | |||||||||||||||||||||
|
Currency translation adjustment
|
(223,146 | ) | - | (6,364 | ) | (449 | ) | (7,082 | ) | 80 | (236,961 | ) | ||||||||||||||||
|
Additions
|
153,336 | 14,737 | 14,892 | 3,442 | 28,980 | 7,572 | 222,959 | |||||||||||||||||||||
|
Reclassifications of investment properties
|
11,732 | - | 8,305 | 3,618 | 5,301 | - | 28,956 | |||||||||||||||||||||
|
Reclassifications to investment properties
|
(50,341 | ) | - | (10,404 | ) | - | - | - | (60,745 | ) | ||||||||||||||||||
|
Disposals
|
(255,345 | ) | (3,508 | ) | (2,125 | ) | (775 | ) | (2,779 | ) | (407 | ) | (264,939 | ) | ||||||||||||||
|
Depreciation charge (i)
|
(53,606 | ) | (15,097 | ) | (3,751 | ) | (2,220 | ) | (16,596 | ) | (2,761 | ) | (94,031 | ) | ||||||||||||||
|
Closing net book amount
|
1,639,824 | 171,877 | 67,297 | 14,454 | 73,009 | 10,734 | 1,977,195 | |||||||||||||||||||||
|
At June 30, 2015
|
||||||||||||||||||||||||||||
|
Cost
|
1,832,645 | 414,310 | 146,297 | 30,753 | 213,231 | 19,563 | 2,656,799 | |||||||||||||||||||||
|
Accumulated depreciation
|
(192,821 | ) | (242,433 | ) | (79,000 | ) | (16,299 | ) | (140,222 | ) | (8,829 | ) | (679,604 | ) | ||||||||||||||
|
Net book amount
|
1,639,824 | 171,877 | 67,297 | 14,454 | 73,009 | 10,734 | 1,977,195 | |||||||||||||||||||||
|
(i)
|
As of June 30, 2015 and 2014 depreciation charges of property, plant and equipment were included in “Costs” for an amount of Ps. 87,139 and Ps. 80,150, "General and administrative expenses" for an amount of Ps. 5,663 and Ps. 5,025 and “Selling expenses” for an amount of Ps. 1,229 and Ps. 1,808, respectively in the income statements (Note 33).
|
|
11.
|
Property, plant and equipment
(Continued)
|
|
June 30,
2015
|
June 30,
2014
|
|||||||
|
Sheraton Libertador
|
31,690 | 35,499 | ||||||
|
Cremaq
|
- | 256,445 | ||||||
|
Jatobá
|
182,520 | 275,461 | ||||||
|
Preferencia
|
85,192 | 98,881 | ||||||
|
Chaparral
|
259,907 | - | ||||||
|
Araucaria
|
190,606 | - | ||||||
|
La Fon Fon
|
- | 32,690 | ||||||
|
Meet processing plant
|
12,608 | - | ||||||
|
Total
|
762,523 | 698,976 | ||||||
|
June 30,
2015
|
June 30,
2014
|
|||||||
|
Cost – Finance leases
|
8,683 | 6,615 | ||||||
|
Accumulated depreciation
|
(6,133 | ) | (4,608 | ) | ||||
|
Net book amount
|
2,550 | 2,007 | ||||||
|
11.
|
Property, plant and equipment
(Continued)
|
|
Initial costs
|
Subsequent costs
|
Costs at year-end
|
|||||||||||||||||||||||||||||||||||||||
|
Name
|
Encumbrances
|
Plot of land
|
Buildings, facilities and improvements (i)
|
Improvements / Additions / Disposals / Transfers
|
Plot of land
|
Buildings, facilities and improvements
|
Total
|
Accumulated depreciation
|
Net book value
|
Date of acquisition
|
Useful life for calculating depreciation
|
||||||||||||||||||||||||||||||
|
Livestock and farmlands:
|
|||||||||||||||||||||||||||||||||||||||||
|
El Recreo
|
- | - | 1,257 | - | - | 1,257 | 1,257 | - | 1,257 |
may-95
|
- | ||||||||||||||||||||||||||||||
|
Los Pozos
|
- | 5,281 | 89,669 | 70,046 | 5,281 | 159,715 | 164,996 | (12,422 | ) | 152,574 |
may-95
|
26 | |||||||||||||||||||||||||||||
|
Administración Cactus
|
- | - | - | 5,105 | 318 | 4,787 | 5,105 | (3,627 | ) | 1,478 |
jun-14
|
19 | |||||||||||||||||||||||||||||
|
Agro Riego San Luis
|
- | 9,318 | 18,360 | 31,079 | 9,318 | 49,439 | 58,757 | (13,829 | ) | 44,928 |
nov-97
|
12 | |||||||||||||||||||||||||||||
|
Las Vertientes
|
- | - | 1,167 | 590 | - | 1,757 | 1,757 | (1,018 | ) | 739 |
mar-98
|
11 | |||||||||||||||||||||||||||||
|
La Suiza
|
- | 22,361 | 6,578 | 17,580 | 22,361 | 24,158 | 46,519 | (2,776 | ) | 43,743 |
jun-98
|
22 | |||||||||||||||||||||||||||||
|
La Esmeralda
|
- | 7,210 | 4,324 | 6,750 | 7,210 | 11,074 | 18,284 | (1,937 | ) | 16,347 |
jun-98
|
36 | |||||||||||||||||||||||||||||
|
El Tigre
|
- | 28,225 | 6,155 | 3,094 | 28,225 | 9,249 | 37,474 | (3,280 | ) | 34,194 |
apr-03
|
14 | |||||||||||||||||||||||||||||
|
El Invierno
|
- | 9,030 | 320 | - | 9,030 | 320 | 9,350 | (121 | ) | 9,229 |
jun-05
|
25 | |||||||||||||||||||||||||||||
|
San Pedro
|
- | 40,889 | 6,994 | 2,484 | 40,889 | 9,478 | 50,367 | (1,406 | ) | 48,961 |
sep-05
|
44 | |||||||||||||||||||||||||||||
|
Jatoba
|
Mortgage
|
130,886 | 67,034 | 90,720 | 110,923 | 177,717 | 288,640 | (61,146 | ) | 227,494 |
oct-06
|
33 | |||||||||||||||||||||||||||||
|
Araucaria
|
- | 211,589 | 1,948 | (21,573 | ) | 185,732 | 6,232 | 191,964 | (1,358 | ) | 190,606 |
mar-07
|
25 | ||||||||||||||||||||||||||||
|
8 de Julio
|
- | 10,040 | 439 | 703 | 10,040 | 1,142 | 11,182 | (139 | ) | 11,043 |
may-07/may-08
|
24 | |||||||||||||||||||||||||||||
|
Alto Tacuarí
|
- | 100,075 | 145 | 10,694 | 110,330 | 584 | 110,914 | (198 | ) | 110,716 |
aug-07
|
33 | |||||||||||||||||||||||||||||
|
Chaparral
|
Mortgage
|
160,620 | 37,823 | 110,287 | 141,617 | 167,113 | 308,730 | (48,823 | ) | 259,907 |
nov-07
|
25 | |||||||||||||||||||||||||||||
|
Nova Buriti
|
- | 64,653 | 1,069 | 7,113 | 71,313 | 1,522 | 72,835 | (160 | ) | 72,675 |
dec-07
|
25 | |||||||||||||||||||||||||||||
|
La Esperanza
|
- | 4,307 | - | - | 4,307 | - | 4,307 | - | 4,307 |
apr-08
|
34 | ||||||||||||||||||||||||||||||
|
Preferencia
|
Mortgage
|
30,647 | 18,847 | 81,753 | 16,900 | 114,347 | 131,247 | (24,695 | ) | 106,552 |
sep-08
|
33 | |||||||||||||||||||||||||||||
|
Avarandado
|
- | - | - | 4,357 | - | 4,357 | 4,357 | (302 | ) | 4,055 | |||||||||||||||||||||||||||||||
|
11.
|
Property, plant and equipment
(Continued)
|
|
Initial costs
|
Subsequent costs
|
Costs at year-end
|
||||||||||||||||||||||||||||||||||||||||||
|
Name
|
Encumbrances
|
Plot of land
|
Buildings, facilities and improvements (i)
|
Improvements / Additions / Disposals / Transfers
|
Plot of land
|
Buildings, facilities and improvements
|
Total
|
Accumulated depreciation
|
Net book value
|
Date of acquisition
|
Useful life for calculating depreciation
|
|||||||||||||||||||||||||||||||||
|
San Rafael
|
- | 26,303 | 824 | 48,414 | 72,797 | 2,744 | 75,541 | (547 | ) | 74,994 |
nov-08
|
35 | ||||||||||||||||||||||||||||||||
|
Las Londras
|
- | 38,846 | 706 | 57,972 | 89,739 | 7,785 | 97,524 | (863 | ) | 96,661 |
jan-09
|
36 | ||||||||||||||||||||||||||||||||
|
Establecimiento Mendoza
|
- | 6,810 | - | - | 6,810 | - | 6,810 | - | 6,810 |
mar-11
|
- | |||||||||||||||||||||||||||||||||
|
ANTA
|
- | - | 44,425 | 55,668 | - | 100,093 | 100,093 | (12,863 | ) | 87,230 | - | 23 | ||||||||||||||||||||||||||||||||
|
San Bernardo
|
- | - | 79 | 114 | - | 193 | 193 | (18 | ) | 175 | - | 10 | ||||||||||||||||||||||||||||||||
|
Venado Tuerto
|
- | - | - | 25 | - | 25 | 25 | (1 | ) | 24 | 34 | |||||||||||||||||||||||||||||||||
|
El Pinar
|
- | - | - | 19 | - | 19 | 19 | (1 | ) | 18 | - | 23 | ||||||||||||||||||||||||||||||||
|
Finca Mendoza
|
- | 32 | - | - | 32 | - | 32 | - | 32 | - | - | |||||||||||||||||||||||||||||||||
|
Cuatro vientos
|
- | 36,301 | 146 | 28,565 | 58,586 | 6,426 | 65,012 | (1,618 | ) | 63,394 |
jun-11
|
38 | ||||||||||||||||||||||||||||||||
|
La primavera
|
- | 19,245 | - | 28,022 | 47,267 | - | 47,267 | (382 | ) | 46,885 |
jun-11
|
38 | ||||||||||||||||||||||||||||||||
|
Total
|
- | 962,668 | 308,309 | 639,581 | 1,049,025 | 861,533 | 1,910,558 | (193,530 | ) | 1,717,028 | ||||||||||||||||||||||||||||||||||
|
Other buildings
|
||||||||||||||||||||||||||||||||||||||||||||
|
Edificio Intercontinental
|
- | - | 819 | 84 | - | 903 | 903 | (750 | ) | 153 | ||||||||||||||||||||||||||||||||||
|
Total Other buildings
|
- | - | 819 | 84 | - | 903 | 903 | (750 | ) | 153 | ||||||||||||||||||||||||||||||||||
|
Hotels:
|
||||||||||||||||||||||||||||||||||||||||||||
|
Llao Llao
|
- | 24,666 | 92,011 | 7,196 | 24,666 | 99,207 | 123,873 | (39,826 | ) | 84,047 |
jun-97
|
10 | ||||||||||||||||||||||||||||||||
|
Hotel Intercontinental
|
- | 17,326 | 122,714 | 17,391 | 17,325 | 140,106 | 157,431 | (101,291 | ) | 56,140 |
nov-97
|
10 | ||||||||||||||||||||||||||||||||
|
Sheraton Libertador
|
Mortgage
|
3,755 | 120,670 | 8,581 | 3,755 | 129,251 | 133,006 | (101,316 | ) | 31,690 |
mar-98
|
9 | ||||||||||||||||||||||||||||||||
|
Total Hotels
|
45,747 | 335,395 | 33,168 | 45,746 | 368,564 | 414,310 | (242,433 | ) | 171,877 | |||||||||||||||||||||||||||||||||||
|
(i)
|
The breakdown of property, plant and equipment as of June 30, 2015, includes investment properties in the amount of Ps. 77,204 that reflects leased farmlands.
|
|
12.
|
Trading properties
|
|
Completed properties
|
Properties under development
|
Undeveloped sites
|
Total
|
|||||||||||||
|
At June 30, 2013
|
8,659 | 88,879 | 11,979 | 109,517 | ||||||||||||
|
Additions
|
1,400 | 2,694 | - | 4,094 | ||||||||||||
|
Currency translation adjustment
|
- | 27,630 | - | 27,630 | ||||||||||||
|
Reclassifications of investment properties and intangible assets
|
7,897 | - | (747 | ) | 7,150 | |||||||||||
|
Disposals
|
(11,225 | ) | (15 | ) | - | (11,240 | ) | |||||||||
|
At June 30, 2014
|
6,731 | 119,188 | 11,232 | 137,151 | ||||||||||||
|
Additions
|
- | 1,066 | - | 1,066 | ||||||||||||
|
Currency translation adjustment
|
- | (6,124 | ) | - | (6,124 | ) | ||||||||||
|
Reclassifications of investment properties
|
- | - | 3,107 | 3,107 | ||||||||||||
|
Disposals
|
(2,246 | ) | - | - | (2,246 | ) | ||||||||||
|
At June 30, 2015
|
4,485 | 114,130 | 14,339 | 132,954 | ||||||||||||
|
June 30,
2015
|
June 30,
2014
|
|||||||
|
Vista al Muelle
|
43,362 | 45,368 | ||||||
|
Zetol
|
62,568 | 65,620 | ||||||
|
Total
|
105,930 | 110,988 | ||||||
|
12.
|
Trading properties
(Continued)
|
|
Description
|
Encumbrances
|
Book value
|
Date of construction
|
Date of acquisition
|
||||||||||||
|
Undeveloped sites:
|
||||||||||||||||
|
Coto Air Space
|
- | 10,429 | - |
sep-97
|
||||||||||||
|
Neuquén Project
|
- | 803 | - | - | ||||||||||||
|
Córdoba plot of land
|
- | 3,107 | - |
may-15
|
||||||||||||
|
Total undeveloped sites
|
14,339 | |||||||||||||||
|
Properties under development:
|
||||||||||||||||
|
Vista al Muelle plot of land
|
Mortgage
|
43,362 | - |
jun-09
|
||||||||||||
|
Zetol plot of land
|
Mortgage
|
62,568 | - |
jun-09
|
||||||||||||
|
Pereiraola
|
- | 8,200 | - |
dec-96
|
||||||||||||
|
Total Properties under development
|
114,130 | |||||||||||||||
|
Completed properties:
|
||||||||||||||||
|
Abril
|
- | 2,357 | - |
jan-95
|
||||||||||||
|
San Martín de Tours
|
- | 181 | - |
mar-03
|
||||||||||||
|
Entre Rios 465/9 apartments
|
- | 1,400 | - |
jan-00
|
||||||||||||
|
Condominio I and II
|
- | 547 | - |
apr-99
|
||||||||||||
|
Total Completed properties
|
4,485 | |||||||||||||||
|
Total
|
132,954 | |||||||||||||||
|
13.
|
Intangible assets
|
|
Goodwill
|
Compute software
|
Rights of use
|
Units to be received under barters
|
Others
|
Total
|
|||||||||||||||||||
|
Year ended June 30, 2014
|
||||||||||||||||||||||||
|
Opening net book amount
|
77,052 | 8,189 | 39,939 | 93,225 | 132 | 218,537 | ||||||||||||||||||
|
Currency translation adjustment
|
29,352 | 2,955 | - | - | - | 32,307 | ||||||||||||||||||
|
Additions
|
658 | 2,947 | - | - | 10,954 | 14,559 | ||||||||||||||||||
|
Disposals
|
- | (245 | ) | - | - | - | (245 | ) | ||||||||||||||||
|
Reclassification to trading properties
|
- | - | - | (8,148 | ) | - | (8,148 | ) | ||||||||||||||||
|
Reclassification to assets held for sale
|
(77,085 | ) | - | - | - | - | (77,085 | ) | ||||||||||||||||
|
Reclassification of property, plant and equipment
|
- | 30 | - | - | - | 30 | ||||||||||||||||||
|
Amortization charge (i)
|
- | (4,116 | ) | (752 | ) | - | (80 | ) | (4,948 | ) | ||||||||||||||
|
Closing net book amount
|
29,977 | 9,760 | 39,187 | 85,077 | 11,006 | 175,007 | ||||||||||||||||||
|
At June 30, 2014
|
||||||||||||||||||||||||
|
Cost
|
29,977 | 36,680 | 40,691 | 85,077 | 11,861 | 204,286 | ||||||||||||||||||
|
Accumulated amortization
|
- | (26,920 | ) | (1,504 | ) | - | (855 | ) | (29,279 | ) | ||||||||||||||
|
Net book amount
|
29,977 | 9,760 | 39,187 | 85,077 | 11,006 | 175,007 | ||||||||||||||||||
|
Year ended June 30, 2015
|
||||||||||||||||||||||||
|
Opening net book amount
|
29,977 | 9,760 | 39,187 | 85,077 | 11,006 | 175,007 | ||||||||||||||||||
|
Currency translation adjustment
|
(2,022 | ) | (1,565 | ) | - | - | - | (3,587 | ) | |||||||||||||||
|
Additions
|
- | 6,391 | - | 5,409 | - | 11,800 | ||||||||||||||||||
|
Disposals
|
(343 | ) | (119 | ) | - | - | - | (462 | ) | |||||||||||||||
|
Amortization charge (i)
|
- | (4,625 | ) | (1,224 | ) | - | (1,146 | ) | (6,995 | ) | ||||||||||||||
|
Closing net book amount
|
27,612 | 9,842 | 37,963 | 90,486 | 9,860 | 175,763 | ||||||||||||||||||
|
At June 30, 2015
|
||||||||||||||||||||||||
|
Cost
|
27,612 | 41,387 | 40,692 | 90,486 | 11,862 | 212,039 | ||||||||||||||||||
|
Accumulated amortization
|
- | (31,545 | ) | (2,729 | ) | - | (2,002 | ) | (36,276 | ) | ||||||||||||||
|
Net book amount
|
27,612 | 9,842 | 37,963 | 90,486 | 9,860 | 175,763 | ||||||||||||||||||
|
(i)
|
As of June 30, 2015 and 2014 depreciation charges has been charged in “General and administrative expenses” in the Income statements (Note 33).
|
|
14.
|
Biological assets
|
|
Crops
|
Sugarcane
|
Beef cattle
|
Dairy
|
Other cattle
|
Others
|
Total
|
||||||||||||||||||||||
|
At June 30, 2013
|
55,879 | 111,063 | 195,750 | 28,134 | 7,136 | 2,730 | 400,692 | |||||||||||||||||||||
|
Purchases
|
- | - | 37,651 | - | 172 | - | 37,823 | |||||||||||||||||||||
|
Initial recognition and changes in fair value of biological assets (i)
|
837,037 | 82,778 | 143,096 | 11,445 | (661 | ) | 1,872 | 1,075,567 | ||||||||||||||||||||
|
Decrease due to harvest
|
(815,080 | ) | (100,791 | ) | - | - | - | - | (915,871 | ) | ||||||||||||||||||
|
Decrease due to sales
|
- | - | (73,897 | ) | (2,316 | ) | (181 | ) | - | (76,394 | ) | |||||||||||||||||
|
Consume
|
- | - | (501 | ) | - | (57 | ) | 81 | (477 | ) | ||||||||||||||||||
|
Currency translation adjustment
|
69,520 | 49,823 | - | - | - | - | 119,343 | |||||||||||||||||||||
|
At June 30, 2014
|
147,356 | 142,873 | 302,099 | 37,263 | 6,409 | 4,683 | 640,683 | |||||||||||||||||||||
|
Purchases
|
- | - | 14,097 | - | 873 | - | 14,970 | |||||||||||||||||||||
|
Initial recognition and changes in fair value of biological assets (i)
|
896,520 | 162,352 | 161,104 | 13,142 | 463 | 1,796 | 1,235,377 | |||||||||||||||||||||
|
Decrease due to harvest
|
(959,572 | ) | (198,026 | ) | - | - | - | - | (1,157,598 | ) | ||||||||||||||||||
|
Decrease due to sales
|
- | - | (118,041 | ) | (9,850 | ) | (273 | ) | - | (128,164 | ) | |||||||||||||||||
|
Addition from lease agreement
|
- | 22,474 | - | - | - | - | 22,474 | |||||||||||||||||||||
|
Consume
|
- | - | (705 | ) | - | (49 | ) | (1,084 | ) | (1,838 | ) | |||||||||||||||||
|
Currency translation adjustment
|
(30,476 | ) | (16,551 | ) | - | - | - | - | (47,027 | ) | ||||||||||||||||||
|
At June 30, 2015
|
53,828 | 113,122 | 358,554 | 40,555 | 7,423 | 5,395 | 578,877 | |||||||||||||||||||||
|
(i)
|
Biological assets with a production cycle of more than one year (that is, sugarcane and cattle) generated “Initial recognition and changes in fair value of biological assets” amounting to Ps. 337,061 and Ps. 236,658 for the years ended June 30, 2015 and 2014, respectively. For the years ended June 30, 2015 and 2014, amounts of Ps. 15,993 and Ps. 79,351, was attributable to price changes, and amounts of Ps. 143,643 and Ps. 58,315, was attributable to physical changes, respectively.
|
|
Classification
|
June 30,
2015
|
June 30,
2014
|
|||||||
|
Non-current
|
|||||||||
|
Cattle for dairy production
|
Production
|
40,478 | 37,217 | ||||||
|
Breeding cattle
|
Production
|
293,709 | 254,397 | ||||||
|
Sugarcane fields
|
Production
|
113,122 | 142,873 | ||||||
|
Other cattle
|
Production
|
6,175 | 5,683 | ||||||
|
Others biological assets
|
Production
|
5,395 | 4,683 | ||||||
|
Non-current biological assets
|
458,879 | 444,853 | |||||||
|
Current
|
|||||||||
|
Cattle for dairy production
|
Consumable
|
77 | 46 | ||||||
|
Cattle for sale
|
Consumable
|
64,845 | 47,702 | ||||||
|
Crops fields
|
Consumable
|
53,828 | 147,356 | ||||||
|
Other cattle
|
Consumable
|
1,248 | 726 | ||||||
|
Current biological assets
|
119,998 | 195,830 | |||||||
|
Total biological assets
|
578,877 | 640,683 | |||||||
|
14.
|
Biological assets
(Continued)
|
|
June 30, 2015
|
||||||||||||||||
|
Level 1
|
Level 2
|
Level 3
|
Total
|
|||||||||||||
|
Cattle for dairy production
|
- | 40,555 | - | 40,555 | ||||||||||||
|
Breeding cattle and cattle for sale
|
- | 358,554 | - | 358,554 | ||||||||||||
|
Sugarcane fields
|
- | - | 113,122 | 113,122 | ||||||||||||
|
Other cattle
|
- | 7,423 | - | 7,423 | ||||||||||||
|
Others biological assets
|
5,395 | - | - | 5,395 | ||||||||||||
|
Crops fields
|
13,477 | - | 40,351 | 53,828 | ||||||||||||
|
Total
|
18,872 | 406,532 | 153,473 | 578,877 | ||||||||||||
|
June 30, 2014
|
|||||||
|
Level 1
|
Level 2
|
Level 3
|
Total
|
||||
|
Cattle for dairy production
|
-
|
37,263
|
-
|
37,263
|
|||
|
Breeding cattle and cattle for sale
|
-
|
302,099
|
-
|
302,099
|
|||
|
Sugarcane fields
|
-
|
-
|
142,873
|
142,873
|
|||
|
Other cattle
|
-
|
6,409
|
-
|
6,409
|
|||
|
Others biological assets
|
4,683
|
-
|
-
|
4,683
|
|||
|
Crops fields
|
10,736
|
-
|
136,620
|
147,356
|
|||
|
Total
|
15,419
|
345,771
|
279,493
|
640,683
|
|||
|
Crops fields with significant biological growth
|
Sugarcane fields
|
|||||||
|
At June 30, 2014
|
136,620 | 142,873 | ||||||
|
Initial recognition and changes in the fair value of biological assets (i)
|
462,116 | 162,352 | ||||||
|
Harvest
|
(557,591 | ) | (198,026 | ) | ||||
|
Addition from lease agreement
|
- | 22,474 | ||||||
|
Currency translation adjustment
|
(794 | ) | (16,551 | ) | ||||
|
At June 30, 2015
|
40,351 | 113,122 | ||||||
|
14.
|
Biological assets
(Continued)
|
|
Description
|
Pricing model
|
Parameters
|
|
Cattle
|
Comparable market
|
Price per livestock head/kg and per category
|
|
Description
|
Pricing model
|
Pricing method
|
Parameters
|
Range
|
|||
|
Crops
|
Discounted cash flows
|
- |
Yields – Operating cost –Selling expenses - Future of sale prices
|
Argentina:
|
|||
|
Discount rate
|
Yields 1.65 - 11.72 tn/ha
|
||||||
|
Future of sale prices: 949 -1,233 Ps. /tn
|
|||||||
|
Selling expenses: 170 - 680 Ps./tn
|
|||||||
|
Operating cost: 756 -4,001 Ps. /ha
|
|||||||
|
Brazil:
|
|||||||
|
Yields 3.42 tn/ha
|
|||||||
|
Future of sale prices: 366.67 Rs./tn
|
|||||||
|
Selling expenses: 57.07 Rs./tn
|
|||||||
|
Operating cost: 125 Rs./ha
|
|||||||
|
Sugarcane
|
Discounted cash flows
|
- |
Yields – Operating cost –Selling expenses - Future of sale prices
|
Brazil:
|
|||
|
Discount rate
|
Yields 60 - 112.5 tn/ha
|
||||||
|
Future of sale prices: 66.9-82.7 Rs./tn
|
|||||||
|
Operating cost: 4,536.23 Rs./ha
|
|||||||
|
Bolivia:
|
|||||||
|
Yields 58 - 113 tn/ha
|
|||||||
|
Future of sale prices: 21.87 – 23.89 US$/tn
|
|||||||
|
Selling expenses: 4.05 US$/tn
|
|||||||
|
Operating cost: 275 – 520 US$/tn
|
|||||||
|
Discount rate: 11.62%
|
|||||||
|
14.
|
Biological assets
(Continued)
|
|
15.
|
Inventories
|
|
June 30,
2015
|
June 30,
2014
|
|||||||
|
Current
|
||||||||
|
Crops
|
269,861 | 241,061 | ||||||
|
Materials and inputs
|
154,492 | 141,495 | ||||||
|
Seeds and fodders
|
60,839 | 28,329 | ||||||
|
Hotel supplies
|
6,926 | 6,011 | ||||||
|
Beef
|
19,232 | 22,875 | ||||||
|
Current inventories
|
511,350 | 439,771 | ||||||
|
Total inventories
|
511,350 | 439,771 | ||||||
|
16.
|
Financial instruments by category
|
|
16.
|
Financial instruments by category
(Continued)
|
|
Financial assets at amortized cost
|
Financial assets at fair value through profit or loss
|
Subtotal financial assets
|
Non-financial assets
|
Total
|
||||||||||||||||
|
June 30, 2015
|
||||||||||||||||||||
|
Assets as per statement of financial position
|
||||||||||||||||||||
|
Investments in associates and joint ventures (Note 9) (i)
|
- | 907,083 | 907,083 | - | 907,083 | |||||||||||||||
|
Trade and other receivables (Note 18)
|
684,104 | 56,181 | 1,740,285 | 458,865 | 2,199,150 | |||||||||||||||
|
Investment in financial assets (Note 19)
|
100,452 | 1,026,495 | 1,126,947 | - | 1,126,947 | |||||||||||||||
|
Derivative financial instruments (Note 20)
|
- | 237,156 | 237,156 | - | 237,156 | |||||||||||||||
|
Cash and cash equivalents (excluding bank overdrafts) (Note 21)
|
521,353 | 112,340 | 633,693 | - | 633,693 | |||||||||||||||
|
Total
|
2,305,909 | 2,339,255 | 4,645,164 | 458,865 | 5,104,029 | |||||||||||||||
|
Financial liabilities at amortized cost
|
Financial liabilities at fair value through profit or loss
|
Subtotal financial liabilities
|
Non-financial liabilities
|
Total
|
||||||||||||||||
|
Liabilities as per statement of financial position
|
||||||||||||||||||||
|
Trade and other payables (Note 22)
|
761,390 | - | 761,390 | 809,499 | 1,570,889 | |||||||||||||||
|
Borrowings (excluding finance lease liabilities) (Note 25)
|
8,258,448 | 15,088 | 8,273,536 | - | 8,273,536 | |||||||||||||||
|
Derivative financial instruments (Note 20)
|
- | 532,683 | 532,683 | - | 532,683 | |||||||||||||||
|
Total
|
9,019,838 | 547,771 | 9,567,609 | 809,499 | 10,377,108 | |||||||||||||||
|
(i)
|
The Group has valued its interest in its associate IDBD at fair value through profit or loss according to IAS 28. Therefore, the Group has included it in the chart in order to show the respective results.
|
|
Financial assets at amortized cost
|
Financial assets at fair value through profit or loss
|
Subtotal financial assets
|
Non-financial assets
|
Total
|
||||||||||||||||
|
June 30, 2014
|
||||||||||||||||||||
|
Assets as per statement of financial position
|
||||||||||||||||||||
|
Trade and other receivables (Note 18)
|
1,362,245 | 66,722 | 1,428,967 | 484,790 | 1,913,757 | |||||||||||||||
|
Investments in associates and joint ventures (Note 9) (i)
|
- | 595,342 | 595,342 | - | 595,342 | |||||||||||||||
|
Investment in financial assets (Note 19)
|
- | 770,645 | 770,645 | - | 770,645 | |||||||||||||||
|
Derivative financial instruments (Note 20)
|
- | 33,130 | 33,130 | - | 33,130 | |||||||||||||||
|
Cash and cash equivalents (excluding bank overdrafts) (Note 21)
|
978,397 | 24,590 | 1,002,987 | - | 1,002,987 | |||||||||||||||
|
Total
|
2,340,642 | 1,490,429 | 3,831,071 | 484,790 | 4,315,861 | |||||||||||||||
|
(i)
|
The Group has valued its interest in its associate IDBD at fair value through profit or loss according to IAS 28. Therefore, the Group has included it in the chart in order to show the respective results.
|
|
16.
|
Financial instruments by category
(Continued)
|
|
Financial liabilities at amortized cost
|
Financial liabilities at fair value through profit or loss
|
Subtotal financial liabilities
|
Non-financial liabilities
|
Total
|
||||||||||||||||
|
Liabilities as per statement of financial position
|
||||||||||||||||||||
|
Trade and other payables (Note 22)
|
568,826 | - | 568,826 | 652,114 | 1,220,940 | |||||||||||||||
|
Borrowings (excluding finance lease liabilities) (Note 25)
|
7,900,094 | 51,443 | 7,951,537 | - | 7,951,537 | |||||||||||||||
|
Derivative financial instruments (Note 20)
|
- | 374,266 | 374,266 | - | 374,266 | |||||||||||||||
|
Total
|
8,468,920 | 425,709 | 8,894,629 | 652,114 | 9,546,743 | |||||||||||||||
|
Financial assets/ liabilities at amortized cost
|
Financial assets / liabilities at fair value through profit or loss
|
Subtotal Financial assets and liabilities
|
Non-Financial assets and liabilities
|
Total
|
||||||||||||||||
|
June 30, 2015
|
||||||||||||||||||||
|
Interest income
|
100,094 | - | 100,094 | - | 100,094 | |||||||||||||||
|
Interest expense
|
(886,710 | ) | - | (886,710 | ) | - | (886,710 | ) | ||||||||||||
|
Foreign exchange losses
|
(562,042 | ) | - | (562,042 | ) | - | (562,042 | ) | ||||||||||||
|
Dividends income
|
16,622 | - | 16,622 | - | 16,622 | |||||||||||||||
|
Capitalized borrowing costs
|
12,957 | - | 12,957 | - | 12,957 | |||||||||||||||
|
Fair value gain on financial assets at fair value through profit or loss, net
|
- | 187,529 | 187,529 | - | 187,529 | |||||||||||||||
|
Loss from repurchase of Non-convertible Notes
|
(1,945 | ) | - | (1,945 | ) | - | (1,945 | ) | ||||||||||||
|
Loss from derivative financial instruments (except commodities)
|
- | (83,510 | ) | (83,510 | ) | - | (83,510 | ) | ||||||||||||
|
Gain on the revaluation of receivables arising from the sale of farmland
|
- | 52,984 | 52,984 | - | 52,984 | |||||||||||||||
|
Other financial results
|
(124,140 | ) | - | (124,140 | ) | - | (124,140 | ) | ||||||||||||
|
Net result
|
(1,445,164 | ) | 157,003 | (1,288,161 | ) | - | (1,288,161 | ) | ||||||||||||
|
16.
|
Financial instruments by category
(Continued)
|
|
Financial assets / liabilities at amortized cost
|
Financial assets / liabilities at fair value through profit or loss
|
Subtotal Financial assets and liabilities
|
Non-Financial assets and liabilities
|
Total
|
||||||||||||||||
|
June 30, 2014
|
||||||||||||||||||||
|
Interest Income
|
119,291 | - | 119,291 | - | 119,291 | |||||||||||||||
|
Interest expense
|
(737,913 | ) | - | (737,913 | ) | - | (737,913 | ) | ||||||||||||
|
Foreign exchange losses, net
|
(1,899,521 | ) | - | (1,899,521 | ) | - | (1,899,521 | ) | ||||||||||||
|
Dividends income
|
15,041 | - | 15,041 | - | 15,041 | |||||||||||||||
|
Capitalized borrowing costs
|
22,376 | - | 22,376 | - | 22,376 | |||||||||||||||
|
Fair value gain on financial assets at fair value through profit or loss, net
|
- | 379,091 | 379,091 | - | 379,091 | |||||||||||||||
|
Loss from repurchase of Non-convertible Notes
|
(44,688 | ) | - | (44,688 | ) | - | (44,688 | ) | ||||||||||||
|
Loss from derivative financial instruments (except commodities)
|
- | (365,740 | ) | (365,740 | ) | - | (365,740 | ) | ||||||||||||
|
Gain on the revaluation of receivables arising from the sale of farmland
|
- | 20,751 | 20,751 | - | 20,751 | |||||||||||||||
|
Other finance results
|
(83,086 | ) | - | (83,086 | ) | - | (83,086 | ) | ||||||||||||
|
Net result
|
(2,608,500 | ) | 34,102 | (2,574,398 | ) | - | (2,574,398 | ) | ||||||||||||
|
Financial assets / liabilities at amortized cost
|
Financial assets / liabilities at fair value through profit or loss
|
Subtotal Financial assets and liabilities
|
Non-Financial assets and liabilities
|
Total
|
||||||||||||||||
|
June 30, 2013
|
||||||||||||||||||||
|
Interest income
|
72,813 | - | 72,813 | - | 72,813 | |||||||||||||||
|
Interest expense
|
(483,772 | ) | - | (483,772 | ) | - | (483,772 | ) | ||||||||||||
|
Foreign exchange losses, net
|
(481,696 | ) | - | (481,696 | ) | - | (481,696 | ) | ||||||||||||
|
Dividends income
|
23,249 | - | 23,249 | - | 23,249 | |||||||||||||||
|
Capitalized borrowing costs
|
10,307 | - | 10,307 | - | 10,307 | |||||||||||||||
|
Fair value gain of financial assets at fair value through profit or loss, net
|
- | 23,739 | 23,739 | - | 23,739 | |||||||||||||||
|
Loss from derivative financial instruments (except commodities)
|
- | (7,567 | ) | (7,567 | ) | - | (7,567 | ) | ||||||||||||
|
Net loss on the revaluation of receivables arising from the sale of farmland
|
- | (3,165 | ) | (3,165 | ) | - | (3,165 | ) | ||||||||||||
|
Gain from repurchase of Non-convertible Notes
|
2,057 | - | 2,057 | - | 2,057 | |||||||||||||||
|
Fair value gain on embedded derivatives
|
- | 64 | 64 | - | 64 | |||||||||||||||
|
Other finance results
|
(64,790 | ) | - | (64,790 | ) | - | (64,790 | ) | ||||||||||||
|
Net result
|
(921,832 | ) | 13,071 | (908,761 | ) | - | (908,761 | ) | ||||||||||||
|
16.
|
Financial instruments by category
(Continued)
|
|
16.
|
Financial instruments by category
(Continued)
|
|
16.
|
Financial instruments by category
(Continued)
|
|
·
|
Quoted market price of IDBD share as of June 30, 2015 as published in the TASE: NIS 1.96 per share
|
|
·
|
Number of shares eligible to participate in the tender offer under the various scenarios and assigned probability of occurrence; and
|
|
·
|
Discount rate to be applied to the fixed-price tender offer obligation of 0.07%
|
|
16.
|
Financial instruments by category
(Continued)
|
|
June 30, 2015
|
||||||||||||||||
|
Level 1
|
Level 2
|
Level 3
|
Total
|
|||||||||||||
|
Assets
|
||||||||||||||||
|
Financial assets at fair value through profit or loss:
|
||||||||||||||||
|
- Investment in equity securities in TGLT
|
71,573 | - | - | 71,573 | ||||||||||||
|
- Investment in equity securities in Avenida Inc. S.A.
|
102,316 | - | - | 102,316 | ||||||||||||
|
- Corporate bonds
|
1,789 | - | - | 1,789 | ||||||||||||
|
- Government bonds
|
101,649 | - | 101,649 | |||||||||||||
|
- Mutual funds
|
383,572 | - | - | 383,572 | ||||||||||||
|
- Other securities in public Companies
|
16,742 | - | - | 16,742 | ||||||||||||
|
- Preferred Shares of Condor Hospitality Trust Inc. (formerly Supertel Hospitality Inc. due to change of corporate name)
|
- | - | 348,854 | 348,854 | ||||||||||||
|
Derivative financial instruments:
|
||||||||||||||||
|
- Warrants of Condor Hospitality Trust Inc. (formerly Supertel Hospitality Inc. due to change of corporate name)
|
- | - | 7,151 | 7,151 | ||||||||||||
|
- Crops futures
|
396 | - | - | 396 | ||||||||||||
|
- Commodities options
|
1,195 | - | - | 1,195 | ||||||||||||
|
- IDBD Warrants
|
228,414 | - | - | 228,414 | ||||||||||||
|
- Investments in associates
|
||||||||||||||||
|
- IDBD
|
- | - | 907,083 | 907,083 | ||||||||||||
|
Cash and cash equivalents
|
112,340 | - | - | 112,340 | ||||||||||||
|
Total Assets
|
1,019,986 | - | 1,263,088 | 2,283,074 | ||||||||||||
|
Liabilities
|
||||||||||||||||
|
Derivative financial instruments:
|
||||||||||||||||
|
- Foreign-currency contracts
|
- | 10,065 | - | 10,065 | ||||||||||||
|
- Crops futures
|
11,477 | - | - | 11,477 | ||||||||||||
|
- Commodities options
|
8,500 | - | - | 8,500 | ||||||||||||
|
- Commitment to tender offer shares in IDBD
|
- | - | 502,641 | 502,641 | ||||||||||||
|
Borrowings
|
||||||||||||||||
|
- Other borrowings
|
- | - | 15,089 | 15,089 | ||||||||||||
|
Total Liabilities
|
19,977 | 10,065 | 517,730 | 547,772 | ||||||||||||
|
16.
|
Financial instruments by category
(Continued)
|
|
June 30, 2014
|
||||||||||||||||
|
Level 1
|
Level 2
|
Level 3
|
Total
|
|||||||||||||
|
Assets
|
||||||||||||||||
|
Financial assets at fair value through profit or loss:
|
||||||||||||||||
|
- Investment in equity securities in TGLT
|
63,546 | - | - | 63,546 | ||||||||||||
|
- Investment in equity securities in Hersha
|
53,901 | - | - | 53,901 | ||||||||||||
|
- Corporate bonds
|
1,438 | - | - | 1,438 | ||||||||||||
|
- Government bonds
|
203,216 | - | - | 203,216 | ||||||||||||
|
- Mutual funds
|
222,760 | - | - | 222,760 | ||||||||||||
|
- Other securities in public Companies
|
14,614 | - | - | 14,614 | ||||||||||||
|
- Preferred Shares of Condor Hospitality Trust Inc. (formerly Supertel Hospitality Inc. due to change of corporate name)
|
- | - | 211,170 | 211,170 | ||||||||||||
|
Derivative financial instruments:
|
||||||||||||||||
|
- Crops futures
|
4,750 | - | - | 4,750 | ||||||||||||
|
- IDBD Rights (i)
|
10,986 | - | - | 10,986 | ||||||||||||
|
- Foreign-currency contracts
|
- | 16,305 | - | 16,305 | ||||||||||||
|
- Interest-rate swaps
|
- | 1,089 | - | 1,089 | ||||||||||||
|
Cash and cash equivalents
|
24,590 | - | - | 24,590 | ||||||||||||
|
Total Assets
|
599,801 | 17,394 | 211,170 | 828,365 | ||||||||||||
|
Liabilities
|
||||||||||||||||
|
Derivative financial instruments:
|
||||||||||||||||
|
- Foreign-currency future contracts
|
- | 52,666 | - | 52,666 | ||||||||||||
|
- Commodities options
|
753 | - | - | 753 | ||||||||||||
|
- Commitment to tender offer shares in IDBD
|
- | - | 320,847 | 320,847 | ||||||||||||
|
Total Liabilities
|
753 | 52,666 | 320,847 | 374,266 | ||||||||||||
|
(i)
|
On July 3 rights for the purchase of additional shares and warrants of IDBD were exercised.
|
|
Warrants of Condor Hospitality Trust Inc.
|
Investment in associate IDBD
|
Other borrowings
|
Preferred Shares
of Condor Hospitality
Trust Inc.
|
Commitment to tender offer shares in IDBD
|
Total
|
|||||||||||||||||||
|
Balances as of July 1st, 2013
|
16,949 | - | - | 139,120 | - | 156,069 | ||||||||||||||||||
|
Currency translation adjustment
|
- | - | - | - | (5,247 | ) | (5,247 | ) | ||||||||||||||||
|
Total gains or losses for the year 2013
|
(16,949 | ) | - | - | 72,050 | (315,600 | ) | (260,499 | ) | |||||||||||||||
|
Balance as of June 30, 2014
|
- | - | - | 211,170 | (320,847 | ) | (109,677 | ) | ||||||||||||||||
|
Transfers to Level 3
|
- | 1,825,449 | (86,210 | ) | - | - | 1,739,239 | |||||||||||||||||
|
Currency translation adjustment
|
- | 82,634 | 18,580 | - | (45,260 | ) | 55,954 | |||||||||||||||||
|
Gain and losses recognized in profit or loss (i)
|
7,151 | (1,001,000 | ) | 52,541 | 137,684 | (136,534 | ) | (940,158 | ) | |||||||||||||||
|
Balance as of June 30, 2015
|
7,151 | 907,083 | (15,089 | ) | 348,854 | (502,641 | ) | 745,358 | ||||||||||||||||
|
(i)
|
The gain / (loss) is not realized as of June 30, 2015 and is accounted for under “Other financial results” in the income statements (Note 36)
|
|
16.
|
Financial instruments by category
(Continued)
|
|
16.
|
Financial instruments by category
(Continued)
|
|
Description
|
Pricing model
|
Pricing method
|
Parameters
|
Range
|
||||||
|
Foreign currency-contracts
|
Present value method
|
Theoretical price
|
Money market curve, interest-rate curve; Foreign exchange curve.
|
- | ||||||
|
Commitment to tender offer IDBD
|
Black-Scholes
|
Theoretical price
|
Underlying asset price; share price volatility (historical) and interest-rate curve (NIS rate curve).
|
Underlying asset price 3.5 to 4.7
Share price volatility
30% to 40%
Money market interest rate 0.7% to 1%
|
||||||
|
Other Borrowings
|
Weighted probability of the difference between market price and the Commitment to tender offer of shares in IDBD
|
Theoretical price
|
Underlying asset price; share price volatility (historical) and interest-rate curve (NIS rate curve). IRSA 2017 interest-rate and scenario weights.
|
Underlying asset price 1.55 to 2.35
Share price volatility
60% to 80%
Money market interest rate 0.02% to 0.9%
|
||||||
|
IDBD Shares
|
Weighted probability of the difference between market price and the Commitment to tender offer of shares in IDBD
|
Theoretical price
|
Underlying asset price; share price volatility (historical) and interest-rate curve (NIS rate curve). IRSA 2017 interest-rate and scenario weights.
|
Underlying asset price 1.55 to 2.35
Share price volatility
60% to 80%
Money market interest rate 0.02% to 0.9%
|
||||||
|
Call option of Arcos
|
Discounted cash flow
|
- |
Projected income and discounted interest rate.
|
- | ||||||
|
Interest rate swaps
|
Cash flow
|
Theoretical price
|
Interest rate and cash flow forward contract.
|
- | ||||||
|
Preferred shares of Condor
|
Binomial tree
|
Theoretical price
|
Underlying asset price (market price), share price volatility (historical) and money market interest-rate curve (Libor rate).
|
Underlying asset price 1.96 to 2.65
Share price volatility 56% to 76%
Money market interest rate 0.67% to
0.83%
|
||||||
|
Warrants of Condor
|
Black-Scholes
|
Theoretical price
|
Underlying asset price (market price), share price volatility (historical) and money market interest-rate curve (Libor rate).
|
Underlying asset price 1.96 to 2.65
Share price volatility 56% to 76%
Money market interest rate 0.67% to
0.83%
|
||||||
|
17.
|
Restricted assets
|
|
June 30,
2015
|
June 30,
2014
|
|||||||
|
Non-current
|
||||||||
|
Mutual funds
|
4,301 | 50,897 | ||||||
|
Total Non-Current
|
4,301 | 50,897 | ||||||
|
Current
|
||||||||
|
Escrow deposits
|
607,021 | - | ||||||
|
Total Current
|
607,021 | - | ||||||
|
Total restricted assets
|
611,322 | 50,897 | ||||||
|
18.
|
Trade and other receivables
|
|
June 30,
2015
|
June 30,
2014
|
|||||||
|
Non-current
|
||||||||
|
Leases and services receivable
|
62,080 | 55,105 | ||||||
|
Receivables from sale of agriculture products
|
1,154 | 2,090 | ||||||
|
Property sales receivable (i)
|
104,064 | 154,582 | ||||||
|
Less: allowance for doubtful accounts
|
(2,208 | ) | (2,208 | ) | ||||
|
Non-current trade receivables
|
165,090 | 209,569 | ||||||
|
Trade receivables from disposal of joint ventures
|
3,595 | 3,213 | ||||||
|
Prepayments
|
11,274 | 14,332 | ||||||
|
VAT receivables
|
26,745 | 22,342 | ||||||
|
Other tax receivables
|
73,131 | 110,238 | ||||||
|
Guarantee deposits
|
17,027 | 17,150 | ||||||
|
Advances for shares purchases
|
12,134 | - | ||||||
|
Others
|
2,060 | 1,093 | ||||||
|
Non-current other receivables
|
145,966 | 168,368 | ||||||
|
Related parties (Note 38)
|
115,721 | 97,412 | ||||||
|
Non-current trade and other receivables
|
426,777 | 475,349 | ||||||
|
Current
|
||||||||
|
Consumer financing receivables
|
14,620 | 14,861 | ||||||
|
Leases and services receivable
|
356,217 | 256,123 | ||||||
|
Receivables from sale of agriculture products and farmlands leases
|
253,355 | 281,711 | ||||||
|
Receivables from hotel operations
|
21,144 | 33,861 | ||||||
|
Deferred checks received
|
247,030 | 211,278 | ||||||
|
Debtors under legal proceedings
|
71,343 | 61,573 | ||||||
|
Property sales receivable (i)
|
88,032 | 131,573 | ||||||
|
Less: allowance for doubtful accounts
|
(117,514 | ) | (88,088 | ) | ||||
|
Current trade receivables
|
934,227 | 902,892 | ||||||
|
Contributions to be paid in by non-controlling interests
|
- | 12,840 | ||||||
|
Prepayments
|
144,982 | 90,754 | ||||||
|
VAT receivables
|
51,593 | 61,030 | ||||||
|
Gross sales tax credit
|
6,594 | 4,957 | ||||||
|
Other tax receivables
|
36,316 | 33,457 | ||||||
|
Loans
|
22,977 | 12,751 | ||||||
|
Expenses and services to recover
|
3,125 | 3,024 | ||||||
|
Suppliers advances
|
105,105 | 144,656 | ||||||
|
Guarantee deposits
|
39,154 | 49,572 | ||||||
|
Dividends receivable
|
- | 11,778 | ||||||
|
Others
|
37,505 | 24,892 | ||||||
|
Less: allowance for doubtful accounts
|
(185 | ) | (195 | ) | ||||
|
Current other receivables
|
447,166 | 449,516 | ||||||
|
Related parties (Note 38)
|
390,980 | 86,000 | ||||||
|
Current trade and other receivables
|
1,772,373 | 1,438,408 | ||||||
|
Total trade and other receivables
|
2,199,150 | 1,913,757 | ||||||
|
(i)
|
Property sales receivables primarily comprise the sale of trading properties, investment properties and farmlands.
|
|
18.
|
Trade and other receivables
(Continued)
|
|
June 30,
2015
|
June 30,
2014
|
|||||||
|
Beginning of the year
|
90,491 | 86,902 | ||||||
|
Creation
|
45,968 | 24,150 | ||||||
|
Recovery
|
(16,800 | ) | (13,689 | ) | ||||
|
Unused amounts reversed
|
- | (23 | ) | |||||
|
Used during the year
|
(1,924 | ) | (9,347 | ) | ||||
|
Currency translation adjustment
|
2,172 | 2,498 | ||||||
|
End of the year
|
119,907 | 90,491 | ||||||
|
18.
|
Trade and other receivables
(Continued)
|
| Expired | ||||||||||||||||||||||||
|
Up to 3 months
|
3 to 6 months
|
Over 6 months
|
Not past due
|
Allowance
|
Total
|
|||||||||||||||||||
|
Leases and services
|
39,737 | 10,437 | 13,986 | 562,113 | 69,846 | 696,119 | ||||||||||||||||||
|
Office leases
|
3,761 | 3,645 | 1,801 | 11,888 | 9,540 | 30,635 | ||||||||||||||||||
|
Hotel leases and services
|
854 | - | - | 16,195 | 757 | 17,806 | ||||||||||||||||||
|
Consumer financing:
|
||||||||||||||||||||||||
|
Credit card
|
- | - | - | 4,635 | 14,620 | 19,255 | ||||||||||||||||||
|
Disposal of properties
|
64 | 63 | 277 | 184,388 | 9,170 | 193,962 | ||||||||||||||||||
|
Agriculture products
|
42,126 | 1,191 | 3,415 | 198,741 | 15,789 | 261,262 | ||||||||||||||||||
|
Total as of June 30, 2015
|
86,542 | 15,336 | 19,479 | 977,960 | 119,722 | 1,219,039 | ||||||||||||||||||
|
Leases and services
|
25,767 | 9,555 | 11,312 | 423,334 | 56,405 | 526,373 | ||||||||||||||||||
|
Office leases
|
5,845 | 708 | 8,177 | 3,272 | 7,968 | 25,970 | ||||||||||||||||||
|
Hotel leases and services
|
16,890 | - | - | 16,583 | 388 | 33,861 | ||||||||||||||||||
|
Consumer financing:
|
||||||||||||||||||||||||
|
Credit card
|
- | - | - | - | 14,861 | 14,861 | ||||||||||||||||||
|
Disposal of properties
|
11,120 | 43 | 218 | 276,174 | 2,512 | 290,067 | ||||||||||||||||||
|
Agriculture products
|
22,673 | 121 | 3,621 | 277,048 | 8,162 | 311,625 | ||||||||||||||||||
|
Total as of June 30, 2014
|
82,295 | 10,427 | 23,328 | 996,411 | 90,296 | 1,202,757 | ||||||||||||||||||
|
18.
|
Trade and other receivables
(Continued)
|
|
18.
|
Trade and other receivables
(Continued)
|
|
19.
|
Investment in financial assets
|
|
June 30,
2015
|
June 30,
2014
|
|||||||
|
Non-current
|
||||||||
|
Financial assets at fair value
|
||||||||
|
Investment in equity securities in TGLT (i)
|
71,573 | 63,546 | ||||||
|
Investment in equity securities in Avenida Inc. S.A.
|
102,316 | - | ||||||
|
Investments in equity securities of Condor Hospitality Trust Inc. (formerly Supertel Hospitality Inc. due to change of corporate name)
|
348,854 | 211,170 | ||||||
|
Non-convertible notes related parties (Note 38)
|
100,000 | - | ||||||
|
Other securities in public companies
|
102 | 296 | ||||||
|
Total Investment in financial assets non-current
|
622,845 | 275,012 | ||||||
|
Current
|
||||||||
|
Financial assets at fair value
|
||||||||
|
Mutual funds
|
383,572 | 222,760 | ||||||
|
Investment in equity securities in Hersha (ii)
|
- | 53,901 | ||||||
|
Non-convertible notes related parties (Note 38)
|
452 | - | ||||||
|
Corporate bonds
|
1,789 | 1,438 | ||||||
|
Government bonds
|
101,649 | 203,216 | ||||||
|
Other securities in public companies
|
16,640 | 14,318 | ||||||
|
Total Investment in financial assets current
|
504,102 | 495,633 | ||||||
|
Total Investment in financial assets
|
1,126,947 | 770,645 | ||||||
|
(i)
|
On November 4, 2010, the Group, acquired 5,214,662 shares of common stock of TGLT following TGLT initial public offering in the Buenos Aires Stock Exchange for Ps. 47.1 million in cash. TGLT is a residential housing developer with operations in Argentina and Uruguay. Following the initial acquisition, through successive purchases, the Group acquired 1,474,359 additional TGLT shares for an aggregate of Ps. 13.1 million. As of June 30, 2015, the Group’s interest in TGLT amounted to 6,689,021 shares, representing 9.51% of the capital stock.
|
|
(ii)
|
As of June 30, 2014, the balances consist of the Group’s interest in Hersha of 0.498%. Hersha is a Real Estate Investment Trust (REIT) listed in the NYSE, with interests in hotels throughout the United States of America.
|
|
20.
|
Derivative financial instruments
|
|
June 30,
2015
|
June 30,
2014
|
|||||||
|
Assets
|
||||||||
|
Non-current
|
||||||||
|
Commodities options
|
1,195 | - | ||||||
|
Foreign-currency contracts
|
- | 233 | ||||||
|
Warrant IDBD
|
199,256 | - | ||||||
|
Warrant Condor Hospitality Trust Inc. (i)
|
7,151 | - | ||||||
|
Total non-current
|
207,602 | 233 | ||||||
|
Current
|
||||||||
|
Crops futures
|
396 | 4,750 | ||||||
|
Warrant IDBD (Note 3)
|
29,158 | 10,986 | ||||||
|
Foreign-currency contracts (Note 38)
|
- | 16,072 | ||||||
|
Interest-rate swaps
|
- | 1,089 | ||||||
|
Total Current
|
29,554 | 32,897 | ||||||
|
Total assets
|
237,156 | 33,130 | ||||||
|
Liabilities
|
||||||||
|
Non-current
|
||||||||
|
Commodities options
|
1,863 | - | ||||||
|
Foreign-currency contracts
|
3,030 | - | ||||||
|
Commitment to tender offer shares in IDBD (Note 3)
|
265,056 | 320,847 | ||||||
|
Total non-current
|
269,949 | 320,847 | ||||||
|
Current
|
||||||||
|
Commodities options
|
6,637 | 753 | ||||||
|
Crops futures
|
11,477 | - | ||||||
|
Commitment to tender offer shares in IDBD (Note 3)
|
237,585 | - | ||||||
|
Foreign-currency contracts
|
7,035 | 52,666 | ||||||
|
Total Current
|
262,734 | 53,419 | ||||||
|
Total liabilities
|
532,683 | 374,266 | ||||||
|
21.
|
Cash flow information
|
|
June 30,
2015
|
June 30,
2014
|
June 30,
2013
|
||||||||||
|
Cash at bank and on hand
|
437,337 | 724,900 | 769,485 | |||||||||
|
Short-term bank deposits
|
84,016 | 251,822 | 148,221 | |||||||||
|
Financial trust
|
- | 1,675 | - | |||||||||
|
Mutual funds
|
112,340 | 24,590 | 129,880 | |||||||||
|
Total cash and cash equivalents
|
633,693 | 1,002,987 | 1,047,586 | |||||||||
|
June 30,
2015
|
June 30,
2014
|
June 30,
2013
|
|||||||||||
|
Profit (Loss) for the year
|
176,211 | (1,408,408 | ) | 154,263 | |||||||||
|
Adjustments for
:
|
|||||||||||||
|
Income tax expense
|
28
|
303,350 | (389,415 | ) | 33,519 | ||||||||
|
Depreciation and amortization
|
10,11,13
|
257,822 | 296,919 | 279,738 | |||||||||
|
Gain from disposal of investment property
|
(1,150,230 | ) | (230,918 | ) | (177,999 | ) | |||||||
|
Gain from disposal of farmlands
|
(550,462 | ) | (91,356 | ) | (149,584 | ) | |||||||
|
Loss / (Gain) from disposal of property, plant and equipment
|
35
|
893 | 366 | (1,379 | ) | ||||||||
|
(Gain) / Loss on the revaluation of receivables arising from the sale of farmland
|
(52,984 | ) | (20,751 | ) | 3,165 | ||||||||
|
Disposal of unused intangible assets
|
380 | 162 | - | ||||||||||
|
Release of investment property and property, plant and equipment
|
1,963 | 2,623 | 5,226 | ||||||||||
|
Dividends income
|
(16,622 | ) | (15,041 | ) | (23,249 | ) | |||||||
|
Share-based payments
|
30,823 | 68,614 | 10,549 | ||||||||||
|
Unrealized loss / (gain) on derivative financial instruments
|
35, 36
|
131,006 | 350,133 | (49,468 | ) | ||||||||
|
Changes in fair value of investments in financial assets
|
36
|
(187,529 | ) | (379,091 | ) | (23,739 | ) | ||||||
|
Interest expense, net
|
36
|
773,659 | 596,246 | 400,652 | |||||||||
|
Unrealized initial recognition and changes in fair value of biological assets and agricultural produce at the point of harvest.
|
(105,094 | ) | (405,771 | ) | (176,471 | ) | |||||||
|
Changes in the net realizable value of agricultural produce after harvest
|
34,471 | 17,447 | (11,756 | ) | |||||||||
|
Provisions
|
90,244 | 112,653 | 98,723 | ||||||||||
|
Share of profit of associates and joint ventures
|
8,9
|
1,024,972 | 408,651 | 9,818 | |||||||||
|
Reversal of currency translation adjustment
|
(188,323 | ) | - | - | |||||||||
|
Unrealized foreign exchange, net
|
645,098 | 1,946,071 | 517,755 | ||||||||||
|
Loss from repurchase of Non-convertible Notes
|
1,945 | 44,688 | - | ||||||||||
|
Gain from purchase of subsidiaries
|
- | - | (136,724 | ) | |||||||||
|
Gain from disposal of equity interest in subsidiaries, associates and joint ventures
|
(22,075 | ) | - | (15,433 | ) | ||||||||
|
Changes in operating assets and liabilities:
|
- | ||||||||||||
|
Decrease in biological assets
|
114,618 | 286,554 | 286,731 | ||||||||||
|
Increase in inventories
|
(131,678 | ) | (196,831 | ) | (56,929 | ) | |||||||
|
Decrease in trading properties
|
44 | 7,145 | 4,466 | ||||||||||
|
(Decrease) Increase in trade and other receivables
|
(479,919 | ) | 268,270 | (265,428 | ) | ||||||||
|
(Decrease) Increase in derivative financial instruments
|
4,225 | (6,331 | ) | (32,019 | ) | ||||||||
|
(Decrease) Increase in trade and other payables
|
144,786 | (169,958 | ) | 220,067 | |||||||||
|
Increase in payroll and social security liabilities
|
84,939 | 71,633 | 19,734 | ||||||||||
|
(Decrease) Increase in provisions
|
(12,112 | ) | (1,230 | ) | 7,090 | ||||||||
|
Net cash generated from operating activities before income tax paid
|
924,421 | 1,163,074 | 931,318 | ||||||||||
|
21.
|
Cash flow information
(Continued)
|
|
June 30,
2015
|
June 30,
2014
|
June 30,
2013
|
||||||||||
|
Increase in restricted funds from the sale of farmlands
|
590,490 | - | - | |||||||||
|
Reimbursement of expired dividends
|
811 | 2,771 | - | |||||||||
|
Dividends payable
|
42,772 | 56,625 | 4,169 | |||||||||
|
Decrease of borrowings trough a decrease in investment in associates and joint ventures
|
136,685 | - | - | |||||||||
|
Increase of financial assets through a decrease in investment in associates and joint ventures
|
30,089 | - | - | |||||||||
|
Increase in investments in associates and joint ventures through a decrease in financial assets
|
12,744 | - | - | |||||||||
|
Decrease of investment in associates and joint venture through an increase in trade and other receivables
|
- | 476 | - | |||||||||
|
Decrease in equity through an increase in trade and other payables
|
- | - | 1,164 | |||||||||
|
Decrease in equity through an increase in borrowings
|
- | - | 1,640 | |||||||||
|
Decrease of investment in subsidiaries through an increase in trade and other receivables
|
- | - | 20,869 | |||||||||
|
Increase of investment in joint ventures through a decrease in trade and other receivables
|
- | - | 13,175 | |||||||||
|
Increase in property, plant and equipment through an increase in trade and other payables and borrowings
|
2,326 | 756 | 2,480 | |||||||||
|
Decrease in property, plant and equipment and investment properties through an increase in trade and other receivables
|
- | 23,581 | 174,847 | |||||||||
|
Decrease in intangible assets through an increase in assets held for sale
|
- | 77,085 | - | |||||||||
|
Increase in trading properties through a decrease in intangible assets
|
- | 7,150 | - | |||||||||
|
Decrease in trading properties through a decrease in trade and other payables
|
1,135 | - | - | |||||||||
|
Decrease in investment properties through an increase in property, plant and equipment
|
- | 12,231 | - | |||||||||
|
Decrease in investment properties through an increase in trade and other receivables
|
- | - | 118,936 | |||||||||
|
Decrease in investment properties through an increase in intangible assets
|
- | 998 | - | |||||||||
|
Decrease in investment properties through an increase in assets held for sale
|
- | 1,098,990 | - | |||||||||
|
Decrease in trade and other receivables through an increase in assets held for sale
|
- | 17,990 | - | |||||||||
|
Decrease in trade and other receivables through a decrease in borrowings
|
- | - | 12,503 | |||||||||
|
Decrease in trade and other payables through an increase in liabilities directly associated with assets classified as held for sale
|
- | 170,245 | - | |||||||||
|
Decrease in borrowings through an increase in liabilities directly associated with assets classified as held for sale
|
- | 603,021 | - | |||||||||
|
Decrease in deferred income tax liabilities through an increase in liabilities directly associated with assets classified as held for sale
|
- | 33,346 | - | |||||||||
|
Increase in restricted assets through a decrease in trade and other payables
|
- | 146,394 | - | |||||||||
|
Stock plan granted
|
(15,718 | ) | - | - | ||||||||
|
Distribution of treasury stock
|
(54,876 | ) | - | - | ||||||||
|
Options expired
|
106,134 | - | - | |||||||||
|
Distribution of dividends not yet paid
|
4,594 | - | - | |||||||||
|
Decrease in derivative financial instruments through an increase in assets held for sale
|
- | 299 | - | |||||||||
|
Decrease in restricted assets through an increase in assets held for sale
|
8,742 | 163,501 | - | |||||||||
|
Decrease in borrowings trough an increase of investment in associates, subsidiaries and joint ventures
|
- | 23,829 | - | |||||||||
|
Increase in investments in financial assets through an increase in borrowings
|
- | - | 18,767 | |||||||||
|
22.
|
Trade and other payables
|
|
June 30,
2015
|
June 30,
2014
|
|||||||
|
Non-current
|
||||||||
|
Admission rights
|
146,036 | 113,617 | ||||||
|
Sales, rent and services payments received in advance
|
63,986 | 51,638 | ||||||
|
Guarantee deposits
|
6,236 | 6,759 | ||||||
|
Total non-current trade payables
|
216,258 | 172,014 | ||||||
|
Other tax payables
|
6,404 | 9,166 | ||||||
|
Deferred income
|
7,420 | 7,914 | ||||||
|
Shareholders’ personal tax payable
|
865 | 1,170 | ||||||
|
Tax amnesty plan for payable taxes
|
24,268 | 15,014 | ||||||
|
Others
|
8,793 | 11,287 | ||||||
|
Total non-current other payables
|
47,750 | 44,551 | ||||||
|
Related parties (Note 38)
|
46 | 195 | ||||||
|
Total non-current trade and other payables
|
264,054 | 216,760 | ||||||
|
Current
|
||||||||
|
Trade payables
|
301,719 | 289,825 | ||||||
|
Accrued invoices
|
222,831 | 173,193 | ||||||
|
Admission rights
|
142,709 | 111,024 | ||||||
|
Sales, rent and services payments received in advance
|
226,237 | 244,700 | ||||||
|
Guarantee deposits
|
14,302 | 13,413 | ||||||
|
Total current trade payables
|
907,798 | 832,155 | ||||||
|
Withholdings tax
|
6,048 | 3,020 | ||||||
|
VAT payables
|
43,953 | 28,521 | ||||||
|
Gross sales tax payable
|
2,004 | 1,150 | ||||||
|
Other tax payables
|
110,257 | 59,303 | ||||||
|
Deferred revenue
|
24,366 | 495 | ||||||
|
Dividends payable
|
123,888 | 24,032 | ||||||
|
Tax amnesty plan for payable taxes
|
280 | 306 | ||||||
|
Shareholders’ personal tax payable
|
4,666 | 5,076 | ||||||
|
Others
|
30,174 | 11,117 | ||||||
|
Total current other payables
|
345,636 | 133,020 | ||||||
|
Related parties (Note 38)
|
53,401 | 39,005 | ||||||
|
Total current trade and other payables
|
1,306,835 | 1,004,180 | ||||||
|
Total trade and other payables
|
1,570,889 | 1,220,940 | ||||||
|
23.
|
Payroll and social security liabilities
|
|
June 30,
2015
|
June 30,
2014
|
|||||||
|
Non-current
|
||||||||
|
Provision for vacations and bonuses
|
1,594 | - | ||||||
|
Social security liabilities
|
2,323 | 4,598 | ||||||
|
Others
|
1,622 | 443 | ||||||
|
Non-current payroll and social security liabilities
|
5,539 | 5,041 | ||||||
|
Current
|
||||||||
|
Provision for vacations and bonuses
|
184,316 | 166,276 | ||||||
|
Social security liabilities
|
38,619 | 28,600 | ||||||
|
Salaries payable
|
3,066 | 2,247 | ||||||
|
Share-based payments
|
852 | - | ||||||
|
Others
|
3,547 | 5,423 | ||||||
|
Current payroll and social security liabilities
|
230,400 | 202,546 | ||||||
|
Total payroll and social security liabilities
|
235,939 | 207,587 | ||||||
|
24.
|
Provisions
|
|
Labor
and legal claims
|
Tax and social security claims
|
Investments in associates and joint ventures (i)
|
Total
|
|||||||||||||
|
At June 30, 2013
|
47,054 | 1,691 | 39,091 | 87,836 | ||||||||||||
|
Additions
|
31,710 | 478 | 115,359 | 147,547 | ||||||||||||
|
Used/ recovered during fiscal year
|
(21,088 | ) | (577 | ) | - | (21,665 | ) | |||||||||
|
Contributions
|
- | - | (16,667 | ) | (16,667 | ) | ||||||||||
|
Currency translation adjustment
|
4,947 | - | 39,199 | 44,146 | ||||||||||||
|
At June 30, 2014
|
62,623 | 1,592 | 176,982 | 241,197 | ||||||||||||
|
Additions
|
47,479 | 285 | 159,022 | 206,786 | ||||||||||||
|
Used/ recovered during fiscal year
|
(32,767 | ) | (399 | ) | (59 | ) | (33,225 | ) | ||||||||
|
Contributions
|
- | - | (1,522 | ) | (1,522 | ) | ||||||||||
|
Currency translation adjustment
|
175 | - | 28,508 | 28,683 | ||||||||||||
|
At June 30, 2015
|
77,510 | 1,478 | 362,931 | 441,919 | ||||||||||||
|
24.
|
Provisions
(Continued)
|
|
June 30,
2015
|
June 30,
2014
|
|||||||
|
Non-current
|
386,948 | 220,489 | ||||||
|
Current
|
54,971 | 20,708 | ||||||
| 441,919 | 241,197 | |||||||
|
24.
|
Provisions
(Continued)
|
|
25.
|
Borrowings
|
| Book Value | ||||||||||||||||
|
Secured/ unsecured
|
Currency
|
Fixed/ Floating
|
Effective
Interest rate %
|
Nominal value (in million)
|
June 30,
2015
|
June 30,
2014
|
||||||||||
|
Non-current
|
||||||||||||||||
|
CRESUD NCN Class XIV due 2018
|
Unsecured
|
US$
|
Fixed
|
1.50%
|
32 | 290,205 | 259,192 | |||||||||
|
CRESUD NCN Class XV due 2015
|
Unsecured
|
Ps.
|
Floating
|
Badlar + 400 bps
|
176 | - | 117,299 | |||||||||
|
CRESUD NCN Class XVI due 2018
|
Unsecured
|
US$
|
Fixed
|
1.50%
|
109 | 998,594 | 896,032 | |||||||||
|
CRESUD NCN Class XVIII due 2019
|
Unsecured
|
US$
|
Fixed
|
4.00%
|
34 | 308,022 | - | |||||||||
|
CRESUD NCN Class XIX due 2016
|
Unsecured
|
Ps.
|
Floating
|
Badlar + 350 bps
|
187 | 185,684 | - | |||||||||
|
CRESUD NCN Class XX due 2017 (iii)
|
Unsecured
|
US$
|
Fixed
|
2.50%
|
18.2 | 56,278 | - | |||||||||
|
IRSA NCN Class I due 2015
|
Unsecured
|
Ps.
|
Floating
|
Badlar + 395 bps
|
- | - | 209,297 | |||||||||
|
IRSA NCN Class II due 2017
|
Unsecured
|
Ps.
|
Floating
|
Badlar + 450 bps
|
10.8 | 10,730 | 10,734 | |||||||||
|
IRSA NCN Class I due 2017
|
Unsecured
|
US$
|
Fixed
|
8.50%
|
149 | 1,352,655 | 1,210,359 | |||||||||
|
IRSA NCN Class II due 2020
|
Unsecured
|
US$
|
Fixed
|
11.50%
|
139.5 | 1,202,130 | 1,070,428 | |||||||||
|
IRSA Propiedades Comerciales NCN Class I due 2017
|
Unsecured
|
US$
|
Fixed
|
7.88%
|
114.3 | 1,021,782 | 839,081 | |||||||||
|
Syndicated loan (iv)
|
Unsecured
|
Ps.
|
Fixed
|
(iv)
|
126.5 | - | 74,964 | |||||||||
|
Long term loans
|
Unsecured
|
US$
|
Floating
|
Libor + 300 bps or 6% (the higher)
|
15 | 117,574 | 111,363 | |||||||||
|
Long term loans
|
Unsecured
|
Ps.
|
Floating
|
Rate Survey PF 30-59 days
|
20 | 9,911 | 16,665 | |||||||||
|
Long term loans
|
Unsecured
|
Ps.
|
Fixed
|
15.01%
|
24 | - | 6,804 | |||||||||
|
Long term loans
|
Secured
|
Rs.
|
Floating
|
4.00 to 7.23 and TJLP + 3.45 to 4.45 Selic
|
- | 155,727 | 204,012 | |||||||||
|
Seller financing (v)
|
Secured
|
US$
|
Fixed
|
3.50%
|
6.8 | 70,959 | 121,256 | |||||||||
|
Finance lease obligations
|
Secured
|
US$
|
Fixed
|
10.75% - 7.14%
to 13.28%
|
0.5 | 1,389 | 1,187 | |||||||||
|
Finance lease obligations
|
Unsecured
|
Rs.
|
Fixed
|
6.92%
|
12,308 | - | ||||||||||
|
Long term loans (vi)
|
Unsecured
|
Ps.
|
Fixed
|
(vi)
|
14.3 | 8,158 | 13,359 | |||||||||
|
Long term loans
|
Secured
|
Bol.
|
Floating
|
7% to 10.19%
|
13.5 | 3,396 | 5,799 | |||||||||
|
Long term loans
|
Secured
|
Rs.
|
Floating
|
TJLP + 3.00 to 3.10
|
- | 5,028 | 5,946 | |||||||||
|
Long term loans
|
Secured
|
Rs.
|
Floating
|
5.50 to 8.70
|
- | 331 | 3,900 | |||||||||
| Related parties | Unsecured | Ps. | Fixed/ Floating | 22,112 | 137,658 | |||||||||||
| Non-current borrowings | 5,832,973 | 5,315,335 | ||||||||||||||
|
25.
|
Borrowings
(Continued)
|
|
Book value
|
||||||||||||||||||||||||||
|
Secured/ unsecured
|
Currency
|
Fixed/ Floating
|
Effective
Interest rate %
|
Nominal value
(in million)
|
June 30,
2015
|
June 30,
2014
|
||||||||||||||||||||
|
Current
|
||||||||||||||||||||||||||
|
CRESUD NCN Class VIII due 2014
|
Unsecured
|
US$
|
Fixed
|
7.5%
|
60 | - | 499,113 | |||||||||||||||||||
|
CRESUD NCN Class XI due 2015 (i)
|
Unsecured
|
Ps.
|
Floating
|
Badlar + 375 bps
|
80.5 | - | 39,647 | |||||||||||||||||||
|
CRESUD NCN Class XII due 2014
|
Unsecured
|
Ps.
|
Floating
|
Badlar + 410 bps
|
102 | - | 69,971 | |||||||||||||||||||
|
CRESUD NCN Class XIII due 2015
|
Unsecured
|
US$
|
Fixed
|
1.90%
|
79 | - | 644,965 | |||||||||||||||||||
|
CRESUD NCN Class XIV due 2018
|
Unsecured
|
US$
|
Fixed
|
1.50%
|
32 | 102 | 150 | |||||||||||||||||||
|
CRESUD NCN Class XV due 2015
|
Unsecured
|
Ps.
|
Floating
|
Badlar + 400 bps
|
176 | 120,760 | 63,883 | |||||||||||||||||||
|
CRESUD NCN Class XVI due 2018
|
Unsecured
|
US$
|
Fixed
|
1.50%
|
109 | 4,986 | 4,222 | |||||||||||||||||||
|
CRESUD NCN Class XVII due 2016
|
Unsecured
|
Ps.
|
Floating
|
Badlar + 250 bps
|
176 | 172,602 | - | |||||||||||||||||||
|
CRESUD NCN Class XVIII due 2019
|
Unsecured
|
US$
|
Fixed
|
4.00%
|
34 | 1,141 | - | |||||||||||||||||||
|
CRESUD NCN Class XIX due 2016
|
Unsecured
|
Ps.
|
Fixed
|
27.50%
|
187 | 803 | - | |||||||||||||||||||
|
CRESUD NCN Class XX due 2017 (ii)
|
Unsecured
|
US$
|
Fixed
|
2.50%
|
18.2 | 812 | - | |||||||||||||||||||
|
IRSA NCN Class I due 2017
|
Unsecured
|
US$
|
Fixed
|
8.50
|
149 | 47,318 | 41,472 | |||||||||||||||||||
|
IRSA NCN Class I due 2015
|
Unsecured
|
Ps.
|
Floating
|
Badlar + 395 bps
|
209.4 | 214,084 | 4,325 | |||||||||||||||||||
|
IRSA NCN Class II due 2017
|
Unsecured
|
Ps.
|
Floating
|
Badlar + 450 bps
|
10.8 | 258 | 255 | |||||||||||||||||||
|
IRSA NCN Class II due 2020
|
Unsecured
|
US$
|
Fixed
|
11.50%
|
139.5 | 62,798 | 55,494 | |||||||||||||||||||
|
IRSA Propiedades Comerciales S.A. NCN Class I due 2017
|
Unsecured
|
US$
|
Fixed
|
7.88%
|
114.3 | 10,677 | 8,732 | |||||||||||||||||||
|
Bank overdrafts
|
Unsecured
|
Ps.
|
Fixed
|
22.54%
|
19,430 | 609,153 | 153,330 | |||||||||||||||||||
|
Bank overdrafts (vii)
|
Unsecured
|
Ps.
|
Floating
|
-
|
- | 681,553 | 401,963 | |||||||||||||||||||
|
Short term loans (vi)
|
Unsecured
|
Ps.
|
Fixed
|
15.25%
|
14.43 | 106,469 | 2,873 | |||||||||||||||||||
|
Short term loans
|
- |
Ps.
|
Fixed
|
-
|
- | - | 9,733 | |||||||||||||||||||
|
Short term loans (viii)
|
Unsecured
|
Ps.
|
Fixed
|
(viii)
|
106.4 | 5,854 | 12,886 | |||||||||||||||||||
|
Short term loans
|
Unsecured
|
US$
|
Floating
|
Libor + 300 bps or 6% (the higher)
|
15 | 10,204 | 9,267 | |||||||||||||||||||
|
Short term loans
|
Unsecured
|
Ps.
|
Floating
|
Rate Survey PF 30-59 days
|
20 | 7,576 | 4,285 | |||||||||||||||||||
|
Short term loans
|
Unsecured
|
Rs.
|
Floating
|
TJLP + 3.00 to 4.40
|
- | 4,750 | 11,024 | |||||||||||||||||||
|
Short term loans
|
Unsecured
|
Rs.
|
Floating
|
7.51 to 15.12%%
|
- | 74,990 | 165,121 | |||||||||||||||||||
|
Short term loans
|
Unsecured
|
Ps.
|
Fixed
|
15.01%
|
24 | 6,875 | 6,880 | |||||||||||||||||||
|
Short term loans
|
Secured
|
Rs.
|
Floating
|
4.00 to 7.23 and TJLP + 3.45 to 4.45 Selic
|
- | 27,744 | 47,056 | |||||||||||||||||||
|
Other short term loans
|
Unsecured
|
- | - |
-
|
- | 15,088 | 74,344 | |||||||||||||||||||
|
Short term loans
|
Secured
|
Rs.
|
Floating
|
5.5 to 8.70
|
- | 2,763 | 6,699 | |||||||||||||||||||
|
Syndicated loans (iv)
|
Unsecured
|
Ps.
|
Fixed
|
(iv)
|
75.6 | 75,485 | 101,339 | |||||||||||||||||||
|
Seller financing
|
Secured
|
US$
|
Fixed
|
3.5% and 5%
|
16.4 | - | 28,670 | |||||||||||||||||||
|
Seller financing
|
Secured
|
Rs.
|
Floating
|
-
|
- | 85,037 | 165,521 | |||||||||||||||||||
|
Seller financing
|
Secured
|
Rs.
|
Floating
|
IGP-M
|
- | 58,064 | - | |||||||||||||||||||
|
Short term loans
|
Secured
|
Rs.
|
Floating
|
1.6905 + Exchange rate variation
|
- | 29,001 | - | |||||||||||||||||||
|
Finance lease obligations
|
Secured
|
US$
|
Fixed
|
10.75% and 7.5%
|
0.5 | 1,880 | 2,102 | |||||||||||||||||||
|
Finance lease obligations
|
Unsecured
|
Rs.
|
Fixed
|
6.92%
|
- | 9,890 | - | |||||||||||||||||||
|
Other short term loans
|
Secured
|
Bol.
|
Floating
|
7% and 10.19%
|
13.5 | 3,115 | 2,603 | |||||||||||||||||||
|
Related parties (Note 38)
|
14,198 | 1,566 | ||||||||||||||||||||||||
|
Current borrowings
|
2,466,030 | 2,639,491 | ||||||||||||||||||||||||
|
Total borrowings
|
8,299,003 | 7,954,826 | ||||||||||||||||||||||||
|
(i)
|
Includes an outstanding balance of Ps. 5,068 and Ps. 9,011 with ERSA and PAMSA, respectively, as of 06.30.14.
|
|
(ii)
|
Includes an outstanding balance of Ps. 437 and Ps. 1,871 with ERSA and PAMSA, respectively, as of 06.30.15.
|
|
(iii)
|
Includes an outstanding balance of Ps. 21,048 and Ps. 90,212 with ERSA and PAMSA, respectively, as of 06.30.15.
|
|
(iv)
|
On November 16, 2012 the Company subscribed a syndicated loan for Ps. 118,000. Principal will be payable in 9 quarterly consecutive installments and shall accrue interest at rate of 15.01%. On June 12, 2013 the Company subscribed a new syndicated loan for Ps. 111,000. Principal will be payable in 9 quarterly consecutive installments and shall accrue interest at rate of 15.25%. Both loans have been entered into with various banking institutions, one of which is Banco Hipotecario (Note 37).
|
|
(v)
|
Debt incurred to fund the purchase of Soleil Factory net assets (investment property): Mortgage financing of US$ 20.7 million with a fixed 5 % interest rate due in June 2017. As of the date of these financial statements, the mentioned capital is fully canceled. Debt incurred to the purchase of Zetol S.A.'s shares (trading properties): Mortgage financing of US$ 7 million with a fixed 3.5% interest rate. The balance is payable, by choice of the seller, in money or with the delivery of units in buildings to be built representative of 12% of the total marketable square meters built. Seller financing of plot of land - Vista al Muelle S.A. in Canelones, Uruguay (trading properties).
|
|
(vi)
|
On December 23, 2013 the Company subscribed a new loan with Banco Citibank N.A. for an amount of Ps. 5.9 million and shall accrue interest at a rate of 15.25%. Principal will be repaid in 9 consecutive quarterly installments beginning in December 2014. Additionally, on December 30, 2014 the Company subscribed a new loan with Banco Citibank N.A. for an amount of Ps. 10 million and shall accrue interest at a rate of 26.50%. Principal will be repaid in 9 consecutive quarterly installments beginning in December 2015.
|
|
(vii)
|
As of June 30, 2015 and 2014, bank overdrafts were drawn on several domestic financial institutions. The Company has bank overdrafts of less than three months bearing floating interest rates ranging from 15% to 55% per annum.
|
|
(viii)
|
On December 12, 2012, a loan has been entered into with Banco Provincia de Buenos Aires in the amount of Ps. 29 million. Principal will be repaid in 9 consecutive quarterly installments beginning in December 2013. Finally, on June 3, 2015, a loan has been entered into with Banco Provincia de Buenos Aires in the amount of Ps. 100 million. Principal will be repaid at due date December 2015. On February 3, 2014 a loan has been entered into for an amount of Ps. 20 million and on December 23, 2014, a loan has been entered into with Banco Provincia for an amount of Ps. 120 million. At the date of issuance of these financial statements are both fully canceled.
|
|
June 30,
2015
|
June 30,
2014
|
|||||||
|
Fixed rate:
|
||||||||
|
Less than one year
|
923,763 | 1,740,894 | ||||||
|
Between 1 and 2 years
|
2,577,736 | 137,819 | ||||||
|
Between 2 and 3 years
|
691,857 | 871,361 | ||||||
|
Between 3 and 4 years
|
670,514 | 805,440 | ||||||
|
Between 4 and 5 years
|
171,309 | 1,722,431 | ||||||
|
More than 5 years
|
1,273,090 | 1,106,081 | ||||||
| 6,308,269 | 6,384,026 | |||||||
|
Floating rate:
|
||||||||
|
Less than one year
|
1,329,516 | 753,708 | ||||||
|
Between 1 and 2 years
|
254,301 | 355,614 | ||||||
|
Between 2 and 3 years
|
43,137 | 175,371 | ||||||
|
Between 3 and 4 years
|
39,804 | 32,880 | ||||||
|
Between 4 and 5 years
|
46,731 | 29,546 | ||||||
|
More than 5 years
|
40,485 | 70,373 | ||||||
| 1,753,974 | 1,417,492 | |||||||
|
Do not accrue interest:
|
||||||||
|
Less than one year
|
200,981 | 142,787 | ||||||
|
Between 1 and 2 years
|
5,360 | 426 | ||||||
|
Between 2 and 3 years
|
3,803 | 294 | ||||||
|
Between 3 and 4 years
|
1,124 | 2,520 | ||||||
|
Between 4 and 5 years
|
27 | 3,992 | ||||||
| 211,923 | 150,019 | |||||||
| 8,273,536 | 7,951,537 | |||||||
|
June 30,
2015
|
June 30,
2014
|
|||||||
|
Cresud Class XIII NCN due 2015
|
- | 647,198 | ||||||
|
Cresud Class XIV NCN due 2018
|
291,247 | 260,673 | ||||||
|
Cresud Class XX NCN due 2017
|
165,614 | - | ||||||
|
Cresud Class XVI NCN due 2018
|
993,220 | 888,920 | ||||||
|
Cresud Class XVIII NCN due 2019
|
306,890 | - | ||||||
|
IRSA NCN due 2017
|
1,430,459 | 1,244,281 | ||||||
|
IRSA CP NCN Class I due 2017
|
1,091,287 | 976,661 | ||||||
|
IRSA NCN due 2020
|
1,585,947 | 1,422,987 | ||||||
|
Seller financing
|
- | 354,900 | ||||||
|
Syndicated loan
|
- | 191,185 | ||||||
|
Long term loans
|
161,213 | 501,592 | ||||||
|
Related parties loans (Banco Hipotecario)
|
630 | - | ||||||
|
Total
|
6,026,507 | 6,488,397 | ||||||
|
(a)
|
Class VIII NCN
|
|
(b)
|
Classes IX, X and XI NCN
|
|
(c)
|
Class X Tranche 2 NCN
|
|
(d)
|
Class XII and XIII NCN
|
|
25.
|
Borrowings
(Continued)
|
|
(e)
|
Class XV and XVI NCN
|
|
(f)
|
Classes XVII and XVIII NCN
|
|
25.
|
Borrowings
(Continued)
|
|
(g)
|
Classes XIX and XX NCN
|
|
25.
|
Borrowings
(Continued)
|
|
(a)
|
IRSA NCN due 2017 and 2020
|
|
(i)
|
50% of IRSA’s cumulative consolidated net income; or 75% of IRSA’s cumulative consolidated net income if the coverage of consolidated interest ratio is at least 3.0 to 1; or 100% of IRSA’s cumulative consolidated net income if the coverage of consolidated interest ratio is at least 4.0 to 1;
|
|
(ii)
|
net cash proceeds from new capital contributions;
|
|
(iii)
|
reduction of the indebtedness of IRSA or its restricted subsidiaries;
|
|
(iv)
|
reduction in investments in debt certificates (other than permitted investments);
|
|
(v)
|
distributions received from unrestricted subsidiaries.
|
|
25.
|
Borrowings
(Continued)
|
|
(b)
|
IRSA CP NCN Class I due 2017
|
|
(c)
|
IRSA NCN due 2013 and 2014
|
|
·
|
Class III Corporate Notes at Badlar rate plus 249 basis points for a face value of Ps. 153.2 million, to be matured 18 months after the issuing date and to be amortized in 3 consecutive payments within 12, 15 and 18 months, and interests to be paid in 6 installments, on a quarterly basis, from May 14, 2012. Class III is fully canceled.
|
|
·
|
Class IV Corporate Notes at a fixed rate of 7.45% for a face value of US$ 33.8 million (equal to Ps. 146.9 million), to be matured 24 months after the issuing date, to be subscribed and paid in Argentine Pesos at the applicable exchange rate, to be amortized in 4 equal and consecutive payments within 15, 18, 21 and 24 months, to be paid in 8 installments, on a quarterly basis, from May 14, 2012. Class IV is fully canceled.
|
|
25.
|
Borrowings
(Continued)
|
|
(d)
|
IRSA NCN due 2015 and 2017
|
|
25.
|
Borrowings
(Continued)
|
|
Book value
|
|||||||||
|
Acquisition
|
Detail
|
June 30,
2015
|
June 30,
2014
|
||||||
|
Soleil Factory (investment property)
|
Mortgage financing of US$ 20.7 million with a fixed 5% interest rate due in June 2017.
|
- | 85,254 | ||||||
|
Zetol S.A. (trading property)
|
Mortgage financing of US$ 7 million with a fixed 3.5% interest rate.
|
49,688 | 43,265 | ||||||
|
Vista al Muelle S.A. (trading properties)
|
Mortgage financing with a fixed 3.5% interest rate.
|
21,271 | 21,407 | ||||||
|
Alto Tacuarí (property, plant and equipment)
|
Unsecured financing of Rs 34 million with variable interest rate at 100% of the Interbank Deposit Certificate rate (“CDI”), due in June 2012.
|
85,037 | 96,240 | ||||||
|
Nova Buriti (property, plant and equipment)
|
Unsecured financing of Rs 21.7 million adjusted based on the General Price Index (“IGP-M”), due in June 2012.
|
58,064 | 69,281 | ||||||
| 214,060 | 315,447 | ||||||||
|
25.
|
Borrowings
(Continued)
|
|
26.
|
Employee benefits
|
|
(i)
|
ordinary retirement in accordance with applicable labor regulations;
|
|
(ii)
|
total or permanent incapacity or disability;
|
|
(iii)
|
death.
|
|
27.
|
Share-based payments
|
|
27.
|
Share-based payments
(Continued)
|
|
June 30,
2015
|
June 30,
2014
|
|||||||
|
At the beginning
|
10,033,785 | 3,232,474 | ||||||
|
Additions
|
308,426 | 6,922,479 | ||||||
|
Granted
|
(1,883,077 | ) | - | |||||
|
Disposals
|
(845,497 | ) | (121,168 | ) | ||||
|
At the end
|
7,613,637 | 10,033,785 | ||||||
|
27.
|
Share-based payments
(Continued)
|
|
Grant date
|
First tranche
|
Second tranche
|
Third tranche
|
|||
|
Expected Volatility
|
67.48%
|
41.62%
|
40.50%
|
|||
|
Expected life
|
5 years
|
5 years
|
5 years
|
|||
|
Risk free rate
|
11.36%
|
9.37%
|
9.12%
|
|||
|
Expected dividend yield
|
1.00%
|
0.50%
|
0.50%
|
|||
|
Fair value per option
|
Rs 6.16
|
Rs 3.60
|
Rs 4.08
|
|||
|
Exercise Price
|
Rs 8.97
|
Rs 8.25
|
Rs 8.52
|
|||
|
Due date
|
08/12/2015
|
07/03/2017
|
09/04/2017
|
|
June 30, 2015
|
||||||||||||||||||||||||
|
First tranche
|
Second tranche
|
Third tranche
|
||||||||||||||||||||||
|
Exercise price
|
Options
|
Exercise price
|
Options
|
Exercise price
|
Options
|
|||||||||||||||||||
|
At the beginning
|
Ps. 8.97
|
301,848 |
Ps. 8.25
|
260,952 |
Ps. 8.52
|
260,952 | ||||||||||||||||||
|
Granted
|
- | - | - | - | - | - | ||||||||||||||||||
|
Canceled
|
- | - | - | - | - | - | ||||||||||||||||||
|
Exercised
|
- | - | - | - | - | - | ||||||||||||||||||
|
Expired
|
- | (68,159 | ) | - | (54,527 | ) | - | (54,527 | ) | |||||||||||||||
|
At the end
|
Ps. 8.97
|
233,689 |
Ps. 8.25
|
206,425 |
Ps. 8.52
|
206,425 | ||||||||||||||||||
|
27.
|
Share-based payments
(Continued)
|
|
June 30, 2014
|
||||||||||||||||||||||||
|
First tranche
|
Second tranche
|
Third tranche
|
||||||||||||||||||||||
|
Exercise price
|
Options
|
Exercise price
|
Options
|
Exercise price
|
Options
|
|||||||||||||||||||
|
At the beginning
|
Ps. 8.97
|
370,007 |
Ps. 8.25
|
315,479 |
Ps. 8.52
|
315,479 | ||||||||||||||||||
|
Granted
|
- | - | - | - | - | - | ||||||||||||||||||
|
Cancelled
|
- | - | - | (54,527 | ) | - | (54,527 | ) | ||||||||||||||||
|
Exercised
|
- | - | - | - | - | - | ||||||||||||||||||
|
Expired
|
- | (68,159 | ) | - | - | - | - | |||||||||||||||||
|
At the end
|
Ps. 8.97
|
301,848 |
Ps. 8.25
|
260,952 |
Ps. 8.52
|
260,952 | ||||||||||||||||||
|
27.
|
Share-based payments
(Continued)
|
|
Shares (i)
|
|||||||||
|
Expiry:
|
Exercise price per share
|
June 30, 2015
|
June 30, 2014
|
||||||
|
April 27, 2021
|
Rs 16.72
|
256,000 | 256,000 | ||||||
|
(i)
|
From the Brasilagro Warrants under the first tranche 177,004 and 175,223 were owned by the Company as of June 30, 2015 and 2014, respectively.
|
|
28.
|
Taxes
|
|
28.
|
Taxes
(Continued)
|
|
June 30,
2015
|
June 30,
2014
|
June 30,
2013
|
||||||||||
|
Current income tax
|
(687,214 | ) | (267,805 | ) | (251,342 | ) | ||||||
|
Deferred income tax
|
390,921 | 676,136 | 218,440 | |||||||||
|
Minimum Presumed Income Tax
|
(7,057 | ) | (18,916 | ) | (617 | ) | ||||||
|
Income tax
|
(303,350 | ) | 389,415 | (33,519 | ) | |||||||
|
Tax jurisdiction
|
Income tax rate
|
|||
|
Argentina
|
35 | % | ||
|
Brazil
|
between 25% - 34
|
% | ||
|
Uruguay
|
between 0% - 25
|
% | ||
|
Bolivia
|
25 | % | ||
|
United States
|
between 0% - 45
|
% | ||
|
Bermudas
|
0 | % | ||
|
June 30,
2015
|
June 30,
2014
|
|||||||
|
Deferred income tax asset to be recovered after more than 12 months
|
1,199,230 | 1,211,186 | ||||||
|
Deferred income tax asset to be recovered within 12 months
|
407,254 | 90,414 | ||||||
|
Deferred income tax assets
|
1,606,484 | 1,301,600 | ||||||
|
June 30,
2015
|
June 30,
2014
|
|||||||
|
Deferred income tax liabilities to be recovered after more than 12 months
|
(905,779 | ) | (903,373 | ) | ||||
|
Deferred income tax liabilities to be recovered within 12 months
|
(199,210 | ) | (15,630 | ) | ||||
|
Deferred income tax liabilities
|
(1,104,989 | ) | (919,003 | ) | ||||
|
28.
|
Taxes
(Continued)
|
|
Deferred income tax assets
|
Tax loss carry-forwards
|
Advanced payments from customers
|
Investments
|
Investment
properties and
property, plant and equipment
|
Trading properties
|
Others
|
Total
|
|||||||||||||||||||||
|
As of June 30, 2013
|
334,469 | 96,520 | 68,994 | - | 17,890 | 77,933 | 595,806 | |||||||||||||||||||||
|
Charged / (Credited) to the income statements
|
625,081 | 4,778 | - | - | - | (2,732 | ) | 627,127 | ||||||||||||||||||||
|
Currency translation adjustment
|
60,145 | 1,990 | - | - | - | 16,532 | 78,667 | |||||||||||||||||||||
|
As of June 30, 2014
|
1,019,695 | 103,288 | 68,994 | - | 17,890 | 91,733 | 1,301,600 | |||||||||||||||||||||
|
Charged to the income statements
|
162,266 | 222,353 | 71,555 | 68,790 | 6,932 | 27,236 | 559,132 | |||||||||||||||||||||
|
Reserve for changes in investment in subsidiaries
|
(50,359 | ) | - | - | - | - | - | (50,359 | ) | |||||||||||||||||||
|
Use of tax loss carryforwards
|
(157,367 | ) | - | - | - | - | - | (157,367 | ) | |||||||||||||||||||
|
Currency translation adjustment
|
(41,331 | ) | 401 | - | - | - | (5,592 | ) | (46,522 | ) | ||||||||||||||||||
|
As of June 30, 2015
|
932,904 | 326,042 | 140,549 | 68,790 | 24,822 | 113,377 | 1,606,484 | |||||||||||||||||||||
|
Deferred income tax liabilities
|
Investment properties
|
Property, plant and equipment
|
Biological assets
|
Investments
|
Trade and other receivables
|
Others
|
Total
|
|||||||||||||||||||||
|
As of June 30, 2013
|
(577,883 | ) | (163,143 | ) | (68,146 | ) | (50,803 | ) | (65,166 | ) | (19,953 | ) | (945,094 | ) | ||||||||||||||
|
Charged / (Credited) to the income statements
|
49,362 | 7,420 | (41,260 | ) | (2,608 | ) | (5,358 | ) | 32,567 | 40,123 | ||||||||||||||||||
|
Additions for business combination
|
33,346 | - | - | - | - | - | 33,346 | |||||||||||||||||||||
|
Currency translation adjustment
|
(17,948 | ) | (23,717 | ) | (1,870 | ) | - | (3,439 | ) | (404 | ) | (47,378 | ) | |||||||||||||||
|
As of June 30, 2014
|
(513,123 | ) | (179,440 | ) | (111,276 | ) | (53,411 | ) | (73,963 | ) | 12,210 | (919,003 | ) | |||||||||||||||
|
Charged / (Credited) to the income statements
|
495,031 | 33,722 | 26,227 | (19,197 | ) | (680,162 | ) | (23,832 | ) | (168,211 | ) | |||||||||||||||||
|
Reclassifications from trading properties
|
(33,346 | ) | - | - | - | - | - | (33,346 | ) | |||||||||||||||||||
|
Currency translation adjustment
|
(1,233 | ) | 11,879 | 1,859 | - | 2,280 | 786 | 15,571 | ||||||||||||||||||||
|
As of June 30, 2015
|
(52,671 | ) | (133,839 | ) | (83,190 | ) | (72,608 | ) | (751,845 | ) | (10,836 | ) | (1,104,989 | ) | ||||||||||||||
|
28.
|
Taxes
(Continued)
|
|
Jurisdiction
|
Tax loss carry-forward
|
Date of generation
|
Due date
|
|||||||||
|
Argentina
|
32,694 | 2011 | 2016 | |||||||||
|
Argentina
|
123,003 | 2012 | 2017 | |||||||||
|
Argentina
|
254,814 | 2013 | 2018 | |||||||||
|
Argentina
|
1,774,300 | 2014 | 2019 | |||||||||
|
Argentina
|
162,902 | 2015 | 2020 | |||||||||
|
Uruguay
|
903 | 2011 | 2016 | |||||||||
|
Uruguay
|
9,777 | 2012 | 2017 | |||||||||
|
Uruguay
|
1,093 | 2013 | 2018 | |||||||||
|
Uruguay
|
16,057 | 2014 | 2019 | |||||||||
|
Uruguay
|
4,336 | 2015 | 2020 | |||||||||
|
Bolivia
|
149 | 2012 | 2015 | |||||||||
|
Bolivia
|
9,064 | 2014 | 2017 | |||||||||
|
Bolivia
|
6,803 | 2015 | 2018 | |||||||||
| 2,395,895 | ||||||||||||
|
28.
|
Taxes
(Continued)
|
|
June 30,
2015
|
June 30,
2014
|
June 30,
2013
|
||||||||||
|
Tax calculated at the tax rates applicable to profits in the respective countries
|
858,031 | (550,285 | ) | 61,284 | ||||||||
|
Permanent differences:
|
||||||||||||
|
Share of (loss) / profit of associates and joint ventures
|
(543,178 | ) | 153,919 | (24,715 | ) | |||||||
|
Capital indexation of foreign companies
|
(3,971 | ) | (1,591 | ) | - | |||||||
|
Loss from disposal of associates and joint ventures
|
- | (8,668 | ) | - | ||||||||
|
Unrecognized tax losses
|
21,591 | 43,398 | 16,008 | |||||||||
|
Non-taxable income
|
(57,050 | ) | (31,454 | ) | (9,603 | ) | ||||||
|
Non-deductible expenses
|
7,882 | 3,700 | 8,937 | |||||||||
|
Others
|
20,045 | 1,566 | (18,392 | ) | ||||||||
|
Income tax expense
|
303,350 | (389,415 | ) | 33,519 | ||||||||
|
29.
|
Leases
|
|
29.
|
Leases
(Continued)
|
|
June 30,
2015
|
June 30,
2014
|
June 30,
2013
|
||||||||||
|
No later than 1 year
|
37,662 | 44,181 | 22,852 | |||||||||
|
Later than one year and not later than five years
|
47,858 | 83,598 | 16,908 | |||||||||
|
More than 5 years
|
83,995 | 102,315 | 39,884 | |||||||||
| 169,515 | 230,094 | 79,644 | ||||||||||
|
29.
|
Leases
(Continued)
|
|
June 30,
2015
|
June 30,
2014
|
June 30,
2013
|
||||||||||
|
No later than 1 year
|
12,172 | 2,291 | 1,612 | |||||||||
|
Later than 1 year and not later than 5 years
|
15,650 | 1,348 | 1,790 | |||||||||
| 27,822 | 3,639 | 3,402 | ||||||||||
|
Future finance charges
|
(2,356 | ) | (350 | ) | (354 | ) | ||||||
|
Present value of finance lease liabilities
|
25,466 | 3,289 | 3,048 | |||||||||
|
June 30,
2015
|
June 30,
2014
|
June 30,
2013
|
||||||||||
|
No later than 1 year
|
11,768 | 2,102 | 1,460 | |||||||||
|
Later than 1 year and not later than 5 years
|
13,698 | 1,187 | 1,588 | |||||||||
|
Present value of finance lease liabilities
|
25,466 | 3,289 | 3,048 | |||||||||
|
29.
|
Leases
(Continued)
|
|
June 30,
2015
|
June 30,
2014
|
|||||||
|
2015
|
- | 731,570 | ||||||
|
2016
|
982,335 | 522,764 | ||||||
|
2017
|
690,358 | 220,605 | ||||||
|
2018
|
322,625 | 58,600 | ||||||
|
2019
|
83,321 | 18,291 | ||||||
|
Later than 2019
|
23,989 | 14,420 | ||||||
| 2,102,628 | 1,566,250 | |||||||
|
29.
|
Leases
(Continued)
|
|
June 30,
2015
|
June 30,
2014
|
June 30,
2013
|
||||||||||
|
No later than 1 year
|
5,092 | 8,501 | 6,898 | |||||||||
|
Later than one year and not later than five years
|
614 | 643 | 6,916 | |||||||||
|
More than 5 years
|
- | 1,928 | 1,379 | |||||||||
| 5,706 | 11,072 | 15,193 | ||||||||||
|
30.
|
Shareholders’ Equity
|
|
Number of shares
|
Capital
|
Share premium
|
Share premium of treasury stock
|
|||||||||||||
|
As of June 30, 2013
|
496,561,976 | 496,562 | 773,079 | - | ||||||||||||
|
Purchase of treasury stock
|
(5,565,479 | ) | (5,565 | ) | - | - | ||||||||||
|
As of June 30, 2014
|
490,996,497 | 490,997 | 773,079 | - | ||||||||||||
|
Shares distribution resolved by Shareholders' meeting held on November 14, 2014
|
5,565,479 | 5,565 | - | - | ||||||||||||
|
Share premium resolved by Shareholders' meeting held on November 14, 2014
|
- | - | (220,881 | ) | - | |||||||||||
|
Purchase of treasury stock
|
(3,067,837 | ) | (3,068 | ) | - | - | ||||||||||
|
Exercise of warrants
|
80,074 | 80 | 1,132 | - | ||||||||||||
|
Awards granted under equity incentive plan
|
1,203,030 | 1,203 | - | 12,678 | ||||||||||||
|
Maturity share warrants
|
- | - | 106,134 | - | ||||||||||||
|
As of June 30, 2015
|
494,777,243 | 494,777 | 659,464 | 12,678 | ||||||||||||
|
30.
|
Shareholders’ Equity
(Continued)
|
|
30.
|
Shareholders’ Equity
(Continued)
|
|
-
|
Legal reserve
|
|
-
|
Treasury stock
|
|
30.
|
Shareholders’ Equity
(Continued)
|
|
31.
|
Revenues
|
|
June 30, 2015
|
||||||||||||||||
|
Urban properties and investments
|
Agricultural
|
Agroindustrial
|
Total
|
|||||||||||||
|
Trading properties
|
9,860 | - | - | 9,860 | ||||||||||||
|
Crops
|
- | 950,251 | - | 950,251 | ||||||||||||
|
Cattle
|
- | 56,650 | - | 56,650 | ||||||||||||
|
Dairy
|
- | 71,940 | - | 71,940 | ||||||||||||
|
Sugarcane
|
- | 197,828 | - | 197,828 | ||||||||||||
|
Beef
|
- | - | 806,018 | 806,018 | ||||||||||||
|
Supplies
|
- | 55,034 | - | 55,034 | ||||||||||||
|
Sales revenues
|
9,860 | 1,331,703 | 806,018 | 2,147,581 | ||||||||||||
|
Base rent
|
1,251,812 | - | - | 1,251,812 | ||||||||||||
|
Contingent rent
|
461,583 | - | - | 461,583 | ||||||||||||
|
Admission rights
|
156,438 | - | - | 156,438 | ||||||||||||
|
Parking fees
|
112,120 | - | - | 112,120 | ||||||||||||
|
Commissions
|
51,333 | 1,774 | - | 53,107 | ||||||||||||
|
Consignment revenues
|
- | 32,356 | - | 32,356 | ||||||||||||
|
Property management fee
|
33,784 | - | - | 33,784 | ||||||||||||
|
Expenses and Collective Promotion Funds (“CPF”)
|
884,684 | - | - | 884,684 | ||||||||||||
|
Flattening of tiered lease payments
|
31,293 | - | - | 31,293 | ||||||||||||
|
Leases and agricultural services
|
- | 37,048 | - | 37,048 | ||||||||||||
|
Advertising and brokerage fees
|
- | 35,877 | - | 35,877 | ||||||||||||
|
Others
|
11,900 | 5,778 | - | 17,678 | ||||||||||||
|
Service income
|
2,994,947 | 112,833 | - | 3,107,780 | ||||||||||||
|
Consumer financing
|
147 | - | - | 147 | ||||||||||||
|
Hotel operations
|
396,297 | - | - | 396,297 | ||||||||||||
|
Other revenues:
|
396,444 | - | - | 396,444 | ||||||||||||
|
Total Group revenue
|
3,401,251 | 1,444,536 | 806,018 | 5,651,805 | ||||||||||||
|
31.
|
Revenues
(Continued)
|
|
June 30, 2014
|
||||||||||||||||
|
Urban properties and investments
|
Agricultural
|
Agroindustrial
|
Total
|
|||||||||||||
|
Trading properties
|
62,641 | - | - | 62,641 | ||||||||||||
|
Crops
|
- | 817,702 | - | 817,702 | ||||||||||||
|
Cattle
|
- | 61,691 | - | 61,691 | ||||||||||||
|
Dairy
|
- | 53,935 | - | 53,935 | ||||||||||||
|
Sugarcane
|
- | 123,851 | - | 123,851 | ||||||||||||
|
Beef
|
- | 548,740 | 548,740 | |||||||||||||
|
Supplies
|
- | 70,388 | - | 70,388 | ||||||||||||
|
Sales revenues
|
62,641 | 1,127,567 | 548,740 | 1,738,948 | ||||||||||||
|
Base rent
|
1,079,779 | - | - | 1,079,779 | ||||||||||||
|
Contingent rent
|
329,889 | - | - | 329,889 | ||||||||||||
|
Admission rights
|
126,495 | - | - | 126,495 | ||||||||||||
|
Parking fees
|
81,382 | - | - | 81,382 | ||||||||||||
|
Commissions
|
42,458 | 2,042 | - | 44,500 | ||||||||||||
|
Property management fee
|
27,121 | - | - | 27,121 | ||||||||||||
|
Expenses and Collective Promotion Funds (“CPF”)
|
736,302 | - | - | 736,302 | ||||||||||||
|
Flattening of tiered lease payments
|
14,771 | - | - | 14,771 | ||||||||||||
|
Leases and agricultural services
|
- | 29,044 | - | 29,044 | ||||||||||||
|
Brokerage fees
|
- | 44,834 | - | 44,834 | ||||||||||||
|
Others
|
12,202 | 6,608 | - | 18,810 | ||||||||||||
|
Service income
|
2,450,399 | 82,528 | - | 2,532,927 | ||||||||||||
|
Consumer financing
|
574 | - | - | 574 | ||||||||||||
|
Hotel operations
|
331,562 | - | - | 331,562 | ||||||||||||
|
Other revenues
|
332,136 | - | - | 332,136 | ||||||||||||
|
Total Group revenue
|
2,845,176 | 1,210,095 | 548,740 | 4,604,011 | ||||||||||||
|
June 30, 2013
|
||||||||||||||||
|
Urban properties and investments
|
Agricultural
|
Agroindustrial
|
Total
|
|||||||||||||
|
Trading properties
|
24,867 | - | - | 24,867 | ||||||||||||
|
Crops
|
- | 745,932 | - | 745,932 | ||||||||||||
|
Cattle
|
- | 74,534 | - | 74,534 | ||||||||||||
|
Dairy
|
- | 38,818 | - | 38,818 | ||||||||||||
|
Sugarcane
|
- | 160,259 | - | 160,259 | ||||||||||||
|
Beef
|
- | - | 206,121 | 206,121 | ||||||||||||
|
Supplies
|
- | 47,990 | - | 47,990 | ||||||||||||
|
Sales revenues
|
24,867 | 1,067,533 | 206,121 | 1,298,521 | ||||||||||||
|
Base rent
|
828,923 | - | - | 828,923 | ||||||||||||
|
Contingent rent
|
254,854 | - | - | 254,854 | ||||||||||||
|
Admission rights
|
107,608 | - | - | 107,608 | ||||||||||||
|
Parking fees
|
62,484 | - | - | 62,484 | ||||||||||||
|
Commissions
|
33,620 | 1,347 | - | 34,967 | ||||||||||||
|
Property management fee
|
21,803 | - | - | 21,803 | ||||||||||||
|
Expenses and Collective Promotion Funds (“CPF”)
|
594,290 | - | - | 594,290 | ||||||||||||
|
Flattening of tiered lease payments
|
22,641 | - | - | 22,641 | ||||||||||||
|
Leases and agricultural services
|
- | 30,815 | 1,634 | 32,449 | ||||||||||||
|
Brokerage fees
|
- | 29,883 | - | 29,883 | ||||||||||||
|
Others
|
9,052 | 4,038 | - | 13,090 | ||||||||||||
|
Service income
|
1,935,275 | 66,083 | 1,634 | 2,002,992 | ||||||||||||
|
Consumer financing
|
1,203 | - | - | 1,203 | ||||||||||||
|
Hotel operations
|
225,835 | - | - | 225,835 | ||||||||||||
|
Other revenues
|
227,038 | - | - | 227,038 | ||||||||||||
|
Total Group revenue
|
2,187,180 | 1,133,616 | 207,755 | 3,528,551 | ||||||||||||
|
32.
|
Costs
|
|
June 30, 2015
|
||||||||||||||||
|
Urban properties and investments
|
Agricultural
|
Agroindustrial
|
Total
|
|||||||||||||
|
Cost of leases and services
|
- | 11,983 | - | 11,983 | ||||||||||||
|
Other operative costs
|
- | 9,002 | - | 9,002 | ||||||||||||
|
Cost of property operations
|
- | 20,985 | - | 20,985 | ||||||||||||
|
Crops
|
- | 1,752,577 | - | 1,752,577 | ||||||||||||
|
Cattle
|
- | 219,713 | - | 219,713 | ||||||||||||
|
Dairy
|
- | 133,259 | - | 133,259 | ||||||||||||
|
Sugarcane
|
- | 368,172 | - | 368,172 | ||||||||||||
|
Beef
|
- | - | 654,813 | 654,813 | ||||||||||||
|
Supplies
|
- | 42,814 | - | 42,814 | ||||||||||||
|
Leases and agricultural services
|
- | 7,217 | - | 7,217 | ||||||||||||
|
Brokerage fees
|
- | 32,372 | - | 32,372 | ||||||||||||
|
Commissions
|
- | 11,969 | - | 11,969 | ||||||||||||
|
Consignment costs
|
- | 3,069 | - | 3,069 | ||||||||||||
|
Others
|
- | 6,617 | - | 6,617 | ||||||||||||
|
Cost of agricultural sales and services
|
- | 2,577,779 | 654,813 | 3,232,592 | ||||||||||||
|
Cost of sale of trading properties
|
13,934 | - | - | 13,934 | ||||||||||||
|
Cost from hotel operations
|
277,884 | - | - | 277,884 | ||||||||||||
|
Cost of leases and services
|
1,224,264 | - | - | 1,224,264 | ||||||||||||
|
Other costs
|
56 | - | - | 56 | ||||||||||||
|
Total Group costs
|
1,516,138 | 2,598,764 | 654,813 | 4,769,715 | ||||||||||||
|
June 30, 2014
|
||||||||||||||||
|
Urban properties and investments
|
Agricultural
|
Agroindustrial
|
Total
|
|||||||||||||
|
Cost of leases and services
|
- | 17,374 | - | 17,374 | ||||||||||||
|
Other operative costs
|
- | 8,228 | - | 8,228 | ||||||||||||
|
Cost of property operations
|
- | 25,602 | - | 25,602 | ||||||||||||
|
Crops
|
- | 1,509,500 | - | 1,509,500 | ||||||||||||
|
Cattle
|
- | 150,810 | - | 150,810 | ||||||||||||
|
Dairy
|
- | 104,334 | - | 104,334 | ||||||||||||
|
Sugarcane
|
- | 206,751 | - | 206,751 | ||||||||||||
|
Beef
|
- | - | 446,094 | 446,094 | ||||||||||||
|
Supplies
|
- | 55,362 | - | 55,362 | ||||||||||||
|
Leases and agricultural services
|
- | - | 7,213 | 7,213 | ||||||||||||
|
Commissions
|
- | 7,663 | - | 7,663 | ||||||||||||
|
Brokerage fees
|
- | 29,044 | 29,044 | |||||||||||||
|
Others
|
- | 8,101 | - | 8,101 | ||||||||||||
|
Cost of agricultural sales and services
|
- | 2,071,565 | 453,307 | 2,524,872 | ||||||||||||
|
Cost of sale of trading properties
|
18,971 | - | - | 18,971 | ||||||||||||
|
Cost from hotel operations
|
215,980 | - | - | 215,980 | ||||||||||||
|
Cost of leases and services
|
1,128,794 | - | - | 1,128,794 | ||||||||||||
|
Other costs
|
373 | - | - | 373 | ||||||||||||
|
Total Group costs
|
1,364,118 | 2,097,167 | 453,307 | 3,914,592 | ||||||||||||
|
32.
|
Costs
(Continued)
|
|
June 30, 2013
|
||||||||||||||||
|
Urban properties and investments
|
Agricultural
|
Agroindustrial
|
Total
|
|||||||||||||
|
Cost of leases and services
|
- | 12,052 | - | 12,052 | ||||||||||||
|
Other operative costs
|
- | 5,675 | - | 5,675 | ||||||||||||
|
Cost of property operations
|
- | 17,727 | - | 17,727 | ||||||||||||
|
Crops
|
- | 1,216,190 | - | 1,216,190 | ||||||||||||
|
Cattle
|
- | 142,621 | - | 142,621 | ||||||||||||
|
Dairy
|
- | 74,826 | - | 74,826 | ||||||||||||
|
Sugarcane
|
- | 302,206 | - | 302,206 | ||||||||||||
|
Beef
|
- | - | 194,270 | 194,270 | ||||||||||||
|
Supplies
|
- | 42,162 | - | 42,162 | ||||||||||||
|
Leases and agricultural services
|
- | - | 4,132 | 4,132 | ||||||||||||
|
Commissions
|
- | 3,224 | - | 3,224 | ||||||||||||
|
Brokerage fees
|
- | 20,601 | - | 20,601 | ||||||||||||
|
Others
|
- | 5,299 | - | 5,299 | ||||||||||||
|
Cost of agricultural sales and services
|
- | 1,807,129 | 198,402 | 2,005,531 | ||||||||||||
|
Cost of sale of trading properties
|
12,347 | - | - | 12,347 | ||||||||||||
|
Cost from hotel operations
|
168,282 | - | - | 168,282 | ||||||||||||
|
Cost of leases and services
|
915,701 | - | - | 915,701 | ||||||||||||
|
Other costs
|
907 | - | - | 907 | ||||||||||||
|
Total Group costs
|
1,097,237 | 1,824,856 | 198,402 | 3,120,495 | ||||||||||||
|
33.
|
Expenses by nature
|
|
Group costs
|
||||||||||||||||||||||||||||||||||||||||
|
Costs of property operations
|
Cost of agricultural sales and services
|
Cost of agriculture production
|
Cost of sale of trading properties
|
Cost from Consumer Financing
|
Cost from hotel operations
|
Other operative costs
|
General and administrative expenses
|
Selling expenses
|
Total
|
|||||||||||||||||||||||||||||||
|
Leases, services charges and vacant property costs
|
17,364 | 14,380 | - | 1,167 | - | 284 | 86 | 9,693 | 2,216 | 45,190 | ||||||||||||||||||||||||||||||
|
Depreciation and amortization
|
162,175 | 56,055 | 11,120 | - | - | 11,578 | 3,007 | 12,658 | 1,229 | 257,822 | ||||||||||||||||||||||||||||||
|
Doubtful accounts
|
- | - | - | - | - | - | - | - | 29,168 | 29,168 | ||||||||||||||||||||||||||||||
|
Advertising, publicity and other selling expenses
|
173,274 | - | - | - | - | 6,556 | - | - | 58,290 | 238,120 | ||||||||||||||||||||||||||||||
|
Taxes, rates and contributions
|
108,332 | 2,865 | 11,306 | 3,272 | - | 335 | 59 | 15,640 | 161,849 | 303,658 | ||||||||||||||||||||||||||||||
|
Maintenance and repairs
|
325,651 | 12,816 | 21,007 | 6,560 | 9 | 33,984 | 1,285 | 31,556 | 2,751 | 435,619 | ||||||||||||||||||||||||||||||
|
Fees and payments for services
|
8,573 | 150,738 | 5,686 | 512 | 47 | 1,334 | 795 | 109,930 | 8,073 | 285,688 | ||||||||||||||||||||||||||||||
|
Director´s fees
|
- | - | - | - | - | - | - | 133,967 | - | 133,967 | ||||||||||||||||||||||||||||||
|
Payroll and social security liabilities
|
404,076 | 119,100 | 65,384 | 154 | - | 162,423 | 2,887 | 239,270 | 46,976 | 1,040,270 | ||||||||||||||||||||||||||||||
|
Cost of sale of properties
|
- | - | - | 2,246 | - | - | - | - | - | 2,246 | ||||||||||||||||||||||||||||||
|
Food, beverage and other lodging expenses
|
- | - | - | - | - | 60,852 | - | 8,264 | 4,361 | 73,477 | ||||||||||||||||||||||||||||||
|
Changes in biological assets and agricultural produce
|
- | 1,608,966 | - | - | - | - | - | - | - | 1,608,966 | ||||||||||||||||||||||||||||||
|
Supplies and labor
|
- | 13,649 | 1,094,456 | - | - | - | 9 | 12 | 4,392 | 1,112,518 | ||||||||||||||||||||||||||||||
|
Freights
|
373 | 1,897 | 11,811 | - | - | - | 19 | 44 | 123,872 | 138,016 | ||||||||||||||||||||||||||||||
|
Bank commissions and expenses
|
- | 8,959 | 358 | - | - | - | - | 14,628 | 3,735 | 27,680 | ||||||||||||||||||||||||||||||
|
Conditioning and clearance
|
- | - | - | - | - | - | - | - | 20,141 | 20,141 | ||||||||||||||||||||||||||||||
|
Travel and library expenses
|
11,887 | 14,936 | 10,883 | 23 | - | 530 | 856 | 14,736 | 2,626 | 56,477 | ||||||||||||||||||||||||||||||
|
Management fee
|
- | - | - | - | - | - | - | 11,401 | - | 11,401 | ||||||||||||||||||||||||||||||
|
Others
|
12,559 | 8,202 | - | - | - | 8 | - | 16,021 | 4,479 | 41,269 | ||||||||||||||||||||||||||||||
|
Total expenses by nature
|
1,224,264 | 2,012,563 | 1,232,011 | 13,934 | 56 | 277,884 | 9,003 | 617,820 | 474,158 | 5,861,693 | ||||||||||||||||||||||||||||||
|
33.
|
Expenses by nature
(Continued)
|
|
Group costs
|
||||||||||||||||||||||||||||||||||||||||
|
Costs of property operations
|
Cost of agricultural sales and services
|
Cost of agriculture production
|
Cost of sale of trading properties
|
Cost from Consumer Financing
|
Cost from hotel operations
|
Other operative costs
|
General and administrative expenses
|
Selling expenses
|
Total
|
|||||||||||||||||||||||||||||||
|
Leases, services charges and vacant property costs
|
16,700 | 15,282 | 1,080 | 1,404 | - | 280 | 172 | 14,601 | 4,939 | 54,458 | ||||||||||||||||||||||||||||||
|
Depreciation and amortization
|
217,462 | 45,925 | 7,559 | 707 | - | 10,819 | 2,666 | 9,973 | 1,808 | 296,919 | ||||||||||||||||||||||||||||||
|
Doubtful accounts
|
- | - | - | - | - | - | - | - | 10,461 | 10,461 | ||||||||||||||||||||||||||||||
|
Advertising, publicity and other selling expenses
|
145,331 | - | - | 1 | - | 4,701 | - | - | 34,478 | 184,511 | ||||||||||||||||||||||||||||||
|
Taxes, rates and contributions
|
86,996 | 2,110 | 9,033 | 2,299 | - | - | 179 | 14,289 | 128,536 | 243,442 | ||||||||||||||||||||||||||||||
|
Maintenance and repairs
|
255,053 | 10,641 | 14,841 | 3,551 | 3 | 26,321 | 490 | 23,861 | 1,071 | 335,832 | ||||||||||||||||||||||||||||||
|
Fees and payments for services
|
28,762 | 120,369 | 4,551 | 66 | 368 | 2,347 | 103 | 83,373 | 11,103 | 251,042 | ||||||||||||||||||||||||||||||
|
Director´s fees
|
- | - | - | - | - | - | - | 124,207 | - | 124,207 | ||||||||||||||||||||||||||||||
|
Payroll and social security expenses
|
362,055 | 94,032 | 56,326 | 168 | - | 121,332 | 4,085 | 213,139 | 38,365 | 889,502 | ||||||||||||||||||||||||||||||
|
Cost of sale of properties
|
- | - | - | 10,740 | - | - | - | - | - | 10,740 | ||||||||||||||||||||||||||||||
|
Food, beverage and other lodging expenses
|
- | - | - | - | - | 49,792 | - | 6,726 | 3,753 | 60,271 | ||||||||||||||||||||||||||||||
|
Changes in biological assets and agricultural produce
|
- | 1,239,869 | - | - | - | - | - | - | 755 | 1,240,624 | ||||||||||||||||||||||||||||||
|
Supplies and labor
|
- | 24,485 | 859,688 | - | - | - | - | - | 1,761 | 885,934 | ||||||||||||||||||||||||||||||
|
Freights
|
- | 1,267 | 7,240 | - | - | - | 6 | 12 | 81,003 | 89,528 | ||||||||||||||||||||||||||||||
|
Bank commissions and expenses
|
- | 5,788 | 199 | - | - | - | - | 6,413 | 6,167 | 18,567 | ||||||||||||||||||||||||||||||
|
Conditioning and clearance
|
- | - | 12 | - | - | - | - | - | 15,002 | 15,014 | ||||||||||||||||||||||||||||||
|
Travel and library expenses
|
- | 12,525 | 7,007 | - | - | - | 527 | 3,719 | 974 | 24,752 | ||||||||||||||||||||||||||||||
|
Others
|
16,435 | 2,332 | 85 | 35 | 2 | 388 | - | 33,626 | 12,550 | 65,453 | ||||||||||||||||||||||||||||||
|
Total expenses by nature
|
1,128,794 | 1,574,625 | 967,621 | 18,971 | 373 | 215,980 | 8,228 | 533,939 | 352,726 | 4,801,257 | ||||||||||||||||||||||||||||||
|
33.
|
Expenses by nature
(Continued)
|
|
Group costs
|
||||||||||||||||||||||||||||||||||||||||
|
Costs of property operations
|
Cost of agricultural sales and services
|
Cost of agriculture production
|
Cost of sale of trading properties
|
Cost from Consumer Financing
|
Cost from hotel operations
|
Other operative costs
|
General and administrative expenses
|
Selling expenses
|
Total
|
|||||||||||||||||||||||||||||||
|
Leases, services charges and vacant property costs
|
11,505 | 1,300 | 964 | 1,774 | - | 136 | 119 | 5,442 | 926 | 22,166 | ||||||||||||||||||||||||||||||
|
Depreciation and amortization
|
209,164 | 37,513 | 5,600 | 529 | - | 13,591 | 2,373 | 10,689 | 279 | 279,738 | ||||||||||||||||||||||||||||||
|
Doubtful accounts
|
- | - | - | - | - | - | - | - | 16,114 | 16,114 | ||||||||||||||||||||||||||||||
|
Advertising, publicity and other selling expenses
|
115,013 | - | 1 | - | - | - | 13 | 12 | 16,542 | 131,581 | ||||||||||||||||||||||||||||||
|
Taxes, rates and contributions
|
68,982 | 1,670 | 6,494 | 1,500 | - | 263 | 21 | 12,936 | 83,204 | 175,070 | ||||||||||||||||||||||||||||||
|
Maintenance and repairs
|
226,164 | 5,925 | 13,072 | 2,741 | 38 | 21,603 | 55 | 19,236 | 978 | 289,812 | ||||||||||||||||||||||||||||||
|
Fees and payments for services
|
29,390 | 123,222 | 2,639 | 237 | 858 | 1,301 | 19 | 51,206 | 4,401 | 213,273 | ||||||||||||||||||||||||||||||
|
Director´s fees
|
- | - | - | - | - | - | - | 82,060 | - | 82,060 | ||||||||||||||||||||||||||||||
|
Payroll and social security expenses
|
244,311 | 67,784 | 35,467 | 155 | 3 | 96,096 | 2,610 | 141,550 | 25,561 | 613,537 | ||||||||||||||||||||||||||||||
|
Cost of sale of properties
|
- | - | - | 5,373 | - | - | - | - | - | 5,373 | ||||||||||||||||||||||||||||||
|
Food, beverage and other lodging expenses
|
- | - | - | - | - | 29,643 | - | 2,900 | 680 | 33,223 | ||||||||||||||||||||||||||||||
|
Changes in biological assets and agricultural produce
|
- | 877,118 | - | - | - | - | - | - | - | 877,118 | ||||||||||||||||||||||||||||||
|
Supplies and labor
|
- | 3,575 | 767,384 | - | - | - | - | - | - | 770,959 | ||||||||||||||||||||||||||||||
|
Freights
|
44 | 462 | 10,360 | 6 | - | 151 | 23 | 327 | 84,987 | 96,360 | ||||||||||||||||||||||||||||||
|
Bank commissions and expenses
|
1 | 2,621 | 229 | - | - | 4,869 | - | 5,278 | 16,446 | 29,444 | ||||||||||||||||||||||||||||||
|
Conditioning and clearance
|
- | - | 18 | - | - | - | - | - | 17,766 | 17,784 | ||||||||||||||||||||||||||||||
|
Travel and library expenses
|
374 | 1,092 | 4,212 | 29 | - | 575 | 445 | 7,785 | 1,558 | 16,070 | ||||||||||||||||||||||||||||||
|
Others
|
10,753 | 48,763 | 95 | 3 | 8 | 54 | - | 6,962 | 10,021 | 76,659 | ||||||||||||||||||||||||||||||
|
Total expenses by nature
|
915,701 | 1,171,045 | 846,535 | 12,347 | 907 | 168,282 | 5,678 | 346,383 | 279,463 | 3,746,341 | ||||||||||||||||||||||||||||||
|
34.
|
Employee costs
|
|
June 30,
2015
|
June 30,
2014
|
June 30,
2013
|
||||||||||
|
Salaries, bonuses and social security costs
|
998,906 | 784,655 | 596,678 | |||||||||
|
Share-based payments
|
30,823 | 94,682 | 10,497 | |||||||||
|
Pension costs – defined contribution plan
|
10,541 | 10,165 | 6,362 | |||||||||
| 1,040,270 | 889,502 | 613,537 | ||||||||||
|
35.
|
Other operating results, net
|
|
June 30,
2015
|
June 30,
2014
|
June 30,
2013
|
||||||||||
|
Gain from purchase of subsidiaries
|
- | - | 136,724 | |||||||||
|
Gain from disposal of equity interest in subsidiaries, associates and joint ventures
|
22,075 | - | 15,433 | |||||||||
|
Gain (loss) from commodity derivative financial instruments
|
8,128 | (14,859 | ) | 5,104 | ||||||||
|
(Loss) gain from disposal of other property items
|
(893 | ) | (366 | ) | 1,379 | |||||||
|
Expenses related to transfers of real properties (1)
|
(119,429 | ) | - | - | ||||||||
|
Reversal of currency translation adjustment (2)
|
188,323 | - | - | |||||||||
|
Recovery of allowances
|
- | 239 | 2,698 | |||||||||
|
Tax on personal assets
|
(14,929 | ) | (13,705 | ) | (17,649 | ) | ||||||
|
Administration fee
|
418 | - | 4,681 | |||||||||
|
Management fee
|
3,666 | 46 | 1,108 | |||||||||
|
Contingencies (3)
|
(28,806 | ) | (18,473 | ) | (28,645 | ) | ||||||
|
Donations
|
(40,558 | ) | (33,283 | ) | (31,053 | ) | ||||||
|
Project Analysis and Assessment
|
(3,124 | ) | (1,182 | ) | ||||||||
|
Unrecoverable VAT
|
(576 | ) | (446 | ) | (146 | ) | ||||||
|
Others
|
(5,210 | ) | 8,963 | 9,616 | ||||||||
|
Total other operating results, net
|
12,209 | (75,008 | ) | 98,068 | ||||||||
|
36.
|
Financial results, net
|
|
June 30,
2015
|
June 30,
2014
|
June 30,
2013
|
||||||||||
|
Financial income:
|
||||||||||||
|
- Interest income
|
100,094 | 119,291 | 72,813 | |||||||||
|
- Foreign exchange gains
|
124,393 | 153,856 | 104,686 | |||||||||
|
- Dividends income
|
16,622 | 15,041 | 23,249 | |||||||||
|
- Other financial income
|
- | - | 109 | |||||||||
|
Financial income
|
241,109 | 288,188 | 200,857 | |||||||||
|
Financial costs:
|
||||||||||||
|
- Interest expense
|
(886,710 | ) | (737,913 | ) | (483,772 | ) | ||||||
|
- Foreign exchange losses
|
(686,435 | ) | (2,053,377 | ) | (586,382 | ) | ||||||
|
- Other financial costs
|
(124,140 | ) | (83,086 | ) | (64,899 | ) | ||||||
|
Financial costs
|
(1,697,285 | ) | (2,874,376 | ) | (1,135,053 | ) | ||||||
|
Less financial costs capitalized
|
12,957 | 22,376 | 10,307 | |||||||||
|
Total financial costs
|
(1,684,328 | ) | (2,852,000 | ) | (1,124,746 | ) | ||||||
|
Other financial results:
|
||||||||||||
|
- Fair value gains of financial assets at fair value through profit or loss
|
187,529 | 379,091 | 23,739 | |||||||||
|
- Gain / (Loss) on the revaluation of receivables arising from the sale of farmland
|
52,984 | 20,751 | (3,165 | ) | ||||||||
|
- (Loss) / Gain from repurchase of Non-convertible Notes
|
(1,945 | ) | (44,688 | ) | 2,057 | |||||||
|
- Fair value gain on embedded derivatives
|
- | - | 64 | |||||||||
|
- Loss derivative financial instruments (except commodities)
|
(83,510 | ) | (365,740 | ) | (7,567 | ) | ||||||
|
Total other financial results
|
155,058 | (10,586 | ) | 15,128 | ||||||||
|
Total financial results, net
|
(1,288,161 | ) | (2,574,398 | ) | (908,761 | ) | ||||||
|
37.
|
Earnings per share
|
|
(a)
|
Basic
|
|
June 30,
2015
|
June 30,
2014
|
June 30,
2013
|
||||||||||
|
Loss attributable to equity holders of the parent
|
(249,619) | (1,067,880 | ) | (26,907 | ) | |||||||
|
Weighted average number of ordinary shares in issue (thousands)
|
492,020 | 496,132 | 496,562 | |||||||||
|
Basic loss per share
|
0.51 | (2.15 | ) | (0.05 | ) | |||||||
|
37.
|
Earnings per share
(Continued)
|
|
(b)
|
Diluted
|
|
38.
|
Related party transactions
|
|
·
|
An entity, individual or close relative of such individual or legal entity exercises control, or joint control, or significant influence over the reporting entity, or is a member of the Board of Directors or the Senior Management of the entity or its controlling company.
|
|
·
|
An entity is a subsidiary, associate or joint venture of the entity or its controlling or controlled company.
|
|
1.
|
Remunerations of the Board of Directors
|
|
2.
|
Senior Management remuneration
|
|
Name
|
Date of birth
|
Position
|
In the position since
|
|
Alejandro G. Elsztain
|
03/31/1966
|
General Manager
|
1994
|
|
Matias Iván Gaivironsky
|
02/23/1976
|
Financial Manager
|
2011
|
|
David A. Perednik
|
11/15/1957
|
Administrative Manager
|
1997
|
|
Carlos Blousson
|
09/21/1963
|
General Manager of operations in Argentina, Bolivia and Paraguay
|
2008
|
|
3.
|
Corporate Service Agreement:
|
|
4.
|
Donations granted to Fundación IRSA:
|
|
5.
|
Rentals and/or rights of use:
|
|
(a)
|
Lease agreements, gratuitous bailment agreements or agreements for the use of space in shopping centers:
|
|
(b)
|
Rights of use granted to Fundación Museo de los Niños:
|
|
(c)
|
Office leases:
|
|
6.
|
Service provider or recipient:
|
|
(a)
|
Management fee:
|
|
(b)
|
Special reimbursement programs with several means of payment
|
|
(c)
|
Legal services
|
|
7.
|
Sale of goods and/or services
|
|
(a)
|
Sale of radio or TV advertising seconds and/or spaces in newspapers and magazines
|
|
(b)
|
Sale of materials and supplies
|
|
(c)
|
Reimbursement of expenses
|
|
8.
|
Financial operations
|
|
(a)
|
Borrowings
|
|
(b)
|
Master agreement for US dollar-denominated forward transactions with Banco Hipotecario S.A.
|
|
(c)
|
Securities loan agreement with IFISA
|
|
Related
party
|
Description of transaction
|
Investment in financial assets
Non-current
|
Investment in financial assets
Current
|
Trade and other receivables Non-current
|
Trade and other receivables Current
|
Trade and other payables Non-current
|
Trade and other payables Current
|
Borrowings Non-current
|
Borrowings Current
|
Derivative financial instruments
|
|||||||||||||||||||||||||||
|
Associates
|
|||||||||||||||||||||||||||||||||||||
|
Tarshop S.A.
|
Reimbursement of expenses
|
- | - | - | 1,792 | - | - | - | - | - | |||||||||||||||||||||||||||
|
Leases and/or rights of use
|
- | - | - | - | (25 | ) | (722 | ) | - | - | - | ||||||||||||||||||||||||||
|
New Lipstick LLC
|
Reimbursement of expenses
|
- | - | - | 2,567 | - | - | - | - | - | |||||||||||||||||||||||||||
|
Condor
|
Financial operations
|
- | - | - | 29,492 | - | - | - | - | - | |||||||||||||||||||||||||||
|
Lipstick Management LLC
|
Reimbursement of expenses
|
854 | |||||||||||||||||||||||||||||||||||
|
Metropolitan
|
Reimbursement of expenses
|
- | - | - | - | - | (10 | ) | - | - | - | ||||||||||||||||||||||||||
|
Agro-Uranga S.A
|
Receivables on futures and options
|
- | - | - | 184 | - | - | - | - | - | |||||||||||||||||||||||||||
|
Purchase of goods and/or services
|
- | - | - | - | - | (807 | ) | - | - | - | |||||||||||||||||||||||||||
|
Commissions receivable
|
- | - | - | 12 | - | - | - | - | - | ||||||||||||||||||||||||||||
|
Brokerage
|
- | - | - | - | - | (40 | ) | - | - | - | |||||||||||||||||||||||||||
|
Sale of inputs
|
- | - | - | 595 | - | - | - | - | - | ||||||||||||||||||||||||||||
|
Agro Managers S.A.
|
Reimbursement of expenses
|
- | - | - | 297 | - | - | - | - | - | |||||||||||||||||||||||||||
|
Banco Hipotecario S.A.
|
Reimbursement of expenses
|
- | - | - | - | - | (117 | ) | - | - | - | ||||||||||||||||||||||||||
|
Advances
|
- | - | - | - | - | (1,428 | ) | - | - | - | |||||||||||||||||||||||||||
|
Commissions per supermarket aisle
|
- | - | - | 68 | - | - | - | - | - | ||||||||||||||||||||||||||||
|
Borrowings
|
- | - | - | - | - | - | (7,674 | ) | (22,155 | ) | - | ||||||||||||||||||||||||||
|
Leases and/or rights of use
|
- | - | - | 762 | - | - | - | - | - | ||||||||||||||||||||||||||||
|
Banco de Crédito y
|
Reimbursement of expenses
|
- | - | - | 1,766 | - | - | - | - | - | |||||||||||||||||||||||||||
|
Securitización
|
Leases and/or rights of use
|
- | - | - | 42 | - | - | - | - | - | |||||||||||||||||||||||||||
|
Non-convertible notes
|
100 | 452 | - | - | - | - | - | - | - | ||||||||||||||||||||||||||||
|
Total Associates
|
100 | 452 | - | 38,431 | (25 | ) | (3,124 | ) | (7,674 | ) | (22,155 | ) | - | ||||||||||||||||||||||||
|
Related party
|
Description of transaction
|
Investment in financial assets
Non-current
|
Investment in financial
assets Current
|
Trade and other receivables Non-current
|
Trade and other receivables Current
|
Trade and other payables Non-current
|
Trade and other payables Current
|
Borrowings Non-current
|
Borrowings Current
|
Derivative financial instruments
|
|||||||||||||||||||||||||||||
|
Joint Ventures
|
|||||||||||||||||||||||||||||||||||||||
|
Cresca S.A.
|
Management fees
|
- | - | - | 29 | - | - | - | - | - | |||||||||||||||||||||||||||||
|
Loans granted
|
- | - | 114,446 | - | - | - | - | - | - | ||||||||||||||||||||||||||||||
|
Puerto Retiro S.A.
|
Borrowings
|
- | - | - | 2,148 | - | - | - | - | - | |||||||||||||||||||||||||||||
|
Reimbursement of expenses
|
- | - | - | 257 | - | - | - | - | - | ||||||||||||||||||||||||||||||
|
Nuevo Puerto Santa Fe S.A.
|
Reimbursement of expenses
|
- | - | - | 543 | - | (5 | ) | - | - | - | ||||||||||||||||||||||||||||
|
Borrowings
|
- | - | - | - | - | - | - | (7,826 | ) | - | |||||||||||||||||||||||||||||
|
Share-based payments
|
- | - | - | 467 | - | - | - | - | - | ||||||||||||||||||||||||||||||
|
Leases’ collections
|
- | - | - | - | - | (4 | ) | - | - | - | |||||||||||||||||||||||||||||
|
Leases and/or rights of use
|
- | - | - | - | - | (594 | ) | - | - | - | |||||||||||||||||||||||||||||
|
Management fees
|
- | - | - | 2,644 | - | - | - | - | - | ||||||||||||||||||||||||||||||
|
Quality Invest S.A.
|
Management fee
|
- | - | - | 22 | - | - | - | - | - | |||||||||||||||||||||||||||||
|
Reimbursement of expenses
|
- | - | - | 233 | - | - | - | - | - | ||||||||||||||||||||||||||||||
|
Baicom Networks S.A.
|
Management fee
|
- | - | - | 16 | - | - | - | - | - | |||||||||||||||||||||||||||||
|
Borrowings
|
- | - | 1,275 | 222 | - | - | - | - | - | ||||||||||||||||||||||||||||||
|
Contributions to be paid in
|
- | - | - | 10 | - | - | - | - | - | ||||||||||||||||||||||||||||||
|
Reimbursement of expenses
|
- | - | - | 924 | - | - | - | - | - | ||||||||||||||||||||||||||||||
|
Cyrsa S.A
|
Credit due to capital reduction
|
- | - | - | 8,847 | - | - | - | - | - | |||||||||||||||||||||||||||||
| . |
Borrowings
|
- | - | - | - | - | - | (14,438 | ) | - | - | ||||||||||||||||||||||||||||
|
Reimbursement of expenses
|
- | - | - | 11 | - | (23 | ) | - | - | - | |||||||||||||||||||||||||||||
|
Entretenimiento
|
Reimbursement of expenses
|
- | - | - | 115 | - | - | - | - | - | |||||||||||||||||||||||||||||
|
Universal S.A.
|
Borrowings
|
- | - | - | 80 | - | - | - | - | - | |||||||||||||||||||||||||||||
|
Entertainment Holding S.A.
|
Reimbursement of expenses
|
- | - | - | 211 | - | - | - | - | - | |||||||||||||||||||||||||||||
|
Borrowings
|
- | - | - | 72 | - | - | - | - | - | ||||||||||||||||||||||||||||||
|
Total Joint Ventures
|
- | - | 115,721 | 16,851 | - | (626 | ) | (14,438 | ) | (7,826 | ) | - | |||||||||||||||||||||||||||
|
Related party
|
Description of transaction
|
Investment in financial assets Non-current
|
Investment in financial assets Current
|
Trade and other receivables Non-current
|
Trade and other receivables Current
|
Trade and other payables Non-current
|
Trade and other payables Current
|
Borrowings Non-current
|
Borrowings Current
|
Derivative financial instruments
|
|||||||||||||||||||||||||||
|
Other related parties
|
|||||||||||||||||||||||||||||||||||||
|
CAMSA
|
Management fees
|
- | - | - | - | - | (6,743 | ) | - | - | - | ||||||||||||||||||||||||||
|
Reimbursement of expenses
|
- | - | - | 7,292 | - | - | - | - | - | ||||||||||||||||||||||||||||
|
Estudio Zang, Bergel & Viñes
|
Advances
|
- | - | - | 33 | - | - | - | - | - | |||||||||||||||||||||||||||
|
Legal services
|
- | - | - | 377 | - | (1,185 | ) | - | - | - | |||||||||||||||||||||||||||
|
Estudio Managing Partners
|
Management fees
|
- | - | - | - | - | (34 | ) | - | - | - | ||||||||||||||||||||||||||
|
Fundación IRSA
|
Reimbursement of expenses
|
- | - | - | 102 | - | - | - | - | - | |||||||||||||||||||||||||||
|
Inversiones Financieras del Sur S.A.
|
Financial operations
|
- | - | - | 323,018 | - | - | - | - | - | |||||||||||||||||||||||||||
|
Dividends receivable
|
- | - | - | 359 | - | - | - | - | - | ||||||||||||||||||||||||||||
|
Museo de los Niños
|
Reimbursement of expenses
|
- | - | - | 94 | - | - | - | - | - | |||||||||||||||||||||||||||
|
Leases and/or rights of use
|
- | - | - | 750 | - | - | - | - | - | ||||||||||||||||||||||||||||
|
Austral Gold
|
Reimbursement of expenses
|
- | - | - | 331 | - | (1 | ) | - | - | - | ||||||||||||||||||||||||||
|
Borrowings
|
- | - | - | 5 | - | - | - | - | - | ||||||||||||||||||||||||||||
|
Boulevard Norte S.A.
|
Reimbursement of expenses
|
- | - | - | 881 | - | - | - | - | - | |||||||||||||||||||||||||||
|
Ogden Argentina S.A.
|
Reimbursement of expenses
|
- | - | - | 250 | - | - | - | - | - | |||||||||||||||||||||||||||
|
Borrowings
|
- | - | - | 724 | - | - | - | - | - | ||||||||||||||||||||||||||||
|
La Rural S.A.
|
Reimbursement of expenses
|
- | - | - | - | - | (39 | ) | - | - | - | ||||||||||||||||||||||||||
|
Consultores Venture Capital Uruguay
|
Management fees
|
- | - | - | 1,125 | - | - | - | - | - | |||||||||||||||||||||||||||
|
Total Other related parties
|
- | - | - | 335,341 | - | (8,002 | ) | - | - | - | |||||||||||||||||||||||||||
|
Directors and Senior Management
|
|||||||||||||||||||||||||||||||||||||
|
Directors and Senior Management
|
Fees
|
- | (41,634 | ) | - | - | - | ||||||||||||||||||||||||||||||
|
Advances
|
- | - | - | 317 | - | - | - | - | - | ||||||||||||||||||||||||||||
|
Guarantee deposits
|
(21 | ) | - | - | - | - | |||||||||||||||||||||||||||||||
|
Reimbursement of expenses
|
- | - | - | 40 | - | (15 | ) | - | - | - | |||||||||||||||||||||||||||
|
Total Directors and Senior Management
|
- | - | - | 357 | (21 | ) | (41,649 | ) | - | - | - | ||||||||||||||||||||||||||
|
Total
|
100 | 452 | 115,721 | 390,980 | (46 | ) | (53,401 | ) | (22,112 | ) | (29,981 | ) | - | ||||||||||||||||||||||||
|
Related party
|
Description of transaction
|
Trade and other receivables Non-current
|
Trade and other receivables Current
|
Trade and other payables Non-current
|
Trade and other payables Current
|
Borrowings Non-current
|
Borrowings Current
|
Derivative financial instruments
|
|||||||||||||||||||||
|
Associates
|
|||||||||||||||||||||||||||||
|
Tarshop S.A.
|
Reimbursement of expenses
|
- | 689 | - | - | - | - | - | |||||||||||||||||||||
|
Commissions per supermarket aisle
|
- | 19 | - | - | - | - | - | ||||||||||||||||||||||
|
Leases and/or rights of use
|
- | - | (175 | ) | (677 | ) | - | - | - | ||||||||||||||||||||
|
New Lipstick LLC
|
Reimbursement of expenses
|
- | 2,297 | - | - | - | - | - | |||||||||||||||||||||
|
Lipstick Management LLC
|
Reimbursement of expenses
|
- | 765 | - | - | - | - | - | |||||||||||||||||||||
|
Agro-Uranga S.A
|
Dividends receivable
|
- | 39 | - | - | - | - | - | |||||||||||||||||||||
|
Purchase of goods and/or services
|
- | - | - | (112 | ) | - | - | - | |||||||||||||||||||||
|
Brokerage
|
- | 29 | - | (70 | ) | - | - | - | |||||||||||||||||||||
|
Sale of inputs
|
- | 425 | - | - | - | - | - | ||||||||||||||||||||||
|
Agro Managers S.A.
|
Reimbursement of expenses
|
- | 303 | - | - | - | - | - | |||||||||||||||||||||
|
Banco Hipotecario S.A.
|
Reimbursement of expenses
|
- | 12 | - | (1,547 | ) | - | - | - | ||||||||||||||||||||
|
Commissions per supermarket aisle
|
- | 59 | - | - | - | - | - | ||||||||||||||||||||||
|
Borrowings
|
- | - | - | - | (18,376 | ) | (23,530 | ) | - | ||||||||||||||||||||
|
Derivatives
|
- | - | - | - | - | - | (5,225 | ) | |||||||||||||||||||||
|
Leases and/or rights of use
|
- | 200 | - | - | - | - | - | ||||||||||||||||||||||
|
Banco de Crédito y Securitización
|
Leases and/or rights of use
|
- | 19 | - | (80 | ) | - | - | - | ||||||||||||||||||||
|
Total Associates
|
- | 4,856 | (175 | ) | (2,486 | ) | (18,376 | ) | (23,530 | ) | (5,225 | ) | |||||||||||||||||
|
Related party
|
Description of transaction
|
Trade and other receivables Non-current
|
Trade and other receivables Current
|
Trade and other payables Non-current
|
Trade and other payables Current
|
Borrowings Non-current
|
Borrowings Current
|
Derivative financial instruments
|
|||||||||||||||||||||
|
Joint Ventures
|
|||||||||||||||||||||||||||||
|
Cresca S.A.
|
Management fees
|
- | 38 | - | - | - | - | - | |||||||||||||||||||||
|
Loans granted
|
96,269 | - | - | - | - | - | - | ||||||||||||||||||||||
|
Puerto Retiro S.A.
|
Contributions to be paid in
|
- | 160 | - | - | - | - | - | |||||||||||||||||||||
|
Reimbursement of expenses
|
- | 213 | - | - | - | - | - | ||||||||||||||||||||||
|
Financial operations
|
- | 3,23 | - | - | - | - | - | ||||||||||||||||||||||
|
Nuevo Puerto Santa Fe S.A.
|
Reimbursement of expenses
|
- | 223 | - | (72 | ) | - | - | - | ||||||||||||||||||||
|
Borrowings
|
- | - | - | - | - | (71 | ) | - | |||||||||||||||||||||
|
Share-based payments
|
- | 304 | - | - | - | - | - | ||||||||||||||||||||||
|
Leases’ collections
|
- | - | - | (18 | ) | - | - | - | |||||||||||||||||||||
|
Leases and/or rights of use
|
- | - | - | (630 | ) | - | - | - | |||||||||||||||||||||
|
Management fees
|
- | 1,338 | - | - | - | - | - | ||||||||||||||||||||||
|
Quality Invest S.A.
|
Management fees
|
- | 22 | - | (45 | ) | - | - | - | ||||||||||||||||||||
|
Reimbursement of expenses
|
- | 64 | - | - | - | - | - | ||||||||||||||||||||||
|
Baicom Networks S.A.
|
Management fees
|
- | 2 | - | - | - | - | - | |||||||||||||||||||||
|
Borrowings
|
1,143 | - | - | - | - | - | - | ||||||||||||||||||||||
|
Contributions to be paid in
|
- | 10 | - | - | - | - | - | ||||||||||||||||||||||
|
Reimbursement of expenses
|
- | 193 | - | - | - | - | - | ||||||||||||||||||||||
|
Cyrsa S.A.
|
Borrowings
|
- | - | - | - | (133,314 | ) | - | - | ||||||||||||||||||||
|
Reimbursement of expenses
|
- | 140 | - | (9 | ) | - | - | - | |||||||||||||||||||||
|
Boulevard Norte S.A.
|
Reimbursement of expenses
|
- | 864 | - | - | - | - | - | |||||||||||||||||||||
|
Borrowings
|
- | 4 | - | - | - | - | - | ||||||||||||||||||||||
|
Entertainment Holding S.A.
|
Reimbursement of expenses
|
- | 165 | - | - | - | - | - | |||||||||||||||||||||
|
Borrowings
|
- | 20 | - | - | - | - | - | ||||||||||||||||||||||
|
Total Joint Ventures
|
97,412 | 6,990 | - | (774 | ) | (133,314 | ) | (71 | ) | - | |||||||||||||||||||
|
Related party
|
Description of transaction
|
Trade and other receivables Non-current
|
Trade and other receivables Current
|
Trade and other payables Non-current
|
Trade and other payables Current
|
Borrowings Non-current
|
Borrowings Current
|
Derivative financial instruments
|
|||||||||||||||||||||
|
Other related parties
|
|||||||||||||||||||||||||||||
|
CAMSA
|
Advances to be recovered
|
- | 1,468 | - | - | - | - | - | |||||||||||||||||||||
|
Management fees
|
- | 11,595 | - | (11,098 | ) | - | - | - | |||||||||||||||||||||
|
Reimbursement of expenses
|
- | 4,713 | - | (1 | ) | - | - | - | |||||||||||||||||||||
|
Estudio Zang, Bergel & Viñes
|
Advances
|
- | 4 | - | - | - | - | - | |||||||||||||||||||||
|
Legal services
|
- | - | - | (739 | ) | - | - | - | |||||||||||||||||||||
|
Fundación IRSA
|
Reimbursement of expenses
|
- | 75 | - | - | - | - | - | |||||||||||||||||||||
|
Inversiones Financieras del Sur S.A.
|
Financial operations
|
- | 54,724 | (5 | ) | ||||||||||||||||||||||||
|
Museo de los Niños
|
Reimbursement of expenses
|
- | 767 | (9 | ) | ||||||||||||||||||||||||
|
Austral Gold
|
Reimbursement of expenses
|
- | 8 | - | (1 | ) | - | - | - | ||||||||||||||||||||
|
Entretenimiento Universal S.A.
|
Reimbursement of expenses
|
- | 103 | - | - | - | - | - | |||||||||||||||||||||
|
Borrowings
|
- | 68 | - | - | - | - | - | ||||||||||||||||||||||
|
Ogden Argentina S.A.
|
Reimbursement of expenses
|
- | 228 | - | - | - | - | - | |||||||||||||||||||||
|
Borrowings
|
- | 4 | - | - | - | - | - | ||||||||||||||||||||||
|
IRSA Real Estate Strategies LP
|
Capital contribution
|
- | - | - | (8 | ) | - | - | - | ||||||||||||||||||||
|
IRSA Developments LP
|
Capital contribution
|
- | - | - | (13 | ) | - | - | - | ||||||||||||||||||||
|
EMP
|
Management fees
|
- | - | - | (31 | ) | - | - | - | ||||||||||||||||||||
|
Total Other related parties
|
- | 73,757 | - | (11,905 | ) | - | - | - | |||||||||||||||||||||
|
Directors and Senior Management
|
|||||||||||||||||||||||||||||
|
Directors and Senior Management
|
Fees
|
- | 301 | - | (23,830 | ) | - | - | - | ||||||||||||||||||||
|
Guarantee deposits
|
- | - | (20 | ) | - | - | - | - | |||||||||||||||||||||
|
Reimbursement of expenses
|
- | 96 | - | (10 | ) | - | - | - | |||||||||||||||||||||
|
Total Directors and Senior Management
|
- | 397 | (20 | ) | (23,84 | ) | - | - | - | ||||||||||||||||||||
|
Total
|
97,412 | 86,000 | (195 | ) | (39,005 | ) | (151,690 | ) | (23,601 | ) | (5,225 | ) | |||||||||||||||||
|
Related party
|
Leases and/or rights to use
|
Administration and management fees
|
Sale of goods and/or services
|
Compensation of Directors and senior management
|
Legal services
|
Financial operations
|
Commissions
|
Donations
|
||||||||||||||||||||||||
|
Associates
|
||||||||||||||||||||||||||||||||
|
Agro-Uranga S.A.
|
- | - | 7,950 | - | - | - | - | - | ||||||||||||||||||||||||
|
Tarshop S.A.
|
9,120 | - | - | - | - | - | 72 | - | ||||||||||||||||||||||||
|
Banco Crédito y Securitización S.A.
|
4,459 | - | - | - | - | - | - | - | ||||||||||||||||||||||||
|
Banco Hipotecario S.A.
|
2,105 | - | (2 | ) | - | - | (15,212 | ) | 5 | - | ||||||||||||||||||||||
|
Total Associates
|
15,684 | - | 7,948 | - | - | (15,212 | ) | 77 | - | |||||||||||||||||||||||
|
Joint Ventures
|
||||||||||||||||||||||||||||||||
|
Cyrsa S.A.
|
- | - | - | - | - | (9,176 | ) | - | - | |||||||||||||||||||||||
|
Cresca S.A.
|
- | - | 20 | - | - | - | - | |||||||||||||||||||||||||
|
Baicom Networks S.A.
|
- | 12 | - | - | - | 150 | - | - | ||||||||||||||||||||||||
|
Nuevo Puerto Santa Fe S.A.
|
(712 | ) | 2,164 | - | - | - | (1,400 | ) | - | - | ||||||||||||||||||||||
|
Puerto Retiro S.A.
|
- | - | - | - | - | 563 | - | - | ||||||||||||||||||||||||
|
Quality Invest S.A.
|
- | 216 | - | - | - | - | - | - | ||||||||||||||||||||||||
|
Entretenimiento Universal S.A.
|
- | - | - | - | - | 13 | - | - | ||||||||||||||||||||||||
|
Entertainment Holding S.A.
|
- | - | - | - | - | 12 | - | - | ||||||||||||||||||||||||
|
Total Joint Ventures
|
(712 | ) | 2,392 | 20 | - | - | (9,838 | ) | - | - | ||||||||||||||||||||||
|
Other related parties
|
||||||||||||||||||||||||||||||||
|
CAMSA
|
342 | (11,401 | ) | - | - | - | - | - | ||||||||||||||||||||||||
|
Fundación IRSA
|
- | - | - | - | - | - | - | (4,731 | ) | |||||||||||||||||||||||
|
Estudio Zang, Bergel & Viñes
|
- | - | - | - | (4,663 | ) | - | - | - | |||||||||||||||||||||||
|
Hamonet S.A.
|
(425 | ) | - | - | - | - | - | - | - | |||||||||||||||||||||||
|
Austral Gold Argentina S.A.
|
- | 418 | - | - | - | - | - | - | ||||||||||||||||||||||||
|
Fibesa S.A.
|
- | - | - | - | - | - | - | - | ||||||||||||||||||||||||
|
Isaac Elsztain e Hijos S.C.A.
|
(813 | ) | - | - | - | - | - | - | - | |||||||||||||||||||||||
|
Boulevard Norte S.A.
|
- | - | - | - | - | 1 | - | - | ||||||||||||||||||||||||
|
Ogden Argentina S.A.
|
- | - | - | - | - | 20 | - | - | ||||||||||||||||||||||||
|
Condor Hospitality Trust Inc. (formerly Supertel Hospitality Inc. due to change of corporate name)
|
- | - | - | - | - | 161,002 | - | - | ||||||||||||||||||||||||
|
Inversiones Financieras del Sur S.A.
|
- | - | - | - | - | 227,467 | - | - | ||||||||||||||||||||||||
|
Total Other related parties
|
(896 | ) | (10,983 | ) | - | - | (4,663 | ) | 388,490 | - | (4,731 | ) | ||||||||||||||||||||
|
Directors and Senior Management
|
||||||||||||||||||||||||||||||||
|
Directors
|
- | - | - | (133,967 | ) | - | - | - | - | |||||||||||||||||||||||
|
Senior Management
|
- | - | - | (11,389 | ) | - | - | - | - | |||||||||||||||||||||||
|
Total Directors and Senior Management
|
- | - | - | (145,356 | ) | - | - | - | - | |||||||||||||||||||||||
|
Total
|
14,076 | (8,591 | ) | 7,968 | (145,356 | ) | (4,663 | ) | 363,440 | 77 | (4,731 | ) | ||||||||||||||||||||
|
Related party
|
Leases and/or rights to use
|
Administration and management fees
|
Sale of goods and/or services
|
Compensation of Directors and senior management
|
Legal services
|
Financial operations
|
Donations
|
|||||||||||||||||||||
|
Associates
|
||||||||||||||||||||||||||||
|
Agro-Uranga S.A.
|
- | - | 8,365 | - | - | - | - | |||||||||||||||||||||
|
Tarshop S.A.
|
8,172 | (239 | ) | - | - | - | - | - | ||||||||||||||||||||
|
Banco Crédito y Securitización S.A.
|
1,544 | - | - | - | - | - | - | |||||||||||||||||||||
|
Banco Hipotecario S.A.
|
560 | - | - | - | - | 25,966 | - | |||||||||||||||||||||
|
Total Associates
|
10,276 | (239 | ) | 8,365 | - | - | 25,966 | - | ||||||||||||||||||||
|
Joint Ventures
|
||||||||||||||||||||||||||||
|
Cyrsa S.A.
|
- | - | - | - | - | (20,897 | ) | - | ||||||||||||||||||||
|
Cresca S.A.
|
- | 46 | 77 | - | - | 2,216 | - | |||||||||||||||||||||
|
Baicom Networks S.A.
|
- | 12 | - | - | - | 136 | - | |||||||||||||||||||||
|
Nuevo Puerto Santa Fe S.A.
|
(632 | ) | 1,124 | - | - | - | - | - | ||||||||||||||||||||
|
Puerto Retiro S.A.
|
- | - | - | - | - | 917 | - | |||||||||||||||||||||
|
Quality Invest S.A.
|
- | 216 | - | - | - | - | - | |||||||||||||||||||||
|
Canteras Natal Crespo S.A.
|
- | - | - | - | - | - | - | |||||||||||||||||||||
|
Total Joint Ventures
|
(632 | ) | 1,398 | 77 | - | - | (17,628 | ) | - | |||||||||||||||||||
|
Other related parties
|
||||||||||||||||||||||||||||
|
CAMSA
|
- | 230 | 2 | - | - | - | - | |||||||||||||||||||||
|
Fundación IRSA
|
- | - | 1 | - | - | - | (3,325 | ) | ||||||||||||||||||||
|
Estudio Zang, Bergel & Viñes
|
- | - | - | - | (4,193 | ) | - | - | ||||||||||||||||||||
|
Hamonet S.A.
|
(400 | ) | - | - | - | - | - | - | ||||||||||||||||||||
|
Austral Gold Argentina S.A.
|
- | - | 1 | - | - | - | - | |||||||||||||||||||||
|
Fibesa S.A.
|
- | - | 2 | - | - | - | - | |||||||||||||||||||||
|
Isaac Elsztain e Hijos S.C.A.
|
(769 | ) | - | - | - | - | - | - | ||||||||||||||||||||
|
Consorcio de Propietarios Edificios Avda.. del Libertador 498
|
- | - | 1 | - | - | - | - | |||||||||||||||||||||
|
Inversiones Financieras del Sur S.A.
|
- | - | - | - | - | 21,911 | - | |||||||||||||||||||||
|
Total Other related parties
|
(1,169 | ) | 230 | 7 | - | (4,193 | ) | 21,911 | (3,325 | ) | ||||||||||||||||||
|
Directors and Senior Management
|
||||||||||||||||||||||||||||
|
Directors
|
- | - | - | (124,207 | ) | - | - | - | ||||||||||||||||||||
|
Senior Management
|
- | - | - | (30,143 | ) | - | - | - | ||||||||||||||||||||
|
Total Directors and Senior Management
|
- | - | - | (154,350 | ) | - | - | - | ||||||||||||||||||||
|
Total
|
8,475 | 1,389 | 8,449 | (154,350 | ) | (4,193 | ) | 30,249 | (3,325 | ) | ||||||||||||||||||
|
Related party
|
Leases and/or rights to use
|
Administration and management fees
|
Sale of goods and/or services
|
Corporate services
|
Compensation of Directors and senior management
|
Legal services
|
Financial operations
|
Donations
|
||||||||||||||||||||||||
|
Associates
|
||||||||||||||||||||||||||||||||
|
Agro-Uranga S.A.
|
- | - | 6,154 | - | - | - | - | - | ||||||||||||||||||||||||
|
Tarshop S.A.
|
5,991 | - | - | 301 | - | - | - | - | ||||||||||||||||||||||||
|
Banco Hipotecario S.A.
|
453 | - | - | - | - | - | (1,378 | ) | - | |||||||||||||||||||||||
|
Total Associates
|
6,444 | - | 6,154 | 301 | - | - | (1,378 | ) | - | |||||||||||||||||||||||
|
Joint Ventures
|
||||||||||||||||||||||||||||||||
|
Cyrsa S.A.
|
- | 4,681 | - | - | - | - | (8,724 | ) | - | |||||||||||||||||||||||
|
Cresca S.A.
|
- | 1,108 | - | - | - | - | 510 | - | ||||||||||||||||||||||||
|
Baicom Networks S.A.
|
- | - | - | - | - | - | 96 | - | ||||||||||||||||||||||||
|
Nuevo Puerto Santa Fe S.A.
|
(111 | ) | 888 | - | - | - | - | - | - | |||||||||||||||||||||||
|
Puerto Retiro S.A.
|
- | - | - | - | - | - | 481 | - | ||||||||||||||||||||||||
|
Quality Invest S.A.
|
- | 216 | - | - | - | - | 28 | - | ||||||||||||||||||||||||
|
Canteras Natal Crespo S.A.
|
- | 96 | - | - | - | - | 11 | - | ||||||||||||||||||||||||
|
Total Joint Ventures
|
(111 | ) | 6,989 | - | - | - | - | (7,598 | ) | - | ||||||||||||||||||||||
|
Other related parties
|
||||||||||||||||||||||||||||||||
|
Inversiones Financieras del Sur S.A.
|
- | - | - | - | - | - | 8,758 | - | ||||||||||||||||||||||||
|
Fundación IRSA
|
- | - | - | - | - | - | - | (1,420 | ) | |||||||||||||||||||||||
|
Estudio Zang, Bergel & Viñes
|
- | - | - | - | - | (3,285 | ) | - | - | |||||||||||||||||||||||
|
CAMSA
|
- | (5,736 | ) | - | - | - | - | - | - | |||||||||||||||||||||||
|
Dolphin Fund PLC (i)
|
- | - | - | - | - | - | (117,576 | ) | - | |||||||||||||||||||||||
|
Hamonet S.A.
|
(365 | ) | - | - | - | - | - | - | - | |||||||||||||||||||||||
|
Isaac Elsztain e Hijos S.C.A.
|
(468 | ) | - | - | - | - | - | - | - | |||||||||||||||||||||||
|
Total Other related parties
|
(833 | ) | (5,736 | ) | - | - | - | (3,285 | ) | (108,818 | ) | (1,420 | ) | |||||||||||||||||||
|
Directors and Senior Management
|
||||||||||||||||||||||||||||||||
|
Directors
|
- | - | - | - | (82,060 | ) | - | - | - | |||||||||||||||||||||||
|
Senior Management
|
- | - | - | - | (12,288 | ) | - | - | - | |||||||||||||||||||||||
|
Total Directors and Senior Management
|
- | - | - | - | (94,348 | ) | - | - | - | |||||||||||||||||||||||
|
Total
|
5,500 | 1,253 | 6,154 | 301 | (94,348 | ) | (3,285 | ) | (117,794 | ) | (1,420 | ) | ||||||||||||||||||||
|
Exhibit A - Property, plant and equipment
|
Note 10 - Investment properties
|
|
|
Note 11 - Property, plant and equipment
|
||
|
Exhibit B - Intangible assets
|
Note 13 - Intangible assets
|
|
|
Exhibit C - Equity investments
|
Note 8 and 9 - Investments in associates and joint ventures
|
|
|
Exhibit D - Other investments
|
Note 16 - Financial instruments by category
|
|
|
Note 17 - Restricted assets
|
||
|
Exhibit E - Provisions
|
Note 18 - Trade and other receivables
|
|
|
Note 24 – Provisions
|
||
|
Exhibit F - Cost of sale and services
|
Note 40 - Cost of sales and services provided
|
|
|
Exhibit G - Foreign currency assets and liabilities
|
Note 41 - Foreign currency assets and liabilities
|
|
|
40.
|
Cost of sales and services provided
|
|
Agricultural business
|
Urban properties and investments business
|
|||||||||||||||||||||||||||||||||||||||||||||||
|
Description
|
Biological assets
|
Inventories
|
Agricultural services
|
Subtotal Agricultural business
|
Services and other operating costs
|
Trading properties
|
Hotels
|
Others
|
Subtotal Urban properties and investments business
|
Total as of 06.30.15
|
Total as of 06.30.14
|
Total as of 06.30.13
|
||||||||||||||||||||||||||||||||||||
|
Inventories as of 06.30.14
|
345,771 | 420,387 | - | 766,158 | - | 137,151 | 6,011 | - | 143,162 |
(i)
909,320
|
(ii)
582,555
|
(iii)
555,022
|
||||||||||||||||||||||||||||||||||||
|
Initial recognition and changes in the fair value of biological assets and agricultural produce at the point of harvest
|
174,787 | 7,388 | - | 182,175 | - | - | - | - | - | 182,175 | 140,014 | 62,992 | ||||||||||||||||||||||||||||||||||||
|
Changes in the net realizable value of agricultural produce after harvest
|
- | (34,471 | ) | - | (34,471 | ) | - | - | - | - | - | (34,471 | ) | (17,447 | ) | 11,756 | ||||||||||||||||||||||||||||||||
|
Decrease due to harvest
|
- | 1,227,881 | - | 1,227,881 | - | - | - | - | - | 1,227,881 | 1,028,868 | 752,820 | ||||||||||||||||||||||||||||||||||||
|
Acquisitions and classifications
|
14,203 | 1,240,496 | - | 1,254,699 | - | - | - | - | - | 1,254,699 | 1,144,268 | 658,392 | ||||||||||||||||||||||||||||||||||||
|
Consume
|
(753 | ) | (604,107 | ) | - | (604,860 | ) | - | - | - | - | - | (604,860 | ) | (517,144 | ) | (387,332 | ) | ||||||||||||||||||||||||||||||
|
Additions
|
- | - | - | - | - | 1,067 | - | - | 1,067 | 1,067 | 13,252 | 3,091 | ||||||||||||||||||||||||||||||||||||
|
Disposals
|
- | - | - | - | - | (1,898 | ) | 1,328 | - | (570 | ) | (570 | ) | (12,146 | ) | (5,948 | ) | |||||||||||||||||||||||||||||||
|
Transfers
|
- | - | - | - | - | 3,107 | - | - | 3,107 | 3,107 | - | - | ||||||||||||||||||||||||||||||||||||
|
Expenses incurred
|
- | 91,208 | 59,235 | 150,443 | 1,224,264 | 13,587 | 277,471 | 56 | 1,515,378 | 1,665,821 | 1,494,730 | 1,166,340 | ||||||||||||||||||||||||||||||||||||
|
Exchange difference
|
- | (39,698 | ) | - | (39,698 | ) | - | (6,126 | ) | - | - | (6,126 | ) | (45,824 | ) | (11,245 | ) | 33,704 | ||||||||||||||||||||||||||||||
|
Inventories as of 06.30.15
|
(405,842 | ) | (483,922 | ) | - | (889,764 | ) | - | (132,954 | ) | (6,926 | ) | - | (139,880 | ) |
(iv) (1,029,644)
|
(906,962 | ) | (582,555 | ) | ||||||||||||||||||||||||||||
|
Costs as of 06.30.15
|
128,166 | 1,825,162 | 59,235 | 2,012,563 | 1,224,264 | 13,934 | 277,884 | 56 | 1,516,138 | 3,528,701 | - | - | ||||||||||||||||||||||||||||||||||||
|
Costs as of 06.30.14
|
75,900 | 1,444,441 | 54,284 | 1,574,625 | 1,128,794 | 18,971 | 215,980 | 373 | 1,364,118 | - | 2,938,743 | - | ||||||||||||||||||||||||||||||||||||
|
Costs as of 06.30.13
|
73,387 | 1,062,644 | 35,014 | 1,171,045 | 915,701 | 12,347 | 168,282 | 907 | 1,097,237 | - | 2,268,282 | |||||||||||||||||||||||||||||||||||||
|
41.
|
Foreign currency assets and liabilities
|
|
Items (3)
|
Amount of foreign currency (2)
|
Prevailing exchange rate (1)
|
Total as of 06.30.15
|
Amount of foreign currency (2)
|
Prevailing exchange rate (1)
|
Total as of 06.30.14
|
||||||||||||||||||
|
Assets
|
||||||||||||||||||||||||
|
Restricted assets
|
||||||||||||||||||||||||
|
US Dollar
|
- | - | - | 6,372 | 8.033 | 51,189 | ||||||||||||||||||
|
Total restricted assets
|
- | 51,189 | ||||||||||||||||||||||
|
Trade and other receivables
|
||||||||||||||||||||||||
|
Uruguayan Peso
|
1,193 | 0.335 | 400 | 1,162 | 0.356 | 414 | ||||||||||||||||||
|
US Dollar
|
29,288 | 8.988 | 263,241 | 29,646 | 8.033 | 238,144 | ||||||||||||||||||
|
Euros
|
0.2998 | 10.005 | 3 | 2 | 10.991 | 26 | ||||||||||||||||||
|
Swiss francs
|
- | - | - | 27 | 9.051 | 242 | ||||||||||||||||||
|
Trade and other receivables related parties
|
||||||||||||||||||||||||
|
US Dollar
|
10,284 | 9.088 | 93,463 | - | - | - | ||||||||||||||||||
|
Total trade and other receivables
|
357,107 | 238,826 | ||||||||||||||||||||||
|
Investment in financial assets
|
||||||||||||||||||||||||
|
US Dollar
|
26,618 | 8.988 | 239,246 | 67,062 | 8.033 | 538,710 | ||||||||||||||||||
|
New Israel Shekel
|
2,642 | 2.407 | 6,361 | 5 | 2.377 | 13 | ||||||||||||||||||
|
Uruguayan Peso
|
721 | 14.134 | 10,196 | 39,905 | 0.356 | 14,206 | ||||||||||||||||||
|
Total Investment in financial assets
|
255,803 | 552,929 | ||||||||||||||||||||||
|
Derivative financial instruments
|
||||||||||||||||||||||||
|
US Dollar
|
1,145 | 8.988 | 10,294 | 3,839 | 8.033 | 30,841 | ||||||||||||||||||
|
New Israel Shekel
|
94,880 | 2.407 | 228,415 | |||||||||||||||||||||
|
Financial instruments related parties
|
||||||||||||||||||||||||
|
US Dollar
|
3,169 | 9.088 | 28,798 | |||||||||||||||||||||
|
Total Derivative financial instruments
|
267,507 | 30,841 | ||||||||||||||||||||||
|
Cash and cash equivalents
|
||||||||||||||||||||||||
|
Uruguayan Peso
|
54 | 0.335 | 18 | 101 | 0.356 | 36 | ||||||||||||||||||
|
US Dollar
|
38,775 | 8.988 | 348,509 | 19,605 | 8.033 | 157,484 | ||||||||||||||||||
|
Euros
|
114 | 10.005 | 1,140 | 121 | 10.991 | 1,329 | ||||||||||||||||||
|
Swiss francs
|
- | 9.728 | 1 | 1 | 9.051 | 1 | ||||||||||||||||||
|
New Israel Shekel
|
957 | 2.407 | 2,304 | 116,210 | 2.377 | 276,235 | ||||||||||||||||||
|
Pounds
|
2 | 14.134 | 32 | 2 | 13.913 | 32 | ||||||||||||||||||
|
Yenes
|
41 | - | 3 | 2 | 2.377 | 4 | ||||||||||||||||||
|
Brazilian Reais
|
12 | 3.000 | 35 | 3 | 3.550 | 9 | ||||||||||||||||||
|
Total Cash and cash equivalents
|
352,042 | 435,130 | ||||||||||||||||||||||
|
41.
|
Foreign currency assets and liabilities
(Continued)
|
|
Items (3)
|
Amount of foreign currency (2)
|
Prevailing exchange rate (1)
|
Total as of 06.30.15
|
Amount of foreign currency (2)
|
Prevailing exchange rate (1)
|
Total as of 06.30.14
|
||||||||||||||||||
|
Liabilities
|
||||||||||||||||||||||||
|
Trade and other payables
|
||||||||||||||||||||||||
|
Uruguayan Peso
|
99 | 0.334 | 33 | 1,520 | 0.382 | 580 | ||||||||||||||||||
|
US Dollar
|
13,007 | 9.088 | 118,212 | 18,030 | 8.133 | 146,635 | ||||||||||||||||||
|
Euros
|
0.39 | 10.140 | 4 | 1 | 11.148 | 3 | ||||||||||||||||||
|
Trade and other payables related parties
|
||||||||||||||||||||||||
|
US Dollar
|
4 | 9.088 | 34 | |||||||||||||||||||||
|
Total trade and other payables
|
118,283 | 147,218 | ||||||||||||||||||||||
|
Borrowings
|
||||||||||||||||||||||||
|
US Dollar
|
616,036 | 9.088 | 5,598,537 | 712,773 | 8.133 | 5,796,986 | ||||||||||||||||||
|
Total borrowings
|
5,598,537 | 5,796,986 | ||||||||||||||||||||||
|
Derivative financial instruments
|
||||||||||||||||||||||||
|
US Dollar
|
944 | 9.088 | 8,580 | - | - | - | ||||||||||||||||||
|
Brazilian Reais
|
- | - | - | 204 | 3.69 | 753 | ||||||||||||||||||
|
New Israel Shekel
|
208,825 | 2.407 | 502,641 | 134,984 | 2.377 | 320,847 | ||||||||||||||||||
|
Total Derivative financial instruments
|
511,221 | 321,600 | ||||||||||||||||||||||
|
Provisions
|
||||||||||||||||||||||||
|
US Dollar
|
10 | 9.088 | 91 | 200 | 8.133 | 1,627 | ||||||||||||||||||
|
Total provisions
|
91 | 1,627 | ||||||||||||||||||||||
|
(1)
|
Exchange rate as of June 30, 2015 and 2014 according to Banco Nación Argentina records.
|
|
(2)
|
Considering foreign currencies those that differ from each Company’s functional currency at each year-end.
|
|
(3)
|
The Company uses derivative instruments as complement in order to reduce its exposure to exchange rate movements. See Note 20.
|
|
42.
|
Barter transactions
|
|
42.
|
Barter transactions
(Continued)
|
|
42.
|
Barter transactions
(Continued)
|
|
43.
|
CNV General Ruling N° 629/14 – Storage of documentation
|
|
Documentation storage provider
|
Location
|
|
Bank S.A.
|
Gral. Rivas 401, Avellaneda, Province of Buenos Aires
|
|
Ruta Panamericana Km 37.5, Garín, Province of Buenos Aires
|
|
|
Av. Fleming 2190, Munro, Province of Buenos Aires
|
|
|
Iron Mountain Argentina S.A.
|
Av. Amancio Alcorta 2482, Autonomous City of Buenos Aires
|
|
Pedro de Mendoza 2143, Autonomous City of Buenos Aires
|
|
|
Saraza 6135, Autonomous City of Buenos Aires
|
|
|
Azara 1245, Autonomous City of Buenos Aires
|
|
|
Polígono industrial Spegazzini, Autopista Ezeiza Km 45, Cañuelas, Province of Buenos Aires
|
|
44.
|
Groups of assets and liabilities held for sale
|
|
Investment properties
|
1,098,990 | |||
|
Intangible assets - Goodwill
|
77,086 | |||
|
Restricted assets
|
163,501 | |||
|
Trade and other receivables
|
17,990 | |||
|
Derivative financial instruments
|
299 | |||
|
Total
|
1,357,866 |
|
Trade and other payables
|
170,245 | |||
|
Deferred income tax liabilities
|
33,346 | |||
|
Borrowings
|
603,021 | |||
|
Total
|
806,612 |
|
45.
|
Subsequent events
|
|
45.
|
Subsequent events
(Continued)
|
|
45.
|
Subsequent events
(Continued)
|
|
45.
|
Subsequent events
(Continued)
|
|
-
|
Dolphin agrees that the new shares to be acquired by Dolphin or any entity controlled by Eduardo Sergio Elsztain under the public offering of shares to be made by IDBD during October 2015 (as disclosed in note 3 to these Financial Statements) would not grant to it the right to participate in the Tender Offer (as such term is defined in note 3 to these Financial Statements) always provided that such new shares are still held by Dolphin or an entity controlled by Eduardo Sergio Elsztain. Notwithstanding, nothing will prevent Dolphin and/or the entity controlled by Eduardo Sergio Elsztain that holds such new shares to be acquired under the public offering to be made in October 2015 by IDBD from freely disposing of them.
|
|
45.
|
Subsequent events
(Continued)
|
|
45.
|
Subsequent events
(Continued)
|
|
•
|
The First Tranche would be completed by December 31, 2015, and against its injection IDBD would issue in favor of such investors other than Dolphin, ETH and/or any of their related parties (the “Minority Investors”) bonds for a principal amount of NIS 256 million, by reopening Series 9 (“Series 9”), or by issuing a new series of bonds under terms and conditions replicating those of Series 9 (“IDBD’s New Bonds”).
|
|
•
|
The Second Tranche would be completed by January 31, 2016 and against its injection the Minority Investors would receive IDBD’s New Bonds for a principal amount of NIS 256 million.
|
|
•
|
Following the exercise of the First Tranche and Second Tranche, Minority Investors would deliver 64 million shares to the obligors under the Tender Offer.
|
|
•
|
In addition, on January 31, 2016, Dolphin and ETH (or any of their related parties) would purchase the remaining shares held by the Minority Investors for a total of NIS 90 million, payable on that same date.
|
|
-
|
If the sale of Clal is consummated, IDBD will carry out a partial bond repurchase offering at par value among all series of bonds.
|
|
-
|
The Trustees’ Proposal would be carried out before IDBD launches a new issuance of shares or rights or, alternatively, each new share or right issued would not be part of the proposal as submitted.
|
|
-
|
The Trustees’ Proposal hasn´t been already approved by the Minority Investors; and such approval would be sought after the proposal is accepted by IDBD, Dolphin and ETH.
|
|
45.
|
Subsequent events
(Continued)
|
|
45.
|
Subsequent events
(Continued)
|
|
-
|
The shares held by Dolphin and any other company controlled by Eduardo S. Elsztain are not entitled to participate as offerees in the Tender Offers
|
|
-
|
the shares held or that were held by Dolphin and/or by companies controlled by Mr. Elsztain and which were transferred or will be transferred by them to other parties, will not be entitled to participate in the Tender Offers
|
|
-
|
These remedies will not apply to shares which were acquired from the minority shareholders within the framework of the trade in the stock exchange and which came into the possession of IFISA.
|
|
45.
|
Subsequent events
(Continued)
|
|
45.
|
Subsequent events
(Continued)
|
|
45.
|
Subsequent events
(Continued)
|
|
45.
|
Subsequent events
(Continued)
|
| Price Waterhouse & Co. S.R.L. | |||
|
|
By:
|
/s/ Marcelo Trama | |
| Name Marcelo Trama | |||
| Title Partner | |||
|
June 30,
|
||||||||
|
2015
|
2014
|
|||||||
|
ASSETS
|
||||||||
|
Cash and due from banks
|
Ps. | 492,233 | Ps. | 610,106 | ||||
|
Banks and correspondents
|
2,709,342 | 2,398,062 | ||||||
| 3,201,575 | 3,008,168 | |||||||
|
Government and corporate securities (Note 4)
|
5,271,583 | 3,395,192 | ||||||
|
Loans (Note 5)
|
||||||||
|
Mortgage loans
|
2,413,401 | 2,197,336 | ||||||
|
Credit card loans
|
8,500,601 | 5,950,266 | ||||||
|
Other loans
|
8,334,879 | 7,277,967 | ||||||
| 19,248,881 | 15,425,569 | |||||||
|
Plus: Accrued interest receivable
|
218,089 | 150,676 | ||||||
|
Less: Allowance for loan losses (Note 6)
|
(433,825 | ) | (356,267 | ) | ||||
| 19,033,145 | 15,219,978 | |||||||
|
Other receivables from financial transactions (Note 7)
|
||||||||
|
Collateral receivable under repurchase agreements
|
35,621 | 60,196 | ||||||
|
Amounts receivable under derivative financial instruments
|
4,785 | 45,817 | ||||||
|
Loans in trust pending securitization
|
10,301 | 10,776 | ||||||
|
Amounts receivable under reverse repurchase agreements of government and corporate securities
|
94,597 | 498,000 | ||||||
|
Other (Note 7)
|
3,247,013 | 1,961,678 | ||||||
| 3,392,317 | 2,576,467 | |||||||
|
Plus: Accrued interest receivable
|
8,440 | 8,165 | ||||||
|
Less: Allowance for Other receivables from financial transactions
|
(22,611 | ) | (11,189 | ) | ||||
| 3,378,146 | 2,573,443 | |||||||
|
Assets under financial leases
|
125,461 | 71,907 | ||||||
|
Investments in other companies
|
70,806 | 19,241 | ||||||
|
Miscellaneous receivables (Note 8)
|
1,559,217 | 1,117,890 | ||||||
|
Bank premises and equipment (Note 9)
|
186,320 | 150,489 | ||||||
|
Miscellaneous assets (Note 10)
|
60,413 | 50,483 | ||||||
|
Intangible assets (Note 11)
|
426,148 | 244,540 | ||||||
|
Items pending allocation
|
8,542 | 4,254 | ||||||
|
Total Assets
|
Ps. | 33,321,356 | Ps. | 25,855,585 | ||||
|
June 30
|
||||||||
|
2015
|
2014
|
|||||||
|
LIABILITIES AND SHAREHOLDERS' EQUITY
|
||||||||
|
LIABILITIES
|
||||||||
|
Deposits
|
||||||||
|
Checking accounts
|
Ps. 3,151,296
|
Ps. 2,800,899
|
||||||
|
Saving accounts
|
2,953,065 | 1,662,444 | ||||||
|
Time deposits
|
11,898,186 | 9,049,574 | ||||||
|
Other deposit accounts
|
188,604 | 178,426 | ||||||
| 18,191,151 | 13,691,343 | |||||||
|
Plus: Accrued interest payable
|
237,680 | 215,811 | ||||||
| 18,428,831 | 13,907,154 | |||||||
|
Other liabilities from financial transactions
|
||||||||
|
Other banks and international entities (Note 14)
|
297,357 | 558,449 | ||||||
|
Bonds (Note 15)
|
4,926,694 | 3,501,712 | ||||||
|
Argentine Central Bank
|
115 | 81 | ||||||
|
Amounts payable under derivative financial instruments
|
334,874 | 300,099 | ||||||
|
Borrowings under repurchase agreements collateralized by government securities
|
93,660 | 384,117 | ||||||
|
Obligation to return securities acquired under reverse repurchase agreements of government and corporate securities (Note 13)
|
34,481 | 140,804 | ||||||
|
Other
|
1,867,191 | 1,083,892 | ||||||
| 7,554,372 | 5,969,154 | |||||||
|
Plus: Accrued interest payable
|
135,471 | 97,156 | ||||||
| 7,689,843 | 6,066,310 | |||||||
|
Miscellaneous liabilities
|
||||||||
|
Taxes
|
326,154 | 352,988 | ||||||
|
Sundry creditors (Note 20)
|
1,468,191 | 724,210 | ||||||
|
Other (Note 20)
|
272,415 | 178,649 | ||||||
| 2,066,760 | 1,255,847 | |||||||
|
Reserve for contingencies (Note 12)
|
221,950 | 152,789 | ||||||
|
Subordinated bonds (Note 16)
|
100,452 | - | ||||||
|
Items pending allocation
|
44,847 | 208,293 | ||||||
|
Non-controlling interest
|
67,957 | 59,849 | ||||||
|
Total Liabilities
|
28,620,640 | 21,650,242 | ||||||
|
SHAREHOLDERS' EQUITY
|
||||||||
|
Common stock
|
1,463,365 | 1,463,365 | ||||||
|
Treasury stock
|
54,149 | 54,149 | ||||||
|
Paid in capital
|
834 | 834 | ||||||
|
Inflation adjustment on common stock
|
699,601 | 699,601 | ||||||
|
Reserves
|
1,842,198 | 1,292,226 | ||||||
|
Retained earnings
|
640,569 | 695,168 | ||||||
|
Total Shareholders' Equity
|
4,700,716 | 4,205,343 | ||||||
|
Total Liabilities and Shareholders' Equity
|
Ps. 33,321,356
|
Ps. 25,855,585
|
||||||
|
June 30,
|
||||||||||||
|
2015
|
2014
|
2013
|
||||||||||
|
Financial income
|
||||||||||||
|
Interest on loans and other receivables from financial transactions
|
Ps. | 4,326,324 | Ps. | 3,779,073 | Ps. | 1,961,272 | ||||||
|
Income from government and corporate securities.
|
1,191,396 | 904,985 | 456,004 | |||||||||
|
Other
|
6,250 | 12,186 | 6,906 | |||||||||
| 5,523,970 | 4,696,244 | 2,424,182 | ||||||||||
|
Financial expenses
|
||||||||||||
|
Interest on deposits and other liabilities from financial transactions
|
2,801,201 | 2,063,512 | 1,120,480 | |||||||||
|
Contributions and taxes on financial income
|
442,814 | 339,676 | 163,794 | |||||||||
| 3,244,015 | 2,403,188 | 1,284,274 | ||||||||||
|
Gross brokerage margin
|
Ps. | 2,279,955 | Ps. | 2,293,056 | Ps. | 1,139,908 | ||||||
|
Provision for loan losses (Note 6)
|
375,270 | 303,348 | 233,376 | |||||||||
|
Income from services
|
||||||||||||
|
Insurance premiums
|
1,255,436 | 895,129 | 417,368 | |||||||||
|
Commissions (Note 21)
|
1,295,325 | 866,616 | 670,213 | |||||||||
|
Other (Note 21)
|
733,262 | 356,153 | 307,398 | |||||||||
| 3,284,023 | 2,117,898 | 1,394,979 | ||||||||||
|
Expenses for services
|
||||||||||||
|
Insurance claims
|
149,871 | 174,715 | 57,583 | |||||||||
|
Commissions (Note 21)
|
540,542 | 446,257 | 194,064 | |||||||||
|
Contributions and taxes on income from services
|
78,457 | 61,666 | 39,261 | |||||||||
| 768,870 | 682,638 | 290,908 | ||||||||||
|
Administrative expenses
|
||||||||||||
|
Salaries and social security contributions
|
1,775,548 | 1,284,840 | 844,965 | |||||||||
|
Advertising expenses
|
179,542 | 118,277 | 88,538 | |||||||||
|
Value added tax and other taxes
|
167,249 | 113,917 | 115,353 | |||||||||
|
Directors’ and Syndics’ fees
|
65,788 | 71,027 | 31,774 | |||||||||
|
Fees for administrative services
|
406,690 | 258,668 | 189,428 | |||||||||
|
Maintenance and repairs
|
96,821 | 53,981 | 37,186 | |||||||||
|
Electricity and communications
|
116,907 | 71,942 | 56,515 | |||||||||
|
Depreciation of bank premises and equipment
|
35,267 | 20,992 | 15,830 | |||||||||
|
Rent
|
97,482 | 69,774 | 49,895 | |||||||||
|
Other
|
425,595 | 277,361 | 182,718 | |||||||||
| 3,366,889 | 2,340,779 | 1,612,202 | ||||||||||
|
Net income from financial transactions
|
Ps. | 1,052,949 | Ps. | 1,084,189 | Ps. | 398,401 | ||||||
|
June 30,
|
||||||||||||
|
2015
|
2014
|
2013
|
||||||||||
|
Miscellaneous income
|
||||||||||||
|
Penalty interest
|
86,874 | 59,281 | 54,833 | |||||||||
|
Loans recoveries
|
171,781 | 82,104 | 100,834 | |||||||||
|
Other (Note 22)
|
58,875 | 47,543 | 37,755 | |||||||||
| 317,530 | 188,928 | 193,422 | ||||||||||
|
Miscellaneous expenses
|
||||||||||||
|
Provision for other contingencies and miscellaneous receivables
|
132,614 | 67,564 | 31,058 | |||||||||
|
Other (Note 22)
|
336,720 | 220,430 | 130,966 | |||||||||
| 469,334 | 287,994 | 162,024 | ||||||||||
|
Income before income taxes and Non-controlling interest
|
Ps. | 901,145 | Ps. | 985,123 | Ps. | 429,799 | ||||||
|
Income taxes (Note 24)
|
377,613 | 369,127 | 76,529 | |||||||||
|
Non-controlling interest
|
13,658 | 11,031 | (14,148 | ) | ||||||||
|
Net income for the period
|
Ps. | 537,190 | Ps. | 627,027 | Ps. | 339,122 | ||||||
| Reserves | ||||||||||||||||||||||||||
| Common stock (Note 26) | Paid in capital (Note 26) | Treasury stock (Note 26) | Inflation adjustment of common stock (Note 26) |
Legal
(Note 26)
|
Voluntary
(Note 26)
|
Retained earnings | Total shareholders' equity | |||||||||||||||||||
|
Balance as of June 30, 2012
|
Ps. | 1,463,365 | Ps. | 834 | Ps. | 54,149 | Ps. | 699,601 | Ps. | 526,828 | Ps. | 367,601 | Ps. | 256,816 | Ps. | 3,369,194 | ||||||||||
|
Distribution of retained earnings
approved by the General Shareholders’ Meeting held on 04/13/11. Approval of BCRA on 09/20/12
|
- | - | - | - | - | - | (100,000 | ) | (100,000 | ) | ||||||||||||||||
|
Net income for the period
|
- | - | - | - | - | - | 339,122 | 339,122 | ||||||||||||||||||
|
Balance as of June 30, 2013
|
Ps. | 1,463,365 | Ps. | 834 | Ps. | 54,149 | Ps. | 699,601 | Ps. | 526,828 | Ps. | 367,601 | Ps. | 495,938 | Ps. | 3,608,316 | ||||||||||
|
Distribution of retained earnings
approved by the General Shareholders’ Meeting held on 08/23/13
|
- | - | - | - | 68,721 | 244,886 | (343,607 | ) | (30,000 | ) | ||||||||||||||||
|
Distribution of retained earnings
approved by the General Shareholders’ Meeting held on 04/24/14
|
- | - | - | - | 84,190 | - | (84,190 | ) | - | |||||||||||||||||
|
Net income for the period
|
- | - | - | - | - | - | 627,027 | 627,027 | ||||||||||||||||||
|
Balance as of June 30, 2014
|
Ps. | 1,463,365 | Ps. | 834 | Ps. | 54,149 | Ps. | 699,601 | Ps. | 679,739 | Ps. | 612,487 | Ps. | 695,168 | Ps. | 4,205,343 | ||||||||||
|
Distribution of retained earnings
approved by the General Shareholders’ Meeting held on 04/24/14. Approval of BCRA on 12/23/14
|
- | - | - | - | - | - | (41,817 | ) | (41,817 | ) | ||||||||||||||||
|
Distribution of retained earnings
approved by the General Shareholders’ Meeting held on 03/21/15.
|
- | - | - | - | 109,994 | 439,978 | (549,972 | ) | - | |||||||||||||||||
|
Net income for the period
|
- | - | - | - | - | - | 537,190 | 537,190 | ||||||||||||||||||
|
Balance as of June 30, 2015
|
Ps. | 1,463,365 | Ps. | 834 | Ps. | 54,149 | Ps. | 699,601 | Ps. | 789,733 | Ps. | 1,052,465 | Ps. | 640,569 | Ps. | 4,700,716 | ||||||||||
|
2015
|
2014
|
2013
|
||||||||||
|
Cash flows from operating activities:
|
||||||||||||
|
Net income
|
Ps. | 537,190 | Ps. | 627,027 | Ps. | 339,122 | ||||||
|
Adjustments to reconcile net income to net cash provided by Cash Flows from
operating
activities:
|
||||||||||||
|
Provision for loan losses and for contingencies and miscellaneous receivables, net of reversals
|
258,567 | 273,423 | 163,600 | |||||||||
|
Net gain on investment government securities
|
(179,430 | ) | (89,484 | ) | (8,802 | ) | ||||||
|
Gain / (loss) on derivative financial instruments
|
(63 | ) | - | (46 | ) | |||||||
|
Depreciation and amortization
|
114,799 | 66,103 | 39,152 | |||||||||
|
Net gain on sale of premises and equipment and miscellaneous assets
|
(578 | ) | (2,944 | ) | (1,160 | ) | ||||||
|
Net Indexing (CER and CVS) and interest of loans and deposits incurred but not paid
|
(177,558 | ) | (19,112 | ) | (127,277 | ) | ||||||
|
Non-controlling interest
|
(13,658 | ) | (11,031 | ) | 14,148 | |||||||
|
Net change in trading securities
|
1,269,136 | (858,189 | ) | 907,867 | ||||||||
|
Net change in other assets
|
(2,850,499 | ) | (661,376 | ) | (136,396 | ) | ||||||
|
Net change in other liabilities
|
1,179,439 | 1,391,036 | (482,324 | ) | ||||||||
|
Net cash (used in) operating activities
|
137,345 | 715,453 | 707,884 | |||||||||
|
Cash flows from investing activities:
|
||||||||||||
|
(Increase)/Decrease in loans, net
|
(4,502,150 | ) | (5,780,425 | ) | (2,692,773 | ) | ||||||
|
Proceeds from securitization of consumer loans
|
401,331 | 749,589 | 380,415 | |||||||||
|
Proceeds from maturities of available for sale securities
|
808,876 | 81,100 | 345,961 | |||||||||
|
Purchases of investments in other companies
|
(45,000 | ) | (10,013 | ) | (5,012 | ) | ||||||
|
Proceeds from sales, net of payments for purchases, of available for sale securities
|
(2,082,693 | ) | (1,166,729 | ) | 25,697 | |||||||
|
Proceeds from sale of premises and equipment
|
8,491 | 1,874 | 1,029 | |||||||||
|
Purchases of premises and equipment, miscellaneous and intangible assets
|
(350,659 | ) | (212,026 | ) | (117,240 | ) | ||||||
|
Net cash provided by investing activities
|
(5,761,804 | ) | (6,336,630 | ) | (2,061,923 | ) | ||||||
|
Cash flows from financing activities:
|
||||||||||||
|
Increase in deposits, net
|
4,499,808 | 4,792,123 | 2,093,107 | |||||||||
|
Principal payments on bonds, notes, and other debts
|
(626,754 | ) | (853,108 | ) | (584,601 | ) | ||||||
|
Proceeds from issuance of bonds, notes and other debts
|
1,934,019 | 1,435,183 | 653,781 | |||||||||
|
Payments of debt issuance cost
|
(19,406 | ) | (12,855 | ) | (8,425 | ) | ||||||
|
Distribution of dividends
|
(41,817 | ) | (29,968 | ) | (99,895 | ) | ||||||
|
(Decrease)/Increase in borrowings, net
|
(23,518 | ) | 806,185 | 89,175 | ||||||||
|
Net cash provided by financing activities
|
5,722,332 | 6,137,560 | 2,143,142 | |||||||||
|
Net increase/(decrease) in cash and cash equivalents
|
97,873 | 516,383 | 789,103 | |||||||||
|
Cash and cash equivalents at the beginning of the period
|
3,008,168 | 2,217,327 | 1,352,474 | |||||||||
|
Effect of foreign exchange changes on cash and cash equivalents
|
95,534 | 274,458 | 75,750 | |||||||||
|
Cash and cash equivalents at the end of the period
|
Ps. | 3,201,575 | Ps. | 3,008,168 | Ps. | 2,217,327 | ||||||
|
Supplemental disclosure of cash flow information:
|
||||||||||||
|
Cash paid for interest
|
Ps. | 2,525,829 | Ps. | 1,555,976 | Ps. | 939,573 | ||||||
|
Cash paid for presumptive minimum income tax and income tax.
|
343,504 | 113,576 | 71,481 | |||||||||
|
Non-cash transactions involving securitizations
|
151,576 | 165,249 | 87,925 | |||||||||
|
1.
|
General
|
|
June 30,
|
||||||||
|
Issuing Company
|
2015
|
2014
|
||||||
|
BHN Sociedad de Inversión Sociedad Anónima
|
99.99 | % | 99.99 | % | ||||
|
BHN Seguros Generales Sociedad Anónima
|
99.99 | % | 99.99 | % | ||||
|
BHN Vida Sociedad Anónima
|
99.99 | % | 99.99 | % | ||||
|
BACS Banco de Crédito y Securitización Sociedad Anónima
|
87.50 | % | 87.50 | % | ||||
|
BACS Administradora de activos S.A. S.G.F.C.I.
|
85.00 | % | 85.00 | % | ||||
|
Tarshop S.A. (*)
|
80.00 | % | 80.00 | % | ||||
|
BH Valores SA
|
100.00 | % | 100.00 | % | ||||
|
Buildings
|
50 years
|
|
Furniture and fixtures
|
10 years
|
|
Machinery and equipment
|
5 years
|
|
Other
|
5 years
|
|
June 30,
|
||||||||
|
2015
|
2014
|
|||||||
|
BACS Banco de Crédito y Securitización S.A.
|
Ps. | 32,536 | Ps. | 28,383 | ||||
|
BHN Sociedad de Inversión S.A.
|
74 | 63 | ||||||
|
Tarshop S.A.
|
35,347 | 31,403 | ||||||
|
Total
|
Ps. | 67,957 | Ps. | 59,849 | ||||
|
a.
|
Capital stock, treasury shares, non-capitalized contributions, reserves, and capital adjustment:
|
|
b.
|
Results:
|
|
June 30,
|
||||||||
|
2015
|
2014
|
|||||||
|
Banco Hipotecario S.A.
|
||||||||
|
Securities issued by the BCRA as collateral for OCT transactions
|
Ps. | 70,464 | Ps. | - | ||||
|
Government securities as collateral for OCT transactions
|
40,200 | 275,370 | ||||||
|
Deposits in pesos as collateral for visa credit card transactions
|
117,723 | 59,610 | ||||||
|
Securities issued by the BCRA as collateral for the custody of securities
|
162,759 | - | ||||||
|
Government securities as collateral for the custody of securities.
|
- | 173,600 | ||||||
|
Deposits in pesos and in U$S as collateral for leases
|
754 | 1,028 | ||||||
| Ps. | 391,900 | Ps. | 509,608 | |||||
|
Tarshop S.A.
|
||||||||
|
Deposits in pesos and in U$S as collateral for leases
|
Ps. | 505 | Ps. | 497 | ||||
|
Certificates of participation in Financial Trusts granted as commercial pledge for a loan received
|
32,203 | 32,202 | ||||||
|
Time deposits pledged for tax obligations arising from Financial Trusts
|
4,891 | 3,736 | ||||||
|
Deposits in pesos related to Financial Trusts transactions
|
16,182 | 24,542 | ||||||
|
Receivable in trust to secure a syndicated loan received
|
- | 83,229 | ||||||
|
Deposits in pesos as collateral for visa credit card transactions
|
512 | - | ||||||
|
Government securities as collateral for visa credit card transactions
|
1,038 | - | ||||||
| Ps. | 55,331 | Ps. | 144,206 | |||||
|
BACS Banco de Crédito y Securitización S.A.
|
||||||||
|
Deposits in pesos as collateral for repurchase agreements
|
Ps. | - | Ps. | 4,170 | ||||
| Ps. | - | Ps. | 4,170 | |||||
|
BH Valores S.A.
|
||||||||
|
Mercado de Valores de Buenos Aires SA’s share pledged on behalf of Chubb Argentina de Seguros SA.
|
Ps. | 4,000 | Ps. | 4,000 | ||||
|
Total
|
Ps. | 451,231 | Ps. | 661,984 | ||||
|
June 30,
|
||||||||
|
2015
|
2014
|
|||||||
|
Holding booked at fair value
|
||||||||
|
Government securities in pesos
|
Ps. | 1,581,383 | Ps. | 439,798 | ||||
|
Government securities in US$
|
340,053 | 844,014 | ||||||
|
Bills issued by Provincial Governments in US$
|
297,137 | - | ||||||
|
Bills issued by Provincial Governments in pesos
|
7,133 | - | ||||||
| Ps. | 2,225,706 | Ps. | 1,283,812 | |||||
|
Holding booked at cost plus return
|
||||||||
|
Government securities in pesos
|
Ps. | - | Ps. | 29,275 | ||||
|
Bills issued by Provincial Governments in pesos
|
66,916 | - | ||||||
|
Bills issued by Provincial Governments in US$
|
125,862 | 39,573 | ||||||
| Ps. | 192,778 | Ps. | 68,848 | |||||
|
Investment in listed corporate securities
|
||||||||
|
Corporate securities denominated in pesos
|
Ps. | 430,855 | Ps. | 345,565 | ||||
| Ps. | 430,855 | Ps. | 345,565 | |||||
|
Securities issued by the BCRA
|
||||||||
|
Quoted bills and notes issued by the BCRA
|
Ps. | 672,239 | Ps. | 354,542 | ||||
|
Unquoted bills and notes issued by the BCRA
|
1,750,005 | 1,342,425 | ||||||
| Ps. | 2,422,244 | Ps. | 1,696,967 | |||||
|
Total
|
Ps. | 5,271,583 | Ps. | 3,395,192 | ||||
|
·
|
Mortgage loans:
|
|
·
|
Construction project loans
- loans made to various entities for the construction of housing units
|
|
·
|
Individual residential mortgage loans
- mortgage loans made to individuals to finance the acquisition, construction, completion, enlargement, and/or remodeling of their homes
|
|
·
|
Other loans:
|
|
·
|
Certain financial and non-financial sector loans including loans to credit card holders and to individuals
|
|
·
|
Public Loans – loans to National Government and Provinces
|
|
June,
|
||||||||
|
2015
|
2014
|
|||||||
|
Non-financial
public
sector
|
Ps. | 89,132 | Ps. | 129,023 | ||||
|
Financial sector
|
348,549 | 373,078 | ||||||
|
Non-financial private sector
|
||||||||
|
With preferred guarantees (a)
|
2,413,401 | 2,197,328 | ||||||
|
Without preferred guarantees
|
||||||||
|
Personal loans
|
2,650,127 | 2,040,282 | ||||||
|
Credit Card Loans
|
8,500,601 | 5,950,266 | ||||||
|
Overdraft facilities
|
685,978 | 1,139,629 | ||||||
|
Other loans (b)
|
4,561,093 | 3,595,963 | ||||||
|
Accrued interest receivable
|
218,089 | 150,676 | ||||||
|
Reserve for loan losses (see note 6)
|
(433,825 | ) | (356,267 | ) | ||||
|
Total
|
Ps. | 19,033,145 | Ps. | 15,219,978 | ||||
|
(a)
|
Preferred guarantees include first priority mortgages or pledges, cash, gold or public sector bond collateral, certain collateral held in trust, or certain guarantees by the Argentine government.
|
|
(b)
|
Comprised of:
|
|
June 30,
|
||||||||
|
2015
|
2014
|
|||||||
|
Short term loans in pesos
|
Ps. | 2,729,892 | Ps. | 2,256,595 | ||||
|
Short term loans in US dollars
|
692,190 | 693,809 | ||||||
|
Loans for the financing of manufacturers
|
61,234 | 24,805 | ||||||
|
Export prefinancing
|
406,621 | 278,720 | ||||||
|
Other loans
|
671,156 | 342,034 | ||||||
|
Total
|
Ps. | 4,561,093 | Ps. | 3,595,963 | ||||
|
June 30,
|
||||||||
|
2015
|
2014
|
|||||||
|
Balance at beginning of period
|
Ps. | 356,267 | Ps. | 296,633 | ||||
|
Provision charged to income
|
375,270 | 303,348 | ||||||
|
Loans charged off
|
(297,712 | ) | (243,714 | ) | ||||
|
Balance at end of period
|
Ps. | 433,825 | Ps. | 356,267 | ||||
|
June 30,
|
||||||||
|
2015
|
2014
|
|||||||
|
Preferred guarantees, including deposits with the
|
||||||||
|
Argentine Central Bank
|
Ps. | 434,689 | Ps. | 507,836 | ||||
|
Unsecured guarantees (a)
|
2,966,068 | 2,076,796 | ||||||
|
Subtotal
|
3,400,757 | 2,584,632 | ||||||
|
Less: Allowance for losses
|
(22,611 | ) | (11,189 | ) | ||||
|
Total
|
Ps. | 3,378,146 | Ps. | 2,573,443 | ||||
|
June 30,
|
||||||||
|
2015
|
2014
|
|||||||
|
Subordinated bonds (a)
|
Ps. | 1,452,436 | Ps. | 424,548 | ||||
|
Certificates of participation (see note 19)
|
388,250 | 330,855 | ||||||
|
Bonds held in the Bank’s portfolio (b)
|
- | 46,036 | ||||||
|
Bonds unquoted
|
192,621 | 333,330 | ||||||
|
Collateral for OTC transactions
|
114,034 | 275,370 | ||||||
|
Amounts receivable from spot and forward sales pending settlement
|
524,785 | 202,617 | ||||||
|
Other
|
574,887 | 348,922 | ||||||
|
Total
|
Ps. | 3,247,013 | Ps. | 1,961,678 | ||||
|
June 30,
|
||||||||
|
2015
|
2014
|
|||||||
|
Withholdings, credits and prepaid income tax
|
Ps. | 33,812 | Ps. | 21,569 | ||||
|
Recoverable expenses, taxes, and advances to third parties
|
60,935 | 58,414 | ||||||
|
Attachments for non-restructured ON
|
7,526 | 8,703 | ||||||
|
Guarantee deposit (*)
|
171,891 | 179,296 | ||||||
|
Guarantee deposit for credit card transactions
|
117,723 | 59,610 | ||||||
|
Presumptive minimum income – Credit tax (see note 25)
|
61,561 | 183,668 | ||||||
|
Receivables from master servicing activities
|
787 | 899 | ||||||
|
Other Directors fees
|
13,749 | 11,323 | ||||||
|
Loans to Bank staff
|
179,588 | 178,260 | ||||||
|
Other
|
925,623 | 430,126 | ||||||
|
Subtotal
|
1,573,195 | 1,131,868 | ||||||
|
Less: Allowance for collection risks
|
(13,978 | ) | (13,978 | ) | ||||
|
Total
|
Ps. | 1,559,217 | Ps. | 1,117,890 | ||||
|
June 30,
|
||||||||
|
2015
|
2014
|
|||||||
|
Land and buildings
|
Ps. | 117,090 | Ps. | 117,090 | ||||
|
Furniture and fixtures
|
63,915 | 49,421 | ||||||
|
Machinery and equipment
|
185,369 | 145,416 | ||||||
|
Other
|
40,106 | 25,007 | ||||||
|
Accumulated depreciation
|
(220,160 | ) | (186,445 | ) | ||||
|
Total
|
Ps. | 186,320 | Ps. | 150,489 | ||||
|
June 30,
|
||||||||
|
2015
|
2014
|
|||||||
|
Properties held for sale
|
Ps. | 33,587 | Ps. | 30,297 | ||||
|
Assets leased to others
|
22,656 | 19,947 | ||||||
|
Stationery and supplies
|
23,349 | 18,244 | ||||||
|
Other
|
1,688 | 2,164 | ||||||
|
Accumulated depreciation
|
(20,867 | ) | (20,169 | ) | ||||
|
Total
|
Ps. | 60,413 | Ps. | 50,483 | ||||
|
June 30,
|
||||||||
|
2015
|
2014
|
|||||||
|
Third parties fees, re-engineering, restructuring and capitalized software costs
|
Ps. | 131,714 | Ps. | 79,064 | ||||
|
Goodwill (*)
|
18,508 | 21,938 | ||||||
|
Mortgage loan origination expenses related to Pro.Cre.Ar (see note 31)
|
275,926 | 143,538 | ||||||
|
Total
|
Ps. | 426,148 | Ps. | 244,540 | ||||
|
12.
|
Reserve for contingencies
|
|
June 30,
|
||||||||
|
2015
|
2014
|
|||||||
|
Legal Contingencies (a)
|
Ps. | 78,863 | Ps. | 79,559 | ||||
|
Incurred but not reported and pending insurance claims (b)
|
1,181 | 1,181 | ||||||
|
Contingency risks
|
112,043 | 47,292 | ||||||
|
Tax Provision
|
11,401 | 11,912 | ||||||
|
Bonds subject to lawsuits (c)
|
14,290 | 12,845 | ||||||
|
Allowance for administrative-disciplinary-criminal penalties (d).
|
4,172 | - | ||||||
|
Total
|
Ps. | 221,950 | Ps. | 152,789 | ||||
|
(a) Includes legal contingencies and expected legal fees.
|
|
(b) As of June 30, 2015 and 2014, it is composed of: Debts to insured for Ps. 1,181 (outstanding claims for Ps. 559 and IBNR for Ps. 622).
|
|
(c) Includes negotiable obligations past due whose holders did not enter to the comprehensive financial debt restructuring which ended on January, 2004.
|
|
(d) Includes a charge relating to a sanction for Ps. 4,040 imposed on BHSA by the Superintendent of Financial and Foreign Exchange Institutions through Resolution No. 685 in connection with the Financial Summary Proceedings No. 1320 (Note 30). At the close of these Financial Statements, this amount was deposited as resolved by the Executive Committee and the Bank’s Board of Directors.
|
|
June 30,
|
||||||||
|
2015
|
2014
|
|||||||
|
Reverse repurchase agreements collateralized by securities issued by the BCRA (*)
|
Ps. | 11,114 | Ps. | 13,078 | ||||
|
Reverse repurchase agreements collateralized by other government securities (*)
|
23,367 | 127,726 | ||||||
|
Total
|
Ps. | 34,481 | Ps. | 140,804 | ||||
|
14.
|
Other Liabilities from Financial Transactions - Other Banks and International Entities
|
|
Description
|
Average Annual
interest rate
|
Average Maturity date
|
2015
|
2014
|
|||||||||
|
Interbank loans in pesos
|
23.02 | % |
August, 2015
|
Ps. | 297,357 | Ps. | 558,449 | ||||||
|
Total
|
Ps. | 297,357 | Ps. | 558,449 | |||||||||
|
June 30,
|
|||||||||||||||
|
Issue date
|
Maturity date
|
2015
|
Annual
interest rate
|
2014
|
|||||||||||
|
Banco Hipotecario S.A.
|
|||||||||||||||
|
Series 5 (US$ 250,000 thousand)
|
04/27/06
|
04/27/16
|
a |
9.750%
|
1,914,484 | 1,709,848 | |||||||||
|
Series IX (Ps. 258,997)
|
04/25/13
|
01/25/15
|
b/c |
Badlar +280bp
|
- | 202,413 | |||||||||
|
Series X (Ps. 34,523)
|
08/14/13
|
08/09/14
|
a |
22.0%
|
- | 32,465 | |||||||||
|
Series XI (Ps. 146,137)
|
08/14/13
|
05/14/15
|
b/c |
Badlar +375bp
|
- | 130,998 | |||||||||
|
Series XII (US$. 44,508 thousand)
|
08/14/13
|
08/14/17
|
a |
3.95%
|
358,989 | 361,970 | |||||||||
|
Series XIII (Ps. 55,510)
|
11/11/13
|
11/06/14
|
a |
23.50%
|
- | 55,510 | |||||||||
|
Series XIV (Ps. 115,400)
|
11/11/13
|
11/11/15
|
b/c |
Badlar +375bp
|
115,400 | 115,400 | |||||||||
|
Series XV (Ps. 12,340)
|
01/31/14
|
01/26/15
|
a |
27.00%
|
- | 12,340 | |||||||||
|
Series XVI (Ps. 89,683)
|
01/31/14
|
01/31/16
|
b/c |
Badlar +425bp
|
89,683 | 89,683 | |||||||||
|
Series XVIII (Ps. 20,046)
|
05/16/14
|
02/16/15
|
a |
27.0%
|
- | 20,046 | |||||||||
|
Series XIX (Ps. 275,830)
|
05/16/14
|
11/16/15
|
b/c |
Badlar +375bp
|
275,830 | 270,001 | |||||||||
|
Series XXI (Ps. 222,345)
|
07/30/14
|
01/30/16
|
b/c |
Badlar +275bp
|
222,345 | - | |||||||||
|
Series XXII (Ps. 253,152)
|
11/05/14
|
08/05/15
|
b/d |
LEBACx0.95
|
253,152 | - | |||||||||
|
Series XXIII (Ps. 119,386)
|
11/05/14
|
05/08/16
|
b/c |
Badlar +325bp
|
119,386 | - | |||||||||
|
Series XXIV (Ps. 27,505)
|
02/05/15
|
01/31/16
|
b |
LEBACx0.95
|
27,505 | - | |||||||||
|
Series XXV (Ps. 308,300)
|
02/05/15
|
08/05/16
|
a/b |
Mixed (e)
|
298,496 | - | |||||||||
|
Series XXVII (Ps. 281,740)
|
05/22/15
|
11/22/16
|
a/b |
Mixed (e)
|
260,096 | - | |||||||||
|
Tarshop S.A.
|
|||||||||||||||
|
Series VIII (Ps. 79,589)
|
01/28/13
|
07/30/14
|
b/c |
Badlar+445bp
|
- | 74,007 | |||||||||
|
Series X (Ps. 72,592)
|
05/23/13
|
11/23/14
|
b/c |
Badlar+475bp
|
- | 70,532 | |||||||||
|
Series XI (Ps. 10,837)
|
05/23/13
|
05/23/16
|
b/c |
Badlar+580bp
|
10,775 | 9,729 | |||||||||
|
Series XII (Ps. 83,588)
|
08/09/13
|
08/09/15
|
a |
15.0%
|
83,112 | 74,822 | |||||||||
|
Series XIV (Ps. 30,245)
|
04/21/14
|
01/21/15
|
a |
30.0%
|
- | 28,442 | |||||||||
|
Series XV (Ps. 119,755)
|
04/21/14
|
10/21/15
|
b/c |
Badlar+490bp
|
113,967 | 117,203 | |||||||||
|
Series XVII (Ps. 41,066)
|
11/26/14
|
08/26/15
|
b/d |
LEBACx0.95
|
40,832 | - | |||||||||
|
Series XVIII (Ps. 69,291)
|
11/26/14
|
05/26/16
|
b/c |
Badlar+425bp
|
68,896 | - | |||||||||
|
Series XIX (Ps. 6,314)
|
11/26/14
|
11/26/17
|
b/c |
Badlar+525bp
|
6,280 | - | |||||||||
|
Series XX (Ps. 69,100)
|
04/24/15
|
01/24/16
|
a |
27.5%
|
68,707 | - | |||||||||
|
Series XXI (Ps. 80,500)
v
|
04/24/14
|
10/24/16
|
a |
28.5%
|
80,043 | - | |||||||||
|
BACS Banco de Crédito y Securitización S.A.
|
|||||||||||||||
|
Series I (Ps. 130,435)
|
02/19/14
|
08/19/15
|
b/c |
Badlar+450bp
|
130,435 | 126,303 | |||||||||
|
Series III (Ps. 132,726)
|
08/19/14
|
05/19/16
|
b/c |
Badlar +275bp
|
132,726 | - | |||||||||
|
Series IV (Ps. 105,555)
|
11/21/14
|
08/21/16
|
b/c |
Badlar +350bp
|
105,555 | - | |||||||||
|
Series V (Ps. 150,000)
|
04/17/15
|
01/17/17
|
a/b |
Mixed (d)
|
150,000 | - | |||||||||
| 4,926,694 | 3,501,712 | ||||||||||||||
|
June 30, 2016
|
Ps. | 3,667,236 | ||
|
June 30, 2017
|
900,469 | |||
|
June 30, 2018
|
358,989 | |||
|
Thereafter
|
- | |||
|
Total
|
Ps. | 4,926,694 |
|
Type of Contract
|
Notional amount
|
Net Book Value Asset/(Liabilities)
|
Fair Value
|
|||||||||||||||||||||
|
2015
|
2014
|
2015
|
2014
|
2015
|
2014
|
|||||||||||||||||||
|
Forwards (1)(a)
|
- | 427,849 | - | 34,670 | - | 33,794 | ||||||||||||||||||
|
Futures (2)
|
||||||||||||||||||||||||
|
Purchases (a)
|
2,405,951 | 3,540,782 | (505 | ) | (1,145 | ) | (505 | ) | (1,145 | ) | ||||||||||||||
|
Sales (a)
|
(1,519,307 | ) | 2,456,907 | |||||||||||||||||||||
|
Interest rate swaps (3)(b)
|
30,000 | - | 63 | - | 63 | - | ||||||||||||||||||
| (442 | ) | 33,525 | (442 | ) | 32,649 | |||||||||||||||||||
|
(a)
|
Underlying: Foreign currency.
|
|
(b)
|
Underlying: Interest rate.
|
|
1.
|
Forwards: US dollar forward transactions have been carried out, the settlement of which, in general, is made without delivery of the underlying asset but by means of the payment in Pesos of currency differences. These transactions were performed mainly as hedge for foreign currency positions. Transactions with settlement in Pesos were made upon maturity.
|
|
2.
|
Futures: Future currency transactions have been carried out through which the forward purchase and sale of foreign currencies (US dollar) was agreed upon. These transactions were performed as hedge for foreign currency position. Settlement is carried on a daily basis for the difference.
|
|
3.
|
On February 18, 2015, OTC Transactions – Badlar rate swaps for agreed upon fixed interest rate were conducted. These are settled by paying the difference in Pesos. Income has been accounted for in the amount of Ps. 391 as of June 30, 2015.
|
|
Debt Securities
Class A1/AV
|
Debt Securities
Class A2/AF
|
Debt Securities
Class B
|
Certificates of
Participation
|
Total
|
||||||||||||||||
|
BHN II – Issued on 05.09.97 (*)
|
||||||||||||||||||||
|
Face value in Ps.
|
44,554 | 51,363 | 3,730 | 6,927 | 106,574 | |||||||||||||||
|
Declared Maturity Date
|
03.25.2001 | 07.25.2009 | 03.25.2012 | 05.25.2013 | ||||||||||||||||
|
BHN III – Issued on 10.29.97 (*)
|
||||||||||||||||||||
|
Face value in Ps.
|
14,896 | 82,090 | 5,060 | 3,374 | 105,420 | |||||||||||||||
|
Declared Maturity Date
|
05.31.2017 | 05.31.2017 | 05.31.2018 | 05.31.2018 | ||||||||||||||||
|
BHN IV – Issued on 03.15.00 (*)
|
||||||||||||||||||||
|
Face value in Ps.
|
36,500 | 119,500 | 24,375 | 14,625 | 195,000 | |||||||||||||||
|
Declared Maturity Date
|
03.31.2011 | 03.31.2011 | 01.31.2020 | 01.31.2020 | ||||||||||||||||
|
BACS I – Issued on 02.15.2001 (*)
|
||||||||||||||||||||
|
Face value in Ps.
|
30,000 | 65,000 | 12,164 | 8,690 | 115,854 | |||||||||||||||
|
Declared Maturity Date
|
05.31.2010 | 05.31.2010 | 06.30.2020 | 06.30.2020 | ||||||||||||||||
|
BACS III – Issued on 12.23.2005
|
||||||||||||||||||||
|
Face value in Ps.
|
77,600 | 1,200 | 1,200 | 80,000 | ||||||||||||||||
|
Declared Maturity Date
|
03.20.2013 | 09.20.2013 | 08.20.2015 | |||||||||||||||||
|
BACS Funding I Issued on 11.15.2001 (*)
|
||||||||||||||||||||
|
Face value in Ps.
|
- | - | - | 29,907 | 29,907 | |||||||||||||||
|
Declared Maturity Date
|
11.15.2031 | |||||||||||||||||||
|
BACS Funding II Issued on 11.23.2001 (*)
|
||||||||||||||||||||
|
Face value in Ps.
|
- | - | - | 12,104 | 12,104 | |||||||||||||||
|
Declared Maturity Date
|
11.23.2031 | |||||||||||||||||||
|
BHSA I Issued on 02.01.2002
|
||||||||||||||||||||
|
Face value in Ps.
|
- | - | - | 43,412 | 43,412 | |||||||||||||||
|
Declared Maturity Date
|
02.01.2021 | |||||||||||||||||||
|
CHA VI Issued on 04.07.2006
|
||||||||||||||||||||
|
Face value in Ps.
|
56,702 | - | - | 12,447 | 69,149 | |||||||||||||||
|
Declared Maturity Date
|
12.31.2016 | 12.31.2026 | ||||||||||||||||||
|
CHA VII Issued on 09.27.2006
|
||||||||||||||||||||
|
Face value in Ps.
|
58,527 | - | - | 12,848 | 71,375 | |||||||||||||||
|
Declared Maturity Date
|
08.31.2017 | 02.28.2028 | ||||||||||||||||||
|
CHA VIII Issued on 03.26.2007
|
||||||||||||||||||||
|
Face value in Ps.
|
61.088 | - | - | 13,409 | 74.497 | |||||||||||||||
|
Declared Maturity Date
|
08.31.2024 | 08.31.2028 | ||||||||||||||||||
|
CHA IX Issued on 08.28.2009
|
||||||||||||||||||||
|
Face value in Ps.
|
192,509 | - | - | 10,132 | 202,641 | |||||||||||||||
|
Declared Maturity Date
|
02.07.2027 | 07.07.2027 | ||||||||||||||||||
|
CHA X Issued on 08.28.2009
|
||||||||||||||||||||
|
Face value in Ps.
|
- | - | - | 17,224 | 17,224 | |||||||||||||||
|
Face value en US$
|
85,001 | - | - | - | 85,001 | |||||||||||||||
|
Declared Maturity Date
|
01.07.2027 | 06.07.2028 | ||||||||||||||||||
|
CHA XI Issued on 12.21.2009
|
||||||||||||||||||||
|
Face value in Ps.
|
204,250 | - | - | 10,750 | 215,000 | |||||||||||||||
|
Declared Maturity Date
|
03.10.2024 | 10.10.2024 | ||||||||||||||||||
|
CHA XII Issued on 07.21.2010
|
||||||||||||||||||||
|
Face value in Ps.
|
259,932 | - | - | 13,680 | 273,612 | |||||||||||||||
|
Declared Maturity Date
|
11.10.2028 | 02.10.2029 | ||||||||||||||||||
|
CHA XIII Issued on 12.02.2010
|
||||||||||||||||||||
|
Face value in Ps.
|
110,299 | - | - | 5,805 | 116,104 | |||||||||||||||
|
Declared Maturity Date
|
12.10.2029 | 04.10.2030 | ||||||||||||||||||
|
CHA XIV Issued on 03.18.2011
|
||||||||||||||||||||
|
Face value in Ps.
|
119,876 | - | - | 6,309 | 126,185 | |||||||||||||||
|
Declared Maturity Date
|
05.10.2030 | 08.10.2030 | ||||||||||||||||||
|
(*)
|
Trusts subject to the pesification of foreign currency assets and liabilities at the $1.00=US$1 rate established by Law 25561 and Decree 214, as they were created under Argentine legislation. Certain holders of Class A debt securities have started declarative actions against the trustee pursuant to the application of the pesification measures set forth in Law 25561 and Decree 214, in order to maintain the currency of origin of said securities. In these declarative actions, the Bank acted together with BACS as third party. The trustee has duly answered to this claim, being the final resolution to this situation is still pending.
|
|
Debt Securities
|
Certificates of
Participation
|
Total
|
||||||||||
|
Series LXXVIII– Issued on 01.22.14
|
||||||||||||
|
Face value in Ps.
|
153,087 | 49,100 | 202,187 | |||||||||
|
Estimated Maturity Date
|
06.05.2015 | 06.05.2015 | ||||||||||
|
Series LXXIX– Issued on 03.18.14
|
||||||||||||
|
Face value in Ps.
|
151,750 | 49,659 | 201,409 | |||||||||
|
Estimated Maturity Date
|
08.05.2015 | 08.05.2015 | ||||||||||
|
Series LXXXI– Issued on 10.17.14
|
||||||||||||
|
Face value in Ps.
|
81,450 | 28,231 | 109,681 | |||||||||
|
Estimated Maturity Date
|
09.10.2015 | 09.10.2015 | ||||||||||
|
Series LXXXII– Issued on 01.19.15
|
||||||||||||
|
Face value in Ps.
|
87,450 | 33,489 | 120,939 | |||||||||
|
Estimated Maturity Date
|
03.07.2016 | 03.07.2016 | ||||||||||
|
Series LXXXIII– Issued on 05.27.15
|
I | |||||||||||
|
Face value in Ps.
|
111,222 | 42,591 | 153,813 | |||||||||
|
Estimated Maturity Date
|
08.05.2016 | 08.05.2016 | ||||||||||
|
Series LXXXIV– Privately issued on 03.15.15
|
||||||||||||
|
Face value in Ps.
|
61,273 | 23,829 | 85,102 | |||||||||
|
Estimated Maturity Date
|
09.15.2016 | 09.15.2016 | ||||||||||
|
Series LXXXV– Privately issued on 06.15.15
|
||||||||||||
|
Face value in Ps.
|
60,265 | 23,436 | 83,701 | |||||||||
|
Estimated Maturity Date
|
12.15.2016 | 12.15.2016 | ||||||||||
|
June 30,
|
||||||||
|
2015
|
2014
|
|||||||
|
Class B debt securities – BHN II
|
Ps. | 7,000 | Ps. | - | ||||
|
Class B debt securities – BHN III
|
7,203 | 7,203 | ||||||
|
Class B debt securities – BHN IV
|
79,351 | 79,351 | ||||||
|
Class A debt securities – BHN IV
|
44 | 45 | ||||||
|
Class A debt securities – CHA VI to CHA XIV
|
75,417 | 53,549 | ||||||
|
Class A debt securities – BACS I
|
20,234 | 20,234 | ||||||
|
Class B debt securities – BACS I
|
1,081 | 1,081 | ||||||
|
Debt securities – BACS III
|
15,768 | 18,107 | ||||||
|
Debt securities – Tarshop Series LXXV
|
- | 88,541 | ||||||
|
Debt securities – Tarshop Series LXXIX
|
2,042 | - | ||||||
|
Debt securities – Tarshop Series LXXXII
|
7,198 | - | ||||||
|
Debt securities – Tarshop Series LXXXIII
|
13,530 | - | ||||||
|
Debt securities – Tarshop Series LXXXIV
|
20,927 | - | ||||||
|
Debt securities – Tarshop Series LXXXV
|
19,448 | - | ||||||
|
Subtotal
|
Ps. | 269,243 | Ps. | 268,111 | ||||
|
June 30,
|
||||||||
|
2015
|
2014
|
|||||||
|
Certificates of participation – BHN II
|
Ps. | 41,722 | Ps. | 41,722 | ||||
|
Certificates of participation – BHN III
|
14,970 | 14,970 | ||||||
|
Certificates of participation – CHA VI
|
13,592 | 13,708 | ||||||
|
Certificates of participation – CHA VII
|
953 | 4,427 | ||||||
|
Certificates of participation – CHA VIII
|
- | 2,769 | ||||||
|
Certificates of participation – CHA IX
|
10,677 | 11,493 | ||||||
|
Certificates of participation – CHA X
|
26,085 | 24,908 | ||||||
|
Certificates of participation – CHA XI
|
14,488 | 14,613 | ||||||
|
Certificates of participation – CHA XII
|
18,298 | 19,198 | ||||||
|
Certificates of participation – CHA XIII
|
5,330 | 5,985 | ||||||
|
Certificates of participation – CHA XIV
|
5,401 | 6,404 | ||||||
|
Certificates of participation – BHSA I
|
9,192 | 7,013 | ||||||
|
Certificates of participation – BACS III
|
1,003 | 1,003 | ||||||
|
Certificates of Participation – Tarshop Series LXXIV
|
- | 15,844 | ||||||
|
Certificates of Participation – Tarshop Series LXXV
|
- | 25,282 | ||||||
|
Certificates of Participation – Tarshop Series LXXVI
|
- | 21,779 | ||||||
|
Certificates of Participation – Tarshop Series LXXVII
|
- | 30,996 | ||||||
|
Certificates of Participation – Tarshop Series LXXVIII
|
- | 39,885 | ||||||
|
Certificates of Participation – Tarshop Series LXXIX
|
48,523 | 12,065 | ||||||
|
Certificates of Participation – Tarshop Series LXXX
|
47,053 | 16,791 | ||||||
|
Certificates of Participation – Tarshop Series LXXXI
|
23,782 | - | ||||||
|
Certificates of Participation – Tarshop Series LXXXII
|
24,551 | - | ||||||
|
Certificates of Participation – Tarshop Series LXXXIII
|
34,032 | - | ||||||
|
Certificates of Participation – Tarshop Series LXXXIV
|
23,486 | - | ||||||
|
Certificates of Participation – Tarshop Series LXXXV
|
25,112 | - | ||||||
|
Subtotal
|
Ps. | 388,250 | Ps. | 330,855 | ||||
|
Total
|
Ps. | 657,493 | Ps. | 598,966 | ||||
|
June 30,
|
||||||||
|
2015
|
2014
|
|||||||
|
Sundry creditors:
|
||||||||
|
Accrued fees and expenses payable
|
Ps. | 1,291,772 | Ps. | 655,475 | ||||
|
Summary proceedings in financial matters N° 1320 (*)
|
53,632 | - | ||||||
|
Unallocated collections
|
9,464 | 14,845 | ||||||
|
Withholdings and taxes payable
|
96,350 | 39,347 | ||||||
|
Other
|
16,973 | 14,543 | ||||||
|
Total
|
Ps. | 1,468,191 | Ps. | 724,210 | ||||
|
June 30,
|
||||||||
|
2015
|
2014
|
|||||||
|
Other:
|
||||||||
|
Directors and Syndics accrued fees payable
|
Ps. | 47,829 | Ps. | 38,145 | ||||
|
Payroll withholdings and contributions
|
91,217 | 51,898 | ||||||
|
Gratifications
|
68,810 | 39,166 | ||||||
|
Salaries and social securities
|
64,559 | 49,440 | ||||||
|
Total
|
Ps. | 272,415 | Ps. | 178,649 | ||||
|
June 30,
|
||||||||||||
|
2015
|
2014
|
2013
|
||||||||||
|
Loan servicing fees from third parties
|
Ps. | 37,240 | Ps. | 30,854 | Ps. | 26,548 | ||||||
|
Commissions from FONAVI
|
- | - | 11,361 | |||||||||
|
Commissions for credit cards
|
1,048,855 | 705,143 | 555,128 | |||||||||
|
Other
|
209,230 | 130,619 | 77,176 | |||||||||
|
Total
|
Ps. | 1,295,325 | Ps. | 866,616 | Ps. | 670,213 | ||||||
|
June 30,
|
||||||||||||
|
2015
|
2014
|
2013
|
||||||||||
|
Reimbursement of loan expenses paid by third parties
|
Ps. | 19,547 | Ps. | 37,289 | Ps. | 68,731 | ||||||
|
Income from services from PROCREAR (note 31)
|
106,619 | 30,947 | 9,863 | |||||||||
|
Other (*)
|
607,096 | 287,917 | 228,804 | |||||||||
|
Total
|
Ps. | 733,262 | Ps. | 356,153 | Ps. | 307,398 | ||||||
| June 30, | ||||||||||||
| 2015 | 2014 | 2013 | ||||||||||
|
Structuring and underwriting fees
|
Ps. | 16,466 | Ps. | 14,254 | Ps. | 8,200 | ||||||
|
Retail bank originations
|
7,690 | 6,327 | 1,958 | |||||||||
|
Collections
|
181 | 159 | 158 | |||||||||
|
Aerolíneas Argentinas co-branding
|
27,329 | 11,398 | 469 | |||||||||
|
Services on loans
|
452,188 | 373,412 | 154,930 | |||||||||
|
Commissions paid to real estate agents
|
36,688 | 40,707 | 28,349 | |||||||||
|
Total
|
Ps. | 540,542 | Ps. | 446,257 | Ps. | 194,064 | ||||||
|
June 30,
|
||||||||||||
|
2015
|
2014
|
2013
|
||||||||||
|
Income on operations with premises and equipment and miscellaneous assets
|
Ps. | 578 | Ps. | 2,944 | Ps. | 1,158 | ||||||
|
Rental income
|
2,267 | 2,290 | 1,603 | |||||||||
|
Interest on loans to bank staff
|
31,447 | 26,601 | 20,668 | |||||||||
|
Income from equity investments
|
6,641 | - | - | |||||||||
|
Other
|
17,942 | 15,708 | 14,326 | |||||||||
|
Total
|
Ps. | 58,875 | Ps. | 47,543 | Ps. | 37,755 | ||||||
|
June 30,
|
||||||||||||
|
2015
|
2014
|
2013
|
||||||||||
|
Depreciation of miscellaneous assets
|
Ps. | 340 | Ps. | 388 | Ps. | 350 | ||||||
|
Gross revenue tax
|
7,126 | 4,395 | 2,445 | |||||||||
|
Other taxes
|
117,464 | 78,784 | 23,835 | |||||||||
|
Debit card discounts
|
20,624 | 14,285 | 12,052 | |||||||||
|
Credit card and others discounts
|
40,577 | 43,422 | 55,130 | |||||||||
|
Benefits prepayments
|
9,268 | 6,008 | 4,166 | |||||||||
|
Donations
|
39,842 | 24,325 | 18,048 | |||||||||
|
Amortization of goodwill
|
3,430 | 3,430 | 3,429 | |||||||||
|
Payment Summary proceedings in financial matters N° 1320 (*)
|
53,632 | - | - | |||||||||
|
Other
|
44,417 | 45,393 | 11,511 | |||||||||
|
Total
|
Ps. | 336,720 | Ps. | 220,430 | Ps. | 130,966 | ||||||
|
US$
|
Euro
|
Yen
|
Total
|
|||||||||||||
|
(in Pesos)
|
||||||||||||||||
|
Assets:
|
||||||||||||||||
|
Cash and due from banks
|
732,799 | 18,561 | 5 | 751,365 | ||||||||||||
|
Government and corporate securities
|
797,684 | - | - | 797,684 | ||||||||||||
|
Loans
|
1,223,758 | - | - | 1,223,758 | ||||||||||||
|
Other receivables from financial transactions
|
471,249 | - | - | 471,249 | ||||||||||||
|
Miscellaneous receivables
|
28,059 | 30 | - | 28,089 | ||||||||||||
|
Total as of June 30, 2015
|
3,253,549 | 18,591 | 5 | 3,272,145 | ||||||||||||
|
Total as of June 30, 2014
|
3,888,459 | 19,472 | 5 | 3,907,936 | ||||||||||||
|
Liabilities:
|
||||||||||||||||
|
Deposits
|
609,328 | - | - | 609,328 | ||||||||||||
|
Other liabilities from financial transactions
|
2,470,533 | 101,460 | - | 2,571,993 | ||||||||||||
|
Miscellaneous liabilities
|
2,286 | 12 | - | 2,298 | ||||||||||||
|
Items pending allocation
|
177 | 18 | - | 195 | ||||||||||||
|
Total as of June 30, 2015
|
3,082,324 | 101,490 | - | 3,183,814 | ||||||||||||
|
Total as of June 30, 2014
|
3,448,283 | 55,890 | - | 3,504,173 | ||||||||||||
|
As of June 30, 2015 the Bank recorded the Ps. 61,561 tax credit.
|
|
Shareholder
|
Class of
Shares
|
Number of
Shares
|
Total %
Ownership
|
Voting Rights
|
|||||||||
|
Argentine government (through FFFRI) (b)
|
A | 668,711,843 | 44.6 | % |
1 vote
|
||||||||
|
Banco Nación
, as trustee for the Bank's
Programa de Propiedad Participada
(a)
|
B | 57,009,279 | 3.8 | % |
1 vote
|
||||||||
|
Argentine government (through FFFRI)
|
C | 75,000,000 | 5.0 | % |
1 vote
|
||||||||
|
Public investors (c) (d)
|
D | 699,278,878 | 46.6 | % |
3 votes
|
||||||||
| 1,500,000,000 | 100.0 | % | |||||||||||
|
(a)
|
The Bank's
Programa de Propiedad Participada
(“PPP”) is the Bank's employee stock ownership plan. Under Decree 2127/2012 and Resolution 264/2013 issued by the Ministry of Economy and Public Finance, the PPP was implemented. Under this plan, in a first stage, out of a total of 75,000,000, 17,990,721 Class B shares were converted into Class A shares, to be allocated among the employees that have withdrawn from the Bank in accordance with the implementation guidelines. Upon delivery to the former employees, the 17,990,721 shares will
|
|
(b)
|
become Class D shares. The shares allocated to the Bank’s current employees are designated as Class B shares, representing the PPP.
|
|
(c)
|
Under the Bylaws, the affirmative vote of the holders of Class A Shares is required in order to effectuate: (i) mergers or spin-offs; (ii) an acquisition of shares (constituting a Control Acquisition or resulting in the Bank being subject to a control situation); (iii) the transfer to third parties of a substantial part of the loan portfolio of the Bank, (iv) a change in the Bank’s corporate purpose; (v) the transfer of the Bank’s corporate domicile outside of Argentina, and (vi) the voluntary dissolution of the Bank.
|
|
(d)
|
For so long as Class A Shares represent more than 42% of the Bank’s capital, the Class D Shares shall be entitled to three votes per share, except that holders of Class D Shares will be entitled to one vote per share in the case of a vote on: (i) a fundamental change in the Bank’s corporate purpose; (ii) a change of the Bank’s domicile to be outside of Argentina; (iii) dissolution prior to the expiration of the Bank’s corporate existence; (iv) a merger or spin-off in which the Bank is not the surviving corporation; and (v) a total or partial recapitalization following a mandatory reduction of capital.
|
|
(e)
|
By reason of the expiration on January 29, 2009 of the Total Return Swap that had been executed and delivered on January 29, 2004, Deutsche Bank AG transferred to the Bank 71,100,000 ordinary Class “D” shares in Banco Hipotecario Sociedad Anónima with face value $ 1 each, which are available for the term and in the conditions prescribed by the Argentine Companies Law, in its Section 221. The General Ordinary Shareholders’ Meeting held on April 30, 2010 resolved to extend for a year, counted as from January 31, 2010, the term for realizing the treasury shares held by the Bank.
|
|
June 30,
|
||||||||
|
2015
|
2014
|
|||||||
|
Commitments to extend credit
|
||||||||
|
Mortgage loans and other loans (a)
|
Ps. | 291,342 | Ps. | 132,180 | ||||
|
Credit card loans (b)
|
14,049,429 | 11,913,152 | ||||||
|
Clearing items in process (c)
|
137,944 | 163,304 | ||||||
|
Other guarantees (d)
|
57,739 | 46,646 | ||||||
|
(a)
|
Commitments to extend credit are agreements to lend to a customer at a future date, subject to such customers meeting of pre-defined contractual milestones. Typically, the Bank will commit to extend financing for construction project lending on the basis of the certified progress of the work under construction. Most arrangements require the borrower to pledge the land or buildings under construction as collateral. In the opinion of management, the Bank’s outstanding commitments do not represent unusual credit risk. The Bank’s exposure to credit loss in the event of nonperformance by the other party is represented by the contractual notional amount of those commitments.
|
|
(b)
|
The Bank has a unilateral and irrevocable right to reduce or change the credit card limit, thus it considered there is no off-balance sheet risk. In the opinion of management, the
|
|
|
Bank’s outstanding commitments do not represent unusual credit risk. The Bank’s exposure to credit loss in the event of nonperformance by the other party is represented by the contractual notional amount of those commitments.
|
|
(c)
|
The Bank accounts for items drawn on other banks in memorandum accounts until such time as the related item clears or is accepted. In the opinion of management, the Bank’s risk of loss on these clearing transactions is not significant as the transactions primarily relate to collections on behalf of third parties.
|
|
(d)
|
Mainly includes the amounts given as collateral for transactions held by customers.
|
|
1.
|
On September 13, 2013, the Bank was notified of Resolution No. 611 handed down by the Superintendent of Financial and Foreign Exchange Institutions, whereby it ordered to commence summary proceedings against the Bank and the manager Christian Giummarra and the former manager Aixa Manelli (Summary Proceedings No. 5469 on Foreign Exchange Matters) charging them with alleged violation of the foreign exchange laws in selling foreign currency to persons prohibited from trading foreign currency by the Argentine Central Bank. The cumulative amount derived from the alleged violation in the sale of foreign currency is around US$ 39.9 thousand and Euro 1.1 thousand. The relevant defenses and arguments have been filed and evidence has been offered in support of all the defendants subject to the summary proceedings. Due to its related subject matter, the record of this case was joined with Summary Proceedings No. 5529 on Foreign Exchange Matters (File 101,327/10). Therefore, its procedural status is described together with the latter.
|
|
2.
|
On October 8, 2013, the Bank was notified of Resolution No. 720 handed down by the Superintendent of Financial and Foreign Exchange Institutions, ordering to commence summary proceedings against the Bank and its Organization and Procedures Manager, Mr. Christian Giummarra, and the former Systems Manager, Ms. Aixa Manelli (Summary
|
|
|
Proceedings No. 5529 on Foreign Exchange Matters) in accordance with Section 8 of the Criminal Foreign Exchange Regime Law (
Ley de Régimen Penal Cambiario
) –as amended by Decree 480/95- charging them with alleged violation of the foreign exchange laws in selling foreign currency to persons prohibited from trading foreign currency by the Argentine Central Bank. The cumulative amount derived from the alleged violation in the sale of foreign currency is around US$ 86.4 thousand. The relevant defenses and arguments were filed and evidence was offered in support of all the defendants subject to the summary proceedings. The BCRA opened the discovery stage, and evidence was produced in due time. Once the discovery stage came to a conclusion, the attorneys submitted their closing arguments. The Argentine Central Bank now is expected to send the case file to the competent courts.
|
|
3.
|
On February 19, 2014, the Bank was notified of Resolution No. 209/13 handed down by the Chairman of the Financial Information Unit (UIF), whereby it ordered to commence summary proceedings against the Bank, its directors (Messrs. Eduardo S. Elsztain; Mario Blejer; Ernesto M. Viñes; Jacobo J. Dreizzen; Edgardo L. Fornero; Carlos B. Písula; Gabriel G. Reznik; Pablo D. Vergara del Carril; Mauricio E. Wior; Saul Zang); the Risk and Controlling Manager, Mr. Gustavo D. Efkhanian and the Manager of the Money Laundering Prevention and Control Unit Manager, Mr. Jorge Gimeno. In these proceedings, an investigation is made into the defendants’ liability for alleged violation of the provisions of Section 21 of Law 25,246, as amended, and Resolution UIF No. 228/2007 due to certain defaults detected by the BCRA in the inspection of the organization and in internal controls implemented for the prevention of money-laundering derived from illegal activities. On March 25, 2014, the relevant defenses and arguments were filed in support of the Bank and the individuals subject to the summary proceedings.
|
|
4.
|
On August 26, 2014, the Bank was notified of the Resolution passed by the Superintendent of Financial and Foreign Exchange Institutions No. 416 dated August 7, 2014 ordering the start of Summary Proceedings No. 5843 in the terms of Section 8 of the Foreign Exchange Criminal Regime Law No. 19,359 (as signed into law pursuant to Decree No. 480/95). In the above-mentioned summary proceedings, Banco Hipotecario, its directors (Messrs. Eduardo S. Elsztain; Jacobo J. Dreizzen; Edgardo L. Fornero; Carlos B. Písula; Gabriel G. Reznik; Pablo D. Vergara del Carril; Ernesto M. Viñes; Saul Zang; and Mauricio E. Wior) and former directors (Ms. Clarisa D. Lifsic de Estol and Mr. Federico L. Bensadón), and two former managers (Messrs. Gabriel G. Saidón and Enrique L. Benitez), are charged with failure to comply with the rules disclosed by Communication “A” 3471 (paragraphs 2 and 3) and by Communication “A” 4805 (Paragraph 2.2.) due to certain transfers of currency made abroad between August and October 2008 to guarantee the “CER Swap Linked to PG08 and External Debt” swap transaction for a total of US$ 45,968 thousand, without the authorization of the Argentine Central Bank. BHSA has been allowed to review the proceedings (case file No. 100.308/10) which are being handled by the Argentine Central Bank’s Department of Foreign Exchange Contentious Matters. The relevant defenses and
|
|
|
arguments were filed in support of the subjects to the summary proceedings. The BCRA opened the discovery stage on March 16, 2015.
|
|
5.
|
On December 29, 2014, the Bank was notified of the Resolution passed by the Superintendent of Financial and Foreign Exchange Institutions No. 824 dated December 1, 2014 ordering the start of Summary Proceedings No. 6086 on Foreign Exchange Matters (File 101.534/11) against Banco Hipotecario S.A. and a former Manager (Mr. Gabriel Cambiasso) and five assistants (Claudio H. Martin; Daniel J. Sagray; Rubén E. Perón; Marcelo D. Buzetti and Pablo E. Pizarro) at the Cordoba Branch, in the terms of Section 8 of the Foreign Exchange Criminal Regime Law (as signed into law pursuant to Decree No. 480/95). In the above-mentioned summary proceedings, an investigation is made in connection with excesses in the limits for selling foreign currency to two entities in the City of Cordoba (for a combined amount of US$ 701,270), which allegedly violate the provisions of Communication “A” 5085, paragraph 4.2.1.
|
|
6.
|
Banco de Crédito y Securitización S.A. has been notified of Resolution No. 738 dated October 22, 2013 (Summary Proceedings No. 1406/201 on Financial Matters, File 100,553/12) handed down by the BCRA’s Superintendent of Financial and Exchange Institutions, ordering to start summary proceedings against this Bank, its Chairman, Mr. Eduardo S. Elsztain, and the Vice-Chairman, Mr. Ernesto M. Viñes, due to the late filing of documentation related to the appointment of the Bank’s authorities. On November 8, 2013, the defenses in support of the Bank’s rights were filed, and the proceedings are pending an administrative decision by the BCRA.
|
|
7.
|
On November 25, 2014, Tarshop S.A. was notified by the Financial Information Unit that summary proceedings had been filed, identified under Resolution No. 234/14, for potential formal violations derived from the alleged non-compliance with Section 21, paragraph a) of Law 25,246 and UIF Resolutions No. 27/11 and 2/12. Summonses were sent to the Company (Tarshop S.A.), its Compliance Officer (Mauricio Elías Wior) and the Directors then in office (Messrs. Eduardo Sergio Elsztain, Saúl Zang, Marcelo Gustavo Cufré and Fernando Sergio Rubín) for them to file their defenses. In the legal counsel’s opinion, at the current stage of the proceedings and based on the precedents existing at the UIF in similar cases, it is likely that a penalty be imposed under the scope of the administrative proceedings. For such reason, allowances have been recorded in this regard. In the framework of the summary proceedings described above, the evidence offered by the defendants in the summary proceedings was produced and the next stage is the submission of closing arguments.
|
|
1.
|
On May 4, 2012 the Bank was notified of Resolution No. 186, dated April 25, 2012 issued by the Superintendent of Financial and Foreign Exchange Institutions whereby Summary Proceedings No. 4976 on Foreign Exchange Matters were commenced against the Bank, its directors (Messrs. Eduardo S. Elsztain; Gabriel G. Reznik; Pablo D. Vergara del Carril; Ernesto M. Viñes; Saul Zang; Carlos B. Písula; Edgardo L. Fornero; Jacobo J. Dreizzen); former directors (Ms. Clarisa D. Lifsic de Estol; Messrs. Julio A. Macchi; Federico L. Bensadón; and Jorge M. Grouman) and the former Finance Manager Gabriel G. Saidón, under section 8 of the Foreign Exchange Criminal Regime Law (as signed into law by Decree No. 480/95).
|
|
2.
|
On October 7, 2014, BHSA was notified of Resolution No. 513 dated August 16, 2014 handed down by the Superintendent of Financial and Foreign Exchange Institutions in the summary proceedings in financial matters No. 1365 (on grounds of alleged failure to comply with the minimum requirements in terms of internal controls under Communication “A” 2525) whereby Banco Hipotecario S.A. was imposed a fine for Ps. 112 and its directors (Messrs. Pablo D. Vergara del Carril; Carlos B. Písula, Eduardo S. Elsztain, Jacobo J. Dreizzen, Gabriel G. Reznik; Edgardo L. Fornero; Ernesto M. Viñes; and Saul Zang) and former directors (Ms. Clarisa D. Lifsic de Estol and Messrs. Jorge L. March; and Federico L. Bensadón) were fined for different amounts.
|
|
3.
|
On October 31, 2014, BHSA was notified of Resolution No. 685 dated October 29, 2014 handed down by the Superintendent of Financial and Foreign Exchange Institutions in the summary proceedings in financial matters No. 1320 whereby the Bank and its authorities had been charged, on one hand, with the violation of the rules governing financial aid to the Non-Financial Public Sector, with excess over the limits of fractioned exposure to credit risk from the non-financial public sector, with excess in the allocation of assets to guarantee, with failure to satisfy minimum capital requirements and with objections against the accounting
|
|
|
treatment afforded to the “Cer Swap Linked to PG08 and External Debt” transaction and on the other hand, with delays in communicating the appointment of new directors and tardiness in the provision of documentation associated to the directors recently elected by the shareholders’ meetings.
|
|
I.
|
Differences in measurement methods
|
|
June 30,
|
|||||||||||||
|
2015
|
2014
|
2013
|
|||||||||||
|
Net income as reported under Argentine Banking GAAP
|
|
Ps. | 537,190 | 627,027 | 339,122 | ||||||||
|
U.S. GAAP adjustments:
|
|||||||||||||
|
- Loan origination fees and costs
|
(a)
|
(19,325 | ) | 27,525 | (29,863 | ) | |||||||
|
- Loan loss reserve
|
(b)
|
(30,703 | ) | (29,677 | ) | (25,253 | ) | ||||||
|
- Derivative financial instruments
|
(c)
|
876 | (941 | ) | (1,223 | ) | |||||||
|
- Government securities
|
(d)
|
18,230 | (17,669 | ) | 12,727 | ||||||||
|
- Provincial public debt
|
(e)
|
- | - | 331 | |||||||||
|
- Financial liabilities
|
(f)
|
2,709 | 4,136 | 3,154 | |||||||||
|
- Securitizations
|
(g)
|
16,434 | (10,725 | ) | (17,512 | ) | |||||||
|
- Intangible assets
|
|||||||||||||
|
Software costs
|
(h)
|
(26,525 | ) | (18,396 | ) | (8,639 | ) | ||||||
|
Other intangible assets
|
(h)
|
(3,156 | ) | (4,793 | ) | (3,157 | ) | ||||||
|
Business combinations
|
(h)
|
991 | 989 | 991 | |||||||||
|
- Impairment of fixed and foreclosed assets
|
(i)
|
944 | 983 | 932 | |||||||||
|
- Vacation provision
|
(k)
|
(17,302 | ) | (18,955 | ) | (7,714 | ) | ||||||
|
- Insurance technical reserve
|
(l)
|
2,780 | 1,398 | 1,003 | |||||||||
|
- Capitalization of interest cost
|
(m)
|
775 | 301 | 553 | |||||||||
|
- Deferred income tax
|
(n)
|
44,673 | 55,122 | (20,057 | ) | ||||||||
|
- Non-Controlling interest
|
(j)
|
(13,658 | ) | (11,031 | ) | 14,148 | |||||||
|
Net income in accordance with U.S. GAAP
|
|
Ps. | 514,933 | 605,294 | 259,543 | ||||||||
|
- Less Net (Gain) / Loss attributable to the Non-Controlling interest
|
(j)
|
4,369 | 10,284 | (8,834 | ) | ||||||||
|
Net income attributable to Controlling interest in accordance with U.S. GAAP
|
|
Ps. | 519,302 | 615,578 | 250,709 | ||||||||
|
Basic and diluted net income per share in accordance with U.S. GAAP
|
3.519 | 4.136 | 1.774 | ||||||||||
|
Average number of shares outstanding (in thousands)
|
1,463,365 | 1,463,365 | 1,463,365 | ||||||||||
|
June 30,
|
|||||||||
|
|
2015
|
2014
|
|||||||
|
Total shareholders' equity under Argentine Banking GAAP
|
|
Ps. | 4,700,716 | 4,205,343 | |||||
|
U.S. GAAP adjustments:
|
|||||||||
|
- Loan origination fees and costs
|
(a)
|
(90,893 | ) | (71,568 | ) | ||||
|
- Loan loss reserve
|
(b)
|
(220,541 | ) | (189,838 | ) | ||||
|
- Derivative financial Instruments
|
(c)
|
- | (876 | ) | |||||
|
- Government securities
|
(d)
|
37,759 | 3,871 | ||||||
|
- Financial liabilities
|
(f)
|
10,282 | 7,573 | ||||||
|
- Securitizations
|
(g)
|
(15,442 | ) | (31,876 | ) | ||||
|
- Intangible assets
|
|||||||||
|
Software costs
|
(h)
|
(63,888 | ) | (37,363 | ) | ||||
|
Other intangible assets
|
(h)
|
(59 | ) | 3,097 | |||||
|
Business combinations
|
(h)
|
(1,176 | ) | (2,167 | ) | ||||
|
- Impairment of fixed and foreclosed assets
|
(i)
|
(37,379 | ) | (38,323 | ) | ||||
|
- Vacation provision
|
(k)
|
(57,634 | ) | (40,332 | ) | ||||
|
- Insurance technical reserve
|
(l)
|
(339 | ) | (3,119 | ) | ||||
|
- Capitalization of interest cost
|
(m)
|
4,001 | 3,226 | ||||||
|
- Deferred income Tax
|
(n)
|
258,903 | 214,230 | ||||||
|
- Non-Controlling interest
|
(j)
|
67,957 | 59,849 | ||||||
|
Total Shareholders’ Equity under U.S. GAAP
|
|
Ps. | 4,592,267 | 4,081,727 | |||||
|
- Non-Controlling Interest under U.S. GAAP
|
(j)
|
(68,126 | ) | (50,662 | ) | ||||
|
Consolidated Parent Company Shareholders’ Equity under U.S. GAAP
|
|
Ps. | 4,524,141 | 4,031,065 | |||||
|
Total Shareholders’ Equity
|
||||
|
Balance as of June 30, 2013
|
Ps. | 3,423,204 | ||
|
Cash dividends
|
(30,000 | ) | ||
|
Other Comprehensive Income
|
22,283 | |||
|
Net income for the twelve-month period in accordance with U.S. GAAP
|
615,578 | |||
|
Balance as of June 30, 2014
|
Ps. | 4,031,065 | ||
|
Cash dividends
|
(41,817 | ) | ||
|
Other Comprehensive Income
|
15,591 | |||
|
Net income for the twelve-month period in accordance with U.S. GAAP
|
519,302 | |||
|
Balance as of June 30, 2015
|
Ps. | 4,524,141 | ||
|
a)
|
Loans considered impaired, in accordance with ASC 310-10 “Accounting for Creditors for Impairment of a Loan”, are recorded at the present value of the expected future cash flows discounted at the loan’s effective contractual interest rate or at the fair value of the collateral if the loan is collateral dependent. Under ASC 310-10, a loan is considered impaired when, based on current information, it is probable that the borrower will be unable to pay contractual interest or principal payments as scheduled in the loan agreement. ASC 310-10 applies to all loans except smaller-balance homogeneous consumer loans, loans carried at the lower of cost or fair value, debt securities, and leases.
|
|
b)
|
In addition, the Bank has performed a migration analysis for mortgage, credit cards and consumer loans following the ASC 450-20 and historical loss ratios were determined by analyzing historical losses, in order to calculate the allowance required for smaller-balance impaired loans and unimpaired loans for U.S. GAAP purposes. Loss estimates are analyzed by loan type and thus for homogeneous groups of clients. Such historical ratios were updated to incorporate the most recent data reflecting current economic conditions, industry performance
|
|
|
trends, geographic or obligor concentrations within each portfolio segment, and any other pertinent information that may affect the estimation of the allowance for loan losses.
|
|
c)
|
Under Argentine Banking GAAP, loans that were previously charged-off, which are subsequently restructured and become performing loans, are included again in the Bank’s assets, according to the policies adopted by the bank. Under U.S. GAAP recoveries of loans previously charged off should be recorded when received. As of June 2015 and 2014, the Bank recorded an adjustment to shareholders’ equity related to reinstated loans of Ps. (62,502) and Ps. (79,889), respectively.
|
|
d)
|
Effective July 1, 2010, the Bank implemented new accounting guidance provided by SFAS 166 and 167 (ASU 2009-16 and ASU 2009-17, respectively, under the new codification), which amend the accounting for transfers of financial assets and consolidation of variable interest entities (VIEs). As a result of applying such guidance, the Bank, or its subsidiaries, were deemed to be the primary beneficiary of the securitization trusts because the Bank, or its subsidiaries, have the power to direct the activities of these VIEs through its servicing responsibilities and duties. Additionally, the Bank, or its subsidiaries, through its retained interests held in these securitizations have the obligation to absorb losses or the right to receive benefits from the VIEs. As a result of the analysis performed, the Bank should consolidate assets and liabilities of those securitization trusts, elimininating the investment in the retained interests and recording and adjustment in the allowance for loan losses of such securitization trusts.
|
| 2015 | 2014 | |||||||||||||||||||||||
|
Allowances under Arg. Banking GAAP
|
Allowances under U.S. GAAP
|
Adjustment to shareholders’ equity
|
Allowances under Arg. Banking GAAP
|
Allowances under U.S. GAAP
|
Adjustment to shareholders’ equity
|
|||||||||||||||||||
|
Migration analysis (*)
|
346,797 | 476,665 | (129,868 | ) | 292,526 | 455,354 | (162,828 | ) | ||||||||||||||||
|
ASC 310-10
|
91,365 | 51,612 | 39,753 | 68,788 | 14,736 | 54,052 | ||||||||||||||||||
|
Reinstated loans
|
- | 62,502 | (62,502 | ) | - | 79,889 | (79,889 | ) | ||||||||||||||||
|
Subtotal
|
438,162 | 590,779 | (152,617 | ) | 361,314 | 549,979 | (188,665 | ) | ||||||||||||||||
|
(*) Migration analysis of Banco Hipotecario and its subsidiaries.
|
|
2015
|
2014
|
|||||||||||||||||||||||
|
Allowances under Arg. Banking GAAP
|
Allowances under U.S. GAAP
|
Adjustment to shareholders’ equity
|
Allowances under Arg. Banking GAAP
|
Allowances under U.S. GAAP
|
Adjustment to shareholders’ equity
|
|||||||||||||||||||
|
Reconsolidated trusts
|
76,232 | 144,156 | (67,924 | ) | 45,504 | 46,677 | (1,173 | ) | ||||||||||||||||
|
Subtotal
|
76,232 | 144,156 | (67,924 | ) | 45,504 | 46,677 | (1,173 | ) | ||||||||||||||||
| Total | 514,394 | 734,935 | (220,541 | ) | 406,818 | 596,656 | (189,838 | ) | ||||||||||||||||
|
June 30,
|
||||||||
|
2015
|
2014
|
|||||||
|
Discount Bonds
|
Ps. | (534 | ) | Ps. | (4,126 | ) | ||
|
Unquoted Securities issued by the BCRA
|
1,352 | 7,387 | ||||||
|
Bills issued by Provincial Governments
|
8,472 | 4,234 | ||||||
|
Other National Government Bonds
|
28,469 | (3,624 | ) | |||||
|
Total
|
Ps. | 37,759 | Ps. | 3,871 | ||||
|
·
|
Discount Bonds
|
|
2015
|
2014
|
|||||||||||||||||||||||||||||||||||||||
|
Amortized Cost U.S. GAAP
|
Book Value Argentine Banking GAAP
|
Fair Value – Book value under U.S. GAAP
|
Unrealized (Loss)/Gain
|
Shareholders’ equity Adjustment
|
Amortized Cost U.S. GAAP
|
Book Value Argentine Banking GAAP
|
Fair Value – Book value under U.S. GAAP
|
Unrealized (Loss)/Gain
|
Shareholders’ equity Adjustment
|
|||||||||||||||||||||||||||||||
|
(In thousands of $)
|
||||||||||||||||||||||||||||||||||||||||
|
Discount Bonds
|
9,624 | 9,624 | 9,090 | (11,013 | ) | (534 | ) | 77,177 | 91,782 | 87,656 | 10,479 | (4,126 | ) | |||||||||||||||||||||||||||
|
a.
|
Intent and ability of the Bank to retain its investment for a period of time that allows for any anticipated recovery in market value;
|
|
b.
|
Expectation to recover the entire amortized cost of the security;
|
|
c.
|
Recoveries in fair value after the balance sheet date;
|
|
d.
|
The financial condition and near-term prospects of the issuer, including any specific events which may influence the operations of the issuer (such as changes in technology that may impair the earnings potential of the investment or the discontinuance of a segment of a business that may affect the future earnings potential).
|
|
e.
|
Likelihood that it will be required to sell debt investments before recovery of amortized cost.
|
|
·
|
Other Bonds
|
|
2015
|
2014
|
|||||||||||||||||||||||||||||||||||||||
|
Amortized Cost U.S. GAAP
|
Book Value Argentine Banking GAAP
|
Fair Value – Book value under U.S. GAAP
|
Unrealized (Loss)/Gain
|
Shareholders’ equity Adjustment
|
Amortized Cost U.S. GAAP
|
Book Value Argentine Banking GAAP
|
Fair Value – Book value under U.S. GAAP
|
Unrealized (Loss)/Gain
|
Shareholders’ equity Adjustment
|
|||||||||||||||||||||||||||||||
|
(In thousands of $)
|
||||||||||||||||||||||||||||||||||||||||
|
Unquoted securities issued by the BCRA
|
1,719,856 | 1,719,856 | 1,721,208 | 1,352 | 1,352 | 1,342,425 | 1,342,425 | 1,349,812 | 7,387 | 7,387 | ||||||||||||||||||||||||||||||
|
Bills issued by Provincial Governments
|
539,172 | 539,172 | 547,644 | 8,472 | 8,472 | 423,275 | 423,275 | 427,509 | 4,234 | 4,234 | ||||||||||||||||||||||||||||||
|
Other National Government Bonds
|
648,921 | 648,921 | 677,390 | 28,469 | 28,465 | 33,136 | 32,796 | 29,172 | - | (3,624 | ) | |||||||||||||||||||||||||||||
|
·
|
Insufficient Equity Investment at Risk
|
|
·
|
Equity lacks decision-making rights
|
|
·
|
Equity with non-substantive voting rights
|
|
·
|
Lacking the obligation to Absorb an Entity´s Expected Losses
|
|
·
|
Lacking the right to receive an Entity´s expected residual returns
|
|
June 30,
|
||||||||
|
2015
|
2014
|
|||||||
|
Cash and due from banks
|
Ps. | 88,236 | Ps. | 103,693 | ||||
|
Loans (net of allowances)
|
2,235,655 | 1,771,175 | ||||||
|
Other assets
|
1,149,023 | 826,795 | ||||||
|
Total Assets
|
Ps. | 3,472,914 | Ps. | 2,701,663 | ||||
|
Debt Securities
|
Ps. | 2,868,064 | Ps. | 2,214,488 | ||||
|
Certificates of Participation
|
451,365 | 427,246 | ||||||
|
Other liabilities
|
153,485 | 59,929 | ||||||
|
Total Liabilities
|
Ps. | 3,472,914 | Ps. | 2,701,663 | ||||
|
The intangible assets identified as part of the acquisition where customer relationships, trademark and workforce amounted to Ps. 24,394 as of August 31, 2010 subject to amortization.
|
|
Jurisdiction
|
Tax year
|
|||
|
Argentina
|
2010 – 2014 | |||
|
II.
|
Additional disclosure requirements:
|
|
·
|
Level 1 – inputs to the valuation methodology are quoted prices (unadjusted) for identical assets or liabilities in active markets.
|
|
·
|
Level 2 – inputs to the valuation methodology include quoted prices for similar assets and liabilities in active markets, and inputs that are observable for the asset or liability, either directly or indirectly, for substantially the full term of the financial instrument.
|
|
·
|
Level 3 – inputs to the valuation methodology are unobservable and significant to the fair value measurement.
|
|
a)
|
Securities
|
|
b)
|
Securities receivable under repurchase agreements
|
|
c)
|
Derivatives
|
|
d)
|
Derivatives
|
|
Balances as of June 30, 2015
|
||||||||||||||||
|
Total carrying value
|
Quoted market prices in active markets
(Level 1)
|
Internal models with significant observable market parameters
(Level 2)
|
Internal models with significant unobservable market parameters
(Level 3)
|
|||||||||||||
|
ASSETS
|
||||||||||||||||
|
Government and corporate securities
|
||||||||||||||||
|
Trading securities
|
1,244,278 | 1,244,278 | - | - | ||||||||||||
|
Available for sale securities
|
1,210,421 | 729,986 | 480,435 | - | ||||||||||||
|
Instruments issued by the BCRA
|
2,422,813 | 672,239 | 1,750,574 | - | ||||||||||||
|
Corporate securities
|
430,855 | 430,855 | - | - | ||||||||||||
|
Other receivables from financial transactions
|
||||||||||||||||
|
Trading securities
|
231,366 | 231,366 | - | - | ||||||||||||
|
Available for sale securities
|
231,400 | 231,117 | 283 | - | ||||||||||||
|
Futures
|
182 | 182 | - | - | ||||||||||||
|
Interest rate swaps
|
575 | 575 | - | - | ||||||||||||
|
Miscellaneous assets
|
||||||||||||||||
|
Trading securities
|
162,759 | 162,759 | - | - | ||||||||||||
|
TOTAL ASSETS AT FAIR VALUE
|
5,934,649 | 3,703,357 | 2,231,292 | - | ||||||||||||
|
LIABILITIES
|
||||||||||||||||
|
Other obligations from financial transactions
|
||||||||||||||||
|
Trading securities
|
(105,684 | ) | (105,684 | ) | - | - | ||||||||||
|
Available for sale securities
|
(247,143 | ) | (247,143 | ) | - | - | ||||||||||
|
Futures
|
(687 | ) | (687 | ) | - | - | ||||||||||
|
Interest rate swaps
|
(512 | ) | (512 | ) | - | - | ||||||||||
|
Deposits
|
||||||||||||||||
|
Trading securities
|
(99,515 | ) | (99,515 | ) | - | - | ||||||||||
|
Available for sale securities
|
(16,288 | ) | (16,288 | ) | - | - | ||||||||||
|
TOTAL LIABILITIES AT FAIR VALUE
|
(469,829 | ) | (469,829 | ) | - | - | ||||||||||
|
Balances as of June 30, 2014
|
||||||||||||||||
|
Total carrying value
|
Quoted market prices in active markets
(Level 1)
|
Internal models with significant observable market parameters
(Level 2)
|
Internal models with significant unobservable market parameters
(Level 3)
|
|||||||||||||
|
ASSETS
|
||||||||||||||||
|
Government and corporate securities
|
||||||||||||||||
|
Trading securities
|
1,316,864 | 1,316,864 | - | - | ||||||||||||
|
Available for sale securities
|
486,322 | 437,566 | 48,756 | - | ||||||||||||
|
Instruments issued by the BCRA
|
1,704,354 | 354,542 | 1,349,812 | - | ||||||||||||
|
Corporate securities
|
345,565 | 345,565 | - | - | ||||||||||||
|
Other receivables from financial transactions
|
||||||||||||||||
|
Trading securities
|
1,279 | 1,279 | - | - | ||||||||||||
|
Available for sale securities
|
58,015 | 58,015 | - | - | ||||||||||||
|
Forwards
|
33,794 | - | 33,794 | - | ||||||||||||
|
Futures
|
6,766 | 6,766 | - | - | ||||||||||||
|
TOTAL ASSETS AT FAIR VALUE
|
3,952,959 | 2,520,597 | 1,432,362 | - | ||||||||||||
|
LIABILITIES
|
||||||||||||||||
|
Other obligations from financial transactions
|
||||||||||||||||
|
Futures
|
(7,911 | ) | (7,911 | ) | - | - | ||||||||||
|
TOTAL LIABILITIES AT FAIR VALUE
|
(7,911 | ) | (7,911 | ) | - | - | ||||||||||
|
As of June 30, 2015
|
||||||||||||
|
Consumer Loan Portfolio
|
Commercial Loan Portfolio
|
Total
|
||||||||||
|
Allowance for credit losses:
|
||||||||||||
|
Ending balance: individually evaluated for impairment
|
Ps. | - | Ps. | 26,410 | Ps. | 26,410 | ||||||
|
Ending balance: collectively evaluated for impairment
|
683,323 | 25,202 | 708,525 | |||||||||
|
Ending Balance
|
Ps. | 683,323 | Ps. | 51,612 | Ps. | 734,935 | ||||||
|
Financing receivables:
|
||||||||||||
|
Ending balance: individually evaluated for impairment
|
- | Ps. | 44,496 | Ps. | 44,496 | |||||||
|
Ending balance: collectively evaluated for impairment
|
15,266,470 | 6,853,897 | 22,120,367 | |||||||||
|
Ending Balance
|
Ps. | 15,266,470 | Ps. | 6,898,393 | Ps. | 22,164,863 | ||||||
|
As of June 30, 2014
|
||||||||||||
|
Consumer Loan Portfolio
|
Commercial Loan Portfolio
|
Total
|
||||||||||
|
Allowance for credit losses:
|
||||||||||||
|
Ending balance: individually evaluated for impairment
|
Ps. | - | Ps. | 11,296 | Ps. | 11,296 | ||||||
|
Ending balance: collectively evaluated for impairment
|
581,920 | 3,440 | 585,360 | |||||||||
|
Ending Balance
|
Ps. | 581,920 | Ps. | 14,736 | Ps. | 596,656 | ||||||
|
Financing receivables:
|
||||||||||||
|
Ending balance: individually evaluated for impairment
|
Ps. | - | Ps. | 24,323 | Ps. | 24,323 | ||||||
|
Ending balance: collectively evaluated for impairment
|
11,592,745 | 6,182,266 | 17,775,011 | |||||||||
|
Ending Balance
|
Ps. | 11,592,745 | Ps. | 6,206,589 | Ps. | 17,799,334 | ||||||
|
As of June 30,
|
||||||||
|
2015
|
2014
|
|||||||
|
Allowance for credit losses:
|
||||||||
|
Beginning Balance
|
Ps. | 596,656 | Ps. | 508,654 | ||||
|
Charge-offs
|
(267,694 | ) | (245,023 | ) | ||||
|
Provision for loan losses
|
405,973 | 333,025 | ||||||
|
Ending Balance
|
Ps. | 734,935 | Ps. | 596,656 | ||||
|
As of June 30, 2015
|
||||||||||||
|
Recorded Investment
|
Unpaid Principal Balance
|
Related Allowance
|
||||||||||
|
With no related allowance recorded:
|
||||||||||||
|
Commercial
|
||||||||||||
|
Impaired Loans
|
Ps. | - | Ps. | - | Ps. | - | ||||||
|
With an allowance recorded:
|
||||||||||||
|
Commercial
|
||||||||||||
|
Impaired Loans
|
Ps. | 44,496 | Ps. | 37,658 | Ps. | 26,410 | ||||||
|
Total
|
Ps. | 44,496 | Ps. | 37,658 | Ps. | 26,410 | ||||||
|
As of June 30, 2014
|
||||||||||||
|
Recorded Investment
|
Unpaid Principal Balance
|
Related Allowance
|
||||||||||
|
With no related allowance recorded:
|
||||||||||||
|
Commercial
|
||||||||||||
|
Impaired Loans
|
Ps. | - | Ps. | - | Ps. | - | ||||||
|
With an allowance recorded:
|
||||||||||||
|
Commercial
|
||||||||||||
|
Impaired Loans
|
Ps. | 24,323 | Ps. | 21,441 | Ps. | 11,296 | ||||||
|
Total
|
Ps. | 24,323 | Ps. | 21,441 | Ps. | 11,296 | ||||||
|
As of June 30,
|
||||||||
|
2015
|
2014
|
|||||||
|
Consumer
|
||||||||
|
Advances
|
Ps. | 187 | Ps. | 566 | ||||
|
Mortgage Loans
|
30,739 | 37,955 | ||||||
|
Personal Loans – BHSA
|
88,514 | 74,950 | ||||||
|
Personal Loans – Financial trusts
|
52,827 | - | ||||||
|
Credit Card Loans – BHSA
|
115,792 | 104,200 | ||||||
|
Credit card Loans – Tarshop
|
109,319 | 117,809 | ||||||
|
Total Consumer
|
Ps. | 397,378 | Ps. | 335,480 | ||||
|
Commercial
|
||||||||
|
Performing Loans
|
Ps. | Ps. | - | |||||
|
Impaired Loans
|
44,496 | 24,323 | ||||||
|
Total Commercial
|
Ps. | 44,496 | Ps. | 24,323 | ||||
|
Total Non accrual loans
|
Ps. | 441,874 | Ps. | 359,803 | ||||
|
As of June 30, 2015
|
||||||||||||||||||||||||||||
|
30-90 Days
|
91-180 Days
|
181-360 Days
|
Greater
|
Total
|
Current
|
Total
|
||||||||||||||||||||||
|
Past Due
|
Past Due
|
Past Due
|
than 360
|
Past Due
|
Financing
|
|||||||||||||||||||||||
|
Consumer
|
||||||||||||||||||||||||||||
|
Advances
|
904 | 119 | 62 | 6 | 1,091 | 17,846 | 18,937 | |||||||||||||||||||||
|
Mortgage Loans
|
24,196 | 6,707 | 4,350 | 19,682 | 54,935 | 2,662,466 | 2,717,401 | |||||||||||||||||||||
|
Personal Loans – BHSA
|
74,437 | 40,349 | 47,916 | 249 | 162,951 | 2,449,316 | 2,612,267 | |||||||||||||||||||||
|
Personal Loans – Financial trusts
|
94,144 | 31,334 | 21,030 | 463 | 146,971 | 727,455 | 874,426 | |||||||||||||||||||||
|
Credit Card Loans – BHSA
|
58,835 | 53,133 | 62,318 | 341 | 174,627 | 7,349,464 | 7,524,091 | |||||||||||||||||||||
|
Credit card Loans – Tarshop
|
112,302 | 49,500 | 53,187 | 6,632 | 221,621 | 1,297,727 | 1,519,348 | |||||||||||||||||||||
|
Total Consumer Loans
|
364,818 | 181,142 | 188,863 | 27,373 | 762,196 | 14,504,274 | 15,266,470 | |||||||||||||||||||||
|
Commercial:
|
||||||||||||||||||||||||||||
|
Performing Loans
|
1,568 | - | - | - | 1,568 | 6,852,329 | 6,853,897 | |||||||||||||||||||||
|
Impaired loans
|
- | 173 | 11,402 | 32,921 | 44,496 | - | 44,496 | |||||||||||||||||||||
|
Total Commercial Loans
|
1,568 | 173 | 11,402 | 32,921 | 46,064 | 6,852,329 | 6,898,393 | |||||||||||||||||||||
|
Total
|
366,386 | 181,315 | 200,265 | 60,294 | 808,260 | 21,356,603 | 22,164,863 | |||||||||||||||||||||
|
As of June 30, 2014
|
||||||||||||||||||||||||||||
|
30-90 Days
|
91-180 Days
|
181-360 Days
|
Greater
|
Total
|
Current
|
Total
|
||||||||||||||||||||||
|
Past Due
|
Past Due
|
Past Due
|
than 360
|
Past Due
|
Financing
|
|||||||||||||||||||||||
|
Consumer
|
||||||||||||||||||||||||||||
|
Advances
|
837 | 111 | 131 | 324 | 1,403 | 24,648 | 26,051 | |||||||||||||||||||||
|
Mortgage Loans
|
27,812 | 7,235 | 5,403 | 25,317 | 65,767 | 2,801,484 | 2,867,251 | |||||||||||||||||||||
|
Personal Loans
|
78,819 | 36,785 | 37,735 | 430 | 153,769 | 1,937,243 | 2,091,012 | |||||||||||||||||||||
|
Credit Card Loans – BHSA
|
71,613 | 54,950 | 49,225 | 25 | 175,813 | 5,009,921 | 5,185,734 | |||||||||||||||||||||
|
Credit card Loans – Tarshop
|
156,447 | 57,833 | 55,617 | 4,359 | 274,256 | 1,148,441 | 1,422,697 | |||||||||||||||||||||
|
Total Consumer Loans
|
335,528 | 156,914 | 148,111 | 30,455 | 671,008 | 10,921,737 | 11,592,745 | |||||||||||||||||||||
|
Commercial:
|
||||||||||||||||||||||||||||
|
Performing Loans
|
164 | - | - | - | 164 | 6,182,102 | 6,182,266 | |||||||||||||||||||||
|
Impaired loans
|
- | 1,777 | 5,550 | 16,996 | 24,323 | - | 24,323 | |||||||||||||||||||||
|
Total Commercial Loans
|
164 | 1,777 | 5,550 | 16,996 | 24,487 | 6,182,102 | 6,206,589 | |||||||||||||||||||||
|
Total
|
335,692 | 158,691 | 153,661 | 47,451 | 695,495 | 17,103,839 | 17,799,334 | |||||||||||||||||||||
|
Loan Classification
|
Description
|
|
1. Normal Situation
|
The debtor is widely able to meet its financial obligations, demonstrating significant cash flows, a liquid financial situation, an adequate financial structure, a timely payment record, competent management, available information in a timely, accurate manner and satisfactory internal controls. The debtor is in a sector of activity that is operating properly and has good prospects.
|
|
2. With Special Follow-up
|
Cash flow analysis reflects that the debt may be repaid even though it is possible that the customer’s future payment ability may deteriorate without a proper follow-up.
|
|
3. With Problems
|
Cash flow analysis evidences problems to repay the debt, and therefore, if these problems are not solved, there may be some losses.
|
|
4. High Risk of Insolvency
|
Cash flow analysis evidences that repayment of the full debt is highly unlikely.
|
|
5. Uncollectible
|
The amounts in this category are deemed total
|
|
losses. Even though these assets may be recovered under certain future circumstances, inability to make payments is evident at the date of the analysis. It includes loans to insolvent or bankrupt borrowers.
|
|
Consumer Portfolio
:
|
|
Loan Classification
|
Description
|
|
1. Normal Situation
|
Loans with timely repayment or arrears not exceeding 31 days, both of principal and interest.
|
|
2. Low Risk
|
Occasional late payments, with a payment in arrears of more than 32 days and up to 90 days. A customer classified as “Medium Risk” having been refinanced may be recategorized within this category, as long as he amortizes one principal installment (whether monthly or bimonthly) or repays 5% of principal.
|
|
3. Medium Risk
|
Some inability to make payments, with arrears of more than 91 days and up to 180 days. A customer classified as “High Risk” having been refinanced may be recategorized within this category, as long as he amortizes two principal installments (whether monthly or bimonthly) or repays 5% of principal.
|
|
4. High Risk
|
Judicial proceedings demanding payment have been initiated or arrears of more than 180 days and up to one year. A customer classified as “Uncollectible” having been refinanced may be recategorized within this category, as long as he amortizes three principal installments (whether monthly or bimonthly) or repays 10% of principal.
|
|
5. Uncollectible
|
Loans to insolvent or bankrupt borrowers, or subject to judicial proceedings, with little or no possibility of collection, or with arrears in excess of one year.
|
|
As of June 30, 2015
|
||||||||||||||||||||||||
|
"1"
|
"2"
|
"3"
|
"4"
|
"5"
|
||||||||||||||||||||
|
Normal Situation
|
With special follow-up or Low Risk
|
With problems or Medium Risk
|
High risk of insolvency or High risk
|
Uncollectible
|
Total
|
|||||||||||||||||||
|
Consumer
|
||||||||||||||||||||||||
|
Advances
|
17,846 | 904 | 119 | 62 | 6 | 18,937 | ||||||||||||||||||
|
Mortgage Loans
|
2,662,466 | 24,196 | 6,707 | 4,350 | 19,682 | 2,717,401 | ||||||||||||||||||
|
Personal Loans – BHSA
|
2,449,316 | 74,437 | 40,349 | 47,916 | 249 | 2,612,267 | ||||||||||||||||||
|
Personal Loans – Financial trusts
|
796,527 | 24,931 | 31,418 | 21,550 | - | 874,426 | ||||||||||||||||||
|
Credit Card Loans – BHSA
|
7,349,464 | 58,835 | 53,133 | 62,318 | 341 | 7,524,091 | ||||||||||||||||||
|
Credit card Loans – Tarshop
|
1,297,727 | 112,302 | 49,500 | 53,187 | 6,632 | 1,519,348 | ||||||||||||||||||
|
Total Consumer Loans
|
14,573,346 | 295,605 | 181,226 | 189,383 | 26,910 | 15,266,470 | ||||||||||||||||||
|
Commercial:
|
||||||||||||||||||||||||
|
Performing loans
|
6,852,329 | 1,568 | - | - | - | 6,853,897 | ||||||||||||||||||
|
Impaired loans
|
- | - | 173 | 11,402 | 32,921 | 44,496 | ||||||||||||||||||
|
Total Commercial Loans
|
6,852,329 | 1,568 | 173 | 11,402 | 32,921 | 6,898,393 | ||||||||||||||||||
|
Total Financing Receivables
|
21,425,675 | 297,173 | 181,399 | 200,785 | 59,831 | 22,164,863 | ||||||||||||||||||
|
As of June 30, 2014
|
||||||||||||||||||||||||
|
"1"
|
"2"
|
"3"
|
"4"
|
"5"
|
||||||||||||||||||||
|
Normal Situation
|
With special follow-up or Low Risk
|
With problems or Medium Risk
|
High risk of insolvency or High risk
|
Uncollectible
|
Total
|
|||||||||||||||||||
|
Consumer
|
||||||||||||||||||||||||
|
Advances
|
24,648 | 837 | 111 | 131 | 324 | 26,051 | ||||||||||||||||||
|
Mortgage Loans
|
2,801,484 | 27,812 | 7,235 | 5,403 | 25,317 | 2,867,251 | ||||||||||||||||||
|
Personal Loans
|
1,937,243 | 78,819 | 36,785 | 37,735 | 430 | 2,091,012 | ||||||||||||||||||
|
Credit Card Loans – BHSA
|
5,009,921 | 71,613 | 54,950 | 49,225 | 25 | 5,185,734 | ||||||||||||||||||
|
Credit card Loans – Tarshop
|
1,148,441 | 156,447 | 57,833 | 55,617 | 4,359 | 1,422,697 | ||||||||||||||||||
|
Total Consumer Loans
|
10,921,737 | 335,528 | 156,914 | 148,111 | 30,455 | 11,592,745 | ||||||||||||||||||
|
Commercial:
|
||||||||||||||||||||||||
|
Performing loans
|
6,182,102 | 164 | - | - | - | 6,182,266 | ||||||||||||||||||
|
Impaired loans
|
- | - | 1,777 | 5,550 | 16,996 | 24,323 | ||||||||||||||||||
|
Total Commercial Loans
|
6,182,102 | 164 | 1,777 | 5,550 | 16,996 | 6,206,589 | ||||||||||||||||||
|
Total Financing Receivables
|
17,103,839 | 335,692 | 158,691 | 153,661 | 47,451 | 17,799,334 | ||||||||||||||||||
|
As of June 30, 2015
|
||||||||
|
Number of contracts
|
Post-modification Outstanding recorded investment
|
|||||||
|
Consumer
|
||||||||
|
Advances
|
63 | Ps. | 1,463 | |||||
|
Mortgage Loans
|
174 | 4,490 | ||||||
|
Personal Loans
|
6,921 | 160,312 | ||||||
|
Credit Card Loans – BHSA
|
21,472 | 245,522 | ||||||
|
Credit card Loans – Tarshop
|
15,512 | 92,758 | ||||||
|
Total Consumer
|
44,142 | Ps. | 504,545 | |||||
|
Commercial
|
||||||||
|
Performing Loans
|
- | Ps. | - | |||||
|
Impaired Loans
|
- | - | ||||||
|
Total Commercial
|
- | Ps. | - | |||||
|
Total TDRs
|
44,142 | Ps. | 504,545 | |||||
|
As of June 30, 2014
|
||||||||
|
Number of contracts
|
Post-modification Outstanding recorded investment
|
|||||||
|
Consumer
|
||||||||
|
Advances
|
52 | Ps. | 987 | |||||
|
Mortgage Loans
|
110 | 3,602 | ||||||
|
Personal Loans
|
4,140 | 79,250 | ||||||
|
Credit Card Loans – BHSA
|
1,209 | 14,749 | ||||||
|
Credit card Loans – Tarshop
|
18,553 | 89,655 | ||||||
|
Total Consumer
|
24,064 | Ps. | 188,243 | |||||
|
Commercial
|
||||||||
|
Performing Loans
|
- | Ps. | - | |||||
|
Impaired Loans
|
- | - | ||||||
|
Total Commercial
|
- | Ps. | - | |||||
|
Total TDRs
|
24,064 | Ps. | 188,243 | |||||
|
As of June 30,
|
||||||||||||||||
|
2015
|
2014
|
|||||||||||||||
|
Number of contracts
|
Recorded investment
|
Number of contracts
|
Recorded investment
|
|||||||||||||
|
Consumer
|
||||||||||||||||
|
Advances
|
10 | Ps. | 197 | 6 | Ps. | 85 | ||||||||||
|
Mortgage Loans
|
25 | 783 | 22 | 490 | ||||||||||||
|
Personal Loans
|
1,116 | 21,602 | 469 | 6,816 | ||||||||||||
|
Credit Card Loans – BHSA
|
672 | 7,923 | 590 | 6,262 | ||||||||||||
|
Credit card Loans – Tarshop
|
5,146 | 26,253 | 8,571 | 41,835 | ||||||||||||
|
Total Consumer
|
6,969 | Ps. | 56,758 | 9,658 | Ps. | 55,488 | ||||||||||
|
Commercial
|
||||||||||||||||
|
Performing Loans
|
- | Ps. | - | - | Ps. | - | ||||||||||
|
Impaired Loans
|
- | - | - | - | ||||||||||||
|
Total Commercial
|
- | Ps. | - | - | Ps. | - | ||||||||||
|
Total TDRs that subsequently defaulted
|
6,969 | Ps. | 56,758 | 9,658 | Ps. | 55,488 | ||||||||||
|
Argentine Banking GAAP
|
U.S. GAAP
|
Adjustment
|
||||||||||
|
June 30, 2014
|
Ps. | 406,818 | Ps. | 596,656 | Ps. | (189,838 | ) | |||||
|
Variances
|
107,576 | 138,279 | (30,703 | ) | ||||||||
|
June 30, 2015
|
Ps. | 514,394 | Ps. | 734,935 | Ps. | (220,541 | ) | |||||
|
June 30,
|
||||||||||||
|
2015
|
2014
|
2013
|
||||||||||
|
Income Statement
|
||||||||||||
|
Financial income
|
Ps. | 5,559,510 | Ps. | 4,666,910 | Ps. | 2,418,505 | ||||||
|
Financial expenses
|
(3,241,306 | ) | (2,399,052 | ) | (1,281,120 | ) | ||||||
|
Net financial income
|
Ps. | 2,318,204 | Ps. | 2,267,858 | Ps. | 1,137,385 | ||||||
|
Provision for loan losses
|
(405,973 | ) | (333,025 | ) | (258,629 | ) | ||||||
|
Income from services
|
3,264,698 | 2,145,423 | 1,365,116 | |||||||||
|
Expenses for services
|
(768,870 | ) | (682,638 | ) | (290,908 | ) | ||||||
|
Administrative expenses
|
(3,411,162 | ) | (2,380,651 | ) | (1,621,522 | ) | ||||||
|
Net income from financial transactions
|
Ps. | 996,897 | Ps. | 1,016,967 | Ps. | 331,442 | ||||||
|
Miscellaneous income
|
317,530 | 188,928 | 193,422 | |||||||||
|
Miscellaneous expenses
|
(466,554 | ) | (286,596 | ) | (168,735 | ) | ||||||
|
Income before income taxes and Non-controlling interest
|
Ps. | 847,873 | Ps. | 919,299 | Ps. | 356,129 | ||||||
|
Income taxes
|
(332,940 | ) | (314,005 | ) | (96,586 | ) | ||||||
|
Net income under U.S. GAAP
|
Ps. | 514,933 | Ps. | 605,294 | Ps. | 259,543 | ||||||
|
Less Net (Loss) attributable to the Non-controlling interest
|
4,369 | 10,284 | (8,834 | ) | ||||||||
|
Net income attributable Controlling interest in accordance with U.S. GAAP
|
Ps. | 519,302 | Ps. | 615,578 | Ps. | 250,709 | ||||||
|
Other comprehensive income (loss):
|
||||||||||||
|
Unrealized gains (loss) on securities
|
15,591 | 22,283 | (7,377 | ) | ||||||||
|
Other comprehensive income (loss)
|
Ps. | 15,591 | Ps. | 22,283 | Ps. | (7,377 | ) | |||||
|
Comprehensive income
|
Ps. | 534,893 | Ps. | 637,861 | Ps. | 243,332 | ||||||
|
Issue date
|
Maturity date
|
Annual interest rate
|
||
|
Banco Hipotecario S.A.
|
||||
|
Series XXX (Ps. 314,611)
|
09/04/15
|
03/04/17
|
a/b
|
Mixed (c)
|
|
Series XXXI (US$. 14,730 thousand)
|
09/04/15
|
09/04/18
|
a
|
2.0%
|
|
BACS Banco de Crédito y Securitización S.A.
|
||||
|
Series VI (Ps. 141,666)
|
07/23/15
|
04/24/17
|
a/b
|
Mixed (d)
|
|
Tarshop S.A.
|
||||
|
Series XXII (Ps. 126,667)
v
|
07/30/15
|
01/30/17
|
a
|
29.0%
|
|
Page
|
|
|
Consolidated Financial Statements:
|
|
|
Independent Auditors Report
|
F-357
|
|
Consolidated Balance Sheet
As of June 30, 2015 and 2014
|
F-358
|
|
Consolidated Statements of Operations
For the Years Ended June 30, 2015, 2014, and 2013
|
F-359
|
|
Consolidated Statements of Changes in Members’ Deficit
For the Years Ended June 30, 2015, 2014, and 2013
|
F-360
|
|
Consolidated Statements of Cash Flows
For the Years Ended June 30, 2015, 2014, and 2013
|
F-361
|
|
Consolidated Notes to Financial Statements
June 30, 2015, 2014, and 2013
|
F-362
|
|
(A LIMITED LIABILITY COMPANY)
|
|
CONSOLIDATED BALANCE SHEETS
|
|
AS OF JUNE 30,
|
|
(Amounts in US dollars)
|
|
2015
|
2014
|
|||||||
|
Real estate, net
|
$ | 140,469,010 | $ | 142,358,747 | ||||
|
Cash and cash equivalents
|
1,075,395 | 851,726 | ||||||
|
Tenant receivables, net of allowance for doubtful accounts of
|
||||||||
|
$132,141 and $7,264 respectively
|
344,104 | 422,944 | ||||||
|
Prepaid expenses and other assets
|
5,809,307 | 5,476,492 | ||||||
|
Due from related party
|
125,029 | 120,274 | ||||||
|
Restricted cash
|
3,477,967 | 6,155,597 | ||||||
|
Deferred rent receivable
|
8,856,399 | 6,938,578 | ||||||
|
Lease intangibles, net
|
26,533,839 | 30,012,973 | ||||||
|
Goodwill
|
5,422,615 | 5,422,615 | ||||||
|
Total
|
$ | 192,113,665 | $ | 197,759,946 | ||||
|
Liabilities:
|
||||||||
|
Note payable
|
$ | 113,201,357 | $ | 113,201,357 | ||||
|
Accrued interest payable
|
316,216 | 313,950 | ||||||
|
Accounts payable and accrued expenses
|
3,031,831 | 1,584,699 | ||||||
|
Due to related parties
|
319,133 | 553,616 | ||||||
|
Deferred revenue
|
918,800 | 619,885 | ||||||
|
Tenants’ security deposits
|
682,727 | 657,978 | ||||||
|
Deferred ground rent payable
|
136,727,666 | 108,312,912 | ||||||
|
Lease intangibles, net
|
42,365,499 | 45,279,291 | ||||||
|
Total liabilities
|
297,563,229 | 270,523,688 | ||||||
|
Members' deficit
|
(105,449,564 | ) | (72,763,742 | ) | ||||
|
Total
|
$ | 192,113,665 | $ | 197,759,946 | ||||
|
(A LIMITED LIABILITY COMPANY)
|
|
CONSOLIDATED STATEMENTS OF OPERATIONS
|
|
FOR THE YEARS ENDED JUNE 30,
|
|
(Amounts in US dollars)
|
|
2015
|
2014
|
2013
|
||||||||||
|
Revenues
|
||||||||||||
|
Base rents
|
$ | 40,597,526 | $ | 38,375,303 | $ | 38,146,887 | ||||||
|
Tenant reimbursements and escalations
|
6,903,479 | 5,427,358 | 5,354,160 | |||||||||
|
Other rental revenue
|
40,779 | 45,292 | 73,833 | |||||||||
|
Other revenue
|
1,622 | - | - | |||||||||
|
Interest income
|
- | - | 625 | |||||||||
|
Total
|
47,543,406 | 43,847,953 | 43,575,505 | |||||||||
|
Expenses
|
||||||||||||
|
Real estate taxes
|
10,716,257 | 9,919,196 | 9,442,029 | |||||||||
|
Utilities
|
2,927,214 | 2,598,340 | 2,511,198 | |||||||||
|
Janitorial
|
2,056,750 | 2,157,449 | 2,054,086 | |||||||||
|
Insurance
|
318,027 | 315,545 | 296,897 | |||||||||
|
Repairs and maintenance
|
2,262,799 | 1,445,342 | 1,332,208 | |||||||||
|
Bad debt expense
|
124,877 | - | 433,551 | |||||||||
|
Security
|
1,047,372 | 912,362 | 846,602 | |||||||||
|
General and administrative
|
835,373 | 829,010 | 875,597 | |||||||||
|
Management fees
|
988,189 | 948,084 | 877,898 | |||||||||
|
Elevator
|
311,875 | 286,013 | 174,475 | |||||||||
|
HVAC
|
62,442 | 107,515 | 48,947 | |||||||||
|
Tenant reimbursable costs
|
154,557 | 122,139 | 159,564 | |||||||||
|
Ground rent
|
45,457,736 | 45,457,735 | 45,457,737 | |||||||||
|
Interest expense
|
4,786,205 | 4,789,913 | 4,843,275 | |||||||||
|
Amortization
|
3,005,570 | 3,087,330 | 2,947,812 | |||||||||
|
Depreciation
|
5,599,278 | 4,886,008 | 4,428,733 | |||||||||
|
Total
|
80,654,521 | 77,861,981 | 76,730,609 | |||||||||
|
Net loss
|
$ | (33,111,115 | ) | $ | (34,014,028 | ) | $ | (33,155,104 | ) | |||
|
(A LIMITED LIABILITY COMPANY)
|
||||||
|
CONSOLIDATED STATEMENTS OF CHANGES IN MEMBERS' DEFICIT
|
||||||
|
FOR THE YEARS ENDED JUNE 30,
|
||||||
|
(Amounts in US dollars)
|
||||||
|
2015
|
2014
|
2013
|
||||||||||
|
Balance, beginning of years
|
$ | (72,763,742 | ) | $ | (43,679,661 | ) | $ | (20,096,088 | ) | |||
|
Contributions from members
|
425,293 | 4,952,500 | 9,571,531 | |||||||||
|
Distribution to member
|
- | (22,553 | ) | - | ||||||||
|
Net loss
|
(33,111,115 | ) | (34,014,028 | ) | (33,155,104 | ) | ||||||
|
Balance, end of years
|
$ | (105,449,564 | ) | $ | (72,763,742 | ) | $ | (43,679,661 | ) | |||
|
2015
|
2014
|
2013
|
||||||||||
|
Operating activities
|
||||||||||||
|
Net loss
|
$ | (33,111,115 | ) | $ | (34,014,028 | ) | $ | (33,155,104 | ) | |||
|
Adjustments to reconcile net loss to net cash
|
||||||||||||
|
used in operating activities:
|
||||||||||||
|
Amortization
|
3,005,570 | 3,087,330 | 2,947,812 | |||||||||
|
Depreciation
|
5,599,278 | 4,886,008 | 4,428,733 | |||||||||
|
Bad debt (recovery) expense
|
124,877 | (3,827 | ) | 433,551 | ||||||||
|
Deferred rent
|
(1,917,821 | ) | (1,929,668 | ) | (1,972,066 | ) | ||||||
|
Below market lease amortization
|
(2,475,983 | ) | (2,821,032 | ) | (3,287,160 | ) | ||||||
|
Above market lease amortization
|
1,442,682 | 1,544,576 | 1,548,129 | |||||||||
|
Above market ground lease amortization
|
(437,809 | ) | (437,809 | ) | (437,808 | ) | ||||||
|
Deferred ground rent
|
28,414,754 | 28,822,593 | 29,220,501 | |||||||||
|
Changes in operating assets and liabilities:
|
||||||||||||
|
Restricted cash
|
2,702,379 | 525,764 | (2,616,256 | ) | ||||||||
|
Due from related party
|
(4,755 | ) | - | 4,000 | ||||||||
|
Tenant receivables
|
(46,037 | ) | (86,094 | ) | (78,989 | ) | ||||||
|
Prepaid expenses and other assets
|
(332,815 | ) | (340,620 | ) | (233,930 | ) | ||||||
|
Accrued interest payable
|
2,273 | (3,019 | ) | (3,332 | ) | |||||||
|
Accounts payable and accrued expenses
|
349,380 | 33,811 | (569,720 | ) | ||||||||
|
Due to related parties
|
(234,483 | ) | 208,304 | 34,445 | ||||||||
|
Deferred leasing costs
|
(994,677 | ) | (1,526,938 | ) | (795,940 | ) | ||||||
|
Unearned revenue
|
298,915 | 310,488 | 51,876 | |||||||||
|
Net cash (used in) provided by operating activities
|
2,384,613 | (1,744,161 | ) | (4,481,258 | ) | |||||||
|
Investing activities
|
||||||||||||
|
Additions to real estate
|
(2,586,237 | ) | (3,700,979 | ) | (4,934,785 | ) | ||||||
|
Net cash used in investing activities
|
(2,586,237 | ) | (3,700,979 | ) | (4,934,785 | ) | ||||||
|
Financing activities
|
||||||||||||
|
Note principal payments
|
- | (1,912 | ) | (110,817 | ) | |||||||
|
Contributions from members
|
425,293 | 4,952,500 | 9,571,531 | |||||||||
|
Net cash provided by financing activities
|
425,293 | 4,950,588 | 9,460,714 | |||||||||
|
Net (decrease) increase in cash and cash equivalents
|
223,669 | (494,552 | ) | 44,671 | ||||||||
|
Cash and cash equivalents, beginning of years
|
851,726 | 1,346,278 | 1,301,607 | |||||||||
|
Cash and cash equivalents, end of years
|
$ | 1,075,395 | $ | 851,726 | $ | 1,346,278 | ||||||
|
Supplemental disclosure of cash flow information:
|
||||||||||||
|
Interest paid
|
$ | 4,783,939 | $ | 4,792,932 | $ | 4,846,607 | ||||||
|
Schedule of Noncash Investing Activities
|
||||||||||||
|
Real estate additions were financed through accounts payable
|
$ | 1,691,693 | $ | 568,390 | $ | 507,133 | ||||||
|
Deferred leasing costs additions were financed through accounts payable
|
$ | 90,308 | $ | 115,867 | $ | - | ||||||
|
Schedule of Noncash Financing Activities
|
||||||||||||
|
Lobby exhibit acquired in the year ended June 30, 2013, included in real
|
||||||||||||
|
estate, and transferred to a 49% member of the Company as a distribution.
|
$ | - | $ | 22,553 | $ | - | ||||||
|
Percentage of
Ownership
|
Initial Capital
Contributions
|
|||||||
|
IRSA International, LLC
|
49.00 | $ | 15,417,925 | |||||
|
Marciano Investment Group, LLC
|
42.00 | 13,215,365 | ||||||
|
Lomas Urbanas S.A.
|
2.27 | 714,259 | ||||||
|
Avi Chicouri
|
3.07 | - | ||||||
|
Par Holdings, LLC
|
3.66 | - | ||||||
|
Total
|
100.00 | $ | 29,347,549 | |||||
|
|
Certain prior year balances have been reclassified to conform to the current year consolidated financial statement presentation.
|
|
2015
|
2014
|
|||||||
|
Building and improvements
|
$ | 144,892,369 | $ | 144,879 , 174 | ||||
|
Tenant improvements
|
16,334,789 | 12,638,444 | ||||||
| 161,227,158 | 157,517,618 | |||||||
|
Less: accumulated depreciation
|
(20,758,148 | ) | (15,158,871 | ) | ||||
|
Total
|
$ | 140,469,010 | $ | 142 , 358 , 747 | ||||
|
|
Depreciation expense amounted to $5,599,278 and $4,886,008, and $4,428,733 for the years ended June 30, 2015, 2014, and 2013, respectively.
|
|
Leases
In-
place
|
Leasing
Costs
|
Above
Market
Leases
|
Total
|
Below
Market
Leases
|
Above Market
Ground Leases
|
Total
|
||||||||||||||||||||||
|
Cost
|
$ | 27,149,892 | $ | 4,111,694 | $ | 15,316,749 | $ | 46,578,335 | $ | 30,470,806 | $ | 29,041,332 | $ | 59,512,138 | ||||||||||||||
|
Less: accumulated
Amortization
|
(12,088,790 | ) | (1,083,075 | ) | (6,872,631 | ) | (20,044,496 | ) | (15,176,499 | ) | (1,970,140 | ) | (17,146,639 | ) | ||||||||||||||
|
Totals
|
$ | 15,061,102 | $ | 3,028,619 | $ | 8,444,118 | $ | 26,533,839 | $ | 15,294,307 | $ | 27,071,192 | $ | 42,365,499 | ||||||||||||||
|
Leases
In-
place
|
Leasing
Costs
|
Above
Market
Leases
|
Total
|
Below
Market
Leases
|
Above Market
Ground Leases
|
Total
|
||||||||||||||||||||||
|
Cost
|
$ | 27,149,892 | $ | 3,142,576 | $ | 15,316,749 | $ | 45,609,217 | $ | 30,470,806 | $ | 29,041,332 | $ | 59,512,138 | ||||||||||||||
|
Less: accumulated
Amortization
|
(9,520,879 | ) | (645,416 | ) | (5,429,949 | ) | (15,596,244 | ) | (12,700,516 | ) | (1,532,331 | ) | (14,232,847 | ) | ||||||||||||||
|
Totals
|
$ | 17,629,013 | $ | 2,497,160 | $ | 9,886,800 | $ | 30,012,973 | $ | 17,770,290 | $ | 27,509,001 | $ | 45,279,291 | ||||||||||||||
|
Leases
In-place
|
Leasing
Costs
|
Above Market
Leases
|
Total
|
Below Market
Leases
|
Above Market
Ground Leases
|
Total
|
||||||||||||||||||||||
|
2016
|
$ | 2,541,147 | $ | 448,938 | $ | 1,407,364 | $ | 4,397,449 | $ | 2,463,176 | $ | 437,809 | $ | 2,900,985 | ||||||||||||||
|
2017
|
2,540,843 | 380,183 | 1,407,364 | 4,328,390 | 2,459,981 | 437,809 | 2,897,790 | |||||||||||||||||||||
|
2018
|
2,483,557 | 278,611 | 1,407,364 | 4,169,532 | 2,387,551 | 437,809 | 2,825,360 | |||||||||||||||||||||
|
2019
|
2,464,461 | 260,308 | 1,407,364 | 4,132,133 | 2,363,408 | 437,809 | 2,801,217 | |||||||||||||||||||||
|
2020
|
2,462,742 | 213,759 | 1,407,364 | 4,083,865 | 2,356,387 | 437,809 | 2,794,196 | |||||||||||||||||||||
|
Thereafter
|
2,568,352 | 1,446,820 | 1,407,298 | 5,422,470 | 3,263,804 | 24,882,147 | 28,145,951 | |||||||||||||||||||||
|
Totals
|
$ | 15,061,102 | $ | 3,028,619 | $ | 8,444,118 | $ | 26,533,839 | $ | 15,294,307 | $ | 27,071,192 | $ | 42,365,499 | ||||||||||||||
|
Purchase Date
|
Target IRR
|
|||
|
April 30, 2020
|
7.47 | % | ||
|
April 30, 2037
|
7.67 | % | ||
|
April 30, 2047
|
7.92 | % | ||
|
April 30, 2057
|
8.17 | % | ||
|
April 30, 2067
|
8.42 | % | ||
|
April 30, 2077
|
8.67 | % | ||
|
Ground Lease
|
Ground Sub-Sublease
|
Total
|
||||||||||
|
2016
|
$ | 17,139,836 | $ | 759,000 | $ | 17,898,836 | ||||||
|
2017
|
17,568,332 | 759,000 | 18,327,332 | |||||||||
|
2018
|
18,007,540 | 759,000 | 18,766,540 | |||||||||
|
2019
|
18,457,729 | 759,000 | 19,216,729 | |||||||||
|
2020
|
18,934,872 | 632,500 | 19,567,372 | |||||||||
|
Thereafter
|
2,837,562,375 | - | 2,837,562,375 | |||||||||
|
Total
|
$ | 2,927,670,684 | $ | 3,668,500 | $ | 2,931,339,184 | ||||||
|
2016
|
$ | 39,207,929 | ||
|
2017
|
40,626,201 | |||
|
2018
|
38,220,542 | |||
|
2019
|
37,075,235 | |||
|
2020
|
36,531,739 | |||
|
Thereafter
|
59,314,354 | |||
|
Total
|
$ | 250,976,000 |
|
2015
|
2014
|
|||||||
|
Due from related party:
|
||||||||
|
Lipstick Management LLC
|
$ | 123,959 | $ | 120,274 | ||||
|
Rigby 183 LLC
|
405 | - | ||||||
|
I Madison LLC
|
310 | - | ||||||
|
IRSA International LLC
|
355 | - | ||||||
| $ | 125,029 | $ | 120,274 | |||||
|
2015
|
2014
|
|||||||
|
Due to related party:
|
||||||||
|
IRSA International, LLC
|
$ | (39,979 | ) | $ | (39,979 | ) | ||
|
Lipstick Management LLC
|
(38,280 | ) | (272,763 | ) | ||||
|
IRSA Inversiones y Representaciones
|
||||||||
|
Sociedad Anonima
|
(240,874 | ) | (240,874 | ) | ||||
| $ | (319,133 | ) | $ | (553,616 | ) | |||
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|